N-able, Inc.
NABL · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $466,147 | $421,880 | $371,769 | $346,456 |
| % Growth | 10.5% | 13.5% | 7.3% | – |
| Cost of Goods Sold | $80,679 | $68,208 | $58,610 | $52,432 |
| Gross Profit | $385,468 | $353,672 | $313,159 | $294,024 |
| % Margin | 82.7% | 83.8% | 84.2% | 84.9% |
| R&D Expenses | $90,714 | $78,180 | $63,484 | $53,959 |
| G&A Expenses | $76,514 | $69,885 | $71,125 | $80,575 |
| SG&A Expenses | $212,106 | $204,576 | $196,426 | $193,253 |
| Sales & Mktg Exp. | $135,592 | $134,691 | $125,301 | $112,678 |
| Other Operating Expenses | $278 | $597 | $5,853 | $13,482 |
| Operating Expenses | $303,098 | $283,353 | $265,763 | $260,694 |
| Operating Income | $82,370 | $70,319 | $47,396 | $33,330 |
| % Margin | 17.7% | 16.7% | 12.7% | 9.6% |
| Other Income/Exp. Net | -$28,100 | -$25,993 | -$16,971 | -$21,738 |
| Pre-Tax Income | $54,270 | $44,326 | $30,425 | $11,592 |
| Tax Expense | $23,312 | $20,914 | $13,718 | $11,479 |
| Net Income | $30,958 | $23,412 | $16,707 | $113 |
| % 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 | 185,277 | 182,371 | 180,136 | 179,049 |
| Weighted Avg Shares Out Dil | 188,426 | 185,980 | 181,297 | 179,049 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $30,031 | $30,252 | $18,852 | $20,472 |
| Depreciation & Amortization | $25,725 | $20,074 | $23,272 | $33,030 |
| EBITDA | $110,026 | $94,652 | $72,549 | $65,094 |
| % Margin | 23.6% | 22.4% | 19.5% | 18.8% |