XML 225 R71.htm IDEA: XBRL DOCUMENT v3.24.4
Segment Information (Details) - Schedule 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
Schedule 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               2,912      
Share of gain or (loss) from equity method investments   38             (3,690)    
Segment income (loss) from operations   (2,422)           (8,380) (36,627)    
Depreciation and amortization expense   (1)     (59)     (4) (1,575) (1,576) (737)
Interest expense   (421)     (321)     (1,128) (887) (1,124) (1,113)
Other income                 92 300 700
Interest income   4           10      
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 gain   816           298 (396)    
Income tax benefit       7     1 26 325
Net income   39,301 $ 8,028 $ 114,024 4,310 $ (8,802) $ (9,850) 161,353 (14,342) (430,930) (17,428)
Falcon’s Creative Group [Member]                      
Schedule 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)  
Falcon’s Creative Group [Member] | Reportable Segments [Member]                      
Schedule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) [Line Items]                      
Revenue       1,267 [1]       14,514 [1]    
Share of gain or (loss) from equity method investments   (1,658)     [2]       [2]    
Segment income (loss) from operations   (1,658)     (4,868)       (5,596)    
Destination Operations [Member]                      
Schedule 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
Destination Operations [Member] | Reportable Segments [Member]                      
Schedule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) [Line Items]                      
Revenue   347     274     445 380    
Share of gain or (loss) from equity method investments               239      
Share of gain or (loss) from equity method investments   77     84       212    
Segment income (loss) from operations   (91)     (526)     (846) (1,324)    
PDP [Member]                      
Schedule 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
PDP [Member] | Reportable Segments [Member]                      
Schedule 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               2,810      
Share of gain or (loss) from equity method investments   1,619     1,527       1,902    
Segment income (loss) from operations   1,619     1,527     2,810 1,902    
Falcons Beyond Brands [Member]                      
Schedule 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                    
Falcons Beyond Brands [Member] | Reportable Segments [Member]                      
Schedule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) [Line Items]                      
Revenue   1     1     1 1,482    
Share of gain or (loss) from equity method investments                    
Segment income (loss) from operations   (706)     (2,356)     (2,162) (3,450)    
Intersegment Eliminations [Member]                      
Schedule 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)  
Intersegment Eliminations [Member] | Reportable Segments [Member]                      
Schedule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) [Line Items]                      
Revenue       39       (279)    
Share of gain or (loss) from equity method investments       (709)       (711)    
Segment income (loss) from operations       (671)       (913)    
Unallocated Corporate Overhead [Member]                      
Schedule 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                    
Unallocated Corporate Overhead [Member] | Reportable Segments [Member]                      
Schedule of Reportable Segments Measure of Profit and Loss is Earnings Before Interest, Taxes, Foreign Exchange Gain (Loss) [Line Items]                      
Revenue   1,721           4,937    
Share of gain or (loss) from equity method investments                    
Segment income (loss) from operations   $ (1,586)     (11,216)     $ (8,045) (23,197)    
Sierra Parima [Member]                      
Schedule 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)
Sierra Parima [Member] | Reportable Segments [Member]                      
Schedule 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         (1,413)       (4,049)    
Segment income (loss) from operations         $ (1,413)       $ (4,049)    
[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.