VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
NABLN-able, Inc.
$3.54$667M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksNABLCash Flow

N-able, Inc. (NABL) Cash Flow Statement

8Y historyFree accessUpdated daily

Free cash flow remains positive at $15.8 million in 2026Q1, yet the reliance on non-cash adjustments is highlighted by stock-based compensation that consistently exceeds $10 million per quarter.

NABL Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18
Cash from Operations91M93.2M79.44M90.09M71.41M45.34M85.67M25.54M52.33M
Operating CF Margin %-18.22%17.04%21.35%19.21%13.09%28.28%9.69%22.92%
Operating CF Growth %-15.89%17.33%-11.82%26.15%57.5%-47.07%235.42%-51.19%-
Net Income-10.48M-17.03M30.96M23.41M16.71M113K-7.16M-2.51M-13.69M
Depreciation & Amortization45M44.06M25.73M20.07M24.44M33.77M56.45M54.14M56.02M
Stock-Based Compensation34.92M46.59M45.35M43.57M36.53M29.43M21.05M8.66M1.8M
Deferred Taxes-3.85M-3.82M-1.95M330K-1.42M-1.91M-4.05M-4.73M-10.54M
Other Non-Cash Items34.11M24.74M377K576K119K3.85M3.19M1.14M3.45M
Working Capital Changes-8.7M-1.33M-21.02M2.13M-4.96M-19.91M16.18M-31.16M15.29M
Change in Receivables-2.67M-436K-21.84M-7.23M-4.13M-11.57M-3.69M-5.29M-4.94M
Change in Inventory0000000019.32M
Change in Payables6.75M2.54M-461K1.83M-1.62M-455K3.27M-236K791K
Cash from Investing-27.12M-28.96M-122.42M-22.34M-30.21M-34.83M-16.14M-23.04M-22.93M
Capital Expenditures-19.09M-18.14M-17.57M-13.78M-12.83M-30.66M-11.92M-5.79M-9.92M
CapEx % of Revenue3.62%3.55%3.77%3.27%3.45%8.85%3.94%2.2%4.35%
Acquisitions00-98.69M0-9.2M00-14.82M-13M
Investments---------
Other Investing-8.03M-10.82M-6.16M-8.56M-8.18M-4.17M-4.22M-2.42M-451K
Cash from Financing-37.76M-40.63M-22.59M-15.17M-10.4M-42.32M-10.56M-42.81M20.58M
Debt Issued (Net)54.55M57.3M-3.5M-3.5M-3.5M-23.52M-21.75M-55.6M0
Equity Issued (Net)-27.8M-27.68M0-11.98M0216M000
Dividends Paid00000-216M000
Share Repurchases-30.04M-30.04M0-11.98M00000
Other Financing-64.51M-70.24M-19.09M303K-6.9M-18.8M11.19M12.79M20.58M
Net Change in Cash23.72M26.64M-67.85M54.2M32.11M-33.05M60.44M-38.52M47.44M
Free Cash Flow74.46M75.06M55.71M67.75M50.4M10.51M69.53M17.32M42.4M
FCF Margin %14.13%14.68%11.95%16.06%13.56%3.03%22.96%6.57%18.57%
FCF Growth %4.51%34.74%-17.77%34.42%379.66%-84.89%301.3%-59.14%-
FCF per Share0.400.400.300.360.280.060.220.050.13
FCF Conversion (FCF/Net Income)-7.10x-5.47x2.57x3.85x4.27x401.25x-11.97x-10.17x-3.82x
Interest Paid12.52M028.69M28.44M15.57M20.39M26.6M52.68M24.85M
Taxes Paid9.4M012.77M14.93M16.3M19.03M14.21M8.94M3.78M

Key Metrics

Growth RegimeStable
ProfitabilityStrained
Balance SheetHealthy
Cash FlowStable
Top Statement Risk

Competitive pressure from cloud-native

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

According to quarterly financial disclosures, N-able exhibits a persistent disconnect between GAAP net income and operating cash flow, with the latter consistently remaining positive even as net income frequently dips into negative territory, highlighting a reliance on non-cash adjustments to sustain the appearance of operational viability.

The significant gap between net income and operating cash flow suggests that non-cash charges, particularly stock-based compensation and depreciation, are the primary drivers of the company's cash position. Investors should monitor this divergence, as it implies that the underlying business model may be less profitable on a GAAP basis than the cash flow statement initially suggests.

FCF Stability Amid Margin Volatility

As reported in recent financial statements, N-able has maintained a relatively stable free cash flow trajectory, with margins fluctuating between -0.8% and 24.0% over the last ten quarters, indicating that the company's subscription-based revenue model provides a consistent, albeit variable, source of liquidity for operations.

While free cash flow remains generally positive, the volatility in margins warrants further investigation into the timing of working capital shifts and capital expenditures. The ability to generate consistent cash despite negative net income suggests that the company's core subscription business is fundamentally cash-generative, provided that customer acquisition costs remain controlled.

Capital Intensity Remains Relatively Low

Based on reported figures, N-able maintains a disciplined approach to capital expenditure, with CapEx as a percentage of revenue consistently hovering between 2.7% and 6.1%, which appears to support the company's scalable software delivery model without requiring excessive investment in physical infrastructure or hardware assets.

The relatively low capital intensity suggests that the company is not burdened by heavy maintenance requirements, allowing for a higher proportion of cash to be directed toward R&D or strategic initiatives. This lean capital structure may be a key advantage in defending its market position against more asset-heavy competitors.

Working Capital Fluctuations Impact Liquidity

Analysis of recent SEC filings indicates that N-able's working capital dynamics are subject to significant quarterly swings, with changes ranging from a $20.5 million outflow in 2024Q1 to a $8.2 million inflow in 2023Q4, suggesting that timing differences in collections and payables create periodic liquidity noise.

These fluctuations appear to be a standard feature of the company's billing cycles rather than a sign of structural inefficiency. However, investors should monitor whether these swings become more pronounced, as they could indicate potential challenges in managing cash conversion cycles as the company scales its security product attach rates.

SBC and Intangibles Obscure Reality

As noted in financial statements, N-able's cash flow statement is heavily influenced by stock-based compensation, which has consistently exceeded $10 million per quarter, effectively masking the true economic cost of talent acquisition and potentially inflating the perceived cash-generative power of the company's core operations.

The reliance on stock-based compensation as a non-cash add-back suggests that the company's reported cash flow may overstate its ability to fund operations without diluting shareholders. This warrants further investigation into whether the company can achieve sustainable, cash-funded growth without continued reliance on equity-based incentives.

NABL — Frequently Asked Questions

Quick answers to the most common questions about buying NABL stock.

How much cash does N-able, Inc. (NABL) generate from operations?

N-able, Inc. (NABL) generated $93.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is N-able, Inc.'s free cash flow?

N-able, Inc. (NABL) generated $75.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is N-able, Inc.'s capital expenditure (CapEx)?

N-able, Inc. (NABL) spent $18.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does N-able, Inc. distribute cash to shareholders?

In 2025, N-able, Inc. (NABL) spent $30.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.