N-Able Inc (NABL)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [NYSE]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] by (Cboe BZX)
[[ item.lastPrice ]] [[ item.priceChange ]] ([[ item.percentChange ]]) [[ item.tradeTime ]] [NYSE]
[[ item.bidPrice ]] x [[ item.bidSize ]] [[ item.askPrice ]] x [[ item.askSize ]]
[[ session ]] [[ item.lastPriceExt ]] [[ item.priceChangeExt ]] ([[ item.percentChangeExt ]]) [[ item.tradeTimeExt ]]
Fiscal Year End Date: 12/31
(Values in U.S. thousands)
| 12-2025 | 12-2024 | 12-2023 | 12-2022 | 12-2021 | |
| Cash Flows From Operating Activities | |||||
| Net Income | -17,032 | 30,958 | 23,412 | 16,707 | 113 |
| Depreciation Amortization | 46,901 | 27,323 | 23,224 | 26,063 | 34,503 |
| Income taxes - deferred | -3,821 | -1,952 | 330 | -1,423 | -1,913 |
| Accounts receivable | -8,507 | -2,131 | -7,060 | -3,432 | -5,567 |
| Accounts payable and accrued liabilities | 2,539 | -461 | 1,833 | -1,624 | -455 |
| Other Working Capital | -1,335 | -21,460 | 2,127 | -3,789 | -19,908 |
| Other Operating Activity | 74,457 | 47,160 | 46,223 | 38,911 | 38,568 |
| Operating Cash Flow | $93,202 | $79,437 | $90,089 | $71,413 | $45,341 |
| Cash Flows From Investing Activities | |||||
| PPE Investments | -18,139 | -17,570 | -13,780 | -12,834 | -30,664 |
| Net Acquisitions | N/A | -98,694 | N/A | -9,199 | N/A |
| Purchase Sale Intangibles | -11,118 | -6,157 | -8,556 | -8,176 | -4,169 |
| Other Investing Activity | -10,819 | -6,157 | -8,556 | -8,176 | -4,169 |
| Investing Cash Flow | $-28,958 | $-122,421 | $-22,336 | $-30,209 | $-34,833 |
| Cash Flows From Financing Activities | |||||
| Debt Issued | 400,000 | 0 | 0 | N/A | 350,000 |
| Debt Repayment | -338,625 | -3,500 | -3,500 | -3,500 | -373,525 |
| Common Stock Issued | 2,360 | 2,394 | 1,753 | 1,423 | 209,508 |
| Common Stock Repurchased | -30,038 | N/A | N/A | N/A | N/A |
| Dividend Paid | N/A | N/A | N/A | N/A | -216,000 |
| Other Financing Activity | -74,322 | -21,489 | -13,426 | -8,325 | -12,305 |
| Financing Cash Flow | $-40,625 | $-22,595 | $-15,173 | $-10,402 | $-42,322 |
| Exchange Rate Effect | 3,022 | -2,273 | 1,621 | 1,309 | -1,240 |
| Beginning Cash Position | 85,196 | 153,048 | 98,847 | 66,736 | 99,790 |
| End Cash Position | 111,837 | 85,196 | 153,048 | 98,847 | 66,736 |
| Net Cash Flow | $26,641 | $-67,852 | $54,201 | $32,111 | $-33,054 |
| Free Cash Flow | |||||
| Operating Cash Flow | 93,202 | 79,437 | 90,089 | 71,413 | 45,341 |
| Capital Expenditure | -18,139 | -17,570 | -13,780 | -12,834 | -30,664 |
| Free Cash Flow | 75,063 | 61,867 | 76,309 | 58,579 | 14,677 |