Falcon's Beyond Reports First Quarter 2025 Financial Results
First Quarter 2025 Financial Results
Revenue:
Falcon's Beyond generated consolidated revenues of $1.7 million for the three months ended March 31, 2025, representing fees for corporate and shared services earned from its FCG division, management fees from its Producciones de Parques, S.L. ('PDP') 50:50 joint venture with Melia Hotels Int'l, and attraction maintenance service fees from its Falcon's Beyond Brands division.
FCG recorded revenues of $6.3 million in the three months ended March 31, 2025, representing a decrease of $8.6 million, or 57.7%, over the corresponding period of 2024 primarily due to timing of projects. FCG recorded an operating loss of ($2.8) million and a net loss of ($3.0) million in the three months ended March 31, 2025, compared with an operating income of $1.6 million and net income of $1.8 million for the corresponding 2024 period. After the Qiddiya Investment Company (QIC) preferred return and amortization of basis difference, Falcon's Beyond's share of net loss from FCG was $(4.6) million in the three months ended March 31, 2025.
PDP recognized revenues of $7.2 million in the three months ended March 31, 2025, a $0.2 million decrease over the corresponding period of 2024, primarily due to the impact of foreign currency translation of the results of the European joint venture. Income from operations increased $0.3 million to $1.6 million for the three months ended March 31, 2025, compared with operating income of $1.3 million for the corresponding period of 2025. Net income was flat at $1.0 million for the three months ended March 31, 2025, and March 31, 2024. Falcon's Beyond's share of income was $0.5 million from PDP for three months ended March 31, 2025.
Net Income:
Falcon's Beyond's consolidated net loss of $ (8.1) million for the three months ended March 31, 2025, decreased $122.1 million compared with the corresponding 2024 period, primarily driven by a $118.6 million quarter-over-quarter change in the fair value of earnout liabilities, $1.5 million of transaction expenses related to the Company's S-1 filings in 2025, a $5.2 million increase in share of losses from equity method investments, and a $1.1 million increase in interest expense, partially offset by a $2.7 million quarter-over-quarter change in fair value of warrant liabilities, $1.1 million increase in unrealized foreign currency transactional gains and $0.5 million decrease in other expenses.
EBITDA:
Falcon's Beyond's adjusted EBITDA(1) loss increased $3.6 million to $(8.1) million loss for the three months ended March 31, 2025, compared with $(4.5) million loss for the corresponding 2024 period. Adjusted EBITDA loss for the three months ended March 31, 2024, was primarily driven by a $5.2 million increase in in share of losses from equity method investments, partially offset by a $1.1 million increase in unrealized foreign currency transactional gains and $0.5 million decrease in other expenses.
(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.
Expand
Other Business Highlights
Warrant Agreement Amendment and Exchange: This initiative simplified the Company's capital structure by providing Warrant holders conversion of their holdings into equity in Falcon's Beyond at a fixed exchange rate. The mandatory exchange of Warrants takes place on October 6, 2028 (the 'Exchange Date') for shares of the Company's Class A common stock, par value $0.0001 per share ('Class A Common Stock') at an exchange ratio of 0.25 shares of Class A Common Stock per Warrant (the 'Exchange Ratio'). The mandatory exchange was pursuant to an amendment which became effective on January 14, 2025, authorized by holders of more than 50% of the Warrants. After the effectiveness of the Warrant Agreement Amendment and until the Exchange Date, the warrants, as amended by the Warrant Agreement Amendment, will not be exercisable and the holders of the warrants will have no further rights except to receive shares of Class A Common Stock at the Exchange Ratio on the Exchange Date.
This initiative simplified the Company's capital structure by providing Warrant holders conversion of their holdings into equity in Falcon's Beyond at a fixed exchange rate. The mandatory exchange of Warrants takes place on October 6, 2028 (the 'Exchange Date') for shares of the Company's Class A common stock, par value $0.0001 per share ('Class A Common Stock') at an exchange ratio of 0.25 shares of Class A Common Stock per Warrant (the 'Exchange Ratio'). The mandatory exchange was pursuant to an amendment which became effective on January 14, 2025, authorized by holders of more than 50% of the Warrants. After the effectiveness of the Warrant Agreement Amendment and until the Exchange Date, the warrants, as amended by the Warrant Agreement Amendment, will not be exercisable and the holders of the warrants will have no further rights except to receive shares of Class A Common Stock at the Exchange Ratio on the Exchange Date. Oceaneering Entertainment Systems ("OES") Transaction: On May 9, 2025, The Company acquired key assets of Oceaneering Entertainment System ('OES'), a division of Oceaneering International Inc. ('OII'). 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 OES' highly experienced team in February 2025. The Company has an option to acquire certain OES vehicle inventory exercisable on or before July 23, 2025. The transaction follows a letter of intent previously announced on November 19, 2024, with Falcon's, rather than Infinite Acquisitions Partners LLC, making the purchase.
'At Falcon's Beyond, our mission is to push the boundaries of immersive storytelling across every dimension of the global experience economy, from media and IP development to destination attractions and consumer products. The acquisition of Oceaneering Entertainment Systems is an exciting step that enhances just one aspect of our broader strategy. With the addition of cutting-edge ride technologies, advanced manufacturing capabilities, and a world-class team, we're expanding our toolbox for innovation. But this is only part of the story. As we continue to diversify our offerings, deepen our IP portfolio, and forge new strategic partnerships, we remain focused on building an enduring platform that delivers exceptional value to our audiences and shareholders alike,' said Simon Philips, President of Falcon's Beyond.
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.
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.
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 falconsbeyond.com.
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 https://investors.falconsbeyond.com.
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 https://investors.falconsbeyond.com.
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', "aim", enhances', 'expanding', 'diversify', 'deepen', 'forge', 'building', 'delivers', 'exceptional' 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, (6) the success of our growth plans in FCG, (10) our customer concentration in FCG, (11) the risk that contractual restrictions relating to the Strategic Investment may affect our ability to access the public markets and expand our business, (12) the risks of doing business internationally, including in the Kingdom of Saudi Arabia, (13) our indebtedness, (14) our dependence on strategic relationships with local partners in order to offer and market our products and services in certain jurisdictions, (15) our reliance on our senior management and key employees, and our ability to hire, train, retain, and motivate qualified personnel, (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 (UNAUDITED)
(in thousands of U.S. dollars, except share and per share data)
As of
March 31,
2025
As of
December 31,
2024
Assets
Current assets:
Cash and cash equivalents
$
1,108
$
825
Accounts receivable
628
1,716
Other current assets
834
1,593
Total current assets
2,656
4,134
Investments and advances to equity method investments
53,454
56,560
Property and equipment, net
110
24
Other non-current assets
500
513
Total assets
$
56,720
$
61,231
Liabilities and stockholders' equity (deficit)
Current liabilities:
Accounts payable
$
9,519
$
9,540
Accrued expenses and other current liabilities
32,195
25,870
Short term debt
8,471
8,471
Current portion of long-term debt
1,917
1,759
Total current liabilities
52,102
45,640
Long-term debt, net of current portion
30,565
30,977
Warrant liabilities
—
4,711
Total liabilities
82,667
81,328
Commitments and contingencies – Note 10
Stockholders' equity (deficit)
Deficit attributable to common stockholders
(11,597
)
(8,965
)
Non-controlling interest
(14,350
)
(11,132
)
Total deficit
(25,947
)
(20,097
)
Total liabilities and equity
$
56,720
$
61,231
Expand
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)
Three months ended
March 31,
2025
March 31,
2024
Revenue
$
1,708
$
1,516
Operating expenses:
Project design and build expense
106
—
Selling, general and administrative expense
6,298
6,793
Transaction expenses
1,521
7
Credit loss expense
—
12
Research and development expense
118
16
Depreciation and amortization expense
4
1
Total operating expenses
8,047
6,829
Loss from operations
(6,339
)
(5,313
)
Share of (loss) gain from equity method investments
(4,063
)
1,154
Interest expense
(1,332
)
(269
)
Interest income
3
3
Change in fair value of warrant liabilities
2,886
208
Change in fair value of earnout liabilities
—
118,615
Foreign exchange transaction gain (loss)
752
(375
)
Net (loss) income before taxes
$
(8,093
)
$
114,023
Income tax benefit
1
1
Net (loss) income
$
(8,092
)
$
114,024
Net (loss) income attributable to noncontrolling interest
(4,477
)
96,855
Net (loss) income attributable to common stockholders
(3,615
)
17,169
Net (loss) income per share
Net (loss) income per share, basic
(0.10
)
1.59
Net (loss) income per share, diluted
(0.13
)
1.27
Weighted average shares outstanding, basic
37,322,177
10,825,824
Weighted average shares outstanding, diluted
37,509,127
11,050,824
Expand
FALCON'S BEYOND GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(in thousands of U.S. dollars)
Three months ended
March 31,
2025
March 31,
2024
Cash flows from operating activities
Net (loss) income
$
(8,092
)
$
114,024
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:
Depreciation and amortization
4
1
Foreign exchange transaction (gain) loss
(752
)
375
Share of loss (gain) from equity method investments
4,063
(1,154
)
Change in deferred tax assets
—
—
Credit loss expense
-
12
Change in fair value of earnouts
-
(118,615
)
Change in fair value of warrants
(2,886
)
(208
)
Share based compensation expense
531
346
Loss on sale of equipment
—
2
Changes in assets and liabilities:
Accounts receivable
1,098
(1,133
)
Contract assets
(86
)
—
Deferred transaction costs
588
—
Other current assets
172
73
Other non-current assets
13
(58
)
Accounts payable
(30
)
2,669
Accrued expenses and other current liabilities
6,322
(102
)
Net cash provided by (used in) operating activities
945
(3,768
)
Cash flows from investing activities
Purchase of property and equipment
(92
)
(4
)
Proceeds from sale of equipment
2
2
Investments and advances to unconsolidated joint ventures
—
(2,094
)
Net cash used in investing activities
(90
)
(2,096
)
Cash flows from financing activities
Proceeds from debt – related party
—
7,221
Proceeds from debt – third party
—
1,250
Repayment of debt – related party
—
(1,182
)
Repayment of debt – third party
(393
)
(427
)
Proceeds from related party credit facilities
1,248
4,650
Repayment of related party credit facilities
(1,257
)
(5,392
)
Proceeds from exercised warrants
—
111
Proceeds from RSUs issued to affiliates
198
—
Settlement of RSUs
(397
)
—
Net cash (used in) provided by financing activities
(601
)
6,231
Net increase in cash and cash equivalents
254
367
Foreign exchange impact on cash
29
11
Cash and cash equivalents – beginning of period
825
672
Cash and cash equivalents at end of period
$
1,108
$
1,050
Expand
Reconciliation of Non-GAAP Financial Measure
The following table sets forth reconciliations of net income (loss) under US GAAP to Adjusted EBITDA for the following periods:
(Unaudited)
Three months ended
March 31,
2025
March 31,
2024
Net (loss) income
$
(8,092
)
$
114,024
Interest expense
1,332
269
Interest income
(3
)
(3
)
Income tax benefit
(1
)
(1
)
Depreciation and amortization expense
4
1
EBITDA
(6,760
)
114,290
Transaction expenses
1,521
7
Credit loss expense related to the closure of the Sierra Parima Katmandu Park
—
12
Change in fair value of warrant liabilities
(2,886
)
(208
)
Change in fair value of earnout liabilities
—
(118,615
)
Adjusted EBITDA
$
(8,125
)
$
(4,514
)
Expand
Try Our AI Features
Explore what Daily8 AI can do for you:
Comments
No comments yet...
Related Articles
Yahoo
16 minutes ago
- Yahoo
Rivian Stock Slips as Morgan Stanley Slashes Price Target to $12
Aug 12 - Rivian (NASDAQ:RIVN) stock dipped about 2.5% Tuesday morning after Morgan Stanley trimmed its price target to $12 from $13 while keeping an Equal-weight rating. Traders reacted to Morgan Stanley's cautious tone on Rivian's upcoming R2 launch and heavy capital needs to compete in autonomy. Rivian trades near $11.69 with a market cap around $14.5 billion and sits down more than 10% year-to-date. Warning! GuruFocus has detected 5 Warning Signs with RIVN. Morgan Stanley said Rivian shows promise in AI-enabled autonomy but expressed reservations about the steering-wheel-equipped R2 and current EV demand headwinds. The bank also noted that Rivian's Volkswagen partnership may steady volatility but could cap upside. Other brokers downgraded pressure: UBS cut its target to $12, DA Davidson to $13, TD Cowen to $13, Piper Sandler to $14, and Stifel to $16, each pointing to margin pressure, tariff effects, or production downtime ahead of R2. Collectively, analysts weigh between the long term potential of Rivian and near term risks of execution. As it gets ready to launch the next batch of vehicles, investors will be eyeing R2 rollout information, margins forecast and cash management by the management. This article first appeared on GuruFocus. Error in retrieving data Sign in to access your portfolio Error in retrieving data Error in retrieving data Error in retrieving data Error in retrieving data
Yahoo
27 minutes ago
- Yahoo
Why Independent Bank (INDB) Stock Is Trading Up Today
What Happened? Shares of regional banking company Independent Bank (NASDAQ:INDB) jumped 3.8% in the afternoon session after a broad market rally fueled by renewed optimism for a Federal Reserve interest rate cut and a positive development in U.S.-China trade relations. The broader market surge, which particularly benefited the financial sector, is being fueled by two key factors. Firstly, a weaker-than-expected inflation report has boosted investor confidence that the Federal Reserve may cut interest rates, potentially as soon as next month. This prospect of monetary easing creates a favorable environment for economic growth. Secondly, the extension of a U.S.-China tariff truce has reduced concerns about trade disputes, further improving overall market sentiment. This combination of events has led to a "risk-on" atmosphere, encouraging investment in equities. The shares closed the day at $66.89, up 3.9% from previous close. Is now the time to buy Independent Bank? Access our full analysis report here, it's free. What Is The Market Telling Us Independent Bank's shares are not very volatile and have only had 8 moves greater than 5% over the last year. In that context, today's move indicates the market considers this news meaningful, although it might not be something that would fundamentally change its perception of the business. The previous big move we wrote about was 11 days ago when the stock dropped 3.2% on the news that a surprisingly weak July jobs report and the announcement of sweeping new tariffs fueled fears of an economic slowdown and an impending interest rate cut. The U.S. economy added just 73,000 jobs in July, the weakest gain in over two years, while the unemployment rate rose to 4.2%. This dismal data significantly increased market expectations for a Federal Reserve interest rate cut, with traders now pricing in an 80% probability of a cut in September. Lower interest rates typically harm bank profitability by compressing their net interest margins—the difference between what they earn on loans and pay on deposits. Compounding these worries, the announcement of new tariffs on imports from 92 countries has sparked fears of a global trade war, which could further dampen economic growth and disrupt supply chains, creating a challenging environment for the banking industry. Independent Bank is up 5.9% since the beginning of the year, but at $66.90 per share, it is still trading 10.8% below its 52-week high of $74.97 from November 2024. Investors who bought $1,000 worth of Independent Bank's shares 5 years ago would now be looking at an investment worth $962.59. Today's young investors likely haven't read the timeless lessons in Gorilla Game: Picking Winners In High Technology because it was written more than 20 years ago when Microsoft and Apple were first establishing their supremacy. But if we apply the same principles, then enterprise software stocks leveraging their own generative AI capabilities may well be the Gorillas of the future. So, in that spirit, we are excited to present our Special Free Report on a profitable, fast-growing enterprise software stock that is already riding the automation wave and looking to catch the generative AI next. Error in retrieving data Sign in to access your portfolio Error in retrieving data Error in retrieving data Error in retrieving data Error in retrieving data
Yahoo
27 minutes ago
- Yahoo
Why Roivant Sciences Stock Bounced Back on Tuesday
Key Points A day after it published its latest set of quarterly earnings, an analyst bumped his price target higher. He also maintained his equivalent of a buy recommendation. 10 stocks we like better than Roivant Sciences › Monday's hangover turned into Tuesday's party for healthcare stock Roivant Sciences (NASDAQ: ROIV). On the back of a modest but meaningful analyst price target hike, investors bid the stock up by nearly 4% following a post-earnings slide the day before. With the Tuesday rise, Roivant handily beat the benchmark S&P 500 index, which bumped 1.1% higher. Boosting the biotech Tuesday's raiser was Leerink Partners prognosticator David Risinger. Well before market open, he added $1 to his Roivant price target for a new level of $18 per share. In doing so, he maintained his recommendation of outperform (read: buy) on the company's stock. According to reports, Risinger's adjustment is based on a change in his forecast for the biotech company's share count. The analyst based this on management's statements about its share repurchase program, which is expected to shave the tally for shares outstanding. As for Roivant's operations, the pundit waxed bullish on the eventual outcome of the company's phase 3 clinical trial of brepocitinib in the treatment of dermatomyositis, a rare inflammatory disease that can affect the muscles and the skin. He's anticipating a readout of the trial to be published in the second half of this year. A first quarter to forget Risinger's continued bullishness on Roivant was a morale-booster for the market, which had traded out of the company's shares after Monday's fiscal first quarter of 2026 earnings release. The company reported significantly lower revenue compared to the same period of 2025, and it flipped to a net loss on the bottom line. Should you buy stock in Roivant Sciences right now? Before you buy stock in Roivant Sciences, consider this: The Motley Fool Stock Advisor analyst team just identified what they believe are the for investors to buy now… and Roivant Sciences wasn't one of them. The 10 stocks that made the cut could produce monster returns in the coming years. Consider when Netflix made this list on December 17, 2004... if you invested $1,000 at the time of our recommendation, you'd have $653,427!* Or when Nvidia made this list on April 15, 2005... if you invested $1,000 at the time of our recommendation, you'd have $1,119,863!* Now, it's worth noting Stock Advisor's total average return is 1,060% — a market-crushing outperformance compared to 182% for the S&P 500. Don't miss out on the latest top 10 list, available when you join Stock Advisor. See the 10 stocks » *Stock Advisor returns as of August 11, 2025 Eric Volkman has no position in any of the stocks mentioned. The Motley Fool recommends Roivant Sciences. The Motley Fool has a disclosure policy. Why Roivant Sciences Stock Bounced Back on Tuesday was originally published by The Motley Fool Sign in to access your portfolio
