N-able, Inc. (NABL) quarterly income statement — complete revenue, gross profit & net income history
N-able, Inc. (NABL) annual income statement — 8-year revenue, gross profit & net income history
| Metric | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 |
|---|
| Sales/Revenue | 138.22M | 133.68M | 130.27M | 131.71M | 131.25M | 118.2M | 116.51M | 116.44M | 119.45M | 113.75M | 108.42M | 107.57M | 106.08M | 99.82M | 95.75M | 93.53M | 91.63M | 90.86M | 89.5M | 88.42M |
| Revenue Growth % | 5.31% | 13.1% | 11.81% | 13.11% | 9.88% | 3.91% | 7.47% | 8.25% | 12.6% | 13.96% | 13.22% | 15.01% | 15.77% | 9.86% | 6.99% | 5.77% | 7.37% | 9.22% | 12.05% | - |
| Cost of Goods Sold | 32.02M | 32.31M | 31.42M | 25.41M | 28.7M | 27.68M | 23.32M | 19.9M | 19.16M | 18.3M | 17.62M | 17.36M | 17.02M | 16.21M | 15.07M | 15.1M | 14.17M | 14.26M | 13.31M | 12.3M |
| COGS % of Revenue | 23.17% | 24.17% | 24.12% | 19.29% | 21.86% | 23.42% | 20.01% | 17.09% | 16.04% | 16.09% | 16.25% | 16.14% | 16.05% | 16.24% | 15.74% | 16.15% | 15.46% | 15.7% | 14.87% | 13.91% |
| Gross Profit | 106.2M | 101.36M | 98.86M | 106.3M | 102.55M | 90.52M | 93.19M | 96.54M | 100.28M | 95.45M | 90.79M | 90.21M | 89.06M | 83.61M | 80.68M | 78.42M | 77.46M | 76.6M | 76.19M | 76.13M |
| Gross Margin % | 76.83% | 75.83% | 75.88% | 80.71% | 78.14% | 76.58% | 79.99% | 82.91% | 83.96% | 83.91% | 83.75% | 83.86% | 83.95% | 83.76% | 84.26% | 83.85% | 84.54% | 84.3% | 85.13% | 86.09% |
| Gross Profit Growth % | 3.56% | 11.98% | 6.08% | 10.11% | 2.26% | -5.17% | 2.64% | 7.02% | 12.6% | 14.16% | 12.54% | 15.03% | 14.98% | 9.15% | 5.89% | 3.02% | 6.81% | 10.72% | 20.7% | - |
| Operating Expenses | 89.73M | 88.22M | 82.79M | 94.7M | 92.43M | 88.69M | 77.2M | 72.63M | 78.3M | 74.96M | 68.98M | 71.86M | 73.22M | 69.28M | 66.37M | 66.7M | 67.16M | 65.53M | 67.7M | 66.36M |
| OpEx % of Revenue | 64.91% | 65.99% | 63.55% | 71.9% | 70.42% | 75.04% | 66.26% | 62.38% | 65.56% | 65.9% | 63.63% | 66.81% | 69.03% | 69.41% | 69.31% | 71.32% | 73.3% | 72.12% | 75.64% | 75.04% |
| Selling, General & Admin | 62.6M | 62.83M | 57.82M | 59.25M | 65.59M | 64.31M | 53.72M | 49.62M | 55.9M | 52.87M | 49.59M | 52.1M | 52.98M | 49.91M | 48.08M | 49.2M | 50.46M | 48.68M | 51.38M | 50.07M |
| SG&A % of Revenue | 45.29% | 47% | 44.38% | 44.99% | 49.97% | 54.41% | 46.11% | 42.62% | 46.8% | 46.48% | 45.74% | 48.43% | 49.94% | 50% | 50.22% | 52.6% | 55.07% | 53.58% | 57.41% | 56.62% |
| Research & Development | 26.63M | 26.14M | 24.97M | 29.43M | 26.34M | 23.88M | 23.25M | 23M | 22.39M | 22.08M | 19.38M | 19.75M | 20.23M | 18.81M | 16.82M | 16.04M | 15.24M | 15.38M | 14.77M | 14.65M |
| R&D % of Revenue | 19.26% | 19.55% | 19.17% | 22.34% | 20.07% | 20.21% | 19.95% | 19.75% | 18.75% | 19.41% | 17.88% | 18.36% | 19.07% | 18.84% | 17.57% | 17.15% | 16.63% | 16.93% | 16.5% | 16.57% |
| Other Operating Expenses | 497K | -756K | 0 | 1000K | 503K | 499K | 234K | 15K | 15K | 14K | 12K | 11K | 10K | 564K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Operating Income | 16.48M | 13.15M | 16.07M | 11.6M | 10.12M | 1.82M | 15.99M | 23.91M | 21.98M | 20.49M | 21.81M | 18.35M | 15.83M | 14.32M | 14.31M | 11.72M | 10.3M | 11.07M | 8.5M | 9.77M |
| Operating Margin % | 11.92% | 9.84% | 12.33% | 8.81% | 7.71% | 1.54% | 13.73% | 20.53% | 18.4% | 18.01% | 20.12% | 17.06% | 14.93% | 14.35% | 14.94% | 12.53% | 11.24% | 12.18% | 9.49% | 11.05% |
| Operating Income Growth % | 62.77% | 620.94% | 0.48% | -51.48% | -53.95% | -91.1% | -26.68% | 30.29% | 38.81% | 43.05% | 52.43% | 56.54% | 53.77% | 29.42% | 68.38% | 19.96% | 4.21% | 113.71% | 1582.77% | - |
| EBITDA | 16.06M | 24.51M | 27.6M | 18.44M | 20.99M | 12.24M | 23.94M | 29.96M | 27.88M | 26.31M | 27.29M | 23.68M | 20.98M | 19.99M | 20.46M | 17.76M | 16.19M | 17.41M | 17.21M | 15.54M |
| EBITDA Margin % | 11.62% | 18.33% | 21.18% | 14% | 15.99% | 10.36% | 20.55% | 25.73% | 23.34% | 23.13% | 25.17% | 22.01% | 19.78% | 20.03% | 21.37% | 18.99% | 17.67% | 19.16% | 19.23% | 17.58% |
| EBITDA Growth % | -23.46% | 100.2% | 15.28% | -38.45% | -24.74% | -53.47% | -12.28% | 26.53% | 32.9% | 31.61% | 33.37% | 33.34% | 29.57% | 14.85% | 18.9% | 14.27% | -9.24% | 5.43% | 13.27% | - |
| D&A (Non-Cash Add-back) | 0 | 11.36M | 11.53M | 6.84M | 10.86M | 10.42M | 7.95M | 6.05M | 5.9M | 5.82M | 5.48M | 5.33M | 5.15M | 5.67M | 6.16M | 6.04M | 5.89M | 6.34M | 8.71M | 5.77M |
| EBIT | 16.06M | -3.4M | 9.52M | 16.39M | 9.27M | 3.21M | 14.23M | 26.18M | 23.12M | 20.78M | 24.5M | 17.93M | 16.84M | 15.31M | 16.75M | 9.93M | 10.47M | 12.13M | 8.7M | 8.89M |
| Net Interest Income | -8.34M | 7.59M | -12.21M | -8.63M | -8.09M | -7.07M | -7.27M | -7.54M | -7.61M | -7.62M | -7.72M | -7.8M | -7.53M | -7.2M | -6.39M | -5.09M | -3.85M | -3.53M | -4.76M | -3.11M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 8.34M | -7.59M | 12.21M | 8.63M | 8.09M | 7.07M | 7.27M | 7.54M | 7.61M | 7.62M | 7.72M | 7.8M | 7.53M | 7.2M | 6.39M | 5.09M | 3.85M | 3.53M | 4.76M | 3.11M |
| Other Income/Expense | -8.76M | -8.96M | -18.75M | -3.84M | -8.94M | -5.69M | -9.03M | -5.27M | -6.46M | -7.34M | -5.03M | -8.22M | -6.53M | -6.21M | -3.95M | -6.88M | -3.67M | -2.47M | -4.56M | -4M |
| Pretax Income | 7.72M | 4.18M | -2.69M | 7.76M | 1.18M | -3.86M | 6.96M | 18.64M | 15.52M | 13.15M | 16.78M | 10.13M | 9.31M | 8.11M | 10.36M | 4.84M | 6.63M | 8.6M | 3.94M | 5.78M |
| Pretax Margin % | 5.59% | 3.13% | -2.06% | 5.89% | 0.9% | -3.27% | 5.97% | 16.01% | 12.99% | 11.56% | 15.48% | 9.41% | 8.77% | 8.13% | 10.82% | 5.17% | 7.23% | 9.47% | 4.4% | 6.53% |
| Income Tax | 5.96M | 4.8M | 4.54M | 6.38M | 5.2M | 3.3M | 3.67M | 7.88M | 6.06M | 5.7M | 7.43M | 4.11M | 4.8M | 4.57M | 3.37M | 4.54M | 2.3M | 3.5M | 1.88M | 3.9M |
| Effective Tax Rate % | 77.2% | 114.7% | -169.11% | 82.18% | 441.43% | -85.45% | 52.72% | 42.3% | 39.06% | 43.32% | 44.28% | 40.61% | 51.56% | 56.37% | 32.56% | 93.92% | 34.71% | 40.69% | 47.79% | 67.58% |
| Net Income | 1.76M | -615K | -7.23M | 1.38M | -4.02M | -7.16M | 3.29M | 10.76M | 9.46M | 7.46M | 9.35M | 6.01M | 4.51M | 3.54M | 6.99M | 294K | 4.33M | 5.1M | 2.06M | 1.87M |
| Net Margin % | 1.27% | -0.46% | -5.55% | 1.05% | -3.06% | -6.06% | 2.82% | 9.24% | 7.92% | 6.55% | 8.63% | 5.59% | 4.25% | 3.55% | 7.29% | 0.31% | 4.72% | 5.61% | 2.3% | 2.12% |
| Net Income Growth % | 143.76% | 91.41% | -319.79% | -87.14% | -142.54% | -196.06% | -64.82% | 78.9% | 109.69% | 110.68% | 33.87% | 1945.24% | 4.21% | -30.62% | 239.74% | -84.3% | 836.58% | 219.24% | 120.68% | - |
| Net Income (Continuing) | 1.76M | -615K | -7.23M | 1.38M | -4.02M | -7.16M | 3.29M | 10.76M | 9.46M | 7.46M | 9.35M | 6.01M | 4.51M | 3.54M | 6.99M | 294K | 4.33M | 5.1M | 2.06M | 1.87M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 0.01 | -0.00 | -0.04 | 0.01 | -0.02 | -0.04 | 0.02 | 0.06 | 0.05 | 0.04 | 0.05 | 0.03 | 0.02 | 0.02 | 0.04 | 0.00 | 0.02 | 0.03 | 0.01 | 0.01 |
| EPS Growth % | 146.95% | 91.75% | -321.14% | -87.24% | -142.18% | -200.5% | -65.07% | 77.09% | 107.82% | 106.22% | 30.81% | - | 1.25% | -31.8% | 283% | -84% | - | 308.09% | 131.75% | - |
| EPS (Basic) | 0.01 | -0.00 | -0.04 | 0.01 | -0.02 | -0.04 | 0.02 | 0.06 | 0.05 | 0.04 | 0.05 | 0.03 | 0.02 | 0.02 | 0.04 | 0.00 | 0.02 | 0.03 | 0.01 | 0.01 |
| Diluted Shares Outstanding | 189.12M | 187.55M | 186.66M | 188.42M | 188.82M | 188.23M | 188.43M | 188.07M | 187.27M | 187.17M | 186.5M | 186.22M | 185.64M | 183.19M | 182.16M | 181.15M | 180.5M | 180.18M | 180.23M | 175.75M |
| Basic Shares Outstanding | 188.63M | 187.55M | 186.66M | 187.6M | 188.82M | 188.23M | 185.28M | 185.51M | 185M | 184.01M | 183.07M | 182.71M | 182.25M | 181.44M | 180.71M | 180.32M | 180.03M | 179.46M | 178.95M | 174.47M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |