VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
KNOPKNOT Offshore Partners LP
$9.98$336M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksKNOPCash Flow

KNOT Offshore Partners LP (KNOP) Cash Flow Statement

15Y historyFree accessUpdated daily

Despite net income volatility, the company maintains free cash flow margins between 35% and 45%, though the 12.73x OCF/NI ratio in 2026Q1 highlights a heavy reliance on non-cash depreciation charges.

KNOP Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
Cash from Operations153.67M155.74M137.15M131.64M100.94M166.41M169.24M165.69M148.65M154.59M108.44M89.16M59.34M44.16M19.31M11.47M
Operating CF Margin %-42.73%43.87%45.28%37.58%59.19%60.61%58.64%53.19%70.52%62.44%57.51%52.59%60.16%29.41%26.13%
Operating CF Growth %20.94%13.56%4.18%30.41%-39.34%-1.67%2.14%11.47%-3.84%42.55%21.63%50.26%34.37%128.73%68.28%-
Net Income18.3M23.26M14.06M-34.33M58.67M53.88M65.22M58.96M82.17M68.06M61.1M40.44M27.39M15.06M745K-16.34M
Depreciation & Amortization130.54M119.7M110.85M110.25M105.98M98.65M91.33M90.45M87.84M70.49M55.91M48.48M32.8M23.77M19.66M16.89M
Stock-Based Compensation0000000000000000
Deferred Taxes39K0631K-4.59M875K010K9K-2K00002.83M1.26M-1.24M
Other Non-Cash Items1.59M10.25M26.34M40.91M-53.78M8.51M18.72M17.54M-10.29M-14.2M-8.5M4.71M4.88M-424K1.68M14.45M
Working Capital Changes3.2M2.52M-14.74M19.4M-10.79M5.38M-6.05M-1.26M-8.85M30.24M866K-4.07M-5.75M4.44M-4.05M-1.62M
Change in Receivables-3.28M-2.91M-4.82M1.65M1.45M5.25M-5.06M-2.33M-4.46M26.97M-3.15M-15K-6.94M99K-6K-93K
Change in Inventory400.33K-1.07M583K2.14M-2.16M-653K-225K152K55K-358K-20K210K58K197K-71K218K
Change in Payables2.33M4.26M-4.38M5.87M251K18K700K-2.1M-1.3M2.19M45K45K337K662K-334K-7.87M
Cash from Investing-26.06M-25.29M-338K-2.78M-35.51M-11.54M-21.43M0-15.49M-94.86M-13.95M-46.49M-121.95M-55.47M-52K-138.1M
Capital Expenditures-465.62K-281K-945K-2.78M-3.31M-11.54M-339K0-117K-849K-846K-1.53M00-52K-137.28M
CapEx % of Revenue0.13%0.08%0.3%0.96%1.23%4.1%0.12%-0.04%0.39%0.49%0.98%--0.08%312.64%
Acquisitions-25.6M-26.05M607K0-32.2M0-21.09M0-15.38M-94.01M-13.11M-44.96M-121.95M-55.68M00
Investments----------------
Other Investing13.53K1.04M00000000006K215K00
Cash from Financing-102.44M-108.63M-133.32M-112.51M-79.97M-145.15M-139.26M-163.85M-137.38M-41.38M-90.34M-49.58M64.77M38.89M-21.16M126.44M
Debt Issued (Net)-88.82M-95.21M-122.39M-99.64M391K-61.52M-59.83M-84.53M-52.73M-179.58M-30.01M-110.53M-40.99M-87M-28.08M139.13M
Equity Issued (Net)-3.05M-3.02M000976K00-4K208.41M0114.33M147.02M168.31M00
Dividends Paid-10.44M-10.4M-10.41M-10.41M-79.47M-79.39M-79.34M-79.34M-79.34M-68.97M-60.16M-53.37M-36.64M-35.12M00
Share Repurchases-3.05M-3.02M000000-4K00-2.3M0000
Other Financing-137.94K0-521K-2.46M-889K-5.21M-90K21K-5.3M-1.24M-174K-9K-4.62M-7.31M6.93M-12.69M
Net Change in Cash25.4M22.05M3.01M16.34M-14.71M9.71M9.06M1.81M-4.39M18.44M4.09M-7.17M1.91M27.55M-1.9M-186K
Free Cash Flow153.2M155.46M136.2M128.86M97.63M154.88M168.9M165.69M148.53M153.74M107.6M87.63M59.34M44.16M19.25M-125.8M
FCF Margin %41.14%42.66%43.57%44.33%36.35%55.09%60.49%58.64%53.15%70.13%61.96%56.53%52.59%60.16%29.33%-286.51%
FCF Growth %5.45%14.14%5.69%31.99%-36.96%-8.3%1.94%11.56%-3.39%42.88%22.78%47.68%34.37%129.34%115.31%-
FCF per Share4.524.583.973.282.554.165.175.074.545.113.963.473.002.581.12-7.34
FCF Conversion (FCF/Net Income)8.37x6.70x9.75x-3.83x1.72x3.09x2.59x2.81x1.81x2.27x1.77x2.20x2.17x2.93x25.92x-0.70x
Interest Paid0065.7M0000000000000
Taxes Paid0000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetVulnerable
Cash FlowMixed
Top Statement Risk

High debt service burden

Earnings Quality Masked by Depreciation

According to the provided quarterly data, KNOP exhibits a massive divergence between net income and operating cash flow, with OCF/NI ratios frequently reaching extreme levels, such as the 12.73x observed in 2026Q1, which suggests that reported earnings are heavily distorted by non-cash depreciation charges.

The consistent gap between net income and operating cash flow implies that the company's accounting earnings are not reflective of its actual cash-generating capacity. Investors should interpret this as a signal that the business is essentially a depreciation-heavy asset play where cash flow is driven by the recovery of capital rather than true economic profit.

FCF Stability Amidst Earnings Volatility

As reported in financial statements, KNOP maintains a relatively stable free cash flow trajectory, with margins consistently hovering between 35% and 45% over the last ten quarters, despite net income frequently swinging into negative territory during the same period.

This disconnect suggests that the company's core operations are capable of generating consistent cash, even when accounting-based net income is pressured by interest expenses or non-operating items. However, the reliance on high FCF margins to offset weak profitability warrants further investigation into whether this cash is truly discretionary or required for debt service.

Minimal Capital Intensity Masks Maintenance

Based on the provided figures, KNOP reports remarkably low capital expenditure relative to revenue, with ratios often below 0.5%, which may indicate that the company is deferring necessary fleet upgrades or that dry-docking costs are being managed through specific accounting treatments.

While low capex supports short-term free cash flow, it may imply a long-term risk to fleet competitiveness, especially given the regulatory pressures on older maritime assets. Analysts should monitor whether this capital-light profile is sustainable or if it represents a temporary strategy to preserve liquidity at the expense of future asset viability.

Working Capital Volatility Impacts Liquidity

Analysis of the quarterly cash flow statements reveals significant fluctuations in working capital, with changes ranging from a $10M outflow in 2024Q4 to a $7.3M inflow in 2023Q4, suggesting that the company's cash position is sensitive to the timing of charter payments and operational expenses.

The erratic nature of these working capital swings may indicate challenges in managing the timing of receivables from major energy clients or lumpy operational outflows. This volatility complicates cash flow forecasting and suggests that the company's liquidity position may be more fragile than the headline cash balance implies.

KNOP — Frequently Asked Questions

Quick answers to the most common questions about buying KNOP stock.

How much cash does KNOT Offshore Partners LP (KNOP) generate from operations?

KNOT Offshore Partners LP (KNOP) generated $155.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is KNOT Offshore Partners LP's free cash flow?

KNOT Offshore Partners LP (KNOP) generated $155.5M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is KNOT Offshore Partners LP's capital expenditure (CapEx)?

KNOT Offshore Partners LP (KNOP) spent $0.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does KNOT Offshore Partners LP distribute cash to shareholders?

In 2025, KNOT Offshore Partners LP (KNOP) returned $10.4M to shareholders via cash dividends and spent $3.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.