Interactive Strength Inc.
TRNR · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -$35 | -$51 | -$58 | -$33 |
| Dep. & Amort. | $6 | $7 | $7 | $2 |
| Deferred Tax | $0 | $0 | $0 | -$0 |
| Stock-Based Comp. | $10 | $30 | $6 | $1 |
| Change in WC | -$2 | $1 | $2 | -$6 |
| Other Non-Cash | $5 | -$1 | $7 | -$3 |
| Operating Cash Flow | -$15 | -$15 | -$36 | -$38 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$0 | -$1 | -$1 | -$12 |
| Net Acquisitions | -$1 | $0 | $0 | $0 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | $0 | $0 | -$7 | $0 |
| Investing Cash Flow | -$2 | -$1 | -$8 | -$12 |
| Financing Activities | – | – | – | – |
| Debt Repay. | $3 | $4 | $9 | $14 |
| Stock Issued | $13 | $15 | $3 | $4 |
| Stock Repurch. | $0 | $0 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | -$0 | -$2 | $30 | $34 |
| Financing Cash Flow | $16 | $17 | $42 | $52 |
| Forex Effect | $0 | -$0 | -$0 | -$0 |
| Net Chg. in Cash | $0 | -$0 | -$1 | $2 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $0 | $0 | $2 | $0 |
| End Cash | $0 | $0 | $0 | $2 |
| Free Cash Flow | -$15 | -$17 | -$43 | -$51 |