Revenue and margins have improved from a 2025Q1 operating margin of 9.4% to 21.2% in 2026Q3, but gross margin of 43.4% still trails peers and quarterly earnings remain highly seasonal and volatile.
Norwegian Cruise Line Holdings Ltd. (NCLH) annual income statement — 22-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 |
|---|
| Sales/Revenue | 10.16B | 9.83B | 9.48B | 8.55B | 4.84B | 647.99M | 1.28B | 6.46B | 6.06B | 5.4B | 4.87B | 4.35B | 3.13B | 2.57B | 2.28B | 2.22B | 2.01B | 1.86B | 2.11B | 2.17B | 1.98B | 1.62B | 1.34B |
| Revenue Growth % | 4.85% | 3.67% | 10.87% | 76.51% | 647.51% | -49.37% | -80.19% | 6.73% | 12.21% | 10.71% | 12.18% | 39% | 21.62% | 12.92% | 2.56% | 10.3% | 8.46% | -11.93% | -3.06% | 9.94% | 22.28% | 20.76% | - |
| Cost of Goods Sold | 5.96B | 6.69B | 5.69B | 5.47B | 4.27B | 1.61B | 1.69B | 3.66B | 3.38B | 3.06B | 2.85B | 2.66B | 1.95B | 1.66B | 1.48B | 1.47B | 1.35B | 1.29B | 1.58B | 1.69B | 1.57B | 1.21B | 981.54M |
| COGS % of Revenue | - | 68.03% | 60.01% | 63.96% | 88.09% | 248.16% | 132.28% | 56.69% | 55.77% | 56.77% | 58.47% | 61.11% | 62.27% | 64.49% | 64.95% | 66.14% | 66.96% | 69.5% | 74.94% | 77.91% | 79.31% | 74.9% | 73.34% |
| Gross Profit | 4.21B | 3.14B | 3.79B | 3.08B | 576.67M | -960.05M | -413.15M | 2.8B | 2.68B | 2.33B | 2.02B | 1.69B | 1.18B | 912.63M | 797.81M | 751.45M | 664.83M | 565.75M | 527.92M | 479.88M | 408.93M | 405.65M | 356.75M |
| Gross Margin % | 41.4% | 31.97% | 39.99% | 36.04% | 11.91% | -148.16% | -32.28% | 43.31% | 44.23% | 43.23% | 41.53% | 38.89% | 37.73% | 35.51% | 35.05% | 33.86% | 33.04% | 30.5% | 25.06% | 22.09% | 20.69% | 25.1% | 26.66% |
| Gross Profit Growth % | - | -17.13% | 23.03% | 434.33% | 160.07% | -132.37% | -114.76% | 4.52% | 14.81% | 15.24% | 19.8% | 43.28% | 29.21% | 14.39% | 6.17% | 13.03% | 17.51% | 7.17% | 10.01% | 17.35% | 0.81% | 13.71% | - |
| Operating Expenses | 2.8B | 1.55B | 2.33B | 2.15B | 2.13B | 1.59B | 3.07B | 1.62B | 1.46B | 1.28B | 1.1B | 987.11M | 676.32M | 516.75M | 440.72M | 435.34M | 434.59M | 394.38M | 462.39M | 435.1M | 368.35M | 332.39M | 291.96M |
| OpEx % of Revenue | - | 15.76% | 24.53% | 25.15% | 43.94% | 245.73% | 239.94% | 25.08% | 24.1% | 23.79% | 22.54% | 22.72% | 21.64% | 20.1% | 19.36% | 19.62% | 21.6% | 21.26% | 21.95% | 20.02% | 18.64% | 20.57% | 21.82% |
| Selling, General & Admin | 1.63B | 1.55B | 1.43B | 1.34B | 1.38B | 891.45M | 745.35M | 974.85M | 897.93M | 773.75M | 666.16M | 555M | 403.17M | 301.15M | 251.18M | 251.35M | 264.4M | 241.68M | 299.83M | 287.09M | 249.25M | 228.21M | 204.56M |
| SG&A % of Revenue | - | 15.76% | 15.14% | 15.69% | 28.47% | 137.57% | 58.23% | 15.09% | 14.83% | 14.34% | 13.67% | 12.77% | 12.9% | 11.72% | 11.04% | 11.33% | 13.14% | 13.03% | 14.23% | 13.21% | 12.61% | 14.12% | 15.29% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 4M | 0 | 890.24M | 808.57M | 749.33M | 700.85M | 2.33B | 646.19M | 561.06M | 509.96M | 432.5M | 432.11M | 273.15M | 215.59M | 189.54M | 183.99M | 170.19M | 152.7M | 162.56M | 148M | 119.1M | 104.18M | 101.9M |
| Operating Income | 1.41B | 1.59B | 1.47B | 930.91M | -1.55B | -2.55B | -3.48B | 1.18B | 1.22B | 1.05B | 925.46M | 702.49M | 502.94M | 395.89M | 357.09M | 316.11M | 230.24M | 171.37M | -63.25M | 42.21M | 32.58M | 73.26M | 50.29M |
| Operating Margin % | 13.85% | 16.21% | 15.46% | 10.89% | -32.04% | -393.89% | -272.22% | 18.23% | 20.13% | 19.44% | 18.99% | 16.17% | 16.09% | 15.4% | 15.69% | 14.24% | 11.44% | 9.24% | -3% | 1.94% | 1.65% | 4.53% | 3.76% |
| Operating Income Growth % | - | 8.66% | 57.47% | 159.99% | 39.2% | 26.74% | -395.75% | -3.36% | 16.23% | 13.33% | 31.74% | 39.68% | 27.04% | 10.86% | 12.96% | 37.3% | 34.35% | 370.96% | -249.82% | 29.57% | -55.53% | 45.68% | - |
| EBITDA | 2.67B | 2.75B | 2.44B | 1.81B | -741.7M | -1.79B | -2.74B | 1.83B | 1.79B | 1.57B | 1.37B | 1.15B | 807.82M | 641M | 573.23M | 527.16M | 400.43M | 341.07M | 99.32M | 190.22M | 151.68M | 177.44M | 137.69M |
| EBITDA Margin % | 26.25% | 28.03% | 25.73% | 21.22% | -15.31% | -276.82% | -214.43% | 28.24% | 29.5% | 29.1% | 28.13% | 26.53% | 25.84% | 24.94% | 25.18% | 23.75% | 19.9% | 18.38% | 4.72% | 8.75% | 7.67% | 10.98% | 10.29% |
| EBITDA Growth % | 1.68% | 12.94% | 34.47% | 344.59% | 58.65% | 34.64% | -250.37% | 2.19% | 13.74% | 14.53% | 18.93% | 42.71% | 26.02% | 11.82% | 8.74% | 31.65% | 17.4% | 243.42% | -47.79% | 25.41% | -14.52% | 28.87% | - |
| D&A (Non-Cash Add-back) | 1.26B | 1.16B | 973.51M | 883.24M | 810.05M | 758.6M | 739.62M | 647.1M | 566.97M | 521.48M | 445.63M | 450.33M | 304.88M | 245.11M | 216.14M | 211.05M | 170.19M | 169.7M | 162.56M | 148M | 119.1M | 104.18M | 87.4M |
| EBIT | 1.42B | 2.66B | 1.52B | 890.71M | -1.48B | -2.43B | -3.52B | 1.17B | 1.24B | 1.04B | 921.11M | 655.82M | 492.09M | 397.29M | 359.19M | 318.75M | 196.39M | 182.3M | -59.44M | -51.55M | 5.58M | 106.16M | 64.79M |
| Net Interest Income | -677.45M | -2.23B | -747.22M | -727.53M | -801.51M | -2.07B | -482.31M | -257.34M | -270.4M | -267.8M | -276.86M | -221.91M | -151.75M | -282.6M | -189.93M | -190.19M | -173.67M | -114.51M | -149.57M | -174.03M | -133.09M | -82.2M | -47.45M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38K | 100K | 836K | 2.8M | 1.38M | 3.39M | 4.8M | 1.43M |
| Interest Expense | 677.45M | 2.23B | 747.22M | 727.53M | 801.51M | 2.07B | 482.31M | 257.34M | 270.4M | 267.8M | 276.86M | 221.91M | 151.75M | 282.6M | 189.93M | 190.22M | 173.77M | 115.35M | 152.36M | 175.41M | 136.48M | 87.01M | 48.89M |
| Other Income/Expense | -583.05M | -1.16B | -693M | -767.74M | -724.95M | -1.95B | -515.91M | -266.71M | -249.75M | -278.2M | -285.16M | -268.58M | -162.61M | -281.2M | -188.54M | -187.55M | -33.95M | 10.37M | -127.76M | -97.72M | -38.39M | 28.1M | -26.05M |
| Pretax Income | 824.14M | 428.72M | 772.91M | 163.18M | -2.28B | -4.5B | -4B | 911.37M | 969.31M | 770.61M | 640.3M | 433.91M | 340.33M | 114.69M | 168.56M | 126.86M | 196.29M | 181.75M | -191.01M | -55.5M | -5.81M | 101.36M | 24.24M |
| Pretax Margin % | 8.11% | 4.36% | 8.15% | 1.91% | -47% | -694.66% | -312.53% | 14.1% | 16.01% | 14.28% | 13.14% | 9.99% | 10.89% | 4.46% | 7.41% | 5.72% | 9.76% | 9.8% | -9.07% | -2.55% | -0.29% | 6.27% | 1.81% |
| Income Tax | -8.8M | 5.47M | -137.35M | -3M | -6.79M | 5.27M | 12.47M | -18.86M | 14.47M | 10.74M | 7.22M | 6.77M | -2.27M | 11.8M | 0 | 192.44M | 207.62M | 104.14M | 277.33M | 271.74M | 171.48M | 54.11M | 73.5M |
| Effective Tax Rate % | -1.07% | 1.28% | -17.77% | -1.84% | 0.3% | -0.12% | -0.31% | -2.07% | 1.49% | 1.39% | 1.13% | 1.56% | -0.67% | 10.29% | 0% | 151.7% | 105.77% | 57.3% | -145.19% | -489.61% | -2949.92% | 53.38% | 303.17% |
| Net Income | 832.94M | 423.25M | 910.26M | 166.18M | -2.27B | -4.51B | -4.01B | 930.23M | 954.84M | 759.87M | 633.09M | 427.14M | 338.35M | 101.71M | 168.56M | 126.86M | 22.99M | 66.95M | -211.8M | -226.96M | -130.9M | 16.23M | -8.71M |
| Net Margin % | 8.2% | 4.31% | 9.6% | 1.94% | -46.86% | -695.48% | -313.5% | 14.39% | 15.77% | 14.08% | 12.99% | 9.83% | 10.82% | 3.96% | 7.41% | 5.72% | 1.14% | 3.61% | -10.06% | -10.45% | -6.62% | 1% | -0.65% |
| Net Income Growth % | 25.53% | -53.5% | 447.76% | 107.32% | 49.63% | -12.31% | -531.35% | -2.58% | 25.66% | 20.03% | 48.22% | 26.24% | 232.65% | -39.66% | 32.87% | 451.9% | -65.67% | 131.61% | 6.68% | -73.39% | -906.28% | 286.44% | - |
| Net Income (Continuing) | 832.94M | 423.25M | 910.26M | 166.18M | -2.27B | -4.51B | -4.01B | 930.23M | 954.84M | 759.87M | 633.09M | 427.14M | 342.6M | 102.89M | 168.56M | 126.86M | 22.99M | 66.95M | -211.8M | -226.96M | -130.9M | 16.23M | -8.71M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.36M | 8.47M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 1.81 | 0.90 | 1.89 | 0.39 | -5.41 | -12.33 | -15.75 | 4.30 | 4.25 | 3.31 | 2.78 | 1.86 | 1.62 | 0.49 | 0.84 | 0.62 | 0.11 | 0.33 | -1.04 | -1.12 | -0.64 | 0.08 | -0.04 |
| EPS Growth % | 36.54% | -52.38% | 384.62% | 107.21% | 56.12% | 21.71% | -466.28% | 1.18% | 28.4% | 19.06% | 49.46% | 14.81% | 230.61% | -41.67% | 35.48% | 463.64% | -66.67% | 131.73% | 7.14% | -75% | -902% | 286.45% | - |
| EPS (Basic) | - | 0.94 | 2.09 | 0.39 | -5.41 | -12.33 | -15.75 | 4.33 | 4.28 | 3.33 | 2.79 | 1.89 | 1.64 | 0.50 | 0.84 | 0.63 | 0.11 | 0.33 | -1.06 | -1.13 | -0.65 | 0.08 | -0.04 |
| Diluted Shares Outstanding | 460.42M | 459.52M | 515.03M | 427.4M | 419.77M | 365.45M | 254.73M | 216.48M | 224.42M | 229.57M | 227.85M | 230.04M | 212.02M | 209.24M | 200.47M | 203.33M | 203.33M | 203.33M | 203.33M | 203.33M | 203.33M | 203.33M | 203.33M |
| Basic Shares Outstanding | 459.22M | 455.26M | 435.28M | 424.42M | 419.77M | 365.45M | 254.73M | 214.93M | 223M | 229.42M | 227.73M | 229.64M | 208.86M | 207.58M | 179.32M | 200.47M | 200.47M | 200.47M | 200.47M | 200.47M | 200.47M | 200.47M | 200.47M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Quick answers to the most common questions about buying NCLH stock.
For fiscal year 2025, Norwegian Cruise Line Holdings Ltd. (NCLH) reported total revenue of $9.83B. This represents a 634.3% increase compared to $1.34B in 2004.
Norwegian Cruise Line Holdings Ltd. (NCLH) is profitable, generating $423.2M in net income for the fiscal year ending 2025 with a net profit margin of 4.3%.
Norwegian Cruise Line Holdings Ltd. (NCLH) reported an operating income of $1.59B, resulting in an operating profit margin of 16.2%. This margin reflects the operational efficiency of the business before interest and taxes.
Norwegian Cruise Line Holdings Ltd. (NCLH) generated $3.14B in gross profit for the year, representing a gross profit margin of 32.0%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Margin compression vs peers
Metrics are mathematically derived from official filings.
Revenue Growth Has Decelerated Sharply
Based on NCLH's reported quarterly figures, revenue growth slowed to 0.3% in 2026Q3 after reaching 10.7% in 2024Q3, signaling that the earlier demand-driven expansion has lost much of its momentum across the recent periods.
The sequence of year-over-year growth rates, moving from double-digit readings in 2024 to a near-flat 0.3% in the most recent quarter, suggests the top line is no longer compounding at the pace investors previously relied upon. The trend appears more consistent with a maturing capacity base than with a fresh volume-driven upcycle, although the reported figures alone do not isolate whether pricing, onboard spend, or capacity additions are responsible. Investors should monitor whether subsequent quarters stabilize near current levels or resume growth, as the durability of the revenue line is central to the margin story.
Gross Margin Trails Peers Substantially
As reported in NCLH's quarterly income statements, gross margin ranged between 38.0% and 47.1% over the period, which sits materially below the 46.8% gross margin reported by Royal Caribbean in the peer set.
The gross margin band is wide, with the 2025Q3 and 2024Q3 peaks reflecting strong seasonal and pricing conditions and the troughs in the 38-39% range indicating meaningful cyclicality in cost absorption. Relative to RCL, NCLH appears to carry a structurally higher cost base per unit of revenue, which may limit its ability to convert incremental sales into profit at the same rate. This gap warrants further investigation into the mix of itinerary, ship deployment, and onboard revenue contribution.
Operating Leverage Remains Uneven
Based on NCLH's reported figures, operating margin moved from 8.3% in 2025Q4 to 25.5% in 2025Q3, indicating that operating income is highly sensitive to seasonal revenue swings rather than scaling consistently with gross profit.
Because SG&A has remained relatively flat in the $353M to $459M range while gross profit fluctuates considerably, the incremental gross profit appears to flow disproportionately to operating income in strong quarters and erode quickly in weak ones. This pattern suggests operating leverage works in both directions, which may amplify earnings volatility. Investors should monitor whether overhead efficiency improves as revenue normalizes, since the current structure appears to rely heavily on peak-period throughput.
Net Income Swings Outpace Operating Results
According to NCLH's reported statements, net income fell to a loss of $40.3M in 2025Q1 and rebounded to $491.5M in 2026Q3, a range that appears wider than the operating income swings would alone imply.
The gap between operating income and net income in several quarters, including the 2025Q2 result where operating income of $423.8M produced net income of only $30.0M, suggests material non-operating charges such as interest expense or other financing items. Stock-based compensation remained in the $18M to $26M range, which is modest relative to earnings but still relevant to per-share comparability. The reported figures alone do not identify the specific drivers of these below-the-line items, so further review of the filings is warranted before drawing firm conclusions on earnings durability.
Peak-Quarter Earnings May Overstate Run-Rate
Based on NCLH's reported figures, the 2026Q3 EPS of $1.07 reflects a single strong seasonal quarter, and annualizing it could overstate sustainable earnings power given the 0.3% revenue growth in that same period.
A bear case would argue that the highest-margin quarters are concentrated in seasonal peaks and that the company's blended margin, held back by its 38-41% gross margin in off-peak periods, does not support the earnings multiple implied by peak results. The compression between NCLH's gross margin and RCL's 46.8% also suggests the cost structure may limit upside if revenue growth stays flat. These are analytical inferences from the reported figures rather than confirmed outcomes, and investors should monitor whether margins hold through the next full cycle.