Fair Isaac Corporation
NYSE:FICO · New York Stock Exchange
-$39.14 today
Vol 0.50M · Avg 0.37M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:FICO · Revenue to Net Income
Key Ratios
Analysis
$2.3B of revenue converted into $759.6M of net income for the selected period. Gross margin is 83.9% and net margin is 33.3%, showing how much revenue survives after costs and taxes. EPS is $31.57, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.0B +15.9% | $1.7B +13.5% | $1.5B +9.9% | $1.4B +4.6% | $1.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $353.7M +1.6% | $348.2M +11.9% | $311.1M +2.9% | $302.2M -9.1% | $332.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.6B +19.6% | $1.4B +13.9% | $1.2B +11.9% | $1.1B +9.2% | $984.1M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 82.2% +2.5pp | 79.7% +0.3pp | 79.4% +1.4pp | 78.1% +3.3pp | 74.7% | 9.8% | 28.9% | 38.3% |
| Research & Development | $188.3M +9.5% | $171.9M +7.5% | $159.9M +9.0% | $146.8M -14.3% | $171.2M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $513.0M +10.8% | $462.8M +15.5% | $400.6M +4.4% | $383.9M -3.1% | $396.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $712.3M +12.1% | $635.7M +13.6% | $559.7M +5.1% | $532.7M +11.3% | $478.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $15.0M +8.1% | $13.8M -5.5% | $14.6M -28.5% | $20.5M -20.0% | $25.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $951.2M +24.9% | $761.5M +14.7% | $663.8M +18.4% | $560.7M +4.1% | $538.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 47.8% +3.4pp | 44.3% +0.5pp | 43.9% +3.1pp | 40.7% -0.2pp | 40.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | $924.9M +26.1% | $733.6M +14.1% | $642.8M +18.5% | $542.4M +7.3% | $505.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 46.5% +3.7pp | 42.7% +0.2pp | 42.5% +3.1pp | 39.4% +1.0pp | 38.4% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $133.6M +26.5% | $105.6M +10.6% | $95.5M +38.5% | $69.0M +72.0% | $40.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$122.3M -33.5% | -$91.6M -2.7% | -$89.2M -25.5% | -$71.1M -119.8% | -$32.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $802.6M +25.0% | $642.0M +16.0% | $553.6M +17.5% | $471.3M -0.4% | $473.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 40.3% +2.9pp | 37.4% +0.8pp | 36.6% +2.4pp | 34.2% -1.7pp | 35.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $150.6M +16.6% | $129.2M +4.0% | $124.2M +27.1% | $97.8M +20.6% | $81.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | $651.9M +27.1% | $512.8M +19.4% | $429.4M +14.9% | $373.5M -4.7% | $392.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 32.7% +2.9pp | 29.9% +1.5pp | 28.4% +1.2pp | 27.1% -2.7pp | 29.8% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $27 +29.5% | $21 +21.0% | $17 +19.8% | $14 +5.1% | $14 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $27 +29.8% | $20 +20.8% | $17 +19.4% | $14 +5.8% | $13 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $24.2M -1.8% | $24.7M -1.2% | $25.0M -4.1% | $26.0M -9.4% | $28.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $24.6M -2.1% | $25.1M -1.1% | $25.4M -3.7% | $26.3M -10.0% | $29.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Nokia Oyj
NYSE:NOK
$73.34B
Garmin Ltd.
NYSE:GRMN
$44.89B
Block, Inc.
NYSE:XYZ
$44.54B
Celestica Inc.
NYSE:CLS
$43.22B
Ubiquiti Inc.
NYSE:UI
$35.63B
Zoom Communications, Inc.
NASDAQ:ZM
$25.37B
Atlassian Corporation
NASDAQ:TEAM
$21.91B
Cognizant Technology Solutions Corporation
NASDAQ:CTSH
$20.73B
PTC Inc.
NASDAQ:PTC
$13.36B
The Trade Desk, Inc.
NASDAQ:TTD
$8.60B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does FICO generate?
Fair Isaac Corporation (FICO) reported $1.99B of revenue in fiscal 2025.
Is FICO profitable?
Fair Isaac Corporation (FICO) reported $651.95M of net income, with a net margin of 32.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.