Free Trial

Falcon's Beyond Global (FBYDW) Financials

$0.90 -0.25 (-21.74%)
As of 08/1/2025 03:42 PM Eastern
This is a fair market value price provided by Polygon.io. Learn more.
Annual Income Statements for Falcon's Beyond Global

Annual Income Statements for Falcon's Beyond Global

This table shows Falcon's Beyond Global's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
0.00 -48 22
Consolidated Net Income / (Loss)
-17 -431 149
Net Income / (Loss) Continuing Operations
-17 -431 149
Total Pre-Tax Income
-17 -431 149
Total Operating Income
-17 -57 -16
Total Gross Profit
16 18 6.75
Total Revenue
16 18 6.75
Operating Revenue
16 18 6.75
Total Cost of Revenue
0.00 0.00 0.00
Total Operating Expenses
33 75 23
Selling, General & Admin Expense
18 28 22
Research & Development Expense
2.77 1.25 0.18
Depreciation Expense
0.74 1.58 0.01
Other Operating Expenses / (Income)
0.00 42 0.02
Impairment Charge
0.00 2.38 0.00
Total Other Income / (Expense), net
-0.09 -374 165
Interest Expense
1.11 1.12 1.90
Interest & Investment Income
1.51 -25 -3.11
Other Income / (Expense), net
-0.49 -348 170
Income Tax Expense
0.00 -0.33 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 -383 127
Basic Earnings per Share
$0.00 ($5.59) $1.76
Weighted Average Basic Shares Outstanding
0.00 8.51M 12.54M
Diluted Earnings per Share
- ($5.59) $1.41
Weighted Average Diluted Shares Outstanding
- 8.51M 12.73M

Quarterly Income Statements for Falcon's Beyond Global

This table shows Falcon's Beyond Global's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Net Income / (Loss) Attributable to Common Shareholders
0.00 0.00 0.00 -48 17 1.23 5.87 -2.22 -3.62
Consolidated Net Income / (Loss)
-9.85 -8.80 4.31 -417 114 8.03 39 -12 -8.09
Net Income / (Loss) Continuing Operations
-9.85 -8.80 4.31 -417 114 8.03 39 -12 -8.09
Total Pre-Tax Income
-9.85 -8.82 4.30 -417 114 8.03 39 -12 -8.09
Total Operating Income
-8.90 -7.58 -20 -20 -5.31 -3.52 -2.46 -4.57 -6.34
Total Gross Profit
9.19 5.32 0.86 2.87 1.52 1.80 2.07 1.36 1.71
Total Revenue
9.19 5.32 1.58 2.15 1.52 1.80 2.07 1.36 1.71
Operating Revenue
9.19 5.32 1.58 2.15 1.52 1.80 2.07 1.36 1.71
Total Cost of Revenue
0.00 0.00 0.72 -0.72 0.00 0.00 0.00 - 0.00
Total Operating Expenses
18 13 21 23 6.83 5.32 4.53 5.95 8.05
Selling, General & Admin Expense
9.75 9.15 4.33 4.83 6.79 5.31 4.49 5.82 6.30
Research & Development Expense
0.46 0.44 0.35 -0.00 0.02 0.01 0.04 0.11 0.12
Depreciation Expense
1.34 0.17 0.06 0.00 0.00 0.00 0.00 0.00 0.00
Other Operating Expenses / (Income)
0.00 0.00 14 28 0.02 0.00 0.00 0.01 1.63
Impairment Charge
- - 2.38 - 0.00 - 0.00 - 0.00
Total Other Income / (Expense), net
-1.21 -1.24 25 -396 119 12 42 -7.29 -1.75
Interest Expense
0.27 0.30 0.32 0.24 0.27 0.44 0.42 0.77 1.33
Interest & Investment Income
-1.53 -0.81 26 -49 1.16 1.72 0.04 -6.02 -4.06
Other Income / (Expense), net
0.60 -0.13 -0.87 -348 118 10 42 -0.50 3.64
Income Tax Expense
-0.00 -0.02 -0.01 -0.30 -0.00 0.00 0.00 0.00 -0.00
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.00 0.00 -383 97 6.79 33 -9.66 -4.48
Basic Earnings per Share
$0.00 $0.00 $0.00 ($5.59) $1.59 $0.12 $0.58 ($0.18) ($0.10)
Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 8.51M 10.83M 10.01M 10.07M 12.54M 37.32M
Diluted Earnings per Share
$0.00 $0.00 $0.00 ($5.59) $1.27 $0.01 $0.46 ($0.18) ($0.13)
Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 8.51M 11.05M 10.07M 10.25M 12.73M 37.51M
Weighted Average Basic & Diluted Shares Outstanding
- - - 0.00 124.91M 124.91M 107.41M 0.00 121.04M

Annual Cash Flow Statements for Falcon's Beyond Global

This table details how cash moves in and out of Falcon's Beyond Global's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
5.33 -8.01 0.29
Net Cash From Operating Activities
-19 -23 -13
Net Cash From Continuing Operating Activities
-19 -23 -13
Net Income / (Loss) Continuing Operations
-17 -431 149
Consolidated Net Income / (Loss)
-17 -431 149
Depreciation Expense
0.74 1.58 0.01
Non-Cash Adjustments To Reconcile Net Income
-4.67 382 -166
Changes in Operating Assets and Liabilities, net
2.07 24 3.69
Net Cash From Investing Activities
-26 0.28 -0.01
Net Cash From Continuing Investing Activities
-26 0.28 -0.01
Purchase of Property, Plant & Equipment
-0.32 -0.31 -0.01
Acquisitions
-26 -1.99 0.00
Sale of Property, Plant & Equipment
0.35 0.00 0.00
Divestitures
0.00 2.58 0.00
Net Cash From Financing Activities
51 15 13
Net Cash From Continuing Financing Activities
51 15 13
Repayment of Debt
-1.59 -9.17 -9.37
Issuance of Debt
14 18 21
Issuance of Common Equity
38 1.79 0.84
Other Financing Activities, net
-0.19 4.07 0.37
Cash Interest Paid
0.61 1.34 0.52

Quarterly Cash Flow Statements for Falcon's Beyond Global

This table details how cash moves in and out of Falcon's Beyond Global's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Net Change in Cash & Equivalents
-6.81 -0.36 -0.80 -0.03 0.37 0.64 -0.85 0.13 0.25
Net Cash From Operating Activities
-6.50 -6.11 -3.81 -7.00 -3.77 -2.62 -2.37 -3.79 0.95
Net Cash From Continuing Operating Activities
-6.50 -6.00 -3.92 -7.00 -3.77 -2.62 -2.37 -3.79 0.95
Net Income / (Loss) Continuing Operations
-9.85 -8.80 4.31 -417 114 8.03 39 -12 -8.09
Consolidated Net Income / (Loss)
-9.85 -8.80 4.31 -417 114 8.03 39 -12 -8.09
Depreciation Expense
1.34 0.17 0.06 0.00 0.00 0.00 0.00 0.00 0.00
Non-Cash Adjustments To Reconcile Net Income
-0.18 1.93 -18 399 -119 -12 -42 6.92 0.87
Changes in Operating Assets and Liabilities, net
2.19 0.70 10 11 1.45 0.99 0.09 1.16 8.16
Net Cash From Investing Activities
-0.13 -1.53 2.42 -0.48 -2.10 2.09 -0.00 -0.00 -0.09
Net Cash From Continuing Investing Activities
-0.13 -1.53 2.42 -0.48 -2.10 2.09 -0.00 -0.00 -0.09
Purchase of Property, Plant & Equipment
-0.13 -0.15 -0.02 -0.00 -0.00 -0.00 -0.00 -0.00 -0.09
Acquisitions
- - -0.13 -0.48 -2.09 - - - 0.00
Sale of Property, Plant & Equipment
0.00 - - 0.00 0.00 - - - 0.00
Net Cash From Financing Activities
-0.18 7.28 0.59 7.45 6.23 1.17 1.53 3.93 -0.60
Net Cash From Continuing Financing Activities
-0.18 7.28 0.59 7.45 6.23 1.17 1.53 3.93 -0.60
Repayment of Debt
-3.14 -0.42 -1.07 -4.54 -7.00 -1.01 -1.03 -0.33 -1.65
Payment of Dividends
- - - - 0.00 - - - -0.40
Issuance of Debt
3.00 5.96 1.67 7.81 13 1.75 2.36 3.80 1.25
Issuance of Common Equity
- - - - 0.00 - 0.20 0.21 0.20
Other Financing Activities, net
-0.04 -0.05 -0.01 4.17 0.11 - - 0.25 0.00
Cash Interest Paid
0.46 0.09 0.10 0.69 0.21 0.07 0.19 0.05 0.42

Annual Balance Sheets for Falcon's Beyond Global

This table presents Falcon's Beyond Global's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Total Assets
112 63 61
Total Current Assets
17 2.43 4.13
Cash & Equivalents
8.37 0.67 0.83
Accounts Receivable
3.31 0.70 1.72
Other Current Assets
5.38 1.06 1.59
Plant, Property, & Equipment, net
0.80 0.02 0.02
Total Noncurrent Assets
94 61 57
Long-Term Investments
72 61 57
Other Noncurrent Operating Assets
1.67 0.26 0.51
Total Liabilities & Shareholders' Equity
112 63 61
Total Liabilities
44 552 81
Total Current Liabilities
17 214 46
Short-Term Debt
7.41 6.65 10
Accounts Payable
8.62 25 35
Total Noncurrent Liabilities
27 338 36
Long-Term Debt
26 23 31
Other Noncurrent Operating Liabilities
0.85 315 4.71
Commitments & Contingencies
0.00 0.00 0.00
Total Equity & Noncontrolling Interests
68 -489 -20
Total Preferred & Common Equity
68 -57 -8.97
Total Common Equity
68 -57 -8.97
Common Stock
94 12 38
Retained Earnings
-24 -69 -47
Accumulated Other Comprehensive Income / (Loss)
-1.69 -0.22 -0.24
Noncontrolling Interest
0.00 -432 -11

Quarterly Balance Sheets for Falcon's Beyond Global

This table presents Falcon's Beyond Global's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q1 2025
Period end date 3/31/2024 6/30/2024 9/30/2024 3/31/2025
Total Assets
68 66 67 57
Total Current Assets
6.15 2.78 2.07 2.66
Cash & Equivalents
1.05 1.66 0.83 1.11
Accounts Receivable
1.79 0.03 0.22 0.63
Other Current Assets
3.30 1.08 1.03 0.92
Plant, Property, & Equipment, net
0.02 0.02 0.02 0.11
Total Noncurrent Assets
62 63 64 54
Long-Term Investments
61 63 64 53
Other Noncurrent Operating Assets
0.32 0.31 0.54 0.50
Total Liabilities & Shareholders' Equity
68 66 67 57
Total Liabilities
442 365 76 83
Total Current Liabilities
198 117 39 52
Short-Term Debt
15 16 10 10
Accounts Payable
27 27 29 42
Total Noncurrent Liabilities
26 25 37 31
Long-Term Debt
20 20 26 31
Other Noncurrent Operating Liabilities
5.50 5.50 11 0.00
Commitments & Contingencies
0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-374 -299 -9.48 -26
Total Preferred & Common Equity
-62 -45 -1.41 -12
Total Common Equity
-62 -45 -1.41 -12
Common Stock
-10 5.69 43 39
Retained Earnings
-51 -50 -44 -50
Accumulated Other Comprehensive Income / (Loss)
-0.22 -0.22 -0.22 -0.21
Noncontrolling Interest
-313 -255 -8.06 -14

Annual Metrics And Ratios for Falcon's Beyond Global

This table displays calculated financial ratios and metrics derived from Falcon's Beyond Global's official financial filings.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - -
Revenue Growth
0.00% 14.38% -63.03%
EBITDA Growth
0.00% -2,261.48% 138.28%
EBIT Growth
0.00% -2,172.69% 138.13%
NOPAT Growth
0.00% -229.61% 60.34%
Net Income Growth
0.00% -2,372.63% 134.69%
EPS Growth
0.00% 0.00% 125.22%
Operating Cash Flow Growth
0.00% -21.42% 46.41%
Free Cash Flow Firm Growth
0.00% 0.00% -199.69%
Invested Capital Growth
0.00% -2,560.28% 93.03%
Revenue Q/Q Growth
0.00% 0.00% -11.54%
EBITDA Q/Q Growth
0.00% 0.00% 174.16%
EBIT Q/Q Growth
0.00% 0.00% 174.16%
NOPAT Q/Q Growth
0.00% 0.00% 28.19%
Net Income Q/Q Growth
0.00% 0.00% 158.57%
EPS Q/Q Growth
0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
0.00% 0.00% 20.35%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
0.00% 0.00% 5.41%
Profitability Metrics
- - -
Gross Margin
100.00% 100.00% 100.00%
EBITDA Margin
-107.15% -2,212.23% 2,290.53%
Operating Margin
-108.72% -313.30% -235.24%
EBIT Margin
-111.77% -2,220.87% 2,290.44%
Profit (Net Income) Margin
-109.27% -2,362.04% 2,216.17%
Tax Burden Percent
100.00% 99.92% 100.00%
Interest Burden Percent
97.76% 106.44% 96.76%
Effective Tax Rate
0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
-57.36% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
-46.15% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
31.86% 0.00% 0.00%
Return on Equity (ROE)
-25.49% 204.90% -58.72%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-15.88% -461.40% 248.00%
Return on Assets (ROA)
-15.52% -490.73% 239.96%
Return on Common Equity (ROCE)
-25.49% -5.48% -7.62%
Return on Equity Simple (ROE_SIMPLE)
-25.49% 754.63% -1,667.38%
Net Operating Profit after Tax (NOPAT)
-12 -40 -16
NOPAT Margin
-76.10% -219.31% -235.24%
Net Nonoperating Expense Percent (NNEP)
-11.21% -990.94% 690.72%
Return On Investment Capital (ROIC_SIMPLE)
- 8.71% -75.16%
Cost of Revenue to Revenue
0.00% 0.00% 0.00%
SG&A Expenses to Revenue
115.61% 153.83% 332.22%
R&D to Revenue
17.37% 6.84% 2.65%
Operating Expenses to Revenue
208.72% 413.30% 335.24%
Earnings before Interest and Taxes (EBIT)
-18 -405 154
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-17 -404 154
Valuation Ratios
- - -
Price to Book Value (P/BV)
0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 4.78 15.08
Price to Earnings (P/E)
0.00 0.00 4.61
Dividend Yield
0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 21.68%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 11.03
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.48
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.48
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00
Leverage & Solvency
- - -
Debt to Equity
0.48 -0.06 -2.05
Long-Term Debt to Equity
0.38 -0.05 -1.54
Financial Leverage
-0.69 0.19 0.09
Leverage Ratio
1.64 -0.42 -0.24
Compound Leverage Factor
1.61 -0.44 -0.24
Debt to Total Capital
32.65% -6.45% 195.20%
Short-Term Debt to Total Capital
7.30% -1.45% 48.46%
Long-Term Debt to Total Capital
25.35% -5.00% 146.74%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 94.02% -52.73%
Common Equity to Total Capital
67.35% 12.43% -42.47%
Debt to EBITDA
-1.94 -0.07 0.27
Net Debt to EBITDA
2.76 0.08 -0.10
Long-Term Debt to EBITDA
-1.51 -0.06 0.20
Debt to NOPAT
-2.73 -0.74 -2.60
Net Debt to NOPAT
3.89 0.79 1.02
Long-Term Debt to NOPAT
-2.12 -0.57 -1.95
Altman Z-Score
0.00 -26.25 7.31
Noncontrolling Interest Sharing Ratio
0.00% 102.68% 87.02%
Liquidity Ratios
- - -
Current Ratio
1.01 0.01 0.09
Quick Ratio
0.67 0.01 0.06
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
0.00 502 -500
Operating Cash Flow to CapEx
0.00% -7,704.61% -139,466.67%
Free Cash Flow to Firm to Interest Expense
0.00 446.48 -263.59
Operating Cash Flow to Interest Expense
-17.33 -20.84 -6.61
Operating Cash Flow Less CapEx to Interest Expense
-17.31 -21.11 -6.62
Efficiency Ratios
- - -
Asset Turnover
0.14 0.21 0.11
Accounts Receivable Turnover
4.82 9.11 5.59
Inventory Turnover
0.00 0.00 0.00
Fixed Asset Turnover
19.89 44.23 287.02
Accounts Payable Turnover
0.00 0.00 0.00
Days Sales Outstanding (DSO)
75.72 40.06 65.26
Days Inventory Outstanding (DIO)
0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00
Cash Conversion Cycle (CCC)
75.72 40.06 65.26
Capital & Investment Metrics
- - -
Invested Capital
21 -521 -36
Invested Capital Turnover
0.75 -0.07 -0.02
Increase / (Decrease) in Invested Capital
0.00 -542 484
Enterprise Value (EV)
0.00 -376 74
Market Capitalization
0.00 87 102
Book Value per Share
$0.00 ($0.42) ($0.71)
Tangible Book Value per Share
$0.00 ($0.42) ($0.71)
Total Capital
102 -459 21
Total Debt
33 30 41
Total Long-Term Debt
26 23 31
Net Debt
-47 -32 -16
Capital Expenditures (CapEx)
-0.03 0.30 0.01
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-0.82 -206 -32
Debt-free Net Working Capital (DFNWC)
7.55 -205 -31
Net Working Capital (NWC)
0.14 -212 -42
Net Nonoperating Expense (NNE)
5.29 391 -165
Net Nonoperating Obligations (NNO)
-47 -32 -16
Total Depreciation and Amortization (D&A)
0.74 1.58 0.01
Debt-free, Cash-free Net Working Capital to Revenue
-5.14% -1,129.08% -475.92%
Debt-free Net Working Capital to Revenue
47.31% -1,125.40% -463.69%
Net Working Capital to Revenue
0.87% -1,161.86% -615.36%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$0.00 ($5.59) $1.76
Adjusted Weighted Average Basic Shares Outstanding
0.00 8.51M 12.54M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $1.41
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 12.73M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00
Normalized Net Operating Profit after Tax (NOPAT)
-12 -38 -16
Normalized NOPAT Margin
-76.10% -210.19% -235.24%
Pre Tax Income Margin
-109.27% -2,363.82% 2,216.20%
Debt Service Ratios
- - -
EBIT to Interest Expense
-16.02 -360.48 81.40
NOPAT to Interest Expense
-10.91 -35.60 -8.36
EBIT Less CapEx to Interest Expense
-15.99 -360.75 81.39
NOPAT Less CapEx to Interest Expense
-10.88 -35.87 -8.36
Payout Ratios
- - -
Dividend Payout Ratio
0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Falcon's Beyond Global

This table displays calculated financial ratios and metrics derived from Falcon's Beyond Global's official financial filings.

Metric Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Growth Metrics
- - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% -83.51% -66.22% 30.87% -36.56% 12.66%
EBITDA Growth
0.00% 0.00% 0.00% 0.00% 1,725.28% 189.48% 287.08% 98.62% -102.38%
EBIT Growth
0.00% 0.00% 0.00% 0.00% 1,462.58% 187.44% 286.55% 98.62% -102.39%
NOPAT Growth
0.00% 0.00% 0.00% 0.00% 14.74% 33.65% 87.96% 77.45% 16.48%
Net Income Growth
0.00% 0.00% 0.00% 0.00% 1,257.60% 191.21% 811.86% 97.15% -107.10%
EPS Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 96.78% -110.24%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 0.00% 42.01% 57.18% 37.73% 45.81% 125.08%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -192.47%
Invested Capital Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 93.03% 90.14%
Revenue Q/Q Growth
0.00% -42.11% -70.29% 35.80% 0.00% 18.60% 15.07% -34.17% 25.40%
EBITDA Q/Q Growth
0.00% -8.29% -181.39% -1,634.43% 0.00% -94.04% 488.30% -112.77% 46.76%
EBIT Q/Q Growth
0.00% 7.12% -175.80% -1,629.62% 0.00% -94.04% 488.46% -112.77% 46.70%
NOPAT Q/Q Growth
0.00% 14.82% -285.02% 30.58% 0.00% 33.71% 30.12% -30.02% -38.68%
Net Income Q/Q Growth
0.00% 10.64% 148.97% -9,765.61% 0.00% -92.96% 389.55% -130.21% 31.84%
EPS Q/Q Growth
0.00% 0.00% 0.00% -9,765.61% 0.00% -99.35% 4,500.00% -139.13% 27.78%
Operating Cash Flow Q/Q Growth
0.00% 5.94% 37.65% -83.71% 0.00% 30.55% 9.32% -59.88% 124.91%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% -17.89% -88.96% -1,458.72% 24.96%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 18.10% 88.32% 5.41% -9.04%
Profitability Metrics
- - - - - - - - -
Gross Margin
100.00% 100.00% 54.33% 133.63% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
-75.71% -141.64% -1,341.62% -17,135.07% 7,462.80% 375.14% 1,917.88% -371.95% -157.90%
Operating Margin
-96.82% -142.48% -1,290.58% -944.06% -350.46% -195.88% -118.95% -335.61% -371.14%
EBIT Margin
-90.31% -144.91% -1,345.35% -17,135.12% 7,462.73% 375.03% 1,917.83% -372.10% -158.14%
Profit (Net Income) Margin
-107.14% -165.39% 272.61% -19,403.26% 7,521.37% 446.50% 1,899.52% -871.66% -473.77%
Tax Burden Percent
99.97% 99.82% 100.16% 99.93% 100.00% 100.00% 100.00% 100.03% 99.99%
Interest Burden Percent
118.67% 114.34% -20.23% 113.32% 100.78% 119.06% 99.04% 234.19% 299.63%
Effective Tax Rate
0.00% 0.00% -0.16% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
0.00% 0.00% 0.00% 204.90% 82.03% 96.91% 2,693.77% -58.72% -13.67%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% -3,559.93% 1,173.75% 40.60% 219.74% -40.29% -17.62%
Return on Assets (ROA)
0.00% 0.00% 0.00% -4,031.15% 1,182.97% 48.33% 217.64% -94.38% -52.79%
Return on Common Equity (ROCE)
0.00% 0.00% 0.00% -5.48% 13.53% 14.47% 402.00% -7.62% -2.50%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 497.50% 649.00% 0.00% 0.00% -235.97%
Net Operating Profit after Tax (NOPAT)
-6.23 -5.31 -20 -14 -5.31 -3.52 -2.46 -3.20 -4.44
NOPAT Margin
-67.78% -99.74% -1,292.68% -660.84% -350.46% -195.88% -118.95% -234.93% -259.80%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% -1,269.44% 892.74% 79.72% 289.27% -36.23% -18.12%
Return On Investment Capital (ROIC_SIMPLE)
- - - 3.09% - - - -15.16% -29.57%
Cost of Revenue to Revenue
0.00% 0.00% 45.67% -33.63% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
106.04% 171.95% 273.88% 225.15% 448.09% 295.22% 217.01% 427.09% 368.74%
R&D to Revenue
5.04% 8.25% 22.07% -0.14% 1.06% 0.56% 1.89% 8.37% 6.91%
Operating Expenses to Revenue
194.06% 242.48% 1,344.91% 1,089.52% 449.67% 295.88% 218.95% 436.49% 471.14%
Earnings before Interest and Taxes (EBIT)
-8.30 -7.71 -21 -368 113 6.74 40 -5.07 -2.70
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-6.96 -7.54 -21 -368 113 6.75 40 -5.07 -2.70
Valuation Ratios
- - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 4.78 8.85 14.75 13.33 15.08 47.15
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 4.61 256.94
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 21.68% 0.39%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 8.48 11.03 43.12
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.48 7.74
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.48 7.74
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - -
Debt to Equity
0.00 0.00 0.00 -0.06 -0.10 -0.12 -3.79 -2.05 -1.58
Long-Term Debt to Equity
0.00 0.00 0.00 -0.05 -0.05 -0.07 -2.69 -1.54 -1.18
Financial Leverage
0.00 0.00 0.00 0.06 0.07 0.10 3.05 0.09 0.10
Leverage Ratio
0.00 0.00 0.00 -0.42 -0.18 -0.22 -7.02 -0.24 -0.31
Compound Leverage Factor
0.00 0.00 0.00 -0.47 -0.18 -0.26 -6.96 -0.57 -0.93
Debt to Total Capital
0.00% 0.00% 0.00% -6.45% -10.51% -13.45% 135.90% 195.20% 272.91%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% -1.45% -4.47% -5.93% 39.17% 48.46% 69.23%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% -5.00% -6.05% -7.52% 96.73% 146.74% 203.69%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 94.02% 92.29% 96.51% -30.54% -52.73% -95.63%
Common Equity to Total Capital
0.00% 0.00% 0.00% 12.43% 18.22% 16.94% -5.36% -42.47% -77.28%
Debt to EBITDA
0.00 0.00 0.00 -0.07 -0.13 -0.13 -0.17 0.27 1.06
Net Debt to EBITDA
0.00 0.00 0.00 0.08 0.09 0.11 0.14 -0.10 -0.35
Long-Term Debt to EBITDA
0.00 0.00 0.00 -0.06 -0.07 -0.07 -0.12 0.20 0.79
Debt to NOPAT
0.00 0.00 0.00 -0.74 -0.95 -1.02 -1.62 -2.60 -2.42
Net Debt to NOPAT
0.00 0.00 0.00 0.79 0.71 0.84 1.31 1.02 0.81
Long-Term Debt to NOPAT
0.00 0.00 0.00 -0.57 -0.55 -0.57 -1.16 -1.95 -1.81
Altman Z-Score
0.00 0.00 0.00 -24.31 1.34 -2.52 1.28 -1.29 0.06
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 102.68% 83.51% 85.07% 85.08% 87.02% 81.68%
Liquidity Ratios
- - - - - - - - -
Current Ratio
0.00 0.00 0.00 0.01 0.03 0.02 0.05 0.09 0.05
Quick Ratio
0.00 0.00 0.00 0.01 0.01 0.01 0.03 0.06 0.03
Cash Flow Metrics
- - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 0.00 0.00 396 325 36 -488 -366
Operating Cash Flow to CapEx
-4,885.71% -4,074.67% -15,879.17% 0.00% -188,400.00% -261,700.00% -59,325.00% -189,700.00% 1,050.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 1,471.11 741.84 85.24 -633.27 -274.72
Operating Cash Flow to Interest Expense
-23.98 -20.72 -11.87 -29.54 -14.01 -5.97 -5.64 -4.93 0.71
Operating Cash Flow Less CapEx to Interest Expense
-24.47 -21.23 -11.95 -29.53 -14.01 -5.98 -5.65 -4.93 0.64
Efficiency Ratios
- - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.21 0.16 0.11 0.11 0.11 0.11
Accounts Receivable Turnover
0.00 0.00 0.00 9.11 5.94 209.91 34.82 5.59 5.73
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 44.23 484.59 310.30 317.71 287.02 105.11
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.37 0.37 0.32 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 40.06 61.42 1.74 10.48 65.26 63.72
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 980.37 982.89 1,124.23 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 40.06 -918.95 -981.15 -1,113.74 65.26 63.72
Capital & Investment Metrics
- - - - - - - - -
Invested Capital
0.00 0.00 0.00 -521 -401 -328 -38 -36 -40
Invested Capital Turnover
0.00 0.00 0.00 -0.04 -0.05 -0.04 -0.40 -0.02 -0.03
Increase / (Decrease) in Invested Capital
0.00 0.00 0.00 0.00 -401 -328 -38 484 361
Enterprise Value (EV)
0.00 0.00 0.00 -376 -245 -178 65 74 299
Market Capitalization
0.00 0.00 0.00 87 94 105 102 102 327
Book Value per Share
$0.00 $0.00 $0.00 ($0.42) ($0.45) ($4.47) ($0.14) ($0.71) ($0.31)
Tangible Book Value per Share
$0.00 $0.00 $0.00 ($0.42) ($0.45) ($4.47) ($0.14) ($0.71) ($0.31)
Total Capital
0.00 0.00 0.00 -459 -339 -264 26 21 15
Total Debt
0.00 0.00 0.00 30 36 36 36 41 41
Total Long-Term Debt
0.00 0.00 0.00 23 20 20 26 31 31
Net Debt
0.00 0.00 0.00 -32 -27 -29 -29 -16 -14
Capital Expenditures (CapEx)
0.13 0.15 0.02 -0.00 0.00 0.00 0.00 0.00 0.09
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 0.00 0.00 -206 -177 -100 -28 -32 -40
Debt-free Net Working Capital (DFNWC)
0.00 0.00 0.00 -205 -176 -98 -27 -31 -39
Net Working Capital (NWC)
0.00 0.00 0.00 -212 -192 -114 -37 -42 -49
Net Nonoperating Expense (NNE)
3.62 3.49 -25 402 -119 -12 -42 8.67 3.65
Net Nonoperating Obligations (NNO)
0.00 0.00 0.00 -32 -27 -29 -29 -16 -14
Total Depreciation and Amortization (D&A)
1.34 0.17 0.06 0.00 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% -1,129.08% -1,664.94% -1,402.07% -364.56% -475.92% -579.01%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% -1,125.40% -1,655.09% -1,378.76% -353.70% -463.69% -563.04%
Net Working Capital to Revenue
0.00% 0.00% 0.00% -1,161.86% -1,797.02% -1,598.19% -489.30% -615.36% -712.79%
Earnings Adjustments
- - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 ($4.66) $1.90 $0.12 $0.58 ($0.18) ($0.10)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 10.22M 9.02M 10.01M 10.07M 12.54M 37.32M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 ($4.66) $1.53 $0.01 $0.46 ($0.18) ($0.13)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 10.22M 9.21M 10.07M 10.25M 12.73M 37.51M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 ($4.66) $0.00 $0.00 $0.00 ($0.18) $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 0.00 124.91M 124.91M 107.41M 0.00 121.04M
Normalized Net Operating Profit after Tax (NOPAT)
-6.23 -5.31 -13 -14 -3.72 -2.47 -1.72 -3.20 -4.44
Normalized NOPAT Margin
-67.78% -99.74% -798.16% -660.84% -245.32% -137.12% -83.26% -234.93% -259.80%
Pre Tax Income Margin
-107.17% -165.69% 272.17% -19,417.19% 7,521.31% 446.50% 1,899.52% -871.44% -473.83%
Debt Service Ratios
- - - - - - - - -
EBIT to Interest Expense
-30.64 -26.14 -66.26 -1,552.28 420.58 15.40 94.25 -6.58 -2.03
NOPAT to Interest Expense
-22.99 -17.99 -63.67 -59.87 -19.75 -8.04 -5.85 -4.16 -3.33
EBIT Less CapEx to Interest Expense
-31.13 -26.65 -66.34 -1,552.27 420.57 15.39 94.24 -6.58 -2.10
NOPAT Less CapEx to Interest Expense
-23.48 -18.50 -63.74 -59.85 -19.76 -8.04 -5.86 -4.16 -3.40
Payout Ratios
- - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Key Financial Trends

Falcon's Beyond Global, Inc. (NASDAQ: FBYDW) has experienced significant volatility in financial performance over the last four years, with notable losses in recent quarters contrasting with previous strong gains.

Recent Quarterly Highlights (Q1 2025):

  • Generated operating revenue of $1.71 million, a modest increase from $1.52 million in Q1 2024.
  • Positive net cash flow from operating activities of $945,000, showing some operational cash generation despite losses.
  • Invested $92,000 in property, plant, and equipment, indicating some level of capital expenditure to support operations.
  • Issued $198,000 in common equity and $1.25 million in debt, suggesting efforts to maintain liquidity and fund operations.

Income and Profitability Trends:

  • Net loss continuing operations of $8.09 million in Q1 2025, marking a decrease in profitability compared to gains in early 2024.
  • Operating expenses remain substantially higher than revenue, with Q1 2025 operating expenses at $8.05 million versus $1.71 million in revenues.
  • Declining net income attributable to common shareholders, currently at -$3.62 million in Q1 2025.
  • Diluted earnings per share decreased from a positive $1.27 in Q1 2024 to negative $0.13 in Q1 2025, reflecting worsening earnings per share.

Balance Sheet and Liquidity:

  • Total liabilities significantly exceed total assets with liabilities of $82.67 million versus assets of $56.72 million in Q1 2025, resulting in negative total equity of -$25.95 million.
  • High current liabilities of $52.10 million, driven by accounts payable of $41.71 million and short-term debt of $10.39 million, pose risks for near-term liquidity.

Longer-Term Perspective (2023 - 2025):

  • The company’s revenue has fluctuated between approximately $1.5 million to over $9 million, reflecting inconsistent sales performance or recognition.
  • Historically large net losses and net negative equity throughout 2023 and 2024, with net loss exceeding $416 million in Q4 2023 and substantial negative equity caused by persistent losses and noncontrolling interests.
  • Investments in long-term assets remain substantial, with long-term investments over $53 million consistently held, which could represent growth opportunities or sunk costs.
  • Interest expense consistently high, exceeding $1 million quarterly in recent periods, contributing to overall losses and cash outflows.
  • Despite large losses, the company has managed to raise financing through equity issuances and debt offerings to bolster its liquidity position.

Summary: Falcon's Beyond Global, Inc. has shown some ability to generate cash from operations recently, but remains unprofitable with large operating expenses far exceeding revenues. The company’s balance sheet is under strain due to high liabilities and negative equity. The steep losses in 2023 and early 2024 have moderated slightly, but Q1 2025 results indicate ongoing challenges in returning to profitability. Retail investors should be cautious and closely monitor the company’s ability to reduce expenses, improve revenue consistency, and manage debt levels.

08/03/25 08:43 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Falcon's Beyond Global's Financials

When does Falcon's Beyond Global's financial year end?

According to the most recent income statement we have on file, Falcon's Beyond Global's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Falcon's Beyond Global's net income changed over the last 2 years?

Falcon's Beyond Global's net income appears to be on a downward trend, with a most recent value of $149.48 million in 2024, falling from -$17.43 million in 2022. The previous period was -$430.93 million in 2023.

What is Falcon's Beyond Global's operating income?
Falcon's Beyond Global's total operating income in 2024 was -$15.87 million, based on the following breakdown:
  • Total Gross Profit: $6.75 million
  • Total Operating Expenses: $22.61 million
How has Falcon's Beyond Global's revenue changed over the last 2 years?

Over the last 2 years, Falcon's Beyond Global's total revenue changed from $15.95 million in 2022 to $6.75 million in 2024, a change of -57.7%.

How much debt does Falcon's Beyond Global have?

Falcon's Beyond Global's total liabilities were at $81.33 million at the end of 2024, a 85.3% decrease from 2023, and a 85.2% increase since 2022.

How much cash does Falcon's Beyond Global have?

In the past 2 years, Falcon's Beyond Global's cash and equivalents has ranged from $672 thousand in 2023 to $8.37 million in 2022, and is currently $825 thousand as of their latest financial filing in 2024.

How has Falcon's Beyond Global's book value per share changed over the last 2 years?

Over the last 2 years, Falcon's Beyond Global's book value per share changed from 0.00 in 2022 to -0.71 in 2024, a change of -71.5%.



This page (NASDAQ:FBYDW) was last updated on 8/3/2025 by MarketBeat.com Staff
From Our Partners