Inspirato Incorporated (ISPO)
NASDAQ: ISPO · Real-Time Price · USD
4.050
-0.090 (-2.17%)
At close: Apr 1, 2025, 4:00 PM
4.089
+0.039 (0.97%)
After-hours: Apr 1, 2025, 6:52 PM EDT

Inspirato Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2018
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2018
Net Income
-5.39-51.76-24.06-22.22-0.54
Upgrade
Depreciation & Amortization
66.6598.1893.534.284.63
Upgrade
Loss (Gain) From Sale of Assets
0.450.690.21--
Upgrade
Asset Writedown & Restructuring Costs
-29.940.840.93--
Upgrade
Stock-Based Compensation
18.4413.658.83.262.79
Upgrade
Other Operating Activities
-4.29-42.61-25.33-9.06-0.21
Upgrade
Change in Accounts Receivable
-0.5-0.55-1.030.718
Upgrade
Change in Accounts Payable
-6.31-6.12-4.0820.04-5.91
Upgrade
Change in Unearned Revenue
-6.03-13.61-5.2142.30.77
Upgrade
Change in Other Net Operating Assets
-48.9-90.1-89.46-10.552.06
Upgrade
Operating Cash Flow
-15.77-51.39-45.6928.7611.58
Upgrade
Operating Cash Flow Growth
---148.34%193.29%
Upgrade
Capital Expenditures
-5.47-6.31-8.85-2.96-1.62
Upgrade
Sale (Purchase) of Intangibles
-0.54-5.82-5.42-1.05-2.27
Upgrade
Investing Cash Flow
-6.01-12.12-14.27-4.02-3.89
Upgrade
Long-Term Debt Issued
-2514-37.55
Upgrade
Long-Term Debt Repaid
---27.27-0.77-21
Upgrade
Net Debt Issued (Repaid)
-25-13.27-0.7716.55
Upgrade
Issuance of Common Stock
15.670.886.89--
Upgrade
Repurchase of Common Stock
-0.7-0.18-0.67-7.41-
Upgrade
Common Dividends Paid
---0.18-0.12-
Upgrade
Other Financing Activities
-0.45-1.8666.17--
Upgrade
Financing Cash Flow
14.5223.8458.95-8.7916.55
Upgrade
Net Cash Flow
-7.26-39.67-1.0115.9524.24
Upgrade
Free Cash Flow
-21.24-57.7-54.5425.799.96
Upgrade
Free Cash Flow Growth
---158.92%1437.19%
Upgrade
Free Cash Flow Margin
-7.59%-17.53%-15.78%10.99%6.02%
Upgrade
Free Cash Flow Per Share
-3.58-17.07-20.854.89170.83
Upgrade
Cash Interest Paid
-1.860.290.610.58
Upgrade
Cash Income Tax Paid
0.280.310.08-0.08
Upgrade
Levered Free Cash Flow
29.0442.7743.3745.8220.1
Upgrade
Unlevered Free Cash Flow
30.3644.2943.4946.2220.44
Upgrade
Change in Net Working Capital
23.1422.2514.69-61.85-17.04
Upgrade
Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q