Symbols / TRNR Stock $1.08 +5.81% Interactive Strength Inc.

Consumer Cyclical • Personal Services • United States • NCM
TRNR (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Consumer Cyclical
Industry Personal Services
CEO Mr. Trent Alexander Ward
Exch · Country NCM · United States
Market Cap 2.22M
Enterprise Value 24.49M
Income -23.97M
Sales 11.53M
FCF (ttm) —
Book/sh 71.44
Cash/sh 0.25
Employees 72
Insider 10d —
IPO Apr 28, 2023
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E 0.00
Forward P/E —
PEG —
P/S 0.19
P/B 0.02
P/C —
EV/EBITDA -1.52
EV/Sales 2.12
Quick Ratio 0.11
Current Ratio 0.47
Debt/Eq 236.92
LT Debt/Eq —
EPS (ttm) —
EPS next Y —
EPS Growth —
Revenue Growth 73.70%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) 2026-03-31
Earnings (prior) 2026-03-31
ROA -29.71%
ROE -3.03%
ROIC —
Gross Margin 7.92%
Oper. Margin -26.41%
Profit Margin -207.88%
Shs Outstand —
Shs Float 2.06M
Insider Own 0.00%
Instit Own 0.40%
Short Float 2.58%
Short Ratio 0.24
Short Interest 53.05K
52W High 126.00
vs 52W High -99.14%
52W Low 0.99
vs 52W Low 8.91%
Beta 0.36
Impl. Vol. —
Rel Volume 0.04
Avg Volume 781.79K
Volume 29.94K
Target (mean) $4.50
Tgt Median $4.50
Tgt Low $4.50
Tgt High $4.50
# Analysts 1
Recom None
Prev Close $1.02
Price $1.08
Change 5.81%
About

No company description available for this symbol.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
—
Latest analyst target
3. DCF / Fair value
$4.50
Proxy: analyst mean price target (no FCF/EPS data available).
Ratings
Current target
—
Low
—
High
—
Mean
—
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
11.53
+114.31%
5.38
+459.25%
0.96
+41.26%
0.68
Operating Revenue
11.53
+114.31%
5.38
+459.25%
0.96
+41.26%
0.68
Cost Of Revenue
10.62
+30.14%
8.16
+25.70%
6.49
-32.03%
9.55
Reconciled Cost Of Revenue
10.62
+30.14%
8.16
+25.70%
6.49
-32.03%
9.55
Gross Profit
0.91
+132.87%
-2.78
+49.75%
-5.53
+37.66%
-8.87
Operating Expense
20.77
-21.34%
26.41
-46.06%
48.95
+7.64%
45.48
Research And Development
2.92
-58.24%
6.99
-30.43%
10.04
-49.68%
19.96
Selling General And Administration
17.85
-8.06%
19.42
-50.09%
38.91
+52.48%
25.52
Selling And Marketing Expense
2.27
+110.00%
1.08
-33.78%
1.63
-73.77%
6.22
General And Administrative Expense
15.59
-15.02%
18.34
-50.80%
37.28
+93.17%
19.30
Other Gand A
15.59
-15.02%
18.34
-50.80%
37.28
+93.17%
19.30
Total Expenses
31.39
-9.19%
34.56
-37.66%
55.44
+0.76%
55.03
Operating Income
-19.86
+31.96%
-29.18
+46.43%
-54.48
-0.25%
-54.34
Total Operating Income As Reported
-19.86
+31.96%
-29.18
+46.43%
-54.48
-0.25%
-54.34
EBITDA
-9.01
+57.28%
-21.08
+51.27%
-43.26
+14.41%
-50.54
Normalized EBITDA
-16.13
+45.45%
-29.57
+38.34%
-47.95
+7.16%
-51.65
Reconciled Depreciation
3.18
-48.06%
6.13
-6.13%
6.53
-3.06%
6.73
EBIT
-12.19
+55.21%
-27.21
+45.35%
-49.78
+13.07%
-57.27
Total Unusual Items
7.12
-16.05%
8.48
+80.76%
4.69
+323.65%
1.11
Total Unusual Items Excluding Goodwill
7.12
-16.05%
8.48
+80.76%
4.69
+323.65%
1.11
Special Income Charges
2.94
+1396.48%
-0.23
-108.75%
2.60
+396.18%
0.52
Other Special Charges
-2.70
-276.95%
1.53
+158.84%
-2.60
-396.18%
-0.52
Restructuring And Mergern Acquisition
-0.24
+81.46%
-1.30
0.00
—
Net Income
-23.97
+31.39%
-34.93
+32.00%
-51.37
+11.77%
-58.23
Pretax Income
-23.97
+31.39%
-34.93
+32.00%
-51.37
+11.77%
-58.23
Net Non Operating Interest Income Expense
-10.23
-32.38%
-7.73
-386.59%
-1.59
-66.81%
-0.95
Interest Expense Non Operating
11.78
+52.47%
7.73
+386.59%
1.59
+66.81%
0.95
Net Interest Income
-10.23
-32.38%
-7.73
-386.59%
-1.59
-66.81%
-0.95
Interest Expense
11.78
+52.47%
7.73
+386.59%
1.59
+66.81%
0.95
Interest Income Non Operating
1.55
0.00
—
—
Interest Income
1.55
0.00
—
—
Other Income Expense
6.12
+209.35%
1.98
-57.87%
4.70
+260.35%
-2.93
Other Non Operating Income Expenses
-1.00
+84.57%
-6.51
-650800.00%
0.00
+100.02%
-4.04
Gain On Sale Of Security
4.18
-52.02%
8.71
+315.05%
2.10
+258.80%
0.58
Tax Provision
0.00
0.00
0.00
0.00
Tax Rate For Calcs
0.00
0.00
-100.00%
0.00
+200.00%
0.00
Tax Effect Of Unusual Items
0.00
0.00
-100.00%
0.00
+1170.94%
0.00
Net Income Including Noncontrolling Interests
-23.97
+31.39%
-34.93
+32.00%
-51.37
+11.77%
-58.23
Net Income From Continuing Operation Net Minority Interest
-23.97
+31.39%
-34.93
+32.00%
-51.37
+11.77%
-58.23
Net Income From Continuing And Discontinued Operation
-23.97
+31.39%
-34.93
+32.00%
-51.37
+11.77%
-58.23
Net Income Continuous Operations
-23.97
+31.39%
-34.93
+32.00%
-51.37
+11.77%
-58.23
Normalized Income
-31.09
+28.39%
-43.42
+22.56%
-56.07
+5.51%
-59.33
Net Income Common Stockholders
-23.97
+31.39%
-34.93
+32.00%
-51.37
+11.77%
-58.23
Diluted EPS
-171.77
+98.95%
-16,328.50
+98.89%
-1,467,800.00
+11.77%
-1,663,571.43
Basic EPS
-171.77
+98.95%
-16,328.50
+98.89%
-1,467,800.00
+11.77%
-1,663,571.43
Basic Average Shares
0.14
+6423.42%
0.00
+6011.43%
0.00
+0.00%
0.00
Diluted Average Shares
0.14
+6423.42%
0.00
+6011.43%
0.00
+0.00%
0.00
Diluted NI Availto Com Stockholders
-23.97
+31.39%
-34.93
+32.00%
-51.37
+11.77%
-58.23
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
46.84
+37.09%
34.17
+103.37%
16.80
-31.27%
24.45
Current Assets
14.70
+78.91%
8.22
+53.44%
5.36
-45.47%
9.82
Cash Cash Equivalents And Short Term Investments
0.51
+271.01%
0.14
0.00
-100.00%
0.23
Cash And Cash Equivalents
0.51
+271.01%
0.14
0.00
-100.00%
0.23
Receivables
9.48
+408.31%
1.86
+247.30%
0.54
-28.40%
0.75
Accounts Receivable
2.61
+83.31%
1.43
+142500.00%
0.00
0.00
Other Receivables
0.02
+0.00%
0.02
+0.00%
0.02
—
Taxes Receivable
0.25
-39.38%
0.42
-18.80%
0.52
-31.20%
0.75
Loans Receivable
6.59
0.00
—
—
Inventory
3.75
-3.10%
3.87
+48.37%
2.61
-42.92%
4.57
Finished Goods
3.75
-3.10%
3.87
+48.37%
2.61
-42.92%
4.57
Prepaid Assets
0.88
-61.89%
2.30
+17.04%
1.97
-52.06%
4.10
Other Current Assets
0.09
+86.96%
0.05
-81.30%
0.25
+38.20%
0.18
Total Non Current Assets
32.14
+23.84%
25.95
+126.73%
11.45
-21.74%
14.62
Net PPE
0.70
+31.07%
0.53
-26.96%
0.73
-49.37%
1.44
Gross PPE
4.89
+24.62%
3.92
+7.42%
3.65
+4.97%
3.48
Accumulated Depreciation
-4.19
-23.61%
-3.39
-15.96%
-2.93
-43.15%
-2.04
Properties
0.00
0.00
0.00
0.00
Machinery Furniture Equipment
1.05
+358.52%
0.23
+40.49%
0.16
+0.00%
0.16
Other Properties
3.64
+3.79%
3.51
+3.91%
3.38
+5.40%
3.20
Leases
0.20
+6.45%
0.19
+64.60%
0.11
+0.00%
0.11
Goodwill And Other Intangible Assets
25.59
+19.21%
21.47
+316.85%
5.15
-20.02%
6.44
Goodwill
15.54
+17.59%
13.22
0.00
—
Other Intangible Assets
10.05
+21.82%
8.25
+60.16%
5.15
-20.02%
6.44
Non Current Deferred Assets
—
—
0.00
-100.00%
2.34
Non Current Prepaid Assets
1.82
+488.71%
0.31
+0.32%
0.31
0.00
Other Non Current Assets
4.03
+10.51%
3.64
-30.74%
5.26
+19.19%
4.41
Total Liabilities Net Minority Interest
40.45
+49.52%
27.05
+21.03%
22.35
-17.76%
27.18
Current Liabilities
31.29
+16.38%
26.88
+24.83%
21.53
-10.90%
24.17
Payables And Accrued Expenses
13.45
-5.92%
14.29
+25.32%
11.40
-7.97%
12.39
Payables
9.48
-15.21%
11.18
+5.74%
10.57
+36.37%
7.75
Accounts Payable
8.98
-19.59%
11.17
+5.75%
10.56
+36.41%
7.74
Current Accrued Expenses
3.97
+27.42%
3.12
+273.05%
0.83
-82.01%
4.64
Pensionand Other Post Retirement Benefit Plans Current
0.07
-52.90%
0.15
+520.00%
0.03
-82.76%
0.14
Total Tax Payable
0.49
+6971.43%
0.01
+0.00%
0.01
+0.00%
0.01
Income Tax Payable
0.01
+0.00%
0.01
+0.00%
0.01
+0.00%
0.01
Current Debt And Capital Lease Obligation
15.89
+37.26%
11.58
+17.44%
9.86
-11.04%
11.08
Current Debt
15.74
+39.02%
11.32
+15.43%
9.81
-10.68%
10.98
Other Current Borrowings
6.91
+151.38%
2.75
+204.20%
0.90
-78.83%
4.27
Current Capital Lease Obligation
0.16
-39.08%
0.26
+383.33%
0.05
-49.06%
0.11
Current Deferred Liabilities
1.33
+526.89%
0.21
+72.36%
0.12
-77.47%
0.55
Current Deferred Revenue
1.33
+526.89%
0.21
+72.36%
0.12
-77.47%
0.55
Other Current Liabilities
0.54
-15.55%
0.64
+427.05%
0.12
-76.54%
0.52
Total Non Current Liabilities Net Minority Interest
9.17
+5168.97%
0.17
-78.78%
0.82
-72.78%
3.01
Long Term Debt And Capital Lease Obligation
4.70
+2666.47%
0.17
-25.76%
0.23
+2444.44%
0.01
Long Term Debt
4.53
—
—
—
Long Term Capital Lease Obligation
0.17
+0.59%
0.17
-25.76%
0.23
+2444.44%
0.01
Other Non Current Liabilities
1.75
—
—
—
Preferred Securities Outside Stock Equity
2.30
0.00
—
0.00
Stockholders Equity
6.39
-10.19%
7.12
+228.15%
-5.55
-103.15%
-2.73
Common Stock Equity
6.39
-10.21%
7.11
+228.13%
-5.55
-103.15%
-2.73
Capital Stock
0.00
-77.78%
0.01
+28.57%
0.01
+75.00%
0.00
Common Stock
0.00
-100.00%
0.01
+14.29%
0.01
+75.00%
0.00
Preferred Stock
0.00
+100.00%
0.00
0.00
—
Share Issued
0.31
+2093.25%
0.01
+39960.00%
0.00
+0.00%
0.00
Ordinary Shares Number
0.31
+2093.25%
0.01
+39960.00%
0.00
+0.00%
0.00
Additional Paid In Capital
233.82
+11.60%
209.51
+29.93%
161.25
+43.42%
112.44
Retained Earnings
-227.54
-12.32%
-202.59
-21.37%
-166.91
-44.46%
-115.54
Gains Losses Not Affecting Retained Earnings
0.11
-38.25%
0.18
+83.00%
0.10
-72.60%
0.36
Other Equity Adjustments
0.11
-38.25%
0.18
+83.00%
0.10
-72.60%
0.36
Total Equity Gross Minority Interest
6.39
-10.19%
7.12
+228.15%
-5.55
-103.15%
-2.73
Total Capitalization
10.92
+53.51%
7.12
+228.15%
-5.55
-103.15%
-2.73
Working Capital
-16.58
+11.15%
-18.66
-15.36%
-16.18
-12.78%
-14.35
Invested Capital
26.66
+44.61%
18.43
+333.31%
4.25
-48.41%
8.24
Total Debt
20.60
+75.30%
11.75
+16.46%
10.09
-9.05%
11.09
Net Debt
19.76
+76.69%
11.18
+14.02%
9.81
-8.80%
10.75
Capital Lease Obligations
0.33
-23.43%
0.43
+52.30%
0.28
+146.09%
0.12
Net Tangible Assets
-19.20
-33.79%
-14.35
-34.12%
-10.70
-16.68%
-9.17
Tangible Book Value
-19.20
-33.80%
-14.35
-34.12%
-10.70
-16.68%
-9.17
Current Notes Payable
8.82
+2.96%
8.57
-3.74%
8.90
+32.71%
6.71
Derivative Product Liabilities
0.41
+10100.00%
0.00
-99.32%
0.59
-80.33%
3.00
Preferred Stock Equity
0.00
+100.00%
0.00
—
—
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-10.41
+29.73%
-14.81
+3.99%
-15.43
+56.60%
-35.55
Cash Flow From Continuing Operating Activities
-10.41
+29.73%
-14.81
+3.99%
-15.43
+56.60%
-35.55
Net Income From Continuing Operations
-23.97
+31.39%
-34.93
+32.00%
-51.37
+11.77%
-58.23
Depreciation Amortization Depletion
3.18
-48.06%
6.13
-6.13%
6.53
-3.06%
6.73
Depreciation
0.17
-63.81%
0.47
-47.05%
0.88
-49.11%
1.73
Amortization Cash Flow
3.01
-46.76%
5.66
+0.27%
5.64
+12.90%
5.00
Depreciation And Amortization
3.18
-48.06%
6.13
-6.13%
6.53
-3.06%
6.73
Amortization Of Intangibles
3.01
-46.76%
5.66
+0.27%
5.64
+12.90%
5.00
Other Non Cash Items
10.78
+104.94%
5.26
+166.65%
1.97
+133.49%
0.84
Stock Based Compensation
3.08
-69.97%
10.25
-65.76%
29.94
+371.77%
6.35
Provisionand Write Offof Assets
0.24
-32.77%
0.35
-57.09%
0.82
-8.74%
0.90
Asset Impairment Charge
0.17
0.00
0.00
-100.00%
2.27
Operating Gains Losses
-6.06
-678.43%
-0.78
+80.62%
-4.02
-230.35%
3.08
Gain Loss On Investment Securities
-3.29
-48.42%
-2.22
-31.36%
-1.69
-156.26%
3.00
Unrealized Gain Loss On Investment Securities
-0.89
-308.73%
0.42
—
—
Net Foreign Currency Exchange Gain Loss
-0.07
+12.79%
-0.09
-132.45%
0.27
-37.20%
0.42
Gain Loss On Sale Of PPE
—
—
0.00
-100.00%
0.18
Change In Working Capital
3.06
+301.98%
-1.52
-316.88%
0.70
-71.96%
2.49
Change In Receivables
0.57
+127.87%
-2.05
-204800.00%
-0.00
0.00
Changes In Account Receivables
0.57
+127.87%
-2.05
-204800.00%
-0.00
0.00
Change In Inventory
1.80
+14.48%
1.57
+187.94%
-1.79
+26.45%
-2.44
Change In Prepaid Assets
0.31
+263.53%
0.09
-95.69%
1.97
+2365.00%
0.08
Change In Payables And Accrued Expense
0.49
+164.83%
-0.76
-235.35%
0.56
-89.60%
5.42
Change In Accrued Expense
-0.35
-266.82%
0.21
+113.87%
-1.52
-202.08%
1.49
Change In Payable
0.85
+186.95%
-0.97
-146.69%
2.08
-46.92%
3.93
Change In Account Payable
0.85
+186.95%
-0.97
-146.69%
2.08
-46.92%
3.93
Change In Other Working Capital
0.18
+277.23%
-0.10
-310.42%
0.05
+242.86%
0.01
Change In Other Current Assets
0.00
-100.00%
0.03
+433.33%
-0.01
-400.00%
0.00
Change In Other Current Liabilities
-0.29
+0.00%
-0.29
-254.22%
-0.08
+85.81%
-0.58
Investing Cash Flow
-53.74
-3108.18%
-1.68
-17.87%
-1.42
+81.32%
-7.61
Cash Flow From Continuing Investing Activities
-53.74
-3108.18%
-1.68
-17.87%
-1.42
+81.32%
-7.61
Net PPE Purchase And Sale
-0.09
0.00
0.00
+100.00%
-0.58
Purchase Of PPE
-0.09
0.00
0.00
+100.00%
-0.58
Capital Expenditure
-48.24
-22657.08%
-0.21
+85.08%
-1.42
+81.32%
-7.61
Net Business Purchase And Sale
-0.45
+69.10%
-1.46
0.00
—
Purchase Of Business
-0.45
+69.10%
-1.46
0.00
—
Net Intangibles Purchase And Sale
-48.15
-22612.74%
-0.21
+85.08%
-1.42
+79.79%
-7.03
Purchase Of Intangibles
-48.15
-22612.74%
-0.21
+85.08%
-1.42
+79.79%
-7.03
Net Other Investing Changes
-5.04
—
—
—
Financing Cash Flow
64.62
+295.49%
16.34
-4.48%
17.11
-59.05%
41.77
Cash Flow From Continuing Financing Activities
64.62
+295.49%
16.34
-4.48%
17.11
-59.05%
41.77
Net Issuance Payments Of Debt
63.88
+1882.46%
3.22
-26.54%
4.39
-52.00%
9.14
Issuance Of Debt
65.12
+874.05%
6.69
-8.76%
7.33
-30.41%
10.53
Repayment Of Debt
-1.25
+63.91%
-3.46
-17.74%
-2.94
-111.20%
-1.39
Long Term Debt Issuance
—
—
—
0.00
Long Term Debt Payments
—
—
0.00
+100.00%
-0.07
Net Long Term Debt Issuance
—
—
0.00
+100.00%
-0.07
Short Term Debt Issuance
65.12
+874.05%
6.69
-8.76%
7.33
-30.41%
10.53
Short Term Debt Payments
-1.25
+63.91%
-3.46
-17.74%
-2.94
-122.21%
-1.32
Net Short Term Debt Issuance
63.88
+1882.46%
3.22
-26.54%
4.39
-52.36%
9.21
Net Common Stock Issuance
1.59
-87.99%
13.28
-11.89%
15.07
+473.76%
2.63
Proceeds From Stock Option Exercised
0.10
+8.70%
0.09
+206.67%
0.03
+150.00%
0.01
Net Other Financing Charges
-0.95
-280.00%
-0.25
+89.49%
-2.38
—
Changes In Cash
0.47
+419.59%
-0.15
-157.59%
0.26
+118.62%
-1.38
Effect Of Exchange Rate Changes
-0.10
-134.62%
0.29
+159.21%
-0.48
-430.77%
-0.09
Beginning Cash Position
0.14
0.00
-100.00%
0.23
-86.68%
1.70
End Cash Position
0.51
+271.01%
0.14
0.00
-100.00%
0.23
Free Cash Flow
-58.65
-290.40%
-15.02
+10.83%
-16.85
+60.96%
-43.15
Interest Paid Supplemental Data
0.00
-100.00%
1.45
0.00
—
Common Stock Issuance
1.59
-87.99%
13.28
-11.89%
15.07
+473.76%
2.63
Issuance Of Capital Stock
1.59
-87.99%
13.28
-11.89%
15.07
-53.81%
32.62
Net Preferred Stock Issuance
—
—
0.00
-100.00%
30.00
Preferred Stock Issuance
—
—
0.00
-100.00%
30.00
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category