XML 273 R119.htm IDEA: XBRL DOCUMENT v3.24.4
Segment Information (Details) - Schdule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Schdule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) [Line Items]                      
Revenue $ 3,600 $ 2,069     $ 1,581     $ 5,383 $ 16,097 $ 18,244 $ 15,950
Share of gain or (loss) from equity method investments   38             (3,690)    
Segment income (loss) from operations   (2,461)     (20,404)     (11,296) (36,889) (57,158) (17,341)
Depreciation and amortization expense   (1)     (59)     (4) (1,575) (1,576) (737)
Gain on deconsolidation of FCG       27,402     27,402 27,402
Impairment of equity method investments   38     (1,555)     2,912 (3,690) (52,452) 1,513
Interest expense   (421)     (321)     (1,128) (887) (1,124) (1,113)
Other expense                 (92) (300) (700)
Interest income                   95
Change in fair value of warrant liabilities   676         (1,715) (2,972)
Change in fair value of earnout liabilities   (40,649)         (172,271) 345,413
Foreign exchange transaction gains (losses)   (816)     866     (298) 396 (367) 478
Income tax benefit       7     1 26 325
Net loss   $ 39,301 $ 8,028 $ 114,024 $ 4,310 $ (8,802) $ (9,850) $ 161,353 $ (14,342) (430,930) (17,428)
Previously Reported [Member]                      
Schdule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) [Line Items]                      
Revenue                   18,244 15,950
Share of gain or (loss) from equity method investments                   (12,298) 1,513
Segment income (loss) from operations                   (65,504) (15,091)
Depreciation and amortization expense                   (1,576) (737)
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) (1,113)
Other expense                     (9)
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 (478)
Income tax benefit                   325  
Net loss                   (430,930) (17,428)
Falcon’s Creative Group [Member]                      
Schdule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) [Line Items]                      
Revenue                   14,514 17,460
Share of gain or (loss) from equity method investments                   (6,024)  
Segment income (loss) from operations                   (10,577) 698
Destination Operations [Member]                      
Schdule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) [Line Items]                      
Revenue                   481 293
Share of gain or (loss) from equity method investments                   288 3
Segment income (loss) from operations                   (1,807) (1,195)
PDP [Member]                      
Schdule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) [Line Items]                      
Revenue                  
Share of gain or (loss) from equity method investments                   1,192 3,229
Segment income (loss) from operations                   1,192 3,229
Sierra Parima [Member]                      
Schdule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) [Line Items]                      
Revenue                  
Share of gain or (loss) from equity method investments                   (5,614) (1,719)
Segment income (loss) from operations                   (5,614) (1,719)
Falcons Beyond Brands [Member]                      
Schdule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) [Line Items]                      
Revenue                   1,482
Share of gain or (loss) from equity method investments                    
Segment income (loss) from operations                   (4,015) (3,699)
Intersegment Eliminations [Member]                      
Schdule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) [Line Items]                      
Revenue                   (279)  
Share of gain or (loss) from equity method investments                   (2,140)  
Segment income (loss) from operations                   (2,341)  
Unallocated Corporate Overhead [Member]                      
Schdule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) [Line Items]                      
Revenue                   2,046  
Share of gain or (loss) from equity method investments                    
Segment income (loss) from operations                   $ (42,342) (11,852)
Intersegment Eliminations [Member]                      
Schdule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) [Line Items]                      
Revenue                     (1,803)
Segment income (loss) from operations                     $ (553)