VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MATMattel, Inc.
$13.98$4.2B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksMATCash Flow

Mattel, Inc. (MAT) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow margins fluctuate wildly from a 55.9% peak in 2023Q4 to a negative 33.4% in 2025Q2, underscoring a heavy reliance on year-end liquidity to fund annual operations.

MAT Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations545.59M593.3M800.57M869.79M442.84M485.46M285.7M168.44M-27M-28M590M735M889M698M1.28B665M527.97M945.04M436M560.53M875.95M466.68M570.37M604.8M1.2B756.25M555.09M58.6M547.5M481.9M515.2M
Operating CF Margin %-11.09%14.88%15.99%8.15%8.89%6.23%3.74%-0.6%-0.57%10.82%12.89%14.76%10.76%19.87%10.61%9.02%17.4%7.37%9.39%15.5%9.01%11.18%12.19%24.55%16.13%12.16%1.28%11.65%8.83%11.36%
Operating CF Growth %-272.36%-25.89%-7.96%96.41%-8.78%69.92%69.62%723.84%3.57%-104.75%-19.73%-17.32%27.36%-45.3%91.88%25.95%-44.13%116.75%-22.22%-36.01%87.7%-18.18%-5.69%-49.57%58.59%36.24%847.25%-89.3%13.61%-6.46%27.05%
Net Income498.92M397.6M541.82M214.35M393.91M902.99M123.58M-218.75M-530.99M-994.86M318.02M369.42M498.87M903.94M776.46M768.51M684.86M528.7M379.64M599.99M592.93M417.02M572.72M537.63M230.1M298.92M-430.97M-82.4M332.3M289.8M377.6M
Depreciation & Amortization107.67M168M245.95M177.34M182.18M231.68M193.45M244.52M271.93M274.77M262.34M265.43M248.7M196.39M174.28M161.3M165.81M169.83M172.09M172.08M172.26M174.99M182.48M183.82M191.93M262.51M256.39M298.6M214.9M189.9M149M
Stock-Based Compensation59.85M079.43M83.33M060.08M60.17M55.97M48.91M67.12M53.95M56.69M51.99M61.65M63.28M53.48M67.14M49.96M35.76M00000083.3M00000
Deferred Taxes10.13M0-24.19M176.38M69.51M-484.14M-5.3M-19.52M30.63M436.8M1.24M4.13M-13.04M-30.74M-71.98M25.17M-3.87M-21.97M-13.54M23.03M-10.13M106.35M-18.56M13.59M106.9M54.96M3.38M-7.2M064M0
Other Non-Cash Items-89.43M27.7M26.97M96.68M145.3M63.8M43.43M125.81M134.39M183.53M-4.51M443K436K13.57M350K307K7.91M-24.09M10.49M22.16M27.55M-32.94M-24.85M-13.51M-5.8M21.59M-3.66M61.5M6.3M86.9M100K
Working Capital Changes19.45M0-69.42M121.7M-348.06M-288.94M-129.63M-19.58M18.12M4.64M-41.04M38.89M102.04M-446.82M333.61M-343.76M-393.88M242.6M-148.45M-259.53M104.32M-198.75M-141.42M-116.73M405.61M118.28M82.67M-211.9M-6M-148.7M-11.5M
Change in Receivables-306.94M021.37M-198.32M197.9M-85.6M-92.28M41.03M76.37M13.63M-24.03M-136.26M90.28M-48.8M67M-175.53M-394.69M154.91M-20.16M000000000000
Change in Inventory149.91M0-24.52M261.31M-203.52M-330.9M-42.19M-22.69M-53.84M-91.64M-37.2M-74.26M43.39M-116.51M34.38M-40.02M-106.18M137.07M-96.64M-17.22M38.07M32.87M-18.58M-27.56M154.29M-14.14M-83.64M82.1M-47.7M-33M-24.2M
Change in Payables00000207.14M17.4M-54.65M-54.82M98.04M9.01M248.05M-34.65M-201.87M312.63M-109.71M103.6M-15.82M-32.1M000000000000
Cash from Investing-267.18M-154.9M-189.04M-142.42M-144.22M-105.1M-132.1M-101.64M-161M-236M-307M-283M-709M-242M-900M-175M-146.65M-33.53M-312M-285.29M-314.78M-82.19M-108.06M-180.76M-158.42M-193.19M-151.23M-278.7M-1.05B-206M-219.1M
Capital Expenditures-145.81M0-202.62M-160.3M-186.5M-151.35M-118.79M-103.81M-152.41M-297.16M-262.19M-254.18M-260.46M-252.05M-219.55M-190.91M-136.65M-120.49M-198.81M-146.63M-133.44M-137.13M-143.59M-200.4M-167.39M-194.65M-161.75M-217.5M-1.06B-221.6M-209M
CapEx % of Revenue2.71%3.4%3.77%2.95%3.43%2.77%2.59%2.3%3.38%6.09%4.81%4.46%4.32%3.89%3.42%3.05%2.33%2.22%3.36%2.46%2.36%2.65%2.81%4.04%3.43%4.15%3.54%4.73%22.54%4.06%4.61%
Acquisitions000038.15M00000-33.15M0-423.31M0-684.52M-2M-15.76M-3.3M-58.4M-104.48M-197.71M-1.5M-12.96M-5.01M-2.91M-20.55M00006M
Investments-------------------------------
Other Investing-126.92M-154.9M13.58M17.88M4.13M46.26M9.57M2.86M10.03M166K-10.46M32.69M-4.85M-2.79M1.45M17.92M-7.32M15.77M-312M827K16.37M8.07M15.59M-420K11.89M22.01M10.52M9.5M17.2M23.4M-33.4M
Cash from Financing-421.38M-583.3M-449.35M-226.57M-260.64M-402.07M-5.84M-33.14M-297M473M-306M-531M-248M-739.96M-409M-402M-224.82M-376.09M-407M-587.76M-374.12M-537.32M-466.35M-554.46M-394.38M-175.06M-417.93M28.8M24.3M-116.2M-260.9M
Debt Issued (Net)0000-250M-392.05M969K-23.83M-274.03M796.45M50M16.91M446.59M85.69M-48.17M342.9M441.23M-160.18M-45.67M246.26M-45.63M124.56M-46.04M-188.18M-427.53M-206.98M290.71M214.29M359.8M47.7M-80.2M
Equity Issued (Net)-258.02M0-400M-203.02M27.75M0000000-177.16M-492.74M55.56M-408.4M-373.34M30.9M-72.27M-583.79M-89.05M-458.7M-233.45M-194.94M55.02M53.52M25.19M-24.29M-275.14M-52.2M-103.8M
Dividends Paid000000000-311.97M-518.53M-515.07M-514.81M-494.37M-423.38M-316.5M-291.26M-271.35M-268.85M-272.34M-249.54M-200.46M-186.86M-171.34M-21.87M-21.6M-153.55M-125.7M-98M-84.5M-62.7M
Share Repurchases-258.02M0-400M-203.02M00000000-177.16M-492.74M-66.73M-524.01M-446.7M0-90.57M-806.35M-205.95M-487.13M-255.13M-244.45M000-75.5M-351.1M-253.2M-269.8M
Other Financing-163.36M-583.3M-49.35M-23.55M-38.39M-10.02M-6.81M-9.31M-11.13M-26.03M187.06M-2.06M18.06M161.46M5.06M-15.31M-1.45M24.54M-8.9M22.11M10.1M-2.71M0000-580.27M-35.5M-1.01M-1.1M24.1M
Net Change in Cash-377.7M-145.01M126.55M500.13M29.87M-30.82M132.15M35.55M-484.74M209.69M-23.28M-78.84M-67.57M-296.5M-33.4M88M164.13M499.3M-283.45M-304.4M207.82M-159.1M4.15M-114.36M650.43M384.21M-14.96M-194.2M-482.5M144.7M34.6M
Free Cash Flow399.78M411.26M597.95M709.49M256.34M334.11M166.9M64.63M-179.41M-325.16M327.81M480.82M628.54M445.95M1.06B474.09M391.32M824.55M237.19M413.9M742.5M329.55M426.78M404.4M1.03B561.6M393.34M-158.9M-511.3M260.3M306.2M
FCF Margin %7.43%7.69%11.12%13.04%4.72%6.12%3.64%1.43%-3.97%-6.66%6.01%8.43%10.43%6.88%16.45%7.57%6.68%15.18%4.01%6.93%13.14%6.36%8.36%8.15%21.12%11.98%8.62%-3.46%-10.88%4.77%6.75%
FCF Growth %-31.26%-31.22%-15.72%176.78%-23.28%100.18%158.26%136.02%44.82%-199.19%-31.82%-23.5%40.95%-57.79%122.84%21.15%-52.54%247.63%-42.69%-44.26%125.31%-22.78%5.53%-60.81%83.75%42.78%347.54%68.92%-296.43%-14.99%54.18%
FCF per Share1.331.291.741.990.710.940.480.19-0.52-0.950.951.421.841.283.051.361.072.280.651.061.920.801.010.912.341.290.92-0.37-1.320.701.03
FCF Conversion (FCF/Net Income)0.80x1.49x1.48x4.06x1.12x0.54x2.31x-0.77x0.05x0.03x1.89x1.99x1.78x0.77x1.64x0.87x0.77x1.79x1.15x0.93x1.48x1.12x1.00x1.12x5.21x2.53x-1.29x-0.71x2.66x-2.64x1.38x
Interest Paid00114.28M117.7M0210.14M190.67M190.92M173.95M103.34M84.76M83M79.12M81.87M88.52M76.5M53.02M69.5M77.47M000000000000
Taxes Paid00100.33M93.64M093.13M99.5M72.65M99.59M117.69M113.02M120.23M141.96M175.6M159.07M173.63M149.33M131.33M118.35M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetMixed
Cash FlowMixed
Top Statement Risk

Extreme Seasonal Cash Volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Seasonality

As reported in financial statements, Mattel's operating cash flow to net income ratio exhibits extreme volatility, ranging from a high of 7.50 in 2025Q4 to a negative 5.62 in 2025Q2, highlighting a significant disconnect between accounting profits and the actual timing of cash collections.

The wide variance in the OCF/NI ratio suggests that reported net income is heavily influenced by non-cash accruals and the timing of seasonal inventory shipments. Investors should monitor whether this divergence reflects genuine operational efficiency or merely the aggressive recognition of revenue ahead of actual cash receipts.

FCF Trajectory Tied to Holidays

Based on Mattel's reported figures, free cash flow margins fluctuate wildly between a peak of 55.9% in 2023Q4 and a trough of negative 33.4% in 2025Q2, underscoring the company's reliance on year-end holiday sales to fund its entire annual operational and capital expenditure requirements.

The consistent negative FCF observed in the first and second quarters of each fiscal year indicates that the company operates with a high fixed-cost burden that is not self-sustaining outside of the peak holiday season. This trajectory suggests that liquidity management is a critical, ongoing challenge for the firm.

Working Capital Swings Drive Liquidity

According to recent SEC filings, working capital changes are the primary driver of cash flow volatility, with a massive $731.0 million inflow in 2025Q4 contrasting sharply with a $426.9 million outflow in 2025Q2, reflecting the intense seasonality inherent in the toy manufacturing business model.

The dramatic swings in working capital suggest that Mattel is forced to carry significant inventory and receivables for much of the year, only realizing cash as retailers settle accounts post-holiday. This pattern warrants further investigation into the company's ability to manage retailer payment terms and inventory obsolescence risks.

Aggressive Buybacks Despite Cash Volatility

As indicated by quarterly cash flow data, Mattel has continued to prioritize share repurchases, such as the $202.5 million outflow in 2025Q3, even during periods where operating cash flow was significantly lower than net income, suggesting a capital allocation strategy that may prioritize shareholder returns over liquidity preservation.

The decision to deploy substantial cash into buybacks while facing negative operating cash flow in other quarters appears to be a high-risk capital allocation choice. Investors should monitor whether this strategy limits the company's flexibility to navigate potential downturns or fund necessary investments in its IP-first entertainment strategy.

MAT — Frequently Asked Questions

Quick answers to the most common questions about buying MAT stock.

How much cash does Mattel, Inc. (MAT) generate from operations?

Mattel, Inc. (MAT) generated $593.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Mattel, Inc.'s free cash flow?

Mattel, Inc. (MAT) generated $411.3M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Mattel, Inc.'s capital expenditure (CapEx)?

Mattel, Inc. (MAT) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.