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 6 Months Ended
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2021
Mar. 31, 2021
Jun. 30, 2022
Jun. 30, 2021
Dec. 31, 2021
Dec. 31, 2020
Consolidated Balance Sheet:                
Accounts receivable, net $ 1,776       $ 1,776   $ 2,389  
Total current assets 160,609       160,609   114,774  
Right of use asset 259,714       259,714      
Total assets 454,590       454,590   145,770  
Accounts payable 32,443       32,443   33,140  
Lease liability - current 74,245       74,245      
Total current liabilities 301,651       301,651   229,712  
Lease liability - noncurrent 191,986       191,986      
Total liabilities 515,025       515,025   252,177  
Accumulated deficit (225,720)       (225,720)   (211,168)  
Total equity excluding noncontrolling interest 19,091       19,091   (189,691)  
Noncontrolling interest (79,526)       (79,526)      
Total equity (60,435)       (60,435)   (189,691)  
Total liabilities, temporary equity, and stockholders' deficit 454,590       454,590   145,770  
Condensed Consolidated Statement of Operations and Comprehensive Loss:                
Cost of revenue 57,402   $ 35,623   104,711 $ 67,712    
Gross margin 26,296   16,663   61,060 33,854    
General and administrative 16,250   13,024   33,944 21,658    
Loss and comprehensive loss before income taxes (4,830)   (568)   (28,852) (4,480)    
Net loss and comprehensive loss (5,036) $ (24,203) (568) $ (3,910) (29,239) (4,480)    
Net loss and comprehensive loss attributable to noncontrolling interests 2,969       14,870      
Net loss and comprehensive loss attributable to Inspirato Incorporated $ (2,067)   $ (568)   $ (14,369) $ (4,480)    
Basic net loss attributable to Inspirato Incorporated per common unit and class A share $ (0.04)   $ (0.01)   $ (0.30) $ (0.04)    
Diluted net loss attributable to Inspirato Incorporated per common unit and class A share $ (0.04)   $ (0.01)   $ (0.30) $ (0.04)    
Condensed Consolidated Statement of Cash Flows                
Consolidated net loss $ (5,036) (24,203)     $ (29,239) $ (4,480)    
Non-cash lease expense           515    
Non-cash lease expense         179      
Accounts receivable, net         613 183    
Accounts payable         (697) 10,566    
Operating lease right-of-use assets exchanged for lease obligations         306,912      
Condensed Consolidated Statement of Equity                
Consolidated net loss (5,036) (24,203)     (29,239) (4,480)    
Balance at end of period (60,435) (62,765) $ (166,789) (166,687) (60,435) (166,789)    
Accumulated Deficit                
Condensed Consolidated Statement of Operations and Comprehensive Loss:                
Net loss and comprehensive loss (2,067) (12,302) (568) (3,910)        
Condensed Consolidated Statement of Cash Flows                
Consolidated net loss (2,067) (12,302)            
Condensed Consolidated Statement of Equity                
Consolidated net loss (2,067) (12,302)            
Balance at end of period (225,720) (223,653) $ (189,241) $ (188,673) (225,720) $ (189,241)    
Noncontrolling Interests                
Condensed Consolidated Statement of Operations and Comprehensive Loss:                
Net loss and comprehensive loss (2,969) (11,901)            
Condensed Consolidated Statement of Cash Flows                
Consolidated net loss (2,969) (11,901)            
Condensed Consolidated Statement of Equity                
Consolidated net loss (2,969) (11,901)            
Balance at end of period (79,526) (76,557)     (79,526)      
Previously Reported                
Consolidated Balance Sheet:                
Accounts receivable, net 2,725       2,725      
Total current assets 161,558       161,558      
Right of use asset 236,393       236,393      
Total assets 432,218       432,218      
Accounts payable 35,319       35,319      
Lease liability - current 65,210       65,210      
Total current liabilities 295,492       295,492      
Lease liability - noncurrent 177,597       177,597      
Total liabilities 494,477       494,477      
Accumulated deficit (226,361)       (226,361)      
Total equity excluding noncontrolling interest 18,450       18,450      
Noncontrolling interest (80,709)       (80,709)      
Total equity (62,259)       (62,259)      
Total liabilities, temporary equity, and stockholders' deficit 432,218       432,218      
Condensed Consolidated Statement of Operations and Comprehensive Loss:                
Cost of revenue 60,081       107,002      
Gross margin 23,617       58,769      
General and administrative 15,782       33,476      
Loss and comprehensive loss before income taxes (7,042)       (30,676)      
Net loss and comprehensive loss (7,248)       (31,063)      
Net loss and comprehensive loss attributable to noncontrolling interests 4,274       16,053      
Net loss and comprehensive loss attributable to Inspirato Incorporated $ (2,974)       $ (15,010)      
Basic net loss attributable to Inspirato Incorporated per common unit and class A share $ (0.06)       $ (0.32)      
Diluted net loss attributable to Inspirato Incorporated per common unit and class A share $ (0.06)       $ (0.32)      
Condensed Consolidated Statement of Cash Flows                
Consolidated net loss $ (7,248) (23,815)     $ (31,063)      
Non-cash lease expense         76      
Accounts receivable, net         (336)      
Accounts payable         2,179      
Condensed Consolidated Statement of Equity                
Consolidated net loss (7,248) (23,815)     (31,063)      
Balance at end of period (62,259) (62,377)     (62,259)   (189,691) $ (163,205)
Previously Reported | Accumulated Deficit                
Condensed Consolidated Statement of Cash Flows                
Consolidated net loss (2,974) (12,036)            
Condensed Consolidated Statement of Equity                
Consolidated net loss (2,974) (12,036)            
Balance at end of period (226,361) (223,387)     (226,361)   $ (211,168) $ (184,682)
Previously Reported | Noncontrolling Interests                
Condensed Consolidated Statement of Cash Flows                
Consolidated net loss (4,274) (11,779)            
Condensed Consolidated Statement of Equity                
Consolidated net loss (4,274) (11,779)            
Balance at end of period (80,709) (76,435)     (80,709)      
ASC 842 Lease Adjustments                
Consolidated Balance Sheet:                
Right of use asset 23,321       23,321      
Total assets 23,321       23,321      
Accounts payable (596)       (596)      
Lease liability - current 9,035       9,035      
Total current liabilities 8,439       8,439      
Lease liability - noncurrent 14,389       14,389      
Total liabilities 22,828       22,828      
Accumulated deficit 198       198      
Total equity excluding noncontrolling interest 198       198      
Noncontrolling interest 295       295      
Total equity 493       493      
Total liabilities, temporary equity, and stockholders' deficit 23,321       23,321      
Condensed Consolidated Statement of Operations and Comprehensive Loss:                
Cost of revenue (538)       (493)      
Gross margin 538       493      
Loss and comprehensive loss before income taxes 539       493      
Net loss and comprehensive loss 539       493      
Net loss and comprehensive loss attributable to noncontrolling interests (320)       (295)      
Net loss and comprehensive loss attributable to Inspirato Incorporated 219       198      
Condensed Consolidated Statement of Cash Flows                
Consolidated net loss 539 (45)     493      
Non-cash lease expense         103      
Accounts payable         (596)      
Operating lease right-of-use assets exchanged for lease obligations         306,912      
Condensed Consolidated Statement of Equity                
Consolidated net loss 539 (45)     493      
Balance at end of period 493 (45)     493      
ASC 842 Lease Adjustments | Accumulated Deficit                
Condensed Consolidated Statement of Cash Flows                
Consolidated net loss 219 (31)            
Condensed Consolidated Statement of Equity                
Consolidated net loss 219 (31)            
Balance at end of period 198 (31)     198      
ASC 842 Lease Adjustments | Noncontrolling Interests                
Condensed Consolidated Statement of Cash Flows                
Consolidated net loss 320 (14)            
Condensed Consolidated Statement of Equity                
Consolidated net loss 320 (14)            
Balance at end of period 295 (14)     295      
Property-related and Other Expense Adjustments                
Property Related And Other Expenses         2,300      
Consolidated Balance Sheet:                
Accounts receivable, net (949)       (949)      
Total current assets (949)       (949)      
Total assets (949)       (949)      
Accounts payable (2,280)       (2,280)      
Total current liabilities (2,280)       (2,280)      
Total liabilities (2,280)       (2,280)      
Accumulated deficit 443       443      
Total equity excluding noncontrolling interest 443       443      
Noncontrolling interest 888       888      
Total equity 1,331       1,331      
Total liabilities, temporary equity, and stockholders' deficit (949)       (949)      
Condensed Consolidated Statement of Operations and Comprehensive Loss:                
Cost of revenue (2,141)       (1,798)      
Gross margin 2,141       1,798      
General and administrative 468       468      
Loss and comprehensive loss before income taxes 1,673       1,331      
Net loss and comprehensive loss 1,673       1,331      
Net loss and comprehensive loss attributable to noncontrolling interests (985)       (888)      
Net loss and comprehensive loss attributable to Inspirato Incorporated $ 688       $ 443      
Basic net loss attributable to Inspirato Incorporated per common unit and class A share $ 0.02       $ 0.02      
Diluted net loss attributable to Inspirato Incorporated per common unit and class A share $ 0.02       $ 0.02      
Condensed Consolidated Statement of Cash Flows                
Consolidated net loss $ 1,673 (343)     $ 1,331      
Accounts receivable, net         949      
Accounts payable         (2,280)      
Condensed Consolidated Statement of Equity                
Consolidated net loss 1,673 (343)     1,331      
Balance at end of period 1,331 (343)     1,331      
Property-related and Other Expense Adjustments | Accumulated Deficit                
Condensed Consolidated Statement of Cash Flows                
Consolidated net loss 688 (235)            
Condensed Consolidated Statement of Equity                
Consolidated net loss 688 (235)            
Balance at end of period 443 (235)     443      
Property-related and Other Expense Adjustments | Noncontrolling Interests                
Condensed Consolidated Statement of Cash Flows                
Consolidated net loss 985 (108)            
Condensed Consolidated Statement of Equity                
Consolidated net loss 985 (108)            
Balance at end of period $ 888 $ (108)     $ 888