NA
NABL
Market ClosedN-able, Inc.
US
1.86K employees
CEO: John Pagliuca
Founded: 2021
$4.50
+$0.00(+NaN%)
Market Cap
847.70M
Beta
0.53
52W Range
N/A
Dividend Yield
0.00%
Financial Statements
Comprehensive breakdown of financial statements and performance metrics
Gross Margin
76.8%
1.9%
CAGR: 7.5%
Profit after direct costs
Operating Margin
11.3%
-30.0%
CAGR: 14.7%
Core business profitability
Net Margin
-3.3%
-155.0%
CAGR: N/A
Bottom line profitability
Revenue Growth
9.7%
YoY
CAGR: 10.2%
Top line growth rate
Revenue Flow Analysis
Visual flow showing how NABL allocates revenue across expenses and profit
Fiscal Year 2025
Revenue Distribution
Flow of revenue through cost categories to net income
Gross Margin
76.8%
$392.85M
Operating Margin
11.3%
$57.66M
Net Margin
-3.3%
$-17.03M
Detailed Income Statement
Complete profit and loss breakdown with margin analysis and historical comparison
| Item | Trend | 2021 | 2022 | 2023 | 2024 | 2025 | YoY Change |
|---|---|---|---|---|---|---|---|
Total Revenue | 346.46M | 371.77M | 421.88M | 466.15M | 511.43M | 9.7% | |
| Cost of Revenue | (52.43M) | (58.61M) | (68.21M) | (80.68M) | (118.58M) | 47.0% | |
Gross Profit | 294.02M | 313.16M | 353.67M | 385.47M | 392.85M | 1.9% | |
| Operating Expenses | |||||||
| Research & Development | (53.96M) | (63.48M) | (78.18M) | (90.71M) | (100.71M) | 11.0% | |
| Selling, General & Administrative | (193.25M) | (196.43M) | (204.58M) | (212.11M) | (254.88M) | 20.2% | |
| General & Administrative | (80.58M) | (71.13M) | (69.89M) | (76.51M) | (91.72M) | 19.9% | |
| Selling & Marketing | (112.68M) | (125.30M) | (134.69M) | (135.59M) | (163.16M) | 20.3% | |
| Depreciation & Amortization | (33.03M) | (23.27M) | (20.07M) | (25.73M) | (44.06M) | 71.3% | |
Operating Income (EBIT) | 33.33M | 47.40M | 70.32M | 82.37M | 57.66M | -30.0% | |
| Non-Operating Items | |||||||
| Interest Income | — | — | — | — | — | — | |
| Interest Expense | (20.47M) | (18.85M) | (30.25M) | (30.03M) | (36.00M) | 19.9% | |
| Other Income/Expenses (Net) | -21.74M | -16.97M | -25.99M | -28.10M | -55.27M | 96.7% | |
Income Before Tax | 11.59M | 30.43M | 44.33M | 54.27M | 2.39M | -95.6% | |
| Income Tax Expense | (11.48M) | (13.72M) | (20.91M) | (23.31M) | (19.42M) | -16.7% | |
Net Income | 113.00K | 16.71M | 23.41M | 30.96M | -17.03M | -155.0% | |
| Per Share Metrics | |||||||
| Earnings Per Share (Basic) | $0 | $0 | $0 | $0 | $-0 | -153.4% | |
| Weighted Avg Shares Outstanding | 179.05M | 180.14M | 182.37M | 185.28M | 187.82M | 1.4% | |
| Weighted Avg Shares Outstanding (Diluted) | 179.05M | 181.30M | 185.98M | 188.43M | 187.82M | -0.3% | |
EBITDA | 65.09M | 72.55M | 94.65M | 110.03M | 82.44M | -25.1% |
Explore NABL
NABL in the Technology
Small Cap