# EDGAR Filing Document

**Accession Number:** 0001820566
**File Stem:** 0001820566-25-000115
**Filing Date:** 2025-8
**Character Count:** 39951
**Document Hash:** 197a04cbf3b2ea8e513b222a7176d3af
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001820566-25-000115.hdr.sgml**: 20250812

**ACCESSION NUMBER**: 0001820566-25-000115

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 15

**CONFORMED PERIOD OF REPORT**: 20250812

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Regulation FD Disclosure

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250812

**DATE AS OF CHANGE**: 20250812

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Inspirato Inc
- **CENTRAL INDEX KEY:** 0001820566
- **STANDARD INDUSTRIAL CLASSIFICATION:** BLANK CHECKS [6770]
- **ORGANIZATION NAME:** 05 Real Estate & Construction
- **EIN:** 000000000
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-39791
- **FILM NUMBER:** 251206596

**BUSINESS ADDRESS:**
- **STREET 1:** 1544 WAZEE STREET
- **CITY:** DENVER
- **STATE:** CO
- **ZIP:** 80202
- **BUSINESS PHONE:** 303-586-7771

**MAIL ADDRESS:**
- **STREET 1:** 1544 WAZEE STREET
- **CITY:** DENVER
- **STATE:** CO
- **ZIP:** 80202

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Thayer Ventures Acquisition Corp
- **DATE OF NAME CHANGE:** 20200806

?xml version='1.0' encoding='ASCII'? ispo-20250812

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 8-K**

**CURRENT REPORT**

**PURSUANT TO SECTION 13 OR 15(D)**

**OF THE SECURITIES EXCHANGE ACT OF 1934**

**Date of Report (Date of earliest event reported): August 12, 2025**

**Inspirato Incorporated**

**(Exact name of registrant as specified in its charter)**

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-39791** | **85-2426959** |
| **(State or other jurisdiction**<br>**of incorporation)** | **(Commission**<br>**File Number)** | **(I.R.S. Employer**<br>**Identification No.)** |

---

---

| | |
|:---|:---|
| **1544 Wazee Street**<br>Denver**, CO** | **80202** |
| **(Address of principal executive offices)** | **(Zip Code)** |

---

**(303) 586-7771**

**(Registrant's telephone number, including area code)**

**Not Applicable**

**(Former name or former address, if changed since last report)**

Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 <br> ☐ Written communications pursuant to Rule 425 under the Securities Act

 <br> ☒ Soliciting material pursuant to Rule 14a-12 under the Exchange Act

 <br> ☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act

 <br> ☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading**<br>**Symbol(s)** | **Name of each exchange**<br>**on which registered** |
| **Class A common stock, $0.0001 par value per share** | **ISPO** | **The Nasdaq Stock Market LLC** |
| **Warrants, each whole warrant exercisable for 0.05 shares of Class A Common Stock at an exercise price of $230.00 per share** | **ISPOW** | **The Nasdaq Stock Market LLC** |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

------

**Item 2.02 Results of Operations and Financial Condition.**

On August 12, 2025, Inspirato Incorporated ("Inspirato" or the "Company") issued a press release announcing its financial results for the three months ended June 30, 2025. A copy of the press release is furnished as Exhibit 99.1 to this current report on Form 8-K and is incorporated by reference herein.

**Item 7.01 Regulation FD Disclosure.**

Inspirato announces material information to the public about Inspirato, its products and services, and other matters through a variety of means, including filings with the Securities and Exchange Commission, press releases, public conference calls, webcasts, the investor relations section of its website (https://investor.inspirato.com), its blog (https://www.inspirato.com/details) and its Twitter account (@inspirato) in order to achieve broad, non-exclusionary distribution of information to the public and for complying with its disclosure obligations under Regulation FD.

The information in Item 2.02 and Item 7.01 of this Current Report on Form 8-K, and Exhibit 99.1 attached hereto, shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act") or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

**Item 9.01 Financial Statements and Exhibits.**

**(d) Exhibits.**

---

| | | | |
|:---|:---|:---|:---|
| **Exhibit** | **No.** |  | **Description** |
| 99.1 | | | <u>[Press Release dated August 12, 2025](ispo_06302025x8k-exx991.htm)</u> |
| 104 | | | Cover Page Interactive Data File (Cover Page XBRL tags are embedded within the Inline XBRL document) |

---

------

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | | |
|:---|:---|:---|
| | | **INSPIRATO INCORPORATED** |
| Date: August 12, 2025 | By: | /s/ Michael Arthur |
|  | Name: | Michael Arthur |
|  | Title: | Chief Financial Officer |
|  |  | (Principal Financial and Accounting Officer) |

---

## Exhibit 99.1

![image_0a.jpg](image_0a.jpg)

**Inspirato Reports Q2 Financial and Operating Results**

*Strong operational execution continues ahead of strategic combination with Buyerlink to form One Planet Platforms, a leading platform for building and operating online marketplaces, enhancing Inspirato's luxury travel offerings and global reach*

**DENVER, August 12, 2025 –** Inspirato Incorporated ("Inspirato" or the "Company") (Nasdaq: ISPO), the premier luxury vacation club and property technology company, today reported results for the second quarter ("Q2 2025") ended June 30, 2025. The Company also provided an update on its previously announced definitive agreement to combine with Buyerlink, a technology leader in operating online marketplaces and performance-based marketing.

**Q2 2025 Highlights** 

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**•** Net loss of $5.3 million and adjusted EBITDA of negative $0.3 million, representing an $8.8 million or 96% year-over-year adjusted EBITDA improvement

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Gross margin of $17.4 million, driven by portfolio optimization and a more efficient business model

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Cash operating expenses declined by $7.1 million or 27% year-over-year, reflecting a continued focus on operational improvements

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Occupancy of 59%, with average daily rates ("ADR") increasing 24% to $1,670

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• As of June 30, 2025, the Company reported over 11,000 active memberships, underscoring its focus on high-quality, recurring revenue

**Management Commentary**

Chairman and Chief Executive Officer Payam Zamani commented, "Our second quarter results reflect continued progress in our transformation, highlighted by an EBITDA improvement of $8.8 million year-over-year and achieving free cash flow breakeven," said Chairman and Chief Executive Officer Payam Zamani. "We remain focused on executing our strategic initiatives - driving operational efficiency, elevating the brand, enhancing the member experience, and advancing our digital platform. These efforts are strengthening our foundation for long-term, profitable growth. In the quarter, we also announced our definitive agreement to combine with Buyerlink, which we believe will further accelerate our strategy by adding proven technology and expanding our reach in the global luxury travel market. Together, we will be building a more agile, digitally enabled Inspirato, positioned to deliver exceptional quality and value to our members."

**Strategic Update on Pending Combination with Buyerlink**

On June 26, 2025, Inspirato announced that it had entered into a definitive agreement to combine with Buyerlink, a technology leader in operating online marketplaces and performance-based marketing, in an all-stock transaction structured as a reverse merger. The transaction values Buyerlink's equity at approximately $326.3 million and is expected to close in the third quarter of 2025, subject to customary closing conditions, including regulatory approvals.

Upon closing, the combined company will be named One Planet Platforms and is expected to trade on Nasdaq under a new ticker symbol. The newly formed entity will operate as a diversified, technology-driven platform, building and operating online marketplaces across multiple verticals. Inspirato's brand and travel offering are expected to benefit meaningfully from Buyerlink's scalable infrastructure, AI efforts, and deep experience across performance-based marketing.

------

![image_0a.jpg](image_0a.jpg)

Until the transaction closes, Inspirato will continue operating as a standalone public company, focused on executing its strategic priorities, optimizing operations, and enhancing member value. Following the close, Inspirato's current shareholders, including those holding ISPO shares today, will own stock in the newly combined organization. The only change for investors will be the Company's ticker symbol, which will be updated to reflect the new corporate identity. Inspirato remains on track with its year-to-date progress toward its previously communicated full-year 2025 targets; however, Inspirato does not plan to update its standalone guidance going forward due to the pending transaction.

**2025 Second Quarter Earnings Call and Webcast**

Company Chairman and CEO Payam Zamani and CFO Michael Arthur will host a conference call on Wednesday, August 13, 2025, to discuss Inspirato's operating and financial results.

To listen to the audio webcast and Q&A, please visit the Inspirato Investor Relations website at investor.inspirato.com. An audio replay of the webcast will be available on the Inspirato Investor Relations website shortly after the call.

**<u>Conference Call and Webcast</u>**

**Date/Time:** Wednesday, August 13, 2025, at 11:00 AM ET / 9:00 AM MT

**Dial-In:** https://register-conf.media-server.com/register/BI2fb4b32d9e374ee68495a1a7a63ecc19

**Webcast:** https://edge.media-server.com/mmc/p/9pneynxr/

------

![image_0a.jpg](image_0a.jpg)

**2025 Second Quarter Financial Results and Operational Metrics:** 

The following table provides the components of gross margin for the three and six months ended June 30, 2025 and 2024:

---

| | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
| *(in millions other than percentages, unaudited)* | **2025** | | **2024** | | **% Change** | **% Change** | **2025** | | **2024** | | **% Change** | **% Change** |
| Residence and hotel travel | $24.9 |  | $29.1 |  | (14.3) | *%* | $63.2 |  | $73.3 |  | (13.7) | *%* |
| Experiences and bespoke travel | 14.5 |  | 9.8 |  | 47.9 | *%* | 17.9 |  | 15.3 |  | 17.3 | *%* |
| &nbsp;&nbsp;Total Travel | 39.4 |  | 38.8 |  | 1.4 | *%* | 81.1 |  | 88.5 |  | (8.4) | *%* |
| Subscription revenue | 19.4 |  | 25.2 |  | (23.3) | *%* | 40.3 |  | 53.3 |  | (24.5) | *%* |
| Rewards and other revenue | 4.4 |  | 3.3 |  | 32.5 | *%* | 7.6 |  | 5.8 |  | 31.7 | *%* |
| Total revenue | 63.1 |  | 67.4 |  | (6.3) | *%* | 129.0 |  | 147.6 |  | (12.6) | *%* |
| Cost of revenue | 45.7 |  | 51.2 |  | (10.7) | *%* | 86.1 |  | 99.7 |  | (13.7) | *%* |
| Gross margin | $17.4 |  | $16.2 |  | 7.4 | *%* | $42.9 |  | $47.9 |  | (10.4) | *%* |
| *Gross margin (%)* | *28* | *%* | *24* | *%* | 3.5 | *pp* | *33* | *%* | *32* | *%* | 0.8 | *pp* |

---

*n/m = not meaningful<br>pp = percentage points*

The following table provides a breakdown of Nights Delivered, Occupancy, and ADR for the three and six months ended June 30, 2025 and 2024:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| **Residences** |  |  |  |  |
| &nbsp;&nbsp;Paid Nights Delivered | 9700 | 13600 | 23800 | 30500 |
| &nbsp;&nbsp;Total Nights Delivered | 14600 | 21700 | 34300 | 47300 |
| &nbsp;&nbsp;Occupancy | 57% | 70% | 65% | 74% |
| &nbsp;&nbsp;ADR | $1957 | $1535 | $2066 | $1744 |
| **Hotels** |  |  |  |  |
| &nbsp;&nbsp;Paid Nights Delivered <sup>(1)</sup> | 6100 | 8300 | 12400 | 17400 |
| &nbsp;&nbsp;Total Nights Delivered <sup>(1)</sup> | 9000 | 14000 | 18500 | 29800 |
| &nbsp;&nbsp;Occupancy <sup>(2)</sup> | 74% | 79% | 71% | 73% |
| &nbsp;&nbsp;ADR <sup>(1)</sup> | $1210 | $1035 | $1314 | $1044 |
| **Total** |  |  |  |  |
| &nbsp;&nbsp;Paid Nights Delivered <sup>(1)</sup> | 15800 | 21900 | 36200 | 47900 |
| &nbsp;&nbsp;Total Nights Delivered <sup>(1)</sup> | 23600 | 35700 | 52800 | 77000 |
| &nbsp;&nbsp;Occupancy <sup>(2)</sup> | 59% | 71% | 66% | 74% |
| &nbsp;&nbsp;ADR <sup>(1)</sup> | $1670 | $1346 | $1808 | $1514 |

---

*(1) Includes net-rate hotel nights.*

*(2) Excludes net-rate hotel nights as we purchase individual nights but do not have a total number of nights obligation.*

------

![image_0a.jpg](image_0a.jpg)

The following table shows our approximate total number of Active Memberships as of June 30, 2025 and 2024:

---

| | | |
|:---|:---|:---|
| | **June 30,** | **June 30,** |
| | **2025** | **2024** |
| Club | 9900 | 10800 |
| Pass | 1200 | 1900 |
| Invited | 100 |  |
| **Total Active Memberships** | **11200** | **12700** |

---

***Reconciliation of Non- GAAP Financial Measures***

In addition to Inspirato's results determined in accordance with GAAP, Inspirato uses Adjusted EBITDA, Adjusted EBITDA Margin and Free Cash Flow as part of its overall assessment of performance, including the preparation of its annual operating budget and quarterly forecasts, to evaluate the effectiveness of its business strategies and to communicate with its Board concerning our business and financial performance. Inspirato believes that these non-GAAP financial measures provide useful information to investors about its business and financial performance, enhance their overall understanding of our past performance and future prospects, and allow for greater transparency with respect to metrics used by its management in their financial and operational decision making. Inspirato is presenting these non-GAAP financial measures to assist investors in seeing its business and financial performance through the eyes of management, and because we believe that these non-GAAP financial measures provide an additional tool for investors to use in comparing results of operations of our business over multiple periods with other companies in our industry.

There are limitations related to the use of these non-GAAP financial measures, including that they exclude significant expenses that are required by GAAP to be recorded in Inspirato's financial measures. Other companies may calculate non-GAAP financial measures differently or may use other measures to calculate their financial performance, and therefore, our non-GAAP financial measures may not be directly comparable to similarly titled measures of other companies. Thus, these non-GAAP financial measures should be considered in addition to, and not as a substitute for or superior to, measures of financial performance prepared in accordance with GAAP and should not be considered as an alternative to any measures derived in accordance with GAAP.

Inspirato provides a reconciliation of Adjusted EBITDA, Adjusted EBITDA Margin and Free Cash Flow to their respective related GAAP financial measures. Inspirato encourages investors and others to review our business, results of operations, and financial information in its entirety, not to rely on any single financial measure, and to view Adjusted EBITDA, Adjusted EBITDA Margin and Free Cash Flow in conjunction with their respective related GAAP financial measures.

*Adjusted EBITDA.* Adjusted EBITDA is a non-GAAP financial measure that Inspirato defines as net loss and comprehensive loss less interest expense, net, income tax expense, depreciation and amortization, equity-based compensation, and loss (gain) on fair value instruments. Adjusted EBITDA Margin is defined as Adjusted EBITDA as a percentage of total revenue for the same period.

The above items are excluded from Inspirato's Adjusted EBITDA measure because management believes that these costs and expenses are not indicative of core operating performance and do not reflect the underlying economics of Inspirato's business.

*Free Cash Flow.* Inspirato defines Free Cash Flow as net cash used in operating activities less purchases of property and equipment and development of internal-use software. Inspirato believes that Free Cash Flow is a meaningful indicator of liquidity that provides information to management and investors about the amount of cash generated from operations, after purchases of property and equipment and development of internal-use software, that can be used for strategic initiatives, if any.

------

![image_0a.jpg](image_0a.jpg)

See below for reconciliations of non-GAAP financial measures.

***Key Business and Other Operating Metrics*** 

Inspirato uses a number of operating and financial metrics, including the following key business metrics, to evaluate its business, measure its performance, identify trends affecting its business, formulate financial projections and business plans, and make strategic decisions. Inspirato regularly reviews and may adjust processes for calculating its internal metrics to improve their accuracy.

*Active Memberships.* Inspirato uses Active Memberships to assess the adoption of its membership subscription offerings, which is a key factor in assessing penetration of the market in which it operates and a key driver of revenue. Inspirato defines Active Memberships as membership subscriptions as of the measurement date that are paid in full, as well as those for which Inspirato expects payment for renewal.

*Average Daily Rates ("ADR") and Total Occupancy.* Inspirato defines ADR as the total paid travel revenue, divided by total paid nights, which includes Inspirato for Good ("IFG") and Inspirato for Business ("IFB"), in both leased residences or hotel rooms and suites. ADR does not include *Pass* nights utilized. Occupancy is defined as all paid, Pass, IFG, IFB, employee and complimentary nights in all at-risk properties divided by the total number of at-risk nights available. Net-rate hotel partners are excluded from Hotel Occupancy as these are dependent on the hotel having capacity for Inspirato requests.

------

![image_0a.jpg](image_0a.jpg)

**Inspirato Incorporated**<br>**Condensed Consolidated Statements of Operations and Comprehensive Loss** <br>(*in thousands, except per share amounts, unaudited*)

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Revenue | $63108 | $67382 | $128997 | $147627 |
| Cost of revenue | 45736 | 51201 | 86080 | 99725 |
| &nbsp;&nbsp;**Gross margin** | **17372** | **16181** | **42917** | **47902** |
| General and administrative | 10352 | 13994 | 21738 | 28643 |
| Sales and marketing | 5325 | 8772 | 10332 | 17498 |
| Operations | 4182 | 4766 | 9412 | 11789 |
| Technology and development | 917 | 2266 | 2204 | 4316 |
| Depreciation and amortization | 1015 | 1013 | 2019 | 2014 |
| Interest expense, net | 488 | 373 | 954 | 696 |
| Loss (gain) on fair value instruments | 261 | 316 | (226) | (3833) |
| Other expense (income), net | 58 | 18 | 51 | (277) |
| &nbsp;&nbsp;**Loss and comprehensive loss before income taxes** | **(5226)** | **(15337)** | **(3567)** | **(12944)** |
| Income tax expense | 87 | 56 | 124 | 200 |
| &nbsp;&nbsp;**Net loss and comprehensive loss** | **(5313)** | **(15393)** | **(3691)** | **(13144)** |
| Net loss and comprehensive loss attributable to noncontrolling interests |  | 6686 |  | 5700 |
| &nbsp;&nbsp;**Net loss and comprehensive loss attributable to Inspirato Incorporated** | **$(5313)** | **$(8707)** | **$(3691)** | **$(7444)** |
| **Loss Attributable to Inspirato Incorporated per Class A Share** |  |  |  |  |
| Basic and diluted net loss attributable to Inspirato Incorporated per Class A share | $(0.42) | $(2.33) | $(0.30) | $(2.03) |

---

------

![image_0a.jpg](image_0a.jpg)

**Inspirato Incorporated<br>Condensed Consolidated Balance Sheets**<br> (*in thousands, except par value, unaudited*)<br>

---

| | | |
|:---|:---|:---|
| | **June 30, 2025** | **December 31, 2024** |
| **Assets** |  |  |
| Current assets |  |  |
| Cash and cash equivalents | $16724 | $21845 |
| Restricted cash | 13045 | 13160 |
| Accounts receivable, net | 3451 | 3767 |
| Accounts receivable, net – related parties |  | 883 |
| Prepaid member travel | 12445 | 13663 |
| Prepaid expenses | 3321 | 3116 |
| Other current assets | 1613 | 1949 |
| &nbsp;&nbsp;**Total current assets** | **50599** | **58383** |
| Right-of-use assets | 165546 | 175228 |
| Goodwill | 21233 | 21233 |
| Property and equipment, net | 10828 | 14079 |
| Other noncurrent assets | 4436 | 4962 |
| &nbsp;&nbsp;**Total assets** | **$252642** | **$273885** |
| **Liabilities** |  |  |
| Current liabilities |  |  |
| Accounts payable and accrued liabilities | $25115 | $23021 |
| Accounts payable and accrued liabilities - related parties | 189 |  |
| Deferred revenue | 115786 | 135347 |
| Lease liabilities | 52168 | 53488 |
| &nbsp;&nbsp;**Total current liabilities** | **193258** | **211856** |
| Deferred revenue, noncurrent | 38752 | 36147 |
| Lease liabilities, noncurrent | 123876 | 130239 |
| Convertible note | 23225 | 22336 |
| Other noncurrent liabilities | 3227 | 3159 |
| &nbsp;&nbsp;**Total liabilities** | **382338** | **403737** |
| Commitments and contingencies (Note 14) |  |  |
| **Equity (Deficit)** |  |  |
| Class A Common Stock, par value $0.0001 per share, 50,000 shares authorized, 12,470 and 11,763 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively | 1 | 1 |
| Class B Common Stock, par value $0.0001 per share, 5,000 shares authorized, no shares issued or outstanding as of June 30, 2025 and December 31, 2024 |  |  |
| Class V Common Stock, $0.0001 par value per share, 25,000 shares authorized, no shares issued or outstanding as of June 30, 2025 and December 31, 2024 |  |  |
| Preferred Stock, par value $0.0001 per share, 5,000 shares authorized, no shares issued or outstanding as of June 30, 2025 and December 31, 2024 |  |  |
| Additional paid-in capital | 165170 | 161323 |
| Accumulated deficit | (294867) | (291176) |
| &nbsp;&nbsp;**Total equity (deficit)** | **(129696)** | **(129852)** |
| &nbsp;&nbsp;**Total liabilities and equity (deficit)** | **$252642** | **$273885** |

---

\

------

![image_0a.jpg](image_0a.jpg)

**Inspirato Incorporated<br>Condensed Consolidated Statements of Cash Flows** <br>(*in thousands, unaudited*)

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Cash flows from operating activities: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net loss | $(5313) | $(15393) | $(3691) | $(13144) |
| &nbsp;&nbsp;&nbsp;Adjustments to reconcile net loss to net cash used in operating activities: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 2277 | 2820 | 5167 | 5448 |
| &nbsp;&nbsp;&nbsp;Loss on disposal of fixed assets | 67 | 35 | 104 | 164 |
| &nbsp;&nbsp;&nbsp;Gain on fair value instruments | 261 | 316 | (226) | (3833) |
| &nbsp;&nbsp;&nbsp;Asset impairments | 386 |  | 386 |  |
| &nbsp;&nbsp;&nbsp;Paid-in-kind interest | 563 | 520 | 1115 | 1030 |
| &nbsp;&nbsp;&nbsp;Equity-based compensation | 714 | 2672 | 1789 | 5550 |
| &nbsp;&nbsp;&nbsp;Amortization of right-of-use assets | 14746 | 17693 | 29398 | 31789 |
| &nbsp;&nbsp;&nbsp;Changes in operating assets and liabilities: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Accounts receivable, net | (321) | (585) | 1199 | 483 |
| &nbsp;&nbsp;&nbsp;Accounts receivable, net – related parties |  | (294) |  | (492) |
| &nbsp;&nbsp;&nbsp;Prepaid member travel | 5519 | 1263 | 1218 | 2970 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses | (591) | (1556) | (205) | 241 |
| &nbsp;&nbsp;&nbsp;Other assets | 133 | 32 | 327 | 185 |
| &nbsp;&nbsp;&nbsp;Accounts payable and accrued liabilities | 1043 | (1310) | 2358 | (2171) |
| &nbsp;&nbsp;&nbsp;Accounts payable and accrued liabilities - related parties | 95 |  | 189 |  |
| &nbsp;&nbsp;&nbsp;Deferred revenue | (4555) | 10287 | (16956) | (4354) |
| &nbsp;&nbsp;&nbsp;Lease liabilities | (13978) | (18401) | (27785) | (33322) |
| &nbsp;&nbsp;&nbsp;Other liabilities | 36 | 134 | 68 | 487 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Net cash provided by (used in) operating activities** | **$1082** | **$(1767)** | **$(5545)** | **$(8969)** |
| Cash flows from investing activities: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Purchase of property and equipment | $(632) | $(1904) | $(1495) | $(3170) |
| &nbsp;&nbsp;&nbsp;Development of internal-use software | (202) | (120) | (254) | (356) |
| &nbsp;&nbsp;&nbsp;&nbsp;**Net cash used in investing activities** | **$(834)** | **$(2024)** | **$(1749)** | **$(3526)** |
| Cash flows from financing activities: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Proceeds from exercise of Investment Warrants | $— | $— | $2000 | $— |
| &nbsp;&nbsp;&nbsp;Payments of employee taxes for share-based awards |  | (98) |  | (374) |
| &nbsp;&nbsp;&nbsp;Proceeds for purchases of shares for employee stock purchase plan | 58 | 84 | 58 | 84 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Net cash provided by (used in) financing activities** | **$58** | **$(14)** | **$2058** | **$(290)** |
| **Net increase (decrease) in cash, cash equivalents and restricted cash** | **$306** | **$(3805)** | **$(5236)** | **$(12785)** |
| Cash, cash equivalents and restricted cash – beginning of period | 29463 | 33286 | 35005 | 42266 |
| **Cash, cash equivalents and restricted cash – end of period** | **$29769** | **$29481** | **$29769** | **$29481** |

---

------

![image_0a.jpg](image_0a.jpg)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Reconciliation of Net Loss to Adjusted EBITDA** | **Reconciliation of Net Loss to Adjusted EBITDA** | **Reconciliation of Net Loss to Adjusted EBITDA** | **Reconciliation of Net Loss to Adjusted EBITDA** | **Reconciliation of Net Loss to Adjusted EBITDA** |
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
|<br>*(in thousands other than percentages, unaudited)* | **2025** | **2024** | **2025** | **2024** |
| **Net loss and comprehensive loss** | $(5313) | $(15393) | $(3691) | $(13144) |
| Interest expense, net | 488 | 373 | 954 | 696 |
| Income tax expense | 87 | 56 | 124 | 200 |
| Depreciation and amortization <sup>(1)</sup> | 2277 | 2820 | 5167 | 5448 |
| Equity-based compensation | 714 | 2672 | 1789 | 5550 |
| Loss (gain) on fair value instruments | 261 | 316 | (226) | (3833) |
| Asset impairments | 386 |  | 386 |  |
| Transaction costs | 771 |  | 771 |  |
| **Adjusted EBITDA** | $(329) | $(9156) | $5274 | $(5083) |
| **Adjusted EBITDA Margin** <sup>(2)</sup> | (0.5)% | (13.6)% | 4.1% | (3.4)% |

---

(1) Depreciation and amortization is included within cost of revenue, general and administrative and depreciation and amortization within the Condensed Consolidated Statements of Operations and Comprehensive Loss.

(2) We define Adjusted EBITDA Margin as Adjusted EBITDA as a percentage of total revenue for the same period.

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Reconciliation of Free Cash Flow** | **Reconciliation of Free Cash Flow** | **Reconciliation of Free Cash Flow** | **Reconciliation of Free Cash Flow** | **Reconciliation of Free Cash Flow** |
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
|<br>*(in thousands), unaudited* | **2025** | **2024** | **2025** | **2024** |
| Net cash provided by (used in) operating activities | $1082 | $(1767) | $(5545) | $(8969) |
| Development of internal-use software | (632) | (1904) | (1495) | (3170) |
| Purchase of property and equipment | (202) | (120) | (254) | (356) |
| **Free Cash Flow** | **$248** | **$(3791)** | **$(7294)** | **$(12495)** |

---

------

![image_0a.jpg](image_0a.jpg)

**About Inspirato**

Inspirato (Nasdaq: ISPO) is a luxury vacation club and a property technology company that provides access to a portfolio of curated vacation options, delivered through an innovative model designed to ensure the service, certainty, and value that discerning travelers demand. The Inspirato portfolio includes exclusive luxury vacation homes, accommodations at five-star hotel and resort partners, and custom travel experiences. For more information, visit www.inspirato.com and follow @inspirato on Instagram, Facebook, X, and LinkedIn.

**FORWARD-LOOKING STATEMENTS**

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act") and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), which statements involve substantial risks and uncertainties. Our forward-looking statements include, but are not limited to, statements regarding our and our management team's hopes, beliefs, intentions or strategies regarding the future or our future events or our future financial or operating performance. The words "anticipate," "believe," "continue," "could," "estimate," "expect," "intends," "may," "might," "plan," "possible," "potential," "predict," "project," "should," "will," "would", "guidance" and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. Forward-looking statements in this press release may include, for example, statements about: future financial performance and future business, the pending combination with Buyerlink, strategic and operational initiatives and results. These forward-looking statements are subject to numerous risks and uncertainties and actual results may differ materially from those expressed in or implied by the forward-looking statements. These risks and uncertainties may relate to, among other things:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our partnership with Capital One Services, LLC ("Capital One");

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our ability to service our outstanding indebtedness and satisfy related covenants;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our ability to complete the Buyerlink transaction and to achieve the expected benefits of the transaction;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The impact of changes to our executive management team;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our ability to comply with the continued listing standards of Nasdaq and the continued listing of our securities on Nasdaq;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Changes in our strategy, future operations, financial position, estimated revenue and losses, projected costs, prospects and plans;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The implementation, market acceptance and success of our business model, growth strategy and new products;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our expectations and forecasts with respect to the size and growth of the travel and hospitality industry;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The ability of our services to meet members' needs;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our ability to compete with others in the luxury travel and hospitality industry;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our ability to attract and retain qualified employees and management;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our ability to adapt to changes in consumer preferences, perception and spending habits and develop and expand our destination or other product offerings and gain market acceptance of our services, including in new geographic areas;

------

![image_0a.jpg](image_0a.jpg)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our ability to develop and maintain our brand and reputation;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Developments and projections relating to our competitors and our industry;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The impact of natural disasters, acts of war, terrorism, widespread global pandemics or illness on our business and the actions we may take in response to them;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Expectations regarding the time during which we will be an emerging growth company under the Jumpstart Our Business Startups Act of 2012 (the "JOBS Act");

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our future capital requirements and sources and uses of cash;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The impact of our reductions in workforce on our expenses;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The impact of market conditions on our financial condition and operations, including fluctuations in interest rates and inflation;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our ability to obtain funding for our operations and future growth;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our ability to generate positive cash flow from operations, achieve profitability, and obtain additional financing or access the capital markets to manage our liquidity;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The impact on our liquidity of the obligations in our contractual agreements, including covenants therein;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The impact of the One Planet Group LLC investment agreement and financing; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our business, expansion plans and opportunities and other strategic alternatives that we may consider, including, but not limited to, mergers, acquisitions, investments, divestitures, and joint ventures.

We caution you that the foregoing list does not contain all of the forward-looking statements made in this press release. Although we believe that the expectations reflected in any forward-looking statements are reasonable, we cannot guarantee future results, events, levels of activity, performance or achievements. Actual results are subject to numerous risks and uncertainties, including those related to the factors described above and as detailed in Part I, Item 1A of our most recent Annual Report on Form 10-K ("Form 10-K") filed with the Securities and Exchange Commission ("SEC"), those discussed in Management's Discussion and Analysis of Financial Condition and Results of Operations in Part II, Item 7 of our Form 10-K and those discussed in other documents we file with the SEC.

Should one or more of the risks or uncertainties described herein or in any other documents we file with the SEC occur, or should underlying assumptions prove incorrect, our actual results and plans could differ materially from those expressed in any forward-looking statements.

Investors should consider the risks and uncertainties described herein and should not place undue reliance on any forward-looking statements. We do not undertake, and specifically disclaim, any obligation to publicly release the results of any revisions that may be made to any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

In addition, statements that "we believe" and similar statements reflect our beliefs and opinions on the relevant subject. These statements are based upon information available to us as of the date of this press release and while we believe such information forms a reasonable basis for such statements, such information may be limited or incomplete, and such statements should not be read to indicate that we have conducted an exhaustive inquiry into, or review of, all potentially available relevant information. These statements are inherently uncertain, and investors are cautioned not to unduly rely upon these statements.

------

![image_0a.jpg](image_0a.jpg)

**IMPORTANT INFORMATION FOR STOCKHOLDERS**

This communication may be deemed to be solicitation material in respect of the proposed merger of Inspirato and Buyerlink. Information regarding the proposed merger can be found in Inspirato's preliminary proxy statement on Schedule 14A, which was filed with the SEC on July 31, 2025, and any amendments thereto. This communication is not a substitute for the definitive proxy statement or for any other document that Inspirato may file with the SEC and send to its stockholders in connection with the proposed merger. **INSPIRATO SHAREHOLDERS ARE URGED TO READ THE DEFINITIVE PROXY STATEMENT AND OTHER DOCUMENTS FILED WITH THE SEC CAREFULLY AND IN THEIR ENTIRETY WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION.** Shareholders will be able to obtain free copies of the definitive proxy statement (when available) and other documents filed with the SEC by Inspirato through the website maintained by the SEC at www.sec.gov.

Inspirato, Buyerlink and certain of their respective directors, certain of their respective executive officers and other members of management and employees may be considered participants in the solicitation of proxies with respect to the proposed merger under the rules of the SEC. Information about the directors and executive officers of Inspirato is set forth in its proxy statement for its 2025 annual meeting of shareholders, which was filed with the SEC on April 24, 2025. This document can be obtained free of charge from the SEC website indicated above. Additional information regarding the interests of such participants in the solicitation of proxies in respect of the merger will be included in the definitive proxy statement and other relevant materials to be filed with the SEC when they become available.

**Inspirato Contacts**

**Investor Relations**&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Media Relations**<br><u>ir@inspirato.com</u> &nbsp;&nbsp;&nbsp;&nbsp;<u>communications@inspirato.com</u> 

<br>