N-able, Inc. (NABL) — Financial statements
Income statement, balance sheet, and cash flow for N-able, Inc. — annual and quarterly history with growth and margin analysis.
| Metric (USD Millions) | 2025 | 2024 | 2023 | 2022 | 2021 | |
|---|---|---|---|---|---|---|
| Revenue & Gross Profit | ||||||
| Revenue | 511↑9.7% | 466↑10.5% | 422↑13.5% | 372↑7.3% | 346 | |
| Cost of Revenue | 119↑47.0% | 81↑18.3% | 68↑16.4% | 59↑11.8% | 52 | |
| Gross Profit | 393↑1.9% | 385↑9.0% | 354↑12.9% | 313↑6.5% | 294 | |
| Operating Expenses | ||||||
| R&D Expenses | 101↑11.0% | 91↑16.0% | 78↑23.1% | 63↑17.7% | 54 | |
| General & Administrative Expenses | 92↑19.9% | 77↑9.5% | 70↓1.7% | 71↓11.7% | 81 | |
| Selling & Marketing Expenses | 163↑20.3% | 136↑0.7% | 135↑7.5% | 125↑11.2% | 113 | |
| SG&A Expenses | 255↑20.2% | 212↑3.7% | 205↑4.1% | 196↑1.6% | 193 | |
| Other Expenses | -20↓7440.3% | 0.28↓53.4% | 0.60↓89.8% | 6↓56.6% | 13 | |
| Operating Expenses | 335↑10.6% | 303↑7.0% | 283↑6.6% | 266↑1.9% | 261 | |
| Total Costs & Expenses | 454↑18.2% | 384↑9.2% | 352↑8.4% | 324↑3.6% | 313 | |
| Operating Results | ||||||
| Operating Income | 58↓30.0% | 82↑17.1% | 70↑48.4% | 47↑42.2% | 33 | |
| Depreciation & Amortization | 44↑71.3% | 26↑28.2% | 20↓13.7% | 23↓29.5% | 33 | |
| EBITDA | 82↓25.1% | 110↑16.2% | 95↑30.5% | 73↑11.5% | 65 | |
| EBIT | 38↓54.5% | 84↑13.0% | 75↑51.3% | 49↑53.7% | 32 | |
| Interest & Other Income | ||||||
| Net Interest Income | -36↓19.9% | -30↑0.7% | -30↓60.5% | -19↑7.9% | -20 | |
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Interest Expense | 36↑19.9% | 30↓0.7% | 30↑60.5% | 19↓7.9% | 20 | |
| Non-Operating Income | 19↑1098.2% | -2↑54.7% | -4↓126.4% | -2↓248.6% | 1 | |
| Other Income / Expenses | -55↓96.7% | -28↓8.1% | -26↓53.2% | -17↑21.9% | -22 | |
| Income Before Tax | 2↓95.6% | 54↑22.4% | 44↑45.7% | 30↑162.5% | 12 | |
| Income Tax Expense | 19↓16.7% | 23↑11.5% | 21↑52.5% | 14↑19.5% | 11 | |
| Net Income & EPS | ||||||
| Net Income from Continuing Operations | -17↓155.0% | 31↑32.2% | 23↑40.1% | 17↑14685.0% | 0.11 | |
| Net Income from Discontinued Operations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Net Income | -17↓155.0% | 31↑32.2% | 23↑40.1% | 17↑14685.0% | 0.11 | |
| Bottom-Line Net Income | -17↓155.0% | 31↑32.2% | 23↑40.1% | 17↑14685.0% | 0.11 | |
| EPS (Basic) | -0.09↓153.4% | 0.17↑30.8% | 0.13↑40.1% | 0.09↑13157.1% | 0.00 | |
| EPS (Diluted) | -0.09↓156.7% | 0.16↑23.1% | 0.13↑41.0% | 0.09↑13071.4% | 0.00 | |
| Weighted Average Shares | 188↑1.4% | 185↑1.6% | 182↑1.2% | 180↑0.6% | 179 | |
| Weighted Average Diluted Shares | 188↓0.3% | 188↑1.3% | 186↑2.6% | 181↑1.3% | 179 | |
* All figures in Millions of USD, except per share data. Growth rates calculated Year-over-Year (YoY). Data source: SEC Filings.