false 0001512499 0001512499 2024-02-28 2024-02-28
 
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): February 28, 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.)
 
 
, 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 February 28, 2024, the Company issued a press release announcing its financial results for its fourth quarter and full year-ended December 31, 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
 
 
 
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)
   
February 28, 2024   
By:
/s/ Craig I. Felenstein
   
Craig I. Felenstein, Chief Financial Officer
 
 
 
 
 

Exhibit 99.1

 

                                                                               

ex_623159img001.jpg

 

 

 

 

 

Lindblad Expeditions Holdings, Inc. Reports

2023 Fourth Quarter Financial Results and Full Year Financial Results

 

 

Full Year 2023 Highlights:

 

 

Total revenues increased 35% to $569.5 million

   

Net loss available to stockholders improved $66.1 million

   

Adjusted EBITDA increased $82.7 million to $71.2 million

   

Lindblad segment available guest nights increased 33%

   

Net yield per available guest night increased 12% to $1,097 and occupancy increased to 77%

   

Further increased financial flexibility with refinancing of export credit agreements through issuance of new senior secured notes

   

Extended and expanded strategic relationship with National Geographic for an additional 17 years through 2040

   

 

NEW YORK, February 28, 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 fourth quarter and full year ended December 31, 2023.

 

Sven Lindblad, Chief Executive Officer, said “The record full year results we delivered in 2023 provides a glimpse of the earnings power of the Company as we further ramp our expedition operations and maximize the potential across our platform of leading land-based travel companies. The strategic investments we have already made to expand our ship capacity and diversify our land-based product offerings provides us significant opportunity in both the short and long-term given the growing market demand for authentic and immersive experiential travel. This past quarter we took another important step to solidify and accelerate that opportunity by extending, and most importantly, expanding our strategic relationship with National Geographic. Over the past two decades, our intuitive connection and shared ethos has positively impacted hundreds of thousands of guests, while also providing meaningful support to some of the world’s most remarkable destinations. The expanded agreement will enable us to build on that success in the years ahead as we expand our addressable audiences, develop additional innovative expeditions and reach more citizen explorers than ever before."

 

 

FULL YEAR RESULTS

 

Tour Revenues

 

Full year tour revenues of $569.5 million increased $148.0 million, or 35%, as compared to 2022. The increase was driven by a $119.0 million increase at the Lindblad segment and a $29.1 million increase at the Land Experiences segment.

 

Lindblad segment tour revenues of $397.4 million increased $119.0 million, or 43%, as compared to 2022 primarily due to a 33% increase in available guest nights as we continued to ramp operations. The year-on-year growth was also driven by a 12% increase in net yield per available guest night to $1,097 driven by increased pricing and higher occupancy of 77% in 2023 as compared to 75% a year ago.

 

Land Experiences tour revenues of $172.1 million increased $29.1 million, or 20%, compared to 2022 primarily due to additional departures and higher pricing.

 

Net Income

 

Net loss available to stockholders for the full year was $50.0 million, $0.94 per diluted share, as compared with net loss available to stockholders of $116.1 million, $2.23 per diluted share, in 2022. The $66.1 million improvement primarily reflects the ramp in operations, partially offset by a $7.5 million increase in interest expense due to additional borrowings and higher rates, a $6.7 million increase in stock-based compensation and a $3.8 million increase in other expense primarily from the write-off of $3.9 million in deferred financing fees due to refinancing the Company’s export credit facilities.

 

Adjusted EBITDA

 

Full year Adjusted EBITDA of $71.2 million increased $82.7 million as compared to 2022 driven by a $77.6 million increase at the Lindblad segment and a $5.1 million increase at the Land Experiences segment.

 

Lindblad segment Adjusted EBITDA of $48.5 million increased $77.6 million as compared to 2022, primarily due to increased tour revenues, partially offset by higher cost of tours and personnel costs related to the ramp in operations, increased commissions related to the revenue and bookings growth and higher marketing spend to drive future bookings.

 

Land Experiences segment Adjusted EBITDA of $22.8 million increased $5.1 million, or 29%, as compared to 2022, as increased tour revenues were mostly offset by higher cost of tours and increased personnel costs related to the ramp in operations and higher marketing costs to drive future bookings.

 

 

FOURTH QUARTER RESULTS

 

Tour Revenues

 

Fourth quarter tour revenues of $125.4 million increased $7.4 million, or 6%, as compared to the same period in 2022. The increase was driven by a $5.4 million increase at the Lindblad segment and a $2.0 million increase at the Land Experiences segment.

 

Lindblad segment tour revenues of $85.8 million increased $5.4 million, or 7%, as compared to the fourth quarter a year ago primarily due to an 18% increase in available guest nights as we continued to ramp operations. The year-on-year growth was partially offset by an 8% decline in net yield per available guest night to $1,021 primarily due to the impact of transit voyages in the current year which resulted in decreased pricing and lower occupancy of 70% as compared to 76% in the fourth quarter a year ago.

 

Land Experiences tour revenues of $39.6 million increased $2.0 million, or 5%, compared to the fourth quarter a year ago primarily due to additional departures and higher pricing.

 

Net Income

 

Net loss available to stockholders for the fourth quarter was $28.5 million, $0.53 per diluted share, as compared with net loss available to stockholders of $33.2 million, $0.63 per diluted share, in the fourth quarter of 2022. The $4.7 million improvement primarily reflects the ramp in operations, partially offset by a $4.0 million decline in tax benefit due to the improved operating results, a $2.9 million increase in stock-based compensation and $2.2 million of higher depreciation and amortization.

 

Adjusted EBITDA

 

Fourth quarter Adjusted EBITDA of $3.8 million increased $6.6 million as compared to the same period in 2022 driven by a $5.2 million improvement at the Lindblad segment and a $1.4 million increase at the Land Experiences segment.

 

Lindblad segment Adjusted EBITDA loss of $0.4 million improved $5.2 million as compared to the same period in 2022, primarily due to increased tour revenues and lower fuel and drydock costs, partially offset by higher costs associated with operating additional trips and increased commissions related to the revenue and bookings growth.

 

Land Experiences segment Adjusted EBITDA of $4.3 million increased $1.4 million, or 48%, as compared to the same period in 2022, as increased tour revenues and lower selling and marketing expenses were partially offset by higher cost of tours and increased personnel costs related to the ramp in operations. 

 

 

 

 

   

   

For the three months ended December 31,

   

For the years ended December 31,

 

(In thousands)

 

2023

   

2022

   

Change

   

 %

   

2023

   

2022

   

Change

   

 %

 

Tour revenues:

                                                               

Lindblad

  $ 85,750     $ 80,386     $ 5,364       7 %   $ 397,410     $ 278,449     $ 118,961       43 %

Land Experiences

    39,610       37,572       2,038       5 %     172,133       143,051       29,082       20 %

Total tour revenues

  $ 125,360     $ 117,958     $ 7,402       6 %   $ 569,543     $ 421,500     $ 148,043       35 %

Operating income (loss):

                                                               

Lindblad

  $ (17,268 )   $ (17,490 )   $ 222       1 %   $ (8,692 )   $ (77,871 )   $ 69,179       89 %

Land Experiences

    3,424       2,192       1,232       56 %     19,291       14,825       4,466       30 %

Total operating loss

  $ (13,844 )   $ (15,298 )   $ 1,454       10 %   $ 10,599     $ (63,046 )   $ 73,645       NM  

Adjusted EBITDA:

                                                               

Lindblad

  $ (431 )   $ (5,594 )   $ 5,163       92 %   $ 48,456     $ (29,154 )   $ 77,610       NM N

Land Experiences

    4,279       2,891       1,388       48 %     22,750       17,628       5,122       29 %

Total adjusted EBITDA

  $ 3,848     $ (2,703 )   $ 6,551       NM     $ 71,206     $ (11,526 )   $ 82,732       NM  

 

 

OTHER

 

During November 2023 the Company extended and expanded it’s 20-year relationship with National Geographic for an additional 17 years, with a commitment through 2040. The new agreement will allow the brand to reach new worldwide audiences through global rights to the National Geographic brand for expedition cruises, by leveraging of The Walt Disney Company as an affiliate of National Geographic Partners to distribute product through Disney's powerful sales channels and support robust joint marketing campaigns, and through enhancements to the onboard guest experience with more immersive storytelling and experiences connected to the National Geographic brand.

 

This expanded relationship will elevate the brand's position as the leader in expedition cruise and will increase the earnings potential of the Company by opening larger addressable markets and potential expansion into additional market segments through: a global license to use the National Geographic Expeditions brand to market, sell and operate co-branded trips on expedition ships; exclusivity on trips marketed in the United States and Canada for ships up to 295 passengers, with the ability to expand that exclusive license globally and to ships with guest capacity of up to 530 passengers; and a global license to market co-branded river cruises.

 

 

Balance Sheet and Liquidity

 

The Company’s cash and cash equivalents, restricted cash and short-term securities were $187.3 million as of December 31, 2023, as compared with $129.6 million as of December 31, 2022. The increase primarily reflects $60.7 million in net cash from financing activities primarily related to the May issuance of $275.0 million of 9.00% senior secured notes and $25.4 million in cash from operations due to the strong operating performance and increased bookings for future travel, partially offset by $30.0 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 December 31, 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 2024 are as follows:

 

Tour revenues of $610 - $630 million

 

Adjusted EBITDA of $88 - $98 million

 

The Company has substantial advance reservations for future travel with strong gross bookings, partially offset by the short-term impact of instability in Ecuador and the Middle East. As of February 26, 2024, bookings for travel during 2024 have increased 2% as compared with bookings in 2023 as of the same date a year ago and the Lindblad segment had 87% of full year 2024 projected guest ticket revenues already on the books.

 

 

STOCK REPURCHASE PLAN

 

The Company currently has a $35.0 million stock repurchase plan in place. As of February 26, 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 February 26, 2024, there were 53.4 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 February 28, 2024, to discuss the earnings of the Company. The conference call can be accessed by dialing 833-470-1428 (United States), 1-833-950-0062 (Canada). The Access Code is 437869. 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) adverse general economic factors, such as fluctuating or increasing levels of interest rates, 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 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 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 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

Consolidated Balance Sheets

(In thousands, except share and per share data)

 

 

   

As of December 31,

 
   

2023

   

2022

 

ASSETS

               

Current Assets:

               

Cash and cash equivalents

  $ 156,845     $ 87,177  

Restricted cash

    30,499       28,847  

Short-term securities

    -       13,591  

Prepaid expenses and other current assets

    57,158       53,704  

Total current assets

    244,502       183,319  
                 

Property and equipment, net

    526,002       539,406  

Goodwill

    42,017       42,017  

Intangibles, net

    9,412       11,219  

Other long-term assets

    9,364       12,014  

Total assets

  $ 831,297     $ 787,975  
                 

LIABILITIES

               

Current Liabilities:

               

Unearned passenger revenues

  $ 252,199     $ 245,101  

Accounts payable and accrued expenses

    65,055       71,019  

Long-term debt - current

    47       23,337  

Lease liabilities - current

    1,923       1,663  

Total current liabilities

    319,224       341,120  
                 

Long-term debt, less current portion

    621,778       529,452  

Deferred tax liabilities

    2,118       -  

Other long-term liabilities

    1,943       3,049  

Total liabilities

    945,063       873,621  
                 

Commitments and contingencies

    -       -  

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

    73,514       69,143  

Redeemable noncontrolling interests

    37,784       27,886  
      111,298       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 December 31, 2023 and December 31, 2022, respectively

    -       -  

Common stock, $0.0001 par value, 200,000,000 shares authorized; 53,390,082 and 53,177,437 issued, 53,332,150 and 53,110,132 outstanding as of December 31, 2023 and December 31, 2022, respectively

    5       5  

Additional paid-in capital

    97,139       83,850  

Accumulated deficit

    (322,208 )     (266,530 )

Total stockholders' deficit

    (225,064 )     (182,675 )

Total liabilities, mezzanine equity and stockholders' deficit

  $ 831,297     $ 787,975  

 

 

 

 

LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES

Consolidated Statements of Operations

(In thousands, except share and per share data)

 

 

 

                                 
   

For the three months ended December 31,

   

For the years ended December 31,

 
   

2023

   

2022

   

2023

   

2022

 
                                 

Tour revenues

  $ 125,362     $ 117,961     $ 569,543     $ 421,500  
                                 

Operating expenses:

                               

Cost of tours

    77,082       75,194       322,376       283,217  

General and administrative

    32,842       27,409       118,431       96,291  

Selling and marketing

    16,229       19,803       71,426       60,996  

Depreciation and amortization

    13,051       10,850       46,711       44,042  

Total operating expenses

    139,204       133,256       558,944       484,546  
                                 

Operating loss

    (13,842 )     (15,295 )     10,599       (63,046 )
                                 

Other (expense) income:

                               

Interest expense, net

    (11,421 )     (10,996 )     (45,014 )     (37,495 )

Gain (loss) on foreign currency

    705       181       751       (1,236 )

Other (expense) income

    (293 )     (390 )     (4,066 )     (307 )

Total other expense

    (11,009 )     (11,205 )     (48,329 )     (39,038 )
                                 

Loss before income taxes

    (24,851 )     (26,500 )     (37,730 )     (102,084 )

Income tax expense

    1,561       5,460       3,146       6,076  
                                 

Net loss

    (26,412 )     (31,960 )     (40,876 )     (108,160 )

Net income (loss) attributable to noncontrolling interest

    992       222       4,734       3,221  

Net loss attributable to Lindblad Expeditions Holdings, Inc.

    (27,404 )     (32,182 )     (45,610 )     (111,381 )

Series A redeemable convertible preferred stock dividend

    1,117       1,053       4,373       4,671  
                                 

Net loss available to stockholders

  $ (28,521 )   $ (33,235 )   $ (49,983 )   $ (116,052 )
                                 

Weighted average shares outstanding

                               

Basic

    53,343,125       53,078,214       53,256,513       52,018,987  

Diluted

    53,343,125       53,078,214       53,256,513       52,018,987  
                                 

Undistributed loss per share available to stockholders:

                               

Basic

  $ (0.53 )   $ (0.63 )   $ (0.94 )   $ (2.23 )

Diluted

  $ (0.53 )   $ (0.63 )   $ (0.94 )   $ (2.23 )

 

 

 

 

LINDBLAD EXPEDITIONS HOLDINGS, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(In thousands)

 

 

 

   

For the years ended
December 31,

 
   

2023

   

2022

 

Cash Flows From Operating Activities

               

Net loss

  $ (40,876 )   $ (108,160 )

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

               

Depreciation and amortization

    46,711       44,042  

Amortization of deferred financing costs and other, net

    3,368       2,669  

Amortization of right-to-use lease assets

    811       608  

Stock-based compensation

    13,886       6,992  

Deferred income taxes

    2,719       5,481  

(Gain) loss on foreign currency

    (751 )     1,236  

Write-off of unamortized issuance costs related to debt refinancing

    3,860       9,004  

Changes in operating assets and liabilities

               

Prepaid expenses and other current assets

    (3,454 )     (19,695 )

Unearned passenger revenues

    7,098       32,503  

Other long-term assets

    (1,871 )     2,556  

Other long-term liabilities

    -       689  

Accounts payable and accrued expenses

    (5,210 )     20,530  

Operating lease liabilities

    (850 )     (658 )

Net cash provided by (used in) operating activities

    25,441       (2,203 )
                 

Cash Flows From Investing Activities

               

Purchases of property and equipment

    (29,963 )     (38,205 )

Sale (purchase) of short-term securities

    15,163       (15,000 )

Proceeds from loan principal repayment

    -       3,610  

Net cash used in investing activities

    (14,800 )     (49,595 )
                 

Cash Flows From Financing Activities

               

Proceeds from long-term debt

    275,000       360,000  

Repayments of long-term debt

    (205,704 )     (352,941 )

Payment of deferred financing costs

    (7,489 )     (10,874 )

Repurchase under stock-based compensation plans and related tax impacts

    (1,128 )     (1,056 )

Net cash provided by (used in) financing activities

    60,679       (4,871 )

Net increase (decrease) in cash, cash equivalents and restricted cash

    71,320       (56,669 )

Cash, cash equivalents and restricted cash at beginning of period

    116,024       172,693  
                 

Cash, cash equivalents and restricted cash at end of period

  $ 187,344     $ 116,024  
                 

Supplemental disclosures of cash flow information:

               

Cash paid during the period:

               

Interest

  $ 43,695     $ 25,815  

Income taxes

    711       309  

Non-cash investing and financing activities:

               

Non-cash preferred stock dividend

    4,373       4,671  

Value of shares issued for acquisition

    -       -  

Non-cash preferred stock deemed dividend

    -       -  

 

 

 

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 December 31,

   

For the years ended December 31,

 
   

2023

   

2022

   

2023

   

2022

 

Net loss

  $ (26,412 )   $ (31,960 )   $ (40,876 )   $ (108,160 )

Interest expense, net

    11,421       10,996       45,014       37,495  

Income tax expense (benefit)

    1,559       5,457       3,146       6,076  

Depreciation and amortization

    13,051       10,850       46,711       44,042  

(Gain) loss on foreign currency

    (705 )     (181 )     (751 )     1,236  

Other expense (income)

    293       390       4,066       307  

Stock-based compensation

    4,641       1,709       13,886       6,992  

Other

    -       36       10       486  

Adjusted EBITDA

  $ 3,848     $ (2,703 )   $ 71,206     $ (11,526 )

 

Reconciliation of Operating (Loss) Income to Adjusted EBITDA Lindblad Segment

                               
   

For the three months ended December 31,

   

For the years ended December 31,

 
   

2023

   

2022

   

2023

   

2022

 

Operating loss

  $ (17,268 )   $ (17,490 )   $ (8,692 )   $ (77,871 )

Depreciation and amortization

    12,196       10,187       43,351       41,275  

Stock-based compensation

    4,641       1,709       13,787       6,992  

Other

    -       -       10       450  

Adjusted EBITDA

  $ (431 )   $ (5,594 )   $ 48,456     $ (29,154 )

 

Land Experiences Segment

                               
   

For the three months ended December 31,

   

For the years ended December 31,

 
   

2023

   

2022

   

2023

   

2022

 

Operating income

  $ 3,424     $ 2,192     $ 19,291     $ 14,825  

Depreciation and amortization

    855       663       3,360       2,767  

Stock-based compensation

    -       -       99       -  

Other

    -       36       -       36  

Adjusted EBITDA

  $ 4,279     $ 2,891     $ 22,750     $ 17,628  

 

 

 

 

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 years ended December 31,

 
   

2023

   

2022

 

Net cash provided by operating activities

  $ 25,441     $ (2,203 )

Less: purchases of property and equipment

    (29,963 )     (38,205 )

Free Cash Flow

  $ (4,522 )   $ (40,408 )

 

   

For the three months ended December 31,

   

For the years ended December 31,

 
   

2023

   

2022

   

2023

   

2022

 

Available Guest Nights

    72,762       61,830       316,091       236,784  

Guest Nights Sold

    51,217       46,685       243,269       177,521  

Occupancy

    70 %     76 %     77 %     75 %

Maximum Guests

    8,226       7,310       37,339       29,095  

Number of Guests

    6,071       5,691       29,719       22,347  

Voyages

    95       91       454       393  

 

Calculation of Gross and Net Yield per Available Guest Night

 

For the three months ended December 31,

   

For the years ended December 31,

 
   

2023

   

2022

   

2023

   

2022

 

Guest ticket revenues

  $ 72,218     $ 65,830     $ 345,871     $ 240,592  

Other tour revenue

    13,532       14,556       51,539       37,857  

Tour Revenues

    85,750       80,386       397,410       278,449  

Less: Commissions

    (5,790 )     (4,768 )     (25,787 )     (19,149 )

Less: Other tour expenses

    (5,656 )     (6,755 )     (24,952 )     (27,780 )

Net Yield

  $ 74,304     $ 68,863     $ 346,671     $ 231,520  

Available Guest Nights

    72,762       61,830       316,091       236,784  

Gross Yield per Available Guest Night

  $ 1,178     $ 1,300     $ 1,257     $ 1,176  

Net Yield per Available Guest Night

    1,021       1,114       1,097       978  

 

 

Reconciliation of Operating (Loss) Income to Net Yield  

For the three months ended
December 31,

   

For the years ended
December 31,

 
   

2023

   

2022

   

2023

   

2022

 

Operating loss

  $ (17,268 )   $ (17,490 )   $ (8,692 )   $ (77,871 )

Cost of tours

    55,021       56,004       222,413       201,255  

General and administrative

    22,630       19,077       83,004       67,564  

Selling and marketing

    13,171       12,608       57,334       46,226  
Depreciation and amortization     12,196       10,187       43,351       41,275  

Less: Commissions

    (5,790 )     (4,768 )     (25,787 )     (19,149 )

Less: Other tour expenses

    (5,656 )     (6,755 )     (24,952 )     (27,780 )

Net Yield

    74,304       68,863       346,671       231,520  

 

 

 

 

 

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 December 31,

   

For the years ended December 31,

 
   

2023

   

2022

   

2023

   

2022

 

Cost of tours

  $ 55,021     $ 56,004     $ 222,413     $ 201,255  

Plus: Selling and marketing

    13,171       12,608       57,334       46,226  

Plus: General and administrative

    22,630       19,077       83,004       67,564  

Gross Cruise Cost

    90,822       87,689       362,751       315,045  

Less: Commissions

    (5,790 )     (4,768 )     (25,787 )     (19,149 )

Less: Other tour expenses

    (5,656 )     (6,755 )     (24,952 )     (27,780 )

Net Cruise Cost

    79,376       76,166       312,012       268,116  

Less: Fuel Expense

    (7,974 )     (9,716 )     (27,913 )     (31,135 )

Net Cruise Cost Excluding Fuel

    71,402       66,450       284,099       236,981  

Non-GAAP Adjustments:

                               

Stock-based compensation

    (4,641 )     (1,709 )     (13,787 )     (6,992 )

Other

    -       (36 )     (10 )     (450 )

Adjusted Net Cruise Cost Excluding Fuel

  $ 66,761     $ 64,705     $ 270,302     $ 229,539  

Adjusted Net Cruise Cost

  $ 74,735     $ 74,421     $ 298,215     $ 260,674  

Available Guest Nights

    72,762       61,830       316,091       236,784  

Gross Cruise Cost per Available Guest Night

  $ 1,248     $ 1,418     $ 1,148     $ 1,331  

Net Cruise Cost per Available Guest Night

    1,091       1,232       987       1,132  

Net Cruise Cost Excluding Fuel per Available Guest Night

    981       1,075       899       1,001  

Adjusted Net Cruise Cost Excluding Fuel per Available Guest Night

    918       1,046       855       969  

Adjusted Net Cruise Cost per Available Guest Night

    1,027       1,204       943       1,101  

 

 

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.

 

 

 
v3.24.0.1
Document And Entity Information
Feb. 28, 2024
Document Information [Line Items]  
Entity, Registrant Name LINDBLAD EXPEDITIONS HOLDINGS, INC.
Document, Type 8-K
Document, Period End Date Feb. 28, 2024
Entity, Incorporation, State or Country Code DE
Entity, File Number 001-35898
Entity, Tax Identification Number 27-4749725
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.