vs
Inspirato Inc（ISPO）与RxSight, Inc.（RXST）财务数据对比。点击上方公司名可切换其他公司
Inspirato Inc的季度营收约是RxSight, Inc.的1.7倍（$55.5M vs $32.6M），Inspirato Inc净利率更高（-8.1% vs -28.1%，领先19.9%），RxSight, Inc.同比增速更快（-18.9% vs -19.6%），RxSight, Inc.自由现金流更多（$-2.3M vs $-3.0M），过去两年RxSight, Inc.的营收复合增速更高（5.1% vs -11.4%）
Inspirato Inc是一家高端旅行及酒店订阅服务供应商，主要面向北美高净值人群，提供精选豪华别墅租赁、专属度假村权益、定制化行程规划服务，同时也为企业客户提供高端员工差旅激励解决方案。
RxSight是一家医疗科技企业，专注于研发和商业化适用于白内障及屈光晶状体置换手术的可调光人工晶状体产品，其核心产品支持术后通过专用照光设备调整晶状体度数，为全球眼科诊疗市场提供优化的术后视力解决方案。
ISPO vs RXST — 直观对比
营收规模更大
ISPO
是对方的1.7倍
$32.6M
营收增速更快
RXST
高出0.7%
-19.6%
净利率更高
ISPO
高出19.9%
-28.1%
自由现金流更多
RXST
多$724.0K
$-3.0M
两年增速更快
RXST
近两年复合增速
-11.4%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $55.5M | $32.6M |
| 净利润 | $-4.5M | $-9.2M |
| 毛利率 | 31.4% | 77.5% |
| 营业利润率 | -8.0% | -34.8% |
| 净利率 | -8.1% | -28.1% |
| 营收同比 | -19.6% | -18.9% |
| 净利润同比 | -204.4% | -54.1% |
| 每股收益（稀释后） | $-0.36 | $-0.22 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收ISPORXST
| Q4 25 | — | $32.6M | ||
| Q3 25 | $55.5M | $30.3M | ||
| Q2 25 | $63.1M | $33.6M | ||
| Q1 25 | $65.9M | $37.9M | ||
| Q4 24 | $63.1M | $40.2M | ||
| Q3 24 | $69.1M | $35.3M | ||
| Q2 24 | $67.4M | $34.9M | ||
| Q1 24 | $80.2M | $29.5M |
净利润ISPORXST
| Q4 25 | — | $-9.2M | ||
| Q3 25 | $-4.5M | $-9.8M | ||
| Q2 25 | $-5.3M | $-11.8M | ||
| Q1 25 | $1.6M | $-8.2M | ||
| Q4 24 | $-2.3M | $-5.9M | ||
| Q3 24 | $4.3M | $-6.3M | ||
| Q2 24 | $-8.7M | $-6.1M | ||
| Q1 24 | $1.3M | $-9.1M |
毛利率ISPORXST
| Q4 25 | — | 77.5% | ||
| Q3 25 | 31.4% | 79.9% | ||
| Q2 25 | 27.5% | 74.9% | ||
| Q1 25 | 38.8% | 74.8% | ||
| Q4 24 | 34.7% | 71.6% | ||
| Q3 24 | 71.5% | 71.4% | ||
| Q2 24 | 24.0% | 69.5% | ||
| Q1 24 | 39.5% | 70.1% |
营业利润率ISPORXST
| Q4 25 | — | -34.8% | ||
| Q3 25 | -8.0% | -40.1% | ||
| Q2 25 | -8.3% | -41.6% | ||
| Q1 25 | 2.5% | -28.2% | ||
| Q4 24 | -3.2% | -21.5% | ||
| Q3 24 | 9.8% | -26.1% | ||
| Q2 24 | -22.8% | -23.9% | ||
| Q1 24 | 3.0% | -36.2% |
净利率ISPORXST
| Q4 25 | — | -28.1% | ||
| Q3 25 | -8.1% | -32.4% | ||
| Q2 25 | -8.4% | -35.0% | ||
| Q1 25 | 2.5% | -21.6% | ||
| Q4 24 | -3.6% | -14.8% | ||
| Q3 24 | 6.3% | -17.9% | ||
| Q2 24 | -12.9% | -17.4% | ||
| Q1 24 | 1.6% | -30.8% |
每股收益（稀释后）ISPORXST
| Q4 25 | — | $-0.22 | ||
| Q3 25 | $-0.36 | $-0.24 | ||
| Q2 25 | $-0.42 | $-0.29 | ||
| Q1 25 | $0.12 | $-0.20 | ||
| Q4 24 | $0.98 | $-0.14 | ||
| Q3 24 | $0.62 | $-0.16 | ||
| Q2 24 | $-2.33 | $-0.16 | ||
| Q1 24 | $-0.18 | $-0.25 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $13.7M | $228.1M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $-134.0M | $275.7M |
| 总资产 | $228.3M | $311.8M |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资ISPORXST
| Q4 25 | — | $228.1M | ||
| Q3 25 | $13.7M | $227.5M | ||
| Q2 25 | $16.7M | $227.5M | ||
| Q1 25 | $16.4M | $229.3M | ||
| Q4 24 | $21.8M | $237.2M | ||
| Q3 24 | $13.5M | $237.1M | ||
| Q2 24 | $18.8M | $233.3M | ||
| Q1 24 | $22.6M | $125.4M |
股东权益ISPORXST
| Q4 25 | — | $275.7M | ||
| Q3 25 | $-134.0M | $276.0M | ||
| Q2 25 | $-129.7M | $278.0M | ||
| Q1 25 | $-125.2M | $279.3M | ||
| Q4 24 | $-129.9M | $281.2M | ||
| Q3 24 | $-134.6M | $277.3M | ||
| Q2 24 | $-35.2M | $275.2M | ||
| Q1 24 | $-27.5M | $163.9M |
总资产ISPORXST
| Q4 25 | — | $311.8M | ||
| Q3 25 | $228.3M | $308.5M | ||
| Q2 25 | $252.6M | $309.0M | ||
| Q1 25 | $270.1M | $313.0M | ||
| Q4 24 | $273.9M | $318.6M | ||
| Q3 24 | $273.3M | $310.5M | ||
| Q2 24 | $301.7M | $305.5M | ||
| Q1 24 | $313.0M | $183.2M |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $-2.2M | $-1.1M |
| 自由现金流经营现金流 - 资本支出 | $-3.0M | $-2.3M |
| 自由现金流率自由现金流/营收 | -5.4% | -6.9% |
| 资本支出强度资本支出/营收 | 1.4% | 3.5% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $-31.2M | $-19.3M |
8季度趋势，按日历期对齐
经营现金流ISPORXST
| Q4 25 | — | $-1.1M | ||
| Q3 25 | $-2.2M | $-1.2M | ||
| Q2 25 | $1.1M | $-4.4M | ||
| Q1 25 | $-6.6M | $-8.8M | ||
| Q4 24 | $-15.8M | $-4.3M | ||
| Q3 24 | $-13.7M | $650.0K | ||
| Q2 24 | $-1.8M | $-4.0M | ||
| Q1 24 | $-7.2M | $-9.3M |
自由现金流ISPORXST
| Q4 25 | — | $-2.3M | ||
| Q3 25 | $-3.0M | $-1.8M | ||
| Q2 25 | $468.0K | $-5.9M | ||
| Q1 25 | $-7.5M | $-9.4M | ||
| Q4 24 | $-21.2M | $-5.1M | ||
| Q3 24 | $-14.8M | $-453.0K | ||
| Q2 24 | $-3.7M | $-5.5M | ||
| Q1 24 | $-8.5M | $-11.3M |
自由现金流率ISPORXST
| Q4 25 | — | -6.9% | ||
| Q3 25 | -5.4% | -5.8% | ||
| Q2 25 | 0.7% | -17.6% | ||
| Q1 25 | -11.4% | -24.8% | ||
| Q4 24 | -33.7% | -12.7% | ||
| Q3 24 | -21.5% | -1.3% | ||
| Q2 24 | -5.5% | -15.9% | ||
| Q1 24 | -10.6% | -38.2% |
资本支出强度ISPORXST
| Q4 25 | — | 3.5% | ||
| Q3 25 | 1.4% | 1.9% | ||
| Q2 25 | 1.0% | 4.6% | ||
| Q1 25 | 1.3% | 1.5% | ||
| Q4 24 | 8.7% | 2.1% | ||
| Q3 24 | 1.6% | 3.1% | ||
| Q2 24 | 2.8% | 4.4% | ||
| Q1 24 | 1.6% | 6.7% |
现金转化率ISPORXST
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | -4.09× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -3.16× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | -5.70× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
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% |
RXST
| Rxlal | $28.2M | 86% |
| LDD | $3.0M | 9% |
| Service Warranty Service Contracts And Accessories | $1.5M | 4% |
