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
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.
Others in SIC 7990
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| DIS | Walt Disney Co | $181.84B | 15.4x | 3.4% |
| DKNG | DraftKings Inc. | $11.91B | — | 27.0% |
| MSGS | Madison Square Garden Sports Corp. | $9.45B | 1,222.4x | 11.0% |
| MTN | VAIL RESORTS INC | $4.81B | 17.9x | 2.7% |
| MSGE | Madison Square Garden Entertainment Corp. | $3.67B | 56.1x | 12.5% |
| RSI | Rush Street Interactive, Inc. | $2.96B | 86.1x | 22.8% |
| STUB | StubHub Holdings, Inc. | $2.50B | — | -1.4% |
| PRKS | United Parks & Resorts Inc. | $1.83B | 13.2x | -3.6% |