$10.59

+0.12 (+1.15%)

Weekly Expected Move ±2.5%

$10 $10 $11 $11 $11

NYSE · Industrials · Marine Shipping · Tech Score Sell · Power 42 · $356.5M mcap · 21M float · 0.309% daily turnover · Short 57% of daily vol

Revenue

$364M +16.6% ▲

5Y CAGR: +5.5%

Gross Profit

$111M -44.7% ▼

5Y CAGR: -2.9%

Operating Income

$104M +42.0% ▲

5Y CAGR: -3.4%

Net Income

$23M +65.4% ▲

5Y CAGR: -18.6%

EPS (Diluted)

$0.69 +228.6% ▲

5Y CAGR: -16.9%

EBITDA

$223M +17.1% ▲

5Y CAGR: +3.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$281M	$269M	$291M	$313M	$364M
YoY Growth	+0.7%	-4.5%	+8.2%	+7.5%	+16.6%
Cost of Revenue	$172M	$196M	$210M	$112M	$253M
Gross Profit	$109M	$72M	$81M	$201M	$111M
Gross Margin	38.9%	26.9%	27.8%	64.1%	30.4%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$6M	$6M	$6M	$6M	$0
Operating Expenses	$6M	$6M	$56M	$128M	$7M
Operating Income	$74M	$66M	$25M	$73M	$104M
Operating Margin	26.2%	24.7%	8.6%	23.3%	28.4%
Interest Expense	$29M	$43M	$73M	$65M	$63M
Income Before Tax	$54M	$60M	-$39M	$15M	$24M
Tax Expense	$488K	$875K	-$5M	$631K	$1M
Net Income	$54M	$59M	-$34M	$14M	$23M
Net Margin	19.2%	21.8%	-11.8%	4.5%	6.4%
EPS (Diluted)	$1.24	$1.33	$-1.03	$0.21	$0.69
EBITDA	$183M	$210M	$145M	$191M	$223M
Shares Outstanding	37M	38M	39M	34M	34M

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$76M	$91M	$84M	$87M	$97M	$96M	$92M	$97M
Cost of Revenue	$58M	$55M	$31M	$63M	$65M	$65M	$75M	$80M
Gross Profit	$18M	$36M	$53M	$24M	$32M	$31M	$17M	$17M
Gross Margin	23.6%	39.7%	62.7%	27.3%	33.2%	32.3%	18.7%	17.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1M	$2M	$2M	$2M	$2M	$3M	$2M	$2M
Operating Expenses	$772K	$2M	$29M	$2M	$2M	$3M	$2M	$2M
Operating Income	$17M	$35M	$23M	$22M	$31M	$29M	$15M	$16M
Operating Margin	22.6%	38.0%	27.9%	25.5%	31.7%	29.7%	16.0%	16.1%
Interest Expense	$17M	$16M	$15M	$16M	$17M	$13M	$14M	$14M
Income Before Tax	-$3M	$23M	$8M	$7M	$15M	-$6M	$3M	$4M
Tax Expense	$275K	$3K	$579K	$125K	$39K	$420K	$277K	$158K
Net Income	-$4M	$23M	$8M	$7M	$15M	-$6M	$3M	$3M
Net Margin	-4.9%	25.5%	9.0%	7.8%	15.6%	-6.5%	2.9%	3.5%
EPS (Diluted)	$-0.11	$0.68	$0.22	$0.20	$0.44	$-0.19	$0.08	$0.10
EBITDA	$41M	$65M	$50M	$52M	$60M	$35M	$56M	$58M
Shares Outstanding	34M	34M	35M	34M	34M	34M	34M	34M

KNOP NYSE