Symbols / KNOP Stock $10.52 +0.86% KNOT Offshore Partners LP

Energy • Oil & Gas Midstream • United Kingdom • NYQ
KNOP (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: SMA 50: SMA 200:
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Energy
Industry Oil & Gas Midstream
CEO Mr. Derek Lowe
Exch · Country NYQ · United Kingdom
Market Cap 363.50M
Enterprise Value 1.31B
Income 16.46M
Sales 363.84M
FCF (ttm) 156.06M
Book/sh 15.52
Cash/sh 2.64
Employees 1
Insider 10d
IPO Apr 10, 2013
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 21.67%
P/E 21.92
Forward P/E 13.75
PEG
P/S 1.00
P/B 0.68
P/C
EV/EBITDA 6.53
EV/Sales 3.61
Quick Ratio 0.23
Current Ratio 0.26
Debt/Eq 154.13
LT Debt/Eq
EPS (ttm) 0.48
EPS next Y 0.77
EPS Growth
Revenue Growth 13.00%
EPS Gr Q/Q
Rev Gr Q/Q
Earnings (next) 2026-05-19
Earnings (prior) 2026-03-25
ROA 3.95%
ROE 3.78%
ROIC
Gross Margin 63.23%
Oper. Margin 29.67%
Profit Margin 6.39%
Shs Outstand 33.66M
Shs Float 21.79M
Insider Own 28.97%
Instit Own 33.55%
Short Float 1.14%
Short Ratio 1.69
Short Interest 272.96K
52W High 11.15
vs 52W High -5.65%
52W Low 6.16
vs 52W Low 70.78%
Beta -0.13
Impl. Vol. 60.35%
Rel Volume 1.41
Avg Volume 115.38K
Volume 162.65K
Target (mean) $14.50
Tgt Median $14.50
Tgt Low $14.00
Tgt High $15.00
# Analysts 2
Recom Buy
Prev Close $10.43
Price $10.52
Change 0.86%
About

KNOT Offshore Partners LP acquires, owns, and operates shuttle tankers under long-term charters in the North Sea and Brazil. It provides loading, transportation, and discharge of crude oil under time charters and bareboat charters. The company was founded in 2013 and is headquartered in Aberdeen, the United Kingdom.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus Mean price target
2. Current target Latest analyst target
3. DCF / Fair value Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$10.52
Low
$14.00
High
$15.00
Mean
$14.50

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-12-08 down Alliance Global Partners Buy → Neutral
2023-05-30 up Alliance Global Partners Neutral → Buy $8
2023-02-01 up Alliance Global Partners Sell → Neutral
2023-01-12 down Alliance Global Partners Buy → Sell $6
2022-12-13 init Alliance Global Partners — → Buy $16
2021-01-20 down Barclays Equal-Weight → Underweight $17
2021-01-07 init B. Riley FBR — → Buy $20
2019-10-21 init BTIG — → Buy $24
2019-08-30 main Barclays — → Equal-Weight $21
2018-03-28 main Citigroup Neutral → Neutral $21
2016-08-17 main Barclays — → Equal-Weight $20
2016-07-12 main Citigroup — → Neutral $20
2016-02-22 main Barclays — → Equal-Weight $17
2016-01-12 down Citigroup Buy → Neutral $14
2016-01-11 down Barclays Overweight → Equal-Weight $16
2015-10-14 down Clarkson Capital Markets Buy → Neutral $20
2015-08-25 init Wells Fargo — → Market Perform
2015-08-14 main Barclays — → Overweight $22
2015-07-13 main Barclays — → Overweight $26
2015-01-16 init UBS — → Buy $29
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
364.44
+14.39%
318.60
+9.59%
290.72
+8.24%
268.58
Operating Revenue
361.65
+16.46%
310.54
+8.61%
285.93
+6.90%
267.49
Cost Of Revenue
253.48
+13.19%
223.94
+6.74%
209.79
+6.89%
196.26
Reconciled Cost Of Revenue
253.48
+13.19%
223.94
+6.74%
209.79
+6.89%
196.26
Gross Profit
110.96
+17.22%
94.66
+16.97%
80.93
+11.90%
72.32
Operating Expense
7.40
+21.94%
6.07
-1.22%
6.14
+0.72%
6.10
Selling General And Administration
7.40
+21.94%
6.07
-1.22%
6.14
+0.72%
6.10
General And Administrative Expense
7.40
+21.94%
6.07
-1.22%
6.14
+0.72%
6.10
Other Gand A
7.40
+21.94%
6.07
-1.22%
6.14
+0.72%
6.10
Total Expenses
260.88
+13.42%
230.00
+6.52%
215.93
+6.70%
202.36
Operating Income
103.57
+16.90%
88.60
+18.47%
74.78
+12.93%
66.22
Total Operating Income As Reported
84.65
+16.09%
72.92
+190.08%
25.14
-62.04%
66.22
EBITDA
197.01
+3.32%
190.68
+35.34%
140.90
-31.41%
205.43
Normalized EBITDA
216.94
+8.19%
200.51
+8.14%
185.41
+9.26%
169.70
Reconciled Depreciation
112.95
+1.89%
110.85
+0.55%
110.25
+4.03%
105.98
EBIT
84.06
+5.30%
79.83
+160.50%
30.64
-69.19%
99.45
Total Unusual Items
-19.93
-102.83%
-9.83
+77.93%
-44.52
-224.59%
35.73
Total Unusual Items Excluding Goodwill
-19.93
-102.83%
-9.83
+77.93%
-44.52
-224.59%
35.73
Special Income Charges
-18.92
-20.64%
-15.68
+68.42%
-49.65
0.00
Impairment Of Capital Assets
Write Off
20.26
+23.65%
16.38
-67.00%
49.65
0.00
Net Income
23.26
+65.37%
14.06
+140.97%
-34.33
-158.51%
58.67
Pretax Income
24.42
+66.18%
14.70
+137.76%
-38.92
-165.37%
59.54
Net Non Operating Interest Income Expense
-59.21
+7.58%
-64.07
+7.40%
-69.19
-63.15%
-42.41
Interest Expense Non Operating
59.64
-8.43%
65.13
-6.38%
69.57
+74.30%
39.91
Net Interest Income
-59.21
+7.58%
-64.07
+7.40%
-69.19
-63.15%
-42.41
Interest Expense
59.64
-8.43%
65.13
-6.38%
69.57
+74.30%
39.91
Interest Income Non Operating
3.57
-1.79%
3.64
+4.84%
3.47
+321.90%
0.82
Interest Income
3.57
-1.79%
3.64
+4.84%
3.47
+321.90%
0.82
Other Income Expense
-19.93
-102.83%
-9.83
+77.93%
-44.52
-224.59%
35.73
Gain On Sale Of Security
-1.01
-117.30%
5.86
+14.09%
5.13
-85.64%
35.73
Tax Provision
1.16
+84.31%
0.63
+113.73%
-4.59
-625.14%
0.88
Tax Rate For Calcs
0.00
+10.91%
0.00
-64.22%
0.00
+1100.00%
0.00
Tax Effect Of Unusual Items
-0.95
-124.96%
-0.42
+92.10%
-5.34
-1595.11%
0.36
Net Income Including Noncontrolling Interests
23.26
+65.37%
14.06
+140.97%
-34.33
-158.51%
58.67
Net Income From Continuing Operation Net Minority Interest
23.26
+65.37%
14.06
+140.97%
-34.33
-158.51%
58.67
Net Income From Continuing And Discontinued Operation
23.26
+65.37%
14.06
+140.97%
-34.33
-158.51%
58.67
Net Income Continuous Operations
23.26
+65.37%
14.06
+140.97%
-34.33
-158.51%
58.67
Normalized Income
42.24
+79.98%
23.47
+384.20%
4.85
-79.19%
23.29
Net Income Common Stockholders
16.16
+126.57%
7.13
+117.66%
-40.37
-179.28%
50.92
Diluted EPS
0.48
+128.57%
0.21
+120.83%
-1.01
-158.23%
1.73
Basic EPS
0.48
+128.57%
0.21
+120.83%
-1.01
-158.23%
1.73
Basic Average Shares
33.92
-0.37%
34.05
+0.00%
34.05
+0.48%
33.88
Diluted Average Shares
38.17
-0.60%
38.40
+12.79%
34.05
+0.48%
33.88
Diluted NI Availto Com Stockholders
16.16
+126.57%
7.13
+117.66%
-40.37
-179.28%
50.92
Gain On Sale Of PPE
1.34
+90.90%
0.70
0.00
0.00
Preferred Stock Dividends
7.10
+2.42%
6.93
+14.80%
6.04
-22.07%
7.75
Total Other Finance Cost
3.15
+21.99%
2.58
-16.59%
3.09
-6.87%
3.32
Line Item Trend 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total Assets
1,572.16
-1.52%
1,596.49
-7.93%
1,733.95
Current Assets
95.37
+6.23%
89.78
+4.47%
85.93
Cash Cash Equivalents And Short Term Investments
66.93
+4.71%
63.92
+34.35%
47.58
Cash And Cash Equivalents
66.93
+4.71%
63.92
+34.35%
47.58
Receivables
11.64
+56.23%
7.45
-47.17%
14.10
Accounts Receivable
7.05
+44.51%
4.88
-46.16%
9.07
Other Receivables
1.02
+5.38%
0.97
-48.15%
1.86
Taxes Receivable
1.34
+6.62%
1.25
+6.91%
1.17
Inventory
3.30
-10.61%
3.70
-35.82%
5.76
Prepaid Assets
1.50
-4.02%
1.57
+19.60%
1.31
Hedging Assets Current
8.11
-37.69%
13.02
-13.61%
15.07
Other Current Assets
3.88
+3026.61%
0.12
-94.13%
2.11
Total Non Current Assets
1,476.79
-1.99%
1,506.71
-8.57%
1,648.02
Net PPE
1,463.46
-2.12%
1,495.12
-8.48%
1,633.64
Gross PPE
2,422.82
+0.93%
2,400.56
+0.41%
2,390.88
Accumulated Depreciation
-959.36
-5.96%
-905.44
-19.57%
-757.24
Other Properties
1.27
-40.31%
2.13
-5.97%
2.26
Goodwill And Other Intangible Assets
0.00
-100.00%
0.07
Other Intangible Assets
0.07
Non Current Accounts Receivable
4.82
1.45
Non Current Deferred Assets
3.33
-23.68%
4.36
0.00
Non Current Deferred Taxes Assets
3.33
-23.68%
4.36
0.00
Total Liabilities Net Minority Interest
961.03
-2.83%
989.01
-8.57%
1,081.74
Current Liabilities
287.12
+125.06%
127.58
-67.29%
389.99
Payables And Accrued Expenses
19.13
-29.60%
27.17
+56.72%
17.34
Payables
7.66
-38.18%
12.39
+85.41%
6.68
Accounts Payable
5.77
-43.71%
10.24
+140.00%
4.27
Current Accrued Expenses
11.46
-22.40%
14.78
+38.72%
10.65
Total Tax Payable
0.06
+36.36%
0.04
-93.71%
0.70
Income Tax Payable
0.06
+36.36%
0.04
-93.71%
0.70
Current Debt And Capital Lease Obligation
257.83
+157.98%
99.94
-73.03%
370.50
Current Debt
256.66
+159.36%
98.96
-73.24%
369.79
Other Current Borrowings
256.66
+159.36%
98.96
-73.24%
369.79
Current Capital Lease Obligation
1.17
+19.35%
0.98
+37.34%
0.71
Current Deferred Liabilities
10.16
+2076.66%
0.47
-78.33%
2.15
Current Deferred Revenue
10.16
+2076.66%
0.47
-78.33%
2.15
Other Current Liabilities
6.75
Total Non Current Liabilities Net Minority Interest
673.91
-21.77%
861.44
+24.53%
691.75
Long Term Debt And Capital Lease Obligation
648.17
-24.54%
858.97
+24.82%
688.15
Long Term Debt
648.08
-24.45%
857.83
+24.94%
686.60
Long Term Capital Lease Obligation
0.10
-91.52%
1.14
-26.00%
1.55
Non Current Deferred Liabilities
25.74
+944.90%
2.46
-31.62%
3.60
Non Current Deferred Revenue
25.64
+997.82%
2.34
-26.49%
3.18
Non Current Deferred Taxes Liabilities
0.09
-28.35%
0.13
-70.05%
0.42
Stockholders Equity
0.00
0.00
0.00
Common Stock Equity
611.13
+0.60%
607.48
-6.86%
652.21
Share Issued
34.94
+0.00%
34.94
+0.00%
34.94
+3.65%
33.71
Ordinary Shares Number
34.94
+0.00%
34.94
+0.00%
34.94
+3.65%
33.71
Total Equity Gross Minority Interest
611.13
+0.60%
607.48
-6.86%
652.21
Total Capitalization
1,259.21
-14.07%
1,465.31
+9.45%
1,338.81
Working Capital
-191.75
-407.30%
-37.80
+87.57%
-304.06
Invested Capital
1,515.87
-3.09%
1,564.27
-8.45%
1,708.60
Total Debt
906.00
-5.52%
958.91
-9.42%
1,058.65
Net Debt
837.80
-6.17%
892.87
-11.49%
1,008.81
Capital Lease Obligations
1.27
-40.31%
2.13
-5.97%
2.26
Net Tangible Assets
0.00
0.00
0.00
Tangible Book Value
611.13
+0.60%
607.48
-6.86%
652.21
Derivative Product Liabilities
0.00
0.00
-100.00%
4.26
Duefrom Related Parties Current
2.23
+540.80%
0.35
-82.58%
2.00
Dueto Related Parties Current
1.83
-12.87%
2.11
+22.66%
1.72
Financial Assets
5.19
-28.22%
7.23
-49.72%
14.38
General Partnership Capital
9.35
+0.73%
9.29
-8.17%
10.11
Interest Payable
4.94
-1.91%
5.03
+4.72%
4.80
Limited Partnership Capital
601.78
+0.60%
598.19
-6.84%
642.10
Total Partnership Capital
611.13
+0.60%
607.48
-6.86%
652.21
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
155.74
+13.56%
137.15
+4.18%
131.64
+30.41%
100.94
Cash Flow From Continuing Operating Activities
155.74
+13.56%
137.15
+4.18%
131.64
+30.41%
100.94
Net Income From Continuing Operations
23.26
+65.37%
14.06
+140.97%
-34.33
-158.51%
58.67
Depreciation Amortization Depletion
112.95
+1.89%
110.85
+0.55%
110.25
+4.03%
105.98
Depreciation
119.70
+7.05%
111.82
+0.83%
110.90
+3.24%
107.42
Amortization Cash Flow
-6.76
-601.56%
-0.96
-47.93%
-0.65
+54.85%
-1.44
Depreciation And Amortization
112.95
+1.89%
110.85
+0.55%
110.25
+4.03%
105.98
Amortization Of Intangibles
-6.76
-601.56%
-0.96
-47.93%
-0.65
+54.85%
-1.44
Other Non Cash Items
-12.77
-1162.95%
1.20
+106.93%
-17.34
-16.20%
-14.92
Asset Impairment Charge
20.26
+23.65%
16.38
-67.00%
49.65
0.00
Deferred Tax
1.16
+84.31%
0.63
+113.73%
-4.59
-625.14%
0.88
Deferred Income Tax
1.16
+84.31%
0.63
+113.73%
-4.59
-625.14%
0.88
Operating Gains Losses
8.48
-3.55%
8.79
-5.11%
9.27
+124.11%
-38.44
Gain Loss On Investment Securities
10.43
+19.63%
8.72
-5.22%
9.20
+123.90%
-38.49
Net Foreign Currency Exchange Gain Loss
-0.61
-178.48%
0.78
+1058.21%
0.07
+36.73%
0.05
Gain Loss On Sale Of PPE
-1.34
-90.90%
-0.70
0.00
0.00
Change In Working Capital
2.52
+117.09%
-14.74
-175.99%
19.40
+279.77%
-10.79
Change In Receivables
-2.91
+80.92%
-15.26
-1024.97%
1.65
-24.07%
2.17
Change In Inventory
-1.07
-282.85%
0.58
-72.74%
2.14
+198.89%
-2.16
Change In Prepaid Assets
-1.63
-123.88%
6.81
+552.73%
-1.50
+67.88%
-4.68
Change In Payables And Accrued Expense
6.82
+372.85%
-2.50
-124.09%
10.38
+190.87%
3.57
Change In Accrued Expense
4.01
+195.93%
-4.18
-201.24%
4.12
+16.92%
3.53
Change In Payable
2.82
+68.24%
1.68
-73.23%
6.26
+15158.54%
0.04
Change In Account Payable
4.26
+197.35%
-4.38
-174.64%
5.87
+2237.45%
0.25
Change In Other Working Capital
-4.68
Change In Other Current Assets
1.30
+129.74%
-4.37
-164.90%
6.74
+169.51%
-9.69
Investing Cash Flow
-25.29
-7382.25%
-0.34
+87.84%
-2.78
+92.17%
-35.51
Cash Flow From Continuing Investing Activities
-25.29
-7382.25%
-0.34
+87.84%
-2.78
+16.02%
-3.31
Net PPE Purchase And Sale
-0.28
+70.26%
-0.94
+65.99%
-2.78
+16.02%
-3.31
Purchase Of PPE
-0.28
+70.26%
-0.94
+65.99%
-2.78
+16.02%
-3.31
Capital Expenditure
-0.28
+70.26%
-0.94
+65.99%
-2.78
+16.02%
-3.31
Net Investment Purchase And Sale
1.04
+71.33%
0.61
0.00
Sale Of Investment
1.04
+71.33%
0.61
0.00
Net Business Purchase And Sale
-26.05
0.00
0.00
+100.00%
-32.20
Purchase Of Business
-26.05
0.00
0.00
+100.00%
-32.20
Net Other Investing Changes
-32.20
Financing Cash Flow
-108.63
+18.52%
-133.32
-18.50%
-112.51
-40.69%
-79.97
Cash Flow From Continuing Financing Activities
-108.63
+18.52%
-133.32
-18.50%
-112.51
-40.69%
-79.97
Net Issuance Payments Of Debt
-93.89
+23.29%
-122.39
-22.83%
-99.64
-25583.89%
0.39
Issuance Of Debt
117.00
+95.00%
60.00
-76.00%
250.00
+49.70%
167.00
Repayment Of Debt
-210.89
-15.62%
-182.39
+47.83%
-349.64
-109.86%
-166.61
Long Term Debt Issuance
117.00
+95.00%
60.00
-76.00%
250.00
+49.70%
167.00
Long Term Debt Payments
-210.89
-15.62%
-182.39
+47.83%
-349.64
-109.86%
-166.61
Net Long Term Debt Issuance
-93.89
+23.29%
-122.39
-22.83%
-99.64
-25583.89%
0.39
Net Common Stock Issuance
-3.02
0.00
0.00
0.00
Common Stock Payments
-3.02
0.00
0.00
Cash Dividends Paid
-10.40
+0.06%
-10.41
+0.00%
-10.41
+86.90%
-79.47
Repurchase Of Capital Stock
-3.02
0.00
0.00
Net Other Financing Charges
-1.32
-153.74%
-0.52
+78.83%
-2.46
-176.83%
-0.89
Changes In Cash
21.82
+525.64%
3.49
-78.68%
16.35
+212.46%
-14.54
Effect Of Exchange Rate Changes
0.23
+149.26%
-0.47
-4650.00%
-0.01
+94.25%
-0.17
Beginning Cash Position
66.93
+4.71%
63.92
+34.35%
47.58
-23.62%
62.29
End Cash Position
88.98
+32.94%
66.93
+4.71%
63.92
+34.35%
47.58
Free Cash Flow
155.46
+14.14%
136.20
+5.69%
128.86
+31.99%
97.63
Common Stock Issuance
0.00
0.00
Interest Paid CFO
Issuance Of Capital Stock
0.00
0.00
Net Preferred Stock Issuance
0.00
0.00
Preferred Stock Issuance
0.00
0.00
Taxes Refund Paid
-0.13
-209.76%
-0.04
+93.83%
-0.67
-57.58%
-0.42
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category