Strong Demand Drives
| |||||||||
| First Quarter Summary | ||||||||
| Q1 FY27 |
| Q1 FY26 |
| Change | ||||
| (in thousands, except percentages and per share data) | ||||||||
Select reported measures: |
|
|
|
|
| ||||
Net sales | $ | 962,294 |
|
| $ | 739,650 |
|
| 30.1% |
Gross profit | $ | 116,944 |
|
| $ | 107,473 |
|
| 8.8% |
Gross profit margin % |
| 12.2 | % |
|
| 14.5 | % |
| -238bp |
Operating income | $ | 12,393 |
|
| $ | 25,903 |
|
| -52.2% |
GAAP net income | $ | 8,691 |
|
| $ | 19,878 |
|
| -56.3% |
GAAP diluted EPS | $ | 0.42 |
|
| $ | 0.89 |
|
| -52.8% |
Select Non-GAAP measures*: |
|
|
|
|
| ||||
Adjusted EBITDA | $ | 31,298 |
|
| $ | 38,590 |
|
| -18.9% |
Adjusted EBITDA margin % |
| 3.25 | % |
|
| 5.22 | % |
| -197bp |
Non-GAAP net income | $ | 17,710 |
|
| $ | 23,685 |
|
| -25.2% |
Non-GAAP diluted EPS | $ | 0.86 |
|
| $ | 1.06 |
|
| -18.9% |
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. | |||||||||
“Top-line demand was strong this quarter, and we grew net sales and gross profit in both segments,” said
Quarterly Results
Net sales for the first quarter of fiscal year 2027 totaled
Gross profit for the first quarter of fiscal year 2027 increased 8.8% year-over-year to
For the first quarter of fiscal year 2027, operating income decreased to
On a GAAP basis, net income for the first quarter of fiscal year 2027 decreased to
Balance Sheet and Cash Flow
As of
For the first quarter of fiscal year 2027,
Acquisition of
On
Annual Financial Outlook for Fiscal Year 2027
|
| FY27 Annual Outlook |
| Prior FY27 Annual Outlook |
Net sales |
|
| Growth, Y/Y: 6% to 10% | |
Adjusted EBITDA (non-GAAP) |
|
| ||
Free cash flow (non-GAAP) |
| At least |
| At least |
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.
Webcast Details and Earnings Infographic
At approximately
Safe Harbor Statement
This press release contains “forward-looking” statements, including
Non-GAAP Financial Information
In addition to disclosing results that are determined in accordance with United States Generally Accepted Accounting Principles ("GAAP"),
Net sales on a constant currency basis excluding acquisitions and divestitures to calculate organic growth ("non-GAAP net sales"):
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
Free cash flow:
Net debt: Net debt includes total balance sheet debt less cash and cash equivalents.
Additional Non-GAAP Metrics: To evaluate current period performance on a more consistent basis with prior periods,
These non-GAAP financial measures have limitations as analytical tools, and the non-GAAP financial measures that
About
| |||||||
Condensed Consolidated Balance Sheets (Unaudited) | |||||||
(in thousands, except share data) | |||||||
|
| ||||||
Assets |
|
|
| ||||
Current assets: |
|
|
| ||||
Cash and cash equivalents | $ | 45,866 |
|
| $ | 88,374 |
|
Accounts receivable, less allowance of and |
| 815,297 |
|
|
| 769,750 |
|
Inventories |
| 547,834 |
|
|
| 522,350 |
|
Prepaid income tax expense |
| 9,745 |
|
|
| 10,704 |
|
Prepaid expenses and other current assets |
| 125,419 |
|
|
| 116,816 |
|
Total current assets |
| 1,544,161 |
|
|
| 1,507,994 |
|
Property and equipment, net |
| 34,959 |
|
|
| 34,856 |
|
| 343,884 |
|
|
| 244,902 |
| |
Identifiable intangible assets, net |
| 237,029 |
|
|
| 64,391 |
|
Deferred income taxes |
| 3,220 |
|
|
| 10,590 |
|
Other non-current assets |
| 69,822 |
|
|
| 69,696 |
|
Total assets | $ | 2,233,075 |
|
| $ | 1,932,429 |
|
Liabilities and Shareholders’ Equity |
|
|
| ||||
Current liabilities: |
|
|
| ||||
Accounts payable | $ | 774,677 |
|
| $ | 753,275 |
|
Accrued expenses and other current liabilities |
| 91,250 |
|
|
| 86,538 |
|
Current portion of contingent consideration |
| 13,769 |
|
|
| 15,988 |
|
Income taxes payable |
| 480 |
|
|
| 474 |
|
Current portion of long-term debt |
| 2,871 |
|
|
| 2,866 |
|
Total current liabilities |
| 883,047 |
|
|
| 859,141 |
|
Deferred income taxes |
| 39,164 |
|
|
| — |
|
Long-term debt, net of current portion |
| 97,551 |
|
|
| 98,547 |
|
Borrowings under revolving credit facility |
| 231,948 |
|
|
| — |
|
Long-term portion of contingent consideration |
| 10,451 |
|
|
| 12,162 |
|
Other long-term liabilities |
| 55,259 |
|
|
| 51,787 |
|
Total liabilities |
| 1,317,420 |
|
|
| 1,021,637 |
|
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, 20,357,128 and 20,161,911 shares issued and outstanding at |
| — |
|
|
| — |
|
Retained earnings |
| 1,022,966 |
|
|
| 1,018,144 |
|
Accumulated other comprehensive loss |
| (107,311 | ) |
|
| (107,352 | ) |
Total shareholders’ equity |
| 915,655 |
|
|
| 910,792 |
|
Total liabilities and shareholders’ equity | $ | 2,233,075 |
|
| $ | 1,932,429 |
|
|
|
|
| ||||
*Derived from audited financial statements. |
|
|
| ||||
| |||||||
Condensed Consolidated Income Statements (Unaudited) | |||||||
(in thousands, except per share data) | |||||||
|
|
|
| ||||
| Quarter ended | ||||||
| 2026 |
| 2025 | ||||
Net sales | $ | 962,294 |
|
| $ | 739,650 |
|
Cost of goods sold |
| 845,350 |
|
|
| 632,177 |
|
Gross profit |
| 116,944 |
|
|
| 107,473 |
|
Selling, general and administrative expenses |
| 96,509 |
|
|
| 75,275 |
|
Depreciation expense |
| 1,874 |
|
|
| 1,577 |
|
Intangible amortization expense |
| 4,662 |
|
|
| 4,404 |
|
Restructuring and other charges |
| 1,653 |
|
|
| — |
|
Change in fair value of contingent consideration |
| (147 | ) |
|
| 314 |
|
Operating income |
| 12,393 |
|
|
| 25,903 |
|
Interest expense |
| 3,091 |
|
|
| 1,914 |
|
Interest income |
| (2,664 | ) |
|
| (3,180 | ) |
Other expense (income), net |
| 47 |
|
|
| 173 |
|
Income before income taxes |
| 11,919 |
|
|
| 26,996 |
|
Provision for income taxes |
| 3,228 |
|
|
| 7,118 |
|
Net income | $ | 8,691 |
|
| $ | 19,878 |
|
|
|
|
| ||||
Per share data: |
|
|
| ||||
Net income per common share, basic | $ | 0.43 |
|
| $ | 0.90 |
|
Weighted-average shares outstanding, basic |
| 20,215 |
|
|
| 22,018 |
|
|
|
|
| ||||
Net income per common share, diluted | $ | 0.42 |
|
| $ | 0.89 |
|
Weighted-average shares outstanding, diluted |
| 20,685 |
|
|
| 22,405 |
|
|
|
|
| ||||
*Derived from audited financial statements. |
|
|
| ||||
| |||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | |||||||
(in thousands) | |||||||
| Quarter Ended | ||||||
| 2026 |
| 2025 | ||||
Cash flows from operating activities: |
|
|
| ||||
Net income | $ | 8,691 |
|
| $ | 19,878 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
| ||||
Depreciation and amortization |
| 6,734 |
|
|
| 6,200 |
|
Amortization of debt issue costs |
| 90 |
|
|
| 96 |
|
Provision for doubtful accounts |
| 6,395 |
|
|
| 1,928 |
|
Share-based compensation |
| 3,659 |
|
|
| 2,876 |
|
Deferred income taxes |
| (2,627 | ) |
|
| 2,079 |
|
Change in fair value of contingent consideration |
| (147 | ) |
|
| 314 |
|
Finance lease interest |
| 5 |
|
|
| 15 |
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
| ||||
Accounts receivable |
| (8,006 | ) |
|
| 79,010 |
|
Inventories |
| (25,614 | ) |
|
| (20,574 | ) |
Prepaid expenses and other assets |
| (5,788 | ) |
|
| 5,262 |
|
Other non-current assets |
| 7,576 |
|
|
| 552 |
|
Accounts payable |
| (17,732 | ) |
|
| (70,297 | ) |
Accrued expenses and other liabilities |
| (15,548 | ) |
|
| (3,758 | ) |
Income taxes payable |
| 8 |
|
|
| (370 | ) |
Net cash (used in) provided by operating activities |
| (42,304 | ) |
|
| 23,211 |
|
Cash flows from investing activities: |
|
|
| ||||
Capital expenditures |
| (1,842 | ) |
|
| (2,395 | ) |
Cash paid for business acquisitions, net of cash acquired |
| (217,772 | ) |
|
| — |
|
Net cash used in investing activities |
| (219,614 | ) |
|
| (2,395 | ) |
Cash flows from financing activities: |
|
|
| ||||
Borrowings on revolving credit |
| 749,488 |
|
|
| 49,210 |
|
Repayments on revolving credit |
| (517,540 | ) |
|
| (49,210 | ) |
Repayments on long-term debt |
| (991 | ) |
|
| (2,236 | ) |
Repayments on finance lease obligation |
| (216 | ) |
|
| (271 | ) |
Contingent consideration payments |
| (3,783 | ) |
|
| (1,375 | ) |
Exercise of stock options |
| 3,061 |
|
|
| 4,834 |
|
Taxes paid on settlement of equity awards |
| (5,768 | ) |
|
| (2,617 | ) |
Common stock repurchased |
| (4,795 | ) |
|
| (21,285 | ) |
Net cash provided by (used in) financing activities |
| 219,456 |
|
|
| (22,950 | ) |
Effect of exchange rate changes on cash and cash equivalents |
| (46 | ) |
|
| 901 |
|
Decrease in cash and cash equivalents |
| (42,508 | ) |
|
| (1,233 | ) |
Cash and cash equivalents at beginning of period |
| 88,374 |
|
|
| 126,157 |
|
Cash and cash equivalents at period end | $ | 45,866 |
|
| $ | 124,924 |
|
|
|
|
| ||||
*Derived from audited financial statements. |
|
|
| ||||
| |||||||
Supplementary Information (Unaudited) | |||||||
(in thousands, except percentages) | |||||||
|
|
|
| ||||
Non-GAAP Financial Information: | |||||||
| Quarter ended | ||||||
| 2026 |
| 2025 | ||||
Reconciliation of Net Income to Adjusted EBITDA: |
|
|
| ||||
Net income (GAAP) | $ | 8,691 |
|
| $ | 19,878 |
|
Plus: Interest expense |
| 3,091 |
|
|
| 1,914 |
|
Plus: Income taxes |
| 3,228 |
|
|
| 7,118 |
|
Plus: Depreciation and amortization |
| 6,734 |
|
|
| 6,200 |
|
EBITDA (non-GAAP) |
| 21,744 |
|
|
| 35,110 |
|
Plus: Change in fair value of contingent consideration |
| (147 | ) |
|
| 314 |
|
Plus: Share-based compensation |
| 3,659 |
|
|
| 2,876 |
|
Plus: Acquisition costs (a) |
| 4,389 |
|
|
| 261 |
|
Plus: Cyberattack restoration costs |
| — |
|
|
| 29 |
|
Plus: Restructuring costs |
| 1,653 |
|
|
| — |
|
Adjusted EBITDA (numerator for Adjusted ROIC) (non-GAAP) | $ | 31,298 |
|
| $ | 38,590 |
|
|
|
|
| ||||
Invested Capital Calculations: |
|
|
| ||||
Equity – beginning of the period | $ | 910,792 |
|
| $ | 906,409 |
|
Equity – end of the period |
| 915,655 |
|
|
| 914,032 |
|
Plus: Change in fair value of contingent consideration, net |
| (110 | ) |
|
| 236 |
|
Plus: Share-based compensation, net |
| 2,739 |
|
|
| 2,152 |
|
Plus: Acquisition costs (a) |
| 4,389 |
|
|
| 261 |
|
Plus: Cyberattack restoration costs, net |
| — |
|
|
| 21 |
|
Plus: Restructuring costs, net |
| 1,241 |
|
|
| — |
|
Average equity |
| 917,353 |
|
|
| 911,556 |
|
Average funded debt (b) |
| 242,334 |
|
|
| 137,113 |
|
Invested capital (denominator for Adjusted ROIC) (non-GAAP) | $ | 1,159,687 |
|
| $ | 1,048,669 |
|
|
|
|
| ||||
Adjusted return on invested capital ratio (Adjusted ROIC), annualized (c) |
| 10.7 | % |
|
| 14.6 | % |
|
|
|
| ||||
(a) Acquisition costs are generally non-deductible for tax purposes. |
|
|
| ||||
(b) Average funded debt is calculated as the average daily amounts outstanding on short-term and long-term interest-bearing debt. | |||||||
(c) The annualized adjusted EBITDA amount is divided by days in the quarter times 365 days per year, or 366 days for | |||||||
| |||||||||
Supplementary Information (Unaudited) | |||||||||
|
|
|
| ||||||
|
|
| |||||||
| Quarter ended |
|
| ||||||
| 2026 |
| 2025 |
| % Change | ||||
Specialty Technology Solutions: | (in thousands) |
|
| ||||||
Net sales, reported | $ | 917,299 |
|
| $ | 715,447 |
| 28.2 | % |
Foreign exchange impact (a) |
| (2,650 | ) |
|
| — |
|
| |
Less: Acquisitions |
| (2,119 | ) |
|
| — |
|
| |
Non-GAAP net sales | $ | 912,530 |
|
| $ | 715,447 |
| 27.5 | % |
|
|
|
|
|
| ||||
|
|
|
|
| |||||
Net sales, reported | $ | 44,995 |
|
| $ | 24,203 |
| 85.9 | % |
Less: Acquisitions |
| (20,006 | ) |
|
| — |
|
| |
Non-GAAP net sales | $ | 24,989 |
|
| $ | 24,203 |
| 3.2 | % |
|
|
|
|
|
| ||||
Consolidated: |
|
|
|
|
| ||||
Net sales, reported | $ | 962,294 |
|
| $ | 739,650 |
| 30.1 | % |
Foreign exchange impact (a) |
| (2,650 | ) |
|
| — |
|
| |
Less: Acquisitions |
| (22,125 | ) |
|
| — |
|
| |
Non-GAAP net sales | $ | 937,519 |
|
| $ | 739,650 |
| 26.8 | % |
|
|
|
|
|
| ||||
(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 | |||||||||
| |||||||||
| |||||||||
|
|
|
|
|
| ||||
|
|
|
|
|
|
| |||
|
| Quarter ended |
|
| |||||
|
| 2026 |
| 2025 |
| % Change | |||
|
| (in thousands) |
|
| |||||
Net sales by category: |
|
|
|
|
|
| |||
Products and services |
| $ | 919,854 |
| $ | 702,984 |
| 30.8 | % |
Recurring revenue(a) |
|
| 42,440 |
|
| 36,666 |
| 15.7 | % |
|
| $ | 962,294 |
| $ | 739,650 |
| 30.1 | % |
|
|
|
|
|
|
| |||
(a) Recurring revenue represents primarily agency commissions, managed connectivity, SaaS, subscriptions, managed services, and hardware rentals. | |||||||||
| |||||||||
Supplementary Information (Unaudited) | |||||||||
|
|
| |||||||
| Quarter ended |
|
| ||||||
| 2026 |
| 2025 |
| % Change | ||||
(in thousands) |
|
| |||||||
Net sales, reported (a) | $ | 913,975 |
|
| $ | 682,217 |
| 34.0 | % |
Less: Acquisitions |
| (22,125 | ) |
|
| — |
|
| |
Non-GAAP net sales | $ | 891,850 |
|
| $ | 682,217 |
| 30.7 | % |
|
|
|
|
|
| ||||
|
|
|
|
| |||||
Net sales, reported (b) | $ | 48,319 |
|
| $ | 57,433 |
| (15.9 | )% |
Foreign exchange impact (c) |
| (2,650 | ) |
|
| — |
|
| |
Non-GAAP net sales | $ | 45,669 |
|
| $ | 57,433 |
| (20.5 | )% |
|
|
|
|
|
| ||||
Consolidated: |
|
|
|
|
| ||||
Net sales, reported | $ | 962,294 |
|
| $ | 739,650 |
| 30.1 | % |
Foreign exchange impact (c) |
| (2,650 | ) |
|
| — |
|
| |
Less: Acquisitions |
| (22,125 | ) |
|
| — |
|
| |
Non-GAAP net sales | $ | 937,519 |
|
| $ | 739,650 |
| 26.8 | % |
|
|
|
|
|
| ||||
(a) Net sales in | |||||||||
(b) Includes net sales from outside of | |||||||||
(c) 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 | |||||||||
| |||||||
Free Cash Flow: |
| ||||||
| Quarter ended | ||||||
| 2026 |
| 2025 | ||||
GAAP operating cash flow | $ | (42,304 | ) |
| $ | 23,211 |
|
Less: Capital expenditures |
| (1,842 | ) |
|
| (2,395 | ) |
Free cash flow (non-GAAP) | $ | (44,146 | ) |
| $ | 20,816 |
|
|
|
|
| ||||
| ||||||||||||||||||||||||
Supplementary Information (Unaudited) | ||||||||||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
Reconciliation of Other Non-GAAP Financial Information: | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
| Quarter ended | |||||||||||||||||||||||
|
| GAAP Measure |
| Intangible amortization expense |
| Change in fair value of contingent consideration |
| Acquisition costs (a) |
| Restructuring costs |
| Cyberattack restoration costs |
| Non-GAAP measure | ||||||||||
| (in thousands, except per share data) | |||||||||||||||||||||||
SG&A expenses |
| $ | 96,509 |
| $ | — |
| $ | — |
|
| $ | (4,389 | ) |
| $ | — |
| $ | — |
|
| $ | 92,120 |
Operating income |
|
| 12,393 |
|
| 4,662 |
|
| (147 | ) |
|
| 4,389 |
|
|
| 1,653 |
|
| — |
|
|
| 22,950 |
Pre-tax income |
|
| 11,919 |
|
| 4,662 |
|
| (147 | ) |
|
| 4,389 |
|
|
| 1,653 |
|
| — |
|
|
| 22,476 |
Net income |
|
| 8,691 |
|
| 3,499 |
|
| (110 | ) |
|
| 4,389 |
|
|
| 1,241 |
|
| — |
|
|
| 17,710 |
Diluted EPS |
| $ | 0.42 |
| $ | 0.17 |
| $ | (0.01 | ) |
| $ | 0.21 |
|
| $ | 0.06 |
| $ | — |
|
| $ | 0.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
| Quarter ended | |||||||||||||||||||||||
|
| GAAP Measure |
| Intangible amortization expense |
| Change in fair value of contingent consideration |
| Acquisition costs (a) |
| Restructuring costs |
| Cyberattack restoration costs |
| Non-GAAP measure | ||||||||||
| (in thousands, except per share data) | |||||||||||||||||||||||
SG&A expense |
| $ | 75,275 |
| $ | — |
| $ | — |
|
| $ | (261 | ) |
| $ | — |
| $ | (29 | ) |
| $ | 74,985 |
Operating income |
|
| 25,903 |
|
| 4,404 |
|
| 314 |
|
|
| 261 |
|
|
| — |
|
| 29 |
|
|
| 30,911 |
Pre-tax income |
|
| 26,996 |
|
| 4,404 |
|
| 314 |
|
|
| 261 |
|
|
| — |
|
| 29 |
|
|
| 32,004 |
Net income |
|
| 19,878 |
|
| 3,289 |
|
| 236 |
|
|
| 261 |
|
|
| — |
|
| 21 |
|
|
| 23,685 |
Diluted EPS |
| $ | 0.89 |
| $ | 0.15 |
| $ | 0.01 |
|
| $ | 0.01 |
|
| $ | — |
| $ | — |
|
| $ | 1.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
(a) Acquisition costs are generally nondeductible for tax purposes. | ||||||||||||||||||||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20261105420517/en/
Senior EVP, Chief Financial Officer
(864) 286-4302
SVP, Finance and Treasurer
(864) 286-4892
Source: