FBYDW
FBYDW
Falcon's Beyond Global, Inc. WarrantsIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $6.58M ▲ | $6.38M ▲ | $93K ▲ | 1.41% ▲ | $-0.01 ▲ | $122K ▲ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $1.87M ▼ | $66.7M ▼ | $42.88M ▼ | $11.93M ▲ |
| 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 |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-296K ▲ | $-4.32M ▲ | $1M ▲ | $939K ▲ | $-2.39M ▲ | $-4.43M ▲ |
| 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 |
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Reportable Segments | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $20.00M ▲ |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
South East Asia | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
SPAIN | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED ARAB EMIRATES | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $10.00M ▲ |
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 very high gross margins, suggesting attractive economics on delivered work, and a balance sheet that, while stressed, still shows positive equity and moderate leverage. Strategically, the company benefits from proprietary technologies, distinctive IP, and strong partnerships with established hospitality and entertainment players. Its integrated structure across creative design, destinations, and brands allows it to capture value at multiple points along the attractions value chain.
Major risks center on financial and execution challenges. The core business is not yet profitable at the operating level, overheads are heavy, liquidity is tight, and free cash flow is negative, all against a backdrop of accumulated historical losses and a going-concern warning. The industry itself is capital-intensive and cyclical, with long lead times and project risk. Dependence on external financing, key partners, and tourism trends adds further uncertainty, and missteps in project delivery or IP development could quickly strain already limited resources.
The forward picture is one of high potential but also high uncertainty. If Falcon’s can scale revenue, keep costs under control, and successfully open and ramp its major projects, the combination of strong gross margins and a differentiated creative offering could gradually improve financial stability. However, until operating profitability and positive free cash flow become consistent, the company’s outlook will remain closely tied to its ability to raise capital and to execute its ambitious strategy without major setbacks. Investors and stakeholders may want to focus on evidence of project delivery, revenue growth, and balance-sheet strengthening as key indicators of how the story is unfolding.
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 |
|---|---|---|---|---|---|---|
| Q4-2025 | $6.58M ▲ | $6.38M ▲ | $93K ▲ | 1.41% ▲ | $-0.01 ▲ | $122K ▲ |
| 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 |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $1.87M ▼ | $66.7M ▼ | $42.88M ▼ | $11.93M ▲ |
| 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 |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-296K ▲ | $-4.32M ▲ | $1M ▲ | $939K ▲ | $-2.39M ▲ | $-4.43M ▲ |
| 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 |
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Reportable Segments | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $20.00M ▲ |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
South East Asia | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
SPAIN | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED ARAB EMIRATES | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $10.00M ▲ |
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 very high gross margins, suggesting attractive economics on delivered work, and a balance sheet that, while stressed, still shows positive equity and moderate leverage. Strategically, the company benefits from proprietary technologies, distinctive IP, and strong partnerships with established hospitality and entertainment players. Its integrated structure across creative design, destinations, and brands allows it to capture value at multiple points along the attractions value chain.
Major risks center on financial and execution challenges. The core business is not yet profitable at the operating level, overheads are heavy, liquidity is tight, and free cash flow is negative, all against a backdrop of accumulated historical losses and a going-concern warning. The industry itself is capital-intensive and cyclical, with long lead times and project risk. Dependence on external financing, key partners, and tourism trends adds further uncertainty, and missteps in project delivery or IP development could quickly strain already limited resources.
The forward picture is one of high potential but also high uncertainty. If Falcon’s can scale revenue, keep costs under control, and successfully open and ramp its major projects, the combination of strong gross margins and a differentiated creative offering could gradually improve financial stability. However, until operating profitability and positive free cash flow become consistent, the company’s outlook will remain closely tied to its ability to raise capital and to execute its ambitious strategy without major setbacks. Investors and stakeholders may want to focus on evidence of project delivery, revenue growth, and balance-sheet strengthening as key indicators of how the story is unfolding.

CEO
Cecil D. Magpuri
Compensation Summary
(Year 2024)
Ratings Snapshot
Rating : B
Price Target
Institutional Ownership
SABA CAPITAL MANAGEMENT, L.P.
Shares:186.85K
Value:$287.75K
DAVIDSON KEMPNER CAPITAL MANAGEMENT LP
Shares:125K
Value:$192.5K
LMR PARTNERS LLP
Shares:88.63K
Value:$136.49K
Summary
Showing Top 3 of 24

