XML 48 R26.htm IDEA: XBRL DOCUMENT v3.22.4
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of Black Scholes model for the Private Warrants

To estimate the fair value of the Private Warrants as of December 31, 2022 and 2021, the Company used a Black Scholes closed form model, which is a Level 3 fair value measurement. Significant inputs used in the Black Scholes model for the Private Warrants were as follows:

 

 

 

December 31, 2022

 

December 31, 2021

 

 

 

 

 

 

 

Expected volatility

 

 

73.00

%

 

27.00

%

Expected term (in years)

 

 

1.94

 

 

2.94

 

Risk free interest rate

 

 

4.43

%

 

0.96

%

Dividend yield

 

 

0.00

%

 

0.00

%

Exercise Price

 

$

11.50

 

$

11.50

 

Fair value of Common Stock

 

$

2.10

 

$

6.80

 

The following table summarizes the assumptions used in the valuation models to determine the fair value of awards granted to employees and non-employees under both the 2019 Plan:

 

 

 

Year Ended
December 31, 2022

 

 

Year Ended
December 31, 2021

 

Expected volatility

 

42.78 - 42.90%

 

 

43.22 - 44.61%

 

Expected term (in years)

 

 

6.0

 

 

 

6.0

 

Dividend yield

 

0%

 

 

0%

 

Risk free interest rate

 

1.0 - 1.62%

 

 

0.70 - 1.16%

 

Summary of Reconciliation of Liabilities Measured at Fair Value Using Significant Unobservable Inputs (Level 3)

The following table provides a reconciliation of liabilities measured at fair value using significant unobservable inputs (Level 3) for the years ended December 31, 2022 and 2021 (in thousands):

 

Balance at December 31, 2020

 

$

920

 

Private Warrants

 

 

3,810

 

Change in fair value of Private Warrants

 

 

(1,969

)

Change in fair value of contingent consideration

 

 

(275

)

Balance at December 31, 2021

 

 

2,486

 

Change in fair value of Private Warrants

 

 

(1,207

)

Change in fair value of contingent consideration

 

 

21

 

Balance at December 31, 2022

 

$

1,300