XML 65 R43.htm IDEA: XBRL DOCUMENT v3.22.1

Warrants (Tables)

12 Months Ended

Dec. 31, 2021

Equity [Abstract]

Schedule of Fair Value Assumptions

The fair value of the earnout is arrived at using the Black-Scholes option pricing model (“OPM”) using the following assumptions:

MIS Black-Scholes OPM Assumptions
Risk-free interest rate			0.05		%
Revenue volatility			51.7		%

The assumptions used in the Black-Scholes OPM were as follows:

Roccor Black-Scholes OPM Assumptions
Risk-free interest rate			0.1		%
Revenue discount rate			7.0		%
Revenue volatility			30.0		%
Earnout payment discount rate			4.0		%

The private warrants were valued at $2.81 and $2.47 per warrant as of September 2, 2021 and December 31, 2021, respectively, under the Black-Scholes OPM using the following assumptions:

			September 2, 2021						December 31, 2021
Exercise price			$	11.50					$	11.50
Common stock price			$	10.50					$	6.75
Expected option term (years)			5						4.67
Expected volatility			32.80		%				60.50		%
Risk-free rate of return			0.78		%				1.21		%
Expected annual dividend yield			—		%				—		%

X

- References

No definition available.

+ Details

Name:	us-gaap_EquityAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (bbb)
-URI http://asc.fasb.org/extlink&oid=123874694&loc=d3e19207-110258

+ Details

Name:	us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration