vs
Side-by-side financial comparison of Inspirato Inc (ISPO) and SBC Medical Group Holdings Inc (SBC). Click either name above to swap in a different company.
Inspirato Inc is the larger business by last-quarter revenue ($55.5M vs $39.6M, roughly 1.4× SBC Medical Group Holdings Inc). SBC Medical Group Holdings Inc runs the higher net margin — 35.9% vs -8.1%, a 44.0% gap on every dollar of revenue. On growth, SBC Medical Group Holdings Inc posted the faster year-over-year revenue change (-10.9% vs -19.6%). SBC Medical Group Holdings Inc produced more free cash flow last quarter ($51.2M vs $-3.0M). Over the past eight quarters, Inspirato Inc's revenue compounded faster (-11.4% CAGR vs -15.0%).
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.
SBC Medical Group Holdings Inc. is a leading Japan-headquartered healthcare provider primarily focused on aesthetic medicine, dermatology, and anti-aging wellness services. It operates an extensive network of clinics across Japan, catering to both domestic patients and international medical tourists, with core offerings including cosmetic surgery and non-invasive skincare treatments.
ISPO vs SBC — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $55.5M | $39.6M |
| Net Profit | $-4.5M | $14.2M |
| Gross Margin | 31.4% | 73.1% |
| Operating Margin | -8.0% | 32.5% |
| Net Margin | -8.1% | 35.9% |
| Revenue YoY | -19.6% | -10.9% |
| Net Profit YoY | -204.4% | 117.2% |
| EPS (diluted) | $-0.36 | $0.15 |
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 | — | $39.6M | ||
| Q3 25 | $55.5M | $43.4M | ||
| Q2 25 | $63.1M | $43.4M | ||
| Q1 25 | $65.9M | $47.3M | ||
| Q4 24 | $63.1M | $44.4M | ||
| Q3 24 | $69.1M | $53.1M | ||
| Q2 24 | $67.4M | $53.1M | ||
| Q1 24 | $80.2M | $54.8M |
| Q4 25 | — | $14.2M | ||
| Q3 25 | $-4.5M | $12.8M | ||
| Q2 25 | $-5.3M | $2.5M | ||
| Q1 25 | $1.6M | $21.5M | ||
| Q4 24 | $-2.3M | $6.5M | ||
| Q3 24 | $4.3M | $2.8M | ||
| Q2 24 | $-8.7M | $18.5M | ||
| Q1 24 | $1.3M | $18.8M |
| Q4 25 | — | 73.1% | ||
| Q3 25 | 31.4% | 70.6% | ||
| Q2 25 | 27.5% | 69.2% | ||
| Q1 25 | 38.8% | 79.7% | ||
| Q4 24 | 34.7% | 76.3% | ||
| Q3 24 | 71.5% | 81.5% | ||
| Q2 24 | 24.0% | 74.2% | ||
| Q1 24 | 39.5% | 72.1% |
| Q4 25 | — | 32.5% | ||
| Q3 25 | -8.0% | 36.6% | ||
| Q2 25 | -8.3% | 33.6% | ||
| Q1 25 | 2.5% | 51.1% | ||
| Q4 24 | -3.2% | 10.6% | ||
| Q3 24 | 9.8% | 26.1% | ||
| Q2 24 | -22.8% | 51.4% | ||
| Q1 24 | 3.0% | 44.6% |
| Q4 25 | — | 35.9% | ||
| Q3 25 | -8.1% | 29.6% | ||
| Q2 25 | -8.4% | 5.7% | ||
| Q1 25 | 2.5% | 45.4% | ||
| Q4 24 | -3.6% | 14.7% | ||
| Q3 24 | 6.3% | 5.3% | ||
| Q2 24 | -12.9% | 34.8% | ||
| Q1 24 | 1.6% | 34.2% |
| Q4 25 | — | $0.15 | ||
| Q3 25 | $-0.36 | $0.12 | ||
| Q2 25 | $-0.42 | $0.02 | ||
| Q1 25 | $0.12 | $0.21 | ||
| Q4 24 | $0.98 | $0.05 | ||
| Q3 24 | $0.62 | $0.03 | ||
| Q2 24 | $-2.33 | $0.20 | ||
| Q1 24 | $-0.18 | $0.20 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $13.7M | $164.1M |
| Total DebtLower is stronger | — | $42.8M |
| Stockholders' EquityBook value | $-134.0M | $248.3M |
| Total Assets | $228.3M | $380.4M |
| Debt / EquityLower = less leverage | — | 0.17× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $164.1M | ||
| Q3 25 | $13.7M | $127.4M | ||
| Q2 25 | $16.7M | $152.7M | ||
| Q1 25 | $16.4M | $132.1M | ||
| Q4 24 | $21.8M | $125.0M | ||
| Q3 24 | $13.5M | $137.4M | ||
| Q2 24 | $18.8M | — | ||
| Q1 24 | $22.6M | — |
| Q4 25 | — | $42.8M | ||
| Q3 25 | — | $21.1M | ||
| Q2 25 | — | $7.1M | ||
| Q1 25 | — | $6.9M | ||
| Q4 24 | — | $6.6M | ||
| Q3 24 | — | $823.2K | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | — | $248.3M | ||
| Q3 25 | $-134.0M | $248.0M | ||
| Q2 25 | $-129.7M | $244.6M | ||
| Q1 25 | $-125.2M | $226.4M | ||
| Q4 24 | $-129.9M | $195.1M | ||
| Q3 24 | $-134.6M | $205.0M | ||
| Q2 24 | $-35.2M | $8.8M | ||
| Q1 24 | $-27.5M | $9.0M |
| Q4 25 | — | $380.4M | ||
| Q3 25 | $228.3M | $321.4M | ||
| Q2 25 | $252.6M | $315.3M | ||
| Q1 25 | $270.1M | $284.6M | ||
| Q4 24 | $273.9M | $266.1M | ||
| Q3 24 | $273.3M | $296.5M | ||
| Q2 24 | $301.7M | $19.5M | ||
| Q1 24 | $313.0M | $19.8M |
| Q4 25 | — | 0.17× | ||
| Q3 25 | — | 0.09× | ||
| Q2 25 | — | 0.03× | ||
| Q1 25 | — | 0.03× | ||
| Q4 24 | — | 0.03× | ||
| Q3 24 | — | 0.00× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $-2.2M | $52.0M |
| Free Cash FlowOCF − Capex | $-3.0M | $51.2M |
| FCF MarginFCF / Revenue | -5.4% | 129.3% |
| Capex IntensityCapex / Revenue | 1.4% | 2.0% |
| Cash ConversionOCF / Net Profit | — | 3.66× |
| TTM Free Cash FlowTrailing 4 quarters | $-31.2M | $23.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $52.0M | ||
| Q3 25 | $-2.2M | $-20.9M | ||
| Q2 25 | $1.1M | $-8.3M | ||
| Q1 25 | $-6.6M | $1.9M | ||
| Q4 24 | $-15.8M | $-7.3M | ||
| Q3 24 | $-13.7M | $5.0M | ||
| Q2 24 | $-1.8M | $19.2M | ||
| Q1 24 | $-7.2M | $3.7M |
| Q4 25 | — | $51.2M | ||
| Q3 25 | $-3.0M | $-20.9M | ||
| Q2 25 | $468.0K | $-8.6M | ||
| Q1 25 | $-7.5M | $1.7M | ||
| Q4 24 | $-21.2M | $-7.9M | ||
| Q3 24 | $-14.8M | $4.6M | ||
| Q2 24 | $-3.7M | $18.3M | ||
| Q1 24 | $-8.5M | $3.0M |
| Q4 25 | — | 129.3% | ||
| Q3 25 | -5.4% | -48.3% | ||
| Q2 25 | 0.7% | -19.9% | ||
| Q1 25 | -11.4% | 3.5% | ||
| Q4 24 | -33.7% | -17.8% | ||
| Q3 24 | -21.5% | 8.7% | ||
| Q2 24 | -5.5% | 34.5% | ||
| Q1 24 | -10.6% | 5.4% |
| Q4 25 | — | 2.0% | ||
| Q3 25 | 1.4% | 0.1% | ||
| Q2 25 | 1.0% | 0.7% | ||
| Q1 25 | 1.3% | 0.5% | ||
| Q4 24 | 8.7% | 1.3% | ||
| Q3 24 | 1.6% | 0.8% | ||
| Q2 24 | 2.8% | 1.6% | ||
| Q1 24 | 1.6% | 1.3% |
| Q4 25 | — | 3.66× | ||
| Q3 25 | — | -1.63× | ||
| Q2 25 | — | -3.39× | ||
| Q1 25 | -4.09× | 0.09× | ||
| Q4 24 | — | -1.12× | ||
| Q3 24 | -3.16× | 1.77× | ||
| Q2 24 | — | 1.04× | ||
| Q1 24 | -5.70× | 0.20× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
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% |
SBC
| Franchising | $10.3M | 26% |
| Medical Corporation Shobikai | $8.1M | 21% |
| Medical Corporation Nasukai | $7.2M | 18% |
| Management Services | $6.3M | 16% |
| Rental Services | $4.3M | 11% |
| Medical Corporation Association Furinkai | $3.0M | 8% |
| Japan Medical And Beauty Inc | $656.5K | 2% |
