false
0001937987
0001937987
2024-11-14
2024-11-14
0001937987
FBYD:ClassCommonStockParValue0.0001PerShareMember
2024-11-14
2024-11-14
0001937987
FBYD:WarrantsToPurchase1.034999SharesOfClassCommonStockAtExercisePriceOf11.50PerShareMember
2024-11-14
2024-11-14
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
Date of Report (Date of earliest event reported):
November 14, 2024
FALCON’S BEYOND GLOBAL, INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
001-41833 |
|
92-0261853 |
(State or other jurisdiction
of incorporation) |
|
(Commission File Number) |
|
(IRS Employer
Identification No.) |
1768 Park Center Drive
Orlando, FL 32835
(Address of principal executive offices, including zip code)
Registrant’s telephone number, including
area code: (407) 909-9350
N/A
(Former name or former address, if changed since
last report)
Check the appropriate box below if the Form 8-K
filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ☐ | Written
communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ☐ | Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ☐ | Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ☐ | Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b)
of the Act
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
Class A common stock, par value $0.0001 per share |
|
FBYD |
|
The Nasdaq Stock Market LLC |
Warrants to purchase 1.034999 shares of Class A common stock, at an exercise price of $11.50 per share |
|
FBYDW |
|
The Nasdaq Stock Market LLC |
Indicate by check mark whether the registrant
is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the
Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☒
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act.
Item 2.02. Results of Operations and Financial Condition.
On
November 14, 2024, Falcon’s Beyond Global, Inc. (the “Company”) issued a press release announcing its financial results
for the fiscal quarter ended September 30, 2024. The full text of the Company’s press release is furnished herewith as Exhibit 99.1
to this Current Report on Form 8-K (this “Current Report”) and is incorporated herein by reference.
The
information furnished in this Current Report (including Exhibit 99.1) shall not be deemed “filed” for purposes of Section
18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that
Section, nor shall it be deemed to be incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended,
or the Exchange Act, except as expressly set forth by specific reference in such filing.
Item 9.01. Financial
Statements and Exhibits.
(d) Exhibits
SIGNATURES
Pursuant to the requirements
of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto
duly authorized.
Date: November 14, 2024 |
FALCON’S BEYOND GLOBAL, INC. |
|
|
|
By: |
/s/ Bruce A. Brown |
|
Name: |
Bruce A. Brown |
|
Title: |
Chief Legal Officer and Corporate Secretary |
Exhibit 99.1
Falcon’s Beyond Announces Third Quarter
2024 Results:
Company Reports Consolidated Revenue of $2.1 Million and
Remains Positioned for Ongoing Positive Growth
Company’s Unconsolidated
Subsidiary, Falcon’s Creative Group, Q3 Revenue Increased to $13.2 Million and Company’s Unconsolidated Joint Venture,
Producciones de Parques, Q3 Revenue Increased to $17.8 Million
Orlando,
FL — November 14, 2024 — Falcon’s Beyond Global, Inc. (Nasdaq: FBYD) (“Falcon’s Beyond”,
“Falcon’s” or the “Company”), a visionary leader in innovative and immersive storytelling through Falcon’s
Creative Group (“FCG”), Falcon’s Beyond Destinations (“FBD”) and Falcon’s Beyond Brands (“FBB”),
today announced its financial results for the third quarter of fiscal year 2024 ended September 30, 2024.
Simon Philips, President of Falcon’s Beyond,
stated, “Falcon’s performance in Q3 is a testament to the strength of our strategic initiatives and the dedication
of our teams. We’ve achieved substantial revenue growth in Falcon’s Creative Group compared to last year, positioning us for
continued success as we move into 2025 and beyond. One of the key highlights of this quarter is our ongoing project work for the Qiddiya
Investment Company in Saudi Arabia focused on the master planning and designing of several first-of-its-kind immersive entertainment projects
for Qiddiya City, which further showcase our commitment to delivering services that create innovation and groundbreaking entertainment.
We are thrilled with the progress and the positive reception that our projects have garnered thus far. With the momentum we’ve built
and our unwavering focus across all divisions, we are more confident than ever in our ability to deliver long-term value to our stakeholders.”
Third Quarter 2024 Financial Highlights
| ● | Falcon’s Beyond generated
consolidated revenues of $2.1 million for the three-month period ended September 30, 2024, representing fees for corporate and
shared services earned from its FCG division and management fees from its Producciones de Parques, S.L. (“PDP”) 50:50
joint venture with Melia Hotels Int’l. The Company’s FCG subsidiary was deconsolidated and accounted for as an equity method
investment for all periods subsequent to July 27, 2023. |
| ● | FCG recorded revenues of $13.2 million in the
three-month period ended September 30, 2024, representing an increase of $8.6 million, or 190%, over the corresponding period of 2023.
FCG recorded operating income of $0.1 million and a net loss of $0.1 million in the three-month period ended September 30, 2024, compared
with an operating loss of ($5.2) million and net loss of ($5.1) million for the corresponding 2023 period. After the Qiddiya Investment
Company (QIC) preferred return and amortization of basis difference, Falcon’s Beyond’s net loss from FCG was $1.7 million
in the three-month period ended September 30, 2024. |
| ● | PDP
recognized revenues of $17.8 million in the three-month period ended September 30, 2024, a $2.0 million increase over the corresponding
2023 period, primarily due to increases in occupancy and rates at the Tenerife and Mallorca properties. Income from operations increased
$1.1 million to $5.7 million for the three-month period ended September 30, 2024, and net income increased $0.2 million to $3.2 million,
as compared with the corresponding 2023 period. Falcon’s Beyond’s share of income was $1.6 million from PDP for Q3 2024. |
| ● | Falcon’s
Beyond’s consolidated net income increased by $35.0 million to $39.3 million for the three-month period ended September 30, 2024,
primarily driven by a $40.6 million gain from change in fair value of earnout liabilities, a $17.9 million decrease in losses from operations,
a $1.5 million increase in share of gains from equity method investments, a $0.7 million change in fair value of warrant liabilities,
and a $1.6 million increase in foreign exchange gains, partially offset by a $27.4 million gain from deconsolidation of FCG in the prior
year comparative quarter. |
| ● | Adjusted EBITDA1 increased $4.6 million to ($1.6) million for the three months ended
September 30, 2024, compared to ($6.2) million for the three months ended September 30, 2023, primarily driven by a $1.6 million increase
in share of gain from equity method investments, a $1.6 million increase in foreign exchange gains and a $1.84 million increase in revenues
from shared services following the deconsolidation of FCG in 2023, partially offset by a $0.4 increase in other expenses. |
| ● | Effective September 30, 2024, the Company entered
into an Amended and Restated Credit Agreement with Infinite Acquisition Partners, LLC, a greater than 10% shareholder, to increase the
Revolving Line of Credit from a $10 million facility to a $15 million facility. The amended facility is unsecured, bears simple interest
on the unpaid principal at a rate equal to three-month SOFR plus 2.75% (previously 2.75%), payable quarterly in arrears. This facility
will mature on September 30, 2034. |
| ● | Also
effective on September 30, 2024, the Company terminated and replaced $14.8 million of Term Debt with Infinite Acquisitions partners.
The new term loan is unsecured, bears interest a rate of 8% per annum (previously 3% per annum), payable quarterly in areas and will
mature on September 30, 2034. Principal amortization on this Term debt commences on October 1, 2029. |
| ● | The Company’s legacy investors agreed to
forfeit all outstanding performance based earnout shares held in escrow for their benefit, in order to reduce volatility in earnings created
by the accounting treatment of these awards. 437,500 shares of Class A common stock and 17,062,500 shares of Class B common stock and
units were forfeited on September 30, 2024. |
| ● | On
September 30, 2024, the Company declared a stock dividend of 0.2 shares of class A common stock per share of Class A common stock outstanding,
payable on December 17, 2024 to stockholders of record as of December 10, 2024. A total of approximately
2.0 million shares of Class A common stock and approximately 11.5 million shares of Class B common stock are expected to be issued in
connection with the stock dividend. |
Jo Merrill, Chief Financial Officer of Falcon’s
Beyond, stated, “We continue to see positive momentum in our third quarter with a year-over-year increase in revenue in excess of
190% in Falcon’s Creative Group, and a significant reduction in Company overhead costs. The Company has taken significant steps
this quarter to restructure and simplify its capital and debt stack to pave the way for the near-term expansion of the business segments
as we approached our first anniversary as a public company.”
| 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. |
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 brings 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 Statement
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”, “aimed”, “expected” 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) our ability to sustain our growth, effectively manage our anticipated future growth, and implement our business
strategies to achieve the results we anticipate, (2) impairments of our intangible assets and equity method investment in our joint ventures,
(3) our ability to raise additional capital, (4) the closure of Katmandu Park DR and the repositioning and rebranding of our FBD business,
(5) the success of our growth plans in FCG, (6) our customer concentration in FCG, (7) the risk that contractual restrictions relating
to the Strategic Investment may affect our ability to access the public markets and expand our business, (8) the risks of doing business
internationally, including in the Kingdom of Saudi Arabia, (9) our indebtedness and reliance on related parties with respect to such indebtedness,
(10) our dependence on strategic relationships with local partners in order to offer and market our products and services in certain jurisdictions,
(11) our reliance on our senior management and key employees, and our ability to hire, train, retain, and motivate qualified personnel,
(12) cybersecurity-related risks, (13) our ability to protect our intellectual property, (14) our ability to remediate identified material
weaknesses in our internal control over financial reporting, (15) the concentration of share ownership and the significant influence of
the Demerau Family and Cecil D. Magpuri, (16) the outcome of pending, threatened and future legal proceedings, (17) our continued compliance
with Nasdaq continued listing standards, (18) 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 the risks disclosed under the caption “Risk
Factors” in the Company’s Annual Report on Form 10-K, as filed with the Securities and Exchange Commission on April 29, 2024,
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 unaudited condensed 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 interest expense, net, income tax expense, depreciation and amortization,
transaction expenses related to the business combination, credit loss expense, change in fair value of warrant liabilities, and change
in fair value of earnout liabilities. 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, 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. A reconciliation
of non-GAAP Adjusted EBITDA to GAAP Net Income, the most directly comparable GAAP financial measure, is included below under the heading
“Reconciliation of Non-GAAP Financial Measure”.
Contacts:
Media Relations:
Kathleen Prihoda, Falcon’s Beyond
kprihoda@falconsbeyond.com
Investor Relations:
ir@falconsbeyond.com
FALCON’S BEYOND GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(in thousands of U.S. dollars)
| |
As of September 30,
2024 | | |
As of December 31, 2023 | |
Assets | |
| | |
| |
Current assets: | |
| | |
| |
Cash and cash equivalents | |
$ | 828 | | |
$ | 672 | |
Accounts receivable, net ($219 and $632 related party as of September 30, 2024 and December 31, 2023, respectively) | |
| 219 | | |
| 696 | |
Other current assets | |
| 1,025 | | |
| 1,061 | |
Total current assets | |
| 2,072 | | |
| 2,429 | |
Investments and advances to equity method investments | |
| 63,915 | | |
| 60,643 | |
Property and equipment, net | |
| 24 | | |
| 23 | |
Other non-current assets | |
| 539 | | |
| 264 | |
Total assets | |
$ | 66,550 | | |
$ | 63,359 | |
| |
| | | |
| | |
Liabilities and stockholders’ equity (deficit) | |
| | | |
| | |
Current liabilities: | |
| | | |
| | |
Accounts payable ($1,488 and $1,357 related party as of September 30, 2024 and December 31, 2023, respectively) | |
$ | 4,710 | | |
$ | 3,852 | |
Accrued expenses and other current liabilities ($2,429 and $475 related party as of September 30, 2024 and December 31, 2023, respectively) | |
| 24,332 | | |
| 20,840 | |
Short-term debt ($904 related party as of September 30, 2024) | |
| 8,471 | | |
| — | |
Current portion of long-term debt ($0 and $4,878 related party as of September 30, 2024 and December 31, 2023, respectively) | |
| 1,868 | | |
| 6,651 | |
Earnout liabilities – current portion | |
| — | | |
| 183,055 | |
Total current liabilities | |
| 39,381 | | |
| 214,398 | |
Other long-term payables | |
| 5,500 | | |
| 5,500 | |
Long-term debt, net of current portion ($22,822 and $18,897 related party as of September 30, 2024 and December 31, 2023, respectively) | |
| 25,530 | | |
| 22,965 | |
Earnout liabilities, net of current portion | |
| — | | |
| 305,586 | |
Warrant liabilities | |
| 5,614 | | |
| 3,904 | |
Total liabilities | |
| 76,025 | | |
| 552,353 | |
| |
| | | |
| | |
Commitments and contingencies – Note 10 | |
| | | |
| | |
| |
| | | |
| | |
Stockholders’ equity (deficit) | |
| | | |
| | |
Class A common stock ($0.0001 par value, 500,000,000 shares authorized; 10,066,629 issued and outstanding at September 30, 2024 and 500,000,000 shares authorized; 7,871,643 issued and outstanding as of December 31, 2023) | |
| 1 | | |
| 1 | |
Class B common stock ($0.0001 par value, 150,000,000 shares authorized; 57,346,617 issued and outstanding at September 30, 2024 and 150,000,000 shares authorized; 52,034,117 issued and outstanding as of December 31, 2023) | |
| 6 | | |
| 5 | |
Additional paid-in capital | |
| 43,116 | | |
| 11,699 | |
Accumulated deficit | |
| (44,322 | ) | |
| (68,594 | |
Accumulated other comprehensive loss | |
| (215 | ) | |
| (216 | |
Total equity attributable to common stockholders | |
| (1,414 | ) | |
| (57,105 | |
Non-controlling interests | |
| (8,061 | ) | |
| (431,889 | |
Total equity | |
| (9,475 | ) | |
| (488,994 | |
Total liabilities and equity | |
$ | 66,550 | | |
$ | 63,359 | |
FALCON’S BEYOND GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (LOSS) (UNAUDITED)
(in thousands of U.S. dollars, except share and per share data)
| |
For the three months ended | | |
For the nine months ended | |
| |
September 30,
2024 | | |
September 30,
2023 | | |
September 30,
2024 | | |
September 30,
2023 | |
Revenue ($2,069, $391, $5,383 and $4,628 related party for the three months ended September 30, 2024 and 2023 and for the nine months ended September 30, 2024 and 2023, respectively) | |
$ | 2,069 | | |
$ | 1,581 | | |
$ | 5,383 | | |
$ | 16,097 | |
Operating expenses: | |
| | | |
| | | |
| | | |
| | |
Project design and build expense | |
| — | | |
| 722 | | |
| — | | |
| 10,151 | |
Selling, general and administrative expense | |
| 4,490 | | |
| 4,330 | | |
| 16,591 | | |
| 23,230 | |
Transaction expenses | |
| — | | |
| 8,918 | | |
| 7 | | |
| 8,918 | |
Credit loss expense – related party ($0, $5,230, $12 and $5,484 related party for the three months ended September 30, 2024 and 2023 and for the nine months ended September 30, 2024 and 2023, respectively) | |
| — | | |
| 5,230 | | |
| 12 | | |
| 5,484 | |
Research and development expense ($31, $145, $57 and $145 related party for the three months ended September 30, 2024 and 2023 and for the nine months ended September 30, 2024 and 2023, respectively) | |
| 39 | | |
| 349 | | |
| 65 | | |
| 1,251 | |
Intangible asset impairment loss | |
| — | | |
| 2,377 | | |
| — | | |
| 2,377 | |
Depreciation and amortization expense | |
| 1 | | |
| 59 | | |
| 4 | | |
| 1,575 | |
Total operating expenses | |
| 4,530 | | |
| 21,985 | | |
| 16,679 | | |
| 52,986 | |
Loss from operations | |
| (2,461 | ) | |
| (20,404 | ) | |
| (11,296 | ) | |
| (36,889 | ) |
Share of gain (loss) from equity method investments | |
| 38 | | |
| (1,555 | ) | |
| 2,912 | | |
| (3,690 | ) |
Gain on deconsolidation of FCG | |
| — | | |
| 27,402 | | |
| — | | |
| 27,402 | |
Interest expense $(189), $(241), $(615) and $(624) related party for the three months ended September 30, 2024 and 2023 and for the nine months ended September 30, 2024 and 2023, respectively) | |
| (421 | ) | |
| (321 | ) | |
| (1,128 | ) | |
| (887 | ) |
Interest income | |
| 4 | | |
| 47 | | |
| 10 | | |
| 92 | |
Change in fair value of warrant liabilities | |
| 676 | | |
| — | | |
| (1,715 | ) | |
| — | |
Change in fair value of earnout liabilities | |
| 40,649 | | |
| — | | |
| 172,271 | | |
| — | |
Foreign exchange transaction gain (loss) | |
| 816 | | |
| (866 | ) | |
| 298 | | |
| (396 | ) |
Net income (loss) before taxes | |
| 39,301 | | |
| 4,303 | | |
| 161,352 | | |
| (14,368 | ) |
Income tax benefit | |
| — | | |
| 7 | | |
| 1 | | |
| 26 | |
Net income (loss) | |
$ | 39,301 | | |
$ | 4,310 | | |
$ | 161,353 | | |
$ | (14,342 | ) |
Net income attributable to noncontrolling interest | |
| 33,432 | | |
| — | | |
| 137,081 | | |
| — | |
Net income attributable to common stockholders | |
| 5,869 | | |
| — | | |
| 24,272 | | |
| — | |
| |
| | | |
| | | |
| | | |
| | |
Net income per share | |
| | | |
| | | |
| | | |
| | |
Net income per share, basic | |
| 0.58 | | |
| n/a | | |
| 2.50 | | |
| n/a | |
Net income per share, diluted | |
| 0.46 | | |
| n/a | | |
| 1.83 | | |
| n/a | |
Weighted average shares outstanding, basic | |
| 10,066,629 | | |
| n/a | | |
| 9,700,372 | | |
| n/a | |
Weighted average shares outstanding, diluted | |
| 10,253,082 | | |
| n/a | | |
| 9,906,753 | | |
| n/a | |
FALCON’S BEYOND GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(in thousands of U.S. dollars)
| |
For the nine months ended | |
| |
September 30, | | |
September 30, | |
| |
2024 | | |
2023 | |
Cash flows from operating activities | |
| | |
| |
Net income (loss) | |
| 161,353 | | |
| (14,342 | ) |
Adjustments to reconcile net income (loss) to net cash used in operating activities: | |
| | | |
| | |
Depreciation and amortization | |
| 4 | | |
| 1,575 | |
Deferred loss on sales to equity method investments | |
| — | | |
| 155 | |
Foreign exchange transaction loss (gain) | |
| (261 | ) | |
| 372 | |
Share of (gain) loss from equity method investments | |
| (2,912 | ) | |
| 3,690 | |
Loss on sale of equipment | |
| 2 | | |
| — | |
Gain on deconsolidation of FCG | |
| — | | |
| (27,402 | ) |
Change in deferred tax asset | |
| — | | |
| (26 | ) |
Credit loss expense ($12 and $5,484 related party for the nine months ended September 30, 2024 and 2023, respectively) | |
| 12 | | |
| 5,484 | |
Intangible asset impairment | |
| — | | |
| 2,377 | |
Change in fair value of earnouts | |
| (172,271 | ) | |
| — | |
Change in fair value of warrants | |
| 1,715 | | |
| — | |
Share based compensation expense | |
| 1,072 | | |
| — | |
Changes in assets and liabilities: | |
| | | |
| | |
Accounts receivable, net ($401 and $(4,952) related party for the nine months ended September 30, 2024 and 2023, respectively) | |
| 441 | | |
| (3,061 | ) |
Other current assets | |
| 36 | | |
| 26 | |
Inventories | |
| — | | |
| (123 | ) |
Contract assets ($0 and $1,680 related party for the nine months ended September 30, 2024 and 2023, respectively) | |
| — | | |
| 466 | |
Capitalization of ride media content | |
| — | | |
| (78 | ) |
Deferred transaction costs | |
| — | | |
| 1,842 | |
Long term receivable – related party | |
| — | | |
| (1,314 | ) |
Other non-current assets | |
| (274 | ) | |
| 66 | |
Accounts payable ($127 related party for the nine months ended September 30, 2024) | |
| 854 | | |
| 6,494 | |
Accrued expenses and other current liabilities ($66 and $33 related party for the nine months ended September 30, 2024 and 2023, respectively) | |
| 1,471 | | |
| 7,507 | |
Contract liabilities ($0 and $236 related party for the nine months ended September 30, 2024 and 2023, respectively) | |
| — | | |
| (129 | ) |
Net cash used in operating activities | |
| (8,758 | ) | |
| (16,421 | ) |
Cash flows from investing activities | |
| | | |
| | |
Purchase of property and equipment | |
| (9 | ) | |
| (307 | ) |
Proceeds from sale of equipment | |
| 2 | | |
| — | |
Cash inflow on deconsolidation of FCG | |
| — | | |
| 2,577 | |
Investments and advances to unconsolidated joint ventures | |
| — | | |
| (1,509 | ) |
Net cash (used in) provided by investing activities | |
| (7 | ) | |
| 761 | |
Cash flows from financing activities | |
| | | |
| | |
Short-term advances from affiliates ($2,287 related party for the nine months ended September 30, 2024) | |
| 2,287 | | |
| — | |
Principal payment on finance lease obligation | |
| — | | |
| (106 | ) |
Proceeds from debt – related party | |
| 7,221 | | |
| — | |
Proceeds from debt – third-party | |
| 1,250 | | |
| — | |
Repayment of debt – related party | |
| (2,297 | ) | |
| (222 | ) |
Repayment of debt – third-party | |
| (1,344 | ) | |
| (1,253) | |
Proceeds from related party credit facilities | |
| 6,464 | | |
| 10,629 | |
Repayment of related party credit facilities | |
| (5,392 | ) | |
| (3,153) | |
Equity contributions | |
| — | | |
| 1,791 | |
Proceeds from exercised warrants | |
| 111 | | |
| — | |
Proceeds from RSUs issued to affiliates | |
| 626 | | |
| — | |
Net cash provided by financing activities | |
| 8,926 | | |
| 7,686 | |
Net increase (decrease) in cash and cash equivalents | |
| 161 | | |
| (7,974 | ) |
Foreign exchange impact on cash | |
| (5 | ) | |
| (21 | |
Cash and cash equivalents – beginning of period | |
| 672 | | |
| 8,366 | |
Cash and cash equivalents at end of period | |
| 828 | | |
| 371 | |
Reconciliation
of Non-GAAP Financial Measure
| |
Three months
ended September 30, 2024 | | |
Three months
ended
September 30, 2023 | |
Net income (loss) | |
$ | 39,301 | | |
$ | 4,310 | |
Interest expense | |
| 421 | | |
| 321 | |
Interest income | |
| (4 | ) | |
| (47 | ) |
Income tax benefit | |
| — | | |
| (7 | ) |
Depreciation and amortization expense | |
| 1 | | |
| 59 | |
EBITDA | |
| 39,719 | | |
| 4,636 | |
Transaction expenses | |
| — | | |
| 8,918 | |
Credit loss expense | |
| — | | |
| 5,230 | |
Change in fair value of warrant liabilities | |
| (676 | ) | |
| — | |
Change in fair value of earnout liabilities | |
| (40,649 | ) | |
| — | |
Intangible asset impairment loss | |
| — | | |
| 2,377 | |
Gain on deconsolidation | |
| — | | |
| (27,402 | ) |
Adjusted EBITDA | |
$ | (1,606 | ) | |
$ | (6,241 | ) |
| |
Nine months
ended September 30, 2024 | | |
Nine months
ended September 30, 2023 | |
Net income (loss) | |
$ | 161,353 | | |
$ | (14,342 | ) |
Interest expense | |
| 1,128 | | |
| 887 | |
Interest income | |
| (10 | ) | |
| (92 | ) |
Income tax benefit | |
| (1 | ) | |
| (26 | ) |
Depreciation and amortization expense | |
| 4 | | |
| 1,575 | |
EBITDA | |
| 162,474 | | |
| (11,998 | ) |
Transaction expenses | |
| 7 | | |
| 8,918 | |
Credit loss expense | |
| 12 | | |
| 5,484 | |
Intangible asset impairment loss | |
| — | | |
| 2,377 | |
Gain on deconsolidation | |
| — | | |
| (27,402 | ) |
Change in fair value of warrant liabilities | |
| 1,715 | | |
| — | |
Change in fair value of earnout liabilities | |
| (172,271 | ) | |
| — | |
Adjusted EBITDA | |
$ | (8,063 | ) | |
$ | (22,621 | ) |
v3.24.3
Cover
|
Nov. 14, 2024 |
Document Type |
8-K
|
Amendment Flag |
false
|
Document Period End Date |
Nov. 14, 2024
|
Entity File Number |
001-41833
|
Entity Registrant Name |
FALCON’S BEYOND GLOBAL, INC.
|
Entity Central Index Key |
0001937987
|
Entity Tax Identification Number |
92-0261853
|
Entity Incorporation, State or Country Code |
DE
|
Entity Address, Address Line One |
1768 Park Center Drive
|
Entity Address, City or Town |
Orlando
|
Entity Address, State or Province |
FL
|
Entity Address, Postal Zip Code |
32835
|
City Area Code |
407
|
Local Phone Number |
909-9350
|
Written Communications |
false
|
Soliciting Material |
false
|
Pre-commencement Tender Offer |
false
|
Pre-commencement Issuer Tender Offer |
false
|
Entity Emerging Growth Company |
true
|
Elected Not To Use the Extended Transition Period |
false
|
Class A common stock, par value $0.0001 per share |
|
Title of 12(b) Security |
Class A common stock, par value $0.0001 per share
|
Trading Symbol |
FBYD
|
Security Exchange Name |
NASDAQ
|
Warrants to purchase 1.034999 shares of Class A common stock, at an exercise price of $11.50 per share |
|
Title of 12(b) Security |
Warrants to purchase 1.034999 shares of Class A common stock, at an exercise price of $11.50 per share
|
Trading Symbol |
FBYDW
|
Security Exchange Name |
NASDAQ
|
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14a -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=FBYD_ClassCommonStockParValue0.0001PerShareMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
X |
- Details
Name: |
us-gaap_StatementClassOfStockAxis=FBYD_WarrantsToPurchase1.034999SharesOfClassCommonStockAtExercisePriceOf11.50PerShareMember |
Namespace Prefix: |
|
Data Type: |
na |
Balance Type: |
|
Period Type: |
|
|
Falcons Beyond Global (NASDAQ:FBYDW)
Historical Stock Chart
From Oct 2024 to Nov 2024
Falcons Beyond Global (NASDAQ:FBYDW)
Historical Stock Chart
From Nov 2023 to Nov 2024