XML 21 R4.htm IDEA: XBRL DOCUMENT v3.22.0.1
Consolidated Statements of Operations - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Income Statement [Abstract]    
Net sales $ 185,246,025 $ 138,454,924
Cost of sales 87,892,579 73,667,333
Gross profit 97,353,446 64,787,591
Operating expenses:    
Research and development 5,935,514 4,224,891
Marketing 25,189,326 11,150,514
Selling, general, and administrative 54,913,441 48,397,419
Write-off of acquired Drawbridge in-process research and development 1,563,015
Income from operations 9,752,150 1,014,767
Other (income) expense:    
Interest expense, net 449,908 1,125,472
Guarantee fees 336,915 243,040
Change in fair value of warrant liability (1,872,364) 1,912,487
Loss on Drawbridge Transaction 165,998
Other (income) expense, net (249,082) 1,119
Total other (income) expense, net (1,168,625) 3,282,118
Income (loss) before income taxes and loss from equity interests in unconsolidated affiliates 10,920,775 (2,267,351)
Income tax expense 411,919 176,758
Net income (loss) before loss from equity interests in unconsolidated affiliates 10,508,856 (2,444,109)
Loss from equity interests in unconsolidated affiliate (3,664,058) (1,509,704)
Net income (loss) 6,844,798 (3,953,813)
Net income non controlling interest (408,625) (596,067)
Net income (loss) attributable to Thorne HealthTech, Inc. 7,253,423 (3,357,746)
Undistributed earnings attributable to Series E convertible preferred stockholders (3,507,892)
Net income (loss) attributable to common stockholders 3,745,531 (3,357,746)
Net income (loss) attributable to common stockholders - Diluted $ 3,349,308 $ (3,357,746)
Earnings (loss) per share:    
Basic $ 0.14 $ (0.34)
Diluted $ 0.10 $ (0.34)
Weighted average common shares outstanding:    
Basic 27,478,411 9,985,800
Diluted 32,328,565 9,985,800