XML 47 R36.htm IDEA: XBRL DOCUMENT v3.22.1
Basic and Diluted Net Income (Loss) per Share (Tables)
3 Months Ended
Mar. 31, 2022
Earnings Per Share [Abstract]  
Summary of Net Income (loss) Per Share

The following table presents information necessary to calculate net income (loss) per share:

 

 

Three Months Ended March 31,

 

 

 

2022

 

 

2021

 

Numerator:

 

 

 

 

 

 

Net income (loss) attributable to Thorne HealthTech, Inc.

 

$

4,979,059

 

 

$

4,706,490

 

Undistributed earnings attributable to Series E convertible preferred stockholders

 

N/A

 

 

 

(4,706,490

)

Numerator for basic EPS—net income (loss) available to Thorne HealthTech, Inc. common stockholders (A)

 

 

4,979,059

 

 

 

 

 

 

 

 

 

 

 

Effect of dilutive securities:

 

 

 

 

 

 

Undistributed earnings attributable to Series E convertible preferred stockholders—basic

 

N/A

 

 

 

4,706,490

 

Undistributed earnings attributable to Series E convertible preferred stockholders—diluted

 

N/A

 

 

 

(4,706,490

)

 

 

 

 

 

 

 

Numerator for diluted EPS—net income (loss) available to Thorne HealthTech, Inc. common stockholders (C)

 

 

4,979,059

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

Denominator for basic EPS—weighted average shares (B)

 

 

52,564,779

 

 

 

17,650,035

 

 

 

 

 

 

 

 

Effect of dilutive securities(1):

 

 

 

 

 

 

Stock options

 

 

60,172

 

 

 

 

RSUs

 

 

 

 

 

 

Warrants

 

 

 

 

 

 

Dilutive potential common shares

 

 

60,172

 

 

 

 

Denominator for diluted EPS—adjusted weighted average common stock and common stock equivalents (D)

 

 

52,624,951

 

 

 

17,650,035

 

Basic EPS (A/B)

 

$

0.09

 

 

$

 

Diluted EPS (C/D)

 

$

0.09

 

 

$

 

 

(1)
Approximately 16.1 million warrants and stock-based awards were excluded from the computation of diluted EPS for the three months ended March 31, 2022, because the effect would have been anti-dilutive under the treasury stock method.