Please wait

 

 

ex_872401img001.jpg

 

                                                                                                      

 

 

 

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, November 4, 2025 – 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 million

   

 

 

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

Condensed Consolidated Balance Sheets

(In thousands, except share and per share data)

 

 

   

As of September 30, 2025

   

As of December 31, 2024

 
   

(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 issued and outstanding as of September 30, 2025 and December 31, 2024, respectively

    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 issued and outstanding as of September 30, 2025 and December 31, 2024, respectively

    -       -  

Common stock, $0.0001 par value, 200,000,000 shares authorized; 55,392,217 and 54,507,977 issued, 55,294,328 and 54,376,154 outstanding as of September 30, 2025 and December 31, 2024, respectively

    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

Condensed Consolidated Statements of Operations

(In thousands, except share and per share data)

(unaudited)

 

 

   

For the three months ended September 30,

   

For the nine months ended September 30,

 
   

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

Condensed Consolidated Statements of Cash Flows

(In thousands)

(unaudited)

 

 

   

For the nine months ended September 30,

 
   

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

Supplemental Financial Schedules

(In thousands)

(unaudited)

 

Reconciliation of Net Income to Adjusted EBITDA Consolidated

 

Consolidated

 

For the three months ended September 30,

   

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 September 30,

   

For the nine months ended September 30,

 

(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 September 30,

   

For the nine months ended September 30,

 

(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

Supplemental Financial Schedules

(In thousands, except for Available Guest Nights,
Gross Yield, Net Yield and guest metrics)

(unaudited)

 

 

Reconciliation of Free Cash Flow to Net Cash Provided by Operating Activities

 

For the nine months ended September 30,

 
   

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 ended September 30,

   

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 September 30,

   

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 September 30,

   

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

Supplemental Financial Schedules

(In thousands, except for Available Guest Nights,
Gross and Net Cruise cost Per Available Guest Night and guest metrics)

(unaudited)

 

 

Calculation of Gross and Net Cruise Cost

 

For the three months ended September 30,

   

For the nine months ended September 30,

 

(In thousands, except for Available Guest Nights, Gross and Net Cruise Cost per Avail. Guest Night)

 

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 reasonable certainty certain discrete tax items, which could significantly impact that financial measure. 

 

 

 

 

 

 

 

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.

 

 

Category: Financial

SOURCE Lindblad Expeditions