Fair Isaac Corp
NYSE:FICO
Income Statement
Earnings Waterfall
Fair Isaac Corp
Revenue
|
1.6B
USD
|
Cost of Revenue
|
-325.1m
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-590.3m
USD
|
Operating Income
|
688.9m
USD
|
Other Expenses
|
-207.9m
USD
|
Net Income
|
481m
USD
|
Income Statement
Fair Isaac Corp
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
744
N/A
|
758
+2%
|
789
+4%
|
794
+1%
|
816
+3%
|
828
+1%
|
839
+1%
|
849
+1%
|
849
0%
|
878
+3%
|
881
+0%
|
901
+2%
|
923
+2%
|
915
-1%
|
932
+2%
|
945
+1%
|
973
+3%
|
997
+2%
|
1 000
+0%
|
1 030
+3%
|
1 052
+2%
|
1 111
+6%
|
1 160
+4%
|
1 196
+3%
|
1 226
+2%
|
1 226
0%
|
1 295
+6%
|
1 309
+1%
|
1 332
+2%
|
1 356
+2%
|
1 317
-3%
|
1 327
+1%
|
1 352
+2%
|
1 363
+1%
|
1 377
+1%
|
1 400
+2%
|
1 423
+2%
|
1 473
+3%
|
1 514
+3%
|
1 551
+2%
|
1 604
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(230)
|
(235)
|
(249)
|
(258)
|
(271)
|
(275)
|
(271)
|
(266)
|
(258)
|
(258)
|
(265)
|
(273)
|
(283)
|
(286)
|
(287)
|
(292)
|
(299)
|
(308)
|
(313)
|
(315)
|
(321)
|
(329)
|
(337)
|
(352)
|
(354)
|
(356)
|
(361)
|
(360)
|
(360)
|
(354)
|
(332)
|
(312)
|
(296)
|
(292)
|
(302)
|
(310)
|
(318)
|
(311)
|
(311)
|
(318)
|
(325)
|
|
Gross Profit |
514
N/A
|
523
+2%
|
540
+3%
|
536
-1%
|
545
+2%
|
553
+2%
|
568
+3%
|
583
+3%
|
591
+1%
|
620
+5%
|
616
-1%
|
628
+2%
|
640
+2%
|
629
-2%
|
645
+3%
|
653
+1%
|
674
+3%
|
689
+2%
|
687
0%
|
716
+4%
|
732
+2%
|
783
+7%
|
823
+5%
|
845
+3%
|
872
+3%
|
870
0%
|
933
+7%
|
949
+2%
|
972
+2%
|
1 003
+3%
|
984
-2%
|
1 014
+3%
|
1 057
+4%
|
1 071
+1%
|
1 075
+0%
|
1 090
+1%
|
1 105
+1%
|
1 162
+5%
|
1 203
+3%
|
1 233
+3%
|
1 279
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(351)
|
(358)
|
(374)
|
(384)
|
(397)
|
(403)
|
(413)
|
(439)
|
(444)
|
(439)
|
(447)
|
(454)
|
(465)
|
(463)
|
(463)
|
(474)
|
(488)
|
(500)
|
(512)
|
(528)
|
(542)
|
(552)
|
(570)
|
(585)
|
(585)
|
(586)
|
(593)
|
(575)
|
(573)
|
(585)
|
(571)
|
(573)
|
(564)
|
(540)
|
(533)
|
(525)
|
(532)
|
(553)
|
(562)
|
(579)
|
(590)
|
|
Selling, General & Administrative |
(264)
|
(267)
|
(278)
|
(284)
|
(292)
|
(295)
|
(300)
|
(306)
|
(310)
|
(322)
|
(329)
|
(335)
|
(344)
|
(341)
|
(340)
|
(345)
|
(355)
|
(368)
|
(377)
|
(387)
|
(396)
|
(401)
|
(414)
|
(426)
|
(424)
|
(421)
|
(421)
|
(403)
|
(397)
|
(405)
|
(396)
|
(400)
|
(400)
|
(385)
|
(384)
|
(379)
|
(383)
|
(397)
|
(401)
|
(412)
|
(423)
|
|
Research & Development |
(74)
|
(79)
|
(83)
|
(88)
|
(93)
|
(95)
|
(99)
|
(101)
|
(101)
|
(102)
|
(104)
|
(105)
|
(107)
|
(108)
|
(111)
|
(114)
|
(120)
|
(124)
|
(128)
|
(135)
|
(140)
|
(145)
|
(150)
|
(153)
|
(155)
|
(159)
|
(167)
|
(168)
|
(172)
|
(177)
|
(171)
|
(170)
|
(162)
|
(152)
|
(147)
|
(144)
|
(148)
|
(154)
|
(160)
|
(166)
|
(167)
|
|
Depreciation & Amortization |
(13)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(11)
|
(10)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
163
N/A
|
165
+1%
|
166
+1%
|
152
-9%
|
148
-3%
|
150
+2%
|
156
+4%
|
144
-8%
|
148
+3%
|
182
+23%
|
170
-7%
|
174
+2%
|
175
+1%
|
166
-5%
|
182
+10%
|
179
-1%
|
185
+4%
|
189
+2%
|
175
-7%
|
188
+7%
|
190
+1%
|
231
+22%
|
254
+10%
|
260
+2%
|
287
+10%
|
284
-1%
|
341
+20%
|
373
+10%
|
399
+7%
|
418
+5%
|
413
-1%
|
442
+7%
|
492
+12%
|
531
+8%
|
542
+2%
|
565
+4%
|
573
+1%
|
609
+6%
|
641
+5%
|
654
+2%
|
689
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(29)
|
(28)
|
(29)
|
(21)
|
(22)
|
(22)
|
(29)
|
(29)
|
(28)
|
(27)
|
(27)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(28)
|
(31)
|
(35)
|
(38)
|
(40)
|
(40)
|
(39)
|
(41)
|
(41)
|
(42)
|
(42)
|
(41)
|
(39)
|
(40)
|
(43)
|
(50)
|
(59)
|
(69)
|
(80)
|
(86)
|
(92)
|
(96)
|
(97)
|
(99)
|
|
Non-Reccuring Items |
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(2)
|
(18)
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(45)
|
(35)
|
(35)
|
58
|
92
|
85
|
85
|
(8)
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
|
Total Other Income |
(1)
|
(1)
|
(0)
|
(6)
|
(6)
|
(6)
|
1
|
0
|
1
|
2
|
2
|
2
|
1
|
0
|
(0)
|
0
|
(0)
|
2
|
13
|
11
|
12
|
13
|
2
|
3
|
1
|
2
|
3
|
6
|
9
|
8
|
8
|
6
|
3
|
(1)
|
(2)
|
(3)
|
1
|
7
|
6
|
9
|
12
|
|
Pre-Tax Income |
130
N/A
|
132
+1%
|
133
+1%
|
124
-7%
|
119
-4%
|
119
+0%
|
109
-8%
|
115
+5%
|
121
+5%
|
141
+16%
|
145
+3%
|
150
+3%
|
151
+1%
|
136
-10%
|
151
+12%
|
154
+1%
|
160
+4%
|
162
+2%
|
157
-3%
|
163
+4%
|
164
+0%
|
204
+24%
|
216
+6%
|
221
+2%
|
243
+10%
|
242
-1%
|
257
+6%
|
303
+18%
|
332
+10%
|
444
+34%
|
473
+7%
|
490
+4%
|
531
+8%
|
464
-13%
|
471
+2%
|
484
+3%
|
489
+1%
|
526
+8%
|
554
+5%
|
566
+2%
|
602
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(44)
|
(45)
|
(38)
|
(32)
|
(29)
|
(30)
|
(23)
|
(23)
|
(25)
|
(30)
|
(35)
|
(21)
|
(21)
|
(15)
|
(23)
|
(30)
|
(30)
|
(28)
|
(14)
|
(13)
|
(12)
|
(17)
|
(24)
|
(14)
|
(11)
|
(10)
|
(21)
|
(35)
|
(54)
|
(79)
|
(81)
|
(100)
|
(104)
|
(95)
|
(98)
|
(98)
|
(106)
|
(108)
|
(124)
|
(114)
|
(121)
|
|
Income from Continuing Operations |
86
|
87
|
95
|
92
|
90
|
90
|
87
|
91
|
96
|
111
|
109
|
128
|
130
|
120
|
128
|
123
|
129
|
134
|
143
|
150
|
153
|
187
|
192
|
207
|
232
|
232
|
236
|
268
|
278
|
365
|
392
|
391
|
426
|
369
|
374
|
386
|
383
|
419
|
429
|
453
|
481
|
|
Net Income (Common) |
86
N/A
|
87
+1%
|
95
+9%
|
92
-3%
|
90
-2%
|
90
-1%
|
87
-4%
|
91
+6%
|
96
+5%
|
111
+16%
|
109
-1%
|
128
+17%
|
130
+2%
|
120
-8%
|
128
+7%
|
123
-4%
|
129
+5%
|
134
+3%
|
127
-5%
|
134
+6%
|
136
+2%
|
170
+25%
|
192
+13%
|
207
+8%
|
232
+12%
|
232
0%
|
236
+2%
|
268
+13%
|
278
+4%
|
365
+31%
|
392
+7%
|
391
0%
|
426
+9%
|
369
-14%
|
374
+1%
|
386
+3%
|
383
-1%
|
419
+9%
|
429
+3%
|
453
+5%
|
481
+6%
|
|
EPS (Diluted) |
2.43
N/A
|
2.46
+1%
|
2.72
+11%
|
2.78
+2%
|
2.79
+0%
|
2.77
-1%
|
2.65
-4%
|
2.82
+6%
|
2.96
+5%
|
3.42
+16%
|
3.39
-1%
|
3.96
+17%
|
4.02
+2%
|
3.72
-7%
|
3.98
+7%
|
3.89
-2%
|
4.3
+11%
|
4.28
0%
|
4.05
-5%
|
4.4
+9%
|
4.48
+2%
|
5.62
+25%
|
6.34
+13%
|
6.84
+8%
|
7.73
+13%
|
7.8
+1%
|
7.9
+1%
|
8.99
+14%
|
9.43
+5%
|
12.51
+33%
|
13.4
+7%
|
14.19
+6%
|
16.13
+14%
|
14.24
-12%
|
14.18
0%
|
15.18
+7%
|
15.08
-1%
|
16.52
+10%
|
16.93
+2%
|
17.95
+6%
|
19.12
+7%
|