XML 42 R22.htm IDEA: XBRL DOCUMENT v3.21.1
Fair Value Measurements (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2021
Dec. 31, 2020
Schedule of change in the fair value of the derivative warrant liabilities

The following table presents the changes in the liability for warrants on convertible preferred stock during the three months ended March 31, 2021 (in thousands):

    

Convertible Preferred
Warrant Warrant Stock

 

Balance as of December 31, 2020

$

95,342

Change in fair value of warrants

66,397

Exercised warrants

(253)

Balance as of March 31, 2021

$

161,486

 
Schedule of quantitative information regarding Level 3 fair value measurements inputs as their measurement dates

The key assumptions used for the valuation of the preferred stock warrant liabilities upon remeasurement were as follows:

Three Months Ended
March 31,

 

    

2021

    

2020

Volatility

65.0

%  

75.0

%

Risk-free interest rate

0.1

%  

0.3

%

Expected term (in years)

1.2

2.3

Dividend yield

%  

%

Discount for lack of marketability

6.8

%  

40.0

%

 
Star Peak Energy Transition Corp [Member]    
Schedule of financial assets that are measured at fair value on a recurring basis  

Fair Value Measured as of December 31, 2020

    

 Level 1

    

 Level 2

    

Level 3

    

Total

Assets

Investments held in Trust Account - U.S. Treasury Securities

 

$

383,721,747

 

$

 

$

$

383,721,747

Liabilities:

Stock warrant liabilities (restated)

121,091,978

121,091,978

Total fair value

$

383,721,747

$

$

121,091,978

$

504,813,725

Schedule of change in the fair value of the derivative warrant liabilities

Warrant liabilities at December 31, 2020

    

$

121,091,978

Change in fair value of warrant liabilities

 

155,781,741

Warrant liabilities at March 31, 2021

$

276,873,719

The change in the fair value of the derivative warrant liabilities for the year ended December 31, 2020 is summarized as follows:

Warrant liabilities at January 1, 2020

    

$

Issuance of Public and Private Warrants

11,822,148

Warrant liabilities at September 30, 2020

$

11,822,148

Change in fair value of warrant liabilibites

109,269,830

Warrant liabilities at December 31, 2020

$

121,091,978

Schedule of quantitative information regarding Level 3 fair value measurements inputs as their measurement dates

    

As of March 31, 2021

 

Exercise price

$

11.50

Stock Price

$

20.58

Term (in years)

 

5.09

Volatility

 

15.00

%

Risk-free interest rate

 

0.94

%

Dividend yield

 

Probability of completing a Business Combination

 

95.00

%

Discount for lack of marketability

1.5

%

As of December 31,

As of August 20, 2020 and

    

2020

    

September 30, 2020

Exercise price

$

11.50

$

11.50

Stock price

$

20.46

$

9.90

Term (in years)

5.33

5.58

Volatility

21.00

%

21.50

%

Risk-free interest rate

0.41

%

0.34

%

Dividend yield

Probability of completing a Business Combination

85.00

%

50.00

%

Discount for lack of marketability

3.00

%

4.00

%