"The partnership remains financially resilient with a strong contracted revenue position of $870 million at the end of Q4 on fixed contracts which average 2.4 years in duration. Charterers' options are additional to this and average a further 4.8 years."
— Derek Lowe, Chief Executive and Chief Financial Officer
03Detailed Report
KNOP
Company KNOP
Period
Q4 2024
CurrencyUSD
Report TypeQuarterly Earnings
GeneratedJun 27, 2026
Swipe to view all report sections
Executive Summary
KNOT Offshore Partners delivered a solid fourth quarter of 2024, characterized by a high utilization rate, a robust fixed-contract backlog, and meaningful fleet optimization moves that strengthen visibility into 2025 cash flows. Q4 revenues of $91.3 million, operating income of $34.7 million, net income of $23.3 million and Adjusted EBITDA of $63.1 million underscored a resilient business, anchored by a contracted revenue position of roughly $870 million at period-end and an average of 2.4 years of fixed-duration contracts with an additional ~4.8 years of optional extensions. The company closed the quarter with about $90 million of available liquidity (cash of $67 million plus $23 million undrawn on revolvers) and 98.3% vessel utilization, with no planned drydock impact on scheduled operations.
Strategically, KNOP completed the Dan Sabia↔Live Knutsen swap, a move management described as expanding fixed and guaranteed future revenue while concentrating the fleet in the most in-demand shuttle-tanker classes. The Live Knutsen bring ~5 years of fixed/guaranteed revenue, enhancing near-term visibility and reducing funding needs. Management also highlighted a 94% fixed charter coverage for 2025 (and 75% fixed for 2026), with options totaling an average of ~4.8 years, suggesting a favorable glide path for cash flow in a tightening market. Funded debt repayment at roughly $90 million annually remains the core deleveraging cadence, including obligations tied to the Tuva acquisition, and the balance sheet shows continued secured-debt concentration (about $883 million secured of $910 million total) with four revolvers maturing in 2025.
Looking ahead, KNOP acknowledged ongoing refinancings and a continued emphasis on accretive drop-downs to extend charter visibility and support a sustainable distribution. The management tone remained constructive about industry dynamics—Brazilian pre-salt and North Sea production ramps (e.g., Johan Castberg and Penguins) driving shuttle-tanker demand—while noting the need to actively manage charter rollovers given the open periods in 2025 and beyond.
Key Performance Indicators
Revenue
Increasing
91.26M
QoQ: 19.61% | YoY: 19.08%
Gross Profit
Increasing
36.20M
39.66% margin
QoQ: 101.24% | YoY: 69.56%
Operating Income
Increasing
34.67M
QoQ: 101.38% | YoY: 75.88%
Net Income
Increasing
23.25M
QoQ: 716.25% | YoY: 212.60%
EPS
Increasing
0.67
QoQ: 709.09% | YoY: 204.55%
Revenue Trend
Margin Analysis
Financial Highlights
Revenue: $91.3m in Q4 2024; YoY ~+24.9% and QoQ ~+19.6% (per company-reported YoY/QoQ metrics). Gross Profit: $36.2m; Gross Margin: 39.66% (0.3966). EBITDA: $64.9m; EBITDA Margin: ~71.1%. Operating Income: $34.7m; Operating Margin: ~38.0%. Net Income: $23.3m; Net Margin: ~25.5%. Diluted EPS: $0.67. Free Cash Flow: $41.2m. Operating Cash Flow: $41.22m; Cash at End of Period: $66.93m; Net Debt: $839.1m; Total Debt: $906.0m; Cash & Equivalents: $66.9m. Fixed Charter Backlog/Exposure: $870m contracted revenue on fixed contracts (avg. 2.4 years) with options averaging 4.8 years; 2025 fixed-charge coverage ~94% and 2026 fixed ~75%. Dividends: quarterly cash distribution declared post-Q4: $0.026 per common unit. Liquidity: $90m available liquidity (cash + undrawn revolver capacity). Leverage: Debt/Capitalization ~0.597; Debt/EBITDA and interest coverage ~2.13x (as per disclosed ratios).
Income Statement
Metric
Value
YoY Change
QoQ Change
Revenue
91.26M
19.08%
19.61%
Gross Profit
36.20M
69.56%
101.24%
Operating Income
34.67M
75.88%
101.38%
Net Income
23.25M
212.60%
716.25%
EPS
0.67
204.55%
709.09%
Key Financial Ratios
Gross Profit Margin
Fair
39.70%
Gross profit margin is moderate, room for improvement in cost management
Operating Profit Margin
Excellent
38.00%
Operating margin is exceptional, indicating strong pricing power and operational efficiency
Net Profit Margin
Excellent
25.50%
Net profit margin is exceptional, indicating strong pricing power and operational efficiency
Return on Assets
Weak
1.48%
Return on assets suggests inefficient capital allocation
Return on Equity
Weak
3.80%
Return on equity suggests inefficient capital allocation
Current Ratio
Concern
0.33
Current ratio below safe levels, potential liquidity risk
Debt to Equity
High Risk
1.48
Debt-to-equity indicates high leverage and elevated financial risk
P/E Ratio
Value
2.01x
P/E ratio suggests potential undervaluation or stable earnings
Price to Book
Undervalued
0.31x
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.