N-able, Inc. (NABL)

N-able Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	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	21.2	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	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	-30.1	-43.21	-20.49	-11.98	-8.33	-2.23
Net Common Stock Issued (Repurchased)	-27.86	-40.85	-18.1	-10.22	-6.9	213.79
Other Financing Activities	-61.15	-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	-24.55	-229.81	36.25	52.62	36.11	-11.65

Updated May 7, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q