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

KNOP

KNOT Offshore Partners LP NYSE
$10.69 2.99% (+0.31)

Market Cap $363.94 M
52w High $11.15
52w Low $5.35
Dividend Yield 1.12%
Frequency Quarterly
P/E 7.92
Volume 104.31K
Outstanding Shares 34.05M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
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
Q3-2024 $76.29M $772K $-3.77M -4.95% $-0.11 $41.02M

What's going well?

Revenue grew 11%, and profits more than doubled. Margins improved across the board, and the company kept costs tightly controlled. Earnings per share rose sharply.

What's concerning?

Interest expense is very high and rising, eating into profits. The business still relies on keeping costs flat to drive profit growth, and any increase in debt costs could hurt results.

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
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
Q3-2024 $67.22M $1.59B $1B $590.49M

What's financially strong about this company?

The company owns a lot of real, tangible assets and has positive equity. There is no goodwill or intangible asset risk, and cash increased this quarter.

What are the financial risks or weaknesses?

Short-term debt and bills have surged, far outpacing cash and liquid assets. Liquidity is tight, and the company may need to refinance or raise money soon.

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
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
Q3-2024 $-3.77M $35.35M $520K $-25.39M $10.61M $34.51M

What's strong about this company's cash flow?

The company is generating much more cash than its reported profits, with $44 million in free cash flow and a growing cash balance. It is self-funding, paying down debt, and returning cash to shareholders through dividends and buybacks.

What are the cash flow concerns?

Recent working capital gains may be one-time, and debt paydown has slowed compared to last quarter. Very low capital spending may not be sustainable if assets need maintenance or replacement.

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

Q3 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 a defensible niche position with solid cash generation. It benefits from long‑term contracts with major oil companies, a technically advanced and specialized fleet, and support from a strong sponsor. Operating and free cash flows are healthy, overhead is lean, and recent gross and operating margin trends show that the business can recover from a poor year. On the balance sheet, cash and current assets have improved, and management is clearly focused on deleveraging.

! Risks

The main concerns center on financial risk and structural industry exposure. Leverage is still high, liquidity remains tight, and equity has eroded over time, leaving less cushion against shocks. Earnings have been volatile, including a recent loss year, and margins are below historical levels. The business is heavily tied to offshore oil development, with concentration in a small number of large customers and projects, and it operates in a capital‑intensive, regulation‑heavy environment that will likely require ongoing investment to meet decarbonization demands.

Outlook

The overall picture is one of cautious stabilization. KNOP appears to be shifting from a period of high distributions and rising leverage to one focused on preserving cash, paying down debt, and gradually rebuilding financial resilience. As long as offshore shuttle tanker demand holds up and contract coverage remains strong, the partnership has the cash‑flow capacity to continue this repair process. Future performance will depend on how effectively it manages refinancing, contract renewals, and fleet renewal in the context of the broader energy transition and tightening environmental standards.