| Schedule of company's assets that are measured at fair value on a recurring basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketable securities held in Trust Account |
|
|
1 |
|
|
$ |
230,016,101 |
|
|
|
|
|
|
|
|
|
|
Warrant Liability – Public Warrants |
|
|
3 |
|
|
|
45,425,000 |
|
Warrant Liability – Placement Warrants |
|
|
3 |
|
|
|
25,200,000 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Marketable securities held in Trust Account |
|
|
1 |
|
|
$ |
229,967,028 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
Warrant Liability – Public Warrants |
|
|
3 |
|
|
|
12,880,000 |
|
|
|
|
Warrant Liability – Placement Warrants |
|
|
3 |
|
|
|
6,900,000 |
|
|
| Schedule of key inputs into valuing warrant liabilities |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
11.50 |
|
|
|
|
(a |
) |
|
|
1.00 |
% |
|
|
|
(b |
) |
|
|
28.0 |
% |
|
|
|
(c |
) |
|
|
5.36 |
|
Probability of Acquisition |
|
|
(d |
) |
|
|
95.0 |
% |
| (a) |
Based on the linearly interpolated treasury rate |
| (b) |
Blended volatility based upon weighted average of time pre announcement and post announcement |
| (c) |
As of the measurement date until assumed expiration |
| (d) |
Based upon success of SPACs in completing business combination |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
|
$ |
11.50 |
|
|
$ |
11.50 |
|
|
|
|
| |
|
|
(a) 0.5 |
% |
|
|
0.5 |
% |
|
|
|
| |
|
|
(b) 19.0 |
% |
|
|
19.0 |
% |
|
|
|
| |
|
|
(c) 5.75 |
|
|
|
5.57 |
|
|
|
|
Probability of Acquisition |
|
|
(d) 80 |
% |
|
|
85 |
% |
| (a) |
Based on the linearly interpolated treasury rate |
| (b) |
Blended volatility based upon weighted average of time pre announcement and post announcement |
| (c) |
As of the measurement date until assumed expiration |
| (d) |
Based upon success of SPACs in completing business combination |
|
| Schedule of change in the fair value of the warrant liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
Fair Value as of December 31, 2020 |
|
$ |
6,900,000 |
|
|
$ |
12,880,000.00 |
|
|
$ |
19,780,000 |
|
Change in valuation inputs or other assumptions |
|
|
18,300,000 |
|
|
|
32,545,000 |
|
|
|
50,845,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value as of March 31, 2021 |
|
$ |
25,200,000 |
|
|
$ |
45,425,000 |
|
|
$ |
70,625,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value as of September 23, 2020 |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
|
|
|
Initial measurement on December 4, 2020 |
|
|
6,000,000 |
|
|
|
12,190,000 |
|
|
|
18,190,000 |
|
|
|
|
|
Change in valuation inputs or other assumptions |
|
|
900,000 |
|
|
|
690,000 |
|
|
|
1,590,000 |
|
|
|
|
|
Fair value as of December 31, 2020 |
|
$ |
6,900,000 |
|
|
$ |
12,880,000 |
|
|
$ |
19,780,000 |
|
|