false 0001512499 0001512499 2024-08-08 2024-08-08
 
UNITED STATES
 
SECURITIES AND EXCHANGE COMMISSION
 
Washington, DC 20549
 
 
FORM 8-K
 
 
CURRENT REPORT
 
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
 
 
Date of Report (Date of earliest event reported): August 8, 2024
 
 
LINDBLAD EXPEDITIONS HOLDINGS, INC.
 
(Exact name of registrant as specified in its charter)
 
 
Delaware
 
001-35898
 
27-4749725
(State or other jurisdiction
of incorporation)
 
(Commission File Number)
 
(IRS Employer
Identification No.)
 
 
96 Morton Street, 9th Floor, New York, New York
 
10014
(Address of principal executive offices)
 
(Zip Code)
 
Registrant’s telephone number including area code: (212) 261-9000
 
(Former name or former address, if changed since last report)
 
Securities registered pursuant to Section 12(b) of the Act:
 
Title of each class
 
Trading Symbol(s)
 
Name of each exchange on which registered
         
Common Stock, par value $0.0001 per share
 
LIND
 
The NASDAQ Stock Market LLC
         
 
Securities registered pursuant to Section 12(g) of the Act:
 
None
 
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
 
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230 .425)
 
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
 
Emerging growth company   
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.    ☐
 
 
 

 
 
Item 2.02 Results of Operations and Financial Condition.
 
On August 8, 2024, the Company issued a press release announcing its financial results for its second quarter-ended June 8, 2024.  
 
 
This Item 2.02 and the press release attached hereto are being furnished by the Company pursuant to Item 2.02 “Results of Operations and Financial Condition.” In accordance with General Instruction B.2 of Form 8-K, the information contained in this Item 2.02, including Exhibit 99.1, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended. In addition, this information shall not be deemed incorporated by reference into any of the Company’s filings with the Securities and Exchange Commission, except as shall be expressly set forth by specific reference in any such filing.
 
 
 
Item 9.01 Financial Statements and Exhibits.
 
(d)    Exhibits
 
 
 
104
 
Cover Page Interactive Data File (embedded within the Inline XBRL document)
 
 
 
 

 
 
SIGNATURES
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. 
 
 
 
LINDBLAD EXPEDITIONS HOLDINGS, INC.
(registrant)
   
August 8, 2024 
By:
/s/ Dyson L. Dryden
   
Dyson L. Dryden, Interim Chief Financial Officer
 
 
 
 
 

Exhibit 99.1

 

ex_696750img001.jpg

 

 

 

 

 

 

 

Lindblad Expeditions Holdings, Inc. Reports

2024 Second Quarter Financial Results

 

 

Second Quarter 2024 Highlights:

 

 

Total revenues increased 9% to $136.5 million

   

Net loss available to stockholders increased $0.3 million

   

Adjusted EBITDA increased $4.2 million to $10.4 million

   

Lindblad segment Available Guest Nights increased 4%

   

Net Yield per Available Guest Night increased 6% to $1,094 and Occupancy was 78%

   

Bookings to date for future travel increased 17% vs the same period in 2023 and in-year bookings expanded to 6% over the same point in 2023 and over 29% excluding carryover bookings

   

Announced an agreement for the acquisition of two vessels to expand core Galápagos market

   

Further expanded land-based portfolio with the closing of the acquisition of Wineland-Thompson Adventures

 

 

NEW YORK, August 8, 2024 – 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 second quarter ended June 30, 2024.

 

Sven Lindblad, Chief Executive Officer, said “We continued our growth trajectory this quarter with a 9% increase in revenue, demonstrating that more and more people are keen to explore the less traveled destinations and appreciate our dedication to providing our guests unique and valuable travel experiences.

 

We are focused on maximizing the value of our fleet, by continually increasing occupancy and yield, while also implementing initial phases of efficiency improvement in our operations across the company. We continue to be disciplined in our capital allocation as we seek to reduce our leverage. To further our continued growth efforts, we expanded our portfolio of successful land companies with the acquisition of Thomson Safaris, and a commitment to acquire two more ships in our core Galapagos market. This was a rare opportunity to expand our fleet in the limited license Galapagos environment while at the same time eliminating two ships that competed with us.”

 

 

SECOND QUARTER RESULTS

 

Tour Revenues

 

Second quarter tour revenues of $136.5 million increased $11.7 million, or 9%, as compared to the same period in 2023. The increase was driven by a $5.6 million increase at the Lindblad segment and a $6.1 million increase at the Land Experiences segment.

 

Lindblad segment tour revenues of $93.1 million increased $5.6 million, or 6%, compared to the second quarter a year ago. The increase was driven by a 4% increase in available guest nights due to greater fleet utilization, a 6% increase in net yield per available guest night to $1,094 due to higher pricing and an increase in occupancy to 78% from 74% as compared to the second quarter a year ago.

 

Land Experiences tour revenues of $43.4 million increased $6.1 million, or 16%, compared to the second quarter a year ago primarily due to an increase in guests traveled and higher pricing.

 

Net Income

 

Net loss available to stockholders for the second quarter was $25.8 million, $0.48 per diluted share, as compared with net loss available to stockholders of $25.6 million, $0.48 per diluted share, in the second quarter of 2023. The $0.3 million decrease is due to the $3.9 million write off in deferred financing fees in the second quarter a year ago due to refinancing the Company’s export credit facilities which was more than offset by $4.4 million increase in tax expense.

 

Adjusted EBITDA

 

Second quarter Adjusted EBITDA of $10.4 million increased $4.2 million as compared to the same period in 2023 driven by a $3.9 million increase at the Lindblad segment and a $0.3 million increase at the Land Experiences segment.

 

Lindblad segment Adjusted EBITDA of $6.5 million increased $3.9 million as compared to the same period in 2023, primarily due to increased tour revenues, partially offset by higher general and administrative costs primarily due to increased personnel costs and increased royalties associated with the expanded National Geographic agreement.

 

Land Experiences segment Adjusted EBITDA of $3.8 million increased $0.3 million as compared to the same period in 2023, as increased tour revenues were offset by increased operating and personnel costs, higher marketing spend to drive future growth, credit card fees and commission expense.


 

   

For the three months ended
June 30,

   

For the six months ended
June 30,

 

(In thousands)

 

2024

   

2023

   

Change

   

%

   

2024

   

2023

   

Change

   

%

 

Tour revenues:

                                                               

Lindblad

  $ 93,053     $ 87,412     $ 5,641       6 %   $ 211,356     $ 202,910     $ 8,446       4 %

Land Experiences

    43,446       37,386       6,060       16 %     78,757       65,284       13,473       21 %

Total tour revenues

  $ 136,499     $ 124,798     $ 11,701       9 %   $ 290,113     $ 268,194     $ 21,919       8 %

Operating (loss) income:

                                                               

Lindblad

  $ (9,372 )   $ (11,043 )   $ 1,671       15 %   $ (1,589 )   $ 1,076     $ (2,665 )     (248 )%

Land Experiences

    1,164       2,543       (1,379 )     (54 )%     1,232       2,892       (1,660 )     (57 )%

Operating (loss) income

  $ (8,208 )   $ (8,500 )   $ 292       3 %   $ (357 )   $ 3,968     $ (4,325 )     (109 )%

Adjusted EBITDA:

                                                               

Lindblad

  $ 6,541     $ 2,685     $ 3,856       144 %   $ 27,013     $ 28,769     $ (1,756 )     (6 )%

Land Experiences

    3,843       3,536       307       9 %     4,977       4,640       337       7 %

Total adjusted EBITDA

  $ 10,384     $ 6,221     $ 4,163       67 %   $ 31,990     $ 33,409     $ (1,419 )     (4 )%

 

Balance Sheet and Liquidity

 

The Company’s cash and cash equivalents and restricted cash were $217.7 million as of June 30, 2024, as compared with $187.3 million as of December 31, 2023. The increase primarily reflects $63.2 million in cash from operations due primarily to increased bookings for future travel, which was partially offset by $17.3 million in cash used in the acquisition of additional ownership in Natural Habitat and DuVine, as well as, $13.9 used in purchasing property and equipment.

 

As of June 30, 2024, the Company had a total debt position of $635.1 million and was in compliance with all of its applicable debt covenants.

 

 

 

 

 

 

 

 

Strategic Growth Initiatives

 

The Company announced that it has added two purpose-built Galápagos expedition vessels to join the Lindblad Expeditions-National Geographic fleet. The first of the two new ships, the National Geographic Gemini, is a 48-guest configuration featuring two unique dining venues and 24 outward-facing cabins, including 13 balcony suites. Even more intimate, the second vessel, the National Geographic Delfina, is a 16-guest, eight-cabin catamaran perfect for family vacations, affinity groups, and private charters. Following the expected closing of the transaction in January 2025, the ships will undergo revitalizations. Once complete, the ships will embody the spirit of adventure and extreme comfort, both synonymous with Lindblad Expeditions-National Geographic, and will celebrate the Company's deep connection to the islands, Ecuador, and its people. The vessels will embark on their inaugural voyages on February 14, 2025, and March 14, 2025, respectively.

 

The Company continues to expand its land-based experiential travel offerings and increase the addressable market. On July 31, 2024, the Company completed the acquisition Wineland-Thomson Adventures, Inc., an adventure travel group that primarily operates African safaris. The aggregate purchase price was $30 million and was financed through $24.0 million and $6.0 million in Lindblad stock. During April 2024, the Company increased its ownership of Natural Habitat to 90.1% for $15.2 million, as Mr. Bressler, Founder and CEO of Natural Habitat Adventures, exercised a portion of his put option, and we exercised a portion of our call option on DuVine, increasing our ownership to 75% for $1.5 million.

 

 

FINANCIAL OUTLOOK 

 

The Company’s current expectations for the full year 2024 are as follows:

 

Tour revenues of $610 - $630 million

 

Adjusted EBITDA of $88 - $98 million

 

 

STOCK REPURCHASE PLAN

 

The Company currently has a $35.0 million stock repurchase plan in place. As of August 5, 2024, the Company had repurchased 875,218 shares and 6.0 million warrants under the plan for a total of $23.0 million and had $12.0 million remaining under the plan. As of August 5, 2024, there were 53.3 million shares common stock outstanding.

 

 

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 8:30 a.m. Eastern Time on August 8, 2024, 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 2974921. 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. is an expedition travel company that focuses on ship-based voyages through its Lindblad Expeditions brand and land-based travel through its subsidiaries, Natural Habitat, Inc. (“Natural Habitat”), Off the Beaten Path LLC (“Off the Beaten Path”), DuVine Cycling + Adventure Co. (“DuVine”), and Classic Journeys, LLC (“Classic Journeys”).

 

Lindblad Expeditions works in collaboration with National Geographic to inspire people to explore and care about the planet. The organizations work in tandem to produce innovative marine expedition programs and promote conservation and sustainable tourism around the world. The educationally oriented voyages of Lindblad Expeditions-National Geographic allow guests to interact with and learn from leading scientists, naturalists and researchers while discovering stunning natural environments, above and below the sea, through state-of-the-art exploration tools.

 

Natural Habitat's adventures include polar bear tours in Churchill, Canada, Alaskan grizzly bear adventures and African safaris.

 

Classic Journeys is a luxury cultural walking tour company that operates a portfolio of curated tours centered around cinematic walks led by expert local guides. Classic Journeys offers active small-group and private custom journeys in over 50 countries around the world.

 

DuVine designs and leads luxury bike tours in the world's most amazing destinations, from Italy's sun-bleached villages and the medieval towns of Provence to Portugal's Douro Valley and the vineyards of Napa, California. Guests bike, eat, drink, and sleep their way through these regions and many more while sampling the finest cuisine, hotels and wine.

 

Off the Beaten Path is an outdoor, active travel company offering guided small group adventures and private custom journeys that connect travelers with the wild nature and authentic culture of their destinations. Off the Beaten Path's trips extend across the globe, with a focus on exceptional national park experiences in the Rocky Mountains, Desert Southwest and Alaska.

 

 

 

 

 

 

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. Many of these risks and uncertainties are currently amplified by, and will continue to be amplified by, or in the future may be amplified by, the COVID-19 outbreak. 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, such as fluctuating or increasing levels of interest rates, taxes, inflation, unemployment and perceptions of these and similar conditions that decrease the level of disposable income of consumers or consumer confidence that negatively impact the ability or desire of people to travel; (ii) suspended operations, cancelling or rescheduling of voyages and other potential disruptions to our business and operations related to the COVID-19 virus or other health pandemic, the civil unrest in Ecuador, the Israel-Hamas war, the Russia-Ukraine conflict, political unrest, terrorism, war, the impact of the November 2024 U.S. Presidential election, the denial and/or unavailability of ports of call, or another unexpected event in destinations we visit; (iii) events and conditions around the world, including war and other military actions, such as the civil unrest in Ecuador, the Israel-Hamas war, the current conflict between Russia and Ukraine, inflation, higher fuel prices, higher interest rates and other general concerns about the state of the economy or other events impacting the ability or desire of people to travel; (iv) increases in fuel prices, changes in fuels consumed and availability of fuel supply in the geographies in which we operate or in general; (v) the loss of key employees, our inability to recruit or retain qualified shoreside and shipboard employees and increased labor costs; (vi) 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; (vii) unscheduled disruptions in our business due to civil unrest, travel restrictions, weather events, mechanical failures, pandemics or other events; (viii) changes adversely affecting the business in which we are engaged; (ix) management of our growth and our ability to execute on our planned growth, including our ability to successfully close merger and acquisition transactions and integrate acquisitions; (x) our business strategy and plans; (xi) our ability to maintain our relationships with National Geographic and/or World Wildlife Fund; (xii) compliance with new and existing laws and regulations, including environmental regulations and travel advisories and restrictions; (xiii) our substantial indebtedness and our ability to remain in compliance with the financial and/or operating covenants in such arrangements; (xiv) the impact of severe or unusual weather conditions, including climate change, on our business; (xv) adverse publicity regarding the travel and cruise industry in general; (xvi) loss of business due to competition; (xvii) the inability to meet or achieve our sustainability related goals, aspirations, initiatives, and our public statements and disclosures regarding them; (xviii) the result of future financing efforts; (xix) our common stock ranks junior to our Series A Convertible Preferred Stock with respect to dividends and amounts payable in the event of our liquidation, dissolution or winding-up of our affairs; and(xx) 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
June 30, 2024

   

As of
December 31, 2023

 
   

(unaudited)

         

ASSETS

               

Current Assets:

               

Cash and cash equivalents

  $ 168,123     $ 156,845  

Restricted cash

    49,537       30,499  

Prepaid expenses and other current assets

    65,902       57,158  

Total current assets

    283,562       244,502  
                 

Property and equipment, net

    515,870       526,002  

Goodwill

    42,017       42,017  

Intangibles, net

    8,508       9,412  

Other long-term assets

    8,380       9,364  

Total assets

  $ 858,337     $ 831,297  
                 

LIABILITIES

               

Current Liabilities:

               

Unearned passenger revenues

  $ 319,655     $ 252,199  

Accounts payable and accrued expenses

    61,222       65,055  

Long-term debt - current

    46       47  

Lease liabilities - current

    1,591       1,923  

Total current liabilities

    382,514       319,224  
                 

Long-term debt, less current portion

    623,585       621,778  

Deferred tax liabilities

    6,306       2,118  

Other long-term liabilities

    1,386       1,943  

Total liabilities

    1,013,791       945,063  
                 

Commitments and contingencies

    -       -  

Series A redeemable convertible preferred stock, 165,000 shares authorized; 62,000 shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively

    75,800       73,514  

Redeemable noncontrolling interests

    24,233       37,784  
      100,033       111,298  
                 

STOCKHOLDERS DEFICIT

               

Preferred stock, $0.0001 par value, 1,000,000 shares authorized; 62,000 Series A shares issued and outstanding as of June 30, 2024 and December 31, 2023, respectively

    -       -  

Common stock, $0.0001 par value, 200,000,000 shares authorized; 53,564,680 and 53,390,082 issued, 53,506,748 and 53,332,150 outstanding as of June 30, 2024 and December 31, 2023, respectively

    6       5  

Additional paid-in capital

    99,351       97,139  

Accumulated deficit

    (354,844 )     (322,208 )

Total stockholders' deficit

    (255,487 )     (225,064 )

Total liabilities, mezzanine equity and stockholders' deficit

  $ 858,337     $ 831,297  

 

 

 

 

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
June 30,

   

For the six months ended
June 30,

 
   

2024

   

2023

   

2024

   

2023

 
                                 

Tour revenues

  $ 136,499     $ 124,798     $ 290,113     $ 268,194  
                                 

Operating expenses:

                               

Cost of tours

    78,641       77,654       157,943       149,703  

General and administrative

    34,148       29,155       66,535       55,574  

Selling and marketing

    18,281       15,158       41,038       35,810  

Depreciation and amortization

    13,637       11,331       24,954       23,139  

Total operating expenses

    144,707       133,298       290,470       264,226  
                                 

Operating (loss) income

    (8,208 )     (8,500 )     (357 )     3,968  
                                 

Other (expense) income:

                               

Interest expense, net

    (11,321 )     (11,645 )     (22,906 )     (22,112 )

(Loss) gain on foreign currency

    (12 )     348       (251 )     500  

Other income (expense)

    -       (3,867 )     8       (3,696 )

Total other expense

    (11,333 )     (15,164 )     (23,149 )     (25,308 )
                                 

Loss before income taxes

    (19,541 )     (23,664 )     (23,506 )     (21,340 )

Income tax expense

    4,453       41       4,697       1,584  
                                 

Net loss

    (23,994 )     (23,705 )     (28,203 )     (22,924 )

Net income attributable to noncontrolling interest

    673       765       442       922  

Net loss attributable to Lindblad Expeditions Holdings, Inc.

    (24,667 )     (24,470 )     (28,645 )     (23,846 )

Series A redeemable convertible preferred stock dividend

    1,150       1,083       2,287       2,155  
                                 

Net loss available to stockholders

  $ (25,817 )   $ (25,553 )   $ (30,932 )   $ (26,001 )
                                 

Weighted average shares outstanding

                               

Basic

    53,500,084       53,245,491       53,436,128       53,186,796  

Diluted

    53,500,084       53,245,491       53,436,128       53,186,796  
                                 

Undistributed loss per share available to stockholders:

                               

Basic

  $ (0.48 )   $ (0.48 )   $ (0.58 )   $ (0.49 )

Diluted

  $ (0.48 )   $ (0.48 )   $ (0.58 )   $ (0.49 )

 

 

 

 

 

LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(In thousands)

(unaudited)

 

 

   

For the six months ended
June 30,

 
   

2024

   

2023

 

Cash Flows From Operating Activities

               

Net loss

  $ (28,203 )   $ (22,924 )

Adjustments to reconcile net loss to net cash provided by operating activities:

               

Depreciation and amortization

    24,954       23,139  

Amortization of deferred financing costs and other, net

    1,847       1,509  

Amortization of right-to-use lease assets

    839       711  

Stock-based compensation

    4,833       6,292  

Deferred income taxes

    4,188       1,501  

Loss (gain) on foreign currency

    251       (500 )

Write-off of unamortized issuance costs related to debt refinancing

    -       3,860  

Changes in operating assets and liabilities

               

Prepaid expenses and other current assets

    (8,744 )     (7,740 )

Unearned passenger revenues

    67,456       27,824  

Other long-term assets

    120       (1,046 )

Other long-term liabilities

    -       (3 )

Accounts payable and accrued expenses

    (4,088 )     (12,395 )

Operating lease liabilities

    (887 )     (724 )

Net cash provided by operating activities

    62,566       19,504  
                 

Cash Flows From Investing Activities

               

Purchases of property and equipment

    (13,893 )     (14,718 )

Sale of securities

    -       15,163  

Net cash (used in) provided by investing activities

    (13,893 )     445  
                 

Cash Flows From Financing Activities

               

Additional acquisition of redeemable noncontrolling interest

    (16,720 )     -  

Proceeds from long-term debt

    -       275,000  

Repayments of long-term debt

    (24 )     (205,693 )

Payment of deferred financing costs

    (17 )     (7,043 )

Repurchase under stock-based compensation plans and related tax impacts

    (1,596 )     (796 )

Net cash (used in) provided by financing activities

    (18,357 )     61,468  

Net increase in cash, cash equivalents and restricted cash

    30,316       81,417  

Cash, cash equivalents and restricted cash at beginning of period

    187,344       116,024  
                 

Cash, cash equivalents and restricted cash at end of period

  $ 217,660     $ 197,441  
                 

Supplemental disclosures of cash flow information:

               

Cash paid during the period:

               

Interest

  $ 24,785     $ 18,232  

Income taxes

    201       206  

Non-cash investing and financing activities:

               

Non-cash preferred stock dividend

    2,287       2,155  

 

 

 

 

 

LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES

Supplemental Financial Schedules

(In thousands)

(unaudited)

 

 

Reconciliation of Net Income to Adjusted EBITDA

Consolidated

 

For the three months ended
June 30,

   

For the six months ended
June 30,

 

(In thousands)

 

2024

   

2023

   

2024

   

2023

 

Net loss

  $ (23,994 )   $ (23,705 )   $ (28,203 )   $ (22,924 )

Interest expense, net

    11,321       11,645       22,906       22,112  

Income tax expense

    4,453       41       4,697       1,584  

Depreciation and amortization

    13,637       11,331       24,954       23,139  

Loss (gain) on foreign currency

    12       (348 )     251       (500 )

Other expense (income)

    -       3,867       (8 )     3,696  

Stock-based compensation

    2,718       3,390       4,833       6,292  

Transaction-related costs

    1,866       -       2,189       -  

Reorganization costs

    371       -       371       -  

Other

    -       -       -       10  

Adjusted EBITDA

  $ 10,384     $ 6,221     $ 31,990     $ 33,409  

 

Reconciliation of Operating (Loss) Income

to Adjusted EBITDA

Lindblad Segment

 

For the three months ended
June 30,

   

For the six months ended
June 30,

 

(In thousands)

 

2024

   

2023

   

2024

   

2023

 

Operating (loss) income

  $ (9,372 )   $ (11,043 )   $ (1,589 )   $ 1,076  

Depreciation and amortization

    12,749       10,338       23,231       21,490  

Stock-based compensation

    2,541       3,390       4,656       6,193  

Transaction-related costs

    252       -       344       -  

Reorganization costs

    371       -       371       -  

Other

    -       -       -       10  

Adjusted EBITDA

  $ 6,541     $ 2,685     $ 27,013     $ 28,769  

 

Land Experiences Segment

 

For the three months ended
June 30,

   

For the six months ended
June 30,

 

(In thousands)

 

2024

   

2023

   

2024

   

2023

 

Operating income

  $ 1,164     $ 2,543     $ 1,232     $ 2,892  

Depreciation and amortization

    888       993       1,723       1,649  

Stock-based compensation

    177       -       177       99  

Transaction-related costs

    1,614       -       1,845       -  

Adjusted EBITDA

  $ 3,843     $ 3,536     $ 4,977     $ 4,640  

 

 

 

 

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 six months ended
June 30,

 
   

2024

   

2023

 

Net cash provided by operating activities

  $ 62,566     $ 19,504  

Less: purchases of property and equipment

    (13,893 )     (14,718 )

Free Cash Flow

  $ 48,673     $ 4,786  

 

   

For the three months ended
June 30,

   

For the six months ended
June 30,

 
   

2024

   

2023

   

2024

   

2023

 

Available Guest Nights

    77,404       74,186       163,358       157,370  

Guest Nights Sold

    60,174       55,092       125,137       122,149  

Occupancy

    78 %     74 %     77 %     78 %

Maximum Guests

    9,562       9,510       19,276       18,500  

Number of Guests

    7,773       7,384       15,281       14,738  

Voyages

    121       117       243       230  

 

Calculation of Gross and Net Yield per Available Guest Night

 

For the three months ended
June 30,

   

For the six months ended
June 30,

 

(In thousands, except for Available Guest Nights, Gross and Net Yield per Available Guest Night)

 

2024

   

2023

   

2024

   

2023

 

Guest ticket revenues

  $ 83,570     $ 76,289     $ 186,587     $ 178,903  

Other tour revenue

    9,483       11,123       24,769       24,007  

Tour Revenues

    93,053       87,412       211,356       202,910  

Less: Commissions

    (3,205 )     (5,448 )     (8,579 )     (13,265 )

Less: Other tour expenses

    (5,206 )     (5,269 )     (13,358 )     (12,727 )

Net Yield

  $ 84,642     $ 76,695     $ 189,419     $ 176,918  

Available Guest Nights

    77,404       74,186       163,358       157,370  

Gross Yield per Available Guest Night

  $ 1,202     $ 1,178     $ 1,294     $ 1,289  

Net Yield per Available Guest Night

    1,094       1,034       1,160       1,124  

 

   

For the three months ended
June 30,

   

For the six months ended
June 30,

 

(In thousands)

 

2024

   

2023

   

2024

   

2023

 

Operating (loss) income

  $ (9,372 )   $ (11,043 )   $ (1,589 )   $ 1,076  

Cost of tours

    53,161       55,276       111,843       112,371  

General and administrative

    22,335       20,687       44,801       39,252  

Selling and marketing

    14,180       12,154       33,070       28,721  

Depreciation and amortization

    12,749       10,338       23,231       21,490  

Less: Commissions

    (3,205 )     (5,448 )     (8,579 )     (13,265 )

Less: Other tour expenses

    (5,206 )     (5,269 )     (13,358 )     (12,727 )

Net Yield

  $ 84,642     $ 76,695     $ 189,419     $ 176,918  

 

 

 

 

 

 

 

 

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
June 30,

   

For the six months ended
June 30,

 

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

 

2024

   

2023

   

2024

   

2023

 

Cost of tours

  $ 53,161     $ 55,276     $ 111,843     $ 112,371  

Plus: Selling and marketing

    14,180       12,154       33,070       28,721  

Plus: General and administrative

    22,335       20,687       44,801       39,252  

Gross Cruise Cost

    89,676       88,117       189,714       180,344  

Less: Commissions

    (3,205 )     (5,448 )     (8,579 )     (13,265 )

Less: Other tour expenses

    (5,206 )     (5,269 )     (13,358 )     (12,727 )

Net Cruise Cost

    81,265       77,400       167,777       154,352  

Less: Fuel Expense

    (5,684 )     (6,153 )     (14,435 )     (14,504 )

Net Cruise Cost Excluding Fuel

    75,581       71,247       153,342       139,848  

Non-GAAP Adjustments:

                               

Stock-based compensation

    (2,541 )     (3,390 )     (4,656 )     (6,193 )

Transaction-related costs

    (252 )     -       (344 )     -  

Reorganization costs

    (371 )     -       (371 )     -  

Other

    -       -       -       (10 )

Adjusted Net Cruise Cost Excluding Fuel

  $ 72,417     $ 67,857     $ 147,971     $ 133,645  

Adjusted Net Cruise Cost

  $ 78,101     $ 74,010     $ 162,406     $ 148,149  

Available Guest Nights

    77,404       74,186       163,358       157,370  

Gross Cruise Cost per Available Guest Night

  $ 1,159     $ 1,188     $ 1,161     $ 1,146  

Net Cruise Cost per Available Guest Night

    1,050       1,043       1,027       981  

Net Cruise Cost Excluding Fuel per Available Guest Night

    976       960       939       889  

Adjusted Net Cruise Cost Excluding Fuel per Available Guest Night

    936       915       906       849  

Adjusted Net Cruise Cost per Available Guest Night

    1,009       998       994       941  

 

 

Reconciliation of 2024 Adjusted EBITDA guidance:

 

 

(In millions)

 

Full Year 2024

 

Income before income taxes

  $ (27 )     to     $ (17 )

Depreciation and amortization

    50       to       48  

Interest expense, net

    49       to       49  

Stock-based compensation

    13       to       12  

Other

    3       to       6  

Adjusted EBITDA

  $ 88       to     $ 98  

 

 

A reconciliation of net income to Adjusted EBITDA 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, the National Geographic fee amortization, 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, the National Geographic fee amortization 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.

 

 

 

 

 

 
v3.24.2.u1
Document And Entity Information
Aug. 08, 2024
Document Information [Line Items]  
Entity, Registrant Name LINDBLAD EXPEDITIONS HOLDINGS, INC.
Document, Type 8-K
Document, Period End Date Aug. 08, 2024
Entity, Incorporation, State or Country Code DE
Entity, File Number 001-35898
Entity, Tax Identification Number 27-4749725
Entity, Address, Address Line One 96 Morton Street, 9th Floor,
Entity, Address, City or Town New York
Entity, Address, State or Province NY
Entity, Address, Postal Zip Code 10014
City Area Code 212
Local Phone Number 261-9000
Title of 12(b) Security Common Stock
Trading Symbol LIND
Security Exchange Name NASDAQ
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Entity, Emerging Growth Company false
Amendment Flag false
Entity, Central Index Key 0001512499

Lindblad Expeditions (NASDAQ:LIND)
過去 株価チャート
から 10 2024 まで 11 2024 Lindblad Expeditionsのチャートをもっと見るにはこちらをクリック
Lindblad Expeditions (NASDAQ:LIND)
過去 株価チャート
から 11 2023 まで 11 2024 Lindblad Expeditionsのチャートをもっと見るにはこちらをクリック