N-able, Inc. (NABL)
NYSE: NABL · Real-Time Price · USD
8.12
+0.30 (3.84%)
At close: Jun 27, 2025, 4:00 PM
8.11
-0.01 (-0.12%)
After-hours: Jun 27, 2025, 7:57 PM EDT
N-able Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
| Net Income | 16.34 | 30.96 | 23.41 | 16.71 | 0.11 | -7.16 | Upgrade
|
| Depreciation & Amortization | 17.8 | 16.91 | 16.38 | 19.46 | 25.82 | 30.39 | Upgrade
|
| Other Amortization | 14.12 | 10.42 | 6.84 | 6.6 | 8.69 | 26.06 | Upgrade
|
| Stock-Based Compensation | 45.47 | 45.35 | 43.57 | 36.53 | 29.43 | 21.05 | Upgrade
|
| Provision & Write-off of Bad Debts | -0.28 | -0.29 | -0.16 | -0.32 | 2.15 | 1.48 | Upgrade
|
| Other Operating Activities | 1 | -2.89 | -0.54 | -2.6 | -0.95 | -2.34 | Upgrade
|
| Change in Accounts Receivable | -6.61 | -13.56 | -7.95 | -3.66 | -5.57 | -3.46 | Upgrade
|
| Change in Accounts Payable | -1.78 | -0.46 | 1.83 | -1.62 | -0.46 | 3.27 | Upgrade
|
| Change in Unearned Revenue | 1.41 | 2.26 | 0.68 | 1.36 | 1.25 | 1.13 | Upgrade
|
| Change in Income Taxes | 9.2 | -3.4 | -8.6 | -3.65 | -5.84 | 0.16 | Upgrade
|
| Change in Other Net Operating Assets | -1.74 | -5.86 | 14.61 | 2.62 | -9.3 | 15.08 | Upgrade
|
| Operating Cash Flow | 94.93 | 79.44 | 90.09 | 71.41 | 45.34 | 85.67 | Upgrade
|
| Operating Cash Flow Growth | 13.50% | -11.82% | 26.15% | 57.50% | -47.07% | 235.42% | Upgrade
|
| Capital Expenditures | -17.42 | -17.57 | -13.78 | -12.83 | -30.66 | -11.92 | Upgrade
|
| Cash Acquisitions | -98.69 | -98.69 | - | -9.2 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -7.26 | -6.16 | -8.56 | -8.18 | -4.17 | -4.22 | Upgrade
|
| Investing Cash Flow | -123.37 | -122.42 | -22.34 | -30.21 | -34.83 | -16.14 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 350 | - | Upgrade
|
| Long-Term Debt Repaid | - | -3.5 | -3.5 | -3.5 | -373.53 | -21.75 | Upgrade
|
| Net Debt Issued (Repaid) | -3.5 | -3.5 | -3.5 | -3.5 | -23.53 | -21.75 | Upgrade
|
| Issuance of Common Stock | 2.49 | 2.39 | 1.75 | 1.42 | 225.02 | - | Upgrade
|
| Repurchase of Common Stock | -15.96 | -20.49 | -11.98 | -8.33 | -2.23 | - | Upgrade
|
| Other Financing Activities | -1 | -1 | -1.45 | - | -241.59 | 11.19 | Upgrade
|
| Financing Cash Flow | -17.97 | -22.6 | -15.17 | -10.4 | -42.32 | -10.56 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.27 | -2.27 | 1.62 | 1.31 | -1.24 | 1.48 | Upgrade
|
| Net Cash Flow | -45.14 | -67.85 | 54.2 | 32.11 | -33.05 | 60.44 | Upgrade
|
| Free Cash Flow | 77.51 | 61.87 | 76.31 | 58.58 | 14.68 | 73.75 | Upgrade
|
| Free Cash Flow Growth | 11.00% | -18.93% | 30.27% | 299.12% | -80.10% | 273.45% | Upgrade
|
| Free Cash Flow Margin | 16.47% | 13.27% | 18.09% | 15.76% | 4.24% | 24.35% | Upgrade
|
| Free Cash Flow Per Share | 0.41 | 0.33 | 0.41 | 0.32 | 0.09 | 0.47 | Upgrade
|
| Cash Interest Paid | 27.87 | 28.69 | 28.44 | 15.57 | 20.39 | 26.6 | Upgrade
|
| Cash Income Tax Paid | 13.15 | 12.77 | 14.93 | 16.3 | 19.03 | 14.21 | Upgrade
|
| Levered Free Cash Flow | 150.5 | 121.37 | 71.4 | 58.49 | 19.66 | 82.56 | Upgrade
|
| Unlevered Free Cash Flow | 167.34 | 138.54 | 88.7 | 68.65 | 31.72 | 100.14 | Upgrade
|
| Change in Net Working Capital | -72.9 | -41.82 | -2.8 | 1.06 | 17.74 | -17.38 | Upgrade
|
Updated May 8, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.