N-able, Inc.
TechnologyNYSE:NABL · New York Stock Exchange
+$0.02 today
Vol 1.22M · Avg 1.50M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$526.9M of revenue converted into -$10.5M of net income for the selected period. Gross margin is 77.6% and net margin is -2.0%, showing how much revenue survives after costs and taxes. EPS is $-0.06, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $511.4M +9.7% | $466.1M +10.5% | $421.9M +13.5% | $371.8M +7.3% | $346.5M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $118.6M +47.0% | $80.7M +18.3% | $68.2M +16.4% | $58.6M +11.8% | $52.4M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $392.8M +1.9% | $385.5M +9.0% | $353.7M +12.9% | $313.2M +6.5% | $294.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 76.8% -5.9pp | 82.7% -1.1pp | 83.8% -0.4pp | 84.2% -0.6pp | 84.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $100.7M +11.0% | $90.7M +16.0% | $78.2M +23.1% | $63.5M +17.7% | $54.0M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $254.9M +20.2% | $212.1M +3.7% | $204.6M +4.1% | $196.4M +1.6% | $193.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $335.2M +10.6% | $303.1M +7.0% | $283.4M +6.6% | $265.8M +1.9% | $260.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $44.1M +71.3% | $25.7M +28.2% | $20.1M -13.7% | $23.3M -29.5% | $33.0M | $374.2M | $1.2B | $631.8M |
| EBITDA | $82.4M -25.1% | $110.0M +16.2% | $94.7M +30.5% | $72.5M +11.5% | $65.1M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 16.1% -7.5pp | 23.6% +1.2pp | 22.4% +2.9pp | 19.5% +0.7pp | 18.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $57.7M -30.0% | $82.4M +17.1% | $70.3M +48.4% | $47.4M +42.2% | $33.3M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 11.3% -6.4pp | 17.7% +1.0pp | 16.7% +3.9pp | 12.7% +3.1pp | 9.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $36.0M +19.9% | $30.0M -0.7% | $30.3M +60.5% | $18.9M -7.9% | $20.5M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$55.3M -96.7% | -$28.1M -8.1% | -$26.0M -53.2% | -$17.0M +21.9% | -$21.7M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $2.4M -95.6% | $54.3M +22.4% | $44.3M +45.7% | $30.4M +162.5% | $11.6M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 0.5% -11.2pp | 11.6% +1.1pp | 10.5% +2.3pp | 8.2% +4.8pp | 3.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $19.4M -16.7% | $23.3M +11.5% | $20.9M +52.5% | $13.7M +19.5% | $11.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$17.0M -155.0% | $31.0M +32.2% | $23.4M +40.1% | $16.7M +14685.0% | $113.0K | $4.9B | $4.8B | $4.7B |
| Net Margin | -3.3% -10.0pp | 6.6% +1.1pp | 5.5% +1.1pp | 4.5% +4.5pp | 0.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 -153.4% | $0 +30.8% | $0 +40.1% | $0 +13157.1% | $0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 -156.7% | $0 +23.1% | $0 +41.0% | $0 +13071.4% | $0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $187.8M +1.4% | $185.3M +1.6% | $182.4M +1.2% | $180.1M +0.6% | $179.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $187.8M -0.3% | $188.4M +1.3% | $186.0M +2.6% | $181.3M +1.3% | $179.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Nayax Ltd.
NASDAQ:NYAX
$2.48B
Photronics, Inc.
NASDAQ:PLAB
$1.87B
PC Connection, Inc.
NASDAQ:CNXN
$1.84B
Flywire Corporation
NASDAQ:FLYW
$1.79B
Vimeo, Inc.
VMEO
$1.31B
NCR Voyix Corporation
NYSE:VYX
$1.08B
WhiteFiber, Inc. Ordinary Shares
NASDAQ:WYFI
$953.77M
PagerDuty, Inc.
NYSE:PD
$817.26M
PAR Technology Corporation
NYSE:PAR
$614.57M
TaskUs, Inc.
NASDAQ:TASK
$494.37M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does NABL generate?
N-able, Inc. (NABL) reported $511.43M of revenue in fiscal 2025.
Is NABL profitable?
N-able, Inc. (NABL) reported -$17,032,000.00 of net income, with a net margin of -3.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.