T

Thorne Healthtech Inc
F:F7G

Watchlist Manager
Thorne Healthtech Inc
F:F7G
Watchlist
Price: 9.7 EUR -1.02% Market Closed
Market Cap: €524.2m
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Cash Flow Statement

Operating Cash Flow
+
3Y
+241%
5Y
+158%
10Y
+127%
Investing Cash Flow
+
3Y
-
5Y
-
10Y
-
Financing Cash Flow
+
3Y
-
5Y
-
10Y
-

Cash Flow Statement
Thorne Healthtech Inc

Rotate your device to view
Cash Flow Statement
Currency: USD
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Operating Cash Flow
Net Income
16
21
20
21
23
22
20
22
18
18
18
16
19
19
22
36
42
46
49
40
58
57
65
72
64
62
49
52
41
37
37
28
23
30
32
35
57
54
52
62
81
83
98
101
105
112
103
100
99
93
100
105
101
108
95
93
76
54
52
43
34
33
35
31
39
62
60
60
64
51
53
57
38
103
37
29
11
(69)
2
11
56
73
90
97
89
89
85
90
63
74
75
11
34
26
10
59
Depreciation & Amortization
1
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
2
2
2
2
3
3
3
3
2
1
0
0
0
0
0
8
9
9
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
1
2
2
2
2
2
2
2
2
2
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Change in Deffered Taxes
1
1
1
0
2
2
2
2
(2)
(2)
(2)
(2)
0
(0)
(0)
(0)
6
0
6
0
7
0
0
7
5
5
(1)
(3)
(7)
(8)
(3)
(1)
(0)
0
0
1
4
4
5
6
7
7
9
9
14
14
13
14
(3)
(4)
(4)
(7)
0
(1)
7
6
3
4
(4)
(3)
1
(0)
(0)
(1)
3
(1)
(1)
(1)
(3)
1
1
(7)
(9)
(10)
(14)
(7)
(5)
(5)
1
(0)
5
5
5
5
8
8
7
7
(0)
1
4
3
3
3
24
24
Stock-Based Compensation
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
2
2
2
2
2
2
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
0
1
1
1
1
1
1
1
1
Other Non-Cash Items
0
(0)
(0)
(0)
(1)
(1)
(3)
(3)
(2)
(1)
1
1
0
0
0
0
0
0
0
0
(11)
(11)
(11)
(11)
(0)
1
2
(18)
(16)
(16)
(15)
8
8
(3)
(3)
(8)
(6)
(5)
(6)
(16)
(35)
(36)
(50)
(48)
(54)
(58)
(49)
(52)
(40)
(37)
(36)
(22)
(19)
(27)
(26)
(34)
(29)
(9)
1
1
4
8
7
15
15
(6)
(6)
(6)
(8)
1
0
1
7
(57)
15
19
43
128
58
48
18
2
(19)
(25)
(41)
(43)
(32)
(30)
20
15
14
72
56
58
69
27
Cash Taxes Paid
7
0
0
0
10
0
0
0
13
0
0
0
12
0
0
0
5
0
0
0
20
0
0
0
21
0
0
0
27
0
0
0
4
8
10
0
7
17
21
25
20
16
14
0
0
0
9
0
0
0
0
0
0
13
17
20
28
23
24
24
23
18
18
18
22
18
14
13
6
9
14
24
29
29
24
14
10
9
13
10
14
14
19
26
25
24
19
13
13
14
13
12
0
16
18
26
Cash Interest Paid
2
0
0
0
2
0
0
0
4
0
0
0
4
0
0
0
6
0
0
0
9
0
0
0
13
0
0
0
17
0
0
0
15
18
21
0
15
23
24
30
21
21
21
0
0
0
10
0
0
0
0
0
0
9
14
21
0
19
22
20
0
19
17
19
0
19
19
18
0
20
22
24
0
25
26
25
0
23
22
22
0
21
20
19
0
21
24
26
0
26
25
26
0
25
24
22
Change in Working Capital
(0)
6
4
10
3
(6)
(5)
(2)
3
10
7
6
3
(2)
(5)
(10)
(28)
(38)
(34)
(49)
(38)
(22)
(33)
(37)
(49)
(53)
(40)
(18)
(19)
(24)
(17)
(11)
11
19
33
29
6
(3)
(31)
(38)
(49)
(52)
(42)
(37)
(31)
(15)
(7)
5
8
4
(0)
(25)
(13)
(31)
(37)
(16)
(19)
11
5
21
29
17
11
(29)
(50)
(61)
(60)
(53)
(23)
(22)
(23)
(4)
(5)
(3)
14
2
2
13
6
5
(8)
(28)
(40)
(45)
(40)
(42)
(35)
(17)
(35)
(36)
(24)
(23)
5
40
45
4
Cash from Operating Activities
18
N/A
28
+61%
26
-7%
32
+22%
28
-12%
17
-39%
16
-10%
19
+23%
19
-3%
26
+41%
25
-3%
22
-13%
24
+10%
18
-25%
18
-3%
28
+58%
22
-23%
16
-25%
23
+44%
(1)
N/A
18
N/A
34
+88%
31
-9%
34
+9%
22
-35%
18
-19%
12
-34%
14
+23%
(0)
N/A
(11)
-26 800%
3
N/A
23
+742%
42
+82%
55
+30%
71
+30%
66
-7%
62
-7%
51
-17%
21
-58%
14
-33%
5
-62%
4
-33%
15
+312%
26
+72%
35
+35%
54
+54%
61
+13%
69
+12%
65
-6%
57
-11%
61
+6%
52
-14%
70
+33%
52
-25%
40
-23%
51
+27%
33
-35%
62
+87%
54
-12%
63
+16%
69
+9%
60
-14%
55
-8%
17
-69%
7
-57%
(5)
N/A
(6)
-7%
1
N/A
31
+2 167%
33
+8%
32
-4%
49
+55%
31
-37%
34
+8%
52
+55%
45
-14%
53
+19%
69
+29%
68
0%
65
-5%
73
+11%
53
-28%
36
-32%
34
-6%
18
-46%
12
-33%
25
+106%
52
+104%
49
-6%
56
+14%
70
+26%
64
-8%
99
+53%
128
+30%
150
+17%
115
-23%
Investing Cash Flow
Capital Expenditures
(15)
(25)
(21)
(22)
(29)
(15)
(19)
(17)
(20)
(13)
(11)
(8)
(16)
(10)
(19)
(22)
(47)
(18)
(13)
(18)
(50)
(44)
(52)
(46)
(91)
(19)
(4)
(3)
(19)
(2)
(1)
(0)
(26)
(2)
(6)
(15)
(36)
(16)
(12)
(5)
(70)
(13)
(15)
(41)
(61)
(67)
(62)
(88)
(83)
(82)
(104)
(87)
(71)
(73)
(61)
(32)
(35)
(30)
(28)
(23)
(16)
(13)
(16)
(27)
(37)
(40)
(40)
(31)
(22)
(23)
(20)
(21)
(21)
(25)
(25)
(27)
(25)
(20)
(24)
(24)
(24)
(21)
(15)
(15)
(17)
(19)
(23)
(23)
(22)
(21)
(18)
(19)
(17)
(19)
(17)
(10)
Other Items
0
0
0
0
2
(3)
(2)
(6)
2
(5)
(10)
(8)
0
(10)
(22)
(25)
0
(29)
(19)
(28)
17
(19)
(20)
(25)
0
(41)
(36)
25
50
29
22
(25)
1
(18)
(15)
(22)
(3)
(39)
(52)
(33)
14
(34)
(26)
(28)
(6)
0
(24)
(45)
(72)
(78)
(68)
(54)
(69)
(66)
(49)
(18)
66
36
46
15
0
34
37
40
7
11
20
(7)
(17)
(20)
(46)
(22)
(59)
(59)
(47)
(39)
7
7
6
6
6
6
10
4
35
55
58
57
27
8
7
9
20
68
68
79
Cash from Investing Activities
(15)
N/A
(25)
-61%
(21)
+14%
(22)
-5%
(27)
-21%
(18)
+35%
(21)
-20%
(23)
-8%
(18)
+22%
(18)
-3%
(20)
-11%
(16)
+23%
(16)
-3%
(19)
-19%
(41)
-113%
(47)
-14%
(46)
+2%
(47)
-1%
(32)
+32%
(46)
-42%
(33)
+28%
(63)
-91%
(72)
-14%
(70)
+2%
(91)
-29%
(60)
+34%
(40)
+33%
22
N/A
31
+44%
27
-12%
20
-25%
(25)
N/A
(25)
+1%
(20)
+19%
(21)
-4%
(37)
-76%
(40)
-7%
(55)
-40%
(64)
-15%
(38)
+40%
(56)
-47%
(48)
+15%
(41)
+14%
(68)
-67%
(66)
+3%
(67)
0%
(86)
-29%
(133)
-55%
(155)
-17%
(160)
-3%
(172)
-8%
(140)
+19%
(140)
+0%
(139)
+1%
(111)
+20%
(50)
+55%
31
N/A
6
-80%
18
+192%
(8)
N/A
(15)
-82%
21
N/A
22
+3%
13
-41%
(29)
N/A
(29)
+2%
(20)
+31%
(38)
-93%
(39)
-2%
(42)
-9%
(66)
-55%
(43)
+35%
(81)
-88%
(84)
-4%
(72)
+14%
(66)
+9%
(17)
+73%
(13)
+25%
(18)
-39%
(18)
+3%
(18)
0%
(15)
+15%
(5)
+66%
(11)
-109%
18
N/A
36
+99%
34
-6%
34
-2%
5
-86%
(13)
N/A
(11)
+20%
(10)
+9%
3
N/A
50
+1 748%
51
+3%
69
+34%
Financing Cash Flow
Net Issuance of Common Stock
0
(0)
0
0
0
0
0
0
1
1
0
1
(2)
(6)
(5)
(5)
(1)
2
1
1
1
1
1
1
1
0
0
(1)
(6)
(6)
(6)
(5)
2
2
2
(1)
(3)
(3)
(2)
(1)
(2)
(2)
(2)
0
1
1
97
97
91
92
19
19
26
25
2
1
1
0
(0)
1
2
2
1
2
1
18
18
18
17
(1)
(2)
(2)
(2)
(1)
(2)
(2)
(1)
(1)
(1)
(2)
(4)
(5)
(8)
(13)
(21)
(19)
(20)
(17)
(8)
(9)
(7)
(4)
(4)
(4)
(4)
(5)
Net Issuance of Debt
1
1
(2)
(5)
8
8
9
9
0
(1)
2
(4)
(1)
5
15
(6)
1
3
3
37
(2)
4
16
18
36
8
(11)
(72)
(72)
(49)
(52)
(18)
(47)
(59)
(75)
(89)
(6)
17
60
62
69
70
43
76
45
25
(26)
15
50
46
108
86
52
78
71
31
(16)
(36)
(27)
(38)
(48)
(49)
(70)
(9)
44
23
30
32
(8)
26
50
5
78
62
35
39
(31)
(27)
(20)
(14)
(6)
9
20
36
23
(27)
(47)
(69)
(71)
(36)
(43)
(57)
(64)
(130)
(60)
(50)
Cash Paid for Dividends
(3)
0
(3)
(3)
(3)
0
(3)
(3)
(3)
0
(4)
(4)
(4)
0
(4)
(4)
(8)
0
(10)
(10)
(9)
0
(11)
(11)
(12)
0
(14)
(14)
(13)
0
(8)
(8)
(8)
0
(9)
(9)
(11)
0
(12)
(12)
(12)
0
(13)
(13)
(14)
0
(30)
(30)
(31)
0
(16)
(16)
(19)
(24)
(20)
(25)
(20)
(19)
(18)
(17)
(16)
(16)
(17)
(17)
(17)
(17)
(17)
(17)
(17)
(17)
(17)
(17)
(17)
(16)
(14)
(13)
(11)
(11)
(12)
(13)
(15)
(16)
(17)
(18)
(19)
(19)
(19)
(20)
(20)
(18)
(17)
(15)
(13)
(13)
(13)
(14)
Other
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18
36
36
36
18
19
28
37
39
30
43
36
45
45
50
50
40
31
38
0
0
74
0
0
0
20
0
0
0
(20)
0
0
(3)
(3)
(3)
(2)
1
1
1
1
1
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(1)
(77)
(77)
Cash from Financing Activities
(2)
N/A
(2)
+12%
(4)
-140%
(8)
-81%
5
N/A
5
+4%
6
+21%
7
+14%
(3)
N/A
(4)
-61%
(1)
+68%
(7)
-414%
(7)
+4%
(4)
+43%
24
N/A
21
-11%
28
+29%
33
+21%
12
-65%
47
+306%
18
-63%
32
+84%
44
+37%
38
-15%
68
+79%
32
-52%
20
-39%
(42)
N/A
(41)
+1%
(19)
+55%
(26)
-40%
(0)
+98%
(15)
-3 100%
(29)
-94%
(47)
-66%
(26)
+45%
(20)
+25%
3
N/A
45
+1 241%
29
-37%
55
+92%
56
+2%
28
-50%
44
+57%
32
-26%
12
-62%
38
+206%
79
+110%
108
+36%
104
-3%
112
+7%
90
-19%
60
-33%
81
+34%
54
-33%
8
-86%
(35)
N/A
(54)
-56%
(43)
+20%
(53)
-23%
(61)
-15%
(63)
-3%
(85)
-34%
(24)
+71%
27
N/A
24
-10%
30
+27%
33
+8%
(9)
N/A
7
N/A
31
+328%
(14)
N/A
60
N/A
45
-26%
19
-57%
25
+32%
(43)
N/A
(40)
+8%
(33)
+16%
(30)
+11%
(25)
+17%
(12)
+51%
(5)
+59%
4
N/A
(17)
N/A
(65)
-279%
(86)
-32%
(106)
-22%
(99)
+6%
(63)
+36%
(66)
-4%
(76)
-16%
(82)
-8%
(149)
-82%
(156)
-4%
(146)
+6%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
2
1
1
(0)
(1)
(0)
(0)
(0)
0
(0)
0
0
(0)
0
(0)
(0)
0
(0)
0
0
0
0
0
0
0
0
0
0
(2)
(2)
(2)
(1)
1
0
(1)
(2)
(2)
(1)
0
1
1
1
1
(0)
0
0
0
(0)
(1)
(1)
(1)
0
(0)
1
1
1
2
0
0
(0)
(0)
(1)
(1)
0
0
(1)
1
Net Change in Cash
0
N/A
2
+1 214%
1
-68%
2
+169%
6
+263%
4
-23%
0
-94%
3
+978%
(2)
N/A
3
N/A
4
+5%
(1)
N/A
1
N/A
(5)
N/A
0
N/A
2
+425%
3
+36%
3
-7%
3
+7%
1
-79%
3
+323%
3
+20%
3
+9%
1
-60%
(1)
N/A
(10)
-794%
(8)
+13%
(5)
+35%
(9)
-58%
(0)
+96%
(2)
-384%
(2)
-12%
2
N/A
5
+146%
3
-48%
3
+21%
2
-26%
(1)
N/A
3
N/A
5
+58%
4
-10%
12
+178%
2
-82%
1
-43%
1
-24%
(0)
N/A
13
N/A
15
+17%
17
+13%
2
-89%
1
-61%
2
+232%
(10)
N/A
(6)
+42%
(16)
-179%
9
N/A
30
+228%
12
-61%
27
+132%
(0)
N/A
(9)
-3 558%
19
N/A
(8)
N/A
4
N/A
3
-41%
(12)
N/A
4
N/A
(4)
N/A
(16)
-335%
(1)
+96%
(2)
-218%
(7)
-219%
10
N/A
(5)
N/A
(0)
+94%
5
N/A
(8)
N/A
15
N/A
16
+10%
17
+6%
31
+76%
25
-18%
27
+6%
29
+8%
21
-29%
(15)
N/A
(26)
-74%
(20)
+23%
(46)
-128%
(21)
+55%
(7)
+67%
(23)
-240%
20
N/A
29
+45%
45
+57%
40
-11%
Free Cash Flow
Free Cash Flow
2
N/A
4
+66%
5
+37%
10
+93%
(1)
N/A
3
N/A
(4)
N/A
2
N/A
(2)
N/A
13
N/A
15
+13%
14
-6%
8
-43%
8
+4%
(1)
N/A
6
N/A
(25)
N/A
(2)
+91%
10
N/A
(19)
N/A
(32)
-67%
(10)
+69%
(21)
-114%
(12)
+44%
(69)
-485%
(1)
+98%
8
N/A
11
+41%
(19)
N/A
(13)
+33%
2
N/A
23
+1 302%
17
-27%
53
+218%
65
+23%
51
-21%
25
-50%
35
+39%
10
-73%
9
-4%
(65)
N/A
(10)
+85%
(0)
+98%
(15)
-9 019%
(25)
-75%
(13)
+50%
(0)
+97%
(19)
-4 963%
(19)
+2%
(24)
-29%
(43)
-77%
(34)
+20%
(1)
+96%
(21)
-1 419%
(21)
0%
19
N/A
(2)
N/A
31
N/A
27
-15%
40
+50%
53
+33%
47
-13%
40
-15%
(10)
N/A
(29)
-187%
(45)
-53%
(46)
-1%
(29)
+36%
9
N/A
11
+24%
12
+11%
29
+142%
10
-65%
9
-7%
27
+194%
18
-33%
28
+56%
49
+70%
44
-9%
41
-6%
49
+18%
31
-36%
21
-33%
19
-9%
2
-92%
(7)
N/A
2
N/A
29
+1 412%
27
-8%
35
+31%
53
+52%
45
-14%
82
+80%
109
+34%
133
+21%
105
-21%

See Also

Summary
F7G intrinsic value, competitors valuation, and company profile.
DCF Valuation
F7G stock valuation using Discount Cash Flow valuation method.
Relative Valuation
F7G stock valuation using valuation multiples.
Wall Street Estimates
F7G price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
F7G stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 313,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.