10-Q
falseQ3September 10, 2026one year--12-3100018442800001844280us-gaap:RetainedEarningsMember2021-12-310001844280thrn:OperatingAgreementMemberthrn:KelaiPharmaceuticalsMember2022-09-300001844280thrn:NrTherapeuticsLlcMemberthrn:PurchasesOfInventoryMember2022-09-300001844280us-gaap:AdditionalPaidInCapitalMember2020-12-310001844280us-gaap:CommonStockMemberus-gaap:CommonClassBMember2021-01-012021-09-300001844280us-gaap:RevolvingCreditFacilityMemberthrn:KirinAndMitsuiMember2021-07-012021-09-300001844280us-gaap:AccumulatedOtherComprehensiveIncomeMember2021-12-310001844280thrn:GuaranteeFeesExpensesMemberthrn:KirinAndMitsuiMember2021-01-012021-09-300001844280us-gaap:NoncontrollingInterestMember2020-12-310001844280thrn:ForeignmemberMember2022-07-012022-09-300001844280thrn:MitsuiCo.Ltd.Member2022-09-300001844280us-gaap:MeasurementInputPriceVolatilityMember2022-09-300001844280us-gaap:InProcessResearchAndDevelopmentMember2022-01-012022-09-300001844280thrn:RoyaltyAgreementOnFutureSalesMember2021-01-012021-09-300001844280thrn:KirinHoldingsCompanyLimitedMemberthrn:JuntendoAgreementMember2022-01-012022-09-300001844280us-gaap:SeriesEPreferredStockMember2021-07-012021-09-300001844280us-gaap:RetainedEarningsMember2020-12-310001844280us-gaap:StockOptionMember2022-01-012022-09-300001844280us-gaap:RestrictedStockUnitsRSUMember2021-07-012021-09-300001844280us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2022-09-300001844280thrn:NutrativaLlcMember2021-07-012021-09-300001844280us-gaap:RevolvingCreditFacilityMemberthrn:KirinAndMitsuiMember2018-11-300001844280us-gaap:EquipmentMember2021-12-310001844280thrn:TectonGroupLlcMember2022-09-300001844280us-gaap:SeriesEPreferredStockMember2021-12-310001844280thrn:HeartTechHealthIncMember2022-01-070001844280us-gaap:WarrantMember2022-01-012022-09-300001844280us-gaap:IPOMember2021-01-012021-09-300001844280us-gaap:RestrictedStockUnitsRSUMember2022-07-012022-09-300001844280us-gaap:OfficeEquipmentMember2022-09-300001844280thrn:MitsuiSecondmentAgreementMember2022-09-300001844280thrn:OnegevityHealthLLCMember2021-01-012021-01-010001844280us-gaap:SeriesEPreferredStockMember2022-07-012022-09-300001844280thrn:KirinSecondmentAgreementMember2022-01-012022-09-300001844280thrn:NutrativaLlcAcquisitionMember2021-01-012021-09-300001844280us-gaap:CommonStockMember2011-05-100001844280us-gaap:PreferredStockMemberthrn:SeriesEConvertiblePreferredStockMember2021-06-300001844280us-gaap:TradeNamesMember2022-01-012022-09-300001844280thrn:DomesticmemberMember2022-07-012022-09-300001844280thrn:RoyaltyAgreementOnFutureSalesMember2022-07-012022-09-3000018442802021-09-300001844280us-gaap:AdditionalPaidInCapitalMember2021-09-300001844280thrn:EmersonEcologicsLlcMemberMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:AccountsReceivableMember2021-01-012021-12-3100018442802021-01-012021-09-300001844280us-gaap:EquipmentMember2022-09-300001844280thrn:StockOptionActivityMember2022-01-012022-09-300001844280us-gaap:CommonStockMember2022-06-3000018442802019-03-192019-03-190001844280thrn:SeriesEConvertiblePreferredStockmemberMember2021-09-220001844280thrn:CoronavirusAidReliefAndEconomicSecurityCaresActMember2022-01-012022-09-3000018442802021-09-102021-09-100001844280thrn:CommonStockWarrantsMember2022-09-300001844280us-gaap:IPOMember2021-09-300001844280us-gaap:RetainedEarningsMember2021-01-012021-09-300001844280us-gaap:NoncontrollingInterestMember2022-06-300001844280us-gaap:RestrictedStockUnitsRSUMemberthrn:OnegivityPlanMember2021-01-012021-09-300001844280thrn:OnegivityPlanMember2021-01-012021-09-300001844280us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2021-12-310001844280us-gaap:RevolvingCreditFacilityMemberthrn:KirinAndMitsuiMember2020-02-142020-02-140001844280thrn:MitsuiSecondmentAgreementMemberthrn:KirinAndMitsuiMember2021-01-012021-09-300001844280thrn:PurchasesOfInventoryMemberthrn:NrTherapeuticsLlcMember2021-12-310001844280thrn:WarrantsAndStockbasedAwardsMember2022-01-012022-09-300001844280thrn:DrawbridgeHealthIncMember2022-01-012022-09-300001844280thrn:ChiefTechnologyOfficerMember2022-09-300001844280thrn:KirinClientMember2022-07-012022-09-300001844280us-gaap:IPOMember2021-07-012021-09-300001844280us-gaap:MeasurementInputPriceVolatilityMember2021-12-310001844280us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2022-09-300001844280thrn:IherbIncMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:AccountsReceivableMember2021-01-012021-12-3100018442802022-06-300001844280us-gaap:LeaseholdImprovementsMember2021-12-310001844280us-gaap:RestrictedStockUnitsRSUMember2021-01-012021-09-300001844280us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberthrn:PatternIncMember2021-07-012021-09-300001844280us-gaap:CommonStockMember2021-01-012021-09-300001844280us-gaap:SalesRevenueNetMemberthrn:EmersonEcologicsLlcMemberMemberus-gaap:CustomerConcentrationRiskMember2021-01-012021-09-300001844280thrn:DrawbridgeHealthIncMergerMemberthrn:DrawbridgeHealthIncMember2021-01-012021-09-300001844280us-gaap:RestrictedStockUnitsRSUMember2021-01-012021-09-3000018442802021-09-270001844280thrn:OovaIncMember2021-12-310001844280us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2022-09-300001844280us-gaap:WarrantMember2021-01-012021-09-300001844280thrn:MergerAgreementMemberthrn:DrawbridgeHealthIncMemberthrn:MergerWithDrawbridgeMember2021-04-210001844280us-gaap:SoftwareAndSoftwareDevelopmentCostsMember2022-09-300001844280us-gaap:RevolvingCreditFacilityMemberthrn:KirinAndMitsuiMember2022-09-300001844280thrn:NutrativaLlcAcquisitionMember2022-02-282022-02-280001844280thrn:KirinHoldingsCompanyLimitedMember2018-07-050001844280thrn:EmersonEcologicsLlcMemberMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:AccountsReceivableMember2022-01-012022-09-300001844280thrn:SalesChannelDirectlyToConsumerTransactionSalesMember2021-01-012021-09-300001844280thrn:KirinSecondmentAgreementMember2021-07-012021-09-300001844280thrn:OnegevityMergerMember2021-01-060001844280us-gaap:CommonStockMember2021-07-012021-09-300001844280thrn:TwoThousandAndTwentyOnePlanMember2022-01-260001844280us-gaap:RestrictedStockUnitsRSUMember2022-01-012022-09-300001844280us-gaap:RestrictedStockUnitsRSUMemberthrn:TwoThousandAndTwentyOneEquityIncentivePlanMember2022-01-012022-09-300001844280us-gaap:NoncontrollingInterestMember2021-06-300001844280thrn:KirinHoldingsCompanyLimitedMember2021-09-220001844280us-gaap:EmployeeStockOptionMember2021-09-232021-09-230001844280thrn:MergerAgreementMemberthrn:DrawbridgeHealthIncMember2022-01-012022-09-300001844280thrn:KirinAndMitsuiMember2021-01-012021-09-300001844280thrn:ShareholdersOneMemberus-gaap:CommonStockMember2018-10-100001844280thrn:KirinHoldingsCompanyLimitedMemberthrn:JuntendoAgreementMember2020-10-162020-10-160001844280thrn:NotesPayableFixedInterest6.943maturityDueAugust122024Member2022-09-300001844280us-gaap:WarrantMember2021-07-012021-09-300001844280us-gaap:RestrictedStockUnitsRSUMember2021-07-012021-09-300001844280thrn:KirinClientMember2022-09-300001844280thrn:NutrativaLlcAcquisitionMember2022-02-280001844280thrn:DrawbridgeHealthIncMember2021-01-012021-09-300001844280thrn:NutrativaLlcMember2021-01-012021-09-300001844280us-gaap:StandbyLettersOfCreditMemberthrn:GuaranteeFeesMember2018-01-012018-12-310001844280us-gaap:CommonStockMemberus-gaap:CommonClassBMember2021-09-3000018442802022-07-012022-09-300001844280thrn:KirinAndMitsuiMember2021-02-120001844280thrn:OnegivityHealthIncMemberthrn:OnegevityHealthLlcMergerMember2020-12-310001844280thrn:ForeignmemberMember2022-01-012022-09-300001844280thrn:StockOptionActivityMember2021-12-310001844280us-gaap:WarrantMember2022-07-012022-09-300001844280us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberthrn:PatternIncMember2022-01-012022-09-300001844280thrn:KirinHoldingsCompanyLimitedMemberthrn:JuntendoAgreementMember2021-07-012021-09-300001844280us-gaap:AdditionalPaidInCapitalMember2021-07-012021-09-300001844280us-gaap:AdditionalPaidInCapitalMember2022-06-300001844280thrn:KirinSecondmentAgreementMember2021-12-310001844280thrn:NetAssetAcquistionOfDrawbridgeInvestmentsMemberthrn:DrawbridgeHealthIncMember2021-01-012021-06-3000018442802021-09-272021-09-270001844280us-gaap:PreferredStockMemberthrn:SeriesEConvertiblePreferredStockMember2021-01-012021-09-300001844280thrn:NotesPayableFixedInterest6.943maturityDueAugust122024Member2022-01-012022-09-300001844280thrn:SummervilleSouthCarolinaWarehouseMember2022-09-300001844280thrn:OnegevityMergerMember2021-01-062021-01-060001844280us-gaap:SalesRevenueNetMembersrt:MinimumMemberus-gaap:CustomerConcentrationRiskMember2022-01-012022-09-300001844280us-gaap:CommonStockMember2020-12-310001844280us-gaap:RevolvingCreditFacilityMemberthrn:KirinAndMitsuiMember2021-12-310001844280thrn:TwentyTwentyOneCreditAgreementMemberthrn:SumitomoMitsuiBankingCorporationMember2020-02-142020-02-140001844280thrn:DomesticmemberMember2021-01-012021-09-300001844280us-gaap:LicensingAgreementsMember2021-12-310001844280thrn:KirinAndMitsuiMember2021-02-122021-02-120001844280srt:MaximumMemberthrn:SummervilleSouthCarolinaMember2021-01-260001844280us-gaap:OtherNonoperatingIncomeExpenseMemberthrn:NetAssetAcquistionOfDrawbridgeInvestmentsMemberthrn:DrawbridgeHealthIncMember2021-04-262021-04-260001844280us-gaap:LeaseholdImprovementsMember2022-09-300001844280thrn:OovaIncMember2021-07-012021-09-300001844280thrn:SeriesEConvertiblePreferredStockmemberMember2018-07-052018-07-050001844280us-gaap:CommonStockMemberus-gaap:CommonClassBMember2020-12-310001844280us-gaap:TradeNamesMember2021-12-310001844280thrn:OovaIncMember2022-07-012022-09-300001844280thrn:ThorneAsiaJvMember2022-07-012022-09-300001844280us-gaap:FairValueMeasurementsRecurringMember2022-09-3000018442802022-04-080001844280thrn:NotesPayableFixedInterest4.89maturityDueMarch202025Member2022-09-300001844280us-gaap:AdditionalPaidInCapitalMember2021-06-300001844280us-gaap:RevolvingCreditFacilityMemberthrn:KirinAndMitsuiMember2019-12-032019-12-030001844280us-gaap:MeasurementInputExercisePriceMember2021-12-310001844280us-gaap:RetainedEarningsMember2022-01-012022-09-300001844280us-gaap:TechnologyBasedIntangibleAssetsMember2021-12-3100018442802022-09-300001844280us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-09-300001844280us-gaap:ConstructionInProgressMember2021-12-310001844280us-gaap:NoncontrollingInterestMember2022-01-012022-09-300001844280thrn:ThorneResearchIncMember2010-06-170001844280us-gaap:CommonStockMember2021-06-300001844280thrn:SeriesEConvertiblePreferredStockmemberMember2021-09-222021-09-220001844280thrn:TectonGroupLlcMember2021-01-012021-09-300001844280thrn:KirinAndMitsuiMemberthrn:FeasibilityReviewAgreementMember2022-01-012022-09-300001844280thrn:SalesChannelProfessionalBusinessToBusinessSalesMember2021-01-012021-09-300001844280thrn:ForeignmemberMember2021-01-012021-09-300001844280thrn:SalesChannelDirectlyToConsumerSubscriptionSalesMember2021-01-012021-09-300001844280thrn:KirinHoldingsCompanyLimitedMember2018-07-052018-07-0500018442802018-10-102018-10-100001844280thrn:KirinAndMitsuiMember2018-11-300001844280thrn:MergerAgreementMemberthrn:DrawbridgeHealthIncMember2021-04-212021-04-210001844280thrn:NetAssetAcquistionOfDrawbridgeInvestmentsMemberthrn:DrawbridgeHealthIncMember2022-09-300001844280thrn:AmazonMembersrt:WeightedAverageMemberthrn:SalesChannelDirectlyToConsumerSubscriptionSalesMember2022-01-012022-09-300001844280thrn:ForeignmemberMember2021-07-012021-09-300001844280thrn:DrawbridgeHealthIncMember2021-03-310001844280us-gaap:CustomerRelationshipsMember2021-12-3100018442802021-12-310001844280us-gaap:RetainedEarningsMember2021-09-300001844280srt:MinimumMember2022-09-300001844280thrn:SeriesEConvertiblePreferredStockmemberMember2018-07-050001844280us-gaap:CommonStockMember2022-07-012022-09-300001844280srt:MaximumMember2022-09-300001844280us-gaap:ChangeInAccountingPrincipleOtherMember2022-01-012022-09-300001844280thrn:TwentyTwentyOneCreditAgreementMember2021-10-042021-10-040001844280us-gaap:AdditionalPaidInCapitalMember2021-12-310001844280thrn:NotesPayableFixedInterest5.44maturityDueSeptember102026Member2022-01-012022-09-300001844280thrn:EveryTwoMonthsSubscriptionMemberthrn:SalesChannelDirectlyToConsumerSubscriptionSalesMember2022-01-012022-09-300001844280us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberthrn:PatternIncMember2022-07-012022-09-300001844280us-gaap:MeasurementInputExercisePriceMember2022-09-300001844280us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2021-12-310001844280us-gaap:CommonStockMember2018-10-100001844280thrn:DomesticmemberMember2022-01-012022-09-300001844280us-gaap:RevolvingCreditFacilityMemberthrn:KirinAndMitsuiMember2021-10-290001844280thrn:MitsuiSecondmentAgreementMember2021-12-310001844280thrn:NotesPayableFixedInterest4.89maturityDueMarch202025Member2021-12-310001844280thrn:SeriesEConvertiblePreferredStockmemberMember2021-12-310001844280thrn:OnegevityMergerMemberthrn:MergerWithOnegevityMembersrt:ChiefExecutiveOfficerMember2021-03-030001844280us-gaap:SeriesEPreferredStockMember2022-01-012022-09-300001844280us-gaap:EmployeeStockOptionMember2021-01-012021-09-300001844280us-gaap:AdditionalPaidInCapitalMember2022-07-012022-09-300001844280thrn:TwentyTwentyOneCreditAgreementMember2021-10-040001844280thrn:EquityBasedWarrantsMember2020-07-012020-07-310001844280thrn:KirinHoldingsCompanyLimitedMemberthrn:JuntendoAgreementMember2021-12-310001844280us-gaap:MeasurementInputExpectedTermMember2021-12-310001844280thrn:MitsuiSecondmentAgreementMemberthrn:KirinAndMitsuiMember2019-02-282019-02-2800018442802020-07-012020-07-310001844280thrn:SalesChannelProfessionalBusinessToBusinessSalesMember2021-07-012021-09-300001844280thrn:DrawbridgeHealthIncMember2020-12-310001844280thrn:StockOptionActivityMember2022-09-3000018442802021-09-222021-09-220001844280thrn:OnegivityPlanMember2021-07-012021-09-300001844280thrn:KirinAndKyowaHakkoBioMember2022-01-012022-09-300001844280thrn:StockOptionActivityMember2021-01-012021-12-310001844280srt:MinimumMemberthrn:SummervilleSouthCarolinaMember2021-01-260001844280thrn:CoronavirusAidReliefAndEconomicSecurityCaresActMember2022-09-300001844280thrn:CommonClassUndefinedMember2022-09-300001844280us-gaap:RestrictedStockUnitsRSUMember2022-01-012022-09-3000018442802021-04-210001844280country:SCus-gaap:GrantMember2017-01-012017-12-3100018442802020-12-310001844280thrn:FeasibilityAgreementMemberthrn:FeasibilityReviewAgreementMemberthrn:KirinAndMitsuiMember2019-03-190001844280thrn:KirinAndMitsuiMember2022-07-012022-09-300001844280us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2021-12-310001844280thrn:SummervilleSouthCarolinaMember2022-09-3000018442802010-06-300001844280us-gaap:LicensingAgreementsMember2022-01-012022-09-300001844280thrn:NotesPayableFixedInterest6.943maturityDueJuly152023Member2022-09-300001844280thrn:NutrativaLlcMember2021-12-310001844280us-gaap:SoftwareDevelopmentMember2021-12-310001844280thrn:ThorneAsiaJvMember2022-01-012022-09-300001844280us-gaap:MeasurementInputSharePriceMember2021-12-310001844280thrn:OnegivityHealthIncMemberus-gaap:CommonClassBMember2021-01-062021-01-060001844280thrn:TwentyTwentyAndTwentyTwentyOneCreditAgreementMemberthrn:SumitomoMitsuiBankingCorporationMember2021-02-120001844280us-gaap:CommonStockMemberus-gaap:CommonClassBMember2021-07-012021-09-300001844280us-gaap:CustomerConcentrationRiskMemberus-gaap:AccountsReceivableMemberthrn:PatternIncMember2022-01-012022-09-300001844280us-gaap:CustomerRelationshipsMember2022-09-300001844280thrn:KirinHoldingsCompanyLimitedMemberthrn:JuntendoAgreementMember2021-01-012021-09-300001844280thrn:KirinAndMitsuiMemberthrn:FeasibilityReviewAgreementMember2019-03-192019-03-190001844280thrn:KirinSecondmentAgreementMember2022-07-012022-09-300001844280us-gaap:RestrictedStockUnitsRSUMemberthrn:TwoThousandAndTwentyOneEquityIncentivePlanMember2022-09-300001844280thrn:RoyaltyAgreementOnFutureSalesMember2022-01-012022-09-300001844280thrn:KirinHoldingsCompanyLimitedMemberthrn:JuntendoAgreementMember2022-07-012022-09-300001844280us-gaap:RetainedEarningsMember2022-09-300001844280thrn:IherbIncMemberus-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMember2021-01-012021-09-300001844280thrn:LoanAgreement1Member2022-09-300001844280thrn:OnegivityHealthIncMemberus-gaap:CommonClassBMemberus-gaap:NoncontrollingInterestMember2021-01-062021-01-060001844280us-gaap:FairValueInputsLevel3Member2022-01-012022-09-300001844280us-gaap:EmployeeStockOptionMember2021-07-012021-09-300001844280srt:MinimumMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:AccountsReceivableMember2022-01-012022-09-300001844280thrn:SummervilleSouthCarolinaWarehouseMember2021-07-280001844280us-gaap:SoftwareAndSoftwareDevelopmentCostsMember2021-12-310001844280us-gaap:MachineryAndEquipmentMember2021-12-310001844280us-gaap:ConstructionInProgressMember2022-09-300001844280us-gaap:NoncontrollingInterestMember2021-12-310001844280thrn:CommonStockWarrantsMember2010-06-230001844280thrn:CoronavirusAidReliefAndEconomicSecurityCaresActMember2020-12-310001844280thrn:CoronavirusAidReliefAndEconomicSecurityCaresActMember2021-01-012021-12-310001844280us-gaap:FairValueMeasurementsRecurringMember2021-12-310001844280us-gaap:PreferredStockMemberthrn:SeriesEConvertiblePreferredStockMember2021-07-012021-09-300001844280thrn:KirinAndMitsuiMember2020-02-140001844280thrn:NutrativaLlcAcquisitionMember2022-01-012022-09-300001844280thrn:DomesticmemberMember2021-07-012021-09-300001844280thrn:NotesPayableFixedInterest5.44maturityDueSeptember102026Member2022-09-3000018442802018-10-100001844280thrn:NetAssetAcquistionOfDrawbridgeInvestmentsMemberthrn:DrawbridgeHealthIncMember2021-04-012021-06-300001844280us-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMemberthrn:PatternIncMember2021-01-012021-09-300001844280us-gaap:AdditionalPaidInCapitalMember2022-01-012022-09-300001844280us-gaap:AdditionalPaidInCapitalMember2021-01-012021-09-300001844280thrn:ThorneAsiaJvMember2022-09-300001844280thrn:DrawbridgeHealthIncMember2021-06-300001844280thrn:KirinAndMitsuiMember2020-02-142020-02-140001844280us-gaap:VehiclesMember2022-09-300001844280us-gaap:VehiclesMember2021-12-310001844280thrn:MeasurementInputAnnualDividendMember2021-12-310001844280us-gaap:TechnologyBasedIntangibleAssetsMember2022-01-012022-09-300001844280us-gaap:CommonStockMember2022-01-012022-09-300001844280thrn:TwentyTwentyAndTwentyTwentyOneCreditAgreementMemberthrn:SumitomoMitsuiBankingCorporationMember2022-01-012022-09-300001844280thrn:EveryFourMonthsSubscriptionMemberthrn:SalesChannelDirectlyToConsumerSubscriptionSalesMember2022-01-012022-09-300001844280us-gaap:FurnitureAndFixturesMember2021-12-310001844280us-gaap:MachineryAndEquipmentMember2022-09-300001844280thrn:IherbIncMemberus-gaap:SalesRevenueNetMemberus-gaap:CustomerConcentrationRiskMember2021-07-012021-09-300001844280thrn:LoanAgreement1Member2022-04-082022-04-080001844280thrn:SalesChannelProfessionalBusinessToBusinessSalesMember2022-07-012022-09-300001844280us-gaap:NoncontrollingInterestMember2022-07-012022-09-300001844280thrn:NotesPayableFixedInterest5.44maturityDueSeptember102026Member2021-12-310001844280thrn:SalesChannelProfessionalBusinessToBusinessSalesMember2022-09-300001844280thrn:MeasurementInputAnnualDividendMember2022-09-300001844280us-gaap:StockOptionMember2022-07-012022-09-300001844280us-gaap:StockOptionMember2021-01-012021-09-300001844280thrn:CommonClassUndefinedMember2021-12-310001844280thrn:KirinSecondmentAgreementMember2022-09-300001844280us-gaap:TechnologyBasedIntangibleAssetsMember2022-09-300001844280us-gaap:MeasurementInputSharePriceMember2022-09-300001844280us-gaap:FurnitureAndFixturesMember2022-09-300001844280thrn:DrawbridgeHealthIncMember2021-04-260001844280thrn:OovaIncMember2021-01-012021-09-300001844280thrn:RegistrationRightsAgreementMember2022-01-012022-09-300001844280thrn:MitsuiCo.Ltd.Member2022-01-100001844280thrn:LoanAgreement1Memberthrn:BloombergShortTermBankYieldMember2022-04-082022-04-080001844280thrn:CommonStockWarrantsMember2010-06-232010-06-230001844280us-gaap:CommonClassBMember2021-12-310001844280us-gaap:LetterOfCreditMemberthrn:KirinAndMitsuiMember2018-12-030001844280us-gaap:StockOptionMember2021-07-012021-09-300001844280thrn:CommercialAndStandbyLettersOfCreditMember2022-04-080001844280us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-07-012022-09-300001844280thrn:NotesPayableFixedInterest6.943maturityDueJuly152023Member2021-12-310001844280us-gaap:EmployeeStockOptionMember2022-01-012022-09-300001844280us-gaap:OfficeEquipmentMember2021-12-310001844280srt:MinimumMemberthrn:AmazonMemberthrn:SalesChannelDirectlyToConsumerSubscriptionSalesMember2022-01-012022-09-300001844280us-gaap:RetainedEarningsMember2022-06-300001844280srt:MaximumMemberthrn:AmazonMemberthrn:SalesChannelDirectlyToConsumerSubscriptionSalesMember2022-01-012022-09-300001844280thrn:NotesPayableFixedInterest6.943maturityDueAugust122024Member2021-12-310001844280us-gaap:RetainedEarningsMember2021-06-300001844280us-gaap:FairValueInputsLevel3Member2022-09-300001844280thrn:EveryThreeMonthsSubscriptionMemberthrn:SalesChannelDirectlyToConsumerSubscriptionSalesMember2022-01-012022-09-300001844280thrn:MitsuiSecondmentAgreementMemberthrn:KirinAndMitsuiMember2021-07-012021-09-300001844280thrn:SummervilleSouthCarolinaWarehouseMember2021-07-282021-07-280001844280us-gaap:CommonStockMember2021-09-300001844280us-gaap:MeasurementInputRiskFreeInterestRateMember2021-12-310001844280thrn:LoanAgreement1Member2022-04-080001844280us-gaap:RetainedEarningsMember2022-07-012022-09-3000018442802021-07-012021-09-300001844280thrn:SalesChannelDirectlyToConsumerSubscriptionSalesMember2022-07-012022-09-300001844280us-gaap:CommonStockMember2021-12-310001844280thrn:GuaranteeFeesExpensesMemberthrn:KirinAndMitsuiMember2021-07-012021-09-300001844280us-gaap:CommonStockMember2022-09-300001844280thrn:IherbIncMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:AccountsReceivableMember2022-01-012022-09-300001844280us-gaap:NoncontrollingInterestMember2021-07-012021-09-300001844280us-gaap:LicensingAgreementsMember2022-09-300001844280us-gaap:MeasurementInputRiskFreeInterestRateMember2022-09-300001844280thrn:CombinedThorneMemberthrn:OnegevityMergerMember2021-03-030001844280us-gaap:StandbyLettersOfCreditMemberus-gaap:LondonInterbankOfferedRateLIBORMemberthrn:GuaranteeFeesMember2018-12-310001844280us-gaap:RetainedEarningsMember2021-07-012021-09-300001844280thrn:NotesPayableFixedInterest6.943maturityDueJuly152023Member2022-01-012022-09-300001844280us-gaap:EmployeeStockOptionMember2022-07-012022-09-300001844280us-gaap:RestrictedStockUnitsRSUMember2022-09-300001844280thrn:NrTherapeuticsLlcMemberthrn:PurchasesOfInventoryMember2021-01-012021-09-300001844280us-gaap:NoncontrollingInterestMember2021-09-300001844280us-gaap:CommonStockMemberus-gaap:CommonClassBMember2021-06-300001844280us-gaap:NoncontrollingInterestMember2021-01-012021-09-300001844280thrn:SalesChannelDirectlyToConsumerTransactionSalesMember2022-07-012022-09-300001844280us-gaap:PreferredStockMemberthrn:SeriesEConvertiblePreferredStockMember2020-12-310001844280thrn:KirinAndKyowaHakkoBioMember2022-07-012022-09-300001844280us-gaap:NoncontrollingInterestMember2022-09-300001844280thrn:NutrativaLlcAcquisitionMember2022-07-012022-09-300001844280us-gaap:SeriesEPreferredStockMember2021-01-012021-09-300001844280thrn:KirinAndMitsuiMember2021-10-042021-10-040001844280thrn:SalesChannelDirectlyToConsumerTransactionSalesMember2022-01-012022-09-300001844280thrn:SalesChannelDirectlyToConsumerTransactionSalesMember2021-07-012021-09-3000018442802022-01-012022-09-300001844280thrn:OovaIncMember2022-01-012022-09-300001844280thrn:RoyaltyAgreementOnFutureSalesMember2021-07-012021-09-300001844280thrn:KirinHoldingsCompanyLimitedMemberthrn:JuntendoAgreementMember2022-09-300001844280us-gaap:RevolvingCreditFacilityMemberthrn:KirinAndMitsuiMember2021-01-012021-09-300001844280us-gaap:CommonClassBMember2022-09-300001844280thrn:CommonStockWarrantsMember2021-12-310001844280us-gaap:RestrictedStockUnitsRSUMember2021-12-310001844280thrn:OnegivityHealthIncMember2021-01-062021-01-060001844280us-gaap:RestrictedStockUnitsRSUMemberthrn:OnegivityPlanMember2021-07-012021-09-300001844280thrn:SummervilleSouthCarolinaWarehouseMember2021-12-310001844280thrn:SummervilleSouthCarolinaMember2021-12-310001844280thrn:MergerAgreementMemberthrn:DrawbridgeHealthIncMember2021-04-262021-04-260001844280us-gaap:InProcessResearchAndDevelopmentMember2021-12-3100018442802022-11-080001844280thrn:NotesPayableFixedInterest4.89maturityDueMarch202025Member2022-01-012022-09-300001844280thrn:NetAssetAcquistionOfDrawbridgeInvestmentsMemberthrn:DrawbridgeHealthIncMember2022-07-012022-09-300001844280thrn:PurchasesOfInventoryMemberthrn:NrTherapeuticsLlcMember2022-07-012022-09-300001844280thrn:TwentyTwentyOneCreditAgreementMemberthrn:SumitomoMitsuiBankingCorporationMember2021-02-122021-02-120001844280us-gaap:RestrictedStockUnitsRSUMember2022-07-012022-09-300001844280us-gaap:SoftwareDevelopmentMember2022-09-300001844280thrn:TwoThousandAndTwentyOnePlanMember2022-09-300001844280us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-06-300001844280thrn:SalesChannelDirectlyToConsumerSubscriptionSalesMember2021-07-012021-09-300001844280us-gaap:StandbyLettersOfCreditMemberthrn:SumitomoMitsuiBankingCorporationMember2021-10-292021-10-290001844280thrn:KirinAndMitsuiMember2022-01-012022-09-300001844280us-gaap:StandbyLettersOfCreditMemberus-gaap:LondonInterbankOfferedRateLIBORMemberthrn:GuaranteeFeesMember2018-01-012018-12-310001844280thrn:NrTherapeuticsLlcMemberthrn:PurchasesOfInventoryMember2021-07-012021-09-300001844280us-gaap:AccumulatedOtherComprehensiveIncomeMember2022-01-012022-09-300001844280thrn:NrTherapeuticsLlcMemberthrn:AgreementWithNrTherapeuticsLlcMember2022-09-300001844280us-gaap:AdditionalPaidInCapitalMember2022-09-300001844280thrn:RegistrationRightsAgreementMember2022-07-012022-09-300001844280us-gaap:SeriesEPreferredStockMember2022-09-300001844280thrn:SalesChannelDirectlyToConsumerSubscriptionSalesMember2022-01-012022-09-300001844280thrn:WarrantsAndStockbasedAwardsMember2022-07-012022-09-300001844280thrn:KirinClientMember2022-01-012022-09-300001844280us-gaap:MeasurementInputExpectedTermMember2022-09-300001844280thrn:ThorneAsiaJvMember2022-01-100001844280us-gaap:FairValueInputsLevel3Member2021-12-310001844280thrn:PurchasesOfInventoryMemberthrn:NrTherapeuticsLlcMember2022-01-012022-09-300001844280us-gaap:PreferredStockMemberthrn:SeriesEConvertiblePreferredStockMember2021-09-300001844280thrn:OovaIncMember2022-09-300001844280thrn:TectonGroupLlcMember2021-12-310001844280thrn:KirinSecondmentAgreementMember2021-01-012021-09-300001844280thrn:SummervilleSouthCarolinaMember2022-01-012022-09-300001844280thrn:SalesChannelProfessionalBusinessToBusinessSalesMember2022-01-012022-09-3000018442802021-06-300001844280us-gaap:TradeNamesMember2022-09-300001844280thrn:SeriesEConvertiblePreferredStockmemberMember2022-09-300001844280thrn:SummervilleSouthCarolinaMember2021-01-26xbrli:purethrn:Numberutr:sqftxbrli:sharesiso4217:USD
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
|
|
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2022
or
|
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number 001-40826
Thorne HealthTech, Inc.
(Exact name of registrant as specified in its charter)
|
|
|
Delaware |
|
27-2877253 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
152 W. 57th Street, New York, NY |
|
10019 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
Registrant’s telephone number, including area code: (929) 251-6321
N/A
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
|
|
Title of each class |
|
Trading symbol(s) |
|
Name of each exchange on which registered |
Common Stock, $0.01 par value per share |
|
THRN |
|
Nasdaq Global Select Market |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act:
|
|
|
|
|
Large accelerated filer |
☐ |
|
Accelerated filer |
☐ |
Non-accelerated filer |
☒ |
|
Smaller reporting |
☒ |
|
|
|
Emerging growth company |
☒ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The number of shares outstanding of the registrant's common stock, par value $0.01 per share, as of November 8, 2022 was 52,841,462.
Thorne HealthTech, Inc.
FORM 10-Q TABLE OF CONTENTS
1
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q (Quarterly Report) contains forward-looking statements. All statements other than statements of historical facts contained in this Quarterly Report, including statements regarding our future results of operations and financial position, business strategy, commercial activities and costs, research and development costs, timing and likelihood of success, as well as plans and objectives of management for future operations, are forward-looking statements. These statements involve known and unknown risks, uncertainties and other important factors that are in some cases beyond our control and may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements.
In some cases, you can identify forward-looking statements by terms such as “may,” “will,” “should,” “would,” “expect,” “plan,” “anticipate,” “could,” “intend,” “target,” “project,” “believe,” “estimate,” “predict,” “potential,” or “continue” or the negative of these terms or other similar expressions. Forward-looking statements contained in this Quarterly Report include, but are not limited to, statements about:
•our business, business strategy, products and services we may offer in the future;
•our ability to increase brand awareness, attract and retain customers and sell additional products and services to new and existing customers;
•our ability to convert customers into recurring subscribers;
•our ability to develop new products and services or improve existing products and services;
•our future financial performance, including trends in net sales, costs of sales, gross profit, operating expenses and free cash flow;
•expectations about industry trends, such as a shift towards personalized healthcare and increasing demand for convenience;
•our ability to efficiently spend on advertising and marketing;
•our ability to maintain profitability;
•our ability to compete successfully in competitive markets and expand internationally, including the success of our Thorne Asia joint venture;
•our ability to maintain relationships with key distributors, ingredient suppliers, influencers and research institutions;
•our ability to respond to rapid technological changes;
•our expectations and management of future growth;
•expectations about legal and regulatory changes;
•our ability to attract and retain key personnel and highly qualified personnel;
•our ability to protect our brand and maintain our Net Promoter Score (NPS);
•our ability to maintain key certifications, such as our NSF International (NSF) Certified Facility;
•our ability to maintain, protect and enhance our intellectual property, including our multi-omics database and trade secrets;
•restrictions and penalties as a result of privacy and data protection laws;
2
•our ability to successfully identify, acquire and integrate companies, technologies and assets, including those acquired in connection with the acquisition of Nutrativa LLC;
•the increased expenses associated with being a public company;
•the outcome and impact of litigation, including litigation associated with the filings of intellectual property rights (IPRs);
•the timing and results of future regulatory filings, including those related to our OneDraw device; and
•other risks and uncertainties, including those listed under the caption “Risk Factors.”
We have based these forward-looking statements largely on our current expectations and projections about our business, the industry in which we operate and financial trends that we believe may affect our business, financial condition, results of operations and prospects and these forward-looking statements are not guarantees of future performance or development. These forward-looking statements are current only as of the date of this Quarterly Report and are subject to a number of risks, uncertainties and assumptions described in the section titled “Risk Factors” and elsewhere in this Quarterly Report. Because forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified, you should not rely on these forward-looking statements as predictions of future events. The events and circumstances reflected in our forward-looking statements may not be achieved or occur and actual results could differ materially from those projected in the forward-looking statements. Except as required by applicable law, we do not plan to publicly update or revise any forward-looking statements contained herein, whether as a result of any new information, future events or otherwise.
In addition, statements that “we believe” and similar statements reflect our beliefs and opinions on the relevant subject. These statements are based upon information available to us as of the date of this Quarterly Report, and while we believe such information forms a reasonable basis for such statements, such information may be limited or incomplete, and our statements should not be read to indicate that we have conducted an exhaustive inquiry into, or review of, all potentially available relevant information. These statements are inherently uncertain, and you are cautioned not to unduly rely upon these statements.
3
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
Thorne HealthTech, Inc.
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2022 |
|
|
2021 |
|
|
|
(unaudited) |
|
|
|
|
Assets |
|
|
|
|
|
|
Current Assets |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
22,508,492 |
|
|
$ |
51,100,915 |
|
Accounts receivable, net |
|
|
13,411,032 |
|
|
|
5,285,321 |
|
Related party receivables |
|
|
9,450 |
|
|
|
366,590 |
|
Inventories, net |
|
|
60,875,809 |
|
|
|
41,012,124 |
|
Prepaid expenses and other current assets |
|
|
2,464,475 |
|
|
|
3,494,473 |
|
Total current assets |
|
|
99,269,258 |
|
|
|
101,259,423 |
|
|
|
|
|
|
|
|
Restricted cash |
|
|
4,900,000 |
|
|
|
4,900,000 |
|
Property and equipment, net |
|
|
32,868,069 |
|
|
|
27,030,400 |
|
Operating lease right-of-use assets, net |
|
|
17,716,629 |
|
|
|
17,836,756 |
|
Finance lease right-of-use assets |
|
|
641,853 |
|
|
|
883,076 |
|
Intangible assets, net |
|
|
15,608,266 |
|
|
|
6,592,316 |
|
Goodwill |
|
|
16,541,041 |
|
|
|
14,440,683 |
|
Investments |
|
|
1,400,000 |
|
|
|
400,000 |
|
Equity-method investments |
|
|
1,063,716 |
|
|
|
963,685 |
|
Other related party receivables |
|
|
152,424 |
|
|
|
— |
|
Other assets |
|
|
1,046,951 |
|
|
|
993,538 |
|
Total assets |
|
$ |
191,208,207 |
|
|
$ |
175,299,877 |
|
4
Thorne HealthTech, Inc.
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2022 |
|
|
2021 |
|
|
|
(unaudited) |
|
|
|
|
Liabilities, Convertible Preferred Stock and Stockholders’ Equity |
|
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
|
Accounts payable |
|
$ |
19,171,370 |
|
|
$ |
16,889,756 |
|
Accrued payroll |
|
|
3,021,403 |
|
|
|
2,526,917 |
|
Other accrued expenses |
|
|
1,941,968 |
|
|
|
1,144,573 |
|
Related party payable |
|
|
1,730,007 |
|
|
|
1,634,775 |
|
Current portion of operating lease liabilities |
|
|
2,228,088 |
|
|
|
2,633,236 |
|
Current portion of finance lease liabilities |
|
|
361,514 |
|
|
|
413,487 |
|
Current portion of long-term debt |
|
|
516,345 |
|
|
|
494,173 |
|
Total current liabilities |
|
|
28,970,695 |
|
|
|
25,736,917 |
|
Long-term Liabilities |
|
|
|
|
|
|
Operating lease liabilities, net of current portion |
|
|
27,827,347 |
|
|
|
27,605,739 |
|
Finance lease liabilities, net of current portion |
|
|
301,773 |
|
|
|
482,544 |
|
Long-term debt, net of current portion |
|
|
693,554 |
|
|
|
1,083,634 |
|
Warrant liability |
|
|
1,491,660 |
|
|
|
2,058,566 |
|
Total liabilities |
|
|
59,285,029 |
|
|
|
56,967,400 |
|
|
|
|
|
|
|
|
Commitments and Contingencies (Notes 11 and 16) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Series E convertible preferred stock; par value $0.01, 0 shares authorized as of September 30, 2022 and December 31, 2021; 0 shares issued and outstanding as of September 30, 2022 and December 31, 2021 |
|
|
— |
|
|
|
— |
|
Stockholders’ Equity |
|
|
|
|
|
|
Common stock; par value $0.01, 200,000,000 shares authorized as of September 30, 2022 and December 31, 2021; 52,812,379 and 52,554,214 issued and outstanding as of September 30, 2022 and December 31, 2021, respectively |
|
|
528,124 |
|
|
|
525,542 |
|
Common stock, Class B; no par value, 0 shares authorized as of September 30, 2022 and December 31, 2021; 0 shares issued and outstanding as of September 30, 2022 and December 31, 2021 |
|
|
— |
|
|
|
— |
|
Additional paid-in capital |
|
|
258,951,528 |
|
|
|
250,163,984 |
|
Accumulated deficit |
|
|
(129,031,046 |
) |
|
|
(132,158,016 |
) |
Accumulated other comprehensive loss |
|
|
(332,141 |
) |
|
|
— |
|
Total stockholders’ equity —Thorne HealthTech, Inc. |
|
|
130,116,465 |
|
|
|
118,531,510 |
|
Non-controlling interests |
|
|
1,806,713 |
|
|
|
(199,033 |
) |
Total stockholders’ equity |
|
|
131,923,178 |
|
|
|
118,332,477 |
|
Total liabilities, convertible preferred stock and stockholders’ equity |
|
$ |
191,208,207 |
|
|
$ |
175,299,877 |
|
See accompanying notes to condensed consolidated financial statements.
5
Thorne HealthTech, Inc.
Condensed Consolidated Statements of Operations
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
Net sales |
|
$ |
58,419,270 |
|
|
$ |
48,009,678 |
|
|
$ |
169,155,294 |
|
|
$ |
135,383,383 |
|
Cost of sales |
|
|
30,239,482 |
|
|
|
22,469,952 |
|
|
|
79,494,367 |
|
|
|
63,710,703 |
|
Gross profit |
|
|
28,179,788 |
|
|
|
25,539,726 |
|
|
|
89,660,927 |
|
|
|
71,672,680 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
1,814,972 |
|
|
|
2,236,913 |
|
|
|
5,526,450 |
|
|
|
4,279,854 |
|
Marketing |
|
|
4,510,223 |
|
|
|
10,792,331 |
|
|
|
27,507,937 |
|
|
|
20,077,293 |
|
Selling, general and administrative |
|
|
18,339,657 |
|
|
|
13,430,325 |
|
|
|
54,482,948 |
|
|
|
37,001,465 |
|
Write-off of acquired Drawbridge in-process research and development |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,563,015 |
|
Income (loss) from operations |
|
|
3,514,936 |
|
|
|
(919,843 |
) |
|
|
2,143,592 |
|
|
|
8,751,053 |
|
Other income (expense), net: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense), net |
|
|
33,673 |
|
|
|
(29,089 |
) |
|
|
(27,998 |
) |
|
|
(392,990 |
) |
Guarantee fees |
|
|
— |
|
|
|
(141,949 |
) |
|
|
— |
|
|
|
(421,220 |
) |
Change in fair value of warrant liability |
|
|
37,926 |
|
|
|
2,212,554 |
|
|
|
566,906 |
|
|
|
902,528 |
|
Loss on Drawbridge Transaction |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(165,998 |
) |
Other income (expense), net |
|
|
391 |
|
|
|
39,473 |
|
|
|
44,485 |
|
|
|
77,616 |
|
Total other income (expense), net |
|
|
71,990 |
|
|
|
2,080,989 |
|
|
|
583,393 |
|
|
|
(64 |
) |
Income before income taxes and gain (loss) from equity interests in unconsolidated affiliates |
|
|
3,586,926 |
|
|
|
1,161,146 |
|
|
|
2,726,985 |
|
|
|
8,750,989 |
|
Income tax expense |
|
|
— |
|
|
|
78,914 |
|
|
|
207,098 |
|
|
|
122,452 |
|
Net income before gain (loss) from equity interests in unconsolidated affiliates |
|
|
3,586,926 |
|
|
|
1,082,232 |
|
|
|
2,519,887 |
|
|
|
8,628,537 |
|
Gain (loss) from equity interests in unconsolidated affiliates |
|
|
(14 |
) |
|
|
(131,390 |
) |
|
|
11,023 |
|
|
|
(3,304,496 |
) |
Net income |
|
|
3,586,912 |
|
|
|
950,842 |
|
|
|
2,530,910 |
|
|
|
5,324,041 |
|
Net loss — non-controlling interests |
|
|
(151,704 |
) |
|
|
(77,945 |
) |
|
|
(596,060 |
) |
|
|
(323,006 |
) |
Net income attributable to Thorne HealthTech, Inc. |
|
|
3,738,616 |
|
|
|
1,028,787 |
|
|
|
3,126,970 |
|
|
|
5,647,047 |
|
Undistributed earnings attributable to Series E convertible preferred stockholders |
|
|
— |
|
|
|
553,078 |
|
|
|
— |
|
|
|
5,171,338 |
|
Net income attributable to common stockholders |
|
$ |
3,738,616 |
|
|
$ |
475,709 |
|
|
$ |
3,126,970 |
|
|
$ |
475,709 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.07 |
|
|
$ |
0.02 |
|
|
$ |
0.06 |
|
|
$ |
0.02 |
|
Diluted |
|
$ |
0.07 |
|
|
$ |
0.01 |
|
|
$ |
0.06 |
|
|
$ |
0.01 |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
52,742,926 |
|
|
|
21,212,668 |
|
|
|
52,680,422 |
|
|
|
19,032,403 |
|
Diluted |
|
|
52,742,926 |
|
|
|
51,222,522 |
|
|
|
52,921,051 |
|
|
|
50,327,893 |
|
See accompanying notes to condensed consolidated financial statements.
6
Thorne HealthTech, Inc.
Condensed Consolidated Statements of Comprehensive Income
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
Net income |
|
$ |
3,586,912 |
|
|
$ |
950,842 |
|
|
$ |
2,530,910 |
|
|
$ |
5,324,041 |
|
Other comprehensive loss: |
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustment, net of tax |
|
|
(145,941 |
) |
|
|
— |
|
|
|
(332,141 |
) |
|
|
— |
|
Total other comprehensive loss |
|
|
(145,941 |
) |
|
|
— |
|
|
|
(332,141 |
) |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
3,440,971 |
|
|
|
950,842 |
|
|
|
2,198,769 |
|
|
|
5,324,041 |
|
Comprehensive loss attributable to non-controlling interests |
|
|
(151,704 |
) |
|
|
(77,945 |
) |
|
|
(596,060 |
) |
|
|
(323,006 |
) |
Comprehensive income attributable to Thorne HealthTech, Inc. |
|
$ |
3,592,675 |
|
|
$ |
1,028,787 |
|
|
$ |
2,794,829 |
|
|
$ |
5,647,047 |
|
See accompanying notes to condensed consolidated financial statements.
7
Thorne HealthTech, Inc.
Condensed Consolidated Statements of Convertible Preferred Stock and Stockholders’ Equity (Deficit)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Attributable to Thorne Stockholders |
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares |
|
|
Amount |
|
|
Additional Paid-In Capital |
|
|
Accumulated Deficit |
|
|
Accumulated Other Comprehensive Loss |
|
|
Non-controlling Interests |
|
|
Total Stockholders’ Equity |
|
Three Months Ended September 30, 2022: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at July 1, 2022 |
|
|
52,733,269 |
|
|
$ |
527,333 |
|
|
$ |
255,557,384 |
|
|
$ |
(132,769,662 |
) |
|
$ |
(186,200 |
) |
|
$ |
1,958,417 |
|
|
$ |
125,087,272 |
|
Net income (loss) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,738,616 |
|
|
|
— |
|
|
|
(151,704 |
) |
|
|
3,586,912 |
|
Other comprehensive loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Currency translation adjustment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(145,941 |
) |
|
|
— |
|
|
|
(145,941 |
) |
Other comprehensive loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(145,941 |
) |
|
|
— |
|
|
|
(145,941 |
) |
Exercise of stock options |
|
|
79,110 |
|
|
|
791 |
|
|
|
139,519 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|