KNOP
KNOP
KNOT Offshore Partners LPIncome 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 | Q2-2020 | Q4-2020 | Q2-2021 | Q2-2022 |
|---|---|---|---|---|
Bareboat revenues | $10.00M ▲ | $30.00M ▲ | $10.00M ▼ | $10.00M ▲ |
Time charter revenues service element included | $0 ▲ | $0 ▲ | $0 ▲ | $50.00M ▲ |
Time Charter Revenues | $60.00M ▲ | $170.00M ▲ | $60.00M ▼ | $0 ▼ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at KNOT Offshore Partners LP's financial evolution and strategic trajectory over the past five years.
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.
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.
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.
About KNOT Offshore Partners LP
https://www.knotoffshorepartners.comKNOT Offshore Partners LP owns, acquires, and operates shuttle tankers under long-term charters in the North Sea and Brazil. The company provides loading, transportation, discharge, and storage of crude oil under time charters and bareboat charters. As of March 17, 2022, it operated a fleet of seventeen shuttle tankers.
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 | Q2-2020 | Q4-2020 | Q2-2021 | Q2-2022 |
|---|---|---|---|---|
Bareboat revenues | $10.00M ▲ | $30.00M ▲ | $10.00M ▼ | $10.00M ▲ |
Time charter revenues service element included | $0 ▲ | $0 ▲ | $0 ▲ | $50.00M ▲ |
Time Charter Revenues | $60.00M ▲ | $170.00M ▲ | $60.00M ▼ | $0 ▼ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at KNOT Offshore Partners LP's financial evolution and strategic trajectory over the past five years.
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.
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.
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.

CEO
Derek Lowe
Compensation Summary
(Year )
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 3
Ratings Snapshot
Rating : A-
Most Recent Analyst Grades
Grade Summary
Showing Top 1 of 1
Price Target
Institutional Ownership
OPPENHEIMERFUNDS, INC.
Shares:1.79M
Value:$19.12M
INVESCO LTD.
Shares:1.78M
Value:$18.99M
683 CAPITAL MANAGEMENT, LLC
Shares:1.46M
Value:$15.61M
Summary
Showing Top 3 of 68

