Annual report pursuant to Section 13 and 15(d)

FAIR VALUE MEASUREMENTS (Tables)

v3.22.2.2
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2020
FAIR VALUE MEASUREMENTS  
Schedule of assets measured at fair value on a recurring basis

 

 

 

 

 

 

 

 

 

 

 

    

 

    

December 31,

    

December 31,

Description

    

Level

    

 2020

    

 2019

Assets:

 

 

 

 

 

 

 

 

Cash and marketable securities held in Trust Account

 

 1

 

$

696,957,196

 

$

695,295,418

 

 

 

 

 

 

 

 

 

Liabilities: Warrant Liabilities – Public Warrants

 

 1

 

 

45,310,000

 

 

32,660,000

Warrant Liabilities – Private Placement Warrants

 

 3

 

 

32,548,000

 

 

23,700,000

Prosus Agreement liability

 

 3

 

 

50,481,190

 

 

 —

Conversion option liability

 

 3

 

 

1,604,359

 

 

 —

 

Schedule of fair value of warrant liabilities

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Warrant 

 

    

Private Placement

    

Public

    

Liabilities

Fair value as of April 11, 2019 (inception)

 

$

 —

 

$

 —

 

$

 —

Initial measurement on July 1, 2019

 

 

15,800,000

 

 

22,310,000

 

 

38,110,000

Change in valuation inputs or other assumptions

 

 

7,900,000

 

 

10,350,000

 

 

18,250,000

Fair value as of December 31, 2019

 

 

23,700,000

 

 

32,660,000

 

 

56,360,000

Change in valuation inputs and other assumptions

 

 

8,848,000

 

 

12,650,000

 

 

21,498,000

Fair value as of December 31, 2020

 

$

32,548,000

 

$

45,310,000

 

$

77,858,000

 

Private Placement Warrants  
FAIR VALUE MEASUREMENTS  
Schedule of quantitative information regarding Level 3 fair value measurements inputs

 

 

 

 

 

 

 

 

 

 

As of November 2,

 

As of December 31,

 

 

    

 2020

    

 2020

 

Exercise price

 

$

11.50

 

$

11.50

 

Stock price

 

$

9.97

 

$

10.35

 

Volatility

 

 

30.0

%  

 

30.0

%

Probability of completing a Business Combination

 

 

85.0

%  

 

85.0

%

Term

 

 

5.28

 

 

5.11

 

Risk-free rate

 

 

0.41

%  

 

0.38

%

Dividend yield

 

 

0.0

%  

 

0.0

%

 

Prosus Agreement Liability  
FAIR VALUE MEASUREMENTS  
Schedule of quantitative information regarding Level 3 fair value measurements inputs

 

 

 

 

 

 

 

 

 

 

 

 

As of October 12, 

 

As of December 31,

 

 

    

2020

    

 2020

 

Exercise price

 

$

*400.0

M  

$

500.0

M

Underlying value

 

$

436.8

M  

$

550.3

M

Volatility

 

 

40

%  

 

N/A

 

Term

 

 

0.08

 

 

0.33

 

Risk-free rate

 

 

0.10

%  

 

0.09

%

Dividend yield

 

 

0.00

%  

 

0.00

%


(*) M is defined as million.

Schedule of fair value of warrant liabilities

 

 

 

 

Fair value as of January 1, 2020

    

$

 —

Initial measurement on October 12, 2020

 

 

45,045,478

Change in valuation inputs and other assumptions

 

 

5,432,712

Fair value as of December 31, 2020

 

$

50,481,190

 

Conversion Option Liabilities  
FAIR VALUE MEASUREMENTS  
Schedule of fair value of warrant liabilities

 

 

 

 

Fair value as of January 1, 2020

    

$

 —

Initial measurement on November 2, 2020

 

 

1,493,877

Change in valuation inputs and other assumptions

 

 

110,482

Fair value as of December 31, 2020

 

$

1,604,359

 

Black-Scholes Valuation | Private Placement Warrants  
FAIR VALUE MEASUREMENTS  
Schedule of quantitative information regarding Level 3 fair value measurements inputs

 

 

 

 

 

 

 

 

 

 

As of December 31,

 

As of December 31,

 

 

    

 2019

    

 2020

 

Exercise price

 

$

11.50

 

$

11.50

 

Stock price

 

$

10.44

 

$

10.35

 

Volatility

 

 

20.00

%  

 

30.0

%

Probability of completing a Business Combination

 

 

80.0

%  

 

85

%

Term

 

 

5.33

 

 

5.11

 

Risk-free rate

 

 

1.74

%  

 

0.38

%

Dividend yield

 

 

0.0

%  

 

0.0

%

 

Black-Scholes Valuation | Conversion Option Liabilities  
FAIR VALUE MEASUREMENTS  
Schedule of quantitative information regarding Level 3 fair value measurements inputs

 

 

 

 

 

 

 

 

 

 

 

As of November 2,

 

As of December 31,

 

 

    

2020

    

2020

 

Exercise price

 

$

1.00

 

$

1.00

 

Underlying warrant value

 

$

1.92

*

$

 2.06

*

Volatility

 

 

125.0

%  

 

110.0

%

Number of Class A Shares

 

 

*1.5

M

 

1.5

M

Term

 

 

0.28

 

 

0.11

 

Risk-free rate

 

 

0.09

%  

 

0.08

%

Dividend yield

 

 

0.0

%  

 

0.0

%


(*) M is defined as million.