Falcon's Beyond Global, Inc. FBYD
Falcon's Beyond Global, Inc. is a visionary entertainment and technology enterprise at the forefront of the global experience economy. We design, develop, engineer, deliver, and commercialize immersive physical and digital experiences for leading brands, developers, and destination operators worldwide, as well as for our own portfolio of entertainment and technology concepts.
Our business is built on an integrated experience platform that brings together creative development, proprietary technologies, advanced engineering, intellectual property ("IP"), and operational execution to enable the repeatable creation, deployment, and scaling of entertainment experiences across multiple formats and locations globally.
Valuation FY2025 figures against the last close
Where the revenue comes from as reported in the latest 10-K
Revenue by geography
- USA
- Spain
- Asia
- United Arab Emirates
| Region | FY2025 |
|---|---|
| USA | $13.5M |
| Spain | $609.0K |
| Asia | $471.0K |
| United Arab Emirates | $279.0K |
As the company reported it, from the “Revenue - Schedule of Revenues Based on the Geographic Location (Details)” note of its latest 10-K. Every figure here has been checked against the total revenue the same filing reported. Regions are the filer's own and are not mapped onto a standard list — one company's “Americas” and another's “United States” are different areas, and making them look comparable would mean making at least one of them wrong. Slices under 1% are folded into “Other”.
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenue | $14.9M | $6.7M | $1.3M | $15.9M | — |
| R&D | — | $179.0K | $1.2M | $2.8M | — |
| SG&A | $25.5M | $22.4M | $28.1M | $18.4M | — |
| Total operating expenses | $28.3M | $22.6M | $75.4M | $33.3M | — |
| Operating income | -$13.4M | -$15.9M | -$57.2M | -$17.3M | — |
| Interest expense | $3.4M | $1.9M | $1.1M | $1.1M | — |
| Pre-tax income | $6.3M | $149.5M | -$431.3M | -$17.4M | — |
| Income tax | $2.0K | $2.0K | $325.0K | — | — |
| Net income | $6.3M | $149.5M | -$430.9M | -$17.4M | — |
| EPS, basic | 0.06 | 1.76 | -5.59 | — | — |
| EPS, diluted | 0.03 | 1.41 | -5.59 | — | — |
| Shares, diluted (wtd. avg.) | 39.3M | 12.7M | 8.5M | — | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash and equivalents | $1.9M | $825.0K | $672.0K | $8.4M | $3.1M |
| Receivables | $3.7M | $1.7M | $696.0K | $3.3M | — |
| Inventory | — | — | — | $407.0K | — |
| Total current assets | $10.4M | $4.1M | $2.4M | $17.5M | — |
| Property, plant and equipment | $1.0M | $24.0K | $23.0K | $802.0K | — |
| Goodwill | — | — | — | $11.5M | — |
| Other intangibles | $1.1M | $0 | — | $8.3M | — |
| Total assets | $66.7M | $61.2M | $63.4M | $112.3M | — |
| Accounts payable | $8.5M | $9.5M | $3.9M | $4.6M | — |
| Short-term debt | $1.8M | $1.8M | $6.7M | $7.4M | — |
| Total current liabilities | $28.5M | $45.6M | $214.4M | $17.3M | — |
| Long-term debt | $12.5M | $31.0M | $23.0M | $25.7M | — |
| Total liabilities | $42.9M | $81.3M | $552.4M | $43.9M | — |
| Retained earnings | -$44.2M | -$46.5M | -$68.6M | -$24.1M | — |
| Total equity | $11.9M | -$9.0M | -$489.0M | $68.4M | $28.0M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Operating cash flow | -$24.6M | -$12.6M | -$23.4M | -$19.3M | — |
| Depreciation and amortisation | $349.0K | $6.0K | $1.6M | $737.0K | — |
| Stock-based compensation | $1.7M | $1.5M | $68.0K | — | — |
| Capital expenditure | $153.0K | $11.0K | $308.0K | $320.0K | — |
| Investing cash flow | $24.2M | -$9.0K | $282.0K | -$26.3M | — |
| Financing cash flow | $3.7M | $12.9M | $15.1M | $50.9M | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-131874.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|
| Revenue | — | $15.9M | $1.3M | $6.7M | $14.9M |
| Gross profit | — | — | — | — | — |
| Net income | — | -$17.4M | -$430.9M | $149.5M | $6.3M |
Recent filings and events
- Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Other event Item 8.01
- Other event Item 8.01
- Results announced Item 2.02
- Other event Item 8.01
- Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
- Results announced Item 2.02
- Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Other event Item 8.01
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 7990
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| DIS | Walt Disney Co | $194.29B | 16.4x | 3.4% |
| DKNG | DraftKings Inc. | $10.37B | — | 27.0% |
| MSGS | Madison Square Garden Sports Corp. | $9.39B | 1,214.5x | 11.0% |
| MTN | VAIL RESORTS INC | $5.22B | 19.5x | 2.7% |
| MSGE | Madison Square Garden Entertainment Corp. | $3.69B | 56.4x | 12.5% |
| STUB | StubHub Holdings, Inc. | $2.22B | — | -1.4% |
| RSI | Rush Street Interactive, Inc. | $1.76B | 51.3x | 22.8% |
| PRSU | Pursuit Attractions & Hospitality, Inc. | $1.50B | 68.6x | 23.4% |