Quarterly report pursuant to Section 13 or 15(d)

FAIR VALUE MEASUREMENTS (Tables)

v3.22.2.2
FAIR VALUE MEASUREMENTS (Tables)
3 Months Ended
Mar. 31, 2021
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of assets measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

    

 

    

March 31,

    

December 31,

Description

 

Level

 

2021

 

2020

Assets:

 

  

 

 

  

 

 

  

Marketable securities held in Trust Account

 

 1

 

$

697,018,229

 

$

696,957,196

 

 

 

 

 

 

 

 

 

Liabilities:

 

  

 

 

  

 

 

  

Warrant liability – Public Warrants

 

 1

 

 

33,810,000

 

 

45,310,000

Warrant liability – Private Placement Warrants

 

 3

 

 

26,702,000

 

 

32,548,000

Prosus Agreement liability

 

 3

 

 

24,532,413

 

 

50,481,190

Conversion option liability

 

 3

 

 

1,632,013

 

 

1,604,359

 

Schedule of fair value of warrant liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Private

 

 

 

 

 

 

 

 

Placement 

 

Public

 

Warrant

 

    

Warrants

    

Warrants

    

Liabilities

January 1, 2021

 

$

32,548,000

 

$

45,310,000

 

$

77,858,000

Change in valuation inputs or other assumptions

 

 

(5,846,000)

 

 

(11,500,000)

 

 

(17,346,000)

Fair value as of March 31, 2021

 

 

26,702,000

 

 

33,810,000

 

 

60,512,000

 

Private Placement Warrants  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of quantitative information regarding Level 3 fair value measurements inputs

 

 

 

 

 

 

 

 

 

    

As of December 31,

    

As of March 31,

 

 

 

2020

 

2021

 

Exercise price

 

$

11.50

 

$

11.50

 

Stock price

 

$

10.35

 

$

10.00

 

Volatility

 

 

30.0

%  

 

25

%

Probability of completing a Business Combination

 

 

85.0

%  

 

90

%

Term

 

 

5.11

 

 

5.08

 

Risk-free rate

 

 

0.38

%  

 

0.94

%

Dividend yield

 

 

0.0

%  

 

0.0

%

 

Prosus Agreement Liability  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of fair value of warrant liabilities

 

 

 

 

Fair value as of January 1, 2021

    

$

50,481,190

Change in valuation inputs and other assumptions

 

 

(25,948,777)

Fair value as of March 31, 2021

 

$

24,532,413

 

Conversion Option Liabilities  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of fair value of warrant liabilities

 

 

 

 

Fair value as of January 1, 2021

    

$

1,604,359

Change in valuation inputs and other assumptions

 

 

27,654

Fair value as of March 31, 2021

 

$

1,632,013

 

Black-Scholes Valuation | Private Placement Warrants  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of quantitative information regarding Level 3 fair value measurements inputs

 

 

 

 

 

 

 

 

 

    

As of December 31,

    

As of March 31,

 

 

 

2020

 

2021

 

Exercise price

 

$

11.50

 

$

11.50

 

Stock price

 

$

10.35

 

$

10.00

 

Volatility

 

 

30.0

%  

 

25.0

%

Probability of completing a Business Combination

 

 

85.0

%  

 

90

%

Term

 

 

5.11

 

 

5.08

 

Risk-free rate

 

 

0.38

%  

 

0.94

%

Dividend yield

 

 

0.0

%  

 

0.0

%

 

Black-Scholes Valuation | Prosus Agreement Liability  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of quantitative information regarding Level 3 fair value measurements inputs

 

    

As of December 31,

    

As of March 31,

 

 

 

2020

 

2021

 

Exercise price

 

$

*500.0

M

$

500.0

M

Underlying value

 

$

550.3

M

$

524.5

M

Term

 

 

0.33

 

 

0.08

 

Risk-free rate

 

 

0.09

%  

 

0.08

%

Dividend yield

 

 

0.00

%  

 

N/A

 


(*) M is defined as million.

Black-Scholes Valuation | Conversion Option Liabilities  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of quantitative information regarding Level 3 fair value measurements inputs

 

    

As of December 31,

    

As of March 31,

 

 

 

2020

 

2021

 

Exercise price

 

$

1.00

 

$

1.00

 

Underlying warrant value

 

$

2.06

*

$

2.09

*

Volatility

 

 

110.0

%  

 

115.0

%

Number of Class A Shares

 

 

*1.5

M

 

1.5

M

Term

 

 

0.11

 

 

0.08

 

Risk-free rate

 

 

0.08

%  

 

0.01

%

Dividend yield

 

 

0.0

%  

 

0.0

%


(*) M is defined as million.