Falcon's Beyond Global, Inc. (FBYD)

Falcon's Beyond Global Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	9.67	6.75	18.24	15.95	6.07
Revenue Growth (YoY)	28.46%	-63.03%	14.38%	162.72%	-
Cost of Revenue	1.95	-	10.15	11.34	4.05
Gross Profit	7.73	6.75	8.09	4.61	2.02
Selling, General & Admin	24.93	22.41	28.06	18.44	7.57
Research & Development	0.31	0.18	1.25	2.77	-
Operating Expenses	25.46	22.61	36.85	21.95	8.15
Operating Income	-17.73	-15.86	-28.76	-17.34	-6.13
Interest Expense	-3.87	-1.9	-1.12	-1.11	-0.69
Interest & Investment Income	0.01	0.01	0.1	-	-
Earnings From Equity Investments	8.91	-3.12	-52.45	1.51	-2.42
Currency Exchange Gain (Loss)	0.77	-1.08	0.37	-0.48	-0.42
Other Non Operating Income (Expenses)	5.56	-0.84	-2.97	-	-
EBT Excluding Unusual Items	-6.35	-22.78	-84.85	-17.42	-9.65
Merger & Restructuring Charges	-0.01	-0.01	-26.02	-	-
Gain (Loss) on Sale of Assets	-	-	-	-0.01	-
Asset Writedown	-	-	-2.38	-	-
Other Unusual Items	1.1	172.27	-318.01	-	0.19
Pretax Income	-5.26	149.48	-431.26	-17.43	-9.47
Income Tax Expense	0	0	-0.33	-	-
Earnings From Continuing Operations	-5.26	149.48	-430.93	-17.43	-9.47
Minority Interest in Earnings	6.29	-127.42	383.33	-	-
Net Income	1.02	22.06	-47.6	-17.43	-9.47
Net Income to Common	1.02	22.06	-47.6	-17.43	-9.47
Shares Outstanding (Basic)	32	13	9	62	55
Shares Outstanding (Diluted)	32	13	9	62	55
Shares Change (YoY)	164.50%	49.47%	-86.34%	14.02%	-
EPS (Basic)	0.03	1.76	-5.59	-0.28	-0.17
EPS (Diluted)	0.03	1.41	-5.59	-0.28	-0.17
Free Cash Flow	-24.21	-12.56	-23.73	-19.61	-7.68
Free Cash Flow Per Share	-0.76	-0.99	-2.79	-0.31	-0.14
Gross Margin	79.88%	100.00%	44.36%	28.88%	33.27%
Operating Margin	-183.30%	-235.14%	-157.64%	-108.72%	-100.99%
Profit Margin	10.56%	327.01%	-260.93%	-109.27%	-155.92%
Free Cash Flow Margin	-250.27%	-186.26%	-130.07%	-122.95%	-126.42%
EBITDA	-17.52	-15.85	-27.18	-16.6	-5.61
EBITDA Margin	-181.09%	-235.05%	-149.00%	-104.10%	-92.47%
D&A For EBITDA	0.21	0.01	1.58	0.74	0.52
EBIT	-17.73	-15.86	-28.76	-17.34	-6.13
EBIT Margin	-183.30%	-235.14%	-157.64%	-108.72%	-100.99%
Effective Tax Rate	-	0.00%	-	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q