Skip to main content

ScanSource Reports Fourth Quarter and Full-Year Results

Achieves Full-Year Outlook with Strong Q4 Performance

ScanSource, Inc. (NASDAQ: SCSC), a leading technology distributor uniquely-positioned to address complex, converging technologies, today announced financial results for the fourth quarter and fiscal year ended June 30, 2025.

 

Fourth Quarter Summary

 

Fiscal Year Summary

 

Q4 FY25

 

Q4 FY24

 

Change

 

FY25

 

FY24

 

Change

 

(in thousands, except percentages and per share data)

Select reported measures:

 

 

 

 

 

 

 

 

 

 

 

Net sales

$

812,886

 

 

$

746,113

 

 

8.9%

 

$

3,040,810

 

 

$

3,259,809

 

 

-6.7%

Gross profit

$

105,102

 

 

$

97,315

 

 

8.0%

 

$

408,646

 

 

$

399,052

 

 

2.4%

Gross profit margin %

 

12.9

%

 

 

13.0

%

 

-11bp

 

 

13.4

%

 

 

12.2

%

 

120bp

Operating income

$

26,787

 

 

$

21,871

 

 

22.5%

 

$

85,200

 

 

$

90,324

 

 

-5.7%

GAAP net income

$

20,089

 

 

$

16,097

 

 

24.8%

 

$

71,548

 

 

$

77,060

 

 

-7.2%

GAAP diluted EPS

$

0.88

 

 

$

0.64

 

 

37.5%

 

$

3.00

 

 

$

3.06

 

 

-2.0%

Select Non-GAAP measures*:

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

38,639

 

 

$

34,181

 

 

13.0%

 

$

144,660

 

 

$

140,654

 

 

2.8%

Adjusted EBITDA margin %

 

4.75

%

 

 

4.58

%

 

17bp

 

 

4.76

%

 

 

4.31

%

 

45bp

Non-GAAP net income

$

23,322

 

 

$

19,921

 

 

17.1%

 

$

85,144

 

 

$

77,670

 

 

9.6%

Non-GAAP diluted EPS

$

1.02

 

 

$

0.80

 

 

27.5%

 

$

3.57

 

 

$

3.08

 

 

15.9%

Note: Margin % reflects measure as a percentage of sales.

 

 

 

 

 

 

 

 

* Represents non-GAAP financial measures. For more information and a reconciliation to the most directly comparable GAAP financial measure, see "Non-GAAP Financial Information" below as well as the accompanying Supplementary Information.

“We delivered strong free cash flow for our fiscal year and achieved excellent profitability growth across the board,” said Mike Baur, Chair and CEO, ScanSource, Inc. “As we enter fiscal year 2026, we plan to make strategic investments in our business to accelerate growth and expand margins.”

Quarterly Results

Net sales for the fourth quarter of fiscal year 2025 totaled $812.9 million, up 8.9% year-over-year. Net sales for products and services increased 8.1% year-over-year, and recurring revenue increased 30.0% year-over-year including acquisitions. For Specialty Technology Solutions, fourth quarter net sales of $788.7 million increased 9.2% year-over-year, driven by broad-based growth in North America. Intelisys & Advisory net sales for the fourth quarter increased 1.3% year-over-year to $24.2 million reflecting the addition of an acquisition.

Gross profit for the fourth quarter of fiscal year 2025 increased 8.0% year-over-year to $105.1 million, with a gross profit margin of 12.9% versus 13.0% in the prior-year quarter. For the fourth quarter of fiscal year 2025, the percentage of gross profit from recurring revenue increased to 31.6% from 28.5% for the prior-year period.

For the fourth quarter of fiscal year 2025, operating income was $26.8 million compared to $21.9 million in the prior-year quarter. Fourth quarter fiscal year 2025 non-GAAP operating income increased to $31.3 million from $26.0 million in the prior-year quarter.

On a GAAP basis, net income for the fourth quarter of fiscal year 2025 totaled $20.1 million, or $0.88 per diluted share, up from net income of $16.1 million, or $0.64 per diluted share, for the prior-year quarter. Fourth quarter fiscal year 2025 non-GAAP net income increased to $23.3 million, or $1.02 per diluted share, from $19.9 million, or $0.80 per diluted share, for the prior-year quarter. On a non-GAAP basis, adjusted EBITDA for the fourth quarter of fiscal year 2025 increased 13.0% to $38.6 million, or 4.75% of net sales, compared to $34.2 million, or 4.58% of net sales, for the prior-year quarter.

Full-Year Results

For fiscal year 2025, net sales decreased 6.7% to $3.04 billion. Net sales for products and services decreased 8.1% year-over-year, while recurring revenue increased 31.8% year-over-year including acquisitions. For Specialty Technology Solutions, fiscal year net sales of $2.94 billion decreased 7.1% year-over-year, primarily due to a more cautious technology spending environment in the first half of the fiscal year. Intelisys & Advisory net sales for the fiscal year 2025 increased 6.3% year-over-year to $98.1 million reflecting the addition of an acquisition.

Gross profit for fiscal year 2025 increased 2.4% year-over-year to $408.6 million with a gross profit margin of 13.4%, up from 12.2% in the prior year. The higher gross profit margin reflects a higher contribution of recurring revenue, which is netted-down revenue, in our overall revenue mix and higher vendor program recognition. For fiscal year 2025, the percentage of gross profit from recurring revenue increased to 32.8% from 27.5% for the prior year.

For the fiscal year ended June 30, 2025, operating income was $85.2 million compared to $90.3 million in the prior year. Fiscal year 2025 non-GAAP operating income increased to $111.3 million from $110.4 million in the prior year.

On a GAAP basis, net income for the fiscal year 2025 totaled $71.5 million, or $3.00 per diluted share, compared to net income of $77.1 million, or $3.06 per diluted share, for the prior year. Fiscal year 2025 non-GAAP net income increased to $85.1 million, or $3.57 per diluted share, up from $77.7 million, or $3.08 per diluted share, for the prior year. On a non-GAAP basis, adjusted EBITDA for the fiscal year 2025 increased 2.8% to $144.7 million, or 4.76% of net sales, up from $140.7 million, or 4.31% of net sales, for the prior year.

Balance Sheet and Cash Flow

As of June 30, 2025, ScanSource had cash and cash equivalents of $126.2 million and total debt of $136.1 million.

For fiscal year 2025, ScanSource generated $112.3 million of operating cash flow and $104.1 million of free cash flow (non-GAAP). ScanSource also had share repurchases of $106.5 million for fiscal year 2025.

Annual Financial Outlook for Fiscal Year 2026

The following guidance is based on ScanSource's current expectations for the full fiscal year ended June 30, 2026.

 

           

 

FY26 Annual Outlook

Net sales

           

 

$3.1 billion to $3.3 billion

Adjusted EBITDA (non-GAAP)

           

 

$150 million to $160 million

Free cash flow (non-GAAP)

           

 

At least $80 million

Adjusted EBITDA is a non-GAAP measure, which excludes estimates for amortization of intangible assets, depreciation expense, and non-cash shared-based compensation expense. Free cash flow is a non-GAAP measure, which excludes the effect of estimated capital expenditures from estimated operating cash flow. These measures are forward-looking, and actual results may differ materially.

ScanSource believes that a quantitative reconciliation of such forward-looking information to the most directly comparable GAAP financial measures cannot be made without unreasonable efforts, because a reconciliation of these non-GAAP financial measures would require an estimate of future non-operating items such as acquisitions and divestitures, restructuring costs, impairment charges and other unusual or non-recurring items. Neither the timing nor likelihood of these events, nor their probable significance, can be quantified with a reasonable degree of accuracy. Accordingly, a reconciliation of such forward-looking information to the most directly comparable GAAP financial measures is not provided.

Webcast Details and Earnings Infographic

At approximately 8:45 a.m. ET today, an Earnings Infographic, as a supplement to this press release and the earnings conference call, will be available on ScanSource's website, www.scansource.com (Investor Relations section). ScanSource will present additional information about its financial results and business in a conference call today, August 21, 2025, at 10:30 a.m. ET. A webcast of the call will be available for all interested parties and can be accessed at www.scansource.com (Investor Relations section). The webcast will be available for replay for 60 days.

Safe Harbor Statement

This press release contains “forward-looking” statements, including ScanSource's FY26 annual outlook, which involve risks and uncertainties, many of which are beyond ScanSource's control. No undue reliance should be placed on such statements, as any number of factors could cause actual results to differ materially from anticipated or forecasted results, including, but not limited to, the following factors, which are neither presented in order of importance nor weighted: macroeconomic conditions, including potential prolonged economic weakness, inflation, tariffs and changes in trade policy, the failure to manage and implement ScanSource's growth strategy, the ability for ScanSource to realize the synergies or other benefits from acquisitions, credit risks involving ScanSource's larger channel sales partners and suppliers, changes in interest and exchange rates and regulatory regimes impacting ScanSource's international operations, including new or increased tariffs, risk to the business from a cyberattack, a failure of IT systems, failure to hire and retain quality employees, loss of ScanSource's major channel sales partners, relationships with key suppliers and channel sales partners or a termination or a modification of the terms under which it operates with these key suppliers and channel sales partners, changes in ScanSource's operating strategy, and other factors set forth in the "Risk Factors" contained in ScanSource's annual report on Form 10-K for the year ended June 30, 2025. Except as may be required by law, ScanSource expressly disclaims any obligation to update these forward-looking statements to reflect events or circumstances after the date of this press release or otherwise.

Non-GAAP Financial Information

In addition to disclosing results that are determined in accordance with United States Generally Accepted Accounting Principles ("GAAP"), ScanSource also discloses certain non-GAAP financial measures, which are summarized below. Non-GAAP financial measures are used to understand and evaluate performance, including comparisons from period to period. Non-GAAP results exclude items such as amortization of intangible assets related to acquisitions, acquisition and divestiture costs, gain/loss on sale of business, and restructuring costs and include other non-GAAP adjustments.

Net sales on a constant currency basis excluding acquisitions and divestitures to calculate organic growth ("non-GAAP net sales"): ScanSource discloses the percentage change in net sales excluding the translation impact from changes in foreign currency exchange rates between reporting periods and excluding the net sales from acquisitions and divestitures prior to the first full year from the transaction date. This measure enhances the comparability between periods to help analyze underlying trends on an organic basis.

Adjusted earnings before interest expense, income taxes, depreciation, and amortization (“Adjusted EBITDA”): Adjusted EBITDA starts with net income and adds back interest expense, income tax expense, depreciation expense, amortization of intangible assets, change in fair value of contingent consideration, and other non-GAAP adjustments, including acquisition and divestiture costs, restructuring costs, cyberattack restoration costs, tax recovery, and non-cash share-based compensation expense. Since Adjusted EBITDA excludes some non-cash costs of investing in ScanSource’s business and people, management believes that Adjusted EBITDA shows the profitability from the business operations more clearly. The Adjusted EBITDA margin is calculated as Adjusted EBITDA as a percentage of net sales.

Adjusted return on invested capital ("Adjusted ROIC"): Adjusted ROIC assists management in comparing ScanSource's performance over various reporting periods on a consistent basis because it removes from operating results the impact of items that do not reflect core operating performance. Management believes the calculation of Adjusted ROIC provides useful information to investors and is an additional relevant comparison of its performance. Adjusted ROIC is calculated as Adjusted EBITDA over invested capital. Invested capital is defined as average equity plus average daily funded interest-bearing debt for the period. Management believes the calculation of Adjusted ROIC provides useful information to investors and is an additional relevant comparison of ScanSource's performance during the year.

Free cash flow: ScanSource presents free cash flow as it is a measure used by management to measure our business. ScanSource believes this measure provides more information regarding liquidity and capital resources. Free cash flow is defined as net cash provided by operating activities less capital expenditures.

Net debt: Net debt includes total balance sheet debt less cash and cash equivalents. ScanSource believes this measure is useful in assessing its borrowing capacity.

Additional Non-GAAP Metrics: To evaluate current period performance on a more consistent basis with prior periods, ScanSource discloses non-GAAP SG&A expenses, non-GAAP operating income, non-GAAP pre-tax income, non-GAAP net income, and non-GAAP diluted earnings per share (non-GAAP diluted EPS). These non-GAAP results exclude amortization of intangible assets related to acquisitions, change in fair value of contingent consideration, acquisition and divestiture costs, restructuring costs, and other non-GAAP adjustments. These metrics include the translation impact of changes in foreign currency exchange rates. Non-GAAP metrics are useful in assessing and understanding ScanSource's performance especially when comparing results with previous periods or forecasting performance for future periods.

These non-GAAP financial measures have limitations as analytical tools, and the non-GAAP financial measures that ScanSource reports may not be comparable to similarly titled amounts reported by other companies. Analysis of results and outlook on a non-GAAP basis should be considered in addition to, and not in substitution for or as superior to, measurements of financial performance prepared in accordance with GAAP. A reconciliation of ScanSource's non-GAAP financial information to GAAP is set forth in the Supplementary Information (Unaudited) below.

About ScanSource, Inc.

ScanSource, Inc. (NASDAQ: SCSC) is a leading technology distributor uniquely-positioned to address complex, converging technologies and to accelerate growth for channel sales partners across hardware, software as a service (SaaS), connectivity and cloud services. ScanSource enables channel sales partners to deliver converging solutions for their end users. ScanSource uses multiple sales models to offer technology solutions from leading suppliers of specialty technologies, connectivity and cloud services. Founded in 1992 and headquartered in Greenville, South Carolina, ScanSource was named one of the 2025 Best Places to Work in South Carolina and on FORTUNE magazine’s 2025 List of World’s Most Admired Companies. ScanSource ranks #875 on the Fortune 1000. For more information, visit www.scansource.com.

 
 
 

ScanSource, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)

(in thousands, except share data)

 

 

June 30, 2025*

 

June 30, 2024*

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

126,157

 

 

$

185,460

 

Accounts receivable, less allowance of $27,821 at June 30, 2025 and $20,684 at June 30, 2024

 

635,521

 

 

 

581,523

 

Inventories

 

483,815

 

 

 

512,634

 

Prepaid expenses and other current assets

 

124,959

 

 

 

125,082

 

Total current assets

 

1,370,452

 

 

 

1,404,699

 

Property and equipment, net

 

31,169

 

 

 

33,501

 

Goodwill

 

230,820

 

 

 

206,301

 

Identifiable intangible assets, net

 

62,909

 

 

 

37,634

 

Deferred income taxes

 

18,769

 

 

 

19,902

 

Other non-current assets

 

71,487

 

 

 

76,995

 

Total assets

$

1,785,606

 

 

$

1,779,032

 

Liabilities and Shareholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

598,595

 

 

$

587,984

 

Accrued expenses and other current liabilities

 

71,263

 

 

 

65,616

 

Current portion of contingent consideration

 

1,318

 

 

 

 

Income taxes payable

 

3,927

 

 

 

7,895

 

Current portion of long-term debt

 

7,861

 

 

 

7,857

 

Total current liabilities

 

682,964

 

 

 

669,352

 

Long-term debt, net of current portion

 

128,288

 

 

 

136,149

 

Borrowings under revolving credit facility

 

 

 

 

50

 

Long-term portion of contingent consideration

 

17,782

 

 

 

 

Other long-term liabilities

 

50,163

 

 

 

49,226

 

Total liabilities

 

879,197

 

 

 

854,777

 

Commitments and contingencies

 

 

 

Shareholders’ equity:

 

 

 

Preferred stock, no par value; 3,000,000 shares authorized, none issued

 

 

 

 

 

Common stock, no par value; 45,000,000 shares authorized, 22,217,421 and 24,243,848 shares issued and outstanding at June 30, 2025 and June 30, 2024, respectively

 

 

 

 

26,370

 

Retained earnings

 

1,020,833

 

 

 

1,013,738

 

Accumulated other comprehensive loss

 

(114,424

)

 

 

(115,853

)

Total shareholders’ equity

 

906,409

 

 

 

924,255

 

Total liabilities and shareholders’ equity

$

1,785,606

 

 

$

1,779,032

 

 

 

 

 

*Derived from audited financial statements.

 
 
 
 

ScanSource, Inc. and Subsidiaries

Condensed Consolidated Income Statements (Unaudited)

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

Quarter ended June 30,

 

Fiscal year ended June 30,

 

 

2025

 

 

 

2024

 

 

2025*

 

2024*

Net sales

$

812,886

 

 

$

746,113

 

 

$

3,040,810

 

 

$

3,259,809

 

Cost of goods sold

 

707,784

 

 

 

648,798

 

 

��

2,632,164

 

 

 

2,860,757

 

Gross profit

 

105,102

 

 

 

97,315

 

 

 

408,646

 

 

 

399,052

 

Selling, general and administrative expenses

 

71,610

 

 

 

68,498

 

 

 

286,934

 

 

 

277,428

 

Depreciation expense

 

1,925

 

 

 

2,770

 

 

 

10,004

 

 

 

11,219

 

Intangible amortization expense

 

4,927

 

 

 

3,741

 

 

 

19,227

 

 

 

15,723

 

Restructuring and other charges

 

 

 

 

435

 

 

 

5,381

 

 

 

4,358

 

Change in fair value of contingent consideration

 

(147

)

 

 

 

 

 

1,900

 

 

 

 

Operating income

 

26,787

 

 

 

21,871

 

 

 

85,200

 

 

 

90,324

 

Interest expense

 

2,099

 

 

 

2,084

 

 

 

8,013

 

 

 

13,031

 

Interest income

 

(3,054

)

 

 

(3,285

)

 

 

(11,247

)

 

 

(9,381

)

Gain on sale of business

 

 

 

 

 

 

 

 

 

 

(14,155

)

Other (income) expense, net

 

245

 

 

 

375

 

 

 

(5,962

)

 

 

988

 

Income before income taxes

 

27,497

 

 

 

22,697

 

 

 

94,396

 

 

 

99,841

 

Provision for income taxes

 

7,408

 

 

 

6,600

 

 

 

22,848

 

 

 

22,781

 

Net income

$

20,089

 

 

$

16,097

 

 

$

71,548

 

 

$

77,060

 

 

 

 

 

 

 

 

 

Per share data:

 

 

 

 

 

 

 

Net income per common share, basic

$

0.89

 

 

$

0.66

 

 

$

3.05

 

 

$

3.10

 

Weighted-average shares outstanding, basic

 

22,526

 

 

 

24,524

 

 

 

23,442

 

 

 

24,868

 

 

 

 

 

 

 

 

 

Net income per common share, diluted

$

0.88

 

 

$

0.64

 

 

$

3.00

 

 

$

3.06

 

Weighted-average shares outstanding, diluted

 

22,858

 

 

 

25,046

 

 

 

23,839

 

 

 

25,222

 

*Derived from audited financial statements.

 

 

 

 

 

 

 

 
 
 
 

ScanSource, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows (Unaudited)

(in thousands)

 

 

Fiscal year ended June 30,

 

2025*

 

2024*

Cash flows from operating activities:

 

 

 

Net income

$

71,548

 

 

$

77,060

 

Adjustments to reconcile net income to net cash provided by (used in) operating activities:

 

 

 

Gain on sale of business

 

 

 

 

(14,155

)

Depreciation and amortization

 

30,195

 

 

 

28,009

 

Amortization of debt issue costs

 

386

 

 

 

386

 

Provision for doubtful accounts

 

8,351

 

 

 

8,317

 

Share-based compensation

 

11,062

 

 

 

9,537

 

Deferred income taxes

 

1,128

 

 

 

(2,472

)

Change in fair value of contingent consideration

 

1,900

 

 

 

 

Finance lease interest

 

86

 

 

 

101

 

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

Accounts receivable

 

(55,011

)

 

 

138,264

 

Inventories

 

28,874

 

 

 

239,157

 

Prepaid expenses and other assets

 

7,303

 

 

 

(17,804

)

Other non-current assets

 

3,974

 

 

 

(10,689

)

Accounts payable

 

3,673

 

 

 

(78,167

)

Accrued expenses and other liabilities

 

2,846

 

 

 

(3,872

)

Income taxes payable

 

(3,966

)

 

 

(2,025

)

Net cash provided by operating activities

 

112,349

 

 

 

371,647

 

Cash flows from investing activities:

 

 

 

Capital expenditures

 

(8,286

)

 

 

(8,555

)

Cash paid for business acquisitions, net of cash acquired

 

(56,673

)

 

 

 

Proceeds from sale of business, net of cash transferred

 

2,569

 

 

 

17,600

 

Net cash (used in) provided by investing activities

 

(62,390

)

 

 

9,045

 

Cash flows from financing activities:

 

 

 

Borrowings on revolving credit

 

51,954

 

 

 

1,259,728

 

Repayments on revolving credit

 

(52,004

)

 

 

(1,438,658

)

Repayments on long-term debt, net

 

(7,857

)

 

 

(6,915

)

Borrowings (repayments) on finance lease obligation

 

(1,090

)

 

 

(964

)

Exercise of stock options

 

9,511

 

 

 

4,813

 

Taxes paid on settlement of equity awards

 

(4,895

)

 

 

(2,876

)

Common stock repurchased

 

(106,524

)

 

 

(42,895

)

Net cash used in financing activities

 

(110,905

)

 

 

(227,767

)

Effect of exchange rate changes on cash and cash equivalents

 

1,643

 

 

 

(3,643

)

(Decrease) increase in cash and cash equivalents

 

(59,303

)

 

 

149,282

 

Cash and cash equivalents at beginning of period

 

185,460

 

 

 

36,178

 

Cash and cash equivalents at period end

$

126,157

 

 

$

185,460

 

*Derived from audited financial statements.

 

 

 

 
 
 
 

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

(in thousands, except percentages)

 

 

 

 

 

 

 

 

Non-GAAP Financial Information:

 

 

 

 

Quarter ended June 30,

 

Fiscal year ended June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Reconciliation of Net Income to Adjusted EBITDA:

 

 

 

 

 

 

 

Net income (GAAP)

$

20,089

 

 

$

16,097

 

 

$

71,548

 

 

$

77,060

 

Plus: Interest expense

 

2,099

 

 

 

2,084

 

 

 

8,013

 

 

 

13,031

 

Plus: Income taxes

 

7,408

 

 

 

6,600

 

 

 

22,848

 

 

 

22,781

 

Plus: Depreciation and amortization

 

7,101

 

 

 

6,792

 

 

 

30,195

 

 

 

28,009

 

EBITDA (non-GAAP)

 

36,697

 

 

 

31,573

 

 

 

132,604

 

 

 

140,881

 

Plus: Change in fair value of contingent consideration

 

(147

)

 

 

 

 

 

1,900

 

 

 

 

Plus: Share-based compensation

 

2,673

 

 

 

1,808

 

 

 

11,062

 

 

 

9,537

 

Plus: Acquisition and divestiture costs

 

191

 

 

 

503

 

 

 

926

 

 

 

1,717

 

Plus: Cyberattack restoration costs

 

 

 

 

141

 

 

 

177

 

 

 

874

 

Plus: Restructuring costs

 

 

 

 

435

 

 

 

5,381

 

 

 

4,358

 

Plus: Tax recovery

 

(470

)

 

 

(657

)

 

 

(3,041

)

 

 

(2,558

)

Plus: Insurance recovery, net of payments

 

(305

)

 

 

 

 

 

(5,928

)

 

 

 

Plus: Loss (gain) on sale of business

 

 

 

 

378

 

 

 

 

 

 

(14,155

)

Adjusted EBITDA (numerator for Adjusted ROIC) (non-GAAP)

$

38,639

 

 

$

34,181

 

 

$

144,660

 

 

$

140,654

 

 

 

 

 

 

 

 

 

Invested Capital Calculations:

 

 

 

 

 

 

 

Equity – beginning of the period

$

901,746

 

 

$

944,053

 

 

$

924,255

 

 

$

905,298

 

Equity – end of the period

 

906,393

 

 

 

924,255

 

 

 

906,409

 

 

 

924,255

 

Plus: Change in fair value of contingent consideration, net

 

(110

)

 

 

 

 

 

1,432

 

 

 

 

Plus: Share-based compensation, net

 

2,007

 

 

 

1,350

 

 

 

8,310

 

 

 

7,120

 

Plus: Acquisition and divestiture costs

 

191

 

 

 

503

 

 

 

926

 

 

 

1,717

 

Plus: Cyberattack restoration costs, net

 

 

 

 

106

 

 

 

133

 

 

 

655

 

Plus: Restructuring costs, net

 

 

 

 

327

 

 

 

4,054

 

 

 

3,262

 

Plus: Insurance recovery, net

 

(229

)

 

 

 

 

 

(4,466

)

 

 

 

Plus: Tax recovery, net

 

(310

)

 

 

(278

)

 

 

(4,072

)

 

 

(2,566

)

Plus: Loss (gain) on sale of business

 

 

 

 

378

 

 

 

 

 

 

(14,155

)

Average equity

 

904,844

 

 

 

935,347

 

 

 

919,085

 

 

 

912,793

 

Average funded debt (a)

 

138,270

 

 

 

146,121

 

 

 

141,173

 

 

 

220,528

 

Invested capital (denominator for Adjusted ROIC) (non-GAAP)

$

1,043,114

 

 

$

1,081,468

 

 

$

1,060,258

 

 

$

1,133,321

 

 

 

 

 

 

 

 

 

Adjusted return on invested capital ratio (Adjusted ROIC), annualized(b)

 

14.9

%

 

 

12.7

%

 

 

13.6

%

 

 

12.4

%

 

 

 

 

 

 

 

 

(a) Average funded debt is calculated as the average daily amounts outstanding on short-term and long-term interest-bearing debt.

(b) The annualized adjusted EBITDA amount is divided by days in the quarter times 365 days per year, or 366 days for leap year. There were 91 days in the current quarter and prior-year quarter.

 
 
 
 

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

 

 

 

 

Net Sales by Segment:

 

 

 

 

Quarter ended June 30,

 

 

 

2025

 

2024

 

% Change

Specialty Technology Solutions:

(in thousands)

 

 

Net sales, reported

$

788,708

 

 

$

722,251

 

9.2

%

Foreign exchange impact (a)

 

4,683

 

 

 

 

 

Less: Acquisitions

 

(7,140

)

 

 

 

 

Non-GAAP net sales

$

786,251

 

 

$

722,251

 

8.9

%

 

 

 

 

 

 

Intelisys & Advisory:

 

 

 

 

 

Net sales, reported

$

24,178

 

 

$

23,862

 

1.3

%

Foreign exchange impact (a)

 

(14

)

 

 

 

 

Less: Acquisitions

 

(1,054

)

 

 

 

 

Non-GAAP net sales

$

23,110

 

 

$

23,862

 

(3.2

)%

 

 

 

 

 

 

Consolidated:

 

 

 

 

 

Net sales, reported

$

812,886

 

 

$

746,113

 

8.9

%

Foreign exchange impact (a)

 

4,669

 

 

 

 

 

Less: Acquisitions

 

(8,194

)

 

 

 

 

Non-GAAP net sales

$

809,361

 

 

$

746,113

 

8.5

%

 

 

 

 

 

 

(a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the quarter ended June 30, 2025 into U.S. dollars using the average foreign exchange rates for the quarter ended June 30, 2024.

 
 
 
 

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

 

 

 

 

 

 

Net Sales by Segment:

 

 

 

 

 

 

Fiscal year ended June 30,

 

 

 

 

2025

 

 

 

2024

 

 

% Change

Specialty Technology Solutions:

(in thousands)

 

 

Net sales, reported

$

2,942,717

 

 

$

3,167,549

 

 

(7.1

)%

Foreign exchange impact (a)

 

32,754

 

 

 

 

 

 

Less: Acquisitions

 

(24,199

)

 

 

 

 

 

Less: Divestitures

 

 

 

 

(4,019

)

 

 

Non-GAAP net sales

$

2,951,272

 

 

$

3,163,530

 

 

(6.7

)%

 

 

 

 

 

 

Intelisys & Advisory:

 

 

 

 

 

Net sales, reported

$

98,093

 

 

$

92,260

 

 

6.3

%

Foreign exchange impact (a)

 

(19

)

 

 

 

 

 

Less: Acquisitions

 

(5,978

)

 

 

 

 

 

Non-GAAP net sales

$

92,096

 

 

$

92,260

 

 

(0.2

)%

 

 

 

 

 

 

Consolidated:

 

 

 

 

 

Net sales, reported

$

3,040,810

 

 

$

3,259,809

 

 

(6.7

)%

Foreign exchange impact (a)

 

32,735

 

 

 

 

 

 

Less: Acquisitions

 

(30,177

)

 

 

 

 

 

Less: Divestitures

 

 

 

 

(4,019

)

 

 

Non-GAAP net sales

$

3,043,368

 

 

$

3,255,790

 

 

(6.5

)%

 

 

 

 

 

 

(a) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the twelve months ended June 30, 2025 into U.S. dollars using the average foreign exchange rates for the twelve months ended June 30, 2024.

 
 
 
 

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

 

Net Sales by Revenue Type:

 

 

 

 

 

 

 

 

Quarter ended June 30,

 

 

 

 

2025

 

2024

 

% Change

 

 

(in thousands)

 

 

Net sales by product/service:

 

 

 

 

 

 

Products and services

 

$

776,349

 

$

718,003

 

8.1

%

Recurring revenue(a)

 

 

36,537

 

 

28,110

 

30.0

%

 

 

$

812,886

 

$

746,113

 

8.9

%

(a) Recurring revenue represents primarily agency commissions, managed connectivity, SaaS, subscriptions, and hardware rentals.

 

 

 

 

 

 

 

 

 

 

Fiscal year ended June 30,

 

 

 

 

2025

 

2024

 

% Change

 

 

(in thousands)

 

 

Net sales by product/service:

 

 

 

 

 

 

Products and services

 

$

2,895,110

 

$

3,149,234

 

(8.1

)%

Recurring revenue(a)

 

 

145,700

 

$

110,575

 

31.8

%

 

 

$

3,040,810

 

$

3,259,809

 

(6.7

)%

(a) Recurring revenue represents primarily agency commissions, managed connectivity, SaaS, subscriptions, and hardware rentals.

 
 
 
 

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

 

Net Sales by Geography:

 

 

 

 

Quarter ended June 30,

 

 

 

2025

 

2024

 

% Change

United States and Canada:

(in thousands)

 

 

Net sales, as reported

$

744,644

 

 

$

663,542

 

12.2

%

Less: Acquisitions

 

(8,194

)

 

 

 

 

Non-GAAP net sales

$

736,450

 

 

$

663,542

 

11.0

%

 

 

 

 

 

 

Brazil:

 

 

 

 

 

Net sales, reported(a)

$

68,242

 

 

$

82,571

 

(17.4

)%

Foreign exchange impact(b)

 

4,669

 

 

 

 

 

Non-GAAP net sales

$

72,911

 

 

$

82,571

 

(11.7

)%

 

 

 

 

 

 

Consolidated:

 

 

 

 

 

Net sales, reported

$

812,886

 

 

$

746,113

 

8.9

%

Foreign exchange impact(b)

 

4,669

 

 

 

 

 

Less: Acquisitions

 

(8,194

)

 

 

 

 

Non-GAAP net sales

$

809,361

 

 

$

746,113

 

8.5

%

 

 

 

 

 

 

(a) Countries outside of the United States, Canada and Brazil represent $0.2 million, or 0.3% of sales, for the quarter ended June 30, 2025 and $0.1 million, or 0.1% of sales, for the quarter ended June 30, 2024.

(b) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the quarter ended June 30, 2025 into U.S. dollars using the average foreign exchange rates for the quarter ended June 30, 2024.

 
 
 
 

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

 

Net Sales by Geography:

 

 

 

 

Fiscal year ended June 30,

 

 

 

 

2025

 

 

 

2024

 

 

% Change

United States and Canada:

(in thousands)

 

 

Net sales, as reported

$

2,800,739

 

 

$

2,921,172

 

 

(4.1

)%

Less: Acquisitions

 

(30,177

)

 

 

 

 

 

Non-GAAP net sales, excluding acquisitions

$

2,770,562

 

 

$

2,921,172

 

 

(5.2

)%

 

 

 

 

 

 

International:

 

 

 

 

 

Net sales, reported (a)

$

240,071

 

 

$

338,637

 

 

(29.1

)%

Foreign exchange impact (b)

 

32,735

 

 

 

 

 

 

Less: Divestitures

 

 

 

 

(4,019

)

 

 

Non-GAAP net sales

$

272,806

 

 

$

334,618

 

 

(18.5

)%

 

 

 

 

 

 

Consolidated:

 

 

 

 

 

Net sales, reported

$

3,040,810

 

 

$

3,259,809

 

 

(6.7

)%

Foreign exchange impact (b)

 

32,735

 

 

 

 

 

 

Less: Acquisitions

 

(30,177

)

 

 

 

 

Less: Divestitures

 

 

 

 

(4,019

)

 

 

Non-GAAP net sales

$

3,043,368

 

 

$

3,255,790

 

 

(6.5

)%

 

(a) Countries outside of the United States, Canada and Brazil represent $0.6 million, or 0.2% of sales, for the fiscal year June 30, 2025 and $4.4 million, or 1.3% of sales, for the fiscal year June 30, 2024.

(b) Year-over-year net sales growth rate excluding the translation impact of changes in foreign currency exchange rates. Calculated by translating the net sales for the fiscal year ended June 30, 2025 into U.S. dollars using the average foreign exchange rates for the fiscal year ended June 30, 2024.

 
 
 
 

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

(in thousands)

 

Free Cash Flow:

 

 

 

 

 

 

Quarter ended June 30,

 

Fiscal year ended June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

GAAP operating cash flow

$

7,644

 

 

$

54,738

 

 

$

112,349

 

 

$

371,647

 

Less: Capital expenditures

 

(2,518

)

 

 

(1,270

)

 

 

(8,286

)

 

 

(8,555

)

Free cash flow (non-GAAP)

$

5,126

 

 

$

53,468

 

 

$

104,063

 

 

$

363,092

 

 
 
 
 

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Other Non-GAAP Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended June 30, 2025

 

 

GAAP

Measure

 

Intangible

amortization

expense

 

Change in

fair value of

contingent

consideration

 

Acquisition

& divestiture

costs (a)

 

Restructuring

costs

 

Insurance

recovery, net

 

Tax recovery

 

Cyberattack

restoration

costs

 

Non-GAAP

measure

 

(in thousands, except per share data)

SG&A expenses

 

$

71,610

 

$

 

$

 

 

$

(191

)

 

$

 

$

 

 

$

470

 

 

$

 

 

$

71,889

Operating income

 

 

26,787

 

 

4,927

 

 

(147

)

 

 

191

 

 

 

 

 

 

 

 

(470

)

 

 

 

 

 

31,288

Pre-tax income

 

 

27,497

 

 

4,927

 

 

(147

)

 

 

191

 

 

 

 

 

(305

)

 

 

(470

)

 

 

 

 

 

31,693

Net income

 

 

20,089

 

 

3,691

 

 

(110

)

 

 

191

 

 

 

 

 

(229

)

 

 

(310

)

 

 

 

 

 

23,322

Diluted EPS

 

$

0.88

 

$

0.16

 

$

 

 

$

0.01

 

 

$

 

$

(0.01

)

 

$

(0.01

)

 

$

 

 

$

1.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended June 30, 2024

 

 

GAAP

Measure

 

Intangible

amortization

expense

 

Loss on sale

of business (b)

 

Acquisition

& divestiture

costs (a)

 

Restructuring

costs

 

Insurance

recovery, net

 

Tax recovery

 

Cyberattack

restoration

costs

 

Non-GAAP

measure

 

(in thousands, except per share data)

SG&A expense

 

$

68,498

 

$

 

$

 

 

$

(503

)

 

$

 

$

 

 

$

657

 

 

$

(141

)

 

$

68,511

Operating income

 

 

21,871

 

 

3,741

 

 

 

 

 

503

 

 

 

435

 

 

 

 

 

(657

)

 

 

141

 

 

 

26,034

Pre-tax income

 

 

22,697

 

 

3,741

 

 

378

 

 

 

503

 

 

 

435

 

 

 

 

 

(657

)

 

 

141

 

 

 

27,238

Net income

 

 

16,097

 

 

2,788

 

 

378

 

 

 

503

 

 

 

327

 

 

 

 

 

(278

)

 

 

106

 

 

 

19,921

Diluted EPS

 

$

0.64

 

$

0.11

 

$

0.02

 

 

$

0.02

 

 

$

0.01

 

$

 

 

$

(0.01

)

 

$

 

 

$

0.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Acquisition and divestiture costs for the quarters ended June 30, 2025 and June 30, 2024 are generally nondeductible for tax purposes. 

(b) Reflects adjustment to the gain on the sale of the UK-based intY business.

 
 
 
 

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

(in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Other Non-GAAP Financial Information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended June 30, 2025

 

 

GAAP

Measure

 

Intangible

amortization

expense

 

Change in

fair value of

contingent

consideration

 

Acquisition

& divestiture

costs (a)

 

Restructuring

costs

 

Tax

recovery

 

Cyberattack

restoration

costs

 

Legal

Settlement

 

Insurance

Recovery

 

Non-GAAP

measure

 

(in thousands, except per share data)

SG&A expenses

 

$

286,934

 

$

 

$

 

$

(926

)

 

$

 

$

3,041

 

 

$

(177

)

 

$

(1,579

)

 

$

 

 

$

287,293

Operating income

 

 

85,200

 

 

19,227

 

 

1,900

 

 

926

 

 

 

5,381

 

 

(3,041

)

 

 

177

 

 

 

1,579

 

 

 

 

 

 

111,349

Pre-tax income

 

 

94,396

 

 

19,227

 

 

1,900

 

 

926

 

 

 

5,381

 

 

(3,041

)

 

 

177

 

 

 

1,579

 

 

 

(5,928

)

 

 

114,617

Net income

 

 

71,548

 

 

14,400

 

 

1,432

 

 

926

 

 

 

4,054

 

 

(4,072

)

 

 

133

 

 

 

1,189

 

 

 

(4,466

)

 

 

85,144

Diluted EPS

 

$

3.00

 

$

0.60

 

$

0.06

 

$

0.04

 

 

$

0.17

 

$

(0.17

)

 

$

0.01

 

 

$

0.05

 

 

$

(0.19

)

 

$

3.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended June 30, 2024

 

 

GAAP

Measure

 

Intangible

amortization

expense

 

Change in

fair value of

contingent

consideration

 

Acquisition

& divestiture

costs (a)

 

Restructuring

costs

 

Tax

recovery

 

Cyberattack

restoration

costs

 

Gain on

sale of

business (b)

 

Insurance

Recovery

 

Non-GAAP

measure

 

(in thousands, except per share data)

SG&A expense

 

$

277,428

 

$

 

$

 

$

(1,717

)

 

$

 

$

2,558

 

 

$

(874

)

 

$

 

 

$

 

 

$

277,395

Operating income

 

 

90,324

 

 

15,723

 

 

 

 

1,717

 

 

 

4,358

 

 

(2,558

)

 

 

874

 

 

 

 

 

 

 

 

 

110,438

Pre-tax income

 

 

99,841

 

 

15,723

 

 

 

 

1,717

 

 

 

4,358

 

 

(2,558

)

 

 

874

 

 

 

(14,155

)

 

 

 

 

 

105,800

Net income

 

 

77,060

 

 

11,697

 

 

 

 

1,717

 

 

 

3,262

 

 

(2,566

)

 

 

655

 

 

 

(14,155

)

 

 

 

 

 

77,670

Diluted EPS

 

$

3.06

 

$

0.46

 

$

 

$

0.07

 

 

$

0.13

 

$

(0.10

)

 

$

0.03

 

 

$

(0.56

)

 

$

 

 

$

3.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Acquisition and divestiture costs for the fiscal years ended June 30, 2025 and June 30, 2024 are generally nondeductible for tax purposes. 

(b) Reflects adjustment to the gain on the sale of the UK-based intY business. 

 

 

Contacts

Steve Jones

Senior EVP, Chief Financial Officer

ScanSource, Inc.

(864) 286-4302

Mary M. Gentry

SVP, Finance and Treasurer

ScanSource, Inc.

(864) 286-4892

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.