Interactive Strength, Inc. (TRNR)
2025-06-30 | 2024-09-30 | |||
|---|---|---|---|---|
| Total revenue | 1,219 | 2,014 | ||
| Cost of training | 297 | 185 | ||
| Cost of membership | 420 | 768 | ||
| Cost of fitness product revenue | 696 | 1,349 | ||
| Total cost of revenue | 1,413 | 2,302 | ||
| Gross loss | -194 | -288 | ||
| Sales and marketing | 211 | 194 | ||
| Research and development | 779 | 2,212 | ||
| General and administrative | 4,640 | 5,060 | ||
| Total operating expenses | 5,630 | 7,466 | ||
| Loss from operations | -5,824 | -7,754 | ||
| Loss on issuance of warrants | - | 4,780 | ||
| Other (expense) income, net | -927 | 256 | ||
| Interest expense | -4,490 | -1,831 | ||
| Interest income | 229 | - | ||
| Change in fair value of warrants | -544 | -5,902 | ||
| Change in fair value of derivatives | -462 | 956 | ||
| Change in fair value of digital assets | 125 | - | ||
| Gain (loss) upon extinguishment of debt and accounts payable | 1,423 | 110 | ||
| Change in fair value of convertible notes | 7,202 | - | ||
| Change in fair value of earnout | - | - | ||
| Total other income (expense), net | 3,644 | 613 | ||
| Loss before provision for income taxes | -2,180 | -7,141 | ||
| Income tax expense | - | - | ||
| Net loss attributable to common stockholders | -2,180 | -7,141 | ||
| Earnings per share, basic | -2.13 | -1.53 | ||
| Earnings per share, diluted | -2.13 | -1.53 | ||
| Total average equivalent shares (in shares) | 1,022,140 | 4,653,452 | ||
| Weighted average number of shares outstanding, basic | 1,022,140 | 4,653,452 | ||