vs
Side-by-side financial comparison of EASTERN CO (EML) 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 $55.3M, roughly 1.0× EASTERN CO). EASTERN CO runs the higher net margin — 1.0% vs -8.1%, a 9.2% gap on every dollar of revenue. On growth, Inspirato Inc posted the faster year-over-year revenue change (-19.6% vs -22.4%). EASTERN CO produced more free cash flow last quarter ($3.1M vs $-3.0M). Over the past eight quarters, EASTERN CO's revenue compounded faster (-0.6% CAGR vs -11.4%).
EASTERN COEMLEarnings & Financial Report
China Eastern Airlines is a major airline in China, headquartered in Changning, Shanghai. It is one of the three major airlines in the country, along with Air China and China Southern Airlines.
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.
EML vs ISPO — Head-to-Head
Income Statement — Q3 FY2025 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $55.3M | $55.5M |
| Net Profit | $578.9K | $-4.5M |
| Gross Margin | 22.3% | 31.4% |
| Operating Margin | 3.1% | -8.0% |
| Net Margin | 1.0% | -8.1% |
| Revenue YoY | -22.4% | -19.6% |
| Net Profit YoY | 103.8% | -204.4% |
| EPS (diluted) | $0.10 | $-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.
| Q3 25 | $55.3M | $55.5M | ||
| Q2 25 | $70.2M | $63.1M | ||
| Q1 25 | $63.3M | $65.9M | ||
| Q4 24 | $64.3M | $63.1M | ||
| Q3 24 | $71.3M | $69.1M | ||
| Q2 24 | $72.6M | $67.4M | ||
| Q1 24 | $64.6M | $80.2M | ||
| Q4 23 | $56.0M | $70.7M |
| Q3 25 | $578.9K | $-4.5M | ||
| Q2 25 | $3.4M | $-5.3M | ||
| Q1 25 | $1.9M | $1.6M | ||
| Q4 24 | $1.3M | $-2.3M | ||
| Q3 24 | $-15.3M | $4.3M | ||
| Q2 24 | $3.5M | $-8.7M | ||
| Q1 24 | $1.9M | $1.3M | ||
| Q4 23 | $3.5M | $-8.8M |
| Q3 25 | 22.3% | 31.4% | ||
| Q2 25 | 23.3% | 27.5% | ||
| Q1 25 | 22.4% | 38.8% | ||
| Q4 24 | 23.6% | 34.7% | ||
| Q3 24 | 25.5% | 71.5% | ||
| Q2 24 | 25.4% | 24.0% | ||
| Q1 24 | 23.9% | 39.5% | ||
| Q4 23 | 28.0% | 27.2% |
| Q3 25 | 3.1% | -8.0% | ||
| Q2 25 | 4.5% | -8.3% | ||
| Q1 25 | 5.1% | 2.5% | ||
| Q4 24 | 6.1% | -3.2% | ||
| Q3 24 | 9.5% | 9.8% | ||
| Q2 24 | 8.3% | -22.8% | ||
| Q1 24 | 5.3% | 3.0% | ||
| Q4 23 | 12.3% | -22.7% |
| Q3 25 | 1.0% | -8.1% | ||
| Q2 25 | 4.9% | -8.4% | ||
| Q1 25 | 3.1% | 2.5% | ||
| Q4 24 | 2.0% | -3.6% | ||
| Q3 24 | -21.5% | 6.3% | ||
| Q2 24 | 4.8% | -12.9% | ||
| Q1 24 | 3.0% | 1.6% | ||
| Q4 23 | 6.3% | -12.4% |
| Q3 25 | $0.10 | $-0.36 | ||
| Q2 25 | $0.56 | $-0.42 | ||
| Q1 25 | $0.32 | $0.12 | ||
| Q4 24 | $0.22 | $0.98 | ||
| Q3 24 | $-2.46 | $0.62 | ||
| Q2 24 | $0.56 | $-2.33 | ||
| Q1 24 | $0.31 | $-0.18 | ||
| Q4 23 | $0.56 | $-2.58 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $9.2M | $13.7M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $124.3M | $-134.0M |
| Total Assets | $220.0M | $228.3M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q3 25 | $9.2M | $13.7M | ||
| Q2 25 | $9.1M | $16.7M | ||
| Q1 25 | $10.2M | $16.4M | ||
| Q4 24 | $16.1M | $21.8M | ||
| Q3 24 | $9.7M | $13.5M | ||
| Q2 24 | $2.0M | $18.8M | ||
| Q1 24 | $2.1M | $22.6M | ||
| Q4 23 | $9.0M | $36.6M |
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $42.2M | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | $43.9M | — |
| Q3 25 | $124.3M | $-134.0M | ||
| Q2 25 | $124.4M | $-129.7M | ||
| Q1 25 | $121.0M | $-125.2M | ||
| Q4 24 | $120.7M | $-129.9M | ||
| Q3 24 | $119.2M | $-134.6M | ||
| Q2 24 | $136.5M | $-35.2M | ||
| Q1 24 | $134.5M | $-27.5M | ||
| Q4 23 | $132.5M | $-30.2M |
| Q3 25 | $220.0M | $228.3M | ||
| Q2 25 | $229.4M | $252.6M | ||
| Q1 25 | $232.3M | $270.1M | ||
| Q4 24 | $235.3M | $273.9M | ||
| Q3 24 | $244.2M | $273.3M | ||
| Q2 24 | $255.9M | $301.7M | ||
| Q1 24 | $253.9M | $313.0M | ||
| Q4 23 | $252.0M | $330.7M |
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.35× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | 0.33× | — |
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 | $3.1M | $-2.2M |
| Free Cash FlowOCF − Capex | $3.1M | $-3.0M |
| FCF MarginFCF / Revenue | 5.5% | -5.4% |
| Capex IntensityCapex / Revenue | 0.1% | 1.4% |
| Cash ConversionOCF / Net Profit | 5.38× | — |
| TTM Free Cash FlowTrailing 4 quarters | $12.3M | $-31.2M |
8-quarter trend — quarters aligned by calendar period.
| Q3 25 | $3.1M | $-2.2M | ||
| Q2 25 | $3.8M | $1.1M | ||
| Q1 25 | $-1.8M | $-6.6M | ||
| Q4 24 | $11.0M | $-15.8M | ||
| Q3 24 | $-2.9M | $-13.7M | ||
| Q2 24 | $8.4M | $-1.8M | ||
| Q1 24 | $2.8M | $-7.2M | ||
| Q4 23 | $7.4M | $-6.0M |
| Q3 25 | $3.1M | $-3.0M | ||
| Q2 25 | $3.0M | $468.0K | ||
| Q1 25 | $-2.7M | $-7.5M | ||
| Q4 24 | $9.0M | $-21.2M | ||
| Q3 24 | $-7.7M | $-14.8M | ||
| Q2 24 | $7.3M | $-3.7M | ||
| Q1 24 | $1.1M | $-8.5M | ||
| Q4 23 | $5.9M | $-7.5M |
| Q3 25 | 5.5% | -5.4% | ||
| Q2 25 | 4.3% | 0.7% | ||
| Q1 25 | -4.3% | -11.4% | ||
| Q4 24 | 13.9% | -33.7% | ||
| Q3 24 | -10.8% | -21.5% | ||
| Q2 24 | 10.1% | -5.5% | ||
| Q1 24 | 1.7% | -10.6% | ||
| Q4 23 | 10.6% | -10.6% |
| Q3 25 | 0.1% | 1.4% | ||
| Q2 25 | 1.1% | 1.0% | ||
| Q1 25 | 1.3% | 1.3% | ||
| Q4 24 | 3.2% | 8.7% | ||
| Q3 24 | 6.7% | 1.6% | ||
| Q2 24 | 1.5% | 2.8% | ||
| Q1 24 | 2.6% | 1.6% | ||
| Q4 23 | 2.6% | 2.1% |
| Q3 25 | 5.38× | — | ||
| Q2 25 | 1.09× | — | ||
| Q1 25 | -0.95× | -4.09× | ||
| Q4 24 | 8.41× | — | ||
| Q3 24 | — | -3.16× | ||
| Q2 24 | 2.40× | — | ||
| Q1 24 | 1.43× | -5.70× | ||
| Q4 23 | 2.10× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
EML
Segment breakdown not available.
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% |
