XML 17 R4.htm IDEA: XBRL DOCUMENT v3.21.4
Condensed Consolidated Statements of Operations and Comprehensive Loss (Unaudited) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2020
Sep. 30, 2021
Sep. 30, 2020
Sep. 30, 2021
Sep. 30, 2020
Dec. 31, 2020
Dec. 31, 2019
Operating loss   $ (12,478,000) $ (1,669,000) $ (23,163,000) $ (4,464,000) $ (7,519,294) $ (7,392,114)
Interest expense   (1,000) (1,000) (2,000) (2,854)
SAFE instruments remeasurement   (15,533,000) (62,993,000)    
Warrant remeasurement   (322,000) (2,604,000) (1,000)    
Other income, net   57,000 3,000 96,000 80,000 84,808 62,218
Net loss before taxes   (28,276,000) (1,667,000) (88,665,000) (4,387,000) (7,437,340) (7,329,896)
Provision for income taxes  
Other income (expense):              
Net loss   (28,276,000) (1,667,000) (88,665,000) (4,387,000) $ (7,437,340) $ (7,329,896)
Other comprehensive loss, net of taxes              
Unrealized losses on available-for-sale securities   7,000 (7,000)    
Cumulative translation adjustment   (57,000) (57,000)    
Total comprehensive loss   $ (28,326,000) $ (1,667,000) $ (88,729,000) $ (4,387,000)    
Losses per share              
Losses per share – Basic (in Dollars per share)   $ (4.93) $ (0.42) $ (16.76) $ (1.11) $ (1.88) $ (1.97)
Losses per share – Diluted (in Dollars per share)   $ (4.93) $ (0.42) $ (16.76) $ (1.11) $ (1.88) $ (1.97)
Weighted average number of shares outstanding – Basic (in Shares)   5,734,865 3,997,238 5,290,676 3,949,360 3,962,932 3,727,064
Weighted average number of shares outstanding – Diluted (in Shares)   5,734,865 3,997,238 5,290,676 3,949,360 3,962,932 3,727,064
Revenue   $ 2,202,000 $ 108,000 $ 3,563,000 $ 200,000 $ 200,000
Cost of sales   1,375,000 325,000 2,736,000 417,000 417,106
Gross loss (Profit)   827,000 (217,000) 827,000 (217,000) (217,106)
Operating expenses:              
Selling, general, and administrative   8,687,000 770,000 15,099,000 2,107,000 3,719,254 2,689,591
Research and development   4,618,000 682,000 8,891,000 2,140,000 3,582,934 4,702,523
Total operating expenses   13,305,000 $ 1,452,000 23,990,000 $ 4,247,000 $ 7,302,188 $ 7,392,114
Athena Technology Acquisition Corp              
Formation and operating costs $ 761 1,569,345   3,566,747      
Operating loss   (1,569,345)   (3,566,747)      
Other income (expense):              
Interest income on marketable securities held in Trust Account   3,217   13,873      
Offering costs allocated to warrants     (566,948)      
Change in fair value of warrant liability   (4,197,665)   (1,392,083)      
Total other expense   (4,194,448)   (1,945,158)      
Net loss $ (761) $ (5,763,793)   $ (5,511,905)      
Losses per share              
Weighted average shares outstanding (in Shares) [1] 8,566,667            
Basic and diluted net loss per share (in Dollars per share) $ 0            
Class A Common Stock | Athena Technology Acquisition Corp              
Losses per share              
Weighted average shares outstanding (in Shares)   25,700,000   18,357,143      
Basic and diluted net loss per share (in Dollars per share)   $ (0.17)   $ (0.2)      
Class B Common Stock | Athena Technology Acquisition Corp              
Losses per share              
Weighted average shares outstanding (in Shares)   8,566,667   8,566,667      
Basic and diluted net loss per share (in Dollars per share)   $ (0.17)   $ (0.2)      
[1] This number excludes an aggregate of up to 1,250,000 shares of Class B common stock subject to forfeiture if the over-allotment option is not exercised in full or in part by the underwriters (see Note 5).