株探米国株
日本語 英語
エドガーで原本を確認する
false 0001937987 0001937987 2024-05-16 2024-05-16 0001937987 FBYD:ClassCommonStockParValue0.0001PerShareMember 2024-05-16 2024-05-16 0001937987 FBYD:WarrantsToPurchase1.034999SharesOfClassCommonStockAtExercisePriceOf11.50PerShareMember 2024-05-16 2024-05-16 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): May 16, 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 May 16, 2024, Falcon’s Beyond Global, Inc. (the “Company”) issued a press release announcing its financial results for the fiscal quarter ended March 31, 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

 

Exhibit Number    Description
99.1   Press Release dated May 16, 2024.
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

1


 

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: May 16, 2024 FALCON’S BEYOND GLOBAL, INC.
   
  By: /s/ Bruce A. Brown
  Name:  Bruce A. Brown
  Title: Chief Legal Officer and Corporate Secretary

 

 

2

 

 

EX-99.1 2 ea020622001ex99-1_falcon.htm PRESS RELEASE DATED MAY 16, 2024

Exhibit 99.1

 

 

 

Falcon’s Beyond Announces First Quarter 2024 Results

 

Company Reports Consolidated Revenue of $1.5 Million

 

Company’s Unconsolidated Subsidiary, Falcon’s Creative Group, Q1 Revenue Increased to $14.9 million and Company’s Unconsolidated Joint Venture, Producciones de Parques, Q1 Revenue Increased to $7.5 million

 

Company Plans Growth Amidst Surge in Global Spending
in Theme Parks and Location-Based Entertainment

 

ORLANDO, FL — May 16, 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 first quarter of fiscal year 2024 ended March 31, 2024.

 

Scott Demerau, Co-Founder and Executive Chairman of Falcon’s Beyond, commented, “We are thrilled to share our earnings results for the first quarter since our Nasdaq listing at the end of last year, and this milestone marks the beginning of an exciting new chapter for Falcon’s Beyond as a public company. Falcon’s Beyond connects the world by bringing stories to life through theme parks, resorts, ride and technology sales, animation, consumer products, gaming and beyond. Our Company is more than just an entertainment pioneer; we are innovators in immersive storytelling, operating at the intersection of content, technology and experiences and, with our innovative approach and industry-leading expertise, we are poised to unlock significant growth opportunities in the ever-evolving and rapidly growing entertainment landscape.”

 

Demerau continued, “This year, we remain well-positioned to continue expanding our IP and leveraging our critical partnerships, including with Qiddiya, the organization behind entertainment and tourism megaprojects, and Raging Power Limited, a subsidiary of K11, the Hong Kong-based mall developer. As the entertainment industry continues to undergo rapid transformation fueled by unprecedented spending in both legacy U.S. and new markets, we see immense growth potential for our Company. As we embark on this new chapter as a public company, we remain steadfast in our commitment to pushing the boundaries of immersive storytelling and delivering extraordinary moments that inspire and delight audiences worldwide.”

 

Simon Philips, President of Falcon’s Beyond, stated, “We are delighted to share the exciting developments at Falcon’s in the first quarter of 2024. Early in the quarter, we announced a licensing agreement with The Hershey Company to bring their iconic brands, including Hershey’s, Reese’s, Jolly Rancher, and Twizzlers, to life in new location-based entertainment attractions. Additionally, we were pleased to announce that Falcon’s Creative Group, as part of our ongoing partnership with Qiddiya City near Riyadh, Saudi Arabia, will serve as the master planner, attraction designer, and creative guardian for the pioneering Dragon Ball theme park. Qiddiya has revealed that the park will feature five state-of-the-art rides as part of a lineup of over 30 attractions set against the stunning Tuwaiq mountains backdrop. Furthermore, within Qiddiya City, Falcon’s Creative Group is overseeing the creative guardianship of Saudi Arabia’s first water theme park, Aquarabia, and supporting the creation of a dedicated Gaming & Esports District.”

 

Philips continued, “This quarter, Falcon’s also entered into a letter of intent with Tanseisha Co., a Tokyo-based designer and creator of commercial and cultural facilities, to explore developing new themed entertainment experiences, including location-based entertainment that brings popular Japanese anime and manga to life. In March, we launched Falcon’s Attractions Systems & Technologies, our latest expansion strategy, highlighting Falcon’s Beyond’s commitment to selling cutting-edge immersive rides and attractions worldwide. This quarter’s achievements underscore the strength of our business model, the creativity of our team and the enduring appeal of our unique entertainment offerings.”

 

 


 

 

First Quarter 2024 Financial Highlights

 

Falcon’s Beyond generated consolidated revenues of $1.5 million for the three-month period ended March 31, 2024, representing fees for corporate and shared services earned by its FCG division.

 

o The Company’s FCG subsidiary was deconsolidated and accounted for as an equity method investment for all periods subsequent to July 27, 2023, when an affiliate of the Qiddiya Investment Company (“QIC”) invested $30 million in FCG as a strategic investment to obtain a 25% equity interest in the form of preferred units of FCG with the Company holding the remaining 75% interest in the form of common units. The deconsolidation was due to certain participation rights held by QIC in conjunction with the strategic investment.

 

FCG recorded revenues of $14.9 million in the three-month period ended March 31, 2024, representing an increase of $6.9 million, or 87%, over the corresponding period of 2023 when FCG was fully consolidated by the Company. FCG also recorded operating income of $1.6 million and net income of $1.8 million in the three-month period ended March 31, 2024 compared with an operating loss of $1.2 million and net loss of $1.2 million for the corresponding period of 2023. After the QIC preferred return and amortization, Falcon’s Beyond’s share of income was $0.5 million from FCG for Q1 2024.

 

Falcon’s Beyond’s Producciones de Parques, S.L. (“PDP”) 50:50 joint venture with Melia Hotels International recognized revenues of $7.5 million in the three-month period ended March 31, 2024, a $1.2 million increase over the corresponding period of 2023, primarily due to increases in rate at the Tenerife and Mallorca hotels. Income from operations increased $0.8 million to $1.3 million and net income $0.8 million to $1.0 million. Falcon’s Beyond’s share of income was $0.5 million from PDP for Q1 2024.

  

  Falcon’s Beyond consolidated net income increased by $123.8 million to $114.0 million for the three months ended March 31, 2024, compared to ($9.9) million loss for the three months ended March 31, 2023, primarily driven by a $118.6 million gain from change in fair value of earnout liabilities.

  Adjusted EBITDA1 increased from $(8.0) million to $(4.5) million for the three months ended March 31, 2024, compared to ($8.0) million for the three months ended March 31, 2023, primarily driven by lower selling, general and administrative expenses due to reduction in third-party accounting, audit and legal fees relating to public company readiness as the Company moves forward from its completed business combination transaction in October 2023."

Jo Merrill, Chief Financial Officer of Falcon’s Beyond, stated, “We saw robust financial performance in our inaugural earnings report, including an 87% year-over-year increase in revenue in Falcon’s Creative Group, and we are committed to reinvesting in and optimizing our business to foster our continued growth. We are excited to continue delivering exceptional experiences for our guests, customers and partners.”

 

About Falcon’s Beyond

 

Falcon’s Beyond is a visionary leader in innovative and 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.

 

 

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.

 

2


 

 

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 Form 8-K, words such as “continue,” “potential,” “will,” “expected,” “plans,” 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, (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 controls 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”.

 

3


  

 

 

FALCON’S BEYOND GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands of U.S. dollars)

 

    (Unaudited)
As of
March 31,
2024
    As of
December 31,
2023
 
Assets            
Current assets:            
Cash and cash equivalents   $ 1,050     $ 672  
Accounts receivable, net ($1,794 and $632 related party as of March 31, 2024 and December 31, 2023, respectively)     1,794       696  
Other current assets ($2,094 related party as of March 31, 2024)     3,303       1,061  
Total current assets     6,147       2,429  
Investments and advances to equity method investments     61,292       60,643  
Property and equipment, net     22       23  
Other non-current assets     322       264  
Total assets   $ 67,783     $ 63,359  
                 
Liabilities and stockholders’ equity (deficit)                
Current liabilities:                
Accounts payable ($1,601 and $1,357 related party as of March 31, 2024 and December 31, 2023, respectively)   $ 6,524     $ 3,852  
Accrued expenses and other current liabilities ($445 and $475 related party as of March 31, 2024 and December 31, 2023, respectively)     20,741       20,840  
Short-term debt ($7,221 related party as of March 31, 2024)     8,471        
Current portion of long-term debt ($4,899 and $4,878 related party as of March 31, 2024 and December 31, 2023, respectively)     6,660       6,651  
Earnout liabilities – current portion     155,331       183,055  
Total current liabilities     197,727       214,398  
Other long-term payables     5,500       5,500  
Long-term debt, net of current portion ($16,952 and $18,897 related party as of March 31, 2024 and December 31, 2023, respectively)     20,476       22,965  
Earnout liabilities, net of current portion     214,695       305,586  
Warrant liabilities     3,691       3,904  
Total liabilities     442,089       552,353  
                 
Commitments and contingencies – Note 10                
                 
Stockholders’ equity (deficit)                
Class A common stock ($0.0001 par value, 500,000,000 shares authorized; 9,879,248 issued and outstanding at March 31, 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; 50,034,117 issued and outstanding at March 31, 2024 and 150,000,000 shares authorized; 52,034,117 issued and outstanding as of December 31, 2023)     5       5  
Additional paid-in capital     (10,086 )     11,699  
Accumulated deficit     (51,425 )     (68,594 )
Accumulated other comprehensive loss     (215 )     (216 )
Total equity attributable to common stockholders     (61,720 )     (57,105 )
Non-controlling interests     (312,586 )     (431,889 )
Total equity     (374,306 )     (488,994 )
Total liabilities and equity   $ 67,783     $ 63,359  

 

4


 

 

FALCON’S BEYOND GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (UNAUDITED)
(in thousands of U.S. dollars, except share and per share data)

 

    Three months
ended
March 31,
2024
    Three months
ended
March 31,
2023
 
Revenue ($1,516 and $3,498 related party for the three months ended March 31, 2024 and 2023, respectively)   $ 1,516     $ 9,194  
Operating expenses:                
Project design and build expense           6,288  
Selling, general and administrative expense     6,793       9,749  
Transaction expenses     7        
Credit loss expense ($12 and $254 related party for the three months ended March 31, 2024 and 2023, respectively)     12       254  
Research and development expense ($16 and $0 related party for the three months ended March 31, 2024 and 2023, respectively)     16       463  
Depreciation and amortization expense     1       1,342  
Total operating expenses     6,829       18,096  
Loss from operations     (5,313 )     (8,902 )
Share of gain (loss) from equity method investments     1,154       (1,279 )
Interest expense ($(205) and $(204) related party for the three months ended March 31, 2024 and 2023, respectively)     (269 )     (271 )
Interest income     3        
Change in fair value of warrant liabilities     208        
Change in fair value of earnout liabilities     118,615        
Foreign exchange transaction gain (loss)     (375 )     599  
Net income (loss) before taxes   $ 114,023     $ (9,853 )
Income tax benefit     1       3  
Net income (loss)   $ 114,024     $ (9,850 )
Net income attributable to noncontrolling interest     96,855        
Net income attributable to common stockholders     17,169        
                 
Net income (loss) per share, basic     1.90       n/a  
Net income (loss) per share, diluted     1.53       n/a  
Weighted average shares outstanding, basic     9,021,520       n/a  
Weighted average shares outstanding, diluted     9,209,020       n/a  
                 
Comprehensive income (loss):                
Net income (loss)   $ 114,024     $ (9,850 )
Foreign currency translation gain     4       283  
Total comprehensive income (loss)   $ 114,028     $ (9,567 )
Comprehensive income attributable to noncontrolling interest     96,858       n/a  
Comprehensive income attributable to common stockholders   $ 17,170       n/a  

 

5


 

 

FALCON’S BEYOND GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(in thousands of U.S. dollars)

 

    Three months     Three months  
    ended March 31,     ended March 31,  
    2024     2023  
Cash flows from operating activities            
Net income (loss)     114,024       (9,850 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:                
Depreciation and amortization     1       1,342  
Deferred loss on sales to equity method investments           185  
Foreign exchange transaction loss (gain)     375       (607 )
Share of (gain) loss from equity method investments     (1,154 )     1,279  
Loss on sale of equipment     2        
Change in deferred tax asset           (3 )
Credit loss expense ($12 and $254 related party for the three months ended March 31, 2024 and 2023, respectively)     12       254  
Change in fair value of earnouts     (118,615 )      
Change in fair value of warrants     (208 )      
Share based compensation expense     346        
Changes in assets and liabilities:                
Accounts receivable, net ($(1,174) and $(1,428) related party for the three months ended March 31, 2024 and 2023, respectively)     (1,133 )     (845 )
Other current assets     73       (89 )
Inventories           (107 )
Contract assets ($0 and $(334) related party for the three months ended March 31, 2024 and 2023, respectively)           (2,215 )
Capitalization of ride media content           (60 )
Deferred transaction costs           (465 )
Long term receivable – related party           (1,227 )
Other non-current assets     (58 )     26  
Accounts payable ($241 related party for the three months ended March 31, 2024)     2,669       1,794  
Accrued expenses and other current liabilities ($33 and $448 related party for the three months ended March 31, 2024 and 2023, respectively)     (102 )     3,791  
Contract liabilities ($0 and $(123) related party for the three months ended March 31, 2024 and 2023, respectively)           299  
Net cash used in operating activities     (3,768 )     (6,498 )
Cash flows from investing activities              
Purchase of property and equipment     (4 )     (133 )
Short-term advances to affiliates     (2,094 )      
Proceeds from sale of equipment     2        
Net cash used in investing activities     (2,096 )     (133 )
Cash flows from financing activities                
Principal payment on finance lease obligation           (40 )
Proceeds from debt – related party     7,221        
Proceeds from debt – third party     1,250        
Repayment of debt – related party     (1,182 )     (222 )
Repayment of debt – third party     (427 )     (416 )
Proceeds from related party credit facilities     4,650       3,000  
Repayment of related party credit facilities     (5,392 )     (2,500 )
Proceeds from exercised warrants     111        
Net cash provided by (used in) financing activities     6,231       (178 )
Net increase (decrease) in cash and cash equivalents     367       (6,809 )
Foreign exchange impact on cash     11       (6 )
Cash and cash equivalents – beginning of period     672       8,366  
Cash and cash equivalents at end of year     1,050       1,551  
Supplemental disclosures:                
Cash paid for interest     207       456  
Non-cash activities:                
Operating lease right-of-use assets obtained in exchange for new operating lease liabilities (all operating lease assets and liabilities have been deconsolidated as of July 27, 2023)           514  
Conversion of warrants to common shares, Class A     7,137        
Conversion of Class B Common Stock to Class A Common Stock     14,733        

 

6


 

 

FALCON’S BEYOND GLOBAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)/MEMBERS’ EQUITY (UNAUDITED)
(in thousands of U.S. dollars, except unit and share data)

 

    Units     Members’
capital
    Accumulated
deficit
    Accumulated
other
comprehensive
loss
    Members’
equity
 
December 31, 2022     54,483,789     $ 94,201     $ (24,147 )   $ (1,690 )   $ 68,364  
Net loss                     (9,850 )             (9,850 )
Foreign currency translation gain                             283       283  
March 31, 2023     54,483,789     $ 94,201     $ (33,997 )   $ (1,407 )   $ 58,797  

 

    Common Stock,
Class A
    Common Stock,
Class B
    Additional
paid-in
    Accumulated
other
comprehensive
    Accumulated     Total equity
attributable
to common
    Non-
Controlling
    Total  
    Shares     Amount     Shares     Amount     capital     loss     deficit     stockholders     Interest     equity  
December 31, 2023     7,871,643     $          1       52,034,117     $          5     $ 11,699     $          (216 )   $ (68,594 )   $ (57,105 )   $ (431,889 )   $ (488,994 )
Conversion of Warrants to Common Shares     7,605                               (7,137 )                     (7,137 )     7,230       93  
Conversion of Class B Common Stock to Class A Common Stock     2,000,000               (2,000,000 )             (14,733 )                     (14,733 )     14,733       -  
Stock compensation expense                                     85                       85       482       567  
Net income                                                     17,169       17,169       96,855       114,024  
Foreign currency translation gain                                             1               1       3       4  
March 31, 2024     9,879,248     $ 1       50,034,117     $ 5       (10,086 )     (215 )     (51,425 )     (61,720 )     (312,586 )     (374,306 )

 

 

 

7


 

 

Reconciliation of Non-GAAP Financial Measure

 

    Three months
ended
March 31,
2024
    Three months
ended
March 31,
2023
 
Net income (loss)   $ 114,024     $   (9,850 )
Interest expense     269       271  
Interest income     (3 )      
Income tax benefit     (1 )     (3 )
Depreciation and amortization expense     1       1,342  
EBITDA     114,290       (8,240 )
Transaction expenses     7        
Credit loss expense     12       254  
Change in fair value of warrant liabilities     (208 )      
Change in fair value of earnout liabilities     (118,615 )      
Adjusted EBITDA   $ (4,514 )   $ (7,986 )

 

 

Contacts:

 

Investor Relations:

 

Brett Milotte, ICR
IR@FalconsBeyond.com

 

 

8