XML 43 R31.htm IDEA: XBRL DOCUMENT v3.22.0.1
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of value assets and liabilities measured on recurring basis

The Company’s financial liabilities subject to fair value measurement on a recurring basis and the level of inputs used for such measurements were as follows:

 

 

 

Fair Value Measured as of December 31, 2021

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities included in:

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability (Public)

 

$

39,500

 

 

$

 

 

$

 

 

$

39,500

 

Warrant liability (Private)

 

 

 

 

 

 

 

 

21,793

 

 

 

21,793

 

Earn-out liability

 

 

 

 

 

 

 

 

26,596

 

 

 

26,596

 

Total fair value

 

$

39,500

 

 

$

 

 

$

48,389

 

 

$

87,889

 

 

Summary of Assumptions for Estimated Fair Value Using Monte Carlo Simulation Model

The fair value of private warrants was estimated as of December 31, 2021 using the Monte Carlo simulation model with the following assumptions:

 

 Valuation date price

 

$

12.99

 

 Strike price

 

$

11.50

 

 Remaining life

 

4.54 years

 

 Expected dividend

 

$

 

 Risk-free interest rate

 

 

1.19

%

 Price threshold

 

$

18.00

 

 

The fair value of the earn-out liability was estimated as of December 31, 2021 using the Monte Carlo simulation model with the following assumptions:

 

Valuation date price

 

$

12.99

 

Expected term

 

6.54 years

 

Expected volatility

 

 

40.59

%

Risk-free interest rate

 

 

1.40

%

Price hurdle 1

 

$

13.00

 

Price hurdle 2

 

$

15.00

 

Reconciliation of changes

The reconciliation of changes in Level 3 during the year ended December 31, 2021 is as follows:

 

 

 

For the year ended December 31, 2021

 

 

 

Private Warrants

 

 

Acquisition Contingent Consideration

 

 

Earn-Out Liability

 

 

Total

 

Balance on December 31, 2020

 

$

 

 

$

9,200

 

 

$

 

 

$

9,200

 

Cash paid for contingent consideration

 

 

 

 

 

(26,573

)

 

 

 

 

 

(26,573

)

Liabilities assumed in recapitalization

 

 

9,613

 

 

 

 

 

 

17,722

 

 

 

27,335

 

Losses included in earnings

 

 

12,180

 

 

 

17,373

 

 

 

8,874

 

 

 

38,427

 

Balance on December 31, 2021

 

$

21,793

 

 

$

 

 

$

26,596

 

 

$

48,389