XML 46 R37.htm IDEA: XBRL DOCUMENT v3.21.2
FAIR VALUE MEASUREMENTS (Tables)
5 Months Ended 6 Months Ended 12 Months Ended
Dec. 31, 2020
Jun. 30, 2021
Dec. 31, 2020
Summary of Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis
    
Level
    
December 31,
2020
 
Assets:
     
Cash and marketable securities held in Trust Account
     1      $ 320,004,846  
Liabilities:
     
Warrant Liability — Public Warrants
     1      $ 16,106,667  
Warrant Liability — Private Placement Warrants
     3      $ 8,456,000  
   
Schedule of initial measurement
As of September 30, 2020, the aggregate value of the Private Placement Warrants and Public Warrants was $4.9 million and $9.3 million, respectively.
 
Input
  
September 30,
2020
 
Risk-free interest rate
     0.3
Expected term to initial business combination (years)
     0.6  
Expected volatility
     15.0
Exercise price
   $ 11.50  
Fair value of Units
   $ 10.14  
   
Schedule of fair value on a recurring basis  
 
Description
  
Level
    
June 30,
2021
    
December 31,
2020
 
Assets:
        
Cash and marketable securities held in Trust Account
     1      $ 320,014,519      $ 320,004,846  
Liabilities:
        
Warrant Liabilities — Public Warrants
     1      $ 30,240,001      $ 16,106,667  
Warrant Liabilities — Private Placement Warrants
     2      $ 15,876,000      $ 8,456,000  
 
Schedule of changes in the fair value of warrant liabilities
 
    
Private
Placement
    
Level
    
Public
    
Level
    
Warrant
Liabilities
 
Fair value as of July 28, 2020 (inception)
   $ —           $ —           $ —    
Initial measurement on September 29, 2020
     4,373,333        3        8,200,000        3        12,573,333  
Change in valuation inputs or other assumptions
     266,667           500,00           766,667  
Fair value as of September 30, 2020
     4,640,000        3        8,700,000        3        13,340,000  
Change in valuation inputs or other assumptions
     3,816,000           7,406,667           11,222,667  
  
 
 
       
 
 
       
 
 
 
Fair value as of December 31, 2020
   $ 8,456,000        3      $ 16,106,667        1      $ 24,562,667  
  
 
 
       
 
 
       
 
 
 
 
    
Private
Placement
    
Public
    
Warrant
Liabilities
 
January 1, 2021
   $ 8,456,000      $ 16,106,667      $ 24,562,667  
Change in fair value
     7,420,000        14,133,334        21,553,334  
Fair value as of June 30, 2021
     15,876,000        30,240,001        46,116,001  
 
Rocket Lab USA, Inc.      
Summary of Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis  
As of June 30, 2021 and December 31, 2020 the following financial assets and liabilities are measured at fair value on a recurring basis and are categorized using the fair value hierarchy as follows:
 
    
June 30, 2021
 
    
Level 1
    
Level 2
    
Level 3
    
Total
 
Assets:
           
Cash equivalents:
           
Money market accounts
   $ 24,888      $  —        $ —        $ 24,888  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total
   $ 24,888      $ —        $ —        $ 24,888  
  
 
 
    
 
 
    
 
 
    
 
 
 
    
June 30, 2021
 
    
Level 1
    
Level 2
    
Level 3
    
Total
 
Liabilities:
           
Other
non-current
liabilities:
           
Warrants-preferred stock (Note 11)
   $ —        $  —        $ 9,377      $ 9,377  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total
   $ —        $ —        $ 9,377      $ 9,377  
  
 
 
    
 
 
    
 
 
    
 
 
 
    
December 31, 2020
 
    
Level 1
    
Level 2
    
Level 3
    
Total
 
Assets:
           
Cash equivalents:
           
Money market accounts
   $ 49,869      $ —        $ —        $ 49,869  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total
   $ 49,869      $ —        $ —        $ 49,869  
  
 
 
    
 
 
    
 
 
    
 
 
 
Liabilities:
           
Other
non-current
liabilities:
           
Warrants-preferred stock (Note 11)
   $ —        $ —        $ 3,899      $ 3,899  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total
   $ —        $ —        $ 3,899      $ 3,899  
  
 
 
    
 
 
    
 
 
    
 
 
 
As of December 31, the following financial assets and liabilities are measured at fair value on a recurring basis and are categorized using the fair value hierarchy as follows:
 
    
2020
 
    
Level 1
    
Level 2
    
Level 3
    
Total
 
Assets:
           
Cash equivalents:
           
Money market accounts
   $ 49,869      $ —        $ —        $ 49,869  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total
   $ 49,869      $ —        $ —        $ 49,869  
  
 
 
    
 
 
    
 
 
    
 
 
 
Liabilities:
           
Other
non-current
liabilties:
           
Warrants-preferred stock (Note 11)
   $ —        $ —        $ 3,899      $ 3,899  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total
   $ —        $ —        $ 3,899      $ 3,899  
  
 
 
    
 
 
    
 
 
    
 
 
 
    
2019
 
    
Level 1
    
Level 2
    
Level 3
    
Total
 
Assets:
           
Cash equivalents:
           
Money market accounts
   $ 93,314      $ —        $ —        $ 93,314  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total
   $ 93,314      $ —        $ —        $ 93,314  
  
 
 
    
 
 
    
 
 
    
 
 
 
Liabilities:
           
Other
non-current
liabilties:
           
Warrants-preferred stock (Note 11)
   $ —        $ —        $ 1,284      $ 1,284  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total
   $ —        $ —        $ 1,284      $ 1,284  
  
 
 
    
 
 
    
 
 
    
 
 
 
Summary of Warrant Liabilities Measured at Fair Value   The change in the warrant liabilities measured at fair value using level three unobservable inputs is as follows for the quarter ended June 30, 2021:
Balance, at December 31, 2020
   $ 3,899  
Cost of warrants vesting during the period
     352  
Change in fair value included in earnings
     5,126  
Balance, at June 30, 2021
   $ 9,377  
  
 
 
 
The change in the warrant liabilities measured at fair value using level three unobservable inputs is as follows for the years ended December 31, 2020 and 2019:
Balance, at January 1, 2019
   $ 1,197  
Change in fair value included in earnings
     87  
    
 
 
 
Balance, at December 31, 2019
   $ 1,284  
Cost of warrants vesting during the year
     198  
Change in fair value included in earnings
     2,417  
    
 
 
 
Balance, at December 31, 2020
   $ 3,899  
    
 
 
 
Monte Carlo [Member]      
Schedule of initial measurement
The key inputs into the Monte Carlo simulation model were as follows at their measurement dates:
 
Input
  
September 29,
2020
(Initial
Measurement)
 
Risk-free interest rate
     0.3
Expected term to initial business combination (years)
     0.6  
Expected volatility
     15.0
Exercise price
   $ 11.50  
Fair value of Units
   $ 10.12