ZYBERNO
Stock Report
Updated Jun 12, 2026

Inspirato Incorporated (ISPOW)

Financial Services • NASDAQ

$0.01

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
7.0/100
POOR BUSINESS
Inspirato Incorporated (ISPOW) scores 7/100 — concerning metrics indicating significant structural or financial risks.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
N/A (Requires more data)
Requires fair value calculation and current price data
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (0.0%)
Debt-to-Equity (Solvency Risk):EXCELLENT (0.00x)
Operating Margin (Operational Efficiency):CRITICAL (-4.1%)
Return on Capital (Capital Efficiency):CRITICAL (-85.2%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

Inspirato Incorporated (ISPOW) stock report — Zyberno Score 7/100 (POOR BUSINESS). Full financial analysis on Zyberno.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:0.01
Market Cap:$90.36K

Valuation Multiples (2)

P/S Ratio:0.00x
Peg Ratio:-999.00x

Enterprise Metrics (2)

Enterprise Value:$142.91M
Ev Ebitda Ratio:367.38x
B. Profitability Assessment

Return Metrics (4)

ROA:-4.1%
Reinvestment Rate:77.1%
Fundamental Growth Rate (g):-65.7%

Margin Analysis (3)

Operating Margin Ttm:-4.1%
Net Margin Ttm:-4.2%
Ebitda Margin:0.2%

TTM Performance (3)

Gross Margin Ttm:33.2%
Operating Margin Ttm:-4.1%
Net Margin Ttm:-4.2%

Yield Metrics (2)

Earnings Yield:-$30.42K
Dividend Yield:0.0%
C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

EPS Surprise vs Expected:-166.1%
Latest Earnings Filed:2025-11-05

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):-11.7%
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.24x
Quick Ratio:0.24x
Cash Ratio:0.07x

Leverage Analysis (1)

Debt To Ebitda:402.40x

Coverage Ratios (2)

Interest Coverage Ratio:-3.57x
Times Interest Earned:-3.57

Capital Structure (4)

Working Capital:-147,481,000.00
Cash And Cash Equivalents:13,715,000.00
Long Term Debt:$106.48M
Net Debt:$142.82M
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $247.65M
Linear Growth: -11.7%
📊 Click to view full ISPOW Revenue analysis & methodology →
Cost Of Revenue Ttm:$165.38M

Profitability Breakdown (2)

Gross profit TTM: $82.27M
Linear Growth: -13.6%
📊 Click to view full ISPOW Gross Profit analysis & methodology →
-$10.04M

Bottom Line Performance (3)

-$10.49M
Income Before Tax:-$10.04M
Ebitda Ttm:389,000.00

Operating Expenses (5)

Operating Expenses:0.00
R And D Expense:0.00
Sga Expense:42,174,000.00
Income Tax Expense:$453.00K
Interest Expense:2,300,000.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:75.9%
Ebitda Margin:0.2%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$228.29M
Current Assets:$45.87M
Ppe Net:44,781,000.00
Goodwill:21,233,000.00
Intangible Assets:$0.00

Liability Structure (4)

Total Liabilities:362,263,000.00
Current Liabilities:193,350,000.00
Long Term Debt:$106.48M
Short Term Debt:$50.05M

Equity & Capital (3)

Equity:-$133.98M
Retained Earnings:-$299.39M
Common Stock:0.00

Working Capital Items (3)

Accounts Receivable:2,944,000.00
Inventory:0.00
Accounts Payable:23,021,000.00

Special Items (2)

Contract Liabilities:152,740,000.00
Stock Based Compensation:240,000.00
C. Cash Flow Analysis

Operating Activities (2)

-$784.00K-$5.85M

Investment Activities (2)

Investing Cash Flow:-$915.00K
Capital Expenditures Ttm:5,066,000.00

Financing Activities (3)

Financing Cash Flow:$2.00M
Dividends Paid Ttm:0.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:176,000,000.00
Long Term Debt Issuance:$14.00M
Long Term Debt Repayments:$27.27M

Non-Cash Items (1)

Depreciation Amortization Ttm:10,430,000.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-2.32
-$2.19
Earnings Per Share Ttm:-$0.84

Revenue & Cash Per Share (2)

Sales Per Share Ttm:19.73
Operating Cash Flow Per Share:-$1.26

Book Value & Capital (2)

Book Value Per Share:-$10.68
Cash Per Share:1.09

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.97x
Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:84.12x
Days Sales Outstanding Ttm:4.34

Inventory Management (2)

Inventory Turnover Ttm:-999.00x
Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:50.81
Cash Conversion Cycle:-1,045.47
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:0.00
Quality Score:15.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Damodaran Growth Analysis (2)

Reinvestment Rate:77.1%
Fundamental Growth Rate (g):-65.7%
B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (1)

Revenue Growth Rate (Linear):-11.7%

Other Growth Rates (1)

Gross Profit Growth Rate (Linear):-13.6%
C. Company Profile & Context

Corporate Information (6)

Symbol:ISPOW
Company Name:Inspirato Incorporated
Sector:Financial Services
Industry:Blank Checks
Exchange:NASDAQ
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:penny
Volume Category:N/A

Share Structure (3)

Shares Outstanding:12.55M
Shares Outstanding Basic:12.55M
Shares Outstanding Diluted:12.55M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-06-12 11:51:52 UTC
Data Timestamp:2026-06-12T11:51:52.477967
Scroll to Top