Fair Isaac (FICO) Financials

$1,932.32 +43.87 (+2.32%)

As of 03:58 PM Eastern

Annual Income Statements for Fair Isaac

This table shows Fair Isaac's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Income / (Loss) Attributable to Common Shareholders	87	109	133	126	192	236	392	374	429	513
Consolidated Net Income / (Loss)	87	109	133	126	192	236	392	374	429	513
Net Income / (Loss) Continuing Operations	87	109	133	126	192	236	392	374	429	513
Total Pre-Tax Income	109	145	156	157	216	257	473	471	554	642
Total Operating Income	138	170	182	175	254	296	505	542	643	734
Total Gross Profit	839	881	647	687	823	933	984	1,075	1,203	1,369
Total Revenue	839	881	935	1,000	1,160	1,295	1,317	1,377	1,514	1,718
Operating Revenue	839	881	935	1,000	1,160	1,295	1,317	1,377	1,514	1,718
Total Cost of Revenue	0.00	0.00	288	313	337	361	332	302	311	348
Operating Cost of Revenue	-	-	288	313	337	361	332	302	311	348
Total Operating Expenses	701	712	465	512	570	637	479	533	560	636
Selling, General & Admin Expense	300	329	337	377	414	421	396	384	401	463
Research & Development Expense	99	104	111	128	149	166	171	147	160	172
Amortization Expense	14	14	13	6.59	6.13	4.99	3.26	2.06	1.10	0.92
Other Operating Expenses / (Income)	271	265	-	-	-	-	-100	0.00	-1.94	0.00
Total Other Income / (Expense), net	-28	-25	-26	-18	-37	-39	-32	-71	-89	-92
Interest Expense	29	27	26	31	40	42	40	69	96	106
Other Income / (Expense), net	0.88	1.61	-0.09	13	2.28	3.21	7.75	-2.14	6.34	14
Income Tax Expense	23	35	23	30	24	21	81	98	124	129
Basic Earnings per Share	$2.75	$3.52	$4.32	$4.26	$6.63	$8.13	$13.65	$14.34	$17.18	$20.78
Weighted Average Basic Shares Outstanding	31.40M	31.13M	30.86M	29.71M	28.98M	29.07M	28.73M	26.04M	24.99M	24.68M
Diluted Earnings per Share	$2.65	$3.39	$4.14	$4.06	$6.34	$7.90	$13.40	$14.18	$16.93	$20.45
Weighted Average Diluted Shares Outstanding	32.61M	32.31M	32.25M	31.18M	30.29M	29.93M	29.26M	26.35M	25.37M	25.08M
Weighted Average Basic & Diluted Shares Outstanding	31.50M	31.10M	30.80M	29.70M	29.10M	-	27.36M	24.98M	24.71M	24.35M

This table shows Fair Isaac's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Net Income / (Loss) Attributable to Common Shareholders	94	91	98	102	129	101	121	130	126	136	153
Consolidated Net Income / (Loss)	94	91	98	102	129	101	121	130	126	136	153
Net Income / (Loss) Continuing Operations	94	91	98	102	129	101	121	130	126	136	153
Total Pre-Tax Income	121	113	118	137	158	140	131	173	167	171	150
Total Operating Income	141	134	140	160	177	166	151	195	190	197	180
Total Gross Profit	270	266	268	300	327	307	299	347	360	364	353
Total Revenue	349	349	345	380	399	390	382	434	448	454	440
Operating Revenue	349	349	345	380	399	390	382	434	448	454	440
Total Cost of Revenue	79	82	77	80	72	83	83	87	88	90	87
Operating Cost of Revenue	79	82	77	80	72	83	83	87	88	90	87
Total Operating Expenses	130	132	128	141	150	141	147	152	169	167	173
Selling, General & Admin Expense	93	96	93	100	108	99	104	111	125	123	128
Research & Development Expense	36	36	37	40	41	42	43	41	44	44	45
Amortization Expense	0.53	0.44	0.28	0.28	0.28	0.28	0.28	0.28	0.28	0.09	0.00
Total Other Income / (Expense), net	-20	-21	-22	-22	-19	-25	-21	-22	-23	-26	-29
Interest Expense	19	21	23	24	25	24	24	26	27	29	29
Other Income / (Expense), net	-1.00	-0.21	0.36	1.61	5.30	-0.93	3.39	3.99	3.94	2.72	0.09
Income Tax Expense	27	22	20	36	29	39	9.53	43	41	36	-2.40
Basic Earnings per Share	$3.65	$3.57	$3.90	$4.04	$5.16	$4.08	$4.89	$5.23	$5.12	$5.54	$6.26
Weighted Average Basic Shares Outstanding	25.63M	26.04M	25.05M	25.12M	24.96M	24.99M	24.76M	24.82M	24.65M	24.68M	24.38M
Diluted Earnings per Share	$3.61	$3.53	$3.84	$4.00	$5.08	$4.01	$4.80	$5.16	$5.05	$5.44	$6.14
Weighted Average Diluted Shares Outstanding	25.87M	26.35M	25.44M	25.42M	25.34M	25.37M	25.22M	25.15M	25.02M	25.08M	24.83M
Weighted Average Basic & Diluted Shares Outstanding	25.25M	24.98M	25.15M	24.99M	24.86M	24.71M	24.85M	24.71M	24.52M	24.35M	24.42M

This table details how cash moves in and out of Fair Isaac's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Change in Cash & Equivalents	-19	-10	30	-16	16	51	38	-62	3.58	14
Net Cash From Operating Activities	147	210	226	223	260	365	424	509	469	633
Net Cash From Continuing Operating Activities	147	210	226	223	260	365	424	509	469	633
Net Income / (Loss) Continuing Operations	87	109	133	126	192	236	392	374	429	513
Consolidated Net Income / (Loss)	87	109	133	126	192	236	392	374	429	513
Depreciation Expense	34	32	36	30	32	30	26	20	15	14
Non-Cash Adjustments To Reconcile Net Income	60	82	63	64	84	148	25	144	136	154
Changes in Operating Assets and Liabilities, net	-34	-13	-6.86	2.17	-48	-50	-19	-28	-111	-48
Net Cash From Investing Activities	-82	-28	-21	-14	-43	-25	138	-5.67	-16	-28
Net Cash From Continuing Investing Activities	-82	-28	-21	-14	-43	-25	138	-5.67	-16	-28
Purchase of Property, Plant & Equipment	-25	-22	-20	-31	-24	-22	-7.57	-6.03	-4.24	-26
Purchase of Investments	-	0.00	-0.78	-6.05	-6.40	-6.12	-9.04	-9.96	-11	-18
Sale and/or Maturity of Investments	-	0.00	0.00	23	3.48	3.47	7.24	8.06	5.03	16
Other Investing Activities, net	0.08	0.04	-	0.00	0.00	0.06	-0.21	2.26	-6.13	0.00
Net Cash From Financing Activities	-72	-190	-181	-219	-200	-289	-524	-547	-455	-593
Net Cash From Continuing Financing Activities	-72	-190	-181	-219	-200	-289	-524	-547	-455	-593
Repayment of Debt	-187	-159	-156	-670	-169	-605	-260	-997	-402	-603
Repurchase of Common Equity	-131	-138	-188	-343	-229	-235	-874	-1,104	-406	-822
Issuance of Debt	249	122	190	827	229	613	682	1,589	407	947
Issuance of Common Equity	18	18	14	11	23	42	21	16	22	25
Other Financing Activities, net	-19	-30	-40	-44	-54	-105	-92	-51	-77	-141
Effect of Exchange Rate Changes	-11	-2.83	5.28	-5.90	-1.14	-	-0.14	-19	5.62	1.84
Cash Interest Paid	30	27	26	26	40	38	38	57	97	106
Cash Income Taxes Paid	34	11	31	13	19	10	71	65	153	134

This table details how cash moves in and out of Fair Isaac's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Net Change in Cash & Equivalents	-19	-22	6.65	-2.09	25	-26	24	-25	20	-5.38	34
Net Cash From Operating Activities	117	145	92	90	123	164	122	71	213	226	194
Net Cash From Continuing Operating Activities	117	145	92	90	123	164	122	71	213	226	193
Net Income / (Loss) Continuing Operations	94	91	98	102	129	101	121	130	126	136	153
Consolidated Net Income / (Loss)	94	91	98	102	129	101	121	130	126	136	153
Depreciation Expense	5.16	4.65	4.28	4.01	3.35	3.00	2.82	3.35	3.83	3.82	3.54
Amortization Expense	-	-	-	-	-	-	-	-	-	-	2.84
Non-Cash Adjustments To Reconcile Net Income	38	36	32	29	35	39	33	35	45	41	41
Changes in Operating Assets and Liabilities, net	-19	14	-42	-45	-45	21	-35	-97	38	46	-7.18
Net Cash From Investing Activities	-0.76	-1.25	-11	-1.30	-1.09	-2.98	-2.42	-9.62	-8.39	-7.56	-8.94
Net Cash From Continuing Investing Activities	-0.76	-1.25	-11	-1.30	-1.09	-2.98	-2.42	-9.62	-8.39	-7.56	-8.94
Purchase of Property, Plant & Equipment	-1.94	-0.80	-0.85	-1.53	-0.79	-1.07	-1.36	-9.42	-7.65	-7.12	-7.17
Purchase of Investments	-2.04	-1.94	-4.56	-3.46	-0.63	-1.98	-14	-2.60	-1.03	-0.51	-2.15
Sale and/or Maturity of Investments	3.22	1.49	2.39	2.24	0.34	0.06	13	2.40	0.28	0.08	0.38
Net Cash From Financing Activities	-127	-157	-80	-94	-98	-184	-100	-83	-182	-228	-144
Net Cash From Continuing Financing Activities	-127	-157	-80	-94	-98	-184	-100	-83	-182	-228	-144
Repayment of Debt	-49	-133	-103	-56	-107	-137	-71	-5.15	-464	-62	-64
Repurchase of Common Equity	-287	-56	-75	-109	-101	-120	-72	-172	-255	-324	-163
Issuance of Debt	210	29	169	59	111	68	170	85	540	152	275
Issuance of Common Equity	-	4.91	2.00	13	0.40	6.58	4.50	10	0.74	9.33	3.26
Other Financing Activities, net	-1.18	-1.92	-73	-0.81	-1.77	-1.23	-132	-1.88	-3.44	-3.30	-196
Other Net Changes in Cash	-	-	-	-	-	-	-	-	-	-	-7.25
Cash Interest Paid	31	5.15	38	9.07	39	11	38	12	41	15	44
Cash Income Taxes Paid	15	19	13	59	34	46	4.93	49	44	36	22

This table presents Fair Isaac's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	1,230	1,221	1,256	1,330	1,606	1,606	1,568	1,442	1,575	1,718
Total Current Assets	287	268	311	396	534	534	551	485	556	617
Cash & Equivalents	86	76	106	90	157	157	195	133	137	151
Accounts Receivable	159	168	169	267	334	334	312	322	388	427
Prepaid Expenses	42	24	37	40	43	43	44	29	32	40
Plant, Property, & Equipment, net	38	45	41	49	46	46	28	18	11	0.00
Total Noncurrent Assets	905	908	904	885	1,026	1,025	989	940	1,008	1,100
Long-Term Investments	21	22	26	20	27	26	33	26	33	45
Goodwill	815	798	804	801	812	812	788	761	773	783
Noncurrent Deferred & Refundable Income Taxes	15	48	47	14	15	15	21	12	59	87
Other Noncurrent Operating Assets	7.56	6.35	5.67	36	163	163	143	139	141	186
Total Liabilities & Shareholders' Equity	1,230	1,221	1,256	1,330	1,606	1,606	1,568	1,442	1,575	1,718
Total Liabilities	793	774	829	1,043	1,275	1,275	1,679	2,244	2,263	2,681
Total Current Liabilities	244	246	327	474	415	415	559	331	368	380
Short-Term Debt	92	77	142	235	95	95	250	30	50	15
Accounts Payable	20	23	20	20	23	23	21	17	19	22
Accrued Expenses	31	28	32	31	63	63	80	66	59	80
Current Deferred Revenue	47	47	55	103	115	115	105	120	137	157
Current Employee Benefit Liabilities	54	71	78	84	118	118	104	98	102	106
Total Noncurrent Liabilities	549	528	502	569	861	861	1,120	1,913	1,896	2,300
Long-Term Debt	549	528	502	569	739	739	1,009	1,824	1,812	2,194
Other Noncurrent Operating Liabilities	-	-	-	-	121	121	110	89	84	106
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	437	447	427	287	331	331	-111	-802	-688	-963
Total Preferred & Common Equity	437	447	427	287	331	331	-111	-802	-688	-963
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	437	447	427	287	331	331	-111	-802	-688	-963
Common Stock	1,153	1,189	1,196	1,211	1,219	1,219	1,238	1,300	1,351	1,367
Retained Earnings	1,368	1,471	1,598	1,765	2,193	2,193	2,585	2,959	3,388	3,901
Treasury Stock	-2,034	-2,137	-2,301	-2,612	-2,998	-2,998	-3,858	-4,936	-5,325	-6,139
Accumulated Other Comprehensive Income / (Loss)	-51	-77	-66	-76	-83	-83	-76	-125	-102	-92

This table presents Fair Isaac's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Total Assets	1,457	1,442	1,459	1,502	1,585	1,575	1,594	1,703	1,709	1,718	1,707
Total Current Assets	473	485	484	521	575	556	565	641	631	617	596
Cash & Equivalents	155	133	140	138	163	137	160	136	156	151	184
Accounts Receivable	286	322	308	338	384	388	367	469	438	427	351
Prepaid Expenses	32	29	36	45	28	32	37	37	37	40	61
Plant, Property, & Equipment, net	20	18	15	0.00	0.00	11	0.00	0.00	0.00	0.00	0.00
Total Noncurrent Assets	963	940	960	980	1,010	1,008	1,028	1,062	1,078	1,100	1,111
Long-Term Investments	27	26	28	30	33	33	38	43	44	45	46
Goodwill	773	761	771	774	777	773	777	776	777	783	776
Noncurrent Deferred & Refundable Income Taxes	18	12	21	31	50	59	64	72	78	87	93
Other Noncurrent Operating Assets	143	139	139	144	148	141	148	170	179	186	196
Total Liabilities & Shareholders' Equity	1,457	1,442	1,459	1,502	1,585	1,575	1,594	1,703	1,709	1,718	1,707
Total Liabilities	2,304	2,244	2,261	2,273	2,289	2,263	2,319	2,439	2,538	2,681	2,845
Total Current Liabilities	384	331	355	373	393	368	433	315	337	380	331
Short-Term Debt	130	30	100	107	115	50	153	15	15	15	15
Accounts Payable	17	17	17	14	17	19	19	19	22	22	23
Accrued Expenses	58	66	51	68	50	59	46	69	58	80	51
Current Deferred Revenue	98	120	127	118	127	137	147	144	149	157	165
Current Employee Benefit Liabilities	80	98	60	66	84	102	68	69	93	106	77
Total Noncurrent Liabilities	1,920	1,913	1,906	1,900	1,896	1,896	1,886	2,124	2,201	2,300	2,513
Long-Term Debt	1,827	1,824	1,821	1,818	1,815	1,812	1,809	2,029	2,105	2,194	2,406
Other Noncurrent Operating Liabilities	94	89	85	82	81	84	78	95	96	106	107
Commitments & Contingencies	0.00	0.00	0.00	-	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	-847	-802	-802	-771	-704	-688	-726	-736	-829	-963	-1,138
Total Preferred & Common Equity	-847	-802	-802	-771	-704	-688	-726	-736	-829	-963	-1,138
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	-847	-802	-802	-771	-704	-688	-726	-736	-829	-963	-1,138
Common Stock	1,270	1,300	1,245	1,282	1,313	1,351	1,239	1,282	1,321	1,367	1,202
Retained Earnings	2,868	2,959	3,056	3,158	3,287	3,388	3,509	3,639	3,765	3,901	4,053
Treasury Stock	-4,881	-4,936	-4,997	-5,110	-5,209	-5,325	-5,381	-5,559	-5,814	-6,139	-6,286
Accumulated Other Comprehensive Income / (Loss)	-104	-125	-106	-100	-95	-102	-93	-98	-102	-92	-108

This table displays calculated financial ratios and metrics derived from Fair Isaac's official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	6.31%	5.08%	6.08%	6.97%	15.99%	11.59%	1.70%	4.61%	9.90%	13.48%
EBITDA Growth	-11.34%	17.74%	7.62%	0.06%	31.59%	14.65%	63.51%	4.07%	18.38%	14.72%
EBIT Growth	-14.41%	23.71%	6.35%	3.39%	35.90%	16.95%	71.55%	5.27%	20.16%	15.17%
NOPAT Growth	-5.61%	17.91%	21.12%	-9.11%	59.51%	20.76%	53.86%	2.63%	15.97%	17.53%
Net Income Growth	-8.83%	26.53%	21.90%	-5.20%	51.90%	23.05%	65.85%	-4.73%	14.95%	19.43%
EPS Growth	-2.57%	27.92%	22.12%	-1.93%	56.16%	24.61%	69.62%	5.82%	19.39%	20.79%
Operating Cash Flow Growth	-16.15%	43.26%	7.31%	-1.15%	16.72%	40.16%	16.14%	20.21%	-7.96%	34.98%
Free Cash Flow Firm Growth	-75.65%	339.63%	15.80%	-41.34%	122.34%	25.35%	73.63%	-5.07%	-15.11%	39.20%
Invested Capital Growth	8.44%	-1.84%	-1.46%	4.46%	0.46%	-0.48%	-6.32%	-2.90%	12.43%	4.63%
Revenue Q/Q Growth	1.35%	0.35%	2.21%	30.35%	-38.43%	88.97%	-2.93%	1.04%	2.78%	3.88%
EBITDA Q/Q Growth	-6.00%	2.06%	10.73%	-3.52%	4.50%	4.59%	5.54%	3.15%	4.60%	4.95%
EBIT Q/Q Growth	-6.96%	2.02%	12.95%	-3.61%	5.07%	5.47%	6.12%	3.45%	4.98%	4.93%
NOPAT Q/Q Growth	-2.19%	-1.62%	8.55%	-12.20%	17.13%	0.98%	6.98%	3.32%	2.52%	6.57%
Net Income Q/Q Growth	-3.66%	-1.10%	10.89%	-8.99%	12.85%	1.96%	7.28%	1.35%	2.56%	7.16%
EPS Q/Q Growth	-2.21%	-0.59%	11.29%	-7.94%	13.01%	2.46%	8.06%	3.96%	2.92%	7.52%
Operating Cash Flow Q/Q Growth	-6.88%	-11.69%	10.63%	2.64%	15.76%	12.58%	-9.49%	11.63%	4.27%	10.94%
Free Cash Flow Firm Q/Q Growth	-45.67%	-15.31%	23.58%	-22.77%	123.01%	-7.59%	-4.89%	14.72%	0.80%	10.40%
Invested Capital Q/Q Growth	0.79%	3.47%	1.28%	2.25%	-6.39%	-4.10%	1.11%	-3.74%	-2.48%	-3.68%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	100.00%	100.00%	69.24%	68.71%	70.96%	72.10%	74.75%	78.06%	79.45%	79.73%
EBITDA Margin	20.54%	23.01%	23.35%	21.84%	24.78%	25.46%	40.93%	40.71%	43.86%	44.34%
Operating Margin	16.39%	19.24%	19.48%	17.53%	21.86%	22.86%	38.40%	39.38%	42.47%	42.71%
EBIT Margin	16.50%	19.42%	19.47%	18.82%	22.05%	23.11%	38.98%	39.23%	42.89%	43.53%
Profit (Net Income) Margin	10.31%	12.42%	14.27%	12.65%	16.56%	18.26%	29.78%	27.12%	28.37%	29.86%
Tax Burden Percent	79.19%	75.71%	85.37%	80.60%	88.92%	91.99%	82.87%	79.26%	77.56%	79.87%
Interest Burden Percent	78.94%	84.44%	85.84%	83.37%	84.46%	85.90%	92.19%	87.23%	85.28%	85.87%
Effective Tax Rate	20.81%	24.29%	14.63%	19.40%	11.08%	8.01%	17.13%	20.74%	22.44%	20.13%
Return on Invested Capital (ROIC)	11.66%	13.34%	16.42%	14.71%	22.91%	27.67%	44.07%	47.44%	52.57%	57.05%
ROIC Less NNEP Spread (ROIC-NNEP)	7.07%	9.70%	12.09%	12.25%	18.12%	22.35%	40.88%	43.30%	48.48%	53.10%
Return on Net Nonoperating Assets (RNNOA)	7.74%	11.43%	14.13%	20.72%	43.66%	48.49%	312.14%	-129.28%	-110.21%	-119.18%
Return on Equity (ROE)	19.40%	24.77%	30.55%	35.43%	66.57%	76.16%	356.21%	-81.84%	-57.64%	-62.13%
Cash Return on Invested Capital (CROIC)	3.56%	15.20%	17.89%	10.34%	22.46%	28.15%	50.59%	50.38%	40.87%	52.52%
Operating Return on Assets (OROA)	11.43%	13.97%	14.71%	14.56%	18.51%	19.68%	32.34%	35.90%	43.03%	45.41%
Return on Assets (ROA)	7.14%	8.93%	10.78%	9.78%	13.90%	15.56%	24.71%	24.82%	28.46%	31.14%
Return on Common Equity (ROCE)	19.40%	24.77%	30.55%	35.43%	66.57%	76.16%	356.21%	-81.84%	-57.64%	-62.13%
Return on Equity Simple (ROE_SIMPLE)	19.79%	24.49%	31.28%	44.00%	66.30%	71.41%	-353.41%	-46.58%	-62.41%	-53.27%
Net Operating Profit after Tax (NOPAT)	109	128	156	141	225	272	419	430	499	586
NOPAT Margin	12.98%	14.57%	16.63%	14.13%	19.43%	21.03%	31.82%	31.21%	32.94%	34.12%
Net Nonoperating Expense Percent (NNEP)	4.59%	3.64%	4.33%	2.46%	4.79%	5.32%	3.19%	4.14%	4.09%	3.95%
Cost of Revenue to Revenue	0.00%	0.00%	30.76%	31.29%	29.04%	27.90%	25.25%	21.94%	20.55%	20.27%
SG&A Expenses to Revenue	35.77%	37.32%	36.06%	37.69%	35.69%	32.52%	30.10%	27.87%	26.47%	26.95%
R&D to Revenue	11.78%	11.76%	11.86%	12.84%	12.89%	12.86%	13.01%	10.66%	10.57%	10.01%
Operating Expenses to Revenue	83.61%	80.76%	49.76%	51.18%	49.11%	49.24%	36.35%	38.68%	36.98%	37.01%
Earnings before Interest and Taxes (EBIT)	138	171	182	188	256	299	513	540	649	748
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	172	203	218	218	287	330	539	561	664	761
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	6.01	8.60	10.09	23.17	30.27	37.26	0.00	0.00	0.00	0.00
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	3.13	4.36	4.60	6.66	7.56	9.53	8.58	7.55	14.26	27.74
Price to Earnings (P/E)	30.38	35.11	32.26	52.66	45.65	52.18	28.81	27.85	50.28	92.92
Dividend Yield	0.09%	0.06%	0.06%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	3.29%	2.85%	3.10%	1.90%	2.19%	1.92%	3.47%	3.59%	1.99%	1.08%
Enterprise Value to Invested Capital (EV/IC)	3.26	4.56	5.13	7.49	9.60	13.23	13.41	13.55	23.19	47.28
Enterprise Value to Revenue (EV/Rev)	3.77	4.94	5.15	7.35	8.16	10.03	9.36	8.78	15.38	28.92
Enterprise Value to EBITDA (EV/EBITDA)	18.36	21.45	22.07	33.67	32.94	39.41	22.88	21.58	35.07	65.22
Enterprise Value to EBIT (EV/EBIT)	22.86	25.41	26.46	39.07	37.01	43.41	24.02	22.39	35.86	66.43
Enterprise Value to NOPAT (EV/NOPAT)	29.05	33.88	30.98	52.04	41.99	47.70	29.43	28.14	46.70	84.76
Enterprise Value to Operating Cash Flow (EV/OCF)	21.55	20.69	21.35	32.98	36.36	35.59	29.08	23.75	49.65	78.46
Enterprise Value to Free Cash Flow (EV/FCFF)	95.05	29.73	28.43	74.01	42.84	46.89	25.63	26.50	60.07	92.06
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	1.47	1.35	1.51	2.80	2.85	2.52	-11.35	-2.31	-2.71	-2.29
Long-Term Debt to Equity	1.26	1.18	1.18	1.98	2.09	2.23	-9.10	-2.27	-2.63	-2.28
Financial Leverage	1.09	1.18	1.17	1.69	2.41	2.17	7.64	-2.99	-2.27	-2.24
Leverage Ratio	2.72	2.77	2.84	3.62	4.79	4.90	14.42	-3.30	-2.03	-2.00
Compound Leverage Factor	2.14	2.34	2.43	3.02	4.04	4.21	13.29	-2.88	-1.73	-1.71
Debt to Total Capital	59.47%	57.51%	60.17%	73.67%	74.00%	71.59%	109.66%	176.25%	158.62%	177.24%
Short-Term Debt to Total Capital	8.53%	7.32%	13.26%	21.53%	19.56%	8.15%	21.78%	2.85%	4.26%	1.20%
Long-Term Debt to Total Capital	50.94%	50.19%	46.91%	52.14%	54.44%	63.44%	87.89%	173.40%	154.36%	176.04%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	40.53%	42.49%	39.83%	26.33%	26.00%	28.41%	-9.66%	-76.25%	-58.62%	-77.24%
Debt to EBITDA	3.72	2.98	2.95	3.68	2.87	2.53	2.34	3.31	2.80	2.90
Net Debt to EBITDA	3.10	2.50	2.35	3.18	2.42	1.98	1.91	3.02	2.55	2.64
Long-Term Debt to EBITDA	3.19	2.60	2.30	2.61	2.11	2.24	1.87	3.25	2.73	2.88
Debt to NOPAT	5.89	4.71	4.14	5.69	3.66	3.06	3.01	4.31	3.73	3.77
Net Debt to NOPAT	4.91	3.95	3.30	4.91	3.09	2.39	2.46	3.94	3.39	3.44
Long-Term Debt to NOPAT	5.04	4.11	3.23	4.03	2.69	2.72	2.41	4.24	3.63	3.74
Altman Z-Score	4.64	5.87	6.10	6.84	7.88	9.23	8.26	7.97	11.20	16.45
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.18	1.09	0.95	0.84	0.93	1.29	0.99	1.46	1.51	1.62
Quick Ratio	1.00	0.99	0.84	0.75	0.82	1.19	0.91	1.37	1.43	1.52
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	33	146	169	99	221	277	481	457	388	539
Operating Cash Flow to CapEx	587.11%	957.11%	1,138.01%	712.65%	1,085.65%	1,659.54%	0.00%	8,449.99%	11,067.15%	2,477.26%
Free Cash Flow to Firm to Interest Expense	1.14	5.49	6.57	3.17	5.56	6.57	12.00	6.62	4.06	5.11
Operating Cash Flow to Interest Expense	5.04	7.90	8.75	7.12	6.55	8.65	10.57	7.39	4.91	5.99
Operating Cash Flow Less CapEx to Interest Expense	4.18	7.07	7.98	6.12	5.95	8.13	14.06	7.30	4.86	5.75
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.69	0.72	0.76	0.77	0.84	0.85	0.83	0.92	1.00	1.04
Accounts Receivable Turnover	5.34	5.40	5.56	4.59	4.11	4.10	4.07	4.34	4.26	4.22
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	22.40	21.15	21.79	22.34	22.78	26.04	35.42	60.55	106.04	69.49
Accounts Payable Turnover	0.00	0.00	13.55	15.74	15.53	15.65	15.19	15.89	17.15	16.79
Days Sales Outstanding (DSO)	68.33	67.62	65.66	79.44	88.75	89.04	89.59	84.08	85.65	86.56
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	0.00	0.00	26.94	23.19	23.50	23.32	24.03	22.96	21.29	21.74
Cash Conversion Cycle (CCC)	68.33	67.62	38.71	56.24	65.26	65.72	65.56	61.12	64.37	64.81
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	972	954	940	982	986	982	920	893	1,004	1,050
Invested Capital Turnover	0.90	0.92	0.99	1.04	1.18	1.32	1.39	1.52	1.60	1.67
Increase / (Decrease) in Invested Capital	76	-18	-14	42	4.48	-4.72	-62	-27	111	47
Enterprise Value (EV)	3,163	4,350	4,817	7,355	9,467	12,987	12,327	12,099	23,281	49,665
Market Capitalization	2,628	3,843	4,304	6,661	8,771	12,336	11,296	10,404	21,589	47,652
Book Value per Share	$14.03	$14.48	$13.93	$9.86	$10.03	$11.42	($3.91)	($31.76)	($27.54)	($39.26)
Tangible Book Value per Share	($13.65)	($12.48)	($13.03)	($18.12)	($18.27)	($16.91)	($31.82)	($61.98)	($58.52)	($71.19)
Total Capital	1,078	1,052	1,071	1,092	1,115	1,166	1,148	1,052	1,174	1,246
Total Debt	641	605	644	804	825	834	1,259	1,854	1,862	2,209
Total Long-Term Debt	549	528	502	569	607	739	1,009	1,824	1,812	2,194
Net Debt	535	507	513	694	696	652	1,030	1,695	1,692	2,013
Capital Expenditures (CapEx)	25	22	20	31	24	22	-140	6.03	4.24	26
Debt-free, Cash-free Net Working Capital (DFCFNWC)	49	23	21	67	76	57	46	50	102	101
Debt-free Net Working Capital (DFNWC)	135	99	126	157	183	215	242	183	239	252
Net Working Capital (NWC)	43	22	-16	-78	-35	120	-8.23	153	189	237
Net Nonoperating Expense (NNE)	22	19	22	15	33	36	27	56	69	73
Net Nonoperating Obligations (NNO)	535	507	513	694	696	650	1,030	1,695	1,692	2,013
Total Depreciation and Amortization (D&A)	34	32	36	30	32	30	26	20	15	14
Debt-free, Cash-free Net Working Capital to Revenue	5.80%	2.57%	2.21%	6.75%	6.59%	4.42%	3.53%	3.63%	6.74%	5.91%
Debt-free Net Working Capital to Revenue	16.06%	11.18%	13.51%	15.75%	15.76%	16.57%	18.36%	13.31%	15.77%	14.68%
Net Working Capital to Revenue	5.09%	2.45%	-1.68%	-7.75%	-3.03%	9.24%	-0.63%	11.13%	12.47%	13.81%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$2.75	$3.52	$4.16	$4.79	$0.00	$0.00	$13.65	$14.34	$17.18	$20.78
Adjusted Weighted Average Basic Shares Outstanding	31.40M	31.13M	30.86M	29.71M	0.00	0.00	28.73M	26.04M	24.99M	24.68M
Adjusted Diluted Earnings per Share	$2.65	$3.39	$3.98	$4.57	$0.00	$0.00	$13.40	$14.18	$16.93	$20.45
Adjusted Weighted Average Diluted Shares Outstanding	32.61M	32.31M	32.25M	31.18M	0.00	0.00	29.26M	26.35M	25.37M	25.08M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	31.08M	30.94M	29.99M	28.96M	0.00	0.00	27.36M	24.98M	24.71M	24.35M
Normalized Net Operating Profit after Tax (NOPAT)	123	128	159	141	225	314	425	430	499	586
Normalized NOPAT Margin	14.70%	14.57%	17.04%	14.13%	19.43%	24.23%	32.32%	31.21%	32.94%	34.12%
Pre Tax Income Margin	13.02%	16.40%	16.72%	15.69%	18.63%	19.85%	35.94%	34.22%	36.58%	37.38%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	4.75	6.43	7.06	6.01	6.44	7.09	12.80	7.83	6.79	7.08
NOPAT to Interest Expense	3.74	4.82	6.03	4.51	5.67	6.46	10.45	6.23	5.22	5.55
EBIT Less CapEx to Interest Expense	3.89	5.60	6.29	5.01	5.83	6.57	16.29	7.75	6.75	6.84
NOPAT Less CapEx to Interest Expense	2.88	4.00	5.26	3.51	5.07	5.93	13.94	6.15	5.17	5.31
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	2.90%	2.27%	0.93%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	154.02%	128.73%	141.56%	270.87%	119.14%	99.50%	222.96%	295.60%	94.45%	160.23%

This table displays calculated financial ratios and metrics derived from Fair Isaac's official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	3.19%	4.24%	6.98%	6.46%	14.25%	11.75%	10.78%	14.08%	12.33%	16.44%	15.16%
EBITDA Growth	-29.13%	14.09%	18.60%	6.61%	28.25%	21.05%	8.69%	22.25%	6.65%	21.43%	18.03%
EBIT Growth	-29.46%	15.52%	20.24%	7.80%	30.60%	23.01%	9.98%	23.21%	6.50%	21.32%	16.07%
NOPAT Growth	-30.48%	14.91%	24.06%	-1.49%	32.84%	11.22%	20.73%	24.06%	-0.62%	30.48%	29.99%
Net Income Growth	-38.16%	5.81%	14.93%	-2.71%	37.71%	11.82%	23.99%	27.82%	-1.94%	33.79%	25.99%
EPS Growth	-30.31%	18.06%	24.27%	1.27%	40.72%	13.60%	25.00%	29.00%	-0.59%	35.66%	27.92%
Operating Cash Flow Growth	16.45%	57.84%	-25.98%	-26.75%	4.68%	13.27%	32.11%	-20.90%	73.97%	38.06%	58.86%
Free Cash Flow Firm Growth	-66.49%	-13.76%	-71.08%	-55.82%	-52.91%	-93.56%	-13.41%	-96.45%	92.99%	1,168.79%	207.70%
Invested Capital Growth	1.99%	-2.90%	5.97%	6.58%	10.97%	12.43%	9.05%	14.65%	5.95%	4.63%	1.49%
Revenue Q/Q Growth	-2.30%	-0.06%	-1.11%	10.26%	4.84%	-2.25%	-1.97%	13.55%	3.24%	1.33%	-3.05%
EBITDA Q/Q Growth	-6.67%	-4.27%	4.61%	14.07%	12.27%	-9.65%	-6.07%	28.31%	-2.06%	2.88%	-8.70%
EBIT Q/Q Growth	-6.73%	-4.06%	5.04%	14.69%	12.99%	-9.63%	-6.08%	28.48%	-2.33%	2.94%	-10.15%
NOPAT Q/Q Growth	-9.22%	-1.08%	8.04%	1.54%	22.41%	-17.18%	17.28%	4.34%	-1.95%	8.74%	16.84%
Net Income Q/Q Growth	-10.43%	-3.00%	7.66%	4.00%	26.79%	-21.23%	19.37%	7.21%	-2.73%	7.47%	12.41%
EPS Q/Q Growth	-8.61%	-2.22%	8.78%	4.17%	27.00%	-21.06%	19.70%	7.50%	-2.13%	7.72%	12.87%
Operating Cash Flow Q/Q Growth	-4.46%	23.64%	-36.17%	-2.85%	36.54%	33.78%	-25.56%	-41.83%	200.32%	6.16%	-14.34%
Free Cash Flow Firm Q/Q Growth	-29.97%	48.11%	-53.33%	-8.72%	-25.36%	-79.76%	527.89%	-96.25%	3,953.19%	33.07%	52.27%
Invested Capital Q/Q Growth	0.34%	-3.74%	6.53%	3.59%	4.47%	-2.48%	3.33%	8.91%	-3.46%	-3.68%	0.23%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	77.45%	76.35%	77.80%	79.01%	81.98%	78.75%	78.15%	79.96%	80.30%	80.26%	80.15%
EBITDA Margin	41.49%	39.74%	42.04%	43.49%	46.57%	43.05%	41.24%	46.61%	44.22%	44.89%	42.27%
Operating Margin	40.29%	38.47%	40.69%	42.01%	44.40%	42.52%	39.62%	44.91%	42.48%	43.45%	40.80%
EBIT Margin	40.01%	38.41%	40.80%	42.44%	45.73%	42.28%	40.50%	45.83%	43.36%	44.05%	40.83%
Profit (Net Income) Margin	26.79%	26.01%	28.31%	26.71%	32.30%	26.02%	31.69%	29.92%	28.19%	29.90%	34.67%
Tax Burden Percent	77.34%	80.19%	82.82%	73.87%	81.60%	72.21%	92.71%	75.14%	75.46%	79.17%	101.60%
Interest Burden Percent	86.59%	84.44%	83.80%	85.19%	86.54%	85.25%	84.39%	86.88%	86.16%	85.74%	83.58%
Effective Tax Rate	22.66%	19.81%	17.18%	26.13%	18.40%	27.79%	7.29%	24.86%	24.54%	20.83%	-1.60%
Return on Invested Capital (ROIC)	46.25%	46.88%	51.03%	46.25%	54.53%	48.99%	57.29%	51.20%	50.00%	57.52%	70.43%
ROIC Less NNEP Spread (ROIC-NNEP)	45.06%	45.64%	49.87%	45.26%	53.64%	47.92%	56.19%	50.28%	49.06%	56.42%	68.92%
Return on Net Nonoperating Assets (RNNOA)	-159.60%	-136.26%	-118.65%	-105.53%	-121.29%	-108.92%	-129.32%	-120.88%	-116.88%	-126.64%	-146.21%
Return on Equity (ROE)	-113.35%	-89.38%	-67.62%	-59.28%	-66.76%	-59.93%	-72.03%	-69.68%	-66.88%	-69.11%	-75.77%
Cash Return on Invested Capital (CROIC)	43.33%	50.38%	43.13%	40.79%	39.30%	40.87%	43.93%	38.44%	46.10%	52.52%	58.49%
Operating Return on Assets (OROA)	35.81%	35.15%	39.09%	40.40%	44.29%	42.41%	41.16%	45.88%	43.54%	45.95%	43.93%
Return on Assets (ROA)	23.98%	23.80%	27.13%	25.43%	31.27%	26.11%	32.20%	29.95%	28.31%	31.19%	37.30%
Return on Common Equity (ROCE)	-113.35%	-89.38%	-67.62%	-59.28%	-66.76%	-59.93%	-72.03%	-69.68%	-66.88%	-69.11%	-75.77%
Return on Equity Simple (ROE_SIMPLE)	-43.49%	0.00%	-48.15%	-49.74%	-59.47%	0.00%	-62.39%	-65.39%	-57.70%	0.00%	-47.82%
Net Operating Profit after Tax (NOPAT)	109	108	116	118	144	120	140	146	144	156	182
NOPAT Margin	31.16%	30.85%	33.70%	31.04%	36.23%	30.70%	36.73%	33.75%	32.06%	34.40%	41.46%
Net Nonoperating Expense Percent (NNEP)	1.19%	1.24%	1.17%	0.98%	0.90%	1.08%	1.10%	0.92%	0.95%	1.10%	1.51%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	11.35%	-	-	-	14.22%
Cost of Revenue to Revenue	22.55%	23.65%	22.20%	20.99%	18.02%	21.25%	21.85%	20.04%	19.70%	19.74%	19.85%
SG&A Expenses to Revenue	26.72%	27.57%	26.97%	26.34%	27.11%	25.49%	27.31%	25.56%	27.88%	27.05%	29.08%
R&D to Revenue	10.28%	10.18%	10.62%	10.59%	10.40%	10.67%	11.16%	9.42%	9.87%	9.74%	10.26%
Operating Expenses to Revenue	37.16%	37.88%	37.10%	37.00%	37.58%	36.23%	38.54%	35.04%	37.82%	36.81%	39.34%
Earnings before Interest and Taxes (EBIT)	140	134	141	161	182	165	155	199	194	200	180
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	145	139	145	165	186	168	158	202	198	204	186
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	7.63	7.55	10.68	12.42	13.73	14.26	18.55	19.36	22.25	27.74	27.30
Price to Earnings (P/E)	28.21	27.85	38.71	46.10	48.31	50.28	63.53	64.56	76.87	92.92	89.06
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Earnings Yield	3.55%	3.59%	2.58%	2.17%	2.07%	1.99%	1.57%	1.55%	1.30%	1.08%	1.12%
Enterprise Value to Invested Capital (EV/IC)	13.12	13.55	17.56	19.72	21.33	23.19	29.43	29.14	35.49	47.28	48.13
Enterprise Value to Revenue (EV/Rev)	8.93	8.78	11.93	13.66	14.91	15.38	19.69	20.52	23.41	28.92	28.54
Enterprise Value to EBITDA (EV/EBITDA)	22.39	21.58	28.63	32.73	34.60	35.07	45.14	46.16	53.35	65.22	64.37
Enterprise Value to EBIT (EV/EBIT)	23.30	22.39	29.62	33.76	35.51	35.86	46.03	46.98	54.32	66.43	65.58
Enterprise Value to NOPAT (EV/NOPAT)	29.25	28.14	36.94	43.15	45.15	46.70	58.40	59.76	70.40	84.76	80.84
Enterprise Value to Operating Cash Flow (EV/OCF)	26.67	23.75	35.02	43.75	48.83	49.65	61.23	68.61	67.84	78.46	71.88
Enterprise Value to Free Cash Flow (EV/FCFF)	30.58	26.50	41.90	49.89	57.11	60.07	69.91	80.98	79.21	92.06	82.89
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	-2.31	-2.31	-2.39	-2.50	-2.74	-2.71	-2.70	-2.78	-2.56	-2.29	-2.13
Long-Term Debt to Equity	-2.16	-2.27	-2.27	-2.36	-2.58	-2.63	-2.49	-2.76	-2.54	-2.28	-2.11
Financial Leverage	-3.54	-2.99	-2.38	-2.33	-2.26	-2.27	-2.30	-2.40	-2.38	-2.24	-2.12
Leverage Ratio	-4.22	-3.30	-2.18	-2.08	-1.96	-2.03	-2.00	-2.13	-2.15	-2.00	-1.77
Compound Leverage Factor	-3.65	-2.78	-1.83	-1.78	-1.70	-1.73	-1.69	-1.85	-1.85	-1.71	-1.48
Debt to Total Capital	176.40%	176.25%	171.71%	166.80%	157.44%	158.62%	158.72%	156.24%	164.26%	177.24%	188.72%
Short-Term Debt to Total Capital	11.72%	2.85%	8.94%	9.27%	9.38%	4.26%	12.38%	1.15%	1.16%	1.20%	1.17%
Long-Term Debt to Total Capital	164.68%	173.40%	162.77%	157.53%	148.05%	154.36%	146.34%	155.10%	163.09%	176.04%	187.55%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Common Equity to Total Capital	-76.40%	-76.25%	-71.71%	-66.80%	-57.44%	-58.62%	-58.72%	-56.24%	-64.26%	-77.24%	-88.72%
Debt to EBITDA	3.60	3.31	3.29	3.24	3.04	2.80	2.90	2.87	2.92	2.90	3.08
Net Debt to EBITDA	3.27	3.02	3.00	2.96	2.73	2.55	2.61	2.62	2.65	2.64	2.78
Long-Term Debt to EBITDA	3.36	3.25	3.12	3.06	2.86	2.73	2.67	2.84	2.90	2.88	3.06
Debt to NOPAT	4.70	4.31	4.25	4.27	3.97	3.73	3.75	3.71	3.86	3.77	3.86
Net Debt to NOPAT	4.27	3.94	3.88	3.90	3.56	3.39	3.37	3.39	3.49	3.44	3.50
Long-Term Debt to NOPAT	4.39	4.24	4.03	4.04	3.73	3.63	3.46	3.68	3.83	3.74	3.84
Altman Z-Score	6.79	7.04	8.28	9.03	9.65	10.18	11.92	12.19	13.33	15.39	15.12
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.23	1.46	1.36	1.40	1.46	1.51	1.31	2.04	1.87	1.62	1.80
Quick Ratio	1.15	1.37	1.26	1.28	1.39	1.43	1.22	1.92	1.76	1.52	1.62
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	91	134	63	57	43	8.64	54	2.03	82	110	167
Operating Cash Flow to CapEx	6,041.26%	18,171.39%	10,875.29%	5,881.07%	15,482.58%	15,360.39%	8,972.81%	753.93%	2,790.46%	3,179.53%	2,705.30%
Free Cash Flow to Firm to Interest Expense	4.84	6.44	2.75	2.39	1.74	0.36	2.24	0.08	3.07	3.84	5.66
Operating Cash Flow to Interest Expense	6.26	6.95	4.05	3.76	5.00	6.75	5.05	2.72	7.94	7.94	6.58
Operating Cash Flow Less CapEx to Interest Expense	6.15	6.91	4.02	3.69	4.96	6.71	5.00	2.36	7.66	7.69	6.34
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.90	0.92	0.96	0.95	0.97	1.00	1.02	1.00	1.00	1.04	1.08
Accounts Receivable Turnover	4.81	4.34	4.93	4.65	4.39	4.26	4.59	3.97	4.02	4.22	4.94
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	0.00	60.55	70.74	0.00	0.00	106.04	0.00	0.00	0.00	69.49	0.00
Accounts Payable Turnover	15.77	15.89	16.62	20.66	18.18	17.15	17.95	19.85	17.39	16.79	16.86
Days Sales Outstanding (DSO)	75.91	84.08	74.11	78.45	83.08	85.65	79.52	91.83	90.69	86.56	73.85
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	23.14	22.96	21.97	17.67	20.08	21.29	20.33	18.39	20.99	21.74	21.65
Cash Conversion Cycle (CCC)	52.76	61.12	52.14	60.78	63.00	64.37	59.19	73.45	69.70	64.81	52.19
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	928	893	951	985	1,029	1,004	1,037	1,130	1,091	1,050	1,053
Invested Capital Turnover	1.48	1.52	1.51	1.49	1.51	1.60	1.56	1.52	1.56	1.67	1.70
Increase / (Decrease) in Invested Capital	18	-27	54	61	102	111	86	144	61	47	16
Enterprise Value (EV)	12,171	12,099	16,703	19,433	21,958	23,281	30,530	32,921	38,706	49,665	50,666
Market Capitalization	10,396	10,404	14,950	17,676	20,225	21,589	28,767	31,055	36,786	47,652	48,475
Book Value per Share	($32.68)	($31.76)	($32.12)	($30.64)	($28.17)	($27.54)	($29.37)	($29.60)	($33.56)	($39.26)	($46.75)
Tangible Book Value per Share	($62.57)	($61.98)	($63.07)	($61.48)	($59.29)	($58.52)	($60.84)	($60.86)	($65.00)	($71.19)	($78.60)
Total Capital	1,109	1,052	1,119	1,154	1,226	1,174	1,236	1,308	1,291	1,246	1,283
Total Debt	1,957	1,854	1,921	1,925	1,930	1,862	1,962	2,044	2,120	2,209	2,421
Total Long-Term Debt	1,827	1,824	1,821	1,818	1,815	1,812	1,809	2,029	2,105	2,194	2,406
Net Debt	1,775	1,695	1,753	1,757	1,733	1,692	1,763	1,865	1,920	2,013	2,191
Capital Expenditures (CapEx)	1.94	0.80	0.85	1.53	0.79	1.07	1.36	9.42	7.65	7.12	7.17
Debt-free, Cash-free Net Working Capital (DFCFNWC)	64	50	89	117	134	102	125	206	153	101	95
Debt-free Net Working Capital (DFNWC)	219	183	229	255	297	239	285	341	309	252	280
Net Working Capital (NWC)	89	153	129	148	182	189	132	326	294	237	265
Net Nonoperating Expense (NNE)	15	17	19	16	16	18	19	17	17	20	30
Net Nonoperating Obligations (NNO)	1,775	1,695	1,753	1,756	1,733	1,692	1,763	1,865	1,920	2,013	2,191
Total Depreciation and Amortization (D&A)	5.16	4.65	4.28	4.01	3.35	3.00	2.82	3.35	3.83	3.82	6.38
Debt-free, Cash-free Net Working Capital to Revenue	4.72%	3.63%	6.36%	8.24%	9.10%	6.74%	8.04%	12.82%	9.25%	5.91%	5.37%
Debt-free Net Working Capital to Revenue	16.10%	13.31%	16.35%	17.93%	20.17%	15.77%	18.39%	21.28%	18.68%	14.68%	15.74%
Net Working Capital to Revenue	6.56%	11.13%	9.20%	10.41%	12.36%	12.47%	8.52%	20.34%	17.78%	13.81%	14.90%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$3.65	$3.57	$3.90	$4.04	$5.16	$4.08	$4.89	$5.23	$5.12	$5.54	$6.26
Adjusted Weighted Average Basic Shares Outstanding	25.63M	26.04M	25.05M	25.12M	24.96M	24.99M	24.76M	24.82M	24.65M	24.68M	24.38M
Adjusted Diluted Earnings per Share	$3.61	$3.53	$3.84	$4.00	$5.08	$4.01	$4.80	$5.16	$5.05	$5.44	$6.14
Adjusted Weighted Average Diluted Shares Outstanding	25.87M	26.35M	25.44M	25.42M	25.34M	25.37M	25.22M	25.15M	25.02M	25.08M	24.83M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	25.25M	24.98M	25.15M	24.99M	24.86M	24.71M	24.85M	24.71M	24.52M	24.35M	24.42M
Normalized Net Operating Profit after Tax (NOPAT)	109	108	115	118	144	120	140	146	144	156	126
Normalized NOPAT Margin	31.16%	30.85%	33.23%	31.04%	36.23%	30.70%	36.73%	33.75%	32.06%	34.40%	28.56%
Pre Tax Income Margin	34.64%	32.43%	34.19%	36.15%	39.58%	36.04%	34.18%	39.82%	37.36%	37.77%	34.12%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	7.46	6.43	6.17	6.75	7.43	6.78	6.40	7.62	7.23	7.01	6.09
NOPAT to Interest Expense	5.81	5.16	5.10	4.94	5.89	4.92	5.81	5.61	5.34	5.47	6.19
EBIT Less CapEx to Interest Expense	7.35	6.39	6.13	6.69	7.40	6.74	6.35	7.26	6.94	6.76	5.85
NOPAT Less CapEx to Interest Expense	5.71	5.12	5.06	4.87	5.85	4.88	5.75	5.25	5.06	5.23	5.94
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Augmented Payout Ratio	374.70%	295.60%	180.32%	137.62%	81.53%	94.45%	88.83%	96.60%	129.25%	160.23%	167.67%

Frequently Asked Questions About Fair Isaac's Financials

When does Fair Isaac's financial year end?

According to the most recent income statement we have on file, Fair Isaac's fiscal year ends in September. Their fiscal year 2024 ended on September 30, 2024.

How has Fair Isaac's net income changed over the last 9 years?

Fair Isaac's net income appears to be on an upward trend, with a most recent value of $512.81 million in 2024, rising from $86.50 million in 2015. The previous period was $429.38 million in 2023.

What is Fair Isaac's operating income?

Fair Isaac's total operating income in 2024 was $733.63 million, based on the following breakdown:

Total Gross Profit: $1.37 billion
Total Operating Expenses: $635.69 million

How has Fair Isaac revenue changed over the last 9 years?

Over the last 9 years, Fair Isaac's total revenue changed from $838.78 million in 2015 to $1.72 billion in 2024, a change of 104.8%.

How much debt does Fair Isaac have?

Fair Isaac's total liabilities were at $2.68 billion at the end of 2024, a 18.4% increase from 2023, and a 238.0% increase since 2015.

How much cash does Fair Isaac have?

In the past 9 years, Fair Isaac's cash and equivalents has ranged from $75.93 million in 2016 to $195.35 million in 2021, and is currently $150.67 million as of their latest financial filing in 2024.

How has Fair Isaac's book value per share changed over the last 9 years?

Over the last 9 years, Fair Isaac's book value per share changed from 14.03 in 2015 to -39.26 in 2024, a change of -379.8%.

Remove Ads

Related Companies

This page (NYSE:FICO) was last updated on 4/14/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Fair Isaac (FICO) Financials

Frequently Asked Questions About Fair Isaac's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Fair Isaac (FICO) Financials

Annual Income Statements for Fair Isaac

Quarterly Income Statements for Fair Isaac

Annual Cash Flow Statements for Fair Isaac

Quarterly Cash Flow Statements for Fair Isaac

Annual Balance Sheets for Fair Isaac

Quarterly Balance Sheets for Fair Isaac

Annual Metrics and Ratios for Fair Isaac

Quarterly Metrics and Ratios for Fair Isaac

Frequently Asked Questions About Fair Isaac's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools