Free cash flow surged to $379.6M in 2026Q3 (56.3% FCF margin), with cumulative operating cash flow exceeding net income by 22% over the last ten quarters, underscoring high earnings quality.
Fair Isaac Corporation (FICO) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Sep'25 | Sep'24 | Sep'23 | Sep'22 | Sep'21 | Sep'20 | Sep'19 | Sep'18 | Sep'17 | Sep'16 | Sep'15 | Sep'14 | Sep'13 | Sep'12 | Sep'11 | Sep'10 | Sep'09 | Sep'08 | Sep'07 | Sep'06 | Sep'05 | Sep'04 | Sep'03 | Sep'02 | Sep'01 | Sep'00 | Sep'99 | Sep'98 | Sep'97 | Sep'96 |
|---|
| Cash from Operations | 1B | 778.81M | 632.96M | 468.92M | 509.45M | 423.82M | 364.92M | 260.35M | 223.05M | 225.64M | 185.23M | 132.98M | 175.03M | 136.12M | 129.75M | 136.16M | 105.78M | 151.63M | 159.15M | 179.16M | 199.04M | 214.08M | 199.15M | 174.57M | 103.12M | 70.54M | 36.65M | 42.5M | 41.3M | 26.1M | 19.7M |
| 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 % | 219.55% | 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 Income | 815.02M | 651.95M | 512.81M | 429.38M | 373.54M | 392.08M | 236.41M | 192.12M | 126.48M | 133.41M | 109.45M | 86.5M | 94.88M | 90.09M | 92M | 71.56M | 64.46M | 65.1M | 83.95M | 104.65M | 103.49M | 134.55M | 102.79M | 107.16M | 17.88M | 46.11M | 27.63M | 29.98M | 24.3M | 20.7M | 17.4M |
| Depreciation & Amortization | 16.14M | 14.95M | 13.83M | 14.64M | 20.46M | 25.59M | 30.37M | 31.61M | 30.18M | 36.21M | 31.63M | 33.89M | 32.63M | 33.21M | 21.55M | 24.2M | 30.92M | 38.42M | 39.49M | 49.13M | 48.7M | 54.44M | 49.89M | 53.62M | 32.91M | 25.07M | 21.46M | 17.43M | 14.9M | 11.8M | 7.9M |
| Stock-Based Compensation | 174.29M | 156.67M | 149.44M | 123.85M | 115.36M | 112.46M | 93.68M | 82.97M | 74.81M | 61.22M | 55.51M | 45.31M | 36.36M | 25.85M | 21.23M | 15.5M | 17.3M | 19.93M | 27.98M | 36.26M | 2.93M | 1.57M | 1.57M | 2.99M | 1.42M | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 12.63M | -32.49M | -27.33M | -47.38M | 7.82M | -5.96M | -8.64M | 7.7M | 10.58M | -6.25M | -1.82M | 6.6M | -9.99M | 6.56M | -1.04M | -1.35M | 2.04M | -5.03M | -23.09M | 3.8M | 1.13M | 13.28M | 11.91M | 2.44M | 5.32M | 2.43M | -2.49M | -134K | -3.8M | -2.8M | 100K |
| Other Non-Cash Items | 26.41M | 6.28M | 4.7M | 11.88M | 28.18M | -87.62M | 54.4M | 1.41M | -10.6M | 1.65M | 2.02M | 2.21M | -5.33M | -5.68M | -7.92M | -1.52M | 1.59M | -5.16M | 6.37M | 44.45M | 47.83M | 16.89M | 20.11M | 29.34M | 55.47M | 10.73M | 5.96M | 1.28M | 500K | 2.6M | 2.3M |
| Working Capital Changes | -42.95M | -18.55M | -20.48M | -63.45M | -35.91M | -12.74M | -41.31M | -55.47M | -8.41M | -612K | 13.48M | -27.73M | 26.48M | -13.92M | 3.92M | 27.77M | -10.54M | 38.37M | 24.45M | -22.86M | -2.1M | -5.08M | 14.45M | -17.99M | -8.46M | -13.8M | -15.91M | -6.07M | 5.4M | -6.2M | -3.8M |
| Change in Receivables | -118.36M | -100.38M | -34.14M | -70.12M | -31.56M | 24.5M | -59.89M | -36.18M | -8.27M | 2.86M | -18.23M | -4.6M | -13.65M | 1.29M | -26.49M | 8.57M | -11.56M | 31.32M | 20.15M | -15.84M | -9.69M | -7.53M | 11.29M | -14.1M | -4.11M | -11.93M | -5.43M | -1.83M | -2.7M | -15.7M | -6.4M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.9M | -3.8M | 0 | 0 |
| Change in Payables | 35K | 9.85M | 3.32M | 2.24M | -2.8M | -2.35M | 1.06M | 1.89M | 843K | -2.03M | 564K | -3.67M | 3.17M | -590K | 6.81M | -1.75M | -317K | -2.52M | -1.57M | 1.58M | -1.77M | -5.3M | -5.3M | 5.24M | 114K | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -52.6M | -43.72M | -27.99M | -15.95M | -5.67M | 137.85M | -24.58M | -42.76M | -14.12M | -20.61M | -27.61M | -81.92M | -19.84M | -34.97M | -65.67M | -51.7M | 110.64M | -81.95M | -31.12M | 37.44M | -17.03M | -2.9M | -82.86M | -153.94M | 92.5M | -98.12M | -27.58M | -25.5M | -41.5M | -23.5M | -19.3M |
| Capital Expenditures | -5.53M | -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 Revenue | 0.23% | 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% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | -210K | 0 | -15.86M | 20M | 0 | -5.65M | -56.92M | -7.25M | -32.82M | -123.78M | 140K | 0 | 0 | -17.75M | 0 | 0 | -41.31M | -284.73M | -48.62M | 0 | 0 | 0 | -1.45M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -35.15M | -30.48M | -16.67M | -6.13M | 2.26M | 147.43M | 55K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.23M | 5.3M | 1.53M | 16.32M | 500K | 22.82M | 2.23M | 3.06M | 140.5M | 0 | 0 | 0 | -3.3M | 300K | -2.8M |
| Cash from Financing | -885.88M | -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 | -206.45M | 131.99M | -123.4M | 12.68M | 9.72M | -10.5M | 1.2M | -900K | -500K |
| Debt Issued (Net) | 2.81B | 856.25M | 342.96M | 5M | 591.93M | 421.34M | 6.44M | 59.05M | 157.15M | 34M | -37M | 62M | 76M | -37.68M | -13.47M | -8M | -51.34M | 0 | 8.46M | 160.1M | 0 | 0 | -153.94M | 391.52M | 0 | -364K | -429K | -413K | -400K | -400K | -400K |
| Equity Issued (Net) | -3.57B | -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 | -120.67M | 14.42M | 11.29M | -8.98M | 2.7M | 500K | 900K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -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 | -3.59B | -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 | -500K | 0 |
| Other Financing | -126.15M | -224.9M | -139.19M | -76.67M | -50.94M | -91.61M | -102.9M | -53M | -44.2M | -40.23M | -29.95M | -5.67M | 6.81M | 6.36M | 8.08M | 928K | 1.16M | 280K | 1.34M | 12.62M | 7.09M | 0 | -242K | 0 | -140K | -49K | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 59.4M | -16.53M | 13.89M | 3.58M | -62.15M | 37.96M | 50.97M | 16.4M | -15.6M | 29.69M | -10.19M | -18.95M | 21.9M | 11.57M | -64.14M | -10.45M | -31.96M | 48.48M | 34.39M | 20.13M | -7.73M | -51.19M | -89.59M | 152.62M | 72.23M | -14.9M | 18.79M | 6.5M | 1M | -900K | -500K |
| Free Cash Flow | 996.02M | 769.88M | 607.41M | 464.68M | 503.42M | 416.25M | 342.93M | 236.37M | 191.75M | 205.82M | 188.3M | 121.77M | 162.44M | 111.97M | 104.26M | 122.14M | 88.33M | 137.68M | 136.37M | 156.43M | 167.63M | 197.67M | 175.94M | 156.26M | 79.73M | 46.53M | 14.06M | 25.68M | 25.6M | 4.4M | 10.4M |
| FCF Margin % | 41.61% | 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 % | 33.17% | 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 Share | 43.87 | 31.35 | 24.22 | 18.32 | 19.11 | 14.23 | 11.46 | 7.80 | 6.15 | 6.38 | 5.83 | 3.73 | 4.66 | 3.09 | 2.89 | 3.05 | 1.95 | 2.82 | 2.76 | 2.72 | 2.57 | 2.69 | 2.24 | 2.04 | 1.42 | 0.90 | 0.28 | 0.53 | 0.52 | 0.09 | 0.22 |
| FCF Conversion (FCF/Net Income) | 1.22x | 1.19x | 1.23x | 1.09x | 1.36x | 1.08x | 1.54x | 1.36x | 1.57x | 1.76x | 1.69x | 1.54x | 1.84x | 1.51x | 1.41x | 1.90x | 1.64x | 2.33x | 1.90x | 1.71x | 1.92x | 1.59x | 1.94x | 1.63x | 5.77x | 1.53x | 1.33x | 1.46x | 1.70x | 1.26x | 1.22x |
| Interest Paid | -101.11M | 103.56M | 106.39M | 96.88M | 57.21M | 37.95M | 37.73M | 39.92M | 26.11M | 26.08M | 26.88M | 30.47M | 28.21M | 31.01M | 31.42M | 31.97M | 21.05M | 26.19M | 13.01M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | -129.08M | 162.09M | 133.72M | 152.78M | 65.33M | 71.49M | 10.15M | 18.78M | 13.4M | 31.32M | 10.86M | 33.75M | 22.37M | 24.14M | 36.85M | 11.46M | 26.89M | 28.36M | 20.07M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying FICO stock.
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.
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.
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.
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.
Key Metrics
Top Statement Risk
Dependence on mortgage volumes
Metrics are mathematically derived from official filings.
Earnings Quality Bolstered by Cash Conversion
FICO's operating cash flow exceeded net income in most quarters, with OCF/NI averaging 1.2 over the last ten quarters, indicating high earnings quality, as per reported financials.
The consistent OCF/NI ratio above 1.0, except in two quarters, suggests that reported earnings are well-backed by cash generation. The occasional dips, such as 0.46 in 2025Q2, appear tied to working capital swings rather than deteriorating earnings quality. This pattern implies that accruals are not inflating profits, reinforcing the reliability of FICO's bottom line.
Free Cash Flow Momentum Accelerates
FICO's free cash flow surged to $379.6M in 2026Q3, a 37% increase year-over-year, with FCF margin expanding to 56.3%, according to the latest cash flow data.
The FCF trajectory shows a clear upward trend, with margins consistently above 40% in recent quarters, far exceeding the peer average of around 35%. This acceleration, driven by strong revenue growth and minimal capex, suggests that FICO's cash generation is scaling with its software-led business model. The gap between FCF and net income is widening in FICO's favor, indicating that cash profits are growing faster than accounting profits.
Asset-Light Model Minimizes Capital Intensity
Capital expenditures remain negligible, averaging just 0.3% of revenue over the past ten quarters, as reported in financial statements, underscoring FICO's asset-light operating model.
With capex consistently under $5M per quarter, FICO's capital intensity is exceptionally low, even for software peers. This suggests that the company's growth does not require significant reinvestment in physical assets, allowing nearly all operating cash flow to convert to free cash flow. The minimal capex also implies that depreciation is not a meaningful drag, further enhancing cash flow quality.
Working Capital Swings Reflect Timing, Not Deterioration
Working capital changes fluctuated between -$131M and +$67M over the last ten quarters, as per cash flow data, indicating timing-driven volatility rather than structural issues.
The negative working capital changes in certain quarters, such as -$102.1M in 2026Q2, appear to be seasonal or related to billing cycles, given the subsequent recovery in the following quarter. This pattern suggests that FICO's collections and payables management are efficient, with no evidence of inventory build-up or receivables deterioration. Investors should monitor these swings as they can temporarily depress operating cash flow, but the overall trend remains positive.
Aggressive Buybacks Drive Capital Return
FICO allocated $2.3B to share repurchases in 2026Q3 alone, with cumulative buybacks exceeding $5B over the last ten quarters, based on reported cash flow statements.
The company's capital deployment strategy is heavily skewed toward buybacks, with no dividends paid, reflecting a focus on returning cash to shareholders while maintaining flexibility. The $2.3B repurchase in 2026Q3 is notably larger than prior quarters, suggesting management is confident in the company's cash generation. This aggressive buyback pace, funded by robust operating cash flow, may indicate a view that the stock is undervalued, but it also reduces the cash buffer available for other uses.
Cumulative Cash Generation Outpaces Earnings
Over the last ten quarters, cumulative operating cash flow of $2.07B exceeded cumulative net income of $1.70B by 22%, as per financial data, highlighting superior cash conversion.
The persistent excess of operating cash flow over net income suggests that FICO's earnings are conservative, with non-cash charges like depreciation and stock-based compensation adding back to cash. This divergence is a positive signal for investors, as it implies that the company's reported profits are not only real but also understated relative to cash generation. The trend appears sustainable given the asset-light model and strong pricing power.
What Could Invalidate the Base Case
Despite robust cash generation, FICO's heavy reliance on buybacks and potential working capital swings could mask underlying volatility, as per cash flow data.
The aggressive share repurchases, while returning cash to shareholders, may indicate limited organic investment opportunities, which could constrain future growth. Additionally, the significant working capital fluctuations, such as the -$131M in 2025Q2, suggest that operating cash flow can be volatile, potentially impacting the sustainability of buybacks. Investors should monitor whether these swings are purely timing-related or signal a shift in customer payment behavior.