
Pc Connection (CNXN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
759.7M
Gross Profit
137.8M
18.13%
Operating Income
30.9M
4.06%
Net Income
24.8M
3.26%
EPS (Diluted)
$0.97
Balance Sheet Metrics
Total Assets
1.2B
Total Liabilities
370.5M
Shareholders Equity
877.0M
Debt to Equity
0.42
Cash Flow Metrics
Operating Cash Flow
-57.8M
Free Cash Flow
-54.1M
Revenue & Profitability Trend
Pc Connection Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.8B | 2.9B | 3.1B | 2.9B | 2.6B |
Cost of Goods Sold | 2.3B | 2.3B | 2.6B | 2.4B | 2.2B |
Gross Profit | 519.8M | 511.7M | 526.2M | 464.6M | 418.8M |
Gross Margin % | 18.6% | 18.0% | 16.8% | 16.1% | 16.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 401.7M | 385.0M | 385.0M | 347.6M | 345.7M |
Other Operating Expenses | 7.6M | 8.2M | 8.6M | 8.3M | - |
Total Operating Expenses | 409.3M | 393.2M | 393.6M | 355.9M | 345.7M |
Operating Income | 97.5M | 105.8M | 120.6M | 96.5M | 73.1M |
Operating Margin % | 3.5% | 3.7% | 3.9% | 3.3% | 2.8% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | 168.0K |
Interest Expense | - | - | - | - | 107.0K |
Other Non-Operating Income | 1.3M | 7.3M | 1.1M | 5.0K | 130.0K |
Pre-tax Income | 117.5M | 113.1M | 121.6M | 96.5M | 73.2M |
Income Tax | 30.4M | 29.8M | 32.4M | 26.6M | 17.4M |
Effective Tax Rate % | 25.9% | 26.4% | 26.7% | 27.6% | 23.8% |
Net Income | 87.1M | 83.3M | 89.2M | 69.9M | 55.8M |
Net Margin % | 3.1% | 2.9% | 2.9% | 2.4% | 2.2% |
Key Metrics | |||||
EBITDA | 110.9M | 121.2M | 132.6M | 108.7M | 87.7M |
EPS (Basic) | $3.31 | $3.17 | $3.40 | $2.67 | $2.13 |
EPS (Diluted) | $3.29 | $3.15 | $3.37 | $2.65 | $2.12 |
Basic Shares Outstanding | 26322000 | 26287000 | 26279000 | 26196000 | 26157000 |
Diluted Shares Outstanding | 26322000 | 26287000 | 26279000 | 26196000 | 26157000 |
Income Statement Trend
Pc Connection Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 178.3M | 145.0M | 122.9M | 108.3M | 95.7M |
Short-term Investments | 264.3M | 152.2M | 0 | - | - |
Accounts Receivable | 557.9M | 556.5M | 561.9M | 569.0M | 553.8M |
Inventory | 95.1M | 124.2M | 208.7M | 206.6M | 140.9M |
Other Current Assets | 15.4M | 16.1M | 11.9M | 10.0M | 11.4M |
Total Current Assets | 1.2B | 1.0B | 953.8M | 932.4M | 859.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 3.1M | 4.3M | 7.6M | 9.6M | 12.8M |
Goodwill | 149.4M | 150.6M | 151.9M | 153.1M | 154.3M |
Intangible Assets | 2.2M | 3.4M | 4.6M | 5.9M | 7.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.1M | 1.7M | 1.1M | 910.0K | 1.3M |
Total Non-Current Assets | 132.5M | 139.7M | 146.0M | 151.0M | 156.4M |
Total Assets | 1.3B | 1.2B | 1.1B | 1.1B | 1.0B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 300.2M | 263.7M | 232.6M | 281.8M | 266.8M |
Short-term Debt | 1.8M | 1.7M | 3.2M | 3.4M | 3.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 11.6M | 11.6M | 15.2M | 14.5M | 8.4M |
Total Current Liabilities | 371.2M | 328.0M | 310.5M | 374.6M | 342.3M |
Non-Current Liabilities | |||||
Long-term Debt | 1.6M | 3.2M | 5.0M | 6.8M | 9.6M |
Deferred Tax Liabilities | 15.1M | 15.8M | 18.0M | 19.3M | 18.5M |
Other Non-Current Liabilities | 516.0K | 624.0K | 170.0K | 211.0K | 8.6M |
Total Non-Current Liabilities | 17.2M | 19.6M | 23.1M | 26.3M | 36.8M |
Total Liabilities | 388.4M | 347.6M | 333.7M | 400.9M | 379.0M |
Equity | |||||
Common Stock | 294.0K | 293.0K | 291.0K | 290.0K | 289.0K |
Retained Earnings | 837.5M | 760.9M | 686.0M | 605.8M | 562.1M |
Treasury Stock | 64.0M | 51.4M | 45.9M | 45.9M | 45.9M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 911.0M | 840.8M | 766.2M | 682.5M | 636.3M |
Key Metrics | |||||
Total Debt | 3.4M | 4.9M | 8.2M | 10.2M | 13.6M |
Working Capital | 795.6M | 720.7M | 643.3M | 557.8M | 516.7M |
Balance Sheet Composition
Pc Connection Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 87.1M | 83.3M | 89.2M | 69.9M | 55.8M |
Depreciation & Amortization | 13.0M | 12.7M | 12.0M | 12.2M | 13.6M |
Stock-Based Compensation | 8.5M | 7.0M | 5.7M | 4.2M | 2.7M |
Working Capital Changes | 59.7M | 116.6M | -57.3M | -51.8M | -48.1M |
Operating Cash Flow | 167.5M | 217.4M | 48.2M | 35.3M | 21.2M |
Investing Activities | |||||
Capital Expenditures | -7.6M | -9.6M | -9.1M | -10.2M | -11.0M |
Acquisitions | - | - | - | - | - |
Investment Purchases | -358.3M | -150.6M | 0 | 0 | - |
Investment Sales | 250.6M | - | - | - | - |
Investing Cash Flow | -115.3M | -160.2M | -9.1M | -8.7M | -11.0M |
Financing Activities | |||||
Share Repurchases | -12.4M | -5.4M | 0 | 0 | -10.2M |
Dividends Paid | -10.5M | -8.4M | -8.9M | -34.6M | -8.4M |
Debt Issuance | - | - | - | - | - |
Debt Repayment | -26.1M | -88.2M | -36.5M | 0 | 0 |
Financing Cash Flow | -52.4M | -105.0M | -47.7M | -36.4M | -20.0M |
Free Cash Flow | 166.3M | 188.4M | 25.8M | 47.5M | 25.1M |
Net Change in Cash | -206.0K | -47.8M | -8.5M | -9.8M | -9.8M |
Cash Flow Trend
Pc Connection Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
18.76
Forward P/E
16.33
Price to Book
1.77
Price to Sales
0.54
PEG Ratio
-18.57
Profitability Ratios
Profit Margin
2.97%
Operating Margin
4.07%
Return on Equity
9.78%
Return on Assets
4.95%
Financial Health
Current Ratio
3.09
Debt to Equity
0.29
Beta
0.72
Per Share Data
EPS (TTM)
$3.29
Book Value per Share
$34.84
Revenue per Share
$111.26
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
cnxn | 1.6B | 18.76 | 1.77 | 9.78% | 2.97% | 0.29 |
TD Synnex | 12.1B | 17.12 | 1.44 | 8.91% | 1.21% | 49.22 |
Arrow Electronics | 6.4B | 14.05 | 1.01 | 7.65% | 1.64% | 44.02 |
ScanSource | 942.5M | 15.00 | 1.06 | 7.32% | 2.27% | 16.62 |
Climb Global | 571.9M | 25.70 | 5.34 | 23.89% | 3.82% | 2.20 |
Avnet | 4.4B | 14.59 | 0.90 | 6.42% | 1.43% | 57.98 |
Financial data is updated regularly. All figures are in the company's reporting currency.