Mattel Inc. logo

Mattel Inc.

MAT | NASDAQ
Chart Builder DCF Calculator
$15.68
+$0.26 (+1.69%)
Nov 2, 2026, 12:39 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-61.03M 61.03M 106.2M 278.36M 53.35M -40.32M 140.8M 372.38M 56.86M -28.28M 147.3M 146.32M 27.19M -106.47M 16.1M 289.88M 66.44M 21.45M 225.83M 795.08M -5.54M -112.39M
Depreciation & Amortization
-47.98M 47.98M -3.53M 50.91M 60.3M 60.33M 42.8M 62.52M 68.42M 56.58M 44.7M 57.68M 52.27M 55.6M 45.7M 46.06M 45.48M 45.21M 46.89M 45.64M 45.74M 46.05M
Stock-Based Compensation
-12.98M 12.98M 18.8M 22.33M 18.72M 19.9M n/a 19.69M 19.83M 17.93M n/a 15.49M 19.99M 16.94M n/a 18.05M 18.57M 19.32M 13.59M 16.21M 15.17M 15.11M
Other Working Capital
291.14M -291.14M 66.68M 291M -109.2M -228.9M 68.44M 253.04M -85.95M -284.85M -11.89M 349.15M 17.26M -280.06M -156.54M 104.9M -36.16M -254.64M -67.14M 814K -24.8M 4.91M
Other Non-Cash Items
-52.85M -149.25M -55.89M -2.78M -7.86M -2.12M 49.85M -498K -8.92M 4.07M -115.27M -16.69M -9.25M 7.77M 81.06M 11.29M -11.89M 8.66M 21.61M 19.36M 5.82M 71.01M
Deferred Income Tax
8.06M -8.06M n/a 7.8M 2.33M -13.1M -47.21M 26.79M 4.59M -5.16M 150.1M 243.75M 4.76M -9.85M -13.16M 51.67M 20.61M 10.4M 47.11M -538.84M 5.74M 1.85M
Change in Working Capital
53.62M 12.38M 731.03M -284.65M -426.92M 122K 675.91M -325.05M -393.69M -9.64M 722.6M -200.61M -214.16M -170.37M 587.91M -266.74M -420.39M -248.84M 386.3M -351.95M -272.57M -57.36M
Operating Cash Flow
-113.16M -22.94M 796.6M 71.97M -300.08M 24.81M 862.15M 155.82M -252.9M 35.5M 949.43M 245.94M -119.2M -206.38M 717.61M 150.21M -281.18M -143.8M 741.34M -14.51M -205.65M -35.72M
Capital Expenditures
65.11M -65.11M -57.15M -48.83M -39.83M -36.19M -45.69M -91.49M -34.97M -30.47M -42.76M -44.1M -30.45M -42.99M -59.18M -48.83M -42.47M -36.03M -36.14M -40.54M -38.87M -35.8M
Cash Acquisitions
74.84M -74.84M n/a n/a n/a n/a 2.07M n/a n/a n/a 511K n/a n/a n/a 12.31M 1.17M 24.32M 346K n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -3.25M
Sales Maturities Of Investments
n/a n/a n/a 463K 5.09M 3.78M n/a 1.14M -1.39M 1.83M n/a 7.34M 11.24M 1.44M n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-191.64M -3.66M -246K 5.45M 11.48M 1.09M 6.31M 11.31M -7.9M 209K -6.26M 4.84M -269K -962K 134K 3.71M 19.59M -19.3M 2.53M -3.75M 10.86M 39.86M
Investing Cash Flow
-51.69M -143.61M -57.4M -42.92M -23.26M -31.32M -37.3M -79.04M -44.26M -28.43M -48.51M -31.92M -19.48M -42.51M -46.73M -43.95M 1.44M -54.98M -33.62M -44.29M -28.01M 817K
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -250M -3.45M 3.45M n/a n/a -289.18M -3.55M -99.02M
Common Stock Repurchased
200M -200M -5.55M -202.47M -50M -160M -131.69M -68.32M -99.99M -100M -93.16M -60M -15.88M -33.99M n/a n/a n/a n/a -242K -12.25M n/a -6.97M
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
208.29M -11.66M -151.49M -1.39M -10.48M -1.92M -3.59M -5.89M -8.7M -31.33M -14.69M 11.93M -2.3M -19.22M -1.27M -17.71M -1.27M -18.15M -121.92M 129.29M 1.48M 283K
Financial Cash Flow
404.92M -208.29M -157.04M -203.87M -60.48M -161.92M -135.12M -74.21M -108.69M -131.33M -107.12M -48.07M -18.17M -53.21M -251.18M -19.78M 14.53M -4.21M -122.16M -172.14M -2.07M -105.71M
Net Cash Flow
242.16M -376.9M 551.01M -178.56M -373.24M -144.21M 664.38M 1.12M -407.81M -131.14M 805.63M 155.82M -161.8M -299.52M 412.27M 74.44M -262.1M -194.73M 582.85M -236.24M -230.5M -146.94M
Free Cash Flow
-48.05M -88.05M 739.45M 23.14M -339.91M -11.38M 816.46M 64.33M -287.87M 5.02M 906.67M 201.84M -149.65M -249.37M 658.43M 101.39M -323.65M -179.83M 705.2M -55.04M -244.52M -71.52M
Adj. Free Cash Flow
-35.07M -101.03M 720.65M 807K -358.63M -31.28M 816.46M 44.65M -307.71M -12.91M 906.67M 186.35M -169.64M -266.32M 658.43M 83.33M -342.22M -199.15M 691.61M -71.26M -259.69M -86.64M
Maintenance CapEx
-47.98M -47.98M -38.15M -48.83M -39.83M -33.49M -41.7M -91.49M -34.97M -30.47M -8.78M -18.78M -30.45M -42.99M -59.18M -48.83M -10.01M -10.12M -10.34M -21.34M n/a n/a
Growth CapEx
113.09M -17.13M -19M n/a n/a -2.71M -3.98M n/a n/a n/a -33.98M -25.32M n/a n/a n/a n/a -32.46M -25.92M -25.8M -19.2M -38.87M -35.8M
Owner Earnings
-161.14M -70.88M 758.45M 23.14M -339.91M -8.67M 820.44M 64.33M -287.87M 5.02M 940.65M 227.16M -149.65M -249.37M 658.43M 101.39M -291.19M -153.91M 731M -35.85M -205.65M -35.72M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.