N-able, Inc.
Profit after direct costs
Core business profitability
Bottom line profitability
Top line growth rate
Flow of revenue through cost categories to net income
| 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