KNOT Offshore Partners LP
KNOP
$9.98 -1.19% Quote
Exchange NYSE Sector Industrials Industry Marine Shipping
Q3 2024
Reported
Published: Dec 4, 2024

Data: Financial Modeling Prep

Company Status Snapshot

Fast view of the latest quarter outcome for KNOP

Report Date

Dec 4, 2024

Quarter Q3 2024

Revenue

76.29M

YoY: +5.0%

EPS

-0.11

YoY: -129.7%

Market Move

-1.19%

Previous quarter: Q2 2024

Follow this company to get upcoming quarter alerts automatically.

Earnings Highlights

Gross Margin

23.6%

Net Income

-3.77M

YoY: -129.9%

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)
KNOP
Company KNOP

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

Historical Earnings Comparison

PeriodRevenue ($M)EPS ($)YoY GrowthReport
Q1 2025 84.03 0.22 +15.1% View
Q4 2024 91.26 0.67 +19.1% View
Q3 2024 76.29 -0.11 +5.0% View
Q2 2024 74.42 -0.42 +0.8% View
Q4 2023 73.03 -0.15 +2.6% View