N-able Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018
Revenue	421.88	371.77	346.46	302.87	263.52	228.29
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	57.35
Gross Profit	353.67	313.16	294.02	239.7	206.2	170.95
Selling, General & Admin	204.58	196.43	193.25	139.37	109.23	95.56
Research & Development	78.18	63.48	53.96	42.72	37.17	32.89
Other Operating Expenses	0.6	5.85	13.48	23.85	23.19	23.72
Operating Expenses	283.35	265.76	260.69	205.93	169.59	152.17
Operating Income	70.32	47.4	33.33	33.77	36.61	18.77
Interest Expense / Income	30.25	18.85	20.47	28.14	33.81	34.52
Other Expense / Income	-4.26	-1.88	1.27	0.77	-0.39	1.74
Pretax Income	44.33	30.43	11.59	4.86	3.19	-17.49
Income Tax	20.91	13.72	11.48	12.01	5.71	-3.8
Net Income	23.41	16.71	0.11	-7.16	-2.51	-13.69
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	42.85
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%	74.88%
Operating Margin	16.67%	12.75%	9.62%	11.15%	13.89%	8.22%
Profit Margin	5.55%	4.49%	0.03%	-2.36%	-0.95%	-6.00%
Free Cash Flow Margin	18.09%	15.76%	4.24%	24.35%	7.49%	18.77%
Effective Tax Rate	47.18%	45.09%	99.03%	247.41%	178.67%	-
EBITDA	96.2	73.72	65.84	89.44	91.14	73.05
EBITDA Margin	22.80%	19.83%	19.00%	29.53%	34.58%	32.00%
Depreciation & Amortization	21.62	24.44	33.77	56.45	54.14	56.02
EBIT	74.58	49.28	32.06	32.99	37	17.03
EBIT Margin	17.68%	13.25%	9.25%	10.89%	14.04%	7.46%

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).