Quarterly report pursuant to Section 13 or 15(d)

Fair Value Measurements and Hierarchy (Tables)

v3.22.2.2
Fair Value Measurements and Hierarchy (Tables)
9 Months Ended
Sep. 30, 2022
Fair Value Measurements and Hierarchy  
Schedule of carrying amounts of financial instruments

​

​

​

​

​

​

​

​

​

    

Successor

​

    

September 30, 2022

    

December 31, 2021

Financial assets:

 

​

  

 

​

  

Cash

​

$

34,357,237

​

$

140,477,586

Restricted cash

​

 

1,003,307

​

 

356,286

Clinics fees and insurance receivables, net

​

 

1,049,253

​

 

1,090,104

Other receivables

​

 

2,736,184

​

 

726,903

Financial liabilities:

​

 

  

​

 

  

Accounts payable and accrued expenses

​

 

24,072,391

​

 

17,730,683

Warrants liabilities

​

 

7,996,432

​

 

11,382,826

Schedule of fair value hierarchy for financial liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

Level 1

    

Level 2

    

Level 3

    

Total

Warrant liability as of September 30, 2022

​

$

7,774,549

​

$

—

​

$

221,883

​

$

7,996,432

Warrant liability as of December 31, 2021

​

 

10,880,550

​

 

—

​

 

502,276

​

 

11,382,826

Summary of Level 3 inputs into option pricing model

The key Level 3 inputs into the option pricing model as of September 30, 2022 relating to the Private Placement Warrants to purchase Class A Common Stock were as follows:

​

​

​

​

​

​

Volatility

    

​

60.00

%

Risk-Free Interest rate

 

​

4.16

%

Exercise Price

​

$

11.50

​

Expected Term

​

 

4.2

Years

​

The key Level 3 inputs into the option pricing model as of December 31, 2021 relating to the Private Placement Warrants to purchase Class A Common Stock were as follows:

​

​

​

​

​

​

Volatility

    

​

60.00

%

Risk-Free Interest rate

 

​

1.26

%

Exercise Price

​

$

11.50

​

Expected Term

​

 

4.9

Years

Schedule of changes in the fair value

​

​

​

​

​

​

​

​

​

​

​

Successor

​

​

Predecessor

​

    

Nine Months Ended September

  

  

Nine Months Ended September

​

​

30, 2022

​

​

30, 2021

Beginning Balance of Private Warrant Liability

​

$

502,276

​

​

$

6,316,605

Mark-to-Market Adjustment for Stock Warrants

​

 

(280,393)

​

​

 

12,063,265

Ending Balance of Private Warrant Liability

​

$

221,883

​

​

$

18,379,870