XML 25 R15.htm IDEA: XBRL DOCUMENT v3.22.2
Goodwill and Intangible Assets
6 Months Ended
Jun. 30, 2022
Goodwill and Intangible Assets Disclosure [Abstract]  
Goodwill and Intangible Assets
8.
Goodwill and Intangible Assets

Goodwill

The following table sets forth the change in the carrying amount of goodwill during the six months ended June 30, 2022:

Balance as of December 31, 2021

 

$

14,440,683

 

Acquisitions

 

 

2,100,358

 

Balance as of June 30, 2022

 

$

16,541,041

 

In June 2010, the Company acquired all the outstanding shares of capital stock of Thorne Research, which is now a wholly-owned subsidiary of the Company. The Company accounted for the transaction as a business combination in accordance with ASC 805, Business Combinations, and recorded the consideration transferred, assets acquired and liabilities assumed at their fair values, resulting in the recording of goodwill of approximately $14.4 million.

In February 2022, the Company acquired all of the outstanding ownership interests of Nutrativa, which is now a wholly-owned subsidiary of the Company. The Company accounted for the transaction as a business combination in accordance with ASC 805, Business Combinations, and recorded the consideration transferred, assets acquired and liabilities assumed at their fair values, resulting in the recording of goodwill of approximately $2.1 million. See Note 4 for additional information related to the acquisition of Nutrativa.

Finite-lived Intangible Assets

Finite-lived intangible assets are as follows:

 

 

June 30, 2022

 

 

 

Gross Carrying Value

 

 

Accumulated Amortization

 

 

Net
Carrying Value

 

Customer relationships

 

$

6,500,000

 

 

$

(3,900,000

)

 

$

2,600,000

 

Trade names

 

 

7,600,000

 

 

 

(6,080,000

)

 

 

1,520,000

 

Existing technology/reformulations

 

 

12,400,000

 

 

 

(1,972,500

)

 

 

10,427,500

 

License agreements

 

 

2,754,002

 

 

 

(1,212,094

)

 

 

1,541,908

 

 

 

$

29,254,002

 

 

$

(13,164,594

)

 

$

16,089,408

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

Gross Carrying Value

 

 

Accumulated Amortization

 

 

Net
Carrying Value

 

Customer relationships

 

$

6,500,000

 

 

$

(3,737,500

)

 

$

2,762,500

 

Trade names

 

 

8,640,000

 

 

 

(6,866,667

)

 

 

1,773,333

 

Existing technology/reformulations

 

 

3,207,923

 

 

 

(2,694,590

)

 

 

513,333

 

Research and development formulas

 

 

800,000

 

 

 

(800,000

)

 

 

 

License agreements

 

 

8,591,822

 

 

 

(7,048,672

)

 

 

1,543,150

 

 

 

$

27,739,745

 

 

$

(21,147,429

)

 

$

6,592,316

 

The Company’s intangible assets include intangible assets acquired through the acquisitions of Thorne Research in 2010 and Nutrativa in 2022. See Note 4 for additional information related to the acquisition of Nutrativa. As of June 30, 2022 and December 31, 2021, the net carrying value of acquired intangible assets was approximately $14.5 million and $5.0 million, respectively. Intangible assets also include payments under license agreements related to trademarks and content. As of June 30, 2022 and December 31, 2021, these had a net carrying value of $1.5 million.

When applicable, the balances as of June 30, 2022 have been reduced to reflect the impact of intangible assets when the gross carrying value has become fully amortized during the six months ended June 30, 2022. The impact of this resulted in a reduction to carrying value and accumulated amortization of $1.0 million to trade names, $1.0 million to existing technology/reformations, $0.8 million to research and development formulas and $6.2 million to license agreements.

For the three and six months ended June 30, 2022, amortization expense totaled $0.7 million and $1.1 million, respectively (three and six months ended June 30, 2021—$0.5 million and $0.9 million, respectively).

Future estimated amortization expense of the Company’s intangible assets as of June 30, 2022 is as follows:

Remainder of 2022

 

$

1,306,033

 

2023

 

 

2,391,234

 

2024

 

 

2,080,817

 

2025

 

 

1,551,026

 

2026

 

 

1,208,734

 

Thereafter

 

 

7,551,564

 

Total

 

$

16,089,408