XML 40 R30.htm IDEA: XBRL DOCUMENT v3.22.1
FAIR VALUE MEASUREMENTS (Tables)
3 Months Ended
Mar. 31, 2022
Fair Value Disclosures [Abstract]  
Financial assets measured at fair value on a recurring basis
The Company’s financial assets and liabilities measured at fair value on a recurring basis, consisted of the following types of instruments as of the following dates:

Level 1Level 2Level 3Total
March 31, 2022
Assets Carried at Fair Value:
Derivative asset - interest rate swap$— $— $4,036 $4,036 
Liabilities Carried at Fair Value:
Public warrants17,946 — — 17,946 
Private warrants— — 18,749 18,749 
Earnout consideration— — 34,320 34,320 
Derivative liability - redemption with make-whole provision— — 800 800 
December 31, 2021
Liabilities Carried at Fair Value:
Public warrants$17,714 $— $— 17,714 
Private warrants— — 17,557 17,557 
Earnout consideration— — 38,427 38,427 
Derivative liability - redemption with make-whole provision— — 552 552 
Financial liabilities measured at fair value on a recurring basis
The Company’s financial assets and liabilities measured at fair value on a recurring basis, consisted of the following types of instruments as of the following dates:

Level 1Level 2Level 3Total
March 31, 2022
Assets Carried at Fair Value:
Derivative asset - interest rate swap$— $— $4,036 $4,036 
Liabilities Carried at Fair Value:
Public warrants17,946 — — 17,946 
Private warrants— — 18,749 18,749 
Earnout consideration— — 34,320 34,320 
Derivative liability - redemption with make-whole provision— — 800 800 
December 31, 2021
Liabilities Carried at Fair Value:
Public warrants$17,714 $— $— 17,714 
Private warrants— — 17,557 17,557 
Earnout consideration— — 38,427 38,427 
Derivative liability - redemption with make-whole provision— — 552 552 
Derivative asset - interest rate swap
The following tables present additional information about assets and liabilities remeasured at fair value on a recurring basis and for which the Company utilizes Level 3 inputs to determine fair value.

Derivative asset - interest rate swap
Derivative asset - interest rate swap
Balance at December 31, 2021$— 
Fair value recognized upon interest rate swap agreement4,036 
Estimated fair value at March 31, 2022$4,036 
Reconciliation of warrant liabilities measured at fair value
The following table provides a reconciliation of the ending balances for the warrant liabilities remeasured at fair value:
 Warrant Liabilities
Estimated fair value at December 31, 2021$35,271 
Change in estimated fair value1,424 
Estimated fair value at March 31, 2022$36,695 
Assumptions used to determine fair value
The following assumptions were used to determine the fair value of the private warrants as of March 31, 2022:

March 31, 2022
Exercise Price$11.50 
Risk-free interest rate2.42 %
Expected volatility38 %
Expected dividends%
Expected term (years)4.7 years
Common Stock market value$7.59 
The following assumptions were used to determine the fair value of the Earnout considerations as of March 31, 2022:
March 31, 2022
Valuation date share price$7.59 
Risk-free interest rate
2.41% - 2.44%%
Expected volatility70.0 %
Expected dividends%
Expected term (years)
2.7 - 3.7 years
Earnout consideration The following table provides a reconciliation of the ending balances for the earnout consideration liabilities remeasured at fair value:
Earnout Consideration Liability
Estimated fair value at December 31, 2021$38,427 
Change in estimated fair value(4,107)
Estimated fair value at March 31, 2022$34,320