N-able, Inc.
NABL · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $466 | $422 | $372 | $346 |
| % Growth | 10.5% | 13.5% | 7.3% | – |
| Cost of Goods Sold | $81 | $68 | $59 | $52 |
| Gross Profit | $385 | $354 | $313 | $294 |
| % Margin | 82.7% | 83.8% | 84.2% | 84.9% |
| R&D Expenses | $91 | $78 | $63 | $54 |
| G&A Expenses | $77 | $70 | $71 | $81 |
| SG&A Expenses | $212 | $205 | $196 | $193 |
| Sales & Mktg Exp. | $136 | $135 | $125 | $113 |
| Other Operating Expenses | $0 | $1 | $6 | $13 |
| Operating Expenses | $303 | $283 | $266 | $261 |
| Operating Income | $82 | $70 | $47 | $33 |
| % Margin | 17.7% | 16.7% | 12.7% | 9.6% |
| Other Income/Exp. Net | -$28 | -$26 | -$17 | -$22 |
| Pre-Tax Income | $54 | $44 | $30 | $12 |
| Tax Expense | $23 | $21 | $14 | $11 |
| Net Income | $31 | $23 | $17 | $0 |
| % Margin | 6.6% | 5.5% | 4.5% | 0% |
| EPS | 0.17 | 0.13 | 0.093 | 0.001 |
| % Growth | 30.8% | 40.1% | 13,157.1% | – |
| EPS Diluted | 0.16 | 0.13 | 0.092 | 0.001 |
| Weighted Avg Shares Out | 185 | 182 | 180 | 179 |
| Weighted Avg Shares Out Dil | 188 | 186 | 181 | 179 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $30 | $30 | $19 | $20 |
| Depreciation & Amortization | $26 | $20 | $23 | $33 |
| EBITDA | $110 | $95 | $73 | $65 |
| % Margin | 23.6% | 22.4% | 19.5% | 18.8% |