Quarterly report pursuant to Section 13 or 15(d)

Derivative Instruments (Tables)

v3.22.1
Derivative Instruments (Tables)
3 Months Ended
Mar. 31, 2022
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Assumptions to Estimate the Fair Value
The Company used the following assumptions to estimate the fair value of the Private Placement Warrants:
March 31,
2022
December 31,
2021
Stock price
$ 21.93 $ 18.28
Exercise price
$ 11.50 $ 11.50
Volatility
48.0  % 46.0  %
Expected term (years)
4.5 4.7
Risk-free interest rate
2.4  % 1.2  %
Schedule of Fair Value of Warrant Liabilities
The change in the fair value of the warrant liabilities is recognized in gain (loss) on derivative contracts in the consolidated statement of operations. The changes in the Private Placement Warrants liabilities for the three months ended March 31, 2022 are as follows:
(in thousands)

Warrant liabilities as of December 31, 2021
$ 67,290 
Change in fair value
24,013 
Warrant liabilities as of March 31, 2022
$ 91,303 
Schedule of Balance Sheet Effect of Fair Value
The following summarizes the balance sheet classification and fair value of the Company’s derivative instruments as of March 31, 2022 and December 31, 2021:
(in thousands)
March 31,
2022
December 31,
2021
Prepaid expenses and other current assets
Natural gas swap asset $ 271  $ — 
Interest rate swap asset 503  — 
Other non-current assets
Interest rate swap asset 3,164  439 
Total derivative assets $ 3,938  $ 439 
Accrued and other current liabilities
Natural gas swap liability $ —  $ 44 
Interest rate swap liability —  727 
Derivative liabilities
Natural gas swap liability
78  134 
Warrant liabilities
91,303  67,290 
Total derivative liabilities $ 91,381  $ 68,195 
Schedule of Income Statement Effect of Gains (Losses) Related to Derivative Instruments
The following table summarizes the income statement effect of gains and losses related to derivative instruments for the three months ended March 31, 2022 and 2021:
Three Months Ended March 31,
(in thousands)
2022 2021
Gain (loss) on natural gas swap contract
$ 454  $ — 
Gain (loss) on warrant liabilities
(24,013) — 
Gain (loss) on interest rate swap contract 3,644  — 
Total
$ (19,915) $ —