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).
ThermoGenesis is being financed faster than it is being built, as shrinking gross profit and heavier financing costs outrun a subscale revenue base.
From FY2021 to FY2023, operating cash burn improved from-$6.6M to-$3.7M . Yet balance-sheet pressure intensified: cash fell to$2.0M , the current ratio dropped to 0.4x, and equity moved below zero, which means lower cash burn still did not restore self-funding capacity.
The core issue is insufficient gross profit relative to a fairly fixed overhead base. In FY2023, gross profit was only
Losses are no longer just an operating story; financing has become its own drag. FY2023 interest expense of
Financial Health Signals
We are recalculating Thermogenesis Holdings Inc's peer-relative financial health score against the latest fiscal year. It will appear here once the refresh completes. The signals and metrics below are current.
Thermogenesis Holdings Inc scores -37.59, below the 1.81 distress threshold. The score is driven primarily by a large market capitalization ($5.4M) relative to total liabilities ($14.8M). This indicates elevated financial distress risk and warrants close attention to liquidity and debt levels.
Distress-screening estimate for non-financial companies. Not computed for banks or insurers, where the Altman model does not apply.
Thermogenesis Holdings Inc passes 2 of 8 computable financial strength tests (1 of the nine could not be computed from available data). 1 of 4 profitability signals pass, no leverage/liquidity signals pass (rising debt, declining liquidity, or share dilution), 1 of 2 efficiency signals pass.
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.
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
Earnings & Revenue
Thermogenesis Holdings Inc generated $9.4M in revenue in fiscal year 2023. This represents a decrease of 9.9% from the prior year.
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.
Thermogenesis Holdings Inc reported -$18.9M in net income in fiscal year 2023. This represents a decrease of 60.2% from the prior year.
Cash & Balance Sheet
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.
Thermogenesis Holdings Inc held $2.0M in cash against $0 in long-term debt as of fiscal year 2023.
Thermogenesis Holdings Inc had 4M shares outstanding in fiscal year 2023.
Margins & Returns
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.
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.
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.
Capital Allocation
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.
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 | -83.1%-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
What is Thermogenesis Holdings Inc's annual revenue?
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.
How fast is Thermogenesis Holdings Inc's revenue growing?
Thermogenesis Holdings Inc (THMO) revenue declined by 9.9% year-over-year, from $10.5M to $9.4M in fiscal year 2023.
Is Thermogenesis Holdings Inc profitable?
No, Thermogenesis Holdings Inc (THMO) reported a net income of -$18.9M in fiscal year 2023, with a net profit margin of -200.3%.
What is Thermogenesis Holdings Inc's EBITDA?
Thermogenesis Holdings Inc (THMO) had EBITDA of -$7.5M in fiscal year 2023, measuring earnings before interest, taxes, depreciation, and amortization.
What is Thermogenesis Holdings Inc's gross margin?
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.
What is Thermogenesis Holdings Inc's operating margin?
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.
What is Thermogenesis Holdings Inc's net profit margin?
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.
What is Thermogenesis Holdings Inc's free cash flow?
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.
What is Thermogenesis Holdings Inc's operating cash flow?
Thermogenesis Holdings Inc (THMO) generated -$3.7M in operating cash flow during fiscal year 2023, representing cash generated from core business activities.
What are Thermogenesis Holdings Inc's total assets?
Thermogenesis Holdings Inc (THMO) had $11.2M in total assets as of fiscal year 2023, including both current and long-term assets.
What are Thermogenesis Holdings Inc's capital expenditures?
Thermogenesis Holdings Inc (THMO) invested $1.7M in capital expenditures during fiscal year 2023, funding long-term assets and infrastructure.
How much does Thermogenesis Holdings Inc spend on research and development?
Thermogenesis Holdings Inc (THMO) invested $1.3M in research and development during fiscal year 2023.
What is Thermogenesis Holdings Inc's current ratio?
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.
What is Thermogenesis Holdings Inc's debt-to-equity ratio?
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.
What is Thermogenesis Holdings Inc's return on assets (ROA)?
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.
What is Thermogenesis Holdings Inc's cash runway?
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.
Why is Thermogenesis Holdings Inc's debt-to-equity ratio negative or unusual?
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.
What is Thermogenesis Holdings Inc's Altman Z-Score?
Thermogenesis Holdings Inc (THMO) has an Altman Z-Score of -37.59, placing it in the Distress Zone (elevated bankruptcy risk). The Z-Score combines five financial ratios (working capital, retained earnings, EBIT, market capitalization, and revenue relative to total assets) to predict the likelihood of bankruptcy. Scores above 2.99 indicate financial safety while scores below 1.81 suggest financial distress. Learn more in our complete guide to financial health indicators.
What is Thermogenesis Holdings Inc's Piotroski F-Score?
Thermogenesis Holdings Inc (THMO) has a Piotroski F-Score of 2 out of 8 computable signals; 1 of the nine could not be computed from available data, so the full-scale strength rating is not shown. 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 to 9 indicate strong and improving fundamentals. Learn more in our complete guide to financial health indicators.
Are Thermogenesis Holdings Inc's earnings high quality?
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.
Can Thermogenesis Holdings Inc cover its interest payments?
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.