XML 193 R39.htm IDEA: XBRL DOCUMENT
v3.24.4

Segment Information (Tables) | 9 Months Ended | 12 Months Ended
--- | --- | ---
Sep. 30, 2024 | Dec. 31, 2023
Segment Information [Abstract] |  |
Schedule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) | Reportable segments’ measure of profit and loss is earnings before interest, taxes, foreign exchange gain (loss), gain on deconsolidation of FCG, impairments, depreciation and amortization and change in fair values in warrant and earnout liabilities.
|  | Three months ended September 30, 2024
|  | Falcon’s Creative Group |  | Falcon’s Beyond Destinations |  | Falcon’s Beyond Brands |  | Intersegment eliminations |  | Unallocated corporate overhead |  | Total
|  | Destination Operations |  | PDP |
Revenue |  | $ |  |  |  | $ | 347 |  |  | $ | — |  | $ | 1 |  |  | $ | — |  | $ | 1,721 |  |  | $ | 2,069 |
Share of gain or (loss) from equity method investments |  |  | (1,658 | ) |  |  | 77 |  |  |  | 1,619 |  |  |  |  |  |  |  |  |  |  |  |  |  | 38 |
Segment income (loss) from operations |  |  | (1,658 | ) |  |  | (91 | ) |  |  | 1,619 |  |  | (706 | ) |  |  |  |  |  | (1,586 | ) |  |  | (2,422 | )
Depreciation and amortization expense |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (1 | )
Interest expense |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (421 | )
Interest income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4 |
Change in fair value of warrant liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 676 |
Change in fair value of earnout liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 40,649 |
Foreign exchange transaction gain |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 816 |
Income tax benefit |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | — |
Net income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 39,301 |
|  | Three months ended September 30, 2023
|  | Falcon’s Creative Group |  | Falcon’s Beyond Destinations |  | Falcon’s Beyond Brands |  | Intersegment eliminations |  | Unallocated corporate overhead |  | Total
|  | Destination Operations |  | PDP |  | Sierra Parima |
Revenue |  | $ | 1,267 | ​(1) |  | $ | 274 |  |  | $ | — |  | $ | — |  |  | $ | 1 |  |  | $ | 39 |  |  | $ | — |  |  | $ | 1,581 |
Share of gain or (loss) from equity method investments |  |  | (1,044 | )(2) |  |  | 84 |  |  |  | 1,527 |  |  | (1,413 | ) |  |  | — |  |  |  | (709 | ) |  |  | — |  |  |  | (1,555 | )
Segment income (loss) |  |  | (4,868 | ) |  |  | (526 | ) |  |  | 1,527 |  |  | (1,413 | ) |  |  | (2,356 | ) |  |  | (671 | ) |  |  | (11,216 | ) |  |  | (19,523 | )
Depreciation and amortization expense |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (59 | )
Gain on deconsolidation FCG |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 27,402 |
Impairment of intangible assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (2,377 | )
Interest expense |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (321 | )
Interest income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 47 |
Foreign exchange transaction loss |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (866 | )
Income tax benefit |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7 |
Net income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 4,310 |
​(1) Revenue for the period ended July 27, 2023 (prior to FCG’s deconsolidation). ​(2) The Company’s share of its equity method investment in FCG subsequent to deconsolidation on July 27, 2023.
|  | Nine months ended September 30, 2024
|  | Falcon’s Creative Group |  | Falcon’s Beyond Destinations |  | Falcons Beyond Brands |  | Intersegment eliminations |  | Unallocated corporate overhead |  | Total
|  | Destination Operations |  | PDP |
Revenue |  | $ |  |  |  | $ | 445 |  |  | $ |  |  | $ | 1 |  |  | $ |  |  | $ | 4,937 |  |  | $ | 5,383 |
Share of gain or (loss) from equity method investments |  |  | (137 | ) |  |  | 239 |  |  |  | 2,810 |  |  |  |  |  |  |  |  |  |  |  |  |  | 2,912 |
Segment income (loss) from operations |  |  | (137 | ) |  |  | (846 | ) |  |  | 2,810 |  |  | (2,162 | ) |  |  |  |  |  | (8,045 | ) |  |  | (8,380 | )
Depreciation and amortization expense |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (4 | )
Share of equity method investee’s impairment of fixed assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Interest expense |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (1,128 | )
Interest income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10 |
Change in fair value of warrant liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (1,715 | )
Change in fair value of earnout liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 172,271 |
Foreign exchange transaction gain |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 298 |
Income tax benefit |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1 |
Net income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | 161,353 |
|  | Nine months ended September 30, 2023
|  | Falcon’s Creative Group |  | Falcon’s Beyond Destinations |  | Falcons Beyond Brands |  | Intersegment eliminations |  | Unallocated corporate overhead |  | Total
|  | Destination Operations |  | PDP |  | Sierra Parima |
Revenue |  | $ | 14,514 | ​(1) |  | $ | 380 |  |  | $ | — |  | $ | — |  |  | $ | 1,482 |  |  | $ | (279 | ) |  | $ | — |  |  | $ | 16,097 |
Share of gain or (loss) from equity method investments |  |  | (1,044 | )(2) |  |  | 212 |  |  |  | 1,902 |  |  | (4,049 | ) |  |  |  |  |  |  | (711 | ) |  |  |  |  |  |  | (3,690 | )
Segment income (loss) |  |  | (5,596 | ) |  |  | (1,324 | ) |  |  | 1,902 |  |  | (4,049 | ) |  |  | (3,450 | ) |  |  | (913 | ) |  |  | (23,197 | ) |  |  | (36,627 | )
Depreciation and amortization expense |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (1,575 | )
Gain on deconsolidation FCG |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 27,402 |
Impairment of intangible assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (2,377 | )
Interest expense |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (887 | )
Other income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 92 |
Foreign exchange transaction loss |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (396 | )
Income tax benefit |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 26 |
Net loss |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | (14,342 | )
|  | Year ended December 31, 2023
Falcon’s Creative Group |  | Falcon’s Beyond Destinations |  | Falcons Beyond Brands |  | Intersegment eliminations |  | Unallocated corporate overhead |  | Total
Destinations Operations |  | PDP |  | Sierra Parima |
Revenue |  | $ | 14,514 |  |  | $ | 481 |  |  | $ | — |  | $ | — |  |  | $ | 1,482 |  |  | $ | (279 | ) |  | $ | 2,046 |  |  | $ | 18,244 |
Share of gain or (loss) from equity method investments, excluding impairments |  |  | (6,024 | ) |  |  | 288 |  |  |  | 1,192 |  |  | (5,614 | ) |  |  | — |  |  |  | (2,140 | ) |  |  | — |  |  |  | (12,298 | )
Segment income (loss) from operations |  |  | (10,577 | ) |  |  | (1,807 | ) |  |  | 1,192 |  |  | (5,614 | ) |  |  | (4,015 | ) |  |  | (2,341 | ) |  |  | (42,342 | ) |  |  | (65,504 | )
Depreciation and amortization expense |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (1,576 | )
Gain on deconsolidation of FCG |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 27,402 |
Share of equity method investee’s impairment of fixed assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (26,084 | )
Impairment of equity method investments |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (14,069 | )
Impairment of intangible assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (2,377 | )
Interest expense |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (1,124 | )
Interest income |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 95 |
Change in fair value of warrant liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (2,972 | )
Change in fair value of earnout liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (345,413 | )
Foreign exchange transaction gains (losses) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 367 |
Income tax benefit |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 325 |
Net loss |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | (430,930 | )
|  | Year ended December 31, 2022
|  | Falcon’s Creative Group |  | Falcon’s Beyond Destinations |  | Falcons Beyond Brands |  | Intersegment eliminations |  | Unallocated corporate overhead |  | Total
|  | Destinations Operations |  | PDP |  | Sierra Parima |
Revenue |  | $ | 17,460 |  | $ | 293 |  |  | $ | — |  | $ | — |  |  | $ | — |  |  | $ | (1,803 | ) |  | $ |  |  |  | $ | 15,950 |
Share of gain or (loss) from equity method investments |  |  |  |  |  | 3 |  |  |  | 3,229 |  |  | (1,719 | ) |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1,513 |
Segment income (loss) from operations |  |  | 698 |  |  | (1,195 | ) |  |  | 3,229 |  |  | (1,719 | ) |  |  | (3,699 | ) |  |  | (553 | ) |  |  | (11,852 | ) |  |  | (15,091 | )
Depreciation and amortization expense |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (737 | )
Interest expense |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (1,113 | )
Other expense |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (9 | )
Foreign exchange transaction loss |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (478 | )
Net loss |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | $ | (17,428 | )
Schdule of Identifiable Assets |  | Identifiable assets as of December 31, 2023 and December 31, 2022 are as follows:
|  | As of December 31,
|  | 2023 |  | 2022
Falcon’s Creative Group |  | $ | 30,930 |  | $ | 28,650
Destinations Operations |  |  | 6,964 |  |  | 7,811
PDP |  |  | 22,870 |  |  | 23,688
Sierra Parima |  |  | — |  |  | 41,562
Falcons Beyond Brands |  |  | — |  |  | 4,275
Unallocated corporate assets and intersegment eliminations |  |  | 2,595 |  |  | 6,284
Total assets |  | $ | 63,359 |  | $ | 112,270

X
- Definition Tabular disclosure of assets, excluding financial assets and goodwill, lacking physical substance and exist in perpetuity, by either major class or business segment. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 55 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482640/350-30-55-40 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 350 -SubTopic 30 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482665/350-30-50-2 + Details
Name: | us-gaap_ScheduleOfIndefiniteLivedIntangibleAssetsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-25 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration