SCSC
Scansource, Inc.
$51.53
+0.14 (+0.27%)
At close · Jul 7
Market Cap
$1.05B
Shares
20,324,529
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$3.04B
-6.7%
FY2025
Net Income
$71.55M
-7.2%
FY2025
Gross Margin
13.44%
+1.2pp
FY2025
Operating Margin
2.8%
0pp
FY2025
Diluted EPS
$3.00
-2%
FY2025
Operating Cash Flow
$112.35M
-69.8%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $3B – $3.1B | $3.09B | $3.04B | $3.26B | $3.79B | $3.53B | $3.15B | $3.05B | $3.25B | $3.85B | $3.57B | $3.54B | $3.22B | $2.91B | $2.88B | $3.02B | $2.67B | $2.11B | $1.85B | |
| — | $2.66B | $2.63B | $2.86B | $3.34B | $3.1B | $2.8B | $2.69B | $2.86B | $2.8B | $3.18B | $3.18B | $2.89B | $2.61B | $2.58B | $2.71B | $2.39B | $1.9B | $1.64B | |
| — | $422.61M | $408.65M | $399.05M | $449.24M | $426.52M | $350.72M | $355.57M | $392.8M | $369.31M | $383.6M | $355.44M | $327.09M | $301.1M | $292.87M | $302.02M | $274.31M | $218.93M | $208.85M | |
| — | — | 13.44% | 12.24% | 11.86% | 12.08% | 11.13% | 11.67% | 12.09% | 9.6% | 10.75% | 10.04% | 10.16% | 10.33% | 10.18% | 10.02% | 10.29% | 10.35% | 11.3% | |
| — | $303.07M | $286.93M | $277.43M | $285.7M | $275.44M | $247.44M | $259.54M | $244.29M | $232.29M | $265.18M | $240.12M | $210.99M | $192.49M | $191.22M | $188.39M | $161.33M | $143.15M | $134.73M | |
| — | $17.62M | $19.23M | $15.72M | $16.75M | $17.85M | $19.49M | $19.95M | $17.89M | $18.68M | $15.52M | $9.83M | $6.64M | $3.9M | $4.9M | $6.4M | $3M | $2M | — | |
| — | $24.95M | $30.2M | $28.01M | $28.61M | $29.88M | $33.51M | $35.33M | $33.65M | $34.49M | $24.97M | $17.15M | $12M | $7.38M | $8.46M | $9.58M | $6.46M | $6.06M | $6.78M | |
| — | $0 | $5.38M | $4.36M | $0 | $0 | $9.26M | $604K | $8.65M | — | — | — | — | — | — | — | — | — | — | |
| — | $93.68M | $85.2M | $90.32M | $135.89M | $122.17M | $61.48M | -$64.97M | $94.73M | $69.01M | $88.24M | $96.88M | $101.44M | $121.79M | $51.04M | $113.52M | $113.11M | $75.78M | $74.12M | |
| — | — | 2.8% | 2.77% | 3.59% | 3.46% | 1.95% | -2.13% | 2.92% | 1.79% | 2.47% | 2.74% | 3.15% | 4.18% | 1.77% | 3.76% | 4.24% | 3.58% | 4.01% | |
| — | $118.63M | $115.4M | $118.33M | $164.5M | $152.05M | $94.99M | -$29.64M | $128.39M | $103.5M | $113.21M | $114.03M | $113.44M | $129.16M | $59.5M | $123.1M | $119.57M | $81.84M | $80.9M | |
| — | $7.26M | $8.01M | $13.03M | $19.79M | $6.52M | $6.93M | $12.22M | $13.16M | $9.12M | $3.22M | $2.12M | $1.8M | $731K | $775K | $1.64M | $1.72M | $1.47M | $2.18M | |
| — | — | — | — | — | — | — | — | — | — | $5.33M | $3.45M | $2.64M | $2.36M | $2.24M | $2.89M | $1.21M | $1.39M | $1.41M | |
| — | -$498K | $5.96M | -$988K | -$1.66M | -$1.35M | -$116K | -$411K | $247K | -$546K | $11.14M | -$2.19M | -$2.38M | -$312K | $520K | -$3.55M | -$712K | $50K | $2.31M | |
| — | $97.97M | $94.4M | $99.84M | $121.85M | $118.62M | $57.54M | -$71.78M | $83.64M | $63.05M | $101.5M | $96.01M | $99.91M | $123.11M | $53.03M | $111.21M | $111.89M | $75.74M | $75.65M | |
| — | $24.62M | $22.85M | $22.78M | $33.76M | $29.93M | $12.15M | $7.45M | $18.78M | $27.59M | $32.25M | $32.39M | $34.49M | $41.32M | $18.36M | $36.92M | $38.36M | $26.93M | $27.97M | |
| — | $73.35M | $71.55M | $77.06M | $89.81M | $88.8M | $10.8M | -$192.65M | $57.6M | $33.15M | $69.25M | $63.62M | $65.42M | $81.79M | $34.66M | $74.29M | $73.52M | $48.81M | $47.69M | |
| — | — | 2.35% | 2.36% | 2.37% | 2.52% | 0.34% | -6.32% | 1.77% | 0.86% | 1.94% | 1.8% | 2.03% | 2.81% | 1.2% | 2.46% | 2.76% | 2.31% | 2.58% | |
| — | $86.36M | $72.98M | $50.83M | $104.83M | $82.29M | $45.46M | -$235.36M | $51.69M | $22.18M | $68.73M | $55.43M | $17.62M | $88.06M | $33.38M | $48.97M | $88.89M | — | — | |
| USD/shares | — | — | $3.05 | $3.10 | $3.57 | $3.48 | $0.42 | -$7.59 | $2.25 | $1.30 | $2.74 | $2.40 | $2.29 | $2.89 | $1.25 | $2.72 | $2.74 | $1.83 | $1.80 |
| USD/shares | — | — | $3.00 | $3.06 | $3.54 | $3.45 | $0.42 | -$7.59 | $2.24 | $1.29 | $2.71 | $2.38 | $2.27 | $2.86 | $1.24 | $2.68 | $2.70 | $1.82 | $1.79 |
| shares | — | — | 23.44M | 24.87M | 25.14M | 25.5M | 25.42M | 25.38M | 25.64M | 25.52M | 25.32M | 26.47M | 28.56M | 28.34M | 27.77M | 27.36M | 26.87M | 26.61M | 26.45M |
| shares | — | — | 23.84M | 25.22M | 25.36M | 25.76M | 25.52M | 25.38M | 25.73M | 25.62M | 25.52M | 26.69M | 28.8M | 28.6M | 27.99M | 27.75M | 27.25M | 26.87M | 26.59M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2013–FY2025: $338.69M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
EV/EBIT
—
P/E (TTM)
15.66×
Electronics & Computer Distribution median 20.00×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 |
|---|---|---|---|---|---|---|---|---|
| Specialty Technology Solutions | $2,942,717,000 | $3,167,549,000 | $3,701,667,000 | $2,082,321,000 | — | $1,580,441,000 | — | — |
| Intelisys Advisory | $98,093,000 | $92,260,000 | $86,054,000 | — | — | — | — | — |
| Barcode Networkingand Security Products | — | — | — | — | $2,175,141,000 | — | $2,141,896,000 | $2,143,135,000 |
| Communicationsand Services Products | — | — | — | — | $975,665,000 | — | $1,107,903,000 | $1,021,574,000 |
| Modern Communications Cloud | — | $1,261,173,000 | $1,456,691,000 | $1,447,614,000 | — | $1,467,293,000 | — | — |
By Product & Service (USD)
| Component | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 |
|---|---|---|---|---|---|---|---|---|
| Products and Services | $2,895,110,000 | $3,149,234,000 | $3,640,622,000 | — | — | — | — | — |
| Recurring Revenue | $145,700,000 | $110,575,000 | $147,099,000 | — | — | — | — | — |
| Intelisys | — | — | — | $74,272,000 | $64,943,000 | $57,421,000 | $49,727,000 | — |
| Master Agencyand Professional Services | — | — | — | — | — | — | — | $42,312,000 |
| Technology Solutions | — | — | — | $3,455,663,000 | $3,085,863,000 | $2,990,313,000 | $3,200,072,000 | $3,122,397,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 |
|---|---|---|---|---|---|---|---|---|
| Specialty Technology Solutions | $66,049,000 | $66,678,000 | $112,829,000 | $66,686,000 | $29,566,000 | -$67,706,000 | — | — |
| Intelisys Advisory | $27,214,000 | $30,595,000 | $24,517,000 | — | — | — | — | — |
| Barcode Networkingand Security Products | — | — | — | — | $28,402,000 | -$83,515,000 | $57,019,000 | $49,313,000 |
| Communicationsand Services Products | — | — | — | — | $44,715,000 | $22,548,000 | $38,933,000 | $19,865,000 |
| Modern Communications Cloud | — | $52,547,000 | $61,658,000 | $55,511,000 | $43,551,000 | $6,739,000 | — | — |
Operating Margin by Segment (%)
| Component | 2025-06-30 | 2024-06-30 | 2023-06-30 | 2022-06-30 | 2021-06-30 | 2020-06-30 | 2019-06-30 | 2018-06-30 |
|---|---|---|---|---|---|---|---|---|
| Specialty Technology Solutions | 2.2% | 2.1% | 3% | 3.2% | — | -4.3% | — | — |
| Intelisys Advisory | 27.7% | 33.2% | 28.5% | — | — | — | — | — |
| Barcode Networkingand Security Products | — | — | — | — | 1.3% | — | 2.7% | 2.3% |
| Communicationsand Services Products | — | — | — | — | 4.6% | — | 3.5% | 1.9% |
| Modern Communications Cloud | — | 4.2% | 4.2% | 3.8% | — | 0.5% | — | — |