Breakdown | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | 279.86M | 329.10M | 345.53M | 234.75M | 165.59M |
Gross Profit | 119.22M | 54.31M | 116.24M | 82.00M | 64.99M |
EBITDA | 60.54M | 6.17M | 43.54M | -26.37M | 4.42M |
Net Income | -5.39M | -51.76M | -51.08M | -13.79M | -868.00K |
Balance Sheet | |||||
Total Assets | 273.88M | 330.73M | 430.37M | 145.77M | 120.61M |
Cash, Cash Equivalents and Short-Term Investments | 21.84M | 36.57M | 80.28M | 80.23M | 62.77M |
Total Debt | 206.06M | 282.68M | 282.46M | 13.27M | 23.55M |
Total Liabilities | 403.74M | 485.43M | 505.36M | 335.46M | 283.81M |
Stockholders Equity | -129.85M | -30.24M | 11.73M | -189.69M | -163.21M |
Cash Flow | |||||
Free Cash Flow | -21.24M | -63.52M | -59.96M | 24.74M | 7.69M |
Operating Cash Flow | -15.77M | -51.39M | -45.69M | 28.75M | 11.58M |
Investing Cash Flow | -6.01M | -12.12M | -14.27M | -4.02M | -3.89M |
Financing Cash Flow | 14.52M | 23.84M | 58.95M | -8.79M | 16.55M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
---|---|---|---|---|---|---|---|
77 Outperform | $2.13B | 32.67 | 12.80% | 0.76% | 9.80% | 89.42% | |
73 Outperform | $6.46B | 30.59 | 8.24% | ― | 18.58% | 169.49% | |
71 Outperform | $8.97B | 50.66 | -79.88% | ― | 10.32% | 20.44% | |
62 Neutral | $16.76B | 11.38 | -7.38% | 2.96% | 1.59% | -23.30% | |
55 Neutral | $2.63B | ― | 58.47% | ― | -6.35% | 79.04% | |
53 Neutral | $1.70B | ― | -46.00% | ― | -1.74% | -2020.38% | |
48 Neutral | $44.29M | ― | 8.84% | ― | -16.42% | 88.30% |
On June 25, 2025, Inspirato announced a definitive agreement to merge with Buyerlink, a move that will form One Planet Platforms, a diversified consumer-focused marketplaces platform. This strategic merger aims to enhance Inspirato’s luxury travel services by integrating Buyerlink’s marketplace capabilities, thereby expanding its reach in the global luxury travel market. The merger, valued at approximately $326 million, is expected to be completed in the third quarter of 2025, subject to customary closing conditions and approvals. The combined company will trade on the Nasdaq Stock Exchange under a new ticker symbol, with Payam Zamani serving as Chairman and CEO.
On June 12, 2025, Inspirato Incorporated held its Annual Meeting of Stockholders, where 70.11% of the outstanding shares were represented. During the meeting, a proposal to amend the Company’s Certificate of Incorporation to declassify the Board of Directors was not approved, as it did not meet the required two-thirds majority. Consequently, the election of six directors contingent on this proposal was not applicable. However, two Class III directors, May Samali and Julie Wainwright, were elected to serve until the 2028 annual meeting. Additionally, the appointment of BDO USA, P.C. as the Company’s independent registered public accounting firm for the fiscal year ending December 31, 2025, was ratified.
On May 7, 2025, Inspirato reported its most profitable quarter since going public, driven by improved gross margins and operational efficiencies. The company achieved a net income of $1.6 million and an adjusted EBITDA of $5.6 million for Q1 2025, marking a 38% improvement year-over-year. Inspirato maintained strong occupancy rates and increased average daily rates, reflecting its focus on high-quality, recurring revenue. The company reiterated its full-year 2025 financial guidance, anticipating further improvements in adjusted EBITDA and cash operating expenses.
On April 22, 2025, Inspirato Incorporated announced the immediate separation of David Kallery from his role as President. The company’s CEO, Payam Zamani, will take over Kallery’s responsibilities. The company is in discussions with Kallery regarding his separation terms, and any significant compensation details will be disclosed later. Kallery will not seek re-election at the upcoming annual meeting, and his board seat will be filled at a future date.