Loading...
XNYSKNOP
Market cap211mUSD
Jan 03, Last price  
6.21USD
1D
5.43%
1Q
-6.90%
Jan 2017
-73.69%
IPO
-74.33%
Name

Knot Offshore Partners LP

Chart & Performance

D1W1MN
XNYS:KNOP chart
P/E
—
P/S
0.73
EPS
—
Div Yield, %
4.92%
Shrs. gr., 5y
3.76%
Rev. gr., 5y
0.79%
Revenues
291m
+8.24%
43,909,00065,653,00073,401,000112,841,000155,024,000173,671,000219,203,000279,456,000282,561,000279,222,000281,129,000268,585,000290,716,000
Net income
-34m
L
-16,338,0004,184,00015,064,00027,392,00040,442,00061,102,00068,065,00082,165,00058,957,00065,225,00053,876,00058,667,000-34,328,000
CFO
132m
+30.41%
11,473,00019,307,00044,160,00059,339,00089,160,000108,445,000154,585,000148,646,000165,692,000169,241,000166,411,000100,942,000131,641,000
Dividend
Jul 29, 20240.026 USD/sh
Earnings
Feb 24, 2025

Profile

KNOT Offshore Partners LP owns, acquires, and operates shuttle tankers under long-term charters in the North Sea and Brazil. The company provides loading, transportation, discharge, and storage of crude oil under time charters and bareboat charters. As of March 17, 2022, it operated a fleet of seventeen shuttle tankers. The company was founded in 2013 and is headquartered in Aberdeen, the United Kingdom.
URL
https://www.knotoffshorepartners.com/home/default.aspx
IPO date
Oct 04, 2013
Employees
1
Domiciled in
GB
Incorporated in
MH

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
290,716
8.24%
268,585
-4.46%
Cost of revenue
215,931
202,363
Unusual Expense (Income)
NOPBT
74,785
66,222
NOPBT Margin
25.72%
24.66%
Operating Taxes
(4,595)
875
Tax Rate
1.32%
NOPAT
79,380
65,347
Net income
(34,328)
-158.51%
58,667
8.89%
Dividends
(10,407)
(79,470)
Dividend yield
4.59%
21.53%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
99,942
370,502
Long-term debt
861,099
690,408
Deferred revenue
2,336
3,178
Other long-term liabilities
Net debt
889,891
998,953
Cash flow
Cash from operating activities
131,641
100,942
CAPEX
(2,779)
(3,309)
Cash from investing activities
(2,779)
(35,514)
Cash from financing activities
(112,510)
(79,968)
FCF
221,692
28,759
Balance
Cash
63,921
47,579
Long term investments
7,229
14,378
Excess cash
56,614
48,528
Stockholders' equity
607,477
652,212
Invested Capital
1,512,114
1,012,600
ROIC
6.29%
6.74%
ROCE
4.77%
3.86%
EV
Common stock shares outstanding
39,322
38,335
Price
5.76
-40.19%
9.63
-27.92%
Market cap
226,495
-38.65%
369,166
-25.84%
EV
1,200,694
1,452,427
EBITDA
185,036
172,199
EV/EBITDA
6.49
8.43
Interest
72,659
42,604
Interest/NOPBT
97.16%
64.34%