XML 29 R19.htm IDEA: XBRL DOCUMENT v3.23.3
FAIR VALUE MEASUREMENTS (Tables)
9 Months Ended
Sep. 30, 2023
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Hierarchy for Assets and Liabilities Measured at Fair Value on a Recurring basis
              
Description  Level   September 30,
2023
   December 31,
2022
 
Assets:              
Marketable securities held in the Trust Account  1   $266,639,182   $310,488,798 
               
Liabilities:              
Convertible promissory notes - related party  3   $3,627,816   $236,300 
               
Warrant liability - Private Placement Warrants  2    2,310,000    1,400,000 
Warrant liability - Public Warrants  1    2,475,000    1,500,000 
Forward Purchase Agreement  3    5,338,558    2,045,845 
Total Derivative liabilities      $10,123,558   $4,945,845 
Schedule of financial assets and liabilities measured at fair value on a recurring basis
     
   Fair Value
Measurement
Using Level 3
Inputs Total
 
Balance, Fair value at December 31, 2022  $2,282,145 
Issuance of convertible promissory note - related party   250,000 
Proceeds in excess of fair value   (53,009)
Change in fair value of convertible promissory note - related party   1,168 
Change in fair value of forward purchase agreement   732,512 
Balance, March 31, 2023   3,212,816 
Issuance of convertible promissory note - related party   3,000,000 
Proceeds in excess of fair value   (639,640)
Change in fair value of convertible promissory note - related party   25,624 
Change in fair value of forward purchase agreement   935,925 
Balance, June 30, 2023   6,534,725 
Issuance of convertible promissory notes - related party   1,148,387 
Proceeds in excess of fair value   (242,125)
Change in fair value of convertible promissory notes - related party   (98,889)
Change in fair value of forward purchase agreement   1,624,276 
Balance, September 30, 2023  $8,966,374 

 

      
   Fair Value
Measurement
Using Level 3
Inputs Total
 
Balance, Fair value at December 31, 2021  $670,221 
Change in fair value of forward purchase agreement   46,917 
Balance, March 31, 2022   717,138 
Proceeds received from issuance of convertible note   300,000 
Change in fair value of convertible promissory note - related party   (74,277)
Change in fair value of forward purchase agreement   6,796 
Balance, June 30, 2022   949,657 
Change in fair value of convertible promissory notes - related party   9,118 
Change in fair value of forward purchase agreement   981,288 
Balance, September 30, 2022  $1,940,063 
Schedule of Fair Value of Assets and Liabilities Valuation Techniques and Measurement Inputs
      
  

September 30,

2023

 

December 31,

2022

Volatility  169.44 -338.87%  9.24 - 175.59%
Risk-free interest rate  5.541%  2.58 - 4.66%
Expected life of convertible promissory notes  0.69 years  0.42 - 0.78 years
Dividend yield  0%  0%
Probability of business combination  80.0%  80.0%

 

The key inputs into the discount model for the Forward Purchase Agreement were as follows:

 

  

September 30,

2023

  December 31,
2022
Risk-free interest rate  5.50%  4.66%
Expected life of forward purchase agreement  0.69 years  0.42 years
Dividend yield  0%  0%
Probability of business combination  80.0%  80.0%
Schedule of changes in the fair value of the warrants measured on recurring basis
                         
   Convertible
Promissory
Notes
  

Private
Placement

Warrants

  

Public

Warrants

   Forward
Purchase
Agreement
   Total 
Fair value at December 31, 2022  $236,300   $1,400,000   $1,500,000   $2,045,845   $5,182,145 
Proceeds received from issuance of convertible note   250,000    -    -    -    250,000 
Proceeds in excess of fair value   (53,009)   -    -    -    (53,009)
Change in fair value   1,168    448,000    480,000    732,512    1,661,680 
Fair value at March 31, 2023  $434,459   $1,848,000   $1,980,000   $2,778,357   $7,040,816 
Proceeds received from issuance of convertible note   3,000,000    -    -    -    3,000,000 
Proceeds in excess of fair value   (639,640)   -    -    -    (639,640)
Change in fair value   25,624    (390,600)   (418,500)   935,925    152,449 
Fair value at June 30, 2023  $2,820,443   $1,457,400   $1,561,500   $3,714,282   $9,553,625 
Proceeds received from issuance of convertible notes   1,148,387                   1,148,387 
Proceeds in excess of fair value   (242,125)                  (242,125)
Change in fair value   (98,889)   852,600    913,500    1,624,276    3,291,487 
Fair value at September 30, 2023  $3,627,816   $2,310,000   $2,475,000   $5,338,558   $13,751,374