Name: NABL Income Statement - N-able Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

NABL - N-able, Inc.

USD | NYSE | Technology

NABL Income Statement - N-able Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q3 FY 20	Q2 FY 20
Revenues
Revenues	133.7	130.3	131.7	131.2	118.2	116.5	116.4	119.4	113.7	108.4	107.6	106.1	99.8	95.8	93.5	91.6

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Revenues
Revenues	526.9	511.4	466.1	421.9	371.8	346.5	302.9	263.5
Cost of Revenue	121.1	117.1	80.7	68.2	58.6	52.4	63.2	57.3
Gross Profit	405.8	394.4	385.5	353.7	313.2	294.0	239.7	206.2
Operating Expenses
Research & Development	103.0	100.7	90.7	78.2	63.5	54.0	42.7	37.2
Selling General & Administrative	-	-	-	-	-
Operating Income
Operating Income	47.4	36.8	82.4	70.3	47.4	33.3	33.8	36.6
Non-Operating
Interest Income	-	-	-	-	-	-	-	-
Interest Expense	-	-	-	-	-	-
Tax & Net
Income Tax Expense	20.9	19.4	23.3	20.9	13.7	11.5	12.0	5.7
Net Income From Continuing Ops	(10.5)	(17.0)	31.0	23.4	16.7
Per Share
EPS Basic	(0.06)	(0.09)	0.17	0.13	0.09	0.00	(0.05)	(0.02)
EPS Diluted	(0.06)	(0.09)	0.16	0.13	0.09	0.00
Supplementary Data
EBITDA	-	80.8	108.1	91.9	71.8	67.1	90.2	90.8
EBIT	47.4	36.8	82.4	70.3	47.4	33.3	33.8

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	26.1	25.3	25.2	26.3	23.9	23.2	23.0	22.4	22.1	19.4	19.8	20.2	18.8	16.8	16.0	15.2	15.4	14.8	14.6	12.5	12.0	10.4	10.1
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	42.6	39.9	40.5	42.4	40.4	34.6	32.3	32.9	35.8	33.6	33.7	34.9	32.6	31.1	31.1	32.0	31.1
General & Administrative	20.2	20.3	24.3	23.2	23.9	19.1	17.3	23.0	17.0	16.0	18.4	18.1	17.3	17.0	18.1	18.4	17.6
Depreciation & Amortization	11.4	-	-	-	10.4	-	-	-	5.8	-	-	-	5.7	-	-	-
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	89.5	86.0	90.5	92.4	88.7	77.2	72.6	78.3	75.0	69.0	71.9	73.2	69.3	66.4	66.7	67.2

Operating Income
Operating Income	12.5	13.2	11.6	10.1	1.8	16.0	23.9	22.0	20.5	21.8	18.4	15.8	14.3	14.3	11.7	10.3	11.1	8.5	9.8	9.9	5.2	9.2	13.5

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	(8.3)	(15.9)	(3.8)	(8.9)	(5.7)	(9.0)	(5.3)	(6.5)	(7.3)	(5.0)	(8.2)	(6.5)	(6.2)	(4.0)	(6.9)	(3.7)	(2.5)
Pre-Tax Income	4.2	(2.7)	7.8	1.2	(3.9)	7.0	18.6	15.5	13.2	16.8	10.1	9.3	8.1	10.4	4.8	6.6	8.6

Tax & Net
Income Tax Expense	4.8	4.5	6.4	5.2	3.3	3.7	7.9	6.1	5.7	7.4	4.1	4.8	4.6	3.4	4.5	2.3	3.5	1.9	3.9	3.3	2.4	3.3	3.3
Net Income From Continuing Ops	(0.6)	(7.2)	1.4	(4.0)	(7.2)	3.3	10.8	9.5	7.5	9.4	6.0	4.5	3.5	7.0	0.3	4.3	5.1
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	(0.6)	(7.2)	1.4	(4.0)	(7.2)	3.3	10.8	9.5	7.5	9.4	6.0	4.5	3.5	7.0	0.3	4.3	5.1
Net Income Attributable To Parent	(0.6)	(7.2)	1.4	(4.0)	(7.2)	3.3	10.8	9.5	7.5	9.4	6.0	4.5	3.5	7.0	0.3	4.3
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	(0.6)	(7.2)	1.4	(4.0)	(7.2)	3.3	10.8	9.5	7.5	9.4	6.0	4.5	3.5	7.0	0.3

Per Share
EPS Basic	0.00	-	0.01	(0.02)	(0.04)	-	0.06	0.05	0.04	-	0.03	0.02	0.02	-	0.00	0.02	0.03	-	0.01	0.00	(0.03)	(0.01)	0.02
EPS Diluted	0.00	-	0.01	(0.02)	(0.04)	-	0.06	0.05	0.04	-	0.03	0.02	0.02	-	0.00	0.02	0.03	-
Shares Basic	187.5	-	187.6	188.8	188.2	-	185.5	185.0	184.0	-	182.7	182.2	181.4	-	180.3	180.0	179.5	-
Shares Diluted	187.5	-	188.4	188.8	188.2	-	188.1	187.3	187.2	-	186.2	185.6	183.2	-	181.1	180.5	180.2	-

Supplementary Data
EBITDA	23.8	-	-	-	12.2	-	-	-	26.3	-	-	-	20.0	-	-	-	17.4	-	-	-	16.5	-	-
EBIT	12.5	13.2	11.6	10.1	1.8	16.0	23.9	22.0	20.5	21.8	18.4	15.8	14.3	14.3	11.7	10.3	11.1	8.5	9.8