N-able, Inc.NABLNYSE

Revenue (LTM)

$511M

+9.7% YoY

Net Income (LTM)

$-17M

-155.0% YoY

Free Cash Flow

$75M

Revenue CAGR (5Y)

+11.0%

Marginsdeclining

FCF$0.1B

Now unprofitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	346	372↑7.3%	422↑13.5%	466↑10.5%	511↑9.7%
Gross Profit	294	313↑6.5%	354↑12.9%	385↑9.0%	393↑1.9%
Operating Income	33	47↑42.2%	70↑48.4%	82↑17.1%	58↓30.0%
Net Income	0	17↑14685.0%	23↑40.1%	31↑32.2%	-17↓155.0%
EBITDA	65	73↑11.5%	95↑30.5%	110↑16.2%	82↓25.1%
EPS Diluted	0.00	0.09↑13071.4%	0.13↑41.0%	0.16↑23.1%	-0.09↓156.7%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	67	99↑48.1%	153↑54.8%	85↓44.3%	112↑31.3%
Total Current Assets	121	154↑27.4%	225↑45.8%	184↓18.2%	216↑17.7%
Total Assets	1,056	1,079↑2.2%	1,163↑7.8%	1,339↑15.1%	1,410↑5.3%
Total Current Liabilities	61	62↑1.5%	82↑32.2%	150↑83.7%	182↑21.1%
Total Liabilities	437	437↓0.1%	451↑3.4%	580↑28.4%	605↑4.4%
Total Equity	618	642↑3.8%	711↑10.8%	759↑6.7%	805↑6.0%
Total Debt	382	376↓1.5%	375↓0.4%	369↓1.4%	460↑24.5%
Net Debt	315	277↓12.0%	221↓20.1%	284↑28.2%	348↑22.5%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	45	71↑57.5%	90↑26.2%	79↓11.8%	93↑17.3%
Capital Expenditure	-35	-21↑39.7%	-22↓6.3%	-24↓6.2%	-18↑23.6%
Free Cash Flow	11	50↑379.7%	68↑34.4%	56↓17.8%	75↑34.7%
Stock-Based Comp	29	37↑24.1%	44↑19.3%	45↑4.1%	47↑2.7%
Net Change in Cash	-33	32↑197.1%	54↑68.8%	-68↓225.2%	27↑139.3%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance