false 0001512499 0001512499 2023-07-27 2023-07-27
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): July 27, 2023
 
 
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 July 27, 2023, the Company issued a press release announcing its financial results for its second quarter ended June 30, 2023.
 
 
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
 
 
Exhibit 99.1
 
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)
   
July 27, 2023   
By:
/s/ Craig I. Felenstein
   
Craig I. Felenstein, Chief Financial Officer
 
 
 
 
 

Exhibit 99.1

 

 

ex_549259img001.jpg

 

 

 

 

 

Lindblad Expeditions Holdings, Inc. Reports

2023 Second Quarter Financial Results

 

 

Second Quarter 2023 Highlights:

 

 

Total revenues increased 37% to $124.8 million

   

Net loss available to stockholders improved $4.5 million

   

Adjusted EBITDA increased $12.4 million to $6.2 million

   

Lindblad segment Available Guest Nights increased 34%

   

Net Yield per Available Guest Night increased 5% to $1,034 and Occupancy was 74%

   

Strong reservations for future travel with bookings for 2023 43% ahead of bookings for 2019 at the same point in 2019

   

Further increased financial flexibility through issuance of $275.0 million new senior secured notes

   

 

NEW YORK, July 27, 2023 – 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, 2023.

 

Sven Lindblad, Chief Executive Officer, said “Lindblad delivered another quarter of strong year on year growth as we continue to ramp operations and put the pandemic behind us. While we are proud of what we have achieved thus far, what really excites us is the opportunity ahead given the massive interest in experiential travel. With a proven track record of delivering high quality and authentic travel experiences over the last five decades, along with the strategic investments we have made over the last several years to expand our fleet, diversify our portfolio of land offerings, upgrade our technology footprint and enhance our overall infrastructure, we are uniquely positioned to significantly capitalize on that growing demand. There will certainly still be short-term challenges given what the industry is emerging from, but we are beginning to meaningfully tap into the expanded earnings power of the Company and look forward to building additional shareholder value in the months and years ahead.”

 

 

SECOND QUARTER RESULTS

 

Tour Revenues

 

Second quarter tour revenues of $124.8 million increased $33.9 million, or 37%, as compared to the same period in 2022. The increase was driven by a $23.4 million increase at the Lindblad segment and a $10.5 million increase at the Land Experiences segment.

 

Lindblad segment tour revenues of $87.4 million increased $23.4 million, or 36%, compared to the second quarter a year ago primarily due to a 34% increase in available guest nights as we continued to ramp operations. The year-on-year growth was also driven by a 5% increase in net yield per available guest night to $1,034 due to increased pricing and broader fleet utilization.

 

Land Experiences tour revenues of $37.4 million increased $10.5 million, or 39%, compared to the second quarter a year ago primarily due to additional departures and higher pricing.

 

 

 

Net Income

 

Net loss available to stockholders for the second quarter was $25.6 million, $0.48 per diluted share, as compared with net loss available to stockholders of $30.0 million, $0.59 per diluted share, in the second quarter of 2022. The $4.5 million improvement primarily reflects the ramp in operations, partially offset by the write-off of $3.9 million in deferred financing fees due to refinancing the Company’s export credit facilities, a $2.2 million increase in interest expense due to additional borrowings and higher rates, a $1.6 million increase in stock-based compensation and a $1.0 million tax benefit in the second quarter a year ago.

 

 

 

Adjusted EBITDA

 

Second quarter Adjusted EBITDA of $6.2 million increased $12.4 million as compared to the same period in 2022 driven by a $10.1 million increase at the Lindblad segment and a $2.3 million increase at the Land Experiences segment.

 

Lindblad segment Adjusted EBITDA of $2.7 million increased $10.1 million as compared to the same period in 2022, primarily due to increased tour revenues, partially offset by higher cost of tours and increased personnel and sales tax costs related to the ramp in operations and increased commissions related to the revenue and bookings growth.

 

Land Experiences segment Adjusted EBITDA of $3.5 million increased $2.3 million as compared to the same period in 2022, primarily due to increased tour revenues, partially offset by higher cost of tours and increased personnel costs related to the ramp in operations, increased commissions related to the revenue and bookings growth and higher marketing costs to drive future growth.


 

   

For the three months ended
June 30,

   

For the six months ended
June 30,

 

(In thousands)

 

2023

   

2022

   

Change

   

%

   

2023

   

2022

   

Change

   

%

 

Tour revenues:

                                                               

Lindblad

  $ 87,412     $ 64,047     $ 23,365       36 %   $ 202,910     $ 114,321     $ 88,589       77 %

Land Experiences

    37,386       26,863       10,523       39 %     65,284       44,435       20,849       47 %

Total tour revenues

  $ 124,798     $ 90,910     $ 33,888       37 %   $ 268,194     $ 158,756     $ 109,438       69 %

Operating income (loss):

                                                               

Lindblad

  $ (11,043

)

  $ (19,670

)

  $ 8,627       44 %   $ 1,076     $ (53,239

)

  $ 54,315       NM  

Land Experiences

    2,543       356       2,187       NM       2,892       (321

)

    3,213       NM  

Total operating loss

  $ (8,500

)

  $ (19,314

)

  $ 10,814       56 %   $ 3,968     $ (53,560

)

  $ 57,528       NM  

Adjusted EBITDA:

                                                               

Lindblad

  $ 2,685     $ (7,463

)

  $ 10,148       NM     $ 28,769     $ (28,448

)

  $ 57,217       NM  

Land Experiences

    3,536       1,271       2,265       178 %     4,640       1,035       3,605       NM  

Total adjusted EBITDA

  $ 6,221     $ (6,192

)

  $ 12,413       NM     $ 33,409     $ (27,413

)

  $ 60,822       NM  

 

 

 

Balance Sheet and Liquidity

 

The Company’s cash and cash equivalents, restricted cash and short-term securities were $197.4 million as of June 30, 2023, as compared with $129.6 million as of December 31, 2022. The increase primarily reflects $61.5 million in net cash from financing activities primarily related to the May issuance of $275.0 million of 9.00% senior secured notes and $19.5 million in cash from operations due to the strong operating performance and increased bookings for future travel, partially offset by $14.7 million in cash used in purchasing property and equipment, predominantly related to maintenance on existing vessels and investments in our digital initiatives.

 

During May, the Company issued $275.0 million of 9.00% senior secured notes, maturing 2028, with proceeds used primarily to pay the outstanding borrowings under the Company's previously existing export credit agreements. The senior secured notes are guaranteed on a senior secured basis by the Company and certain of the Company’s subsidiaries and are collateralized by certain of the Company’s assets.

 

As of June 30, 2023, the Company had a total debt position of $635.1 million and was in compliance with all of its applicable debt covenants.

 

 

 

 

 

 

FINANCIAL OUTLOOK 

 

The Company’s current expectations for the full year 2023 are as follows:

 

  ●

 Tour revenues of $550 - $575 million

 

  ●

 Adjusted EBITDA of $70 - $80 million

 

The Company has substantial advance reservations for future travel with strong gross bookings, partially offset by short-term cancellations. As of July 24, 2023, Lindblad segment bookings for travel during 2023 have increased 43% as compared with bookings for 2019 as of the same date in 2019.

 

STOCK REPURCHASE PLAN

 

The Company currently has a $35.0 million stock repurchase plan in place. As of July 24, 2023, 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 July 24, 2023, 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 July 27, 2023, to discuss the earnings of the Company. The conference call can be accessed by dialing 833-470-1428 (United States), 1-929-526-1599 (International). The Access Code is 088354. 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 partnership 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 partnership’s educationally oriented voyages 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 partners with the World Wildlife Fund to offer and promote conservation and sustainable travel that directly protects nature. 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) events and conditions around the world, including war and other military actions, such as 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; (ii) suspended operations, cancelling or rescheduling of voyages and other potential disruptions to our business and operations related to the COVID-19 virus, the Russia-Ukraine conflict, political unrest in destinations we visit, outbreak of disease in any destination we visit or another unexpected event; (iii) the impacts of inflation, the COVID-19 virus and/or the Russia-Ukraine conflict on our financial condition, liquidity, results of operations, cash flows, employees, plans and growth; (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 impacts of inflation and negative economic conditions or negative economic outlooks on the demand for future expedition travel; (vi) the loss of key employees, our inability to recruit or retain qualified shoreside and shipboard employees and increased labor costs; (vii) the impacts of delays or cost overruns with respect to anticipated or unanticipated drydock, maintenance, modifications or other required construction related to any of our vessels; (viii) unscheduled disruptions in our business due to travel restrictions, weather events, mechanical failures, pandemics or other events; (ix) any change in state classifications of our workforce; (x) changes adversely affecting the business in which we are engaged; (xi) management of our growth and our ability to execute on our planned growth, including our ability to successfully integrate acquisitions; (xii) our business strategy and plans; (xiii) our ability to maintain or renew (on favorable terms or at all) our relationship with National Geographic and/or World Wildlife Fund; (xiv) compliance with new and existing laws and regulations, including environmental regulations and travel advisories and restrictions; (xv) compliance with the financial and/or operating covenants in our debt arrangements; (xvi) the impact of severe or unusual weather conditions, including climate change, on our business; (xvii) adverse publicity regarding the travel and cruise industry in general; (xviii) loss of business due to competition; (xix) the inability to meet or achieve our sustainability related goals, aspirations, initiatives, and our public statements and disclosures regarding them; (xx) the result of future financing efforts;  and (xxi) 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,

2023

   

As of

December 31, 2022

 
   

(unaudited)

         

ASSETS

               

Current Assets:

               

Cash and cash equivalents

  $ 142,950     $ 87,177  

Restricted cash

    54,491       28,847  

Short-term securities

    -       13,591  

Marine operating supplies

    6,500       9,961  

Inventories

    2,544       1,965  

Prepaid expenses and other current assets

    52,400       41,778  

Total current assets

    258,885       183,319  
                 

Property and equipment, net

    531,898       539,406  

Goodwill

    42,017       42,017  

Intangibles, net

    10,316       11,219  

Deferred tax asset

    2,382       2,167  

Right-to-use lease assets

    3,634       4,345  

Other long-term assets

    4,706       5,502  

Total assets

  $ 853,838     $ 787,975  
                 

LIABILITIES

               

Current Liabilities:

               

Unearned passenger revenues

  $ 272,925     $ 245,101  

Accounts payable and accrued expenses

    58,124       71,019  

Long-term debt - current

    46       23,337  

Lease liabilities - current

    1,701       1,663  

Total current liabilities

    332,796       341,120  
                 

Long-term debt, less current portion

    620,376       529,452  

Deferred tax liabilities

    1,454       -  

Lease liabilities

    2,199       2,961  

Other long-term liabilities

    89       88  

Total liabilities

    956,914       873,621  
                 

Commitments and contingencies

    -       -  

Series A redeemable convertible preferred stock, 165,000 shares authorized; 62,000 shares issued and outstanding as of June 30, 2023 and December 31, 2022, respectively

    71,296       69,143  

Redeemable noncontrolling interests

    30,513       27,886  
      101,809       97,029  
                 

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, 2023 and December 31, 2022, respectively

    -       -  

Common stock, $0.0001 par value, 200,000,000 shares authorized; 53,320,546 and 53,177,437 issued,
53,253,241 and 53,110,132 outstanding as of June 30, 2023 and December 31, 2022, respectively

    5       5  

Additional paid-in capital

    89,601       83,850  

Accumulated deficit

    (294,491

)

    (266,530

)

Total stockholders' deficit

    (204,885

)

    (182,675

)

Total liabilities, mezzanine equity and stockholders' deficit

  $ 853,838     $ 787,975  

 

 

 

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,

 
   

2023

   

2022

   

2023

   

2022

 
                                 

Tour revenues

  $ 124,798     $ 90,910     $ 268,194     $ 158,756  
                                 

Operating expenses:

                               

Cost of tours

    77,654       62,499       149,703       120,447  

General and administrative

    29,155       23,710       55,574       44,347  

Selling and marketing

    15,158       12,839       35,810       25,168  

Depreciation and amortization

    11,331       11,176       23,139       22,354  

Total operating expenses

    133,298       110,224       264,226       212,316  
                                 

Operating (loss) income

    (8,500

)

    (19,314

)

    3,968       (53,560

)

                                 

Other (expense) income:

                               

Interest expense, net

    (11,645

)

    (9,416

)

    (22,112

)

    (18,130

)

Gain (loss) on foreign currency

    348       (676

)

    500       (546

)

Other (expense) income

    (3,867

)

    (116

)

    (3,696

)

    417  

Total other expense

    (15,164

)

    (10,208

)

    (25,308

)

    (18,259

)

                                 

Loss before income taxes

    (23,664

)

    (29,522

)

    (21,340

)

    (71,819

)

Income tax expense (benefit)

    41       (964

)

    1,584       (1,113

)

                                 

Net loss

    (23,705

)

    (28,558

)

    (22,924

)

    (70,706

)

Net income (loss) attributable to noncontrolling interest

    765       198       922       (229

)

Net loss attributable to Lindblad Expeditions Holdings, Inc.

    (24,470

)

    (28,756

)

    (23,846

)

    (70,477

)

Series A redeemable convertible preferred stock dividend

    1,083       1,283       2,155       2,581  

Net loss available to stockholders

  $ (25,553

)

  $ (30,039

)

  $ (26,001

)

  $ (73,058

)

                                 

Weighted average shares outstanding

                               

Basic

    53,245,491       51,195,280       53,186,796       50,976,203  

Diluted

    53,245,491       51,195,280       53,186,796       50,976,203  
                                 

Undistributed loss per share available to stockholders:

                               

Basic

  $ (0.48

)

  $ (0.59

)

  $ (0.49

)

  $ (1.43

)

Diluted

  $ (0.48

)

  $ (0.59

)

  $ (0.49

)

  $ (1.43

)

 

 

 

 

 

 

LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(In thousands)

(unaudited)

 

 

 

   

For the six months ended
June 30,

 
   

2023

   

2022

 

Cash Flows From Operating Activities

               

Net loss

  $ (22,924

)

  $ (70,706

)

Adjustments to reconcile net loss to net cash (used in) provided by operating activities:

               

Depreciation and amortization

    23,139       22,354  

Amortization of deferred financing costs and other, net

    1,509       1,313  

Amortization of right-to-use lease assets

    711       (20

)

Stock-based compensation

    6,292       3,651  

Deferred income taxes

    1,501       (1,128

)

Change in fair value of contingent acquisition consideration

    -       56  

(Gain) loss on foreign currency

    (500

)

    546  

Write-off of unamortized issuance costs related to debt refinancing

    3,860       9,004  

Changes in operating assets and liabilities

               

Marine operating supplies and inventories

    2,882       (1,676

)

Prepaid expenses and other current assets

    (10,622

)

    (19,388

)

Unearned passenger revenues

    27,824       58,387  

Other long-term assets

    (1,046

)

    3,431  

Other long-term liabilities

    (3

)

    845  

Accounts payable and accrued expenses

    (12,395

)

    11,971  

Operating lease liabilities

    (724

)

    -  

Net cash provided by operating activities

    19,504       18,640  
                 

Cash Flows From Investing Activities

               

Purchases of property and equipment

    (14,718

)

    (23,550

)

Sale of securities

    15,163       -  

Net cash provided by (used in) investing activities

    445       (23,550

)

                 

Cash Flows From Financing Activities

               

Proceeds from long-term debt

    275,000       360,000  

Repayments of long-term debt

    (205,693

)

    (340,491

)

Payment of deferred financing costs

    (7,043

)

    (10,804

)

Repurchase under stock-based compensation plans and related tax impacts

    (796

)

    (753

)

Net cash provided by financing activities

    61,468       7,952  

Net increase in cash, cash equivalents and restricted cash

    81,417       3,042  

Cash, cash equivalents and restricted cash at beginning of period

    116,024       172,693  
                 

Cash, cash equivalents and restricted cash at end of period

  $ 197,441     $ 175,735  
                 

Supplemental disclosures of cash flow information:

               

Cash paid during the period:

               

Interest

  $ 18,232     $ 6,204  

Income taxes

    206       124  

Non-cash investing and financing activities:

               

Non-cash preferred stock dividend

  $ 2,155     $ 2,581  

 

 

 

 

 

 

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,

 
   

2023

   

2022

   

2023

   

2022

 

Net loss

 

$

(23,705

)

 

$

(28,558

)

 

$

(22,924

)

 

$

(70,706

)

Interest expense, net

   

11,645

     

9,416

     

22,112

     

18,130

 

Income tax expense (benefit)

   

41

     

(964

)

   

1,584

     

(1,113

)

Depreciation and amortization

   

11,331

     

11,176

     

23,139

     

22,354

 

Gain on foreign currency

   

(348

)

   

676

     

(500

)

   

546

 

Other income

   

3,867

     

116

     

3,696

     

(417

)

Stock-based compensation

   

3,390

     

1,823

     

6,292

     

3,651

 

Other

   

-

     

123

     

10

     

142

 

Adjusted EBITDA

 

$

6,221

   

$

(6,192

)

 

$

33,409

   

$

(27,413

)

 

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)

 

2023

   

2022

   

2023

   

2022

 

Operating (loss) income

 

$

(11,043

)

 

$

(19,670

)

 

$

1,076

   

$

(53,239

)

Depreciation and amortization

   

10,338

     

10,257

     

21,490

     

20,998

 

Stock-based compensation

   

3,390

     

1,823

     

6,193

     

3,651

 

Other

   

-

     

127

     

10

     

142

 

Adjusted EBITDA

 

$

2,685

   

$

(7,463

)

 

$

28,769

   

$

(28,448

)

 

Land Experiences Segment

                               
   

For the three months ended
June 30,

   

For the six months ended
June 30,

 
   

2023

   

2022

   

2023

   

2022

 

Operating income

 

$

2,543

   

$

356

   

$

2,892

   

$

(321

)

Depreciation and amortization

   

993

     

919

     

1,649

     

1,356

 

Stock-based compensation

   

-

     

-

     

99

     

-

 

Other

   

-

     

(4

)

   

-

     

-

 

Adjusted EBITDA

 

$

3,536

   

$

1,271

   

$

4,640

   

$

1,035

 

 

 

 

 

 

 

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,

 
   

2023

   

2022

 

Net cash provided by operating activities

  $ 19,504     $ 18,640  

Less: purchases of property and equipment

    (14,718

)

    (23,550

)

Free Cash Flow

  $ 4,786     $ (4,910

)

 

   

For the three months ended
June 30,

   

For the six months ended
June 30,

 
   

2023

   

2022

   

2023

   

2022

 

Available Guest Nights

    74,186       55,413       157,370       103,959  

Guest Nights Sold

    55,092       41,423       122,149       73,607  

Occupancy

    74

%

    75

%

    78

%

    71

%

Maximum Guests

    9,510       7,545       18,500       12,959  

Number of Guests

    7,384       5,770       14,738       9,423  

Voyages

    117       105       230       188  

 

Calculation of Gross and Net Yield per Available Guest Night

 

For the three months ended
June 30,

   

For the six months ended
June 30,

 
   

2023

   

2022

   

2023

   

2022

 

Guest ticket revenues

  $ 76,289     $ 55,560     $ 178,903     $ 101,062  

Other tour revenue

    11,123       8,487       24,007       13,259  

Tour Revenues

    87,412       64,047       202,910       114,321  

Less: Commissions

    (5,448

)

    (4,248

)

    (13,265

)

    (8,653

)

Less: Other tour expenses

    (5,269

)

    (5,006

)

    (12,727

)

    (14,995

)

Net Yield

  $ 76,695     $ 54,793     $ 176,918     $ 90,673  

Available Guest Nights

    74,186       55,413       157,370       103,959  

Gross Yield per Available Guest Night

  $ 1,178     $ 1,156     $ 1,289     $ 1,100  

Net Yield per Available Guest Night

    1,034       989       1,124       872  

 

 

 

 

 

 

 

 

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 Cruise Cost and Net Cruise Cost

Lindblad Segment

 

For the three months ended
June 30,

   

For the six months ended
June 30,

 
   

2023

   

2022

   

2023

   

2022

 

Cost of tours

  $ 55,276     $ 46,384     $ 112,371     $ 93,955  

Plus: Selling and marketing

    12,154       10,708       28,721       20,991  

Plus: General and administrative

    20,687       16,368       39,252       31,616  

Gross Cruise Cost

    88,117       73,460       180,344       146,562  

Less: Commissions

    (5,448

)

    (4,248

)

    (13,265

)

    (8,653

)

Less: Other tour expenses

    (5,269

)

    (5,006

)

    (12,727

)

    (14,995

)

Net Cruise Cost

    77,400       64,206       154,352       122,914  

Less: Fuel Expense

    (6,153

)

    (6,561

)

    (14,504

)

    (12,486

)

Net Cruise Cost Excluding Fuel

    71,247       57,645       139,848       110,428  

Non-GAAP Adjustments:

                               

Stock-based compensation

    (3,390

)

    (1,823

)

    (6,193

)

    (3,651

)

Other

    -       (123

)

    (10

)

    (142

)

Adjusted Net Cruise Cost Excluding Fuel

  $ 67,857     $ 55,699     $ 133,645     $ 106,635  

Adjusted Net Cruise Cost

  $ 74,010     $ 62,260     $ 148,149     $ 119,121  

Available Guest Nights

    74,186       55,413       157,370       103,959  

Gross Cruise Cost per Available Guest Night

  $ 1,188     $ 1,326     $ 1,146     $ 1,410  

Net Cruise Cost per Available Guest Night

    1,043       1,159       981       1,182  

Net Cruise Cost Excluding Fuel per Available Guest Night

    960       1,040       889       1,062  

Adjusted Net Cruise Cost Excluding Fuel per Available Guest Night

    915       1,005       849       1,026  

Adjusted Net Cruise Cost per Available Guest Night

    998       1,124       941       1,146  

 

 

Reconciliation of 2023 Adjusted EBITDA guidance:

 

(In millions)

 

Full Year 2023

 

Income before income taxes

  $ (37

)

    to     $ (27

)

Depreciation and amortization

    49       to       49  

Interest expense, net

    48       to       48  

Stock-based compensation

    7       to       7  

Other

    3       to       3  

Adjusted EBITDA

  $ 70       to     $ 80  

 

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.

 

 

 

 

 
v3.23.2
Document And Entity Information
Jul. 27, 2023
Document Information [Line Items]  
Entity, Registrant Name LINDBLAD EXPEDITIONS HOLDINGS, INC.
Document, Type 8-K
Document, Period End Date Jul. 27, 2023
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)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more Lindblad Expeditions Charts.
Lindblad Expeditions (NASDAQ:LIND)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more Lindblad Expeditions Charts.