Thorne Healthtech Inc
NASDAQ:THRN
Cash Flow Statement
Cash Flow Statement
Thorne Healthtech Inc
Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||
Net Income |
2
|
7
|
8
|
7
|
7
|
1
|
4
|
15
|
10
|
20
|
|
Depreciation & Amortization |
4
|
5
|
6
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
|
Stock-Based Compensation |
11
|
11
|
11
|
5
|
6
|
9
|
12
|
11
|
13
|
13
|
|
Other Non-Cash Items |
18
|
17
|
18
|
14
|
14
|
11
|
14
|
13
|
14
|
16
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
|
Cash Interest Paid |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Change in Working Capital |
(1)
|
(16)
|
(14)
|
(16)
|
(30)
|
(16)
|
(30)
|
(21)
|
(18)
|
(12)
|
|
Cash from Operating Activities |
23
N/A
|
12
-47%
|
17
+44%
|
9
-48%
|
(4)
N/A
|
1
N/A
|
(6)
N/A
|
5
N/A
|
4
-23%
|
22
+438%
|
|
Investing Cash Flow | |||||||||||
Capital Expenditures |
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(8)
|
(18)
|
(29)
|
(37)
|
|
Other Items |
0
|
0
|
0
|
(2)
|
(18)
|
(17)
|
(17)
|
(16)
|
(4)
|
(4)
|
|
Cash from Investing Activities |
(4)
N/A
|
(3)
+31%
|
(4)
-38%
|
(7)
-100%
|
(24)
-239%
|
(23)
+7%
|
(25)
-10%
|
(34)
-36%
|
(33)
+1%
|
(41)
-22%
|
|
Financing Cash Flow | |||||||||||
Net Issuance of Common Stock |
0
|
(1)
|
69
|
70
|
70
|
70
|
0
|
(1)
|
(1)
|
(2)
|
|
Net Issuance of Debt |
(1)
|
(2)
|
(2)
|
(21)
|
(21)
|
(21)
|
(21)
|
11
|
26
|
20
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
0
|
(3)
|
(10)
|
(10)
|
(7)
|
(4)
|
3
|
2
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(2)
N/A
|
(6)
-271%
|
57
N/A
|
39
-32%
|
42
+7%
|
45
+7%
|
(18)
N/A
|
13
N/A
|
25
+84%
|
19
-24%
|
|
Change in Cash | |||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Net Change in Cash |
18
N/A
|
4
-79%
|
71
+1 859%
|
41
-42%
|
13
-68%
|
23
+77%
|
(49)
N/A
|
(15)
+69%
|
(5)
+69%
|
(0)
+91%
|
|
Free Cash Flow | |||||||||||
Free Cash Flow |
20
N/A
|
9
-55%
|
13
+47%
|
4
-70%
|
(11)
N/A
|
(5)
+55%
|
(14)
-194%
|
(13)
+10%
|
(25)
-101%
|
(15)
+40%
|