Lindblad Expeditions Holdings, Inc. Reports 2025 Third Quarter Financial Results
Third Quarter 2025 Highlights:
- Total revenue increased 17% to $240.2 million
- Net loss available to stockholders was $49 thousand
- Adjusted EBITDA increased 25% to $57.3 million
- Lindblad segment net yield per available guest night increased 9% to $1,314
- Occupancy increased to 88% from 82%
- The Company refinanced its long-term debt, lowering its interest rate to 7.00% and extending maturity to 2030
NEW YORK, Nov. 4, 2025 /PRNewswire/ -- Lindblad Expeditions Holdings, Inc. (NASDAQ: LIND) (the "Company" or "Lindblad"), a global provider of expedition cruises and adventure travel experiences, today reported financial results for the third quarter ended September 30, 2025.
Natalya Leahy, Chief Executive Officer, said, "Our latest quarter is a testament to our great team and disciplined focus on strategic priorities and unforgettable guest experiences. Both our land and marine segments grew strongly with overall corporate revenue up 17% and a new record level of adjusted EBITDA while achieving highest ever measured guest satisfaction scores. Finally, the excellent work done to strengthen our balance sheet positions us for durable and profitable growth well into 2030."
THIRD QUARTER RESULTS
Tour Revenues
Third quarter tour revenues of $240.2 million increased $34.2 million, or 17%, as compared to the same period in 2024. The increase was driven by a $16.3 million increase at the Lindblad segment and a $17.9 million increase at the Land Experiences segment.
Lindblad segment tour revenues of $137.6 million increased $16.3 million, or 13%, compared to the third quarter a year ago primarily due to a 9% increase in net yield per available guest night to $1,314 driven by higher pricing and an increase in occupancy to 88% from 82% in the third quarter a year ago.
Land Experiences tour revenues of $102.6 million increased $17.9 million, or 21%, compared to the third quarter a year ago primarily due to operating additional trips and higher pricing.
Net Income
Net loss available to stockholders for the third quarter was $49 thousand, $0.00 per diluted share, as compared with net income available to stockholders of $21.3 million, $0.36 per diluted share, in the third quarter of 2024. The $21.4 million decrease primarily reflects $23.5 million in debt refinancing expenses and a $4.2 million decrease in the income tax benefit recorded during the quarter, partially offset by improved operating results, including a $1.8 million benefit related to employee retention tax credits received.
Adjusted EBITDA
Third quarter Adjusted EBITDA of $57.3 million increased $11.4 million as compared to the same period in 2024 driven by a $6.5 million increase at the Lindblad segment and $4.9 million at the Land Experiences segment.
Lindblad segment Adjusted EBITDA of $32.8 million increased $6.5 million as compared to the same period in 2024, primarily due to increased tour revenues and employee retention tax credits, partially offset by higher royalties and commission expense related to the increased revenues and royalty rates per the National Geographic agreement.
Land Experiences segment Adjusted EBITDA of $24.5 million increased $4.9 million as compared to the same period in 2024, primarily due to increased tour revenues, partially offset by increased operating and personnel costs and higher marketing spend to drive future growth.
|
|
|
For the three months ended September 30, |
|
|
For the nine months ended September 30, |
|
||||||||||||||||||||||||||
|
(In thousands) |
|
2025 |
|
|
2024 |
|
|
Change |
|
|
|
% |
|
2025 |
|
|
2024 |
|
|
Change |
|
|
|
% |
||||||||
|
Tour revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lindblad |
|
$ |
137,561 |
|
|
$ |
121,268 |
|
|
$ |
16,293 |
|
|
|
13 |
% |
|
$ |
379,714 |
|
|
$ |
332,624 |
|
|
$ |
47,090 |
|
|
|
14 |
% |
|
Land Experiences |
|
|
102,611 |
|
|
|
84,737 |
|
|
|
17,874 |
|
|
|
21 |
% |
|
|
208,124 |
|
|
|
163,494 |
|
|
|
44,630 |
|
|
|
27 |
% |
|
Total tour revenues |
|
$ |
240,172 |
|
|
$ |
206,005 |
|
|
$ |
34,167 |
|
|
|
17 |
% |
|
$ |
587,838 |
|
|
$ |
496,118 |
|
|
$ |
91,720 |
|
|
|
18 |
% |
|
Operating income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lindblad |
|
$ |
13,236 |
|
|
$ |
11,680 |
|
|
$ |
1,556 |
|
|
|
13 |
% |
|
$ |
19,553 |
|
|
$ |
10,092 |
|
|
$ |
9,461 |
|
|
|
94 |
% |
|
Land Experiences |
|
|
22,734 |
|
|
|
17,801 |
|
|
|
4,933 |
|
|
|
28 |
% |
|
|
31,440 |
|
|
|
19,032 |
|
|
|
12,408 |
|
|
|
65 |
% |
|
Operating income |
|
$ |
35,970 |
|
|
$ |
29,481 |
|
|
$ |
6,489 |
|
|
|
22 |
% |
|
$ |
50,993 |
|
|
$ |
29,124 |
|
|
$ |
21,869 |
|
|
|
75 |
% |
|
Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lindblad |
|
$ |
32,773 |
|
|
$ |
26,238 |
|
|
$ |
6,535 |
|
|
|
25 |
% |
|
$ |
75,422 |
|
|
$ |
53,429 |
|
|
$ |
21,993 |
|
|
|
41 |
% |
|
Land Experiences |
|
|
24,490 |
|
|
|
19,574 |
|
|
|
4,916 |
|
|
|
25 |
% |
|
|
36,666 |
|
|
|
24,373 |
|
|
|
12,293 |
|
|
|
50 |
% |
|
Total adjusted EBITDA |
|
$ |
57,263 |
|
|
$ |
45,812 |
|
|
$ |
11,451 |
|
|
|
25 |
% |
|
$ |
112,088 |
|
|
$ |
77,802 |
|
|
$ |
34,286 |
|
|
|
44 |
% |
Balance Sheet and Liquidity
The Company's cash and cash equivalents and restricted cash were $290.1 million as of September 30, 2025, as compared with $216.1 million as of December 31, 2024. The increase primarily reflects $97.1 million in cash from operations due primarily to increased bookings for future travel, which was partially offset by $36.8 million in cash used in purchasing property and equipment.
During the third quarter, the Company completed a refinancing of its long-term debt through the issuance of new Senior Secured Notes due 2030, bearing interest at a rate of 7.00%. The refinancing extended the Company's weighted average debt maturity profile by several years and reduced its blended borrowing rate by approximately 75 basis points compared to the prior structure, which included 2027 Notes at 6.75% and 2028 Notes at 9.00%.
This refinancing simplified the Company's capital structure and enhanced financial flexibility to support strategic growth initiatives across both its ship- and land-based operations.
As of September 30, 2025, the Company had a total debt position of $675.0 million and was in compliance with all of its applicable debt covenants. S&P Global also upgraded the Company's corporate credit rating during the quarter, citing the Company's strong operating performance and its forward-booked position.
2025 OUTLOOK
The Company's current expectations for the full year 2025 are as follows
- Tour revenues of $745 - $760 million
- Adjusted EBITDA of $119 - $123 millio
NON-GAAP FINANCIAL MEASURES
The Company uses a variety of operational and financial metrics, including non-GAAP financial measures such as Adjusted EBITDA, Occupancy, Net Yields and Net Cruise Costs, to enable it to analyze its performance and financial condition. The Company utilizes these financial measures to manage its business on a day-to-day basis and believes that they are the most relevant measures of performance. Some of these measures are commonly used in the cruise and tourism industry to evaluate performance. The Company believes these non-GAAP measures provide expanded insight to assess revenue and cost performance, in addition to the standard GAAP-based financial measures. There are no specific rules or regulations for determining non-GAAP measures, and as such, they may not be comparable to measures used by other companies within the industry.
The presentation of non-GAAP financial information should not be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. The definitions of non-GAAP financial measures along with a reconciliation of non-GAAP financial information to GAAP are included in the supplemental financial schedules.
Conference Call Information
The Company has scheduled a conference call at 9:00 a.m. Eastern Time on November 4, 2025, to discuss the earnings of the Company. The conference call can be accessed by dialing 1-800-715-9871 (United States), 1-646-307-1963 (International).
The Access Code is 1144402. A replay of the call will be available at the Company's investor relations website, investors.expeditions.com.
About Lindblad Expeditions Holdings, Inc.
Lindblad Expeditions Holdings, Inc. (NASDAQ: LIND; the "Company") is a leader in global expedition travel, offering immersive, educational journeys that span all seven continents through its six pioneering brands. Driven by a passion for the planet and the belief that there is always more to be discovered, the Company leads travelers to the farthest reaches of the world with an expansive portfolio of ship- and land-based expeditions. In collaboration with National Geographic, Lindblad Expeditions operates and sells the National Geographic-Lindblad Expeditions co-brand, which offers ship-based voyages that allow guests to explore remote destinations alongside scientists and naturalists, and with state-of-the-art exploration tools. In addition to its renowned modern expedition cruises, the Company's award-winning land-based brands—Natural Habitat Adventures, Off the Beaten Path, DuVine Cycling + Adventure Co., Classic Journeys, and Wineland-Thomson Adventures—provide extraordinary wildlife, cultural, and adventure-focused experiences. Together, these brands connect travelers with some of the planet's most inspiring natural and cultural landscapes, fostering a deep appreciation for the world.
To learn more about Lindblad Expeditions Holdings, Inc., its growing portfolio of brands, and the Company's commitment to responsible exploration, visit investors.expeditions.com.
Forward Looking Statements
Certain matters discussed in this press release are "forward-looking statements" intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements include the Company's financial projections and may also generally be identified as such because the context of such statements will include words such as "anticipate," "believe," "could," "estimate," "expect," "intend," "may," "plan," "potential," "predict," "project," "should," "will," "would" or words of similar import. Similarly, statements that describe the Company's financial guidance or future plans, objectives or goals are also forward-looking statements. Such forward-looking statements are subject to certain risks and uncertainties that could cause results to differ materially from those expected. It is not possible to predict or identify all such risks. There may be additional risks that we consider immaterial or which are unknown. These factors include, but are not limited to, the following:(i) adverse general economic factors, including the impact of geopolitical, macroeconomic conditions, tariffs, changes in trade policies or capital markets volatility, that decrease the level of disposable income of consumers or consumer confidence and negatively impact the ability or desire of people to travel; (ii) cancelling or rescheduling of voyages, the denial and/or unavailability of ports of call and other potential disruptions to our business and operations related to health pandemics, political or civil unrest, war, terrorism, or other similar events; (iii) increases in fuel prices, changes in fuels consumed and availability of fuel supply in the geographies in which we operate or in general; (iv) the loss of key employees, our inability to recruit or retain qualified shoreside and shipboard employees and increased labor costs; (v) the impact of delays or cost overruns with respect to anticipated or unanticipated drydock, maintenance, modifications or other required construction related to any of our vessels; (vi) unscheduled disruptions in our business due to civil unrest, travel restrictions, weather events, mechanical failures, pandemics or other events; (vii) management of our growth and our ability to execute on our planned growth, including our ability to successfully integrate acquisitions; (viii) our ability to maintain our relationships with National Geographic and/or World Wildlife Fund; (ix) compliance with new and existing laws and regulations, including environmental regulations and travel advisories and restrictions; (x) our substantial indebtedness and our ability to remain in compliance with the financial and/or operating covenants in such arrangements; (xi) the impact of material litigation, enforcement actions, claims, fines or penalties on our business; (xii) the impact of severe or unusual weather conditions, including climate change, on our business; (xiii) the impact of changes in tax policies and other governmental regulations in the geographies in which we operate; (xiv) adverse publicity regarding the travel and cruise industry in general; (xv) loss of business due to competition; (xvi) the inability to meet or achieve our sustainability related goals, aspirations, initiatives, and our public statements and disclosures regarding them; (xvii) the result of future financing efforts; and (xviii) those risks described in the Company's filings with the SEC. Stockholders, potential investors and other readers are urged to consider these factors carefully in evaluating the forward-looking statements and are cautioned not to place undue reliance on such forward-looking statements. The forward-looking statements made herein are made only as of the date of this press release, and the Company undertakes no obligation to publicly update any forward-looking statements, whether as a result of new information, future events or otherwise. More detailed information about factors that may affect the Company's performance may be found in its filings with the SEC, which are available at http://www.sec.gov or at http://www.expeditions.com in the Investor Relations section of the Company's website.
|
LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||
|
|
||||||||
|
|
|
As of |
|
|
As of December |
|
||
|
|
|
(unaudited) |
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
261,781 |
|
|
$ |
183,941 |
|
|
Restricted cash |
|
|
28,343 |
|
|
|
32,202 |
|
|
Prepaid expenses and other current assets |
|
|
73,664 |
|
|
|
62,290 |
|
|
Total current assets |
|
|
363,788 |
|
|
|
278,433 |
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
527,609 |
|
|
|
518,390 |
|
|
Goodwill |
|
|
61,145 |
|
|
|
59,031 |
|
|
Intangibles, net |
|
|
17,365 |
|
|
|
15,923 |
|
|
Other long-term assets |
|
|
6,627 |
|
|
|
5,128 |
|
|
Total assets |
|
$ |
976,534 |
|
|
$ |
876,905 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
|
Unearned passenger revenues |
|
$ |
362,276 |
|
|
$ |
318,666 |
|
|
Accrued expenses |
|
|
54,848 |
|
|
|
58,054 |
|
|
Accounts payable |
|
|
20,650 |
|
|
|
13,860 |
|
|
Lease liabilities - current |
|
|
821 |
|
|
|
1,845 |
|
|
Long-term debt - current |
|
|
10 |
|
|
|
29 |
|
|
Total current liabilities |
|
|
438,605 |
|
|
|
392,454 |
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, less current portion |
|
|
663,443 |
|
|
|
625,425 |
|
|
Deferred tax liabilities |
|
|
2,545 |
|
|
|
3,537 |
|
|
Other long-term liabilities |
|
|
745 |
|
|
|
1,024 |
|
|
Total liabilities |
|
|
1,105,338 |
|
|
|
1,022,440 |
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
- |
|
|
|
- |
|
|
Series A redeemable convertible preferred stock, 165,000 shares authorized; 62,000 shares |
|
|
81,821 |
|
|
|
78,155 |
|
|
Redeemable noncontrolling interests |
|
|
45,968 |
|
|
|
29,424 |
|
|
|
|
|
127,789 |
|
|
|
107,579 |
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' DEFICIT |
|
|
|
|
|
|
|
|
|
Preferred stock, $0.0001 par value, 1,000,000 shares authorized; 62,000 Series A shares |
|
|
- |
|
|
|
- |
|
|
Common stock, $0.0001 par value, 200,000,000 shares authorized; 55,392,217 and |
|
|
6 |
|
|
|
6 |
|
|
Additional paid-in capital |
|
|
127,973 |
|
|
|
109,473 |
|
|
Accumulated deficit |
|
|
(384,572) |
|
|
|
(362,881) |
|
|
Accumulated other comprehensive income |
|
|
- |
|
|
|
288 |
|
|
Total stockholder's deficit |
|
|
(256,593) |
|
|
|
(253,114) |
|
|
Total liabilities, mezzanine equity and stockholders' deficit |
|
$ |
976,534 |
|
|
$ |
876,905 |
|
|
LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES
|
|
|||||||||||||||
|
|
|
|||||||||||||||
|
|
|
For the three months ended |
|
|
For the nine months ended |
|
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tour revenues |
|
$ |
240,172 |
|
|
$ |
206,005 |
|
|
$ |
587,838 |
|
|
$ |
496,118 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of tours |
|
|
124,373 |
|
|
|
109,786 |
|
|
|
308,611 |
|
|
|
277,191 |
|
|
General and administrative |
|
|
34,808 |
|
|
|
29,002 |
|
|
|
98,613 |
|
|
|
86,074 |
|
|
Selling and marketing |
|
|
30,091 |
|
|
|
25,003 |
|
|
|
84,722 |
|
|
|
66,042 |
|
|
Depreciation and amortization |
|
|
14,930 |
|
|
|
12,733 |
|
|
|
44,899 |
|
|
|
37,687 |
|
|
Total operating expenses |
|
|
204,202 |
|
|
|
176,524 |
|
|
|
536,845 |
|
|
|
466,994 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
35,970 |
|
|
|
29,481 |
|
|
|
50,993 |
|
|
|
29,124 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (expense) income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
(11,256) |
|
|
|
(11,234) |
|
|
|
(34,503) |
|
|
|
(34,140) |
|
|
(Loss) gain on foreign currency |
|
|
(318) |
|
|
|
203 |
|
|
|
982 |
|
|
|
(48) |
|
|
Other income |
|
|
1,105 |
|
|
|
1 |
|
|
|
1,134 |
|
|
|
9 |
|
|
Loss on extinguishment of debt |
|
|
(23,492) |
|
|
|
- |
|
|
|
(23,492) |
|
|
|
- |
|
|
Total other expense |
|
|
(33,961) |
|
|
|
(11,030) |
|
|
|
(55,879) |
|
|
|
(34,179) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
2,009 |
|
|
|
18,451 |
|
|
|
(4,886) |
|
|
|
(5,055) |
|
|
Income tax benefit |
|
|
(2,564) |
|
|
|
(6,747) |
|
|
|
(3,503) |
|
|
|
(2,050) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
4,573 |
|
|
|
25,198 |
|
|
|
(1,383) |
|
|
|
(3,005) |
|
|
Net income attributable to noncontrolling interest |
|
|
3,383 |
|
|
|
2,683 |
|
|
|
4,783 |
|
|
|
3,125 |
|
|
Net income (loss) attributable to Lindblad Expeditions Holdings, Inc |
|
|
1,190 |
|
|
|
22,515 |
|
|
|
(6,166) |
|
|
|
(6,130) |
|
|
Series A redeemable convertible preferred stock dividend |
|
|
1,239 |
|
|
|
1,168 |
|
|
|
3,667 |
|
|
|
3,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income available to stockholders |
|
$ |
(49) |
|
|
$ |
21,347 |
|
|
$ |
(9,833) |
|
|
$ |
(9,585) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
55,557,530 |
|
|
|
54,097,365 |
|
|
|
54,859,959 |
|
|
|
53,662,237 |
|
|
Diluted |
|
|
55,557,530 |
|
|
|
62,591,165 |
|
|
|
54,859,959 |
|
|
|
53,662,237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Undistributed (loss) income per share available to stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.00) |
|
|
$ |
0.39 |
|
|
$ |
(0.18) |
|
|
$ |
(0.18) |
|
|
Diluted |
|
$ |
(0.00) |
|
|
$ |
0.36 |
|
|
$ |
(0.18) |
|
|
$ |
(0.18) |
|
|
LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES
|
||||||||
|
|
||||||||
|
|
|
For the nine months ended |
|
|||||
|
|
|
2025 |
|
|
2024 |
|
||
|
Cash Flows From Operating Activities |
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(1,383) |
|
|
$ |
(3,005) |
|
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
44,899 |
|
|
|
37,687 |
|
|
Amortization of deferred financing costs, net |
|
|
2,684 |
|
|
|
2,775 |
|
|
Amortization of right-to-use lease assets |
|
|
1,254 |
|
|
|
705 |
|
|
Stock-based compensation |
|
|
14,489 |
|
|
|
7,362 |
|
|
Deferred income taxes |
|
|
(984) |
|
|
|
(2,118) |
|
|
(Gain) loss on foreign currency |
|
|
(982) |
|
|
|
48 |
|
|
Write-off of unamortized deferred financing costs due to debt extinguishment |
|
|
7,111 |
|
|
|
- |
|
|
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current assets |
|
|
(8,891) |
|
|
|
(2,221) |
|
|
Unearned passenger revenues |
|
|
41,134 |
|
|
|
48,440 |
|
|
Other long-term assets |
|
|
(1,023) |
|
|
|
(519) |
|
|
Other long-term liabilities |
|
|
(1,010) |
|
|
|
- |
|
|
Accounts payable and accrued expenses |
|
|
1,147 |
|
|
|
2,256 |
|
|
Operating lease liabilities |
|
|
(1,304) |
|
|
|
(735) |
|
|
Net cash provided by operating activities |
|
|
97,141 |
|
|
|
90,675 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Investing Activities |
|
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(36,778) |
|
|
|
(23,647) |
|
|
Acquisitions (net of cash acquired) |
|
|
(17,359) |
|
|
|
(10,741) |
|
|
Net cash used in investing activities |
|
|
(54,137) |
|
|
|
(34,388) |
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From Financing Activities |
|
|
|
|
|
|
|
|
|
Proceeds from long-term debt |
|
|
675,010 |
|
|
|
- |
|
|
Repayments of long-term debt |
|
|
(635,029) |
|
|
|
(78) |
|
|
Payment of deferred financing costs |
|
|
(11,777) |
|
|
|
(21) |
|
|
Additional acquisition of redeemable noncontrolling interest |
|
|
- |
|
|
|
(16,720) |
|
|
Repurchase under stock-based compensation plans and related tax impacts |
|
|
3,061 |
|
|
|
(2,237) |
|
|
Net cash provided by (used in) financing activities |
|
|
31,265 |
|
|
|
(19,056) |
|
|
Effect of exchange rate changes on cash |
|
|
(288) |
|
|
|
- |
|
|
Net increase in cash, cash equivalents and restricted cash |
|
|
73,981 |
|
|
|
37,231 |
|
|
Cash, cash equivalents and restricted cash at beginning of period |
|
|
216,143 |
|
|
|
187,344 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and restricted cash at end of period |
|
$ |
290,124 |
|
|
$ |
224,575 |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information: |
|
|
|
|
|
|
|
|
|
Cash paid during the period: |
|
|
|
|
|
|
|
|
|
Interest |
|
$ |
43,875 |
|
|
$ |
36,994 |
|
|
Income taxes |
|
|
2,239 |
|
|
|
- |
|
|
Non-cash investing and financing activities: |
|
|
|
|
|
|
|
|
|
Shares issued in connection with acquisition |
|
|
- |
|
|
|
6,000 |
|
|
Non-cash preferred stock dividend |
|
$ |
3,667 |
|
|
$ |
3,455 |
|
|
Additional paid-in capital exercise proceeds of option shares |
|
|
358 |
|
|
|
117 |
|
|
Additional paid-in capital exchange proceeds used for option shares |
|
|
(358) |
|
|
|
(117) |
|
|
LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES |
|
|||||||||||||||
|
|
|
|||||||||||||||
|
Reconciliation of Net Income to Adjusted EBITDA Consolidated |
|
|||||||||||||||
|
|
|
|||||||||||||||
|
Consolidated |
|
For the three months ended |
|
|
For the nine months ended September 30, |
|
||||||||||
|
(In thousands) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Net income (loss) |
|
$ |
4,573 |
|
|
$ |
25,198 |
|
|
$ |
(1,383) |
|
|
$ |
(3,005) |
|
|
Interest expense, net |
|
|
11,256 |
|
|
|
11,234 |
|
|
|
34,503 |
|
|
|
34,140 |
|
|
Income tax benefit |
|
|
(2,564) |
|
|
|
(6,747) |
|
|
|
(3,503) |
|
|
|
(2,050) |
|
|
Depreciation and amortization |
|
|
14,930 |
|
|
|
12,733 |
|
|
|
44,899 |
|
|
|
37,687 |
|
|
Loss (gain) loss on foreign currency |
|
|
318 |
|
|
|
(203) |
|
|
|
(982) |
|
|
|
48 |
|
|
Stock-based compensation |
|
|
5,370 |
|
|
|
2,529 |
|
|
|
14,489 |
|
|
|
7,362 |
|
|
Transaction-related costs |
|
|
159 |
|
|
|
1,069 |
|
|
|
873 |
|
|
|
3,258 |
|
|
Other (income) expense |
|
|
20 |
|
|
|
(1) |
|
|
|
(9) |
|
|
|
(9) |
|
|
Debt extinguishment |
|
|
23,492 |
|
|
|
- |
|
|
|
23,492 |
|
|
|
- |
|
|
Acquisition gain |
|
|
(1,125) |
|
|
|
- |
|
|
|
(1,125) |
|
|
|
- |
|
|
Reorganization costs |
|
|
834 |
|
|
|
- |
|
|
|
834 |
|
|
|
371 |
|
|
Adjusted EBITDA |
|
$ |
57,263 |
|
|
$ |
45,812 |
|
|
$ |
112,088 |
|
|
$ |
77,802 |
|
|
|
|
|||||||||||||||
|
Reconciliation of Operating Income to Adjusted EBITDA |
|
|||||||||||||||
|
|
|
|||||||||||||||
|
Lindblad Segment |
|
For the three months ended |
|
|
For the nine months ended |
|
||||||||||
|
(In thousands) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Operating income |
|
$ |
13,236 |
|
|
$ |
11,680 |
|
|
$ |
19,553 |
|
|
$ |
10,092 |
|
|
Depreciation and amortization |
|
|
13,360 |
|
|
|
11,761 |
|
|
|
40,672 |
|
|
|
34,992 |
|
|
Stock-based compensation |
|
|
5,325 |
|
|
|
2,352 |
|
|
|
14,186 |
|
|
|
7,185 |
|
|
Transaction-related costs |
|
|
18 |
|
|
|
445 |
|
|
|
177 |
|
|
|
789 |
|
|
Reorganization costs |
|
|
834 |
|
|
|
- |
|
|
|
834 |
|
|
|
371 |
|
|
Adjusted EBITDA |
|
$ |
32,773 |
|
|
$ |
26,238 |
|
|
$ |
75,422 |
|
|
$ |
53,429 |
|
|
|
||||||||||||||||
|
Land Experiences Segment |
|
For the three months ended |
|
|
For the nine months ended |
|||||||||||
|
(In thousands) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|||||
|
Operating income |
|
$ |
22,734 |
|
|
$ |
17,801 |
|
|
$ |
31,440 |
|
|
$ |
19,032 |
|
|
Depreciation and amortization |
|
|
1,570 |
|
|
|
972 |
|
|
|
4,227 |
|
|
|
2,695 |
|
|
Transaction-related costs |
|
|
141 |
|
|
|
624 |
|
|
|
696 |
|
|
|
2,469 |
|
|
Stock-based compensation |
|
|
45 |
|
|
|
177 |
|
|
|
303 |
|
|
|
177 |
|
|
Adjusted EBITDA |
|
$ |
24,490 |
|
|
$ |
19,574 |
|
|
$ |
36,666 |
|
|
$ |
24,373 |
|
|
LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES |
||||||||||||||||
|
|
|
|||||||||||||||
|
Reconciliation of Free Cash Flow to Net Cash Provided by Operating Activities |
|
For the nine months ended |
|
|||||||||||||
|
|
|
2025 |
|
|
2024 |
|
||||||||||
|
Net cash provided by operating activities |
|
$ |
97,141 |
|
|
$ |
90,675 |
|
||||||||
|
Less: purchases of property and equipment |
|
|
(36,778) |
|
|
|
(23,647) |
|
||||||||
|
Free Cash Flow |
|
$ |
60,363 |
|
|
$ |
67,028 |
|
||||||||
|
|
|
|
|
|
|
|
||||||||||
|
|
|
For the three months |
|
|
For the nine months ended September 30, |
|
||||||||||
|
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Available Guest Nights |
|
|
95,487 |
|
|
|
91,293 |
|
|
|
252,327 |
|
|
|
254,651 |
|
|
Guest Nights Sold |
|
|
84,143 |
|
|
|
74,845 |
|
|
|
221,315 |
|
|
|
199,982 |
|
|
Occupancy |
|
|
88 |
% |
|
|
82 |
% |
|
|
88 |
% |
|
|
79 |
% |
|
Maximum Guests |
|
|
11,909 |
|
|
|
11,225 |
|
|
|
32,906 |
|
|
|
30,501 |
|
|
Number of Guests |
|
|
10,685 |
|
|
|
9,414 |
|
|
|
29,165 |
|
|
|
24,695 |
|
|
Voyages |
|
|
159 |
|
|
|
137 |
|
|
|
433 |
|
|
|
380 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Calculation of Gross and Net Yield per Available Guest Night |
|
For the three months ended |
|
|
For the nine months ended September 30, |
|
||||||||||
|
(In thousands, except for Available Guest Nights, Gross and Net Yield per Available Guest Night) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Guest ticket revenues |
|
$ |
120,979 |
|
|
$ |
109,140 |
|
|
$ |
331,804 |
|
|
$ |
295,727 |
|
|
Other tour revenue |
|
|
16,582 |
|
|
|
12,128 |
|
|
|
47,910 |
|
|
|
36,897 |
|
|
Tour Revenues |
|
|
137,561 |
|
|
|
121,268 |
|
|
|
379,714 |
|
|
|
332,624 |
|
|
Less: Commissions |
|
|
(5,304) |
|
|
|
(5,212) |
|
|
|
(15,349) |
|
|
|
(13,791) |
|
|
Less: Other tour expenses |
|
|
(6,762) |
|
|
|
(6,060) |
|
|
|
(23,095) |
|
|
|
(19,417) |
|
|
Net Yield |
|
$ |
125,495 |
|
|
$ |
109,996 |
|
|
$ |
341,270 |
|
|
$ |
299,416 |
|
|
Available Guest Nights |
|
|
95,487 |
|
|
|
91,293 |
|
|
|
252,327 |
|
|
|
254,651 |
|
|
Gross Yield per Available Guest Night |
|
$ |
1,441 |
|
|
$ |
1,328 |
|
|
$ |
1,505 |
|
|
$ |
1,306 |
|
|
Net Yield per Available Guest Night |
|
|
1,314 |
|
|
|
1,205 |
|
|
|
1,352 |
|
|
|
1,176 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
For the nine months ended September 30, |
|
||||||||||
|
(In thousands) |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Operating income |
|
$ |
13,236 |
|
|
$ |
11,680 |
|
|
$ |
19,553 |
|
|
$ |
10,092 |
|
|
Cost of tours |
|
|
63,800 |
|
|
|
59,202 |
|
|
|
187,092 |
|
|
|
177,306 |
|
|
General and administrative |
|
|
23,682 |
|
|
|
19,089 |
|
|
|
65,758 |
|
|
|
57,628 |
|
|
Selling and marketing |
|
|
23,483 |
|
|
|
19,536 |
|
|
|
66,639 |
|
|
|
52,606 |
|
|
Depreciation and amortization |
|
|
13,360 |
|
|
|
11,761 |
|
|
|
40,672 |
|
|
|
34,992 |
|
|
Less: Commissions |
|
|
(5,304) |
|
|
|
(5,212) |
|
|
|
(15,349) |
|
|
|
(13,791) |
|
|
Less: Other tour expenses |
|
|
(6,762) |
|
|
|
(6,060) |
|
|
|
(23,095) |
|
|
|
(19,417) |
|
|
Net Yield |
|
$ |
125,495 |
|
|
$ |
109,996 |
|
|
$ |
341,270 |
|
|
$ |
299,416 |
|
|
LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
||||||||||||
|
Calculation of Gross and Net Cruise Cost |
|
For the three months ended |
|
|
For the nine months ended |
|
||||||||||
|
(In thousands, except for Available Guest Nights, Gross and Net |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Cost of tours |
|
$ |
63,800 |
|
|
$ |
59,202 |
|
|
$ |
187,092 |
|
|
$ |
177,306 |
|
|
Plus: Selling and marketing |
|
|
23,483 |
|
|
|
19,536 |
|
|
|
66,639 |
|
|
|
52,606 |
|
|
Plus: General and administrative |
|
|
23,682 |
|
|
|
19,089 |
|
|
|
65,758 |
|
|
|
57,628 |
|
|
Gross Cruise Cost |
|
|
110,965 |
|
|
|
97,827 |
|
|
|
319,489 |
|
|
|
287,540 |
|
|
Less: Commissions |
|
|
(5,304) |
|
|
|
(5,212) |
|
|
|
(15,349) |
|
|
|
(13,791) |
|
|
Less: Other tour expenses |
|
|
(6,762) |
|
|
|
(6,060) |
|
|
|
(23,095) |
|
|
|
(19,417) |
|
|
Net Cruise Cost |
|
|
98,899 |
|
|
|
86,555 |
|
|
|
281,045 |
|
|
|
254,332 |
|
|
Less: Fuel Expense |
|
|
(6,224) |
|
|
|
(5,460) |
|
|
|
(17,755) |
|
|
|
(19,895) |
|
|
Net Cruise Cost Excluding Fuel |
|
|
92,675 |
|
|
|
81,095 |
|
|
|
263,290 |
|
|
|
234,437 |
|
|
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation |
|
|
(5,325) |
|
|
|
(2,352) |
|
|
|
(14,186) |
|
|
|
(7,185) |
|
|
Transaction-related costs |
|
|
(18) |
|
|
|
(445) |
|
|
|
(177) |
|
|
|
(789) |
|
|
Reorganization costs |
|
|
(834) |
|
|
|
- |
|
|
|
(834) |
|
|
|
(371) |
|
|
Adjusted Net Cruise Cost Excluding Fuel |
|
$ |
86,498 |
|
|
$ |
78,298 |
|
|
$ |
248,093 |
|
|
$ |
226,092 |
|
|
Adjusted Net Cruise Cost |
|
$ |
92,722 |
|
|
$ |
83,758 |
|
|
$ |
265,848 |
|
|
$ |
245,987 |
|
|
Available Guest Nights |
|
|
95,487 |
|
|
|
91,293 |
|
|
|
252,327 |
|
|
|
254,651 |
|
|
Gross Cruise Cost per Available Guest Night |
|
$ |
1,162 |
|
|
$ |
1,072 |
|
|
$ |
1,266 |
|
|
$ |
1,129 |
|
|
Net Cruise Cost per Available Guest Night |
|
|
1,036 |
|
|
|
948 |
|
|
|
1,114 |
|
|
|
999 |
|
|
Net Cruise Cost Excluding Fuel per Available Guest Night |
|
|
971 |
|
|
|
888 |
|
|
|
1,043 |
|
|
|
921 |
|
|
Adjusted Net Cruise Cost Excluding Fuel per Available Guest Night |
|
|
906 |
|
|
|
858 |
|
|
|
983 |
|
|
|
888 |
|
|
Adjusted Net Cruise Cost per Available Guest Night |
|
|
971 |
|
|
|
917 |
|
|
|
1,054 |
|
|
|
966 |
|
|
|
||||||||||||||||
|
Reconciliation of 2025 Adjusted EBITDA guidance: |
||||||||||||||||
|
|
||||||||||||||||
|
(In millions) |
|
Full Year 2025 |
|
|||||||||||||
|
Loss before income taxes |
|
$ |
(29) |
|
|
|
to |
|
|
$ |
(19) |
|
||||
|
Depreciation and amortization |
|
|
60 |
|
|
|
to |
|
|
|
59 |
|
||||
|
Interest expense, net |
|
|
46 |
|
|
|
to |
|
|
|
46 |
|
||||
|
Stock-based compensation |
|
|
19 |
|
|
|
to |
|
|
|
17 |
|
||||
|
Other |
|
|
23 |
|
|
|
to |
|
|
|
20 |
|
||||
|
Adjusted EBITDA |
|
$ |
119 |
|
|
|
to |
|
|
$ |
123 |
|
||||
|
|
|
A reconciliation of net income to Adjusted EBITDA guidance is not provided because the Company cannot estimate or predict with |
Operational and Financial Metrics
Adjusted EBITDA is net income (loss) excluding depreciation and amortization, net interest expense, other income (expense), income tax (expense) benefit, (gain) loss on foreign currency, (gain) loss on transfer of assets, reorganization costs, and other supplemental adjustments. Other supplemental adjustments include certain non-operating items such as stock-based compensation, executive severance costs, debt refinancing costs, acquisition-related expenses and other non-recurring charges. We believe Adjusted EBITDA, when considered along with other performance measures, is a useful measure as it reflects certain operating drivers of the business, such as sales growth, operating costs, selling and administrative expense, and other operating income and expense. We believe Adjusted EBITDA helps provide a more complete understanding of the underlying operating results and trends and an enhanced overall understanding of our financial performance and prospects for the future. Adjusted EBITDA is not intended to be a measure of liquidity or cash flows from operations or a measure comparable to net income as it does not take into account certain requirements, such as unearned passenger revenues, capital expenditures and related depreciation, principal and interest payments, and tax payments. Our use of Adjusted EBITDA may not be comparable to other companies within the industry.
The following metrics apply to the Lindblad segment:
Adjusted Net Cruise Cost represents Net Cruise Cost adjusted for Non-GAAP other supplemental adjustments which include certain non-operating items such as stock-based compensation and acquisition-related expenses.
Available Guest Nights is a measurement of capacity available for sale and represents double occupancy per cabin (except single occupancy for a single capacity cabin) multiplied by the number of cruise days for the period. We also record the number of guest nights available on our limited land programs in this definition.
Gross Cruise Cost represents the sum of cost of tours plus selling and marketing expenses, and general and administrative expenses.
Gross Yield per Available Guest Night represents tour revenues divided by Available Guest Nights.
Guest Nights Sold represents the number of guests carried for the period multiplied by the number of nights sailed within the period.
Maximum Guests is a measure of capacity and represents the maximum number of guests in a period and is based on double occupancy per cabin (except single occupancy for a single capacity cabin).
Net Cruise Cost represents Gross Cruise Cost excluding commissions and certain other direct costs of guest ticket revenues and other tour revenues.
Net Cruise Cost Excluding Fuel represents Net Cruise Cost excluding fuel costs.
Net Yield represents tour revenues less commissions and direct costs of other tour revenues.
Net Yield per Available Guest Night represents Net Yield divided by Available Guest Nights.
Number of Guests represents the number of guests that travel with us in a period.
Occupancy is calculated by dividing Guest Nights Sold by Available Guest Nights.
Voyages represent the number of ship expeditions completed during the period.
SOURCE Lindblad Expeditions Holdings, Inc.
Share this article