Fair Isaac Corporation
NYSE:FICO · New York Stock Exchange
-$39.14 today
Vol 0.50M · Avg 0.37M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $651.9M +27.1% | $512.8M +19.4% | $429.4M +14.9% | $373.5M -4.7% | $392.1M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $15.0M +8.1% | $13.8M -5.5% | $14.6M -28.5% | $20.5M -20.0% | $25.6M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | -$32.5M -18.9% | -$27.3M +42.3% | -$47.4M -706.2% | $7.8M +231.3% | -$6.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $156.7M +4.8% | $149.4M +20.7% | $123.8M +7.4% | $115.4M +2.6% | $112.5M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$18.5M +9.5% | -$20.5M +67.7% | -$63.4M -76.7% | -$35.9M -181.9% | -$12.7M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$100.4M -194.0% | -$34.1M +51.3% | -$70.1M -122.2% | -$31.6M -228.8% | $24.5M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $9.8M +197.0% | $3.3M +48.3% | $2.2M +179.8% | -$2.8M -19.0% | -$2.4M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $72.0M +595.9% | $10.3M +133.3% | $4.4M +385.6% | -$1.6M +95.6% | -$34.9M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $6.3M +33.5% | $4.7M -60.4% | $11.9M -57.8% | $28.2M +132.2% | -$87.6M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $778.8M +23.0% | $633.0M +35.0% | $468.9M -8.0% | $509.4M +20.2% | $423.8M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$8.9M +65.1% | -$25.6M -503.0% | -$4.2M +29.7% | -$6.0M +20.3% | -$7.6M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 +100.0% | -$210.0K | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$6.5M +64.6% | -$18.4M -72.9% | -$10.6M -6.6% | -$10.0M -10.2% | -$9.0M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $2.2M -86.3% | $15.9M +216.6% | $5.0M -37.6% | $8.1M +11.4% | $7.2M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$30.5M -82.9% | -$16.7M -172.1% | -$6.1M -371.3% | $2.3M -98.5% | $147.4M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$43.7M -56.2% | -$28.0M -75.5% | -$16.0M -181.3% | -$5.7M -104.1% | $137.8M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $856.3M +149.7% | $343.0M +6759.2% | $5.0M -99.2% | $591.9M +40.5% | $421.3M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $32.8M +31.3% | $25.0M +12.6% | $22.2M +38.5% | $16.0M -23.3% | $20.9M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$1.4B -72.1% | -$821.7M -102.6% | -$405.5M +63.3% | -$1.1B -26.3% | -$874.2M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$224.9M -61.6% | -$139.2M -81.5% | -$76.7M -50.5% | -$50.9M +44.4% | -$91.6M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$750.3M -26.5% | -$592.9M -30.3% | -$455.0M +16.8% | -$547.2M -4.5% | -$523.6M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$1.3M -170.1% | $1.8M -67.2% | $5.6M +129.9% | -$18.8M -13698.5% | -$136.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$16.5M -219.0% | $13.9M +288.4% | $3.6M +105.8% | -$62.2M -263.7% | $38.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $769.9M +26.7% | $607.4M +30.7% | $464.7M -7.7% | $503.4M +20.9% | $416.2M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Nokia Oyj
NYSE:NOK
$73.34B
Garmin Ltd.
NYSE:GRMN
$44.89B
Block, Inc.
NYSE:XYZ
$44.54B
Celestica Inc.
NYSE:CLS
$43.22B
Ubiquiti Inc.
NYSE:UI
$35.63B
Zoom Communications, Inc.
NASDAQ:ZM
$25.37B
Atlassian Corporation
NASDAQ:TEAM
$21.91B
Cognizant Technology Solutions Corporation
NASDAQ:CTSH
$20.73B
PTC Inc.
NASDAQ:PTC
$13.36B
The Trade Desk, Inc.
NASDAQ:TTD
$8.60B
SEC Filings
Recent regulatory filings
No filings found.
Does FICO generate free cash flow?
Fair Isaac Corporation (FICO) generated $769.88M of free cash flow in fiscal 2025.
How much operating cash flow does FICO produce?
Operating cash flow was $778.81M, before capital expenditures of $8.92M.
Explore More
Continue the stock analysis
Jump to another research area for this company.