XML 64 R36.htm IDEA: XBRL DOCUMENT v3.23.1
Recurring Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of fair value hierarchy of the valuation inputs
   December 31,   Quoted
Prices
In Active
Markets
   Significant
Other
Observable
Inputs
   Significant
Other
Unobservable
Inputs
 
   2022   (Level 1)   (Level 2)   (Level 3) 
                 
Assets:                
Money Market Funds held in Trust Account  $10,297,411   $10,297,411    
         —
    
 
   $10,297,411   $10,297,411   $
   $
 
Liabilities:                    
Public Warrants: Liabilities  $822,250   $822,250   $
   $
 
Private Placement Warrants: Liabilities   397,870    
    
    397,870 
   $1,220,120   $822,250   $
   $397,870 

 

   December 31,   Quoted
Prices In
Active
Markets
   Significant
Other
Observable
Inputs
   Significant
Other
Unobservable
Inputs
 
   2021   (Level 1)   (Level 2)   (Level 3) 
Assets:                
Money Market Funds held in Trust Account  $128,400,078   $128,400,078    
    
 
                     
Liabilities:                    
Public Warrants: Liabilities  $5,313,000   $5,313,000   $
         —
   $
 
Private Placement Warrants: Liabilities   2,566,959    
    
    2,566,959 
   $7,879,959   $5,313,000   $
   $2,566,959 

 

Schedule of changes to Level 3 labilities
Fair Value at January 1, 2021  $
 
Initial fair value of public and private warrants   15,085,335 
Transfer of public warrants to Level 1   (10,141,998)
Change in fair value   (2,376,378)
Fair Value at December 31, 2021   2,566,959 
Change in fair value   (2,169,089)
Fair Value at December 31, 2022  $397,870 

 

Schedule of modified black scholes simulation
  

(Initial

Measurement)

August 30,

2021

  

December 31,

2021

  

December 31,

2022

 
Risk-free interest rate   0.97%   1.31%   4.75%
Expected term remaining (years)   5.91    5.49    0.66 
Expected volatility   17.00%   7.70%   8.8%
Stock price  $          9.197   $           9.98   $         10.38 

 

Schedule of changes in the fair value of the Level 3 conversion option
   Working 
   Capital 
   Loan -Conversion
Feature
 
Fair value at issuance dates of March 1, 2022 and March 23, 2022  $
 
Change in valuation inputs or other assumptions   1,098 
Fair value as of June 30, 2022   1,098 
Change in valuation inputs or other assumptions   (1,098)
Fair value as of December 31, 2022  $
                 —