Inspirato Statements
IS
Inspirato Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
67.382
100
51.201
76
16.181
24
2.266
3.4
27.177
40.3
31.145
46.2
-14.964
-22.2
-0.373
-0.6
—
0
-15.337
-22.8
0.056
0.08
-8.707
-12.9
-2.334
3.73
80.245
100
48.524
60.5
31.721
39.5
2.05
2.6
30.06
37.5
29.005
36.1
2.716
3.4
-0.323
-0.4
—
0
2.393
3
0.144
0.2
1.263
1.6
0.351
3.595
70.71
100
51.5
72.8
19.21
27.2
2.606
3.7
27.196
38.5
28.834
40.8
-9.624
-13.6
0.071
0.1
-0.001
-0.001
-16.05
-22.7
-0.188
-0.3
-8.786
-12.4
-2.508
3.503
82.6
100
57.7
69.9
24.89
30.1
2.36
2.9
32.09
38.8
43.81
53
-18.91
-22.9
-1.73
-2.09
—
0
-24.93
-30.2
0.49
0.6
-16.65
-20.2
-4.87
3.42
84.09
100
64.69
76.9
19.41
23.1
3.01
3.6
25.84
30.7
36.22
43.1
-16.82
-20.002
0.41
0.5
—
0
-46.46
-55.3
0.22
0.3
-23.42
-27.9
-6.96
3.37
91.7
100
60.05
65.5
31.65
34.5
3.36
3.7
24.76
27
37.46
40.9
-5.81
-6.3
0.11
0.1
—
0
-5.7
-6.2
0.2
0.2
-2.9
-3.2
-0.9
3.23
86.63
100
60.72
70.1
25.91
29.9
4.15
4.8
25.4
29.3
39.41
45.5
-13.5
-15.6
0.02
0.02
—
0
-14.38
-16.6
0.21
0.2
-6.58
-7.6
-2.22
2.96
93.13
100
62.96
67.6
30.17
32.4
3.78
4.1
26.37
28.3
37.35
40.1
-7.18
-7.7
0.13
0.1
—
0
-7.05
-7.6
0.2
0.2
-3.11
-3.3
-1.13
2.76
83.7
100
57.4
68.6
26.3
31.4
2.88
3.4
27.31
32.6
30.94
37
-4.64
-5.5
-0.19
-0.2
—
0
-4.83
-5.8
0.21
0.3
-2.07
-2.5
-0.79
2.62
82.07
100
47.31
57.6
34.76
42.4
2.81
3.4
27.84
33.9
58.65
71.5
-23.88
-29.1
-0.14
-0.2
—
0
-24.02
-29.3
0.18
0.2
-12.3
-15
-5.81
2.12
—
100
—
0
—
0
—
0
3.91
0
3.91
0
-3.91
0
2.69
0
—
0
-1.22
0
—
0
-1.22
0
-1.13
1.08
—
100
—
0
—
0
—
0
0.53
0
0.53
0
-0.53
0
2.45
0
—
0
1.92
0
—
0
1.92
0
1.78
1.08
—
100
—
0
—
0
—
0
0.6
0
0.6
0
-0.6
0
-11.06
0
—
0
-11.66
0
—
0
-11.66
0
-10.81
1.08
—
100
—
0
—
0
—
0
0.27
0
0.27
0
-0.27
0
6.35
0
—
0
6.08
0
—
0
6.08
0
5.64
1.08
—
100
—
0
—
0
—
0
0.14
0
0.14
0
-0.14
0
-2.77
0
—
0
-2.91
0
—
0
-2.91
0
-2.97
0.98