10-Q 1 thrn-20220930.htm 10-Q 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:USDxbrli: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

 

 

 

Page No.

PART I

FINANCIAL INFORMATION

 

Item 1.

Financial Statements

4

 

Condensed Consolidated Balance Sheets

4

 

Condensed Consolidated Statements of Operations

6

 

Condensed Consolidated Statements of Comprehensive Income

7

 

Condensed Consolidated Statements of Convertible Preferred Stock and Stockholders’ Equity (Deficit)

8

 

Condensed Consolidated Statements of Cash Flows

10

 

Notes to Condensed Consolidated Financial Statements

12

Item 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations

39

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

55

Item 4.

Controls and Procedures

56

PART II

OTHER INFORMATION

 

Item 1.

Legal Proceedings

58

Item 1A.

Risk Factors

59

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

59

Item 3.

Defaults Upon Senior Securities

59

Item 4.

Mine Safety Disclosures

59

Item 5.

Other Information

59

Item 6.

Exhibits

60

 

Signatures

61

 

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