AGÕæÈ˹ٷ½

STOCK TITAN

ScanSource Reports Third Quarter Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Negative)
Tags

Announces New $200M Share Repurchase Authorization

GREENVILLE, S.C.--(BUSINESS WIRE)-- ScanSource, Inc. (NASDAQ: SCSC), a leading hybrid distributor connecting devices to the cloud, today announced financial results for the third quarter ended March 31, 2025.

Ìý

Third Quarter Summary

Ìý

Q3 FY25

Ìý

Q3 FY24

Ìý

Change

Ìý

(in thousands, except percentages and per share data)

Select reported measures:

Ìý

Ìý

Ìý

Ìý

Ìý

Net sales

$

704,847

Ìý

Ìý

$

752,599

Ìý

Ìý

-6.3%

Gross profit

$

100,202

Ìý

Ìý

$

94,481

Ìý

Ìý

6.1%

Gross profit margin %

Ìý

14.2

%

Ìý

Ìý

12.6

%

Ìý

166bp

Operating income

$

22,339

Ìý

Ìý

$

17,542

Ìý

Ìý

27.3%

GAAP net income

$

17,431

Ìý

Ìý

$

12,806

Ìý

Ìý

36.1%

GAAP diluted EPS

$

0.74

Ìý

Ìý

$

0.50

Ìý

Ìý

48.0%

Select Non-GAAP measures*:

Ìý

Ìý

Ìý

Ìý

Ìý

Adjusted EBITDA

$

35,053

Ìý

Ìý

$

33,095

Ìý

Ìý

5.9%

Adjusted EBITDA margin %

Ìý

4.97

%

Ìý

Ìý

4.40

%

Ìý

57bp

Non-GAAP net income

$

20,298

Ìý

Ìý

$

17,461

Ìý

Ìý

16.2%

Non-GAAP diluted EPS

$

0.86

Ìý

Ìý

$

0.69

Ìý

Ìý

24.6%

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

Ìý

Ìý

Ìý

Ìý

Ìý

* 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.

“Our business performed well this quarter with both segments achieving year-over-year gross profit growth and higher EBITDA margins,� said Mike Baur, Chair and CEO of ScanSource, Inc. “For our third quarter, we delivered strong free cash flow and EPS growth including the benefit from our acquisitions. Hardware demand improved late in the quarter, along with a return of large deals.�

Quarterly Results

Net sales for the third quarter of fiscal year 2025 totaled $704.8 million, down 6.3% year-over-year, or down 6.4% for non-GAAP net sales. Net sales for products and services decreased 8.2% year-over-year, while recurring revenue increased 41.0% year-over-year including acquisitions. For Specialty Technology Solutions, third quarter net sales of $678.4 million decreased 7.0% year-over-year primarily due to lower net sales in Brazil. In North America, most of the technologies in this segment had year-over-year net sales growth. Intelisys & Advisory net sales for the third quarter increased 16.0% year-over-year to $26.4 million reflecting the addition of an acquisition and Intelisys net sales growth.

Gross profit for the third quarter of fiscal year 2025 increased 6.1% year-over-year to $100.2 million with a gross profit margin of 14.2% versus 12.6% in the prior-year quarter. The higher gross profit margin reflects a higher contribution of recurring revenue in our overall revenue mix, which is recorded on a net basis and therefore contributes to a higher gross profit margin, and higher vendor program recognition. For the third quarter of fiscal year 2025, the percentage of gross profit from recurring revenue increased to 36.0% from 29.3% for the prior-year period.

For the third quarter of fiscal year 2025, operating income was $22.3 million compared to $17.5 million in the prior-year quarter. Third quarter fiscal year 2025 non-GAAP operating income increased to $26.6 million from $25.3 million in the prior-year quarter.

On a GAAP basis, net income for the third quarter of fiscal year 2025 totaled $17.4 million, or $0.74 per diluted share, compared to net income of $12.8 million, or $0.50 per diluted share, for the prior-year quarter. Third quarter fiscal year 2025 non-GAAP net income totaled $20.3 million, or $0.86 per diluted share, compared to $17.5 million, or $0.69 per diluted share, for the prior-year quarter. On a non-GAAP basis, adjusted EBITDA for the third quarter of fiscal year 2025 increased 5.9% to $35.1 million, or 4.97% of net sales, compared to $33.1 million, or 4.40% of net sales, for the prior-year quarter.

Balance Sheet and Cash Flow

As of March 31, 2025, ScanSource had cash and cash equivalents of $146.3 million and total debt of $138.0 million.

For the first nine months of fiscal year 2025, ScanSource generated $104.7 million of operating cash flow and $98.9 million of free cash flow (non-GAAP). ScanSource also had share repurchases of $81.3 million for the first nine months of fiscal year 2025.

Annual Financial Outlook for Fiscal Year 2025

ScanSource updates its expectations for net sales and adjusted EBITDA for the full fiscal year ended June 30, 2025 and replaces previously provided guidance.

Ìý

Ìý

FY25 Annual Outlook

Ìý

Prior FY25 Annual Outlook

Net sales

Ìý

Approximately $3 billion

Ìý

$3.1 billion to $3.5 billion

Adjusted EBITDA (non-GAAP)

Ìý

$140 million to $145 million

Ìý

$140 million to $160 million

Free cash flow (non-GAAP)

Ìý

At least $70 million

Ìý

At least $70 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.

Share Repurchase Authorization

ScanSource announces a new $200 million authorization by its Board of Directors to purchase shares of its common stock. This supplements the existing authorization of which approximately $42 million remained outstanding as of March 31, 2025. Repurchases may be made at management's discretion through open market or privately negotiated transactions, including pursuant to one or more Rule 10b5-1 trading plans. This share repurchase authorization does not obligate ScanSource to purchase any particular amount of common stock, does not include a time limit on purchases, and may be suspended at any time.

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, (Investor Relations section). ScanSource will present additional information about its financial results and business in a conference call today, May 8, 2025, at 10:30 a.m. ET. A webcast of the call will be available for all interested parties and can be accessed at (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 FY25 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 customers and suppliers, changes in interest and exchange rates and regulatory regimes impacting ScanSource's international operations, risk to the business from a cyberattack, a failure of IT systems, failure to hire and retain quality employees, loss of ScanSource's major customers, relationships with key suppliers and customers or a termination or a modification of the terms under which it operates with these key suppliers and customers, 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, 2024. 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, changes in fair value of contingent considerations, 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 cash flows from 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, 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 hybrid distributor connecting devices to the cloud and accelerating growth for channel partners across hardware, software as a service (SaaS), connectivity and cloud. ScanSource enables channel partners to deliver solutions for their end customers to address changing buying and consumption patterns. ScanSource uses multiple sales models to offer hybrid distribution solutions from leading suppliers of specialty technologies, connectivity and cloud. Founded in 1992 and headquartered in Greenville, South Carolina, ScanSource was named one of the 2024 Best Places to Work in South Carolina and on FORTUNE magazine’s 2025 List of World’s Most Admired Companies. ScanSource ranks #776 on the Fortune 1000. For more information, visit .

Ìý

ScanSource, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)

(in thousands, except share data)

Ìý

March 31, 2025

Ìý

June 30, 2024*

Assets

Ìý

Ìý

Ìý

Current assets:

Ìý

Ìý

Ìý

Cash and cash equivalents

$

146,287

Ìý

Ìý

$

185,460

Ìý

Accounts receivable, less allowance of $27,032 at March 31, 2025 and $20,684 at June 30, 2024

Ìý

562,820

Ìý

Ìý

Ìý

581,523

Ìý

Inventories

Ìý

476,206

Ìý

Ìý

Ìý

512,634

Ìý

Prepaid expenses and other current assets

Ìý

124,955

Ìý

Ìý

Ìý

125,082

Ìý

Total current assets

Ìý

1,310,268

Ìý

Ìý

Ìý

1,404,699

Ìý

Property and equipment, net

Ìý

29,997

Ìý

Ìý

Ìý

33,501

Ìý

Goodwill

Ìý

228,835

Ìý

Ìý

Ìý

206,301

Ìý

Identifiable intangible assets, net

Ìý

67,815

Ìý

Ìý

Ìý

37,634

Ìý

Deferred income taxes

Ìý

17,947

Ìý

Ìý

Ìý

19,902

Ìý

Other non-current assets

Ìý

70,346

Ìý

Ìý

Ìý

76,995

Ìý

Total assets

$

1,725,208

Ìý

Ìý

$

1,779,032

Ìý

Liabilities and Shareholders� Equity

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Accounts payable

$

540,765

Ìý

Ìý

$

587,984

Ìý

Accrued expenses and other current liabilities

Ìý

68,263

Ìý

Ìý

Ìý

65,616

Ìý

Current portion of contingent consideration

Ìý

1,737

Ìý

Ìý

Ìý

�

Ìý

Income taxes payable

Ìý

13,224

Ìý

Ìý

Ìý

7,895

Ìý

Current portion of long-term debt

Ìý

7,861

Ìý

Ìý

Ìý

7,857

Ìý

Total current liabilities

Ìý

631,850

Ìý

Ìý

Ìý

669,352

Ìý

Long-term debt, net of current portion

Ìý

130,163

Ìý

Ìý

Ìý

136,149

Ìý

Borrowings under revolving credit facility

Ìý

�

Ìý

Ìý

Ìý

50

Ìý

Long-term portion of contingent consideration

Ìý

17,510

Ìý

Ìý

Ìý

�

Ìý

Other long-term liabilities

Ìý

43,939

Ìý

Ìý

Ìý

49,226

Ìý

Total liabilities

Ìý

823,462

Ìý

Ìý

Ìý

854,777

Ìý

Commitments and contingencies

Ìý

Ìý

Ìý

Shareholders� equity:

Ìý

Ìý

Ìý

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

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Common stock, no par value; 45,000,000 shares authorized, 22,894,413 and 24,243,848 shares issued and outstanding at March 31, 2025 and June 30, 2024, respectively

Ìý

�

Ìý

Ìý

Ìý

26,370

Ìý

Retained earnings

Ìý

1,023,399

Ìý

Ìý

Ìý

1,013,738

Ìý

Accumulated other comprehensive loss

Ìý

(121,653

)

Ìý

Ìý

(115,853

)

Total shareholders� equity

Ìý

901,746

Ìý

Ìý

Ìý

924,255

Ìý

Total liabilities and shareholders� equity

$

1,725,208

Ìý

Ìý

$

1,779,032

Ìý

Ìý

Ìý

Ìý

Ìý

*Derived from audited financial statements.

Ìý

Ìý

Ìý

ScanSource, Inc. and Subsidiaries

Condensed Consolidated Income Statements (Unaudited)

(in thousands, except per share data)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Quarter ended March 31,

Ìý

Nine months ended March 31,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Net sales

$

704,847

Ìý

Ìý

$

752,599

Ìý

Ìý

$

2,227,924

Ìý

Ìý

$

2,513,696

Ìý

Cost of goods sold

Ìý

604,645

Ìý

Ìý

Ìý

658,118

Ìý

Ìý

Ìý

1,924,380

Ìý

Ìý

Ìý

2,211,958

Ìý

Gross profit

Ìý

100,202

Ìý

Ìý

Ìý

94,481

Ìý

Ìý

Ìý

303,544

Ìý

Ìý

Ìý

301,738

Ìý

Selling, general and administrative expenses

Ìý

69,698

Ìý

Ìý

Ìý

66,574

Ìý

Ìý

Ìý

215,324

Ìý

Ìý

Ìý

208,930

Ìý

Depreciation expense

Ìý

2,320

Ìý

Ìý

Ìý

2,690

Ìý

Ìý

Ìý

8,079

Ìý

Ìý

Ìý

8,449

Ìý

Intangible amortization expense

Ìý

4,941

Ìý

Ìý

Ìý

3,752

Ìý

Ìý

Ìý

14,300

Ìý

Ìý

Ìý

11,982

Ìý

Restructuring and other charges

Ìý

�

Ìý

Ìý

Ìý

3,923

Ìý

Ìý

Ìý

5,381

Ìý

Ìý

Ìý

3,923

Ìý

Change in fair value of contingent consideration

Ìý

904

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,047

Ìý

Ìý

Ìý

�

Ìý

Operating income

Ìý

22,339

Ìý

Ìý

Ìý

17,542

Ìý

Ìý

Ìý

58,413

Ìý

Ìý

Ìý

68,454

Ìý

Interest expense

Ìý

1,836

Ìý

Ìý

Ìý

2,001

Ìý

Ìý

Ìý

5,914

Ìý

Ìý

Ìý

10,947

Ìý

Interest income

Ìý

(2,841

)

Ìý

Ìý

(2,652

)

Ìý

Ìý

(8,193

)

Ìý

Ìý

(6,096

)

Gain on sale of business

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(14,533

)

Other (income) expense, net

Ìý

(882

)

Ìý

Ìý

241

Ìý

Ìý

Ìý

(6,206

)

Ìý

Ìý

991

Ìý

Income before income taxes

Ìý

24,226

Ìý

Ìý

Ìý

17,952

Ìý

Ìý

Ìý

66,898

Ìý

Ìý

Ìý

77,145

Ìý

Provision for income taxes

Ìý

6,795

Ìý

Ìý

Ìý

5,146

Ìý

Ìý

Ìý

15,440

Ìý

Ìý

Ìý

16,181

Ìý

Net income

$

17,431

Ìý

Ìý

$

12,806

Ìý

Ìý

$

51,458

Ìý

Ìý

$

60,964

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Per share data:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income per common share, basic

$

0.75

Ìý

Ìý

$

0.51

Ìý

Ìý

$

2.17

Ìý

Ìý

$

2.44

Ìý

Weighted-average shares outstanding, basic

Ìý

23,275

Ìý

Ìý

Ìý

25,025

Ìý

Ìý

Ìý

23,746

Ìý

Ìý

Ìý

24,982

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income per common share, diluted

$

0.74

Ìý

Ìý

$

0.50

Ìý

Ìý

$

2.13

Ìý

Ìý

$

2.41

Ìý

Weighted-average shares outstanding, diluted

Ìý

23,604

Ìý

Ìý

Ìý

25,437

Ìý

Ìý

Ìý

24,165

Ìý

Ìý

Ìý

25,291

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

ScanSource, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows (Unaudited)

(in thousands)

Ìý

Nine months ended March 31,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Cash flows from operating activities:

Ìý

Ìý

Ìý

Net income

$

51,458

Ìý

Ìý

$

60,964

Ìý

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

Ìý

Ìý

Ìý

Gain on sale of business

Ìý

�

Ìý

Ìý

Ìý

(14,533

)

Depreciation and amortization

Ìý

23,095

Ìý

Ìý

Ìý

21,217

Ìý

Amortization of debt issue costs

Ìý

289

Ìý

Ìý

Ìý

289

Ìý

Provision for doubtful accounts

Ìý

7,699

Ìý

Ìý

Ìý

5,863

Ìý

Share-based compensation

Ìý

8,388

Ìý

Ìý

Ìý

7,729

Ìý

Deferred income taxes

Ìý

1,938

Ìý

Ìý

Ìý

(1,565

)

Change in fair value of contingent consideration

Ìý

2,047

Ìý

Ìý

Ìý

�

Ìý

Finance lease interest

Ìý

69

Ìý

Ìý

Ìý

70

Ìý

Changes in operating assets and liabilities, net of acquisitions:

Ìý

Ìý

Ìý

Accounts receivable

Ìý

13,441

Ìý

Ìý

Ìý

143,774

Ìý

Inventories

Ìý

34,576

Ìý

Ìý

Ìý

226,878

Ìý

Prepaid expenses and other assets

Ìý

8,013

Ìý

Ìý

Ìý

(28,163

)

Other non-current assets

Ìý

4,344

Ìý

Ìý

Ìý

6,022

Ìý

Accounts payable

Ìý

(50,359

)

Ìý

Ìý

(117,860

)

Accrued expenses and other liabilities

Ìý

(5,632

)

Ìý

Ìý

11,338

Ìý

Income taxes payable

Ìý

5,338

Ìý

Ìý

Ìý

(5,115

)

Net cash provided by operating activities

Ìý

104,704

Ìý

Ìý

Ìý

316,908

Ìý

Cash flows from investing activities:

Ìý

Ìý

Ìý

Capital expenditures

Ìý

(5,769

)

Ìý

Ìý

(7,285

)

Cash paid for business acquisitions, net of cash acquired

Ìý

(56,673

)

Ìý

Ìý

�

Ìý

Proceeds from sale of business, net of cash transferred

Ìý

2,569

Ìý

Ìý

Ìý

17,978

Ìý

Net cash (used in) provided by investing activities

Ìý

(59,873

)

Ìý

Ìý

10,693

Ìý

Cash flows from financing activities:

Ìý

Ìý

Ìý

Borrowings on revolving credit

Ìý

38,336

Ìý

Ìý

Ìý

1,242,915

Ìý

Repayments on revolving credit

Ìý

(38,386

)

Ìý

Ìý

(1,421,895

)

Repayments on long-term debt, net

Ìý

(5,982

)

Ìý

Ìý

(5,040

)

Borrowings (repayments) on finance lease obligation

Ìý

(818

)

Ìý

Ìý

(585

)

Exercise of stock options

Ìý

9,504

Ìý

Ìý

Ìý

4,626

Ìý

Taxes paid on settlement of equity awards

Ìý

(4,819

)

Ìý

Ìý

(2,794

)

Common stock repurchased

Ìý

(81,259

)

Ìý

Ìý

(21,168

)

Net cash used in financing activities

Ìý

(83,424

)

Ìý

Ìý

(203,941

)

Effect of exchange rate changes on cash and cash equivalents

Ìý

(580

)

Ìý

Ìý

(788

)

(Decrease) increase in cash and cash equivalents

Ìý

(39,173

)

Ìý

Ìý

122,872

Ìý

Cash and cash equivalents at beginning of period

Ìý

185,460

Ìý

Ìý

Ìý

36,178

Ìý

Cash and cash equivalents at period end

$

146,287

Ìý

Ìý

$

159,050

Ìý

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

(in thousands, except percentages)

Ìý

Ìý

Ìý

Ìý

Non-GAAP Financial Information:

Ìý

Quarter ended March 31,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Reconciliation of Net Income to Adjusted EBITDA:

Ìý

Ìý

Ìý

Net income (GAAP)

$

17,431

Ìý

Ìý

$

12,806

Ìý

Plus: Interest expense

Ìý

1,836

Ìý

Ìý

Ìý

2,001

Ìý

Plus: Income taxes

Ìý

6,795

Ìý

Ìý

Ìý

5,146

Ìý

Plus: Depreciation and amortization

Ìý

7,492

Ìý

Ìý

Ìý

6,742

Ìý

EBITDA (non-GAAP)

Ìý

33,554

Ìý

Ìý

Ìý

26,695

Ìý

Plus: Change in fair value of contingent consideration

Ìý

904

Ìý

Ìý

Ìý

�

Ìý

Plus: Share-based compensation

Ìý

2,896

Ìý

Ìý

Ìý

2,388

Ìý

Plus: Acquisition and divestiture costs

Ìý

204

Ìý

Ìý

Ìý

511

Ìý

Plus: Cyberattack restoration costs

Ìý

71

Ìý

Ìý

Ìý

93

Ìý

Plus: Restructuring costs

Ìý

�

Ìý

Ìý

Ìý

3,923

Ìý

Plus: Tax recovery

Ìý

(1,820

)

Ìý

Ìý

(515

)

Plus: Insurance recovery, net of payments

Ìý

(756

)

Ìý

Ìý

�

Ìý

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

$

35,053

Ìý

Ìý

$

33,095

Ìý

Ìý

Ìý

Ìý

Ìý

Invested Capital Calculations:

Ìý

Ìý

Ìý

Equity � beginning of the period

$

900,662

Ìý

Ìý

$

953,601

Ìý

Equity � end of the period

Ìý

901,746

Ìý

Ìý

Ìý

944,051

Ìý

Plus: Change in fair value of contingent consideration, net

Ìý

681

Ìý

Ìý

Ìý

�

Ìý

Plus: Share-based compensation, net

Ìý

2,176

Ìý

Ìý

Ìý

1,784

Ìý

Plus: Acquisition and divestiture costs

Ìý

204

Ìý

Ìý

Ìý

511

Ìý

Plus: Cyberattack restoration costs, net

Ìý

54

Ìý

Ìý

Ìý

69

Ìý

Plus: Restructuring costs, net

Ìý

�

Ìý

Ìý

Ìý

2,935

Ìý

Plus: Insurance recovery, net

Ìý

(570

)

Ìý

Ìý

�

Ìý

Plus: Tax recovery, net

Ìý

(1,201

)

Ìý

Ìý

(1,648

)

Average equity

Ìý

901,876

Ìý

Ìý

Ìý

950,652

Ìý

Average funded debt (a)

Ìý

140,207

Ìý

Ìý

Ìý

153,131

Ìý

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

$

1,042,083

Ìý

Ìý

$

1,103,783

Ìý

Ìý

Ìý

Ìý

Ìý

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

Ìý

13.6

%

Ìý

Ìý

12.1

%

Ìý

Ìý

Ìý

Ìý

(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 90 days in the current quarter and 91 days in the prior-year quarter.

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

Ìý

Ìý

Ìý

Ìý

Net Sales by Segment:

Ìý

Ìý

Ìý

Ìý

Quarter ended March 31,

Ìý

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

% Change

Specialty Technology Solutions:

(in thousands)

Ìý

Ìý

Net sales, reported

$

678,433

Ìý

Ìý

$

729,834

Ìý

Ìý

(7.0

)%

Foreign exchange impact (a)

Ìý

8,702

Ìý

Ìý

Ìý

�

Ìý

Ìý

Less: Acquisitions

Ìý

(6,660

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

Non-GAAP net sales

$

680,475

Ìý

Ìý

$

729,834

Ìý

Ìý

(6.8

)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Intelisys & Advisory:

Ìý

Ìý

Ìý

Ìý

Ìý

Net sales, reported

$

26,414

Ìý

Ìý

$

22,765

Ìý

Ìý

16.0

%

Foreign exchange impact (a)

Ìý

3

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Less: Acquisitions

Ìý

(2,662

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

Non-GAAP net sales

$

23,755

Ìý

Ìý

$

22,765

Ìý

Ìý

4.3

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Consolidated:

Ìý

Ìý

Ìý

Ìý

Ìý

Net sales, reported

$

704,847

Ìý

Ìý

$

752,599

Ìý

Ìý

(6.3

)%

Foreign exchange impact (a)

Ìý

8,705

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Less: Acquisitions

Ìý

(9,322

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

Non-GAAP net sales

$

704,230

Ìý

Ìý

$

752,599

Ìý

Ìý

(6.4

)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(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 March 31, 2025 into U.S. dollars using the average foreign exchange rates for the quarter ended March 31, 2024.

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

Net Sales by Revenue Type:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Quarter ended March 31,

Ìý

Ìý

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

% Change

Ìý

Ìý

(in thousands)

Ìý

Ìý

Revenue by product/service:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Products and services

Ìý

$

665,229

Ìý

$

724,505

Ìý

(8.2

)%

Recurring revenue(a)

Ìý

Ìý

39,618

Ìý

Ìý

Ìý

28,094

Ìý

Ìý

41.0

%

Ìý

Ìý

$

704,847

Ìý

Ìý

$

752,599

Ìý

Ìý

(6.3

)%

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

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net Sales by Geography:

Ìý

Ìý

Ìý

Ìý

Quarter ended March 31,

Ìý

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

% Change

United States and Canada:

(in thousands)

Ìý

Ìý

Net sales, as reported

$

656,964

Ìý

Ìý

$

671,246

Ìý

Ìý

(2.1

)%

Less: Acquisitions

Ìý

(9,322

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

Non-GAAP net sales

$

647,642

Ìý

Ìý

$

671,246

Ìý

Ìý

(3.5

)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Brazil:

Ìý

Ìý

Ìý

Ìý

Ìý

Net sales, reported(a)

$

47,883

Ìý

Ìý

$

81,353

Ìý

Ìý

(41.1

)%

Foreign exchange impact(b)

Ìý

8,705

Ìý

Ìý

Ìý

�

Ìý

Ìý

Non-GAAP net sales

$

56,588

Ìý

Ìý

$

81,353

Ìý

Ìý

(30.4

)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Consolidated:

Ìý

Ìý

Ìý

Ìý

Ìý

Net sales, reported

$

704,847

Ìý

Ìý

$

752,599

Ìý

Ìý

(6.3

)%

Foreign exchange impact(b)

Ìý

8,705

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Less: Acquisitions

Ìý

(9,322

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

Non-GAAP net sales

$

704,230

Ìý

Ìý

$

752,599

Ìý

Ìý

(6.4

)%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(a) Countries outside of the United States, Canada and Brazil represent $0.1 million, or 0.2% of sales, for the quarter ended March 31, 2025 and $0.1 million, or 0.2% of sales, for the quarter ended March 31, 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 March 31, 2025 into U.S. dollars using the average foreign exchange rates for the quarter ended March 31, 2024.

Free Cash Flow:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Quarter ended March 31,

Ìý

Nine months ended March 31,

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

Ìý

Ìý

2025

Ìý

Ìý

Ìý

2024

Ìý

GAAP operating cash flow

$

66,058

Ìý

Ìý

$

160,152

Ìý

Ìý

$

104,704

Ìý

Ìý

$

316,908

Ìý

Less: Capital expenditures

Ìý

(1,420

)

Ìý

Ìý

(2,420

)

Ìý

Ìý

(5,769

)

Ìý

Ìý

(7,285

)

Free cash flow (non-GAAP)

$

64,638

Ìý

Ìý

$

157,732

Ìý

Ìý

$

98,935

Ìý

Ìý

$

309,623

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

ScanSource, Inc. and Subsidiaries

Supplementary Information (Unaudited)

(in thousands, except per share data)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Reconciliation of Other Non-GAAP Financial Information:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Quarter ended March 31, 2025

Ìý

Ìý

GAAP
Measure

Ìý

Intangible amortization expense

Ìý

Change in fair value of contingent consideration

Ìý

Acquisition & divestiture costs (a)

Ìý

Restructuring
costs

Ìý

Insurance recovery, net

Ìý

Tax recovery

Ìý

Cyberattack restoration costs

Ìý

Non-GAAP measure

Ìý

(in thousands, except per share data)

SG&A expenses

Ìý

$69,698

Ìý

$�

Ìý

$�

Ìý

$(204)

Ìý

$�

Ìý

$�

Ìý

$1,820

Ìý

$(71)

Ìý

$71,243

Operating income

Ìý

22,339

Ìý

4,941

Ìý

904

Ìý

204

Ìý

�

Ìý

�

Ìý

(1,820)

Ìý

71

Ìý

26,639

Pre-tax income

Ìý

24,226

Ìý

4,941

Ìý

904

Ìý

204

Ìý

�

Ìý

(756)

Ìý

(1,820)

Ìý

71

Ìý

27,770

Net income

Ìý

17,431

Ìý

3,699

Ìý

681

Ìý

204

Ìý

�

Ìý

(570)

Ìý

(1,201)

Ìý

54

Ìý

20,298

Diluted EPS

Ìý

$0.74

Ìý

$0.16

Ìý

$0.03

Ìý

$0.01

Ìý

$�

Ìý

$(0.02)

Ìý

$(0.05)

Ìý

$�

Ìý

$0.86

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Quarter ended March 31, 2024

Ìý

Ìý

GAAP
Measure

Ìý

Intangible amortization expense

Ìý

Change in fair value of contingent consideration

Ìý

Acquisition & divestiture costs (a)

Ìý

Restructuring
costs

Ìý

Insurance recovery, net

Ìý

Tax recovery

Ìý

Cyberattack restoration costs

Ìý

Non-GAAP measure

Ìý

(in thousands, except per share data)

SG&A expense

Ìý

$66,574

Ìý

$�

Ìý

$�

Ìý

$(511)

Ìý

$(3,923)

Ìý

$�

Ìý

$515

Ìý

$(93)

Ìý

$66,485

Operating income

Ìý

17,542

Ìý

3,752

Ìý

�

Ìý

511

Ìý

3,923

Ìý

�

Ìý

(515)

Ìý

93

Ìý

25,306

Pre-tax income

Ìý

17,952

Ìý

3,752

Ìý

�

Ìý

511

Ìý

3,923

Ìý

�

Ìý

(515)

Ìý

93

Ìý

25,716

Net income

Ìý

12,806

Ìý

2,788

Ìý

�

Ìý

511

Ìý

2,935

Ìý

�

Ìý

(1,648)

Ìý

69

Ìý

17,461

Diluted EPS

Ìý

$0.50

Ìý

$0.11

Ìý

$�

Ìý

$0.02

Ìý

$0.12

Ìý

$�

Ìý

$(0.06)

Ìý

$�

Ìý

$0.69

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(a) Acquisition and divestiture costs for the quarters ended March 31, 2025 and March 31, 2024 are generally nondeductible for tax purposes.

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Steve Jones

Senior EVP, Chief Financial Officer

ScanSource, Inc.

(864) 286-4302

Mary M. Gentry

SVP, Finance and Treasurer

ScanSource, Inc.

(864) 286-4892

Source: ScanSource, Inc.

Scansource

NASDAQ:SCSC

SCSC Rankings

SCSC Latest News

SCSC Latest SEC Filings

SCSC Stock Data

871.51M
20.67M
8.56%
105.22%
4.88%
Electronics & Computer Distribution
Wholesale-computers & Peripheral Equipment & Software
United States
GREENVILLE