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
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
Net Income	-6.51	30.96	23.41	16.71	0.11	-7.16
Depreciation & Amortization	20.24	16.91	16.38	19.46	25.82	30.39
Other Amortization	21.65	10.42	6.84	6.6	8.69	26.06
Stock-Based Compensation	46.92	45.35	43.57	36.53	29.43	21.05
Provision & Write-off of Bad Debts	2.23	-0.29	-0.16	-0.32	2.15	1.48
Other Operating Activities	11.47	-2.89	-0.54	-2.6	-0.95	-2.34
Change in Accounts Receivable	-10.26	-13.56	-7.95	-3.66	-5.57	-3.46
Change in Accounts Payable	-0.34	-0.46	1.83	-1.62	-0.46	3.27
Change in Unearned Revenue	-1.72	2.26	0.68	1.36	1.25	1.13
Change in Income Taxes	14.73	-3.4	-8.6	-3.65	-5.84	0.16
Change in Other Net Operating Assets	-4.56	-5.86	14.61	2.62	-9.3	15.08
Operating Cash Flow	93.85	79.44	90.09	71.41	45.34	85.67
Operating Cash Flow Growth	10.84%	-11.82%	26.15%	57.50%	-47.07%	235.42%
Capital Expenditures	-20.81	-17.57	-13.78	-12.83	-30.66	-11.92
Cash Acquisitions	-98.69	-98.69	-	-9.2	-	-
Sale (Purchase) of Intangibles	-9.63	-6.16	-8.56	-8.18	-4.17	-4.22
Investing Cash Flow	-128.83	-122.42	-22.34	-30.21	-34.83	-16.14
Long-Term Debt Issued	-	-	-	-	350	-
Long-Term Debt Repaid	-	-3.5	-3.5	-3.5	-373.53	-21.75
Net Debt Issued (Repaid)	-3.5	-3.5	-3.5	-3.5	-23.53	-21.75
Issuance of Common Stock	2.36	2.39	1.75	1.42	225.02	-
Repurchase of Common Stock	-33.84	-20.49	-11.98	-8.33	-2.23	-
Other Financing Activities	-5.36	-1	-1.45	-	-241.59	11.19
Financing Cash Flow	-40.33	-22.6	-15.17	-10.4	-42.32	-10.56
Foreign Exchange Rate Adjustments	2.31	-2.27	1.62	1.31	-1.24	1.48
Net Cash Flow	-73.01	-67.85	54.2	32.11	-33.05	60.44
Free Cash Flow	73.05	61.87	76.31	58.58	14.68	73.75
Free Cash Flow Growth	2.94%	-18.93%	30.27%	299.12%	-80.10%	273.45%
Free Cash Flow Margin	14.68%	13.27%	18.09%	15.76%	4.24%	24.35%
Free Cash Flow Per Share	0.39	0.33	0.41	0.32	0.09	0.47
Cash Interest Paid	25.9	28.69	28.44	15.57	20.39	26.6
Cash Income Tax Paid	16.16	12.77	14.93	16.3	19.03	14.21
Levered Free Cash Flow	143.93	121.37	71.4	58.49	19.66	82.56
Unlevered Free Cash Flow	161.76	138.54	88.7	68.65	31.72	100.14
Change in Working Capital	-2.15	-21.02	0.58	-4.96	-19.91	16.18

Updated Nov 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q