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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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
Net Income	-10.49	-17.03	30.96	23.41	16.71	0.11
Depreciation & Amortization	45	44.06	25.73	21.62	24.44	33.77
Stock-Based Compensation	45.98	46.59	45.35	43.57	36.53	29.43
Other Adjustments	19.72	21.76	-1.58	0.91	-1.3	2.68
Change in Receivables	-4.67	-8.51	-2.13	-7.06	-3.43	-5.57
Changes in Accounts Payable	6.75	2.54	-0.46	1.83	-1.62	-0.46
Changes in Accrued Expenses	-6.79	4.27	0.63	16.07	3	9.45
Changes in Income Taxes Payable	-0.59	0.53	9.57	2.79	-3.76	-5.84
Changes in Unearned Revenue	-4.38	-0.73	2.26	0.68	1.36	1.25
Changes in Other Operating Activities	-0.36	-0.27	-30.89	-13.74	-0.51	-19.49
Operating Cash Flow	91	93.2	79.44	90.09	71.41	45.34
Operating Cash Flow Growth	-4.14%	17.33%	-11.82%	26.15%	57.50%	-47.07%
Capital Expenditures	-16.54	-18.14	-17.57	-13.78	-12.83	-30.66
Purchases of Intangible Assets	-10.88	-11.12	-6.16	-8.56	-8.18	-4.17
Payments for Business Acquisitions	-	-	-98.69	-	-9.2	-
Other Investing Activities	0.3	0.3	-	-	-	-
Investing Cash Flow	-27.12	-28.96	-122.42	-22.34	-30.21	-34.83
Long-Term Debt Issued	-	400	-	-	-	350
Long-Term Debt Repaid	-338.75	-338.63	-3.5	-3.5	-3.5	-373.53
Net Long-Term Debt Issued (Repaid)	-338.75	61.38	-3.5	-3.5	-3.5	-23.53
Issuance of Common Stock	2.24	2.36	2.39	1.75	1.42	216.02
Repurchase of Common Stock	-40.1	-43.21	-20.49	-11.98	-8.33	-2.23
Net Common Stock Issued (Repurchased)	-37.86	-40.85	-18.1	-10.22	-6.9	213.79
Other Financing Activities	-57.07	-61.15	-1	-1.45	-	-232.59
Financing Cash Flow	-37.76	-40.63	-22.6	-15.17	-10.4	-42.32
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-2.39	3.02	-2.27	1.62	1.31	-1.24
Net Cash Flow	23.72	26.64	-67.85	54.2	32.11	-33.05
Free Cash Flow	74.46	75.06	61.87	76.31	58.58	14.68
Free Cash Flow Growth	-0.81%	21.33%	-18.93%	30.27%	299.12%	-80.10%
FCF Margin	14.13%	14.68%	13.27%	18.09%	15.76%	4.24%
Free Cash Flow Per Share	0.40	0.40	0.33	0.41	0.32	0.09
Levered Free Cash Flow	-326.15	76.6	16.72	35.39	23.29	-35.39
Unlevered Free Cash Flow	-771.78	-229.81	36.25	52.62	36.11	-11.65

SEC Filings: 10-K · 10-Q