ACI WORLDWIDE, INC. ACIW
ACI develops, markets, installs, and supports a broad line of software solutions that deliver intelligent payments orchestration to banks, merchants, and billers. ACI powers the world's payments ecosystem by supporting any channel, any network, and any payment type. Our solutions support the new payment experiences that help power customers' growth and drive innovation. Our intelligent payments orchestration solutions empower customers to modernize their payments infrastructure to support the transactions their businesses need to stay ahead - at scale and without downtime.
At ACI, we build software solutions that make complex payments simple and secure for the world's leading financial institutions and large enterprises. Our solutions and services are used globally by banks of all sizes, central banks, intermediaries, merchants, and billers, as well as third-party digital payment processors, payment associations, switch interchanges, and a wide range of transaction-generating endpoints, including automated teller machines ("ATM"), merchant point-of-sale ("POS") terminals, bank branches, mobile phones, tablets, corporations, and internet commerce sites. The authentication, authorization, switching, settlement, fraud-checking, and reconciliation of digital payments is a complex activity due to the large number of locations and variety of sources from which transactions can be generated, the large number of participants in the market, high transaction volumes, geographically dispersed networks, differing types of authorization, and varied reporting requirements. These activities are typically performed online and are conducted 24 hours a day, seven days a week.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.76B | $1.59B | $1.45B | $1.42B | $1.37B | $1.29B | $1.26B | $1.01B | $1.02B | $1.01B |
| Cost of revenue | $897.7M | $791.8M | $719.2M | $696.1M | $638.9M | $622.5M | $617.5M | $430.4M | $452.3M | $444.9M |
| Gross profit | $862.1M | $802.5M | $733.4M | $725.8M | $731.7M | $671.9M | $640.8M | $579.4M | $571.9M | $560.8M |
| SG&A | $142.7M | $118.4M | $117.2M | $114.2M | $123.8M | $152.5M | $135.3M | $107.4M | $153.0M | $113.6M |
| Total operating expenses | $1.43B | $1.29B | $1.23B | $1.22B | $1.16B | $1.15B | $1.13B | $883.9M | $939.6M | $784.6M |
| Operating income | $329.9M | $308.1M | $220.4M | $203.8M | $209.9M | $144.7M | $123.8M | $125.9M | $84.6M | $221.1M |
| Interest expense | $57.8M | $72.5M | $78.5M | $53.2M | $45.1M | $56.6M | $64.0M | $41.5M | $39.0M | $40.2M |
| Pre-tax income | $306.7M | $250.4M | $147.6M | $206.6M | $175.1M | $98.6M | $72.2M | $91.8M | $43.6M | $185.6M |
| Income tax | $80.0M | $47.3M | $26.1M | $64.5M | $47.3M | $26.0M | $5.1M | $22.9M | $38.4M | $56.0M |
| Net income | $226.7M | $203.1M | $121.5M | $142.2M | $127.8M | $72.7M | $67.1M | $68.9M | $5.1M | $129.5M |
| EPS, basic | 2.18 | 1.93 | 1.12 | 1.25 | 1.09 | 0.62 | 0.58 | 0.59 | 0.04 | 1.10 |
| EPS, diluted | 2.16 | 1.91 | 1.12 | 1.24 | 1.08 | 0.62 | 0.57 | 0.59 | 0.04 | 1.09 |
| Shares, diluted (wtd. avg.) | $104.8M | $106.5M | $108.9M | $114.2M | $118.6M | $118.1M | $118.6M | $117.6M | $119.4M | $118.8M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $196.5M | $216.4M | $164.2M | $214.7M | $184.1M | $265.4M | $141.1M | $172.2M | $69.7M | $75.8M |
| Receivables | $445.9M | $414.4M | $452.3M | $403.8M | $320.4M | $167.6M | $150.7M | $348.2M | $262.8M | $268.2M |
| Total current assets | $1.09B | $990.8M | $1.41B | $1.11B | $937.4M | $1.15B | $920.4M | $566.5M | $421.8M | $408.0M |
| Property, plant and equipment | $37.4M | $35.1M | $37.9M | $52.5M | $63.0M | $64.7M | $70.4M | $72.7M | $80.2M | $79.0M |
| Goodwill | $1.23B | $1.23B | $1.23B | $1.23B | $1.28B | $1.28B | $1.28B | $909.7M | $909.7M | $909.7M |
| Other intangibles | $147.1M | $165.4M | $195.6M | $228.7M | $283.0M | $322.0M | $357.0M | $168.1M | $191.3M | $203.6M |
| Total assets | $3.10B | $3.03B | $3.44B | $3.21B | $3.16B | $3.39B | $3.26B | $2.12B | $1.86B | $1.90B |
| Accounts payable | $64.9M | $45.4M | $46.0M | $48.0M | $41.3M | $41.2M | $37.0M | $39.6M | $34.7M | $42.9M |
| Short-term debt | $40.9M | $34.9M | $74.4M | $65.5M | $45.9M | $34.3M | $34.1M | $20.8M | $17.8M | $90.3M |
| Total current liabilities | $705.6M | $602.6M | $1.04B | $858.8M | $754.2M | $905.6M | $612.0M | $296.6M | $321.8M | $376.4M |
| Long-term debt | $776.7M | $889.6M | $963.6M | $1.02B | $1.02B | $1.12B | $1.34B | $651.0M | $667.9M | $653.6M |
| Total liabilities | $1.59B | $1.60B | $2.12B | $2.02B | $1.91B | $2.18B | $2.13B | $1.07B | $1.10B | $1.15B |
| Retained earnings | $1.82B | $1.60B | $1.39B | $1.27B | $1.13B | $1.00B | $930.8M | $863.8M | $550.9M | $545.7M |
| Total equity | $1.52B | $1.42B | $1.32B | $1.19B | $1.24B | $1.21B | $1.13B | $1.05B | $764.6M | $754.9M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $322.8M | $358.7M | $168.5M | $143.4M | $220.5M | $314.9M | $132.6M | $183.9M | $146.2M | $99.8M |
| Depreciation and amortisation | $96.9M | $111.0M | $122.4M | $127.3M | $133.4M | $140.3M | $122.6M | $97.3M | $102.2M | $103.5M |
| Stock-based compensation | $70.6M | $41.3M | $24.5M | $29.8M | $27.2M | $29.6M | $36.8M | $20.4M | $13.7M | $43.6M |
| Capital expenditure | $12.9M | $15.4M | $8.9M | $13.1M | $20.6M | $17.8M | $23.1M | $18.3M | $25.7M | $40.8M |
| Investing cash flow | $7.2M | -$45.1M | -$37.8M | $60.2M | -$45.4M | -$30.7M | -$830.5M | -$45.4M | -$54.4M | $129.6M |
| Financing cash flow | -$336.6M | -$288.2M | -$111.6M | -$171.1M | -$256.9M | -$159.9M | $668.4M | -$57.7M | -$98.1M | -$251.1M |
| Buybacks | $202.6M | $127.7M | $27.6M | $206.5M | $107.4M | $28.9M | $35.6M | $54.5M | $37.4M | $60.1M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-162572.
Others in SIC 7372
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| MSFT | MICROSOFT CORP | $3.71T | 27.8x | 17.8% |
| ORCL | ORACLE CORP | $457.36B | 27.2x | 17.3% |
| PLTR | Palantir Technologies Inc. | $418.36B | 276.7x | 56.2% |
| CRWD | CrowdStrike Holdings, Inc. | $218.20B | — | 21.7% |
| CRM | Salesforce, Inc. | $213.35B | 33.2x | 9.6% |
| SHOP | SHOPIFY INC. | $187.92B | 154.4x | 30.1% |
| NOW | ServiceNow, Inc. | $146.06B | 84.6x | 20.9% |
| SNOW | Snowflake Inc. | $118.96B | — | 29.2% |