FBYDW
FBYDW
Falcon's Beyond Global, Inc. WarrantsIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $4.05M ▲ | $6.17M ▲ | $-4.47M ▼ | -110.24% ▼ | $-0.13 ▼ | $-9.31M ▼ |
| Q2-2025 | $2.55M ▲ | $3.47M ▼ | $11.44M ▲ | 448.96% ▲ | $0.31 ▲ | $25.99M ▲ |
| Q1-2025 | $1.71M ▲ | $7.94M ▲ | $-3.68M ▼ | -215.28% ▼ | $-0.29 ▼ | $-6.76M ▲ |
| Q4-2024 | $1.36M ▼ | $5.93M ▲ | $-2.21M ▼ | -162.63% ▼ | $-0.15 ▼ | $-11.1M ▼ |
| Q3-2024 | $2.07M | $4.53M | $5.87M | 283.66% | $0.49 | $39.72M |
What's going well?
Sales grew 59% quarter-over-quarter, and gross profit in dollar terms also increased. The company is showing it can generate more revenue, which could be a good sign if costs are brought under control.
What's concerning?
Costs are rising much faster than sales, gross margins are shrinking, and the company posted a large loss after being profitable last quarter. Unusual or 'other' expenses are distorting results and make the bottom line unpredictable.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $4.26M ▼ | $66.79M ▼ | $46.96M ▼ | $9.15M ▲ |
| Q2-2025 | $25.79M ▲ | $89.21M ▲ | $88.28M ▲ | $414K ▲ |
| Q1-2025 | $1.11M ▲ | $56.72M ▼ | $82.67M ▲ | $-11.6M ▼ |
| Q4-2024 | $825K ▼ | $61.23M ▼ | $81.33M ▲ | $-8.96M ▼ |
| Q3-2024 | $828K | $66.55M | $76.03M | $-1.41M |
What's financially strong about this company?
The company managed to pay down a large chunk of debt and increased shareholder equity this quarter. Most assets are tangible, with little risk of goodwill write-downs.
What are the financial risks or weaknesses?
Cash is dangerously low and current liabilities far outweigh current assets, putting the company at risk of running out of money soon. Retained losses are large, and the company may need to raise funds or borrow more to survive.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-4.47M ▼ | $-13.32M ▼ | $-2.04M ▼ | $-4.16M ▼ | $-21.81M ▼ | $-13.36M ▼ |
| Q2-2025 | $25.11M ▲ | $-7.9M ▼ | $25.32M ▲ | $7.53M ▲ | $24.96M ▲ | $-7.9M ▼ |
| Q1-2025 | $-8.09M ▲ | $945K ▲ | $-90K ▼ | $-601K ▼ | $283K ▲ | $853K ▲ |
| Q4-2024 | $-11.87M ▼ | $-3.79M ▼ | $-2K | $3.93M ▲ | $-3K ▲ | $-3.8M ▼ |
| Q3-2024 | $39.3M | $-2.37M | $-2K | $1.53M | $-836K | $-2.38M |
What's strong about this company's cash flow?
The company is not adding debt and is investing very little in capital expenses, so it's not increasing financial risk. If it can quickly turn around operations or raise more money, it might survive.
What are the cash flow concerns?
Cash burn is rising fast, cash is almost gone, and the company is now dependent on selling new shares to survive. Working capital is draining cash, and there are no dividends or buybacks for shareholders.
Revenue by Geography
| Region | Q3-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
South East Asia | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
SPAIN | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED ARAB EMIRATES | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Other Member | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at Falcon's Beyond Global, Inc. Warrants's financial evolution and strategic trajectory over the past five years.
Key positives include a highly creative, vertically integrated business model; very strong gross margins; an improving income statement with narrowing operating losses; and the ability to generate non-operating gains and raise external capital to fund growth. The company has assembled a differentiated portfolio of proprietary technologies, attractions, and IP, supported by strategic partnerships with recognized brands and hospitality operators. These elements together create a platform that, if scaled successfully, could support multiple revenue streams across parks, media, licensing, and design services.
The main concerns center on financial fragility and execution risk. Revenue is volatile and still relatively small compared with the cost base; operating income remains negative; cash flow from operations is consistently weak; and the balance sheet shows negative equity, high leverage, and thin liquidity. Past write-downs of intangibles point to asset and valuation risks, while cuts in capex and R&D suggest financial pressure that may slow growth. In a highly competitive, cyclical, and capital-intensive industry, these factors create meaningful uncertainty and heighten the consequences of delays, underperforming projects, or macroeconomic downturns.
The outlook is that of a high-uncertainty, early-stage platform attempting to transition from concept and project phase into a more stable, scaled operating business. Recent improvements in reported profitability and cash burn are encouraging but largely reflective of non-core items and cost control rather than a fully proven earnings engine. Over the next few years, the key indicators to watch will be the performance of new and existing parks, the pace and quality of project execution, the ability to stabilize and grow recurring revenue, and progress toward positive and sustainable free cash flow. Until those elements are clearer, the companys future remains promising in vision but challenging in financial and operational reality.
About Falcon's Beyond Global, Inc. Warrants
https://falconsbeyondglobal.comFalcon's Beyond Global, Inc. operates as an entertainment powerhouse and innovator in storytelling. The company develops, owns, and operates hotels, theme parks, and retail, dining, and entertainment venues.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $4.05M ▲ | $6.17M ▲ | $-4.47M ▼ | -110.24% ▼ | $-0.13 ▼ | $-9.31M ▼ |
| Q2-2025 | $2.55M ▲ | $3.47M ▼ | $11.44M ▲ | 448.96% ▲ | $0.31 ▲ | $25.99M ▲ |
| Q1-2025 | $1.71M ▲ | $7.94M ▲ | $-3.68M ▼ | -215.28% ▼ | $-0.29 ▼ | $-6.76M ▲ |
| Q4-2024 | $1.36M ▼ | $5.93M ▲ | $-2.21M ▼ | -162.63% ▼ | $-0.15 ▼ | $-11.1M ▼ |
| Q3-2024 | $2.07M | $4.53M | $5.87M | 283.66% | $0.49 | $39.72M |
What's going well?
Sales grew 59% quarter-over-quarter, and gross profit in dollar terms also increased. The company is showing it can generate more revenue, which could be a good sign if costs are brought under control.
What's concerning?
Costs are rising much faster than sales, gross margins are shrinking, and the company posted a large loss after being profitable last quarter. Unusual or 'other' expenses are distorting results and make the bottom line unpredictable.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $4.26M ▼ | $66.79M ▼ | $46.96M ▼ | $9.15M ▲ |
| Q2-2025 | $25.79M ▲ | $89.21M ▲ | $88.28M ▲ | $414K ▲ |
| Q1-2025 | $1.11M ▲ | $56.72M ▼ | $82.67M ▲ | $-11.6M ▼ |
| Q4-2024 | $825K ▼ | $61.23M ▼ | $81.33M ▲ | $-8.96M ▼ |
| Q3-2024 | $828K | $66.55M | $76.03M | $-1.41M |
What's financially strong about this company?
The company managed to pay down a large chunk of debt and increased shareholder equity this quarter. Most assets are tangible, with little risk of goodwill write-downs.
What are the financial risks or weaknesses?
Cash is dangerously low and current liabilities far outweigh current assets, putting the company at risk of running out of money soon. Retained losses are large, and the company may need to raise funds or borrow more to survive.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-4.47M ▼ | $-13.32M ▼ | $-2.04M ▼ | $-4.16M ▼ | $-21.81M ▼ | $-13.36M ▼ |
| Q2-2025 | $25.11M ▲ | $-7.9M ▼ | $25.32M ▲ | $7.53M ▲ | $24.96M ▲ | $-7.9M ▼ |
| Q1-2025 | $-8.09M ▲ | $945K ▲ | $-90K ▼ | $-601K ▼ | $283K ▲ | $853K ▲ |
| Q4-2024 | $-11.87M ▼ | $-3.79M ▼ | $-2K | $3.93M ▲ | $-3K ▲ | $-3.8M ▼ |
| Q3-2024 | $39.3M | $-2.37M | $-2K | $1.53M | $-836K | $-2.38M |
What's strong about this company's cash flow?
The company is not adding debt and is investing very little in capital expenses, so it's not increasing financial risk. If it can quickly turn around operations or raise more money, it might survive.
What are the cash flow concerns?
Cash burn is rising fast, cash is almost gone, and the company is now dependent on selling new shares to survive. Working capital is draining cash, and there are no dividends or buybacks for shareholders.
Revenue by Geography
| Region | Q3-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
South East Asia | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
SPAIN | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED ARAB EMIRATES | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Other Member | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
5-Year Trend Analysis
A comprehensive look at Falcon's Beyond Global, Inc. Warrants's financial evolution and strategic trajectory over the past five years.
Key positives include a highly creative, vertically integrated business model; very strong gross margins; an improving income statement with narrowing operating losses; and the ability to generate non-operating gains and raise external capital to fund growth. The company has assembled a differentiated portfolio of proprietary technologies, attractions, and IP, supported by strategic partnerships with recognized brands and hospitality operators. These elements together create a platform that, if scaled successfully, could support multiple revenue streams across parks, media, licensing, and design services.
The main concerns center on financial fragility and execution risk. Revenue is volatile and still relatively small compared with the cost base; operating income remains negative; cash flow from operations is consistently weak; and the balance sheet shows negative equity, high leverage, and thin liquidity. Past write-downs of intangibles point to asset and valuation risks, while cuts in capex and R&D suggest financial pressure that may slow growth. In a highly competitive, cyclical, and capital-intensive industry, these factors create meaningful uncertainty and heighten the consequences of delays, underperforming projects, or macroeconomic downturns.
The outlook is that of a high-uncertainty, early-stage platform attempting to transition from concept and project phase into a more stable, scaled operating business. Recent improvements in reported profitability and cash burn are encouraging but largely reflective of non-core items and cost control rather than a fully proven earnings engine. Over the next few years, the key indicators to watch will be the performance of new and existing parks, the pace and quality of project execution, the ability to stabilize and grow recurring revenue, and progress toward positive and sustainable free cash flow. Until those elements are clearer, the companys future remains promising in vision but challenging in financial and operational reality.

CEO
Cecil D. Magpuri
Compensation Summary
(Year 2024)
Ratings Snapshot
Rating : C
Price Target
Institutional Ownership
SABA CAPITAL MANAGEMENT, L.P.
Shares:186.85K
Value:$139.95K
DAVIDSON KEMPNER CAPITAL MANAGEMENT LP
Shares:125K
Value:$93.63K
LMR PARTNERS LLP
Shares:88.63K
Value:$66.38K
Summary
Showing Top 3 of 24

