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