KNOP - KNOT Offshore Partn... Stock Analysis | Stock Taper
Logo
KNOT Offshore Partners LP

KNOP

KNOT Offshore Partners LP NYSE
$10.14 -0.83% (-0.09)

Market Cap $347.94 M
52w High $11.15
52w Low $6.16
Dividend Yield 1.12%
Frequency Quarterly
P/E 14.69
Volume 99.81K
Outstanding Shares 34.05M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q4-2025 $96.49M $2.51M $-6.25M -6.47% $-0.19 $59.25M
Q3-2025 $96.87M $1.54M $15.11M 15.6% $0.44 $60.32M
Q2-2025 $87.06M $1.55M $6.81M 7.82% $0.2 $51.82M
Q1-2025 $84.03M $29.22M $7.58M 9.02% $0.22 $49.99M
Q4-2024 $91.25M $1.53M $23.25M 25.48% $0.68 $64.9M

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q4-2025 $88.98M $1.68B $1.06B $620.97M
Q3-2025 $77.21M $1.72B $1.09B $621.44M
Q2-2025 $66.32M $1.62B $1B $610.8M
Q1-2025 $67.26M $1.65B $1.04B $616.11M
Q4-2024 $66.93M $1.57B $961.03M $611.13M

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q4-2025 $-6.25M $41.99M $353.21K $-30.63M $11.78M $41.91M
Q3-2025 $15.11M $44.25M $-26.04M $-7.32M $10.88M $44.26M
Q2-2025 $6.81M $34.01M $24.89K $-35.08M $-938K $34M
Q1-2025 $7.58M $36.02M $827K $-36.68M $327K $35.81M
Q4-2024 $23.25M $41.22M $-783K $-40.23M $-292K $41.2M

Revenue by Products

Product Q2-2020Q4-2020Q2-2021Q2-2022
Bareboat revenues
Bareboat revenues
$10.00M $30.00M $10.00M $10.00M
Time charter revenues service element included
Time charter revenues service element included
$0 $0 $0 $50.00M
Time Charter Revenues
Time Charter Revenues
$60.00M $170.00M $60.00M $0

Q4 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at KNOT Offshore Partners LP's financial evolution and strategic trajectory over the past five years.

+ Strengths

KNOP combines strong operating and free cash flow with a tangible, specialized asset base and a leading position in the niche market for shuttle tankers. Its long‑term, fixed‑rate charters with major energy companies provide revenue visibility, while its relationship with a technologically sophisticated sponsor offers access to modern vessels, technical expertise, and a pipeline of potential growth opportunities. Operational margins and cash conversion are robust, underpinning the ability to service debt and fund distributions when conditions are favorable.

! Risks

The partnership’s main vulnerabilities lie in its high leverage, tight short‑term liquidity metrics, and dependence on a capital‑intensive asset class tied to offshore oil development. Significant interest and depreciation expenses compress net income, and zero retained earnings suggest limited historical profit retention. Contract roll‑offs, customer concentration, and changing offshore investment patterns could all affect vessel utilization and future cash flows. Refinancing risk and exposure to interest rate and credit conditions are amplified by the heavy use of debt.

Outlook

Based on the information provided, KNOP appears positioned for relatively stable operations as long as its key charter contracts remain in place and offshore production in its core regions stays resilient. Strong current cash generation provides room to navigate near‑term challenges, but the longer‑term outlook will depend on its ability to refinance debt on acceptable terms, manage fleet renewal and capex needs, and adapt to the evolving energy landscape. Its technological capabilities and sponsor support are positives, yet the combination of financial leverage and exposure to offshore oil means that future performance could be sensitive to shifts in both capital markets and the pace of the energy transition.