Skip to main content

ONESPAWORLD HOLDINGS Ltd

For the period ended Mar 31, 2026. Filed May 1, 2026.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Mar 31, 2026 · Filed May 1, 2026

OSW$32.22-0.8%Stored close · as of Nov 10, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Item 1. Unaudited Financial Statements

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share and par value data)

As of
March 31,2026December 31, 2025
ASSETS
CURRENT ASSETS:
Cash and cash equivalents$16,076$16,306
Restricted cash1,1981,198
Accounts receivable, net49,25947,929
Inventories, net64,05158,837
Prepaid expenses7,7076,176
Other current assets5,7787,227
Total current assets144,069137,673
Property and equipment, net29,30427,309
Operating lease right-of-use assets, net9,0959,656
Intangible assets, net506,939511,007
OTHER ASSETS:
Deferred tax assets325325
Other non-current assets20,15021,125
Total other assets20,47521,450
Total assets$709,882$707,095
LIABILITIES AND SHAREHOLDERS' EQUITY
LIABILITIES:
Accounts payable$25,427$31,792
Accrued expenses29,26837,410
Current portion of operating leases1,7541,979
Other current liabilities747771
Total current liabilities57,19671,952
Other long-term liabilities82186
Long-term operating leases8,0698,413
Long-term debt, net82,78583,967
Total liabilities148,132164,518
Commitments and contingencies (Note 12)
SHAREHOLDERS' EQUITY:
Common stock:
Voting common stock, $0.0001 par value; 225,000,000 shares authorized, 101,514,846 issued and outstanding at March 31, 2026 and 101,390,002 shares issued and outstanding at December 31, 20251010
Additional paid-in capital793,339795,852
Accumulated deficit(231,634)(252,964)
Accumulated other comprehensive income (loss)35(321)
Total shareholders' equity561,750542,577
Total liabilities and shareholders' equity$709,882$707,095

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

Three Months Ended March 31,
20262025
REVENUES:
Service revenues$203,660$178,519
Product revenues43,97141,111
Total revenues247,631219,630
COST OF REVENUES AND OPERATING EXPENSES:
Cost of services168,312148,154
Cost of products37,81935,297
Administrative6,2024,213
Salaries, benefits and payroll taxes8,36310,995
Amortization of intangible assets4,0684,134
Total cost of revenues and operating expenses224,764202,793
Income from operations22,86716,837
INTEREST EXPENSE, NET1,1701,147
Income before income tax expense21,69715,690
INCOME TAX EXPENSE367419
NET INCOME$21,330$15,271
NET INCOME PER SHARE
Basic$0.21$0.15
Diluted$0.21$0.15
WEIGHTED-AVERAGE SHARES OUTSTANDING
Basic101,985104,602
Diluted102,308105,077

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

Three Months Ended March 31,
20262025
Net Income$21,330$15,271
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustments(1)111
Cash flows hedges:
Net unrealized gain (loss) on derivative423(559)
Amount realized and reclassified into earnings(66)(228)
Total other comprehensive income (loss), net of tax356(676)
Total comprehensive income$21,686$14,595

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY

Issued Common Voting SharesVoting Common StockAdditional Paid-in CapitalAccumulated Other Comprehensive (Loss) IncomeAccumulated DeficitTotal Shareholders’ Equity
BALANCE, December 31, 2025101,390$10$795,852$(321)$(252,964)$542,577
Net income————21,33021,330
Stock-based compensation——2,563——2,563
Foreign currency translation adjustment———(1)—(1)
Unrecognized gain on derivatives———357—357
Dividends (1)——(5,076)——(5,076)
Common shares issued under equity incentive plan125—————
BALANCE, March 31, 2026101,515$10$793,339$35$(231,634)$561,750
Issued Common Voting SharesVoting Common StockAdditional Paid-in CapitalAccumulated Other Comprehensive Income (Loss)Accumulated DeficitTotal Shareholders’ Equity
BALANCE, December 31, 2024104,551$10$833,979$397$(279,889)$554,497
Net income————15,27115,271
Stock-based compensation——3,560——3,560
Foreign currency translation adjustment———111—111
Repurchase and retirement of common shares(2,094)—(16,655)—(21,246)(37,901)
Unrecognized loss on derivatives———(787)—(787)
Dividends——(4,187)——(4,187)
Common shares issued under equity incentive plan240—————
BALANCE, March 31, 2025102,697$10$816,697$(279)$(285,864)$530,564

(1) See Note 5 – “Equity” for further details.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

Three Months Ended March 31,
20262025
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income$21,330$15,271
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization6,7356,179
Amortization of deferred financing costs6878
Stock-based compensation2,5633,560
Provision for doubtful accounts35
Noncash lease income(8)(26)
Changes in:
Accounts receivable, net(1,333)1,605
Inventories, net(5,214)(3,384)
Prepaid expenses(1,531)86
Other current assets308(1,253)
Other noncurrent assets(1)—
Accounts payable(6,365)658
Accrued expenses(7,445)(12,579)
Other current liabilities(15)(93)
Other long-term liabilities(1)—
Net cash provided by operating activities9,09410,107
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures(4,345)(1,697)
Cash received in connection with divestiture1,328—
Net cash used in investing activities(3,017)(1,697)
CASH FLOWS FROM FINANCING ACTIVITIES:
Repurchase of common shares—(37,901)
Repayment on first lien and term loan facilities(1,250)(1,250)
Payment of deferred financing costs—(9)
Dividends(5,076)(4,187)
Net cash used in financing activities(6,326)(43,347)
Effect of exchange rate changes on cash19103
Net decrease in cash and cash equivalents and restricted cash(230)(34,834)
Cash and cash equivalents and restricted cash, Beginning of period17,50458,637
Cash and cash equivalents and restricted cash, End of period$17,274$23,803

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(CONTINUED)

Three Months Ended March 31,
20262025
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for:
Income taxes$491$845
Interest$1,196$1,559

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2026

  1. Description of Business

OneSpaWorld Holdings Limited (“OneSpaWorld”, the “Company”, “we”, “us”, or “our”) is an international business company incorporated under the laws of the Commonwealth of The Bahamas. OneSpaWorld is a global provider and innovator in the fields of health, wellness, aesthetics and fitness. In facilities on cruise ships and in land-based destination resorts, the Company strives to create a relaxing and therapeutic environment where guests can receive health, wellness, aesthetics and fitness services and experiences of the highest quality. The Company’s services include traditional and alternative massage, body and skin treatments, fitness, acupuncture, and medi-spa treatments, among others. The Company also sells premium quality health, wellness, aesthetics and fitness products at its facilities and through itstimetospa.com website. The predominant business, based on revenues, is sales of services and products on cruise ships and in land-based destination resorts, followed by sales of products through the timetospa.com website.

  1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation, Principles of Consolidation

In the opinion of management, the accompanying unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the United States Securities and Exchange Commission (the “SEC”). Certain information and footnote disclosures normally included in quarterly financial statements prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) have been omitted or condensed pursuant to the SEC’s rules and regulations. However, management believes that the disclosures contained herein are adequate to make the information presented not misleading. In the opinion of management, the unaudited condensed consolidated financial statements reflect all adjustments (which are of a normal recurring nature) necessary to present fairly our unaudited financial position, results of operations and cash flows. The unaudited results of operations and cash flows of our interim periods are not necessarily indicative of the results of operations or cash flows that may be expected for the entire fiscal year. The unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025 (the “2025 Form 10-K”). The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions. Actual results could differ from those estimates. The accompanying unaudited condensed consolidated financial statements include the condensed consolidated balance sheet and statement of operations, comprehensive income, changes in equity, and cash flows of OneSpaWorld. All significant intercompany items and transactions have been eliminated in consolidation.

Restricted Cash

These balances include amounts held in escrow accounts, as a result of a legal proceeding related to a tax assessment. See Note 12 – “Commitments and Contingencies” for further information. The following table reconciles cash, cash equivalents and restricted cash reported in our condensed consolidated balance sheet as of March 31, 2026 and 2025 to the total amount presented in our condensed consolidated statements of cash flows for the three months ended March 31, 2026 and 2025 (in thousands):

Balance as of March 31,
20262025
Cash and cash equivalents$16,076$22,605
Restricted cash1,1981,198
Total cash and restricted cash in the condensed consolidated statement of cash flows$17,274$23,803

Inventories

Inventories, consisting principally of personal care products, are stated at the lower of cost, as determined on a first-in, first-out basis, or market. All inventory balances are comprised of finished goods used in aesthetics and health and wellness services or held for sale to customers. Inventory reserve is recorded to write down the cost of inventory to the estimated market value. No material inventory reserve was necessaryfor the three months ended March 31, 2026 and 2025.

Other Assets-Deferred Costs

Costs incurred to enter into new or renew long-term contracts are capitalized and amortized to cost of revenues over the term of the contract. Deferred contract costs, which relate to fees accrued to cruise line partners, amounted to $19.7 million and $20.8 million as of March 31, 2026 and December 31, 2025, respectively, and is presented within other non-current assets in the accompanying condensed consolidated balance sheets. Amortization of the deferred contract cost was $1.0 million and $0.9 million for the three months ended March 31, 2026 and 2025, respectively. Amortization of deferred costs are included in cost of services in the accompanying condensed consolidated statements of operations.

Earnings Per Share

Basic earnings per share is computed by dividing net income by the weighted average number of shares of common stock outstanding for the period. Diluted earnings per share is computed by dividing net income, if the impact is dilutive, by the weighted average number of diluted shares of common stock outstanding, as calculated under the treasury stock method, which includes the potential effect of dilutive common stock equivalents, such as options and warrants to purchase common shares, and contingently issuable shares. If the entity reports a net loss, rather than net income for the period, the computation of diluted loss per share excludes the effect of dilutive common stock equivalents, if their effect is anti-dilutive.

The following table provides details underlying OneSpaWorld’s income per basic and diluted share calculation (in thousands, except per share data):

Three Months Ended March 31,
20262025
Numerator:
Net income$21,330$15,271
Denominator:
Weighted average shares outstanding – Basic101,985104,602
Dilutive effect of stock-based awards323475
Weighted average shares outstanding – Diluted102,308105,077
Net income per voting and non-voting share:
Basic$0.21$0.15
Diluted$0.21$0.15

The table below presents the number of antidilutive potential common shares that are not considered in the calculation of diluted income per share (in thousands):

Three Months Ended March 31,
20262025
Performance stock units269181

Adoption of Accounting Pronouncements

In July 2025, the FASB issued ASU 2025-05 (“ASU 2025-05”), Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets, which is effective for fiscal years beginning after December 15, 2025, and interim periods within those years. The Company adopted this guidance on a prospective basis effective January 1, 2026. The ASU provides a practical expedient allowing the Company to assume that economic conditions existing as of the reporting date will remain constant throughout the remaining expected life of its accounts receivable. By electing this expedient, the Company is no longer required to incorporate forward-looking macroeconomic forecasts into its estimate of expected credit losses. The adoption of this guidance didnot have a material impact on the Company’s condensed consolidated financial statements.

Recent Accounting Pronouncements

With the exception of those discussed below, there have been no recent accounting pronouncements or changes in accounting pronouncements that are of significance, or potential significance, to the Company. The following summary of recent accounting pronouncements is not intended to be an exhaustive description of the respective pronouncement.

In November 2024, the FASB issued ASU No. 2024-03 (“ASU 2024-03”), Income Statement - Reporting Comprehensive Income -Expense Disaggregation Disclosures (Subtopic 220-40) amending existing income statement disclosure guidance, primarily requiring more detailed disclosure for expenses. The provisions of ASU 2024-03 are effective for annual reporting periods beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027, with early adoption permitted. The amendments can be applied on either a prospective or retroactive basis. The Company is currently assessing the expected impact of the future adoption of this guidance.

In September 2025, the FASB issued ASU No. 2025-06, (“ASU 2025-06”), Intangibles - Goodwill and Other - Internal - Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal - Use Software. This new guidance is intended to eliminate the use of project stages and introduces a principles-based framework for recognizing and capitalizing internal-use software costs. The provisions of ASU 2025-06 are effective for annual periods beginning after December 15, 2027, including interim periods within those annual periods, with early adoption permitted. The Company is currently assessing the expected impact of the future adoption of this guidance.

  1. INTANGIBLE ASSETS

Intangible assets consist of finite and indefinite life assets. The following is a summary of the Company’s intangible assets as of March 31, 2026 (in thousands, except amortization period):

Cost · AccumulatedAmortization andImpairment · Net Balance · WeightedAverageAmortizationPeriod(in years)
Retail concession agreements$604,700$(109,072)$495,62839
Destination resort agreements17,900(11,989)5,91115
Trade name6,200(800)5,400Indefinite-life
Licensing agreement1,000(1,000)—8
$629,800$(122,861)$506,939

The following is a summary of the Company’s intangible assets as of December 31, 2025 (in thousands, except amortization period):

Cost · Accumulated Amortization and Impairment · Net Balance · WeightedAverageAmortizationPeriod(in years)
Retail concession agreements$604,700$(105,195)$499,50539
Destination resort agreements17,900(11,798)6,10215
Trade name6,200(800)5,400Indefinite-life
Licensing agreement1,000(1,000)—8
$629,800$(118,793)$511,007

The Company amortizes intangible assets with definite lives on a straight-line basis over their estimated useful lives. Amortization expense for the three months ended March 31, 2026 and 2025 was $4.1 million for each period, respectively. Amortization expense is estimated to be $16.5 million in each of the next five years beginning in 2026.

  1. LONG-TERM DEBT, NET

Long-term debt consisted of the following (in thousands, except interest rate):

Interest Rate As of · As of
March 31,2026December 31,2025Maturities ThroughMarch 31,2026December 31,2025
Term loan facility5.6%5.9%2029$83,750$85,000
Less: unamortized debt issuance cost(965)(1,033)
Long-term debt, net$82,785$83,967

On September 20, 2024 (the “Closing Date”), the Company and its subsidiaries, Dory Acquisition Sub, Inc. (“Dory Acquisition”) and OneSpaWorld (Maritime) Limited, formerly known as OneSpaWorld (Bahamas) Limited (“OneSpaWorld (Maritime)” and together with Dory Acquisition, the “Borrowers”), entered into a credit agreement (the “Credit Agreement”) with Bank of America, N.A., as administrative agent, and certain lenders party thereto, providing for senior secured credit facilities consisting of (x) a term loan facility of $100 million (of which $70 million was borrowed by Dory Acquisition and $30 million was borrowed by OneSpaWorld (Maritime) (the “Term Loan Facility”), which was fully drawn on the Closing Date, and (y) a revolving loan facility of up to $50 million (the “Revolving Facility” and, together with the Term Loan Facility, the “Credit Facilities”), which Revolving Facility remained undrawn as of March 31, 2026. The Revolving Facility includes borrowing capacity available for letters of credit up to $5 million. Any issuance of letters of credit reduces the amount available under the Revolving Facility. The Credit Facilities mature on September 20, 2029.

Loans outstanding under the Credit Facilities will accrue interest at a rate per annum equal to Term Secured Overnight Financing Rate (“SOFR”) plus a margin of 1.90%, with three step ups to a maximum margin of 2.65% depending on the most recent consolidated leverage ratio of the Company and its restricted subsidiaries, and undrawn amounts under the Revolving Facility will accrue a commitment fee at a rate per annum of 0.25% on the average daily undrawn portion of the commitments thereunder, with three step ups to a maximum commitment fee of 0.40% depending on the most recent consolidated leverage ratio of the Company and its restricted subsidiaries.

The obligations under the Credit Facilities are guaranteed by the Company and each of its direct or indirect wholly-owned subsidiaries other than certain excluded subsidiaries (the “Subsidiary Guarantors”). The obligations of the Company, the Borrowers and the Subsidiary Guarantors under the Credit Facilities are secured by substantially all of their assets.

The Term Loan Facility requires the Borrowers to make certain mandatory prepayments, with (i)100% of net cash proceeds of all non-ordinary course asset sales or other dispositions of property, subject to the ability to reinvest such proceeds and certain other exceptions, and (ii)100% of the net cash proceeds of any debt incurrence, other than debt permitted under the definitive agreements (but excluding debt incurred to refinance the Credit Facilities). The Borrowers also are required to make quarterly amortization payments equal to 1.25% of the original principal amount of the Term Loan Facility commencing on March 31, 2025 (subject to reductions by optional and mandatory prepayments of the loans). The Borrowers may prepay the Credit Facilities at any time without premium or penalty, subject to payment of customary breakage costs. During the year ended December 31, 2025, we made $15.0 million in total principal payments on our Term Loan Facility. These payments consisted of $5.0 million in aggregate required quarterly amortization payments and a $10.0 million voluntary prepayment. As a result of this 2025 voluntary prepayment, all upcoming scheduled amortization payments for 2026 and 2027 have been satisfied in full, as reflected in the table below.

The Credit Agreement contains a financial covenant requiring the Company and its restricted subsidiaries to maintain a maximum consolidated total leverage ratio of 4.00 to 1.00, subject to certain exceptions, and a minimum fixed charge coverage ratio of 1.25 to 1.00. Additionally, the Credit Agreement contains a number of customary negative covenants that restrict, among other things and in each case subject to specified exceptions, the Company's and its restricted subsidiaries' ability to: consummate consolidations, mergers and sales of assets; grant certain liens; incur additional debt; pay certain dividends; and engage in transactions with affiliates. As of March 31, 2026 and December 31, 2025, the Company was in compliance with all of the covenants contained in the Credit Agreement.

The Credit Agreement also contains certain customary representations and warranties, affirmative covenants and events of default. If an event of default occurs, the lenders under the Credit Facilities are entitled to take various actions, including the acceleration of amounts due under the Credit Facilities and all actions permitted to be taken by a secured creditor.

The following are scheduled principal repayments on long-term debt as of March 31, 2026 for each of the next five yearsand thereafter (in thousands):

YearAmount
Remainder of 2026$—
2027—
20283,750
202980,000
2030—
Thereafter—
Total$83,750

Borrowing Capacity:

As of March 31, 2026, our available borrowing capacity under the Revolving Facility was $50 million. Utilization of the borrowing capacity was as follows (in thousands):

Borrowing CapacityAmount Borrowed
Revolving Facility$50,000$—
  1. EQUITY

Dividends Declared Per Common Share

On February 18, 2026, our board of directors declared a quarterly dividend of $0.05 per share of common stock, totaling $5.1 million, which we paid in cash on March 25, 2026 to shareholders of record at the close of business on March 11, 2026. See Note 13 – “Subsequent Events” for additional dividends declared and further information.

  1. STOCK-BASED COMPENSATION

The share-based compensation expense for the three months ended March 31, 2026 and 2025 was $2.6 million and $3.6 million, respectively, which is included as a component of salaries, benefits and payroll taxes in the accompanying condensed consolidated statements of operations. The expense for the three months ended March 31, 2025, included $1.4 million of incremental expense related to the accelerated vesting of certain restricted stock units (“RSUs”) and performance stock units (“PSUs”) in connection with a previously announced executive departure in March 2025.

The following is a summary of RSUs activity for the three months ended March 31, 2026:

RSUs ActivityNumber of AwardsWeighted-Average Grant Date Fair Value
Non-vested share units as of December 31, 2025543,449$20.02
Forfeited(2,492)18.73
Non-vested share units as of March 31, 2026540,957$20.03

The following is a summary of PSUs activity for the three months ended March 31, 2026:

PSUs activityNumber of Performance -Based AwardsWeighted-Average Grant Date Fair Value
Non-vested share units as of December 31, 2025532,642$18.49
Granted (1)3,86819.50
Vested(63,568)19.50
Forfeited(2,493)18.73
Non-vested share units as of March 31, 2026470,449$18.36

(1) The amount shown represents performance adjustments for performance-based awards. These were granted in prior fiscal years and vested during the three months ended March 31, 2026 based on the Company’s achievement of the performance conditions.

  1. REVENUE RECOGNITION

The Company's revenue generating activities include the following:

Service Revenues

Service revenues consist primarily of sales of health, wellness and aesthetics services, including a full range of massage treatments, facial treatments, nutritional/weight management consultations, teeth whitening, mindfulness services and medi-spa services to cruise ship passengers and destination resort guests. Each service or consultation represents a separate performance obligation and revenues are generally recognized immediately upon the completion of our service.

Product Revenues

Product revenues consist primarily of sales of health and wellness products, such as facial skincare, body care, hair care, orthotics and nutritional supplements to cruise ship passengers, destination resort guests andtimetospa.comcustomers. Our Shop & Ship program provides guests the ability to buy retail products onboard and have products shipped directly to their home. Each product unit represents a separate performance obligation. Our performance obligations are satisfied, and revenue is recognized, when the customer obtains control of the product, which occurs either at the point of sale for retail sales and at the time of shipping for Shop & Ship andtimetospa.com product sales. The Company provides no warranty on products sold. Shipping and handling fees charged to customers are included in net sales.

Gift Cards

The Company only offers no-fee, non-expiring gift cards to its customers. At the time gift cards are sold, no revenue is recognized; rather, the Company records a contract liability to customers. The liability is relieved, and revenue is recognized equal to the amount redeemed at the time gift cards are redeemed for products or services. The Company records revenue from an estimate of unredeemed gift cards (breakage) in net sales on a pro-rata basis over the time period gift cards are redeemed. At least three years of historical data, updated annually, is used to determine actual redemption patterns. The liability for unredeemed gift cards is included in “Other current liabilities” on the Company's condensed consolidated balance sheets and was not material as of March 31, 2026 and December 31, 2025.

Customer Loyalty Rewards Program

The Company initiated a customer loyalty program during October 2019 in which customers earn points based on their spending ontimetospa.com. The Company recognizes the estimated net amount of the rewards that will be earned and redeemed as a reduction to net sales at the time of the initial transaction and as tender when the points are subsequently redeemed by a customer. The liability for customer loyalty programs was not material as of March 31, 2026 and December 31, 2025.

Contract Balances

Receivables from the Company’s contracts with customers are included within accounts receivables, net in the consolidated balance sheets. Such amounts are typically remitted to us by our cruise line or destination resort partners, except for online sales, and are net of commissions they withhold. Although paid by our cruise line partners, customers are typically required to pay with major credit cards, reducing our credit risk to individual customers. Amounts are billed immediately, and our cruise line and destination resort partners typically remit payments to us within 30 days. As of March 31, 2026 and December 31, 2025, our receivables from contracts with customers were $49.3 million and $47.9 million, respectively. Our contract liabilities for gift cards and customer loyalty programs are described above.

Disaggregation of Revenue and Segment Reporting

The Company operates facilities on cruise ships and in destination resorts, where we provide health, wellness, aesthetics and fitness services and sell related products. The Company also sells health, wellness, aesthetics and fitness-related products through itstimetospa.com website, which is a post-cruise sales tool where guests may continue their wellness journey after disembarking. The Company’s Maritime and Destination Resorts operating segments are aggregated into a single reportable segment based upon similar economic characteristics, products, services, customers and delivery methods. See Note 8 – “Segment and Geographic Information” for further details regarding the Company's operating segments. The following table disaggregates the Company’s revenues by revenue source and operating segment (in thousands):

Three Months Ended March 31,
20262025
Service revenues:
Maritime$195,799$169,511
Destination resorts7,8619,008
Total service revenues203,660178,519
Product revenues:
Maritime43,03839,940
Destination resorts561662
Timetospa.com372509
Total product revenues43,97141,111
Total revenues$247,631$219,630
  1. SEGMENT AND GEOGRAPHICAL INFORMATION

The Company operates health and wellness centers on cruise ships and in destination resorts, offering health and wellness services and selling health, wellness, aesthetics and fitness related products. The Maritime and Destination Resorts operating segments are aggregated into a single reportable segment due to their similar business and economic characteristics, operations, services offerings, product offerings and classes of customers. While separate financial information is available for the operating segments, the Chief Executive Officer (CEO), who serves as the Company’s Chief Operating Decision Maker (“CODM”), primarily reviews financial results and makes decisions on a consolidated basis. Our CODM utilizes consolidated financial information to evaluate performance, allocate resources, and make strategic decisions, including those related to capital expenditures and personnel. The CODM regularly analyzes net income (loss) and its components, as reported in the condensed consolidated statements of operations, to assess operating trends, evaluate budget-to-actual variances, and inform strategic and operational decisions. All expense categories presented in the condensed consolidated statements of operations are considered significant, with no additional segment expenses requiring disclosure.

As the Company operates as asingle reportable segment, all required financial information is included in the accompanying condensed consolidated financial statements. The CODM does not review segment assets beyond the consolidated level presented in the condensed balance sheets. There are no intra-entity sales or transfers, and no significant expense categories are regularly provided to the CODM beyond those disclosed in the condensed consolidated statements of operations. Additional information regarding the Company’s services and products is provided in Note 7 – “Revenue Recognition.”

The basis for determining the geographic information below is based on the countries in which the Company operates. The Company is not able to identify the country of origin for the customers to which revenues from cruise ship operations relate. Geographic information is as follows (in thousands):

Three Months Ended March 31,
20262025
Revenues:
U.S.$4,032$4,134
Other countries4,8776,211
Not connected to a country238,722209,285
Total$247,631$219,630
As of
March 31,2026December 31,2025
Property and equipment, net:
U.S.$4,181$4,285
Not connected to a country14,32814,882
Other countries10,7958,142
Total$29,304$27,309
  1. CHANGES IN ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

The following table presents the changes in accumulated other comprehensive income (loss) by component (in thousands):

Accumulated Other Comprehensive (Loss) Income for the Three Months Ended March 31, 2026. · Accumulated Other Comprehensive Income (Loss) for the Three Months Ended March 31, 2025
Foreign Currency Translation AdjustmentsChanges Related to Cash Flow Derivative Hedge (1)Accumulated Other Comprehensive (Loss) IncomeForeign Currency Translation AdjustmentsChanges Related to Cash Flow Derivative Hedge (1)Accumulated Other Comprehensive Income (Loss)
Beginning of the period$(244)$(77)$(321)$(968)$1,365$397
Other comprehensive (loss) income before reclassifications(1)423422111(559)(448)
Amounts reclassified into earnings-(66)(66)-(228)(228)
Net current period other comprehensive (loss) income(1)357356111(787)(676)
Ending balance$(245)$280$35$(857)$578$(279)

(1)See Note 10 – “Fair Value Measurements and Derivatives”.

  1. FAIR VALUE MEASUREMENTS AND DERIVATIVES

Fair Value Measurements

Cash and cash equivalents at March 31, 2026 and December 31, 2025 are comprised of cash and are categorized as Level 1 instruments. The Company maintains cash with various high-quality financial institutions. Restricted cash at March 31, 2026 and December 31, 2025 is comprised of amounts held in escrow accounts, as a result of a legal proceeding related to a tax assessmentand is categorized as a Level 1 instrument. The fair value of outstanding long-term debt as of December 31, 2025 is estimated using a discounted cash flow analysis based on current market interest rates for debt issuances with similar remaining years-to-maturity and adjusted for credit risk, which represents a Level 3 measurement in the fair value hierarchy. The carrying amounts and estimated fair values of the Company's cash, restricted cash and long-term debt were as follows (in thousands):

March 31, 2026December 31, 2025
Carrying ValueEstimated Fair ValueCarrying ValueEstimated Fair Value
Cash$16,076$16,076$16,306$16,306
Restricted cash1,1981,1981,1981,198
Total cash$17,274$17,274$17,504$17,504
Term loan facility (a)$83,750(b)$85,000$85,740

(a)

The debt amounts above do not include the impact of the interest rate swap or debt issuance costs.

(b)

The Company’s outstanding long-term debt as of March 31, 2026 bears variable interest rates that are tied to SOFR plus an applicable margin. As these rates reset frequently and reflect current market conditions, the Company believes that the fair value of long-term debt as of March 31, 2026 approximates its carrying amount.

Assets and liabilities that are recorded at fair value have been categorized based upon the fair value hierarchy. The following table presents information about the Company’s financial instruments recorded at fair value on a recurring basis (in thousands):

Fair Value Measurements at March 31, 2026 · Fair Value Measurements at December 31, 2025
DescriptionBalance Sheet LocationTotalLevel 1Level 2Level 3TotalLevel 1Level 2Level 3
Assets:
Derivative financial instruments (1)Other current assets$213$—$213$—$35$—$35$—
Derivative financial instruments (1)Other non-current assets66—66—————
Total assets$279$—$279$—$35$—$35$—
Liabilities:
Derivative financial instruments (1)Other current liabilities$—$—$—$—$—$—$9$—
Derivative financial instruments (1)Other long-term liabilities——————104—
Total liabilities$—$—$—$—$—$—$113$—

(1)

Consists of an interest rate swap.

Derivatives

Market risk associated with the Company’s long-term floating rate debt is the potential increase in interest expense from an increase in interest rates. The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. These instruments are recorded on the balance sheet at their fair value and are designated as hedges. The financial impact of these hedging instruments is primarily offset by corresponding changes in the underlying exposures being hedged.

The Company assesses whether derivatives used in hedging transactions are “highly effective” in offsetting changes in the cash flow of its hedged forecasted transactions. The Company uses regression analysis for this hedge relationship and high effectiveness is achieved when a statistically valid relationship reflects a high degree of offset and correlation between the fair values of the derivative and the hedged forecasted transaction. Cash flows from the derivatives are classified in the same category as the cash flows from the underlying hedged transaction. These agreements involve the receipt of variable-rate amounts in exchange for fixed-rate interest payments over the life of the respective agreement without an exchange of the underlying notional amount. The Company classifies derivative instrument cash flows from hedges of benchmark interest rate as operating activities due to the nature of the hedged item. Gains and losses on derivatives that are designated as cash flow hedges are recorded as a component of accumulated other comprehensive income (loss) until the underlying hedged transactions are recognized in earnings. If it is determined that the hedged forecasted transaction is no longer probable of occurring, then the amount recognized in accumulated other comprehensive income (loss) is released to earnings.

The Company monitors concentrations of credit risk associated with financial and other institutions with which the Company conducts significant business. Credit risk, including, but not limited to, counterparty nonperformance under derivatives, is not considered significant, as the Company primarily conducts business with large, well-established financial institutions with which the Company has established relationships, and which have credit risks acceptable to the Company. The Company does not anticipate non-performance by its counterparty. The amount of the Company’s credit risk exposure is equal to the fair value of the derivative when any of the derivatives are in a net gain position.

In September 2024, the Borrowers entered intotwo floating-to-fixed interest rate swap agreements with a notional amount of $70 million and $30 million, respectively, with Bank of America, N.A. to make a series of payments based on a fixed interest rate of 3.341% and 3.564%, respectively, and receive a series of payments based on the 1 Month USD-SOFR CME term which is used to hedge the Company’s exposure to changesin cash flows associated with its variable rate Term Loan Facility and has designated this derivative as a cash flow hedge. The interest rate swap agreements expire on September 20, 2027 and December 20, 2026, respectively. As of March 31, 2026, the aggregate notional amount of the interest rate swap agreements was $83.7 million.

There was no ineffectiveness related to the interest rate swaps. The gain or loss on the derivative is recorded as a component of accumulated other comprehensive income (loss) and subsequently reclassified into interest expense in the same period(s) during which the hedged transaction affects earnings. The Company expects to reclassify $0.2 million of income from accumulated other comprehensive (loss) income into interest expense within the next twelve months.

The fair value of the interest rate swap contract is measured on a recurring basis by netting the discounted future fixed cash payments and the discounted expected variable cash receipts. The variable cash receipts are based on the expectation of future interest rates (forward curves) derived from observable market interest rate curves. The interest rate swap contract was categorized as Level 2 in the fair value hierarchy. The Company is not required to post cash collateral related to this derivative instrument.

The effect of the interest rate swap contract designated as cash flows hedging instrument on the condensed consolidated financial statements was as follows (in thousands):

Three Months Ended March 31,
20262025
Gain (losses) recognized in accumulated other comprehensive (loss) income$423$(559)
Amounts reclassified from accumulated other comprehensive (loss) income to interest expense$(66)$(228)
  1. INCOME TAXES

The Company recorded income tax expense of $0.4 million for each of the three months ended March 31, 2026 and 2025. The difference between the expected provision for income taxes using the 21% U.S. federal income tax rate and the Company’s actual provision is primarily attributable to foreign rate differential, including income earned in jurisdictions not subject to income taxes, withholding taxes due in various jurisdictions and the change in valuation allowance.

  1. COMMITMENTS AND CONTINGENCIES

We are routinely involved in legal proceedings, disputes, regulatory matters, and various claims and lawsuits that have been filed or are pending against us, including as noted below, arising in the ordinary course of our business. Most of these claims and lawsuits are covered by insurance and, accordingly, the maximum amount of our liability is typically limited to our deductible amount. Nonetheless, the ultimate outcome of those claims and lawsuits that are not covered by insurance cannot be determined at this time. We have evaluated our overall exposure with respect to all of our legal proceedings, threatened and pending litigation and, to the extent required, we have accrued amounts for all estimable probable losses associated with our deemed exposure. We are currently unable to estimate any other potential contingent losses beyond those accrued, as discovery is not complete and adequate information is not available to estimate such range of loss or potential recovery. However, based on our current knowledge, we do not believe that the aggregate amount or range of reasonably possible losses with respect to these matters will be material to our consolidated results of operations, financial condition or cash flows. We intend to vigorously defend our legal position on all claims and, to the extent necessary, seek recovery.

In February 2020, the Company received a formal assessment of $1.9 million by a foreign tax authority over how the value added tax (“VAT”) law was applied on the change in the ultimate beneficial ownership ofone of our subsidiaries as result of the business combination in March 2019. The Company is disputing the assessment and has recorded an accrual of $1.2 million for this matter during the year ended December 31, 2020 and is included in “Accrued expenses” on the Company's condensed consolidated balance sheets as of March 31, 2026 and December 31, 2025. The Company believes the ultimate outcome of this matter will not have a material adverse impact on the consolidated financial statements.

  1. SUBSEQUENT EVENTS

The Company announced on April 29, 2026 that the Board of Directors approved a quarterly dividend payment of $0.05 per common share payable on June 3, 2026 to shareholders of record as of the close of business on May 20, 2026.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.