vs
Side-by-side financial comparison of Inspirato Inc (ISPO) and STEM, INC. (STEM). Click either name above to swap in a different company.
Inspirato Inc is the larger business by last-quarter revenue ($55.5M vs $47.1M, roughly 1.2× STEM, INC.). Inspirato Inc runs the higher net margin — -8.1% vs -33.9%, a 25.8% gap on every dollar of revenue. On growth, STEM, INC. posted the faster year-over-year revenue change (-15.6% vs -19.6%). Over the past eight quarters, STEM, INC.'s revenue compounded faster (36.1% CAGR vs -11.4%).
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.
StemCells, Inc. is a public biopharmaceutical company headquartered in Newark, California, that is developing purified human neural stem cells (HuCNS-SCs) in the hopes of treating central nervous system disorders and paralysis. StemCells' HuCNS-SCs have the ability to differentiate into the three main types of cells found in the central nervous system: neurons, astrocytes and oligodendrocytes.
ISPO vs STEM — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $55.5M | $47.1M |
| Net Profit | $-4.5M | $-16.0M |
| Gross Margin | 31.4% | 48.9% |
| Operating Margin | -8.0% | -17.7% |
| Net Margin | -8.1% | -33.9% |
| Revenue YoY | -19.6% | -15.6% |
| Net Profit YoY | -204.4% | 68.8% |
| EPS (diluted) | $-0.36 | $-4.40 |
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 | — | $47.1M | ||
| Q3 25 | $55.5M | $38.2M | ||
| Q2 25 | $63.1M | $38.4M | ||
| Q1 25 | $65.9M | $32.5M | ||
| Q4 24 | $63.1M | $55.8M | ||
| Q3 24 | $69.1M | $29.3M | ||
| Q2 24 | $67.4M | $34.0M | ||
| Q1 24 | $80.2M | $25.5M |
| Q4 25 | — | $-16.0M | ||
| Q3 25 | $-4.5M | $-23.8M | ||
| Q2 25 | $-5.3M | $202.5M | ||
| Q1 25 | $1.6M | $-25.0M | ||
| Q4 24 | $-2.3M | $-51.1M | ||
| Q3 24 | $4.3M | $-148.3M | ||
| Q2 24 | $-8.7M | $-582.3M | ||
| Q1 24 | $1.3M | $-72.3M |
| Q4 25 | — | 48.9% | ||
| Q3 25 | 31.4% | 35.5% | ||
| Q2 25 | 27.5% | 33.4% | ||
| Q1 25 | 38.8% | 32.4% | ||
| Q4 24 | 34.7% | -4.4% | ||
| Q3 24 | 71.5% | 21.2% | ||
| Q2 24 | 24.0% | 27.6% | ||
| Q1 24 | 39.5% | -95.0% |
| Q4 25 | — | -17.7% | ||
| Q3 25 | -8.0% | -33.6% | ||
| Q2 25 | -8.3% | -34.8% | ||
| Q1 25 | 2.5% | -65.0% | ||
| Q4 24 | -3.2% | -84.4% | ||
| Q3 24 | 9.8% | -493.2% | ||
| Q2 24 | -22.8% | -1705.5% | ||
| Q1 24 | 3.0% | -267.0% |
| Q4 25 | — | -33.9% | ||
| Q3 25 | -8.1% | -62.2% | ||
| Q2 25 | -8.4% | 527.8% | ||
| Q1 25 | 2.5% | -76.9% | ||
| Q4 24 | -3.6% | -91.6% | ||
| Q3 24 | 6.3% | -506.3% | ||
| Q2 24 | -12.9% | -1712.6% | ||
| Q1 24 | 1.6% | -283.9% |
| Q4 25 | — | $-4.40 | ||
| Q3 25 | $-0.36 | $-2.84 | ||
| Q2 25 | $-0.42 | $-1.79 | ||
| Q1 25 | $0.12 | $-0.15 | ||
| Q4 24 | $0.98 | $-15.29 | ||
| Q3 24 | $0.62 | $-18.24 | ||
| Q2 24 | $-2.33 | $-71.81 | ||
| Q1 24 | $-0.18 | $-0.46 |
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 | $48.9M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $-134.0M | $-249.4M |
| Total Assets | $228.3M | $308.9M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $48.9M | ||
| Q3 25 | $13.7M | $43.1M | ||
| Q2 25 | $16.7M | $40.8M | ||
| Q1 25 | $16.4M | $58.6M | ||
| Q4 24 | $21.8M | $56.3M | ||
| Q3 24 | $13.5M | $75.4M | ||
| Q2 24 | $18.8M | $89.6M | ||
| Q1 24 | $22.6M | $112.8M |
| Q4 25 | — | $-249.4M | ||
| Q3 25 | $-134.0M | $-235.7M | ||
| Q2 25 | $-129.7M | $-214.1M | ||
| Q1 25 | $-125.2M | $-417.5M | ||
| Q4 24 | $-129.9M | $-398.4M | ||
| Q3 24 | $-134.6M | $-344.1M | ||
| Q2 24 | $-35.2M | $-203.2M | ||
| Q1 24 | $-27.5M | $371.6M |
| Q4 25 | — | $308.9M | ||
| Q3 25 | $228.3M | $362.6M | ||
| Q2 25 | $252.6M | $379.2M | ||
| Q1 25 | $270.1M | $405.1M | ||
| Q4 24 | $273.9M | $437.4M | ||
| Q3 24 | $273.3M | $537.8M | ||
| Q2 24 | $301.7M | $691.5M | ||
| Q1 24 | $313.0M | $1.3B |
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 | $8.2M |
| Free Cash FlowOCF − Capex | $-3.0M | — |
| FCF MarginFCF / Revenue | -5.4% | — |
| Capex IntensityCapex / Revenue | 1.4% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-31.2M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $8.2M | ||
| Q3 25 | $-2.2M | $11.4M | ||
| Q2 25 | $1.1M | $-21.3M | ||
| Q1 25 | $-6.6M | $8.5M | ||
| Q4 24 | $-15.8M | $-14.7M | ||
| Q3 24 | $-13.7M | $-9.4M | ||
| Q2 24 | $-1.8M | $-11.9M | ||
| Q1 24 | $-7.2M | $-621.0K |
| Q4 25 | — | — | ||
| Q3 25 | $-3.0M | — | ||
| Q2 25 | $468.0K | — | ||
| Q1 25 | $-7.5M | — | ||
| Q4 24 | $-21.2M | — | ||
| Q3 24 | $-14.8M | — | ||
| Q2 24 | $-3.7M | — | ||
| Q1 24 | $-8.5M | — |
| Q4 25 | — | — | ||
| Q3 25 | -5.4% | — | ||
| Q2 25 | 0.7% | — | ||
| Q1 25 | -11.4% | — | ||
| Q4 24 | -33.7% | — | ||
| Q3 24 | -21.5% | — | ||
| Q2 24 | -5.5% | — | ||
| Q1 24 | -10.6% | — |
| Q4 25 | — | — | ||
| Q3 25 | 1.4% | — | ||
| Q2 25 | 1.0% | — | ||
| Q1 25 | 1.3% | — | ||
| Q4 24 | 8.7% | — | ||
| Q3 24 | 1.6% | — | ||
| Q2 24 | 2.8% | — | ||
| Q1 24 | 1.6% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | -0.11× | ||
| 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
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% |
STEM
Segment breakdown not available.
