XML 34 R26.htm IDEA: XBRL DOCUMENT v3.22.1
Organization and Basis of Presentation (Tables)
12 Months Ended
Dec. 31, 2021
Accounting Policies [Abstract]  
Schedule of ownership cmmon stock outstanding
 

Shares

 

%

Heliogen Stockholders(1)

 

154,819

 

84.4

Athena Public Stockholders

 

2,271

 

1.2

Sponsor Shares(2)(3)

 

9,267

 

5.1

Sponsor Shares(4)

 

510

 

0.3

PIPE Investors

 

16,500

 

9.0

Total(1)(2)

 

183,367

 

100.0

(1)      Excludes 40.8 million common shares issuable upon exercise of Heliogen’s outstanding stock options, 4.4 million common shares issuable upon vesting and settlement of Heliogen’s RSU Awards and 0.5 million restricted shares subject to vesting.

(2)      Does not take into account, at the time of the Closing Date, the dilutive impact of the shares of Common Stock issuable in connection with the Warrants (as defined in Note 4) totaling approximately 8.6 million shares, which became exercisable on March 18, 2022.

(3)      Shares attributable to Athena Technology Sponsor LLC (the “Sponsor”) received in exchange for the Class B common stock and private placement units (each unit comprising one share of common stock and one-third of one warrant) issued by Athena to the Sponsor in connection with Athena’s initial public offering.

(4)      Shares issued as consideration for anti-dilution rights waived by the Sponsor.

$ in thousands

   

Cash – PIPE Investment

 

$

165,000

 

Cash – Athena Trust Account, net of redemptions and cash on hand

 

 

22,848

 

Less: Athena transaction costs and advisory fees paid

 

 

(16,186

)

Less: Heliogen transaction costs and advisory fees paid

 

 

(12,262

)

Net proceeds from Business Combination and PIPE financing

 

 

159,400

 

Less: Accrued transaction costs

 

 

(1,474

)

Add: Prepaid expenses and receivables assumed as part of Business Combination

 

 

1,651

 

Less: Warrants assumed as part of Business Combination

 

 

(10,880

)

Less: Accounts payable assumed as part of Business Combination

 

 

(498

)

Reverse recapitalization and PIPE financing, net

 

$

148,199

 

Schedule of condensed consolidated balance sheets

The effects of correcting the immaterial errors in our previously filed Condensed Consolidated Financial Statements are as follows:

Condensed Consolidated Balance Sheets (amounts in thousands)

 

As of
June 30, 2021

 

As of
March 31, 2021

   

As Initially Reported

 

Adjustments

 

As Revised

 

As Initially
Reported

 

Adjustments

 

As Revised

Total assets

 

$

101,838

 

 

$

 

 

$

101,838

 

 

$

92,229

 

 

$

 

 

$

92,229

 

Contract liabilities

 

 

1,944

 

 

 

(275

)

 

 

1,669

 

 

 

2,439

 

 

 

75

 

 

 

2,514

 

Accrued expenses and other current liabilities(1)

 

 

2,663

 

 

 

(271

)

 

 

2,392

 

 

 

997

 

 

 

(191

)

 

 

806

 

Total current liabilities

 

 

6,466

 

 

 

(546

)

 

 

5,920

 

 

 

4,019

 

 

 

(116

)

 

 

3,903

 

Accumulated deficit

 

 

(90,107

)

 

 

546

 

 

 

(89,561

)

 

 

(33,344

)

 

 

116

 

 

 

(33,228

)

Total shareholders’ deficit

 

 

(87,986

)

 

 

546

 

 

 

(87,440

)

 

 

(31,591

)

 

 

116

 

 

 

(31,475

)

Total liabilities, convertible preferred stock, and shareholders’ deficit

 

$

101,838

 

 

$

 

 

$

101,838

 

 

$

92,229

 

 

$

 

 

$

92,229

 

(1)      At June 30, 2021, accrued expenses and other payables and current operating lease liabilities were combined and presented as accrued expenses and other current liabilities. Balances at March 31, 2021 have been conformed to the updated presentation.

Schedule of condensed consolidated statements of operations and comprehensive loss
 

Three Months Ended
June 30, 2021

 

Six Months Ended
June 30, 2021

   

As Initially Reported

 

Adjustments

 

As Revised

 

As Initially Reported

 

Adjustments

 

As Revised

Revenue

 

$

687

 

 

$

158

 

 

$

845

 

 

$

1,086

 

 

$

275

 

 

$

1,361

 

Cost of sales

 

 

687

 

 

 

158

 

 

 

845

 

 

 

1,086

 

 

 

275

 

 

 

1,361

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and
administrative

 

 

4,340

 

 

 

(80

)

 

 

4,260

 

 

 

6,683

 

 

 

(271

)

 

 

6,412

 

Research and development

 

 

2,823

 

 

 

(158

)

 

 

2,665

 

 

 

4,548

 

 

 

(275

)

 

 

4,273

 

Total operating expenses

 

 

7,163

 

 

 

(238

)

 

 

6,925

 

 

 

11,231

 

 

 

(546

)

 

 

10,685

 

Operating loss

 

$

(7,163

)

 

$

238

 

 

$

(6,925

)

 

$

(11,231

)

 

$

546

 

 

$

(10,685

)

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(56,571

)

 

$

238

 

 

$

(56,333

)

 

$

(60,935

)

 

$

546

 

 

$

(60,389

)

Total comprehensive loss

 

$

(56,573

)

 

$

238

 

 

$

(56,335

)

 

$

(60,949

)

 

$

546

 

 

$

(60,403

)

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss per share – Basic

 

$

(10.72

)

 

$

0.04

 

 

$

(10.68

)

 

$

(12.03

)

 

$

0.11

 

 

$

(11.92

)

Loss per share – Diluted

 

$

(10.72

)

 

$

0.04

 

 

$

(10.68

)

 

$

(12.03

)

 

$

0.11

 

 

$

(11.92

)

 

Three Months Ended
March 31, 2021

   

As Initially Reported

 

Adjustments

 

As Revised

Revenue

 

$

591

 

 

$

(75

)

 

$

516

 

Cost of sales

 

 

591

 

 

 

(75

)

 

 

516

 

Gross profit

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

2,343

 

 

 

(191

)

 

 

2,152

 

Research and development

 

 

1,533

 

 

 

75

 

 

 

1,608

 

Total operating expenses

 

 

3,876

 

 

 

(116

)

 

 

3,760

 

Operating loss

 

$

(3,876

)

 

$

116

 

 

$

(3,760

)

   

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(4,172

)

 

$

116

 

 

$

(4,056

)

Total comprehensive loss

 

$

(4,184

)

 

$

116

 

 

$

(4,068

)

   

 

 

 

 

 

 

 

 

 

 

 

Loss per share – Basic

 

$

(0.86

)

 

$

0.02

 

 

$

(0.84

)

Loss per share – Diluted

 

$

(0.86

)

 

$

0.02

 

 

$

(0.84

)

Schedule of condensed consolidated statements of cash flows
 

Six Months Ended
June 30, 2021

 

Three Months Ended
March 31, 2021

   

As Initially Reported

 

Adjustments

 

As Revised

 

As Initially Reported

 

Adjustments

 

As Revised

Net loss

 

$

(60,935

)

 

$

546

 

 

$

(60,389

)

 

$

(4,172

)

 

$

116

 

 

$

(4,056

)

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in asset and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued expenses and other current liabilities(1)

 

 

1,384

 

 

 

(271

)

 

 

1,113

 

 

 

418

 

 

 

(191

)

 

 

227

 

Contract liabilities

 

 

1,944

 

 

 

(275

)

 

 

1,669

 

 

 

2,439

 

 

 

75

 

 

 

2,514

 

Net cash used in operating activities

 

$

(8,502

)

 

$

 

 

$

(8,502

)

 

$

(625

)

 

$

 

 

$

(625

)

(1)      At June 30, 2021, accrued expenses and other payables and current operating lease liabilities were combined and presented as accrued expenses and other current liabilities. Balances at March 31, 2021 have been conformed to the updated presentation.