Quarterly report pursuant to Section 13 or 15(d)

Fair Value Measurements

v3.22.1
Fair Value Measurements
3 Months Ended
Mar. 31, 2022
Fair Value Disclosures [Abstract]  
Fair Value Measurements
Note 6 —  Fair Value Measurements
The following table presents information about the Company’s assets and liabilities that were measured at fair value on a recurring basis as of March 31, 2022 and December 31, 2021, and indicates the fair value hierarchy of the valuation techniques the Company utilized to determine such fair value. The Company uses inputs such as actual trade data, benchmark yields, quoted market prices from dealers or brokers, and other similar sources to determine the fair value of its investments in the Mutual Fund.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
March 31, 2022
    
Quoted Prices In
Active Markets

(Level 1)
    
Significant
Other
Observable
Inputs

(Level 2)
    
Significant
Other
Unobservable
Inputs

(Level 3)
 
Assets:
                                   
Mutual Fund held in Trust Account
   $ 402,566,409      $ 402,566,409     
$
—  
 
  
$
—  
 
Liabilities:
                                   
Derivative warrant liability – Public Warrants
   $ 3,048,919      $ 3,048,919     
$
—  
 
  
$
—  
 
Derivative warrant liability – Private Warrants
     2,636,811     
 
—  
 
  
 
—  
 
     2,636,811  
Backstop derivative liability
     30,234,314     
 
—  
 
  
 
—  
 
     30,234,314  
    
 
 
    
 
 
    
 
 
    
 
 
 
Derivative liabilities
   $ 35,920,044      $ 3,048,919     
$
—  
 
   $ 32,871,125  
    
 
 
    
 
 
    
 
 
    
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
December 31, 2021
    
Quoted Prices In
Active Markets

(Level 1)
    
Significant
Other
Observable
Inputs

(Level 2)
    
Significant
Other
Unobservable
Inputs

(Level 3)
 
Assets:
                                   
Mutual Fund held in Trust Account
   $ 402,530,526      $ 402,530,526     
$
—  
 
  
$
—  
 
Liabilities:
                                   
Derivative warrant liability – Public Warrants
   $ 6,731,959      $ 6,731,959     
$
—  
 
  
$
—  
 
Derivative warrant liability – Private Warrants
     6,608,051     
 
—  
 
  
 
—  
 
     6,608,051  
    
 
 
    
 
 
    
 
 
    
 
 
 
Derivative warrant liabilities
   $ 13,340,010      $ 6,731,959     
$
—  
 
   $ 6,608,051  
    
 
 
    
 
 
    
 
 
    
 
 
 
The change in fair value of the derivative warrant liabilities is summarized as follows:
 
 
  
Private
Placement
Warrants
 
  
Public

Warrants
 
  
Warrant

Liabilities
 
Derivative warrant liability – initial measurement on March 25, 2021
  
$
9,020,019
 
  
$
8,776,387
 
  
$
17,796,406
 
Change in fair value of derivative warrant liabilities
  
 
133,454
 
  
 
55,320
 
  
 
188,774
 
  
 
 
 
  
 
 
 
  
 
 
 
Derivative warrant liabilities at March 31, 2021
  
$
9,153,473
 
  
$
8,831,707
 
  
$
17,985,180
 
  
 
 
 
  
 
 
 
  
 
 
 
 
 
  
Private
Placement
Warrants
 
  
Public

Warrants
 
  
Warrant

Liabilities
 
Derivative warrant liabilities at December 31, 2021
  
$
6,608,051
 
  
$
—  
 
  
$
6,608,051
 
Change in fair value of derivative warrant liabilities
  
 
(3,971,240
  
 
—  
 
  
 
(3,971,240
  
 
 
 
  
 
 
 
  
 
 
 
Derivative warrant liabilities at March 31, 2022
  
$
2,636,811
 
  
$
—  
 
  
$
2,636,811
 
  
 
 
 
  
 
 
 
  
 
 
 
The estimated fair value of the warrant liability for the private warrants at March 31, 2022 and December 31, 2021 was determined using Level 3 inputs. Inherent in a Monte Carlo options pricing model are assumptions related to expected stock-price volatility, expected life, risk-free interest rate and dividend yield. The Company estimates the volatility of its ordinary shares based on projected volatility of comparable public companies that matches the expected remaining life of the warrants. The risk-free interest rate is based on the U.S.
Treasury zero-coupon
yield curve on the grant date for a maturity similar to the expected remaining life of the warrants. The expected life of the warrants is based on management assumptions regarding the timing and likelihood of completing a business combination. The dividend rate is based on the historical rate, which the Company anticipates to remain at zero.
Transfers to/from Levels 1, 2 and 3 are recognized at the end of the reporting period. The estimated fair value of the Public Warrants transferred from a Level 3 measurement to a Level 1 fair value measurement in May 2021 when the Public Warrants were listed separately.
The following table provides quantitative information regarding Level 3 fair value measurements of derivative warrant liabilities as of March 31, 2022 and December 31, 2021:
 
 
 
 
 
 
 
 
 
 
    
March 31, 2022
   
December 31, 2021
 
Strike price
   $ 11.50     $ 11.50  
Share price
   $ 5.95     $ 9.59  
Volatility
     25     40
Risk-free rate
     2.40     1.28
Expected term (years)
     5       5  
The Company accounts for the Backstop Subscription Agreement in accordance with the guidance in ASC 815-40 and accounts for the Tranche 2 Shares as a derivative asset and Penny Warrants and Additional Shares as derivative liabilities at its fair value determined by a Monte Carlo simulation of redemptions and share price using the same calibrated price from the warrant valuation analysis. These assets and liabilities are subject to re-measurement at each balance sheet date. With each such re-measurement, the derivate asset or liability will be adjusted to fair value, with the change in fair value recognized in the Company’s statements of operations. On March 31, 2022, the Company recorded net backstop derivative liability in the unaudited condensed balance sheets amounting to $30,234,314.
The following table provides quantitative information regarding Level 3 fair value measurement of backstop derivative liability as of March 31, 2022:
 
 
 
 
 
 
Share price
   $ 5.95  
Volatility
     25
Risk-free rate
     2.40
Minimum Redemption Percentage
     92
Maximum Redemption Percentage
     100