XML 58 R36.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value Measurements on a Recurring Basis (Tables) - CF ACQUISITION CORP. VI [Member]
6 Months Ended 12 Months Ended
Jun. 30, 2022
Dec. 31, 2021
Fair Value Measurements on a Recurring Basis (Tables) [Line Items]    
Schedule of fair value on a recurring basis

Description

 

Quoted
Prices in
Active
Markets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Other
Unobservable
Inputs
(Level 3)

 

Total

Assets:

 

 

   

 

   

 

   

 

 

Assets held in Trust Account – U.S. government debt securities

 

$

300,346,262

 

$

 

$

 

$

300,346,262

   

 

   

 

   

 

   

 

 

Liabilities:

 

 

   

 

   

 

   

 

 

Warrant liability

 

$

10,425,000

 

$

243,250

 

$

 

$

10,668,250

FPS liability

 

 

 

 

 

 

 

4,154,577

 

 

4,154,577

Total Liabilities

 

$

10,425,000

 

$

243,250

 

$

4,154,577

 

$

14,822,827

Description

 

Quoted
Prices in
Active
Markets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Other
Unobservable
Inputs
(Level 3)

 

Total

Assets:

 

 

   

 

   

 

   

 

 

Assets held in Trust Account – U.S. government debt securities

 

$

300,023,016

 

$

 

$

 

$

300,023,016

   

 

   

 

   

 

   

 

 

Liabilities:

 

 

   

 

   

 

   

 

 

Warrant liability

 

$

19,499,250

 

$

454,982

 

$

 

$

19,954,232

FPS liability

 

 

 

 

 

 

4,452,968

 

 

4,452,968

Total Liabilities

 

$

19,499,250

 

$

454,982

 

$

4,452,968

 

$

24,407,200

Description

 

Quoted Prices
in Active
Markets
(Level 1)

 

Significant
Other
Observable Inputs
(Level 2)

 

Significant
Other
Unobservable
Inputs
(Level 3)

 

Total

Assets:

 

 

   

 

   

 

   

 

 

Assets held in Trust Account U.S. Treasury Securities

 

$

300,023,016

 

$

 

$

 

$

300,023,016

Liabilities:

 

 

   

 

   

 

   

 

 

Warrant liability

 

$

19,499,250

 

$

454,982

 

$

 

$

19,954,232

FPS liability

 

 

 

 

 

 

4,452,968

 

 

4,452,968

Total Liabilities

 

$

19,499,250

 

$

454,982

 

$

4,452,968

 

$

24,407,200

Schedule of Level 3 fair value measurements
 

February 23,
2021
(Initial
Measurement)

Risk-free interest rate

 

 

0.76

%

Expected term (years)

 

 

5

 

Expected volatility

 

 

17.5

%

Exercise price

 

$

11.50

 

Stock price

 

$

10.00

 

Dividend yield

 

 

0.0

%

 

February 23,
2021
(initial measurement)

Risk-free interest rate

 

 

0.76

%

Expected term (years)

 

 

5

 

Expected volatility

 

 

17.5

%

Exercise price

 

$

11.50

 

Stock price

 

$

10.00

 

Dividend yield

 

 

0.0

%

Schedule of changes in fair value of warrant liability
 

Private
Placement

 

Public

 

Warrant
Liability

Fair value as of December 31, 2021

 

$

454,982

 

 

$

19,499,250

 

 

$

19,954,232

 

Change in valuation inputs or other assumptions(1)

 

 

146,143

 

 

 

6,263,250

 

 

 

6,409,393

 

Fair value as of March 31, 2022

 

$

601,125

 

 

$

25,762,500

 

 

$

26,363,625

 

Change in valuation inputs or other assumptions(1)

 

 

(357,875

)

 

 

(15,337,500

)

 

 

(15,695,375

)

Fair value as of June 30, 2022

 

$

243,250

 

 

$

10,425,000

 

 

$

10,668,250

 

 

Private
Placement

 

Public

 

Warrant
Liability

Fair value as of February 23, 2021

 

$

217,437

 

 

$

9,318,750

 

 

$

9,536,187

 

Change in valuation inputs or other assumptions(1)

 

 

4,533

 

 

 

194,250

 

 

 

198,783

 

Fair value as of March 31, 2021

 

$

221,970

 

 

$

9,513,000

 

 

$

9,734,970

 

Change in valuation inputs or other assumptions(1)

 

 

(55,720

)

 

 

(2,388,000

)

 

 

(2,443,720

)

Fair value as of June 30, 2021(2)

 

$

166,250

 

 

$

7,125,000

 

 

$

7,291,250

 

 

FPS
Liability

Fair value as of December 31, 2021

 

$

4,452,968

 

Change in valuation inputs or other assumptions(1)

 

 

3,038,232

 

Fair value as of March 31, 2022

 

$

7,491,200

 

Change in valuation inputs or other assumptions(1)

 

 

(3,336,623

)

Fair value as of June 30, 2022

 

$

4,154,577

 

 

FPS
Liability

Fair value as of February 23, 2021

 

$

3,859,558

 

Change in valuation inputs or other assumptions(1)

 

 

(1,070,164

)

Fair value as of March 31, 2021

 

$

2,789,394

 

Change in valuation inputs or other assumptions(1)

 

 

234,372

 

Fair value as of June 30, 2021

 

$

3,023,766

 

 

Private
Placement

 

Public

 

Warrant
Liability

Fair value as of December 31, 2020

 

$

 

$

 

$

Fair value as of February 23, 2021

 

 

217,437

 

 

9,318,750

 

 

9,536,187

Change in valuation inputs or other assumptions(1)

 

 

237,545

 

 

10,180,500

 

 

10,418,045

Fair value as of December 31, 2021(2)

 

$

454,982

 

$

19,499,250

 

$

19,954,232

 

FPS
Liability

Fair value as of February 23, 2021

 

$

3,859,558

Change in valuation inputs or other assumptions(1)

 

 

593,410

Fair value as of December 31, 2021

 

$

4,452,968