Revenues were $76.3 million, operating income $17.2 million, and there was a net loss of $3.8 million. Adjusted EBITDA was $45.1 million.
— Derek Lowe (CEO & CFO)
03Detailed Report
KNOP
Company KNOP
Period
Q3 2024
CurrencyUSD
Report TypeQuarterly Earnings
GeneratedJun 27, 2026
Swipe to view all report sections
Executive Summary
KNOT Offshore Partners delivered a solid quarterly revenue footprint with continued high utilization and robust contracted coverage, even as the company reports a modest net loss for Q3 2024. Reported revenues were $76.29 million, with operating income of $17.21 million and EBITDA of around $41.0 million on a reported basis (adjusted EBITDA cited by management was $45.1 million). Net income registered at a negative $3.77 million, reflecting ongoing interest expenses and depreciation in a highly leveraged fleet structure, alongside non-cash and one-off adjustments. The quarter showcased strong cash generation: operating cash flow of $35.35 million and free cash flow of $34.51 million, contributing to an ending cash balance of $67.23 million and total liquidity of about $77 million (cash plus undrawn revolver capacity).
A defining strategic development in Q3 was the Tuva Knutsen swap, which replaced Dan Cisne in a cross-portfolio move that adds seven years of fixed or guaranteed charter revenue and reduces near-term funding needs, enhancing the fleet pipeline without new equity issuance. The company’s contracted revenue position stands at roughly $980 million on fixed contracts (average duration 2.8 years), with additional optionality averaging 2.4 years. Management stressed a positive long-term market backdrop driven by Brazilian pre-salt activity and an expected shortage of shuttle-tanker capacity, supported by about 11 newbuilds on order and sponsor Knutsen NYK’s five existing + five under construction vessels eligible for drop-downs. Near-term deployment remains focused on Dan Sabia’s utilization, including potential swaps or redeployment, to secure near-term cash flow visibility.
On the horizon, liquidity and debt maturity management remain pivotal. Two facilities moved to current liabilities in anticipation of maturities in 2025, with roughly $96 million of current installments due within the next 12 months. Management indicated ongoing debt amortization (~$90 million per year) and a continuing emphasis on securing renewals for revolvers in 1H 2025. While 2024 EBITDA/operating performance shows resilience, leverage remains meaningful, with net debt of about $876 million and interest coverage around 1.02x. The board’s prioritization of growth via drops and charter extensions, alongside potential capital management actions (dividends vs. buybacks), will be critical to translating operating momentum into sustained unitholder value.
Key Performance Indicators
Revenue
Increasing
76.29M
QoQ: 2.52% | YoY: 4.97%
Gross Profit
Decreasing
17.99M
23.58% margin
QoQ: -6.01% | YoY: -17.01%
Operating Income
Decreasing
17.21M
QoQ: 1 198.19% | YoY: -16.39%
Net Income
Decreasing
-3.77M
QoQ: 70.64% | YoY: -129.85%
EPS
Decreasing
-0.11
QoQ: 73.81% | YoY: -129.73%
Revenue Trend
Margin Analysis
Financial Highlights
Revenue, Profitability and Cash Flow
- Revenue: $76.29 million (+4.97% YoY; +2.52% QoQ) per KNOP disclosures. YoY growth supported by stable utilization and longer-term charters in the pipeline.
- Gross Profit: $17.99 million (gross margin 23.58%), down from prior periods (YoY -17.01%; QoQ -6.01%), reflecting a mix of charter timing, maintenance, and operating costs.
- Operating Income: $17.21 million (operating margin 22.56%); YoY -16.39%; QoQ +1,198.19% (reflecting operational leverage and non-operational variance across quarters).
- EBITDA: $41.02 million (reported); management cites adjusted EBITDA of $45.10 million in the earnings presentation, indicating non-GAAP adjustments contributing to higher headline EBITDA.
- Net Income: -$3.77 million; net income margin -4.95% (YoY -129.85% as per provided metrics, QoQ +70.64%); EPS -$0.11.
- Free Cash Flow: $34.51 million; Operating Cash Flow: $35.35 million; Cash Conversion factors favorable given working capital dynamics and recurring charter receipts.
- Liquidity and Balance Sheet: Cash and cash equivalents of $67.23 million; total liquidity about $77 million (including undrawn revolver capacity).
- Leverage and Coverage: Total debt $943.35 million; net debt $876.12 million; debt-to-capitalization 61.5%; debt-to-equity 1.60; interest coverage 1.02x; current ratio 0.44x; quick ratio 0.42x; cash ratio 0.32x. Payouts and dividends are currently modest, with a dividend yield around 1.12% given market price.
- Asset and Collateral: 17 of 18 vessels are debt-secured; Dan Sabia remains debt-free; revolvers totaling $50 million unsecured. Current installments due over the next 12 months total about $96 million.
- Contracted Revenue Pipeline: Fixed contracts total approximately $980 million, averaging 2.8 years; optioned charter revenue adds around 2.4 years of additional coverage. Management highlighted a resilient pipeline even as near-term vessel deployments evolve.
Income Statement
Metric
Value
YoY Change
QoQ Change
Revenue
76.29M
4.97%
2.52%
Gross Profit
17.99M
-17.01%
-6.01%
Operating Income
17.21M
-16.39%
1 198.19%
Net Income
-3.77M
-129.85%
70.64%
EPS
-0.11
-129.73%
73.81%
Key Financial Ratios
Gross Profit Margin
Fair
23.60%
Gross profit margin is moderate, room for improvement in cost management
Operating Profit Margin
Good
22.60%
Operating margin is healthy and competitive within industry standards
Net Profit Margin
Weak
-0.05%
Net profit margin is below industry norms, profitability concerns
Return on Assets
Weak
0.00%
Return on assets suggests inefficient capital allocation
Return on Equity
Weak
-0.01%
Return on equity suggests inefficient capital allocation
Current Ratio
Concern
0.44
Current ratio below safe levels, potential liquidity risk
Debt to Equity
High Risk
1.60
Debt-to-equity indicates high leverage and elevated financial risk
P/E Ratio
Negative
-15.45x
Negative earnings make P/E ratio not meaningful
Price to Book
Undervalued
0.40x
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.