XML 59 R40.htm IDEA: XBRL DOCUMENT
v3.23.3

Note 7 - Earnout Liabilities 1 | 9 Months Ended | 12 Months Ended
--- | --- | ---
Sep. 30, 2023 | Dec. 31, 2022
Notes to Financial Statements |  |
Earnout Liability [Text Block] | 7. Earnout Liabilities
|  | Sponsor Earnout |
As of December 31, 2022 |  | $ | 1,353 |
Change in fair value of financial instruments |  |  | (1,130 | )
As of September 30, 2023 |  | $ | 223 |
Sponsor Earnout Pursuant to that certain Sponsor Support Agreement, dated as of July 5, 2021, by and among us, the Sponsor and Nettar, the Sponsor has agreed that during the period between the Closing and the five-year anniversary of the Closing, the Sponsor shall not sell, transfer or otherwise dispose of Class A ordinary shares equal to 1,869,000 less 30% of Forfeiture Escrow Shares retired and cancelled (“Sponsor Earnout”). The Sponsor Earnout is subject to potential forfeiture to us for no consideration until the occurrence of each tranche’s respective earnout triggering event. The earnout triggering events related to achieving a closing price at or above $12.50, $15.00 and $20.00 per share, respectively, for any 10 trading days over a 20 trading day period were not satisfied during the nine months ended September 30, 2023. As a result, the 1,775,962 Class A ordinary shares were not vested and are subject to transfer restrictions and contingent forfeiture provisions. The estimated fair value of the Sponsor Earnout liability is based on a Monte Carlo simulation valuation model using a distribution of potential outcomes on a semi-annual basis over the earnout period, using the most reliable information available. Assumptions used in the valuation are as follows:
|  | September 30, 2023 |  |  | December 31, 2022 |
Expected term (in years) |  |  | 3.32 |  |  |  | 4.07 |
Dividend yield (%) |  |  | — | % |  |  | — | %
Expected volatility |  |  | 67.3 | % |  |  | 50.4 | %
Risk-free interest rate |  |  | 4.8 | % |  |  | 4.1 | %
Expected number of shares |  |  | 1,775,962 |  |  |  | 1,775,962 |
Forfeiture Earnout In connection with the closing of the Merger (the “Closing”), we delivered 310,127 shares of our Class A ordinary shares to an escrow account (“Forfeiture Escrow Shares”). The Forfeiture Escrow Shares were held in escrow for a 30-day adjustment period subsequent to the Closing Date, subject to forfeiture, depending on the VWAP. If the VWAP during the adjustment period was $10.00 or more, all Forfeiture Escrow Shares would be released. For the five-year period following the adjustment period, if the closing price of the shares on the principal exchange or securities market on which such securities are listed or quoted is at or above $15.00 for 10 out of 20 trading days, which do not have to be consecutive, the stockholders will have the right to receive their respective portions of shares back. The shares were forfeited because the VWAP was below $10.00. The Forfeiture Earnout was initially recognized as a liability with a fair value of $6.1 million. The liability was remeasured to a fair value of $1.0 million at the end of the adjustment period and reclassified as an equity instrument. | 7. Earnout Liabilities
|  | Sponsor Earnout |  |  | Forfeiture Earnout |  |  | Total Earnout Liabilities |
As of December 31, 2021 |  | $ | — |  |  | $ | — |  |  | $ | — |
Additions |  | $ | 8,022 |  |  | $ | 6,135 |  |  | $ | 14,157 |
Change in fair value of financial instruments |  |  | (6,669 | ) |  |  | (5,130 | ) |  |  | (11,799 | )
Reclassification to equity |  |  | — |  |  |  | (1,005 | ) |  |  | (1,005 | )
As of December 31, 2022 |  | $ | 1,353 |  |  | $ | — |  |  | $ | 1,353 |
Sponsor Earnout Pursuant to that certain Sponsor Support Agreement, dated as of July 5, 2021, by and among us, the Sponsor and Nettar, the Sponsor has agreed that during the period between the Closing and the five-year anniversary of the Closing, the Sponsor shall not sell, transfer or otherwise dispose of Class A ordinary shares equal to 1,869,000 less 30% of Forfeiture Escrow Shares retired and canceled (“Sponsor Earnout”). The Sponsor Earnout is subject to potential forfeiture to us for no consideration until the occurrence of each tranche’s respective earnout triggering event. The earnout triggering events related to achieving a closing price at or above $12.50, $15.00 and $20.00 per share, respectively, for any 10 trading days over a 20 trading day period were not satisfied during the year ended December 31, 2022. As a result, the 1,775,962 Class A ordinary shares were not vested and are subject to transfer restrictions and contingent forfeiture provisions. The estimated fair value of the Sponsor Earnout liability is based on a Monte Carlo simulation valuation model using a distribution of potential outcomes on a semi-annual basis over the earnout period, using the most reliable information available. Assumptions used in the valuation are as follows:
|  | January 25, |  |  | December 31, |
|  | 2022 |  |  | 2022 |
Expected term (in years) |  |  | 5.00 |  |  |  | 4.07 |
Dividend yield (%) |  |  | — |  |  |  | — |
Expected volatility |  |  | 30 | % |  |  | 50.4 | %
Risk-free interest rate |  |  | 1.6 | % |  |  | 4.1 | %
Expected number of shares |  |  | 1,842,759 |  |  |  | 1,775,962 |
Forfeiture Earnout In connection with the closing of the Merger (the “Closing”), we delivered 310,127 shares of our Class A ordinary shares to an escrow account (“Forfeiture Escrow Shares”). The Forfeiture Escrow Shares were held in escrow for a 30-day adjustment period subsequent to the Closing Date, subject to forfeiture, depending on the VWAP. If the VWAP during the adjustment period was $10.00 or more, all Forfeiture Escrow Shares would be released. For the five-year period following the adjustment period, if the closing price of the shares on the principal exchange or securities market on which such securities are listed or quoted is at or above $15.00 for 10 out of 20 trading days, which do not have to be consecutive, the stockholders will have the right to receive their respective portions of shares back. The shares were forfeited because the VWAP was below $10.00. The Forfeiture Earnout was initially recognized as a liability with a fair value of $6.1 million. The liability was remeasured to a fair value of $1.0 million at the end of the adjustment period and reclassified as an equity instrument. SATELLOGIC INC. Notes to Consolidated Financial Statements (in thousands of U.S. dollars, except share and per share information, unless otherwise stated)

X
- Definition The entire disclosure for earnout liability. + References No definition available. + Details
Name: | satl_EarnoutLiabilityTextBlock
Namespace Prefix: | satl_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_DisclosureTextBlockAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration