vs
Side-by-side financial comparison of Inspirato Inc (ISPO) and Neuronetics, Inc. (STIM). Click either name above to swap in a different company.
Inspirato Inc is the larger business by last-quarter revenue ($55.5M vs $41.8M, roughly 1.3× Neuronetics, Inc.). Inspirato Inc runs the higher net margin — -8.1% vs -17.2%, a 9.1% gap on every dollar of revenue. On growth, Neuronetics, Inc. posted the faster year-over-year revenue change (85.7% vs -19.6%). Neuronetics, Inc. produced more free cash flow last quarter ($692.0K vs $-3.0M). Over the past eight quarters, Neuronetics, Inc.'s revenue compounded faster (54.9% 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.
Neuronetics is a Malvern, PA based, publicly traded company incorporated in Delaware in April 2003, that develops non-invasive treatments for psychiatric disorders that have shown resistance or lack of improvement using traditional medicine. The treatments are based upon neuromodulation technology.
ISPO vs STIM — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $55.5M | $41.8M |
| Net Profit | $-4.5M | $-7.2M |
| Gross Margin | 31.4% | 52.0% |
| Operating Margin | -8.0% | -12.1% |
| Net Margin | -8.1% | -17.2% |
| Revenue YoY | -19.6% | 85.7% |
| Net Profit YoY | -204.4% | 43.2% |
| EPS (diluted) | $-0.36 | $-0.10 |
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 | — | $41.8M | ||
| Q3 25 | $55.5M | $37.3M | ||
| Q2 25 | $63.1M | $38.1M | ||
| Q1 25 | $65.9M | $32.0M | ||
| Q4 24 | $63.1M | $22.5M | ||
| Q3 24 | $69.1M | $18.5M | ||
| Q2 24 | $67.4M | $16.4M | ||
| Q1 24 | $80.2M | $17.4M |
| Q4 25 | — | $-7.2M | ||
| Q3 25 | $-4.5M | $-9.0M | ||
| Q2 25 | $-5.3M | $-10.1M | ||
| Q1 25 | $1.6M | $-12.7M | ||
| Q4 24 | $-2.3M | $-12.7M | ||
| Q3 24 | $4.3M | $-13.3M | ||
| Q2 24 | $-8.7M | $-9.8M | ||
| Q1 24 | $1.3M | $-7.9M |
| Q4 25 | — | 52.0% | ||
| Q3 25 | 31.4% | 45.9% | ||
| Q2 25 | 27.5% | 46.6% | ||
| Q1 25 | 38.8% | 49.2% | ||
| Q4 24 | 34.7% | 66.2% | ||
| Q3 24 | 71.5% | 75.6% | ||
| Q2 24 | 24.0% | 74.0% | ||
| Q1 24 | 39.5% | 75.1% |
| Q4 25 | — | -12.1% | ||
| Q3 25 | -8.0% | -19.6% | ||
| Q2 25 | -8.3% | -21.1% | ||
| Q1 25 | 2.5% | -34.4% | ||
| Q4 24 | -3.2% | -51.0% | ||
| Q3 24 | 9.8% | -41.7% | ||
| Q2 24 | -22.8% | -51.7% | ||
| Q1 24 | 3.0% | -39.4% |
| Q4 25 | — | -17.2% | ||
| Q3 25 | -8.1% | -24.3% | ||
| Q2 25 | -8.4% | -26.6% | ||
| Q1 25 | 2.5% | -39.6% | ||
| Q4 24 | -3.6% | -56.4% | ||
| Q3 24 | 6.3% | -72.0% | ||
| Q2 24 | -12.9% | -59.8% | ||
| Q1 24 | 1.6% | -45.2% |
| Q4 25 | — | $-0.10 | ||
| Q3 25 | $-0.36 | $-0.13 | ||
| Q2 25 | $-0.42 | $-0.15 | ||
| Q1 25 | $0.12 | $-0.21 | ||
| Q4 24 | $0.98 | $-0.34 | ||
| Q3 24 | $0.62 | $-0.44 | ||
| Q2 24 | $-2.33 | $-0.33 | ||
| Q1 24 | $-0.18 | $-0.27 |
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 | $28.1M |
| Total DebtLower is stronger | — | $65.8M |
| Stockholders' EquityBook value | $-134.0M | $22.4M |
| Total Assets | $228.3M | $141.6M |
| Debt / EquityLower = less leverage | — | 2.94× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $28.1M | ||
| Q3 25 | $13.7M | $28.0M | ||
| Q2 25 | $16.7M | $11.0M | ||
| Q1 25 | $16.4M | $20.2M | ||
| Q4 24 | $21.8M | $18.5M | ||
| Q3 24 | $13.5M | $20.9M | ||
| Q2 24 | $18.8M | $42.6M | ||
| Q1 24 | $22.6M | $47.7M |
| Q4 25 | — | $65.8M | ||
| Q3 25 | — | $65.7M | ||
| Q2 25 | — | $55.5M | ||
| Q1 25 | — | $55.3M | ||
| Q4 24 | — | $55.2M | ||
| Q3 24 | — | $46.0M | ||
| Q2 24 | — | $59.8M | ||
| Q1 24 | — | $59.4M |
| Q4 25 | — | $22.4M | ||
| Q3 25 | $-134.0M | $27.4M | ||
| Q2 25 | $-129.7M | $27.1M | ||
| Q1 25 | $-125.2M | $35.5M | ||
| Q4 24 | $-129.9M | $27.7M | ||
| Q3 24 | $-134.6M | $9.4M | ||
| Q2 24 | $-35.2M | $19.4M | ||
| Q1 24 | $-27.5M | $27.7M |
| Q4 25 | — | $141.6M | ||
| Q3 25 | $228.3M | $145.5M | ||
| Q2 25 | $252.6M | $134.7M | ||
| Q1 25 | $270.1M | $142.0M | ||
| Q4 24 | $273.9M | $140.9M | ||
| Q3 24 | $273.3M | — | ||
| Q2 24 | $301.7M | $96.8M | ||
| Q1 24 | $313.0M | $103.8M |
| Q4 25 | — | 2.94× | ||
| Q3 25 | — | 2.40× | ||
| Q2 25 | — | 2.05× | ||
| Q1 25 | — | 1.56× | ||
| Q4 24 | — | 1.99× | ||
| Q3 24 | — | 4.90× | ||
| Q2 24 | — | 3.08× | ||
| Q1 24 | — | 2.15× |
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 | $908.0K |
| Free Cash FlowOCF − Capex | $-3.0M | $692.0K |
| FCF MarginFCF / Revenue | -5.4% | 1.7% |
| Capex IntensityCapex / Revenue | 1.4% | 0.5% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-31.2M | $-21.2M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $908.0K | ||
| Q3 25 | $-2.2M | $-785.0K | ||
| Q2 25 | $1.1M | $-3.5M | ||
| Q1 25 | $-6.6M | $-17.0M | ||
| Q4 24 | $-15.8M | $-8.6M | ||
| Q3 24 | $-13.7M | $-5.4M | ||
| Q2 24 | $-1.8M | $-5.0M | ||
| Q1 24 | $-7.2M | $-12.0M |
| Q4 25 | — | $692.0K | ||
| Q3 25 | $-3.0M | $-899.0K | ||
| Q2 25 | $468.0K | $-3.8M | ||
| Q1 25 | $-7.5M | $-17.2M | ||
| Q4 24 | $-21.2M | $-8.7M | ||
| Q3 24 | $-14.8M | $-5.8M | ||
| Q2 24 | $-3.7M | $-5.6M | ||
| Q1 24 | $-8.5M | $-12.4M |
| Q4 25 | — | 1.7% | ||
| Q3 25 | -5.4% | -2.4% | ||
| Q2 25 | 0.7% | -9.9% | ||
| Q1 25 | -11.4% | -53.8% | ||
| Q4 24 | -33.7% | -38.6% | ||
| Q3 24 | -21.5% | -31.3% | ||
| Q2 24 | -5.5% | -34.0% | ||
| Q1 24 | -10.6% | -71.1% |
| Q4 25 | — | 0.5% | ||
| Q3 25 | 1.4% | 0.3% | ||
| Q2 25 | 1.0% | 0.7% | ||
| Q1 25 | 1.3% | 0.7% | ||
| Q4 24 | 8.7% | 0.4% | ||
| Q3 24 | 1.6% | 2.1% | ||
| Q2 24 | 2.8% | 3.7% | ||
| Q1 24 | 1.6% | 2.2% |
| 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
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% |
STIM
Segment breakdown not available.
