8-K
Interactive Strength, Inc. (TRNR)
UNITED STATESSECURITIES AND EXCHANGE COMMISSIONWASHINGTON, 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): May 19, 2025 |
|---|
INTERACTIVE STRENGTH INC.
(Exact name of Registrant as Specified in Its Charter)
| Delaware | 001-41610 | 82-1432916 |
|---|---|---|
| (State or Other Jurisdiction<br>of Incorporation) | (Commission File Number) | (IRS Employer<br>Identification No.) |
| 1005 Congress Avenue, Suite 925 | ||
| Austin, Texas | 78701 | |
| (Address of Principal Executive Offices) | (Zip Code) | |
| Registrant’s Telephone Number, Including Area Code: 512 885-0035 | ||
| --- |
(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:
☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading<br>Symbol(s) | Name of each exchange on which registered |
|---|---|---|
| Common stock, $0.0001 par value per share | TRNR | The Nasdaq Stock Market LLC |
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 May 19, 2025, Interactive Strength Inc. (the "Company") issued a press release announcing its results of operations for the first quarter March 31, 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 May 19, 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: | May 19, 2025 | By: | /s/ Michael J. Madigan |
| Michael J. Madigan<br>Chief Financial Officer<br>(Principal Financial Officer and Principal Accounting Officer) |
EX-99.1
Exhibit 99.1
INTERACTIVE STRENGTH INC.
Interactive Strength Inc. (Nasdaq: TRNR) Reports First Quarter 2025 Results, Increases 2025 Pro Forma Revenue Guidance to more than $75M
Company Reports Quarterly Revenue of $1.4 Million;
Net Loss and Earnings per Diluted Share of $6.6 Million and $1.74
Quarterly Adjusted EBITDA Loss of $2.5 Million Reflects 29% YOY Improvement
Stockholders’ Equity Was $13.8 Million at Quarter End
Increases 2025 Pro Forma Revenue Guidance to more than $75 Million Based on Strong First Quarter Across TRNR, Sportstech and Wattbike
Austin, Texas – May 19, 2025 – Interactive Strength Inc. (Nasdaq: TRNR) (“TRNR” or the “Company”), maker of innovative specialty fitness equipment under the CLMBR and FORME brands and pending acquirer of Sportstech and Wattbike, today announced its financial results for the first quarter of 2025.
The Company reported revenue of $1.4 million, a nearly 4x increase from the prior-year period. Net loss for the quarter was $6.6 million, or $1.74 per diluted share, compared with a net loss of $11.4 million and $2,681.82 per share in the same period last year. These figures do not include the pending acquisitions of Sportstech and Wattbike.
Adjusted EBITDA, a non-GAAP financial measure, was a loss of $2.5 million, reflecting improved operational efficiency. Stockholders’ equity increased to $13.8 million, up from $7.1 million at year-end 2024, strengthening compliance with a key Nasdaq continued listing requirement.
As a result of strong Q1 performance across TRNR and the pending acquisitions of Sportstech, and Wattbike — which all together generated more than $20 million in pro forma revenue during the first quarter — the Company is raising its full-year 2025 pro forma revenue guidance to more than $75 million, a greater than 15% increase from the April guidance of $65 million.
Trent Ward, CEO and Co-Founder of TRNR, said: "Our acquisition activity in the past few months and our improved shareholder’s equity are expected to result in a transformational year. While our Sportstech and Wattbike deals are not yet closed, and therefore not reflected in our reported financials yet, we are operating as one group and our pro forma Q1 shows more than $20M in revenues when including those acquisitions. As a result, we are increasing our 2025 pro forma revenue guidance to more than $75M and we expect that we will generate positive adjusted EBITDA in Q4 given that we would have been close to this milestone on a pro forma basis in Q1. We’re focused on closing the transactions in the near-term and integrating operations to drive increased growth and synergy."
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 Investor Contact ir@interactivestrength.com
TRNR Media Contact
forme@jacktaylorpr.com
Exhibit 99.1
About Interactive Strength Inc.
Interactive Strength Inc. produces innovative specialty fitness equipment and digital fitness services under two main brands: 1) CLMBR and 2) FORME. Interactive Strength Inc. is listed on NASDAQ (symbol: TRNR).
CLMBR is a vertical climbing machine that offers an efficient and effective full-body strength and cardio workout. CLMBR's design is compact and easy to move – making it perfect for commercial or in-home use. With its low impact and ergonomic movement, CLMBR is safe for most ages and levels of ability and can be found at gyms and fitness studios, hotels, and physical therapy facilities, as well as available for consumers at home. www.clmbr.com.
FORME is a digital fitness platform that combines premium smart gyms with live virtual personal training and coaching to deliver an immersive experience and better outcomes for both consumers and trainers. FORME delivers an immersive and dynamic fitness experience through two connected hardware products: 1) The FORME Studio Lift (fitness mirror and cable-based digital resistance) and 2) The FORME Studio (fitness mirror). In addition to the company’s connected fitness hardware products, FORME offers expert personal training and health coaching in different formats and price points through Video On-Demand, Custom Training, and Live 1:1 virtual personal training. www.formelife.com.
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.
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:
- Adjusted EBITDA is widely used by investors and securities analysts to measure a company’s operating performance without regard to items such as stock-based compensation expense, depreciation and amortization expense, other expense (income), net, and provision for income taxes that can vary substantially from company to company depending upon their financing, capital structures, and the method by which assets were acquired;
- Our management uses Adjusted EBITDA in conjunction with financial measures prepared in accordance with GAAP for planning purposes, including the preparation of our annual operating budget, as a measure of our core operating results and the effectiveness of our business strategy, and in evaluating our financial performance; and
- Adjusted EBITDA provides consistency and comparability with our past financial performance, facilitate period-to-period comparisons of our core operating results, and may also facilitate comparisons with other peer companies, many of which use similar non-GAAP financial measures to supplement their GAAP results.
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:
Although depreciation and amortization expense are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements or for new capital expenditure requirements;
Exhibit 99.1
Adjusted EBITDA excludes stock-based compensation expense, which has recently been, and will continue to be for the foreseeable future, a significant recurring expense for our business and an important part of our compensation strategy;
Adjusted EBITDA does not reflect: (1) changes in, or cash requirements for, our working capital needs; (2) interest expense, or the cash requirements necessary to service interest or principal payments on our debt, which reduces cash available to us; or (3) tax payments that may represent a reduction in cash available to us;
Adjusted EBITDA does not reflect impairment charges for fixed assets and capitalized content, and gains (losses) on disposals for fixed assets;
Adjusted EBITDA does not reflect (gains) losses associated with debt extinguishments.
Adjusted EBITDA does not reflect losses associated with vendor settlements.
Adjusted EBITDA does not reflect transaction related expenses from CLMBR acquisition and pending acquisitions of Wattbike and Sportstech.
Adjusted EBITDA does not reflect non cash fair value gains (losses) on convertible notes, derivatives, warrants and unrealized currency gains (losses).
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.
Cautionary Statement Regarding Forward-Looking Statements
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are, or may be deemed to be, forward-looking statements. In some cases, forward-looking statements can be identified by the use of forward-looking terms such as "anticipate," "estimate," "believe," "continue," "could," "intend," "may," "plan," "potential," "predict," "should," "will,"," “would”, “will be”, “will continue”, “will likely result,” "expect," "objective," "projection," "forecast," "goal," "guidance," "outlook," "effort," "target," "trajectory" or the negative of these terms or other comparable terms that predict or indicate future events or trends or that are not statements of historical matters. However, the absence of these words does not mean that the statements are not forward-looking. Forward-looking statements include, but are not limited to, statements regarding the possibility of acquiring future businesses or completing the referenced pending transactions in a timely manner or at all, the financial performance of those acquisitions and the resulting guidance of having more than $75m of pro forma revenue in 2025, achieving profitability by 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. These forward-looking statements are subject to risks and uncertainties which may cause actual results to differ materially from those expressed or implied in such forward-looking statements. These risk and uncertainties include, but are not limited to, the following: our ability to achieve or maintain profitability; our future capital needs and ability to obtain additional financing to fund our operations; our ability to continue as a "going concern"; the growth rate, if any, of our business and revenue and our ability to manage any such growth; risks related to our subscription or any future revenue model; our limited operating history; our ability to compete successfully; fluctuations in our operating results and factors affecting the same; our reliance on sales of our Forme Studio equipment and CLMBR equipment; our ability to sustain competitive pricing levels; the growth rate, if any, of our target markets and our industry; the ability of our customers to obtain financing to purchase our products; our ability to forecast demand for our products and services, anticipate consumer preferences, and manage our inventory; our ability to attract and retain members, personal trainers, health coaches, and fitness instructors; our ability to expand our commercial and corporate wellness business; unforeseen costs and potential liability in connection with our products and services; our dependence on third-party systems and services, international trade policies and their impact on demand for our products and our competitive position, including the imposition of new tariffs or changes in existing tariff rates; and risks related to potential acquisitions, intellectual property, litigation, dependence on key personnel, privacy, cybersecurity, and other regulatory, tax, and accounting matters, and international operations (including the impact of any geopolitical risks such as regional unrest or outbreak of hostilities or war), as well as the risks and uncertainties discussed in our most recently filed annual report on Form 10-K and subsequent filings and as detailed from time to time in our SEC filings. Given these risks and uncertainties, you should not place undue reliance on these forward-looking statements. All forward-looking statements set forth in this release are qualified by these cautionary statements, and there can be no assurance that the actual results or developments anticipated by the Company will be realized or, even if substantially realized, that they will have the expected consequence to or effects on the Company or its business or operations. These forward-looking statements reflect our management's beliefs and views with respect to future events and are based on estimates and assumptions as of the date of this press release. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee that the future results, levels of activity, performance, or events and circumstances reflected in the forward-looking statements will be achieved or occur. Accordingly, you should not rely upon forward-looking statements as predictions of future events. Forward-looking statements set forth in this release speak only as of the date hereof, and we do not undertake any
Exhibit 99.1 obligation to update forward-looking statements to reflect subsequent events or circumstances, changes in expectations or the occurrence of unanticipated events, except to the extent required by law. 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 March 31, | ||||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| (in thousands) | ||||||
| Net Loss | $ | (6,603 | ) | $ | (11,394 | ) |
| Adjusted to exclude the following: | ||||||
| Total other expense, net | 3,328 | 887 | ||||
| Income tax benefit (expense) | — | — | ||||
| Depreciation and amortization expense | 1,012 | 1,862 | ||||
| Stock-based compensation expense (1) | 2,089 | 3,366 | ||||
| (Gain) loss on extinguishment of debt (2) | (3,037 | ) | 1,066 | |||
| Vendor settlements (3) | 458 | — | ||||
| Transaction related expenses (4) | 299 | 764 | ||||
| Adjusted EBITDA (5) | $ | (2,454 | ) | $ | (3,449 | ) |
(1) Stock-based compensation expense.
(2) (Gain) loss on debt extinguishment related to the conversion of promissory notes, senior secured notes and convertible notes.
(3) Vendor settlement with prior Law Firm.
(4) Transaction costs related to acquisition of CLMBR, Inc., and pending acquisitions of Wattbike and Sportstech.
(5) 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 March 31, | ||||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| Revenue: | ||||||
| Fitness product revenue | $ | 1,050 | $ | 53 | ||
| Membership revenue | 176 | 155 | ||||
| Training revenue | 130 | 155 | ||||
| Total revenue | 1,356 | 363 | ||||
| Cost of revenue: | ||||||
| Cost of fitness product revenue | (917 | ) | (379 | ) | ||
| Cost of membership | (423 | ) | (1,019 | ) | ||
| Cost of training | (320 | ) | (165 | ) | ||
| Total cost of revenue | (1,660 | ) | (1,563 | ) | ||
| Gross loss | (304 | ) | (1,200 | ) | ||
| Operating expenses: | ||||||
| Research and development | 1,271 | 2,023 | ||||
| Sales and marketing | 250 | 256 | ||||
| General and administrative | 4,487 | 5,962 | ||||
| Total operating expenses | 6,008 | 8,241 | ||||
| Loss from operations | (6,312 | ) | (9,441 | ) | ||
| Other (expense) income, net: | ||||||
| Other (expense) income, net | (111 | ) | (370 | ) | ||
| Interest expense | (1,764 | ) | (2,000 | ) | ||
| Interest income | 158 | — | ||||
| Gain (loss) upon extinguishment of debt and accounts payable | 3,037 | (1,066 | ) | |||
| Change in fair value of convertible notes | (573 | ) | (316 | ) | ||
| Change in fair value of derivatives | (1,487 | ) | — | |||
| Change in fair value of warrants | 449 | 1,799 | ||||
| Total other expense, net | (291 | ) | (1,953 | ) | ||
| Loss before provision for income taxes | (6,603 | ) | (11,394 | ) | ||
| Income tax expense | — | — | ||||
| Net loss attributable to common stockholders | $ | (6,603 | ) | $ | (11,394 | ) |
| Net loss per share - basic and diluted | $ | (1.74 | ) | $ | (2,681.82 | ) |
| Weighted average common stock outstanding—basic and diluted | 3,804,106 | 4,249 |
Exhibit 99.1
INTERACTIVE STRENGTH INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)
(In thousands, except share and per share amounts)
| December 31, | |||||
|---|---|---|---|---|---|
| 2024 | |||||
| Assets | |||||
| Current assets: | |||||
| Cash and cash equivalents | 2,207 | $ | 138 | ||
| Accounts receivable | 1,764 | 1,426 | |||
| Inventories, net | 3,186 | 3,868 | |||
| Derivatives | 95 | — | |||
| Vendor deposits | 1,151 | 1,976 | |||
| Loan receivable | 2,183 | — | |||
| Prepaid expenses and other current assets | 858 | 810 | |||
| Total current assets | 11,444 | 8,218 | |||
| Property and equipment, net | 80 | 116 | |||
| Right-of-use-assets | 338 | 415 | |||
| Intangible assets, net | 5,653 | 6,106 | |||
| Long-term inventories, net | 2,869 | 2,822 | |||
| Vendor deposits long term | 1,172 | 310 | |||
| Goodwill | 13,220 | 13,220 | |||
| Other assets | 3,040 | 2,963 | |||
| Total Assets | 37,816 | $ | 34,170 | ||
| Liabilities and stockholders' equity | |||||
| Current liabilities: | |||||
| Accounts payable | 7,698 | $ | 11,169 | ||
| Accrued expenses and other current liabilities | 3,311 | 3,975 | |||
| Operating lease liability, current portion | 194 | 261 | |||
| Deferred revenue | 66 | 77 | |||
| Loan payable | 7,282 | 8,569 | |||
| Income tax payable | 7 | 7 | |||
| Derivatives | 959 | 73 | |||
| Convertible note payable | 1,739 | 2,750 | |||
| Total current liabilities | 21,256 | 26,881 | |||
| Operating lease liability, net of current portion | 154 | 170 | |||
| Warrant liabilities | 767 | 4 | |||
| Convertible note payable noncurrent | 1,883 | — | |||
| Total liabilities | 24,060 | $ | 27,055 | ||
| Commitments and contingencies (Note 15) | |||||
| Stockholders' equity | |||||
| Series A preferred stock, par value 0.0001; 10,000,000 shares authorized as of March 31, 2025 and December 31, 2024; 4,671,071 and 4,658,737 shares issued and outstanding as of March 31, 2025 and December 31, 2024 respectively. | 1 | 1 | |||
| Series B preferred stock, par value 0.0001; 1,500,000 shares authorized as of March 31, 2025 and December 31, 2024; 439,882 and 1,500,000 shares issued and outstanding as of March 31, 2025 and December 31, 2024 respectively. | — | — | |||
| Series C preferred stock, par value 0.0001; 5,000,000 shares authorized as of March 31, 2025 and December 31, 2024; 1,871,210 and 2,861,128 shares issued and outstanding as of March 31, 2025 and December 31, 2024 respectively. | 1 | — | |||
| Common stock, par value 0.0001; 900,000,000 shares authorized as of March 31, 2025 and December 31, 2024; 7,953,570 and 1,402,120 shares issued and outstanding as of March 31, 2025 and December 31, 2024 respectively. | 9 | 8 | |||
| Additional paid-in capital | 222,929 | 209,509 | |||
| Accumulated other comprehensive income | 204 | 183 | |||
| Accumulated deficit | (209,388 | ) | (202,586 | ) | |
| Total stockholders' equity | 13,756 | 7,115 | |||
| Total liabilities and stockholders' equity | 37,816 | $ | 34,170 |
All values are in US Dollars.
Exhibit 99.1
INTERACTIVE STRENGTH INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(unaudited)
(In thousands)
| Three Months Ended March 31, | ||||||
|---|---|---|---|---|---|---|
| 2025 | 2024 | |||||
| Cash Flows From Operating Activities: | ||||||
| Net loss | $ | (6,603 | ) | $ | (11,394 | ) |
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||
| Foreign currency | (22 | ) | (49 | ) | ||
| Depreciation | 36 | 191 | ||||
| Amortization | 876 | 1,697 | ||||
| Non-cash lease expense | 77 | 54 | ||||
| Inventory step up amortization | 100 | — | ||||
| Stock-based compensation | 2,089 | 3,366 | ||||
| (Gain) Loss on extinguishment of debt and accounts payable | (3,037 | ) | 1,066 | |||
| Loss on settlement of accounts payable | 551 | — | ||||
| Interest Income | (158 | ) | — | |||
| Non-cash interest expense | 1,306 | 671 | ||||
| Amortization of debt discount | 370 | 1,329 | ||||
| Common stock issued to lender in connection with entering Equity Line of Credit Agreement | — | 368 | ||||
| Change in fair value of convertible notes | 573 | 316 | ||||
| Loss on issuance of warrants | — | 345 | ||||
| Change in fair value of derivatives | 1,487 | (54 | ) | |||
| Change in fair value of warrants | (449 | ) | (1,799 | ) | ||
| Changes in operating assets and liabilities | ||||||
| Accounts receivable | (338 | ) | (42 | ) | ||
| Inventories | 391 | (130 | ) | |||
| Prepaid expenses and other current assets | (48 | ) | 198 | |||
| Vendor deposits | (37 | ) | 46 | |||
| Other assets | — | 5 | ||||
| Accounts payable | (580 | ) | 123 | |||
| Accrued expenses and other current liabilities | (35 | ) | 936 | |||
| Deferred revenue | (11 | ) | (146 | ) | ||
| Operating lease liabilities | (83 | ) | (56 | ) | ||
| Net cash used in operating activities | (3,545 | ) | (2,959 | ) | ||
| Cash Flows From Investing Activities: | ||||||
| Loan to Sportstech | (2,025 | ) | — | |||
| Acquisition of business, cash paid, net of cash acquired | — | (1,447 | ) | |||
| Acquisition of software and content | (166 | ) | (263 | ) | ||
| Net cash used in investing activities | (2,191 | ) | (1,710 | ) | ||
| Cash Flows From Financing Activities: | ||||||
| Payments of loans | — | (135 | ) | |||
| Payments of related party loans | — | (240 | ) | |||
| Redemption on convertible notes | — | (90 | ) | |||
| Proceeds from issuance of convertible notes, net of issuance costs | 2,678 | 4,756 | ||||
| Proceeds from issuance of common stock from At the Market Offering, net of issuance costs | 1,594 | — | ||||
| Proceeds from exercise of incremental warrants and issuance of convertible notes, net of issuance costs | 3,499 | — | ||||
| Proceeds from the issuance of common stock from equity line of credit | — | 324 | ||||
| Net cash provided by financing activities | 7,771 | 4,615 | ||||
| Effect of exchange rate on cash | 34 | 54 | ||||
| Net Change In Cash and Cash Equivalents | 2,069 | — | ||||
| Cash and restricted cash at beginning of the period | 138 | — | ||||
| Cash and restricted cash at end of period | $ | 2,207 | $ | — | ||
| Supplemental Disclosure Of Cash Flow Information: | ||||||
| Cash paid for Interest | 88 | — | ||||
| Non-Cash Investing and Financing Information: | ||||||
| Property & equipment in accounts payable | 18 | 18 | ||||
| Inventories in accounts payable and accrued expenses | 205 | 650 | ||||
| Issuance of common stock and series B preferred stock for the acquisition of business | — | 3,702 | ||||
| Issuance and offering costs in accounts payable and accrued expenses | 43 | 69 | ||||
| Issuance of preferred stock through conversion of debt | — | 10,082 | ||||
| Subscription receivable for issuance of Series A Preferred Stock for modification of loan | — | 3,000 | ||||
| Gain on extinguishment of debt with related party | 279 | — | ||||
| Issuance of common stock upon conversion of convertible notes | 5,798 | 866 | ||||
| Issuance of Series C Preferred Stock upon settlement of loss restoration agreement | 3,127 | — | ||||
| Issuance of common stock from convertible notes and conversion of debt | — | 547 | ||||
| Issuance of warrants with convertible notes | 1,213 | — | ||||
| Issuance of embedded derivatives with convertible notes | 2,104 | — | ||||
| Series A Dividends Paid in Kind | 225 | — | ||||
| Series C Dividends Paid in Kind | 253 | — | ||||
| Stock-based compensation capitalized in intangible asset and other assets | 334 | 220 |