stockrow
Friday 6 November 2026
Export FBYD’s income statement to Excel — free account
Falcon's Beyond Global, Inc.
FBYD Industrials Conglomerates
Falcon's Beyond Global, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $14.9 million, up 120.8% from fiscal 2024.
- Revenue
- +120.4%
- EPS
- −103.3%
- Free cash flow
- +130.4%
- Total debt
- −66.1%
Quarter to June 2026, against a year earlier
6.76
0.96
−12.44%
Follow FBYD
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | 16 | 18 | 7 | 15 | 22 | (2.3%) | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | — | 28.88 | 44.36 | 100.00 | 73.47 | 64.93 | +44.6 pt | ||||||
| EBT | — | — | — | — | — | 4 | (17) | (431) | 149 | 6 | (5) | +15.8% | ||||||
| EBT margin, % | — | — | — | — | — | 0.00 | (109.27) | (2,363.82) | 2,216.20 | 42.36 | (22.68) | +42.4 pt | ||||||
| Net income | — | — | — | — | — | 4 | (17) | (431) | 149 | 6 | (5) | +15.9% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | 0.00 | 0.57 | 2.14 | 0.54 | 0.38 | 0.44 | n/m | |||||
| Earnings | — | — | — | — | — | 0.13 | — | (5.59) | 1.76 | 0.06 | (0.10) | (17.6%) | ||||||
| Cash flow | — | — | — | — | — | (0.04) | (0.69) | (2.75) | (1.00) | (0.63) | (0.36) | +105.3% | ||||||
| Capex | — | — | — | — | — | 0.00 | (0.01) | (0.04) | 0.00 | 0.00 | 0.00 | n/m | ||||||
| Free cash flow | — | — | — | — | — | (0.04) | (0.71) | (2.79) | (1.00) | (0.63) | (0.37) | +105.6% | ||||||
| Book value | — | — | — | — | — | 7.43 | 2.46 | (57.43) | (1.60) | 0.61 | 0.61 | (46.5%) | ||||||
| Shares, m | — | — | — | — | — | 28 | 28 | 9 | 13 | 39 | 44 | +9.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | 0.00 | 0.00 | 3.96 | 250.17 | 0.00 | 63.5 | |||||
| P/S | — | — | — | — | — | — | 38.94 | 3.94 | 14.85 | 39.51 | 15.41 | 24.3 | ||||||
| P/B | — | — | — | — | — | — | 14.21 | 0.00 | 0.00 | 24.71 | 11.15 | 9.7 | ||||||
| EV/Sales | — | — | — | — | — | — | 40.79 | 5.83 | 20.84 | 40.43 | 16.03 | 27.0 | ||||||
| EV/FCF | — | — | — | — | — | — | (31.08) | (4.48) | (11.19) | (24.33) | (19.20) | (17.8) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | (1) | (19) | (23) | (13) | (25) | (18) | +123.7% | |||||
| Capex | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | (22.1%) | ||||||
| Free cash flow | — | — | — | — | — | (1) | (20) | (24) | (13) | (25) | (18) | +124.1% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | 0 | 0 | (212) | (42) | (18) | (8) | n/m | |||||
| Net debt | — | — | — | — | — | (1) | 25 | 34 | 40 | 14 | 13 | n/m | ||||||
| Shareholders’ equity | — | — | — | — | — | 206 | 68 | (489) | (20) | 24 | 30 | (41.7%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | 0.00 | (10.39) | (54.21) | 35.41 | 4.44 | (2.43) | +4.4 pt | |||||
| ROIC | — | — | — | — | — | 0.00 | (11.64) | 0.00 | (48.89) | (22.30) | 0.73 | (22.3) pt | ||||||
| ROE | — | — | — | — | — | 0.00 | (12.69) | 22.63 | (8.67) | 152.51 | (12.07) | +152.5 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 116 | 207 | 243 | — | +44.7% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | 0.00 | 0.16 | 0.03 | 0.06 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Falcon's Beyond Global, Inc. vs peers in Conglomerates (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| DLX Deluxe Corporation | $1.3B | 16.1× | 9.3× | +2.53% (above 0%: growing) | −62.16% (below 0%: shrinking) | +11.71% (above 0%: growing) | 51.92% | 9.51% | Compare |
| CODI Compass Diversified Holdings | $863.0M | — (loss-making) | — (loss-making) | −11.42% (below 0%: shrinking) | n/m | +150.97% (above 0%: growing) | 47.16% | 6.83% | Compare |
| FBYD Falcon's Beyond Global, Inc. | $821.5M | — (loss-making) | — | +120.40% (above 0%: growing) | n/m | +130.40% (above 0%: growing) | 62.66% | (4.66%) | |
| CRESY Cresud S.A.C.I.F. y A. | $640.5M | 4.9× | — | +22.29% (above 0%: growing) | −57.51% (below 0%: shrinking) | −87.57% (below 0%: shrinking) | 37.44% | 49.66% | Compare |
| MATW Matthews International Corporation | $618.0M | — (loss-making) | — (loss-making) | −29.58% (below 0%: shrinking) | n/m | +73.67% (above 0%: growing) | 35.85% | (5.37%) | Compare |
| TRC Tejon Ranch Co | $453.7M | 58.5× | 91.0× | +88.92% (above 0%: growing) | +100.00% (above 0%: growing) | +118.12% (above 0%: growing) | 0.00% | 10.49% | Compare |
| BOC Boston Omaha Corporation | $421.2M | — (loss-making) | — (loss-making) | +2.40% (above 0%: growing) | n/m | +135.51% (above 0%: growing) | 44.46% | (2.72%) | Compare |
| FIP FTAI Infrastructure Inc. | $347.5M | — (loss-making) | — (loss-making) | +52.73% (above 0%: growing) | n/m | +49.28% (above 0%: growing) | 100.00% | (24.97%) | Compare |
| NNBR NN, Inc. | $250.3M | — (loss-making) | — (loss-making) | +26.20% (above 0%: growing) | n/m | −114.17% (below 0%: shrinking) | 13.94% | (2.53%) | Compare |
| Median of peers | $535.9M | 16.1× | — | +12.41% | −57.51% | +61.48% | 40.95% | 2.15% |
Pay and ownership Proxy statement filed 30 April 2026
Ownership
Directors and executive officers, together
24.06% of the votes
Infinite Acquisitions Partners LLC
25.49% of the votes
CilMar Ventures, LLC, Series A
22.68% of the votes
Cecil D. Magpuri
22.68% of the votes
Katmandu Ventures, LLC
22.41% of the votes
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement