N-able, Inc. (NABL)

N-able Income Statement

Financials in millions USD. Fiscal year is January - December.

Year	2023	2022	2021	2020	2019
Revenue	421.88	371.77	346.46	302.87	263.52
Revenue Growth (YoY)	13.48%	7.31%	14.39%	14.93%	15.43%
Cost of Revenue	68.21	58.61	52.43	63.17	57.32
Gross Profit	353.67	313.16	294.02	239.7	206.2
Selling, General & Admin	204.58	196.43	193.25	139.37	109.23
Research & Development	78.18	63.48	53.96	42.72	37.17
Other Operating Expenses	0.6	5.85	13.48	23.85	23.19
Operating Expenses	283.35	265.76	260.69	205.93	169.59
Operating Income	70.32	47.4	33.33	33.77	36.61
Interest Expense / Income	30.25	18.85	20.47	28.14	33.81
Other Expense / Income	-4.26	-1.88	1.27	0.77	-0.39
Pretax Income	44.33	30.43	11.59	4.86	3.19
Income Tax	20.91	13.72	11.48	12.01	5.71
Net Income	23.41	16.71	0.11	-7.16	-2.51
Net Income Growth	40.13%	14684.96%	-	-	-
Shares Outstanding (Basic)	182	180	167	158	158
Shares Outstanding (Diluted)	186	181	169	158	158
Shares Change	2.58%	7.49%	6.67%	-	-
EPS (Basic)	0.13	0.09	-	-0.05	-0.02
EPS (Diluted)	0.13	0.09	-	-0.05	-0.02
EPS Growth	44.44%	-	-	-	-
Free Cash Flow	76.31	58.58	14.68	73.75	19.75
Free Cash Flow Per Share	0.42	0.33	0.09	0.47	0.13
Gross Margin	83.83%	84.23%	84.87%	79.14%	78.25%
Operating Margin	16.67%	12.75%	9.62%	11.15%	13.89%
Profit Margin	5.55%	4.49%	0.03%	-2.36%	-0.95%
Free Cash Flow Margin	18.09%	15.76%	4.24%	24.35%	7.49%
Effective Tax Rate	47.18%	45.09%	99.03%	247.41%	178.67%
EBITDA	96.2	73.72	65.84	89.44	91.14
EBITDA Margin	22.80%	19.83%	19.00%	29.53%	34.58%
Depreciation & Amortization	21.62	24.44	33.77	56.45	54.14
EBIT	74.58	49.28	32.06	32.99	37
EBIT Margin	17.68%	13.25%	9.25%	10.89%	14.04%

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).