STOCK TITAN

Thermogenesis Holdings Inc Financials

THMO
Source SEC Filings (10-K/10-Q) Updated Mar 31, 2024 Currency USD FYE December

This page shows Thermogenesis Holdings Inc (THMO) financial statements, including the income statement, balance sheet, cash flow statement, and key financial ratios. View 14 years of annual fundamentals and quarterly data, with year-over-year growth rates and compound annual growth rates (CAGR). All figures are derived from SEC filings (10-K and 10-Q reports).

Financial Health Signals

Profitability Growth Leverage Liquidity Cash Flow Returns 5 / 100
Financial Profile 5/100

Based on FY2023 annual data. Scores normalized against common benchmarks. How we calculate these scores

Profitability
0

Thermogenesis Holdings Inc has an operating margin of -91.2%, meaning the company retains $-91 of operating profit per $100 of revenue. This below-average margin results in a low score of 0/100, suggesting thin profitability after operating expenses. This is down from -59.1% the prior year.

Growth
17

Thermogenesis Holdings Inc's revenue declined 9.9% year-over-year, from $10.5M to $9.4M. This contraction results in a growth score of 17/100.

Liquidity
3

Thermogenesis Holdings Inc's current ratio of 0.44 means current assets barely cover short-term liabilities. This tight liquidity results in a low score of 3/100, which could limit financial flexibility.

Cash Flow
0

While Thermogenesis Holdings Inc generated -$3.7M in operating cash flow, capex of $1.7M consumed most of it, leaving -$5.5M in free cash flow. This results in a low score of 0/100, reflecting heavy capital investment rather than weak cash generation.

Piotroski F-Score Weak
2/9

Thermogenesis Holdings Inc passes 2 of 9 financial strength tests. 1 of 4 profitability signals pass, no leverage/liquidity signals pass (rising debt, declining liquidity, or share dilution), 1 of 2 efficiency signals pass.

Earnings Quality Low Quality
0.20x

For every $1 of reported earnings, Thermogenesis Holdings Inc generates $0.20 in operating cash flow (-$3.7M OCF vs -$18.9M net income). This low ratio suggests earnings are primarily driven by accounting accruals rather than cash generation, which may not be sustainable.

Interest Coverage At Risk
-0.9x

Thermogenesis Holdings Inc earns $-0.9 in operating income for every $1 of interest expense (-$8.6M vs $10.0M). This narrow margin raises concern about the company's ability to service its debt if operating income declines.

Key Financial Metrics

Export CSV

Earnings & Revenue

Revenue
$9.4M
YoY-9.9%
5Y CAGR-0.5%
10Y CAGR-6.2%

Thermogenesis Holdings Inc generated $9.4M in revenue in fiscal year 2023. This represents a decrease of 9.9% from the prior year.

EBITDA
-$7.5M
YoY-41.7%

Thermogenesis Holdings Inc's EBITDA was -$7.5M in fiscal year 2023, measuring earnings before interest, taxes, depreciation, and amortization. This represents a decrease of 41.7% from the prior year.

Net Income
-$18.9M
YoY-60.2%

Thermogenesis Holdings Inc reported -$18.9M in net income in fiscal year 2023. This represents a decrease of 60.2% from the prior year.

EPS (Diluted)
N/A

Cash & Balance Sheet

Free Cash Flow
-$5.5M
YoY+29.0%

Thermogenesis Holdings Inc generated -$5.5M in free cash flow in fiscal year 2023, representing cash available after capex. This represents an increase of 29.0% from the prior year.

Cash & Debt
$2.0M
YoY-52.1%
5Y CAGR-3.6%
10Y CAGR-11.6%

Thermogenesis Holdings Inc held $2.0M in cash against $0 in long-term debt as of fiscal year 2023.

Dividends Per Share
N/A
Shares Outstanding
4M

Thermogenesis Holdings Inc had 4M shares outstanding in fiscal year 2023. This represents an increase of 248.8% from the prior year.

Margins & Returns

Gross Margin
20.4%
YoY-5.4pp
5Y CAGR-2.2pp
10Y CAGR-15.0pp

Thermogenesis Holdings Inc's gross margin was 20.4% in fiscal year 2023, indicating the percentage of revenue retained after direct costs. This is down 5.4 percentage points from the prior year.

Operating Margin
-91.2%
YoY-32.1pp
5Y CAGR+359.1pp
10Y CAGR-74.1pp

Thermogenesis Holdings Inc's operating margin was -91.2% in fiscal year 2023, reflecting core business profitability. This is down 32.1 percentage points from the prior year.

Net Margin
-200.3%
YoY-87.6pp
5Y CAGR+223.0pp
10Y CAGR-183.1pp

Thermogenesis Holdings Inc's net profit margin was -200.3% in fiscal year 2023, showing the share of revenue converted to profit. This is down 87.6 percentage points from the prior year.

Return on Equity
N/A

Capital Allocation

R&D Spending
$1.3M
YoY-22.6%
5Y CAGR-15.7%
10Y CAGR-8.1%

Thermogenesis Holdings Inc invested $1.3M in research and development in fiscal year 2023. This represents a decrease of 22.6% from the prior year.

Share Buybacks
N/A
Capital Expenditures
$1.7M
YoY+333.3%
5Y CAGR+7.0%
10Y CAGR+16.1%

Thermogenesis Holdings Inc invested $1.7M in capex in fiscal year 2023, funding long-term assets and infrastructure. This represents an increase of 333.3% from the prior year.

THMO Income Statement

Metric Q1'24 Q4'23 Q3'23 Q2'23 Q1'23 Q4'22 Q3'22 Q2'22
Revenue $2.7M+13.8% $2.4M+9.7% $2.2M-3.5% $2.3M-11.6% $2.6M-3.9% $2.7M+26.5% $2.1M-30.2% $3.0M
Cost of Revenue $1.5M-37.2% $2.4M+35.9% $1.8M-0.3% $1.8M+23.0% $1.5M-35.7% $2.3M+36.0% $1.7M-19.7% $2.1M
Gross Profit $1.2M+3263.2% -$38K-109.6% $395K-15.8% $469K-57.6% $1.1M+180.5% $394K-9.8% $437K-53.5% $939K
R&D Expenses $211K-35.9% $329K+23.7% $266K-30.5% $383K+25.2% $306K-10.3% $341K-27.4% $470K+19.9% $392K
SG&A Expenses $1.5M-17.4% $1.9M+11.2% $1.7M-7.2% $1.8M-1.5% $1.8M+16.7% $1.6M-20.3% $2.0M-0.4% $2.0M
Operating Income -$557K+87.0% -$4.3M-174.8% -$1.6M+10.0% -$1.7M-65.6% -$1.0M+31.6% -$1.5M+24.2% -$2.0M-39.7% -$1.4M
Interest Expense $1.5M-56.6% $3.3M+57.8% $2.1M+217.1% $668K-82.9% $3.9M+91.0% $2.0M+46.9% $1.4M+2.4% $1.4M
Income Tax N/A N/A N/A N/A N/A N/A N/A N/A
Net Income -$2.0M+73.7% -$7.6M-103.2% -$3.7M-56.0% -$2.4M+53.7% -$5.2M-45.1% -$3.6M-5.0% -$3.4M-21.5% -$2.8M
EPS (Diluted) N/A N/A N/A N/A N/A N/A N/A N/A

THMO Balance Sheet

Metric Q1'24 Q4'23 Q3'23 Q2'23 Q1'23 Q4'22 Q3'22 Q2'22
Total Assets $10.1M-10.2% $11.2M-29.5% $15.9M-9.6% $17.6M-10.9% $19.8M+1.9% $19.4M-3.5% $20.1M-5.8% $21.3M
Current Assets $4.4M-16.0% $5.2M-25.2% $6.9M-18.1% $8.5M-22.9% $11.0M+0.8% $10.9M-5.2% $11.5M-8.0% $12.5M
Cash & Equivalents $1.2M-41.2% $2.0M-50.2% $4.0M-9.7% $4.5M-24.0% $5.9M+40.1% $4.2M+7.0% $3.9M-2.4% $4.0M
Inventory $1.2M-11.4% $1.4M-22.8% $1.8M-31.4% $2.7M-22.5% $3.4M+2.8% $3.3M-32.1% $4.9M-10.6% $5.5M
Accounts Receivable $1.1M+21.1% $949K+157.9% $368K-52.5% $774K-19.0% $955K-48.8% $1.9M-9.3% $2.1M-11.0% $2.3M
Goodwill N/A N/A $781K0.0% $781K0.0% $781K0.0% $781K0.0% $781K0.0% $781K
Total Liabilities $11.2M-24.6% $14.8M+17.0% $12.7M-15.5% $15.0M+1.6% $14.7M-8.2% $16.1M+1.5% $15.8M+0.1% $15.8M
Current Liabilities $8.3M-29.4% $11.8M+32.3% $8.9M-19.1% $11.0M+4.9% $10.5M-9.0% $11.5M+4.9% $11.0M+2.6% $10.7M
Long-Term Debt N/A N/A N/A N/A N/A N/A N/A N/A
Total Equity $975K+158.5% -$1.7M-136.3% $4.6M+19.8% $3.8M-37.0% $6.1M+41.6% $4.3M-15.7% $5.1M-17.5% $6.2M
Retained Earnings -$286.0M-0.7% -$284.2M-2.5% -$277.2M-1.3% -$273.5M-0.8% -$271.3M-1.9% -$266.2M-1.3% -$262.8M-1.2% -$259.5M

THMO Cash Flow Statement

Metric Q1'24 Q4'23 Q3'23 Q2'23 Q1'23 Q4'22 Q3'22 Q2'22
Operating Cash Flow -$505K+75.3% -$2.0M-713.9% -$251K+69.1% -$812K-32.0% -$615K+48.0% -$1.2M-18.2% -$1.0M-6.2% -$942K
Capital Expenditures $20K-89.6% $192K+6.7% $180K-69.5% $590K-23.5% $771K+738.0% $92K+3.4% $89K-42.2% $154K
Free Cash Flow -$525K+76.5% -$2.2M-418.6% -$431K+69.3% -$1.4M-1.2% -$1.4M-8.8% -$1.3M-17.0% -$1.1M+0.6% -$1.1M
Investing Cash Flow -$20K+89.6% -$192K-6.7% -$180K+69.5% -$590K+23.5% -$771K-738.0% -$92K-3.4% -$89K+42.2% -$154K
Financing Cash Flow -$299K-237.8% $217K $0 $0-100.0% $3.1M+97.6% $1.5M+56.0% $993K-31.5% $1.4M
Dividends Paid N/A N/A N/A N/A N/A N/A N/A N/A
Share Buybacks $398K N/A N/A N/A N/A N/A N/A N/A

THMO Financial Ratios

Metric Q1'24 Q4'23 Q3'23 Q2'23 Q1'23 Q4'22 Q3'22 Q2'22
Gross Margin 43.9%+45.5pp -1.6%-19.6pp 18.0%-2.6pp 20.6%-22.3pp 43.0%+28.2pp 14.7%-5.9pp 20.7%-10.3pp 31.0%
Operating Margin -20.3%+157.5pp -177.8%-106.8pp -71.0%+5.1pp -76.1%-35.5pp -40.6%+16.4pp -57.1%+38.2pp -95.3%-47.7pp -47.6%
Net Margin -73.1%+242.7pp -315.8%-145.4pp -170.5%-65.0pp -105.5%+96.0pp -201.5%-68.0pp -133.5%+27.4pp -160.9%-68.4pp -92.5%
Return on Equity -205.2% N/A -81.4%-18.8pp -62.5%+22.7pp -85.2%-2.1pp -83.2%-16.4pp -66.7%-21.4pp -45.3%
Return on Assets -19.8%+47.8pp -67.7%-44.2pp -23.5%-9.9pp -13.6%+12.6pp -26.2%-7.8pp -18.4%-1.5pp -16.9%-3.8pp -13.1%
Current Ratio 0.52+0.1 0.44-0.3 0.780.0 0.77-0.3 1.05+0.1 0.95-0.1 1.05-0.1 1.17
Debt-to-Equity 11.46+20.3 -8.89-11.6 2.75-1.2 3.91+1.5 2.42-1.3 3.74+0.6 3.10+0.5 2.56
FCF Margin -19.2%+73.7pp -92.9%-73.3pp -19.6%+42.0pp -61.7%-7.8pp -53.9%-6.3pp -47.6%+3.9pp -51.5%-15.3pp -36.2%

Note: Shareholder equity is negative (-$1.7M), which causes debt-to-equity and return on equity ratios to appear negative or not meaningful. This can occur from accumulated losses or large share buyback programs.

Note: The current ratio is below 1.0 (0.44), indicating current liabilities exceed current assets, which may suggest potential short-term liquidity concerns.

Similar Companies

Frequently Asked Questions

Thermogenesis Holdings Inc (THMO) reported $9.4M in total revenue for fiscal year 2023. This represents a -9.9% change compared to the previous fiscal year. Revenue measures the total income earned from the company's primary business operations before any expenses are deducted.

Thermogenesis Holdings Inc (THMO) revenue declined by 9.9% year-over-year, from $10.5M to $9.4M in fiscal year 2023.

No, Thermogenesis Holdings Inc (THMO) reported a net income of -$18.9M in fiscal year 2023, with a net profit margin of -200.3%.

Thermogenesis Holdings Inc (THMO) had EBITDA of -$7.5M in fiscal year 2023, measuring earnings before interest, taxes, depreciation, and amortization.

Thermogenesis Holdings Inc (THMO) had a gross margin of 20.4% in fiscal year 2023, indicating the percentage of revenue retained after direct costs of goods sold.

Thermogenesis Holdings Inc (THMO) had an operating margin of -91.2% in fiscal year 2023, reflecting the profitability of core business operations before interest and taxes.

Thermogenesis Holdings Inc (THMO) had a net profit margin of -200.3% in fiscal year 2023, representing the share of revenue converted into profit after all expenses.

Thermogenesis Holdings Inc (THMO) generated -$5.5M in free cash flow during fiscal year 2023. This represents a 29.0% change compared to the previous fiscal year. Free cash flow represents the cash a company generates after accounting for capital expenditures, and is widely used to assess financial flexibility and shareholder value.

Thermogenesis Holdings Inc (THMO) generated -$3.7M in operating cash flow during fiscal year 2023, representing cash generated from core business activities.

Thermogenesis Holdings Inc (THMO) had $11.2M in total assets as of fiscal year 2023, including both current and long-term assets.

Thermogenesis Holdings Inc (THMO) invested $1.7M in capital expenditures during fiscal year 2023, funding long-term assets and infrastructure.

Thermogenesis Holdings Inc (THMO) invested $1.3M in research and development during fiscal year 2023.

Thermogenesis Holdings Inc (THMO) had 4M shares outstanding as of fiscal year 2023.

Thermogenesis Holdings Inc (THMO) had a current ratio of 0.44 as of fiscal year 2023, which is below 1.0, which may suggest potential liquidity concerns.

Thermogenesis Holdings Inc (THMO) had a debt-to-equity ratio of -8.89 as of fiscal year 2023, measuring the company's financial leverage by comparing total debt to shareholder equity.

Thermogenesis Holdings Inc (THMO) had a return on assets of -168.4% for fiscal year 2023, measuring how efficiently the company uses its assets to generate profit.

Based on fiscal year 2023 data, Thermogenesis Holdings Inc (THMO) had $2.0M in cash against an annual operating cash burn of $3.7M. This gives an estimated cash runway of approximately 6 months at the current burn rate. Cash runway measures how long a company can continue operating before running out of cash, assuming no additional funding.

Thermogenesis Holdings Inc (THMO) has negative shareholder equity of -$1.7M as of fiscal year 2023, which causes the debt-to-equity ratio to appear negative or not meaningful. This can occur when accumulated losses exceed invested capital, or after large share buyback programs. Other solvency metrics like the current ratio or interest coverage may be more informative.

Thermogenesis Holdings Inc (THMO) has a Piotroski F-Score of 2 out of 9, indicating weak financial health. The F-Score evaluates nine binary signals across profitability (positive ROA, positive cash flow, improving ROA, earnings quality), leverage (decreasing debt, improving liquidity, no share dilution), and operating efficiency (improving gross margin, improving asset turnover). Scores of 7–9 indicate strong and improving fundamentals. Learn more in our complete guide to financial health indicators.

Thermogenesis Holdings Inc (THMO) has an earnings quality ratio of 0.20x, considered low quality (accrual-driven). This ratio compares operating cash flow to net income. A ratio above 1.0x means the company generates more cash than its reported earnings, indicating sustainable, cash-backed profits. Ratios below 1.0x suggest earnings rely on accounting accruals rather than actual cash generation. Learn more in our complete guide to financial health indicators.

Thermogenesis Holdings Inc (THMO) has an interest coverage ratio of -0.9x, meaning it can struggle to cover its interest obligations. This ratio divides operating income by interest expense. Ratios above 5x indicate strong debt-servicing ability, while ratios below 2x suggest the company may face difficulty meeting interest payments if earnings decline. Learn more in our complete guide to financial health indicators.

Thermogenesis Holdings Inc (THMO) scores 5 out of 100 on our Financial Profile, indicating weak overall financial health. This composite score evaluates six dimensions: profitability (operating margin), revenue growth, leverage (debt-to-equity), liquidity (current ratio), cash flow quality (free cash flow margin), and shareholder returns (return on equity). Each dimension is normalized against standard financial benchmarks. Learn more in our complete guide to financial health indicators.

Back to top