KNOT Offshore Partners LP
IndustrialsNYSE:KNOP · New York Stock Exchange
+$0.17 today
Vol 0.10M · Avg 0.12M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$372.4M of revenue converted into $18.3M of net income for the selected period. Gross margin is 27.9% and net margin is 5.0%, showing how much revenue survives after costs and taxes. EPS is $0.53, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $364.4M +16.6% | $312.6M +7.5% | $290.7M +8.2% | $268.6M -4.5% | $281.1M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $253.5M +126.1% | $112.1M -46.6% | $209.8M +6.9% | $196.3M +14.3% | $171.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $111.0M -44.7% | $200.5M +147.8% | $80.9M +11.9% | $72.3M -33.9% | $109.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 30.4% -33.7pp | 64.1% +36.3pp | 27.8% +0.9pp | 26.9% -12.0pp | 38.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 -100.0% | $6.1M -1.2% | $6.1M +0.7% | $6.1M -5.6% | $6.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $7.4M -94.2% | $127.6M +128.7% | $55.8M +814.9% | $6.1M -5.6% | $6.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $119.7M +8.0% | $110.9M +0.5% | $110.3M +2.6% | $107.4M +7.9% | $99.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $223.3M +17.1% | $190.7M +31.8% | $144.6M -31.2% | $210.2M +14.9% | $183.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 61.3% +0.3pp | 61.0% +11.2pp | 49.8% -28.5pp | 78.3% +13.2pp | 65.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $103.6M +42.0% | $72.9M +190.1% | $25.1M -62.0% | $66.2M -10.0% | $73.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 28.4% +5.1pp | 23.3% +14.7pp | 8.6% -16.0pp | 24.7% -1.5pp | 26.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $3.6M +237.8% | $1.1M -69.5% | $3.5M +321.9% | $822.0K +41000.0% | $2.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $62.8M -3.6% | $65.1M -10.4% | $72.7M +68.1% | $43.2M +48.7% | $29.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$79.1M -35.9% | -$58.2M +9.1% | -$64.1M -859.0% | -$6.7M +65.2% | -$19.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $24.4M +66.2% | $14.7M +137.8% | -$38.9M -165.4% | $59.5M +9.5% | $54.4M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 6.7% +2.0pp | 4.7% +18.1pp | -13.4% -35.6pp | 22.2% +2.8pp | 19.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $1.2M +84.3% | $631.0K +113.7% | -$4.6M -625.1% | $875.0K +79.3% | $488.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $23.3M +65.4% | $14.1M +141.0% | -$34.3M -158.5% | $58.7M +8.9% | $53.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | 6.4% +1.9pp | 4.5% +16.3pp | -11.8% -33.7pp | 21.8% +2.7pp | 19.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +228.6% | $0 +117.8% | -$1 -179.7% | $1 +6.5% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +228.6% | $0 +120.4% | -$1 -177.4% | $1 +7.3% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $33.9M -0.4% | $34.0M -0.7% | $34.3M -0.0% | $34.3M +3.2% | $33.2M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $33.9M -1.1% | $34.3M -12.8% | $39.3M +2.6% | $38.3M +2.9% | $37.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Himalaya Shipping Ltd.
NYSE:HSHP
$717.55M
Concrete Pumping Holdings, Inc.
NASDAQ:BBCP
$560.37M
Euroseas Ltd.
NASDAQ:ESEA
$504.64M
Pangaea Logistics Solutions, Ltd.
NASDAQ:PANL
$502.39M
Luxfer Holdings PLC
NYSE:LXFR
$488.28M
The Manitowoc Company, Inc.
NYSE:MTW
$447.43M
Costamare Bulkers Holdings Ltd
NYSE:CMDB
$435.61M
ACCO Brands Corporation
NYSE:ACCO
$372.72M
StealthGas Inc.
NASDAQ:GASS
$358.84M
SBC Medical Group Holdings Incorporated
NASDAQ:SBC
$295.17M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does KNOP generate?
KNOT Offshore Partners LP (KNOP) reported $364.44M of revenue in fiscal 2025.
Is KNOP profitable?
KNOT Offshore Partners LP (KNOP) reported $23.26M of net income, with a net margin of 6.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.