N-able, Inc.

N-able, Inc. Q2 FY2025 earnings

NABL

Quarter ended Jun 2025.

← Q1 FY2025Q3 FY2025 →
Revenue
$131.2M
+9.9% YoY
Gross margin
78.1%
-5.8 pp YoY
Operating margin
7.7%
-10.7 pp YoY
Net income
-$4.0M
-142.5% YoY

Summary

N-able closed the fiscal 2025 second quarter with revenue of $131.2 million, up 9.9% from the prior-year quarter, and total ARR of $513.7 million, up 14.5% year over year, or 12.0% on a constant currency basis. The company crossed the $500 million ARR milestone, which management tied to demand for its security suite and expansion through the channel. Customers with more than $50,000 of ARR reached 2,540, up 15.8% from 2,194 a year earlier, and they now account for roughly 60% of total ARR, up from about 56%.

The top line held up. The bottom line did not. GAAP operating income fell 53.9% to $10.1 million for the quarter, and the company swung to a net loss of $4.0 million from net income of $9.5 million a year earlier. Diluted EPS was -$0.02 against $0.05. Gross margin slipped to 78.1% from 84.0%, a drop of 5.8 percentage points, and operating margin fell to 7.7% from 18.4%. Cost of revenue climbed on higher amortization of acquired technologies tied to the November 20, 2024 Adlumin acquisition, and sales and marketing and research and development spending also rose. Year to date, revenue of $249.4 million rose 7.0%, operating income of $11.9 million fell 71.9%, and the net loss reached $11.2 million versus net income of $16.9 million in the prior-year period.

Non-GAAP results look far healthier. Adjusted EBITDA was $41.6 million, or 31.7% of revenue, and non-GAAP net income was $20.4 million, or $0.11 per diluted share. Non-GAAP gross margin was 81.8%. The gap between the two sets of numbers comes from stock-based compensation and related employer-paid payroll taxes of $13.2 million, transaction related costs of $5.6 million, and amortization of acquired intangibles and developed technology of $6.3 million, among other items.

Cash generation was mixed. Operating cash flow of $24.2 million for the quarter was down 11.3% from $27.3 million a year earlier, but year-to-date operating cash flow of $43.9 million was up 39.4%. Capital expenditures of $3.8 million rose 16.8% in the quarter. Free cash flow, defined as operating cash flow less purchases of property and equipment and intangible assets, was $17.4 million, down from $22.1 million. Unlevered free cash flow was $33.3 million. Cash and cash equivalents were $93.9 million at June 30, 2025, and total debt, net of issuance costs, was $332.1 million. The company repurchased $10.0 million of stock during the quarter under a program that authorizes up to $75.0 million.

Backlog metrics expanded. Deferred revenue of $23.3 million was up 117.4% from the prior-year quarter, and remaining performance obligations of $245.1 million rose 37.7%. Headcount stood at 1,882 employees.

Guidance points to a slower second half. For the third quarter of 2025, management expects revenue of $127 million to $128 million, roughly 9% to 10% year-over-year growth, and adjusted EBITDA of $36 million to $37 million, about 28% to 29% of revenue. For the full year 2025, the company raised its ARR outlook to $525 million to $530 million, 9% to 10% growth, and guided to revenue of $500 million to $503 million, 7% to 8% growth, with adjusted EBITDA of $141 million to $144 million.

The filings list a long set of risks: adverse economic conditions, reduced or delayed information technology spending, foreign exchange volatility, and the chance that cyberattacks or security incidents compromise the company's own or its customers' systems. N-able also cites its status as a controlled company, its indebtedness and related borrowing costs, and the possibility that operating income declines as a percentage of revenue as it spends more to expand. Net revenue retention for subscription products was approximately 102% for the trailing twelve months ended June 30, 2025, down from 108% a year earlier, a decline management attributes to pricing and packaging changes and rationalization tied to its Long-Term Contract Initiative.

Forecast

Management guidance
ReportedGuidance

Guided revenue, Q3 FY2025$127.0M – $128.0M
Midpoint$127.5M
Growth vs Q2 FY2025-2.9%
Growth vs Q3 FY2024+9.5%
Q3 2025
Adjusted EBITDA$36 to $37 million
Full-Year 2025
Total ARR$525 to $530 million
Total revenue$500 to $503 million
Adjusted EBITDA$141 to $144 million

Reported figures

GAAP, from SEC filings
MetricQ2 FY2025Q1 FY2025QoQQ2 FY2024YoY
Revenue$131.2M$118.2M+11.0%$119.4M+9.9%
Gross profit$102.6M$90.5M+13.3%$100.3M+2.3%
Gross margin78.1%76.6%+1.6 pp84.0%-5.8 pp
Research & development$26.3M$23.9M+10.3%$22.4M+17.6%
Sales & marketing$42.4M$40.4M+4.8%$32.9M+29.0%
General & administrative$23.2M$23.9M-2.8%$23.0M+0.8%
Total operating expenses$92.4M$88.7M+4.2%$78.3M+18.0%
Operating income (loss)$10.1M$1.8M+454.9%$22.0M-53.9%
Operating margin7.7%1.5%+6.2 pp18.4%-10.7 pp
Net income (loss)-$4.0M-$7.2M+43.8%$9.5M-142.5%
Net margin-3.1%-6.1%+3.0 pp7.9%-11.0 pp
Diluted EPS-$0.02-$0.04+$0.02$0.05-$0.07
Customers2,5402,398+5.9%25,000-89.8%

Risks

HIGHSales Cycle

The Long-Term Contract Initiative shifts subscriptions to long-term committed contracts, increasing point-in-time subscription revenue under Topic 606, but annual dollar-based net revenue retention for subscription products was approximately 102% for the trailing twelve months ended June 30, 2025, down from 108% for the prior-year period, reflecting pricing and packaging changes and rationalization.

HIGHProfitability

Operating income decreased 53.9% to $10.1 million for the quarter and net income swung to a net loss of $4.0 million, while gross margin decreased 5.8 percentage points to 78.1% and operating margin decreased 10.7 percentage points to 7.7%, driven by higher sales and marketing, cost of revenue, research and development, and amortization expenses.

MEDIUMAcquisition Integration

The November 20, 2024 acquisition of Adlumin increased amortization of acquired technologies by $3.8 million in the quarter and $7.5 million year to date, added transaction related costs, and created a deferred consideration liability that increased interest expense by $1.4 million in the quarter.

MEDIUMInterest Rate

Outstanding borrowings under the Credit Agreement bear interest at variable rates; total borrowings were $332.1 million as of June 30, 2025, and interest expense, net was $8.1 million for the quarter.

MEDIUMTax

The effective tax rate increased to 441.4% for the quarter and was (316.7)% year to date primarily due to an increase in the unbenefited loss in the United States; the company is evaluating the OBBBA and will begin reflecting its effects in the third quarter of 2025.

MEDIUMForeign Currency

Other (expense) income, net decreased by $2.0 million for the quarter primarily due to a decrease in the impact of changes in foreign currency exchange rates of $1.2 million; international subsidiaries held approximately $86.2 million of cash and cash equivalents as of June 30, 2025.

MEDIUMStock-Based Compensation

Stock-based compensation expense and related employer-paid payroll taxes increased to $13.2 million for the quarter and $25.8 million year to date, and the company expects stock-based compensation expense to continue to increase during the year ending December 31, 2025.

MEDIUMConcentration Risk

Customers with over $50,000 of ARR grew to approximately 60% of total ARR as of June 30, 2025 from approximately 56% as of June 30, 2024, increasing dependence on larger customers.

Total ARR (as of June 30, 2025)
$513.7 million (+14.5% YoY, +12.0% constant currency)
Dollar-Based Net Revenue Retention (TTM ended June 30, 2025)
102%
Customers > $50K ARR (as of June 30, 2025)
2,540
Customers > $50K ARR as % of total ARR (as of June 30, 2025)
60%
Adjusted EBITDA
$41.6 million
Adjusted EBITDA margin
31.7%
Non-GAAP operating margin
25.9%
Non-GAAP gross margin
81.8%
Free cash flow
$17,390 thousand
Unlevered free cash flow
$33,277 thousand

Adjusted EBITDA Margin

20 quarters
31.7%
Q2 FY2025+4.9pp

Non-GAAP Operating Margin

20 quarters
25.9%
Q2 FY2025+4.5pp

Adjusted EBITDA

18 quarters
$41.6M
Q2 FY2025+31.6%

Non-GAAP Gross Margin

16 quarters
81.8%
Q2 FY2025+1.2pp

Unlevered Free Cash Flow

14 quarters
$33.3M
Q2 FY2025+18.3%

Free Cash Flow

11 quarters
$17.4M
Q2 FY2025-21.4%

Total ARR

5 quarters
$513.7M
Q2 FY2025+4.3%

Summary, forecast, risks and KPIs are extracted from N-able, Inc.'s SEC filings for Q2 FY2025 (10-Q / 10-K and the 8-K earnings release); GAAP figures in the summary are checked against the reported XBRL data. They can contain errors; the filings are authoritative. Processed Oct 1, 2026.