TRNR

+ Watchlist + Portfolio

Interactive Strength Inc.

Physical products Consumer brandTags from an AI model reading the company description.

GridBrain — Sign in

GridSentinel — Sign in

GridAegis — Sign in

Key Metrics

Previous Close: $2.15
52-Week Range: $2.10 – $261.10
Market Cap: $3.58M
P/E (TTM): —
EPS (TTM): -534.82
Dividend Yield: 0.00%

Advanced Metrics

Price/Book: 1.10
PEG Ratio: —
Return on Equity: -336.76%
Return on Assets: -12.25%
Gross Margin: 30.05%
Operating Margin: -50.73%
Profit Margin: -159.26%
Current Ratio: 0.21
Debt/Equity: 9.32
Total Debt: $31.17M
Free Cash Flow: $-1.48M
Revenue Growth: 445.30%
Earnings Growth: —
Enterprise Value: $36.09M

TRNR Income statement, annual periods, in USD
USD	FY2022	FY2023	FY2024	FY2025
Revenue	$681.00K	$962.00K	$5.38M	$11.53M
Cost of Revenue	$9.55M	$6.49M	$8.16M	$10.62M
Gross Profit	-$8.87M	-$5.53M	-$2.78M	$913.00K
Research & Development	$19.96M	$10.04M	$6.99M	$2.92M
Selling, General & Admin	$25.52M	$38.91M	$19.42M	$17.85M
Operating Expenses	$45.48M	$48.95M	$26.41M	$20.77M
Operating Income	-$54.34M	-$54.48M	-$29.18M	-$19.86M
EBITDA	-$50.54M	-$43.26M	-$21.08M	-$9.01M
Pretax Income	-$58.23M	-$51.37M	-$34.93M	-$23.97M
Income Tax	$0.00	$0.00	$0.00	$0.00
Net Income	-$58.23M	-$51.37M	-$34.93M	-$23.97M
Diluted EPS	-11645000.00	-10274600.00	-17440.84	-1202.39
Diluted Shares	5	5	2003	19933

TRNR Balance Sheet statement, annual periods, in USD
USD	FY2022	FY2023	FY2024	FY2025
Cash & Equivalents	$226.00K	$0.00	$138.00K	$512.00K
Receivables	$750.00K	$537.00K	$1.86M	$9.48M
Inventory	$4.57M	$2.61M	$3.87M	$3.75M
Current Assets	$9.82M	$5.36M	$8.22M	$14.70M
Total Assets	$24.45M	$16.80M	$34.17M	$46.84M
Current Liabilities	$24.17M	$21.53M	$26.88M	$31.29M
Long-Term Debt	—	—	—	$4.53M
Total Debt	$11.09M	$10.09M	$11.75M	$20.60M
Total Liabilities	$27.18M	$22.35M	$27.05M	$40.45M
Retained Earnings	-$115.54M	-$166.91M	-$202.59M	-$227.54M
Shareholders' Equity	-$2.73M	-$5.55M	$7.12M	$6.39M
Working Capital	-$14.35M	-$16.18M	-$18.66M	-$16.58M
Net Debt	$10.75M	$9.81M	$11.18M	$19.76M

TRNR Cash Flow statement, annual periods, in USD
USD	FY2022	FY2023	FY2024	FY2025
Operating Cash Flow	-$35.55M	-$15.43M	-$14.81M	-$10.41M
Capital Expenditure	-$7.61M	-$1.42M	-$212.00K	-$48.24M
Free Cash Flow	-$43.15M	-$16.85M	-$15.02M	-$58.65M
Depreciation & Amortisation	$6.73M	$6.53M	$6.13M	$3.18M
Stock-Based Compensation	$6.35M	$29.94M	$10.25M	$3.08M
Investing Cash Flow	-$7.61M	-$1.42M	-$1.68M	-$53.74M
Financing Cash Flow	$41.77M	$17.11M	$16.34M	$64.62M
Net Change in Cash	-$1.38M	$257.00K	-$148.00K	$473.00K

TRNR Income statement, quarterly periods, in USD
USD	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Revenue	$1.36M	$1.22M	$4.82M	$4.14M	$5.14M	$6.65M
Cost of Revenue	$1.66M	$1.41M	$3.99M	$3.56M	$3.53M	$3.43M
Gross Profit	-$304.00K	-$194.00K	$825.00K	$584.00K	$1.61M	$3.21M
Research & Development	$1.27M	$779.00K	$404.00K	$465.00K	$438.00K	$415.00K
Selling, General & Admin	$4.74M	$4.85M	$6.45M	$1.81M	$5.16M	$6.17M
Operating Expenses	$6.01M	$5.63M	$6.86M	$2.28M	$5.60M	$6.59M
Operating Income	-$6.31M	-$5.82M	-$6.03M	-$1.69M	-$3.99M	-$3.37M
EBITDA	-$3.93M	$3.12M	-$448.00K	-$7.75M	-$8.36M	-$4.13M
Pretax Income	-$6.60M	-$2.18M	-$5.23M	-$9.96M	-$10.74M	-$7.10M
Income Tax	$0.00	$0.00	$0.00	$0.00	$0.00	—
Net Income	-$6.60M	-$2.18M	-$5.23M	-$9.96M	-$10.74M	-$7.10M
Diluted EPS	-1215.06	-149.29	-217.70	—	-71.68	-17.37
Diluted Shares	5434	14602	24038	—	149922	408871

TRNR Balance Sheet statement, quarterly periods, in USD
USD	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Cash & Equivalents	$2.21M	$582.00K	$845.00K	$512.00K	$4.74M	$959.00K
Receivables	$4.30M	$7.92M	$9.24M	$9.48M	$2.73M	$3.41M
Inventory	$3.19M	$2.56M	$5.12M	$3.75M	$4.54M	$4.15M
Current Assets	$11.44M	$14.96M	$17.37M	$14.70M	$14.05M	$10.21M
Total Assets	$37.82M	$86.24M	$85.44M	$46.84M	$60.64M	$56.52M
Current Liabilities	$21.26M	$22.21M	$30.81M	$31.29M	$36.48M	$49.14M
Long-Term Debt	$1.88M	$45.15M	$34.01M	$4.53M	$4.55M	—
Total Debt	$11.25M	$55.40M	$46.81M	$20.60M	$21.15M	$21.62M
Total Liabilities	$24.06M	$69.97M	$70.58M	$40.45M	$54.97M	$53.17M
Retained Earnings	-$209.39M	-$211.96M	-$217.19M	-$227.54M	-$238.28M	-$245.39M
Shareholders' Equity	$13.76M	$16.27M	$14.86M	$6.39M	$5.67M	$3.34M
Working Capital	-$9.81M	-$7.25M	-$13.44M	-$16.58M	-$22.43M	-$38.93M
Net Debt	$8.70M	$54.55M	$45.58M	$19.76M	$16.12M	$20.40M

TRNR Cash Flow statement, quarterly periods, in USD
USD	Q1 2025	Q2 2025	Q3 2025	Q4 2025	Q1 2026	Q2 2026
Operating Cash Flow	-$3.54M	-$2.20M	-$2.42M	-$2.25M	-$2.59M	-$3.05M
Capital Expenditure	-$166.00K	-$45.28M	-$2.58M	-$228.00K	-$498.00K	-$741.00K
Free Cash Flow	-$3.71M	-$47.47M	-$4.99M	-$2.48M	-$3.08M	-$3.79M
Depreciation & Amortisation	$912.00K	$810.00K	$766.00K	$694.00K	$853.00K	$1.52M
Stock-Based Compensation	$2.09M	$2.80M	$401.00K	-$2.21M	$394.00K	$826.00K
Investing Cash Flow	-$2.19M	-$48.78M	-$2.52M	-$247.00K	$4.15M	-$741.00K
Financing Cash Flow	$7.77M	$51.53M	$2.94M	$2.37M	$2.71M	-$12.00K
Net Change in Cash	$2.04M	$559.00K	-$2.00M	-$124.00K	$4.28M	-$3.80M

Market Snapshot

About

Interactive Strength Inc. is a developer and manufacturer of connected fitness equipment and technology solutions. The company creates strength training machines and interactive fitness platforms designed to enhance workout experiences through digital connectivity and data tracking. Interactive Strength targets both commercial gym operators and individual consumers.