Fiscal First Quarter 2027 Earnings Key Highlights © ScanSource 2026 Consolidated Top-line demand was strong this quarter, and we grew net sales and gross profits in both segments. We’re executing our strategy and expanding our total addressable market. In September, we closed the MicroAge acquisition, which enhances our solution capabilities and aligns with our 3-year strategic goals.” Mike Baur Chair and CEO, ScanSource, Inc. Strong Top-Line Demand, Raising Outlook to Include MicroAge Q1 Large Deals Drive a Lower-Margin Mix Executing Capital Allocation: Acquisitions and Share Repurchases Net Sales and Gross Profit Growth in Both Segments Specialty Technology Solutions Segment Intelisys & Solution Services Segment Net Sales +30% Y/Y $962M Gross Profit +9% Y/Y $117M, 12.2% margin STS, Net Sales +28% Y/Y $917M STS, Gross Profit +3% Y/Y $87M, 9.4% margin I&SS, Net Sales +86% Y/Y $45M I&SS, Gross Profit +29% Y/Y $30M, 67.4% margin Exhibit 99.2
* Non-GAAP measure For further financial data, non-GAAP financial disclosures and cautionary language regarding forward-looking statements, please refer to the following pages and ScanSource’s first quarter fiscal year 2027 news release issued on November 5, 2026, which accompanies this presentation and is available at www.scansource.com in the Investor Relations section [click here]. First Quarter Operating Metrics Operating results included $4.5M of higher bad debt expense, primarily in Brazil ($0.16 diluted EPS reduction) 3-Year Strategic Goals Fiscal Year 2027 Annual Outlook Updated November 5, 2026 to include the acquisition of MicroAge, which closed on September 1, 2026 © ScanSource 2026 2 Net Sales $3.8 billion to $4.0 billion Adjusted EBITDA* $175 million to $185 million Free Cash Flow* At least $85 million Gross Profit Growth CAGR Recurring Revenue GP as % Gross Profit Adjusted EBITDA Margin* Free Cash Flow Conversion as % Non-GAAP Net Income* Adjusted ROIC* 5%-7% Build to 50% ~6% Consistent 80%+ annual basis Mid-Teens $0.42 per share GAAP Diluted EPS -53% Y/Y $31.3M, -19% Y/Y Adjusted EBITDA* 3.25% Adjusted EBITDA Margin * -$42M QTR Operating Cash Flow -$44M QTR Free Cash Flow* $0.86 per share Non-GAAP Diluted EPS* -19% Y/Y 2.0x Net Debt* to TTM Adjusted EBITDA* 10.7% Adjusted ROIC* $5M in share repurchases
Forward-Looking Statements This Earnings Infographic and supporting materials contain “forward-looking” statements, including ScanSource's FY27 annual outlook and mid-term goals, 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, 2026, and subsequent reports on Form 10-Q, filed with the Securities and Exchange Commission. 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 Earnings Infographic 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 measures, including non-GAAP SG&A expenses, non-GAAP operating income, non-GAAP operating income margin, non-GAAP pre-tax income, non-GAAP net income, non-GAAP diluted EPS, adjusted EBITDA, adjusted EBITDA margin, net debt, adjusted ROIC, free cash flow and net sales in constant currency excluding acquisitions (organic growth). A reconciliation of the Company's non-GAAP financial information to GAAP financial information is provided in the following supporting materials and in the Company’s Form 8-K, filed with the SEC, with the quarterly earnings press release for the period indicated. Please see the “Non-GAAP Financial Information” section in the quarterly earnings press release for additional description of ScanSource’s non-GAAP measures. ScanSource discloses forward-looking information that is not presented in accordance with GAAP with respect to adjusted EBITDA, adjusted EBITDA margin, adjusted ROIC, and free cash flow. ScanSource believes that a quantitative reconciliation of such forward-looking information to the most directly comparable GAAP financial measure 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 measure is not provided. 3
Consolidated, 5-Quarter Financial Summary ($ in thousands, except per share data) Q1 FY27 Q4 FY26 Q3 FY26 Q2 FY26 Q1 FY26 Q/Q Y/Y Select reported GAAP measures: Net sales $ 962,294 $ 953,109 $ 766,790 $ 766,512 $ 739,650 1% 30% Gross profit $ 116,944 $ 119,849 $ 107,124 $ 102,910 $ 107,473 (2)% 9% Gross profit margin % 12.2 % 12.6 % 14.0 % 13.4 % 14.5 % (42) bp (238) bp SG&A expenses $ 96,509 $ 81,722 $ 78,066 $ 78,114 $ 75,275 18% 28% Operating income $ 12,393 $ 31,737 $ 23,120 $ 17,868 $ 25,903 (61)% (52)% Operating income margin % 1.29 % 3.33 % 3.02 % 2.33 % 3.50 % (204) bp (221) bp Net income $ 8,691 $ 25,618 $ 16,885 $ 16,493 $ 19,878 (66)% (56)% Diluted EPS $ 0.42 $ 1.24 $ 0.78 $ 0.75 $ 0.89 (66)% (53)% Select reported non-GAAP measures: Non-GAAP operating income $ 22,950 $ 37,858 $ 27,719 $ 23,219 $ 30,911 (39)% (26)% Non-GAAP operating income margin % 2.38 % 3.97 % 3.61 % 3.03 % 4.18 % (159) bp (179) bp Non-GAAP net income $ 17,710 $ 30,280 $ 20,372 $ 17,611 $ 23,685 (42)% (25)% Non-GAAP diluted EPS $ 0.86 $ 1.46 $ 0.94 $ 0.80 $ 1.06 (41)% (19)% Adjusted EBITDA (non-GAAP) $ 31,298 $ 46,148 $ 35,621 $ 31,193 $ 38,590 (32)% (19)% Adjusted EBITDA margin % (non-GAAP) 3.25 % 4.84 % 4.65 % 4.07 % 5.22 % (159) bp (197) bp Adjusted ROIC (non-GAAP) 10.7 % 18.2 % 14.3 % 11.9 % 14.6 % (750) bp (390) bp Operating cash flow (QTR) $ (42,304) $ (2,272) $ 71,353 $ 30,838 $ 23,211 Less: Capital expenditures (QTR) $ (1,842) $ (2,517) $ (2,399) $ (1,975) $ (2,395) Free cash flow (QTR) (Non-GAAP) $ (44,146) $ (4,789) $ 68,954 $ 28,863 $ 20,816 Operating cash flow (TTM) $ 57,615 $ 123,130 $ 133,046 $ 127,751 $ 90,723 Less: Capital expenditures (TTM) $ (8,733) $ (9,286) $ (9,286) $ (8,307) $ (8,306) Free cash flow (TTM) (Non-GAAP) $ 48,882 $ 113,844 $ 123,760 $ 119,444 $ 82,417 Note: Margin % reflects measure as a percentage of net sales. ScanSource, Inc. Earnings Infographic Q1 FY2027 SUPPORTING MATERIALS AND RECONCILIATIONS FOR NON-GAAP FINANCIAL INFORMATION scansource.com 4 November 5, 2026
Specialty Technology Solutions, 5-Quarter Financial Summary ($ in thousands) Q1 FY27 Q4 FY26 Q3 FY26 Q2 FY26 Q1 FY26 Q/Q Y/Y Net sales $ 917,299 $ 927,179 $ 740,765 $ 741,540 $ 715,447 (1)% 28% Gross profit $ 86,600 $ 94,093 $ 81,421 $ 78,228 $ 83,903 (8)% 3% Gross profit margin % 9.4 % 10.1 % 11.0 % 10.5 % 11.7 % (71) bp (229) bp GAAP operating income $ 10,170 $ 27,604 $ 15,133 $ 11,001 $ 20,375 (63)% (50)% GAAP operating income margin % 1.11 % 2.98 % 2.04 % 1.48 % 2.85 % (187) bp (174) bp Add: Intangible amortization expense $ 1,843 $ 1,843 $ 1,812 $ 2,097 $ 2,216 Add: Change in fair value $ 473 $ (440) $ 410 $ 1,128 $ 145 Add: Tax recovery(a) $ — $ — $ — $ (789) $ — Non-GAAP operating income $ 12,486 $ 29,007 $ 17,355 $ 13,437 $ 22,736 (57)% (45)% Non-GAAP operating income margin % 1.36 % 3.13 % 2.34 % 1.81 % 3.18 % (177) bp (182) bp Reconciliation of Operating Income to Adjusted EBITDA GAAP operating income $ 10,170 $ 27,604 $ 15,133 $ 11,001 $ 20,375 (63)% (50)% Plus: Depreciation expense 1,761 1,695 1,658 1,606 1,753 Intangible amortization expense 1,843 1,843 1,812 2,097 2,216 Interest income 2,444 3,077 2,246 3,132 2,926 Other income/(expense), net (46) (308) (223) (650) (186) EBITDA (non-GAAP) 16,172 33,911 20,626 17,186 27,084 (52)% (40)% Adjustments: Share-based compensation expense 3,346 3,240 3,641 3,347 2,551 3% 31% Change in fair value 473 (440) 410 1,128 145 Tax recovery(a) — — — (789) — Adjusted EBITDA (non-GAAP) $ 19,991 $ 36,711 $ 24,677 $ 20,872 $ 29,780 (46)% (33)% Adjusted EBITDA margin % (non-GAAP) 2.18 % 3.96 % 3.33 % 2.81 % 4.16 % (178) bp (198) bp (a) Recovery of prior period indirect taxes in Brazil ScanSource, Inc. Earnings Infographic Q1 FY2027 SUPPORTING MATERIALS AND RECONCILIATIONS FOR NON-GAAP FINANCIAL INFORMATION scansource.com 5 November 5, 2026
Intelisys & Solution Services, 5-Quarter Financial Summary ($ in thousands) Q1 FY27 Q4 FY26 Q3 FY26 Q2 FY26 Q1 FY26 Q/Q Y/Y Net sales $ 44,995 $ 25,930 $ 26,025 $ 24,972 $ 24,203 74% 86% Gross profit $ 30,344 $ 25,756 $ 25,703 $ 24,682 $ 23,570 18% 29% Gross profit margin % 67.4 % 99.3 % 98.8 % 98.8 % 97.4 % (3190) bp (3000) bp GAAP operating income $ 8,265 $ 7,106 $ 8,145 $ 7,513 $ 5,818 16% 42% GAAP operating income margin % 18.37 % 27.40 % 31.30 % 30.09 % 24.04 % (903) bp (567) bp Add: Intangible amortization expense $ 2,819 $ 2,188 $ 2,188 $ 2,188 $ 2,188 Add: Change in fair value $ (620) $ (450) $ 30 $ 81 $ 169 Non-GAAP operating income $ 10,464 $ 8,844 $ 10,363 $ 9,782 $ 8,175 18% 28% Non-GAAP operating income margin % 23.26 % 34.11 % 39.82 % 39.17 % 33.78 % (1085) bp (1052) bp Reconciliation of Operating Income to Adjusted EBITDA GAAP operating income $ 8,265 $ 7,106 $ 8,145 $ 7,513 $ 5,818 16% 42% Plus: Depreciation expense 310 56 55 47 42 Intangible amortization expense 2,819 2,188 2,188 2,188 2,188 Interest income 220 193 206 231 255 Other income/(expense), net — 12 6 (51) 13 EBITDA (non-GAAP) 11,614 9,555 10,600 9,928 8,316 22% 40% Adjustments: Share-based compensation expense 313 332 314 312 325 Change in fair value (620) (450) 30 81 169 Adjusted EBITDA (non-GAAP) $ 11,307 $ 9,437 $ 10,944 $ 10,321 $ 8,810 20% 28% Adjusted EBITDA margin % (non-GAAP) 25.13 % 36.39 % 42.05 % 41.33 % 36.40 % (1127) bp (1127) bp ScanSource, Inc. Earnings Infographic Q1 FY2027 SUPPORTING MATERIALS AND RECONCILIATIONS FOR NON-GAAP FINANCIAL INFORMATION scansource.com 6 November 5, 2026
($ in thousands) Net Sales by Segment: Q1 FY27 Q1 FY26 % Change Specialty Technology Solutions: Net sales, as 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 % Intelisys & Solution Services: Net sales, as reported $ 44,995 $ 24,203 85.9 % Less: Acquisitions (20,006) — Non-GAAP net sales $ 24,989 $ 24,203 3.2 % Consolidated: Net sales, as 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 % Net Sales by Geography: Q1 FY27 Q1 FY26 % Change United States & Canada: Net sales, as reported (b) $ 913,975 $ 682,217 34.0 % Less: Acquisitions (22,125) — Non-GAAP net sales $ 891,850 $ 682,217 30.7 % Brazil: Net sales, as reported (c) $ 48,319 $ 57,433 (15.9) % Foreign exchange impact (a) (2,650) — Non-GAAP net sales $ 45,669 $ 57,433 (20.5) % Consolidated: Net sales, as 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 sales growth excluding the translation impact of changes in foreign currency rates. Calculated by translating net sales for the quarter ended September 30, 2026 into U.S. dollars using the weighted-average foreign exchange rates for the quarter ended September 30, 2025. (b) Net sales in Canada are supported by U.S. operations and represent less than 5% of United States net sales for the quarters ended September 30, 2026 and 2025. (c) Includes net sales from outside of the United States, Canada and Brazil, which represent less than 0.1% of Brazil net sales for the quarters ended September 30, 2026 and 2025. ScanSource, Inc. Earnings Infographic Q1 FY2027 SUPPORTING MATERIALS AND RECONCILIATIONS FOR NON-GAAP FINANCIAL INFORMATION scansource.com 7 November 5, 2026
Recurring Revenue Gross Profit as a % of Gross Profit - QTR ($ in thousands) Q1 FY27 Q4 FY26 Q3 FY26 Q2 FY26 Q1 FY26 Q/Q Y/Y Net sales by category: Products and services $ 919,854 $ 911,568 $ 725,739 $ 724,489 $ 702,984 0.9 % 30.8 % Recurring revenue (a) 42,440 41,541 41,051 42,023 36,666 2.2 % 15.7 % Consolidated $ 962,294 $ 953,109 $ 766,790 $ 766,512 $ 739,650 1.0 % 30.1 % Recurring revenue by segment: Specialty Technology Solutions $ 16,142 $ 16,600 $ 16,018 $ 18,152 $ 13,816 (2.8) % 16.8 % Intelisys & Solution Services 26,298 24,941 25,033 23,871 22,850 5.4 % 15.1 % Consolidated $ 42,440 $ 41,541 $ 41,051 $ 42,023 $ 36,666 2.2 % 15.7 % Recurring revenue gross profit by segment: Specialty Technology Solutions $ 12,362 $ 12,753 $ 12,146 $ 14,373 $ 11,232 (3.1) % 10.1 % Intelisys & Solution Services 25,985 24,941 25,033 23,871 22,850 4.2 % 13.7 % Consolidated $ 38,347 $ 37,694 $ 37,179 $ 38,244 $ 34,082 1.7 % 12.5 % Gross profit by segment: Specialty Technology Solutions $ 86,600 $ 94,093 $ 81,421 $ 78,228 $ 83,903 (8.0) % 3.2 % Intelisys & Solution Services 30,344 25,756 25,703 24,682 23,570 17.8 % 28.7 % Consolidated $ 116,944 $ 119,849 $ 107,124 $ 102,910 $ 107,473 (2.4) % 8.8 % Recurring revenue gross profit as % of gross profit: Specialty Technology Solutions 14.3 % 13.6 % 14.9 % 18.4 % 13.4 % Intelisys & Solution Services 85.6 % 96.8 % 97.4 % 96.7 % 96.9 % Consolidated 32.8 % 31.5 % 34.7 % 37.2 % 31.7 % (a) Recurring revenue represents revenue primarily agency commissions, managed connectivity, SaaS, subscription, managed services, and hardware rentals. ScanSource, Inc. Earnings Infographic Q1 FY2027 SUPPORTING MATERIALS AND RECONCILIATIONS FOR NON-GAAP FINANCIAL INFORMATION scansource.com 8 November 5, 2026
Average Adjusted Return on Invested Capital - QTR ($ in thousands) Q1 FY27 Q4 FY26 Q3 FY26 Q2 FY26 Q1 FY26 Reconciliation of Net Income to Adjusted EBITDA Net income - GAAP $ 8,691 $ 25,618 $ 16,885 $ 16,493 $ 19,878 Plus: Interest expense 3,091 1,430 1,303 1,946 1,914 Income taxes 3,228 7,656 7,167 2,928 7,118 Depreciation and amortization 6,734 5,782 5,713 5,938 6,200 EBITDA (non-GAAP) 21,744 40,486 31,068 27,305 35,110 Adjustments: Change in fair value of contingent consideration (147) (890) 440 1,209 314 Share-based compensation 3,659 3,572 3,955 3,660 2,876 Tax recovery (a) — — — (789) — Acquisition costs 4,389 270 142 593 261 Restructuring costs 1,653 1,766 — — — Cyberattack restoration costs — 23 16 53 29 Insurance recovery, net of payments — — — (838) — Legal settlement — 921 — — — Adjusted EBITDA (numerator for Adjusted ROIC) (non-GAAP) $ 31,298 $ 46,148 $ 35,621 $ 31,193 $ 38,590 Invested Capital Calculation Equity - beginning of quarter $ 910,792 $ 906,261 $ 910,886 $ 914,032 $ 906,393 Equity - end of quarter 915,655 910,792 906,261 910,886 914,032 Adjustments: Change in fair value of contingent consideration, net (110) (668) 330 907 236 Share-based compensation, net 2,739 2,674 2,963 2,741 2,152 Tax recovery, net — — — (2,991) — Acquisition costs 4,389 270 141 593 261 Restructuring costs, net 1,241 1,326 — — — Cyberattack restoration costs, net — 17 12 39 21 Insurance recovery, net — — — (629) — Legal settlement, net — 691 — — — Average equity 917,353 910,682 910,297 912,789 911,548 Average funded debt (b) 242,334 106,622 103,210 131,470 137,113 Invested capital (denominator for Adjusted ROIC) (non-GAAP) $ 1,159,687 $ 1,017,304 $ 1,013,507 $ 1,044,259 $ 1,048,661 Adjusted return on invested capital (ROIC), annualized (c) 10.7 % 18.2 % 14.3 % 11.9 % 14.6 % (a) Recovery of prior period indirect taxes in Brazil (b) Average funded debt is calculated as the daily average amounts outstanding on our short-term and long-term interest-bearing debt. (c) Calculated as net income plus interest expense, income taxes, depreciation and amortization (EBITDA) with other non-GAAP adjustments (Adjusted EBITDA), annualized, divided by invested capital for the period. The annualized Adjusted EBITDA amount is divided by days in the quarter times 365 days per year, or 366 days for a leap year. ScanSource, Inc. Earnings Infographic Q1 FY2027 SUPPORTING MATERIALS AND RECONCILIATIONS FOR NON-GAAP FINANCIAL INFORMATION scansource.com 9 November 5, 2026
Net Debt and Adjusted EBITDA Metrics ($ in thousands) Q1 FY27 Q4 FY26 Q3 FY26 Q2 FY26 Q1 FY26 Consolidated debt (Q/E) $ 332,370 $ 101,413 $ 102,038 $ 102,663 $ 133,913 Less: Cash and cash equivalents of continuing operations (Q/E) (45,866) (88,374) (120,295) (83,466) (124,924) Net debt (Q/E) (non-GAAP) $ 286,504 $ 13,039 $ (18,257) $ 19,197 $ 8,989 Reconciliation of Net Income to Adjusted EBITDA Net income - GAAP $ 8,691 $ 25,618 $ 16,885 $ 16,493 $ 19,878 Plus: Interest expense 3,091 1,430 1,303 1,946 1,914 Income taxes 3,228 7,656 7,167 2,928 7,118 Depreciation and amortization 6,734 5,782 5,713 5,938 6,200 EBITDA (non-GAAP) 21,744 40,486 31,068 27,305 35,110 Adjustments: Change in fair value of contingent consideration (147) (890) 440 1,209 314 Share-based compensation 3,659 3,572 3,955 3,660 2,876 Tax recovery (a) — — — (789) — Acquisition costs 4,389 270 142 593 261 Restructuring costs 1,653 1,766 — — — Cyberattack restoration costs — 23 16 53 29 Insurance recovery, net of payments — — — (838) — Legal settlement — 921 — — — Adjusted EBITDA (non-GAAP) $ 31,298 $ 46,148 $ 35,621 $ 31,193 $ 38,590 Adjusted EBITDA, TTM (non-GAAP) (b) $ 144,260 Net Debt / Adjusted EBITDA, TTM (non-GAAP) 2.0 x (a) Recovery of prior period indirect taxes in Brazil (b) Adjusted EBITDA for the trailing 12-month period ScanSource, Inc. Earnings Infographic Q1 FY2027 SUPPORTING MATERIALS AND RECONCILIATIONS FOR NON-GAAP FINANCIAL INFORMATION scansource.com 10 November 5, 2026
Working Capital, 5-Quarter Summary ($ in thousands) Q1 FY27 Q4 FY26 Q3 FY26 Q2 FY26 Q1 FY26 Accounts receivable (Q/E) $ 815,297 $ 769,750 $ 628,442 $ 605,411 $ 557,071 Days sales outstanding in receivables 76 73 74 71 68 Inventory (Q/E) $ 547,834 $ 522,350 $ 486,628 $ 490,259 $ 505,339 Inventory turns 6.3 6.6 5.4 5.3 5.1 Accounts payable (Q/E) $ 774,677 $ 753,275 $ 646,650 $ 576,662 $ 529,578 Paid for inventory days (a) (12.4) (12.0) (6.6) 3.1 12.4 Working capital (Q/E) (AR+INV-AP) $ 588,454 $ 538,825 $ 468,420 $ 519,008 $ 532,832 Cash conversion cycle 64 61 67 74 80 (a) Paid for inventory days represent Q/E inventory days less Q/E accounts payable days. ScanSource, Inc. Earnings Infographic Q1 FY2027 SUPPORTING MATERIALS AND RECONCILIATIONS FOR NON-GAAP FINANCIAL INFORMATION scansource.com 11 February 8, 2022
Operating Income, Net Income, EPS & Other - QTR ($ in thousands, except for share data) Quarter ended September 30, 2026 Reported GAAP measure Intangible amortization expense Acquisition costs (a) Restructuring costs Change in fair value of contingent consideration Cyberattack restoration costs Legal settlement Non-GAAP measure SG&A expenses $ 96,509 $ — $ (4,389) $ — $ — $ — $ — $ 92,120 Operating income 12,393 4,662 4,389 1,653 (147) — — 22,950 Pre-tax income 11,919 4,662 4,389 1,653 (147) — — 22,476 Net income 8,691 3,499 4,389 1,241 (110) — — 17,710 Diluted EPS $ 0.42 $ 0.17 $ 0.21 $ 0.06 $ (0.01) $ — $ — $ 0.86 Quarter ended June 30, 2026 Reported GAAP measure Intangible amortization expense Acquisition costs (a) Restructuring costs Change in fair value of contingent consideration Cyberattack restoration costs Legal settlement Non-GAAP measure SG&A expenses $ 81,722 $ — $ (270) $ — $ — $ (23) $ (921) $ 80,508 Operating income 31,737 4,031 270 1,766 (890) 23 921 37,858 Pre-tax income 33,274 4,031 270 1,766 (890) 23 921 39,395 Net income 25,618 3,026 270 1,326 (668) 17 691 30,280 Diluted EPS $ 1.24 $ 0.15 $ 0.01 $ 0.06 $ (0.03) $ — $ 0.03 $ 1.46 (a) Acquisition costs are generally nondeductible for tax purposes. ScanSource, Inc. Earnings Infographic Q1 FY2027 SUPPORTING MATERIALS AND RECONCILIATIONS FOR NON-GAAP FINANCIAL INFORMATION scansource.com 12 November 5, 2026
Operating Income, Net Income, EPS & Other - QTR, continued ($ in thousands, except for share data) Quarter ended March 31, 2026 Reported GAAP measure Intangible amortization expense Acquisition costs (a) Change in fair value of contingent consideration Tax recovery Cyberattack restoration costs Insurance recovery Non-GAAP measure SG&A expenses $ 78,066 $ — $ (142) $ — $ — $ (16) $ — $ 77,908 Operating income 23,120 4,001 142 440 — 16 — 27,719 Pre-tax income 24,052 4,001 142 440 — 16 — 28,651 Net income 16,885 3,003 142 330 — 12 — 20,372 Diluted EPS $ 0.78 $ 0.14 $ 0.01 $ 0.02 $ — $ — $ — $ 0.94 Quarter ended December 31, 2025 Reported GAAP measure Intangible amortization expense Acquisition costs (a) Change in fair value of contingent consideration Tax recovery Cyberattack restoration costs Insurance recovery Non-GAAP measure SG&A expenses $ 78,114 $ — $ (593) $ — $ 789 $ (53) $ — $ 78,257 Operating income 17,868 4,285 593 1,209 (789) 53 — 23,219 Pre-tax income 19,421 4,285 593 1,209 (789) 53 (838) 23,934 Net income 16,493 3,199 593 907 (2,991) 39 (629) 17,611 Diluted EPS $ 0.75 $ 0.14 $ 0.03 $ 0.04 $ (0.14) $ — $ (0.03) $ 0.80 (a) Acquisition costs are generally nondeductible for tax purposes. ScanSource, Inc. Earnings Infographic Q1 FY2027 SUPPORTING MATERIALS AND RECONCILIATIONS FOR NON-GAAP FINANCIAL INFORMATION scansource.com 13 November 5, 2026
Operating Income, Net Income, EPS & Other - QTR, continued ($ in thousands, except for share data) Quarter ended September 30, 2025 Reported GAAP measure Intangible amortization expense Acquisition costs (a) Change in fair value of contingent consideration Tax recovery Cyberattack restoration costs Insurance recovery Non-GAAP measure SG&A expenses $ 75,275 $ — $ (261) $ — $ — $ (29) $ — $ 74,985 Operating income 25,903 4,404 261 314 — 29 — 30,911 Pre-tax income 26,996 4,404 261 314 — 29 — 32,004 Net income 19,878 3,289 261 236 — 21 — 23,685 Diluted EPS $ 0.89 $ 0.15 $ 0.01 $ 0.01 $ — $ — $ — $ 1.06 (a) Acquisition costs are generally nondeductible for tax purposes. ScanSource, Inc. Earnings Infographic Q1 FY2027 SUPPORTING MATERIALS AND RECONCILIATIONS FOR NON-GAAP FINANCIAL INFORMATION scansource.com 14 November 5, 2026