Viking Reports Third Quarter 2025 Financial Results

LOS ANGELES--( BUSINESS WIRE)--Viking Holdings Ltd (the “Company” or “Viking”) (NYSE: VIK) today reported financial results for the third quarter ended September 30, 2025.

Key Highlights

“We delivered another remarkable quarter, highlighted by a significant milestone – surpassing 100 ships,” said Torstein Hagen, Chairman and CEO of Viking. “This achievement underscores our rich history of innovation, the strength of our core guest demographic and the steady growth of our business over the last 28 years. Looking ahead, we continue to see strong momentum across our product offering with 70% of the 2026 capacity for our Core Products already sold. The deep loyalty of our guests continues to fuel our success and drive sustained, profitable growth.”

Third Quarter 2025 Consolidated Results

During the third quarter of 2025, Capacity PCDs increased by 11.0% over the same period in 2024. This year-over-year increase was mainly driven by the growth of the Company’s fleet, which included four additional river vessels, two additional ocean ships and the Viking Yi Dun accommodation agreement. Occupancy for the third quarter of 2025 was 96.0%.

Total revenue for the third quarter of 2025 was $1,999.6 million, an increase of $320.9 million, or 19.1%, over the same period in 2024 mainly driven by increased Capacity PCDs, higher Occupancy and higher revenue per PCD in 2025 compared to 2024.

Gross margin for the third quarter of 2025 was $881.7 million, an increase of $164.5 million, or 22.9%, over the same period in 2024 and Adjusted Gross Margin for the third quarter of 2025 was $1,333.7 million, an increase of $234.8 million, or 21.4%, over the same period in 2024. Net Yield was $617 for the third quarter of 2025, up 7.1% year-over year.

For the third quarter of 2025, vessel operating expenses were $392.2 million and vessel operating expenses excluding fuel were $346.5 million. Compared to the same period in 2024, vessel operating expenses increased $63.0 million, or 19.1%, and vessel operating expenses excluding fuel increased $61.7 million, or 21.7%, mainly driven by the increase in the size of the Company’s fleet in 2025 compared to 2024.

Net income for the third quarter of 2025 was $514.0 million compared to $379.7 million for the same period in 2024. The third quarter of 2024 includes a loss of $18.6 million from the revaluation of warrants issued by the Company, due to stock price appreciation. Adjusted Net Income attributable to Viking Holdings Ltd for the third quarter of 2025 was $533.8 million compared to $398.6 million for the same period in 2024.

Adjusted EBITDA was $703.5 million, an increase of $149.2 million, or 26.9%, over the same period in 2024. The increase in Adjusted EBITDA was mainly driven by increased Capacity PCDs, higher Occupancy and higher revenue per PCD.

Diluted EPS was $1.15 and Adjusted EPS was $1.20 for the third quarter of 2025, compared to Diluted EPS of $0.87 and Adjusted EPS of $0.90 for the same period in 2024.

Update on Operating Capacity and Bookings

For our Core Products, operating capacity is 12% higher for the 2025 season compared to the 2024 season and 9% higher for the 2026 season compared to the 2025 season.

As of November 2, 2025, for our Core Products, we had sold 96% of our Capacity PCDs for the 2025 season and 70% for the 2026 season. We had $5,613 million of Advance Bookings for the 2025 season, 21% higher than the 2024 season at the same point in time; and we had $4,925 million of Advance Bookings for the 2026 season, 14% higher than the 2025 season at the same point in time. Advance Bookings per PCD for the 2025 season was $782, 7.5% higher than the 2024 season at the same point in time, and Advance Bookings per PCD for the 2026 season was $861, 5.5% higher than the 2025 season at the same point in time.

Balance Sheet and Liquidity

As of September 30, 2025:

In September 2025, Moody’s upgraded Viking Cruises Ltd’s (“VCL”) corporate rating to Ba2 from Ba3.

In October 2025, VCL issued $1,700 million of 5.875% senior unsecured notes due 2033. The net proceeds were used to fully redeem all outstanding 5.875% senior unsecured notes due 2027 and to repay the finance leases on two ocean ships and one expedition ship, with the balance designated to repay the finance lease on an additional ocean ship.

In addition, in November 2025, VCL amended and upsized its existing revolving credit facility to a total of $1,000 million, extending the maturity date to 2030.

“Our strong booking position for both 2025 and 2026 reflects the robust demand for Viking’s destination-focused offerings. This forward visibility gives us confidence in our growth trajectory and in our ability to continue delivering long-term value to stakeholders,” said Leah Talactac, President and CFO of Viking. “Since our last earnings release, we have also realized significant financial achievements. Moody’s upgraded Viking, we successfully issued $1.7 billion in senior unsecured notes, and upsized our revolving credit facility to $1.0 billion. We believe that these actions strengthen Viking’s capital structure and enhance our financial flexibility to pursue long-term growth.”

New Build and Capacity

Since our second quarter 2025 earnings release, the Company:

Based on the committed orderbook, the Company expects to take delivery of two river vessels during the remainder of 2025.

Conference Call Information

The Company has scheduled a conference call for Wednesday, November 19, 2025, at 8 a.m. Eastern Time to discuss third quarter 2025 results and provide a business update. A link to the live webcast can be found on the Company’s Investor Relations website at https://ir.viking.com/. A replay of the conference call will also be available on the same website for 30 days after the call.

About Viking

Viking (NYSE: VIK) is a global leader in experiential travel with a fleet of more than 100 ships, exploring 21 rivers, five oceans and all seven continents. Designed for curious travelers with interests in science, history, culture and cuisine, Chairman and CEO Torstein Hagen often says Viking offers experiences For The Thinking Person™. For additional information, visit www.viking.com.

Definitions

“Adjusted Earnings per Share” or “Adjusted EPS” represents Adjusted Net Income (Loss) attributable to Viking Holdings Ltd divided by Adjusted Weighted-Average Shares Outstanding.

“Adjusted EBITDA” is EBITDA (consolidated net income (loss) adjusted for interest income, interest expense, income tax benefit (expense) and depreciation, amortization and impairment) as further adjusted for non-cash Private Placement derivative gains and losses, currency gains or losses, stock-based compensation expense and other financial income (loss) (which includes forward gains and losses, gain or loss on disposition of assets, certain non-cash fair value adjustments, restructuring charges and non-recurring items).

“Adjusted Gross Margin” is gross margin adjusted for vessel operating expenses and ship depreciation and impairment. Gross margin is calculated pursuant to IFRS Accounting Standards as total revenue less total cruise operating expenses and ship depreciation and impairment.

“Adjusted Net Income (Loss) attributable to Viking Holdings Ltd” represents net income (loss) attributable to Viking Holdings Ltd excluding certain items that we believe are not part of our primary operating business and are not an indication of our future earnings performance. We believe that interest expense and Private Placement derivatives gain (loss) related to our Series C Preference Shares, warrants gain (loss), debt extinguishment and modification costs, gain (loss) on embedded derivatives associated with debt and financial liabilities, impairment charges and reversals and certain other gains and losses are not a part of our primary operating business and are not an indication of our future earnings performance.

“Adjusted Weighted-Average Shares Outstanding” represents the diluted weighted-average ordinary shares and special shares outstanding, adjusted for outstanding warrants and the impact of RSUs and stock options under the treasury stock method to the extent not included in diluted weighted-average ordinary shares outstanding, as further adjusted in 2024 to reflect the conversion of the Series C Preference Shares and preference shares as if it had occurred at the beginning of the year.

“Advance Bookings” is the aggregate ticketed amount for guest bookings for our voyages at a specific point in time, and include bookings for cruises, land extensions and air.

“Capacity Passenger Cruise Days” or “Capacity PCDs” is, with respect to any given period, a measurement of capacity that represents, for each ship operating during the relevant period, the number of berths multiplied by the number of Ship Operating Days, determined on an aggregated basis for all ships in operation during the relevant period.

“Core Products” are Viking River, Viking Ocean, Viking Expedition and Viking Mississippi, which are marketed to North America, the United Kingdom, Australia and New Zealand.

“Diluted Earnings Per Share” or “Diluted EPS” is diluted net income (loss) per share attributable to ordinary and special shares.

“IFRS Accounting Standards” are the IFRS® Accounting Standards as issued by the International Accounting Standards Board.

“Net Debt” is Total Debt plus lease liabilities net of cash and cash equivalents.

“Net Leverage” is Net Debt divided by trailing four quarter Adjusted EBITDA.

“Net Yield” is Adjusted Gross Margin divided by PCDs.

“Occupancy” is the ratio, expressed as a percentage, of PCDs to Capacity PCDs with respect to any given period. We do not allow more than two passengers to occupy a two-berth stateroom. Additionally, we have guests who choose to travel alone and are willing to pay higher prices for single occupancy in a two-berth stateroom. As a result, our Occupancy cannot exceed 100%, and may be less than 100%, even if all our staterooms are booked.

“Passenger Cruise Days” or “PCDs” is the number of passengers carried for each cruise, with respect to any given period and for each ship operating during the relevant period, multiplied by the number of Ship Operating Days.

“Ship Operating Days” is the number of days within any given period that a ship is in service and carrying cruise passengers, determined on an aggregated basis for all ships in operation during the relevant period.

“Total Debt” is indebtedness outstanding, gross of loan fees, excluding lease liabilities, Private Placement liabilities and Private Placement derivatives.

“Vessel operating expenses excluding fuel” is vessel operating expenses less fuel expense.

Except for per share data and Net Yield, all amounts are presented in United States Dollars (“$”) and all values are rounded to its applicable unit rounding convention.

Non-IFRS Accounting Standards Financial Measures

We use certain non-IFRS Accounting Standards financial measures, such as Adjusted Gross Margin, Net Yield, Adjusted EBITDA, Adjusted Net Income (Loss) attributable to Viking Holdings Ltd and Adjusted EPS, to analyze our performance. We present Adjusted EBITDA as a performance measure because we believe it facilitates a comparison of our consolidated operating performance on a consistent basis from period-to-period and provides for a more complete understanding of factors and trends affecting our business than measures under IFRS Accounting Standards can provide alone. We also believe that Adjusted EBITDA is useful to investors in evaluating our operating performance because it provides a means to evaluate the operating performance of our business on an ongoing basis using criteria that our management uses for evaluation and planning purposes. Because Adjusted EBITDA facilitates internal comparisons of our historical financial position and consolidated operating performance on a more consistent basis, our management also uses Adjusted EBITDA in measuring our performance relative to that of our competitors, assessing our ability to incur and service our indebtedness and in communications with our board of directors concerning our operating performance. We utilize Adjusted Gross Margin and Net Yield to manage our business because these measures reflect revenue earned net of certain direct variable costs.

We also present certain non-IFRS Accounting Standards financial measures because we believe that they are widely used by certain investors, securities analysts and other interested parties as supplemental measures of performance and liquidity. Our non-IFRS Accounting Standards financial measures have limitations as analytical tools, may not be comparable to other similarly titled measures of other companies and should not be considered in isolation or as a substitute for analysis of our operating results as reported under IFRS Accounting Standards.

See “Definitions” for additional information about our non-IFRS Accounting Standards financial measures and “Non-IFRS Accounting Standards Reconciling Information” for a reconciliation for each non-IFRS Accounting Standards financial measure to the most directly comparable IFRS Accounting Standards financial measure.

Cautionary Statement Concerning Forward-Looking Statements

Certain statements in this press release constitute “forward-looking statements” within the meaning of the U.S. federal securities laws intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, all statements other than statements of historical facts contained in this press release, including among others, statements relating to our future financial performance, our business prospects and strategy, our expected fleet additions, our anticipated financial position, liquidity and capital needs and other similar matters. In some cases, we have identified forward-looking statements in this press release by using words such as “anticipates,” “estimates,” “expects,” “intends,” “plans” and “believes,” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may” and “could.” These forward-looking statements are based on management’s current expectations and assumptions about future events, which are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict or which are beyond our control. You should not place undue reliance on the forward-looking statements included in this press release or that may be made elsewhere from time to time by us, or on our behalf. Our actual results may differ materially from those expressed in, or implied by, the forward-looking statements included in this press release as a result of various factors, which are described in our filings with the U.S. Securities and Exchange Commission.

Forward-looking statements speak only as of the date of this press release. Except as required by law, we assume no obligation to update or revise these forward-looking statements for any reason, even if new information becomes available in the future. All forward-looking statements attributable to us are expressly qualified by these cautionary statements.

VIKING HOLDINGS LTD

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in USD and thousands, except per share data, unaudited)

Three Months Ended

Nine Months Ended

September 30,

2025

2024

2025

2024

Revenue

Cruise and land

1,858,420

1,564,842

4,448,582

3,710,665

Onboard and other

141,218

113,895

328,479

273,488

Total revenue

1,999,638

1,678,737

4,777,061

3,984,153

Cruise operating expenses

Commissions and transportation costs

(402,833

)

(366,616

)

(979,513

)

(850,104

)

Direct costs of cruise, land and onboard

(263,090

)

(213,254

)

(613,567

)

(502,204

)

Vessel operating

(392,245

)

(329,249

)

(1,079,851

)

(939,337

)

Total cruise operating expenses

(1,058,168

)

(909,119

)

(2,672,931

)

(2,291,645

)

Other operating expenses

Selling and administration

(267,042

)

(218,978

)

(759,197

)

(659,389

)

Depreciation and amortization

(69,716

)

(61,684

)

(203,956

)

(188,999

)

Total other operating expenses

(336,758

)

(280,662

)

(963,153

)

(848,388

)

Operating income

604,712

488,956

1,140,977

844,120

Non-operating income (expense)

Interest income

17,607

16,758

57,504

49,965

Interest expense

(106,956

)

(84,434

)

(277,638

)

(294,090

)

Currency gain (loss)

4,545

(18,313

)

(58,307

)

(8,133

)

Private Placement derivative loss

—

(364,214

)

Other financial income (loss)

1,007

(18,359

)

(73

)

(164,882

)

Income before income taxes

520,915

384,608

862,463

62,766

Income tax expense

(6,906

)

(4,872

)

(14,669

)

(13,964

)

Net income

514,009

379,736

847,794

48,802

Net income attributable to Viking Holdings Ltd

514,089

380,030

847,664

48,651

Net (loss) income attributable to non-controlling interests

(80

)

(294

)

130

151

Weighted-average ordinary and special shares outstanding (in thousands)

Basic

443,520

431,604

443,221

339,779

Diluted

446,638

435,521

445,964

341,922

Net income per share attributable to ordinary and special shares

Basic

1.16

0.88

1.91

0.12

Diluted

1.15

0.87

1.90

0.12

VIKING HOLDINGS LTD

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF OTHER COMPREHENSIVE INCOME (LOSS)

(in USD and thousands, unaudited)

Three Months Ended

Nine Months Ended

September 30,

2025

2024

2025

2024

Net income

514,009

379,736

847,794

48,802

Other comprehensive income (loss)

Other comprehensive income (loss) to be reclassified to net income (loss) in subsequent periods:

Exchange differences on translation of foreign operations

(1,452

)

(4,434

)

1,479

(584

)

Net change in cash flow hedges

(20,064

)

23,386

90,982

4,369

Net other comprehensive (loss) income to be reclassified to net income (loss) in subsequent periods

(21,516

)

18,952

92,461

3,785

Other comprehensive (loss) income, net of tax

(21,516

)

18,952

92,461

3,785

Total comprehensive income

492,493

398,688

940,255

52,587

Total comprehensive income attributable to Viking Holdings Ltd

492,572

398,970

940,119

52,435

Total comprehensive (loss) income attributable to non-controlling interests

(79

)

(282

)

136

152

VIKING HOLDINGS LTD

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(in USD and thousands, unaudited)

September 30, 2025

December 31, 2024

(audited)

Assets

Non-current assets

Property, plant and equipment and intangible assets

7,163,561

6,457,104

Right-of-use assets

283,442

263,424

Deferred tax assets

54,308

55,428

Other non-current assets

166,945

128,190

Total non-current assets

7,668,256

6,904,146

Current assets

Cash and cash equivalents

3,037,345

2,489,672

Accounts and other receivables

130,173

239,018

Inventories

98,605

91,473

Prepaid expenses and other current assets

587,750

396,376

Total current assets

3,853,873

3,216,539

Total assets

11,522,129

10,120,685

Shareholders’ equity and liabilities

Shareholders’ equity

803,536

(218,977

)

Non-current liabilities

Long-term portion of bank loans and financial liabilities

1,291,281

1,823,657

Secured Notes

1,018,953

1,017,501

Long-term portion of Unsecured Notes

2,031,703

2,025,001

Long-term portion of lease liabilities

218,854

207,594

Other non-current liabilities

46,014

45,344

Total non-current liabilities

4,606,805

5,119,097

Current liabilities

Accounts payables

263,266

236,382

Short-term portion of bank loans and financial liabilities

1,058,408

220,116

Short-term portion of Unsecured Notes

—

249,650

Short-term portion of lease liabilities

27,179

28,944

Deferred revenue

4,320,447

4,061,344

Accrued expenses and other current liabilities

442,488

424,129

Total current liabilities

6,111,788

5,220,565

Total shareholders’ equity and liabilities

11,522,129

10,120,685

VIKING HOLDINGS LTD

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in USD and thousands, unaudited)

Nine Months Ended

September 30,

2025

2024

Cash flows from operating activities

Net income

847,794

48,802

Adjustments to reconcile net income to net cash flows

Depreciation and amortization

203,956

188,999

Amortization of debt transaction costs

22,405

22,713

Loss on prepayment of loans and financial liabilities

19,712

—

Private Placement derivative loss

—

364,214

Foreign currency loss on loans

73,382

6,027

Non-cash financial loss

—

162,562

Stock based compensation expense

64,468

10,534

Interest income

(57,504

)

(49,965

)

Interest expense

235,521

271,377

Other

)

(443

)

Changes in working capital:

Increase in deferred revenue

259,103

549,497

Changes in other liabilities and assets

64,007

156,904

Increase in inventories

(7,132

)

(4,532

)

Changes in deferred tax assets and liabilities

7,937

7,728

Changes in other non-current assets and other non-current liabilities

(5,385

)

(16,322

)

Income taxes paid

(5,760

)

(6,606

)

Net cash flow from operating activities

1,722,503

1,711,489

Cash flows from investing activities

Investments in property, plant and equipment and intangible assets

(868,929

)

(367,021

)

Capital contribution to associated company

(6,500

)

(6,500

)

Interest received

55,767

52,361

Other

245

443

Net cash flow used in investing activities

(819,417

)

(320,717

)

Cash flows from financing activities

Repayment of borrowings

(438,373

)

(256,530

)

Proceeds from borrowings

430,507

—

Transaction costs incurred for borrowings

(41,912

)

(4,698

)

Proceeds from initial public offering, net of underwriting discounts and commissions, and offering expenses

—

243,927

Taxes paid related to net share settlement of equity awards

—

(124,109

)

Dividend distribution

—

(18,229

)

Dividend distribution by subsidiary to non-controlling interests

(867

)

(720

)

Proceeds from exercise of stock options

12,293

—

Principal payments for lease liabilities

(29,934

)

(23,102

)

Interest payments for lease liabilities

(14,307

)

(15,761

)

Interest paid

(281,094

)

(322,912

)

Net cash flow used in financing activities

(363,687

)

(522,134

)

Change in cash and cash equivalents

539,399

868,638

Effect of exchange rate changes on cash and cash equivalents

8,274

3,107

Net increase in cash and cash equivalents

547,673

871,745

Cash and cash equivalents at January 1

2,489,672

1,513,713

Cash and cash equivalents at September 30

3,037,345

2,385,458

Net increase in cash and cash equivalents

547,673

871,745

The following table sets forth selected statistical and operating data on a consolidated basis:

Statistical and Operating Data

Three Months Ended

Nine Months Ended

September 30,

2025

2024

2025

2024

(unaudited)

Consolidated

Vessels operated (a)

Passengers

234,665

208,337

562,790

500,103

PCDs

2,161,872

1,908,364

5,327,502

4,730,050

Capacity PCDs

2,253,067

2,030,236

5,577,341

5,026,720

Occupancy

96.0

94.0

95.5

94.1

Adjusted Gross Margin (in thousands)

1,333,715

1,098,867

3,183,981

2,631,845

Net Yield

617

576

598

556

Vessel operating expenses (in thousands)

392,245

329,249

1,079,851

939,337

Vessel operating expenses excluding fuel (in thousands)

346,469

284,804

949,222

807,940

Vessel operating expenses per Capacity PCD

174

162

194

187

Vessel operating expenses excluding fuel per Capacity PCD

154

140

170

161

(a)

Vessels operated includes chartered vessels and the Viking Yi Dun, which operated for select Viking Ocean itineraries and Asia Outbound sailings for the three and nine months ended September 30, 2025. The Viking Yi Dun also operated for select Viking Ocean itineraries for the three and nine months ended September 30, 2024.

The following table sets forth selected statistical and operating data for Viking River and for Viking Ocean:

Statistical and Operating Data

Nine Months Ended

September 30,

2025

2024

(unaudited)

Viking River

Vessels operated (a)

Passengers

294,371

276,078

PCDs

2,323,743

2,192,888

Capacity PCDs

2,419,952

2,300,424

Occupancy

96.0

95.3

Adjusted Gross Margin (in thousands)

1,368,852

1,197,797

Net Yield

589

546

Viking Ocean

Vessels operated (b)

Passengers

219,687

188,764

PCDs

2,546,056

2,197,517

Capacity PCDs

2,667,812

2,312,910

Occupancy

95.4

95.0

Adjusted Gross Margin (in thousands)

1,504,509

1,171,083

Net Yield

591

533

(a)

Vessels operated includes chartered vessels.

(b)

Vessels operated includes the Viking Yi Dun, which operated for select Viking Ocean itineraries and Asia Outbound sailings for the nine months ended September 30, 2025. The Viking Yi Dun also operated for select Viking Ocean itineraries for the nine months ended September 30, 2024.

Non-IFRS Accounting Standards Reconciling Information

The following table reconciles gross margin, the most directly comparable IFRS Accounting Standards measure, to Adjusted Gross Margin for the three and nine months ended September 30, 2025 and 2024 on a consolidated basis, for Viking River and Viking Ocean:

Three Months Ended

Nine Months Ended

Consolidated

September 30,

2025

2024

2025

2024

(unaudited)

(in thousands)

Total revenue

1,999,638

1,678,737

4,777,061

3,984,153

Total cruise operating expenses

(1,058,168

)

(909,119

)

(2,672,931

)

(2,291,645

)

Ship depreciation

(59,758

)

(52,449

)

(173,801

)

(159,437

)

Gross margin

881,712

717,169

1,930,329

1,533,071

Ship depreciation

59,758

52,449

173,801

159,437

Vessel operating

392,245

329,249

1,079,851

939,337

Adjusted Gross Margin

1,333,715

1,098,867

3,183,981

2,631,845

Nine Months Ended

Viking River

September 30,

2025

2024

(unaudited)

(in thousands)

Total revenue

2,203,230

1,937,289

Total cruise operating expenses

(1,280,195

)

(1,146,990

)

Ship depreciation

(53,792

)

(57,045

)

Gross margin

869,243

733,254

Ship depreciation

53,792

57,045

Vessel operating

445,817

407,498

Adjusted Gross Margin

1,368,852

1,197,797

Nine Months Ended

Viking Ocean

September 30,

2025

2024

(unaudited)

(in thousands)

Total revenue

2,147,886

1,684,506

Total cruise operating expenses

(1,133,676

)

(922,988

)

Ship depreciation

(94,365

)

(76,672

)

Gross margin

919,845

684,846

Ship depreciation

94,365

76,672

Vessel operating

490,299

409,565

Adjusted Gross Margin

1,504,509

1,171,083

The following table reconciles vessel operating expenses excluding fuel to vessel operating expenses, the most directly comparable IFRS Accounting Standards measure, for the three and nine months ended September 30, 2025 and 2024:

Three Months Ended

Nine Months Ended

September 30,

2025

2024

2025

2024

(unaudited)

(in thousands)

Vessel operating expenses

392,245

329,249

1,079,851

939,337

Fuel expense

(45,776

)

(44,445

)

(130,629

)

(131,397

)

Vessel operating expenses excluding fuel

346,469

284,804

949,222

807,940

The following table reconciles net income, the most directly comparable IFRS Accounting Standards measure, to Adjusted EBITDA for the three and nine months ended September 30, 2025 and 2024:

Three Months Ended

Nine Months Ended

September 30,

2025

2024

2025

2024

(unaudited)

(in thousands)

Net income

514,009

379,736

847,794

48,802

Interest income

(17,607

)

(16,758

)

(57,504

)

(49,965

)

Interest expense

106,956

84,434

277,638

294,090

Income tax expense

6,906

4,872

14,669

13,964

Depreciation and amortization

69,716

61,684

203,956

188,999

EBITDA

679,980

513,968

1,286,553

495,890

Private Placement derivative loss

—

364,214

Warrants loss

—

18,594

—

165,324

Other financial income

—

(52

)

—

(1,656

)

Currency (gain) loss

(4,545

)

18,313

58,307

8,133

Stock based compensation expense

28,103

3,476

64,468

10,534

Adjusted EBITDA

703,538

554,299

1,409,328

1,042,439

The following tables show the calculation of Adjusted EPS for the three and nine months ended September 30, 2025 and 2024. Additionally, the following tables reconcile net income (loss) attributable to Viking Holdings Ltd, the most directly comparable IFRS Accounting Standards measure, to Adjusted Net Income (Loss) attributable to Viking Holdings Ltd and diluted weighted-average ordinary shares and special shares outstanding, the most directly comparable IFRS Accounting Standards measure, to Adjusted Weighted-Average Shares Outstanding for the three and nine months ended September 30, 2025 and 2024:

Three Months Ended

Nine Months Ended

September 30,

2025

2024

2025

2024

(unaudited)

(in thousands, except Adjusted EPS)

Adjusted Net Income attributable to Viking Holdings Ltd

533,801

398,572

867,376

609,751

Adjusted Weighted-Average Shares Outstanding

446,638

444,254

445,964

432,810

Adjusted EPS

1.20

0.90

1.94

1.41

Three Months Ended

Nine Months Ended

September 30,

2025

2024

2025

2024

(unaudited)

(in thousands)

Net income attributable to Viking Holdings Ltd

514,089

380,030

847,664

48,651

Interest expense and Private Placement derivatives loss related to Series C Preference Shares

—

396,207

Warrants loss

—

18,594

—

165,324

Loss (gain), net, for debt extinguishment and modification costs and embedded derivatives associated with debt and financial liabilities

19,712

(52

)

19,712

(431

)

Adjusted Net Income attributable to Viking Holdings Ltd

533,801

398,572

867,376

609,751

Three Months Ended

Nine Months Ended

September 30,

2025

2024

2025

2024

(unaudited)

(in thousands)

Weighted-average ordinary shares and special shares outstanding – Diluted

446,638

435,521

445,964

341,922

Outstanding warrants

—

8,733

—

8,733

Assumed conversion of Series C Preference Shares and preference shares at the beginning of 2024

—

82,155

Adjusted Weighted-Average Shares Outstanding

446,638

444,254

445,964

432,810

The following table calculates Net Leverage for the twelve months ended September 30, 2025 and June 30, 2025:

September 30, 2025

June 30, 2025

(unaudited)

(in thousands, except Net Leverage)

Long-term debt (a)

4,469,441

5,336,977

Current portion of long-term debt (a)

1,081,144

275,337

Long-term portion of lease liabilities

218,854

191,916

Short-term portion of lease liabilities

27,179

28,606

Total

5,796,618

5,832,836

Less: Cash and cash equivalents

(3,037,345

)

(2,605,013

)

Net Debt

2,759,273

3,227,823

Adjusted EBITDA

1,715,191

1,565,952

Net Leverage

1.6

2.1

All amounts are gross of fees.