XML 96 R41.htm IDEA: XBRL DOCUMENT v3.22.4
Earn-Out Shares (Tables)
12 Months Ended
Dec. 31, 2022
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Fair Value Measurement Inputs and Valuation Techniques Assumptions used in the Monte Carlo simulation valuation at December 31, 2021 were as follows:
Stock price$12.47 
Expected volatility55.0 %
Risk-free interest rate0.91 %
Forecast period (in years)2.8
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation The following table presents a reconciliation of changes in the carrying amount of the contingent earn-out liability classified as Level 3 fair value hierarchy using significant unobservable inputs:
(In thousands)Earn-Out Liability
Balance at October 6, 2021$67,600 
Change in fair value related to option holder forfeitures627 
Change in fair value related to share valuation inputs30,673 
Total change in fair value recognized in earnings$31,300 
Balance at December 31, 2021$98,900 
Change in fair value related to option holder forfeitures182 
Change in fair value related to share valuation inputs(98,912)
Total change in fair value recognized in earnings$(98,730)
Balance at December 31, 2022$170