XML 48 R35.htm IDEA: XBRL DOCUMENT v3.21.4
Summary of Significant Accounting Policies (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2021
Dec. 31, 2020
Summary of Significant Accounting Policies (Tables) [Line Items]    
Schedule of depreciation for property, plant, and equipment  
 

Useful Lives in Years

Leasehold improvements

 

5

Computer equipment and software

 

2

Machinery, vehicles, and other equipment

 

5

Furniture and fixtures

 

2

Schedule of Condensed consolidated balance sheets
 

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 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.

 

As of December 31,

   

2020

 

2019

Class A

 

88,205,793

 

81,205,793

Class B

 

1,000

 

1,000

Total authorized common stock

 

88,206,793

 

81,206,793

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 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 basic and diluted loss per common share
 

Three Months Ended September 30,

 

Nine Months Ended
September 30,

   

2021

 

2020

 

2021

 

2020

Numerator

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(28,276

)

 

$

(1,667

)

 

$

(88,665

)

 

$

(4,387

)

Denominator

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for basic EPS – 
weighted-average shares

 

 

5,734,865

 

 

 

3,997,238

 

 

 

5,290,676

 

 

 

3,949,360

 

Effect of dilutive securities

 

 

 

 

 

 

 

 

 

 

 

 

Denominator for diluted EPS – 
weighted-average shares

 

 

5,734,865

 

 

 

3,997,238

 

 

 

5,290,676

 

 

 

3,949,360

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EPS – Basic

 

$

(4.93

)

 

$

(0.42

)

 

$

(16.76

)

 

$

(1.11

)

EPS – Diluted

 

$

(4.93

)

 

$

(0.42

)

 

$

(16.76

)

 

$

(1.11

)

 

Year Ended December 31,

   

2020

 

2019

Numerator

 

 

 

 

 

 

 

 

Net loss

 

$

(7,437,340

)

 

$

(7,329,896

)

Denominator

 

 

 

 

 

 

 

 

Denominator for basic EPS – weighted-average shares

 

 

3,962,932

 

 

 

3,727,064

 

Effect of dilutive securities

 

 

 

 

 

 

Denominator for diluted EPS – weighted-average shares

 

 

3,962,932

 

 

 

3,727,064

 

   

 

 

 

 

 

 

 

EPS – Basic

 

$

(1.88

)

 

$

(1.97

)

EPS – Diluted

 

$

(1.88

)

 

$

(1.97

)

Athena Technology Acquisition Corp [Member]    
Summary of Significant Accounting Policies (Tables) [Line Items]    
Schedule of basic and diluted loss per common share
 

Three Months
Ended
September 30,
2021

 

Nine Months
Ended
September 30,
2021

Class A Common Stock

 

 

 

 

 

 

 

 

Numerator: Net loss allocable to Class A common stock

 

 

 

 

 

 

 

 

Net loss

 

$

(5,763,793

)

 

$

(5,511,905

)

Less: Allocation of net loss to Class B common stock

 

 

(1,440,948

)

 

 

(1,753,788

)

Proportionate share of net loss

 

$

(4,322,845

)

 

$

(3,758,117

)

Denominator: Weighted Average Class A Common Stock

 

 

 

 

 

 

 

 

Basic and diluted weighted average shares outstanding

 

 

25,700,000

 

 

 

18,357,143

 

Basic and diluted net loss per share

 

$

(0.17

)

 

$

(0.20

)

   

 

 

 

 

 

 

 

Class B Common Stock

 

 

 

 

 

 

 

 

Numerator: Net loss allocable to Class B common stock

 

 

 

 

 

 

 

 

Net loss

 

$

(5,763,793

)

 

$

(5,511,905

)

Less: Allocation of net loss to Class A common stock

 

 

(4,322,845

)

 

 

(3,758,117

)

Proportionate share of net loss

 

$

(1,440,948

)

 

$

(1,753,788

)

Weighted average shares outstanding, basic and diluted

 

 

8,566,667

 

 

 

8,566,667

 

Basic and diluted net loss per common share

 

$

(0.17

)

 

$

(0.20

)