vs
Side-by-side financial comparison of AEMETIS, INC (AMTX) and Inspirato Inc (ISPO). Click either name above to swap in a different company.
Inspirato Inc is the larger business by last-quarter revenue ($55.5M vs $43.3M, roughly 1.3× AEMETIS, INC). On growth, AEMETIS, INC posted the faster year-over-year revenue change (-7.9% vs -19.6%). Inspirato Inc produced more free cash flow last quarter ($-3.0M vs $-10.8M). Over the past eight quarters, Inspirato Inc's revenue compounded faster (-11.4% CAGR vs -22.8%).
Aemetis, Inc. is a renewable fuels and sustainable biochemicals producer operating across North America and India. Its core products include low-carbon ethanol, renewable natural gas and biodiesel, serving transportation, industrial and agricultural sectors with decarbonization solutions for commercial clients.
Inspirato Inc is a luxury travel and hospitality subscription service provider catering primarily to high-net-worth consumers across North America. It offers curated premium villa rentals, exclusive resort access, customized trip planning, and corporate travel incentive solutions for enterprise clients.
AMTX vs ISPO — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $43.3M | $55.5M |
| Net Profit | — | $-4.5M |
| Gross Margin | 17.8% | 31.4% |
| Operating Margin | -5.7% | -8.0% |
| Net Margin | — | -8.1% |
| Revenue YoY | -7.9% | -19.6% |
| Net Profit YoY | — | -204.4% |
| EPS (diluted) | $-0.03 | $-0.36 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $43.3M | — | ||
| Q3 25 | $59.2M | $55.5M | ||
| Q2 25 | $52.2M | $63.1M | ||
| Q1 25 | $42.9M | $65.9M | ||
| Q4 24 | $47.0M | $63.1M | ||
| Q3 24 | $81.4M | $69.1M | ||
| Q2 24 | $66.6M | $67.4M | ||
| Q1 24 | $72.6M | $80.2M |
| Q4 25 | — | — | ||
| Q3 25 | $-23.7M | $-4.5M | ||
| Q2 25 | $-23.4M | $-5.3M | ||
| Q1 25 | $-24.5M | $1.6M | ||
| Q4 24 | — | $-2.3M | ||
| Q3 24 | $-17.9M | $4.3M | ||
| Q2 24 | $-29.2M | $-8.7M | ||
| Q1 24 | $-24.2M | $1.3M |
| Q4 25 | 17.8% | — | ||
| Q3 25 | -0.1% | 31.4% | ||
| Q2 25 | -6.4% | 27.5% | ||
| Q1 25 | -11.8% | 38.8% | ||
| Q4 24 | -4.3% | 34.7% | ||
| Q3 24 | 4.8% | 71.5% | ||
| Q2 24 | -2.7% | 24.0% | ||
| Q1 24 | -0.8% | 39.5% |
| Q4 25 | -5.7% | — | ||
| Q3 25 | -14.4% | -8.0% | ||
| Q2 25 | -20.4% | -8.3% | ||
| Q1 25 | -36.3% | 2.5% | ||
| Q4 24 | -28.7% | -3.2% | ||
| Q3 24 | -4.8% | 9.8% | ||
| Q2 24 | -20.4% | -22.8% | ||
| Q1 24 | -13.0% | 3.0% |
| Q4 25 | — | — | ||
| Q3 25 | -40.1% | -8.1% | ||
| Q2 25 | -44.8% | -8.4% | ||
| Q1 25 | -57.2% | 2.5% | ||
| Q4 24 | — | -3.6% | ||
| Q3 24 | -22.0% | 6.3% | ||
| Q2 24 | -43.8% | -12.9% | ||
| Q1 24 | -33.4% | 1.6% |
| Q4 25 | $-0.03 | — | ||
| Q3 25 | $-0.37 | $-0.36 | ||
| Q2 25 | $-0.41 | $-0.42 | ||
| Q1 25 | $-0.47 | $0.12 | ||
| Q4 24 | $-0.29 | $0.98 | ||
| Q3 24 | $-0.38 | $0.62 | ||
| Q2 24 | $-0.66 | $-2.33 | ||
| Q1 24 | $-0.58 | $-0.18 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $4.9M | $13.7M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $-306.8M | $-134.0M |
| Total Assets | $259.8M | $228.3M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $4.9M | — | ||
| Q3 25 | $5.6M | $13.7M | ||
| Q2 25 | $1.6M | $16.7M | ||
| Q1 25 | $499.0K | $16.4M | ||
| Q4 24 | $898.0K | $21.8M | ||
| Q3 24 | $296.0K | $13.5M | ||
| Q2 24 | $234.0K | $18.8M | ||
| Q1 24 | $1.6M | $22.6M |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $338.1M | — | ||
| Q3 24 | $322.2M | — | ||
| Q2 24 | $309.0M | — | ||
| Q1 24 | $307.2M | — |
| Q4 25 | $-306.8M | — | ||
| Q3 25 | $-304.9M | $-134.0M | ||
| Q2 25 | $-289.3M | $-129.7M | ||
| Q1 25 | $-280.7M | $-125.2M | ||
| Q4 24 | $-263.9M | $-129.9M | ||
| Q3 24 | $-258.9M | $-134.6M | ||
| Q2 24 | $-249.0M | $-35.2M | ||
| Q1 24 | $-232.1M | $-27.5M |
| Q4 25 | $259.8M | — | ||
| Q3 25 | $241.1M | $228.3M | ||
| Q2 25 | $240.0M | $252.6M | ||
| Q1 25 | $242.5M | $270.1M | ||
| Q4 24 | $259.3M | $273.9M | ||
| Q3 24 | $259.3M | $273.3M | ||
| Q2 24 | $259.3M | $301.7M | ||
| Q1 24 | $259.3M | $313.0M |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $5.8M | $-2.2M |
| Free Cash FlowOCF − Capex | $-10.8M | $-3.0M |
| FCF MarginFCF / Revenue | -24.9% | -5.4% |
| Capex IntensityCapex / Revenue | 38.2% | 1.4% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-22.7M | $-31.2M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $5.8M | — | ||
| Q3 25 | $3.1M | $-2.2M | ||
| Q2 25 | $-5.7M | $1.1M | ||
| Q1 25 | $160.0K | $-6.6M | ||
| Q4 24 | $-12.6M | $-15.8M | ||
| Q3 24 | $-5.0M | $-13.7M | ||
| Q2 24 | $-5.1M | $-1.8M | ||
| Q1 24 | $-10.3M | $-7.2M |
| Q4 25 | $-10.8M | — | ||
| Q3 25 | $-1.0M | $-3.0M | ||
| Q2 25 | $-9.3M | $468.0K | ||
| Q1 25 | $-1.7M | $-7.5M | ||
| Q4 24 | $-19.4M | $-21.2M | ||
| Q3 24 | $-9.5M | $-14.8M | ||
| Q2 24 | $-10.5M | $-3.7M | ||
| Q1 24 | $-13.9M | $-8.5M |
| Q4 25 | -24.9% | — | ||
| Q3 25 | -1.7% | -5.4% | ||
| Q2 25 | -17.7% | 0.7% | ||
| Q1 25 | -3.9% | -11.4% | ||
| Q4 24 | -41.2% | -33.7% | ||
| Q3 24 | -11.6% | -21.5% | ||
| Q2 24 | -15.8% | -5.5% | ||
| Q1 24 | -19.1% | -10.6% |
| Q4 25 | 38.2% | — | ||
| Q3 25 | 6.9% | 1.4% | ||
| Q2 25 | 6.7% | 1.0% | ||
| Q1 25 | 4.3% | 1.3% | ||
| Q4 24 | 14.4% | 8.7% | ||
| Q3 24 | 5.5% | 1.6% | ||
| Q2 24 | 8.1% | 2.8% | ||
| Q1 24 | 4.9% | 1.6% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | -4.09× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | -3.16× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | -5.70× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
AMTX
| Ethanol Sales | $28.8M | 66% |
| Wet Distillers Grains | $6.8M | 16% |
| California Dairy Renewable Natural Gas | $5.2M | 12% |
| Other | $1.8M | 4% |
ISPO
| Residence And Hotel Travel | $25.9M | 47% |
| Subscription | $19.4M | 35% |
| Experiences And Bespoke Travel | $8.0M | 14% |
| Rewards And Other Revenue | $2.3M | 4% |
