XML 144 R46.htm IDEA: XBRL DOCUMENT v3.23.1
Financial Instruments (Tables)
3 Months Ended
Mar. 31, 2023
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Schedule of Fair Value Assets and Liabilities Measured on Recurring Basis

The following tables summarize financial assets and liabilities recorded at fair value on a recurring basis, by the level of valuation inputs in the fair value hierarchy on March 31, 2023 and December 31,2022:

 

March 31, 2023:

 

   Total Fair
Value
   Quoted Prices
in Active
Markets
(Level 1)
  

Significant
Other
Unobservable
Inputs

(Level 3)

 
Description               
Liabilities:               
Public warrants  $150,650    150,650    - 
Private placement warrants   7,953    -    7,953 
PIPE Warrants   74,762    -    

74,762

 
Forward purchase option derivative   7,309,580    -    7,309,580 

 

December 31, 2022:

 

   Total Fair Value  

Quoted Prices in Active Markets

(Level 1)

  

Significant Other Unobservable Inputs

(Level 3)

 
Description               
Liabilities:               
Public warrants  $361,100    361,100    - 
Private placement warrants   19,110    -    19,110 
PIPE Warrants   286,300    -    286,300 
Forward purchase option derivative   7,309,580    -    7,309,580 
Schedule of Carrying Amounts and Fair Values of Financial Instruments by the Level of Valuation Inputs in the Fair Value Hierarchy

The following tables present the carrying amounts and fair values of financial instruments, by the level of valuation inputs in the fair value hierarchy, as of the dates indicated:

 

 

           Level 1   Level 2   Level 3 
  

As on March 31, 2023

 
  

Carrying

amount

   Fair value   Fair value measurement using 
           Level 1   Level 2   Level 3 
Assets                     
Cash and cash equivalents  $8,628,752   $8,628,752   $8,628,752    -    - 
Forward purchase receivables   4,584,221    4,584,221    4,584,221    -    - 
Loans   413,292    365,781    -    -    365,781 
Liabilities                         
Deferred consideration   17,272,308    17,272,308    17,272,308    -    - 
Senior Secured Promissory note   14,500,000    14,500,000    14,500,000    -    - 
Indemnity liability   1,147,832    1,147,832    1,147,832    -    - 
Public warrants   150,650    150,650    150,650    -    - 
Private placement warrants   7,953    7,953    -    -    7,953 
PIPE Warrants   74,762    74,762    -    -    74,762 
Forward purchase derivative   7,309,580    7,309,580    -    -    7,309,580 

 

 

           Level 1   Level 2   Level 3 
  

As on December 31, 2022

 
  

Carrying

amount

   Fair value   Fair value measurement using 
           Level 1   Level 2   Level 3 
Assets                    
Cash and cash equivalents  $8,390,195   $8,390,195   $8,390,195    -    - 
Forward purchase receivables   4,584,221    4,584,221    4,584,221         - 
Loans   1,301,991    1,241,761    -    -    1,241,761 
Liabilities                         
Deferred consideration   14,359,822    14,359,822    14,359,822    -    - 
Due to seller - current portion   25,973,017    25,973,017    25,973,017    -    - 
Due to seller - long term position   30,976,783    30,976,783    30,976,783    -    - 
Deferred underwriter fee payable   1,450,500    1,450,500    1,450,500    -    - 
Indemnity liability   499,465    499,465    499,465    -    - 
Public warrants   361,100    361,100    361,100    -    - 
Private placement warrants   19,110    19,110    -    -    19,110 
PIPE Warrants   286,300    286,300    -    -    286,300 
Forward purchase derivative   7,309,580    7,309,580    -    -    7,309,580 
Schedule of Fair Value Assets Measured on Recurring Basis

The change in the assets measured at fair value on a recurring basis for which we have utilized Level 3 inputs to determine fair value are presented in the following table:

 

   PIPE
Warrants
   Private
Placement
Warrants
   Forward
purchase
derivative
 
  

For the three months ended

March 31, 2023

 
   PIPE
Warrants
   Private
Placement
Warrants
   Forward
purchase
derivative
 
Balance at the beginning of the period  $286,300    19,110    7,309,580 
Fair value adjustment   (211,538)   (11,157)   - 
Balance at the end of the period  $74,762    7,953    7,309,580 
Schedule of Level 3 Fair Value Measurements Inputs

The following table provides quantitative information regarding Level 3 fair value measurements inputs as it relates to the private placement warrants and public warrants as of their measurement dates:

 

As on March 31, 2023

  PIPE Warrants   Private placement
warrants
 
Exercise price  $5.00   $11.50 
Share Price  $0.51   $0.51 
Expected term (years)   4.49    4.49 
Volatility   73.2%   73.2%
Risk-free rate   3.62%   3.62%

 

As on December 31,2022  PIPE Warrants   Private placement warrants 
Exercise price  $5.00   $11.50 
Share Price  $1.78   $1.78 
Expected term (years)   4.74    4.74 
Volatility   46.00%   46.00%
Risk-free rate   4.00%   3.98%
Purchase Agreement Option [Member]  
Collaborative Arrangement and Arrangement Other than Collaborative [Line Items]  
Schedule of Level 3 Fair Value Measurements Inputs

The following table provides quantitative information regarding Level 3 fair value measurements inputs as it relates to the forward purchase derivatives as of their measurement dates on March 31,2023 and December 31,2022:

 

  

March 31, 2023

 
Reset Price  $5.00 
Expected term (years)   2.74 
Additional maturity consideration per share  $2.00 
Volatility   46%
Risk-free rate   4.2%
Risk-adjusted discount rate   13.4%

 

   December 31, 2022 
Reset Price  $5.00 
Expected term (years)   2.74 
Additional maturity consideration per share  $2.00 
Volatility   46%
Risk-free rate   4.2%
Risk-adjusted discount rate   13.4%