XML 44 R31.htm IDEA: XBRL DOCUMENT
v3.25.4

Acquisitions (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract] |
Schedule of Consideration Paid And Amounts Recognized for Assets Acquired And Liabilities Assumed | The following table summarizes the amounts recognized for the assets acquired and liabilities assumed:
| (in thousands)
Current liabilities, net, including cash acquired of $52 | $ | (9,071) |
Property and equipment, net | 182 |
Non-current liabilities, net | (4,754) |
Identifiable intangible assets |
Developed technology | 74,800 |
Customer relationships | 5,400 |
Trademarks | 300 |
Goodwill | 160,498 |
Total assets acquired, net | $ | 227,355 |
The following table summarizes the total consideration for the assets acquired and liabilities assumed:
| (in thousands)
Cash paid | $ | 98,760 |
Settlement of pre-existing relationships | (312) |
Deferred consideration | 96,269 |
Equity consideration | 14,678 |
Consideration payable in cash or equity | 1,340 |
Contingent consideration | 16,620 |
Total consideration, net | $ | 227,355 |
Schedule of Fair Value Of Acquired Identifiable Intangible Assets And Weighted-average Useful Life | The following table summarizes the fair value of the acquired identifiable intangible assets and weighted-average useful life by category:
|  | Fair Value |  | Weighted-Average Useful Life
|  | (in thousands) |  | (in years)
Developed technology |  | $ | 74,800 |  |  | 5
Customer relationships |  | 5,400 |  |  | 3
Trademarks |  | $ | 300 |  |  | 2
Total identifiable intangible assets |  | $ | 80,500 |  |  |
Schedule of Pro Forma Information | The unaudited pro forma information reflects the effects of applying our accounting policies and a pro forma adjustment to the combined historical financial information of N-able and Adlumin, which includes transaction related costs, incremental amortization expense associated with the fair value of the acquired identifiable intangible assets, and the estimated income tax effect.
| Year Ended December 31, 2024 |  | Year Ended December 31, 2023
| Actual |  | Pro Forma |  | Actual |  | Pro Forma
| (in thousands)
Revenue | $ | 466,147 |  |  | $ | 482,668 |  |  | $ | 421,880 |  |  | $ | 432,734 |
Net income (loss) | $ | 30,958 |  |  | $ | (3,103) |  |  | $ | 23,412 |  |  | $ | (25,976) |

X
- Definition Tabular disclosure of pro forma revenue and earnings for business combination or aggregate of series of individually immaterial business combinations. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-8 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 49 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479303/805-10-55-49 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-3 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(3) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of finite-lived and indefinite-lived intangible assets acquired in business combination. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 + Details
Name: | us-gaap_FiniteLivedAndIndefiniteLivedIntangibleAssetsAcquiredAsPartOfBusinessCombinationTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of asset acquired and liability assumed in business combination and recognized at acquisition date. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration