Ingram Micro Holding Corp INGM
Ingram Micro is a leading solutions provider by revenue and/or by global footprint for the global information technology ("IT") ecosystem helping power the world's leading technology brands. With our vast infrastructure and focus on client and endpoint solutions, advanced solutions offerings, cloud-based and other solutions, we enable our business partners to scale and operate more efficiently in the markets they serve. We are at the center of the technology ecosystem and deliver customized solutions to our vendor and reseller partners, enabling them to provide excellent business outcomes to the end-user companies and consumers they serve. Through our global reach, our industry-leading business-to-business ("B2B") platform, and our broad portfolio of products, professional services offerings and software, cloud and digital solutions, we remove complexity and maximize the value of the technology products our partners make, sell or use, providing the world more ways to realize the promise of technology. While many commercial markets remain economically volatile around the globe, our business remains well-positioned to benefit from technology megatrends, including cloud migration, enhanced security needs, automation and robotics, artificial intelligence ("AI") and machine learning ("ML") enabling Agentic AI, hyperconnected ecosystems, hybrid work and Internet-of-Things ("IoT"). Our business is organized into four reportable segments based on the different geographic regions in which we operate: North America; Europe, Middle East and Africa ("EMEA"); Asia-Pacific; and Latin America.
Valuation FY2025 figures against the last close
Where the revenue comes from as reported in the latest 10-K
Revenue by geography
- Outside of the United States, China, and India
- United States
- China
- India
| Region | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Outside of the United States, China, and India | $23.57B | $22.41B | $22.65B |
| United States | $18.03B | $16.37B | $17.30B |
| China | $5.91B | $4.30B | $3.52B |
| India | $5.05B | $4.90B | $4.57B |
As the company reported it, from the “Segment Information - Schedule of Net Sales (Details)” note of its latest 10-K. Every figure here has been checked against the total revenue the same filing reported. Regions are the filer's own and are not mapped onto a standard list — one company's “Americas” and another's “United States” are different areas, and making them look comparable would mean making at least one of them wrong. Slices under 1% are folded into “Other”.
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | $52.56B | $47.98B | $48.04B | $50.82B | — |
| Cost of revenue | $49.05B | $44.54B | $44.49B | $47.13B | — |
| Gross profit | $3.50B | $3.44B | $3.55B | $3.69B | — |
| SG&A | $2.61B | $2.59B | $2.58B | $2.72B | — |
| Total operating expenses | $2.63B | $2.63B | $2.60B | $444.5M | — |
| Operating income | $876.9M | $817.9M | $944.3M | $3.25B | — |
| Interest expense | $302.6M | $338.4M | $380.2M | $320.2M | — |
| Pre-tax income | $530.8M | $445.9M | $522.5M | $2.81B | — |
| Income tax | $202.9M | $181.6M | $169.8M | $420.1M | — |
| Net income | $327.9M | $264.2M | $352.7M | $2.39B | — |
| EPS, basic | 1.40 | 1.18 | 1.59 | 10.77 | — |
| EPS, diluted | 1.39 | 1.18 | 1.59 | 10.77 | — |
| Shares, diluted (wtd. avg.) | 235.4M | 224.7M | 222.4M | 222.4M | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash and equivalents | $1.86B | $918.4M | $948.5M | $1.32B | $1.23B |
| Receivables | $10.55B | $9.45B | $8.99B | — | — |
| Inventory | $4.97B | $4.70B | $4.66B | — | — |
| Total current assets | $18.24B | $15.80B | $15.35B | — | — |
| Property, plant and equipment | $531.9M | $482.5M | $452.6M | — | — |
| Goodwill | $854.7M | $833.7M | $851.8M | $844.7M | — |
| Other intangibles | $711.8M | $772.6M | $880.4M | — | — |
| Total assets | $21.24B | $18.78B | $18.42B | — | — |
| Accounts payable | $11.96B | $10.01B | $9.23B | — | — |
| Short-term debt | $449.6M | $184.9M | $265.7M | — | — |
| Total current liabilities | $13.68B | $11.31B | $10.66B | — | — |
| Long-term debt | $2.75B | $3.17B | $3.66B | — | — |
| Total liabilities | $17.00B | $15.05B | $14.91B | — | — |
| Retained earnings | $1.59B | $1.34B | $1.08B | — | — |
| Total equity | $4.25B | $3.73B | $3.51B | $3.06B | $2.69B |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Operating cash flow | $916.1M | $333.8M | $58.8M | -$361.1M | — |
| Depreciation and amortisation | $197.2M | $189.3M | $184.1M | $197.1M | — |
| Stock-based compensation | $21.1M | $34.1M | $0 | $0 | — |
| Capital expenditure | $130.8M | $142.7M | $201.5M | $135.8M | — |
| Investing cash flow | $267.6M | $105.5M | -$17.7M | $3.03B | — |
| Financing cash flow | -$306.2M | -$391.3M | -$477.9M | -$2.47B | — |
| Dividends paid | $78.4M | $6.2M | $10.5M | $1.75B | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001628280-26-013588.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | — | $50.82B | $48.04B | $47.98B | $52.56B |
| Gross profit | — | $3.69B | $3.55B | $3.44B | $3.50B |
| Net income | — | $2.39B | $352.7M | $264.2M | $327.9M |
Recent filings and events
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- Other event Item 8.01
- Results announced Item 2.02
- Other event Item 8.01
- Material agreement signed Item 1.01
- Other event Item 8.01
- Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
- Results announced Item 2.02
- Other event Item 8.01
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 5045
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| SNX | TD SYNNEX CORP | $19.78B | 24.9x | 6.9% |
| PLUS | EPLUS INC | $2.49B | 19.0x | 22.1% |
| CNXN | PC CONNECTION INC | $2.24B | 27.1x | 2.5% |
| SCSC | SCANSOURCE, INC. | $1.23B | 16.8x | 6.1% |
| CLMB | Climb Global Solutions, Inc. | $612.8M | 7.1x | 40.1% |
| CGTL | Creative Global Technology Holdings Ltd | — | — | -40.6% |
| PN | PN Smart Energy Ltd | — | — | 27.0% |