FAIR ISAAC CORP (FICO) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
5 WEST MENDENHALL BOZEMAN, MT 59715 |
| State of Incorp. | DE |
| Fiscal Year End | September 30 |
| Industry (SIC) | 7389 - Business Services, Not Elsewhere Classified (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
| 12/31/2024 MRQ | 9/30/2024 | 9/30/2023 | 9/30/2022 | 9/30/2021 | 9/30/2020 | 9/30/2019 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 151 | 137 | 133 | 195 | 157 | 106 | |||
| Cash and cash equivalent | 151 | 137 | 133 | 195 | 157 | 106 | |||
| Receivables | 427 | 388 | 322 | 312 | 334 | 297 | |||
| Other undisclosed current assets | 40 | 32 | 29 | 44 | 43 | 52 | |||
| Total current assets: | 617 | 556 | 485 | 551 | 534 | 456 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 30 | 26 | 37 | 47 | 58 | ||||
| Property, plant and equipment | 38 | 11 | 18 | 28 | 46 | 53 | |||
| Long-term investments and receivables | 45 | 34 | 26 | 33 | |||||
| Long-term investments | 45 | 34 | 26 | 33 | |||||
| Intangible assets, net (including goodwill) | 783 | 774 | 763 | 792 | 822 | 818 | |||
| Goodwill | 783 | 773 | 761 | 788 | 812 | 804 | |||
| Intangible assets, net (excluding goodwill) | 1 | 2 | 4 | 9 | 14 | ||||
| Deferred income tax assets | 87 | 59 | 12 | 21 | 15 | ||||
| Other noncurrent assets | 118 | 115 | 103 | 96 | 105 | 79 | |||
| Other undisclosed noncurrent assets | 27 | 28 | |||||||
| Total noncurrent assets: | 1,100 | 1,019 | 957 | 1,017 | 1,072 | 978 | |||
| TOTAL ASSETS: | 1,718 | 1,575 | 1,442 | 1,568 | 1,606 | 1,433 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 102 | 78 | 181 | 204 | 204 | 162 | |||
| Employee-related liabilities | ✕ | ✕ | ✕ | 98 | 104 | 118 | 106 | ||
| Accounts payable | 22 | 19 | 17 | 21 | 23 | 23 | |||
| Accrued liabilities | 80 | 59 | 66 | 80 | 63 | 32 | |||
| Deferred revenue | 157 | 137 | 120 | 105 | 115 | 111 | |||
| Debt | 15 | 50 | 30 | 250 | 95 | 218 | |||
| Other undisclosed current liabilities | 106 | 102 | |||||||
| Total current liabilities: | 380 | 368 | 331 | 559 | 415 | 491 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 2,194 | 1,812 | 1,863 | 1,063 | 813 | 607 | |||
| Long-term debt, excluding current maturities | 2,194 | 1,812 | 1,824 | 1,009 | 739 | 607 | |||
| Liabilities, other than long-term debt, including: | 106 | 84 | 50 | 57 | 48 | 46 | |||
| Deferred revenue | 5 | ||||||||
| Other liabilities | 84 | 60 | 50 | 57 | 48 | ||||
| Operating lease, liability | 22 | 24 | 39 | 54 | 73 | ||||
| Other undisclosed liabilities, other than long-term debt | 41 | ||||||||
| Other undisclosed noncurrent liabilities | |||||||||
| Total noncurrent liabilities: | 2,300 | 1,896 | 1,913 | 1,120 | 861 | 653 | |||
| Total liabilities: | 2,681 | 2,263 | 2,244 | 1,679 | 1,275 | 1,144 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | (963) | (688) | (802) | (111) | 331 | 290 | |||
| Treasury stock, value | (6,139) | (5,325) | (4,936) | (3,858) | (2,998) | (2,802) | |||
| Additional paid in capital | 1,367 | 1,351 | 1,300 | 1,237 | 1,219 | 1,225 | |||
| Accumulated other comprehensive loss | (92) | (102) | (125) | (76) | (83) | (90) | |||
| Retained earnings | 3,901 | 3,388 | 2,959 | 2,585 | 2,193 | 1,957 | |||
| Other undisclosed equity, attributable to parent | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Total equity: | (963) | (688) | (802) | (111) | 331 | 290 | |||
| TOTAL LIABILITIES AND EQUITY: | 1,718 | 1,575 | 1,442 | 1,568 | 1,606 | 1,433 | |||
Income Statement (P&L) ($ in millions)
| 12/31/2024 TTM | 9/30/2024 | 9/30/2023 | 9/30/2022 | 9/30/2021 | 9/30/2020 | 9/30/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 1,718 | 1,514 | 1,377 | 1,317 | 1,295 | 1,160 | ||
| Cost of revenue | (348) | (311) | (302) | (332) | (361) | (337) | ||
| Gross profit: | 1,369 | 1,203 | 1,075 | 984 | 933 | 823 | ||
| Operating expenses | (635) | (559) | (531) | (475) | (632) | (564) | ||
| Other undisclosed operating loss | (1) | (1) | (2) | (3) | (5) | (6) | ||
| Operating income: | 734 | 643 | 542 | 505 | 296 | 254 | ||
| Nonoperating income (expense) (Other Nonoperating Income (Expense)) | 14 | 6 | (2) | 8 | 3 | 2 | ||
| Interest and debt expense | (0) | (96) | (69) | (40) | (42) | (40) | ||
| Income from continuing operations before equity method investments, income taxes: | 747 | 554 | 471 | 473 | 257 | 216 | ||
| Other undisclosed loss from continuing operations before income taxes | (105) | |||||||
| Income from continuing operations before income taxes: | 642 | 554 | 471 | 473 | 257 | 216 | ||
| Income tax expense | (129) | (124) | (98) | (81) | (21) | (24) | ||
| Income from continuing operations: | 513 | 429 | 374 | 392 | 236 | 192 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 374 | 392 | 236 | 192 | |
| Net income available to common stockholders, diluted: | 513 | 429 | 374 | 392 | 236 | 192 | ||
Comprehensive Income ($ in millions)
| 12/31/2024 TTM | 9/30/2024 | 9/30/2023 | 9/30/2022 | 9/30/2021 | 9/30/2020 | 9/30/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 513 | 429 | 374 | 392 | 236 | 192 | ||
| Comprehensive income: | 513 | 429 | 374 | 392 | 236 | 192 | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 11 | 23 | (49) | 7 | 7 | (14) | ||
| Comprehensive income, net of tax, attributable to parent: | 523 | 452 | 325 | 399 | 244 | 178 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.