XML 40 R29.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2021
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
The following tables summarize our financial assets and liabilities measured at fair value on a recurring basis by level within the fair value hierarchy as of the dates indicated:
September 30, 2021
Level 1Level 2Level 3Aggregate Fair Value
Assets:
Money market funds$42,800 $— $— $42,800 
Total assets42,800 — — 42,800 
Liabilities:
Derivative liabilities, current— — 547 547 
Derivative liabilities, noncurrent— — 2,205 2,205 
Derivative warrant liabilities - Public Warrants23,402 — — 23,402 
Derivative warrant liabilities - Private Placement Warrants— — 11,667 11,667 
Total liabilities$23,402 $— $14,419 $37,821 
December 31, 2020
Level 1Level 2Level 3Aggregate Fair Value
Assets:
Money market funds$25,016 $— $— $25,016 
Total assets25,016 — — 25,016 
Liabilities:
Derivative liabilities, noncurrent— — 4,343 4,343 
Class B Units - related party— — 593,235 593,235 
Total liabilities$— $— $597,578 $597,578 
Schedule of Fair Value Measurements Inputs The following table provides quantitative information regarding Level 3 fair value measurements inputs at their measurement dates:
As of
September 30, 2021
Stock price$8.26 
Exercise Price$11.50 
Expected life of the warrants to convert (years)4.81
Volatility27.80 %
Risk-free rate0.93 %
Schedule of Changes in Fair Value of Liabilities
The following table summarizes the change in fair value of the derivative liabilities during the nine months ended September 30, 2021 and 2020:
Balance at January 1, 2021$597,578 
Incremental Class B Units206,914 
Establishment of derivative warrant liabilities on July 21, 2021 (date of the Transactions)45,021 
Change in fair value of derivative instruments(11,543)
Change in fair value of Class B Units728,079 
Reclassification of Class B Units from liability to equity on July 21, 2021 (date of the Transactions)$(1,528,228)
Balance at September 30, 2021$37,821 
Balance at January 1, 2020$119,307 
Incremental Class B Units13,398 
Change in fair value of derivative instruments1,874 
Change in fair value of Class B Units113,866 
Balance at September 30, 2020$248,445 
Schedule of Changes in Fair Value by Income Statement Location
The following table summarizes the change in fair value of the Class B Units by income statement line item during the three and nine months ended September 30, 2021 and 2020:
Three Months Ended September 30,Nine Months Ended September 30,
2021202020212020
Cost of revenue$24,028 $12,167 $136,417 $22,052 
Sales and marketing2,607 943 10,870 1,965 
General and administrative102,911 50,960 580,792 89,849 
Total change in fair value of Class B Units$129,546 $64,070 $728,079 $113,866