"We're actually looking at both. I mean, the market is strengthening so there's always the potential for, as it were, a routine contract over the longer term. But we're open minded as to what the best way to get value from Dan Sabia is going to be."
— Derek Lowe
03Detailed Report
KNOP
Company KNOP
Period
Q2 2024
CurrencyUSD
Report TypeQuarterly Earnings
GeneratedJun 27, 2026
Swipe to view all report sections
Executive Summary
KNOT Offshore Partners (KNOP) reported Q2 2024 revenues of $74.4 million with a GAAP net loss of $12.9 million, driven in large part by vessel impairments on two Panamax assets. Excluding impairments, operating income would be $17.7 million and net income $3.5 million, with Adjusted EBITDA of $45.5 million. The quarter featured very high utilization (98.8%) and liquidity of $66 million (cash of $56 million plus $10 million undrawn on facilities). Management highlighted a constructive near‑term market backdrop, bolstered by Brazil‑driven shuttle tanker demand and a pipeline of long‑term contracts, while also detailing fleet growth initiatives (notably the Tuva Knutsen acquisition) and a swap that reduces fleet age and increases long‑term cash flow visibility. However, near‑term headline profitability is pressured by debt service and an upcoming refinancing agenda, including balloon payments and scheduled debt maturities. The contracted revenue backlog stood at $773 million on fixed contracts averaging 2.3 years, with additional options matching a further ~2.3 years. The company also signaled continued emphasis on securing near‑term coverage for Dan Sabia and Hilda Knutsen and a cautious stance toward leverage deployment given refinancing needs. Overall, KNOP presents a mixed near‑term earnings profile (impairment drag) but a constructive long‑term outlook anchored by Brazil market expansion, sponsor guarantees, and disciplined capital management.
Key Performance Indicators
Revenue
Increasing
74.42M
QoQ: 1.90% | YoY: 0.81%
Gross Profit
Decreasing
19.14M
25.71% margin
QoQ: -2.72% | YoY: -5.60%
Operating Income
Increasing
1.33M
QoQ: -92.67% | YoY: 104.25%
Net Income
Increasing
-12.85M
QoQ: -143.30% | YoY: 68.18%
EPS
Increasing
-0.42
QoQ: -180.00% | YoY: 64.41%
Revenue Trend
Margin Analysis
Financial Highlights
Revenue: $74.420 million (+0.81% YoY; +1.90% QoQ). Gross Profit: $19.136 million (gross margin 25.7%; YoY -5.60%; QoQ -2.72%). Operating Income: $1.326 million (operating margin 1.78%; YoY +104.25%; QoQ -92.67%). EBITDA: $31.796 million (EBITDA margin 42.7%). Net Income: -$12.851 million (net margin -17.27%; YoY change not directly comparable due to impairments; QoQ -143.3%). EPS (diluted): -$0.42. Adjusted EBITDA (reported): $45.5 million. Utilization: 98.8%. Liquidity: $66.0 million total (cash $56.6 million; $10.0 million undrawn on facilities). Cash flow: Operating cash flow $33.78 million; Free cash flow $33.77 million. Capital expenditures: $5.0 million. Debt: Total debt $897.1 million; Net debt $840.5 million. Secured debt: $861.0 million; Unsecured debt: $50.0 million. Fixed contracted revenue backlog: $773 million with average duration 2.3 years; Options add another ~2.3 years. Fleet age: ~10.2 years. Dividend: $0.026 per common unit; payout ratio negative (−0.20) given the quarter’s loss.
Income Statement
Metric
Value
YoY Change
QoQ Change
Revenue
74.42M
0.81%
1.90%
Gross Profit
19.14M
-5.60%
-2.72%
Operating Income
1.33M
104.25%
-92.67%
Net Income
-12.85M
68.18%
-143.30%
EPS
-0.42
64.41%
-180.00%
Key Financial Ratios
Gross Profit Margin
Fair
25.70%
Gross profit margin is moderate, room for improvement in cost management
Operating Profit Margin
Weak
1.78%
Operating margin is below industry norms, profitability concerns
Net Profit Margin
Weak
-0.17%
Net profit margin is below industry norms, profitability concerns
Return on Assets
Weak
-0.01%
Return on assets suggests inefficient capital allocation
Return on Equity
Weak
-0.02%
Return on equity suggests inefficient capital allocation
Current Ratio
Concern
0.76
Current ratio below safe levels, potential liquidity risk
Debt to Equity
High Risk
1.50
Debt-to-equity indicates high leverage and elevated financial risk
P/E Ratio
Negative
-5.66x
Negative earnings make P/E ratio not meaningful
Price to Book
Undervalued
0.49x
Trading below book value, potential value opportunity or distressed
Management Insights Available for Members
Get exclusive access to management commentary, earnings call quotes, and forward guidance from company leadership.