XML 45 R36.htm IDEA: XBRL DOCUMENT v3.22.2.2
Significant Accounting Policies and Restatement of Previously Issued Financial Statements (As Restated) - Restatement (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Dec. 31, 2021
Dec. 31, 2020
CONSOLIDATED BALANCE SHEETS (Unaudited)        
Accounts receivable, net $ 1,991   $ 2,389  
Total current assets 169,196   114,774  
Right of use asset 214,802      
Total assets 415,440   145,770  
Accounts payable 31,667   33,140  
Lease liability - current 69,207      
Total current liabilities 292,218   229,712  
Lease liability - noncurrent 152,596      
Total liabilities 478,205   252,177  
Accumulated deficit (223,653)   (211,168)  
Total equity excluding noncontrolling interest 13,792   (189,691)  
Noncontrolling interest (76,557)      
Total equity (62,765)   (189,691)  
Total liabilities, temporary equity, and stockholders' deficit 415,440   145,770  
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited)        
Cost of revenue 47,309 $ 32,089    
Gross margin 34,764 17,191    
Loss and comprehensive loss before income taxes (24,022) (3,910)    
Net loss and comprehensive loss (24,203) (3,910)    
Net loss and comprehensive loss attributable to noncontrolling interests 11,901      
Net loss and comprehensive loss attributable to Inspirato Incorporated $ (12,302) $ (3,910)    
Basic net loss attributable to Inspirato Incorporated per common unit and class A share $ (0.29) $ (0.04)    
Diluted net loss attributable to Inspirato Incorporated per common unit and class A share $ (0.29) $ (0.04)    
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)        
Consolidated net loss $ (24,203) $ (3,910)    
Non-cash lease expense 790 380    
Accounts receivable, net 398 1,189    
Accounts payable (1,473) 5,918    
Operating lease right-of-use assets exchanged for lease obligations 239,785      
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Unaudited)        
Consolidated net loss (24,203) (3,910)    
Balance at end of period (62,765) (166,687)    
Accumulated Deficit        
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited)        
Net loss and comprehensive loss (12,302) (3,910)    
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Unaudited)        
Consolidated net loss (12,302) (3,910)    
Balance at end of period (223,653) $ (188,673)    
Noncontrolling Interests        
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited)        
Net loss and comprehensive loss (11,901)      
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Unaudited)        
Consolidated net loss (11,901)      
Balance at end of period (76,557)      
Previously Reported        
CONSOLIDATED BALANCE SHEETS (Unaudited)        
Accounts receivable, net 1,770      
Total current assets 168,975      
Right of use asset 190,223      
Total assets 390,640      
Accounts payable 31,504      
Lease liability - current 61,984      
Total current liabilities 284,832      
Lease liability - noncurrent 134,794      
Total liabilities 453,017      
Accumulated deficit (223,387)      
Total equity excluding noncontrolling interest 14,058      
Noncontrolling interest (76,435)      
Total equity (62,377)      
Total liabilities, temporary equity, and stockholders' deficit 390,640      
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited)        
Cost of revenue 46,921      
Gross margin 35,152      
Loss and comprehensive loss before income taxes (23,634)      
Net loss and comprehensive loss (23,815)      
Net loss and comprehensive loss attributable to noncontrolling interests 11,779      
Net loss and comprehensive loss attributable to Inspirato Incorporated $ (12,036)      
Basic net loss attributable to Inspirato Incorporated per common unit and class A share $ (0.28)      
Diluted net loss attributable to Inspirato Incorporated per common unit and class A share $ (0.28)      
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)        
Consolidated net loss $ (23,815)      
Non-cash lease expense 344      
Accounts receivable, net 619      
Accounts payable (1,636)      
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Unaudited)        
Consolidated net loss (23,815)      
Balance at end of period (62,377)   (189,691) $ (163,205)
Previously Reported | Accumulated Deficit        
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited)        
Net loss and comprehensive loss (12,036)      
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Unaudited)        
Consolidated net loss (12,036)      
Balance at end of period (223,387)   $ (211,168) $ (184,682)
Previously Reported | Noncontrolling Interests        
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited)        
Net loss and comprehensive loss (11,779)      
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Unaudited)        
Consolidated net loss (11,779)      
Balance at end of period (76,435)      
ASC 842 Lease Adjustments        
CONSOLIDATED BALANCE SHEETS (Unaudited)        
Right of use asset 24,579      
Total assets 24,579      
Accounts payable (401)      
Lease liability - current 7,223      
Total current liabilities 6,822      
Lease liability - noncurrent 17,802      
Total liabilities 24,624      
Accumulated deficit (31)      
Total equity excluding noncontrolling interest (31)      
Noncontrolling interest (14)      
Total equity (45)      
Total liabilities, temporary equity, and stockholders' deficit 24,579      
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited)        
Cost of revenue 45      
Gross margin (45)      
Loss and comprehensive loss before income taxes (45)      
Net loss and comprehensive loss (45)      
Net loss and comprehensive loss attributable to noncontrolling interests 14      
Net loss and comprehensive loss attributable to Inspirato Incorporated (31)      
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)        
Consolidated net loss (45)      
Non-cash lease expense 446      
Accounts payable (401)      
Operating lease right-of-use assets exchanged for lease obligations 239,785      
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Unaudited)        
Consolidated net loss (45)      
Balance at end of period (45)      
ASC 842 Lease Adjustments | Accumulated Deficit        
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited)        
Net loss and comprehensive loss (31)      
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Unaudited)        
Consolidated net loss (31)      
Balance at end of period (31)      
ASC 842 Lease Adjustments | Noncontrolling Interests        
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited)        
Net loss and comprehensive loss (14)      
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Unaudited)        
Consolidated net loss (14)      
Balance at end of period (14)      
Property-related and Other Expense Adjustments        
Property-related and other expenses 200      
CONSOLIDATED BALANCE SHEETS (Unaudited)        
Accounts receivable, net 221      
Total current assets 221      
Total assets 221      
Accounts payable 564      
Total current liabilities 564      
Total liabilities 564      
Accumulated deficit (235)      
Total equity excluding noncontrolling interest (235)      
Noncontrolling interest (108)      
Total equity (343)      
Total liabilities, temporary equity, and stockholders' deficit 221      
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited)        
Cost of revenue 343      
Gross margin (343)      
Loss and comprehensive loss before income taxes (343)      
Net loss and comprehensive loss (343)      
Net loss and comprehensive loss attributable to noncontrolling interests 108      
Net loss and comprehensive loss attributable to Inspirato Incorporated $ (235)      
Basic net loss attributable to Inspirato Incorporated per common unit and class A share $ (0.01)      
Diluted net loss attributable to Inspirato Incorporated per common unit and class A share $ (0.01)      
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)        
Consolidated net loss $ (343)      
Accounts receivable, net (221)      
Accounts payable 564      
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Unaudited)        
Consolidated net loss (343)      
Balance at end of period (343)      
Property-related and Other Expense Adjustments | Accumulated Deficit        
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited)        
Net loss and comprehensive loss (235)      
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Unaudited)        
Consolidated net loss (235)      
Balance at end of period (235)      
Property-related and Other Expense Adjustments | Noncontrolling Interests        
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS AND COMPREHENSIVE LOSS (Unaudited)        
Net loss and comprehensive loss (108)      
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY (Unaudited)        
Consolidated net loss (108)      
Balance at end of period $ (108)