Thorne Healthtech Inc (THRN)
N/A x N/A N/A x N/A
Post-market by (Cboe BZX)
10.19 -0.01 (-0.10%) 10/13/23 [NASDAQ]
N/A x N/A N/A x N/A
Post-market 10.19 unch (unch) -
for Fri, Oct 13th, 2023
Fiscal Year End Date: 12/31
(Values in U.S. thousands)
06-2023 | 03-2023 | 12-2022 | 09-2022 | 06-2022 | |
Cash Flows From Operating Activities | |||||
Net Income | 3,801 | -532 | 14,933 | 2,531 | -1,056 |
Depreciation Amortization | 3,337 | 1,624 | 5,830 | 4,439 | 2,867 |
Income taxes - deferred | N/A | N/A | -7,782 | N/A | N/A |
Accounts receivable | -10,901 | -4,508 | -8,801 | -8,042 | -5,008 |
Other Working Capital | -6,894 | -11,946 | -20,689 | -26,494 | -15,080 |
Other Operating Activity | 19,944 | 9,635 | 21,732 | 18,766 | 11,269 |
Operating Cash Flow | $9,286 | $-5,726 | $5,222 | $-8,801 | $-7,008 |
Cash Flows From Investing Activities | |||||
PPE Investments | -21,049 | -13,173 | -17,013 | -5,234 | -2,226 |
Net Acquisitions | -4,000 | -4,000 | -14,862 | -14,862 | -14,862 |
Purchase Of Investment | N/A | N/A | -1,000 | -1,000 | -1,000 |
Purchase Sale Intangibles | -375 | -188 | -750 | -563 | -375 |
Other Investing Activity | -375 | -188 | -750 | -563 | -375 |
Investing Cash Flow | $-25,424 | $-17,361 | $-33,625 | $-21,659 | $-18,463 |
Cash Flows From Financing Activities | |||||
Debt Issued | 35,565 | 30,000 | 13,164 | N/A | N/A |
Debt Repayment | -26,935 | -15,950 | -1,782 | -681 | -453 |
Common Stock Issued | 161 | 161 | 447 | 304 | 244 |
Common Stock Repurchased | -1,227 | -403 | -968 | N/A | N/A |
Other Financing Activity | 0 | 0 | 2,496 | 2,576 | 2,576 |
Financing Cash Flow | $7,564 | $13,808 | $13,356 | $2,199 | $2,367 |
Exchange Rate Effect | -56 | 15 | -29 | -332 | -186 |
Beginning Cash Position | 40,925 | 40,925 | 56,001 | 56,001 | 56,001 |
End Cash Position | 32,295 | 31,662 | 40,925 | 27,409 | 32,711 |
Net Cash Flow | $-8,630 | $-9,263 | $-15,076 | $-28,592 | $-23,290 |
Free Cash Flow | |||||
Operating Cash Flow | 9,286 | -5,726 | 5,222 | -8,801 | -7,008 |
Capital Expenditure | -21,049 | -13,173 | -17,112 | -5,234 | -2,226 |
Free Cash Flow | -11,763 | -18,899 | -11,890 | -14,035 | -9,234 |