Pursuit Attractions & Hospitality, Inc. balance sheet
At the end of fiscal 2025, Pursuit Attractions & Hospitality, Inc. had total assets of $965m, total liabilities of $305m and shareholders' equity of $582m. It held $31.1m in cash against $159m of debt: net debt of $128m.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 116 | 146 | 100 | 114 | 46 | 57 | 57 | 21 | 54 | 45 | 62 | 40 | 62 | 60 | 27 | 50 | 31 | 34 |
| Receivables | — | 47 | 64 | 63 | 61 | 78 | 94 | 105 | 105 | 109 | 126 | 18 | 92 | 122 | 8 | 9 | 9 | 21 |
| Inventory | — | 39 | 36 | 36 | 28 | 32 | 28 | 31 | 18 | 17 | 17 | 9 | 9 | 11 | 9 | 10 | 12 | 18 |
| Total current assets | — | 271 | 239 | 254 | 173 | 185 | 195 | 175 | 209 | 214 | 261 | 91 | 198 | 240 | 236 | 117 | 64 | 217 |
| Goodwill | — | 127 | 134 | 138 | 130 | 194 | 185 | 254 | 271 | 261 | 288 | 100 | 112 | 121 | 124 | 103 | 150 | 127 |
| Total assets | — | 617 | 618 | 651 | 562 | 713 | 691 | 870 | 920 | 923 | 1,319 | 853 | 1,038 | 1,090 | 1,137 | 845 | 965 | 1,020 |
| Accounts payable | — | 48 | 51 | 58 | 41 | 62 | 65 | 68 | 77 | 72 | 87 | 21 | 70 | 73 | 15 | 22 | 21 | 18 |
| Deferred revenue (current) | — | — | — | — | — | — | — | — | 32 | 33 | 51 | 19 | 39 | 44 | 12 | 12 | 14 | 35 |
| Total current liabilities | — | 151 | 151 | 167 | 125 | 171 | 186 | 346 | 333 | 390 | 237 | 98 | 175 | 211 | 233 | 76 | 79 | 135 |
| Short-term debt | — | — | — | 1 | 11 | 28 | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | — | 2 | 1 | 2 | 12 | 141 | 126 | 248 | 206 | 225 | 315 | 400 | 390 | 400 | 389 | 15 | 99 | 192 |
| Total debt | 0 | 9 | 3 | 4 | 33 | 308 | 288 | 423 | 359 | 455 | 340 | 400 | 459 | 470 | 449 | 74 | 159 | 237 |
| Total liabilities | — | 230 | 232 | 254 | 205 | 367 | 355 | 499 | 470 | 466 | 765 | 545 | 808 | 856 | 867 | 228 | 305 | 411 |
| Shareholders' equity | 385 | 379 | 378 | 388 | 347 | 335 | 323 | 357 | 429 | 436 | 467 | 96 | 6 | 15 | 43 | 526 | 582 | 536 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | — | — | — | — | — | — | 20 | 20 | 86 | 212 | 224 | 220 | 227 | 91 | 79 | 73 |
| Net debt (negative = net cash) | −116 | −137 | −97 | −111 | −13 | 251 | 231 | 402 | 305 | 410 | 278 | 361 | 398 | 410 | 421 | 24 | 128 | 203 |
| Shares outstanding | — | — | — | — | — | — | 25m | 25m | 25m | 25m | 25m | 25m | 25m | 25m | — | — | 28m | 27m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 169 | 9 | 11 | 24 | 29 | 9 | 8 | 21 |
| Inventory | 11 | 10 | 11 | 17 | 12 | 12 | 12 | 18 |
| Total current assets | 310 | 117 | 100 | 120 | 114 | 64 | 205 | 217 |
| Goodwill | 122 | 103 | 103 | 108 | 149 | 150 | 128 | 127 |
| Total assets | 1,196 | 845 | 833 | 893 | 997 | 965 | 1,005 | 1,020 |
| Accounts payable | 120 | 22 | 21 | 30 | 23 | 21 | 21 | 18 |
| Deferred revenue (current) | 68 | 12 | 22 | 33 | 13 | 14 | 24 | 35 |
| Total current liabilities | 308 | 76 | 92 | 116 | 105 | 79 | 134 | 135 |
| Long-term debt | 326 | 15 | 20 | 27 | 67 | 99 | 177 | 192 |
| Total debt | 326 | 15 | 20 | 27 | 67 | 99 | 177 | 192 |
| Total liabilities | 869 | 228 | 243 | 271 | 308 | 305 | 393 | 411 |
| Shareholders' equity | 97 | 526 | 498 | 528 | 607 | 582 | 534 | 536 |
| Non-controlling interests and other (assets − liabilities − equity) | 230 | 91 | 91 | 94 | 82 | 79 | 78 | 73 |
| Shares outstanding | 25m | 28m | 28m | 28m | 28m | 28m | 27m | 27m |
Compare with peers
- Xponential Fitness, Inc. balance sheet
- Onespaworld Holdings Ltd balance sheet
- Lucky Strike Entertainment Corp balance sheet
- Planet Fitness, Inc. balance sheet
- United Parks & Resorts Inc. balance sheet
Head to head: PRSU vs XPOFOSW vs PRSULUCK vs PRSU
More: Leisure Facilities stocks compared, Consumer Discretionary sector, rankings of US companies