N-Able Statements
NA
N-Able Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
119.45
100
19.164
16
100.28
84
22.391
18.7
55.898
46.8
78.304
65.6
21.979
18.4
-7.606
-6.4
1.142
1
15.515
13
6.06
5.1
9.455
7.9
0.05
187.27
113.75
100
18.297
16.1
95.452
83.9
22.082
19.4
52.865
46.5
74.961
65.9
20.491
18
-7.621
-6.7
0.285
0.3
13.155
11.6
5.699
5
7.456
6.6
0.04
187.17
108.42
100
17.621
16.3
90.794
83.7
19.384
17.9
49.587
45.7
68.983
63.6
21.811
20.1
-7.72
-7.1
2.69
2.5
16.781
15.5
7.43
6.9
9.351
8.6
0.05
187.4
107.6
100
17.4
16.2
90.2
83.8
19.8
18.4
52.1
48.4
71.8
66.7
18.4
17.1
-7.8
-7.2
-0.4
-0.4
10.1
9.4
4.1
3.8
6
5.6
0.03
186.2
106.1
100
17
16
89.1
84
20.2
19
53
50
73.2
69
15.8
14.9
-7.5
-7.07
1
0.9
9.3
8.8
4.8
4.5
4.5
4.2
0.02
185.6
99.8
100
16.2
16.2
83.6
83.8
18.8
18.8
49.9
50
69.3
69.4
14.3
14.3
-7.2
-7.2
1
1
8.1
8.1
4.6
4.6
3.5
3.5
0.02
183.2
95.8
100
15.1
15.8
80.7
84.2
16.8
17.5
48.1
50.2
66.3
69.2
14.3
14.9
-6.4
-6.7
2.4
2.5
10.4
10.9
3.4
3.5
7
7.3
0.04
182.3
93.5
100
15.1
16.1
78.4
83.9
16
17.1
49.2
52.6
66.7
71.3
11.7
12.5
-5.1
-5.5
-1.8
-1.9
4.8
5.1
4.5
4.8
0.3
0.3
—
181.1
91.6
100
14.2
15.5
77.5
84.6
15.2
16.6
50.5
55.1
67.1
73.3
10.3
11.2
-3.8
-4.1
0.2
0.2
6.6
7.2
2.3
2.5
4.3
4.7
0.02
180.5
90.9
100
14.3
15.7
76.6
84.3
15.4
16.9
48.7
53.6
65.5
72.1
11.1
12.2
-3.5
-3.9
1.1
1.2
8.6
9.5
3.5
3.9
5.1
5.6
0.03
180.2
89.5
100
13.3
14.9
76.2
85.1
14.8
16.5
51.4
57.4
67.7
75.6
8.5
9.5
-4.8
-5.4
0.2
0.2
3.9
4.4
1.9
2.1
2.1
2.3
0.01
183.9
88.4
100
12.3
13.9
76.1
86.1
14.6
16.5
50.1
56.7
66.4
75.1
9.8
11.1
-3.1
-3.5
-0.9
-1.02
5.8
6.6
3.9
4.4
1.9
2.1
0.01
175.8
85.3
100
12.8
15
72.5
85
12.5
14.7
45.9
53.8
62.7
73.5
9.9
11.6
-6.1
-7.2
-0.1
-0.1
3.7
4.3
3.3
3.9
0.5
0.6
—
158.1
83.2
100
14
16.8
69.2
83.2
12
14.4
45.9
55.2
64
76.9
5.2
6.3
-6.5
-7.8
-0.5
-0.6
-1.9
-2.3
2.4
2.9
-4.3
-5.2
-0.03
158.2
79.9
100
16.8
21
63.1
79
10.8
13.5
45.8
57.3
62.6
78.3
0.5
0.6
—
0
-7
-8.8
-6.5
-8.1
3.5
4.4
-9.9
-12.4
-0.06
158.2
76.3
100
16
21
60.3
79
10.4
13.6
34.7
45.5
51.1
67
9.2
12.1
—
0
-7
-9.2
2.1
2.8
3.3
4.3
-1.1
-1.4
-0.01
158.2
73.4
100
15.4
21
58.1
79.2
10.1
13.8
28.6
39
44.5
60.6
13.5
18.4
-7.1
-9.7
0.1
0.1
6.5
8.9
3.3
4.5
3.2
4.4
0.02
158.1