AGÕæÈ˹ٷ½

STOCK TITAN

Falcon’s Beyond Reports Second Quarter 2025 Financial Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags

Company Reports Consolidated Revenue of $2.5 Million

Company's Unconsolidated Subsidiary, Falcon's Creative Group generated Q2 Revenue of $12.3 Million

Company's Unconsolidated Joint Venture, Producciones de Parques, recognized a $59.6 Million gain on sale of the Sol Tenerife hotel and generated Q2 revenue of $6.5 Million from continuing operations

ORLANDO, Fla.--(BUSINESS WIRE)-- Falcon’s Beyond Global, Inc. (Nasdaq: FBYD) (“Falcon’s Beyond�, “Falcon’s� or the “Company�), a visionary leader in innovative and immersive storytelling through its divisions Falcon’s Creative Group (“FCG�), Falcon’s Beyond Destinations (“FBD�), and Falcon’s Beyond Brands (“FBB�) today reported its financial results for the second quarter of fiscal year 2025 ended June 30, 2025.

Second Quarter 2025 Financial Results

Revenue:

  • Falcon’s Beyond generated consolidated revenues of $2.5 million for the three months ended June 30, 2025 representing fees for corporate and shared services earned from its FCG division, management fees from its Producciones de Parques, S.L. (“PDPâ€�) 50:50 joint venture with Melia Hotels Int’l, and attraction spares and maintenance service fees from its Falcon's Beyond Brands division.
  • FCG recorded revenues of $12.3 million in the three months ended June 30, 2025, representing a decrease of $3.4 million, or 21.6%, over the corresponding period of 2024 primarily due to timing of project performance obligations. FCG recorded operating income of $2.4 million and a net income of $2.3 million in the three months ended June 30, 2025, compared with operating income of $2.3 million and net income of $2.5 million for the corresponding 2024 period. After the Qiddiya Investment Company's (QIC) preferred return and amortization of basis difference, Falcon’s Beyond’s share of net income from FCG was $0.7 million for the three months ended June 30, 2025.
  • PDP recognized revenues from continuing operations of $6.5 million in the three months ended June 30, 2025, a $0.6 million increase over the corresponding period of 2024. In May 2025, PDP completed the sale of the Sol Tenerife hotel and accordingly, the results of the operations of this hotel were reclassified to discontinued operations by the JV for all periods presented. Net income from continuing operations operations increased $0.9 million to $0.8 million for the three months ended June 30, 2025, compared with an operating loss of ($0.1) million for the corresponding period of 2024. Net income was $60.9 million for the three months ended June 30, 2025 reflecting the gain on sale of disposal of the hotel property. Falcon’s Beyond’s share of the gain on disposal of Tenerife was $29.8 million from PDP for three months ended June 30, 2025.

Net Income:

  • Falcon’s Beyond’s consolidated net income of $25.1 million for the three months ended June 30, 2025, increased $17.1 million compared with the corresponding 2024 period, primarily driven by a $29.8 million share of the gain from the sale of the Tenerife hotel, $3.5 million credit to transaction expenses due to settlement with a provider of services to the Company in the 2023 business combination, a $1.6 million increase in unrealized foreign currency transactional gains, and a $2.6 million quarter-over-quarter change in fair value of warrant liabilities, partially offset by a $5.3 million other than temporary impairment of our remaining investment in PDP, a $13.0 million decrease in change in the fair value of earnout liabilities, a $0.3 million decrease in share of income from equity method investments, a $0.4 million increase in interest expense, and a $1.3 million increase in other operating expenses related to the new Falcon's Attractions business.

EBITDA:

  • Falcon's Beyond's adjusted EBITDA(1) loss decreased $0.2 million to $(1.7) million loss for the three months ended June 30, 2025, compared with $(1.9) million loss for the corresponding 2024 period. Such decrease in loss was driven by an increase of $1.6 million in foreign exchange transaction gains, partially offset by a decrease of $0.3 million in share of gain from equity method investments, and an increase of $1.1 million in losses from operations primarily from the integration of the OES acquisition.

_____________

(1)

Adjusted EBITDA is a non-GAAP financial measure. See “Use and Definition of Non-GAAP Financial Measure" below for more information and a reconciliation to the most directly comparable GAAP measure.

Other Business Highlights

  • Oceaneering Entertainment Systems ("OES") Transaction: On May 9, 2025, the Company acquired key assets of Oceaneering Entertainment System (“OESâ€�), a division of Oceaneering International Inc. (“OIIâ€�). In the transaction, the Company purchased certain tangible assets, OES’s portfolio of intellectual property, including patented technologies, proprietary engineering and manufacturing processes, and assumed the lease for a 106,000+ square-foot facility in Orlando, FL to be utilized by the Falcon's Beyond Brands division to bolster Falcon’s research, development, manufacturing, and attraction integration services, in addition to hiring key members of OESâ€� highly experienced team in February 2025.
  • Tenerife Hotel Sale: On May 30, 2025, the Company, through its PDP joint venture with Melia, completed the sale of the Sol Tenerife Hotel to Melia and its other third-party joint venture partner. The transaction was structured as a sale of all of the shares of Tertian XXI, S.L., a wholly-owned subsidiary of PDP which owned the real estate assets comprising of the resort hotel. The purchasers paid an aggregate of â‚�71 million, subject to post closing adjustments. PDP distributed $27 million to the Company from the net proceeds of the transaction.

Simon Philips, President of Falcon's Beyond, commented on the Company's commitment to drive long-term shareholder value. He stated, “With Falcon's Creative Group continuing to lead in immersive master planning and design globally, and Falcon's Attractions division rapidly scaling its ride systems and turnkey solutions, we are well-positioned for sustained growth and global expansion."

About Falcon’s Beyond

Falcon’s Beyond is a visionary innovator in immersive storytelling, sitting at the intersection of three potential high growth business opportunities: content, technology, and experiences. Falcon’s Beyond propels intellectual property (IP) activations concurrently across physical and digital experiences through three core business units:

  • Falcon’s Creative Group creates master plans, designs attractions and experiential entertainment, and produces content, interactives, and software.
  • Falcon’s Beyond Destinations develops a diverse range of entertainment experiences using both Falcon’s Beyond owned and third party licensed intellectual property, spanning location-based entertainment, dining, and retail.
  • Falcon’s Beyond Brands endeavors to bring brands and intellectual property to life through animation, movies, licensing and merchandising, gaming as well as ride and technology sales.

Falcon’s Beyond also invents immersive rides, attractions, and technologies for entertainment destinations around the world.

FALCON’S BEYOND and its related trademarks are owned by Falcon’s Beyond.

Falcon’s is headquartered in Orlando, Fla. Learn more at

Falcon’s Beyond may use its website as a distribution channel of material Company information. Financial and other important information regarding the Company is routinely accessed through and posted on our website at .

In addition, you may automatically receive email alerts and other information about Falcon’s when you enroll your email address by visiting the Email Alerts section at .

Cautionary Note Regarding Forward-Looking Statements

This press release contains statements that are “forward-looking statements� within the meaning of the Private Securities Litigation Reform Act of 1995. When used in this press release, words such as “will,� “would�, and similar expressions identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. Forward-looking statements are subject to risks and uncertainties that could cause actual results to differ from those expressed in or implied by the forward-looking statements, including (1) any failure to realize the anticipated benefits of the acquisition of OES, (2) risks related to legacy OES products and our ability to service such products, (3) the risk that the OES acquisition, integration of the OES personnel we hired, and efforts to grow Falcon’s Attractions disrupts our other operations, (4) our ability to grow current and future potential customer relationships, (5) our ability to sustain our growth, effectively manage our anticipated future growth, and implement our business strategies to achieve the results we anticipate, (6) our current liquidity resources raise substantial doubt about our ability to continue as a going concern (7) impairments of our intangible assets and equity method investment in our joint ventures, (8) our ability to raise additional capital, (9) the closure of Katmandu Park DR and the repositioning and rebranding of our FBD business, (10) the success of our growth plans in FCG, (11) our customer concentration in FCG, (12) the risk that contractual restrictions relating to the Strategic Investment may affect our ability to access the public markets and expand our business, (13) the risks of doing business internationally, including in the Kingdom of Saudi Arabia, (14) our indebtedness, (15) our dependence on strategic relationships with local partners in order to offer and market our products and services in certain jurisdictions, (16) our reliance on our senior management and key employees, and our ability to hire, train, retain, and motivate qualified personnel, (17) cybersecurity-related risks, (18) our ability to protect our intellectual property, including the intellectual property purchased from OES, (19) our ability to remediate identified material weaknesses in our internal controls over financial reporting, (20) the concentration of share ownership and the significant influence of the Demerau Family and Cecil D. Magpuri, (21) the outcome of pending, threatened and future legal proceedings, (22) our continued compliance with Nasdaq continued listing standards, (23) risks related to our Up-C entity structure and the fact that we may be required to make substantial payments to certain unitholders under our Tax Receivable Agreement, and (24) the risks disclosed under the caption “Risk Factors� in the Company’s most recent Annual Report on Form 10-K, and the Company’s other filings with the Securities and Exchange Commission. The forward-looking statements herein speak only as of the date of this press release, and the Company undertakes no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise, except as otherwise required by law.

Use and Definition of Non-GAAP Financial Measure

We prepare our consolidated financial statements in accordance with US GAAP. In addition to disclosing financial results prepared in accordance with US GAAP, we disclose information regarding Adjusted EBITDA which is a non-GAAP measure. We define Adjusted EBITDA as net income (loss), determined in accordance with US GAAP, for the period presented, before net interest and expense, income tax expense, depreciation and amortization, transaction expenses related to the business combination, credit loss expense related to the closure of the Sierra Parima Katmandu Park, share of equity method investee’s impairment of fixed assets, impairment of equity method investments, change in fair value of warrant liabilities, change in fair value of earnout liabilities, intangible asset impairment loss, and gain on deconsolidation of FCG.

We believe that Adjusted EBITDA is useful to investors as it eliminates the non-cash depreciation and amortization expense that results from our capital investments and intangible assets recognized in any business combination and improves comparability by eliminating the interest expense associated with our debt facilities, and eliminating the change in fair value of warrant and earnout liabilities, which may not be comparable with other companies based on our structure.

Adjusted EBITDA has limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for analysis of our results as reported under US GAAP. Some of these limitations are (i) it does not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments, (ii) it does not reflect changes in, or cash requirements for, our working capital needs, (iii) it does not reflect interest expense, or the cash requirements necessary to service interest or principal payments, on our debt, (iv) although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements, (v) it does not adjust for all non-cash income or expense items that are reflected in our statements of cash flows, and (vi) other companies in our industry may calculate these measures differently than we do, limiting their usefulness as comparative measures.

BEYOND GLOBAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands of U.S. dollars, except share and per share data)

Ìý

Ìý

Ìý

As of

Ìý

Ìý

Ìý

(UNAUDITED)
June 30,
2025

Ìý

Ìý

December 31,
2024

Ìý

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash and cash equivalents

Ìý

$

26,064

Ìý

Ìý

$

825

Ìý

Accounts receivable

Ìý

Ìý

1,357

Ìý

Ìý

Ìý

1,716

Ìý

Contract assets

Ìý

Ìý

147

Ìý

Ìý

Ìý

�

Ìý

Other current assets

Ìý

Ìý

979

Ìý

Ìý

Ìý

1,593

Ìý

Total current assets

Ìý

Ìý

28,547

Ìý

Ìý

Ìý

4,134

Ìý

Investments and advances to equity method investments

Ìý

Ìý

55,473

Ìý

Ìý

Ìý

56,560

Ìý

Operating lease right-of-use assets

Ìý

Ìý

3,508

Ìý

Ìý

Ìý

�

Ìý

Property and equipment, net

Ìý

Ìý

1,090

Ìý

Ìý

Ìý

24

Ìý

Other non-current assets

Ìý

Ìý

589

Ìý

Ìý

Ìý

513

Ìý

Total assets

Ìý

$

89,207

Ìý

Ìý

$

61,231

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities and stockholders� equity (deficit)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts payable

Ìý

$

10,160

Ìý

Ìý

$

9,540

Ìý

Accrued expenses and other current liabilities

Ìý

Ìý

26,925

Ìý

Ìý

Ìý

25,870

Ìý

Short-term advances

Ìý

Ìý

8,033

Ìý

Ìý

Ìý

�

Ìý

Operating lease liability, current

Ìý

Ìý

420

Ìý

Ìý

Ìý

�

Ìý

Short-term debt

Ìý

Ìý

8,471

Ìý

Ìý

Ìý

8,471

Ìý

Long-term debt, current

Ìý

Ìý

1,956

Ìý

Ìý

Ìý

1,759

Ìý

Total current liabilities

Ìý

Ìý

55,965

Ìý

Ìý

Ìý

45,640

Ìý

Operating lease liability, net of current portion

Ìý

Ìý

2,141

Ìý

Ìý

Ìý

�

Ìý

Long-term debt, net of current portion

Ìý

Ìý

30,177

Ìý

Ìý

Ìý

30,977

Ìý

Warrant liabilities

Ìý

Ìý

�

Ìý

Ìý

Ìý

4,711

Ìý

Total liabilities

Ìý

Ìý

88,283

Ìý

Ìý

Ìý

81,328

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Stockholders� equity (deficit)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Equity (deficit) attributable to common stockholders

Ìý

Ìý

414

Ìý

Ìý

Ìý

(8,965

)

Non-controlling interest

Ìý

Ìý

510

Ìý

Ìý

Ìý

(11,132

)

Total equity (deficit)

Ìý

Ìý

924

Ìý

Ìý

Ìý

(20,097

)

Total liabilities and equity

Ìý

$

89,207

Ìý

Ìý

$

61,231

Ìý

FALCON’S BEYOND GLOBAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(in thousands of U.S. dollars, except share and per share data)

Ìý

Ìý

Ìý

Three months ended

Ìý

Ìý

Six months ended

Ìý

Ìý

Ìý

June 30,
2025

Ìý

Ìý

June 30,
2024

Ìý

Ìý

June 30,
2025

Ìý

Ìý

June 30,
2024

Ìý

Revenue

Ìý

$

2,549

Ìý

Ìý

$

1,798

Ìý

Ìý

$

4,257

Ìý

Ìý

$

3,314

Ìý

Operating expenses:

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Project design and build expense

Ìý

Ìý

431

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

537

Ìý

Ìý

Ìý

�

Ìý

Selling, general and administrative expense

Ìý

Ìý

6,644

Ìý

Ìý

Ìý

5,308

Ìý

Ìý

Ìý

12,940

Ìý

Ìý

Ìý

12,101

Ìý

Transaction (credit) expenses

Ìý

Ìý

(3,299

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,778

)

Ìý

Ìý

7

Ìý

Credit loss expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

12

Ìý

Research and development expense

Ìý

Ìý

83

Ìý

Ìý

Ìý

10

Ìý

Ìý

Ìý

201

Ìý

Ìý

Ìý

26

Ìý

Depreciation and amortization expense

Ìý

Ìý

40

Ìý

Ìý

Ìý

2

Ìý

Ìý

Ìý

44

Ìý

Ìý

Ìý

3

Ìý

Total operating expenses

Ìý

Ìý

3,899

Ìý

Ìý

Ìý

5,320

Ìý

Ìý

Ìý

11,944

Ìý

Ìý

Ìý

12,149

Ìý

Loss from operations

Ìý

Ìý

(1,350

)

Ìý

Ìý

(3,522

)

Ìý

Ìý

(7,687

)

Ìý

Ìý

(8,835

)

Share of gain from equity method investments

Ìý

Ìý

25,846

Ìý

Ìý

Ìý

1,720

Ìý

Ìý

Ìý

21,783

Ìý

Ìý

Ìý

2,874

Ìý

Interest expense

Ìý

Ìý

(841

)

Ìý

Ìý

(438

)

Ìý

Ìý

(2,174

)

Ìý

Ìý

(707

)

Interest income

Ìý

Ìý

2

Ìý

Ìý

Ìý

3

Ìý

Ìý

Ìý

5

Ìý

Ìý

Ìý

6

Ìý

Change in fair value of warrant liabilities

Ìý

Ìý

�

Ìý

Ìý

Ìý

(2,599

)

Ìý

Ìý

2,886

Ìý

Ìý

Ìý

(2,391

)

Change in fair value of earnout liabilities

Ìý

Ìý

�

Ìý

Ìý

Ìý

13,006

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

131,621

Ìý

Foreign exchange transaction gain (loss)

Ìý

Ìý

1,455

Ìý

Ìý

Ìý

(142

)

Ìý

Ìý

2,207

Ìý

Ìý

Ìý

(517

)

Net income before taxes

Ìý

$

25,112

Ìý

Ìý

$

8,028

Ìý

Ìý

$

17,020

Ìý

Ìý

$

122,051

Ìý

Income tax benefit

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

1

Ìý

Net income

Ìý

$

25,112

Ìý

Ìý

$

8,028

Ìý

Ìý

$

17,020

Ìý

Ìý

$

122,052

Ìý

Net income attributable to noncontrolling interest

Ìý

Ìý

13,886

Ìý

Ìý

Ìý

6,794

Ìý

Ìý

Ìý

9,409

Ìý

Ìý

Ìý

103,648

Ìý

Net income attributable to common stockholders

Ìý

Ìý

11,226

Ìý

Ìý

Ìý

1,234

Ìý

Ìý

Ìý

7,611

Ìý

Ìý

Ìý

18,404

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income per share

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income per share, basic

Ìý

Ìý

0.30

Ìý

Ìý

Ìý

0.10

Ìý

Ìý

Ìý

0.21

Ìý

Ìý

Ìý

1.61

Ìý

Net income per share, diluted

Ìý

Ìý

0.30

Ìý

Ìý

Ìý

0.00

Ìý

Ìý

Ìý

0.17

Ìý

Ìý

Ìý

1.14

Ìý

Weighted average shares outstanding, basic

Ìý

Ìý

37,523,324

Ìý

Ìý

Ìý

12,010,729

Ìý

Ìý

Ìý

37,423,300

Ìý

Ìý

Ìý

11,418,276

Ìý

Weighted average shares outstanding, diluted

Ìý

Ìý

37,525,894

Ìý

Ìý

Ìý

12,079,960

Ìý

Ìý

Ìý

37,521,109

Ìý

Ìý

Ìý

11,677,891

Ìý

FALCON’S BEYOND GLOBAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(in thousands of U.S. dollars)

Ìý

Ìý

Ìý

Six months ended

Ìý

Ìý

Ìý

June 30,
2025

Ìý

Ìý

June 30,
2024

Ìý

Cash flows from operating activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income

Ìý

$

17,020

Ìý

Ìý

$

122,052

Ìý

Adjustments to reconcile net income to net cash used in operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation and amortization

Ìý

Ìý

44

Ìý

Ìý

Ìý

3

Ìý

Foreign exchange transaction (gain) loss

Ìý

Ìý

(2,207

)

Ìý

Ìý

517

Ìý

Share of gain from equity method investments

Ìý

Ìý

(21,783

)

Ìý

Ìý

(2,874

)

Credit loss expense

Ìý

Ìý

�

Ìý

Ìý

Ìý

12

Ìý

Change in fair value of earnouts

Ìý

Ìý

�

Ìý

Ìý

Ìý

(131,621

)

Change in fair value of warrants

Ìý

Ìý

(2,886

)

Ìý

Ìý

2,391

Ìý

Share based compensation expense

Ìý

Ìý

848

Ìý

Ìý

Ìý

699

Ìý

Loss on sale of equipment

Ìý

Ìý

�

Ìý

Ìý

Ìý

2

Ìý

Changes in assets and liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts receivable

Ìý

Ìý

392

Ìý

Ìý

Ìý

627

Ìý

Contract assets

Ìý

Ìý

(147

)

Ìý

Ìý

�

Ìý

Deferred transaction costs

Ìý

Ìý

588

Ìý

Ìý

Ìý

�

Ìý

Other current assets

Ìý

Ìý

92

Ìý

Ìý

Ìý

(18

)

Other non-current assets

Ìý

Ìý

(4

)

Ìý

Ìý

(41

)

Accounts payable

Ìý

Ìý

506

Ìý

Ìý

Ìý

(22

)

Accrued expenses and other current liabilities

Ìý

Ìý

545

Ìý

Ìý

Ìý

1,888

Ìý

Operating lease assets and liabilities

Ìý

Ìý

33

Ìý

Ìý

Ìý

�

Ìý

Net cash used in operating activities

Ìý

Ìý

(6,959

)

Ìý

Ìý

(6,385

)

Cash flows from investing activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Purchase of property and equipment

Ìý

Ìý

(92

)

Ìý

Ìý

(5

)

Proceeds from sale of equipment

Ìý

Ìý

2

Ìý

Ìý

Ìý

�

Ìý

Distribution from equity method investment PDP

Ìý

Ìý

26,955

Ìý

Ìý

Ìý

�

Ìý

OES Acquisition

Ìý

Ìý

(1,632

)

Ìý

Ìý

�

Ìý

Net cash provided by (used) in investing activities

Ìý

Ìý

25,233

Ìý

Ìý

Ìý

(5

)

Cash flows from financing activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Short-term advances

Ìý

Ìý

8,033

Ìý

Ìý

Ìý

�

Ìý

Short-term advances from affiliates

Ìý

Ìý

�

Ìý

Ìý

Ìý

796

Ìý

Proceeds from debt � related party

Ìý

Ìý

�

Ìý

Ìý

Ìý

7,221

Ìý

Proceeds from debt � third party

Ìý

Ìý

�

Ìý

Ìý

Ìý

1,250

Ìý

Repayment of debt � related party

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,757

)

Repayment of debt � third party

Ìý

Ìý

(986

)

Ìý

Ìý

(858

)

Proceeds from related party credit facilities

Ìý

Ìý

1,769

Ìý

Ìý

Ìý

5,600

Ìý

Repayment of related party credit facilities

Ìý

Ìý

(1,866

)

Ìý

Ìý

(5,392

)

Proceeds from exercised warrants

Ìý

Ìý

�

Ìý

Ìý

Ìý

111

Ìý

Proceeds from RSUs issued to affiliates

Ìý

Ìý

403

Ìý

Ìý

Ìý

426

Ìý

Settlement of RSUs

Ìý

Ìý

(422

)

Ìý

Ìý

�

Ìý

Net cash provided by financing activities

Ìý

Ìý

6,931

Ìý

Ìý

Ìý

7,397

Ìý

Net increase in cash and cash equivalents

Ìý

Ìý

25,205

Ìý

Ìý

Ìý

1,007

Ìý

Foreign exchange impact on cash

Ìý

Ìý

34

Ìý

Ìý

Ìý

(15

)

Cash and cash equivalents at beginning of period

Ìý

Ìý

825

Ìý

Ìý

Ìý

672

Ìý

Cash and cash equivalents at end of period

Ìý

$

26,064

Ìý

Ìý

$

1,664

Ìý

Reconciliation of Non-GAAP Financial Measure (Unaudited)

Ìý

The following table sets forth reconciliations of net income under US GAAP to Adjusted EBITDA for the following periods:

Ìý

Ìý

Ìý

Three months ended

Ìý

Ìý

Six months ended

Ìý

Ìý

Ìý

June 30,
2025

Ìý

Ìý

June 30,
2024

Ìý

Ìý

June 30,
2025

Ìý

Ìý

June 30,
2024

Ìý

Net income

Ìý

$

25,112

Ìý

Ìý

$

8,028

Ìý

Ìý

$

17,020

Ìý

Ìý

$

122,052

Ìý

Interest expense

Ìý

Ìý

841

Ìý

Ìý

Ìý

438

Ìý

Ìý

Ìý

2,174

Ìý

Ìý

Ìý

707

Ìý

Interest income

Ìý

Ìý

(2

)

Ìý

Ìý

(3

)

Ìý

Ìý

(5

)

Ìý

Ìý

(6

)

Income tax benefit

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1

)

Depreciation and amortization expense

Ìý

Ìý

40

Ìý

Ìý

Ìý

2

Ìý

Ìý

Ìý

44

Ìý

Ìý

Ìý

3

Ìý

EBITDA

Ìý

Ìý

25,991

Ìý

Ìý

Ìý

8,465

Ìý

Ìý

Ìý

19,233

Ìý

Ìý

Ìý

122,755

Ìý

Transaction (credit) expenses

Ìý

Ìý

(3,299

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(1,778

)

Ìý

Ìý

7

Ìý

Credit loss expense related to the closure of the Sierra Parima Katmandu Park

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

12

Ìý

Share of equity method investee's gain on Tenerife Sale

Ìý

Ìý

(29,755

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(29,755

)

Ìý

Ìý

�

Ìý

Impairment of PDP

Ìý

Ìý

5,332

Ìý

Ìý

Ìý

�

Ìý

Ìý

Ìý

5,332

Ìý

Ìý

Ìý

�

Ìý

Change in fair value of warrant liabilities

Ìý

Ìý

�

Ìý

Ìý

Ìý

2,599

Ìý

Ìý

Ìý

(2,886

)

Ìý

Ìý

2,391

Ìý

Change in fair value of earnout liabilities

Ìý

Ìý

�

Ìý

Ìý

Ìý

(13,006

)

Ìý

Ìý

�

Ìý

Ìý

Ìý

(131,621

)

Adjusted EBITDA

Ìý

$

(1,731

)

Ìý

$

(1,942

)

Ìý

$

(9,854

)

Ìý

$

(6,456

)

Ìý

Media Relations: Toni Caracciolo, Falcon’s Beyond: [email protected]

Investor Relations: [email protected]

Source: Falcon’s Beyond Global, Inc.

Falcons Beyond G

NASDAQ:FBYD

FBYD Rankings

FBYD Latest News

FBYD Stock Data

233.07M
14.38M
61.65%
1.09%
0.17%
Conglomerates
Services-miscellaneous Amusement & Recreation
United States
ORLANDO