Fair Isaac Corp (FICO) FY2026 YTD Q3 Statement of Cash Flows
2025-10-01 to 2026-06-30
Statement of Cash Flows
2025-10-01 to 2026-06-30
Swipe to see the full flow
Chart details
Fair Isaac Corp cash flow reconciliation, Oct 1, 2025 through Jun 30, 2026
Cash flows for Oct 1, 2025 through Jun 30, 2026. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Sep 30, 2025. Ending cash: Jun 30, 2026. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.
- Beginning cash on Sep 30, 2025
- 134,136,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
- Operating activities
- 777,880,000 US dollars. Net cash provided.
- Net income
- 660,003,000 US dollars
- Share-based compensation
- 141,910,000 US dollars
- Depreciation and amortization
- 12,123,000 US dollars
- Non-cash operating lease costs
- 7,158,000 US dollars
- Provision for doubtful accounts
- 0 US dollars
- Other liabilities
- negative 21,107,000 US dollars
- Deferred income taxes
- 25,693,000 US dollars
- Accounts receivable
- negative 50,766,000 US dollars
- Accounts payable
- negative 5,538,000 US dollars
- Accrued compensation and employee benefits
- negative 4,419,000 US dollars
- Net gain on marketable securities
- negative 2,765,000 US dollars
- Net loss on sales and abandonment of property and equipment
- 26,000 US dollars
- Prepaid expenses and other assets
- negative 1,370,000 US dollars
- Deferred revenue
- 16,932,000 US dollars
- Investing activities
- negative 39,276,000 US dollars. Net cash used.
- Purchases of property and equipment
- negative 1,355,000 US dollars
- Capitalized internal-use software costs
- negative 26,491,000 US dollars
- Proceeds from sales of marketable securities
- 16,566,000 US dollars
- Purchases of marketable securities
- negative 15,186,000 US dollars
- Purchases of other investments
- negative 12,810,000 US dollars
- Financing activities
- negative 622,345,000 US dollars. Net cash used.
- Proceeds from revolving line of credit and term loans
- 2,950,000,000 US dollars
- Payments on revolving line of credit and term loans
- negative 1,015,000,000 US dollars
- Proceeds from issuance of senior notes
- 1,000,000,000 US dollars
- Payments on senior notes
- negative 400,000,000 US dollars
- Payments on debt issuance costs
- negative 12,063,000 US dollars
- Proceeds from issuance of treasury stock under employee stock plans
- 14,935,000 US dollars
- Taxes paid related to net share settlement of equity awards
- negative 111,275,000 US dollars
- Repurchases of common stock, inclusive of excise tax and prepayment under accelerated share repurchase agreement
- negative 3,045,992,000 US dollars
- Payments on finance leases
- negative 2,950,000 US dollars
- Operating adjustment reconciliation
- 203,842,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
- financing gross reconciliation
- 4,587,280,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- investing gross reconciliation
- 55,842,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
- Exchange-rate effect
- negative 1,951,000 US dollars
- Ending cash on Jun 30, 2026
- 248,444,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
- Cash sources and uses
- 912,016,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
- Net cash change
- 114,308,000 US dollars. Ending cash minus beginning cash.
- Cash flow / Net income
- 1.18×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
- Operating cash flow
- 777,880,000 US dollars. Operating cash flow used in the free cash flow calculation.
- Cash purchases of property, plant and equipment
- 1,355,000 US dollars. These cash purchases are already included in investing activities above.
- Free cash flow
- 776,525,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.
Chart connections
- Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
- Financing contributions meet at a reconciliation junction before connecting to the net cash total.
- Investing contributions meet at a reconciliation junction before connecting to the net cash total.
- Operating reconciliation adjustments are not all independent cash receipts.
- Net income enters operating cash directly in the reconciliation. The adjustment junction contributes the remaining $117.88M after reconciling the other positive and negative adjustments. These connections depict an accounting reconciliation, not traced cash receipts.
- Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
- The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
- Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 777,880,000 US dollars minus 1,355,000 US dollars equals 776,525,000 US dollars.
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG
Product waitlist
Health Check and Teardown for your own company
A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!