XML 85 R75.htm IDEA: XBRL DOCUMENT v3.25.1
Segment Reporting - Schedule of Components of Revenue and Cost of Revenue (Details) - USD ($)
$ in Thousands
 3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Segment Reporting, Asset Reconciling Item [Line Items]    
Total revenue $ 65,889 $ 80,245
Cost of revenue:    
Total cost of revenue 40,344 48,524
Gross margin 25,545 31,721
General and administrative 11,386 14,649
Sales and marketing 5,007 8,726
Operations 5,230 7,023
Technology and development 1,287 2,050
Depreciation and amortization 1,004 1,001
Interest expense, net 466 323
Gain on fair value instruments (487) (4,149)
Other income, net (7) (295)
Income and comprehensive income before income taxes 1,659 2,393
Income tax expense 37 144
Net income and comprehensive income 1,622 2,249
Member Travel Segment    
Segment Reporting, Asset Reconciling Item [Line Items]    
Total revenue 65,889 80,245
Cost of revenue:    
Lease costs 17,190 20,029
Booking fees 13,940 20,015
Fixed operating costs 3,138 3,769
Variable operating costs 2,960 3,264
Depreciation expense 1,503 1,295
Other cost of revenue 1,613 153
Total cost of revenue 40,344 48,524
Gross margin 25,545 31,721
General and administrative 11,386 14,649
Sales and marketing 5,007 8,726
Operations 5,230 7,023
Technology and development 1,287 2,050
Depreciation and amortization 1,004 1,001
Interest expense, net 466 323
Gain on fair value instruments (487) (4,149)
Other income, net (7) (295)
Income and comprehensive income before income taxes 1,659 2,393
Income tax expense 37 144
Net income and comprehensive income 1,622 2,249
Total Travel | Member Travel Segment    
Segment Reporting, Asset Reconciling Item [Line Items]    
Total revenue 41,723 49,674
Residence and hotel travel | Member Travel Segment    
Segment Reporting, Asset Reconciling Item [Line Items]    
Total revenue 38,281 44,190
Experiences and bespoke travel | Member Travel Segment    
Segment Reporting, Asset Reconciling Item [Line Items]    
Total revenue 3,442 5,484
Subscription | Member Travel Segment    
Segment Reporting, Asset Reconciling Item [Line Items]    
Total revenue 20,892 28,065
Rewards and other revenue | Member Travel Segment    
Segment Reporting, Asset Reconciling Item [Line Items]    
Total revenue $ 3,274 $ 2,506