Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Tidewater Reports Results for the Three Months Ended March 31, 2025

TDW

First Quarter 2025 Highlights

  • Revenue of $333.4 million, a 3.8% improvement compared to the first quarter of 2024
  • Average day rate of $22,303 per day, an improvement of $2,740 per day, or 14.0%, compared to the first quarter of 2024
  • Net income of $42.7 million and Adjusted EBITDA of $154.2 million
    • Net Income and Adjusted EBITDA were favorably impacted by the $7.6 million foreign exchange gain due to the weakening of the U.S. dollar
  • Net cash provided by operating activities of $86.0 million and freecash flow of $94.7 million

Share Count Reduction and 2025 Guidance

  • Share count was reduced by 2.3 million shares through April 14, 2025 through repurchases of $90.0 million at an average price of $39.31 per share
  • Share count was further reduced by 179,645 shares during the first quarter in exchange for paying $7.5 million of employee taxes on the vesting of equity compensation at an average price of $41.55 per share
  • Reiterating 2025 revenue guidance of $1.32 to $1.38 billion and 2025 gross margin guidance of 48% to 50%

Tidewater Inc. (NYSE:TDW) announced today revenue for the three months ended March 31, 2025 of $333.4 million, compared with $321.2 million for the three months ended March 31, 2024. Tidewater's net income for the three months ended March 31, 2025, was $42.7 million ($0.83 per common share), compared with net income of $47.0 million ($0.89 per common share) for the three months ended March 31, 2024.

Quintin Kneen, Tidewater’s President and Chief Executive Officer, commented, “The first quarter of 2025 came in nicely ahead of expectations, as utilization and day rate both performed better than anticipated across many of our operating regions, delivering revenue of $333.4 million for the quarter. The average day rate for the quarter marked another record at $22,303, and we achieved a 50.1% gross margin for the quarter, the second consecutive quarter above 50.0%, and also nicely ahead of expectations. Free cash flow of $94.7 million during the first quarter is particularly notable as the first quarter represents our largest quarterly drydock spend of the year, further demonstrating the free cash flow generation capacity of the business.

“On a year-to-date basis, we repurchased 2.3 million shares in the open market for $90.0 million, an average price of $39.31, fully utilizing the maximum permissible amount of repurchases available to us under our existing debt agreements. When combined with the approximately 180,000 shares we took back from employees in exchange for the $7.5 million payment of their taxes on the vesting of equity compensation during the first quarter, we’ve utilized nearly $100 million year-to-date to reduce the number of outstanding shares by almost 2.5 million. We have fully utilized our share repurchase capacity under the limitations in our existing debt agreements. As we progress through the year, we anticipate our share repurchase allowance to increase, providing for the opportunity to pursue additional share repurchases.

“As we look out over the remainder of 2025, it’s easy to acknowledge that macroeconomic uncertainty has increased since the end of 2024. It is difficult, however, to know how some of the macroeconomic uncertainties will ultimately play out, and therefore, how commodity prices will influence operator behavior and spending plans. To date, we’ve not learned of any project cancellations, however, we remain vigilant in gauging how the offshore activity environment will evolve over the remainder of 2025. With our outperformance in the first quarter and no tangible evidence to the contrary, we are comfortable reiterating our 2025 guidance of $1.32 billion to $1.38 billion of revenue and 2025 gross margin guidance of 48% to 50%. As of today, the midpoint of our revenue guidance completed or contracted for the current year increased from 81% at the end of February to 88% today.

“Offshore vessel supply remains in a favorable position, with conversations pertaining to newbuild capacity largely inactive. While the macroeconomic landscape will continue to unfold over the coming months, we fundamentally believe that the world’s demand for energy will continue to grow in the long-term and that offshore sources of energy provide a compelling economic solution to satisfy that demand. As offshore activity continues to grow, Tidewater is well positioned to continue to take advantage of this trend.”

In addition to the number of outstanding shares, as of March 31, 2025, the Company also has the following in-the-money warrants.

Common shares outstanding

50,852,297

New Creditor Warrants (strike price $0.001 per common share)

76,175

GulfMark Creditor Warrants (strike price $0.01 per common share)

72,984

Total

51,001,456

Tidewater will hold a conference call to discuss results for the three months ending March 31, 2025 on May 6, 2025, at 8:00 a.m. Central Time. Investors and interested parties may listen to the earnings conference call via telephone by calling +1.800.715.9871 if calling from the U.S. or Canada (+1.647.932.3411 if calling from outside the U.S. or Canada) and provide Conference ID: 8745688 prior to the scheduled start time. A live webcast of the call will also be available in the Investor Relations section of Tidewater’s website at investor.tdw.com.

A replay of the conference call will be available beginning at 11:00 a.m. Central Time on May 6, 2025. To access the replay, visit the Investor Relations section of Tidewater’s website at investor.tdw.com.

About Tidewater

Tidewater owns and operates the largest fleet of offshore support vessels in the industry, with 65 years of experience supporting offshore energy exploration, production and offshore wind activities worldwide. To learn more, visit www.tdw.com.

Cautionary Statement

This news release contains “forward-looking statements” within the meaning of the U.S. federal securities laws – that is, any statements that are not historical facts. Such statements often contain words such as “expect,” “believe,” “think,” “anticipate,” “predict,” “plan,” “assume,” “estimate,” “forecast,” “target,” “projections,” “intend,” “should,” “will,” “shall” and other similar words. Forward-looking statements address matters that are, to varying degrees, uncertain and based on our management’s current expectations and beliefs concerning future developments and their potential impact on Tidewater Inc. and its subsidiaries (the “Company”).

These forward-looking statements involve risks and uncertainties that could cause actual results to differ, possibly materially, from expectations or estimates reflected in such forward-looking statements, including, among others: fluctuations in worldwide energy demand and oil and gas prices; fleet additions by competitors and industry overcapacity; limited capital resources available to replenish our asset base as needed, including through acquisitions or vessel construction, and to fund our capital expenditure needs; uncertainty of global financial market conditions and potential constraints in accessing capital or credit if and when needed with favorable terms, if at all; changes in decisions and capital spending by customers based on industry expectations for offshore exploration, field development and production; global trade trends, including evolving impacts from implementation of new tariffs and potential retaliatory measures; consolidation of our customer base; loss of a major customer; changing customer demands for vessel specifications, which may make some of our older vessels technologically obsolete for certain customer projects or in certain markets; rapid technological changes; delays and other problems associated with vessel maintenance; the continued availability of qualified personnel and our ability to attract and retain them; the operating risks normally incident to our lines of business, including the potential impact of liquidated counterparties; our ability to comply with covenants in our indentures and other debt instruments; acts of terrorism and piracy; the impact of regional or global public health crises or pandemics; the impact of potential information technology, cybersecurity or data security breaches; uncertainty around the use and impacts of artificial intelligence applications; integration of acquired businesses and entry into new lines of business; disagreements with our joint venture partners; natural disasters or significant weather conditions; unsettled political conditions, war, civil unrest and governmental actions, such as expropriation or enforcement of customs or other laws that are not well developed or consistently enforced; risks associated with our international operations, including local content, local currency or similar requirements especially in higher political risk countries where we operate; interest rate and foreign currency fluctuations; labor changes proposed by international conventions; increased regulatory burdens and oversight; changes in laws governing the taxation of foreign source income; retention of skilled workers; enforcement of laws related to the environment, labor and foreign corrupt practices; increased global concern, regulation and scrutiny regarding climate change; increased stockholder activism; the potential liability for remedial actions or assessments under existing or future environmental regulations or litigation; the effects of asserted and unasserted claims and the extent of available insurance coverage; the resolution of pending legal proceedings; and other risks and uncertainties detailed in our most recent Form 10-K, Form 10-Qs and Form 8-Ks filed with or furnished to the SEC.

If one or more of these or other risks or uncertainties materialize (or the consequences of any such development changes), or should our underlying assumptions prove incorrect, actual results or outcomes may vary materially from those reflected in our forward-looking statements. Forward-looking and other statements in this presentation regarding our environmental, social and other sustainability plans, goals or activities are not an indication that these statements are necessarily material to investors or required to be disclosed in our filings with the SEC. In addition, historical, current, and forward-looking environmental, social and sustainability-related statements may be based on standards still developing, internal controls and processes that we continue to evolve, and assumptions subject to change in the future. Statements in this release are made as of the date hereof, and the Company disclaims any intention or obligation to update publicly or revise such statements, whether as a result of new information, future events or otherwise.

Financial information is displayed beginning on the next page.

The financial statements and supplementary information presented in this press release were not audited. This press release presents extracts from the Consolidated Balance Sheets at March 31, 2025 and December 31, 2024; the Consolidated Statements of Operations and Consolidated Statements of Equity for the three months ended March 31, 2025 and 2024; and the Consolidated Statements of Cash Flows for the three months ended March 31, 2025 and 2024. Extracts are drawn from the March 31, 2025 unaudited quarterly and December 31, 2024 audited annual financial statements of Tidewater Inc. All per-share amounts are stated on a diluted basis.

TIDEWATER INC.

CONDENSED CONSOLIDATED INCOME STATEMENTS

(In Thousands, except per share data)

Three Months Ended

March 31, 2025

March 31, 2024

Revenues:

Vessel revenues

$

330,699

$

318,686

Other operating revenues

2,745

2,478

Total revenues

333,444

321,164

Costs and expenses:

Vessel operating costs

164,979

167,556

Costs of other operating revenues

1,430

1,150

General and administrative

29,094

25,329

Depreciation and amortization

65,432

56,270

Gain on asset dispositions, net

(2,538

)

(11,039

)

Total costs and expenses

258,397

239,266

Operating income

75,047

81,898

Other income (expense):

Foreign exchange gain (loss)

7,569

(4,085

)

Equity in net losses of unconsolidated companies

(5

)

Interest income and other, net

2,157

1,483

Interest and other debt costs, net

(16,344

)

(19,476

)

Total other expense

(6,618

)

(22,083

)

Income before income taxes

68,429

59,815

Income tax expense

26,109

13,070

Net income

42,320

46,745

Less: Net loss attributable to noncontrolling interests

(333

)

(281

)

Net income attributable to Tidewater Inc.

$

42,653

$

47,026

Basic income per common share

$

0.83

$

0.90

Diluted income per common share

$

0.83

$

0.89

Weighted average common shares outstanding

51,502

52,320

Dilutive effect of warrants, restricted stock units and stock options

176

580

Adjusted weighted average common shares

51,678

52,900

TIDEWATER INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In Thousands, except share and par value data)

March 31, 2025

December 31, 2024

ASSETS

Current assets:

Cash and cash equivalents

$

341,799

$

324,918

Restricted cash

5,234

2,032

Trade and other receivables, net of allowance for credit losses of $3,144 and $3,184 at March 31, 2025 and December 31, 2024, respectively

312,904

323,805

Marine operating supplies

23,101

34,319

Prepaid expenses and other current assets

15,160

13,588

Total current assets

698,198

698,662

Net properties and equipment

1,163,758

1,184,282

Deferred drydocking and survey costs

169,326

152,550

Indemnification assets

11,114

11,946

Other assets

23,770

27,464

Total assets

$

2,066,166

$

2,074,904

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Accounts payable

$

50,203

$

71,385

Accrued expenses

133,000

129,894

Current portion of long-term debt

80,042

65,386

Other current liabilities

74,299

64,948

Total current liabilities

337,544

331,613

Long-term debt

555,994

571,710

Other liabilities

62,263

60,396

Commitments and contingencies

Equity:

Common stock of $0.001 par value, 125,000,000 shares authorized, 50,852,297 and 51,461,472 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively

51

52

Additional paid-in-capital

1,652,856

1,656,830

Accumulated deficit

(545,890

)

(548,831

)

Accumulated other comprehensive loss

6,607

6,060

Total stockholders' equity

1,113,624

1,114,111

Noncontrolling interests

(3,259

)

(2,926

)

Total equity

1,110,365

1,111,185

Total liabilities and equity

$

2,066,166

$

2,074,904

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In Thousands)

Three Months Ended

March 31, 2025

March 31, 2024

Net income

$

42,320

$

46,745

Other comprehensive income (loss):

Unrealized gain on note receivable

80

Change in liability of pension plans

547

(137

)

Total comprehensive income

$

42,867

$

46,688

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands)

Three Months

Three Months

Ended

Ended

March 31, 2025

March 31, 2024

Cash flows from operating activities:

Net income

$

42,320

$

46,745

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

Depreciation

39,014

38,811

Amortization of deferred drydocking and survey costs

26,418

17,459

Amortization of debt premiums and discounts

1,501

1,814

Amortization of below market contracts

(351

)

(1,206

)

Deferred income taxes provision (benefit)

2,347

73

Gain on asset dispositions, net

(2,538

)

(11,039

)

Stock-based compensation expense

3,491

2,766

Changes in assets and liabilities, net of effects of business acquisition:

Trade and other receivables

10,901

(17,616

)

Accounts payable

(21,182

)

6,843

Accrued expenses

3,106

6,600

Deferred drydocking and survey costs

(43,339

)

(40,018

)

Other, net

24,285

3,533

Net cash provided by operating activities

85,973

54,765

Cash flows from investing activities:

Proceeds from asset dispositions

3,816

12,463

Proceeds from sale of notes

600

Additions to properties and equipment

(10,266

)

(10,942

)

Net cash provided by (used in) investing activities

(5,850

)

1,521

Cash flows from financing activities:

Principal payments on long-term debt

(12,500

)

(12,500

)

Purchase of common stock

(39,275

)

(3,501

)

Debt issuance costs

(135

)

Share based awards reacquired to pay taxes

(7,465

)

(28,462

)

Net cash used in financing activities

(59,240

)

(44,598

)

Net change in cash, cash equivalents and restricted cash

20,883

11,688

Cash, cash equivalents and restricted cash at beginning of period

329,031

277,965

Cash, cash equivalents and restricted cash at end of period

$

349,914

$

289,653

Supplemental disclosure of cash flow information:

Cash paid during the year for:

Interest, net of amounts capitalized

$

17,505

$

15,621

Income taxes

$

15,148

$

15,603

Supplemental disclosure of noncash investing activities:

Purchase of vessels

$

9,098

$

Supplemental disclosure of noncash financing activities:

Debt incurred for the purchase of vessels

$

9,712

$

Note: Cash, cash equivalents and restricted cash at March 31, 2025 includes $2.9 million in long-term restricted cash, which is included in other assets in our consolidated balance sheet.

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY

(In Thousands)

Three Months Ended

Accumulated

Additional

other

Non

Common

paid-in

Accumulated

comprehensive

controlling

stock

capital

deficit

income

interest

Total

Balance at December 31, 2024

$

52

$

1,656,830

$

(548,831

)

$

6,060

$

(2,926

)

$

1,111,185

Total comprehensive income (loss)

42,653

547

(333

)

42,867

Repurchase and retirement of common stock

(1

)

(39,712

)

(39,713

)

Amortization of share-based awards

(3,974

)

(3,974

)

Balance at March 31, 2025

$

51

$

1,652,856

$

(545,890

)

$

6,607

$

(3,259

)

$

1,110,365

Balance at December 31, 2023

$

52

$

1,671,759

$

(637,858

)

$

5,266

$

(1,542

)

$

1,037,677

Total comprehensive income (loss)

47,026

(57

)

(281

)

46,688

Issuance of common stock

1

(1

)

Repurchase and retirement of common stock

(3,535

)

(3,535

)

Amortization of share-based awards

(25,697

)

(25,697

)

Balance at March 31, 2024

$

53

$

1,646,061

$

(594,367

)

$

5,209

$

(1,823

)

$

1,055,133

The company’s vessel revenues and vessel operating costs and the related percentage of total vessel revenues, were as follows:

(In Thousands)

Three Months Ended

March 31, 2025

March 31, 2024

Vessel revenues:

Americas

$

54,852

17

%

$

63,941

20

%

Asia Pacific

48,228

14

%

47,781

15

%

Middle East

43,302

13

%

37,932

12

%

Europe/Mediterranean

78,205

24

%

80,381

25

%

West Africa

106,112

32

%

88,651

28

%

Total vessel revenues

$

330,699

100

%

$

318,686

100

%

Vessel operating costs:

Crew costs

$

97,113

29

%

$

102,352

32

%

Repair and maintenance

21,954

7

%

21,348

7

%

Insurance

3,034

1

%

2,580

1

%

Fuel, lube and supplies

14,378

4

%

17,318

5

%

Other

28,500

9

%

23,958

8

%

Total vessel operating costs

164,979

50

%

167,556

53

%

Vessel operating margin (A)

$

165,720

50

%

$

151,130

47

%

Note (A): Vessel operating margin equals vessel revenues less vessel operating costs.

The company’s operating income (loss) and other components of income (loss) before income taxes and its related percentage of total revenues, were as follows:

(In Thousands)

Three Months Ended

March 31, 2025

March 31, 2024

Vessel operating profit:

Americas

$

4,895

1

%

$

10,126

3

%

Asia Pacific

13,680

4

%

14,847

5

%

Middle East

8,563

3

%

1,529

0

%

Europe/Mediterranean

7,378

2

%

14,757

5

%

West Africa

51,613

16

%

41,010

13

%

Other operating profit

1,315

0

%

1,328

0

%

87,444

26

%

83,597

26

%

Corporate expenses (A)

(14,935

)

(4

)%

(12,738

)

(4

)%

Gain on asset dispositions, net

2,538

1

%

11,039

3

%

Operating income

$

75,047

23

%

$

81,898

25

%

Note (A): General and administrative expenses for the three months ended March 31, 2025 and 2024 include stock-based compensation of $3.5 million and $2.8 million, respectively. In addition, vessel operating and general and administrative costs for the three months March 31, 2025 and 2024, include zero and $0.7 million in acquisition, restructuring and integration related costs, respectively.

TIDEWATER INC.

CONSOLIDATED STATEMENTS OF EARNINGS – QUARTERLY DATA

(In Thousands, except per share data)

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

Revenues:

Vessel revenues

$

330,699

$

343,463

$

338,485

$

337,003

$

318,686

Other operating revenues

2,745

1,622

1,871

2,227

2,478

Total revenues

333,444

345,085

340,356

339,230

321,164

Costs and expenses:

Vessel operating costs (A)

164,979

170,384

178,654

176,513

167,556

Costs of other operating revenue

1,430

688

901

816

1,150

General and administrative (A)

29,094

30,688

28,471

26,329

25,329

Depreciation and amortization

65,432

64,620

62,435

59,445

56,270

Gain on asset dispositions, net

(2,538

)

(2,672

)

(51

)

(2,000

)

(11,039

)

Total operating costs and expenses

258,397

263,708

270,410

261,103

239,266

Operating income

75,047

81,377

69,946

78,127

81,898

Other income (expense):

Foreign exchange gain (loss)

7,569

(14,337

)

5,522

(2,376

)

(4,085

)

Equity in net earnings (losses) of unconsolidated companies

5

(5

)

Interest income and other, net

2,157

2,697

1,028

1,175

1,483

Interest and other debt costs, net

(16,344

)

(16,742

)

(17,622

)

(19,127

)

(19,476

)

Total other expense

(6,618

)

(28,382

)

(11,072

)

(20,323

)

(22,083

)

Income before income taxes

68,429

52,995

58,874

57,804

59,815

Income tax expense

26,109

16,376

12,883

7,887

13,070

Net income

42,320

36,619

45,991

49,917

46,745

Net loss attributable to noncontrolling interests

(333

)

(286

)

(380

)

(437

)

(281

)

Net income attributable to Tidewater Inc.

$

42,653

$

36,905

$

46,371

$

50,354

$

47,026

Basic income per common share

$

0.83

$

0.71

$

0.88

$

0.96

$

0.90

Diluted income per common share

$

0.83

$

0.70

$

0.87

$

0.94

$

0.89

Weighted average common shares outstanding

51,502

52,315

52,490

52,684

52,320

Dilutive effect of warrants, restricted stock units and stock options

176

514

593

663

580

Adjusted weighted average common shares

51,678

52,829

53,083

53,347

52,900

Vessel operating margin

$

165,720

$

173,079

$

159,831

$

160,490

$

151,130

Note (A): Acquisition, restructuring and integration related costs

$

$

978

$

581

$

$

709

TIDEWATER INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In Thousands)

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

ASSETS

Current assets:

Cash and cash equivalents

$

341,799

$

324,918

$

280,840

$

315,897

$

280,853

Restricted cash

5,234

2,032

7,259

3,527

6,474

Trade and other receivables, net

312,904

323,805

293,085

280,498

285,968

Marine operating supplies

23,101

34,319

26,670

26,908

24,767

Prepaid expenses and other current assets

15,160

13,588

18,117

20,115

17,447

Total current assets

698,198

698,662

625,971

646,945

615,509

Net properties and equipment

1,163,758

1,184,282

1,220,056

1,253,583

1,286,618

Deferred drydocking and survey costs

169,326

152,550

160,944

148,657

128,639

Indemnification assets

11,114

11,946

12,216

10,920

16,642

Other assets

23,770

27,464

27,944

29,643

30,408

Total assets

$

2,066,166

$

2,074,904

$

2,047,131

$

2,089,748

$

2,077,816

LIABILITIES AND EQUITY

Current liabilities:

Accounts payable

$

50,203

$

71,385

$

64,058

$

60,740

$

51,774

Accrued expenses

133,000

129,894

117,878

133,149

132,190

Current portion of long-term debt

80,042

65,386

53,105

102,993

103,009

Other current liabilities

74,299

64,948

38,532

43,342

52,164

Total current liabilities

337,544

331,613

273,573

340,224

339,137

Long-term debt

555,994

571,710

597,352

607,998

620,329

Other liabilities

62,263

60,396

62,366

62,539

63,197

Equity:

Common stock

51

52

52

52

53

Additional paid-in-capital

1,652,856

1,656,830

1,653,027

1,649,523

1,646,061

Accumulated deficit

(545,890

)

(548,831

)

(541,191

)

(573,390

)

(594,347

)

Accumulated other comprehensive income

6,607

6,060

4,592

5,062

5,209

Total stockholders' equity

1,113,624

1,114,111

1,116,480

1,081,247

1,056,976

Noncontrolling interests

(3,259

)

(2,926

)

(2,640

)

(2,260

)

(1,823

)

Total equity

1,110,365

1,111,185

1,113,840

1,078,987

1,055,153

Total liabilities and equity

$

2,066,166

$

2,074,904

$

2,047,131

$

2,089,748

$

2,077,816

TIDEWATER INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – QUARTERLY DATA

(In Thousands)

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

Cash flows from operating activities:

Net income

$

42,320

$

36,619

$

45,991

$

49,917

$

46,745

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

Depreciation

39,014

38,736

39,239

39,380

38,811

Amortization of deferred drydocking and survey costs

26,418

25,884

23,196

20,065

17,459

Amortization of debt premiums and discounts

1,501

1,612

1,536

1,779

1,814

Amortization of below market contracts

(351

)

(1,071

)

(1,073

)

(1,650

)

(1,206

)

Deferred income taxes provision (benefit)

2,347

(2,863

)

24

(41

)

73

Gain on asset dispositions, net

(2,538

)

(2,672

)

(51

)

(2,000

)

(11,039

)

Stock-based compensation expense

3,491

3,886

3,569

3,460

2,766

Changes in assets and liabilities, net of effects of business acquisition:

Trade and other receivables

10,901

(30,720

)

(12,587

)

5,470

(17,616

)

Accounts payable

(21,182

)

7,327

3,318

8,966

6,843

Accrued expenses

3,106

12,016

(15,271

)

4,048

6,600

Deferred drydocking and survey costs

(43,339

)

(17,674

)

(35,483

)

(40,083

)

(40,018

)

Other, net

24,285

20,223

(3,272

)

(10,666

)

3,533

Net cash provided by operating activities

85,973

91,303

49,136

78,645

54,765

Cash flows from investing activities:

Proceeds from asset dispositions

3,816

4,470

51

2,354

12,463

Proceeds from sale of notes

600

5,846

1,506

702

Additions to properties and equipment

(10,266

)

(4,534

)

(5,712

)

(6,392

)

(10,942

)

Net cash provided by (used in) investing activities

(5,850

)

5,782

(4,155

)

(3,336

)

1,521

Cash flows from financing activities:

Exercise of warrants

2

2

Principal payments on long-term debt

(12,500

)

(14,023

)

(62,500

)

(14,007

)

(12,500

)

Purchase of common stock

(39,275

)

(44,103

)

(13,741

)

(29,397

)

(3,501

)

Debt issuance costs

(20

)

(58

)

(135

)

Share based awards reacquired to pay taxes

(7,465

)

(86

)

(65

)

(1

)

(28,462

)

Net cash used in financing activities

(59,240

)

(58,230

)

(76,306

)

(43,461

)

(44,598

)

Net change in cash, cash equivalents and restricted cash

20,883

38,855

(31,325

)

31,848

11,688

Cash, cash equivalents and restricted cash at beginning of period

329,031

290,176

321,501

289,653

277,965

Cash, cash equivalents and restricted cash at end of period

$

349,914

$

329,031

$

290,176

$

321,501

$

289,653

Supplemental disclosure of cash flow information:

Cash paid during the year for:

Interest, net of amounts capitalized

$

17,505

$

12,816

$

23,535

$

14,925

$

15,621

Income taxes

$

15,148

$

11,268

$

12,557

$

17,481

$

15,603

Supplemental disclosure of noncash investing activities:

Purchase of vessels

$

9,098

$

$

$

$

Supplemental disclosure of noncash financing activities:

Debt incurred for purchase of vessels

$

9,712

$

$

$

$

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

VESSEL REVENUE BY VESSEL CLASS

Americas fleet:

PSV > 900

$

23,243

$

24,158

$

27,192

$

31,400

$

29,924

PSV < 900

21,146

26,743

26,926

28,010

24,531

AHTS > 16K

3,958

2,969

6,249

7,228

2,036

AHTS 8 - 16K

1,242

930

908

2,002

2,476

AHTS 4 - 8K

1,752

1,726

351

219

945

Other

3,511

3,714

2,980

4,283

4,029

Total

54,852

60,240

64,606

73,142

63,941

Asia Pacific fleet:

PSV > 900

20,457

18,881

19,535

21,578

23,210

PSV < 900

15,311

16,101

17,214

14,402

11,830

AHTS > 16K

8,792

10,851

12,358

7,815

4,555

AHTS 8 - 16K

2,394

2,836

4,640

7,874

4,507

AHTS 4 - 8K

1,108

2,020

2,182

1,269

1,576

Other

166

354

354

2,283

2,103

Total

48,228

51,043

56,283

55,221

47,781

Middle East fleet:

PSV > 900

1,446

1,485

1,387

1,359

1,365

PSV < 900

22,494

21,962

19,909

19,963

21,017

AHTS > 16K

(3

)

287

AHTS 8 - 16K

3,474

3,425

3,450

3,163

2,397

AHTS 4 - 8K

15,888

13,900

12,201

12,054

12,866

Total

43,302

40,772

36,947

36,536

37,932

Europe/Mediterranean fleet:

PSV > 900

64,207

66,380

66,808

64,875

61,827

PSV < 900

11,763

15,287

13,679

13,290

14,126

AHTS > 16K

1,669

1,378

3,790

4,057

3,346

Other

566

1,064

1,048

1,044

1,082

Total

78,205

84,109

85,325

83,266

80,381

West Africa fleet:

PSV > 900

30,203

28,064

17,012

20,044

21,743

PSV < 900

37,021

44,047

41,367

32,601

31,812

AHTS > 16K

10,172

9,602

8,916

8,065

8,048

AHTS 8 - 16K

20,775

17,898

18,453

18,466

16,316

AHTS 4 - 8K

2,086

3,185

3,100

2,827

2,370

Other

5,855

4,503

6,476

6,835

8,362

Total

106,112

107,299

95,324

88,838

88,651

Worldwide fleet:

PSV > 900

139,556

138,968

131,934

139,256

138,069

PSV < 900

107,735

124,140

119,095

108,266

103,316

AHTS > 16K

24,591

24,800

31,313

27,162

18,272

AHTS 8 - 16K

27,885

25,089

27,451

31,505

25,696

AHTS 4 - 8K

20,834

20,831

17,834

16,369

17,757

Other

10,098

9,635

10,858

14,445

15,576

Total

$

330,699

$

343,463

$

338,485

$

337,003

$

318,686

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

AVERAGE NUMBER OF VESSELS:

Americas fleet:

PSV > 900

10

10

10

11

11

PSV < 900

16

16

17

17

18

AHTS > 16K

2

2

2

2

2

AHTS 8 - 16K

1

1

1

2

2

AHTS 4 - 8K

2

2

2

2

2

Other

2

2

2

1

1

Total

33

33

34

35

36

Stacked vessels

(1

)

(1

)

Active vessels

32

33

34

35

35

Asia Pacific fleet:

PSV > 900

9

9

9

9

8

PSV < 900

5

5

5

5

5

AHTS > 16K

3

3

3

3

3

AHTS 8 - 16K

2

2

2

3

3

AHTS 4 - 8K

1

1

1

1

1

Other

1

1

Total

20

20

20

22

21

Stacked vessels

Active vessels

20

20

20

22

21

Middle East fleet:

PSV > 900

1

1

1

1

1

PSV < 900

20

20

20

20

20

AHTS 8 - 16K

5

5

5

5

5

AHTS 4 - 8K

17

17

17

17

17

Total

43

43

43

43

43

Stacked vessels

Active vessels

43

43

43

43

43

Europe/Mediterranean fleet:

PSV > 900

39

39

40

39

40

PSV < 900

9

9

9

9

9

AHTS > 16K

2

2

2

2

2

Total

50

50

51

50

51

Stacked vessels

Active vessels

50

50

51

50

51

West Africa fleet:

PSV > 900

10

10

9

9

9

PSV < 900

20

20

19

19

19

AHTS > 16K

4

4

4

4

4

AHTS 8 - 16K

13

13

13

11

11

AHTS 4 - 8K

2

3

3

4

4

Other

22

20

20

20

21

Total

71

70

68

67

68

Stacked vessels

(6

)

(1

)

(1

)

Active vessels

65

70

68

66

67

Worldwide fleet:

PSV > 900

69

69

69

69

69

PSV < 900

70

70

70

70

71

AHTS > 16K

11

11

11

11

11

AHTS 8 - 16K

21

21

21

21

21

AHTS 4 - 8K

22

23

23

24

24

Other

24

22

22

22

23

Total

217

216

216

217

219

Stacked vessels

(7

)

(1

)

(2

)

Active vessels

210

216

216

216

217

Total active

210

216

216

216

217

Total stacked

7

1

2

Total

217

216

216

217

219

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

AVAILABLE DAYS - TOTAL FLEET:

Americas fleet:

PSV > 900

900

920

920

960

1,001

PSV < 900

1,432

1,472

1,531

1,547

1,631

AHTS > 16K

180

184

184

182

182

AHTS 8 - 16K

90

92

92

182

182

AHTS 4 - 8K

180

184

184

182

182

Other

180

184

184

123

128

Total

2,962

3,036

3,095

3,176

3,306

Asia Pacific fleet:

PSV > 900

810

828

828

819

765

PSV < 900

450

460

460

455

455

AHTS > 16K

270

276

276

273

241

AHTS 8 - 16K

180

184

221

273

273

AHTS 4 - 8K

90

92

92

91

91

Other

59

54

Total

1,800

1,840

1,877

1,970

1,879

Middle East fleet:

PSV > 900

90

92

92

91

91

PSV < 900

1,800

1,840

1,840

1,820

1,820

AHTS > 16K

32

AHTS 8 - 16K

450

460

460

455

455

AHTS 4 - 8K

1,530

1,564

1,564

1,547

1,547

Total

3,870

3,956

3,956

3,913

3,945

Europe/Mediterranean fleet:

PSV > 900

3,510

3,588

3,680

3,590

3,603

PSV < 900

810

828

828

819

838

AHTS > 16K

180

184

184

182

182

Total

4,500

4,600

4,692

4,591

4,623

West Africa fleet:

PSV > 900

900

920

828

819

819

PSV < 900

1,800

1,840

1,781

1,729

1,729

AHTS > 16K

360

368

368

364

364

AHTS 8 - 16K

1,180

1,196

1,159

1,001

1,001

AHTS 4 - 8K

180

235

276

330

364

Other

1,941

1,840

1,840

1,820

1,875

Total

6,361

6,399

6,252

6,063

6,152

Worldwide fleet:

PSV > 900

6,210

6,348

6,348

6,279

6,279

PSV < 900

6,292

6,440

6,440

6,370

6,473

AHTS > 16K

990

1,012

1,012

1,001

1,001

AHTS 8 - 16K

1,900

1,932

1,932

1,911

1,911

AHTS 4 - 8K

1,980

2,075

2,116

2,150

2,184

Other

2,121

2,024

2,024

2,002

2,057

Total

19,493

19,831

19,872

19,713

19,905

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

OUT-OF-SERVICE - STACKED DAYS:

Americas fleet:

PSV < 900

82

15

84

Total

82

15

84

West Africa fleet:

AHTS 4 - 8K

49

57

91

Other

477

Total

526

57

91

Worldwide fleet:

PSV < 900

82

15

84

AHTS 4 - 8K

49

57

91

Other

477

Total

608

15

57

175

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

AVAILABLE DAYS - ACTIVE FLEET:

Americas fleet:

PSV > 900

900

920

920

960

1,001

PSV < 900

1,350

1,457

1,531

1,547

1,547

AHTS > 16K

180

184

184

182

182

AHTS 8 - 16K

90

92

92

182

182

AHTS 4 - 8K

180

184

184

182

182

Other

180

184

184

123

128

Total

2,880

3,021

3,095

3,176

3,222

Asia Pacific fleet:

PSV > 900

810

828

828

819

765

PSV < 900

450

460

460

455

455

AHTS > 16K

270

276

276

273

241

AHTS 8 - 16K

180

184

221

273

273

AHTS 4 - 8K

90

92

92

91

91

Other

59

54

Total

1,800

1,840

1,877

1,970

1,879

Middle East fleet:

PSV > 900

90

92

92

91

91

PSV < 900

1,800

1,840

1,840

1,820

1,820

AHTS > 16K

32

AHTS 8 - 16K

450

460

460

455

455

AHTS 4 - 8K

1,530

1,564

1,564

1,547

1,547

Total

3,870

3,956

3,956

3,913

3,945

Europe/Mediterranean fleet:

PSV > 900

3,510

3,588

3,680

3,590

3,603

PSV < 900

810

828

828

819

838

AHTS > 16K

180

184

184

182

182

Total

4,500

4,600

4,692

4,591

4,623

West Africa fleet:

PSV > 900

900

920

828

819

819

PSV < 900

1,800

1,840

1,781

1,729

1,729

AHTS > 16K

360

368

368

364

364

AHTS 8 - 16K

1,180

1,196

1,159

1,001

1,001

AHTS 4 - 8K

131

235

276

273

273

Other

1,464

1,840

1,840

1,820

1,875

Total

5,835

6,399

6,252

6,006

6,061

Worldwide fleet:

PSV > 900

6,210

6,348

6,348

6,279

6,279

PSV < 900

6,210

6,425

6,440

6,370

6,389

AHTS > 16K

990

1,012

1,012

1,001

1,001

AHTS 8 - 16K

1,900

1,932

1,932

1,911

1,911

AHTS 4 - 8K

1,931

2,075

2,116

2,093

2,093

Other

1,644

2,024

2,024

2,002

2,057

Total

18,885

19,816

19,872

19,656

19,730

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

UTILIZATION - TOTAL FLEET:

Americas fleet:

PSV > 900

78.3

%

77.4

%

83.5

%

92.2

%

87.9

%

PSV < 900

53.0

74.2

76.5

80.3

70.0

AHTS > 16K

61.3

50.3

83.9

99.1

33.4

AHTS 8 - 16K

100.0

77.3

76.4

58.6

80.2

AHTS 4 - 8K

44.5

90.2

23.4

14.2

59.7

Other

91.8

72.4

69.2

99.4

100.0

Total

64.4

%

74.7

%

75.4

%

80.7

%

74.5

%

Asia Pacific fleet:

PSV > 900

67.7

%

63.4

%

63.2

%

87.6

%

93.7

%

PSV < 900

93.7

99.5

91.7

96.3

86.3

AHTS > 16K

66.7

75.4

81.8

65.3

53.4

AHTS 8 - 16K

64.1

64.9

58.8

80.8

75.9

AHTS 4 - 8K

56.2

100.0

91.7

78.5

100.0

Other

77.9

76.8

Total

73.1

%

76.2

%

73.8

%

84.9

%

84.0

%

Middle East fleet:

PSV > 900

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

PSV < 900

94.0

91.9

85.0

88.0

95.3

AHTS > 16K

69.3

AHTS 8 - 16K

63.7

64.3

71.0

66.6

50.1

AHTS 4 - 8K

86.3

80.8

75.8

82.9

86.5

Total

87.6

%

84.5

%

80.1

%

83.8

%

86.6

%

Europe/Mediterranean fleet:

PSV > 900

88.0

%

86.1

%

86.1

%

87.4

%

88.9

%

PSV < 900

79.2

93.6

81.2

87.5

90.9

AHTS > 16K

49.8

32.3

52.0

46.4

34.1

Total

84.9

%

85.3

%

83.9

%

85.8

%

87.1

%

West Africa fleet:

PSV > 900

96.1

%

88.8

%

66.0

%

78.4

%

86.9

%

PSV < 900

68.5

80.9

80.0

79.2

82.6

AHTS > 16K

95.6

80.1

74.7

79.5

89.8

AHTS 8 - 16K

83.0

78.6

85.5

98.2

98.6

AHTS 4 - 8K

66.7

73.4

63.3

71.9

66.7

Other

43.0

40.8

49.6

49.5

55.9

Total

68.8

%

69.8

%

69.2

%

72.9

%

77.1

%

Worldwide fleet:

PSV > 900

85.3

%

82.5

%

80.3

%

87.1

%

89.2

%

PSV < 900

75.4

85.5

81.6

84.3

84.3

AHTS > 16K

73.1

64.7

74.2

73.2

60.0

AHTS 8 - 16K

77.5

73.9

78.6

84.4

82.0

AHTS 4 - 8K

79.4

81.6

70.3

75.2

81.6

Other

47.2

43.7

51.4

53.4

59.2

Total

76.0

%

77.6

%

76.2

%

80.5

%

81.5

%

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

UTILIZATION - ACTIVE FLEET:

Americas fleet:

PSV > 900

78.3

%

77.4

%

83.5

%

92.2

%

87.9

%

PSV < 900

56.2

75.0

76.5

80.3

73.8

AHTS > 16K

61.3

50.3

83.9

99.1

33.4

AHTS 8 - 16K

100.0

77.3

76.4

58.6

80.2

AHTS 4 - 8K

44.5

90.2

23.4

14.2

59.7

Other

91.8

72.4

69.2

99.4

100.0

Total

66.3

%

75.1

%

75.4

%

80.7

%

76.5

%

Asia Pacific fleet:

PSV > 900

67.7

%

63.4

%

63.2

%

87.6

%

93.7

%

PSV < 900

93.7

99.5

91.7

96.3

86.3

AHTS > 16K

66.7

75.4

81.8

65.3

53.4

AHTS 8 - 16K

64.1

64.9

58.8

80.8

75.9

AHTS 4 - 8K

56.2

100.0

91.7

78.5

100.0

Other

77.9

76.8

Total

73.1

%

76.2

%

73.8

%

84.9

%

84.0

%

Middle East fleet:

PSV > 900

100.0

%

100.0

%

100.0

%

100.0

%

100.0

%

PSV < 900

94.0

91.9

85.0

88.0

95.3

AHTS > 16K

69.3

AHTS 8 - 16K

63.7

64.3

71.0

66.6

50.1

AHTS 4 - 8K

86.3

80.8

75.8

82.9

86.5

Total

87.6

%

84.5

%

80.1

%

83.8

%

86.6

%

Europe/Mediterranean fleet:

PSV > 900

88.0

%

86.1

%

86.1

%

87.4

%

88.9

%

PSV < 900

79.2

93.6

81.2

87.5

90.9

AHTS > 16K

49.8

32.3

52.0

46.4

34.1

Total

84.9

%

85.3

%

83.9

%

85.8

%

87.1

%

West Africa fleet:

PSV > 900

96.1

%

88.8

%

66.0

%

78.4

%

86.9

%

PSV < 900

68.5

80.9

80.0

79.2

82.6

AHTS > 16K

95.6

80.1

74.7

79.5

89.8

AHTS 8 - 16K

83.0

78.6

85.5

98.2

98.6

AHTS 4 - 8K

91.6

73.4

63.3

86.9

88.9

Other

57.0

40.8

49.6

49.5

55.9

Total

75.0

%

69.8

%

69.2

%

73.6

%

78.3

%

Worldwide fleet:

PSV > 900

85.3

%

82.5

%

80.3

%

87.1

%

89.2

%

PSV < 900

76.4

85.7

81.6

84.3

85.4

AHTS > 16K

73.1

64.7

74.2

73.2

60.0

AHTS 8 - 16K

77.5

73.9

78.6

84.4

82.0

AHTS 4 - 8K

81.4

81.6

70.3

77.2

85.1

Other

60.8

43.7

51.4

53.4

59.2

Total

78.4

%

77.7

%

76.2

%

80.7

%

82.3

%

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

AVERAGE VESSEL DAY RATES: (A)

Americas fleet:

PSV > 900

$

32,992

$

33,907

$

35,404

$

35,490

$

34,015

PSV < 900

27,862

24,479

22,986

22,542

21,499

AHTS > 16K

35,888

32,095

40,478

40,088

33,490

AHTS 8 - 16K

13,796

13,079

12,925

18,771

16,964

AHTS 4 - 8K

21,889

10,399

8,167

8,453

8,703

Other

21,251

27,870

23,420

30,266

30,423

Total

28,733

26,563

27,676

28,317

25,894

Asia Pacific fleet:

PSV > 900

37,304

35,984

37,341

30,070

32,387

PSV < 900

36,309

35,192

40,805

32,875

30,122

AHTS > 16K

48,843

52,170

54,756

43,808

35,411

AHTS 8 - 16K

20,764

23,746

35,682

35,678

21,757

AHTS 4 - 8K

21,890

21,959

25,883

17,758

17,315

Other

43,350

43,703

Total

36,564

36,203

40,419

32,848

30,101

Middle East fleet:

PSV > 900

16,072

16,146

15,079

14,936

14,996

PSV < 900

13,301

12,981

12,730

12,466

12,115

AHTS > 16K

12,968

AHTS 8 - 16K

12,112

11,575

10,558

10,440

10,515

AHTS 4 - 8K

12,026

11,006

10,291

9,404

9,609

Total

12,777

12,197

11,661

11,148

11,108

Europe/Mediterranean fleet:

PSV > 900

20,782

21,499

21,092

20,686

19,294

PSV < 900

18,337

19,727

20,347

18,543

18,557

AHTS > 16K

18,613

23,177

39,597

47,999

53,966

Total

20,405

21,249

21,484

20,950

19,763

West Africa fleet:

PSV > 900

34,924

34,334

31,118

31,231

30,557

PSV < 900

30,017

29,598

29,031

23,818

22,287

AHTS > 16K

29,568

32,557

32,453

27,861

24,611

AHTS 8 - 16K

21,204

19,033

18,627

18,784

16,536

AHTS 4 - 8K

17,387

18,462

17,755

11,915

9,766

Other

7,013

6,001

7,096

7,587

7,975

Total

24,244

24,038

22,044

20,093

18,687

Worldwide fleet:

PSV > 900

26,345

26,550

25,883

25,452

24,640

PSV < 900

22,697

22,550

22,666

20,170

18,932

AHTS > 16K

33,966

37,870

41,721

37,073

30,423

AHTS 8 - 16K

18,945

17,584

18,087

19,527

16,390

AHTS 4 - 8K

13,255

12,301

11,990

10,127

9,969

Other

9,746

9,691

9,410

11,968

11,797

Total

$

22,303

$

22,236

$

22,275

$

21,130

$

19,563

Note (A): Average Vessel Day Rates equals Vessel Revenue / Days Worked.

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

Americas

Vessel revenues

$

54,852

$

60,240

$

64,606

$

73,142

$

63,941

Vessel operating costs:

Crew costs

17,440

18,519

21,646

23,318

24,062

Repair and maintenance

4,266

5,271

5,227

5,645

4,534

Insurance

571

506

571

463

494

Fuel, lube and supplies

2,617

2,954

3,165

2,994

4,522

Other

10,129

6,795

5,921

5,747

5,928

Total vessel operating costs

35,023

34,045

36,530

38,167

39,540

Vessel operating margin ($)

19,829

26,195

28,076

34,975

24,401

Vessel operating margin (%)

36.2

%

43.5

%

43.5

%

47.8

%

38.2

%

Americas - Select operating statistics

Average vessels - Total fleet

33

33

34

35

36

Utilization - Total fleet

64.4

%

74.7

%

75.4

%

80.7

%

74.5

%

Average vessels - Active fleet

32

33

34

35

35

Utilization - Active fleet

66.3

%

75.1

%

75.4

%

80.7

%

76.5

%

Average day rates

$

28,733

$

26,563

$

27,676

$

28,317

$

25,894

Vessels commencing drydocks

3

1

4

3

7

Deferred drydocking and survey costs - beginning balance

$

31,149

$

33,812

$

37,103

$

31,698

$

28,688

Cash paid for deferred drydocking and survey costs

3,355

3,317

5,009

9,190

8,014

Amortization of deferred drydocking and survey costs

(5,916

)

(5,980

)

(5,621

)

(5,704

)

(5,004

)

Disposals, intersegment transfers and other

(145

)

(2,679

)

1,919

Deferred drydocking and survey costs - ending balance

$

28,443

$

31,149

$

33,812

$

37,103

$

31,698

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

Asia Pacific

Vessel revenues

$

48,228

$

51,043

$

56,283

$

55,221

$

47,781

Vessel operating costs:

Crew costs

20,331

21,954

24,685

23,023

19,306

Repair and maintenance

2,270

4,304

3,834

3,092

2,769

Insurance

324

319

327

278

273

Fuel, lube and supplies

1,767

2,002

2,560

2,335

1,937

Other

2,118

2,456

2,396

2,968

2,491

Total vessel operating costs

26,810

31,035

33,802

31,696

26,776

Vessel operating margin ($)

21,418

20,008

22,481

23,525

21,005

Vessel operating margin (%)

44.4

%

39.2

%

39.9

%

42.6

%

44.0

%

Asia Pacific - Select operating statistics

Average vessels - Total fleet

20

20

20

22

21

Utilization - Total fleet

73.1

%

76.2

%

73.8

%

84.9

%

84.0

%

Average vessels - Active fleet

20

20

20

22

21

Utilization - Active fleet

73.1

%

76.2

%

73.8

%

84.9

%

84.0

%

Average day rates

$

36,564

$

36,203

$

40,419

$

32,848

$

30,101

Vessels commencing drydocks

4

2

2

3

Deferred drydocking and survey costs - beginning balance

$

10,418

$

11,248

$

8,744

$

8,376

$

3,769

Cash paid for deferred drydocking and survey costs

7,253

1,138

4,069

1,602

4,734

Amortization of deferred drydocking and survey costs

(2,046

)

(1,968

)

(1,565

)

(1,234

)

(844

)

Disposals, intersegment transfers and other

(1,815

)

717

Deferred drydocking and survey costs - ending balance

$

13,810

$

10,418

$

11,248

$

8,744

$

8,376

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

Middle East

Vessel revenues

$

43,302

$

40,772

$

36,947

$

36,536

$

37,932

Vessel operating costs:

Crew costs

13,280

13,509

13,071

13,540

13,270

Repair and maintenance

4,100

4,162

4,625

4,300

4,508

Insurance

529

488

510

464

420

Fuel, lube and supplies

2,039

2,599

2,842

2,274

2,304

Other

4,588

4,932

6,000

7,138

6,006

Total vessel operating costs

24,536

25,690

27,048

27,716

26,508

Vessel operating margin ($)

18,766

15,082

9,899

8,820

11,424

Vessel operating margin (%)

43.3

%

37.0

%

26.8

%

24.1

%

30.1

%

Middle East - Select operating statistics

Average vessels - Total fleet

43

43

43

43

43

Utilization - Total fleet

87.6

%

84.5

%

80.1

%

83.8

%

86.6

%

Average vessels - Active fleet

43

43

43

43

43

Utilization - Active fleet

87.6

%

84.5

%

80.1

%

83.8

%

86.6

%

Average day rates

$

12,777

$

12,197

$

11,661

$

11,148

$

11,108

Vessels commencing drydocks

4

6

4

3

11

Deferred drydocking and survey costs - beginning balance

$

21,792

$

24,159

$

23,089

$

23,690

$

19,331

Cash paid for deferred drydocking and survey costs

13,464

1,328

4,764

2,737

7,520

Amortization of deferred drydocking and survey costs

(3,833

)

(3,695

)

(3,694

)

(3,338

)

(3,161

)

Disposals, intersegment transfers and other

Deferred drydocking and survey costs - ending balance

$

31,423

$

21,792

$

24,159

$

23,089

$

23,690

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

Europe/Mediterranean

Vessel revenues

$

78,205

$

84,109

$

85,325

$

83,266

$

80,381

Vessel operating costs:

Crew costs

27,111

26,993

28,818

27,085

26,282

Repair and maintenance

6,711

8,458

7,279

7,058

5,493

Insurance

848

827

827

761

756

Fuel, lube and supplies

3,147

3,171

3,924

3,461

4,094

Other

4,738

5,180

4,974

4,351

4,359

Total vessel operating costs

42,555

44,629

45,822

42,716

40,984

Vessel operating margin ($)

35,650

39,480

39,503

40,550

39,397

Vessel operating margin (%)

45.6

%

46.9

%

46.3

%

48.7

%

49.0

%

Europe/Mediterranean - Select operating statistics

Average vessels - Total fleet

50

50

51

50

51

Utilization - Total fleet

84.9

%

85.3

%

83.9

%

85.8

%

87.1

%

Average vessels - Active fleet

50

50

51

50

51

Utilization - Active fleet

84.9

%

85.3

%

83.9

%

85.8

%

87.1

%

Average day rates

$

20,405

$

21,249

$

21,484

$

20,950

$

19,763

Vessels commencing drydocks

6

4

8

8

16

Deferred drydocking and survey costs - beginning balance

$

38,431

$

41,637

$

34,779

$

27,260

$

21,078

Cash paid for deferred drydocking and survey costs

8,786

3,554

12,225

11,584

10,876

Amortization of deferred drydocking and survey costs

(6,206

)

(6,126

)

(5,367

)

(4,065

)

(3,359

)

Disposals, intersegment transfers and other

(634

)

(1,335

)

Deferred drydocking and survey costs - ending balance

$

41,011

$

38,431

$

41,637

$

34,779

$

27,260

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

West Africa

Vessel revenues

$

106,112

$

107,299

$

95,324

$

88,838

$

88,651

Vessel operating costs:

Crew costs

18,951

19,010

19,488

19,265

19,432

Repair and maintenance

4,607

4,536

4,589

4,648

4,044

Insurance

762

717

730

659

637

Fuel, lube and supplies

4,808

4,552

4,722

4,498

4,461

Other

6,927

6,170

5,923

7,148

5,174

Total vessel operating costs

36,055

34,985

35,452

36,218

33,748

Vessel operating margin ($)

70,057

72,314

59,872

52,620

54,903

Vessel operating margin (%)

66.0

%

67.4

%

62.8

%

59.2

%

61.9

%

West Africa - Select operating statistics

Average vessels - Total fleet

71

70

68

67

68

Utilization - Total fleet

68.8

%

69.8

%

69.2

%

72.9

%

77.1

%

Average vessels - Active fleet

65

70

68

66

67

Utilization - Active fleet

75.0

%

69.8

%

69.2

%

73.6

%

78.3

%

Average day rates

$

24,244

$

24,038

$

22,044

$

20,093

$

18,687

Vessels commencing drydocks

7

1

5

4

7

Deferred drydocking and survey costs - beginning balance

$

50,760

$

50,088

$

44,942

$

37,615

$

33,832

Cash paid for deferred drydocking and survey costs

10,481

8,337

9,416

14,970

8,874

Amortization of deferred drydocking and survey costs

(8,417

)

(8,115

)

(6,949

)

(5,724

)

(5,091

)

Disposals, intersegment transfers and other

1,815

450

2,679

(1,919

)

Deferred drydocking and survey costs - ending balance

$

54,639

$

50,760

$

50,088

$

44,942

$

37,615

TIDEWATER INC.

OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

Worldwide

Vessel revenues

$

330,699

$

343,463

$

338,485

$

337,003

$

318,686

Vessel operating costs:

Crew costs

97,113

99,985

107,708

106,231

102,352

Repair and maintenance

21,954

26,731

25,554

24,743

21,348

Insurance

3,034

2,857

2,965

2,625

2,580

Fuel, lube and supplies

14,378

15,278

17,213

15,562

17,318

Other

28,500

25,533

25,214

27,352

23,958

Total vessel operating costs

164,979

170,384

178,654

176,513

167,556

Vessel operating margin ($)

165,720

173,079

159,831

160,490

151,130

Vessel operating margin (%)

50.1

%

50.4

%

47.2

%

47.6

%

47.4

%

Worldwide - Select operating statistics

Average vessels - Total fleet

217

216

216

217

219

Utilization - Total fleet

76.0

%

77.6

%

76.2

%

80.5

%

81.5

%

Average vessels - Active fleet

210

216

216

216

217

Utilization - Active fleet

78.4

%

77.7

%

76.2

%

80.7

%

82.3

%

Average day rates

$

22,303

$

22,236

$

22,275

$

21,130

$

19,563

Vessels commencing drydocks

24

12

23

20

44

Deferred drydocking and survey costs - beginning balance

$

152,550

$

160,944

$

148,657

$

128,639

$

106,698

Cash paid for deferred drydocking and survey costs

43,339

17,674

35,483

40,083

40,018

Amortization of deferred drydocking and survey costs

(26,418

)

(25,884

)

(23,196

)

(20,065

)

(17,459

)

Disposals, intersegment transfers and other

(145

)

(184

)

(618

)

Deferred drydocking and survey costs - ending balance

$

169,326

$

152,550

$

160,944

$

148,657

$

128,639

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

Net income

$

42,320

$

36,619

$

45,991

$

49,917

$

46,745

Interest and other debt costs

16,344

16,742

17,622

19,127

19,476

Income tax expense

26,109

16,376

12,883

7,887

13,070

Depreciation

39,014

38,736

39,239

39,380

38,811

Amortization of deferred drydock and survey costs

26,418

25,884

23,196

20,065

17,459

Amortization of below market contracts

(351

)

(1,071

)

(1,073

)

(1,650

)

(1,206

)

EBITDA (A), (B), (C)

149,854

133,286

137,858

134,726

134,355

Non-cash indemnification assets credit

834

242

553

1,556

1,122

Non-cash stock compensation expense

3,491

3,886

3,569

3,460

2,766

Acquisition, restructuring and integration related costs

978

581

709

Adjusted EBITDA (A), (B), (C)

$

154,179

$

138,392

$

142,561

$

139,742

$

138,952

Note (A): EBITDA excludes interest and other debt costs, income tax expense, depreciation and amortization of deferred drydock and below market contracts. Additionally, Adjusted EBITDA excludes non-cash indemnification assets charge included in interest income and other; non-cash stock-based compensation expense; and acquisition, restructuring and integration related costs.

Note (B): EBITDA for the three months ended March 31, 2025, and for each of the prior four quarters includes non-cash stock-based compensation expense of $3,491, $3,886, $3,569, $3,460 and $2,766 respectively.

Note (C): EBITDA and Adjusted EBITDA for the three months ended March 31, 2025, and for each of the prior four quarters includes foreign exchange gain (losses) of $7,569, $(14,337), $5,522, $(2,376) and $(4,085) respectively.

Non-GAAP Financial Measures

We disclose and discuss EBITDA and Adjusted EBITDA as non-GAAP financial measures in our public releases, including quarterly earnings releases, investor conference calls and other filings with the Securities and Exchange Commission. We define EBITDA as earnings (net income or loss) before interest and other debt costs, income tax expense, depreciation and amortization. Additionally, Adjusted EBITDA excludes non-cash indemnification asset charge, non-cash stock-based compensation expense and acquisition, restructuring and integration related costs. Our measures of EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures presented by other companies. Other companies may calculate EBITDA and Adjusted EBITDA differently than we do, which may limit its usefulness as a comparative measure.

Because EBITDA and Adjusted EBITDA are not measures of financial performance calculated in accordance with GAAP, they should not be considered in isolation or as a substitute for operating income, net income or loss, cash provided (used) in operating activities, investing and financing activities, or other income or cash flow statement data prepared in accordance with GAAP.

EBITDA and Adjusted EBITDA are widely used by investors and other users of our financial statements as a supplemental financial measure that, when viewed with our GAAP results and the accompanying reconciliations, we believe provide additional information that is useful to gain an understanding of the factors and trends affecting our ability to service debt, pay taxes and fund drydocking and survey costs and capital expenditures. We also believe the disclosure of EBITDA and Adjusted EBITDA helps investors meaningfully evaluate and compare our cash flow generating capacity from quarter-to-quarter and year-to-year.

EBITDA and Adjusted EBITDA are also financial metrics used by management (i) as a supplemental internal measure for planning and forecasting overall expectations and for evaluating actual results against such expectations; (ii) to compare to the EBITDA and Adjusted EBITDA of other companies when evaluating potential acquisitions; and (iii) to assess our ability to service existing fixed charges and incur additional indebtedness.

TIDEWATER INC.

UNAUDITED OTHER FLEET AND FINANCIAL DATA

(In Thousands)

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

Net cash provided by operating activities (A)

$

85,973

$

91,303

$

49,136

$

78,645

$

54,765

Cash interest expense

17,505

12,816

23,535

14,925

15,621

Interest income and other

(2,157

)

(2,697

)

(1,028

)

(1,175

)

(1,483

)

Indemnification assets charge

(834

)

(242

)

(553

)

(1,556

)

(1,122

)

Additions to property and equipment

(10,266

)

(4,534

)

(5,712

)

(6,392

)

(10,942

)

Expansion capital

27

63

55

66

71

90,248

96,709

65,433

84,513

56,910

Proceeds from asset sales

4,416

10,316

1,557

3,056

12,463

Free cash flow

$

94,664

$

107,025

$

66,990

$

87,569

$

69,373

Free cash flow is a non-GAAP investment performance indicator which we believe provides useful information regarding the net cash generated by the Company before any payments to capital providers. Free cash flow is determined from net cash provided by operating activities adjusted for capital expenditures, excluding expansion capital, proceeds from asset sales, cash interest expense and interest income and other. Free cash flow excludes indemnification assets charge included in interest income and other. Free cash flow is not defined by U.S. GAAP and is not a substitute for net cash provided by operating activities.

Note (A): Net cash provided by operating activities is affected by changes in our assets and liabilities and the amounts we pay in cash for our drydocks and vessel surveys as illustrated in the following table:

Three Months Ended

March 31,

December 31,

September 30,

June 30,

March 31,

2025

2024

2024

2024

2024

Cash provided by (used in) changes in assets and liabilities, excluding drydock payments

$

17,110

$

8,846

$

(27,812

)

$

7,818

$

(640

)

Cash paid for deferred drydock and survey costs

(43,339

)

(17,674

)

(35,483

)

(40,083

)

(40,018

)

Total uses of cash for changes in assets and liabilities

$

(26,229

)

$

(8,828

)

$

(63,295

)

$

(32,265

)

$

(40,658

)