Summary
N-able's third quarter revenue rose 5.8% to $93.5 million. Foreign exchange pressure was heavy. The company said total revenue grew 12.9% on a constant currency basis, with an estimated foreign currency impact of $6.3 million. Gross profit increased 3.0% to $78.4 million, but gross margin slipped to 83.9%. Operating income improved 20.0% to $11.7 million, and operating margin expanded to 12.5%. Net income fell 84.3% to $0.3 million, and diluted EPS was $0.00, down 100.0%. The profit decline came from higher cost of revenue, interest expense, research and development, sales and marketing, and other expense, partly offset by higher revenue, lower general and administrative expense, and lower amortization. For the nine months, revenue was $276.0 million, up 7.4%, and net income was $9.7 million, up 600.4% and swung to a profit.
Cash generation was a bright spot. Operating cash flow was $17.1 million for the quarter, up 458.6%. Year-to-date operating cash flow was $53.0 million, up 102.7%. Capital expenditures were $4.3 million in the quarter, down 35.9%, and $9.7 million year to date, down 50.1%. Deferred revenue and remaining performance obligations both stood at $11.2 million, up 8.4%. On a non-GAAP basis, adjusted EBITDA was $28.8 million, or 30.9% of revenue, and non-GAAP net income was $12.3 million, or $0.07 per diluted share. The company said it maintained cost discipline while continuing to invest in growth.
Operational metrics showed steady partner expansion. As of September 30, 2022, N-able had approximately 25,000 customers. It had 1,786 MSP partners with annualized recurring revenue over $50,000, up from 1,662 a year earlier, an increase of 7.5%. Those larger partners represented approximately 50% of total ARR, up from approximately 46%. The trailing twelve-month dollar-based net retention rate was 104%, down from 110%, mostly because of adverse foreign currency movements. Product news included the launch of N-sight RMM, a new all-in-one solution for growing MSPs, and Cloud User Hub, which uses technology from the Spinpanel acquisition. N-able also released Private Portal for Mail Assure and won the MSP RMM Platforms category in the 2022 CRN Annual Report Card Awards.
Management provided guidance for the fourth quarter and full year 2022. For the fourth quarter, it expects total revenue growth of approximately 5% year-over-year, or approximately 11% to 12% on a constant currency basis. Fourth quarter adjusted EBITDA is expected to be $27.5 million to $28.0 million, or approximately 30% of total revenue. For the full year, the company expects total revenue growth of 7% year-over-year, or 12% to 13% on a constant currency basis. Full-year adjusted EBITDA is expected to be $111.0 million to $111.5 million, or approximately 30% of total revenue. Risks include foreign exchange volatility, macroeconomic uncertainty, the COVID-19 pandemic, the SolarWinds cyber incident and its reputational impact, rising interest rates, indebtedness, and the integration of acquisitions. The Spinpanel deal closed on July 1, 2022, with total consideration of up to approximately $20.0 million, including up to $10.0 million payable upon achievement of revenue metrics through July 1, 2025. The fair value of the contingent consideration was $5.3 million as of September 30, 2022.
Forecast
Reported figures
GAAP, from SEC filings| Metric | Q3 FY2022 | Q2 FY2022 | QoQ | Q3 FY2021 | YoY |
|---|---|---|---|---|---|
| Revenue | $93.5M | $91.6M | +2.1% | $88.4M | +5.8% |
| Gross profit | $78.4M | $77.5M | +1.2% | $76.1M | +3.0% |
| Gross margin | 83.8% | 84.5% | -0.7 pp | 86.1% | -2.2 pp |
| Research & development | $16.0M | $15.2M | +5.2% | $14.6M | +9.5% |
| Sales & marketing | $31.1M | $32.0M | -2.7% | $30.2M | +3.2% |
| General & administrative | $18.1M | $18.4M | -2.1% | $19.9M | -9.2% |
| Total operating expenses | $66.7M | $67.2M | -0.7% | $66.4M | +0.5% |
| Operating income (loss) | $11.7M | $10.3M | +13.8% | $9.8M | +20.0% |
| Operating margin | 12.5% | 11.2% | +1.3 pp | 11.1% | +1.5 pp |
| Net income (loss) | $294.0K | $4.3M | -93.2% | $1.9M | -84.3% |
| Net margin | 0.3% | 4.7% | -4.4 pp | 2.1% | -1.8 pp |
| Diluted EPS | $0.00 | $0.02 | -$0.02 | $0.01 | -$0.01 |
| Customers | 25,000 | 25,000 | ±0.0% | 25,000 | ±0.0% |
| Net retention rate | 104.0% | 106.0% | -2.0 pp | 110.0% | -6.0 pp |
Risks
Adverse movements in foreign currency exchange rates negatively impacted profitability for the three months ended September 30, 2022 compared to the three months ended September 30, 2021, and the annual dollar-based net revenue retention rate declined to approximately 104% for the trailing twelve months ended September 30, 2022 from 110% for the trailing twelve months ended September 30, 2021 due to adverse foreign currency movements.
The SolarWinds Cyber Incident has caused reputational harm and had an adverse impact on new subscription sales and net retention rates, and the company states there is risk it may continue to adversely affect the business in future periods, including from new discoveries or events.
Interest expense, net increased by $2.0 million, or 63.5%, in the three months ended September 30, 2022 compared to the three months ended September 30, 2021, primarily due to increased interest rates on borrowings under the Credit Agreement, with total borrowings of $337.5 million as of September 30, 2022.
The July 1, 2022 Spinpanel acquisition includes up to $10.0 million of contingent consideration payable through July 1, 2025, and the fair value increased to $5.3 million as of September 30, 2022, resulting in a $0.2 million loss for the three months ended September 30, 2022, creating potential earnings volatility from revaluation.
SaaS KPIs
All quarters →Adjusted EBITDA Margin
Non-GAAP Operating Margin
Adjusted EBITDA
Total customers
Unlevered Free Cash Flow
MSP partners with ARR over $50,000
Free Cash Flow
MSP partners with over $50,000 ARR as % of total ARR
Summary, forecast, risks and KPIs are extracted from N-able, Inc.'s SEC filings for Q3 FY2022 (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.