Income StatementBalance SheetCash FlowSegments
Fair Isaac logo

Fair Isaac Cash Flow Statement

Operating, investing, and financing cash movements

Fair Isaac generated $907.3M in operating cash flow over the trailing twelve months. After $6.5M in capital expenditures, free cash flow was $900.9M. Free cash flow increased 0.3% year-over-year. Based on the Q1 2026 filing.

Net Cash From Operating (TTM)$907.3MNet Cash From Investing (TTM)-$45.0MNet Cash From Financing (TTM)-$791.9MCapital Expenditures (TTM)$6.5MDepreciation And Amortization Cf (TTM)$15.9MNet Change In Cash (TTM)$72.8M
Latest FilingQ1 2026
Report Date2026-04-28
Market Cap$27.4B
P/E Ratio36.08
ROE-47.1%

Operating

MetricQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26
Gain on sale of property, plant, and equipment$8.0K-$78.0K-$23.0K-$117.0K$0.0$5.0K
Change in accounts payable$841.0K$955.0K$2.5M$5.6M-$5.8M$9.8M
Change in accounts receivable-$57.4M$124.1M-$33.9M$67.6M-$39.8M$122.0M
Change in accrued liabilities-$27.1M-$1.1M$18.5M$19.7M-$38.4M$10.5M
Change in deferred revenue$13.7M$4.4M-$3.3M$14.9M-$14.3M$10.6M
Change in other assets$19.8M$23.4M-$18.1M-$25.7M-$208.0K$21.6M
Change in other liabilities-$26.2M$12.2M-$2.6M$48.1M-$26.7M$10.6M
Benefit from Receivables$495.0K$495.0K$495.0K$0.0-$357.0K$351.0K
Deferred income taxes-$5.9M-$6.8M-$6.6M-$13.1M$7.9M$6.9M
Depreciation and amortization$3.5M$3.4M$4.0M$4.0M$4.0M$3.9M
Gain (loss) on sale of assets$8.0K-$78.0K-$23.0K-$117.0K$0.0$5.0K
Net cash from operating activities$194.0M$74.9M$286.2M$223.7M$174.1M$223.4M
Net income$152.5M$162.6M$181.8M$155.0M$158.4M$264.5M
Deferred revenue$13.7M$4.4M-$3.3M$14.9M-$14.3M$10.6M
Accrued compensation and employee benefits-$27.1M-$1.1M$18.5M$19.7M-$38.4M$10.5M
Increase (Decrease) in Prepaid Expense and Other Assets$19.8M$23.4M-$18.1M-$25.7M-$208.0K$21.6M
Non-cash operating lease expense$2.8M$2.4M$2.2M$2.2M$2.3M$2.5M
Operating lease right-of-use asset amortization$2.8M$2.4M$2.2M$2.2M$2.3M$2.5M
Accounts Receivable, Credit Loss Expense (Reversal)$495.0K$495.0K$495.0K$0.0-$357.0K$351.0K
Provision for credit losses$495.0K$495.0K$495.0K$0.0-$357.0K$351.0K
Stock-based compensation$40.7M$41.7M$41.9M$32.4M$44.3M$45.3M

Financing

MetricQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26
Proceeds from lines of credit$275.0M$175.0M$0.0$275.0M$260.0M$620.0M
Proceeds from lines of credit$275.0M$175.0M$0.0$275.0M$260.0M$620.0M
Proceeds from Lines of Credit$275.0M$175.0M$0.0$275.0M$260.0M$620.0M
Repayments of Lines of Credit$63.8M$68.8M$1.2B$0.0$120.0M$770.0M
Proceeds from issuance of debt$275.0M$175.0M$0.0$275.0M$260.0M$620.0M
Repayments of debt$63.8M$68.8M$1.2B$0.0$120.0M$280.0M
Payments Of Debt Issuance Costs$4.3M$4.3M$4.3M$4.3M——
Proceeds From Issuance Of Senior Long Term Debt$375.0M$375.0M$375.0M$375.0M——
Proceeds from exercises of stock options and other stock issuances$3.3M$12.8M$5.8M$10.9M$2.1M$12.8M
Proceeds from Borrowings on Revolving Credit Facility$275.0M$175.0M$0.0$275.0M$260.0M$620.0M
Repayments of Lines of Credit$63.8M$68.8M$1.2B$0.0$120.0M$770.0M
Net cash from financing activities-$144.2M-$103.5M-$239.1M-$263.5M-$133.5M-$155.8M
Payment of debt issuance costs$4.3M$4.3M$4.3M$4.3M——
Borrowings Under Acquisition Credit Facilities$275.0M$175.0M$0.0$275.0M$260.0M$620.0M
Repayments of Acquisition Credit Facilities$63.8M$68.8M$1.2B$0.0$120.0M$770.0M
Proceeds from issuance of common stock$3.3M$12.8M$5.8M$10.9M$2.1M$12.8M
Proceeds from Secured Lines of Credit$275.0M$175.0M$0.0$275.0M$260.0M$620.0M
Repurchases of common stock$162.6M$217.2M$486.8M$548.0M$171.2M$605.4M
Taxes paid for net share settlement$196.1M$2.4M$4.7M$1.4M$104.4M$1.4M
Repayments of lines of credit$63.8M$68.8M$1.2B$0.0$120.0M$770.0M

Supplemental

MetricQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26
Capital expenditures incurred but not yet paid$229.0K-$215.0K$2.6M—$68.0K-$1.0K
Income taxes paid$21.8M$70.4M$36.9M$33.0M$9.1M$111.0M
Interest paid$43.7M$17.2M$40.2M$2.5M$78.8M$14.4M
Capital expenditures incurred but not yet paid$229.0K-$215.0K$2.6M—$68.0K-$1.0K
Capital Expenditures Incurred but Not Yet Paid$229.0K-$215.0K$2.6M—$68.0K-$1.0K
Income Taxes Paid, Net$21.8M$70.4M$36.9M$33.0M$9.1M$111.0M

Investing

MetricQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26
Capital expenditures$841.0K$2.1M$1.8M$4.2M$226.0K$266.0K
Payments to Develop Software$6.3M$7.3M$8.2M$8.7M$8.5M$8.8M
Net cash from investing activities-$8.9M-$10.9M-$10.5M-$13.3M-$12.7M-$8.4M

Free Cash Flow

MetricQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26
Free cash flow$193.2M$72.8M$284.4M$219.5M$173.9M$223.1M

Other

MetricQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26
Effect of exchange rate changes on cash-$7.3M$1.9M$5.8M-$1.7M$32.0K-$1.8M
Net increase (decrease) in cash$33.6M-$37.6M$42.4M-$54.9M$27.9M$57.4M
Accrued payables for capital expenditures$229.0K-$215.0K$2.6M—$68.0K-$1.0K
Unsettled repurchases of common stock, inclusive of excise tax accrued, but not yet paid$10.6M-$10.1M$24.5M—$9.9M$5.9M