N-able Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	511.43	466.15	421.88	371.77	346.46
Revenue Growth (YoY)	9.71%	10.49%	13.48%	7.31%	14.39%
Cost of Revenue	117.05	80.68	68.21	58.61	52.43
Gross Profit	394.38	385.47	353.67	313.16	294.02
Selling, General & Admin	254.88	212.11	204.58	196.43	193.25
Depreciation & Amortization Expenses	2	0.28	0.6	5.85	13.48
Research & Development	100.71	90.71	78.18	63.48	53.96
Total Operating Expenses	357.59	303.1	283.35	265.76	260.69
Operating Income	36.79	82.37	70.32	47.4	33.33
Interest Expense	-36	-30.03	-30.25	-18.85	-20.47
Other Non-Operating Income (Expense)	1.6	1.93	4.26	1.88	-1.27
Total Non-Operating Income (Expense)	-34.4	-28.1	-25.99	-16.97	-21.74
Pretax Income	2.39	54.27	44.33	30.43	11.59
Provision for Income Taxes	19.42	23.31	20.91	13.72	11.48
Net Income	-17.03	30.96	23.41	16.71	0.11
Net Income to Common	-17.03	30.96	23.41	16.71	0.11
Net Income Growth	-	32.23%	40.13%	14684.96%	-
Shares Outstanding (Basic)	188	185	182	180	167
Shares Outstanding (Diluted)	188	188	186	181	169
Shares Change (YoY)	-0.32%	1.31%	2.58%	7.49%	6.67%
EPS (Basic)	-0.09	0.17	0.13	0.09	-
EPS (Diluted)	-0.09	0.16	0.13	0.09	-
EPS Growth	-	23.08%	44.44%	-	-
Shares Outstanding	186.68	187.53	183.22	180.85	179.05
Free Cash Flow	75.06	61.87	76.31	58.58	14.68
Free Cash Flow Growth	21.33%	-18.93%	30.27%	299.12%	-80.10%
Free Cash Flow Per Share	0.40	0.33	0.41	0.32	0.09
Gross Margin	77.11%	82.69%	83.83%	84.23%	84.87%
Operating Margin	7.19%	17.67%	16.67%	12.75%	9.62%
Profit Margin	-3.33%	6.64%	5.55%	4.49%	0.03%
FCF Margin	14.68%	13.27%	18.09%	15.76%	4.24%
EBITDA	80.85	108.1	91.94	71.84	67.1
EBITDA Margin	15.81%	23.19%	21.79%	19.32%	19.37%
EBIT	36.79	82.37	70.32	47.4	33.33
EBIT Margin	7.19%	17.67%	16.67%	12.75%	9.62%
Effective Tax Rate	812.34%	42.96%	47.18%	45.09%	99.03%

Updated Feb 19, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q