Login

Consolidated balance sheets

In millions of USD, except per-share amounts
Q3 FY2025
As of Sep 30, 2025
Q2 FY2025
As of Jun 30, 2025
Q1 FY2025
As of Mar 31, 2025
Q4 FY2024
As of Dec 31, 2024
Q3 FY2024
As of Sep 30, 2024
Q2 FY2024
As of Jun 30, 2024
Q1 FY2024
As of Mar 31, 2024
Q4 FY2023
As of Dec 31, 2023
Q3 FY2023
As of Sep 30, 2023
Q2 FY2023
As of Jun 30, 2023
Q1 FY2023
As of Mar 31, 2023
Q4 FY2022
As of Dec 31, 2022
Q3 FY2022
As of Sep 30, 2022
Q2 FY2022
As of Jun 30, 2022
Q1 FY2022
As of Mar 31, 2022
Q4 FY2021
As of Dec 31, 2021
Q3 FY2021
As of Sep 30, 2021
Q2 FY2021
As of Jun 30, 2021
Q1 FY2021
As of Mar 31, 2021
Q4 FY2020
As of Dec 31, 2020
Assets
Current assets
Cash and cash equivalents
Restricted cash
Accounts receivable, net
Non Related Party
Related Party
Total accounts receivable, net
Accounts receivable, net - related parties
Accounts receivable, net – related parties
Prepaid member travel
Prepaid expenses
Other current assets
Total current assets
Right-of-use assets
Goodwill
Property and equipment, net
Other noncurrent assets
Total assets
Liabilities
Current liabilities
Accounts payable
Accrued liabilities
Franchise tax payable
Non Related Party
Total franchise tax payable
Accounts payable and accrued liabilities
Non Related Party
Related Party
Total accounts payable and accrued liabilities
Deferred revenue
Lease liabilities
Total current liabilities
Deferred revenue, noncurrent
Lease liabilities, noncurrent
Convertible note
Warrants
Other noncurrent liabilities
Total liabilities
Equity (Deficit)
Common stock, value
Class A Common Stock
Class B Common Stock
Class V Common Stock
Preferred Stock, par value $0.0001 per share, 5,000 shares authorized, no shares issued or outstanding as of September 30, 2025 and December 31, 2024
Additional paid-in capital
Accumulated deficit
Deficit excluding noncontrolling interest
Total deficit excluding noncontrolling interest
Noncontrolling interests
Total deficit
Total liabilities and deficit

Create Account

Sign up for free to unlock this feature.

Already have an account? Sign in

Premium Feature

This feature requires a premium subscription to unlock unlimited historical data and advanced analysis tools.

Premium includes:

  • Unlimited historical financial data
  • Advanced analytics and insights
  • Priority support