Company logo

FICO - Fair Isaac Corporation

NYSE -> Technology -> Software—Application
San Jose, United States
Type: Equity

FICO price evolution
FICO
(in millions $) 30 Jul 2024 1 May 2024 31 Dec 2023 30 Sep 2023
Current assets
Cash $135.67 $160.42 $136.78
Short term investments
Net receivables $469.02 $367.48 $387.95
Inventory
Total current assets $641.47 $565.26 $556.45
Long term investments $42.66 $38.21 $34.24
Property, plant & equipment $55.51 $29.32 $36.67
Goodwill & intangible assets $776.74 $777.84 $774.24
Total noncurrent assets $1061.64 $1028.26 $1018.83
Total investments $42.66 $38.21 $34.24
Total assets $1703.12 $1593.52 $1575.28
Current liabilities
Accounts payable $18.84 $18.58 $19.01
Deferred revenue $143.54 $146.82 $136.73
Short long term debt $15 $153 $50
Total current liabilities $315.12 $433.11 $367.69
Long term debt $2049.21 $1820.55 $1835.56
Total noncurrent liabilities $2123.66 $1886.17 $1895.58
Total debt $2064.21 $1973.55 $1885.56
Total liabilities $2438.78 $2319.28 $2263.27
Shareholders' equity
Retained earnings $3638.92 $3509.12 $3388.06
Other shareholder equity -$97.6 -$93.44 -$102.14
Total shareholder equity -$735.66 -$725.76 -$687.99
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Current assets
Cash $136.78 $133.2 $195.35 $157.39
Short term investments
Net receivables $387.95 $322.41 $312.11 $334.18
Inventory
Total current assets $556.45 $484.71 $550.97 $534.08
Long term investments $34.24 $25.65 $33.2 $26.57
Property, plant & equipment $36.67 $54.27 $75.19 $104.08
Goodwill & intangible assets $774.24 $763.08 $792.28 $821.6
Total noncurrent assets $1018.83 $957.32 $1016.8 $1072.16
Total investments $34.24 $25.65 $33.2 $26.57
Total assets $1575.28 $1442.03 $1567.78 $1606.24
Current liabilities
Accounts payable $19.01 $17.27 $20.75 $23.03
Deferred revenue $136.73 $120.05 $105.42 $115.16
Short long term debt $50 $30 $250 $95
Total current liabilities $367.69 $331.46 $559.21 $414.51
Long term debt $1835.56 $1862.86 $1062.69 $812.64
Total noncurrent liabilities $1895.58 $1912.52 $1119.51 $860.65
Total debt $1885.56 $1892.86 $1312.69 $907.64
Total liabilities $2263.27 $2243.98 $1678.72 $1275.16
Shareholders' equity
Retained earnings $3388.06 $2958.68 $2585.14 $2193.06
Other shareholder equity -$102.14 -$124.7 -$75.85 -$83
Total shareholder equity -$687.99 -$801.95 -$110.94 $331.08
(in millions $) 30 Jul 2024 1 May 2024 31 Dec 2023 30 Sep 2023
Revenue
Total revenue $382.06 $389.73
Cost of revenue $83.46 $82.83
Gross Profit $298.6 $306.9
Operating activities
Research & development $42.63 $41.6
Selling, general & administrative $104.33 $99.33
Total operating expenses $147.24 $141.2
Operating income $151.36 $165.7
Income from continuing operations
EBIT $154.75 $164.77
Income tax expense $9.53 $39.04
Interest expense $24.16 $24.3
Net income
Net income $121.06 $101.42
Income (for common shares) $121.06 $101.42
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $1513.56 $1377.27 $1316.54 $1294.56
Cost of revenue $311.05 $302.17 $332.46 $361.14
Gross Profit $1202.5 $1075.1 $984.07 $933.42
Operating activities
Research & development $159.95 $146.76 $171.23 $166.5
Selling, general & administrative $400.56 $383.86 $396.28 $420.93
Total operating expenses $559.67 $532.68 $478.58 $637.45
Operating income $642.83 $542.41 $505.49 $295.97
Income from continuing operations
EBIT $649.17 $540.28 $513.23 $299.18
Income tax expense $124.25 $97.77 $81.06 $20.59
Interest expense $95.55 $68.97 $40.09 $42.18
Net income
Net income $429.38 $373.54 $392.08 $236.41
Income (for common shares) $429.38 $373.54 $392.08 $236.41
(in millions $) 31 Mar 2024 31 Dec 2023 30 Sep 2023 30 Jun 2023
Net income $129.8 $121.06 $101.42 $128.76
Operating activities
Depreciation $6.63 $6.32 $6.49 $6.95
Business acquisitions & disposals
Stock-based compensation $35.45 $31.57 $34.1 $32.99
Total cash flows from operations $71.03 $122.12 $164.05 $122.62
Investing activities
Capital expenditures -$9.42 -$1.36 -$1.07 -$0.79
Investments -$0.2 -$1.06 -$1.91 -$0.29
Total cash flows from investing -$9.62 -$2.42 -$2.98 -$1.09
Financing activities
Dividends paid
Sale and purchase of stock -$161.33 -$67.2 -$113.78 -$100.47
Net borrowings $79.85 $99.25 -$68.75 $4.25
Total cash flows from financing -$83.36 -$99.87 -$183.76 -$97.99
Effect of exchange rate -$2.81 $3.81 -$3.55 $1.71
Change in cash and equivalents -$24.75 $23.64 -$26.24 $25.25
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $429.38 $373.54 $392.08 $236.41
Operating activities
Depreciation $29.35 $36.39 $41.69 $50.38
Business acquisitions & disposals -$6.13 $2.26 $147.43
Stock-based compensation $123.85 $115.36 $112.46 $93.68
Total cash flows from operations $468.92 $509.45 $423.82 $364.92
Investing activities
Capital expenditures -$4.24 -$6.03 -$7.57 -$21.99
Investments -$5.59 -$1.9 -$2.01 -$2.59
Total cash flows from investing -$15.95 -$5.67 $137.85 -$24.58
Financing activities
Dividends paid
Sale and purchase of stock -$383.33 -$1088.15 -$853.3 -$192.97
Net borrowings $5 $600.75 $422.82 $13.28
Total cash flows from financing -$455 -$547.16 -$523.57 -$289.42
Effect of exchange rate $5.62 -$18.77 -$0.14 $0.06
Change in cash and equivalents $3.58 -$62.15 $37.96 $50.97
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA N/A
ROE N/A
Debt/Equity -3.29
Net debt/EBITDA N/A
Current ratio N/A
Quick ratio N/A