Fair Isaac Corporation (FICO) Cash Flow Statement
Where FICO’s cash came from and went, FY2025
September 30, 2025 · U.S. dollars- Cash from operations
- $778.8M +23.0% vs FY2024
- Capital expenditures
- $8.9M 0.4% of revenue
- Free cash flow
- $769.9M 38.7% margin
- Returned to shareholders
- $1.41B 184% of free cash flow
- Change in cash
- −$16.5M cash at year-end $134.1M
Cash from operations
$778.8M
Capital expenditures
−$8.9M
Investments (net)
−$43.7M
Acquisitions & other
+$8.9M
Share buybacks (net)
−$1.41B
Net borrowing (repayment)
+$853.1M
Other financing
−$188.9M
Change in cash
−$16.5M
Drawn to scale: where the cash came from and how it was used. Hover for values.
FICO operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
FICO cash flow trends, FY2016–FY2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $185.2MFY2016 | $778.8MFY2025 | +17.3%/yr | |
| Capital expenditures | $22.0MFY2016 | $8.9MFY2025 | −9.5%/yr | |
| Free cash flow | $188.3MFY2016 | $769.9MFY2025 | +16.9%/yr | |
| Free cash flow margin | 21.4%FY2016 | 38.7%FY2025 | +17.3 pts | |
| Operating cash flow / net income | 1.69FY2016 | 1.19FY2025 | −0.50 | |
| Stock-based compensation | $55.5MFY2016 | $156.7MFY2025 | +12.2%/yr | |
| Dividends paid | $2.5MFY2016 | $407.0MFY2023 | +107.1%/yr | |
| Share buybacks (net) | $138.4MFY2016 | $1.41BFY2025 | +29.5%/yr | |
| Capex / revenue | 2.5%FY2016 | 0.4%FY2025 | −2.0 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
FICO cash flow by activity
OperatingInvestingFinancingChange in cash
FICO net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
FICO cash flow statement
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $651.9M | $512.8M | $429.4M | $373.5M | $392.1M | $236.4M | $192.1M | $126.5M | $133.4M | $109.4M |
| Depreciation & amortization | $15.0M | $13.8M | $14.6M | $20.5M | $25.6M | $30.4M | $31.6M | $30.2M | $36.2M | $31.6M |
| Stock-based compensation | $156.7M | $149.4M | $123.8M | $115.4M | $112.5M | $93.7M | $83.0M | $74.8M | $61.2M | $55.5M |
| Change in working capital | −$18.5M | −$20.5M | −$63.4M | −$35.9M | −$12.7M | −$41.3M | −$55.5M | −$8.4M | −$612,000 | $13.5M |
| Other non-cash items | −$26.2M | −$22.6M | −$35.5M | $36.0M | −$93.6M | $45.8M | $9.1M | −$11,000 | −$4.6M | −$24.8M |
| Cash from operating activities | $778.8M | $633.0M | $468.9M | $509.4M | $423.8M | $364.9M | $260.4M | $223.1M | $225.6M | $185.2M |
| Investing activities | ||||||||||
| Capital expenditures | −$8.9M | −$25.6M | −$4.2M | −$6.0M | −$7.6M | −$22.0M | −$24.0M | −$31.3M | −$19.8M | −$22.0M |
| Investments (net) | −$43.7M | −$28.0M | −$16.0M | −$1.9M | −$1.8M | −$2.6M | −$2.9M | $17.2M | −$20.6M | −$27.6M |
| Acquisitions & other investing | $8.9M | $25.6M | $4.2M | $2.3M | $147.2M | $55,000 | −$15.9M | $0 | $19.8M | $22.0M |
| Cash from investing activities | −$43.7M | −$28.0M | −$16.0M | −$5.7M | $137.8M | −$24.6M | −$42.8M | −$14.1M | −$20.6M | −$27.6M |
| Financing activities | ||||||||||
| Dividends paid | — | — | −$407.0M | — | −$20.9M | −$613.0M | −$229.0M | $0 | −$1.2M | −$2.5M |
| Share repurchases & issuance (net) | −$1.41B | −$821.7M | −$405.5M | −$1.10B | −$874.2M | −$235.2M | −$228.9M | −$342.6M | −$187.6M | −$138.4M |
| Net borrowing (repayment) | $853.1M | $343.7M | $5.0M | $591.9M | $422.8M | $8.2M | $60.0M | $157.2M | $34.0M | −$37.0M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $42.3M | $22.8M | $11.0M | $0 | $0 |
| Other financing | −$188.9M | −$114.9M | $352.5M | −$34.9M | −$51.3M | $508.4M | $175.1M | −$44.2M | −$25.8M | $12.9M |
| Cash from financing activities | −$750.3M | −$592.9M | −$455.0M | −$547.2M | −$523.6M | −$289.4M | −$200.0M | −$218.6M | −$180.6M | −$165.0M |
| Summary | ||||||||||
| Net change in cash | −$16.5M | $13.9M | $3.6M | −$62.2M | $38.0M | $51.0M | $16.4M | −$15.6M | $29.7M | −$10.2M |
| Cash at end of period | $134.1M | $150.7M | $136.8M | $133.2M | $195.4M | $157.4M | $106.4M | $90.0M | $105.6M | $75.9M |
| Free cash flow | $769.9M | $607.4M | $464.7M | $503.4M | $416.2M | $342.9M | $236.4M | $191.8M | $205.8M | $188.3M |
| Free cash flow margin | 38.7% | 35.4% | 30.7% | 36.6% | 31.6% | 26.5% | 20.4% | 18.6% | 22.1% | 21.4% |
| Capex / revenue | 0.4% | 1.5% | 0.3% | 0.4% | 0.6% | 1.7% | 2.1% | 3.0% | 2.1% | 2.5% |
| Operating cash flow / net income | 1.19 | 1.23 | 1.09 | 1.36 | 1.08 | 1.54 | 1.36 | 1.76 | 1.69 | 1.69 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $237.2M | $264.5M | $158.4M | $155.0M | $181.8M | $162.6M | $152.5M | $135.7M | $126.3M | $129.8M | $121.1M | $101.4M |
| Depreciation & amortization | $4.2M | $3.9M | $4.0M | $4.0M | $4.0M | $3.4M | $3.5M | $3.8M | $3.8M | $3.4M | $2.8M | $3.0M |
| Stock-based compensation | $52.3M | $45.3M | $44.3M | $32.4M | $41.9M | $41.7M | $40.7M | $40.0M | $42.4M | $35.4M | $31.6M | $34.1M |
| Change in working capital | $57.9M | −$102.1M | −$45.1M | $46.4M | $67.2M | −$131.0M | −$1.2M | $54.2M | $44.5M | −$88.8M | −$30.3M | $30.3M |
| Other non-cash items | $28.8M | $11.8M | $12.6M | −$14.2M | −$8.7M | −$1.8M | −$1.5M | −$7.2M | −$3.7M | −$8.8M | −$3.0M | −$4.8M |
| Cash from operating activities | $380.4M | $223.4M | $174.1M | $223.7M | $286.2M | $74.9M | $194.0M | $226.5M | $213.3M | $71.0M | $122.1M | $164.0M |
| Investing activities | ||||||||||||
| Capital expenditures | −$863,000 | −$266,000 | −$226,000 | −$4.2M | −$10.0M | −$9.4M | −$7.2M | −$7.1M | −$7.6M | −$9.4M | −$1.4M | −$1.1M |
| Investments (net) | −$8.0M | $628,000 | −$4.0M | −$13.3M | −$10.5M | −$10.9M | −$8.9M | −$7.6M | −$8.4M | −$9.6M | −$2.4M | −$3.0M |
| Acquisitions & other investing | −$9.2M | −$8.8M | −$8.5M | $4.2M | $10.0M | $9.4M | $7.2M | $7.1M | $7.6M | $9.4M | $1.4M | $1.1M |
| Cash from investing activities | −$18.1M | −$8.4M | −$12.7M | −$13.3M | −$10.5M | −$10.9M | −$8.9M | −$7.6M | −$8.4M | −$9.6M | −$2.4M | −$3.0M |
| Financing activities | ||||||||||||
| Dividends paid | — | — | — | — | — | — | — | — | — | — | −$170.0M | −$20.2M |
| Share repurchases & issuance (net) | −$2.27B | −$605.4M | −$171.2M | −$548.0M | −$486.8M | −$217.2M | −$162.6M | −$323.5M | −$254.7M | −$171.8M | −$71.7M | −$120.4M |
| Net borrowing (repayment) | $1.94B | $447.2M | $139.9M | $274.9M | $263.7M | $103.3M | $211.2M | $88.2M | — | — | — | −$68.8M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$8.6M | $2.4M | −$102.2M | $9.5M | −$16.0M | $10.4M | −$192.9M | $7.4M | $72.9M | $88.4M | $141.8M | $25.6M |
| Cash from financing activities | −$333.1M | −$155.8M | −$133.5M | −$263.5M | −$239.1M | −$103.5M | −$144.2M | −$227.9M | −$181.8M | −$83.4M | −$99.9M | −$183.8M |
| Summary | ||||||||||||
| Net change in cash | $29.0M | $57.4M | $27.9M | −$54.9M | $42.4M | −$37.6M | $33.6M | −$5.4M | $20.4M | −$24.8M | $23.6M | −$26.2M |
| Cash at end of period | $248.4M | $219.4M | $162.0M | $134.1M | $189.0M | $146.6M | $184.3M | $150.7M | $156.0M | $135.7M | $160.4M | $136.8M |
| Free cash flow | $379.6M | $223.1M | $173.9M | $219.5M | $276.2M | $65.5M | $186.8M | $219.4M | $205.7M | $61.6M | $120.8M | $163.0M |
| Free cash flow margin | 56.3% | 32.3% | 34.0% | 42.6% | 51.5% | 13.1% | 42.5% | 48.3% | 45.9% | 14.2% | 31.6% | 41.8% |
| Capex / revenue | 0.1% | 0.0% | 0.0% | 0.8% | 1.9% | 1.9% | 1.6% | 1.6% | 1.7% | 2.2% | 0.4% | 0.3% |
| Operating cash flow / net income | 1.60 | 0.84 | 1.10 | 1.44 | 1.57 | 0.46 | 1.27 | 1.67 | 1.69 | 0.55 | 1.01 | 1.62 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
FICO cash generation
In fiscal 2025 (ended September 30, 2025), FICO generated $778.8 million of cash from operations (up 23.0%) and spent $8.9 million on capital expenditures, leaving free cash flow of $769.9 million, 38.7% of revenue. It returned $1.4 billion to shareholders through dividends ($0) and net share buybacks ($1.4 billion). Cash and equivalents fell by $16.5 million over the year.
Related: FICO income statement, FICO balance sheet. See the FICO stock overview for the latest quote and news.
FICO cash flow FAQ
What is FICO's free cash flow?
FICO's free cash flow was $769.9 million in fiscal 2025: $778.8 million of operating cash flow minus $8.9 million of capital expenditures It was $607.4 million a year earlier..
How much cash does FICO generate from operations?
FICO generated $778.8 million of cash from operating activities in fiscal 2025, 1.19 times its net income of $651.9 million.
How much does FICO spend on capital expenditures?
FICO spent $8.9 million on capital expenditures in fiscal 2025, 0.4% of revenue, compared with $25.6 million the year before.
How much stock does FICO buy back?
FICO spent $1.4 billion on net share repurchases in fiscal 2025.