Interactive Strength, Inc 8-K, filed Nov 14, 2025
Interactive Strength, Inc. (TRNR)
About this 8-K
Interactive Strength, Inc filed this 8-K on November 14, 2025.
Items reported
- Item 2.02: Financial results
- Item 9.01: Financial statements and exhibits
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): |
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer |
||
|
|
|
|
|
|
||||
|
||||
(Address of Principal Executive Offices) |
|
(Zip Code) |
||
Registrant’s Telephone Number, Including Area Code: |
|
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
|
|
Trading |
|
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Item 2.02 Results of Operations and Financial Condition.
On November 14, 2025, Interactive Strength Inc. (the "Company") issued a press release announcing its results of operations for the third quarter ending September 30, 2025. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
The information furnished pursuant to this Item 2.02, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities under that Section and shall not be deemed to be incorporated by reference into any filing of the Company under the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit No. |
|
Description |
99.1 |
|
Press Release, dated November 14, 2025, issued by Interactive Strength Inc. |
104 |
|
Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
Interactive Strength Inc. |
|
|
|
|
Date: |
November 14, 2025 |
By: |
/s/ Michael J. Madigan |
|
|
|
Michael J. Madigan |
Exhibit 99.1
TRNR Reports Record Third Quarter 2025 Results with 139% YoY Growth; Reiterates 2025 Pro Forma Revenue Guidance of $80M+ To Be Driven by Completion of Sportstech Acquisition
Quarterly Results Reflect First Full Quarter Including Wattbike (Acquisition Closed July 1)
Company Reports Record Quarterly Revenue of $4.8 Million; Net Loss and Loss per Diluted Share of $5.2 Million and $3.11; Quarterly Adjusted EBITDA Loss of $2.9 million, Due to Low Inventory Availability
Sportstech Acquisition Expected to Close in 2025 Based on Key Closing Milestone Achievements
Reiterates 2025 Pro Forma Revenue Guidance of more than $80 million and
Fourth Quarter Profitability Guidance
Austin, Texas – November 14, 2025 – Interactive Strength Inc. (Nasdaq: TRNR) (“TRNR” or the “Company”), maker of innovative specialty fitness equipment under the Wattbike, CLMBR and FORME brands, and pending acquirer of Sportstech, today announced financial results for its third quarter ended September 30, 2025.
Quarterly Financial Highlights
For the quarter, TRNR reported record revenue of $4.8 million, representing 139% YoY growth, a net loss of $5.2 million - or $3.11 per diluted share - and an adjusted EBITDA loss of $2.9 million (non-GAAP). Results this quarter include Wattbike (closed July 1), but not Sportstech, which is still in the closing process. However, if Sportstech had been included in the third quarter, TRNR revenue would have been approximately $18 million.
Outlook
TRNR is reiterating its full‑year 2025 pro forma revenue guidance of more than $80 million, driven by the stronger-than-expected-performance at Sportstech year-to-date and the expectation that the acquisition will close this year. TRNR is also reiterating its guidance that it expects to achieve pro forma Adjusted EBITDA profitability in the fourth quarter. TRNR’s new CFO, Caleb Morgret, will succeed Mike Madigan as of the filing of the Company’s 10-Q after market close today.
Sportstech Performance and Acquisition
Based on achieving certain key closing milestones this month, TRNR expects that the Sportstech acquisition will successfully close this year. Further details will be shared with investors over the next few weeks as both Companies work towards completing this transformational combination. Sportstech previously announced third quarter revenue of approximately $13 million and a third-quarter EBITDA margin increase of more than 200bps YoY, leading to an LTM EBITDA margin of more than 10%.
Trent Ward, Co-Founder and CEO stated: "Q3 revenue growth of 139% is starting to demonstrate the potential of our platform as we progress towards greater scale, thanks to closing Wattbike. We have kicked off cost savings initiatives to harvest group synergies and we remain excited to see that work start to come through in reported financials.”
“Most importantly, we have made tremendous progress on closing the Sportstech acquisition, and we expect that we will complete the transaction in 2025,” Mr. Ward continued. “The addition of our new CFO, Caleb, who
Exhibit 99.1
is based in Europe and German-speaking, has been a key factor in the acceleration of progress on the closing procedures. Despite the delay, Sportstech has continued to perform above expectations, and we are very excited to complete this transformational acquisition very soon.”
Mr. Ward continued: “We are confident that, on a pro forma basis, the group will have more than $80 million in 2025 revenue as well as turn profitable in the fourth quarter. Lastly, we want to express our utmost appreciation for the efforts of Mike Madigan over the past three years - he has done an incredible job and is leaving us in a strong position.”
For more commentary, information and details of TRNR's strategy, as well as to sign up for direct updates, see the Company's investor website, latest FAQs and required filings with the US Securities & Exchange Commission (SEC). TRNR expects to issue a shareholder letter within the next week or two.
TRNR Investor Contact
ir@interactivestrength.com
About Interactive Strength Inc.:
Interactive Strength Inc. (Nasdaq: TRNR) has established a leading portfolio of premium fitness brands-Wattbike, CLMBR, and FORME-that combine advanced hardware, smart technology, and immersive content to deliver exceptional training experiences for both commercial and home use.
From elite performance to everyday wellness, our ecosystem of performance-focused solutions delivers data-driven outcomes for athletes, fitness enthusiasts, and commercial operators.
Channels for Disclosure of Information
In compliance with disclosure obligations under Regulation FD, we announce material information to the public through a variety of means, including filings with the Securities and Exchange Commission ("SEC"), press releases, company blog posts, public conference calls, and webcasts, as well as via our investor relations website. Any updates to the list of disclosure channels through which we may announce information will be posted on the investor relations page on our website. The inclusion of our website address or the address of any third-party sites in this press release are intended as inactive textual references only.
Non-GAAP Financial Measures
In addition to our results determined in accordance with accounting principles generally accepted in the United States, or GAAP, we believe the following non-GAAP financial measures are useful in evaluating our operating performance.
Exhibit 99.1
The Company's non-GAAP financial measure in this press release consist of Adjusted EBITDA, which we define as net (loss) income, adjusted to exclude: other expense (income), net; income tax expense (benefit); depreciation and amortization expense; stock-based compensation expense; (gain) loss on debt extinguishment; vendor settlements; and transaction related expenses.
The Company believes the above adjusted financial measures help facilitate analysis of operating performance and the operating leverage in our business. We believe that these non-GAAP financial measures are useful to investors for period-to-period comparisons of our business and in understanding and evaluating our operating results for the following reasons:
Our use of Adjusted EBITDA, or any other non-GAAP financial measures we may use in the future, is presented for supplemental informational purposes only and should not be considered as a substitute for, or in isolation from, our financial results presented in accordance with GAAP. Further, these non-GAAP financial measures have limitations as analytical tools. Some of these limitations are, or may in the future be, as follows:
Exhibit 99.1
Further, the non-GAAP financial measures presented may not be comparable to similarly titled measures reported by other companies due to differences in the way that these measures are calculated. For example, the expenses and other items that we exclude in our calculation of Adjusted EBITDA may differ from the expenses and other items, if any, that other companies may exclude from Adjusted EBITDA when they report their operating results. Because companies in our industry may calculate such measures differently than we do, their usefulness as comparative measures is limited. Because of these limitations, Adjusted EBITDA should be considered along with other operating and financial performance measures presented in accordance with GAAP.
Forward Looking Statements:
This press release includes certain statements that are "forward-looking statements" for purposes of the safe harbor provisions under the United States Private Securities Litigation Reform Act of 1995. Forward-looking statements do not relate strictly to historical or current facts and reflect management's assumptions, views, plans, objectives and projections about the future. Forward-looking statements generally are accompanied by words such as "believe", "project", "expect", "anticipate", "estimate", "intend", "strategy", "future", "opportunity", "plan", "may", "should", "will", "would", "will be", "will continue", "will likely result" or similar expressions that predict or indicate future events or trends or that are not statements of historical matters. These forward-looking statements include, but are not limited to, statements regarding, the possibility of acquiring future businesses or completing the referenced pending transaction in 2025, a timely manner or at all, the financial performance of those acquisitions and the resulting guidance of having more than $80m of pro forma revenue in 2025, achieving profitability in Q4, and the financial performance of the acquisition targets which have not been audited or reviewed by a PCAOB auditor and could vary materially (a) once that audit or review work is completed and such financials are included in the Company's reported financials and (b) due to the effect of the exchange rates of foreign currencies which can be volatile, or that the Company’s 10-Q will be filed today or that the business is in a strong position with the departure of the CFO. The reader is cautioned not to rely on these forward-looking statements. These statements are based on current expectations of future events. If underlying assumptions prove inaccurate or known or unknown risks or uncertainties materialize, actual results could vary materially from the expectations and projections of the Company. Risks and uncertainties include but are not limited to: demand for our products and the products of the acquisition targets if the acquisitions are completed (collectively, the "Products"); competition, including technological advances made by and new products released by our competitors and the competitors of the acquisition targets; our ability to accurately forecast consumer demand for our Products and adequately maintain our inventory; and our reliance on a limited number of suppliers and distributors for our Products. A further list and descriptions of these risks, uncertainties and other factors can be found in filings with the Securities and Exchange Commission. To the extent permitted under applicable law, the Company assumes no obligation to update any forward-looking statements.
# # #
Exhibit 99.1
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
INTERACTIVE STRENGTH INC. AND SUBSIDIARIES
CONSOLIDATED RECONCILIATION OF ADJUSTED EBITDA TO NET LOSS
(unaudited)
(In thousands)
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
|
(in thousands) |
|
|||||||||||||
Net Loss |
|
$ |
(5,231 |
) |
|
$ |
(7,141 |
) |
|
$ |
(14,012 |
) |
|
$ |
(29,172 |
) |
Adjusted to exclude the following: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Total other (income) expense, net |
|
|
(115 |
) |
|
|
(503 |
) |
|
|
993 |
|
|
|
2,474 |
|
Income tax benefit (expense) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Depreciation and amortization expense |
|
|
813 |
|
|
|
1,392 |
|
|
|
2,715 |
|
|
|
5,106 |
|
Stock-based compensation expense |
|
|
401 |
|
|
|
3,157 |
|
|
|
5,294 |
|
|
|
9,448 |
|
(Gain) loss on extinguishment of debt (1) |
|
|
(687 |
) |
|
|
(110 |
) |
|
|
(5,146 |
) |
|
|
1,622 |
|
Restructuring expense |
|
|
— |
|
|
|
— |
|
|
|
37 |
|
|
|
— |
|
Vendor settlements |
|
|
— |
|
|
|
— |
|
|
|
417 |
|
|
|
— |
|
Transaction related expenses (2) |
|
|
1,932 |
|
|
|
857 |
|
|
|
2,628 |
|
|
|
1,831 |
|
Adjusted EBITDA (3) |
|
$ |
(2,887 |
) |
|
$ |
(2,348 |
) |
|
$ |
(7,074 |
) |
|
$ |
(8,691 |
) |
(1) (Gain) loss on debt extinguishment related to the conversion of promissory notes, senior secured notes and convertible notes.
(2) Transaction costs related to acquisition of CLMBR, Inc., Wattbike and pending acquisition of Sportstech.
(3) Please refer to the "Non-GAAP Financial Measures" section.
Exhibit 99.1
INTERACTIVE STRENGTH INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(In thousands, except share and per share amounts)
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Fitness product revenue |
|
$ |
4,553 |
|
|
$ |
1,617 |
|
|
$ |
6,541 |
|
|
$ |
1,927 |
|
Membership revenue |
|
|
149 |
|
|
|
224 |
|
|
|
489 |
|
|
|
586 |
|
Training revenue |
|
|
113 |
|
|
|
173 |
|
|
|
361 |
|
|
|
484 |
|
Total revenue |
|
|
4,815 |
|
|
|
2,014 |
|
|
|
7,391 |
|
|
|
2,997 |
|
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cost of fitness product revenue |
|
|
(3,311 |
) |
|
|
(1,349 |
) |
|
|
(4,925 |
) |
|
|
(2,075 |
) |
Cost of membership |
|
|
(360 |
) |
|
|
(768 |
) |
|
|
(1,202 |
) |
|
|
(2,768 |
) |
Cost of training |
|
|
(319 |
) |
|
|
(185 |
) |
|
|
(935 |
) |
|
|
(522 |
) |
Total cost of revenue |
|
|
(3,990 |
) |
|
|
(2,302 |
) |
|
|
(7,062 |
) |
|
|
(5,365 |
) |
Gross profit (loss) |
|
|
825 |
|
|
|
(288 |
) |
|
|
329 |
|
|
|
(2,368 |
) |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Research and development |
|
|
404 |
|
|
|
2,212 |
|
|
|
2,453 |
|
|
|
6,708 |
|
Sales and marketing |
|
|
460 |
|
|
|
194 |
|
|
|
921 |
|
|
|
562 |
|
General and administrative |
|
|
5,994 |
|
|
|
5,060 |
|
|
|
15,120 |
|
|
|
15,438 |
|
Total operating expenses |
|
|
6,858 |
|
|
|
7,466 |
|
|
|
18,494 |
|
|
|
22,708 |
|
Loss from operations |
|
|
(6,033 |
) |
|
|
(7,754 |
) |
|
|
(18,165 |
) |
|
|
(25,076 |
) |
Other income (expense), net: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other income (expense), net |
|
|
(56 |
) |
|
|
256 |
|
|
|
(1,094 |
) |
|
|
(506 |
) |
Interest expense |
|
|
(4,017 |
) |
|
|
(1,831 |
) |
|
|
(10,271 |
) |
|
|
(6,750 |
) |
Interest income |
|
|
675 |
|
|
|
— |
|
|
|
1,062 |
|
|
|
— |
|
Loss on issuance of warrants |
|
|
— |
|
|
|
(4,780 |
) |
|
|
— |
|
|
|
(5,551 |
) |
Gain (loss) upon extinguishment of debt and accounts payable |
|
|
687 |
|
|
|
110 |
|
|
|
5,146 |
|
|
|
(1,622 |
) |
Change in fair value of convertible notes |
|
|
11,993 |
|
|
|
— |
|
|
|
18,621 |
|
|
|
(316 |
) |
Change in fair value of earnout |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,300 |
|
Change in fair value of derivatives |
|
|
1,370 |
|
|
|
956 |
|
|
|
(579 |
) |
|
|
201 |
|
Change in fair value of digital assets |
|
|
(10,605 |
) |
|
|
— |
|
|
|
(10,480 |
) |
|
|
— |
|
Change in fair value of warrants |
|
|
755 |
|
|
|
5,902 |
|
|
|
1,748 |
|
|
|
9,148 |
|
Total other income (expense), net |
|
|
802 |
|
|
|
613 |
|
|
|
4,153 |
|
|
|
(4,096 |
) |
Loss before provision for income taxes |
|
|
(5,231 |
) |
|
|
(7,141 |
) |
|
|
(14,012 |
) |
|
|
(29,172 |
) |
Income tax expense |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net loss attributable to common stockholders |
|
$ |
(5,231 |
) |
|
$ |
(7,141 |
) |
|
$ |
(14,012 |
) |
|
$ |
(29,172 |
) |
Net loss per share - basic and diluted |
|
$ |
(3.11 |
) |
|
$ |
(1,534.56 |
) |
|
$ |
(13.56 |
) |
|
$ |
(15,222.49 |
) |
Weighted average common stock outstanding—basic and diluted |
|
|
1,682,660 |
|
|
|
4,653 |
|
|
|
1,033,174 |
|
|
|
1,916 |
|
Exhibit 99.1
INTERACTIVE STRENGTH INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)
(In thousands, except share and per share amounts)
|
|
September 30, |
|
|
December 31, |
|
||
|
|
2025 |
|
|
2024 |
|
||
Assets |
|
|
|
|
|
|
||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
845 |
|
|
$ |
138 |
|
Accounts receivable, net |
|
|
2,382 |
|
|
|
1,426 |
|
Inventories, net |
|
|
5,118 |
|
|
|
3,868 |
|
Derivatives |
|
|
111 |
|
|
|
— |
|
Vendor deposits |
|
|
1,055 |
|
|
|
1,976 |
|
Loan receivable |
|
|
6,087 |
|
|
|
— |
|
Prepaid expenses and other current assets |
|
|
1,774 |
|
|
|
810 |
|
Total current assets |
|
|
17,372 |
|
|
|
8,218 |
|
Property and equipment, net |
|
|
327 |
|
|
|
116 |
|
Right-of-use-assets |
|
|
370 |
|
|
|
415 |
|
Intangible assets, net |
|
|
8,118 |
|
|
|
6,106 |
|
Long-term inventories, net |
|
|
3,096 |
|
|
|
2,822 |
|
Vendor deposits long term |
|
|
1,268 |
|
|
|
310 |
|
Digital assets |
|
|
36,770 |
|
|
|
— |
|
Goodwill |
|
|
15,144 |
|
|
|
13,220 |
|
Other assets |
|
|
2,973 |
|
|
|
2,963 |
|
Total Assets |
|
$ |
85,438 |
|
|
$ |
34,170 |
|
Liabilities and stockholders' equity |
|
|
|
|
|
|
||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
8,944 |
|
|
$ |
11,169 |
|
Accrued expenses and other current liabilities |
|
|
7,795 |
|
|
|
3,975 |
|
Operating lease liability, current portion |
|
|
198 |
|
|
|
261 |
|
Deferred revenue |
|
|
391 |
|
|
|
77 |
|
Loan payable |
|
|
9,754 |
|
|
|
8,569 |
|
Income tax payable |
|
|
7 |
|
|
|
7 |
|
Derivatives |
|
|
1,050 |
|
|
|
73 |
|
Convertible note payable |
|
|
2,669 |
|
|
|
2,750 |
|
Total current liabilities |
|
|
30,808 |
|
|
|
26,881 |
|
Operating lease liability, net of current portion |
|
|
188 |
|
|
|
170 |
|
Other long term liabilities |
|
|
1,895 |
|
|
|
— |
|
Warrant liabilities |
|
|
1,084 |
|
|
|
4 |
|
Loan payable non current |
|
|
1,646 |
|
|
|
— |
|
Convertible note payable non current |
|
|
32,360 |
|
|
|
— |
|
Total liabilities |
|
$ |
67,981 |
|
|
$ |
27,055 |
|
Commitments and contingencies (Note 15) |
|
|
|
|
|
|
||
Series E preferred stock, par value $0.0001; 1,300,000 shares authorized as of September 30, 2025 and 0 shares authorized as of December 31, 2024; 1,300,000 and 0 shares issued and outstanding as of September 30, 2025 and December 31, 2024 respectively. |
|
|
2,600 |
|
|
|
— |
|
Stockholders' equity |
|
|
|
|
|
|
||
Series A preferred stock, par value $0.0001; 10,000,000 shares authorized as of September 30, 2025 and December 31, 2024; 4,799,867 and 4,658,737 shares issued and outstanding as of September 30, 2025 and December 31, 2024 respectively. |
|
|
1 |
|
|
|
1 |
|
Series B preferred stock, par value $0.0001; 1,500,000 shares authorized as of September 30, 2025 and December 31, 2024; 408,775 and 1,500,000 shares issued and outstanding as of September 30, 2025 and December 31, 2024 respectively. |
|
|
— |
|
|
|
— |
|
Series C preferred stock, par value $0.0001; 5,000,000 shares authorized as of September 30, 2025 and December 31, 2024; 1,405,887 and 2,861,128 shares issued and outstanding as of September 30, 2025 and December 31, 2024 respectively. |
|
|
1 |
|
|
|
— |
|
Common stock, par value $0.0001; 900,000,000 shares authorized as of September 30, 2025 and December 31, 2024; 2,079,510 and 140,210 shares issued and outstanding as of September 30, 2025 and December 31, 2024 respectively. |
|
|
10 |
|
|
|
8 |
|
Additional paid-in capital |
|
|
231,792 |
|
|
|
209,509 |
|
Accumulated other comprehensive income |
|
|
247 |
|
|
|
183 |
|
Accumulated deficit |
|
|
(217,194 |
) |
|
|
(202,586 |
) |
Total stockholders' equity |
|
|
14,857 |
|
|
|
7,115 |
|
Total liabilities, preferred stock and stockholders' equity |
|
$ |
85,438 |
|
|
$ |
34,170 |
|
Exhibit 99.1
INTERACTIVE STRENGTH INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(unaudited)
(In thousands)
|
|
Nine Months Ended September 30, |
|
|||||
|
|
2025 |
|
|
2024 |
|
||
Cash Flows From Operating Activities: |
|
|
|
|
|
|
||
Net loss |
|
$ |
(14,012 |
) |
|
$ |
(29,172 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
||
Foreign currency |
|
|
(9 |
) |
|
|
218 |
|
Depreciation |
|
|
119 |
|
|
|
418 |
|
Amortization |
|
|
2,369 |
|
|
|
4,687 |
|
Non-cash lease expense |
|
|
231 |
|
|
|
203 |
|
Inventory step up amortization |
|
|
227 |
|
|
|
141 |
|
Stock-based compensation |
|
|
5,293 |
|
|
|
9,448 |
|
Provision for bad debt |
|
|
16 |
|
|
|
— |
|
Inventory write-off |
|
|
165 |
|
|
|
— |
|
Loss on disposal of assets |
|
|
27 |
|
|
|
— |
|
(Gain) loss on extinguishment of debt and accounts payable |
|
|
(5,146 |
) |
|
|
1,622 |
|
Fair value of common stock issued with Best Efforts Offering |
|
|
— |
|
|
|
299 |
|
Loss on settlement of accounts payable |
|
|
551 |
|
|
|
— |
|
Non-cash interest income |
|
|
(1,062 |
) |
|
|
— |
|
Non-cash interest expense |
|
|
5,388 |
|
|
|
2,147 |
|
Amortization of debt discount |
|
|
4,883 |
|
|
|
4,603 |
|
Common stock issued to lender in connection with entering Equity Line of Credit Agreement |
|
|
— |
|
|
|
368 |
|
Change in fair value of convertible notes |
|
|
(18,621 |
) |
|
|
316 |
|
Loss on issuance of warrants |
|
|
— |
|
|
|
5,894 |
|
Change in fair value of digital assets |
|
|
10,480 |
|
|
|
— |
|
Loss on exchange of warrants for equity |
|
|
— |
|
|
|
358 |
|
Change in fair value of earnout |
|
|
— |
|
|
|
(1,300 |
) |
Change in fair value of derivatives |
|
|
579 |
|
|
|
(201 |
) |
Change in fair value of warrants |
|
|
(1,748 |
) |
|
|
(9,148 |
) |
Changes in operating assets and liabilities |
|
|
|
|
|
|
||
Accounts receivable |
|
|
(37 |
) |
|
|
(1,134 |
) |
Inventories |
|
|
938 |
|
|
|
684 |
|
Prepaid expenses and other current assets |
|
|
(5 |
) |
|
|
342 |
|
Vendor deposits |
|
|
(37 |
) |
|
|
(101 |
) |
Other assets |
|
|
— |
|
|
|
(13 |
) |
Accounts payable |
|
|
2,011 |
|
|
|
(3 |
) |
Accrued expenses and other current liabilities |
|
|
(581 |
) |
|
|
862 |
|
Deferred revenue |
|
|
58 |
|
|
|
(234 |
) |
Operating lease liabilities |
|
|
(238 |
) |
|
|
(213 |
) |
Net cash used in operating activities |
|
|
(8,161 |
) |
|
|
(8,909 |
) |
Cash Flows From Investing Activities: |
|
|
|
|
|
|
||
Loan to Sportstech |
|
|
(5,025 |
) |
|
|
— |
|
Acquisition of internal use software |
|
|
(76 |
) |
|
|
— |
|
Acquisition of digital assets |
|
|
(47,250 |
) |
|
|
— |
|
Acquisition of business, cash paid, net of cash acquired |
|
|
(448 |
) |
|
|
(1,447 |
) |
Acquisition of software and content |
|
|
(691 |
) |
|
|
40 |
|
Net cash used in investing activities |
|
|
(53,490 |
) |
|
|
(1,407 |
) |
Cash Flows From Financing Activities: |
|
|
|
|
|
|
||
Payments of loans |
|
|
(891 |
) |
|
|
(831 |
) |
Proceeds from loans |
|
|
2,002 |
|
|
|
1,280 |
|
Proceeds from issuance of related party loans |
|
|
— |
|
|
|
650 |
|
Payment on loss restoration agreement |
|
|
(649 |
) |
|
|
— |
|
Payments of related party loans |
|
|
— |
|
|
|
(527 |
) |
Proceeds from issuance of common stock and prefunded warrants upon offering, net of offering costs |
|
|
— |
|
|
|
4,510 |
|
Payments of offering costs |
|
|
(225 |
) |
|
|
(90 |
) |
Redemption and payment on convertible notes |
|
|
(88 |
) |
|
|
(212 |
) |
Proceeds from issuance of convertible notes, net of issuance costs |
|
|
52,533 |
|
|
|
4,756 |
|
Proceeds from issuance of common stock from At the Market Offering, net of issuance costs |
|
|
1,594 |
|
|
|
4,023 |
|
Proceeds from exercise of incremental warrants and issuance of convertible notes, net of issuance costs |
|
|
7,872 |
|
|
|
— |
|
Interest paid on loans and convertible notes |
|
|
— |
|
|
|
(1,093 |
) |
Proceeds from the exercise of warrants |
|
|
100 |
|
|
|
92 |
|
Proceeds from the issuance of common stock from equity line of credit |
|
|
— |
|
|
|
389 |
|
Net cash provided by financing activities |
|
|
62,248 |
|
|
|
12,947 |
|
Effect of exchange rate on cash |
|
|
110 |
|
|
|
(362 |
) |
Net Change In Cash and Cash Equivalents and Restricted Cash |
|
|
707 |
|
|
|
2,269 |
|
Cash and restricted cash at beginning of the period |
|
|
138 |
|
|
|
— |
|
Cash and restricted cash at end of period |
|
$ |
845 |
|
|
$ |
2,269 |
|