Interactive Strength Inc.
TRNR · NASDAQ
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -$5 | -$2 | -$7 | -$6 |
| Dep. & Amort. | $1 | $1 | $1 | $1 |
| Deferred Tax | $0 | $0 | $0 | $0 |
| Stock-Based Comp. | $0 | $3 | $2 | $0 |
| Change in WC | $2 | $1 | -$1 | -$2 |
| Other Non-Cash | -$0 | -$4 | $1 | $1 |
| Operating Cash Flow | -$2 | -$2 | -$4 | -$6 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$0 | -$45 | -$0 | -$0 |
| Net Acquisitions | -$0 | $0 | $0 | -$0 |
| Inv. Purchases | -$2 | $0 | -$2 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | $0 | -$4 | $0 | -$0 |
| Investing Cash Flow | -$3 | -$49 | -$2 | -$0 |
| Financing Activities | – | – | – | – |
| Debt Repay. | $52 | $52 | $3 | -$1 |
| Stock Issued | -$48 | $50 | $2 | $4 |
| Stock Repurch. | $0 | $0 | $0 | $0 |
| Dividends Paid | $0 | $0 | -$0 | $0 |
| Other Fin. Act. | -$0 | -$50 | $4 | $0 |
| Financing Cash Flow | $3 | $52 | $8 | $3 |
| Forex Effect | $0 | $0 | $0 | $1 |
| Net Chg. in Cash | -$2 | $1 | $2 | -$2 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $3 | $2 | $0 | $2 |
| End Cash | $1 | $3 | $2 | $0 |
| Free Cash Flow | -$2 | -$47 | -$4 | -$6 |