XML 28 R19.htm IDEA: XBRL DOCUMENT
v3.22.4

Fair Value Measurement (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2022
Fair Value Measurement |
Schedule of assets measured on fair value on a recurring basis | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | ​ | ​ | December 31,
Assets: |  | Level |  | 2022 | ​ | 2021
Marketable securities and cash held in Trust Account |  | 1 | ​ | $ | 356,190,233 | ​ | $ | —
Schedule of liabilities measured on fair value on a recurring basis | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | ​ | ​ | December 31,
Liabilities: |  | Level |  | 2022 |  | 2021
Warrant Liability – Public Warrants (a) |  | (a) | ​ | $ | 1,173,000 | ​ | $ | 12,075,000
Warrant Liability – Private Placement Warrants |  | 3 | ​ | $ | 639,200 | ​ | $ | 6,580,000
Sponsor Loans |  | 3 | ​ | $ | 1,000,000 | ​ | $ | 5,490,000
​ (a) Level 3 at December 31, 2021 and Level 2 at December 31, 2022
Schedule of fair value option | ​
​ | ​ | ​ | ​ | ​ | ​ | ​
Liabilities: |  | Fair Value |  | Unpaid Principal Balance
December 31, 2022 | ​ | $ | 1,000,000 | ​ | $ | 6,900,000
December 31, 2021 | ​ | $ | 5,490,000 | ​ | $ | 6,900,000
​
Schedule of quantitative information regarding Level 3 fair value measurements inputs | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | December 31, | ​
Input | ​ | 2022 |  | 2021 | ​
Common stock price | ​ | $ | 10.19 | ​ | $ | 9.90 | ​
Risk-free interest rate (Bond) | ​ | ​ | 4.51 | % | ​ | 0.33 | %
Risk-free forward interest rate (Conversion Option) | ​ |  | 3.91 | % | ​ | 1.50 | %
Expected term in years | ​ |  | 0.36 years | ​ | ​ | 0.85 years | ​
Expected volatility | ​ |  | 0.00 | % | ​ | 10.40 | %
Credit spread | ​ |  | 5.33 | % | ​ | 3.19 | %
​ ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | December 31, |
Input |  | 2022 |  | 2021 |
Common stock price | ​ | $ | 10.19 | ​ | $ | 9.90 | ​
Risk-free interest rate | ​ |  | 3.95 | % |  | 1.34 | %
Expected term in years | ​ |  | 5.36 years | ​ |  | 5.85 years | ​
Expected volatility | ​ |  | 0.00 | % |  | 10.40 | %
Exercise price | ​ | $ | 11.50 | ​ | $ | 11.50 | ​
Warrant fair value | ​ | $ | 0.07 | ​ | $ | 0.69 | ​
​ ​
​ | ​ | ​ | ​ | ​
​ | ​ | December 31, 2021 | ​
Input |  | Public Warrants |
Common stock price | ​ | $ | 9.90 | ​
Risk-free interest rate | ​ |  | 1.34 | %
Expected term in years | ​ |  | 5.85 years | ​
Expected volatility | ​ |  | 10.40 | %
Exercise price | ​ | $ | 11.50 | ​
Warrant fair value | ​ | $ | 0.69 | ​
​
Schedule of change in the fair value of the warrant liabilities | ​
​ | ​ | ​ | ​
Initial measurement of fair value of Warrant liabilities measured with level 3 inputs at November 8, 2021: |  | $ | 28,676,645
Change in fair value | ​ |  | (10,021,645)
Fair Value at December 31, 2021 – Warrant liabilities | ​ | $ | 18,655,000
​
​ | ​ | ​
Warrant liabilities measured with level 3 inputs at January 1, 2022: | $ | 18,655,000
Public Warrants reclassified to level 1 (1) |  | (6,727,500)
Change in fair value |  | (11,288,300)
Fair Value at December 31, 2022 – private placement warrants | $ | 639,200
(1) | Assumes the Public Warrants were reclassified on March 31, 2022
​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Public | ​ | Private Placement | ​ | Warrant | ​ | Sponsor
​ |  | Warrants |  | Warrants |  | Liability |  | Loans
Initial measurement of fair value on November 8, 2021 | ​ | $ | 18,390,225 | ​ | $ | 10,286,420 | ​ | $ | 28,676,645 | ​ | $ | 6,900,000
Change in valuation inputs or other assumptions |  | ​ | 6,315,225 |  | ​ | 3,706,420 |  | ​ | 10,021,645 |  | ​ | 1,410,000
Fair value as of December 31, 2021 | ​ | $ | 12,075,000 | ​ | $ | 6,580,000 | ​ | $ | 18,655,000 | ​ | $ | 5,490,000
Change in valuation inputs or other assumptions |  | ​ | (10,902,000) |  | ​ | (5,940,800) |  | ​ | (16,842,800) |  | ​ | (4,490,000)
Fair value as of December 31, 2022 | ​ | $ | 1,173,000 | ​ | $ | 639,200 | ​ | $ | 1,812,200 | ​ | $ | 1,000,000

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 https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, by class that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3). + 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 (b) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (a) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueAssetsMeasuredOnRecurringBasisTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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

X
- Definition Tabular disclosure of liabilities, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, by class that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3). Where the quoted price in an active market for the identical liability is not available, the Level 1 input is the quoted price of an identical liability when traded as an asset. + 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 (b) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (a) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueLiabilitiesMeasuredOnRecurringBasisTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value measurement of liabilities using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets), and gains or losses recognized in other comprehensive income (loss) and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs) by class of liability. + 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 (c) -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 3 -URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19279-110258 + Details
Name: | us-gaap_FairValueLiabilitiesMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information about asset and liability measured at fair value under fair value option. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 31 -URI https://asc.fasb.org/extlink&oid=123596393&loc=d3e14210-108612 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 30 -URI https://asc.fasb.org/extlink&oid=123596393&loc=d3e14172-108612 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 32 -URI https://asc.fasb.org/extlink&oid=123596393&loc=d3e14217-108612 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 28 -URI https://asc.fasb.org/extlink&oid=123596393&loc=d3e14064-108612 + Details
Name: | us-gaap_FairValueOptionQuantitativeDisclosuresTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration