Financhill
Buy
67

FICO Quote, Financials, Valuation and Earnings

Last price:
$1,730.23
Seasonality move :
8.64%
Day range:
$1,701.49 - $1,741.69
52-week range:
$1,300.00 - $2,217.60
Dividend yield:
0%
P/E ratio:
65.21x
P/S ratio:
21.36x
P/B ratio:
--
Volume:
68.6K
Avg. volume:
189.6K
1-year change:
-17.77%
Market cap:
$41B
Revenue:
$2B
EPS (TTM):
$26.54
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.4B $1.5B $1.7B $2B
Revenue Growth (YoY) 1.7% 4.61% 9.9% 13.48% 15.92%
 
Cost of Revenues $335.7M $304.2M $312.2M $349.1M $353.7M
Gross Profit $980.8M $1.1B $1.2B $1.4B $1.6B
Gross Profit Margin 74.5% 77.91% 79.38% 79.67% 82.23%
 
R&D Expenses $171.2M $146.8M $160M $171.9M $188.3M
Selling, General & Admin $396.3M $383.9M $400.6M $462.8M $513M
Other Inc / (Exp) $99.9M -$2.1M $8.3M $14M --
Operating Expenses $567.5M $530.6M $560.5M $634.8M $701.4M
Operating Income $413.3M $542.4M $640.9M $733.6M $935.8M
 
Net Interest Expenses $40.1M $69M $95.5M $105.6M $133.6M
EBT. Incl. Unusual Items $473.1M $471.3M $553.6M $642M $802.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81.1M $97.8M $124.2M $129.2M $150.6M
Net Income to Company $392.1M $373.5M $429.4M $512.8M $651.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $392.1M $373.5M $429.4M $512.8M $651.9M
 
Basic EPS (Cont. Ops) $13.65 $14.34 $17.18 $20.78 $26.90
Diluted EPS (Cont. Ops) $13.40 $14.18 $16.93 $20.45 $26.54
Weighted Average Basic Share $28.7M $26M $25M $24.7M $24.2M
Weighted Average Diluted Share $29.3M $26.3M $25.4M $25.1M $24.6M
 
EBITDA $455M $578.8M $655.5M $747.5M $950.7M
EBIT $413.3M $542.4M $640.9M $733.6M $935.8M
 
Revenue (Reported) $1.3B $1.4B $1.5B $1.7B $2B
Operating Income (Reported) $413.3M $542.4M $640.9M $733.6M $935.8M
Operating Income (Adjusted) $413.3M $542.4M $640.9M $733.6M $935.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $334.6M $348.7M $389.7M $453.8M $515.8M
Revenue Growth (YoY) -10.63% 4.24% 11.75% 16.44% 13.65%
 
Cost of Revenues $72.9M $82.9M $83.1M $89.7M $91.2M
Gross Profit $261.7M $265.8M $306.6M $364.1M $424.6M
Gross Profit Margin 78.2% 76.22% 78.68% 80.24% 82.32%
 
R&D Expenses $41.1M $35.5M $41.6M $44.2M $51M
Selling, General & Admin $97.4M $96.2M $99.3M $122.8M $125.5M
Other Inc / (Exp) -$7.2M -$206K -$930K $2.7M --
Operating Expenses $138.5M $131.7M $140.9M $167M $176.5M
Operating Income $123.1M $134.2M $165.7M $197.2M $248.1M
 
Net Interest Expenses $10.5M $20.8M $24.3M $28.5M $39.9M
EBT. Incl. Unusual Items $105.5M $113.1M $140.5M $171.4M $202.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.7M $22.4M $39M $35.7M $47.4M
Net Income to Company $85.7M $90.7M $101.4M $135.7M $155M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $85.7M $90.7M $101.4M $135.7M $155M
 
Basic EPS (Cont. Ops) $3.06 $3.60 $4.09 $5.54 $6.48
Diluted EPS (Cont. Ops) $3.00 $3.55 $4.01 $5.44 $6.42
Weighted Average Basic Share $28M $25.2M $24.8M $24.5M $23.9M
Weighted Average Diluted Share $28.5M $25.6M $25.3M $25M $24.2M
 
EBITDA $132.7M $142.6M $168.7M $201M $252.1M
EBIT $123.1M $134.2M $165.7M $197.2M $248.1M
 
Revenue (Reported) $334.6M $348.7M $389.7M $453.8M $515.8M
Operating Income (Reported) $123.1M $134.2M $165.7M $197.2M $248.1M
Operating Income (Adjusted) $123.1M $134.2M $165.7M $197.2M $248.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.4B $1.5B $1.7B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $335.7M $304.2M $312.2M $349.1M $353.7M
Gross Profit $980.8M $1.1B $1.2B $1.4B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $171.2M $146.8M $160M $171.9M $188.3M
Selling, General & Admin $396.3M $383.9M $400.6M $462.8M $513M
Other Inc / (Exp) $99.9M -$2.1M $8.3M $14M --
Operating Expenses $567.5M $530.6M $560.5M $634.8M $701.4M
Operating Income $413.3M $542.4M $640.9M $733.6M $935.8M
 
Net Interest Expenses $40.1M $69M $95.5M $105.6M $133.6M
EBT. Incl. Unusual Items $473.1M $471.3M $553.6M $642M $802.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81.1M $97.8M $124.2M $129.2M $150.6M
Net Income to Company $392.1M $373.5M $429.4M $512.8M $651.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $392.1M $373.5M $429.4M $512.8M $651.9M
 
Basic EPS (Cont. Ops) $13.66 $14.36 $17.19 $20.78 $26.89
Diluted EPS (Cont. Ops) $13.41 $14.20 $16.93 $20.45 $26.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $455M $578.8M $655.5M $747.5M $950.7M
EBIT $413.3M $542.4M $640.9M $733.6M $935.8M
 
Revenue (Reported) $1.3B $1.4B $1.5B $1.7B $2B
Operating Income (Reported) $413.3M $542.4M $640.9M $733.6M $935.8M
Operating Income (Adjusted) $413.3M $542.4M $640.9M $733.6M $935.8M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $1.4B $1.5B $1.7B $2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $304.2M $312.2M $349.1M $353.7M --
Gross Profit $1.1B $1.2B $1.4B $1.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $146.8M $160M $171.9M $188.3M --
Selling, General & Admin $383.9M $400.6M $462.8M $513M --
Other Inc / (Exp) -$2.1M $8.3M $14M $6.2M --
Operating Expenses $530.6M $560.5M $634.8M $701.4M --
Operating Income $542.4M $640.9M $733.6M $935.8M --
 
Net Interest Expenses $69M $95.5M $105.6M $133.6M --
EBT. Incl. Unusual Items $471.3M $553.6M $642M $802.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $97.8M $124.2M $129.2M $150.6M --
Net Income to Company $373.5M $429.4M $512.8M $651.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $373.5M $429.4M $512.8M $651.9M --
 
Basic EPS (Cont. Ops) $14.36 $17.19 $20.78 $26.89 --
Diluted EPS (Cont. Ops) $14.20 $16.93 $20.45 $26.54 --
Weighted Average Basic Share $104.2M $99.9M $98.7M $97M --
Weighted Average Diluted Share $105.4M $101.5M $100.3M $98.2M --
 
EBITDA $578.8M $655.5M $747.5M $950.7M --
EBIT $542.4M $640.9M $733.6M $935.8M --
 
Revenue (Reported) $1.4B $1.5B $1.7B $2B --
Operating Income (Reported) $542.4M $640.9M $733.6M $935.8M --
Operating Income (Adjusted) $542.4M $640.9M $733.6M $935.8M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $195.4M $133.2M $136.8M $150.7M $134.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $312.1M $322.4M $387.9M $426.6M $529.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $43.5M $29.1M $31.7M $40.1M --
Total Current Assets $551M $484.7M $556.4M $617.4M $705.2M
 
Property Plant And Equipment $75.2M $54.3M $36.7M $68M $93.9M
Long-Term Investments $70.6M $67.8M $80M $87.9M $91.8M
Goodwill $788.2M $761.1M $773.3M $782.8M --
Other Intangibles $4.1M $2M $917K -- --
Other Long-Term Assets $95.6M $102.5M $115.8M $117.9M --
Total Assets $1.6B $1.5B $1.6B $1.8B $1.9B
 
Accounts Payable $20.7M $17.3M $19M $22.5M $32.3M
Accrued Expenses $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 $559.2M $331.5M $367.7M $380.3M $849.2M
 
Long-Term Debt $1.1B $1.9B $1.8B $2.2B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2.3B $2.3B $2.7B $3.7B
 
Common Stock $276K $252K $248K $244K $238K
Other Common Equity Adj -$75.9M -$124.7M -$102.1M -$91.6M --
Common Equity -$110.9M -$801.9M -$688M -$962.7M -$1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$110.9M -$801.9M -$688M -$962.7M -$1.7B
 
Total Liabilities and Equity $1.6B $1.5B $1.6B $1.8B $1.9B
Cash and Short Terms $195.4M $133.2M $136.8M $150.7M $134.1M
Total Debt $1.3B $1.9B $1.9B $2.2B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $195.4M $133.2M $136.8M $150.7M $134.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $312.1M $322.4M $387.9M $426.6M $529.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $43.5M $29.1M $31.7M $40.1M --
Total Current Assets $551M $484.7M $556.4M $617.4M $705.2M
 
Property Plant And Equipment $75.2M $54.3M $36.7M $68M $93.9M
Long-Term Investments $70.6M $67.8M $80M $87.9M $91.8M
Goodwill $788.2M $761.1M $773.3M $782.8M --
Other Intangibles $4.1M $2M $917K -- --
Other Long-Term Assets $95.6M $102.5M $115.8M $117.9M --
Total Assets $1.6B $1.5B $1.6B $1.8B $1.9B
 
Accounts Payable $20.7M $17.3M $19M $22.5M $32.3M
Accrued Expenses $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 $559.2M $331.5M $367.7M $380.3M $849.2M
 
Long-Term Debt $1.1B $1.9B $1.8B $2.2B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2.3B $2.3B $2.7B $3.7B
 
Common Stock $276K $252K $248K $244K $238K
Other Common Equity Adj -$75.9M -$124.7M -$102.1M -$91.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$110.9M -$801.9M -$688M -$962.7M -$1.7B
 
Total Liabilities and Equity $1.6B $1.5B $1.6B $1.8B $1.9B
Cash and Short Terms $195.4M $133.2M $136.8M $150.7M $134.1M
Total Debt $1.3B $1.9B $1.9B $2.2B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $392.1M $373.5M $429.4M $512.8M $651.9M
Depreciation & Amoritzation $41.7M $36.4M $14.6M $13.8M $15M
Stock-Based Compensation $112.5M $115.4M $123.8M $149.4M $156.7M
Change in Accounts Receivable $24.5M -$31.6M -$70.1M -$34.1M -$100.4M
Change in Inventories -- -- -- -- --
Cash From Operations $423.8M $509.5M $468.9M $633M $778.8M
 
Capital Expenditures $7.6M $6M $4.2M $25.6M $39.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $137.9M -$5.7M -$16M -$28M -$43.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $682M $1.6B $407M $947M --
Long-Term Debt Repaid -$259.2M -$988.3M -$402M -$603.3M --
Repurchase of Common Stock $874.2M $1.1B $405.5M $821.7M $1.4B
Other Financing Activities -$93.1M -$59.8M -$76.7M -$139.9M --
Cash From Financing -$523.6M -$547.2M -$455M -$592.9M -$750.3M
 
Beginning Cash (CF) $195.4M $133.2M $136.8M $150.7M $134.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38M -$62.2M $3.6M $13.9M -$16.5M
Ending Cash (CF) $233.2M $52.3M $146M $166.4M $116.3M
 
Levered Free Cash Flow $416.2M $503.4M $464.7M $607.4M $739.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $85.7M $90.7M $101.4M $135.7M $155M
Depreciation & Amoritzation $9.6M $8.5M -$8.2M $3.8M $4M
Stock-Based Compensation $28.4M $29M $34.1M $40M $32.4M
Change in Accounts Receivable -$32.2M -$43.7M -$5.1M $13.5M -$67.6M
Change in Inventories -- -- -- -- --
Cash From Operations $92M $144.8M $164M $226.5M $223.7M
 
Capital Expenditures $1.8M $797K $1.1M $7.1M $12.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $41K -$1.2M -$3M -$7.6M -$13.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $253M $29M $68M $152M --
Long-Term Debt Repaid -$51M -$132.8M -$136.8M -$63.8M --
Repurchase of Common Stock $333M $56.2M $120.4M $323.5M $548M
Other Financing Activities -$4.3M -$1.9M -$1.2M -$2M --
Cash From Financing -$129M -$156.9M -$183.8M -$227.9M -$263.5M
 
Beginning Cash (CF) $195.4M $133.2M $136.8M $150.7M $134.1M
Foreign Exchange Rate Adjustment -$5.3M -$8.5M -$3.5M $3.6M -$1.7M
Additions / Reductions -$42.3M -$21.9M -$26.2M -$5.4M -$54.9M
Ending Cash (CF) $147.8M $102.8M $107M $148.9M $77.5M
 
Levered Free Cash Flow $90.2M $144M $163M $219.4M $210.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $392.1M $373.5M $429.4M $512.8M $651.9M
Depreciation & Amoritzation $41.7M $36.4M $14.6M $13.8M $15M
Stock-Based Compensation $112.5M $115.4M $123.8M $149.4M $156.7M
Change in Accounts Receivable $24.5M -$31.6M -$70.1M -$34.1M -$100.4M
Change in Inventories -- -- -- -- --
Cash From Operations $423.8M $509.5M $468.9M $633M $778.8M
 
Capital Expenditures $7.6M $6M $4.2M $25.6M $39.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing $137.9M -$5.7M -$16M -$28M -$43.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $682M $1.6B $407M $947M --
Long-Term Debt Repaid -$259.2M -$988.3M -$402M -$603.3M --
Repurchase of Common Stock $874.2M $1.1B $405.5M $821.7M $1.4B
Other Financing Activities -$93.1M -$59.8M -$76.7M -$139.9M --
Cash From Financing -$523.6M -$547.2M -$455M -$592.9M -$750.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $38M -$62.2M $3.6M $13.9M -$16.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $416.2M $503.4M $464.7M $607.4M $739.4M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $373.5M $429.4M $512.8M $651.9M --
Depreciation & Amoritzation $36.4M $14.6M $13.8M $15M --
Stock-Based Compensation $115.4M $123.8M $149.4M $156.7M --
Change in Accounts Receivable -$31.6M -$70.1M -$34.1M -$100.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $509.5M $468.9M $633M $778.8M --
 
Capital Expenditures $6M $4.2M $25.6M $39.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.7M -$16M -$28M -$43.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.6B $407M $947M $2B --
Long-Term Debt Repaid -$988.3M -$402M -$603.3M -$1.4B --
Repurchase of Common Stock $1.1B $405.5M $821.7M $1.4B --
Other Financing Activities -$59.8M -$76.7M -$139.9M -$220.4M --
Cash From Financing -$547.2M -$455M -$592.9M -$750.3M --
 
Beginning Cash (CF) $624.6M $577.4M $602.8M $654.1M --
Foreign Exchange Rate Adjustment -$18.8M $5.6M $1.8M -$1.3M --
Additions / Reductions -$62.2M $3.6M $13.9M -$16.5M --
Ending Cash (CF) $543.7M $586.6M $618.5M $636.3M --
 
Levered Free Cash Flow $503.4M $464.7M $607.4M $739.4M --

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock