KNOT Offshore Q2 revenue climbs, profit falls

KNOT Offshore Partners grew revenue and Adjusted EBITDA in Q2 2026 but earned significantly lower net income versus Q2 2025 while carrying a sizable secured debt load.

Rhea-AI Filing Summary

KNOT Offshore Partners LP (KNOP) reported Q2 2026 total revenues of $96.8 million, up from $87.1 million in Q2 2025, with time charter revenues of $92.1 million and safe operation at 96.8% from scheduled operations. Net income was $3.4 million, down from $6.8 million a year earlier, while Adjusted EBITDA rose to $57.6 million from $51.6 million. Available liquidity was $143.3 million and total interest-bearing debt was $905.9 million. The partnership had $881.2 million of remaining contracted forward revenue and an average remaining fixed charter duration of 2.5 years, plus 4.0 years of extension options, and reports being fully contracted for the second half of 2026 with high coverage through 2027.

Positive

• Total revenues rose to $96.8 million in Q2 2026 from $87.1 million in Q2 2025, an increase of over 10%, supported by high utilization and loss-of-hire insurance recoveries.
• Adjusted EBITDA increased to $57.6 million in Q2 2026 from $51.6 million in Q2 2025, reflecting stronger operating performance and cash-generation capacity.
• The partnership reported $143.3 million of available liquidity as of June 30, 2026 and $881.2 million of remaining contracted forward revenue, providing multi‑year cash flow visibility.
• KNOT Offshore Partners refinanced five vessel loans into a new $225 million senior secured credit facility maturing in June 2031 and secured an $89.4 million Hedda Knutsen term loan maturing in October 2031 at margins of 1.6–1.65% over SOFR.
• Management reports the fleet is fully contracted for the second half of 2026 with approximately 97% coverage for the first half of 2027 and 87% for the second half of 2027 after drydockings, supporting stable utilization.

Negative

• Net income declined to $3.4 million in Q2 2026 from $6.8 million in Q2 2025, a drop of roughly 50%, as higher operating expenses and depreciation offset revenue growth.
• The partnership carries $905.9 million of total interest‑bearing obligations and expects a $65.9 million senior secured facility maturity for the Live Knutsen in October 2026, which will require successful refinancing.
• Despite interest rate swaps, the partnership’s net floating‑rate exposure is about $300.3 million, leaving earnings sensitive to further increases in SOFR.

Filing Explained

The August refinancing is closed, but the September Hedda acquisition added $89.4 million of debt and a $65.9 million October maturity remains.

KNOT Offshore Partners filed a Form 6-K furnishing its September 3 earnings release. The disclosed financing state is partly completed: the August 25 refinancing closed, while the September 1 Hedda Knutsen acquisition made an existing loan a Partnership debt obligation, increasing debt commitments without reporting an equity issuance in these transactions.

The new $225 million senior secured facility refinances term loans that were due to mature in September 2026; it is guaranteed by the Partnership, secured by five vessel mortgages, and includes a $111.1 million balloon payment due in June 2031. The Hedda facility had $89.4 million outstanding after pre-acquisition installments, bears interest at SOFR plus 1.6%, and has a final $61.9 million payment due October 24, 2031.

The debt repayment table lists $115,819 thousand due during the remainder of 2026 and $239,312 thousand during 2027. A separate facility secured by the Live Knutsen is due to mature in October 2026, with $65.9 million payable then.

The Live Knutsen refinancing is the main unresolved milestone: management says it believes a refinancing on similar terms can be concluded before maturity, but the filing does not report that closing.

Key Figures

Total revenues Q2 2026: $96.8 million Net income Q2 2026: $3.4 million Adjusted EBITDA Q2 2026: $57.6 million +5 more

8 metrics

Total revenues Q2 2026 $96.8 million Three months ended June 30, 2026

Net income Q2 2026 $3.4 million Three months ended June 30, 2026

Adjusted EBITDA Q2 2026 $57.6 million Three months ended June 30, 2026; $51.6 million in Q2 2025

Available liquidity $143.3 million As of June 30, 2026; includes $95.3 million cash and $48.0 million revolver capacity

Total interest-bearing obligations $905.9 million Debt outstanding as of June 30, 2026

Contracted forward revenue $881.2 million Remaining contracted revenue as of June 30, 2026, excluding options and later charters

Net cash from operating activities $66.6 million Six months ended June 30, 2026

Average remaining fixed charter duration 2.5 years As of June 30, 2026, excluding extension options

Key Terms

Adjusted EBITDA, sale and leaseback, balloon payment, interest rate swap agreements, +2 more

6 terms

Adjusted EBITDA financial

"Adjusted EBITDA is defined as earnings before interest, depreciation, impairments, taxes and other financial items"

Adjusted EBITDA is a way companies measure how much money they make from their core operations, like running a business, by removing certain costs or income that aren’t part of regular business activities. It helps investors see how well a company is doing without distractions from unusual expenses or gains, making it easier to compare companies or track performance over time.

sale and leaseback financial

"less the sale and leaseback facilities for Raquel Knutsen, Torill Knutsen and Tove Knutsen"

A sale and leaseback is a financing arrangement where a company sells an asset—often property or equipment—to a buyer and immediately rents it back under a long-term lease. Think of selling your house to free up cash but staying as a tenant; the company gets immediate funds while continuing to use the asset. Investors watch these deals because they change a firm’s cash position, debt or lease obligations, and ongoing costs, which can affect profitability and financial risk.

balloon payment financial

"with a balloon payment of $111.1 million due at maturity in June 2031"

A balloon payment is a large, single lump-sum due at the end of a loan after a schedule of smaller regular payments; think of it as making modest monthly payments like rent but owing one big bill at the finish. For investors, it matters because the borrower's ability to make or refinance that final payment affects credit risk, cash flow timing and the value of debt or equity tied to that borrower—unexpected shortfalls can cause losses or force restructuring.

interest rate swap agreements financial

"entered into various interest rate swap agreements for a total notional amount outstanding of $272.4 million"

A contract where two parties agree to exchange streams of interest payments—typically swapping a fixed-rate payment for a variable-rate payment—without trading the underlying loan. Think of it as two people swapping the type of mortgage they pay so each can better match their budget or risk tolerance. Investors care because swaps change a company’s future cash flows and borrowing cost, affect risk exposure to rate moves, and can materially influence valuation and credit risk.

master limited partnership financial

"structured as a publicly traded master limited partnership but is classified as a corporation for U.S. federal income tax purposes"

A master limited partnership is a type of business structure that combines features of a corporation and a partnership, allowing it to raise money from investors while passing profits directly to them. Think of it as a shared ownership group that offers regular income, making it attractive to investors seeking steady cash flow. This structure is often used by companies involved in natural resources or energy, where consistent revenue is common.

dropdown vessels financial

"seek to acquire from Knutsen NYK over the next four to five years the additional ‘dropdown’ vessels described later"

Earnings Snapshot

Total revenues: $96.8 million

Three months ended June 30, 2026

Total revenues $96.8 million +11.2% vs $87.1 million in Q2 2025

Net income $3.4 million -49.9% vs $6.8 million in Q2 2025

Adjusted EBITDA $57.6 million +11.8% vs $51.6 million in Q2 2025

Net cash from operating activities (six months) $66.6 million -2.0% vs $68.0 million in first half 2025

FAQ

How did KNOT Offshore Partners (KNOP) perform financially in Q2 2026?

In Q2 2026, KNOT Offshore Partners reported total revenues of $96.8 million and net income of $3.4 million. Adjusted EBITDA was $57.6 million, higher than the $51.6 million reported in Q2 2025, reflecting stronger operating performance despite lower net income.

How do KNOT Offshore Partners’ Q2 2026 results compare to Q2 2025?

Compared to Q2 2025, KNOT Offshore Partners increased total revenues from $87.1 million to $96.8 million and Adjusted EBITDA from $51.6 million to $57.6 million, while net income fell from $6.8 million to $3.4 million.

What is KNOT Offshore Partners’ debt and liquidity position as of June 30, 2026?

As of June 30, 2026, KNOT Offshore Partners had $143.3 million of available liquidity, including $95.3 million of cash and $48.0 million of revolver capacity, and $905.9 million of total interest‑bearing obligations outstanding.

How much contracted revenue and charter duration does KNOP have?

As of June 30, 2026, KNOT Offshore Partners had $881.2 million of remaining contracted forward revenue, an average remaining fixed charter duration of 2.5 years, and average extension options of an additional 4.0 years across its charters.

What upcoming debt maturities does KNOT Offshore Partners highlight?

The partnership notes that the senior secured loan facility secured by the Live Knutsen is due to mature in October 2026, with a repayment of $65.9 million due at that time, and states management believes it can conclude a refinancing on similar terms.

What are the key interest rate hedging details for KNOP?

As of June 30, 2026, KNOT Offshore Partners had interest rate swaps with a total notional of $272.4 million, paying a weighted average fixed rate of 2.94% over about 1.4 years, and estimated net floating‑rate exposure of $300.3 million.

What utilization and operational performance did KNOP report for Q2 2026?

Management reported safe operation at 96.8% from scheduled operations and 92.4% utilization including drydockings in Q2 2026, alongside comments on “consistent revenue and operating income generation” and progress in extending long‑term charter coverage.

AI-generated analysis. How Rhea-AI works. Not financial advice.

Form 6-K: How Foreign Companies Report to the SEC →

See more from StockTitan in Google Search and AI answers. Adds StockTitan as a preferred source · opens Google

Add on Google Not now

Available on EDGAR 09/03/2026 - 04:29 PM Accepted by SEC EDGAR 09/03/2026 - 04:20 PM Learn about SEC filing dates

​

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

For the month of September 2026

Commission File Number: 001-35866

KNOT Offshore Partners LP

(Translation of registrant’s name into English)

2 Queen’s Cross,

Aberdeen, AB15 4YB

United Kingdom

(Address of principal executive office)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F ☒                                     Form 40-F ☐

​

​

​

ITEM 1–INFORMATION CONTAINED IN THIS FORM 6-K REPORT

Attached as Exhibit 99.1 is a copy of the press release of KNOT Offshore Partners LP dated September 3, 2026.

ITEM 2– EXHIBITS

The following exhibits are filed as a part of this report:

​

​ ​
Exhibit Number	​	Exhibit Description
99.1	​ ​ ​	Press release dated September 3, 2026.

​

​

​

2

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

​

​	​	​	​
​	KNOT OFFSHORE PARTNERS LP
​	​
Date: September 3, 2026	By:	/s/ Derek Lowe
​	​	Name:	Derek Lowe
​	​	Title:	Chief Executive Officer and Chief Financial Officer

​

3

Exhibit 99.1

KNOT OFFSHORE PARTNERS LP

EARNINGS RELEASE—INTERIM RESULTS FOR THE PERIOD ENDED JUNE 30, 2026

KNOT Offshore Partners LP (NYSE:KNOP): Financial Highlights

For the three months ended June 30, 2026 (“Q2 2026”), KNOT Offshore Partners LP (“KNOT Offshore Partners,” “we” or the “Partnership”; NYSE:KNOP):

● Generated total revenues of $96.8 million, operating income of $15.6 million and net income of $3.4 million;

● Generated Adjusted EBITDA¹ of $57.6 million; and

● Reported available liquidity of $143.3 million at June 30, 2026, which was comprised of cash and cash equivalents of $95.3 million and undrawn revolving credit facility capacity of $48.0 million.

● This $2.6 million increase in the amount of reported available liquidity at June 30, 2026, by comparison with that at March 31, 2026, is broadly consistent with the reducing trend of recent quarters.

Other Partnership Highlights and Events

● Fleet operated with 96.8% utilization for scheduled operations in Q2 2026, and 92.4% utilization taking into account the scheduled drydocking of the Fortaleza Knutsen.

● On July 7, 2026, the Partnership declared a quarterly cash distribution of $0.075 per common unit with respect to Q2 2026, which was paid on August 13, 2026, to all common unitholders of record on July 27, 2026. On the same day, the Partnership declared a quarterly cash distribution to holders of Series A Convertible Preferred Units (“Series A Preferred Units”) with respect to Q2 2026 in an aggregate amount of $1.7 million.

● From February 16, 2026 until May 21, 2026, the Tordis Knutsen was off-hire due to a breakdown of its diesel generator. The vessel was successfully repaired during that period and put back into service thereafter. The Partnership received loss-of-hire insurance, including a payment-on-account of $1.8 million in April 2026 relating to Q1 2026, and another $1.9 million payment-on-account in August 2026 relating to Q2 2026. Following the vessel’s return to service, charterer Shell exercised their right to extend the current charter by the amount of the related off-hire time, the firm portion of which consequently ends on September 29, 2028.

● In mid-April 2026, the Fortaleza Knutsen commenced a drydocking in Europe, following redelivery in Europe from Transpetro. Following completion of this drydocking, the Fortaleza Knutsen carried an interim cargo in late June 2026 and thereafter commenced operations in early August 2026 in the North Sea pursuant to a time charter to Knutsen NYK Offshore Tankers AS (“Knutsen NYK”) for a fixed period of one year plus two charterer’s options each for one additional year.

¹ EBITDA and Adjusted EBITDA are non-GAAP financial measures used by management and external users of the Partnership’s financial statements. Please see Appendix A for definitions of EBITDA and Adjusted EBITDA and a reconciliation to net income, the most directly comparable GAAP financial measure.

​

1

● On April 22, 2026, a time charter for the Hilda Knutsen was executed with Eni, to commence in June 2027 for a fixed period of three years plus three charterer’s options each for one additional year.

● In early June 2026, Knutsen NYK sought the interest of KNOP in purchasing the shuttle tankers Frida Knutsen, Sindre Knutsen and Hedda Knutsen, pursuant to the omnibus agreement entered into between KNOP and Knutsen NYK at the time of our initial public offering. The Conflicts Committee of our Board of Directors, which is comprised only of directors who are not affiliated with Knutsen NYK, decided not to pursue negotiations in respect of the Frida Knutsen and Sindre Knutsen. These vessels have been in operation in the North Sea since late 2022 and fall outside our business model as they do not have fixed or guaranteed charter contracts of sufficient duration. As a result, Knutsen NYK has no further obligation to offer the Frida Knutsen or the Sindre Knutsen to KNOP unless in the future either vessel secures a charter of at least five years of fixed duration. The Conflicts Committee engaged in negotiations with Knutsen NYK in respect of the Hedda Knutsen.

● As previously disclosed on Form 13D, on June 15, 2026, Knutsen NYK purchased 1,250,000 of our Series A Preferred Units from Pierfront Capital Mezzanine Fund Pte. Ltd. at a price of $20 per Series A Preferred Unit. KNOP was not a party to this transaction, as the purchase was of existing Series A Preferred Units from a third-party holder. No common units were purchased or sold pursuant to this transaction.

● On June 30, 2026, Galp Sinopec exercised their option to extend their time charter for the Live Knutsen for three years, until December 2029.

● On July 3, 2026, Equinor exercised their option to extend their time charter for the Synnøve Knutsen for two years, until February 2029.

● In late July 2026, the Recife Knutsen commenced a scheduled drydocking, which is due to complete in early October 2026. Thereafter, the Recife Knutsen is due to commence operations in Brazil for a fixed period of two years, pursuant to the time charter to Transpetro that had been executed on April 24, 2026.

● On August 7, 2026, the Partnership’s subsidiaries that own the Tordis Knutsen, the Vigdis Knutsen, the Lena Knutsen, the Anna Knutsen and the Brasil Knutsen, entered into a new $225 million senior secured credit facility, with DNB Bank ASA as Agent on behalf of the relevant lenders, in order to refinance their existing term loans in the amount of $225.8 million. The credit facility consists of a term loan repayable in 20 consecutive quarterly installments, with a balloon payment of $111.1 million due at maturity in June 2031. The credit facility bears interest at a rate per annum equal to SOFR plus a margin of 1.65%. The credit facility will be guaranteed by the Partnership and secured by mortgages on the five vessels. The new senior secured credit facility will refinance the previously existing term loans related to these vessels which were due to mature in September 2026. Closing of this senior secured credit facility took place on August 25, 2026.

● On September 1, 2026, the Partnership’s subsidiary, KNOT Shuttle Tankers AS, acquired Knutsen Canadian Chartering AS, the company that owns the 2024-built DP2 shuttle tanker Hedda Knutsen from Knutsen NYK (the “Hedda Acquisition”). The purchase price was $113.0 million, less $89.4 million of outstanding indebtedness under the secured credit facility related to the Hedda Knutsen (the “Hedda Facility”), plus $0.8 million of capitalized fees. The initial cost of the Hedda Acquisition will therefore be approximately $24.4 million, and is subject to customary post-closing adjustments for working capital and an interest rate swap. The vessel is on time charter to Petrobras in Brazil through November 2034, where Petrobras has the option to extend the time charter by a further five years.

● On September 2, 2026, agreement was reached with Eni for a time charter on the Ingrid Knutsen commencing early October 2026 for three years fixed plus three options each of one year. This is in direct continuation of the existing time charter to Eni and replaces their existing options.

2

Derek Lowe, Chief Executive Officer and Chief Financial Officer of KNOT Offshore Partners LP, stated, “We are pleased to report another strong performance in Q2 2026, marked by safe operation at 96.8% from scheduled operations, 92.4% utilization when including drydockings, consistent revenue and operating income generation, opportunistic fleet management, and continued progress in extending our long-term charter coverage.

As of the date of this release and including contractual updates since June 30, 2026, we are fully contracted for the second half of 2026, and have secured approximately 97% coverage for the first half of 2027 and approximately 87% coverage for the second half of 2027, in each case after allowing for scheduled dry dockings. We remain focused on further strengthening our fleetwide charter coverage and seizing those periodic opportunities that exist to re-charter vessels in the current tight market environment.

We continue to see expansion of offshore oil production volumes and shuttle tanker demand in Brazil and the North Sea. Brazil, in particular, has set new records for both overall volumes and for the pace of production ramp-up at its newly deployed FPSOs. In the North Sea region, which importantly includes the Barents Sea, we have continued to see investment into both the development of newer projects and into the expansion of production capacity in existing fields, even where the specific energy majors developing those fields are changing.

In terms of shuttle tanker supply, we are aware of newbuild shuttle tanker orders, including nine for Knutsen NYK, all of which are scheduled for delivery over 2026-2028. We anticipate that all these new orders are backed by charters to clients in Brazil, and see this as a sign of confidence in the medium-to-long term demand for the global shuttle tanker fleet. Particularly when considered in the context of the increasing numbers of shuttle tankers reaching or exceeding typical retirement age, as well as yard capacity constraints limiting material new orders into at least 2028, we expect that the expanding demand of shuttle tankers – driven most notably by a robust FPSO delivery schedule through at least the medium term in Brazil – will readily absorb the entire shuttle tanker orderbook.

As the largest global owner of shuttle tankers, along with our Sponsor, and with a market-leading position in the fastest-growing shuttle tanker region of offshore Brazil, the Partnership is well positioned to benefit from these trends throughout the coming years.

The Partnership continues to believe that long-term unitholder value can best be achieved through the generation of stable, long-term cash flows from owning and operating a fleet of shuttle tankers and the prudent allocation of those cash flows across both fleet growth and the sustainable return of capital to unitholders.

As the shuttle tanker market has continued to improve alongside the Partnership’s own financial position and forward visibility, the Partnership anticipates that it will seek to acquire from Knutsen NYK over the next four to five years the additional ‘dropdown’ vessels described later in this release.

The Partnership believes that the combination of accretive dropdowns and ongoing improvements from rechartering should support both an increase in the Partnership’s cash flow and multiple, gradual distribution increases over the coming quarters and years.”

Financial Results Overview

Results for Q2 2026 (compared to those for the three months ended March 31, 2026 (“Q1 2026”)) included:

● Revenues of $96.8 million in Q2 2026 ($92.0 million in Q1 2026), reflecting both the stability of our commercial model and an increase due principally to $1.9 million extra in loss of hire recoveries and fewer off hire days as only one vessel was in drydock during Q2 2026 compared to two vessels in Q1 2026.

● Vessel operating expenses of $36.4 million in Q2 2026 ($33.0 million in Q1 2026). The increase is primarily due to insurance settlements related to Hull & Machinery claims in Q1 2026.

● Depreciation is a non-cash cost, which in Q2 2026 was $42.1 million ($41.9 million in Q1 2026).

3

● There were no impairments in either Q2 2026 or Q1 2026. In accordance with US GAAP, the Partnership’s fleet is regularly assessed for impairment as events or changes in circumstances may indicate that a vessel’s net carrying value exceeds the net undiscounted cash flows expected to be generated over its remaining useful life, and in such situation the carrying amount of the vessel is reduced to its estimated fair value.

● General and administrative expenses of $1.7 million in Q2 2026 ($2.5 million in Q1 2026). The decrease was primarily driven by higher administrative costs in Q1 2026 associated with Knutsen NYK’s offer to purchase the Partnership’s common units.

● Operating income consequently of $15.6 million in Q2 2026 ($14.7 million in Q1 2026).

● Interest expense of $13.8 million in Q2 2026 ($13.9 million in Q1 2026).

● Realized (i.e. cash) gain on derivative instruments of $0.6 million in Q2 2026 (gain of $1.0 million in Q1 2026), and unrealized (i.e. non-cash) gain of $0.8 million in Q2 2026 (unrealized gain of $0.4 million in Q1 2026). Together, there was a realized and unrealized gain on derivative instruments of $1.4 million in Q2 2026 (gain of $1.4 million in Q1 2026).

● Net income consequently of $3.4 million in Q2 2026 (net income of $2.6 million in Q1 2026).

By comparison with the three months ended June 30, 2025 (“Q2 2025”), results for Q2 2026 included:

● A decrease of $6.6 million in operating income (to $15.6 million in Q2 2026 from operating income of $22.2 million in Q2 2025), primarily due to an increase in depreciation, offset by increased revenue due to higher time charter rates and higher loss of hire insurance recoveries in Q2 2026.

● A decrease of $3.2 million in finance expense (to finance expense of $12.0 million in Q2 2026 from finance expense of $15.2 million in Q2 2025), primarily due to an unrealized and realized gain on derivative instruments in Q2 2026 compared to a loss in Q2 2025, and lower interest expense in Q2 2026 compared to Q2 2025 as a result of repayment of outstanding debt and a lower SOFR rate.

● A decrease of $3.4 million in net income (to a net income of $3.4 million in Q2 2026 from net income of $6.8 million in Q2 2025).

Financing and Liquidity

As of June 30, 2026, the Partnership had $143.3 million in available liquidity, which was comprised of cash and cash equivalents of $95.3 million and $48.0 million of capacity under its revolving credit facilities. This amount of reported available liquidity was $2.6 million higher than reported available liquidity at March 31, 2026. The Partnership’s revolving credit facilities mature in August 2027 and November 2027 respectively.

4

The Partnership’s total interest-bearing obligations outstanding as of June 30, 2026, were $905.9 million ($902.5 million net of debt issuance costs). The average margin paid on the Partnership’s outstanding debt during Q2 2026 was approximately 2.21% over SOFR. These obligations are repayable as follows:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Sale &

​

Period

​

​

​

​

​

​

​

(U.S. Dollars in thousands)

​ ​ ​

Leaseback

​ ​ ​

repayment

​ ​ ​

Balloon repayment

​ ​ ​

Total

​

Remainder of 2026

​

$

10,365

​

$

40,772

​

$

64,682

​

$

115,819

​

2027

​

21,246

​

​

61,388

​

156,678

​

​

239,312

​

2028

​

22,345

​

​

40,754

​

78,825

​

​

141,924

​

2029

​

23,373

​

​

27,513

​

—

​

​

50,886

​

2030

​

24,515

​

​

27,513

​

47,384

​

​

99,412

​

2031 and thereafter

​

​

136,050

​

​

11,387

​

​

111,125

​

​

258,562

​

Total

​

$

237,894

​

$

209,327

​

$

458,694

​

$

905,915

​

​

As of June 30, 2026, the Partnership had entered into various interest rate swap agreements for a total notional amount outstanding of $272.4 million, to hedge against the interest rate risks of its variable rate borrowings. As of June 30, 2026, the Partnership receives interest based on SOFR and pays a weighted average interest rate of 2.94% under its interest rate swap agreements, which have an average maturity of approximately 1.4 years. The Partnership does not apply hedge accounting for derivative instruments, and its financial results are impacted by changes in the market value of such financial instruments.

As of June 30, 2026, the Partnership’s net exposure to floating interest rate fluctuations was approximately $300.3 million based on total interest-bearing contractual obligations of $905.9 million, less the sale and leaseback facilities for Raquel Knutsen, Torill Knutsen and Tove Knutsen totaling $237.9 million, less interest rate swaps of $272.4 million, and less cash and cash equivalents of $95.3 million.

On June 28, 2024, Knutsen Canadian Charting AS, the subsidiary that owns the Hedda Knutsen, as borrower, entered into a $99 million term loan facility with MUFG Bank (Europe) N.V. and other lenders (the “Hedda Facility”). The Hedda Facility became one of the Partnership’s debt obligations upon closing of the acquisition of the Hedda Knutsen on September 1, 2026, and is therefore not included in the Partnership’s outstanding debt as of June 30, 2026. Following repayment of the quarterly installments due prior to September 1, 2026, the outstanding amount of the Hedda Facility had been reduced to $89.4 million. The Hedda Facility is repayable in quarterly installments with a final payment due at maturity on October 24, 2031 of $61.9 million, which includes the balloon payment and last quarterly installment. The facility bears interest at a rate per annum equal to SOFR plus a margin of 1.6%. In connection with the Hedda Acquisition, the Partnership and KNOT Shuttle Tankers AS became the sole guarantors. The facility is secured by a mortgage on the Hedda Knutsen.

On August 7, 2026, the Partnership’s subsidiaries that own the Tordis Knutsen, the Vigdis Knutsen, the Lena Knutsen, the Anna Knutsen and the Brasil Knutsen, entered into a new $225 million senior secured credit facility, with DNB Bank ASA as Agent on behalf of the relevant lenders, in order to refinance their existing term loans. The credit facility consists of a term loan repayable in 20 consecutive quarterly installments, with a balloon payment of $111.1 million due at maturity in June 2031. The credit facility bears interest at a rate per annum equal to SOFR plus a margin of 1.65%. The credit facility is guaranteed by the Partnership and secured by mortgages on the five vessels. The new senior secured credit facility will refinance the previously existing term loans related to these vessels which were due to mature in September 2026. Closing of this senior secured credit facility took place on August 25, 2026.

In October 2026, the senior secured loan facility secured by the Live Knutsen is due to mature with a repayment due at the time of $65.9 million. Based on the Partnership’s repeated experience of refinancings and following productive discussions and negotiations with its lending group and other institutions and advisors, Management believes that it will be able to conclude a refinancing of this facility on similar terms prior to maturity.

5

Assets Owned by Knutsen NYK

Pursuant to the omnibus agreement the Partnership entered into with Knutsen NYK at the time of its initial public offering, the Partnership has the option to acquire from Knutsen NYK any offshore shuttle tankers that Knutsen NYK acquires or owns that are employed under charters for periods of five or more years.

Any such acquisitions, and the terms thereof, are subject to the approval of the Conflicts Committee of the Partnership’s Board of Directors.

As of the date of this release, Knutsen NYK owns, or has ordered, the following vessels and has entered into the following charters:

1. In February 2024, Knutsen NYK entered into a new ten-year time charter contract with Petrobras for each of three vessels to be constructed and which will operate in Brazil, where the charterer has an option to extend each charter by up to five further years. The vessels were built in China. The first two vessels, Janeiro Knutsen and Turid Knutsen, were delivered to Knutsen NYK from the yard in May 2026 and August 2026, respectively, and the third vessel is anticipated to be delivered by the end of 2026.

2. In August 2024, Knutsen NYK entered into a new seven-year time charter contract with PRIO for a vessel to be constructed and which will operate in Brazil, where the charterer has an option to extend the charter by up to eight further years. The vessel will be built in China and is expected to be delivered later in 2026.

3. In March 2025, Knutsen NYK entered into a new seven-year time charter contract with Equinor for a vessel to be constructed and which will operate in Brazil, where the charterer has an option to extend the charter by up to thirteen further years. The vessel will be built in China and is expected to be delivered early in 2028.

4. In August 2025, Knutsen NYK entered into a new seven-year charter contract with Repsol for a vessel to be constructed and which will operate in Brazil. The charterer has an option to extend the charter by up to five further years. The vessel will be built in China and is expected to be delivered early in 2028.

5. In September 2025, Eli Knutsen was delivered to Knutsen NYK from the yard in China and commenced in October 2025 on a fifteen-year time charter contract with Petrobras for operation in Brazil. Petrobras has the option to extend the charter by up to five further years.

6. In December 2025, Knutsen NYK entered into a new ten-year time charter contract with an oil major for a vessel to be constructed and which will operate in Brazil, where the charterer has an option to extend the charter by up to five further years. The vessel will be built in China and is expected to be delivered late in 2027.

7. In January 2026, Knutsen NYK entered into a new five-year time charter contract with an oil major for a vessel to be constructed and which will operate in Brazil, where the charterer has an option to extend the charter by up to five further years. The vessel will be built in China and is expected to be delivered early in 2028.

8. In March 2026, Knutsen NYK entered into a new five-year time charter contract with an oil major for a vessel to be constructed and which will operate in Brazil, where the charterer has options to extend the charter up to five further years. The vessel will be built in China and is expected to be delivered in mid 2027.

9. In June 2026, Knutsen NYK entered into a new seven-year time charter contract with an oil major for a vessel to be constructed and which will operate in Brazil, where the charterer has options to extend the charter up to thirteen further years. The vessel will be built in China and is expected to be delivered in mid-2028.

10. In July 2026, Knutsen NYK entered into a new five-year time charter contract with an oil major for a vessel to be constructed and which will operate in Brazil, where the charterer has options to extend the charter up to ten further years. The vessel will be built in China and is expected to be delivered in late-2028.

6

Outlook

As at June 30, 2026: (i) the Partnership had charters with an average remaining fixed duration of 2.5 years, with the charterers of the Partnership’s vessels having options to extend their charters by an additional 4.0 years on average and (ii) the Partnership had $881.2 million of remaining contracted forward revenue, excluding charterers’ options and charters agreed or signed after that date. As at June 30, 2026, the nineteen vessels which comprised the Partnership’s fleet had an average age of 10.7 years. During Q2 2026, fifteen of the vessels in our fleet operated in Brazil. The market for shuttle tankers in Brazil has continued to tighten, in particular for the Suezmax vessel class around which that market has increasingly consolidated, driven by a significant pipeline of new production growth over the coming years, a limited newbuild order book, and typical long-term project viability requiring a Brent oil price of only $35 per barrel.

Prevailing charter rates in the shuttle tanker time charter market have historically proven to be far less volatile than those in the conventional tanker spot market, typically avoiding both the extreme highs and the loss-making lows that characterize conventional tanker cyclicality. As this relative stability continues to support our long-term strategic orientation and our ability to confidently invest in long-life assets, there are multiple positive tailwinds nevertheless benefiting our market.

Recent positive momentum across the North Sea appears likely to be sustained by a multi-year offshore development pipeline consisting of FPSO ramp-ups, investments in technology and well expansion to drive production increases from the current FPSO network, and a renewed commitment to exploration and extraction in the region.

Looking ahead, based on supply and demand factors with significant forward visibility and committed capital from industry participants, we believe that the overall medium and long-term outlook for the shuttle tanker market remains favourable.

In the meantime, the Partnership intends to pursue long-term visibility from its charter contracts, build its liquidity, pursue accretive acquisitions supportive of long-term cash flow generation, and position itself to benefit from its market-leading role in an improving shuttle tanker market. The Partnership continues to believe that key components of its strategy and value proposition are accretive investment in the fleet and a long-term sustainable distribution.

About KNOT Offshore Partners LP

KNOT Offshore Partners LP owns, operates and acquires shuttle tankers primarily under long-term charters in the offshore oil production regions of Brazil and the North Sea.

KNOT Offshore Partners LP is structured as a publicly traded master limited partnership but is classified as a corporation for U.S. federal income tax purposes, and thus issues a Form 1099 to its unitholders, rather than a Form K-1. KNOT Offshore Partners LP’s common units trade on the New York Stock Exchange under the symbol “KNOP”.

The Partnership plans to host a conference call on September 4, 2026 at 9:30 AM (Eastern Time) to discuss the results for Q2 2026. All unitholders and interested parties are invited to join via the live webcast link on the Partnership’s website: www.knotoffshorepartners.com. A replay of the webcast will be available at the same link following the conclusion of the live call.

September 3, 2026

KNOT Offshore Partners LP

Aberdeen, United Kingdom

Questions should be directed to:

Derek Lowe via email at ir@knotoffshorepartners.com

​

7

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Six Months Ended

​

​

June 30,

​

March 31,

​

June 30,

​

June 30,

​

June 30,

(U.S. Dollars in thousands)

​ ​ ​

2026

​ ​ ​

2026

​ ​ ​

2025

​ ​ ​

2026

​ ​ ​

2025

Time charter and bareboat revenues

​

$

92,085

​

$

89,224

​

$

85,920

​

$

181,309

​

$

168,911

Voyage revenues (1)

​

​

—

​

​

—

​

​

—

​

​

—

​

​

466

Loss of hire insurance recoveries

​

4,127

​

​

2,227

​

607

​

6,354

​

607

Other income

​

​

564

​

​

556

​

​

533

​

​

1,120

​

​

1,105

Total revenues

​

96,776

​

​

92,007

​

87,060

​

188,783

​

171,089

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Gain from disposal of vessel

​

​

—

​

​

—

​

​

—

​

​

—

​

​

1,342

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Vessel operating expenses

​

36,445

​

​

32,959

​

33,005

​

69,404

​

63,614

Voyage expenses and commission (2)

​

​

986

​

​

—

​

​

944

​

​

986

​

​

1,711

Depreciation

​

42,087

​

​

41,852

​

29,372

​

83,939

​

58,135

General and administrative expenses

​

1,701

​

​

2,500

​

1,555

​

4,201

​

3,351

Total operating expenses

​

81,219

​

77,311

​

64,876

​

158,530

​

126,811

Operating income (loss)

​

15,557

​

14,696

​

22,184

​

30,253

​

45,620

Finance income (expense):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest income

​

965

​

​

778

​

903

​

1,743

​

1,651

Interest expense

​

(13,801)

​

​

(13,923)

​

(15,316)

​

(27,724)

​

(30,218)

Other finance expense

​

(235)

​

​

(196)

​

(199)

​

(431)

​

(351)

Realized and unrealized gain (loss) on derivative instruments (3)

​

1,406

​

​

1,375

​

(370)

​

2,781

​

(1,714)

Net gain (loss) on foreign currency transactions

​

(323)

​

​

174

​

(267)

​

(149)

​

107

Total finance expense

​

(11,988)

​

​

(11,792)

​

(15,249)

​

(23,780)

​

(30,525)

Income (loss) before income taxes

​

3,569

​

​

2,904

​

6,935

​

6,473

​

15,095

Income tax expense

​

(158)

​

​

(277)

​

(125)

​

(435)

​

(704)

Net income (loss)

​

$

3,411

​

$

2,627

​

$

6,810

​

$

6,038

​

$

14,391

Weighted average units outstanding (in thousands of units):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Common units

​

​

33,660

​

​

33,660

​

​

34,045

​

​

33,660

​

​

34,045

Class B units (4)

​

​

252

​

​

252

​

​

252

​

​

252

​

​

252

General Partner units

​

​

640

​

​

640

​

​

640

​

​

640

​

​

640

(1) Voyage revenues are revenues unique to spot voyages.

(2) Voyage expenses and commission are expenses unique to spot voyages, including bunker fuel expenses, port fees, cargo loading and unloading expenses, agency fees and commission.

(3) Realized gain (loss) on derivative instruments relates to amounts the Partnership actually received (paid) to settle derivative instruments, and the unrealized gain (loss) on derivative instruments relates to changes in the fair value of such derivative instruments, as detailed in the table below.

​

8

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended

​

Six Months Ended

​

​

June 30,

​

March 31

​

June 30,

​

June 30,

​

June 30,

(U.S. Dollars in thousands)

​ ​ ​

2026

​ ​ ​

2026

​ ​ ​

2025

​ ​ ​

2026

​ ​ ​

2025

Realized gain (loss):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Interest rate swap contracts

​

$

579

​

$

1,010

​

$

2,521

​

$

1,588

​

$

5,631

Total realized gain (loss):

​

579

​

1,010

​

2,521

​

1,588

​

5,631

Unrealized gain (loss):

​

​

​

​

​

​

​

​

​

​

Interest rate swap contracts

​

827

​

365

​

(2,891)

​

1,193

​

​

(7,345)

Total unrealized gain (loss):

​

827

​

365

​

(2,891)

​

1,193

​

(7,345)

Total realized and unrealized gain (loss) on derivative instruments:

​

$

1,406

​

$

1,375

​

$

(370)

​

$

2,781

​

$

(1,714)

(4) On September 7, 2021, the Partnership entered into an exchange agreement with Knutsen NYK, and the Partnership’s general partner whereby Knutsen NYK contributed to the Partnership all of Knutsen NYK’s incentive distribution rights (“IDRs”), in exchange for the issuance by the Partnership to Knutsen NYK of 673,080 common units and 673,080 Class B Units, whereupon the IDRs were cancelled (the “IDR Exchange”). As of June 30, 2026, 420,675 of the Class B Units had been converted to common units.

​

9

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEET

​	​	​	​	​	​	​
(U.S. Dollars in thousands)	​ ​ ​	At June 30, 2026		​ ​ ​	At December 31, 2025
ASSETS		​	​		​	​
Current assets:		​	​		​	​
Cash and cash equivalents	​	$	95,255	​	$	88,983
Amounts due from related parties	​		153	​		705
Inventories	​		4,588	​		4,288
Derivative assets	​		2,133	​		2,276
Other current assets	​		22,791	​		15,192
Total current assets	​		124,920	​		111,444
​	​	​	​	​	​	​
Long-term assets:	​		​	​		​
Vessels, net of accumulated depreciation	​		1,488,680	​		1,557,021
Right-of-use assets	​	​	675	​	​	875
Deferred tax assets	​		2,295	​		2,662
Derivative assets	​		2,250	​		1,908
Accrued income	​	​	15,450	​	​	10,927
Other long-term assets	​	​	5,308	​	​	—
Total Long-term assets	​		1,514,658	​		1,573,393
Total assets	​	$	1,639,578	​	$	1,684,837
​	​	​	​	​	​	​
LIABILITIES AND EQUITY	​		​	​		​
Current liabilities:	​		​	​		​
Trade accounts payable	​	$	8,732	​	$	9,607
Accrued expenses	​		26,596	​		18,428
Current portion of long-term debt	​	​	313,819	​	​	381,126
Current lease liabilities	​		419	​		406
Current portion of derivative liabilities	​	​	—	​	​	247
Income taxes payable	​		43	​		46
Current portion of contract liabilities	​		9,023	​		9,024
Prepaid charter	​		5,696	​		5,650
Amount due to related parties	​		2,778	​		2,392
Total current liabilities	​		367,106	​		426,926
​	​	​	​	​	​	​
Long-term liabilities:	​		​	​		​
Long-term debt	​		588,690	​		573,974
Lease liabilities	​	​	256	​	​	469
Derivative liabilities	​	​	161	​	​	909
Contract liabilities	​	​	55,590	​	​	60,102
Deferred tax liabilities	​		83	​		82
Deferred revenues	​		1,168	​		1,402
Other long-term liabilities	​	​	5,519	​	​	—
Total long-term liabilities	​		651,467	​		636,938
Total liabilities	​	$	1,018,573	​	$	1,063,864
Commitments and contingencies	​		​	​		​
Series A Convertible Preferred Units	​		84,308	​		84,308
Equity:	​		​	​		​
Partners’ capital:	​		​	​		​
Common unitholders	​		523,236	​		523,205
Class B unitholders	​	​	3,871	​	​	3,871
General partner interest	​		9,590	​		9,589
Total partners’ capital	​		536,697	​		536,665
Total liabilities and equity	​	$	1,639,578	​	$	1,684,837

​

​

​

10

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN PARTNERS’ CAPITAL

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Partners’ Capital

​

Accumulated

​

​

​

​

Series A

​

​

​

​

​

​

​

​

General

​

Other

​

Total

​

Convertible

​

​

Common

​

Class B

​

Partner

​

Comprehensive

​

Partners’

​

Preferred

(U.S. Dollars in thousands)

​ ​ ​

Units

​ ​ ​

Units

​ ​ ​

Units

​ ​ ​

Income (Loss)

​ ​ ​

Capital

​ ​ ​

Units

Three Months Ended June 30, 2025 and 2026

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consolidated balance at March 31, 2025

​

$

518,491

​

$

3,871

​

$

9,444

​

$

—

​

$

531,806

​

$

84,308

Net income (loss)

​

​

5,015

​

​

—

​

​

95

​

​

—

​

​

5,110

​

​

1,700

Other comprehensive income

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

Cash distributions

​

​

(885)

​

​

—

​

​

(16)

​

​

—

​

​

(901)

​

​

(1,700)

Consolidated balance at June 30, 2025

​

$

522,621

​

$

3,871

​

$

9,523

​

$

—

​

$

536,015

​

$

84,308

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consolidated balance at March 31, 2026

​

$

523,240

​

$

3,871

​

$

9,589

​

$

—

​

$

536,700

​

$

84,308

Net income (loss)

​

​

1,679

​

​

—

​

​

32

​

​

—

​

​

1,711

​

​

1,700

Other comprehensive income

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

Cash distributions

​

​

(1,683)

​

​

—

​

​

(31)

​

​

—

​

​

(1,714)

​

​

(1,700)

Consolidated balance at June 30, 2026

​

$

523,236

​

$

3,871

​

$

9,590

​

$

—

​

$

536,697

​

$

84,308

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Six Months Ended June 30, 2025 and 2026

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consolidated balance at December 31, 2024

​

$

513,603

​

$

3,871

​

$

9,353

​

$

—

​

$

526,827

​

$

84,308

Net income (loss)

​

10,788

​

—

​

203

​

—

​

10,991

​

3,400

Other comprehensive income

​

—

​

—

​

—

​

—

​

—

​

—

Cash distributions

​

(1,770)

​

—

​

(33)

​

—

​

(1,803)

​

(3,400)

Consolidated balance at June 30, 2025

​

$

522,621

​

$

3,871

​

$

9,523

​

$

—

​

$

536,015

​

$

84,308

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Consolidated balance at December 31, 2025

​

$

523,205

​

$

3,871

​

$

9,589

​

$

—

​

$

536,665

​

$

84,308

Net income (loss)

​

2,589

​

—

​

49

​

—

​

2,638

​

3,400

Other comprehensive income

​

—

​

—

​

—

​

—

​

—

​

—

Cash distributions

​

(2,558)

​

—

​

(48)

​

—

​

(2,606)

​

(3,400)

Consolidated balance at June 30, 2026

​

$

523,236

​

$

3,871

​

$

9,590

​

$

—

​

$

536,697

​

$

84,308

​

​

​

​

11

UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS

​	​	​	​	​	​	​
​	​ ​ ​	Six Months Ended June 30,
(U.S. Dollars in thousands)	​	2026		​ ​ ​	2025
OPERATING ACTIVITIES	​	​	​	​	​	​
Net income (loss) (1)	​	$	6,038	​	$	14,391
Adjustments to reconcile net income (loss) to cash provided by operating activities:	​		​	​		​
Depreciation	​		83,939	​		58,135
Amortization of contract intangibles / liabilities	​		(4,512)	​		(2,244)
Amortization of deferred revenue	​	​	(234)	​	​	(234)
Amortization of deferred debt issuance cost	​		1,138	​		1,163
Drydocking expenditure	​		(10,551)	​		(7,592)
Income tax (benefit)/expense	​		435	​		704
Income taxes paid	​		(28)	​		(52)
Unrealized (gain) loss on derivative instruments	​	​	(1,193)	​	​	7,345
Unrealized (gain) loss on foreign currency transactions	​	​	(43)	​	​	(598)
Net gain from disposal of vessel	​	​	—	​	​	(1,342)
Changes in operating assets and liabilities:	​		​	​		​
Decrease (increase) in amounts due from related parties	​		553	​		(255)
Decrease (increase) in inventories	​		(299)	​		(716)
Decrease (increase) in other current assets	​		(7,602)	​		(1,286)
Decrease (increase) in accrued income	​		(4,523)	​		(2,714)
Increase (decrease) in trade accounts payable	​		(808)	​		842
Increase (decrease) in accrued expenses	​		3,901	​		3,603
Increase (decrease) prepaid charter	​		45	​		(5,197)
Increase (decrease) in amounts due to related parties	​		385	​		4,027
Net cash provided by operating activities	​		66,641	​		67,980
​	​	​	​	​	​	​
INVESTING ACTIVITIES	​		​	​		​
Additions to vessel and equipment	​		(569)	​		(213)
Proceeds from asset swap (net cash)	​	​	—	​	​	1,040
Net cash provided by (used in) investing activities	​		(569)	​		827
​	​	​	​	​	​	​
FINANCING ACTIVITIES	​		​	​		​
Repayment of long-term debt	​		(53,721)	​		(64,458)
Payment of debt issuance cost	​		(10)	​		—
Cash distributions	​		(6,006)	​		(5,203)
Net cash used in financing activities	​		(59,737)	​		(69,661)
Effect of exchange rate changes on cash	​		(63)	​		243
Net increase (decrease) in cash and cash equivalents	​		6,272	​		(611)
Cash and cash equivalents at the beginning of the period	​		88,983	​		66,933
Cash and cash equivalents at the end of the period	​	$	95,255	​	$	66,322

(1) Included in net income is interest paid amounting to $27.0 million and $29.5 million for the six months ended June 30, 2026 and 2025, respectively.

​

12

APPENDIX A—RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

EBITDA and Adjusted EBITDA

EBITDA is defined as earnings before interest, depreciation, impairments and taxes. Adjusted EBITDA is defined as earnings before interest, depreciation, impairments, taxes and other financial items (including other finance expenses, realized and unrealized gain (loss) on derivative instruments and net gain (loss) on foreign currency transactions). EBITDA is used as a supplemental financial measure by management and external users of financial statements, such as the Partnership’s lenders, to assess its financial and operating performance and compliance with the financial covenants and restrictions contained in its financing agreements. Adjusted EBITDA is used as a supplemental financial measure by management and external users of financial statements, such as investors, to assess the Partnership’s financial and operating performance. The Partnership believes that EBITDA and Adjusted EBITDA assist its management and investors by increasing the comparability of its performance from period to period and against the performance of other companies in its industry that provide EBITDA and Adjusted EBITDA information. This increased comparability is achieved by excluding the potentially disparate effects between periods or companies of interest, other financial items, taxes, impairments and depreciation, as applicable, which items are affected by various and possibly changing financing methods, capital structure and historical cost basis and which items may significantly affect net income between periods. The Partnership believes that including EBITDA and Adjusted EBITDA as financial measures benefits investors in (a) selecting between investing in the Partnership and other investment alternatives and (b) monitoring the Partnership’s ongoing financial and operational strength in assessing whether to continue to hold common units. EBITDA and Adjusted EBITDA are non-GAAP financial measures and should not be considered as alternatives to net income or any other indicator of Partnership performance calculated in accordance with GAAP.

The table below reconciles EBITDA and Adjusted EBITDA to net income, the most directly comparable GAAP measure.

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three Months Ended,

​

Six Months Ended

​

​

June 30,

​

June 30,

​

June 30,

​

June 30,

​

​

2026

​

2025

​

2026

​

2025

(U.S. Dollars in thousands)

​ ​ ​

(unaudited)

​ ​ ​

(unaudited)

​ ​ ​

(unaudited)

​ ​ ​

(unaudited)

Net income

​

$

3,411

​

$

6,810

​

$

6,038

​

$

14,391

Interest income

​

(965)

​

(903)

​

(1,743)

​

(1,651)

Interest expense

​

13,801

​

15,316

​

27,724

​

30,218

Depreciation

​

42,087

​

29,372

​

83,939

​

58,135

Income tax expense

​

158

​

125

​

435

​

704

EBITDA

​

58,492

​

50,720

​

116,393

​

101,797

Other financial items (a)

​

(848)

​

836

​

(2,201)

​

1,958

Adjusted EBITDA

​

$

57,644

​

$

51,556

​

$

114,192

​

$

103,755

(a) Other financial items consist of other finance income (expense), realized and unrealized gain (loss) on derivative instruments and net gain (loss) on foreign currency transactions.

​

13

FORWARD-LOOKING STATEMENTS

This press release contains certain forward-looking statements concerning future events and KNOT Offshore Partners’ operations, performance and financial condition. Forward-looking statements include, without limitation, any statement that may predict, forecast, indicate or imply future results, performance or achievements, and may contain the words “believe,” “anticipate,” “expect,” “estimate,” “project,” “will be,” “will continue,” “will likely result,” “plan,” “intend” or words or phrases of similar meanings. These statements involve known and unknown risks and are based upon a number of assumptions and estimates that are inherently subject to significant uncertainties and contingencies, many of which are beyond KNOT Offshore Partners’ control. Actual results may differ materially from those expressed or implied by such forward-looking statements. Forward-looking statements include statements with respect to, among other things:

● market trends in the shuttle tanker or general tanker industries, including hire rates, factors affecting supply and demand, and opportunities for the profitable operations of shuttle tankers and conventional tankers;

● market trends in the production of oil in the North Sea, Brazil and elsewhere;

● Knutsen NYK’s and KNOT Offshore Partners’ ability to build shuttle tankers and the timing of the delivery and acceptance of any such vessels by their respective charterers;

● KNOT Offshore Partners’ ability to purchase vessels from Knutsen NYK in the future;

● KNOT Offshore Partners’ ability to enter into long-term charters, which KNOT Offshore Partners defines as charters of five years or more, or shorter- term charters or voyage contracts;

● KNOT Offshore Partners’ ability to refinance its indebtedness on acceptable terms and on a timely basis and to make additional borrowings and to access debt and equity markets;

● KNOT Offshore Partners’ distribution policy, forecasts of KNOT Offshore Partners’ ability to make distributions on its common units, Class B Units and Series A Preferred Units, the amount of any such distributions and any changes in such distributions;

● KNOT Offshore Partners’ ability to integrate and realize the expected benefits from acquisitions;

● impacts of supply chain disruptions and the resulting inflationary environment;

● KNOT Offshore Partners’ anticipated growth strategies;

● the effects of a worldwide or regional economic slowdown;

● turmoil in the global financial markets;

● fluctuations in currencies, inflation and interest rates;

● fluctuations in the price of oil;

● general market conditions, including fluctuations in hire rates and vessel values;

● changes in KNOT Offshore Partners’ operating expenses, including drydocking and insurance costs and bunker prices;

● recoveries under KNOT Offshore Partners’ insurance policies;

14

● the length and cost of drydocking;

● KNOT Offshore Partners’ future financial condition or results of operations and future revenues and expenses;

● the repayment of debt and settling of any interest rate swaps;

● planned capital expenditures and availability of capital resources to fund capital expenditures;

● KNOT Offshore Partners’ ability to maintain long-term relationships with major users of shuttle tonnage;

● KNOT Offshore Partners’ ability to leverage Knutsen NYK’s relationships and reputation in the shipping industry;

● KNOT Offshore Partners’ ability to maximize the use of its vessels, including the re-deployment or disposition of vessels no longer under charter;

● the financial condition of KNOT Offshore Partners’ existing or future customers and their ability to fulfill their charter obligations;

● timely purchases and deliveries of newbuilds;

● future purchase prices of newbuilds and secondhand vessels;

● any impairment of the value of KNOT Offshore Partners’ vessels;

● KNOT Offshore Partners’ ability to compete successfully for future chartering and newbuild opportunities;

● acceptance of a vessel by its charterer;

● the impacts of the Russian war with Ukraine, the conflict between Israel and Hamas, the conflicts with Iran and the other conflicts in the Middle East and Venezuela;

● termination dates and extensions of charters;

● the expected cost of, and KNOT Offshore Partners’ ability to, comply with governmental regulations (including climate change regulations) and maritime self-regulatory organization standards, as well as standard regulations imposed by its charterers applicable to KNOT Offshore Partners’ business;

● availability of skilled labor, vessel crews and management;

● the effects of outbreaks of pandemics or contagious diseases, including the impact on KNOT Offshore Partners’ business, cash flows and operations as well as the business and operations of its customers, suppliers and lenders;

● KNOT Offshore Partners’ general and administrative expenses and its fees and expenses payable under the technical management agreements, the management and administration agreements and the administrative services agreement;

● the anticipated taxation of KNOT Offshore Partners and distributions to its unitholders;

● estimated future capital expenditures;

15

● Marshall Islands economic substance requirements;

● KNOT Offshore Partners’ ability to retain key employees;

● customers’ increasing emphasis on climate, environmental and safety concerns;

● the impact of any cyberattack;

● potential liability from any pending or future litigation;

● potential disruption of shipping routes due to accidents, political events, piracy or acts by terrorists;

● future sales of KNOT Offshore Partners’ securities in the public market;

● KNOT Offshore Partners’ business strategy and other plans and objectives for future operations; and

● other factors listed from time to time in the reports and other documents that KNOT Offshore Partners files with the U.S. Securities and Exchange Commission, including its Annual Report on Form 20-F for the year ended December 31, 2025.

All forward-looking statements included in this release are made only as of the date of this release. New factors emerge from time to time, and it is not possible for KNOT Offshore Partners to predict all of these factors. Further, KNOT Offshore Partners cannot assess the impact of each such factor on its business or the extent to which any factor, or combination of factors, may cause actual results to be materially different from those contained in any forward- looking statement. KNOT Offshore Partners does not intend to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in KNOT Offshore Partners’ expectations with respect thereto or any change in events, conditions or circumstances on which any such statement is based.

16

Filing Exhibits & Attachments

1 document

Press Releases

• EX-99.1 EX-99.1 649.6 KB