XML 21 R7.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
5 Months Ended 12 Months Ended
Dec. 31, 2020
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities:        
Consolidated net loss $ (2,958,534) $ (4,878,363)    
Changes in current assets and liabilities:        
Prepaid expenses (509,248)      
Accounts payable 61,811 2,674,461    
Accrued liabilities   1,059,500    
Net cash provided by operating activities (537,611) (1,129,345)    
Cash flows from investing activities:        
Net cash used in investing activities (175,950,000)      
Cash flows from financing activities:        
Net cash provided by (used in) financing activities 177,729,837      
Net increase in cash, cash equivalents, and restricted cash 1,242,226 (1,129,345)    
Cash, cash equivalents, and restricted cash-beginning of year   1,242,226    
Cash, cash equivalents, and restricted cash-end of year 1,242,226 112,881 $ 1,242,226  
Inspirato LLC        
Cash flows from operating activities:        
Consolidated net loss   (22,218,000) (540,000) $ (6,249,000)
Adjustments to reconcile consolidated net loss to net cash        
Depreciation and amortization   4,275,000 4,632,000 5,108,000
Warrant fair value (gains) losses   456,000 (214,000) 66,000
Equity-based compensation   3,258,000 2,790,000 1,434,000
Gain on forgiveness of debt   (9,518,000)    
Changes in current assets and liabilities:        
Accounts receivable   589,000 7,782,000 6,233,000
Accounts receivable - related parties   118,000 216,000 (31,000)
Prepaid subscriber travel   (5,379,000) 2,355,000 (3,522,000)
Prepaid expenses   (4,990,000) 348,000 (797,000)
Other assets   191,000 7,000 (16,000)
Accounts payable   17,085,000 (5,907,000) (62,000)
Accrued liabilities   2,957,000 (963,000) (10,000)
Deferred revenue   42,301,000 765,000 527,000
Deferred rent   (370,000) 308,000 1,267,000
Net cash provided by operating activities   28,755,000 11,579,000 3,948,000
Cash flows from investing activities:        
Development of internal-use software   (1,052,000) (2,274,000) (1,125,000)
Purchase of property and equipment   (2,964,000) (1,618,000) (3,300,000)
Net cash used in investing activities   (4,016,000) (3,892,000) (4,425,000)
Cash flows from financing activities:        
Repayments of debt   (765,000) (21,000,000) (924,000)
Proceeds from debt     37,550,000 7,000,000
Common unit redemptions   (7,258,000)    
Preferred unit redemptions   (496,000)    
Employee tax withholding for unit option exercises   (148,000)    
Distributions   (120,000)    
Net cash provided by (used in) financing activities   (8,787,000) 16,550,000 6,076,000
Net increase in cash, cash equivalents, and restricted cash   15,952,000 24,237,000 5,599,000
Cash, cash equivalents, and restricted cash-beginning of year   67,001,000 42,764,000 37,165,000
Cash, cash equivalents, and restricted cash-end of year $ 67,001,000 82,953,000 67,001,000 42,764,000
Supplemental cash flow information-cash paid for interest   609,000 $ 584,000 1,160,000
Significant noncash transaction:        
Modified retrospective adjustment for accounting principle adoption       $ 4,647,000
Gain on forgiveness of debt   $ 9,518,000