XML 57 R34.htm IDEA: XBRL DOCUMENT v3.22.0.1
Earnout Interests Liability (Tables)
12 Months Ended
Dec. 31, 2021
Earnout Interests Liability [Abstract]  
Fair Value Measurement Inputs and Valuation Techniques
The following table provides quantitative information regarding Level 3 fair value measurement inputs at their measurement dates:
March 26,
2021
December 31,
2020
December 29,
2020
Exercise price$11.50$11.50$11.50
Stock price$15.96$22.76$21.65
Volatility42.6%41.4%41.4%
Term (years)4.775.005.00
Risk-free interest rate0.76%0.37%0.36%
The range and weighted-average of the significant inputs used to fair value Level 3 recurring liabilities during the year ended December 31, 2020, along with the valuation techniques used, are shown in the following table:
Fair Value
(in thousands)
Valuation
Technique
Observable (O) or
Unobservable (U) Input
Range
(Weighted-Average)
Earnout interests liability$351,048 Option pricing modelShare price (O)
$21.51 - $21.65
Volatility (U)54.6%
Term (U)
2.99 years
Risk-free rate (O)0.17%
Schedule Of Earnout Interests Liability, Activity
Earnout Interests Liability
Total
December 29, 2020
$348,710 
Change in fair value of earnout interests liability2,338 
December 31, 2020
$351,048 
Change in fair value of earnout interests liability13,740 
Settlement of earnout interests liability
(364,788)
December 31, 2021
$—