XML 29 R19.htm IDEA: XBRL DOCUMENT v3.22.1
Fair value measurements (Tables)
3 Months Ended
Mar. 31, 2022
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Summary financial assets measured at fair value on a recurring basis
The following table presents information about the Company’s financial assets that are measured at fair value on a recurring basis at March 31, 2022 and December 31, 2021, and indicates the fair value hierarchy of the valuation inputs the Company utilized to determine such fair value:
 
Description
  
Amount at

Fair Value
    
Level 1
    
Level 2
    
Level 3
 
March 31, 2022
                                   
Assets
                                   
Investments held in Trust Account:
                                   
Money Market investments
   $ 317,582,318      $ 317,582,318      $
 

  

 
   $ —    
Liabilities
                                   
Warrant liability – Public Warrants
   $ 4,365,625      $ 4,365,625      $
 

  

 
   $ —    
Warrant liability – Private Placement Warrants
   $ 3,061,666      $ —        $
 

  

 
   $ 3,061,666  
Convertible promissory note - related party
   $
72,800

     $ —        $
 

  

 
   $
72,800

 
December 31, 2021
                                   
Assets
                                   
Investments held in Trust Account:
                                   
Money Market investments
   $ 317,581,791      $ 317,581,791      $
 

  

 
   $ —    
Liabilities
                                   
Warrant liability – Public Warrants
   $ 5,715,000      $ 5,715,000      $
 

  

 
   $ —    
Warrant liability – Private Placement Warrants
   $ 4,063,666      $ —        $
 

  

 
   $ 4,063,666  
Summary of changes in the fair value of warrant liabilities
The following table presents the changes in the fair value of the Company’s Level 3 financial instruments that are measured at fair value:
 
Fair value as of December 31, 2020
   $ —    
Initial measurement of Public Warrants and Private Placement Warrants as of March 4, 2021
     27,185,000  
Additional warrants issued in over-allotment
     1,420,125  
Transfer of Public Warrants to Level 1 measurement
     (16,748,125
Change in valuation inputs or other assumptions
     (7,793,334
    
 
 
 
Fair value as of December 31, 2021
     4,063,666  
Initial measurement of draw on convertible promissory note - related party on February 4, 2022
     29,600  
Initial measurement of draw on convertible promissory note - related party on February 9, 2022
     27,600  
Initial measurement of draw on convertible promissory note - related party on February 14, 2022
     14,800  
Change in valuation inputs or other assumptions
     (1,001,200
    
 
 
 
Fair value as of March 31, 2022
   $ 3,134,466  
    
 
 
 
Convertible Promissory Note [Member]  
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Summary of the significant inputs to the Monte Carlo Simulation for the fair value of the Public Warrants
 
 
  
As of March 31,
2022
 
 
As of February 14,

2022

(Initial Measurement)
 
 
As of February 9,
2022

(Initial Measurement)
 
 
As of February 4,
2022

(Initial Measurement)
 
Warrant price
   $ 0.55     $ 0.36     $ 0.44     $ 0.47  
Conversion price
   $ 1.50     $ 1.50     $ 1.50     $ 1.50  
Expected term
     0.3       0.4       0.4       0.4  
Warrant volatility
     123.0     91.0     89.0     89.0
Risk free rate
     0.5     0.6     0.4     0.4
Discount rate
     9.9     9.8     9.9     9.9
Probability of completing initial Business Combination
     35     35     35     35
Fair value convertible promissory note - related party
   $ 72,800     $ 14,800     $ 27,600     $ 29,600  
Public Warrants  
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Summary of the significant inputs to the Monte Carlo Simulation for the fair value of the Public Warrants
The following table provides the significant inputs to the Monte Carlo Simulation for the fair value of the Public Warrants:
 
    
At March 4, 2021 (Initial Measurement)
 
Stock Price on Valuation Date
   $ 10.00  
Strike price (Exercise Price per Share)
   $ 11.50  
Probability of completing a Business Combination
     85.0
Term (in years)
     6.6  
Volatility
    
4% pre-merger/34% post-merger
 
Risk-free rate
     1.1
Fair value
 per warrant
   $ 2.11  
The following table provides the significant inputs to the Modified Black Scholes model for the fair value of the Private Placement Warrants:
 
    
As of March 31, 2022
   
As of December 31, 2021
 
Stock price
   $ 9.88     $ 9.80  
Strike price
   $ 11.50     $ 11.50  
Probability of completing a Business Combination
     N/A     N/A
Dividend yield
     —       —  
Term (in years)
     5.3       5.8  
Volatility
     7.3     11.3
Risk-free rate
     2.4     1.3
Fair value
 per warrant
   $ 0.55     $ 0.73