Fair Isaac Corporation Financial Ratios — FICO Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	7.29	8.67	7.84	7.66	6.52	7.71	8.69	7.52	10.32	11.39	16.41	13.47	13.53	14.07	15.42
Return on Assets (%)	6.35	8.04	7.77	8.06	7.14	8.93	10.78	9.78	13.9	15.55	24.71	24.82	28.46	31.14	36.36
Return on Capital (%)	6.36	7.22	6.77	6.6	5.76	6.45	7.32	6.41	8.57	9.36	12.11	9.74	9.91	10.46	11.05
Return on Invested Capital (%)	10.33	11.84	11.32	11.83	12.09	12.48	15.59	13.61	20.88	26.75	27.92	36.9	42.77	47.21	58.53
Gross Margin (%)	69.91	70.74	69.13	68.4	67.75	69.91	69.24	68.71	70.96	72.1	74.75	78.06	79.45	79.73	82.23
EBITDA Margin (%)	26.45	28.83	26.67	25.19	22.61	22.83	23.83	20.55	24.58	28.69	33.34	40.87	43.31	43.52	47.75
Operating Margin (%)	22.55	25.65	22.2	21.06	18.57	19.24	19.96	17.53	21.86	26.34	31.39	39.38	42.34	42.71	47
Incremental Operating Margin (%)	176.37	59.49	-12.54	2.35	-20.89	32.52	31.77	-17.3	48.89	65.03	329.07	212.58	72.26	45.47	73.95
Pretax Margin (%)	15.73	20.14	17.75	16.87	13.02	16.4	16.72	15.69	18.63	19.85	35.94	34.22	36.58	37.38	40.31
Profit Margin (%)	11.55	13.6	12.12	12.03	10.31	12.42	14.27	12.65	16.56	18.26	29.78	27.12	28.37	29.86	32.75
Net Income to Common Margin (%)	11.55	13.6	12.12	12.03	10.31	12.42	14.27	12.65	16.56	18.26	29.78	27.12	28.37	29.86	32.75
Effective Tax Rate (%)	26.57	32.47	31.74	28.73	20.81	24.29	14.63	19.4	11.08	8.01	17.13	20.74	22.44	20.13	18.77
Dvd Payout Ratio (%)	4.39	3.05	3.13	2.86	2.9	2.27	0.93	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	6.97	8.41	7.6	7.44	6.33	7.53	8.61	7.52	10.32	11.39	16.41	13.47	13.53	14.07	15.42

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	512	504	470	546	608	571	605	764	825	908	1,335	1,912	1,902	2,231	3,075
ST Debt	8	49	23	170	92	77	142	235	218	95	272	49	66	15	400
LT Debt	504	455	447	376	516	494	463	529	607	813	1,063	1,863	1,836	2,216	2,675
Total Debt/EBITDA	3.12	2.58	2.37	2.75	3.21	2.84	2.71	3.72	2.89	2.44	3.04	3.4	2.9	2.98	3.23
Net Debt/EBITDA	2.3	2.22	1.95	2.22	2.75	2.46	2.24	3.28	2.52	1.82	2.42	3.06	2.63	2.75	3.07
Total Debt/EBIT	3.66	2.91	2.85	3.29	3.9	3.36	3.24	4.36	3.25	2.66	3.23	3.53	2.97	3.04	3.29
Net Debt/EBIT	2.69	2.49	2.34	2.65	3.35	2.92	2.67	3.84	2.83	1.99	2.57	3.17	2.69	2.81	3.12
EBITDA to Interest Expense	5.07	6.21	6.56	6.96	6.51	7.56	8.64	6.56	7.17	8.8	10.95	8.16	6.86	7.08	7.11
EBITDA-CapEx/Interest Expense	4.63	5.4	5.76	6.52	5.65	6.73	7.87	5.56	6.57	8.28	10.76	8.07	6.82	6.99	7.05
EBIT to Interest Expense	4.32	5.52	5.46	5.82	5.34	6.37	7.24	5.6	6.38	8.08	10.31	7.86	6.71	6.94	7
Interest Expense	32	31	30	29	29	27	26	31	40	42	40	69	96	106	134
Common Equity/Total Assets	89.95	95.39	102.66	107.74	111.25	120.56	127.32	132.65	136.52	136.55	164.91	205.19	215.09	227.09	243.72
Long-Term Debt/Equity (%)	108.27	95.91	84.23	82.71	118.08	110.47	108.5	184.02	209.41	245.45	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	32.98	28.28	26.89	20.54	26.11	24.17	21	20.92	21.81	26.21	27.11	38.24	34.7	36.14	35.07
Long-Term Debt/Total Assets (%)	44.62	39.27	38.48	31.54	41.95	40.44	36.86	39.76	42.33	50.59	67.78	129.18	116.52	128.99	143.21
Total Debt/Equity (%)	109.99	106.24	88.57	120.1	139.13	127.71	141.79	265.78	284.64	274.14	-1,203.12	-238.45	-276.44	-231.75	-176.13
Total Debt/Capital (%)	33.51	31.32	28.27	29.83	30.76	27.94	27.45	30.21	29.65	29.27	34.05	39.26	35.95	36.38	40.31
Total Debt/Total Assets (%)	45.33	43.5	40.46	45.79	49.42	46.75	48.17	57.42	57.54	56.51	85.14	132.61	120.73	129.87	164.6
Net Debt to Equity	80.83	91.14	72.89	96.99	119.42	110.71	117.03	234.46	247.91	204.49	-958.76	-214.54	-250.71	-213.82	-167.35
Net Debt/Capital (%)	27.02	28.12	24.49	25.55	27.61	25.16	23.79	27.63	26.85	23	28.56	36.31	33.47	34.41	38.99
EBITDA	164	195	198	199	190	201	223	206	285	371	439	563	656	747	951
EBITDA-CapEx	150	170	174	186	165	179	203	174	261	349	431	557	651	739	942
Operating Income (Loss)	140	173	165	166	156	170	187	175	254	341	413	542	641	734	936

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	1.65	0.45	0.5	0.31	0.35	0.31	0.32	0.19	0.22	0.38	0.35	0.4	0.37	0.4	0.16
Current Ratio	2.49	1.24	1.5	0.85	1.18	1.09	0.95	0.84	0.93	1.29	0.99	1.46	1.51	1.62	0.83
Quick Ratio	2.37	1.13	1.37	0.76	1	0.99	0.84	0.75	0.82	1.19	0.91	1.37	1.43	1.52	0.78
CFO/Avg Current Liab	1.01	0.73	0.73	0.69	0.5	0.86	0.79	0.56	0.54	0.81	0.87	1.14	1.34	1.69	1.27
Common Equity/Total Assets	89.95	95.39	102.66	107.74	111.25	120.56	127.32	132.65	136.52	136.55	164.91	205.19	215.09	227.09	243.72
Long-Term Debt/Equity (%)	108.27	95.91	84.23	82.71	118.08	110.47	108.5	184.02	209.41	245.45	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	32.98	28.28	26.89	20.54	26.11	24.17	21	20.92	21.81	26.21	27.11	38.24	34.7	36.14	35.07
Long-Term Debt/Total Assets (%)	44.62	39.27	38.48	31.54	41.95	40.44	36.86	39.76	42.33	50.59	67.78	129.18	116.52	128.99	143.21
Total Debt/Equity (%)	109.99	106.24	88.57	120.1	139.13	127.71	141.79	265.78	284.64	274.14	-1,203.12	-238.45	-276.44	-231.75	-176.13
Total Debt/Capital (%)	33.51	31.32	28.27	29.83	30.76	27.94	27.45	30.21	29.65	29.27	34.05	39.26	35.95	36.38	40.31
Total Debt/Total Assets (%)	45.33	43.5	40.46	45.79	49.42	46.75	48.17	57.42	57.54	56.51	85.14	132.61	120.73	129.87	164.6
CFO/Total Liabilities	20.51	18.96	21.58	23.73	18.5	27.17	27.22	21.39	22.76	28.62	25.25	22.7	20.72	23.61	21.55
CFO/CapEx	9.71	5.09	5.64	13.9	5.87	9.57	11.38	7.13	10.86	16.6	55.99	84.5	110.67	71.25	87.29
Altman's Z-Score	6.98	9.54	11.11	9.95	11.03	12.08	11.9	11.59	12.24	13	12.2	13.91	16.49	21.3	16.42

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	6.51	7.22	6.68	6.78	7.22	7.5	7.59	6.3	6.39	5.14	4.07	4.34	4.26	4.22	4.17
Days Sales Outstanding	56.05	50.52	54.64	53.81	50.59	48.64	48.11	57.93	57.15	71.04	89.59	84.08	85.65	86.56	87.62
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	18.74	13.15	12.02	12.1	12.93	12.39	13.55	15.74	15.53	15.65	15.19	15.89	17.15	16.79	12.91
Accounts Payable Turnover Days	19.48	27.75	30.36	30.17	28.23	29.46	26.94	23.19	23.5	23.32	24.03	22.96	21.29	21.74	28.27
Cash Conversion Cycle	36.57	22.77	24.28	23.64	22.35	19.18	21.17	34.74	33.66	47.72	65.56	61.12	64.37	64.81	59.35
Inventory to Cash Days	56.05	50.52	54.64	53.81	50.59	48.64	48.11	57.93	57.15	71.04	89.59	84.08	85.65	86.56	87.62
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	859	1,545	1,953	1,866	2,653	3,878	4,336	6,790	8,796	12,365	11,434	10,730	21,701	47,958	36,274
- Cash & Cash Equivalents	136	72	83	105	86	76	106	90	106	157	195	133	137	151	134
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	512	504	470	546	608	571	605	764	825	908	1,335	1,912	1,902	2,231	3,075
Enterprise Value	1,130	1,955	2,340	2,307	3,175	4,373	4,835	7,464	9,514	13,115	12,574	12,509	23,466	50,039	39,215
Total Capital	1,528	1,609	1,662	1,831	1,977	2,042	2,203	2,529	2,782	3,101	3,920	4,871	5,290	6,132	7,628
Total Debt/Capital (%)	33.51	31.32	28.27	29.83	30.76	27.94	27.45	30.21	29.65	29.27	34.05	39.26	35.95	36.38	40.31
Total Debt / EV	0.45	0.26	0.2	0.24	0.19	0.13	0.13	0.1	0.09	0.07	0.11	0.15	0.08	0.04	0.08
EV/Sales	1.82	2.89	3.15	2.92	3.79	4.96	5.17	7.46	8.2	10.13	9.55	9.08	15.5	29.13	19.7
EV/EBITDA	6.89	10.03	11.8	11.61	16.74	21.73	21.7	36.32	33.37	35.32	28.65	22.22	35.8	66.95	41.25
EV/EBIT	8.08	11.27	14.17	13.89	20.39	25.79	25.91	42.57	37.52	38.46	30.42	23.06	36.62	68.21	41.91
EV/Cash Flow to Firm	7.06	12.95	14.93	11.81	18.69	18.98	19.52	30.06	32.18	32.49	27.51	22.17	43.21	69.76	44.19
EV/Free Cash Flow to Firm	6.49	11.08	12.94	11.09	16.3	17.33	18.08	26.7	29.76	30.81	27.06	21.94	42.88	68.9	43.75
Diluted Market Cap	873	1,596	2,006	1,921	2,755	4,025	4,530	7,126	9,195	12,732	11,643	10,855	22,032	48,742	36,756
Diluted Enterprise Value	1,249	2,029	2,393	2,362	3,277	4,520	5,030	7,800	9,913	13,483	12,783	12,634	23,797	50,822	39,697
EV per Share	28.7	56.02	66.23	68.12	101.12	140.48	156.67	251.23	328.31	451.19	437.58	480.32	939.17	2,027.83	1,617.85
TTM Sales	620	676	743	789	839	881	935	1,000	1,160	1,295	1,317	1,377	1,514	1,718	1,991
TTM EBITDA	164	195	198	199	190	201	223	206	285	371	439	563	656	747	951
TTM Operating Income	140	173	165	166	156	170	187	175	254	341	413	542	641	734	936
TTM Cash Flow to Firm	160	151	157	195	170	230	248	248	296	404	457	564	543	717	887
TTM Free Cash Flow to Firm	174	176	181	208	195	252	267	280	320	426	465	570	547	726	896

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	5.81	10.28	12.52	10.24	16.04	17.33	18.46	28.02	32.34	32.91	26.99	21.06	46.56	75.94	46.66
EV/EBIT	8.08	11.27	14.17	13.89	20.39	25.79	25.91	42.57	37.52	38.46	30.42	23.06	36.62	68.21	41.91
Enterprise Value	1,130	1,955	2,340	2,307	3,175	4,373	4,835	7,464	9,514	13,115	12,574	12,509	23,466	50,039	39,215
Low Price	20.89	20.05	40.47	50.26	53.09	78.11	109.77	140.62	170.26	177.65	380	340.48	389.84	811.99	1,300
EV/Sales	1.82	2.89	3.15	2.92	3.79	4.96	5.17	7.46	8.2	10.13	9.55	9.08	15.5	29.13	19.7
EV/EBITDA	6.89	10.03	11.8	11.61	16.74	21.73	21.7	36.32	33.37	35.32	28.65	22.22	35.8	66.95	41.25
Price/Earnings	12.01	16.79	21.68	19.67	30.68	35.44	32.5	53.69	45.78	52.3	29.16	28.72	50.54	93.52	55.64
Price/Earnings Average	14.63	14.89	18.21	20.45	29.39	29.83	30.04	42.09	40	45.95	35.21	29.93	40.72	63.39	68.48
Price/Earnings High	17.5	17.5	21.88	23.43	35.42	37.81	34.01	56.64	56.3	55.66	40.6	37.02	53.33	94.45	89.32
Price/Earnings Low	11.49	7.61	15.87	17.94	19.27	22.22	25.39	33.03	25.68	21.84	27.85	23.74	22.69	39.07	48.33
Price/Book Value	0.85	1.4	1.64	1.45	1.94	2.64	2.71	3.85	4.49	5.64	4.42	3.63	6.4	12.29	7.97
Price/Book Value Average	1.03	1.24	1.38	1.51	1.86	2.22	2.51	3.02	3.93	4.95	5.34	3.78	5.16	8.33	9.81
Price/Book Value High	1.23	1.46	1.65	1.73	2.24	2.81	2.84	4.06	5.53	6	6.16	4.67	6.76	12.42	12.79
Price/Book Value Low	0.81	0.63	1.2	1.33	1.22	1.65	2.12	2.37	2.52	2.35	4.22	3	2.87	5.14	6.92
Price/Tangible Book Value	-3.93	-4.61	-6.5	-5	-6.24	-10.07	-10.87	-12.86	-16.66	-25.21	-12.66	-6.86	-14.84	-27.48	-14.34
Price/Tangible Book Value Average	-4.79	-4.08	-5.46	-5.2	-5.98	-8.48	-10.04	-10.08	-14.56	-22.14	-15.28	-7.14	-11.96	-18.62	-17.65
Price/Tangible Book Value High	-5.72	-4.8	-6.56	-5.95	-7.21	-10.74	-11.37	-13.57	-20.49	-26.83	-17.62	-8.84	-15.66	-27.75	-23.03
Price/Tangible Book Value Low	-3.76	-2.09	-4.76	-4.56	-3.92	-6.31	-8.49	-7.91	-9.35	-10.53	-12.09	-5.67	-6.66	-11.48	-12.46
Price/Sales	1.39	2.28	2.63	2.37	3.16	4.4	4.64	6.79	7.58	9.55	8.69	7.79	14.34	27.92	18.22
Price/Sales Average	1.69	2.03	2.21	2.46	3.03	3.7	4.29	5.32	6.63	8.39	10.49	8.12	11.55	18.93	22.43
Price/Sales High	2.02	2.38	2.65	2.82	3.65	4.7	4.85	7.16	9.32	10.17	12.09	10.04	15.13	28.2	29.25
Price/Sales Low	1.33	1.03	1.92	2.16	1.99	2.76	3.62	4.18	4.25	3.99	8.29	6.44	6.44	11.67	15.83
Price/Cash Flow	6.31	11.91	14.35	10.66	18.08	18.44	19.22	30.44	33.79	33.88	26.98	21.06	46.28	75.77	46.58
Price/Cash Flow Average	7.69	10.56	12.05	11.09	17.32	15.53	17.76	23.87	29.52	29.77	32.57	21.95	37.29	51.35	57.33
Price/Cash Flow High	9.2	12.41	14.48	12.7	20.87	19.68	20.11	32.12	41.55	36.06	37.56	27.15	48.83	76.52	74.77
Price/Cash Flow Low	6.04	5.39	10.5	9.73	11.36	11.56	15.01	18.73	18.95	14.15	25.76	17.4	20.77	31.66	40.46
Price/Free Cash Flow Average	7.08	9.12	10.51	10.65	15.37	14.59	17.06	21.97	28.26	28.91	32.59	21.94	37.52	51.47	57.43
Price/Free Cash Flow High	8.47	10.71	12.64	12.19	18.52	18.5	19.31	29.56	39.77	35.03	37.57	27.14	49.13	76.69	74.91
Price/Free Cash Flow Low	5.56	4.66	9.16	9.34	10.08	10.87	14.42	17.24	18.14	13.74	25.77	17.4	20.9	31.73	40.53
EV/Sales Average	2.3	2.66	2.73	3.02	3.65	4.27	4.82	6	7.24	8.97	11.35	9.41	12.72	20.14	23.9
EV/Sales High	2.63	3.02	3.17	3.38	4.27	5.26	5.39	7.84	9.94	10.74	12.96	11.33	16.29	29.41	30.73
EV/Sales Low	1.93	1.67	2.44	2.72	2.61	3.32	4.16	4.85	4.87	4.57	9.16	7.73	7.6	12.88	17.3
EV/EBITDA Average	8.68	9.24	10.22	11.98	16.16	18.68	20.23	29.18	29.47	31.27	34.05	23.02	29.37	46.27	50.05
EV/EBITDA High	9.93	10.47	11.89	13.4	18.91	23.03	22.6	38.13	40.45	37.46	38.86	27.73	37.62	67.58	64.35
EV/EBITDA Low	7.31	5.81	9.16	10.78	11.54	14.54	17.44	23.61	19.82	15.93	27.47	18.91	17.55	29.59	36.24
EV/EBIT Average	10.19	10.39	12.28	14.33	19.67	22.17	24.15	34.2	33.15	34.05	36.16	23.89	30.04	47.14	50.85
EV/EBIT High	11.65	11.77	14.29	16.03	23.02	27.32	26.99	44.69	45.49	40.79	41.27	28.78	38.48	68.86	65.37
EV/EBIT Low	8.58	6.53	11.01	12.9	14.05	17.25	20.83	27.67	22.29	17.34	29.18	19.63	17.95	30.15	36.82
Last Price	21.83	44.26	55.28	55.1	84.5	124.59	140.5	228.55	303.52	425.38	397.93	412.01	868.53	1,943.52	1,496.53
High Price	31.81	46.11	55.8	65.62	97.56	132.95	147.02	241.1	373.24	452.74	553.97	531.03	916.41	1,962.83	2,402.52
Enterprise Value Average	1,423	1,802	2,027	2,382	3,064	3,760	4,507	5,998	8,404	11,612	14,945	12,959	19,250	34,585	47,587
Enterprise Value High	1,628	2,042	2,358	2,663	3,585	4,633	5,037	7,837	11,535	13,910	17,057	15,608	24,663	50,515	61,175
Enterprise Value Low	1,198	1,132	1,817	2,143	2,189	2,926	3,887	4,852	5,652	5,914	12,058	10,646	11,506	22,117	34,451

Shares Outstanding	37	35	35	32	31	31	30	29	29	29	28	25	25	24	24
Diluted Weighted Avg Shares	40	36	36	35	33	32	32	31	30	30	29	26	25	25	25
Basic Weighted Avg Shares	39	35	35	34	31	31	31	30	29	29	29	26	25	25	24
Revenue per Share	15.74	19.38	21.04	23.29	26.71	28.31	30.3	33.66	40.03	44.54	45.82	52.89	60.58	69.6	82.13
EBITDA per Share	4.16	5.59	5.61	5.87	6.04	6.46	7.22	6.92	9.84	12.78	15.27	21.61	26.24	30.29	39.22
Operating Income per Share	3.55	4.97	4.67	4.91	4.96	5.45	6.05	5.9	8.75	11.73	14.38	20.83	25.65	29.73	38.61
Basic EPS, GAAP	1.82	2.64	2.55	2.8	2.75	3.52	4.32	4.26	6.63	8.13	13.65	14.34	17.18	20.78	26.9
Basic EPS from Cont Ops	1.82	2.64	2.55	2.8	2.75	3.52	4.32	4.26	6.63	8.13	13.65	14.34	17.18	20.78	26.9
Diluted EPS, GAAP	1.79	2.55	2.48	2.72	2.65	3.39	4.14	4.06	6.34	7.9	13.4	14.18	16.93	20.45	26.54
Diluted EPS from Cont Ops	1.79	2.55	2.48	2.72	2.65	3.39	4.14	4.06	6.34	7.9	13.4	14.18	16.93	20.45	26.54
Dividend per Share	0.08	0.08	0.08	0.08	0.08	0.08	0.04	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	3.46	3.72	3.85	5.17	4.67	6.75	7.31	7.51	8.98	12.55	14.75	19.56	18.77	25.65	32.13
Free Cash Flow per Basic Share	3.1	2.99	3.17	4.8	3.88	6.05	6.67	6.45	8.16	11.8	14.49	19.33	18.6	25.29	31.76
Cash & Equivalents per Share	6.14	2.68	2.35	3.1	2.74	2.44	3.42	3.03	3.67	5.41	6.8	5.11	5.47	6.11	5.53
Book Value per Share	25.81	31.66	33.75	37.93	43.58	47.28	51.8	59.4	67.53	75.46	89.98	113.62	135.61	158.09	187.84
Tangible Book Value per Share	-5.56	-9.61	-8.51	-11.02	-13.54	-12.37	-12.93	-17.77	-18.22	-16.88	-31.43	-60.1	-58.52	-70.73	-104.34

Fair Isaac Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)