Document and Entity Information
Document and Entity Information - USD ($) $ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Mar. 01, 2023 | Jun. 30, 2022 | |
Document Type | 10-K | ||
Document Annual Report | true | ||
Document Transition Report | false | ||
Document Period End Date | Dec. 31, 2022 | ||
Entity File Number | 001-39791 | ||
Entity Registrant Name | INSPIRATO INCORPORATED | ||
Entity Incorporation, State or Country Code | DE | ||
Entity Tax Identification Number | 85-2426959 | ||
Entity Address State Or Province | CO | ||
Entity Address, Address Line One | 1544 Wazee Street | ||
Entity Address, City or Town | Denver | ||
Entity Address, Postal Zip Code | 80202 | ||
City Area Code | 303 | ||
Local Phone Number | 586-7771 | ||
Title of 12(b) Security | Class A Common Stock, $0.0001 par value per share | ||
Trading Symbol | ISPO | ||
Security Exchange Name | NASDAQ | ||
Entity Well-known Seasoned Issuer | No | ||
Entity Voluntary Filers | No | ||
Entity Current Reporting Status | Yes | ||
Entity Interactive Data Current | Yes | ||
Entity Filer Category | Accelerated Filer | ||
Entity Small Business | true | ||
Entity Emerging Growth Company | true | ||
Entity Ex Transition Period | false | ||
Entity Shell Company | false | ||
Entity Public Float | $ 97 | ||
Entity Central Index Key | 0001820566 | ||
Current Fiscal Year End Date | --12-31 | ||
Document Fiscal Year Focus | 2022 | ||
Document Fiscal Period Focus | FY | ||
Amendment Flag | false | ||
Auditor Name | BDO USA, LLP | ||
Auditor Location | Denver, Colorado | ||
Auditor Firm ID | 243 | ||
ICFR Auditor Attestation Flag | false | ||
Class A Common Stock | |||
Entity Common Stock, Shares Outstanding | 65,287,466 | ||
Class V Common Stock | |||
Entity Common Stock, Shares Outstanding | 59,202,623 | ||
Warrant [Member] | |||
Title of 12(b) Security | Warrants, each whole warrant exercisable for one share of Class A Common Stock | ||
Trading Symbol | ISPOW | ||
Security Exchange Name | NASDAQ | ||
Entity Common Stock, Shares Outstanding | 8,624,792 |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 |
Current assets | ||
Cash and cash equivalents | $ 80,278 | $ 80,233 |
Restricted cash | 1,661 | 2,720 |
Accounts receivable, net | 3,140 | 2,389 |
Accounts receivable, net - related parties | 663 | 386 |
Prepaid subscriber travel | 19,915 | 17,183 |
Prepaid expenses | 10,922 | 11,101 |
Other current assets | 302 | 762 |
Total current assets | 116,881 | 114,774 |
Property & equipment, net | 18,298 | 8,695 |
Goodwill | 21,233 | 21,233 |
Right-of-use assets | 271,702 | |
Other noncurrent assets | 2,253 | 1,068 |
Total assets | 430,367 | 145,770 |
Current liabilities | ||
Accounts payable | 30,611 | 33,140 |
Accrued liabilities | 5,475 | 6,035 |
Deferred revenue, current | 167,733 | 176,813 |
Deferred rent, current | 457 | |
Debt | 13,267 | |
Lease liabilities, current | 74,299 | |
Total current liabilities | 278,118 | 229,712 |
Deferred revenue, noncurrent | 18,321 | 14,450 |
Deferred rent, noncurrent | 7,468 | |
Lease liabilities, noncurrent | 208,159 | |
Warrants | 759 | 547 |
Total liabilities | 505,357 | 252,177 |
Commitments and contingencies (Note 12) | ||
Temporary equity (Note 3) | ||
Temporary equity | 83,284 | |
Equity | ||
Series C; 491 authorized, issued, and outstanding at December 31, 2021; none at December 31, 2022 (Note 3) | 21,477 | |
Additional paid-in capital | 245,652 | |
Accumulated deficit | (233,931) | (211,168) |
Total equity excluding noncontrolling interest | 11,733 | (189,691) |
Noncontrolling interests (Note 16) | (86,723) | |
Total equity | (74,990) | (189,691) |
Total liabilities, temporary equity, and equity | 430,367 | 145,770 |
Series A-1 | ||
Temporary equity (Note 3) | ||
Temporary equity | 12,809 | |
Series A-2 | ||
Temporary equity (Note 3) | ||
Temporary equity | 5,489 | |
Series B | ||
Temporary equity (Note 3) | ||
Temporary equity | 19,860 | |
Series B-1 | ||
Temporary equity (Note 3) | ||
Temporary equity | 15,282 | |
Series D | ||
Temporary equity (Note 3) | ||
Temporary equity | 20,125 | |
Series E | ||
Temporary equity (Note 3) | ||
Temporary equity | $ 9,719 | |
Class A Common Stock | ||
Equity | ||
Common stock | 6 | |
Class V Common Stock | ||
Equity | ||
Common stock | $ 6 |
CONSOLIDATED BALANCE SHEETS (Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) - $ / shares | Dec. 31, 2022 | Dec. 31, 2021 |
Common units authorized | 0 | 4,470,000 |
Common units issued | 0 | 1,149,000 |
Common units outstanding | 0 | 1,149,000 |
Series A-1 | ||
Temporary equity shares authorized | 0 | 222,000 |
Temporary equity shares issued | 0 | 217,000 |
Temporary equity shares outstanding | 0 | 217,000 |
Series A-2 | ||
Temporary equity shares authorized | 0 | 130,000 |
Temporary equity shares issued | 0 | 130,000 |
Temporary equity shares outstanding | 0 | 130,000 |
Series B | ||
Temporary equity shares authorized | 0 | 193,000 |
Temporary equity shares issued | 0 | 193,000 |
Temporary equity shares outstanding | 0 | 193,000 |
Series B-1 | ||
Temporary equity shares authorized | 0 | 128,000 |
Temporary equity shares issued | 0 | 124,000 |
Temporary equity shares outstanding | 0 | 124,000 |
Series D | ||
Temporary equity shares authorized | 0 | 158,000 |
Temporary equity shares issued | 0 | 158,000 |
Temporary equity shares outstanding | 0 | 158,000 |
Series E | ||
Temporary equity shares authorized | 0 | 132,000 |
Temporary equity shares issued | 0 | 96,000 |
Temporary equity shares outstanding | 0 | 96,000 |
Series C | ||
Preferred stock shares authorized | 0 | 491,000 |
Preferred stock shares issued | 0 | 491,000 |
Preferred stock shares outstanding | 0 | 491,000 |
Class A Common Stock | ||
Common stock, par value | $ 0.0001 | |
Common stock shares authorized | 1,000,000,000 | |
Common stock shares issued | 62,716,000 | |
Common stock shares outstanding | 62,716,000 | |
Class V Common Stock | ||
Common stock, par value | $ 0.0001 | |
Common stock shares authorized | 500,000,000 | |
Common stock shares issued | 61,360,000 | |
Common stock shares outstanding | 61,359,475 |
CONSOLIDATED STATEMENTS OF OPER
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS - USD ($) shares in Thousands, $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Revenue | $ 345,530 | $ 234,747 | $ 165,590 |
Cost of revenue (including depreciation of $1,734, $1,656 and $2,245 in 2020, 2021 and 2022 respectively) | 229,287 | 152,747 | 100,599 |
Gross margin | 116,243 | 82,000 | 64,991 |
General and administrative (including equity-based compensation of $2,790, $3,258 and $8,802 in 2020, 2021 and 2022, respectively) | 68,383 | 50,477 | 25,940 |
Sales and marketing | 38,540 | 27,821 | 14,764 |
Operations | 41,267 | 26,814 | 18,814 |
Technology and development | 13,615 | 4,914 | 2,787 |
Depreciation and amortization | 3,191 | 2,619 | 2,898 |
Interest, net | 188 | 635 | 542 |
Warrant fair value losses | 1,696 | 456 | (214) |
Gain on forgiveness of debt | (9,518) | ||
Other income, net | (355) | ||
Loss before income tax expense | (50,282) | (22,218) | (540) |
Income tax expense | 799 | ||
Net loss and comprehensive loss | (51,081) | (22,218) | (540) |
Net loss and comprehensive loss attributable to noncontrolling interests (Note 16) | 27,024 | ||
Net loss and comprehensive loss attributable to Inspirato Incorporated | $ (24,057) | $ (22,218) | $ (540) |
Basic weighted average common units and class A shares outstanding | 52,310 | 105,513 | 105,543 |
Diluted weighted average common units and class A shares outstanding | 52,310 | 105,513 | 105,543 |
Basic net loss attributable to Inspirato Incorporated per common unit and class A share | $ (0.46) | $ (0.21) | $ (0.01) |
Diluted net loss attributable to Inspirato Incorporated per common unit and class A share | $ (0.46) | $ (0.21) | $ (0.01) |
Class A Common Stock | |||
Basic weighted average common units and class A shares outstanding | 52,310 | 105,513 | 105,543 |
Diluted weighted average common units and class A shares outstanding | 52,310 | 105,513 | 105,543 |
CONSOLIDATED STATEMENTS OF OP_2
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (Parenthetical) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS | |||
Cost of revenue, depreciation | $ 2,245 | $ 1,656 | $ 1,734 |
General and administrative, equity-based compensation | $ 8,802 | $ 3,258 | $ 2,790 |
CONSOLIDATED STATEMENTS OF EQUI
CONSOLIDATED STATEMENTS OF EQUITY - USD ($) $ in Thousands | Member Units Previously Reported | Member Units Effect of reverse capitalization | Member Units | Preferred Stock Series C Previously Reported | Preferred Stock Series C Effect of reverse capitalization | Preferred Stock Series C | Common Stock Class A Common Stock | Common Stock Class V Common Stock | Additional Paid-in Capital Effect of reverse capitalization | Additional Paid-in Capital | Accumulated Deficit Previously Reported | Accumulated Deficit | Noncontrolling Interests | Previously Reported | Total |
Balance at beginning of period at Dec. 31, 2019 | $ 21,477 | $ (21,477) | $ 21,477 | $ 21,477 | $ (186,932) | $ (186,932) | $ (165,455) | $ (165,455) | |||||||
Balance at beginning of period (in shares) at Dec. 31, 2019 | 1,166,000 | 104,377,000 | 105,543,000 | 491,000 | (491,000) | ||||||||||
Increase (decrease) in members equity | |||||||||||||||
Consolidated net loss | (540) | (540) | |||||||||||||
Equity based compensation | 2,790 | 2,790 | |||||||||||||
Balance at end of period at Dec. 31, 2020 | 24,267 | (187,472) | (163,205) | ||||||||||||
Balance at end of period (in shares) at Dec. 31, 2020 | 105,543,000 | ||||||||||||||
Increase (decrease) in members equity | |||||||||||||||
Consolidated net loss | (22,218) | (22,218) | |||||||||||||
Equity based compensation | 3,258 | 3,258 | |||||||||||||
Redeemed united | (7,258) | (7,258) | |||||||||||||
Redeemed united (in shares) | (712,000) | ||||||||||||||
Issuance of common stock and common stock warrants upon the reverse recapitalization, net of issuance costs | (148) | (148) | |||||||||||||
Issuance of common stock and common stock warrants upon the reverse recapitalization, net of issuance costs (in shares) | 27,000 | ||||||||||||||
Distributions | (120) | (120) | |||||||||||||
Balance at end of period at Dec. 31, 2021 | $ 21,477 | 0 | (211,168) | (189,691) | |||||||||||
Balance at end of period (in shares) at Dec. 31, 2021 | 104,858,000 | ||||||||||||||
Increase (decrease) in members equity | |||||||||||||||
Consolidated net loss | (24,057) | $ (27,024) | (51,081) | ||||||||||||
Equity based compensation | 8,802 | 8,802 | |||||||||||||
Issuance of common stock | 5,000 | 5,000 | |||||||||||||
Issuance of common stock (in shares) | 490,000 | ||||||||||||||
Issuance of common stock upon exercise of stock option awards, net of shares withheld for income taxes | 1,225 | 1,225 | |||||||||||||
Issuance of common stock upon exercise of stock option awards, net of shares withheld for income taxes (in shares) | 1,894,000 | ||||||||||||||
Issuance of common stock and common stock warrants upon the reverse recapitalization, net of issuance costs | $ 4 | $ 7 | 206,253 | (64,656) | 141,608 | ||||||||||
Issuance of common stock and common stock warrants upon the reverse recapitalization, net of issuance costs (in shares) | (104,858,000) | 46,832,000 | 69,781,000 | ||||||||||||
Issuance of common stock upon exercise of warrants | $ 1 | 9,330 | $ 9,331 | ||||||||||||
Issuance of common stock upon exercise of warrants (in shares) | 5,079,000 | ||||||||||||||
Issuance of Class A shares upon conversion of Class V shares | $ 1 | $ (1) | (4,957) | 4,957 | |||||||||||
Issuance of Class A shares upon conversion of Class V shares (in shares) | 8,421,000 | (8,421,000) | 8,421,190 | ||||||||||||
Distributions | (184) | $ (184) | |||||||||||||
Balance at end of period at Dec. 31, 2022 | $ 6 | $ 6 | $ 245,652 | $ (233,931) | $ (86,723) | $ (74,990) | |||||||||
Balance at end of period (in shares) at Dec. 31, 2022 | 62,716,000 | 61,360,000 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Cash flows from operating activities: | |||
Consolidated net loss | $ (51,081) | $ (22,218) | $ (540) |
Adjustments to reconcile consolidated net loss to net cash provided by (used in) operating activities | |||
Depreciation and amortization | 5,436 | 4,275 | 4,632 |
Loss on disposal of fixed assets | 207 | ||
Warrant fair value losses | 1,696 | 456 | (214) |
Equity-based compensation | 8,802 | 3,258 | 2,790 |
Gain on forgiveness of debt | (9,518) | ||
Asset impairment | 925 | 0 | 0 |
Amortization of right-of-use asset | 88,098 | ||
Changes in operating assets and liabilities, net of reverse recapitalization: | |||
Accounts receivable, net | (751) | 589 | 7,782 |
Accounts receivable, net - related parties | (277) | 118 | 216 |
Prepaid member travel | 930 | (5,379) | 2,355 |
Prepaid expenses | (4,577) | (4,990) | 348 |
Other assets | (725) | 191 | 7 |
Accounts payable | (3,518) | 17,085 | (5,907) |
Accrued liabilities | (560) | 2,957 | (963) |
Lease liability | (85,085) | ||
Deferred revenue | (5,209) | 42,301 | 765 |
Deferred rent | (370) | 308 | |
Net cash provided by (used in) operating activities | (45,689) | 28,755 | 11,579 |
Cash flows from investing activities: | |||
Development of internal-use software | (5,420) | (1,052) | (2,274) |
Purchase of property and equipment | (8,850) | (2,964) | (1,618) |
Net cash used in investing activities | (14,270) | (4,016) | (3,892) |
Cash flows from financing activities: | |||
Repayments of debt | (27,267) | (765) | (21,000) |
Proceeds from debt | 14,000 | 37,550 | |
Common unit redemptions | (7,258) | ||
Preferred unit redemptions | (496) | ||
Proceeds from reverse recapitalization (Note 3) | 90,070 | ||
Payments of reverse recapitalization costs (Note 3) | (23,899) | ||
Proceeds from issuance of Class A common stock | 5,000 | ||
Payments of employee taxes for unit option exercises | (669) | (148) | |
Proceeds from unit option exercises | 1,894 | ||
Distributions | (184) | (120) | |
Net cash provided by (used in) financing activities | 58,945 | (8,787) | 16,550 |
Net increase (decrease) in cash, cash equivalents, and restricted cash | (1,014) | 15,952 | 24,237 |
Cash, cash equivalents, and restricted cash - beginning of year | 82,953 | 67,001 | 42,764 |
Cash, cash equivalents, and restricted cash - end of year | 81,939 | 82,953 | 67,001 |
Supplemental cash flow information - cash paid for interest | 288 | $ 609 | $ 584 |
Supplemental cash flow information - cash paid for income taxes | 81 | ||
Significant noncash transaction: | |||
Conversion of preferred stock in connection with reverse recapitalization | 104,761 | ||
Warrants acquired at fair value | 9,874 | ||
Warrants exercised | 8,390 | ||
Fixed assets purchased but unpaid, included in accounts payable at period end | 989 | ||
Operating lease right-of-use assets exchanged for lease obligations | 355,214 | ||
Conversion of deferred rent and prepaid rent to right-of-use assets | 6,831 | ||
Noncontrolling Interests | |||
Significant noncash transaction: | |||
Conversion of Class V to Class A stock | $ 4,957 |
Nature of Business
Nature of Business | 12 Months Ended |
Dec. 31, 2022 | |
Nature of Business | |
Nature of Business | (1) Nature of Business Inspirato Incorporated and its subsidiaries (the “Company”) is a subscription-based luxury travel company that provides unique solutions for (i) affluent travelers seeking superior service and certainty across a wide variety of accommodations and experiences and (ii) hospitality suppliers who want to solve pain points that include monetizing excess inventory and efficiently outsourcing the hassle involved in managing rental properties. Inspirato Incorporated was incorporated in Delaware on July 31, 2020 as Thayer Venture Acquisitions Corporation (“Thayer”); a special purpose acquisition company (“SPAC”) for the purpose of effecting a merger with one or more operating businesses. On February 11, 2022 (the “Closing Date”), Thayer and Inspirato LLC consummated the transaction contemplated in the Business Combination Agreement dated June 30, 2021 and as amended September 15, 2021 (the “Business Combination Agreement”) whereby amongst other transactions, a subsidiary of Thayer merged within and into Inspirato LLC with Inspirato LLC as the surviving company, resulting in Inspirato LLC becoming a subsidiary of Thayer. Thayer changed its name to “Inspirato Incorporated” upon closing of the Business Combination (the “Closing”). The Business Combination was accounted for as a reverse recapitalization whereby Inspirato LLC acquired Thayer for accounting purposes. As such, the consolidated financial statements presented herein represent the operating results, assets and liabilities of Inspirato LLC before and after the Business Combination. See Note 3 – Reverse Recapitalization. As of December 31, 2022, the Company’s only subsidiary is Inspirato LLC and Inspirato LLC had 28 subsidiaries, of which 16 are wholly owned domestic limited liability companies and one was a branch. The remaining 12 and the branch, which are owned through direct domestic subsidiaries, are as follows: (i) a wholly owned Mexican company with a foreign designation equivalent to a limited liability company (S.R.L.); (ii) a wholly owned Turks and Caicos Islands limited company; (iii) a wholly owned Cayman Islands exempted company; (iv) a wholly owned Costa Rican limited liability company; (v) a wholly owned Italian S.R.L.; (vi) a wholly owned Canadian unlimited liability company; (vii) a wholly owned Dominican Republic branch of a wholly owned domestic liability company; (viii) a wholly owned U.S. Virgin Islands limited liability company; (ix) a wholly owned Puerto Rican limited liability company; (x) a wholly owned Grenadian limited liability company; (xi) a wholly owned British Virgin Islands designated company; (xii) a wholly owned Anguillan non-public company; and (xiii) a second wholly owned Mexican company with a foreign designation equivalent to a limited liability company (S.R.L). These entities typically lease local properties. Since early 2020, the COVID-19 pandemic has severely restricted the level of economic activity around the world and is continuing to have an effect on the global hospitality and travel industries. The global spread of COVID-19 has been and continues to be a complex and evolving situation. The COVID-19 pandemic had a materially adverse impact on the Company’s results of operations and financial condition during years ended December 31, 2020 and 2021. Revenues declined as a result of reduced travel and management undertook cost reduction methods in response. No impairments were recorded during the periods presented directly related to the COVID-19 pandemic. While COVID-19 continues to impact the world, through December 31, 2022 as restrictions were lifted across travel destinations, revenues recovered to pre-pandemic levels. Management cannot estimate the length or impacts of the COVID-19 outbreak on the Company’s future operations, financial position and cash flows, particularly if there are significant impacts that occur in the future. |
Significant Accounting Policies
Significant Accounting Policies | 12 Months Ended |
Dec. 31, 2022 | |
Significant Accounting Policies | |
Significant Accounting Policies | (2) Significant Accounting Policies (a) Basis of Presentation The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The consolidated financial statements include the accounts of the Company, its wholly-owned or majority-owned subsidiaries and entities in which the Company is deemed to have a direct or indirect controlling financial interest based on either a variable interest model or voting interest model. All intercompany balances and transactions have been eliminated in consolidation. For the years ended December 31, 2020 and 2021, these consolidated financial statements present the consolidated results of operations, comprehensive income (loss), cash flows and changes in equity of Inspirato LLC. The consolidated balance sheet as of December 31, 2021 presents the financial condition of Inspirato LLC and its wholly owned subsidiaries. All intercompany balances and transactions of Inspirato LLC have been eliminated. The Business Combination was accounted for as a reverse recapitalization and the consolidated financial statements presented herein for periods subsequent to the Closing Date are for Inspirato Incorporated and its subsidiaries, including Inspirato LLC. Inspirato LLC was the accounting acquirer of Thayer and the consolidated financial statements for all periods prior to February 11, 2022 are those of Inspirato LLC. See Note 3 – Reverse Recapitalization for more information. In accordance with Accounting Standards Codification (“ASC”) Topic 805, “Business Combinations” the historical equity of Inspirato LLC has been recast in all periods up to the Closing Date, to reflect the number of shares of Inspirato Incorporated’s Class A Common Stock (as defined below) and Class V Common Stock (as defined below) issued to Inspirato LLC Holders in connection with the Business Combination. The Company recast the units outstanding related to the historical Inspirato LLC preferred units and common units (the “Historical Inspirato LLC Equity”) prior to the Business Combination, reflecting the exchange ratio of 1-for-37.2275, pursuant to the Business Combination Agreement. The consolidated financial statements and related notes thereto give effect to the conversion for all periods presented. The consolidated financial statements do not necessarily represent the capital structure of Inspirato Incorporated had the Business Combination occurred in prior periods. (b) Principles of Consolidation For the period of February 11, 2022 through December 31, 2022, the consolidated financial statements comprise the accounts of the Company and its consolidated subsidiaries, including Inspirato LLC. In determining the accounting of Inspirato Incorporated’s interest in Inspirato LLC after the Business Combination, management concluded Inspirato LLC was not a variable interest entity as defined by ASC Topic 810, “Consolidation,” and as such, Inspirato LLC was evaluated under the voting interest model. As Inspirato Incorporated has the right to appoint a majority (four of the seven) managers of Inspirato LLC, Inspirato Incorporated controls Inspirato LLC, and therefore, the financial results of Inspirato LLC and its subsidiaries, after the Closing on February 11, 2022, are consolidated with and into Inspirato Incorporated’s financial statements. For the days and periods prior to Business Combination, the consolidated financial statements of the Company comprise the accounts of Inspirato LLC and its wholly owned subsidiaries. All intercompany accounts and transactions among Inspirato LLC and its consolidated subsidiaries were eliminated. For periods after the Business Combination, all intercompany accounts and transactions among the Company and its consolidated subsidiaries have been eliminated. (c) Use of Estimates The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. Changes in facts and circumstances or discovery of new information may result in revised estimates, and actual results could differ from those estimates. The consolidated financial statements include amounts that are based on management’s best estimates and judgments. The most significant estimates relate to valuation and estimated economic lives of capitalized software and long-lived assets, contingencies, allowance accounts, expected length of certain subscription types, and fair value measurements related to stock-based compensation. (d) Cash and Cash Equivalents Cash and cash equivalents include cash and investments in highly liquid investments purchased with an original maturity of three months or less. Cash balances held in banks exceed the federal depository insurance limit. The Company’s cash is only insured up to the federal depository insurance limit. Amounts in transit from credit card processors are also considered cash equivalents because they are both short term and highly liquid in nature and are typically converted to cash within three days of the sales transaction. (e) Restricted Cash The cash. (f) Accounts Receivable Accounts receivables from customers are recorded at the original invoiced amounts, net of an allowance for doubtful accounts. The allowance for doubtful accounts is estimated based on historical experience, aging of receivables, economic trends and other factors that may affect the Company’s ability to collect from customers, and was not significant at December 31, 2021 and 2022. (g) Property and Equipment Property and equipment are recorded at cost. The straight-line method is used for computing depreciation and amortization. three The carrying amounts of our long-lived assets are periodically reviewed for impairment whenever events or changes in circumstances indicate that the carrying value of these assets may not be recoverable or that the useful life is shorter than we had originally estimated. The recoverability of these assets There 2022. (h) Leases The Company is party to operating lease agreements for its vacation homes, hotels and corporate offices. In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02 (“ASC 842”), Leases The Company adopted ASC 842 as of January 1, 2022 using the modified retrospective approach (“adoption of the new lease standard”). This approach allows entities to either apply the new lease standard to the beginning of the earliest period presented or only to the consolidated financial statements in the period of adoption without restating prior periods. The Company elected to apply the new guidance at the date of adoption without restating prior periods. In addition, the Company elected the package of practical expedients permitted under the transition guidance within the new standard, which allowed the Company to carry forward the historical determination of contracts as leases and lease classification and not reassess initial direct costs for historical lease arrangements. The Company also elected the practical expedient to not separate lease and non-lease components for all of our current classes of leases. Operating lease assets are included within right-of-use (“ROU”) assets and the corresponding operating lease liabilities are included within current liabilities and other noncurrent liabilities on the Company’s consolidated balance sheet as of December 31, 2022. The Company has elected not to present short-term leases on the consolidated balance sheet as these leases have a lease term of 12 months or less at lease inception and do not contain purchase options or renewal terms that the Company is reasonably certain to exercise. All other right-of-use assets and lease liabilities are recognized based on the present value of lease payments over the lease term at the later of ASC 842 adoption date or lease commencement date. Because most of the Company’s leases do not provide an implicit rate of return, the Company used the Company’s incremental borrowing rate based on the information available at adoption date or lease commencement date in determining the present value of lease payments. Adoption of the new lease standard on January 1, 2022 had a material impact on the Company’s consolidated financial statements. The most significant impacts related to the (i) recording ROU assets of $202 million and (ii) recording lease liabilities of $209 million, as of January 1, 2022 on the consolidated balance sheets. The Company also reclassified prepaid expenses of $1.1 million and deferred rent balances (including tenant improvement allowances and other liability balances) of $7.9 million relating to the Company’s existing lease arrangements as of December 31, 2021, into the ROU asset balance as of January 1, 2022. ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. The adoption of the new lease standard did not materially impact the Company’s consolidated statement of operations and consolidated statement of cash flows and had no impact on our debt covenants. During the year ended December 31, 2022, the Company recognized $0.9 million of impairment expense related to properties with carrying values in excess of their recoverable values. The expense was recorded in cost of revenue in the accompanying consolidated statements of operations and comprehensive loss. The cumulative effect of the changes made to the Company’s consolidated balance sheet as of January 1, 2022 for the adoption of the new lease standard was as follows: Balances at December 31, Adjustments from Adoption of New Lease Balances at January 1, 2021 Standard 2022 Assets (in thousands) Prepaid expenses $ 11,101 $ (1,094) $ 10,007 Operating lease ROU assets — 201,728 201,728 Liabilities Current lease liabilities $ — $ 63,415 $ 63,415 Other current liabilities 457 (457) — Noncurrent lease liabilities — 145,144 145,144 Other noncurrent liabilities 7,468 (7,468) — (i) Equity-Based Compensation The Company accounts for equity-based compensation (j) Goodwill Goodwill 2013. Goodwill was recorded based on management’s best estimates of the fair values of assets acquired and liabilities assumed at the date of acquisition. Goodwill is not amortized, but rather is assessed annually for impairment in the fourth quarter and when events and circumstances indicate that the fair value (k) Revenue The Company’s revenue is reported net of discounts and incentives as a reduction of the transaction price. Some of the Company’s contracts with customers contain multiple performance obligations. For customer contracts that include multiple performance obligations, the Company accounts for individual performance obligations if they are distinct. The transaction price is then allocated to each performance obligation based on its standalone selling price. The Company generally determines the standalone selling price based on the prices charged to customers. Subscription Revenue The Company’s contracts with customers grants access to book the Company’s residences and other privileges that vary based on the type of The calculation of the expected average life of legacy Inspirato Club subscriptions with substantive upfront enrollment fees is a critical estimate in the recognition of revenue associated with enrollment fees. The calculation includes certain management judgments and projections regarding the estimated period that customers are expected to remain subscribers and continue to benefit from these subscriptions along with annual renewal rates for these subscriptions. Contracts are cancellable at the end of the monthly or annual contract term. The Company has determined that enrollment fees for subscriptions do not provide a material right to a customer and thus, these enrollment fees are recognized upon receipt. In instances where the timing of revenue recognition differs from the timing of invoicing, we have determined our contracts generally do not include a significant Travel Revenue Travel stay. The Company offers certain discounts for paying in advance or as promotions. These promotions are recognized when performance obligations are met or upon their expiration. Deferred Revenue The Company records any unrecognized portion of enrollment fees and travel to be delivered as deferred revenue until applicable performance obligations are met. (l) Advertising Costs The Company incurs advertising expense including television and radio advertising and online advertising expense to promote our brand. We expense the production costs associated with advertisements in the period in which the advertisement first takes place. We expense the costs of communicating the advertisement (e.g., television airtime) as incurred each time the advertisement is shown. respectively. (m) Earnings (Loss) Per Share Basic earnings (loss) per share (“EPS”) is computed by dividing net earnings or loss attributable to Inspirato Incorporated Class A common stock (“Class A Common Stock”), as applicable, by the weighted average number of shares of Class A Common Stock outstanding during the period. Diluted EPS is computed after adjusting the basic EPS computation for the effect of potentially dilutive securities outstanding during the period. The effect of non-vested equity-based compensation awards, if dilutive, is computed using the treasury stock method. (n) Segment Information The Company provides hospitality services in the U.S. and in foreign countries with customers in North (o) Fair Value Measures Fair value is the price that the Company estimates would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The carrying values on the consolidated balance sheet of the Company’s cash and cash equivalents, restricted cash, accounts receivable, prepaids, other current assets, accounts payable, accrued liabilities, deferred rent, deferred revenue, other liabilities, and debt approximate fair values due to their short- term maturities. The Company uses certain fair valuation techniques in performing its annual goodwill impairment test described below and in determining the value of warrants. These techniques generally use Level 3 inputs. (p) Distinguishment of Liabilities from Equity The Company has applied If the Company determines that a financial instrument should not be classified as a liability, it then determines whether the financial instrument should be presented between the liability section and the equity section of the balance sheet as temporary equity. The Company determines financial instruments as temporary equity if the redemption of the preferred units or other financial instrument is outside the control of the Company. Otherwise, the Company accounts for the financial instrument as permanent equity. Initial Measurement The received. Temporary Equity At or (q) Noncontrolling Interests Noncontrolling interests represent the economic interest of Inspirato LLC not owned by Inspirato Incorporated. These noncontrolling interests arose from the Business Combination. Noncontrolling interests were initially recorded as the relative proportion of the net assets of Inspirato LLC at the time of the Business Combination. This amount is subsequently adjusted for the proportionate share of earnings or losses attributable to the noncontrolling interests, any dividends or distributions paid to the noncontrolling interests and any changes to Inspirato Incorporated’s ownership of Inspirato LLC. As of December 31, 2022, Inspirato Incorporated directly owned 47% of the interest in Inspirato LLC and the noncontrolling interest was 53%. The noncontrolling interest relates to the economic interests in Inspirato LLC held directly by owners of our Inspirato Incorporated Class V common stock (“Class V Common Stock”) in the form of New Common Units (as defined below) as a result of Business Combination. See Note 3 - Reverse Recapitalization. (r) Income Taxes For periods prior to the Business Combination, Inspirato LLC was treated as a partnership for U.S. federal income tax purposes. As a partnership, Inspirato LLC is itself generally not subject to U.S. federal income tax under current U.S. tax laws, and any taxable income or loss is passed through and included in the taxable income or loss of its members, including Inspirato Incorporated. Inspirato Incorporated is subject to U.S. federal income taxes, in addition to state and local income taxes, with respect to its distributive share of the items of the net taxable income or loss and any related tax credits of Inspirato LLC. Subsequent to the Business Combination, Inspirato Incorporated holds an interest in Inspirato LLC, which continues to be treated as a partnership for U.S. federal income tax purposes. Inspirato LLC is also subject to taxes in foreign jurisdictions in which it operates. Inspirato Incorporated is subject to income taxes predominately in the U.S. The Company provides for income taxes and the related accounts under the asset and liability method. Income tax expense, deferred tax assets and liabilities and reserves for unrecognized tax benefits reflect management’s best assessment of estimated current and future taxes to be paid. The relevant tax laws are often complex and may be subject to different interpretations. Deferred income taxes arise from temporary differences between the financial statement carrying amount and the tax basis of assets and liabilities and are measured using the enacted tax rates expected to be in effect during the year in which the basis difference reverses. In evaluating the ability to recover its deferred tax assets within the jurisdiction from which they arise, the Company considers all available positive and negative evidence. If based upon all available positive and negative evidence, it is more likely than not that the deferred tax assets will not be realized, a valuation allowance is established. The valuation allowance may be reversed in a subsequent reporting period if the Company determines that it is more likely than not that all or part of the deferred tax asset will become realizable. The Company’s interpretations of tax laws are subject to review and examination by various taxing authorities and jurisdictions where the Company operates, and disputes may occur regarding its view on a tax position. These disputes over interpretations with the various tax authorities may be settled by audit, administrative appeals or adjudication in the court systems of the tax jurisdictions in which the Company operates. The Company regularly reviews whether it may be assessed additional income taxes as a result of the resolution of these matters, and the Company records additional reserves as appropriate. In addition, the Company may revise its estimate of income taxes due to changes in income tax laws, legal interpretations and business strategies. The Company recognizes the financial statement effects of uncertain income tax positions when it is more likely than not, based on the technical merits, that the position will be sustained upon examination. The Company records interest and penalties related to uncertain income tax positions in income tax expense. For additional information see Note 7 – Income Taxes. (s) Warrant Liabilities The Company does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks. The Company evaluates all of its financial instruments, including issued stock purchase warrants, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives, pursuant to ASC 480 and FASB ASC Topic 815, “Derivatives and Hedging” (“ASC 815”). The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period. In accordance with ASC Topic 825-10 “Financial Instruments,” offering costs attributable to the issuance of the derivative warrant liabilities have been allocated based on their relative fair value of total proceeds and are recognized in the consolidated statement of operations as incurred. The Warrants are recognized as derivative liabilities. Accordingly, the Company recognizes the Warrants as liabilities at fair value subject to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized in the Company’s consolidated statement of operations. The fair value of the Warrants as of December 31, 2022 is based on observable listed prices for such Warrants. As the transfer of Private Warrants to anyone who is a permitted transferee would result in the Private Warrants having substantially the same terms as the Public Warrants, the Company determined that the fair value of each Private Warrant was equivalent to that of each Public Warrant. The determination of the fair value of the Warrant liability may be subject to change as more current information becomes available and accordingly the actual results could differ significantly. Derivative Warrant liabilities are classified as non-current liabilities as their liquidation is not reasonably expected to require the use of current assets or require the creation of current liabilities. On March 14, 2022, all 7.2 million Private Warrants were exercised on a cashless basis into 5.1 million shares of Class A Common Stock. (t) Recently Issued Accounting Pronouncements In June 2016, the FASB issued Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments |
Reverse Recapitalization
Reverse Recapitalization | 12 Months Ended |
Dec. 31, 2022 | |
Business Combination and Asset Acquisition [Abstract] | |
Reverse Recapitalization | (3) Reverse Recapitalization On February 11, 2022, Inspirato LLC and Thayer consummated the Business Combination, resulting in Inspirato LLC becoming a subsidiary of Thayer. The resulting Company organizational structure is commonly referred to as an umbrella partnership corporation (or “UP-C”) structure. This organizational structure allows certain Continuing Inspirato Members (as defined below), to retain their equity ownership directly in Inspirato LLC. The Business Combination was accounted for as a reverse recapitalization in accordance with GAAP; management determined Inspirato LLC was not a variable interest entity (see Note 2), and as result, identified Inspirato LLC as the accounting acquirer of the Business Combination in accordance ASC Topic 805. Thayer was treated as the “acquired” company for accounting purposes. This determination is primarily based on the fact that subsequent to the Business Combination, the Continuing Inspirato Members have a majority of the voting power of the Company, and Inspirato LLC’s operations comprise all of the ongoing operations of the Company. Following the Business Combination, Inspirato LLC is managed by a seven-person board of managers designated by Inspirato Incorporated and the holders of the noncontrolling interests in Inspirato LLC, who also hold noneconomic voting interests in Inspirato Incorporated through their ownership of Class V Common Stock of Inspirato Incorporated (“Continuing Inspirato Members”). In connection with the Business Combination, among other things, (i) Thayer changed its name to “Inspirato Incorporated”, (ii) each of the then issued and outstanding Class A and Class B common stock of Thayer, converted automatically, on a one-for-one basis, into a share of Class A Common Stock of Inspirato Incorporated, (iii) each of the then issued and outstanding warrants of Thayer converted automatically into a redeemable warrant to purchase one share of Class A Common Stock, and (iv) each of the then issued and outstanding units of Thayer that had not been previously separated into the underlying Thayer Class A Common Stock and Thayer public warrant upon the request of the holder thereof, were cancelled and entitled the holder thereof to one share of Inspirato Class A Common Stock and one As a result of the Business Combination, each outstanding unit of Inspirato LLC was cancelled and each unitholder received either (i) a number of shares of Class A Common Stock equal to 37.2275 (the “Exchange Ratio”) for each unit of Inspirato LLC owned and certain rights under a tax receivable agreement (the “Tax Receivable Agreement”) or (ii) a number of new common units of Inspirato LLC (“New Common Units”) equal to the Exchange Ratio, an equal number of shares of Class V Common Stock, which have no economic value, but entitles the holder thereof to one vote per share, and certain rights under the Tax Receivable Agreement. This exchange resulted in Inspirato Incorporated owning 41.2% of the issued and outstanding units of Inspirato LLC at the Closing and the Continuing Inspirato Members owning a noncontrolling interest of Inspirato LLC. In addition, options to purchase Inspirato LLC units were converted into options to purchase shares of Class A Common Stock at the Exchange Ratio. Accordingly, the financial statements reflect the continuation of the financial statements of Inspirato LLC with the Business Combination being treated as the equivalent of Inspirato LLC issuing stock for the net assets of Thayer, accompanied by a recapitalization. The net assets of Thayer were recognized as of the Business Combination at historical cost, with no goodwill or other intangible assets recorded. Operations prior to the Business Combination are presented as those of Inspirato LLC and the accumulated deficit of Inspirato LLC has been carried forward after the Closing. In accordance with ASC Topic 805, all periods prior to the Business Combination have been retrospectively adjusted using the Exchange Ratio for the equivalent number of shares outstanding immediately after the Business Combination to give effect to the reverse recapitalization. After giving effect to the Business Combination and the redemption of Inspirato LLC units as described above, the number of common stock issued and outstanding immediately following the consummation of the Business Combination was 47 million of Class A Common Stock and 70 million of Class V Common Stock. In connection with the Closing, the Company raised $90 million of gross proceeds including $88 million from the issuance of 8.8 million shares of Class A Common Stock to a number of accredited investors pursuant to a separate subscription agreement entered into on June 30, 2021 and as amended. The Company incurred $25 million in transaction costs during the year ended December 31, 2022, consisting of banking, legal and other professional fees, of which $24 million was recorded as a reduction to additional paid-in capital and the remaining $1.1 million was expensed in the consolidated statement of operations and comprehensive loss. The total net cash proceeds to the Company as a result of the Business Combination was $66 million. On April 7, 2022, the Company issued 490,197 shares of Class A Common Stock to the Sponsor for net proceeds of $5.0 million. During the year ended December 31, 2022, the Company issued 8,421,190 shares of Class A Common Stock in exchange for the same number of New Common Units, resulting also in the cancellation of the same number of shares of Class V Common Stock. |
Revenue
Revenue | 12 Months Ended |
Dec. 31, 2022 | |
Revenue from Contract with Customer [Abstract] | |
Revenue | (4) Revenue Revenues are as follows: Year Ended December 31, 2020 2021 2022 (in thousands) Travel $ 73,660 $ 134,373 $ 198,925 Subscription 91,548 100,024 145,651 Other 382 350 954 Total $ 165,590 $ 234,747 $ 345,530 The Company recognized assets and liabilities related to contracts with customers as follows: December 31, 2021 2022 (in thousands) Assets: Accounts receivable, net $ 2,389 $ 3,140 Liabilities: Deferred revenue, current and noncurrent $ 191,263 $ 186,054 As of December 31, 2022, deferred revenue is expected to be recognized as follows: Years Ending December 31, Amount (in thousands) 2023 $ 167,733 2024 10,303 2025 4,424 2026 2,151 2027 792 Thereafter 650 Total $ 186,054 As of December 31, 2021, the balance of deferred revenue was $191 million. Significant movements in the deferred revenue balance during the period consisted of increases due to payments received prior to transfer of control of the underlying performance obligations to the customer, which were offset by 2021. |
Prepaid Expenses and Prepaid Su
Prepaid Expenses and Prepaid Subscriber Travel | 12 Months Ended |
Dec. 31, 2022 | |
Prepaid Expenses and Prepaid Subscriber Travel [Abstract] | |
Prepaid Expenses and Prepaid Subscriber Travel | (5) Prepaid Expenses and Prepaid Subscriber Travel Prepaid expenses Prepaid expenses are as follows: December 31, December 31, 2021 2022 (in thousands) Property operations $ 5,136 $ 4,299 Software 2,979 3,601 Rent 1,094 — Operating supplies 1,372 1,441 Insurance 520 1,581 Total $ 11,101 $ 10,922 Prepaid Subscriber Travel Prepaid subscriber travel of $17 million and $20 million at December 31, 2021 and 2022, respectively, include deposits for future member travel. |
Property and Equipment
Property and Equipment | 12 Months Ended |
Dec. 31, 2022 | |
Property, Plant and Equipment [Abstract] | |
Property and Equipment | (6) Property and Equipment Property and equipment are as follows: Useful life December 31, December 31, (years) 2021 2022 (in thousands) Residence leasehold improvements 3 $ 8,322 $ 15,302 Internal-use software 3 7,947 13,559 Corporate office leasehold improvements 3 5,156 5,156 Computer equipment 3 1,265 1,436 Furniture, fixtures, and equipment 5 1,354 1,208 Residence vehicles 5 315 806 Total cost 24,359 37,467 Accumulated depreciation and amortization 15,664 19,169 Property and equipment, net $ 8,695 $ 18,298 |
Income Taxes
Income Taxes | 12 Months Ended |
Dec. 31, 2022 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | (7) Income Taxes Prior to the Business Combination, Inspirato LLC, was treated as a pass-through entity for U.S. federal income tax purposes, and as such, was generally not subject to U.S. federal income tax at the entity level. Rather, the tax liability with respect to its taxable income was passed through to its unit holders. Therefore, no provision or liability for federal income tax has been included in our consolidated financial statements prior to the Closing Date. The components of income (loss) before income tax are as follows: For the year ended December 31, 2020 2021 2022 (in thousands) Domestic $ (2,936) $ (24,299) $ (53,885) Foreign 2,396 2,081 3,603 Loss before income tax expense $ (540) $ (22,218) $ (50,282) Major components of income tax provision (benefit) are as follows: For the year ended December 31, 2020 2021 2022 (in thousands) Current: Federal $ - $ - $ - State - - - Foreign - - 799 Total current $ - $ - $ 799 Deferred: Federal $ - $ - $ - State - - - Foreign - - - Total deferred - - - Total income tax expense $ - $ - $ 799 The Company’s income tax provision differs from the amounts computed by applying the U.S. federal income tax rate of 21% to pretax loss as a result of the following: For the year ended December 31, 2020 2021 2022 (in thousands) U.S. federal tax (expense) benefit at statutory rate 0.0% 0.0% 21.0% State tax, net of federal benefit 0.0% 0.0% 0.8% Foreign rate differential 0.0% 0.0% (1.6)% Net impact of noncontrolling interest and non-partnership operations on partnership outside basis 0.0% 0.0% (11.2)% Change in valuation allowance 0.0% 0.0% (10.6)% Total income tax expense 0.0% 0.0% (1.6)% The types of temporary differences that give rise to significant portions of the Company’s deferred tax assets and liabilities are set forth below: For the year ended December 31, 2021 2022 Deferred tax assets: (in thousands) Net operating loss carryforwards $ - $ 24,501 Investment in Inspirato LLC - 7,514 Start-up Costs - 1,161 Total Deferred tax assets $ - $ 33,176 Deferred tax liabilities: Investment in Inspirato LLC $ - $ - Total deferred tax liabilities $ - $ - Valuation allowance - (33,176) Net deferred tax assets $ - $ - As of December 31, 2022, the Company had approximately $101 million of U.S. federal net operating loss (“NOL”) carryovers available to offset future taxable income. Of the $101 million of U.S. federal NOL, $65 million is subject to expiration beginning in 2031. As of December 31, 2022, the Company had approximately $71 million of state NOL carryovers available to offset future taxable income. State NOLs begin to expire at various dates beginning in 2031. The Company has assessed its ability to realize its deferred tax assets and has recorded a valuation allowance against such assets to the extent that, based on the weight of all available evidence, it is more likely than not that all or a portion of the deferred tax assets will not be realized. In assessing the likelihood of future realization of its deferred tax assets, the Company placed a significant amount of weight on its history of generating U.S. tax losses, including in the current year. The increase in the valuation allowance each period was primarily related to U.S. federal and state tax losses incurred during the period. The future utilization of federal net operating loss carryforwards generated after 2017 is limited to 80% of taxable income. An additional limitation applies to the use of federal net operating loss and credit carryforwards, under Section 382 of the Internal Revenue Code of 1986, as amended, that is applicable if the Company experiences an "ownership change." The Company has experienced various “owner shifts” in prior years. The resulting Section 382 limitations are not expected to materially impact the Company’s ability to utilize carryforwards. Future changes in the ownership of the Company could further limit the Company’s ability to utilize its NOLs and credits. Tax Receivable Agreement Inspirato Incorporated has obtained an increase in its share of the tax basis in the net assets of Inspirato LLC when New Common Units are exchanged by the Continuing Inspirato Members and other qualifying transactions. As described in Note 3 — Reverse Recapitalization, each change in outstanding shares of Class A Common Stock results in a corresponding increase or decrease in Inspirato Incorporated's ownership of New Common Units. The Company intends to treat any exchanges of New Common Units as direct purchases of LLC interests for U.S. federal income tax purposes. These increases in tax basis may reduce the amounts that Inspirato Incorporated would otherwise pay in the future to various taxing authorities. They may also decrease gains (or increase losses) on future dispositions of certain capital assets to the extent tax basis is allocated to those capital assets. In connection with the Business Combination, the Company entered into a Tax Receivable Agreement (the "TRA"). Under the TRA, the Company generally will be required to pay to the Continuing Inspirato Members 85% of the amount of cash savings, if any, in U.S. federal, state or local tax that the Company realizes directly or indirectly (or are deemed to realize in certain circumstances) as a result of (i) certain tax attributes created as a result of any sales or exchanges (as determined for U.S. federal income tax purposes) to or with the Company of their interests in Inspirato for shares of Inspirato Incorporated's Class A common stock or cash, including any basis adjustment relating to the assets of Inspirato and (ii) tax benefits attributable to payments made under the TRA (including imputed interest). The Company expects to benefit from the remaining 15% of any tax benefits that it may actually realize. To the extent that the Company is unable to timely make payments under the TRA for any reason, such payments generally will be deferred and will accrue interest until paid. Uncertain tax positions Based on the Company's analysis of tax positions taken on income tax returns filed, no uncertain tax positions existed as of December 31, 2022. Inspirato Incorporated was formed in July 2020 and did not engage in significant operations prior to the Business Combination and associated organizational transactions. Inspirato LLC is treated as a partnership for U.S. federal and state income tax purposes and has filed income tax returns for years through 2021. The Company’s policy for recording interest and penalties associated with unrecognized tax benefits is to record such interest and penalties as interest expense and as a component of general and administrative expense, respectively. There were no amounts accrued for interest or penalties for the years ending December 31, 2021 and 2022. Management does not expect any material changes in its unrecognized tax benefits in the next year. The Company operates in multiple tax jurisdictions and, in the normal course of business, its tax returns are subject to examination by various taxing authorities. Such examinations may result in future assessments by these taxing authorities. All tax years generally remain open to examination within the statute of limitations in taxing jurisdictions to which the Company is subject. |
Debt
Debt | 12 Months Ended |
Dec. 31, 2022 | |
Debt Disclosure [Abstract] | |
Debt | (8) Debt Loan Facility In October 2020, the Company obtained a revolving line of credit (the “Revolver”) which matures October 2023. This Revolver has a limit of $14 million. Interest rates associated with the Revolver adjust based on the prime rate and outstanding balance. The interest rate was 4.25% and 8.50% as of December 31, 2021 and December 31, 2022, respectively. Interest expense related to the revolving line of credit for the years ended December 31, 2020, 2021 and 2022 totaled $0.6 million, $0.6 million and $0.3 million. To obtain the Revolver, the Company was required to pledge collateral in the form of the Company’s deposit accounts and intangible assets and maintain a cash deposit with the lender of $7.0 million. The Company was not in compliance with the covenants on the Revolver at December 31, 2022 and has not been in compliance since May 2022. The Company repaid the Revolver in full in July 2022 and has not subsequently drawn on the Revolver. In March 2023 the Company terminated the Revolver. Paycheck Protection Program During the year ended December 31, 2020, the Company received a Paycheck Protection Program (“PPP”) loan in the amount of $9.4 million with a maturity date of April 2022. The loan was an interest only loan with the full balance due upon maturity. The PPP program was created under the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act and was administered by the Small Business Administration (“SBA”). The Company submitted a request for forgiveness of the entire loan balance in September 2020, and in June 2021, the Company received notice from the SBA that the loan has been forgiven and the SBA repaid the lender on the Company’s behalf. The Company recorded a gain on forgiveness of debt of $9.5 million in June 2021, representing the principal amount of the loan and accrued interest through the forgiveness date. The SBA has the ability to review the Company’s loan file in a period subsequent to the date the loan was forgiven and repaid in full. The results of any review could result in the SBA requesting additional documentation to support the Company’s initial eligibility for the loan and request for loan forgiveness, with the potential for the SBA to pursue legal remedies at its discretion. |
Fair Value Measurements
Fair Value Measurements | 12 Months Ended |
Dec. 31, 2022 | |
Fair Value Disclosures [Abstract] | |
Fair Value Measurements | (9) Fair Value Measurements The accounting standard for fair value measurements provides a framework for measuring fair value and requires expanded disclosures regarding fair value measurements. Fair value is defined as the price that would be received for an asset or the “exit price” that would be paid to transfer a liability in the principal or most advantageous market in an orderly transaction between independent market participants on the measurement date. The Company measures financial assets and liabilities at fair value at each reporting period using a fair value hierarchy, which requires the Company to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. A financial instrument classification within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. This hierarchy prioritizes the inputs into three broad levels as follows: ● Level 1 – Quoted prices (unadjusted) in active markets for identical assets and liabilities. ● Level 2 – Observable inputs other than quoted prices in active markets for identical assets and liabilities, quoted prices for identical or similar assets or liabilities in inactive markets or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. ● Level 3 – Inputs that are generally unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability. Factors used to develop the estimated fair value are unobservable inputs that are not supported by market activity. The sensitivity of the fair value measurement to changes in unobservable inputs may result in a significantly higher or lower measurement. Level 1 investments consist of valuation of its Public Warrants as discussed above. The carrying values on the consolidated balance sheets of the Company’s cash and cash equivalents, restricted cash, accounts receivable, prepaids, other current assets, accounts payable, accrued liabilities, deferred rent, lease liabilities, deferred revenue, and other liabilities approximate fair values due to their short-term maturities. The carrying amount of the Company’s short-term and long-term borrowings, which are considered Level 2 liabilities, approximates fair value based on current rates and terms available to the Company for similar debt. The Company utilizes Level 3 inputs in performing its annual goodwill impairment test for the years ended December 31, 2021 and 2022. The Company also utilized Level 3 inputs in determining the value of Private Warrants issued by Inspirato LLC for the year ended December 31, 2021. |
Loss per share
Loss per share | 12 Months Ended |
Dec. 31, 2022 | |
Earnings Per Share [Abstract] | |
Loss per share | (10) Loss per share The following table sets forth the computation of basic and diluted net loss per share of Class A Common Stock. Class V Common Stock does not have economic rights in Inspirato Incorporated, including rights to dividends or distributions upon liquidation, and as a result, is not considered a participating security for basic and diluted loss per share. As such, basic and diluted loss per share is computed using the two-class method. EPS for the years ended December 31, 2020 and December 31, 2021 was adjusted as a result of the Business Combination, see Notes 2 and 3 for additional information. Basic loss per share is based on the weighted average number of Class A Common Stock outstanding during the period. Diluted loss per share is based on the weighted average number of Class A Common Stock used for the basic earnings per share calculation, adjusted for the dilutive effect of restricted stock units, nonqualified stock options, warrants, and profits interests, if any, using the “treasury stock” method and for the combined interests that convert into potential shares of Class A Common Stock, if any, using the “if converted” method. “Basic and diluted net loss attributable to Inspirato Incorporated per common unit and Class A share, respectively” is adjusted for the Company’s share of Inspirato LLC’s consolidated net loss, net of Inspirato Incorporated taxes, after giving effect to Inspirato LLC combined interests that convert into potential Class A Common Stock, to the extent it is dilutive. In addition, “Net loss attributable to Inspirato Incorporated per common unit and Class A share, respectively” is adjusted for the after-tax impact of changes to the fair value of derivative liabilities, to the extent the Company’s Warrants are dilutive. Year Ended December 31, 2020 2021 2022 (in thousands except per share amounts) Numerator Net loss attributable to Inspirato Incorporated $ (540) $ (22,218) $ (24,057) Denominator Basic and diluted weighted average common units and Class A shares outstanding 105,543 105,513 52,310 Basic and diluted net loss attributable to Inspirato Incorporated per common unit and Class A share $ (0.01) $ (0.21) $ (0.46) The following securities were anti-dilutive for the years ended December 31, 2020, 2021 and 2022: Year Ended December 31, 2020 2021 2022 (in thousands) Restricted stock units — — 3,876 Stock options 10,727 7,999 6,883 Preferred warrants 509 509 59 Common stock warrants — — 8,242 Profit interests 6,287 9,280 1,068 Anti-dilutive securities 17,523 17,788 20,128 The Company’s Class V Common Stock is neither dilutive nor anti-dilutive for the periods presented as their assumed conversion under the “if-converted” method to “Weighted-average shares for diluted loss per share” would cause a proportionate increase to “Net loss attributable to Inspirato Incorporated” for diluted loss per share. |
Leases
Leases | 12 Months Ended |
Dec. 31, 2022 | |
Leases [Abstract] | |
Leases | (11) Leases The Company enters into operating leases primarily for standalone homes, luxury condos and hotel rooms. The Company determines if an arrangement is a lease, or contains a lease, including embedded leases, at inception and records the leases in the Company’s financial statements upon later of ASC 842 adoption date of January 1, 2022, or lease commencement, which is the date when the underlying asset is made available for use by the lessor. Active leases have initial terms ranging from 3 to 20 years Year Ended December 31, 2020 2021 2022 (in thousands) Operating lease expense $ 53,507 $ 62,772 $ 82,901 Variable lease expense 2,062 3,797 1,555 As of December 31, 2022, the maturities of the Company’s operating lease liabilities (excluding short-term leases) were as follows: Operating leases (in thousands) Year ending December 31, 2023 $ 87,822 Year ending December 31, 2024 62,361 Year ending December 31, 2025 49,777 Year ending December 31, 2026 41,455 Year ending December 31, 2027 27,901 Thereafter 64,274 Total minimum lease payments 333,590 Less: interest expense (51,132) Present value of lease obligations 282,458 Less: current lease obligations (74,299) Long-term lease obligations $ 208,159 Under legacy lease accounting (ASC 840), future minimum lease payments under non-cancellable leases as of December 31, 2021 were as follows: Years ending December 31, Amount (in thousands) 2022 $ 69,329 2023 58,744 2024 37,850 2025 28,203 2026 20,345 Thereafter 25,716 Total $ 240,187 The following table presents additional information about our lease obligations as of December 31, 2022: As of December 31, 2022 Weighted-average remaining lease term (in years): Operating leases 5.6 Weighted-average discount rate: Operating leases 5.13 % |
Commitments and Contingencies
Commitments and Contingencies | 12 Months Ended |
Dec. 31, 2022 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | (12) Commitments and Contingencies Litigation The Company is involved in various legal proceedings. The Company establishes reserves for specific legal proceedings when it determines that the likelihood of an unfavorable outcome is probable and the amount of loss can be reasonably estimated. Management has also identified certain other legal matters where the Company believes an unfavorable outcome is reasonably possible and/or for which no estimate of possible losses can be made. The Company does not believe that there is a reasonable possibility of material loss or loss in excess of the amount that the Company has accrued. The Company recognizes legal fees related to any ongoing legal proceeding as incurred. On February 16, 2023, a class action lawsuit was filed in the U.S. District Court in the District of Colorado captioned Keith Koch, Individually and on behalf of all others similarly situated v. Inspirato Incorporated, Brent Handler, and R. Webster Neighbor. The complaint alleges violations of Section 10(b) of the Exchange Act and Rule 10b-5 promulgated thereunder against all defendants, and Section 20(a) of the Exchange Act against the individual defendants. The complaint generally alleges that certain of our prior public statements about our results of operations and financial condition were materially false and misleading because they misrepresented and failed to disclose adverse facts pertaining to the restatement of our unaudited condensed consolidated financial statements as of and for the quarterly periods ending March 31, 2022 and June 30, 2022. Reimbursement and Security Agreement In March 2017, in association with the execution of a surety bond agreement, the Company issued 11,690 warrants to five indemnitors to purchase certain units of Inspirato LLC. These warrants were exercised immediately prior to the Business Combination. In November 2018, the surety bond agreement scheduled to expire on March 1, 2019 was replaced with a new agreement backed by two individual indemnitors who are also related parties. The new agreement reduced the indemnitor requirement to $7.5 million or $3.8 million per indemnitor. The related reserve requirement and surety bond were reduced from $30 million to $20 million. In September 2019, the existing surety bond agreement, which was scheduled to expire on March 1, 2020, was replaced with a new agreement that removed the individual indemnitors leaving only a corporate indemnity and removing the interest payable requirement. This agreement has been renewed on a yearly basis from September 2020 onwards. |
Warrants
Warrants | 12 Months Ended |
Dec. 31, 2022 | |
Warrants and Rights Note Disclosure [Abstract] | |
Warrants | (13) Warrants The Company is party to issued and outstanding Warrants to purchase its Class A Common Stock at a price of $11.50 per share, subject to adjustment for stock splits and/or extraordinary dividends, as described in the Assignment, Assumption and Amendment Agreement between the Company and Computershare Trust Company, N.A., as warrant agent, in respect of the Warrant Agreement between Thayer and Continental Stock Transfer & Trust Company (the “Warrant Agreement”). As of December 31, 2022, there were 8.6 million Public Warrants outstanding. Each of the Public Warrants are exercisable for one share of Class A Common Stock. The Company accounts for Public Warrants as liabilities at fair value within accrued liabilities on the consolidated balance sheets because the Warrants do not meet the criteria for classification within equity. The Public Warrants are subject to remeasurement at each balance sheet date. As of December 31, 2021 and 2022, the Public Warrants had a fair value of $0.5 million and $0.8 million. For the years ended December 31, 2020, 2021 and 2022, a gain of $0.2 million, a loss of $0.5 million and a loss of $1.7 million, respectively, was recorded in warrant fair value gains and losses in the consolidated statements of comprehensive loss. As of March 13, 2023, the Company and Saks.com LLC (“Saks”) entered into a Commercial Referral and Marketing Agreement (the "Commercial Agreement") and a warrant agreement to acquire up to 18 million shares of the Company’s Class A Common Stock (the “Saks Warrant”). The Saks Warrant shall vest and become exercisable by Saks based on certain subscription purchase referrals made by Saks to the Company. The exercise price with respect to the Saks Warrant is $2.00 per share. Subject to certain conditions, including vesting conditions, the Saks Warrant may be exercised, in whole or in part and for cash or on a net exercise basis, at any time before the later of the termination of the Commercial Agreement or 90 days after the final vesting of shares of the Saks Warrant. |
Equity
Equity | 12 Months Ended |
Dec. 31, 2022 | |
Equity and Temporary Equity Disclosure [Abstract] | |
Equity | (14) Equity Subsequent to the Business Combination, as described in Note 3 - Reverse Recapitalization, the Company had two classes of common stock: Class A Common Stock and Class V Common Stock. Holders of the Class A Common Stock and Class V Common Stock will vote together as a single class on all matters submitted to stockholders for their vote or approval, except as required by applicable law. Each share of Class A and Class V Common Stock will be entitled to one vote on such matters. Class A Common Stock The Company is authorized to issue 1,000,000,000 shares of Class A Common Stock, par value $0.0001 per share. As of December 31, 2022, there were 62,716,630 Class V Common Stock The Company is authorized to issue 500,000,000 shares of Class V Common Stock, par value $0.0001 per share. Shares were issued to Continuing Inspirato Members that continued to hold their investment in units of Inspirato LLC in connection with the Business Combination. The holders of the Class V Common Stock hold an equal number of New Common Units in Inspirato LLC. From time to time, the Class V Common Stock and New Common Units held by the Continuing Inspirato Members may be exchanged for one share Class A Common Stock of the Company or cash (based on the market price for a share of our Class A Common Stock) as determined by Inspirato Incorporated. As of December 31, 2022, there were 61,359,475 shares of Class V Common Stock outstanding. Shares of Class A and Class V Common Stock are not subject to any conversion right. Inspirato LLC Equity For periods prior to the Business Combination, Inspirato LLC had equity-based compensation described in Note 15, below. As discussed in Note 3, holders of the Inspirato LLC equity received Class A Common Stock or Class V Common Stock and New Common Units, pursuant to the terms of the Business Combination. The Company recast the units outstanding related to the Historical Inspirato LLC Equity prior to the Business Combination, reflecting the exchange ratio of 1-for-37.2275, pursuant to the Business Combination Agreement. |
Equity Based Compensation
Equity Based Compensation | 12 Months Ended |
Dec. 31, 2022 | |
Share-based Payment Arrangement [Abstract] | |
Equity Based Compensation | (15) Equity Based Compensation Unit Option Plan Prior to the Business Combination, the board of Inspirato LLC maintained an equity-based compensation plan (the “Unit Option Plan”), which provided for the grant of options to purchase the Inspirato LLC’s common units, to Inspirato LLC’s employees, directors and consultants. No issuances under the Unit Option Plan have been made since January 2021 and the Unit Option Plan was terminated in connection with the Business Combination and no new equity awards may be issued thereunder; provided, however, that the Unit Option Plan continues to govern the terms and conditions of outstanding awards under the Unit Option Plan as of the time of its termination. Prior to the Unit Option Plan’s termination, Inspirato LLC only granted options under the Unit Option Plan. Options under the Unit Option Plan were granted at a price per unit equal to the fair value of the underlying common units at the date of grant. Options under the Unit Option Plan generally have a 10-year Each Inspirato LLC option from the Unit Option Plan that was outstanding immediately prior to the Business Combination, whether vested or unvested, was converted into an option to purchase a number of shares of the Class A Common Stock based on the Exchange Ratio (the “Exchanged Options”). Except as specifically provided in the Business Combination agreement, following the Business Combination, each Exchanged Option has continued to be governed by the same terms and conditions (including vesting and exercisability terms) as were applicable to the corresponding former Inspirato LLC option immediately prior to the consummation of the Business Combination. All stock option activity was retroactively restated to reflect the Exchanged Options. The fair value of each option granted under the Unit Option Plan was estimated on the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions used: Year Ended December 31, 2020 2021 Approximate risk-free rate 0.33 % 0.49 % Average expected life 6 years 6 years Volatility 65.2 % 47.6 % Estimated per share fair value of options granted $ 16.67 $ 12.89 The following table represents nonqualified stock option activity for the year ended December 31, 2022: Number of shares Weighted average exercise per share Weighted-average remaining contractual term (in years) Aggregate intrinsic value (in thousands) Outstanding at December 31, 2020 8,548 $ 0.78 7.12 $ 598 Granted 30 0.78 Exercised (47) 0.78 Forfeited (703) 0.78 Outstanding at December 31, 2021 7,828 $ 0.78 6.05 $ 72,956 Exercised/Released (1,844) 0.78 Cancelled/Forfeited (422) 0.78 Expired (112) 0.78 Outstanding at December 31, 2022 5,450 $ 0.78 5.72 $ 2,235 As of December 31, 2022, option expense remaining to be recognized was $0.6 million and will be recognized over the next seven years. Profits Interests Prior to the Business Combination, Inspirato LLC granted awards of profits interests to certain key employees. In connection with the Business Combination, the profits interests were treated like other units in Inspirato LLC with respect to the consideration received as part of the Business Combination. Profits interests have been issued to certain executives. Each award of profits interests vests over the time period set forth in each individual profits interest award agreement underlying the award, subject to the applicable executive’s continued service. If an executive terminated service, any unvested profits interests held by such executive would be forfeited to Inspirato LLC. If Inspirato LLC experienced a “deemed liquidation event,” all of the then-outstanding and unvested profits interests would accelerate and fully vest upon a change of control event. Profits interests were non-voting profits interest incentive units pursuant to individual award agreements, which set forth such additional terms and conditions, including the vesting and forfeiture terms. The profits interests participate in the distributions upon vesting of the units. At both December 31, 2021 and 2022, there were 9.3 million as-converted profits interests issued and outstanding, and $0.6 million in profits interest expense remained to be recognized as of December 31, 2022 over a weighted average term of 2.1 years. No profits interests have been issued since the consummation of the Business Combination. 2021 Plan In connection with the Business Combination, Thayer’s board of directors and stockholders approved the 2021 Equity Incentive Plan (the “2021 Plan”). The 2021 Plan became effective upon the consummation of the Business Combination. Under the 2021 Plan, the Company may grant options, stock appreciation rights, restricted stock, restricted stock units (“RSU”) and performance awards to employees, directors and consultants. Subject to the adjustment provisions contained in the 2021 Plan and the evergreen provision described below, the maximum number of shares of Class A Common Stock that may be issued pursuant to awards under the 2021 Plan is (i) 15,900,000 shares of Class A Common Stock plus (ii) any shares subject to stock options or other awards that were assumed in the Business Combination and expire or otherwise terminate without having been exercised in full, are tendered to or withheld by the Company for payment of an exercise price or for tax withholding obligations, or are forfeited to or repurchased by the Company due to failure to vest, with the maximum number of shares to be added to the 2021 Plan pursuant to clause (ii) equal to 7,453,734 shares of Class A Common Stock. The 2021 Plan also includes an evergreen provision that provides for an automatic annual increase to the number of shares of Class A Common Stock available for issuance under the 2021 Plan on the first day of each fiscal year beginning with the 2022 fiscal year, equal to the least of: (x) 19,900,000 shares of Class A Common Stock, (y) 5% of the total number of shares of all classes of the Company’s common stock as of the last day of the Company’s immediately preceding fiscal year and (z) such lesser amount determined by the 2021 Plan’s administrator. The 2021 Plan provides that the evergreen provision will operate only until the 10 th The RSUs are unvested and subject to each employee’s continued employment with the Company. The vesting start date for RSUs issued to existing employees as part of the first grant is January 1, 2022. Subsequent RSU grants have a vesting start date equal to the RSU grant date. Once granted, the RSUs vest over a period of three to four years . RSUs typically have a cliff vesting of one -third and one -fourth of the grant amount for three-year and four-year vesting periods, respectively, and continue to vest quarterly thereafter. The term of each RSU is stated in the individual respective agreement, provided, however, that the term is no more than 10 years from the date of the grant thereof. The following table represents RSU activity for the year ended December 31, 2022: Number of shares Weighted average exercise per share Weighted-average remaining contractual term (in years) Aggregate intrinsic value (in thousands) Outstanding at December 31, 2021 — — — $ — Granted 5,770 6.06 Exercised/Released (100) 3.09 Cancelled/Forfeited (166) 3.52 Outstanding at December 31, 2022 5,504 $ 6.23 3.0 $ 6,549 At December 31, 2022, there was $26 million of unrecognized compensation cost related to RSUs. |
Noncontrolling Interest
Noncontrolling Interest | 12 Months Ended |
Dec. 31, 2022 | |
Noncontrolling Interest [Abstract] | |
Noncontrolling Interest | (16) Noncontrolling Interest As a result of the transactions described in Note 3, as of February 11, 2022, Continuing Inspirato Members owned 70 million New Common Units, which represented a 58.8% economic interest in Inspirato LLC and 70 million shares of Class V Common Stock of Inspirato Incorporated. The combination of one New Common Unit and one share of Class V Common Stock of Inspirato Incorporated may be redeemed no earlier than six months after the Business Combination at the option of the Continuing Inspirato Members for one share of Class A Common Stock of Inspirato Incorporated or the cash equivalent thereof (based on the market price of the Class A Common Stock at the time of redemption) as determined by Inspirato Incorporated. If Inspirato Incorporated elects the redemption to be settled in cash, the cash used to settle the redemption must be funded through a private or public offering of Class A Common Stock no later than five business days after the redemption notice date. Upon the redemption of the New Common Unit and Class V Common Stock for Class A Common Stock or the equivalent thereof, all redeemed Class V Common Stock will be cancelled and such New Common Unit will be transferred to Inspirato Incorporated. Inspirato Incorporated will also be issued a New Common Unit to correspond with each new share of Class A Common Stock it issues. As of December 31, 2022, Inspirato Incorporated owned 47% of the outstanding New Common Units. The financial results of Inspirato LLC and its subsidiaries are consolidated with and into Inspirato Incorporated. For the period February 11, 2022 through December 31, 2022, 57.5% of the consolidated net loss of Inspirato LLC has been allocated to the noncontrolling interests of Inspirato LLC. During the year ended December 31, 2022, the Company issued 8,421,190 shares of Class A Common Stock in exchange for the same number of New Common Units, resulting also in the cancellation of the same number of shares of Class V Common Stock. The following table summarizes the changes in ownership of Inspirato LLC for the period from February 11, 2022 to December 31, 2022 (see Note 3) excluding unvested profits interests: New Common Units Inspirato Incorporated Continuing Inspirato Members Continuing Inspirato Members subject to vesting Total (in thousands) Recapitalization 46,832 66,945 2,836 116,613 Conversion of Class V to Class A 8,421 (8,421) — — Vesting of profits interests — 1,129 (1,129) — End of period 55,253 59,653 1,707 116,613 |
Employee Benefit Plan
Employee Benefit Plan | 12 Months Ended |
Dec. 31, 2022 | |
Employee Benefit Plan | |
Employee Benefit Plan | (17) Employee Benefit Plan The Company sponsors a defined contribution 401(k) plan (the “Plan”) that covers substantially all employees. Employees are eligible to begin participating in the Plan at the beginning of the first month following their employment with the Company. Employees participating in the Plan may contribute up to 90 percent of their compensation up to Internal Revenue Service (IRS) annual limitations. The Company matches 50 percent of an employee’s contribution up to 6 percent of eligible pay with immediate 100 percent vesting. This match has a $1,500 per employee cap each year. Costs incurred in connection with the Plan were minimal for the years ended December 31, 2021 and 2022. The Plan provides for the Company to make a discretionary matching contribution. Total contributions to the Plan totaled $0.9 million and $1.3 million for the years ended December 31, 2021 and 2022, respectively. |
Geographical Information
Geographical Information | 12 Months Ended |
Dec. 31, 2022 | |
Geographical Information | |
Geographical Information | (18) Geographic Information The following summary provides information concerning our principal geographic areas related to long lived assets for the years ended December 31, 2021 and 2022. December 31, 2021 2022 (in thousands) United States $ 7,507 $ 205,469 Rest of world 1,188 84,531 Total $ 8,695 $ 290,000 Long lived assets consist of property and equipment, software, and right of use assets. Revenue earned from travel and subscription services are charged on a bundled basis, without regard to where services are delivered, and periodically include a portion of services provided outside of the US. It is impracticable to separate those amounts by geographic location. |
Related Party Transactions
Related Party Transactions | 12 Months Ended |
Dec. 31, 2022 | |
Related Party Transactions | |
Related Party Transactions | (19) Related Party Transactions As part of the Portico acquisition in 2013, Inspirato LLC entered into certain ancillary and commercial arrangements with Exclusive Resorts, primarily involving the continuation of services to Portico members until such memberships terminate. At December 31, 2021 and 2022, balances due from related parties for these arrangements totaled $0.4 million and $0.7 million, respectively. Revenue related to these arrangements is included in the Company's travel revenue. Separating revenue related to Portico's members from the Company's total travel revenue is not practicable. Under the property usage agreements, Inspirato LLC pays Exclusive Resorts to use and operate certain Exclusive Resorts homes for Inspirato subscribers’ usage. For the years ended December 31, 2021 and 2022, Inspirato recognized $3.4 million and $2.6 million, respectively, in related party expense related to these agreements. At December 31, 2021 and 2022, Inspirato had paid all amounts due and payable under the property usage agreements. Inspirato LLC entered into lease agreements with certain Company executives whereby Inspirato LLC pays those executives a purchase fee in advance of the leased property becoming available for occupancy. Total payments made under these lease agreements for the year ended December 31, 2022 were $40 thousand. |
Significant Accounting Polici_2
Significant Accounting Policies (Policies) | 12 Months Ended |
Dec. 31, 2022 | |
Significant Accounting Policies | |
Basis of Presentation | (a) Basis of Presentation The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The consolidated financial statements include the accounts of the Company, its wholly-owned or majority-owned subsidiaries and entities in which the Company is deemed to have a direct or indirect controlling financial interest based on either a variable interest model or voting interest model. All intercompany balances and transactions have been eliminated in consolidation. For the years ended December 31, 2020 and 2021, these consolidated financial statements present the consolidated results of operations, comprehensive income (loss), cash flows and changes in equity of Inspirato LLC. The consolidated balance sheet as of December 31, 2021 presents the financial condition of Inspirato LLC and its wholly owned subsidiaries. All intercompany balances and transactions of Inspirato LLC have been eliminated. The Business Combination was accounted for as a reverse recapitalization and the consolidated financial statements presented herein for periods subsequent to the Closing Date are for Inspirato Incorporated and its subsidiaries, including Inspirato LLC. Inspirato LLC was the accounting acquirer of Thayer and the consolidated financial statements for all periods prior to February 11, 2022 are those of Inspirato LLC. See Note 3 – Reverse Recapitalization for more information. In accordance with Accounting Standards Codification (“ASC”) Topic 805, “Business Combinations” the historical equity of Inspirato LLC has been recast in all periods up to the Closing Date, to reflect the number of shares of Inspirato Incorporated’s Class A Common Stock (as defined below) and Class V Common Stock (as defined below) issued to Inspirato LLC Holders in connection with the Business Combination. The Company recast the units outstanding related to the historical Inspirato LLC preferred units and common units (the “Historical Inspirato LLC Equity”) prior to the Business Combination, reflecting the exchange ratio of 1-for-37.2275, pursuant to the Business Combination Agreement. The consolidated financial statements and related notes thereto give effect to the conversion for all periods presented. The consolidated financial statements do not necessarily represent the capital structure of Inspirato Incorporated had the Business Combination occurred in prior periods. |
Principles of Consolidation | (b) Principles of Consolidation For the period of February 11, 2022 through December 31, 2022, the consolidated financial statements comprise the accounts of the Company and its consolidated subsidiaries, including Inspirato LLC. In determining the accounting of Inspirato Incorporated’s interest in Inspirato LLC after the Business Combination, management concluded Inspirato LLC was not a variable interest entity as defined by ASC Topic 810, “Consolidation,” and as such, Inspirato LLC was evaluated under the voting interest model. As Inspirato Incorporated has the right to appoint a majority (four of the seven) managers of Inspirato LLC, Inspirato Incorporated controls Inspirato LLC, and therefore, the financial results of Inspirato LLC and its subsidiaries, after the Closing on February 11, 2022, are consolidated with and into Inspirato Incorporated’s financial statements. For the days and periods prior to Business Combination, the consolidated financial statements of the Company comprise the accounts of Inspirato LLC and its wholly owned subsidiaries. All intercompany accounts and transactions among Inspirato LLC and its consolidated subsidiaries were eliminated. For periods after the Business Combination, all intercompany accounts and transactions among the Company and its consolidated subsidiaries have been eliminated. |
Use of Estimates | (c) Use of Estimates The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. Changes in facts and circumstances or discovery of new information may result in revised estimates, and actual results could differ from those estimates. The consolidated financial statements include amounts that are based on management’s best estimates and judgments. The most significant estimates relate to valuation and estimated economic lives of capitalized software and long-lived assets, contingencies, allowance accounts, expected length of certain subscription types, and fair value measurements related to stock-based compensation. |
Cash and Cash Equivalents | (d) Cash and Cash Equivalents Cash and cash equivalents include cash and investments in highly liquid investments purchased with an original maturity of three months or less. Cash balances held in banks exceed the federal depository insurance limit. The Company’s cash is only insured up to the federal depository insurance limit. Amounts in transit from credit card processors are also considered cash equivalents because they are both short term and highly liquid in nature and are typically converted to cash within three days of the sales transaction. |
Restricted Cash | (e) Restricted Cash The cash. |
Accounts Receivable | (f) Accounts Receivable Accounts receivables from customers are recorded at the original invoiced amounts, net of an allowance for doubtful accounts. The allowance for doubtful accounts is estimated based on historical experience, aging of receivables, economic trends and other factors that may affect the Company’s ability to collect from customers, and was not significant at December 31, 2021 and 2022. |
Property and Equipment | (g) Property and Equipment Property and equipment are recorded at cost. The straight-line method is used for computing depreciation and amortization. three The carrying amounts of our long-lived assets are periodically reviewed for impairment whenever events or changes in circumstances indicate that the carrying value of these assets may not be recoverable or that the useful life is shorter than we had originally estimated. The recoverability of these assets There 2022. |
Leases | (h) Leases The Company is party to operating lease agreements for its vacation homes, hotels and corporate offices. In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02 (“ASC 842”), Leases The Company adopted ASC 842 as of January 1, 2022 using the modified retrospective approach (“adoption of the new lease standard”). This approach allows entities to either apply the new lease standard to the beginning of the earliest period presented or only to the consolidated financial statements in the period of adoption without restating prior periods. The Company elected to apply the new guidance at the date of adoption without restating prior periods. In addition, the Company elected the package of practical expedients permitted under the transition guidance within the new standard, which allowed the Company to carry forward the historical determination of contracts as leases and lease classification and not reassess initial direct costs for historical lease arrangements. The Company also elected the practical expedient to not separate lease and non-lease components for all of our current classes of leases. Operating lease assets are included within right-of-use (“ROU”) assets and the corresponding operating lease liabilities are included within current liabilities and other noncurrent liabilities on the Company’s consolidated balance sheet as of December 31, 2022. The Company has elected not to present short-term leases on the consolidated balance sheet as these leases have a lease term of 12 months or less at lease inception and do not contain purchase options or renewal terms that the Company is reasonably certain to exercise. All other right-of-use assets and lease liabilities are recognized based on the present value of lease payments over the lease term at the later of ASC 842 adoption date or lease commencement date. Because most of the Company’s leases do not provide an implicit rate of return, the Company used the Company’s incremental borrowing rate based on the information available at adoption date or lease commencement date in determining the present value of lease payments. Adoption of the new lease standard on January 1, 2022 had a material impact on the Company’s consolidated financial statements. The most significant impacts related to the (i) recording ROU assets of $202 million and (ii) recording lease liabilities of $209 million, as of January 1, 2022 on the consolidated balance sheets. The Company also reclassified prepaid expenses of $1.1 million and deferred rent balances (including tenant improvement allowances and other liability balances) of $7.9 million relating to the Company’s existing lease arrangements as of December 31, 2021, into the ROU asset balance as of January 1, 2022. ROU assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. The adoption of the new lease standard did not materially impact the Company’s consolidated statement of operations and consolidated statement of cash flows and had no impact on our debt covenants. During the year ended December 31, 2022, the Company recognized $0.9 million of impairment expense related to properties with carrying values in excess of their recoverable values. The expense was recorded in cost of revenue in the accompanying consolidated statements of operations and comprehensive loss. The cumulative effect of the changes made to the Company’s consolidated balance sheet as of January 1, 2022 for the adoption of the new lease standard was as follows: Balances at December 31, Adjustments from Adoption of New Lease Balances at January 1, 2021 Standard 2022 Assets (in thousands) Prepaid expenses $ 11,101 $ (1,094) $ 10,007 Operating lease ROU assets — 201,728 201,728 Liabilities Current lease liabilities $ — $ 63,415 $ 63,415 Other current liabilities 457 (457) — Noncurrent lease liabilities — 145,144 145,144 Other noncurrent liabilities 7,468 (7,468) — |
Equity-Based Compensation | (i) Equity-Based Compensation The Company accounts for equity-based compensation |
Goodwill | (j) Goodwill Goodwill 2013. Goodwill was recorded based on management’s best estimates of the fair values of assets acquired and liabilities assumed at the date of acquisition. Goodwill is not amortized, but rather is assessed annually for impairment in the fourth quarter and when events and circumstances indicate that the fair value |
Revenue | (k) Revenue The Company’s revenue is reported net of discounts and incentives as a reduction of the transaction price. Some of the Company’s contracts with customers contain multiple performance obligations. For customer contracts that include multiple performance obligations, the Company accounts for individual performance obligations if they are distinct. The transaction price is then allocated to each performance obligation based on its standalone selling price. The Company generally determines the standalone selling price based on the prices charged to customers. Subscription Revenue The Company’s contracts with customers grants access to book the Company’s residences and other privileges that vary based on the type of The calculation of the expected average life of legacy Inspirato Club subscriptions with substantive upfront enrollment fees is a critical estimate in the recognition of revenue associated with enrollment fees. The calculation includes certain management judgments and projections regarding the estimated period that customers are expected to remain subscribers and continue to benefit from these subscriptions along with annual renewal rates for these subscriptions. Contracts are cancellable at the end of the monthly or annual contract term. The Company has determined that enrollment fees for subscriptions do not provide a material right to a customer and thus, these enrollment fees are recognized upon receipt. In instances where the timing of revenue recognition differs from the timing of invoicing, we have determined our contracts generally do not include a significant Travel Revenue Travel stay. The Company offers certain discounts for paying in advance or as promotions. These promotions are recognized when performance obligations are met or upon their expiration. Deferred Revenue The Company records any unrecognized portion of enrollment fees and travel to be delivered as deferred revenue until applicable performance obligations are met. |
Advertising Costs | (l) Advertising Costs The Company incurs advertising expense including television and radio advertising and online advertising expense to promote our brand. We expense the production costs associated with advertisements in the period in which the advertisement first takes place. We expense the costs of communicating the advertisement (e.g., television airtime) as incurred each time the advertisement is shown. respectively. |
Earnings (Loss) Per Share | (m) Earnings (Loss) Per Share Basic earnings (loss) per share (“EPS”) is computed by dividing net earnings or loss attributable to Inspirato Incorporated Class A common stock (“Class A Common Stock”), as applicable, by the weighted average number of shares of Class A Common Stock outstanding during the period. Diluted EPS is computed after adjusting the basic EPS computation for the effect of potentially dilutive securities outstanding during the period. The effect of non-vested equity-based compensation awards, if dilutive, is computed using the treasury stock method. |
Segment Information | (n) Segment Information The Company provides hospitality services in the U.S. and in foreign countries with customers in North |
Fair Value Measures | (o) Fair Value Measures Fair value is the price that the Company estimates would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The carrying values on the consolidated balance sheet of the Company’s cash and cash equivalents, restricted cash, accounts receivable, prepaids, other current assets, accounts payable, accrued liabilities, deferred rent, deferred revenue, other liabilities, and debt approximate fair values due to their short- term maturities. The Company uses certain fair valuation techniques in performing its annual goodwill impairment test described below and in determining the value of warrants. These techniques generally use Level 3 inputs. |
Distinguishment of Liabilities from Equity | (p) Distinguishment of Liabilities from Equity The Company has applied If the Company determines that a financial instrument should not be classified as a liability, it then determines whether the financial instrument should be presented between the liability section and the equity section of the balance sheet as temporary equity. The Company determines financial instruments as temporary equity if the redemption of the preferred units or other financial instrument is outside the control of the Company. Otherwise, the Company accounts for the financial instrument as permanent equity. Initial Measurement The received. Temporary Equity At or |
Noncontrolling Interests | (q) Noncontrolling Interests Noncontrolling interests represent the economic interest of Inspirato LLC not owned by Inspirato Incorporated. These noncontrolling interests arose from the Business Combination. Noncontrolling interests were initially recorded as the relative proportion of the net assets of Inspirato LLC at the time of the Business Combination. This amount is subsequently adjusted for the proportionate share of earnings or losses attributable to the noncontrolling interests, any dividends or distributions paid to the noncontrolling interests and any changes to Inspirato Incorporated’s ownership of Inspirato LLC. As of December 31, 2022, Inspirato Incorporated directly owned 47% of the interest in Inspirato LLC and the noncontrolling interest was 53%. The noncontrolling interest relates to the economic interests in Inspirato LLC held directly by owners of our Inspirato Incorporated Class V common stock (“Class V Common Stock”) in the form of New Common Units (as defined below) as a result of Business Combination. See Note 3 - Reverse Recapitalization. |
Income Taxes | (r) Income Taxes For periods prior to the Business Combination, Inspirato LLC was treated as a partnership for U.S. federal income tax purposes. As a partnership, Inspirato LLC is itself generally not subject to U.S. federal income tax under current U.S. tax laws, and any taxable income or loss is passed through and included in the taxable income or loss of its members, including Inspirato Incorporated. Inspirato Incorporated is subject to U.S. federal income taxes, in addition to state and local income taxes, with respect to its distributive share of the items of the net taxable income or loss and any related tax credits of Inspirato LLC. Subsequent to the Business Combination, Inspirato Incorporated holds an interest in Inspirato LLC, which continues to be treated as a partnership for U.S. federal income tax purposes. Inspirato LLC is also subject to taxes in foreign jurisdictions in which it operates. Inspirato Incorporated is subject to income taxes predominately in the U.S. The Company provides for income taxes and the related accounts under the asset and liability method. Income tax expense, deferred tax assets and liabilities and reserves for unrecognized tax benefits reflect management’s best assessment of estimated current and future taxes to be paid. The relevant tax laws are often complex and may be subject to different interpretations. Deferred income taxes arise from temporary differences between the financial statement carrying amount and the tax basis of assets and liabilities and are measured using the enacted tax rates expected to be in effect during the year in which the basis difference reverses. In evaluating the ability to recover its deferred tax assets within the jurisdiction from which they arise, the Company considers all available positive and negative evidence. If based upon all available positive and negative evidence, it is more likely than not that the deferred tax assets will not be realized, a valuation allowance is established. The valuation allowance may be reversed in a subsequent reporting period if the Company determines that it is more likely than not that all or part of the deferred tax asset will become realizable. The Company’s interpretations of tax laws are subject to review and examination by various taxing authorities and jurisdictions where the Company operates, and disputes may occur regarding its view on a tax position. These disputes over interpretations with the various tax authorities may be settled by audit, administrative appeals or adjudication in the court systems of the tax jurisdictions in which the Company operates. The Company regularly reviews whether it may be assessed additional income taxes as a result of the resolution of these matters, and the Company records additional reserves as appropriate. In addition, the Company may revise its estimate of income taxes due to changes in income tax laws, legal interpretations and business strategies. The Company recognizes the financial statement effects of uncertain income tax positions when it is more likely than not, based on the technical merits, that the position will be sustained upon examination. The Company records interest and penalties related to uncertain income tax positions in income tax expense. For additional information see Note 7 – Income Taxes. |
Warrant Liabilities | (s) Warrant Liabilities The Company does not use derivative instruments to hedge exposures to cash flow, market or foreign currency risks. The Company evaluates all of its financial instruments, including issued stock purchase warrants, to determine if such instruments are derivatives or contain features that qualify as embedded derivatives, pursuant to ASC 480 and FASB ASC Topic 815, “Derivatives and Hedging” (“ASC 815”). The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is re-assessed at the end of each reporting period. In accordance with ASC Topic 825-10 “Financial Instruments,” offering costs attributable to the issuance of the derivative warrant liabilities have been allocated based on their relative fair value of total proceeds and are recognized in the consolidated statement of operations as incurred. The Warrants are recognized as derivative liabilities. Accordingly, the Company recognizes the Warrants as liabilities at fair value subject to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized in the Company’s consolidated statement of operations. The fair value of the Warrants as of December 31, 2022 is based on observable listed prices for such Warrants. As the transfer of Private Warrants to anyone who is a permitted transferee would result in the Private Warrants having substantially the same terms as the Public Warrants, the Company determined that the fair value of each Private Warrant was equivalent to that of each Public Warrant. The determination of the fair value of the Warrant liability may be subject to change as more current information becomes available and accordingly the actual results could differ significantly. Derivative Warrant liabilities are classified as non-current liabilities as their liquidation is not reasonably expected to require the use of current assets or require the creation of current liabilities. On March 14, 2022, all 7.2 million Private Warrants were exercised on a cashless basis into 5.1 million shares of Class A Common Stock. |
Recently Issued Accounting Pronouncements | (t) Recently Issued Accounting Pronouncements In June 2016, the FASB issued Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments |
Significant Accounting Polici_3
Significant Accounting Policies (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Significant Accounting Policies | |
Schedule of cumulative effect of changes for the adoption of the new lease standard | Balances at December 31, Adjustments from Adoption of New Lease Balances at January 1, 2021 Standard 2022 Assets (in thousands) Prepaid expenses $ 11,101 $ (1,094) $ 10,007 Operating lease ROU assets — 201,728 201,728 Liabilities Current lease liabilities $ — $ 63,415 $ 63,415 Other current liabilities 457 (457) — Noncurrent lease liabilities — 145,144 145,144 Other noncurrent liabilities 7,468 (7,468) — |
Revenue (Tables)
Revenue (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Revenue from Contract with Customer [Abstract] | |
Schedule of revenues | Year Ended December 31, 2020 2021 2022 (in thousands) Travel $ 73,660 $ 134,373 $ 198,925 Subscription 91,548 100,024 145,651 Other 382 350 954 Total $ 165,590 $ 234,747 $ 345,530 |
Schedule of assets and liabilities related to contracts with customers | December 31, 2021 2022 (in thousands) Assets: Accounts receivable, net $ 2,389 $ 3,140 Liabilities: Deferred revenue, current and noncurrent $ 191,263 $ 186,054 |
Schedule of expected deferred revenue recognition | As of December 31, 2022, deferred revenue is expected to be recognized as follows: Years Ending December 31, Amount (in thousands) 2023 $ 167,733 2024 10,303 2025 4,424 2026 2,151 2027 792 Thereafter 650 Total $ 186,054 |
Prepaid Expenses and Prepaid _2
Prepaid Expenses and Prepaid Subscriber Travel (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Prepaid Expenses and Prepaid Subscriber Travel [Abstract] | |
Schedule of prepaid expenses | December 31, December 31, 2021 2022 (in thousands) Property operations $ 5,136 $ 4,299 Software 2,979 3,601 Rent 1,094 — Operating supplies 1,372 1,441 Insurance 520 1,581 Total $ 11,101 $ 10,922 |
Property and Equipment (Tables)
Property and Equipment (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Property, Plant and Equipment [Abstract] | |
Schedule of property and equipment | Useful life December 31, December 31, (years) 2021 2022 (in thousands) Residence leasehold improvements 3 $ 8,322 $ 15,302 Internal-use software 3 7,947 13,559 Corporate office leasehold improvements 3 5,156 5,156 Computer equipment 3 1,265 1,436 Furniture, fixtures, and equipment 5 1,354 1,208 Residence vehicles 5 315 806 Total cost 24,359 37,467 Accumulated depreciation and amortization 15,664 19,169 Property and equipment, net $ 8,695 $ 18,298 |
Income Taxes (Tables)
Income Taxes (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Income Tax Disclosure [Abstract] | |
Schedule of components of income (loss) before income tax | The components of income (loss) before income tax are as follows: For the year ended December 31, 2020 2021 2022 (in thousands) Domestic $ (2,936) $ (24,299) $ (53,885) Foreign 2,396 2,081 3,603 Loss before income tax expense $ (540) $ (22,218) $ (50,282) |
Schedule of major components of income tax provision (benefit) | Major components of income tax provision (benefit) are as follows: For the year ended December 31, 2020 2021 2022 (in thousands) Current: Federal $ - $ - $ - State - - - Foreign - - 799 Total current $ - $ - $ 799 Deferred: Federal $ - $ - $ - State - - - Foreign - - - Total deferred - - - Total income tax expense $ - $ - $ 799 |
Schedule of income tax provision differs from the amounts computed by applying the U.S. federal income tax rate to pretax loss | For the year ended December 31, 2020 2021 2022 (in thousands) U.S. federal tax (expense) benefit at statutory rate 0.0% 0.0% 21.0% State tax, net of federal benefit 0.0% 0.0% 0.8% Foreign rate differential 0.0% 0.0% (1.6)% Net impact of noncontrolling interest and non-partnership operations on partnership outside basis 0.0% 0.0% (11.2)% Change in valuation allowance 0.0% 0.0% (10.6)% Total income tax expense 0.0% 0.0% (1.6)% |
Schedule of temporary differences that give rise to significant portions of the deferred tax assets and liabilities | For the year ended December 31, 2021 2022 Deferred tax assets: (in thousands) Net operating loss carryforwards $ - $ 24,501 Investment in Inspirato LLC - 7,514 Start-up Costs - 1,161 Total Deferred tax assets $ - $ 33,176 Deferred tax liabilities: Investment in Inspirato LLC $ - $ - Total deferred tax liabilities $ - $ - Valuation allowance - (33,176) Net deferred tax assets $ - $ - |
Loss per share (Tables)
Loss per share (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Earnings Per Share [Abstract] | |
Schedule of basic and diluted earnings per share | Year Ended December 31, 2020 2021 2022 (in thousands except per share amounts) Numerator Net loss attributable to Inspirato Incorporated $ (540) $ (22,218) $ (24,057) Denominator Basic and diluted weighted average common units and Class A shares outstanding 105,543 105,513 52,310 Basic and diluted net loss attributable to Inspirato Incorporated per common unit and Class A share $ (0.01) $ (0.21) $ (0.46) |
Schedule of anti-dilutive securities | Year Ended December 31, 2020 2021 2022 (in thousands) Restricted stock units — — 3,876 Stock options 10,727 7,999 6,883 Preferred warrants 509 509 59 Common stock warrants — — 8,242 Profit interests 6,287 9,280 1,068 Anti-dilutive securities 17,523 17,788 20,128 |
Leases (Tables)
Leases (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Leases [Abstract] | |
Summary of composition of lease expense | Year Ended December 31, 2020 2021 2022 (in thousands) Operating lease expense $ 53,507 $ 62,772 $ 82,901 Variable lease expense 2,062 3,797 1,555 |
Schedule of maturities of operating liabilities | Operating leases (in thousands) Year ending December 31, 2023 $ 87,822 Year ending December 31, 2024 62,361 Year ending December 31, 2025 49,777 Year ending December 31, 2026 41,455 Year ending December 31, 2027 27,901 Thereafter 64,274 Total minimum lease payments 333,590 Less: interest expense (51,132) Present value of lease obligations 282,458 Less: current lease obligations (74,299) Long-term lease obligations $ 208,159 |
Schedule of future minimum lease payments under non-cancellable leases | Years ending December 31, Amount (in thousands) 2022 $ 69,329 2023 58,744 2024 37,850 2025 28,203 2026 20,345 Thereafter 25,716 Total $ 240,187 |
Summary of additional lease obligation and supplemental cash flow information | The following table presents additional information about our lease obligations as of December 31, 2022: As of December 31, 2022 Weighted-average remaining lease term (in years): Operating leases 5.6 Weighted-average discount rate: Operating leases 5.13 % |
Equity Based Compensation (Tabl
Equity Based Compensation (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Schedule of assumptions to estimate for fair value of each option grant on the date of grant using the Black-Scholes option pricing model | Year Ended December 31, 2020 2021 Approximate risk-free rate 0.33 % 0.49 % Average expected life 6 years 6 years Volatility 65.2 % 47.6 % Estimated per share fair value of options granted $ 16.67 $ 12.89 |
Stock options | |
Schedule of share based compensations activity | Number of shares Weighted average exercise per share Weighted-average remaining contractual term (in years) Aggregate intrinsic value (in thousands) Outstanding at December 31, 2020 8,548 $ 0.78 7.12 $ 598 Granted 30 0.78 Exercised (47) 0.78 Forfeited (703) 0.78 Outstanding at December 31, 2021 7,828 $ 0.78 6.05 $ 72,956 Exercised/Released (1,844) 0.78 Cancelled/Forfeited (422) 0.78 Expired (112) 0.78 Outstanding at December 31, 2022 5,450 $ 0.78 5.72 $ 2,235 |
Restricted Stock Units | |
Schedule of share based compensations activity | Number of shares Weighted average exercise per share Weighted-average remaining contractual term (in years) Aggregate intrinsic value (in thousands) Outstanding at December 31, 2021 — — — $ — Granted 5,770 6.06 Exercised/Released (100) 3.09 Cancelled/Forfeited (166) 3.52 Outstanding at December 31, 2022 5,504 $ 6.23 3.0 $ 6,549 |
Noncontrolling Interest (Tables
Noncontrolling Interest (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Noncontrolling Interest [Abstract] | |
Summary of changes in ownership of New Common Units in Inspirato LLC | New Common Units Inspirato Incorporated Continuing Inspirato Members Continuing Inspirato Members subject to vesting Total (in thousands) Recapitalization 46,832 66,945 2,836 116,613 Conversion of Class V to Class A 8,421 (8,421) — — Vesting of profits interests — 1,129 (1,129) — End of period 55,253 59,653 1,707 116,613 |
Geographical Information (Table
Geographical Information (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Geographical Information | |
Summary of principal geographic areas related to long lived assets | December 31, 2021 2022 (in thousands) United States $ 7,507 $ 205,469 Rest of world 1,188 84,531 Total $ 8,695 $ 290,000 |
Nature of Business (Details)
Nature of Business (Details) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 USD ($) subsidiary | Dec. 31, 2021 USD ($) | Dec. 31, 2020 USD ($) | |
Nature of Business | |||
Number of subsidiaries | subsidiary | 28 | ||
Number of wholly owned domestic limited liability companies | 16 | ||
Number of wholly owned non-domestic companies | 12 | ||
Impairment recorded | $ | $ 925 | $ 0 | $ 0 |
Significant Accounting Polici_4
Significant Accounting Policies - Basis of Presentation (Details) - Class A Common Stock | Dec. 31, 2022 | Feb. 11, 2022 |
Exchange ratio of outstanding units to stock | 1 | |
Reverse Capitalization | ||
Exchange ratio of outstanding units to stock | 37.2275 |
Significant Accounting Polici_5
Significant Accounting Policies - Property and Equipment (Details) - USD ($) $ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Impairment of long-lived assets | $ 0 | $ 0 | $ 0 |
Minimum | |||
Useful life | 3 years | ||
Maximum | |||
Useful life | 5 years | ||
Internal-use software | |||
Useful life | 3 years |
Significant Accounting Polici_6
Significant Accounting Policies - Leases (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Jan. 01, 2022 | Dec. 31, 2021 | |
Lease liability | $ 282,458 | ||
Assets | |||
Prepaid Expenses | 10,922 | $ 11,101 | |
Operating lease ROU assets | 271,702 | ||
Liabilities | |||
Current lease liabilities | 74,299 | ||
Other current liabilities | 457 | ||
Noncurrent lease liabilities | 208,159 | ||
Other noncurrent liabilities | $ 7,468 | ||
Impairment expense on properties with carrying values in excess of recoverable values | $ 900 | ||
Adjustments from Adoption | |||
Lease liability | $ 209,000 | ||
Deferred rent | (7,900) | ||
Assets | |||
Prepaid Expenses | (1,100) | ||
Operating lease ROU assets | 202,000 | ||
ASU 2016-02 | Adjustments from Adoption | |||
Assets | |||
Prepaid Expenses | (1,094) | ||
Operating lease ROU assets | 201,728 | ||
Liabilities | |||
Current lease liabilities | 63,415 | ||
Other current liabilities | (457) | ||
Noncurrent lease liabilities | 145,144 | ||
Other noncurrent liabilities | (7,468) | ||
ASU 2016-02 | Adjusted Balance | |||
Assets | |||
Prepaid Expenses | 10,007 | ||
Operating lease ROU assets | 201,728 | ||
Liabilities | |||
Current lease liabilities | 63,415 | ||
Noncurrent lease liabilities | $ 145,144 |
Significant Accounting Polici_7
Significant Accounting Policies - Goodwill (Details) | 12 Months Ended | ||
Dec. 31, 2022 USD ($) segment | Dec. 31, 2021 USD ($) | Dec. 31, 2020 USD ($) | |
Significant Accounting Policies | |||
Goodwill impairment | $ | $ 0 | $ 0 | $ 0 |
Number of Reporting Units | segment | 1 |
Significant Accounting Polici_8
Significant Accounting Policies - Revenue Recognition Subscription Revenue (Details) | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2023-01-01 | |||
Expected useful life of subscriptions | 1 year | ||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2024-01-01 | |||
Expected useful life of subscriptions | 1 year | ||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2025-01-01 | |||
Expected useful life of subscriptions | 1 year | ||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2026-01-01 | |||
Expected useful life of subscriptions | 1 year | ||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2027-01-01 | |||
Expected useful life of subscriptions | 1 year | ||
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2028-01-01 | |||
Expected useful life of subscriptions | |||
Subscription Revenue [Member] | Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2022-01-01 | |||
Expected useful life of subscriptions | 5 years | 5 years | 5 years |
Significant Accounting Polici_9
Significant Accounting Policies - Advertising Costs (Details) - USD ($) $ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Sales and marketing | |||
Advertising expenses | $ 8 | $ 8.5 | $ 2.1 |
Significant Accounting Polic_10
Significant Accounting Policies - Noncontrolling Interests (Details) - shares | Dec. 31, 2022 | Mar. 14, 2022 |
Private Placement Warrants | ||
Warrants exercised | 7,200,000 | |
Common stock shares outstanding | 5,100,000 | |
Class V Common Stock | ||
Common stock shares outstanding | 61,359,475 | |
Inspirato LLC | Class V Common Stock | ||
Noncontrolling Interest, Ownership Percentage by Noncontrolling Owners | 53% | |
Inspirato Incorporated | ||
Noncontrolling Interest, Ownership Percentage by Parent | 47% |
Reverse Recapitalization (Detai
Reverse Recapitalization (Details) $ in Thousands | 12 Months Ended | ||
Apr. 07, 2022 USD ($) shares | Feb. 11, 2022 USD ($) shares | Dec. 31, 2022 USD ($) shares | |
Reverse Capitalization | |||
Issuance of Class A shares upon conversion of Class V shares (in shares) | 8,421,190 | ||
Issuance of common stock | $ | $ 5,000 | ||
Additional Paid-in Capital | |||
Reverse Capitalization | |||
Issuance of common stock | $ | $ 5,000 | ||
Class A Common Stock | |||
Reverse Capitalization | |||
Exchange ratio of outstanding units to stock | 1 | ||
Common stock shares issued | 62,716,000 | ||
Common stock shares outstanding | 62,716,000 | ||
Issuance of common stock (in shares) | 490,197 | ||
Issuance of common stock | $ | $ 5,000 | ||
Class V Common Stock | |||
Reverse Capitalization | |||
Common stock shares issued | 61,360,000 | ||
Common stock shares outstanding | 61,359,475 | ||
Reverse Capitalization | |||
Reverse Capitalization | |||
Conversion ratio of Thayer Class A Common Stock to Inspirato Class A Common Stock | 1 | ||
Number of share prior issued and outstanding units entitle to Inspirato Warrant | 0.5 | ||
Common Stock, Number Of Votes Per Share | 1 | ||
Gross proceeds | $ | $ 90,000 | ||
Transaction costs incurred | $ | $ 25,000 | ||
Net cash proceeds | $ | 66,000 | ||
Reverse Capitalization | Operating Expenses | |||
Reverse Capitalization | |||
Transaction costs incurred | $ | 1,100 | ||
Reverse Capitalization | Additional Paid-in Capital | |||
Reverse Capitalization | |||
Transaction costs incurred | $ | $ 24,000 | ||
Reverse Capitalization | Inspirato LLC | |||
Reverse Capitalization | |||
Ownership (as a percent) | 41.20% | ||
Reverse Capitalization | Class A Common Stock | |||
Reverse Capitalization | |||
Conversion ratio of Thayer Warrants to to Inspirato Warrants | 1 | ||
Number of share prior issued and outstanding units entitle to Inspirato stock | 1 | ||
Exchange ratio of outstanding units to stock | 37.2275 | ||
Common stock shares issued | 47,000,000 | ||
Gross proceeds | $ | $ 88,000 | ||
Conversion of units into common stock in connection with the reverse recapitalization (in shares) | 8,800,000 | ||
Reverse Capitalization | Class V Common Stock | |||
Reverse Capitalization | |||
Common stock shares issued | 70,000,000 |
Revenue - Revenue Disaggregatio
Revenue - Revenue Disaggregation (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Revenues | |||
Revenue | $ 345,530 | $ 234,747 | $ 165,590 |
Travel | |||
Revenues | |||
Revenue | 198,925 | 134,373 | 73,660 |
Subscription | |||
Revenues | |||
Revenue | 145,651 | 100,024 | 91,548 |
Other | |||
Revenues | |||
Revenue | $ 954 | $ 350 | $ 382 |
Revenue - Contract with Custome
Revenue - Contract with Customers Assets and Liabilities (Details) - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 |
Assets: | ||
Accounts receivable, net | $ 3,140 | $ 2,389 |
Liabilities: | ||
Deferred revenue, current and noncurrent | $ 186,054 | $ 191,263 |
Revenue - Expected recognition
Revenue - Expected recognition of deferred revenue (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2022 USD ($) | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Revenue, Remaining Performance Obligation, Amount | $ 186,054 |
Deferred revenue recognized during period | $ 168,000 |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2023-01-01 | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period | 1 year |
Revenue, Remaining Performance Obligation, Amount | $ 167,733 |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2024-01-01 | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period | 1 year |
Revenue, Remaining Performance Obligation, Amount | $ 10,303 |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2025-01-01 | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period | 1 year |
Revenue, Remaining Performance Obligation, Amount | $ 4,424 |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2026-01-01 | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period | 1 year |
Revenue, Remaining Performance Obligation, Amount | $ 2,151 |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2027-01-01 | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period | 1 year |
Revenue, Remaining Performance Obligation, Amount | $ 792 |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2028-01-01 | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction [Line Items] | |
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Period | |
Revenue, Remaining Performance Obligation, Amount | $ 650 |
Prepaid Expenses and Prepaid _3
Prepaid Expenses and Prepaid Subscriber Travel (Details) - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 |
Prepaid Expenses and Prepaid Subscriber Travel [Abstract] | ||
Prepaid Subscriber Travel | $ 19,915 | $ 17,183 |
Prepaid expenses | ||
Property operations | 4,299 | 5,136 |
Software | 3,601 | 2,979 |
Rent | 1,094 | |
Operating supplies | 1,441 | 1,372 |
Insurance | 1,581 | 520 |
Total | $ 10,922 | $ 11,101 |
Property and Equipment (Details
Property and Equipment (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Property, Plant and Equipment | ||
Total cost | $ 37,467 | $ 24,359 |
Accumulated depreciation and amortization | 19,169 | 15,664 |
Property & equipment, net | $ 18,298 | 8,695 |
Residence leasehold improvements | ||
Property, Plant and Equipment | ||
Useful life | 3 years | |
Total cost | $ 15,302 | 8,322 |
Internal-use software | ||
Property, Plant and Equipment | ||
Useful life | 3 years | |
Total cost | $ 13,559 | 7,947 |
Corporate office leasehold improvements | ||
Property, Plant and Equipment | ||
Useful life | 3 years | |
Total cost | $ 5,156 | 5,156 |
Computer equipment | ||
Property, Plant and Equipment | ||
Useful life | 3 years | |
Total cost | $ 1,436 | 1,265 |
Furniture, fixtures and equipment | ||
Property, Plant and Equipment | ||
Useful life | 5 years | |
Total cost | $ 1,208 | 1,354 |
Residence vehicles | ||
Property, Plant and Equipment | ||
Useful life | 5 years | |
Total cost | $ 806 | $ 315 |
Income Taxes - Narrative (Detai
Income Taxes - Narrative (Details) | 12 Months Ended | |||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | Feb. 11, 2022 | |
Effective tax rate | (1.60%) | 0% | 0% | |
Percentage of expects to benefit | 85% | |||
Percentage of expects to benefit remaining | 15% | |||
Reverse Capitalization | Inspirato LLC | ||||
Ownership (as a percent) | 41.20% |
Income Taxes (Details)
Income Taxes (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Income Tax Disclosure [Abstract] | |||
Domestic | $ (53,885) | $ (24,299) | $ (2,936) |
Foreign | 3,603 | 2,081 | 2,396 |
Loss before income tax expense | $ (50,282) | $ (22,218) | $ (540) |
Income Taxes - Major components
Income Taxes - Major components (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2022 USD ($) | |
Income Tax Disclosure [Abstract] | |
Foreign | $ 799 |
Total current | 799 |
Total income tax expense | $ 799 |
Income Taxes - Reconciliation o
Income Taxes - Reconciliation of the U.S. federal income tax rate (Details) | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Income Tax Disclosure [Abstract] | |||
U.S. federal tax (expense) benefit at statutory rate | 21% | 0% | 0% |
State tax, net of federal benefit | 0.80% | 0% | 0% |
Foreign rate differential | (1.60%) | 0% | 0% |
Net impact of noncontrolling interest and non-partnership operations on partnership outside basis | (11.20%) | 0% | 0% |
Change in valuation allowance | (10.60%) | 0% | 0% |
Total income tax expense | (1.60%) | 0% | 0% |
Income Taxes - Deferred tax ass
Income Taxes - Deferred tax assets and liabilities (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2022 USD ($) | |
Deferred tax assets: | |
Net operating loss carryforwards | $ 24,501 |
Investment in Inspirato LLC | 7,514 |
Start-up Costs | 1,161 |
Total Deferred tax assets | 33,176 |
Valuation allowance | (33,176) |
Net deferred tax assets | 0 |
Uncertain tax positions | 0 |
Interest and penalties assessed | 0 |
U.S. federal | |
Deferred tax assets: | |
Net operating loss carryovers | 101,000 |
Net operating loss carryforwards subject to expiration | 65,000 |
State | |
Deferred tax assets: | |
Net operating loss carryovers | $ 71,000 |
Debt - Loan Facility (Details)
Debt - Loan Facility (Details) - USD ($) $ in Thousands | 1 Months Ended | 12 Months Ended | |||
Jun. 30, 2021 | Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | Oct. 31, 2020 | |
Debt | |||||
Gain on forgiveness of debt | $ 9,518 | ||||
Loan Facility | |||||
Debt | |||||
Maximum borrowing capacity | $ 14,000 | ||||
Interest rate (as a percent) | 8.50% | 4.25% | |||
Interest expense | $ 300 | $ 600 | $ 600 | ||
cash deposit with the holder | $ 7,000 | ||||
Paycheck Protection Program Loan [Member] | |||||
Debt | |||||
Maximum borrowing capacity | $ 9,400 | ||||
Gain on forgiveness of debt | $ 9,500 |
Loss per share (Details)
Loss per share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Numerator | |||
Net loss attributable to Inspirato Incorporated | $ (24,057) | $ (22,218) | $ (540) |
Denominator | |||
Basic weighted average common units and class A shares outstanding | 52,310 | 105,513 | 105,543 |
Diluted weighted average common units and class A shares outstanding | 52,310 | 105,513 | 105,543 |
Basic net loss attributable to Inspirato Incorporated per common unit and class A share | $ (0.46) | $ (0.21) | $ (0.01) |
Diluted net loss attributable to Inspirato Incorporated per common unit and class A share | $ (0.46) | $ (0.21) | $ (0.01) |
Loss per share - Anti-dilutive
Loss per share - Anti-dilutive securities (Details) - shares shares in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Anti-dilutive securities | |||
Anti-dilutive securities | 20,128 | 17,788 | 17,523 |
Restricted Stock Units | |||
Anti-dilutive securities | |||
Anti-dilutive securities | 3,876 | ||
Stock options | |||
Anti-dilutive securities | |||
Anti-dilutive securities | 6,883 | 7,999 | 10,727 |
Warrants | Preferred Stock | |||
Anti-dilutive securities | |||
Anti-dilutive securities | 59 | 509 | 509 |
Warrants | Common Stock | |||
Anti-dilutive securities | |||
Anti-dilutive securities | 8,242 | ||
Profits interests | |||
Anti-dilutive securities | |||
Anti-dilutive securities | 1,068 | 9,280 | 6,287 |
Leases - Operating lease expens
Leases - Operating lease expense (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Operating lease expense | |||
Operating lease expense | $ 82,901 | $ 62,772 | $ 53,507 |
Variable lease expense | $ 1,555 | $ 3,797 | $ 2,062 |
Minimum | |||
Lessee, Lease, Description [Line Items] | |||
Active leases, initial term | 3 years | ||
Maximum | |||
Lessee, Lease, Description [Line Items] | |||
Active leases, initial term | 20 years |
Leases - Maturities of operatin
Leases - Maturities of operating liabilities excluding short-term leases (Details) $ in Thousands | Dec. 31, 2022 USD ($) |
Operating leases | |
2023 | $ 87,822 |
2024 | 62,361 |
2025 | 49,777 |
2026 | 41,455 |
2027 | 27,901 |
Thereafter | 64,274 |
Total minimum lease payments | 333,590 |
Less: interest expense | (51,132) |
Present value of lease obligations | 282,458 |
Less: current lease obligations | (74,299) |
Long-term portion of lease obligations | $ 208,159 |
Leases - Future minimum lease p
Leases - Future minimum lease payments under non-cancellable leases (Details) $ in Thousands | Dec. 31, 2021 USD ($) |
Future minimum annual commitments under these operating leases | |
2022 | $ 69,329 |
2023 | 58,744 |
2024 | 37,850 |
2025 | 28,203 |
2026 | 20,345 |
Thereafter | 25,716 |
Total | $ 240,187 |
Leases - Additional information
Leases - Additional information about lease obligations and supplemental cash flow information (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2022 USD ($) | |
Weighted-average remaining lease term (in years): | |
Operating leases | 5 years 7 months 6 days |
Weighted-average discount rate | |
Operating leases | 5.13% |
Cash paid for amounts included in the measurement of lease liabilities: | |
Leased assets obtained in exchange for new operating lease liabilities | $ 355,214 |
Commitments and Contingencies (
Commitments and Contingencies (Details) $ in Millions | 1 Months Ended | |
Nov. 30, 2018 USD ($) item | Mar. 31, 2017 USD ($) item shares | |
Previous surety bond agreement | ||
Commitments and contingencies | ||
Number of warrants issued | shares | 11,690 | |
Number of indemnitors | item | 5 | |
Indemnitor requirement per indemnitor | $ 7.5 | |
Reserve requirement | $ 30 | |
New surety bond agreement | ||
Commitments and contingencies | ||
Number of indemnitors | item | 2 | |
Indemnitor requirement per indemnitor | $ 3.8 | |
Reserve requirement | $ 20 |
Warrants (Details)
Warrants (Details) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | |||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | Mar. 13, 2023 | |
Warrants | ||||
Fair value of warrants outstanding | $ 759 | $ 547 | ||
Warrant fair value losses | $ 1,696 | 456 | $ (214) | |
Class A Common Stock | ||||
Warrants | ||||
Warrant exercise price (in dollars per share) | $ 11.50 | |||
Number of warrants outstanding | 8,600,000 | |||
Class of Warrant or Right, Number of Securities Called by Each Warrant or Right | 1 | |||
Fair value of warrants outstanding | $ 800 | 500 | ||
Warrant fair value losses | $ 1,700 | $ 500 | $ (200) | |
Saks Warrant | ||||
Warrants | ||||
Warrant exercise price (in dollars per share) | $ 2 | |||
Saks Warrant | Maximum | ||||
Warrants | ||||
Number of shares of Common Stock acquired with warrants | 18,000,000 |
Equity (Details)
Equity (Details) | Dec. 31, 2022 $ / shares shares | Feb. 11, 2022 |
Class A Common Stock | ||
Members' equity and temporary equity | ||
Exchange ratio of outstanding units to stock | 1 | |
Common stock shares authorized | 1,000,000,000 | |
Common stock, par value | $ / shares | $ 0.0001 | |
Common stock shares outstanding | 62,716,000 | |
Class V Common Stock | ||
Members' equity and temporary equity | ||
Common stock shares authorized | 500,000,000 | |
Common stock, par value | $ / shares | $ 0.0001 | |
Common stock shares outstanding | 61,359,475 | |
Reverse Capitalization | Class A Common Stock | ||
Members' equity and temporary equity | ||
Exchange ratio of outstanding units to stock | 37.2275 |
Equity Based Compensation - Uni
Equity Based Compensation - Unit Option Plan (Details) - Stock options - USD ($) $ / shares in Units, $ in Millions | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Equity Based Compensation | |||
Award term | 10 years | ||
Assumptions | |||
Approximate risk-free rate | 0.49% | 0.33% | |
Average expected life | 6 years | 6 years | |
Volatility | 47.60% | 65.20% | |
Estimated per share fair value of options granted | $ 12.89 | $ 16.67 | |
Other disclosures | |||
Expense remaining to be recognized | $ 0.6 | ||
Period expense remaining to be recognized | 7 years | ||
Options outstanding | 5,450 | 7,828 | 8,548 |
Option exercised | 1,844 | 47 | |
Minimum | |||
Equity Based Compensation | |||
Vesting period | 3 years | ||
Maximum | |||
Equity Based Compensation | |||
Vesting period | 5 years |
Equity Based Compensation - NSO
Equity Based Compensation - NSO activity (Details) - Stock options - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | |
Number of shares | |||
Balance at the beginning | 7,828 | 8,548 | |
Granted | 30 | ||
Exercised | (1,844) | (47) | |
Cancelled/Forfeited | (422) | (703) | |
Expired | (112) | ||
Balance at the end | 5,450 | 7,828 | 8,548 |
Weighted average exercise per share | |||
Balance at the beginning (in dollars per share) | $ 0.78 | $ 0.78 | |
Granted (in dollars per share) | 0.78 | ||
Exercised/Released (in dollars per share) | 0.78 | ||
Cancelled/Forfeited (in dollars per share) | 0.78 | ||
Expired (in dollars per share) | 0.78 | ||
Balance at the end (in dollars per share) | $ 0.78 | $ 0.78 | |
Other disclosures | |||
Weighted-average remaining contractual term (in years) | 5 years 8 months 19 days | 6 years 18 days | 7 years 1 month 13 days |
Balance at the beginning (in dollars) | $ 2,235 | $ 72,956 | $ 598 |
Balance at the end (in dollars) | $ 2,235 | $ 72,956 | $ 598 |
Equity Based Compensation - Pro
Equity Based Compensation - Profits Interests (Details) - Profits interests - USD ($) $ in Millions | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Profits interests outstanding (in shares) | 9,300,000 | 9,300,000 |
Profits interest expense remained to be recognized | $ 0.6 | |
Executive Officer | ||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||
Profits interests issued (in shares) | 0 | |
Period expense remaining to be recognized | 2 years 1 month 6 days |
Equity Based Compensation - 202
Equity Based Compensation - 2021 Plan (Details) - Equity Incentive Plan 2021 [Member] $ in Millions | 12 Months Ended |
Dec. 31, 2022 USD ($) shares | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Number of shares authorized | 15,900,000 |
Number of additional shares authorized | 7,453,734 |
Maximum automatic annual increase (in shares) | 19,900,000 |
Maximum automatic annual increase in shares, as a percentage of shares outstanding | 5% |
Award term | 10 years |
Unrecognized cost, nonoptions | $ | $ 26 |
3-year vesting period | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Vesting percentage | 33.33% |
4-year vesting period | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Vesting percentage | 25% |
Restricted Stock Units | Minimum | 3-year vesting period | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Vesting period | 3 years |
Restricted Stock Units | Minimum | 4-year vesting period | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Vesting period | 3 years |
Restricted Stock Units | Maximum | 4-year vesting period | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Vesting period | 4 years |
Equity Based Compensation - RSU
Equity Based Compensation - RSU Activity (Details) - Restricted Stock Units (RSUs) [Member] $ / shares in Units, $ in Thousands | 12 Months Ended |
Dec. 31, 2022 USD ($) $ / shares shares | |
Number of shares | |
Granted | shares | 5,770 |
Exercised | shares | (100) |
Cancelled/Forfeited | shares | (166) |
Balance at the end | shares | 5,504 |
Weighted average exercise per share | |
Granted (in dollars per share) | $ / shares | $ 6.06 |
Exercised/Released (in dollars per share) | $ / shares | 3.09 |
Cancelled/Forfeited (in dollars per share) | $ / shares | 3.52 |
Balance at the end (in dollars per share) | $ / shares | $ 6.23 |
Other disclosures | |
Weighted-average remaining contractual term (in years) | 3 years |
Balance at the beginning (in dollars) | $ | $ 6,549 |
Balance at the end (in dollars) | $ | $ 6,549 |
Noncontrolling Interest (Detail
Noncontrolling Interest (Details) - shares | 11 Months Ended | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2022 | Dec. 31, 2021 | |
Noncontrolling Interest | |||
Common units outstanding | 0 | 0 | 1,149,000 |
Issuance of Class A shares upon conversion of Class V shares (in shares) | 8,421,190 | ||
Class V Common Stock | |||
Noncontrolling Interest | |||
Common stock shares outstanding | 61,359,475 | 61,359,475 | |
Class A Common Stock | |||
Noncontrolling Interest | |||
Common stock shares outstanding | 62,716,000 | 62,716,000 | |
Exchange ratio of outstanding units to stock | 1 | 1 | |
Inspirato Incorporated | |||
Noncontrolling Interest | |||
Ownership (as a percent) | 47% | 47% | |
Inspirato Incorporated | Inspirato LLC | |||
Noncontrolling Interest | |||
Common units outstanding | 55,253,000 | 55,253,000 | |
Ownership (as a percent) | 47% | 47% | |
Issuance of Class A shares upon conversion of Class V shares (in shares) | 8,421,000 | ||
Legacy Inspirato Holders | Inspirato LLC | |||
Noncontrolling Interest | |||
Common units outstanding | 70,000,000 | 70,000,000 | |
Ownership (as a percent) | 58.80% | 58.80% | |
Non controlling interest percentage | 57.50% | 57.50% | |
Legacy Inspirato Holders | Class V Common Stock | |||
Noncontrolling Interest | |||
Common stock shares outstanding | 70,000,000 | 70,000,000 | |
Exchange ratio of outstanding units to stock | 1 | 1 | |
Legacy Inspirato Holders | Class A Common Stock | |||
Noncontrolling Interest | |||
Exchange ratio of outstanding units to stock | 1 | 1 |
Noncontrolling Interest - Chang
Noncontrolling Interest - Changes in ownership of New Common Units in Inspirato LLC (Details) - shares | 11 Months Ended | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2022 | Dec. 31, 2021 | |
Noncontrolling Interest | |||
Common units outstanding | 0 | 0 | 1,149,000 |
Issuance of Class A shares upon conversion of Class V shares (in shares) | 8,421,190 | ||
Inspirato Incorporated | |||
Noncontrolling Interest | |||
Percentage ownership, end of period | 47% | 47% | |
Inspirato Incorporated | Inspirato LLC | |||
Noncontrolling Interest | |||
Common units outstanding | 55,253,000 | 55,253,000 | |
Recapitalization | 46,832,000 | ||
Issuance of Class A shares upon conversion of Class V shares (in shares) | 8,421,000 | ||
Percentage ownership, end of period | 47% | 47% | |
Legacy Inspirato Holders | Inspirato LLC | |||
Noncontrolling Interest | |||
Common units outstanding | 70,000,000 | 70,000,000 | |
Percentage ownership, end of period | 58.80% | 58.80% | |
Inspirato LLC | |||
Noncontrolling Interest | |||
Common units outstanding | 116,613,000 | 116,613,000 | |
Recapitalization | 116,613,000 | ||
Continuing Inspirato Members | Inspirato LLC | |||
Noncontrolling Interest | |||
Common units outstanding | 59,653,000 | 59,653,000 | |
Recapitalization | 66,945,000 | ||
Vesting of Profits Interests | 1,129,000 | ||
Issuance of Class A shares upon conversion of Class V shares (in shares) | (8,421,000) | ||
Unvested Continuing Inspirato Members [Member] | Inspirato LLC | |||
Noncontrolling Interest | |||
Common units outstanding | 1,707,000 | 1,707,000 | |
Recapitalization | 2,836,000 | ||
Vesting of Profits Interests | (1,129,000) |
Employee Benefit Plan (Details)
Employee Benefit Plan (Details) $ in Millions | 12 Months Ended | ||
Dec. 31, 2022 UYI | Dec. 31, 2022 USD ($) | Dec. 31, 2021 USD ($) | |
Employee Benefit Plan | |||
Employees participating percentage | 90% | 90% | |
Company match percentage | 50% | 50% | |
Percent of employer match of employee's eligible pay | 6% | 6% | |
Vesting percentage | 100% | 100% | |
Maximum amount employer can contribute per employee per year | UYI | UYI 1,500 | ||
Contribution expense | $ | $ 1.3 | $ 0.9 |
Geographical Information (Detai
Geographical Information (Details) - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 |
Geographical Information | ||
Long lived assets | $ 290,000 | $ 8,695 |
United States | ||
Geographical Information | ||
Long lived assets | 205,469 | 7,507 |
Rest of World | ||
Geographical Information | ||
Long lived assets | $ 84,531 | $ 1,188 |
Related Party Transactions (Det
Related Party Transactions (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Related party transactions | ||
Accounts receivable, net - related parties | $ 663 | $ 386 |
Executive Officer | ||
Related party transactions | ||
Payments to related party | 40 | |
Exclusive Resorts | ||
Related party transactions | ||
Payments to related party | $ 2,600 | $ 3,400 |