Annual report pursuant to Section 13 and 15(d)

Fair Value Measurements and Fair Value of Financial Instruments (Tables)

v3.22.4
Fair Value Measurements and Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
The following table sets forth the Company’s financial instruments that were measured at fair value on a recurring basis as of December 31, 2022 and December 31, 2021 by level within the fair value hierarchy (in thousands):
December 31, 2022
Level 1 Level 2 Level 3 Total
Financial Assets:
Cash equivalents:
Money market funds $ 74,990  $ —  $ —  $ 74,990 
Total $ 74,990  $ —  $ —  $ 74,990 
Financial Liabilities:
Additional Shares $ —  $ —  $ 580  $ 580 
Earn-Out Shares —  —  4,122  4,122 
Private Placement Warrants —  670  —  670 
Public Warrants 805  —  —  805 
Structural Derivative Liability —  —  7,050  7,050 
Total $ 805  $ 670  $ 11,752  $ 13,227 
December 31, 2021
Level 1 Level 2 Level 3 Total
Financial Assets:
Cash equivalents:
Money market funds $ 77,771  $ —  $ —  $ 77,771 
Total $ 77,771  $ —  $ —  $ 77,771 
Financial Liabilities:
Convertible preferred stock warrant liability $ —  $ —  $ 4,787  $ 4,787 
Total $ —  $ —  $ 4,787  $ 4,787 
Schedule of Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The following table provides a summary of changes in the estimated fair value of the Additional Shares liability (in thousands):

Balance at December 31, 2021 $ — 
Assumption of Backstop Additional Shares liability 15,340 
Change in fair value of Backstop Additional Shares liability 970 
Settlement of Backstop Additional Shares liability (16,310)
Issuance of HGI Additional Shares liability 823 
Change in fair value of HGI Additional Shares Liability (243)
Balance at December 31, 2022 $ 580 
The following table provides a summary of changes in the estimated fair value of the Earn-Out liability (in thousands):

Balance at December 31, 2021 $ — 
Assumption of Earn-Out liability 70,481 
Change in fair value (66,359)
Balance at December 31, 2022 $ 4,122 
The following table provides a summary of changes in the estimated fair value of the Structural Derivative Liability (in thousands):

Balance at December 31, 2021 $ — 
Issuance of Structural Derivative Liability 7,050 
Change in fair value — 
Balance at December 31, 2022 $ 7,050 
The fair value of the preferred stock warrant liability is determined using the Black-Scholes option pricing model, which involve inherent uncertainties and the application of management’s judgment. The following table provides a summary of changes in the estimated fair value of the preferred stock warrant liability (in thousands):
Balance at December 31, 2021 $ 4,787 
Change in fair value (1,616)
Net exercise of preferred stock warrants (989)
Balance before reclassification immediately prior to the Business Combination 2,182 
Reclassification to additional paid-in capital (2,182)
Balance at December 31, 2022 $ — 
Schedule of Fair Value, Liabilities Measured on Recurring Basis, Observable Input Reconciliation
The following table provides a summary of changes in the estimated fair value of the Private Placement Warrants and Public Warrants (in thousands):

Private Placement Warrants Public Warrants
Balance at December 31, 2021 $ —  $ — 
Assumption of Private Placement and Public Warrants 3,350  4,025 
Changes in fair value (2,680) (3,220)
Balance at December 31, 2022 $ 670  $ 805