Free cash flow generation is highly unpredictable, with FCF margins ranging from -1.1% to 21.0% over the last ten quarters, primarily due to massive working capital swings that obscure underlying earnings quality.
ScanSource, Inc. (SCSC) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Jun'25 | Jun'24 | Jun'23 | Jun'22 | Jun'21 | Jun'20 | Jun'19 | Jun'18 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 | Jun'12 | Jun'11 | Jun'10 | Jun'09 | Jun'08 | Jun'07 | Jun'06 | Jun'05 | Jun'04 | Jun'03 | Jun'02 | Jun'01 | Jun'00 | Jun'99 | Jun'98 | Jun'97 | Jun'96 |
|---|
| Cash from Operations | 123.13M | 112.35M | 371.65M | -35.77M | -124.35M | 140.94M | 226.27M | -27.13M | 27.87M | 94.88M | 52.21M | 75.52M | 47.72M | 129.44M | 59.96M | 10.69M | -78.16M | 143.25M | 62.89M | -25.95M | 12.53M | 13.85M | -16.42M | 31.45M | 1.84M | 19.58M | -24.02M | 20.7M | -21M | -200K | -8.3M |
| Operating CF Margin % | - | 3.69% | 11.4% | -0.94% | -3.52% | 4.47% | 7.42% | -0.7% | 0.72% | 2.66% | 1.47% | 2.35% | 1.64% | 4.5% | 1.99% | 0.4% | -3.7% | 7.75% | 2.89% | -1.31% | 0.75% | 0.94% | -1.38% | 3.17% | 0.22% | 3.1% | -4.83% | 6.95% | -11.49% | -0.21% | -14.9% |
| Operating CF Growth % | 428.46% | -69.77% | 1139.02% | 71.24% | -188.23% | -37.71% | 934.12% | -197.33% | -70.62% | 81.72% | -30.87% | 58.25% | -63.13% | 115.89% | 460.98% | 113.67% | -154.56% | 127.78% | 342.37% | -307.16% | -9.55% | 184.32% | -152.22% | 1604.72% | -90.58% | 181.53% | -216.02% | 198.57% | -10400% | 97.59% | -361.11% |
| Net Income | 78.87M | 71.55M | 77.06M | 88.09M | 88.7M | 45.39M | -79.23M | 57.6M | 33.15M | 69.25M | 63.62M | 65.42M | 81.79M | 34.66M | 74.29M | 73.52M | 48.81M | 47.69M | 55.63M | 42.63M | 40.11M | 35.73M | 29.98M | 22.57M | 19.94M | 16.46M | 13.79M | 7.5M | 4.8M | 2.5M | 1.9M |
| Depreciation & Amortization | 23.62M | 30.2M | 28.01M | 28.61M | 29.88M | 33.51M | 35.33M | 36.62M | 37.49M | 24.97M | 17.15M | 12M | 7.38M | 8.46M | 9.92M | 6.66M | 6.06M | 6.78M | 7.13M | 6.93M | 5.77M | 5.5M | 5.35M | 5.02M | 4.66M | 4.43M | 2.68M | 1.2M | 900K | 500K | 300K |
| Stock-Based Compensation | 10.11M | 11.06M | 9.54M | 11.22M | 11.66M | 8.04M | 5.48M | 6.12M | 6.46M | 6.6M | 7.09M | 6.52M | 5.25M | 5.62M | 6.84M | 4.88M | 6.07M | 4.74M | 4.9M | 0 | 505K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 4.57M | 1.13M | -2.47M | -1.5M | 5.74M | 2.92M | -12.19M | -2.9M | -22.29M | -1.86M | 1.85M | 3.92M | 8.61M | -19.63M | -6.38M | -1.43M | -4.66M | 1.76M | -94K | 992K | -5.75M | -1.84M | -51K | 2.22M | 237K | -1.19M | -3.65M | -2.8M | -800K | -500K | -300K |
| Other Non-Cash Items | 11.66M | 10.72M | -5.35M | 3.41M | 1.97M | 20.11M | 170.72M | 7.64M | 44.44M | 14.31M | 9.06M | 3.7M | 8.21M | 60.44M | 5.53M | 7.29M | 10.63M | 5.05M | 6.34M | 10.68M | 4.81M | 4.83M | 5.94M | 7.96M | 7.28M | -1.6M | -2.98M | 100K | 0 | -100K | 100K |
| Working Capital Changes | -5.7M | -12.31M | 264.86M | -165.6M | -262.3M | 30.98M | 106.16M | -132.21M | -71.39M | -18.39M | -46.56M | -16.03M | -63.51M | 39.89M | -30.25M | -80.23M | -145.07M | 77.23M | -11.02M | -87.23M | -32.91M | -30.38M | -57.65M | -6.33M | -30.27M | 1.48M | -33.85M | 14.7M | -25.9M | -2.6M | -10.1M |
| Change in Receivables | -133.23M | -55.01M | 138.26M | -17.37M | -165.94M | -118.86M | 57.48M | -12.6M | -46.77M | -66.13M | 14.17M | -14.48M | -31.86M | 13.75M | -36.67M | -77.31M | -79.14M | 54.19M | 0 | 0 | 4.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -36.66M | 28.87M | 239.16M | -138.31M | -145.96M | -12.3M | 86.18M | -104.59M | -59.5M | 28.45M | 3M | -37.7M | -99.21M | 86.82M | -27.04M | -79.65M | -133.49M | 58.93M | 85K | -21.14M | -63.6M | 5.96M | -30.09M | 31.41M | -11.38M | -43.87M | -51.37M | -18.8M | -7.5M | -3.2M | -11.2M |
| Change in Payables | 150.88M | 3.67M | -78.17M | -30.66M | 82.97M | 175.12M | -20.85M | -2.73M | 44.46M | 19.86M | -71.71M | 28.28M | 57.53M | -56.84M | 28.31M | 78.3M | 57.98M | -32.27M | 0 | 0 | 21.47M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -27.51M | -62.39M | 9.04M | -8.26M | -3.72M | 31.93M | -55.38M | -39.38M | -151.93M | -96.24M | -73.56M | -80.54M | -11.23M | -4.83M | -12.79M | -51.1M | -15.6M | -2.5M | -11.41M | -55.13M | -10.78M | -9.39M | -3.02M | -6.88M | -28.98M | -24.89M | -13.58M | -2.1M | -4.7M | -1.1M | -900K |
| Capital Expenditures | -9.29M | -8.29M | -8.55M | -9.98M | -6.85M | -2.36M | -6.39M | -7.21M | -8.16M | -12.43M | -12.08M | -20.76M | -11.23M | -4.83M | -12.79M | -14.87M | -5.61M | -3.65M | -6.98M | -4.54M | -9.43M | -4.09M | -2.48M | -6.32M | -8.52M | -7.62M | -13.47M | -2.1M | -3.5M | -1M | -700K |
| CapEx % of Revenue | 0.29% | 0.27% | 0.26% | 0.26% | 0.19% | 0.07% | 0.21% | 0.19% | 0.21% | 0.35% | 0.34% | 0.65% | 0.39% | 0.17% | 0.42% | 0.56% | 0.27% | 0.2% | 0.32% | 0.23% | 0.57% | 0.28% | 0.21% | 0.64% | 1.01% | 1.21% | 2.71% | 0.71% | 1.91% | 1.06% | 1.26% |
| Acquisitions | -18.22M | -54.1M | 17.6M | 1.72M | 3.13M | 34.36M | -48.92M | -32.16M | -143.77M | -83.8M | -61.48M | -59.78M | 0 | 0 | 0 | -36.23M | -9.99M | 0 | -10.53M | -50.59M | -1.35M | -5.3M | -540K | -561K | -20.46M | -17.27M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | -58K | -77K | -1.42M | -1.16M | -3.58M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.16M | 6.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -110K | 0 | -1.2M | -100K | -200K |
| Cash from Financing | -134.48M | -110.91M | -227.77M | 39.53M | 108.11M | -148.32M | -156.61M | 64.23M | 97.51M | -3.51M | -36.3M | -56.89M | 9.29M | -4.98M | -42.29M | 33.66M | 1.32M | -28.23M | -38.58M | 78.99M | -6.47M | 3.02M | 17.86M | -23.01M | 27.81M | 1.29M | 26.92M | -3.4M | 25.3M | 1.3M | 9M |
| Debt Issued (Net) | -37.13M | -9M | -186.81M | 58.14M | 126.76M | -76.85M | -110.53M | 77.4M | 151.54M | 20.2M | 68.41M | -33.51M | 0 | -5.07M | -48.29M | 27.08M | 0 | -31.85M | -47.18M | 75.9M | -10.8M | 880K | 13.59M | -28M | 25.55M | -178K | 24.89M | -4.9M | -1.1M | 1.6M | 2.6M |
| Equity Issued (Net) | -97.77M | -106.52M | -42.9M | -18.11M | -20.96M | -1.04M | -7.43M | -9.48M | 2.27M | -22.64M | -101.75M | -18.77M | 0 | 0 | 7.64M | 0 | 0 | 2.08M | 8.24M | 1.13M | 2.67M | 2.13M | 4.27M | 4.99M | 2.27M | 1.47M | 2.03M | 0 | 26.4M | 0 | 6.5M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -97.9M | -106.52M | -42.9M | -15.65M | -18.2M | -1.04M | -6.08M | -9.48M | -1.64M | -20.88M | -100.21M | -18.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -900K |
| Other Financing | 427K | 4.62M | 1.94M | -497K | 2.3M | -70.44M | -38.65M | -3.68M | -56.3M | -1.06M | -2.96M | -4.62M | 9.29M | 96K | -1.64M | 6.58M | 1.32M | 1.55M | 364K | 1.97M | 1.66M | 0 | 0 | 0 | 0 | 0 | 0 | 1.5M | 0 | -300K | -100K |
| Net Change in Cash | -37.78M | -59.3M | 149.28M | -1.81M | -24.73M | 28.26M | 10.64M | -1.71M | -30.56M | -5.31M | -60.25M | -73.2M | 46.69M | 118.99M | 426K | -5.86M | -93.06M | 112.44M | 13.36M | -1.97M | -4.78M | 7.56M | -1.52M | 1.27M | 1M | -4.02M | -10.67M | 15.2M | 25.3M | 0 | 9M |
| Free Cash Flow | 113.84M | 104.06M | 363.09M | -45.75M | -131.2M | 138.58M | 219.88M | -34.34M | 19.71M | 82.44M | 40.13M | 54.76M | 36.49M | 124.61M | 47.17M | -4.18M | -83.77M | 139.59M | 55.91M | -30.49M | 3.09M | 9.76M | -18.91M | 25.13M | -6.67M | 11.96M | -37.48M | 18.6M | -24.5M | -1.2M | -9M |
| FCF Margin % | 3.53% | 3.42% | 11.14% | -1.21% | -3.72% | 4.4% | 7.21% | -0.89% | 0.51% | 2.31% | 1.13% | 1.7% | 1.25% | 4.33% | 1.56% | -0.16% | -3.96% | 7.55% | 2.57% | -1.53% | 0.19% | 0.66% | -1.59% | 2.54% | -0.79% | 1.9% | -7.54% | 6.25% | -13.4% | -1.28% | -16.16% |
| FCF Growth % | 9.4% | -71.34% | 893.68% | 65.13% | -194.68% | -36.98% | 740.28% | -274.22% | -76.09% | 105.44% | -26.72% | 50.05% | -70.71% | 164.19% | 1228.15% | 95.01% | -160.01% | 149.69% | 283.37% | -1085.42% | -68.28% | 151.59% | -175.25% | 476.45% | -155.8% | 131.91% | -301.53% | 175.92% | -1941.67% | 86.67% | -260% |
| FCF per Share | 5.25 | 4.37 | 14.40 | -1.80 | -5.09 | 5.43 | 8.66 | -1.33 | 0.77 | 3.23 | 1.50 | 1.90 | 1.28 | 4.45 | 1.70 | -0.15 | -3.12 | 5.25 | 2.11 | -1.16 | 0.12 | 0.38 | -0.73 | 1.02 | -0.27 | 0.49 | -1.57 | 0.82 | -1.22 | -0.08 | -0.62 |
| FCF Conversion (FCF/Net Income) | 1.44x | 1.57x | 4.82x | -0.40x | -1.40x | 13.06x | -1.17x | -0.47x | 0.84x | 1.37x | 0.82x | 1.15x | 0.58x | 3.73x | 0.81x | 0.15x | -1.60x | 3.00x | 1.13x | -0.61x | 0.31x | 0.39x | -0.55x | 1.39x | 0.09x | 1.19x | -1.74x | 2.76x | -4.38x | -0.08x | -4.37x |
| Interest Paid | 0 | 7.57M | 12.95M | 18.79M | 6.07M | 6.41M | 11.96M | 13.16M | 8.61M | 2.83M | 1.71M | 1.07M | 739K | 796K | 1.58M | 1.71M | 1.39M | 2.31M | 6.88M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 27.83M | 27.13M | 28.55M | 29.42M | 12M | 16.87M | 30.61M | 36.02M | 31.13M | 33.86M | 36.27M | 24.32M | 35.58M | 46.06M | 43.23M | 23.21M | 30.38M | 29.58M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying SCSC stock.
ScanSource, Inc. (SCSC) generated $112.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
ScanSource, Inc. (SCSC) generated $104.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
ScanSource, Inc. (SCSC) spent $8.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, ScanSource, Inc. (SCSC) spent $106.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital volatility obscuring earnings quality
Metrics are mathematically derived from official filings.
Earnings Quality Volatile Amidst Working Capital Swings
The relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from 12.51x to -0.09x over the last ten quarters, indicating that reported earnings are not a reliable predictor of near-term cash generation.
The extreme volatility in the OCF/NI ratio, particularly the negative conversion in Q4 2026 despite a $25.6M net profit, suggests that working capital movements are the dominant driver of cash flow, overwhelming the underlying profitability trend. This pattern implies that the quality of earnings, as a proxy for cash generation, is low and highly dependent on the timing of inventory and receivable cycles rather than operational efficiency.
Working Capital Swings Drive Cash Flow Volatility
Working capital changes have been the primary driver of operating cash flow, with a massive $136.6M source in Q3 2024 and a $43.2M use in Q4 2026, creating a cash flow profile that is fundamentally unpredictable on a quarterly basis.
The erratic working capital pattern, with large swings from quarter to quarter, is characteristic of a distribution business managing complex inventory and receivable cycles. The significant cash drain in Q4 2026, despite strong net income, suggests a potential inventory build or receivable collection slowdown that investors should monitor closely, as it may indicate underlying demand softness or channel stuffing.
FCF Trajectory Unpredictable Due to Working Capital
Free cash flow margins have ranged from -1.1% to 21.0% over the last ten quarters, making the trajectory highly unstable and rendering any trend analysis based on net income misleading.
The FCF margin volatility is almost entirely driven by the working capital swings noted above, not by changes in capital intensity or core profitability. This means that the company's ability to generate free cash flow is not a function of its operational performance in a given quarter, but rather of its position in the inventory and receivable cycle, which complicates valuation and forecasting.
Minimal Capital Intensity Supports Cash Flow
Capital expenditures have remained consistently low at approximately 0.3% of revenue across all quarters, indicating a highly asset-light model that preserves cash for working capital and shareholder returns.
The consistently low CapEx/Rev ratio confirms ScanSource's business model as a distributor that does not require significant investment in manufacturing or physical infrastructure. This low capital intensity is a structural positive, as it means that nearly all operating cash flow, after working capital needs, is available for deployment, though the working capital volatility often consumes this cash.
Share Repurchases Consistent Despite Cash Flow Volatility
The company has consistently deployed capital to repurchase shares, spending between $19.9M and $32.7M per quarter, even in periods of negative free cash flow, suggesting a commitment to shareholder returns that may override short-term cash generation.
The consistent share repurchase activity, regardless of the quarter's FCF, indicates that management is using its strong balance sheet to fund returns, likely viewing the stock as undervalued. This strategy is sustainable given the low debt levels, but investors should monitor whether the repurchases are being funded by drawing down cash reserves during periods of negative FCF, which could limit financial flexibility.
Cash Flow Statement Obscures True Earnings Power
The cash flow statement obscures the underlying earnings power of the high-margin MCC segment due to the net revenue recognition for commissions, which inflates operating cash flow relative to the reported top line.
Because the MCC segment's revenue is recognized net of the services sold, the operating cash flow figure includes the full commission cash inflow without a corresponding large revenue line item. This accounting treatment makes the OCF/NI ratio appear artificially high in quarters with favorable working capital, masking the true cash conversion characteristics of the hardware-heavy STS segment.