NASDAQ:TRNR • US45840Y4017
| MRQ (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash Equivalents | 1.90M | 2.11M | 1.81M | 3.83M | 5.64M | |||
| Receivables | 8.72M | 1.84M | 517.00K | 750.00K | -7.00K | |||
| Inventories | 5.12M | 3.87M | 2.61M | 4.57M | 2.06M | |||
| Other Current Assets | 1.63M | 391.00K | 417.00K | 676.00K | 1.17M | |||
| Total Current Assets | 17.37M | 8.22M | 5.36M | 9.82M | 8.86M | |||
| Non-Current Assets | ||||||||
| PPE Net | 37.47M | 531.00K | 727.00K | 1.44M | 2.19M | |||
| Goodwill | 15.14M | 13.22M | N/A | N/A | N/A | |||
| Intangibles | 8.12M | 6.11M | 2.25M | 3.83M | 2.65M | |||
| Other Non-Current Assets | 7.34M | 6.09M | 8.46M | 9.36M | 8.37M | |||
| Total Non-Current Assets | 68.07M | 25.95M | 11.45M | 14.63M | 13.21M | |||
| TOTAL ASSETS | 85.44M | 34.17M | 16.80M | 24.45M | 22.07M | |||
| LIABILITIES | ||||||||
| Current Liabilities | ||||||||
| Short Term Debt | 0.00 | 11.32M | 9.81M | 10.98M | 6.93M | |||
| Current Portion Of LT Debt. | 12.42M | N/A | N/A | N/A | N/A | |||
| Accrued Expenses | 7.72M | 4.24M | 960.00K | 4.89M | 2.13M | |||
| Accounts Payable | 8.94M | 11.17M | 10.56M | 7.74M | 2.11M | |||
| Other Current Liabilities | 1.72M | 157.00K | 206.00K | 556.00K | 310.00K | |||
| Total Current Liabilities | 30.81M | 26.88M | 21.53M | 24.17M | 11.48M | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 34.01M | 0.00 | 0.00 | 0.00 | 520.00K | |||
| Other Non-Current Liabilities | 3.17M | 174.00K | 820.00K | 3.01M | 0.00 | |||
| Total Non-Current Liabilities | 37.17M | 174.00K | 820.00K | 3.01M | 520.00K | |||
| TOTAL LIABILITIES | 67.98M | 27.05M | 22.35M | 27.18M | 12.00M | |||
| SHAREHOLDERS' EQUITY | ||||||||
| Retained Earnings | -217.19M | -202.59M | -166.91M | -115.54M | -57.31M | |||
| Additional Paid In Capital | 231.79M | 209.51M | 161.25M | 112.44M | 37.81M | |||
| Common Shares | 2.61M | 9.00K | 7.00K | 4.00K | 29.74M | |||
| Other Shareholders' Equity | 247.00K | 183.00K | 100.00K | 365.00K | -159.00K | |||
| Shares Outstanding | 2.08M | 140.20K | 400.00 | 400.00 | 400.00 | |||
| Tangible Book Value per Share | -4.04 | -87.10 | -21.68K | -18.24K | -61.99K | |||
| Total Shareholders' Equity | 17.46M | 7.12M | -5.55M | -2.73M | 10.07M | |||
| TOTAL LIABILITIES AND EQUITY | 85.44M | 34.17M | 16.80M | 24.45M | 22.07M | |||
| Statistics | ||||||||
| Debt/Equity | 1.95 | N/A | N/A | N/A | 0.74 | |||
| Current Ratio | 0.56 | 0.31 | 0.25 | 0.41 | 0.77 | |||
| Return On Assets (ROA) | -23.15% | -102.24% | -305.76% | -238.17% | -148.83% | |||
| Return On Equity (ROE) | -113.28% | -490.99% | N/A | N/A | -326.12% | |||
All data in USD , ROIC based on taxRate of 0.21