XML 24 R14.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value Measurements
9 Months Ended
Sep. 30, 2022
Fair Value Disclosures [Abstract]  
Fair Value Measurements

Note 8 — Fair Value Measurements

The Public Warrants and Private Placement Warrants are accounted for as liabilities pursuant to ASC 815-40 and are measured at fair value as of each reporting period. Changes in the fair value of the Public Warrants and Private Placement Warrants are recorded in the statement of operations each period.

 

The following table presents the fair value hierarchy for assets and liabilities measured at fair value on a recurring basis as of September 30, 2022 by level within the fair value hierarchy.

The Public Warrants and Private Placement Warrants are accounted for as liabilities pursuant to ASC 815-40 and are measured at fair value as of each reporting period. Changes in the fair value of the Public Warrants and Private Placement Warrants are recorded in the statement of operations each period.

 

The following table presents the fair value hierarchy for assets and liabilities measured at fair value on a recurring basis as of September 30, 2022 by level within the fair value hierarchy.

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketable securities held in Trust Account

 

$

321,345,066

 

 

$

 

 

$

 

 

$

321,345,066

 

 

 

$

321,345,066

 

 

$

 

 

$

 

 

$

321,345,066

 

Liabilities:

 

 

____________

 

 

 

 

 

 

 

____________

 

 

 

____________

 

Public Warrants

 

$

8,696,875

 

 

$

 

 

$

 

 

$

8,696,875

 

Private Placement Warrants

 

 

 

 

 

 

 

 

6,966,795

 

 

 

6,966,795

 

Total liabilities

 

$

8,696,875

 

 

$

 

 

$

6,966,795

 

 

$

15,663,670

 

 

 

The following table presents the fair value hierarchy for assets and liabilities measured at fair value on a recurring basis as of December 31, 2021 by level within the fair value hierarchy.

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketable securities held in Trust Account

 

$

319,421,010

 

 

$

 

 

$

 

 

$

319,421,010

 

 

 

$

319,421,010

 

 

$

 

 

$

 

 

$

319,421,010

 

Liabilities:

 

 

            

 

 

 

            

 

 

 

            

 

 

 

            

 

Public Warrants

 

$

14,959,333

 

 

$

 

 

$

 

 

$

14,959,333

 

Private Placement Warrants

 

 

 

 

 

 

 

 

12,402,426

 

 

 

12,402,426

 

Total liabilities

 

$

14,959,333

 

 

$

 

 

$

12,402,426

 

 

$

27,361,759

 

 

The fair value of the Public Warrants issued in connection with the Initial Public Offering and Private Placement Warrants were initially measured at fair value using a Monte Carlo simulation model and Black-Scholes model respectively, both Level 3 measurements. On October 1, 2021, the Public Warrants surpassed the 52-day threshold waiting period to be publicly traded in accordance with the final prospectus filed August 12, 2021. Once publicly traded, the observable input qualifies the liability for treatment as a Level 1 fair value liability. As such, as of September 30, 2022 and December 31, 2021, the Company classified the Public Warrants as Level 1. The estimated fair value of the Private Placement Warrants was determined using Level 3 inputs. Inherent in a Monte Carlo simulation and Black-Scholes Models are assumptions related to expected stock-price volatility, expected life, risk-free interest rate and dividend yield. The Company estimated the volatility of its Class A ordinary shares warrants based on implied volatility from the Company’s traded warrants and from historical volatility of select peer company’s Class A ordinary shares that matches the expected remaining life of the warrants. Significant increases (decreases) in the expected volatility in isolation could result in a significantly higher (lower) fair value measurement. The risk-free interest rate is based on the U.S. Treasury zero-coupon yield curve on the grant date for a maturity similar to the expected remaining life of the warrants. The expected life of the warrants is assumed to be equivalent to their remaining contractual term. The dividend rate is based on the historical rate, which the Company anticipates remaining at zero.

Transfers to/from Levels 1, 2, and 3 are recognized at the end of the reporting period. There were no transfers between Levels 1, 2 and 3 during the period ended September 30, 2022.

The following table provides quantitative information regarding Level 3 fair value measurements inputs at their measurement dates:

 

Input

 

December 31

2021

 

 

September 30,

2022

 

Risk-free interest rate

 

 

1.35

%

 

 

3.97

%

Expected term until merger (years)

 

1.12

 

 

0.30

 

Expected term until expiration (years)

 

 

6.12

 

 

 

5.30

 

Expected volatility

 

13.00

%

 

5.20

%

Underlying share price

 

$

9.86

 

 

$

10.04

 

Exercise price

 

$

11.50

 

 

$

11.50

 

 

The primary significant unobservable input used in the fair value measurement of the Company’s Private Placement Warrants is the expected volatility of the ordinary shares. Significant increases (decreases) in the expected volatility in isolation would result in a significantly higher (lower) fair value measurement.

The following table presents a summary of the changes in the fair value of the derivative warrant liabilities, based on the Level 3 inputs above:

 

 

 

Public

Warrant

Liability

 

 

Private

Warrant

Liability

 

 

Total

 

Fair value, January 1, 2022

 

$

14,959,333

 

 

$

12,402,426

 

 

$

27,361,759

 

Change in fair value

 

 

5,717,074

 

 

 

4,944,833

 

 

 

10,661,907

 

Fair value as of March 31, 2022

 

$

9,242,259

 

 

$

7,457,593

 

 

$

16,699,852

 

Change in fair value

 

 

6,066,864

 

 

 

4,901,141

 

 

 

10,968,005

 

Fair value as of June 30, 2022

 

$

3,175,395

 

 

$

2,556,452

 

 

$

5,731,847

 

Change in fair value

 

 

(5,521,480)

 

 

 

(4,410,343)

 

 

 

(9,931,823)

 

Fair value, September 30, 2022

 

$

8,696,875

 

 

$

6,966,795

 

 

$

15,663,670