Stock Analysis on Net

Fair Isaac Corp. (NYSE:FICO)

$24.99

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Fair Isaac Corp., consolidated cash flow statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Jun 30, 2025 Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018
Net income
Depreciation and amortization
Share-based compensation
Deferred income taxes
Net (gain) loss on marketable securities
Non-cash operating lease costs
Impairment loss on operating lease assets
Provision of doubtful accounts
Gain on product line asset sale
Net (gain) loss on sales and abandonment of property and equipment
Accounts receivable
Prepaid expenses and other assets
Accounts payable
Accrued compensation and employee benefits
Other liabilities
Deferred revenue
Changes in operating assets and liabilities
Adjustments to reconcile net income to net cash provided by operating activities
Net cash provided by operating activities
Purchases of property and equipment
Capitalized internal-use software costs
Proceeds from sales of marketable securities
Purchases of marketable securities
Proceeds from product line asset sale and business divestiture, net of cash transferred
(Purchase of) distribution from equity investment
Cash paid for acquisitions, net of cash acquired
Net cash (used in) provided by investing activities
Proceeds from revolving line of credit and term loans
Payments on revolving line of credit and term loans
Proceeds from issuance of senior notes
Payments on senior notes
Payments on debt issuance costs
Payments on finance leases
Proceeds from issuance of treasury stock under employee stock plans
Taxes paid related to net share settlement of equity awards
Repurchases of common stock
Net cash used in financing activities
Effect of exchange rate changes on cash
Increase (decrease) in cash and cash equivalents

Based on: 10-Q (reporting date: 2025-06-30), 10-Q (reporting date: 2025-03-31), 10-Q (reporting date: 2024-12-31), 10-K (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-Q (reporting date: 2023-12-31), 10-K (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-Q (reporting date: 2022-12-31), 10-K (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-Q (reporting date: 2021-12-31), 10-K (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-Q (reporting date: 2020-12-31), 10-K (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-Q (reporting date: 2019-12-31), 10-K (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-Q (reporting date: 2018-12-31).


Net Income
Net income exhibited a fluctuating but generally upward trend over the observed quarters. Beginning at 40,007 thousand USD in December 2018, it experienced notable spikes in mid-2021, reaching as high as 151,198 thousand USD in June 2021. After some volatility, net income continued rising steadily through 2023 and into early 2025, peaking at 181,789 thousand USD in June 2025.
Depreciation and Amortization
This expense category gradually declined, decreasing from approximately 7,967 thousand USD in December 2018 to around 3,981 thousand USD in June 2025. This steady reduction suggests either a depreciation of older assets or an adjustment in amortization policies or asset base over time.
Share-based Compensation
Share-based compensation costs remained relatively elevated and increased moderately across the period, starting near 21,854 thousand USD in December 2018 and rising to approximately 41,930 thousand USD by December 2024, indicating ongoing or enhanced incentive programs for employees and executives.
Deferred Income Taxes
The deferred income taxes showed significant volatility with large positive and negative swings. Initially close to zero, this account experienced considerable negative values in some quarters, including a high negative of -19,435 thousand USD by June 2023, reflecting fluctuations in tax timing differences or tax planning strategies.
Net Gain/Loss on Marketable Securities
Marketable securities results were inconsistent, with gains and losses alternating over the quarters. Early losses or gains reversed frequently, and large gains occurred, e.g., 4,776 thousand USD in June 2022, but losses also appeared notably as in September 2024 (-1,033 thousand USD) and December 2024 (-2,074 thousand USD).
Non-cash Operating Lease Costs
Non-cash operating lease costs were introduced partway through the timeline and then showed a mildly declining trend from around 5,507 thousand USD in March 2020 to 2,213 thousand USD by December 2024, reflecting possible changes in lease agreements or accounting treatments.
Provision for Doubtful Accounts
This provision varied considerably, with spikes at times—for example, 2,178 thousand USD in March 2020—and lower values near 325-495 thousand USD in subsequent years, indicating changes in anticipated credit losses or receivable quality.
Significant One-time Items
There were isolated large non-recurring items, such as an impairment loss of 28,016 thousand USD in September 2020 related to operating lease assets and a large gain on product line asset sale recorded as -73,334 thousand USD in December 2020. Additionally, a massive gain of 138,137 thousand USD from asset sale and divestiture occurred in June 2021.
Working Capital Components
Accounts receivable and prepaid expenses showed erratic values, including large negative and positive swings, reflecting volatility in collections, customer balances, and prepayments. Similarly, accounts payable and accrued compensation fluctuated notably, sometimes reflecting large negative values, possibly due to timing differences or changes in payment policies. Deferred revenue experienced irregular changes, indicating variations in the recognition of advance payments or contract liabilities.
Operating Cash Flow and Adjustments
Net cash provided by operating activities generally increased, showing growth from 48,857 thousand USD in December 2018 to 286,223 thousand USD by June 2025, despite intermittent decreases. Adjustments to reconcile net income to operating cash flow were highly variable but supported strong positive operating cash flows through most quarters.
Investing Activities
Cash used for investing activities was consistently negative or marginally positive, with peaks in proceeds from asset sales in mid-2021. Purchases of property, equipment, and software expenditures were ongoing, reflecting continuous investment in capital assets and internal development.
Financing Activities
Financing cash flows showed large fluctuations, with substantial proceeds and repayments of debt and frequent buybacks of common stock. Repurchases were notably high in multiple quarters, including more than 200,000 thousand USD in some periods, underscoring a strong stock buyback program. Proceeds from revolving credit and senior notes were sizable and unevenly timed, likely reflecting refinancing or strategic financing initiatives. Overall, net cash used in financing activities was predominantly negative, indicating more outflows than inflows over time.
Effect of Exchange Rate Changes
The impact of foreign exchange fluctuations on cash was volatile, with both positive and negative impacts scattered throughout the timeline without a clear trend.
Summary
Overall, the data reveals an underlying growth in net income and operating cash flow, supported by active capital investments and a complex financing structure involving significant debt issuance and repayments alongside aggressive share repurchases. Volatility in working capital and one-time items indicates episodic impacts on operating performance and cash flow. The company demonstrates a consistent approach towards returning capital to shareholders through buybacks while maintaining investments in long-term assets and adapting debt levels dynamically.