Interactive Strength Inc.
TRNR · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $5,380 | $962 | $681 | $323 |
| % Growth | 459.3% | 41.3% | 110.8% | – |
| Cost of Goods Sold | $8,158 | $6,490 | $9,549 | $5,165 |
| Gross Profit | -$2,778 | -$5,528 | -$8,868 | -$4,842 |
| % Margin | -51.6% | -574.6% | -1,302.2% | -1,499.1% |
| R&D Expenses | $6,988 | $10,044 | $19,960 | $16,300 |
| G&A Expenses | $18,339 | $37,277 | $19,298 | $9,438 |
| SG&A Expenses | $19,419 | $38,908 | $25,517 | $16,004 |
| Sales & Mktg Exp. | $1,080 | $1,631 | $6,219 | $6,566 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $26,407 | $48,952 | $45,477 | $32,304 |
| Operating Income | -$29,185 | -$54,480 | -$54,345 | -$37,146 |
| % Margin | -542.5% | -5,663.2% | -7,980.2% | -11,500.3% |
| Other Income/Exp. Net | -$5,749 | $3,107 | -$3,880 | $4,310 |
| Pre-Tax Income | -$34,934 | -$51,373 | -$58,225 | -$32,836 |
| Tax Expense | $0 | $0 | $0 | $4 |
| Net Income | -$34,934 | -$51,373 | -$58,225 | -$32,840 |
| % Margin | -649.3% | -5,340.2% | -8,549.9% | -10,167.2% |
| EPS | -163.28 | -166.15 | -162.56 | -91.69 |
| % Growth | 1.7% | -2.2% | -77.3% | – |
| EPS Diluted | -163.28 | -166.15 | -162.56 | -91.69 |
| Weighted Avg Shares Out | 214 | 309 | 358 | 358 |
| Weighted Avg Shares Out Dil | 214 | 309 | 358 | 358 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $7,727 | $1,588 | $952 | $935 |
| Depreciation & Amortization | $6,126 | $6,605 | $6,142 | $2,191 |
| EBITDA | -$21,081 | -$43,258 | -$51,131 | -$29,710 |
| % Margin | -391.8% | -4,496.7% | -7,508.2% | -9,198.1% |