N-able, Inc. (NABL)
NYSE: NABL · Real-Time Price · USD
7.24
+0.13 (1.76%)
Nov 21, 2025, 12:27 PM EST - Market open
N-able Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
Net Income | -6.51 | 30.96 | 23.41 | 16.71 | 0.11 | -7.16 | Upgrade |
Depreciation & Amortization | 20.24 | 16.91 | 16.38 | 19.46 | 25.82 | 30.39 | Upgrade |
Other Amortization | 21.65 | 10.42 | 6.84 | 6.6 | 8.69 | 26.06 | Upgrade |
Stock-Based Compensation | 46.92 | 45.35 | 43.57 | 36.53 | 29.43 | 21.05 | Upgrade |
Provision & Write-off of Bad Debts | 2.23 | -0.29 | -0.16 | -0.32 | 2.15 | 1.48 | Upgrade |
Other Operating Activities | 11.47 | -2.89 | -0.54 | -2.6 | -0.95 | -2.34 | Upgrade |
Change in Accounts Receivable | -10.26 | -13.56 | -7.95 | -3.66 | -5.57 | -3.46 | Upgrade |
Change in Accounts Payable | -0.34 | -0.46 | 1.83 | -1.62 | -0.46 | 3.27 | Upgrade |
Change in Unearned Revenue | -1.72 | 2.26 | 0.68 | 1.36 | 1.25 | 1.13 | Upgrade |
Change in Income Taxes | 14.73 | -3.4 | -8.6 | -3.65 | -5.84 | 0.16 | Upgrade |
Change in Other Net Operating Assets | -4.56 | -5.86 | 14.61 | 2.62 | -9.3 | 15.08 | Upgrade |
Operating Cash Flow | 93.85 | 79.44 | 90.09 | 71.41 | 45.34 | 85.67 | Upgrade |
Operating Cash Flow Growth | 10.84% | -11.82% | 26.15% | 57.50% | -47.07% | 235.42% | Upgrade |
Capital Expenditures | -20.81 | -17.57 | -13.78 | -12.83 | -30.66 | -11.92 | Upgrade |
Cash Acquisitions | -98.69 | -98.69 | - | -9.2 | - | - | Upgrade |
Sale (Purchase) of Intangibles | -9.63 | -6.16 | -8.56 | -8.18 | -4.17 | -4.22 | Upgrade |
Investing Cash Flow | -128.83 | -122.42 | -22.34 | -30.21 | -34.83 | -16.14 | Upgrade |
Long-Term Debt Issued | - | - | - | - | 350 | - | Upgrade |
Long-Term Debt Repaid | - | -3.5 | -3.5 | -3.5 | -373.53 | -21.75 | Upgrade |
Net Debt Issued (Repaid) | -3.5 | -3.5 | -3.5 | -3.5 | -23.53 | -21.75 | Upgrade |
Issuance of Common Stock | 2.36 | 2.39 | 1.75 | 1.42 | 225.02 | - | Upgrade |
Repurchase of Common Stock | -33.84 | -20.49 | -11.98 | -8.33 | -2.23 | - | Upgrade |
Other Financing Activities | -5.36 | -1 | -1.45 | - | -241.59 | 11.19 | Upgrade |
Financing Cash Flow | -40.33 | -22.6 | -15.17 | -10.4 | -42.32 | -10.56 | Upgrade |
Foreign Exchange Rate Adjustments | 2.31 | -2.27 | 1.62 | 1.31 | -1.24 | 1.48 | Upgrade |
Net Cash Flow | -73.01 | -67.85 | 54.2 | 32.11 | -33.05 | 60.44 | Upgrade |
Free Cash Flow | 73.05 | 61.87 | 76.31 | 58.58 | 14.68 | 73.75 | Upgrade |
Free Cash Flow Growth | 2.94% | -18.93% | 30.27% | 299.12% | -80.10% | 273.45% | Upgrade |
Free Cash Flow Margin | 14.68% | 13.27% | 18.09% | 15.76% | 4.24% | 24.35% | Upgrade |
Free Cash Flow Per Share | 0.39 | 0.33 | 0.41 | 0.32 | 0.09 | 0.47 | Upgrade |
Cash Interest Paid | 25.9 | 28.69 | 28.44 | 15.57 | 20.39 | 26.6 | Upgrade |
Cash Income Tax Paid | 16.16 | 12.77 | 14.93 | 16.3 | 19.03 | 14.21 | Upgrade |
Levered Free Cash Flow | 143.93 | 121.37 | 71.4 | 58.49 | 19.66 | 82.56 | Upgrade |
Unlevered Free Cash Flow | 161.76 | 138.54 | 88.7 | 68.65 | 31.72 | 100.14 | Upgrade |
Change in Working Capital | -2.15 | -21.02 | 0.58 | -4.96 | -19.91 | 16.18 | Upgrade |
Updated Nov 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.