Financhill
Buy
82

FICO Quote, Financials, Valuation and Earnings

Last price:
$2,088.57
Seasonality move :
9.64%
Day range:
$2,089.53 - $2,129.65
52-week range:
$1,240.31 - $2,402.52
Dividend yield:
0%
P/E ratio:
90.69x
P/S ratio:
28.45x
P/B ratio:
--
Volume:
183.9K
Avg. volume:
187.7K
1-year change:
68.27%
Market cap:
$51.3B
Revenue:
$1.7B
EPS (TTM):
$23.22
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.3B $1.4B $1.5B $1.7B
Revenue Growth (YoY) 11.59% 1.7% 4.61% 9.9% 13.48%
 
Cost of Revenues $361.1M $332.5M $302.2M $311.1M $348.2M
Gross Profit $933.4M $984.1M $1.1B $1.2B $1.4B
Gross Profit Margin 72.1% 74.75% 78.06% 79.45% 79.73%
 
R&D Expenses $166.5M $171.2M $146.8M $160M $171.9M
Selling, General & Admin $420.9M $396.3M $383.9M $400.6M $462.8M
Other Inc / (Exp) -$41.8M $99.9M -$2.1M $8.3M $14M
Operating Expenses $592.4M $570.8M $532.7M $561.6M $635.7M
Operating Income $341M $413.3M $542.4M $640.9M $733.6M
 
Net Interest Expenses $42.2M $40.1M $69M $95.5M $105.6M
EBT. Incl. Unusual Items $257M $473.1M $471.3M $553.6M $642M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.6M $81.1M $97.8M $124.2M $129.2M
Net Income to Company $236.4M $392.1M $373.5M $429.4M $512.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $236.4M $392.1M $373.5M $429.4M $512.8M
 
Basic EPS (Cont. Ops) $8.13 $13.65 $14.34 $17.18 $20.78
Diluted EPS (Cont. Ops) $7.90 $13.40 $14.18 $16.93 $20.45
Weighted Average Basic Share $29.1M $28.7M $26M $25M $24.7M
Weighted Average Diluted Share $29.9M $29.3M $26.3M $25.4M $25.1M
 
EBITDA $329.5M $538.8M $560.7M $663.8M $761.5M
EBIT $299.2M $513.2M $540.3M $649.2M $747.7M
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.5B $1.7B
Operating Income (Reported) $341M $413.3M $542.4M $640.9M $733.6M
Operating Income (Adjusted) $299.2M $513.2M $540.3M $649.2M $747.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $331.4M $357.2M $380.3M $433.8M $498.7M
Revenue Growth (YoY) 7.6% 7.8% 6.46% 14.08% 14.97%
 
Cost of Revenues $88.3M $71.8M $79.8M $86.9M $87.6M
Gross Profit $243M $285.4M $300.5M $346.9M $411.1M
Gross Profit Margin 73.34% 79.9% 79.01% 79.96% 82.43%
 
R&D Expenses $43.6M $36.4M $40.3M $40.9M $45M
Selling, General & Admin $97.3M $96.4M $100.2M $110.9M $120.4M
Other Inc / (Exp) $568K -$2.4M $1.6M $4M -$1.3M
Operating Expenses $141.8M $133.3M $140.7M $152M $165.5M
Operating Income $101.2M $152.1M $159.8M $194.8M $245.6M
 
Net Interest Expenses $9.9M $17.2M $23.9M $26.1M $31.4M
EBT. Incl. Unusual Items $91.8M $132.5M $137.5M $172.7M $213M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.2M $28.1M $35.9M $42.9M $50.4M
Net Income to Company $68.7M $104.4M $101.6M $129.8M $162.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $68.7M $104.4M $101.6M $129.8M $162.6M
 
Basic EPS (Cont. Ops) $2.36 $3.99 $4.04 $5.23 $6.67
Diluted EPS (Cont. Ops) $2.33 $3.95 $4.00 $5.16 $6.59
Weighted Average Basic Share $29.1M $26.1M $25.1M $24.8M $24.4M
Weighted Average Diluted Share $29.5M $26.4M $25.4M $25.2M $24.7M
 
EBITDA $108.4M $155.1M $165.4M $202.2M $247.8M
EBIT $101.8M $149.7M $161.4M $198.8M $244.4M
 
Revenue (Reported) $331.4M $357.2M $380.3M $433.8M $498.7M
Operating Income (Reported) $101.2M $152.1M $159.8M $194.8M $245.6M
Operating Income (Adjusted) $101.8M $149.7M $161.4M $198.8M $244.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.4B $1.4B $1.6B $1.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $360.1M $295.6M $317.6M $325.1M $352.8M
Gross Profit $971.8M $1.1B $1.1B $1.3B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $172.4M $162.3M $148.3M $166.6M $178.6M
Selling, General & Admin $396.6M $399.6M $382.6M $422.6M $496M
Other Inc / (Exp) -$25.7M $88.2M $2.7M $11.8M $5.5M
Operating Expenses $572.9M $564.4M $532.4M $590.3M $675M
Operating Income $398.9M $492.4M $572.9M $688.9M $812.6M
 
Net Interest Expenses $40.7M $49.9M $86.3M $99.1M $116.2M
EBT. Incl. Unusual Items $332.4M $530.7M $489.4M $601.6M $701.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.1M $104.4M $106M $120.5M $124.8M
Net Income to Company $278.4M $426.3M $383.4M $481M $577.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $278.4M $426.3M $383.4M $481M $577.1M
 
Basic EPS (Cont. Ops) $9.58 $15.45 $15.19 $19.37 $23.59
Diluted EPS (Cont. Ops) $9.36 $15.22 $15.00 $19.05 $23.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $401.7M $603.1M $593.7M $713.2M $832.7M
EBIT $373.2M $580.6M $575.6M $700.7M $818.1M
 
Revenue (Reported) $1.3B $1.4B $1.4B $1.6B $1.8B
Operating Income (Reported) $398.9M $492.4M $572.9M $688.9M $812.6M
Operating Income (Adjusted) $373.2M $580.6M $575.6M $700.7M $818.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $643.8M $679.6M $725.1M $815.9M $938.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $177.9M $141M $156.4M $170.4M $175M
Gross Profit $465.9M $538.6M $568.8M $645.5M $763.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $84.3M $75.4M $76.9M $83.5M $90.2M
Selling, General & Admin $191.2M $194.5M $193.2M $215.2M $248.4M
Other Inc / (Exp) $10.8M -$932K $3.9M $7.4M -$1.2M
Operating Expenses $277.3M $270.9M $270.6M $299.3M $338.6M
Operating Income $188.6M $267.6M $298.2M $346.2M $425.2M
 
Net Interest Expenses $19.6M $29.4M $46.7M $50.3M $60.9M
EBT. Incl. Unusual Items $179.8M $237.3M $255.4M $303.3M $363.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.6M $48M $56.2M $52.5M $48M
Net Income to Company $155.2M $189.3M $199.2M $250.9M $315.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $155.2M $189.3M $199.2M $250.9M $315.1M
 
Basic EPS (Cont. Ops) $5.33 $7.12 $7.94 $10.12 $12.93
Diluted EPS (Cont. Ops) $5.23 $7.04 $7.84 $9.96 $12.73
Weighted Average Basic Share $58.2M $53.3M $50.2M $49.6M $48.8M
Weighted Average Diluted Share $59.3M $53.9M $50.9M $50.4M $49.5M
 
EBITDA $213.1M $277.4M $310.4M $359.8M $431M
EBIT $199.4M $266.7M $302.1M $353.6M $424M
 
Revenue (Reported) $643.8M $679.6M $725.1M $815.9M $938.7M
Operating Income (Reported) $188.6M $267.6M $298.2M $346.2M $425.2M
Operating Income (Adjusted) $199.4M $266.7M $302.1M $353.6M $424M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $157.4M $195.4M $133.2M $136.8M $150.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $334.2M $312.1M $322.4M $387.9M $426.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $42.5M $43.5M $29.1M $31.7M $40.1M
Total Current Assets $534.1M $551M $484.7M $556.4M $617.4M
 
Property Plant And Equipment $104.1M $75.2M $54.3M $36.7M $68M
Long-Term Investments $26.6M $33.2M $25.7M $33M $45.3M
Goodwill $812.4M $788.2M $761.1M $773.3M $782.8M
Other Intangibles $9.2M $4.1M $2M $917K --
Other Long-Term Assets $105.3M $95.6M $102.5M $115.8M $117.9M
Total Assets $1.6B $1.6B $1.4B $1.6B $1.7B
 
Accounts Payable $23M $20.7M $17.3M $19M $22.5M
Accrued Expenses $63.4M $57.5M $46.9M $43.1M $68.3M
Current Portion Of Long-Term Debt -- $250M $30M $50M $15M
Current Portion Of Capital Lease Obligations -- $22.1M $19.4M $16.3M $11.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $414.5M $559.2M $331.5M $367.7M $380.3M
 
Long-Term Debt $739.4M $1B $1.8B $1.8B $2.2B
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.7B $2.2B $2.3B $2.7B
 
Common Stock $291K $276K $252K $248K $244K
Other Common Equity Adj -$83M -$75.9M -$124.7M -$102.1M -$91.6M
Common Equity $331.1M -$110.9M -$801.9M -$688M -$962.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $331.1M -$110.9M -$801.9M -$688M -$962.7M
 
Total Liabilities and Equity $1.6B $1.6B $1.4B $1.6B $1.7B
Cash and Short Terms $157.4M $195.4M $133.2M $136.8M $150.7M
Total Debt $834.4M $1.3B $1.9B $1.9B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $197.8M $174.2M $137.8M $135.7M $146.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $264.8M $273.4M $338.2M $469M $492.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $40.3M $34.6M $45.3M $36.8M $85.7M
Total Current Assets $551.8M $482.2M $521.3M $641.5M $724.9M
 
Property Plant And Equipment $85.9M $66.2M $43.3M $55.5M $78.1M
Long-Term Investments $31.8M $32.6M $30.8M $42.7M $45.4M
Goodwill $789.1M $783.7M $774.3M $776.4M $779.3M
Other Intangibles $7.4M $3M $1.5M $367K --
Other Long-Term Assets $12M $101.4M $100.6M $114.5M $108.4M
Total Assets $1.6B $1.5B $1.5B $1.7B $1.8B
 
Accounts Payable $19.8M $16.8M $13.9M $18.8M $24.1M
Accrued Expenses $60.1M $71.6M $50.2M $54.4M $55.9M
Current Portion Of Long-Term Debt -- -- $107M $15M $15M
Current Portion Of Capital Lease Obligations -- -- $18M $14.6M --
Other Current Liabilities $24M -- -- -- --
Total Current Liabilities $500.6M $382.8M $373.3M $315.1M $343.2M
 
Long-Term Debt $740.2M $1.7B $1.8B $2B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $2.1B $2.3B $2.4B $3B
 
Common Stock $288K $260K $250K $248K $244K
Other Common Equity Adj -$67.8M -$81.2M -$99.8M -$97.6M -$101.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $223.3M -$663.4M -$770.8M -$735.7M -$1.1B
 
Total Liabilities and Equity $1.6B $1.5B $1.5B $1.7B $1.8B
Cash and Short Terms $197.8M $174.2M $137.8M $135.7M $146.6M
Total Debt $965.2M $1.8B $1.9B $2B $2.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $236.4M $392.1M $373.5M $429.4M $512.8M
Depreciation & Amoritzation $30.4M $25.6M $20.5M $14.6M $13.8M
Stock-Based Compensation $93.7M $112.5M $115.4M $123.8M $149.4M
Change in Accounts Receivable -$59.9M $24.5M -$31.6M -$70.1M -$34.1M
Change in Inventories -- -- -- -- --
Cash From Operations $364.9M $423.8M $509.5M $468.9M $633M
 
Capital Expenditures $22M $7.6M $6M $4.2M $25.6M
Cash Acquisitions -- -$210K -- -- --
Cash From Investing -$24.6M $137.9M -$5.7M -$16M -$28M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $613M $682M $1.6B $407M $947M
Long-Term Debt Repaid -$599.7M -$259.2M -$988.3M -$402M -$603.3M
Repurchase of Common Stock -$235.2M -$874.2M -$1.1B -$405.5M -$821.7M
Other Financing Activities -$109.7M -$93.1M -$59.8M -$76.7M -$139.9M
Cash From Financing -$289.4M -$523.6M -$547.2M -$455M -$592.9M
 
Beginning Cash (CF) $106.4M $157.4M $195.4M $133.2M $136.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50.9M $38.1M -$43.4M -$2M $12M
Ending Cash (CF) $157.4M $195.4M $133.2M $136.8M $150.7M
 
Levered Free Cash Flow $342.9M $416.2M $503.4M $464.7M $607.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $68.7M $104.4M $101.6M $129.8M $162.6M
Depreciation & Amoritzation $6.7M $5.4M $4M $3.4M $3.4M
Stock-Based Compensation $28.2M $27.9M $27.1M $35.4M $41.7M
Change in Accounts Receivable $31.2M -$25.3M -$22.5M -$100.1M -$124.1M
Change in Inventories -- -- -- -- --
Cash From Operations $153.5M $122.6M $89.8M $71M $74.9M
 
Capital Expenditures $1.2M $2.4M $1.5M $9.4M $9.4M
Cash Acquisitions $210K -- -- -- --
Cash From Investing -$2.1M -$2.4M -$1.3M -$9.6M -$10.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $135M $180M $59M $85M $175M
Long-Term Debt Repaid -$41M -$18.8M -$55.8M -$5.2M -$71.7M
Repurchase of Common Stock -$200.3M -$278.1M -$109.3M -$171.8M -$217.2M
Other Financing Activities -$975K -$1.4M -$807K -$1.9M -$2.4M
Cash From Financing -$97M -$107.7M -$93.6M -$83.4M -$103.5M
 
Beginning Cash (CF) $144.7M $162.2M $139.9M $160.4M $184.3M
Foreign Exchange Rate Adjustment -$1.2M -$416K $3M -$2.8M $1.9M
Additions / Reductions $54.4M $12.5M -$5.1M -$21.9M -$39.5M
Ending Cash (CF) $197.8M $174.2M $137.8M $135.7M $146.6M
 
Levered Free Cash Flow $152.3M $120.2M $88.3M $61.6M $65.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $278.4M $426.3M $383.4M $481M $577.1M
Depreciation & Amoritzation $28.5M $22.5M $18.1M $12.5M $14.6M
Stock-Based Compensation $101.1M $116.9M $114.3M $134.1M $164.8M
Change in Accounts Receivable $18.2M -$6.7M -$78.4M -$129M -$28.2M
Change in Inventories -- -- -- -- --
Cash From Operations $474.5M $439.8M $444.2M $479.8M $708.7M
 
Capital Expenditures $13M $6.6M $5.1M $12.6M $31.4M
Cash Acquisitions -- -$210K -- -- --
Cash From Investing -$7.9M $132.4M -$13.9M -$16.1M -$35.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $358M $1.8B $467M $434M $1.1B
Long-Term Debt Repaid -$343.2M -$944.8M -$340M -$319.4M -$662.9M
Repurchase of Common Stock -$337.6M -$1.4B -$527.6M -$464.7M -$958M
Other Financing Activities -$92.6M -$63.1M -$76.8M -$136.8M -$204.6M
Cash From Financing -$385.9M -$589.9M -$457.2M -$465M -$657.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $80.8M -$17.7M -$26.9M -$1.3M $15.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $461.5M $433.2M $439.1M $467.2M $677.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $155.2M $189.3M $199.2M $250.9M $315.1M
Depreciation & Amoritzation $13.7M $10.7M $8.3M $6.2M $7M
Stock-Based Compensation $53.3M $57.8M $56.8M $67M $82.4M
Change in Accounts Receivable $64.3M $33.1M -$13.8M -$72.7M -$66.7M
Change in Inventories -- -- -- -- --
Cash From Operations $231.5M $247.5M $182.2M $193.2M $268.9M
 
Capital Expenditures $4.2M $3.3M $2.4M $10.8M $16.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.7M -$3.7M -$11.9M -$12M -$19.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $251M $1.4B $228M $255M $450M
Long-Term Debt Repaid -$121.2M -$806.8M -$158.5M -$75.9M -$135.5M
Repurchase of Common Stock -$250.4M -$760.9M -$184.3M -$243.5M -$379.7M
Other Financing Activities -$86.7M -$56.7M -$73.7M -$133.8M -$198.5M
Cash From Financing -$196.8M -$263.2M -$173.2M -$183.2M -$247.7M
 
Beginning Cash (CF) $302.1M $357.5M $273.1M $297.2M $334.9M
Foreign Exchange Rate Adjustment $4M -$1.8M $7.5M $996K -$5.3M
Additions / Reductions $36.4M -$19.3M -$2.9M -$2.1M $1.3M
Ending Cash (CF) $342.5M $336.4M $277.6M $296.1M $330.9M
 
Levered Free Cash Flow $227.3M $244.2M $179.9M $182.4M $252.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 9.31% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.22% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 9.61% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock