VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
FICOFair Isaac Corporation
$1182.79$27.4B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksFICOCash Flow

Fair Isaac Corporation (FICO) Cash Flow Statement

30Y historyFree accessUpdated daily

While FICO maintains low capital intensity with a CapEx/Revenue ratio consistently below 1%, the company's decision to execute $605.4 million in buybacks during 2026Q2 significantly exceeded its free cash flow generation for the period.

FICO Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMSep'25Sep'24Sep'23Sep'22Sep'21Sep'20Sep'19Sep'18Sep'17Sep'16Sep'15Sep'14Sep'13Sep'12Sep'11Sep'10Sep'09Sep'08Sep'07Sep'06Sep'05Sep'04Sep'03Sep'02Sep'01Sep'00Sep'99Sep'98Sep'97Sep'96
Cash from Operations907.33M778.81M632.96M468.92M509.45M423.82M364.92M260.35M223.05M225.64M185.23M132.98M175.03M136.12M129.75M136.16M105.78M151.63M159.15M179.16M199.04M214.08M199.15M174.57M103.12M70.54M36.65M42.5M41.3M26.1M19.7M
Operating CF Margin %-39.12%36.85%30.98%36.99%32.19%28.19%22.44%21.6%24.21%21.02%15.85%22.18%18.31%19.18%21.97%17.47%24.04%21.37%21.79%24.12%26.8%28.2%27.74%26.28%21.43%12.3%15.35%16.82%13.12%13.25%
Operating CF Growth %220.8%23.04%34.98%-7.96%20.21%16.14%40.16%16.72%-1.15%21.82%39.3%-24.03%28.59%4.91%-4.71%28.72%-30.24%-4.72%-11.17%-9.99%-7.03%7.5%14.08%69.29%46.19%92.46%-13.76%2.91%58.24%32.49%48.12%
Net Income759.63M651.95M512.81M429.38M373.54M392.08M236.41M192.12M126.48M133.41M109.45M86.5M94.88M90.09M92M71.56M64.46M65.1M83.95M104.65M103.49M134.55M102.79M107.16M17.88M46.11M27.63M29.98M24.3M20.7M17.4M
Depreciation & Amortization15.91M14.95M13.83M14.64M20.46M25.59M30.37M31.61M30.18M36.21M31.63M33.89M32.63M33.21M21.55M24.2M30.92M38.42M39.49M49.13M48.7M54.44M49.89M53.62M32.91M25.07M21.46M17.43M14.9M11.8M7.9M
Stock-Based Compensation163.89M156.67M149.44M123.85M115.36M112.46M93.68M82.97M74.81M61.22M55.51M45.31M36.36M25.85M21.23M15.5M17.3M19.93M27.98M36.26M2.93M1.57M1.57M2.99M1.42M000000
Deferred Taxes-4.98M-32.49M-27.33M-47.38M7.82M-5.96M-8.64M7.7M10.58M-6.25M-1.82M6.6M-9.99M6.56M-1.04M-1.35M2.04M-5.03M-23.09M3.8M1.13M13.28M11.91M2.44M5.32M2.43M-2.49M-134K-3.8M-2.8M100K
Other Non-Cash Items6.51M6.28M4.7M11.88M28.18M-87.62M54.4M1.41M-10.6M1.65M2.02M2.21M-5.33M-5.68M-7.92M-1.52M1.59M-5.16M6.37M44.45M47.83M16.89M20.11M29.34M55.47M10.73M5.96M1.28M500K2.6M2.3M
Working Capital Changes-33.63M-18.55M-20.48M-63.45M-35.91M-12.74M-41.31M-55.47M-8.41M-612K13.48M-27.73M26.48M-13.92M3.92M27.77M-10.54M38.37M24.45M-22.86M-2.1M-5.08M14.45M-17.99M-8.46M-13.8M-15.91M-6.07M5.4M-6.2M-3.8M
Change in Receivables-115.91M-100.38M-34.14M-70.12M-31.56M24.5M-59.89M-36.18M-8.27M2.86M-18.23M-4.6M-13.65M1.29M-26.49M8.57M-11.56M31.32M20.15M-15.84M-9.69M-7.53M11.29M-14.1M-4.11M-11.93M-5.43M-1.83M-2.7M-15.7M-6.4M
Change in Inventory000000000000000000000000000-4.9M-3.8M00
Change in Payables12.13M9.85M3.32M2.24M-2.8M-2.35M1.06M1.89M843K-2.03M564K-3.67M3.17M-590K6.81M-1.75M-317K-2.52M-1.57M1.58M-1.77M-5.3M-5.3M5.24M114K000000
Cash from Investing-44.98M-43.72M-27.99M-15.95M-5.67M137.85M-24.58M-42.76M-14.12M-20.61M-27.61M-81.92M-19.84M-34.97M-65.67M-51.7M110.64M-81.95M-31.12M37.44M-17.03M-2.9M-82.86M-153.94M92.5M-98.12M-27.58M-25.5M-41.5M-23.5M-19.3M
Capital Expenditures-6.45M-8.92M-8.88M-4.24M-6.03M-7.57M-21.99M-23.98M-31.3M-19.83M-21.97M-25M-12.59M-24.15M-25.48M-14.02M-17.45M-13.96M-22.78M-22.73M-31.41M-16.41M-23.2M-18.31M-23.39M-24M-22.59M-18.3M-15.7M-21.7M-13.1M
CapEx % of Revenue0.29%0.45%0.52%0.28%0.44%0.57%1.7%2.07%3.03%2.13%2.49%2.98%1.6%3.25%3.77%2.26%2.88%2.21%3.06%2.77%3.81%2.06%3.29%2.91%5.96%7.29%7.58%6.61%6.4%10.9%8.81%
Acquisitions00000-210K0-15.86M20M0-5.65M-56.92M-7.25M-32.82M-123.78M140K00-17.75M00-41.31M-284.73M-48.62M000-1.45M000
Investments-------------------------------
Other Investing-34.1M-30.48M-16.67M-6.13M2.26M147.43M55K0000000002.23M5.3M1.53M16.32M500K22.82M2.23M3.06M140.5M000-3.3M300K-2.8M
Cash from Financing-791.85M-750.33M-592.92M-455M-547.16M-523.57M-289.42M-200.05M-218.63M-180.63M-164.98M-58.63M-130.39M-86.63M-128.45M-94.02M-248.47M-18.82M-90.95M-198.71M-190.29M-261.99M-206.45M131.99M-123.4M12.68M9.72M-10.5M1.2M-900K-500K
Debt Issued (Net)1.12B856.25M342.96M5M591.93M421.34M6.44M59.05M157.15M34M-37M62M76M-37.68M-13.47M-8M-51.34M08.46M160.1M00-153.94M391.52M0-364K-429K-413K-400K-400K-400K
Equity Issued (Net)-1.78B-1.38B-796.7M-383.33M-1.09B-853.3M-192.97M-206.11M-331.57M-173.16M-120.57M-112.46M-210.49M-52.5M-120.26M-83.81M-194.71M-15.21M-96.86M-367M-192.29M-256.67M-47.6M-255.67M-120.67M14.42M11.29M-8.98M2.7M500K900K
Dividends Paid000000000-1.24M-2.49M-2.51M-2.71M-2.82M-2.8M-3.14M-3.58M-3.89M-3.9M-4.43M-5.1M-5.32M-4.67M-3.86M-2.58M-1.32M-1.14M-1.1M-1.1M-1M-1M
Share Repurchases-1.81B-1.41B-821.7M-405.53M-1.1B-874.18M-235.22M-228.89M-342.6M-187.63M-138.4M-130.72M-217.04M-82.75M-191.06M-91.42M-196.12M-18.5M-116.64M-451.09M-256.49M-328.54M-101.13M-331.64M-144.35M-19.86M-41K-12.23M-100K-500K0
Other Financing-132.14M-224.9M-139.19M-76.67M-50.94M-91.61M-102.9M-53M-44.2M-40.23M-29.95M-5.67M6.81M6.36M8.08M928K1.16M280K1.34M12.62M7.09M0-242K0-140K-49K00000
Net Change in Cash72.78M-16.53M13.89M3.58M-62.15M37.96M50.97M16.4M-15.6M29.69M-10.19M-18.95M21.9M11.57M-64.14M-10.45M-31.96M48.48M34.39M20.13M-7.73M-51.19M-89.59M152.62M72.23M-14.9M18.79M6.5M1M-900K-500K
Free Cash Flow892.68M769.88M607.41M464.68M503.42M416.25M342.93M236.37M191.75M205.82M188.3M121.77M162.44M111.97M104.26M122.14M88.33M137.68M136.37M156.43M167.63M197.67M175.94M156.26M79.73M46.53M14.06M25.68M25.6M4.4M10.4M
FCF Margin %39.57%38.67%35.37%30.7%36.55%31.62%26.49%20.38%18.57%22.08%21.36%14.52%20.59%15.06%15.41%19.71%14.58%21.83%18.31%19.02%20.31%24.75%24.91%24.83%20.32%14.14%4.72%9.28%10.43%2.21%6.99%
FCF Growth %31.79%26.75%30.72%-7.7%20.94%21.38%45.08%23.27%-6.83%9.3%54.63%-25.04%45.07%7.39%-14.63%38.28%-35.84%0.96%-12.82%-6.68%-15.19%12.35%12.6%95.98%71.34%231.04%-45.27%0.33%481.82%-57.69%372.73%
FCF per Share37.5931.3524.2218.3219.1114.2311.467.806.156.385.833.734.663.092.893.051.952.822.762.722.572.692.242.041.420.900.280.530.520.090.22
FCF Conversion (FCF/Net Income)1.18x1.19x1.23x1.09x1.36x1.08x1.54x1.36x1.57x1.76x1.69x1.54x1.84x1.51x1.41x1.90x1.64x2.33x1.90x1.71x1.92x1.59x1.94x1.63x5.77x1.53x1.33x1.46x1.70x1.26x1.22x
Interest Paid-60.94M103.56M106.39M96.88M57.21M37.95M37.73M39.92M26.11M26.08M26.88M30.47M28.21M31.01M31.42M31.97M21.05M26.19M13.01M000000000000
Taxes Paid-92.21M162.09M133.72M152.78M65.33M71.49M10.15M18.78M13.4M31.32M10.86M33.75M22.37M24.14M36.85M11.46M26.89M28.36M20.07M000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Regulatory Mortgage Market Disruption

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q2)

Earnings Quality and Cash Conversion

As evidenced by the 2026Q2 data, FICO's operating cash flow of $223.4 million relative to $264.5 million in net income yields an OCF/NI ratio of 0.84, suggesting that while earnings are strong, non-cash adjustments and working capital timing create periodic volatility in cash conversion quality.

The divergence between net income and operating cash flow in recent quarters indicates that accounting accruals and stock-based compensation play a meaningful role in reported profitability. Investors should monitor whether this sub-1.0 conversion ratio persists, as it may imply that earnings growth is outpacing the company's ability to generate immediate cash from its core scoring operations.

Free Cash Flow Margin Volatility

Based on reported financial statements, FICO's free cash flow margins have exhibited significant quarterly variance, ranging from a low of 13.1% in 2025Q2 to a peak of 51.5% in 2025Q3, reflecting the impact of working capital fluctuations on the company's underlying cash generation efficiency.

The inconsistency in FCF margins suggests that while the business model is inherently asset-light, the timing of collections and payments creates lumpy cash flow profiles. This volatility warrants caution, as it obscures the true underlying cash-generating power of the platform during periods of heavy working capital investment.

Minimal Capital Intensity Sustains Margins

According to recent SEC filings, FICO maintains an exceptionally low capital intensity, with CapEx/Revenue ratios consistently remaining below 1% over the last ten quarters, which underscores the company's ability to scale its software and scoring infrastructure without requiring significant ongoing investment in physical assets.

This negligible capital expenditure requirement is a hallmark of the company's intellectual property-heavy business model, allowing for high free cash flow conversion. The lack of significant reinvestment needs suggests that the company's competitive moat is maintained through existing data and algorithms rather than heavy capital outlays.

Aggressive Capital Return Strategy

As reported in financial statements, FICO has prioritized share repurchases as its primary capital allocation vehicle, with buybacks totaling $605.4 million in 2026Q2 alone, significantly exceeding the company's free cash flow generation for that same period, which indicates a reliance on balance sheet capacity.

The scale of these repurchases suggests management's high confidence in the company's long-term valuation, yet the fact that buybacks frequently outpace FCF suggests a reliance on debt or existing cash reserves. Investors should evaluate whether this aggressive return of capital is sustainable if regulatory headwinds begin to pressure the core scoring revenue stream.

FICO — Frequently Asked Questions

Quick answers to the most common questions about buying FICO stock.

How much cash does Fair Isaac Corporation (FICO) generate from operations?

Fair Isaac Corporation (FICO) generated $778.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Fair Isaac Corporation's free cash flow?

Fair Isaac Corporation (FICO) generated $769.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Fair Isaac Corporation's capital expenditure (CapEx)?

Fair Isaac Corporation (FICO) spent $8.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Fair Isaac Corporation distribute cash to shareholders?

In 2025, Fair Isaac Corporation (FICO) spent $1.41B on share repurchases. This shows the company's commitment to returning capital to its equity investors.