XML 51 R37.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of Assets and Liabilities Measured at Fair Value
The Company’s assets and liabilities measured at fair value on a recurring basis are summarized in the following table by fair value measurement level ($ in thousands):
December 31,
Description
Level20212020
Assets:
Investments
1$32,332 $— 
Liabilities:
Public Warrants
1$14,167 $— 
Private Warrants2396— 
Legacy Heliogen preferred stock warrants3— 46 
Reconciliation of Level 3 Fair Value Liabilities
The following table summarizes the reconciliation of our level 3 fair value measurements ($ in millions):
Instrument
December 31,
2020
Issuances(1)
Losses(2)
Conversion(3)
December 31,
2021
SAFE Instruments$— 83,411 86,907 (170,318)$— 
Legacy Heliogen preferred stock warrants$46 — 2,965 (3,011)$— 
__________________
(1)Net of issuance costs.
(2)The losses for the changes in the fair value of the SAFE Instruments and preferred stock warrants are reported in our Consolidated Statements of Operations and Comprehensive Loss in the line items SAFE Instrument remeasurement and warrant remeasurement, respectively.
(3)On December 30, 2021, immediately prior to the Merger closing, the SAFE Instruments and preferred stock warrants were converted into 20,080,464 shares of common stock and 354,738 shares of common stock, respectively.
Schedule of Fair Value Inputs and Valuation Techniques
The table below summarizes key inputs used in the valuation for the SAFE Instruments and Legacy Heliogen preferred stock warrants at their time of conversion on December 30, 2021:
Expected volatility
50.0 %
Risk-free interest rate
0.1 %
Dividend yield
—