XML 57 R40.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Schedule of Quantitative Information Regarding Level 3 Fair Value Measurements The recurring Level 3 fair value measurements of the embedded derivative liability included the following significant unobservable inputs as of June 1, 2020 and September 30, 2020:
    
Range as of
Unobservable Input
  
June 1, 2020
 
November 23, 2020
Probability of change of control
  
90
%
  N/A
Probability of issuance of debt
  
5
%
 
100
%
Expected date of event
   Fourth Quarter 2020  
Fourth Quarter 2020
Discount rate
   39%  
35
%
Schedule of Financial Assets and Liabilities Measured at Fair Value on Recurring Basis
The following table sets forth by level, within the fair value hierarchy, the Company’s liabilities measured at fair value on a recurring basis as of December 31, 2021:
 
(in thousands)
  
Carrying

Value
    
Quoted
Prices in

Active
Markets

for
Identical

Items

(Level 1)
    
Significant

Other

Observable

Inputs

(Level 2)
    
Significant

Unobservable

Inputs

(Level 3)
 
Liabilities measured at fair value on a recurring basis:
           
Contingent consideration
   $ 38,423      $ —        $ —        $ 38,423  
Public Warrant Liabilities
     54,970        54,970        —          —    
Private Placement Warrant Liabilities
     25,174        —          —          25,174  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total liabilities measured at fair value
   $ 118,567      $ 54,970      $ —        $ 63,597  
  
 
 
    
 
 
    
 
 
    
 
 
 
The following table sets forth by level, within the fair value hierarchy, the Company’s liabilities measured at fair value on a recurring basis as of December 31, 2020:
 
(in thousands)
  
Carrying

Value
    
Quoted
Prices in

Active
Markets

for
Identical
Items
(Level 1)
    
Significant

Other

Observable

Inputs

(Level 2)
    
Significant

Unobservable

Inputs

(Level 3)
 
Liabilities measured at fair value on a recurring basis:
           
Contingent consideration
   $ 5,172      $ —        $ —        $ 5,172  
  
 
 
    
 
 
    
 
 
    
 
 
 
Total liabilities measured at fair value
   $ 5,172      $ —        $ —        $ 5,172  
  
 
 
    
 
 
    
 
 
    
 
 
 
Summary of Liabilities Measured At Fair Value Using Significant Unobservable Inputs
Activity of the assets and liabilities measured at fair value was as follows:
 
    
Years Ended December 31,
 
    
2021
    
2020
    
2019
 
Opening balance as at January 1,
   $ 5,172      $ 23,429      $ 20,584  
Embedded derivative recognized under Term Loan 2
     —          51,328        —    
Change in fair value of embedded derivative
     —          12,764        —    
Embedded derivative derecognized due to extinguishment of Term Loan 2
     —          (64,092      —    
Change in fair value of contingent consideration
     (11,680      65        2,845  
Contingent consideration recognized due to acquisitions
     47,900        2,695        —    
Warrants acquired in the Business Combination
     163,058        —          —    
Change in fair value of warrants
     (82,914      —          —    
Contingent consideration reclassified to due to seller
     (756      (16,059      —    
Contingent consideration settled through equity
     —          (1,958      —    
Contingent consideration payments
     (2,213      (3,000      —    
  
 
 
    
 
 
    
 
 
 
Closing balance as of December 31,
   $ 118,567      $ 5,172      $ 23,429  
  
 
 
    
 
 
    
 
 
 
Warrant Liabilities  
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Schedule of Quantitative Information Regarding Level 3 Fair Value Measurements
The following table provides quantitative information regarding the Level 3 inputs used for the fair value measurements of the warrant liabilities:
 
    
As of
 
Unobservable Input
  
June 3, 2021
   
December 31, 2021
 
Exercise price
   $ 11.50     $ 11.50  
Stock price
   $ 14.75     $ 8.91  
Term (years)
     5.0       4.4  
Volatility
     37.1     N/A  
Risk free interest rate
     0.8     1.2
Dividend yield
     None       None  
Public warrant price
   $ 4.85     $ 2.39