# EDGAR Filing Document

**Accession Number:** 0001937987
**File Stem:** 0000950170-25-108424
**Filing Date:** 2025-8
**Character Count:** 199437
**Document Hash:** 7d8ae7b05f0dc5e38b6329f135141e30
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000950170-25-108424.hdr.sgml**: 20250814

**ACCESSION NUMBER**: 0000950170-25-108424

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 91

**CONFORMED PERIOD OF REPORT**: 20250630

**FILED AS OF DATE**: 20250814

**DATE AS OF CHANGE**: 20250814

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Falcon's Beyond Global, Inc.
- **CENTRAL INDEX KEY:** 0001937987
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-MISCELLANEOUS AMUSEMENT & RECREATION [7990]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 000000000
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-41833
- **FILM NUMBER:** 251214350

**BUSINESS ADDRESS:**
- **STREET 1:** 1768 PARK CENTER DRIVE
- **CITY:** ORLANDO
- **STATE:** FL
- **ZIP:** 32835
- **BUSINESS PHONE:** 407-909-9350

**MAIL ADDRESS:**
- **STREET 1:** 1768 PARK CENTER DRIVE
- **CITY:** ORLANDO
- **STATE:** FL
- **ZIP:** 32835

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Falcons Beyond Global, Inc.
- **DATE OF NAME CHANGE:** 20220713

?xml version='1.0' encoding='ASCII'? 10-Q

**UNITED STATES** 

**SECURITIES AND EXCHANGE COMMISSION** 

**WASHINGTON, D.C. 20549**

**FORM** 10-Q

☒ **QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES**

**EXCHANGE ACT OF 1934**

**For the quarterly period ended** **June 30,** 2025

OR

☐ **TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES**

**EXCHANGE ACT OF 1934**

For the transition period from __________ to __________

**Commission file number** 001-41833

Falcon's Beyond Global, Inc.

(Exact name of registrant as specified in its charter)

---

| | |
|:---|:---|
| Delaware | 92-0261853 |
| (State or other jurisdiction of<br>incorporation or organization) | (I.R.S. Employer<br>Identification No.) |
| 1768 Park Center Drive |  |
| Orlando**,** FL | 32835 |
| (Address of principal executive offices) | (Zip Code) |

---

Registrant's telephone number, including area code: (407) 909-9350

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 exchangeable for 0.25 shares of Class A common stock on October 6, 2028 | FBYDW | The Nasdaq Stock Market LLC |

---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

---

| | | | |
|:---|:---|:---|:---|
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| Non-accelerated filer | ☒ | Smaller reporting company | ☒ |
|  |  | 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. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

As of August 14, 2025, a total of 37,232,805 shares of the Registrant's Class A common stock, par value $0.0001 per share, and 83,814,187 shares of the Registrant's Class B common stock, par value $0.0001 per share, was issued and outstanding.

------

**FALCON'S BEYOND GLOBAL, INC.**

**TABLE OF CONTENTS** 

---

| | | |
|:---|:---|:---|
|  |  | **Page No.** |
| [**<u>PART I. FINANCIAL INFORMATION</u>**](#part_i_financial_information) | [**<u>PART I. FINANCIAL INFORMATION</u>**](#part_i_financial_information) | 1 |
| Item 1. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Financial Statements</u>](#item_1_financial_statements) | 1 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Condensed Consolidated Balance Sheets as of June 30, 2025 (Unaudited) and December 31, 2024</u>](#condensed_consolidated_balance_sheets) | 1 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Condensed Consolidated Statements of Operations and Comprehensive Income for the Three and Six Months Ended June 30, 2025 and 2024</u>](#condensed_consolidated_statements_of_op)[<u>(Unaudited</u>](#condensed_consolidated_statements_of_op)) | 2 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2025 and 2024 (Unaudited)</u>](#condensed_consolidated_statements_of_cas) | 3 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Condensed Consolidated Statements of Stockholders' Equity (Deficit) for the Six Months Ended June 30, 2025 and 2024 (Unaudited)</u>](#condensed_consolidated_statements_of_sto) | 4 |
|  | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Notes to the Condensed Consolidated Financial Statements (Unaudited)</u>](#notes_to_the_condensed_consolidated) | 5 |
| Item 2. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Management's Discussion and Analysis of Financial Condition and Results of Operations</u>](#item_2_management_discussion_and_analys) | 25 |
| Item 3. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Quantitative and Qualitative Disclosures About Market Risk</u>](#item_3_quantitative_and_qualitative_disc) | 35 |
| Item 4. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Disclosure Controls and Procedures</u>](#item_4_controls_and_procedures) | 35 |
| [**<u>PART II. OTHER INFORMATION</u>**](#partii_other_information) | [**<u>PART II. OTHER INFORMATION</u>**](#partii_other_information) | 37 |
| Item 1. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Legal Proceedings</u>](#item_1_legal_proceedings) | 37 |
| Item 1A. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Risk Factors</u>](#item_1a_risk_factors) | 37 |
| Item 2. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Unregistered Sales of Equity Securities and Use of Proceeds</u>](#item_2_unregistered_sales_of_equity_sec) | 40 |
| Item 3. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Defaults Upon Senior Securities</u>](#item_3_defaults_upon_senior_securities) | 40 |
| Item 4. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Mine Safety Disclosures</u>](#item_4_mine_safety_disclosures) | 40 |
| Item 5. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Other Information</u>](#item_5_other_information) | 40 |
| Item 6. | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[<u>Exhibits</u>](#item_6_exhibits) | 41 |
| [**<u>SIGNATURES</u>**](#signatures) | [**<u>SIGNATURES</u>**](#signatures) | 42 |

---

i

------

**CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS** 

This Quarterly Report on Form 10-Q (this "Quarterly Report") contains statements that the Company believes are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, statements relating to expectations for future financial performance, business strategies or expectations for our business. These statements are based on the beliefs and assumptions of the management of the Company. Although the Company believes that its plans, intentions and expectations reflected in or suggested by these forward-looking statements are reasonable, it cannot provide assurance that it will achieve or realize these plans, intentions or expectations. These statements constitute projections, forecasts and forward-looking statements, and are not guarantees of performance. Such statements can be identified by the fact that they do not relate strictly to historical or current facts. When used in this in this Quarterly Report, words such as "anticipate," "believe," "can," "continue," "could," "estimate," "expect," "forecast," "intend," "may," "might," "plan," "possible," "potential," "predict," "project," "seek," "should," "strive," "target," "will," "would" and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking.

You should not place undue reliance on these forward-looking statements. Should one or more of a number of known and unknown risks and uncertainties materialize, or should any of our assumptions prove incorrect, the Company's actual results or performance may be materially different from those expressed or implied by these forward-looking statements. The following important factors, risks, and uncertainties could cause actual results to differ materially from those indicated by the forward-looking statements in this Quarterly Report:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•We may not be able to sustain our growth, effectively manage our anticipated future growth, implement our business strategies or achieve the results we anticipate.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The impairments of our intangible assets and equity method investment in our joint ventures, have materially and adversely impacted our business and results of operations and may do so again in the future.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Our current liquidity resources raise substantial doubt about our ability to continue as a going concern and holders of our securities could suffer a total loss of their investment.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•We will require additional capital, which additional financing may result in restrictions on our operations or substantial dilution to our stockholders, to support the growth of our business, and this capital might not be available on acceptable terms, if at all.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Our FBD business is in transition, and the repositioning and rebranding of FBD projects will be subject to timing, budgeting and other risks which could have a material adverse effect on us. In addition, the ongoing need for capital expenditures to develop our FBD business could have a material adverse effect on us, including our financial condition, liquidity and results of operations.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Our growth plans in FCG and FBB may take longer than anticipated or may not be successful.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Our ability to execute on our strategy and business model is dependent on the quality of our services, and our failure to offer high quality services could have a material adverse effect on its sales and results of operations.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Anticipated synergies across our three business lines may not create the diversified revenue streams that we believe they will.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•A significant portion of FCG's and our revenue is derived from one large client of FCG and any loss of, or decrease in services to, that client could harm FCG's and our results of operations.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Following the completion of the Strategic Investment (as defined below), the Company, Falcon's Opco and FCG LLC are subject to contractual restrictions that may affect our ability to access the public markets and expand our business.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The significance of our operations and partnerships outside of the United States makes us susceptible to the risks of doing business internationally, which could lower our revenues, increase our costs, reduce our profits, disrupt our business, or damage our reputation.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•We are exposed to risks related to operating in the Kingdom of Saudi Arabia.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Our indebtedness and liabilities could limit the cash flow available for our operations, which may adversely affect our financial condition and future financial results. The principal, premium, if any, and interest payment obligations of such debt may restrict our future operations and impair our ability to invest in our businesses.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•We may expand into new lines of business in our FBB division and may face risks associated with such expansion.

ii

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•We have entered and expect to continue to enter into joint venture, strategic collaborations, teaming and other business arrangements, and these activities involve risks and uncertainties. A failure of any such relationship could have a material adverse effect on our business and results of operations.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•In certain jurisdictions into which we are currently contemplating expanding, we will rely on strategic relationships with local partners in order to be able to offer and market our products and services. If we cannot establish and maintain these relationships, our business, financial condition and results of operations could be adversely affected.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•We are dependent on the continued contributions of our senior management and other key employees, and the loss of any of whom could adversely affect our business, operating results, and financial condition.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•If we are unable to hire, retain, train and motivate qualified personnel and senior management for our businesses and deploy our personnel and resources to meet customer demand around the world, our business could suffer.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Failures in, material damage to, or interruptions in our information technology systems, software or websites, and difficulties in updating our systems or software or implementing new systems or software could adversely affect our businesses or operations.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Protection of electronically stored data and other cybersecurity is costly, and if our data or systems are materially compromised in spite of this protection, we may incur additional costs, lost opportunities, damage to our reputation, disruption of services or theft of our assets.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Our insurance may not be adequate to cover the potential losses, liabilities and damages of our FBD division, the cost of insurance may continue to increase materially, including as a result of natural disasters, some of which may be related to climate change, and we may not be able to secure insurance to cover all of our risks, all of which could have a material adverse effect on us.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Theft of our intellectual property, including unauthorized exhibition of our content, may decrease our licensing, franchising and programming revenue which may adversely affect our business and profitability.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•We are a holding company and our only material assets are our interests in Falcon's Opco and our other equity method investments. Accordingly, we are generally dependent upon distributions from Falcon's Opco and our other equity method investments to pay taxes, make payments under the Tax Receivable Agreement and pay dividends.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Under the Tax Receivable Agreement, the Company is required to make payments to the Company's initial or current unitholders for certain tax benefits to which the Company may become entitled, and those payments may be substantial.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•In certain cases, payments under the Tax Receivable Agreement may be accelerated and/or significantly exceed the actual benefits the Company realizes in respect of the tax attributes subject to the Tax Receivable Agreement.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•If Falcon's Opco were to become a publicly traded partnership taxable as a corporation for U.S. federal income tax purposes, the Company and Falcon's Opco might be subject to potentially significant tax inefficiencies, and the Company would not be able to recover payments previously made by it under the Tax Receivable Agreement even if the corresponding tax benefits were subsequently determined to have been unavailable due to such status.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•As a public reporting company, we are subject to rules and regulations established from time to time by the SEC and Public Company Accounting Oversight Board regarding our internal control over financial reporting. If we fail to establish and maintain effective internal control over financial reporting and disclosure controls and procedures, we may not be able to accurately report our financial results or report them in a timely manner.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•We have identified material weaknesses in our internal controls over financial reporting. If we are unable to remediate these material weaknesses, if management identifies additional material weaknesses in the future or if we otherwise fail to maintain effective internal controls over financial reporting, we may not be able to accurately or timely report our financial position or results of operations, which may adversely affect our business and stock price or cause our access to the capital markets to be impaired.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•There can be no assurance that we will be able to comply with the continued listing standards of Nasdaq.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Our Warrants may be delisted from Nasdaq.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The Demerau family controls over 55% of our voting power and is able to exert significant influence over stockholder decisions because of its share ownership.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Cecil D. Magpuri, our Chief Executive Officer, controls over twenty percent of our voting power and is able to exert significant influence over the direction of our business.

iii

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•We may not be able to realize the anticipated benefits of the acquisition of Oceaneering Engineering Services ("OES").

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•We may not be able to mitigate the risks related to legacy OES products and our ability to service such products.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•The risk that the OES acquisition, integration of the OES personnel we hired, and efforts to grow Falcon's Attractions disrupts our other operations.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•We may not be able to grow current and future potential customer relationships for OES products.

In addition, this Quarterly Report includes important information as to risks, uncertainties, and other factors that may cause actual results to differ materially from those expressed or implied in the forward-looking statements. See "Note 12 - Commitments and Contingencies" within Item 1 of this Quarterly Report and "Management's Discussion and Analysis of Financial Condition and Results of Operations" within Item 2 of this Quarterly Report. Additional important information as to these factors is included in our Annual Report on Form 10-K for the year ended December 31, 2024 ("Annual Report") in the sections titled Item 1, "Business", Item 1A, "Risk Factors," Item 3, "Legal Proceedings," and Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations". The forward-looking statements speak only as of the date of this Quarterly Report or, in the case of any document incorporated by reference, the date of that document. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable law. Additional information as to factors that may cause actual results to differ materially from those expressed or implied in the forward-looking statements is disclosed from time to time in our other filings with the Securities and Exchange Commission ("SEC").

iv

------

**PART I. FINANCIAL INFORMATION**

**Item 1. Financial Statements**

**FALCON'S BEYOND GLOBAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS**

*(in thousands of U.S. dollars, except share and per share data)* 

---

| | | |
|:---|:---|:---|
|  | **As of** | **As of** |
|  | **(UNAUDITED) June 30,<br>2025** | **December 31,<br>2024** |
| &nbsp;&nbsp;&nbsp;**Assets** |  |  |
| &nbsp;&nbsp;&nbsp;Current assets: |  |  |
| &nbsp;&nbsp;Cash and cash equivalents ($277 and $282 restricted cash as of June 30, 2025 and December 31, 2024, respectively) | $26064 | $825 |
| &nbsp;&nbsp;Accounts receivable ($617 and $1,713 related party as of June 30, 2025 and December 31, 2024, respectively) | 1357 | 1716 |
| &nbsp;&nbsp;&nbsp;Contract assets | 147 |  |
| &nbsp;&nbsp;&nbsp;Other current assets | 979 | 1593 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total current assets** | **28547** | **4134** |
| &nbsp;&nbsp;&nbsp;Investments and advances to equity method investments | 55473 | 56560 |
| &nbsp;&nbsp;&nbsp;Operating lease right-of-use assets | 3508 |  |
| &nbsp;&nbsp;&nbsp;Property and equipment, net | 1090 | 24 |
| &nbsp;&nbsp;&nbsp;Other non-current assets | 589 | 513 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total assets** | $**89207** | $**61231** |
| &nbsp;&nbsp;&nbsp;**Liabilities and stockholders' equity (deficit)** |  |  |
| &nbsp;&nbsp;&nbsp;Current liabilities: |  |  |
| &nbsp;&nbsp;Accounts payable ($594 and $1,669 related party as of June 30, 2025 and December 31, 2024, respectively) | $10160 | $9540 |
| &nbsp;&nbsp;Accrued expenses and other current liabilities ($886 and $660 related party as of June 30, 2025 and December 31, 2024, respectively) | 26925 | 25870 |
| &nbsp;&nbsp;Short-term advances ($1,500 and $0 related party as of June 30, 2025 and December 31, 2024, respectively) | 8033 |  |
| &nbsp;&nbsp;&nbsp;Operating lease liability, current | 420 |  |
| &nbsp;&nbsp;Short-term debt ($904 related party as of June 30, 2025 and December 31, 2024) | 8471 | 8471 |
| &nbsp;&nbsp;&nbsp;Long-term debt, current | 1956 | 1759 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total current liabilities** | **55965** | **45640** |
| &nbsp;&nbsp;&nbsp;Operating lease liability, net of current portion | 2141 |  |
| &nbsp;&nbsp;Long-term debt, net of current portion ($28,807 and $28,904 related party as of June 30, 2025 and December 31, 2024, respectively) | 30177 | 30977 |
| &nbsp;&nbsp;&nbsp;Warrant liabilities |  | 4711 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total liabilities** | **88283** | **81328** |
| &nbsp;&nbsp;Commitments and contingencies – Note 12 |  |  |
| &nbsp;&nbsp;&nbsp;**Stockholders' equity (deficit)** |  |  |
| &nbsp;&nbsp;Class A common stock ($0.0001 par value, 500,000,000 shares authorized; 36,232,805 and 36,106,345 issued and outstanding as of June 30, 2025 and December 31, 2024, respectively) | 3 | 3 |
| &nbsp;&nbsp;Class B common stock ($0.0001 par value, 150,000,000 shares authorized; 44,814,187 and 44,815,937 issued and outstanding as of June 30, 2025 and December 31, 2024, respectively) | 5 | 5 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 38975 | 37808 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accumulated deficit | (38927) | (46538) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accumulated other comprehensive income (loss) | 358 | (243) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total equity (deficit) attributable to common stockholders** | **414** | **(8965)** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Non-controlling interest | 510 | (11132) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total equity (deficit)** | **924** | **(20097)** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total liabilities and equity** | $**89207** | $**61231** |

---

*See accompanying notes to unaudited condensed consolidated financial statements.*

------

 **FALCON'S BEYOND GLOBAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (UNAUDITED)**

*(in thousands of U.S. dollars, except share and per share data)*

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **June 30,<br>2025** | **June 30,<br>2024** |
| &nbsp;&nbsp;Revenue ($1,768, $1,798, $3,391 and $3,314 related party for the three months ended June 30, 2025 and 2024 and for the six months ended June 30, 2025 and 2024, respectively) | $2549 | $1798 | $4257 | $3314 |
| &nbsp;&nbsp;&nbsp;Operating expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Project design and build expense | 431 |  | 537 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative expense ($21, $0, $45 and $0 related party for the three months ended June 30, 2025 and 2024 and for the six months ended June 30, 2025 and 2024, respectively) | 6644 | 5308 | 12940 | 12101 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Transaction (credit) expenses | (3299) |  | (1778) | 7 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Credit loss expense ($0, $0, $0 and $12 related party for the three months ended June 30, 2025 and 2024 and for the six months ended June 30, 2025 and 2024, respectively) |  |  |  | 12 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Research and development expense ($57, $10, $175 and $26 related party for the three months ended June 30, 2025 and 2024 and for the six months ended June 30, 2025 and 2024, respectively) | 83 | 10 | 201 | 26 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization expense | 40 | 2 | 44 | 3 |
| &nbsp;&nbsp;&nbsp;Total operating expenses | 3899 | 5320 | 11944 | 12149 |
| &nbsp;&nbsp;&nbsp;**Loss from operations** | **(1350)** | **(3522)** | **(7687)** | **(8835)** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Share of gain from equity method investments | 25846 | 1720 | 21783 | 2874 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest expense ($(572), $(235), $(1141) and $(426) related party for the three months ended June 30, 2025 and 2024 and for the six months ended June 30, 2025 and 2024, respectively) | (841) | (438) | (2174) | (707) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest income | 2 | 3 | 5 | 6 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of warrant liabilities |  | (2599) | 2886 | (2391) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of earnout liabilities |  | 13006 |  | 131621 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Foreign exchange transaction gain (loss) | 1455 | (142) | 2207 | (517) |
| &nbsp;&nbsp;&nbsp;**Net income before taxes** | $**25112** | $**8028** | $**17020** | $**122051** |
| &nbsp;&nbsp;&nbsp;Income tax benefit |  |  |  | 1 |
| &nbsp;&nbsp;&nbsp;**Net income** | $**25112** | $**8028** | $**17020** | $**122052** |
| &nbsp;&nbsp;&nbsp;Net income attributable to noncontrolling interest | 13886 | 6794 | 9409 | 103648 |
| &nbsp;&nbsp;&nbsp;Net income attributable to common stockholders | 11226 | 1234 | 7611 | 18404 |
| &nbsp;&nbsp;&nbsp;**Net income per share** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income per share, basic | 0.30 | 0.10 | 0.21 | 1.61 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income per share, diluted | 0.30 | 0.00 | 0.17 | 1.14 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Weighted average shares outstanding, basic | 37523324 | 12010729 | 37423300 | 11418276 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Weighted average shares outstanding, diluted | 37525894 | 12079960 | 37521109 | 11677891 |
| &nbsp;&nbsp;&nbsp;**Other Comprehensive income:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net income | $25112 | $8028 | $17020 | $122052 |
| &nbsp;&nbsp;&nbsp;Foreign currency translation income (loss) | 1262 | (8) | 1347 | (4) |
| &nbsp;&nbsp;&nbsp;**Total comprehensive income** | $**26374** | $**8020** | $**18367** | $**122048** |
| &nbsp;&nbsp;&nbsp;Comprehensive income attributable to noncontrolling interest | 14585 | 6787 | 10155 | 103645 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total Comprehensive income attributable to common stockholders** | $**11789** | $**1233** | $**8212** | $**18403** |

---

*See accompanying notes to unaudited condensed consolidated financial statements.*

------

**FALCON'S BEYOND GLOBAL, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)**

*(in thousands of U.S. dollars)*

---

| | | |
|:---|:---|:---|
|  | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** |
| &nbsp;&nbsp;&nbsp;**Cash flows from operating activities** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net income | $17020 | $122052 |
| &nbsp;&nbsp;&nbsp;Adjustments to reconcile net income to net cash used in operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 44 | 3 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Foreign exchange transaction (gain) loss | (2207) | 517 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Share of gain from equity method investments | (21783) | (2874) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Credit loss expense ($0 and $12 related party for the six months ended June 30, 2025 and 2024, respectively) |  | 12 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of earnouts |  | (131621) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of warrants | (2886) | 2391 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Share based compensation expense | 848 | 699 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on sale of equipment |  | 2 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Changes in assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable ($1,096 and $586 related party for the six months ended June 30, 2025 and 2024, respectively) | 392 | 627 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Contract assets | (147) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred transaction costs | 588 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other current assets | 92 | (18) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other non-current assets | (4) | (41) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable ($(1075) and $308 related party for the six months ended June 30, 2025 and 2024 respectively) | 506 | (22) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses and other current liabilities ($227 and $57 related party for the six months ended June 30, 2025 and 2024 respectively) | 545 | 1888 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease assets and liabilities | 33 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net cash used in operating activities** | **(6959)** | **(6385)** |
| &nbsp;&nbsp;&nbsp;**Cash flows from investing activities** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Purchase of property and equipment | (92) | (5) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from sale of equipment | 2 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Distribution from equity method investment PDP | 26955 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;OES Acquisition | (1632) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net cash provided by (used) in investing activities** | **25233** | **(5)** |
| &nbsp;&nbsp;&nbsp;**Cash flows from financing activities** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Short-term advances ($1,500 and $0 related party for the six months ended June 30, 2025 and 2024, respectively) | 8033 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Short-term advances from affiliates ($0 and $796 related party for the six months ended June 30, 2025 and 2024, respectively) |  | 796 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from debt – related party |  | 7221 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from debt – third party |  | 1250 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Repayment of debt – related party |  | (1757) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Repayment of debt – third party | (986) | (858) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from related party credit facilities | 1769 | 5600 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Repayment of related party credit facilities | (1866) | (5392) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from exercised warrants |  | 111 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from RSUs issued to affiliates | 403 | 426 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Settlement of RSUs | (422) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Net cash provided by financing activities** | **6931** | **7397** |
| &nbsp;&nbsp;&nbsp;**Net increase in cash and cash equivalents** | **25205** | **1007** |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Foreign exchange impact on cash | 34 | (15) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents at beginning of period | 825 | 672 |
| &nbsp;&nbsp;&nbsp;**Cash and cash equivalents at end of period** | $**26064** | $**1664** |
| &nbsp;&nbsp;&nbsp;Supplemental disclosures: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash paid for interest | $991 | $280 |
| &nbsp;&nbsp;&nbsp;Non-cash activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Conversion of warrants to common shares, Class A | 1825 | 7137 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Conversion of Class B Common Stock to Class A Common Stock | 19 | 14733 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Release of earnout Common shares from escrow |  | 66255 |

---

*See accompanying notes to unaudited condensed consolidated financial statements.*

------

**FALCON'S BEYOND GLOBAL, INC. AND SUBSIDIARIES**

**CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT) (UNAUDITED)**

*(in thousands of U.S. dollars, except unit and share data)*

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Common Stock, <br>Class A** | **Common Stock, <br>Class A** | **Common Stock,<br>Class B** | **Common Stock,<br>Class B** | **Additional<br>paid-in** | **Accumulated<br>other<br>comprehensive** | **Accumulated** | **Total<br>deficit<br>attributable<br>to common** | **Non-controlling** | **Total** |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **capital** | **loss** | **deficit** | **stockholders** | **Interest** | **deficit** |
| **December 31, 2023** | **9445972** | $**1** | **62440940** | $**6** | $**11699** | $**(216)** | $**(68595)** | $**(57105)** | $**(431889)** | $**(488994)** |
| &nbsp;&nbsp;Conversion of warrants to common shares | 9126 |  |  |  | (7137) |  |  | (7137) | 7230 | 93 |
| &nbsp;&nbsp;Conversion of Class B common stock to Class A common stock | 2400000 |  | (2400000) |  | (14733) |  |  | (14733) | 14733 |  |
| &nbsp;&nbsp;RSU issuances |  |  |  |  | 85 |  |  | 85 | 482 | 567 |
| &nbsp;&nbsp;Net income |  |  |  |  |  |  | 17169 | 17169 | 96855 | 114024 |
| &nbsp;&nbsp;Foreign currency translation gain |  |  |  |  |  | 1 |  | 1 | 3 | 4 |
| **March 31, 2024** | **11855098** | $**1** | **60040940** | $**6** | $**(10086)** | $**(215)** | $**(51426)** | $**(61720)** | $**(312586)** | $**(374306)** |
| &nbsp;&nbsp;Release of earnout Common shares from escrow and other | 224857 |  | 8775000 | 1 | 15681 |  |  | 15682 | 50573 | 66255 |
| &nbsp;&nbsp;RSU issuances |  |  |  |  | 86 |  |  | 86 | 472 | 558 |
| &nbsp;&nbsp;Net income |  |  |  |  |  |  | 1234 | 1234 | 6794 | 8028 |
| &nbsp;&nbsp;Foreign currency translation loss |  |  |  |  |  | (1) |  | (1) | (7) | (8) |
| **June 30, 2024** | **12079955** | $**1** | **68815940** | $**7** | $**5681** | $**(216)** | $**(50192)** | $**(44719)** | $**(254754)** | $**(299473)** |

---

---

| | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Common Stock, <br>Class A** | **Common Stock, <br>Class A** | **Common Stock,<br>Class B** | **Common Stock,<br>Class B** | **Additional<br>paid-in** | **Accumulated<br>other<br>comprehensive** | **Accumulated** | **Total<br>equity (deficit)<br>attributable<br>to common** | **Non-controlling** | **Total equity** |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **capital** | **income (loss)** | **deficit** | **stockholders** | **Interest** | **(deficit)** |
| **December 31, 2024** | **36106345** | $**3** | **44815937** | $**5** | $**37808** | $**(243)** | $**(46538)** | $**(8965)** | $**(11132)** | $**(20097)** |
| &nbsp;&nbsp;Conversion of Class B common stock to Class A common stock | 1750 |  | (1750) |  | (18) |  |  | (18) | 18 |  |
| &nbsp;&nbsp;Reclassification of warrants to equity |  |  |  |  | 815 |  |  | 815 | 1010 | 1825 |
| &nbsp;&nbsp;RSU issuances | 118832 |  |  |  | 148 |  |  | 148 | 184 | 332 |
| &nbsp;&nbsp;Net loss |  |  |  |  |  |  | (3615) | (3615) | (4477) | (8092) |
| &nbsp;&nbsp;Foreign currency translation gain |  |  |  |  |  | 38 |  | 38 | 47 | 85 |
| **March 31, 2025** | **36226927** | $**3** | **44814187** | $**5** | $**38753** | $**(205)** | $**(50153)** | $**(11597)** | $**(14350)** | $**(25947)** |
| &nbsp;&nbsp;RSU issuances | 5878 |  |  |  | 222 |  |  | 222 | 275 | 497 |
| &nbsp;&nbsp;Net income |  |  |  |  |  |  | 11226 | 11226 | 13886 | 25112 |
| &nbsp;&nbsp;Foreign currency translation loss |  |  |  |  |  | 563 |  | 563 | 699 | 1262 |
| **June 30, 2025** | **36232805** | $**3** | **44814187** | $**5** | $**38975** | $**358** | $**(38927)** | $**414** | $**510** | $**924** |

---

*See accompanying notes to unaudited condensed consolidated financial statements.*

------

**FALCON'S BEYOND GLOBAL, INC. AND SUBSIDIARIES NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)**

*(in thousands of U.S. dollars, unless otherwise stated)*

**1.** **Description of business and basis of presentation**

***Merger with FAST II***

Falcon's Beyond Global, Inc., a Delaware corporation ("Pubco", "FBG", or the "Company"), entered into an Amended and Restated Agreement and Plan of Merger, dated as of September 1, 2023 (the "Merger Agreement"), by and among Pubco, FAST Acquisition Corp. II, a Delaware corporation ("FAST II"), Falcon's Beyond Global, LLC, a Delaware limited liability company ("Falcon's Opco"), and Palm Merger Sub, LLC, a Delaware limited liability company and a wholly-owned subsidiary of Pubco ("Merger Sub").

On October 5, 2023 FAST II merged with and into Pubco (the "SPAC Merger"), with Pubco surviving as the sole owner of Merger Sub, followed by a contribution by Pubco of all of its cash (except for cash required to pay certain transaction expenses) to Merger Sub to effectuate the "UP-C" structure; and on October 6, 2023 Merger Sub merged with and into Falcon's Opco (the "Acquisition Merger," and collectively with the SPAC Merger, the "Business Combination"), with Falcon's Opco as the surviving entity of such merger. Following the consummation of the transactions contemplated by the Merger Agreement (the "Closing"), the direct interests in Falcon's Opco were held by Pubco and certain holders of the limited liability company units of Falcon's Opco outstanding as of immediately prior to the Business Combination.

FAST II and Falcon's Opco's transaction costs related to the Business Combination of $6.3 million and $12.2 million, respectively, are not yet settled at June 30, 2025. Negotiations regarding the terms of the costs yet to be settled are still ongoing and may change materially from the amounts accrued.

***Nature of Operations***

The Company operates at the intersection of content, technology, and experiences. We aim to engage, inspire and entertain people through our creativity and innovation, and to connect people with brands, with each other, and with themselves through the combination of digital and physical experiences. At the core of our business is brand creation and optimization, facilitated by our multi-disciplinary creative teams. The Company has three business divisions, which are conducted through four operating segments. Our three business lines feed into each other to accelerate our growth strategy: (i) Falcon's Creative Group, LLC ("FCG") creates master plans, designs attractions and experiential entertainment, and produces content, interactives and software; (ii) Falcon's Beyond Destinations develops a diverse range of entertainment experiences using both owned and third-party licensed intellectual property, consisting of Producciones de Parques, S.L. ("PDP"), and Destinations Operations, which develops a diverse range of entertainment experiences using both Company owned and third party licensed intellectual property, spanning location-based entertainment, dining, and retail; and (iii) Falcon's Beyond Brands brings brands and intellectual property to life through animation, movies, licensing and merchandising, gaming, as well as ride and technology sales.

***Basis of presentation***

The unaudited condensed consolidated financial statements include the accounts of the Company and its majority-owned subsidiaries for which it exercises control. Long-term investments in affiliated companies in which the Company exercises significant influence, but which it does not control, are accounted for using the equity method. The Company does not have any significant variable interest entities or special purpose entities whose financial results are not included in the unaudited condensed consolidated financial statements.

The financial statements of the Company's operating foreign subsidiaries are measured using the local currency as the functional currency. Assets and liabilities are translated at exchange rates as of the balance sheet date. Revenues and expenses are translated at average monthly exchange rates prevailing during the period. Resulting translation adjustments are included in Accumulated other comprehensive income (loss).

The accompanying condensed consolidated financial statements of the Company are unaudited. In the opinion of management, all adjustments necessary for a fair statement of results of operations, cash flows, and financial position have been made. Except as otherwise disclosed, all such adjustments are of a normal recurring nature. Interim results are not necessarily indicative of results for a full year. The year-end consolidated balance sheet data was derived from audited financial statements but does not include all disclosures required by generally accepted accounting principles in the United States of America ("U.S. GAAP").

The unaudited condensed consolidated financial statements and notes are presented in accordance with the accrual basis of accounting in accordance with U.S. GAAP, with the rules and regulations of the Securities and Exchange Commission ("SEC") and do not contain certain information included in the Company's Annual Report on Form 10-K filed with the SEC on April 3, 2025.

------

Therefore, these interim condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto contained in the Company's Annual Report.

***Principles of Consolidation***

The non-controlling interest represents the membership interest in Falcon's Opco held by holders other than the Company.

The results of operations attributable to the non-controlling interest are included in the Company's unaudited condensed consolidated statements of operations and comprehensive income, and the non-controlling interest is reported as a separate component of equity.

The Company consolidates the assets, liabilities, and operating results of Falcon's Opco and its wholly owned subsidiaries. All intercompany balances and transactions have been eliminated in the consolidation.

***Liquidity***

The Company has been engaged in expanding its physical operations through its equity method investments, developing new product offerings, raising capital and recruiting personnel. As a result, the Company has incurred a loss from operations of $7.7 million for the six months ended June 30, 2025 and has negative cash flows from operating activities of $7.0 million for the six months ended June 30, 2025. The Company performed an evaluation of its ability to continue as a going concern through at least twelve months from the date of the issuance of these unaudited condensed consolidated financial statements under Accounting Standards Codification ("ASC") 205-40, *Disclosures of Uncertainties about an Entity's Ability to Continue as a Going Concern*.

The Company's development plans, and investments have been funded by a combination of debt and committed equity contributions from its stockholders and third parties, and from the sale of non-core assets by our equity method investments. The Company is reliant upon its stockholders and third parties to obtain additional financing through debt or equity raises to fund its working capital needs, contractual commitments, and expansion plans. The Company's cash and cash equivalents as of June 30, 2025 were $26.1 million. As of June 30, 2025 and December 31, 2024, the Company has accrued material amounts of expenses in relation to its external advisors, accountants and legal costs in relation to the its Form S-4 and other filings. As of June 30, 2025, the Company has a working capital deficiency of $27.4 million including $8.5 million debt that matured on May 16, 2025 and debt coming due of $0.4 million.

The Company has committed to fund its share of additional investment in its equity investment, Karnival TP-AQ Holdings Limited ("Karnival"), for the purpose of constructing the Vquarium Entertainment Centers in the People's Republic of China. See Note 12 – Commitments and contingencies.

The Company does not currently have sufficient cash or liquidity to pay liabilities that are owed or are maturing at this time and to fund ongoing operations. There can be no assurance that the additional debt or equity raises, if completed, in combination with remaining commitments that are available on existing credit facilities, will provide the necessary funding for the next twelve months from the date these unaudited condensed consolidated financial statements will be issued. As a result, substantial doubt exists as to the Company's ability to continue as a going concern for the twelve-month period following the issuance of these unaudited condensed consolidated financial statements. The accompanying unaudited condensed consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classifications of liabilities that may result from the possible inability of the Company to continue as a going concern.

**2.** **Summary of significant accounting policies** 

***Concentration of credit risk***

Financial instruments which potentially subject the Company to concentrations of credit risk consist primarily of Cash and cash equivalents and Accounts receivable. The Company places its Cash and cash equivalents with financial institutions of high credit quality. At times, such amounts exceed federally insured limits. Management believes that no significant concentration of credit risk exists with respect to these cash balances because of its assessment of the creditworthiness and financial viability of the respective financial institutions.

The Company provides credit to its customers located both inside and outside the United States in its normal course of business. Receivables are presented net of an allowance for credit losses based on the Company's assessment of the collectability of customer accounts. The Company maintains an allowance that provides for an adequate reserve to cover estimated losses on receivables as well as contract assets. The Company determines the adequacy of the allowance by estimating the probability of loss based on the Company's historical credit loss experience and taking into consideration current market conditions and supportable forecasts that affect the collectability of the reported amount. The Company regularly evaluates receivable and contract asset balances considering factors such as the customer's creditworthiness, historical payment experience and the age of the outstanding balance. Changes to expected credit losses during the period are included in Credit loss expense in the Company's unaudited condensed consolidated statements of operations

------

and comprehensive income. After concluding that a reserved accounts receivable is no longer collectible, the Company reduces both the gross receivable and the allowance for credit losses.

The Falcon's Creative Group segment had two customers with revenue greater than 10% of its total revenue. FCG had revenue from Qiddiya Investment Company ("QIC") of $7.7 million and $13.6 million for the three and six months ended June 30, 2025, respectively. The second customer had revenue of $4.5 million and $4.7 million for the three and six months ended June 30, 2025, respectively.

The Company had two customers with revenue greater than 10% of total revenue. FBG had revenue from FCG of $1.6 million (64% of total revenue) and $1.7 million (94% of total revenue) for the three months ended June 30, 2025 and 2024, respectively. FCG had revenue of $3.2 million (76% of total revenue) and $3.2 million (97% of total revenue) for the six months ended June 30, 2025 and 2024, respectively. Accounts receivable balances from FCG totaled $0.5 million (38% of total Accounts receivable) and $1.4 million (83% of total Accounts receivable) as of June 30, 2025 and December 31, 2024, respectively.

The second customer had revenue of $0.5 million (20% of total revenue) and $0.5 million (12% of total revenue) for the three and six months ended June 30, 2025. Accounts receivable balances from the second customer totaled $0.4 million (32% of total Accounts receivable) and $0 as of June 30, 2025 and December 31, 2024, respectively.

***Leases***

The Company evaluates leases at the commencement of the lease to determine the classification as an operating or finance lease. A right-of-use ("ROU") asset and corresponding lease liability are recorded at lease commencement. Operating lease liabilities are recognized based on the present value of minimum lease payments over the remaining expected lease term. Lease expenses related to operating leases are recognized on a straight-line basis as a component of Selling, general and administrative expense in the consolidated statements of operations and comprehensive income.

***Recoverability of other long-lived assets***

The Company's other long-lived assets consist primarily of property and equipment and lease ROU assets located in the United States of America. The Company evaluates long-lived assets for impairment whenever events or changes in circumstances indicate the carrying value of such assets may not be recoverable. For property and equipment and lease ROU assets, the Company compares the estimated undiscounted cash flows generated by the asset or asset group to the current carrying value of the asset. If the undiscounted cash flows are less than the carrying value of the asset, then the asset is written down to fair value.

***Revenue recognition***

*Attraction maintenance services*

The Company's Falcon Beyond Brands segment provides attraction maintenance services to its customers on a time and material basis. The Company recognizes revenue related to these services using the right to invoice practical expedient.

***Transaction (credit) expenses***

The Company recognized a credit of $3.5 million for the six months ended June 30, 2025 as a result of a reduction in accrued transaction expenses due to a negotiated settlement with the service provider. The Company also recognized $1.7 million in transaction expenses for the six months ended June 30, 2025 related to a proposed underwritten offering of the Company's Class A common stock during the first quarter in 2025 that was not completed.

***Business Combinations***

The Company utilizes the acquisition method of accounting under ASC 805, *Business Combinations* ("ASC 805"), for all transactions and events in which it obtains control over one or more other businesses (even if less than 100% ownership is acquired), to recognize the fair value of all assets and liabilities assumed and to establish the acquisition date fair value as of the measurement date.

While the Company uses its best estimates and assumptions as part of the purchase price allocation process to accurately value assets acquired and liabilities assumed as of the acquisition date, the estimates and assumptions are inherently uncertain and subject to refinement. As a result, during the measurement period, which may be up to one year from the acquisition date, the Company records adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill or bargain purchase to the extent we identify adjustments to the preliminary fair values. For changes in the valuation of intangible assets between the preliminary and final purchase price allocation, the related amortization is adjusted in the period it occurs. Subsequent to the measurement period, any adjustment to assets acquired or liabilities assumed is included in operating results in the period in which the adjustment is determined.

------

Transaction expenses that are incurred in connection with a business combination, other than costs associated with the issuance of debt or equity securities, are expensed as incurred.

Contingent consideration is classified as a liability or as equity on the basis of the definitions of a financial liability and an equity instrument; contingent consideration payable in cash is classified as a liability. The Company recognizes the fair value of any contingent consideration that is transferred to the seller in a business combination on the date at which control of the acquiree is obtained. Contingent consideration payments related to acquisitions are measured at fair value each reporting period using Level 3 unobservable inputs (as defined in the Fair value measurement policy included in the Company's Annual Report on Form 10-K filed with the SEC on April 3, 2025). When reported, any changes in the fair value of these contingent consideration payments are included in contingent earnout expense on the consolidated statements of operations and comprehensive income.

***Reclassifications***

Certain prior year amounts in these unaudited condensed consolidated financial statements have been reclassified to conform to the presentation for the three and six months ended June 30, 2024 and as of the year ended December 31, 2024.

***Recently issued accounting standards***

On November 27, 2023, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") 2023-07, "Improvements to Reportable Segment Disclosures." This ASU requires additional reportable segment disclosures, primarily through enhanced disclosures about significant segment expenses. In addition, the ASU enhances interim disclosure requirements effectively making the current annual requirements a requirement for interim reporting. This ASU is effective for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024. The Company adopted this ASU as of December 31, 2024, the previously reported segment disclosures have been recast to reflect the new presentation under ASU 2023-07 guidance.

In March 2024, the FASB issued ASU 2024-02, "Codification Improvements-Amendments to Remove References to the Concepts Statements". The amendments in this Update affect a variety of Topics in the Codification. The amendments apply to all reporting entities within the scope of the affected accounting guidance. This update contains amendments to the Codification that remove references to various Concepts Statements. In most instances, the references are extraneous and not required to understand or apply the guidance. In other instances, the references were used in prior statements to provide guidance in certain topical areas. This ASU is effective for public business entities for fiscal years beginning after December 15, 2024. The Company adopted this ASU as of March 31, 2025 and had no material impact to the condensed consolidated financial statements.

*Recently issued accounting standards not yet adopted as of June 30, 2025*

On December 14, 2023, the FASB issued Accounting Standards Update 2023-09, "Improvements to Income Tax Disclosures (ASU 2023-09)," which is primarily applicable to public companies and requires a significant expansion of the granularity of the income tax rate reconciliation as well as an expansion of other income tax disclosures. ASU 2023-09 requires a company to disclose specific income tax categories within the rate reconciliation table and provide additional information for reconciling items that meet a quantitative threshold (if the effect of those reconciling items is equal to or greater than 5 percent of the amount computed by multiplying pretax income (or loss) by the applicable statutory income tax rate. There are also additional disclosures related to income taxes paid disaggregated by jurisdictions, and to income taxes paid. The ASU is effective for annual periods beginning after December 15, 2024 and for interim periods in fiscal years beginning after December 15, 2025. The guidance will be applied on a prospective basis with the option to apply the standard retrospectively. Early adoption is permitted. The Company is currently evaluating the impact of adopting this standard on its income tax disclosures.

In November 2024, the FASB issued ASU No. 2024-03, "Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40)". The amendments in this Update require a public business entity to provide disaggregated disclosures, in the notes to the financial statements, of certain categories of expenses that are included in expense line items on the face of the income statement. Relevant expense categories include, but are not limited to, employee compensation, selling expenses, intangible asset amortization, depreciation, and purchases of inventory. The guidance is effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027, is applied prospectively and may be applied retrospectively. The Company is evaluating the impact of ASU 2024-03.

**3.** **Business Combination**

On May 9, 2025, the Company purchased certain tangible assets and portfolio of intellectual property, including patented technologies, proprietary engineering and manufacturing processes, from Oceaneering Entertainment Systems ("OES"), a division of Oceaneering International Inc. ("OII") for $1.6 million cash consideration, the ("OES Acquisition"). The acquisition is part of the Falcon's Beyond

------

Brands segment and was completed to expand our attractions services business. The Company also assumed the lease for a 106,000+ square-foot facility to be utilized by the Falcon's Beyond Brands division for research, development, manufacturing, and integration of attraction sales and services. The Company had an option to acquire vehicle inventory and lifting assets on or before July 23, 2025, for an additional $7.5 million ("the Option"), or pay $0.5 million additional consideration for the May 9th acquisition, if the Company chose not to exercise the option. The Company did not exercise the Option and accrued additional consideration of $0.5 million. In February 2025, the Company hired a team of 29 employees that had previously worked for OES. Employees were hired under customary terms and conditions for newly hired employees and no benefits or obligations from OES were paid or assumed associated with these employees.

The OES Acquisition was accounted for as a business combination under ASC 805, which requires that purchase consideration, assets acquired and liabilities assumed be measured at their fair values as of the acquisition date. The fair value of the property and equipment was determined using a combination of the cost and market approaches. For the fair values, we used market rent, market growth rate and discount rate, as relevant, that market participants would consider when estimating fair values. The estimation of the property and equipment fair value considered the cost, replacement cost, ages, condition, expected useful life, and the intended use for each asset. The allocation of purchase price considerations is preliminary, and is subject to revision as more detailed analyses are completed and additional information about the fair value of assets acquired and liabilities assumed becomes available.

The total purchase price was allocated to the individual assets acquired and liabilities assumed based on their relative fair values. The total purchase price was allocated as follows:

---

| | |
|:---|:---|
| **Assets acquired** |  |
| &nbsp;&nbsp;Favorable lease | $980 |
| &nbsp;&nbsp;Property and equipment | 1020 |
| &nbsp;&nbsp;Prepaid rent and lease deposit | 132 |
| **Total assets acquired** | $**2132** |
| **Purchase consideration** |  |
| &nbsp;&nbsp;Cash paid at closing | 1632 |
| &nbsp;&nbsp;Consideration payable | 500 |
| **Total purchase consideration** | $**2132** |

---

The Company recognized $0.8 million in revenues and $1.5 million in net loss, respectively, attributable to OES for three and six months ended June 30, 2025. The Company did not incur transaction costs related to the OES Acquisition.

The following table presents the Company's unaudited pro forma revenue and net income:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **June 30,<br>2025** | **June 30,<br>2024** |
| Revenue | $2549 | $3495 | $4257 | $6708 |
| Net Income | 25092 | 8723 | 16940 | 123443 |

---

The unaudited combined pro forma revenue and earnings were prepared as if the OES acquisition had occurred on January 1, 2024. The pro forma information was compiled from pre-acquisition financial information and includes pro forma adjustments for depreciation expense.

The pro forma financial information is for informational purposes only and does not purport to present what the Company's results would actually have been had the transaction actually occurred on the dates presented or to project the combined company's results of operations or financial position for any future period.

------

**4.** **Revenue**

Disaggregated components of revenue consisted of:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **June 30,<br>2025** | **June 30,<br>2024** |
| **Services transferred over time:** |  |  |  |  |
| Shared services | $1601 | $1697 | $3223 | $3215 |
| Destinations operations | 146 | 101 | 146 | 99 |
| Attraction sales and services | 802 |  | 888 |  |
|  | $**2549** | $**1798** | $**4257** | $**3314** |

---

Accounts receivable, net consisted of:

---

| | | |
|:---|:---|:---|
|  | **As of** | **As of** |
|  | **June 30,<br>2025** | **December 31,<br>2024** |
| Related party | $617 | $1713 |
| Third party | 740 | 3 |
|  | $**1357** | $**1716** |

---

*Geographic information*

Revenues based on the geographic location of the Company's customer contracts consisted of:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **June 30,<br>2025** | **June 30,<br>2024** |
| USA | $2397 | $1697 | $4105 | $3215 |
| Spain | 146 | 101 | 146 | 99 |
| United Arab Emirates | 6 |  | 6 |  |
|  | $**2549** | $**1798** | $**4257** | $**3314** |

---

**5.** **Investments and advances to equity method investments**

The Company accounts for its investments in unconsolidated joint ventures using the equity method of accounting. The Company's joint ventures are as follows:

i)*Falcon's Creative Group*

QIC Delaware, Inc., a Delaware corporation and an affiliate of QIC, holds 25% of FCG's equity interest in the form of preferred units (the "Strategic Investment"), and the Company, holds the remaining 75% of the equity interest in the form of common units. FCG's amended and restated limited liability company agreement ("LLCA") includes QIC as a member and provides QIC with certain consent, priority and preemptive rights.

QIC is entitled to redeem its preferred units on the earlier of (a) the five-year anniversary of the Strategic Investment or (b) any date on which a majority of key persons cease to be employed by FCG. The LLCA contains contractual provisions regarding the distribution of FCG's income or loss. Pursuant to these provisions, QIC is entitled to a redemption amount of the initial $30.0 million investment plus a 9% annual compounding preferred return. QIC does not absorb losses from FCG that would cause its investment to drop below this redemption amount, and any losses not absorbed by QIC are fully allocated to the Company.

The Company and FCG are part of an intercompany service agreement ("Intercompany Services Agreement") and a license agreement.

ii)*PDP*

PDP is an unconsolidated joint venture with Meliá Hotels International, S.A. ("Meliá Group") for the development and operation of hotel resorts and theme parks. The Company has 50% voting rights and shares 50% of profits and losses in this joint venture. PDP

------

operates one hotel resort and theme park located in Mallorca, Spain. PDP operated a hotel located at Tenerife in the Canary Islands until the sale on May 30, 2025. PDP sold all the shares of Tertian XXI, S.L., ("Tertian") a wholly-owned subsidiary of PDP, which owned the real estate assets comprising the resort hotel at Tenerife, the ("Tenerife Sale").

The Company received $27.0 million in a cash dividend distribution from PDP as a result of the transaction. PDP recognized a pre tax gain on sale of $59.5 million. The Company recognized its 50% share of the gain of $29.8 million in Share of gain from equity method investments included in the unaudited condensed consolidated statements of operations and comprehensive income. All summarized balance sheets and statements of operations below are presented with discontinued operations for Tertian on a retroactive basis.

*Partial Impairment of Investment in PDP*

The Tenerife sale represents a significant change in circumstances that could impact the fair value of the Company's remaining investment in PDP. Accordingly, the Company performed an impairment evaluation of its equity method investment in PDP to determine whether the remaining carrying amount of the investment exceeds its fair value.

The Company evaluated its remaining equity investment in PDP for impairment as of June 30, 2025 and determined that it was other-than-temporarily impaired. The Company estimated the fair value of its investment in PDP using the direct capitalization method of the income approach. The Company used the property's estimated net operating income, yearly growth rate, capital expenditure reserves and a capitalization rate as the primary significant unobservable inputs (Level 3). The estimated fair value is based upon assumptions that Management believes are reasonable, and the impact of variations in these estimates or the underlying assumptions could be material. The fair value of the Company's investment in PDP was determined to be $27.1 million. As of June 30, 2025, the Company recognized an other-than-temporary impairment charge of $5.3 million, which is recorded in Share of gain from equity method investments in the consolidated statement of operations and comprehensive income.

iii)*Karnival*

The Company has a 50% interest in Karnival, an unconsolidated joint venture with Raging Power Limited, a subsidiary of New World Development Company Limited ("Raging Power"). The purpose of the joint venture is to hold ownership interests in entities developing and operating amusement centers located in the People's Republic of China. The first location is currently under development in Hong Kong. The Company has concluded that Karnival is a VIE, that the Company does not have the power to direct the activities that most significantly impact the economic performance of Karnival, as such decisions are taken by the unanimous consent of the representatives of the joint venture partners. The Company, therefore, does not consolidate Karnival and accounts for the investment as an equity method investment. The Company and its joint venture partners are committed to funding non-interest-bearing advances of $9.0 million (HKD 69.7 million) each, over a three-year period. As of June 30, 2025, the Company had funded $6.6 million (HKD 51 million). These advances are repayable to the joint venture partners based on a percentage of gross revenues from operations commencing from the first year of operations. The advances provided to Karnival are accounted for as investments and classified within Investments and advances to unconsolidated joint ventures equity method investments. There are no other liquidity arrangements, guarantees or other financial commitments between the Company and Karnival. Therefore, the Company's maximum risk of financial loss is the investment balance and remaining unfunded capital commitment of $2.4 million (HKD 18.7 million) as of June 30, 2025.

iv)*Sierra Parima*

Sierra Parima was an equity method investment with Meliá Group focused on the development and operation of hotel resorts and theme parks. The Company had 50% voting rights and shares 50% of profits and losses in this joint venture. The Sierra Parima Katmandu Park closed in March 2024 following financial, operational, and infrastructure challenges. As of December 31, 2023, the equity investment was deemed to be other-than-temporarily impaired. On May 30, 2025, the investment was sold for nominal consideration and no gain or loss on the sale was recognized.

------

Investments and advances to equity method investments consisted of:

---

| | | |
|:---|:---|:---|
|  | **As of** | **As of** |
|  | **June 30,<br>2025** | **December 31,<br>2024** |
| FCG | $21145 | $25028 |
| PDP | 27142 | 24400 |
| Karnival | 7186 | 7132 |
|  | $**55473** | $**56560** |

---

Share of income (loss) from equity method investments consisted of:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **June 30,<br>2025** | **June 30,<br>2024** |
| FCG | $688 | $988 | $(3883) | $1521 |
| PDP | 25138 | 656 | 25612 | 1190 |
| Karnival | 20 | 76 | 54 | 163 |
|  | $**25846** | $**1720** | $**21783** | $**2874** |

---

Share of income (loss) from FCG consisted of:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **June 30,<br>2025** | **June 30,<br>2024** |
| Share of FCG net income (loss) | $2282 | $2480 | $(695) | $4283 |
| Preferred unit dividend accretion | (768) | (666) | (1537) | (1110) |
| Basis difference amortization | (826) | (826) | (1651) | (1652) |
|  | $**688** | $**988** | $**(3883)** | $**1521** |

---

Share of income (loss) from PDP consisted of:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **June 30,<br>2025** | **June 30,<br>2024** |
| Share of PDP net income (loss)-continuing operations | $410 | $(42) | $6 | $(672) |
| Share of PDP net income-discontinued operations | 30060 | 698 | 30938 | 1862 |
| Impairment of PDP | (5332) |  | (5332) |  |
|  | $**25138** | $**656** | $**25612** | $**1190** |

---

------

Summarized balance sheet information for the Company's equity method investments consisted of:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **As of** | **As of** | **As of** | **As of** | **As of** | **As of** |
|  | **June 30, 2025** | **June 30, 2025** | **June 30, 2025** | **December 31, 2024** | **December 31, 2024** | **December 31, 2024** |
|  | **FCG** | **PDP** | **Karnival** | **FCG** | **PDP** | **Karnival** |
| &nbsp;&nbsp;Current assets-continuing operations | $26993 | $25676 | $13284 | $30094 | $3659 | $11862 |
| &nbsp;&nbsp;Current assets-discontinued operations |  |  |  |  | 9611 |  |
| &nbsp;&nbsp;Non-current assets-continuing operations | 27787 | 51893 | 4792 | 28502 | 46008 | 4843 |
| &nbsp;&nbsp;Non-current assets-discontinued operations |  |  |  |  | 33084 |  |
| &nbsp;&nbsp;Current liabilities-continuing operations | 14253 | 7640 | 16814 | 17444 | 6840 | 15539 |
| &nbsp;&nbsp;Current liabilities-discontinued operations |  |  |  |  | 7880 |  |
| &nbsp;&nbsp;Non-current liabilities-continuing operations | 6146 | 5088 |  | 6076 | 11210 |  |
| &nbsp;&nbsp;Non-current liabilities-discontinued operations |  |  |  |  | 17633 |  |

---

The Company has certain related parties in common with its joint ventures, however, not all related parties of its joint ventures are related parties of the Company. Related party balances of FCG and PDP consisted of:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **As of** | **As of** | **As of** | **As of** |
|  | **June 30, 2025** | **June 30, 2025** | **December 31, 2024** | **December 31, 2024** |
|  | **FCG** | **PDP** | **FCG** | **PDP** |
| Assets-continuing operations | $24396 | $9 | $28608 | $784 |
| Assets-discontinued operations |  |  |  | 87 |
| Liabilities-continuing operations | 1344 | 495 | 2293 | 1131 |
| Liabilities-discontinued operations |  |  |  | 1349 |

---

Assets comprise primarily of accounts receivable, contract assets and other current assets. Liabilities comprise primarily of accounts payable and accrued expenses and other current liabilities and contract liabilities.

Statements of operations for the Company's equity method investments consisted of:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Three months ended** | **Three months ended** | **Three months ended** | **Three months ended** |
|  | **June 30, 2025** | **June 30, 2025** | **June 30, 2025** | **June 30, 2024** | **June 30, 2024** | **June 30, 2024** |
|  | **FCG** | **PDP** | **Karnival** | **FCG** | **PDP** | **Karnival** |
| &nbsp;&nbsp;Total revenues-continuing operations | $12319 | $6485 | $**—** | $15720 | $5871 | $**—** |
| &nbsp;&nbsp;Income from operations-continuing operations | 2434 | 1847 | **—** | 2278 | 352 |  |
| &nbsp;&nbsp;Net income (loss)-continuing operations | 2282 | 819 | 40 | 2480 | (84) | 150 |
| &nbsp;&nbsp;Net income-discontinued operations |  | 60120 |  |  | 1398 |  |

---

------

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Six months ended** | **Six months ended** | **Six months ended** | **Six months ended** | **Six months ended** | **Six months ended** |
|  | **June 30, 2025** | **June 30, 2025** | **June 30, 2025** | **June 30, 2024** | **June 30, 2024** | **June 30, 2024** |
|  | **FCG** | **PDP** | **Karnival** | **FCG** | **PDP** | **Karnival** |
| &nbsp;&nbsp;Total revenues-continuing operations | $18590 | $6582 | $**—** | $30647 | $6150 | $**—** |
| &nbsp;&nbsp;(Loss) income from operations-continuing operations | (390) | 899 | **—** | 3857 | (852) | **—** |
| &nbsp;&nbsp;Net (loss) income-continuing operations | (695) | 12 | 108 | 4283 | (1344) | 328 |
| &nbsp;&nbsp;Net income-discontinued operations |  | 61786 |  |  | 3612 |  |

---

Related party activity for FCG and PDP consisted of:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Three months ended** | **Three months ended** |
|  | **June 30, 2025** | **June 30, 2025** | **June 30, 2024** | **June 30, 2024** |
|  | **FCG** | **PDP** | **FCG** | **PDP** |
| Total revenues-continuing operations | $7741 | $30 | $15542 | $12 |
| Total expenses-continuing operations | 3647 | 624 | 1749 | 497 |
| Total expenses-discontinued operations |  | 520 |  | 537 |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Six months ended** | **Six months ended** | **Six months ended** | **Six months ended** |
|  | **June 30, 2025** | **June 30, 2025** | **June 30, 2024** | **June 30, 2024** |
|  | **FCG** | **PDP** | **FCG** | **PDP** |
| Total revenues-continuing operations | $13805 | $36 | $30298 | $32 |
| Total revenues-discontinued operations |  |  |  | 1 |
| Total expenses-continuing operations | 1827 | 735 | 1831 | 573 |
| Total expenses-discontinued operations |  | 1412 |  | 1453 |

---

**6.** **Leases**

During May 2025, the Company assumed a warehouse lease as part of the OES Acquisition with a term through 2029.

The Company recorded $0.1 million in lease expense for the three and six months ended June 30, 2025, included in Selling, general and administrative expense in the unaudited condensed consolidated statements of operations and comprehensive income.

Operating lease supplemental cash flow information is as follows:

---

| | |
|:---|:---|
|  | **Six months ended<br>June 30, 2025** |
| Operating cash outflows for amounts included in the measurement of operating lease liabilities: | $104 |
| Right-of-use assets obtained in exchange for operating lease liabilities: | 2608 |

---

The Company determined that the discount rate implied in the lease was determinable and was closely aligned with the lessors third party borrowing rate based on the payment terms of the lease which was designed for the lease payments to cover the property owners financing and related costs.

The weighted-average remaining lease terms and discount rates are as follows:

---

| | |
|:---|:---|
|  | **As of<br>June 30,<br>2025** |
| Weighted-average remaining lease term in years | 4.5 |
| Weighted-average discount rate | 13% |

---

------

Operating lease liabilities annual maturities are as follows:

---

| | |
|:---|:---|
|  | **As of<br>June 30,<br>2025** |
| For the period July 1 to December 31, 2025 | $201 |
| 2026 | 460 |
| 2027 | 549 |
| 2028 | 652 |
| 2029 | 699 |
| Total future lease commitments | $**2561** |
| Less imputed interest | (863) |
| Present value of lease liabilities | $**1698** |

---

**7.** **Accrued expenses and other current liabilities**

Accrued expenses and other current liabilities consisted of:

---

| | | |
|:---|:---|:---|
|  | **As of** | **As of** |
|  | **June 30,<br>2025** | **December 31,<br>2024** |
| Audit and professional fees | $18635 | $20696 |
| Excise tax payable on FAST II stock redemptions | 2363 | 2211 |
| Accrued payroll and related expenses | 2628 | 1461 |
| Accrued interest | 2291 | 1117 |
| Demand note payable | 50 | 50 |
| Acquisition consideration payable | 500 |  |
| Other | 458 | 335 |
|  | $**26925** | $**25870** |

---

**8.** **Long-term debt and borrowing arrangements**

Indebtedness consisted of:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **As of** | **As of** | **As of** | **As of** |
|  | **June 30, 2025** | **June 30, 2025** | **December 31, 2024** | **December 31, 2024** |
|  | **Amount** | **Interest<br>Rate** | **Amount** | **Interest<br>Rate** |
| &nbsp;&nbsp;$14.77 Term Loan – related party | $14765 | 8.00% | $14765 | 8.00% |
| &nbsp;&nbsp;$15 million revolving credit arrangement-related party | 14042 | 7.31% | 14140 | 4.09% |
| &nbsp;&nbsp;$7.22 million term loan – related party | 7221 | 11.75% | 7221 | 9.34% |
| &nbsp;&nbsp;€7 million term loan | 2950 | 4.58% | 3299 | 5.66% |
| &nbsp;&nbsp;$1.25 million term loan | 1250 | 11.75% | 1250 | 9.35% |
| &nbsp;&nbsp;€1.5 million term loan | 376 | 1.70% | 532 | 1.70% |
|  | **40604** |  | **41207** |  |
| &nbsp;&nbsp;Less: Current portion of long-term debt and short term debt | (10427) |  | (10230) |  |
|  | $**30177** |  | $**30977** |  |

---

The Company's debt is carried at amortized cost. Fair values are estimated based on quoted market prices for similar instruments.

The estimated fair value of the €7 million term loan, the $14.77 million term loan and the $15 million revolving credit arrangement as of June 30, 2025 was $2.8 million, $12 million and $11.1 million, respectively. The Company considers its debt to be Level 2 in the fair value hierarchy.

------

The estimated fair value of the €7 million term loan, the $14.77 million term loan and the $15 million revolving credit arrangement as of December 31, 2024 was $3.1 million, $12.0 million, and $11.4 million, respectively. The Company considers its debt to be Level 2 in the fair value hierarchy.

As of June 30, 2025, the remaining commitment available under the Company's related party revolving credit arrangements was as follows:

---

| | |
|:---|:---|
|  | **Available<br>Capacity** |
| $15 million revolving credit arrangement (due September 30, 2034) | $958 |

---

***$15 million revolving credit arrangement***

The Company has a revolving credit arrangement with Infinite Acquisitions Partners LLC ("Infinite Acquisitions") for $15.0 million. The arrangement matures on September 30, 2034 and has a variable interest rate of the three-month Secured Overnight Financing Rate on the first day of the applicable quarter plus 2.75%.

***€1.5 million term loan***

In April 2020, the Company entered into a six-year €1.5 million Institute of Official Credit (ICO) term loan with a Spanish bank, with a fixed interest rate of 1.70% and maturity date in April 2026. The loan was interest only for the first twelve months, thereafter principal and interest is payable monthly in arrears.

***€7 million term loan***

In March 2019, the Company entered into an eight-year €7 million term loan with a Spanish bank, with a variable interest rate at six-month Euribor plus 2.00%. The loan was interest only for the first eighteen months, thereafter principal and interest was payable monthly in arrears. The loan is collateralized by the Company's investment in PDP and matures in April 2027.

***$1.25 million term loan***

Falcon's Opco has a one-year $1.25 million term loan with FAST Sponsor II, LLC ("FAST II Sponsor"). The loan bears a fixed interest rate at 11.75% per annum. Interest and principal payments were due May 16, 2025. The loan also required an additional payment of $0.5 million if the loan is not paid off by the due date. As of June 30, 2025, we have accrued interest and the additional $0.5 million commitment in interest expense included in the unaudited condensed consolidated statements of operations and comprehensive income. See Note 12 – Commitments and contingencies.

***$7.22 million term loan***

Falcon's Opco has a one-year $7.22 million term loan with FAST II Sponsor for $6.3 million and with Katmandu Ventures, LLC ("Katmandu Ventures") for $0.9 million. The loan bears a fixed interest rate at 11.75% per annum. Interest and principal payments were due May 16, 2025. As of June 30, 2025, we have accrued interest in interest expense included in the unaudited condensed consolidated statements of operations and comprehensive income. See Note 12 – Commitments and contingencies.

***$14.77 million term loan***

The Company has a ten-year $14.77 million term loan with Infinite Acquisitions. The loan matures on September 30, 2034 and bears a fixed interest rate at 8.00% per annum. Payments are interest only through September 2029, thereafter, principal and interest is payable quarterly in arrears.

**9.** **Related party transactions**

***Accounts Receivable*** 

The Company has a receivable from PDP for $0.1 million and $0.3 million as of June 30, 2025 and December 31, 2024.

***Accounts Payable*** 

The Company reimburses certain audit and professional fees on behalf of PDP and Sierra Parima. There were $0 and $1.4 million unreimbursed audit and professional fees as of June 30, 2025 and December 31, 2024 related to PDP and Sierra Parima. The Company

------

incurred expenses related to reimbursable audit and professional fees of $0 for the $0.2 million for the three and six months ended June 30, 2024, respectively.

***Related party debt***

The Company has various long-term debt instruments with Infinite Acquisitions. These loans had $0.7 million and $0.5 million accrued interest as of June 30, 2025, and December 31, 2024, respectively. Loans with Katmandu Ventures, LLC had accrued interest of $0.2 million and $0.1 million as of June 30, 2025 and December 31, 2024, respectively. Accrued interest is included within Accrued expenses and other current liabilities on the unaudited condensed consolidated balance sheets.

***Services provided to equity method investments***

FCG has been contracted for various design, master planning, attraction design, hardware sales and commercial services for themed entertainment offerings by the Company's equity method investments. Destinations Operations recognizes management and incentive fees from the Company's equity method investments.

***Intercompany Services Agreement between FCG and the Company*** 

There was a $0 and $0.7 million accounts receivable balance outstanding as of June 30, 2025 and December 31, 2024 related to the Intercompany Services Agreement.

The Company recognizes related party revenue for corporate shared service support provided to FCG and PDP. Total related party revenues from services provided to our equity method investments were $1.7 million and $1.8 million for the three months ended June 30, 2025 and 2024, respectively. Of the total related party revenues from services provided to our equity method investments, the Company recognized $1.6 million and $1.7 million revenue related to services provided to FCG for the three months ended June 30, 2025 and 2024, respectively.

Total related party revenues from services provided to our equity method investments were $3.4 million and $3.3 million for the six months ended June 30, 2025 and 2024, respectively. Of the total related party revenues from services provided to our equity method investments, the Company recognized $3.2 million revenue related to services provided to FCG for the six months ended June 30, 2025 and 2024.

FCG also provides marketing, research and development, and other services to FBG. The Company owes FCG $0.4 million and $0.2 million related to these services as of June 30, 2025, and December 31, 2024, respectively. The Company and FCG have also incurred reimbursable costs on behalf of each other. The Company had $0.3 million and $0.7 million in accounts receivable from FCG related to reimbursable costs as of June 30, 2025 and December 31, 2024, respectively.

***Subscription agreement with Infinite Acquisitions*** 

Infinite Acquisitions irrevocably committed to invest $12.8 million in the Company. As of June 30, 2025, Infinite Acquisitions has not met its commitment.

**10.** **Income taxes**

The tax provisions for the three and six months ended June 30, 2025, and 2024 were computed using the estimated effective tax rates applicable to the taxable jurisdictions for the full year. The Company's tax rate is subject to management's quarterly review and revision, as necessary. The Company's effective tax rate was 0% for the three and six months ended June 30, 2025. The Company paid no income taxes for the three and six months ended June 30, 2025. The Company paid less than $0.1 million in income taxes for the three and six months ended June 30, 2024.

The Company records a provision or benefit for income taxes on pre-tax income or loss based on its estimated effective tax rate for the year. Given the Company's uncertainty regarding future taxable income, the Company maintains a full valuation allowance on its deferred tax assets.

On July 4, 2025, the One Big Beautiful Bill Act was signed into law in the U.S., which contains a broad range of tax reform provisions affecting businesses. We are evaluating the full effects of the legislation on our estimated annual effective tax rate and cash tax position, but we expect that the legislation will likely not have a material impact on our financial statements. As the legislation was signed into law after the close of our second quarter, any impacts are not included in our unaudited condensed consolidated financial statements for the six months ended June 30, 2025.

------

**11.** **Tax Receivable Agreement**

On October 6, 2023, the partners of Falcon's Opco at the time of the Acquisition Merger ("Exchange TRA Holders"), along with the Company (collectively the "TRA Holders") entered into a Tax Receivable Agreement ("TRA Agreement") with Falcon's Opco that provides for the payment by Falcon's Opco to the TRA Holders of 85% of the amount of tax benefits, if any, that it realizes, or in some circumstances, is deemed to realize, as a result of (i) future redemptions funded by Falcon's Opco or exchanges, or deemed exchanges in certain circumstances, of common units of Falcon's Opco for the Company's Class A common stock, par value $0.0001 per share ("Class A Common Stock") or cash, and (ii) certain additional tax benefits attributable to payments made under the Tax Receivable Agreement (the "TRA Payment"). On October 24, 2024, the Company and Exchange TRA Holders entered into an Amendment to the Tax Receivable Agreement to clarify the rights of a TRA Holder that transfers units but does not assign the transferee its rights under the TRA Agreement with respect to such transferred units.

**12.** **Commitments and contingencies**

***Litigation*** — The Company is named from time to time as a party to lawsuits and other types of legal proceedings and claims in the normal course of business. The Company accrues for contingencies when it believes that a loss is probable and that it can reasonably estimate the amount of any such loss. As previously disclosed in the Company's Annual Report, on March 27, 2024, a lawsuit was filed against the Company by Guggenheim Securities, LLC ("Guggenheim") in which Guggenheim alleges that the Company owes certain fees and expenses of $11.1 million for services allegedly performed by Guggenheim in connection with the Business Combination consummated on October 6, 2023 (the "Guggenheim Complaint"). The Company has denied all liability in response to the Guggenheim Complaint. In addition, the Company has now filed counterclaims against Guggenheim for fraud, breach of contract, breach of fiduciary duty, and equitable recession. Guggenheim has denied all liability as to those amended counterclaims. On June 30, 2025, Guggenheim filed a Notice of Issue and Certificate of Readiness for trial, but discovery has not been concluded and Falcon's moved to strike it. Solely as part of the Company's accounting approach to transaction expenses related to the Business Combination, prior to the Company's receipt of the Guggenheim Complaint, the Company accrued $11.1 million as of June 30, 2025 and December 31, 2024, within Accrued expenses and other current liabilities on the unaudited condensed consolidated balance sheets, with respect to the alleged amended engagement agreement with Guggenheim. The Company intends to vigorously defend itself against the claims alleged in the Guggenheim Complaint and contest the amounts Guggenheim asserts are owed, and to pursue damages based on the Company's amended counterclaims.

On July 29, 2025, the Company received a Summons to answer a Motion for Summary Judgment in Lieu of Complaint filed in the Supreme Court of the State of New York, New York County (the "Motion") from FAST Sponsor II LLC ("FAST") in which FAST alleges that the Company owes FAST payment for principal, interest, and penalties of $9.1 million for two separate loans relating to the Company's deSPAC transaction that closed in October, 2023. The Company has until October 6, 2025, to move, answer or otherwise respond to the Motion. The Company intends to vigorously defend itself against the claims alleged in the Motion.

***Indemnification*** — In the ordinary course of business, the Company enters into certain agreements that provide for indemnification by the Company of varying scope and terms to customers, vendors, directors, officers, employees, and other parties with respect to certain matters. Indemnification includes losses from breach of such agreements, services provided by the Company, or third-party intellectual property infringement claims. These indemnities may survive termination of the underlying agreement and the maximum potential amount of future indemnification payments, in some circumstances, are not subject to a cap. As of June 30, 2025, and December 31, 2024, there were no known events or circumstances that have resulted in a material indemnification liability.

***Commitments*** — The Company has entered into a commitment with The Hershey Licensing Company ("Hershey") to develop venues themed with Hershey's licensed trademarks and intellectual property in at least four locations by 2028. For each location, the Company is required to pay a one-time $0.3 million development fee and an on-going royalty fee of 6% of gross sales starting in the year 2025. The development fee is due no later than 12 months prior to the scheduled opening of the respective locations. Under the agreement, the royalty is at minimum $0.3 million for the year 2025 and 85% of the previous year's actual royalty paid for 2026 onward. As of June 30, 2025, the Company paid the $0.3 million development fee and accrued $0.2 million in minimum royalty fees for one location.

As of February 24, 2023, the Company has entered into a commitment with KIDS Licensing LLC ("KIDS") to develop venues themed with KIDS's licensed trademarks and intellectual property. The Company is required to pay a minimum royalty fee of $0.1 million per year for the years 2024 through 2032.

------

As of June 30, 2025, the Company has unfunded commitments to its unconsolidated joint venture Karnival of $2.4 million (HKD 18.7 million).

**13.** **Segment information** 

The Company has four reportable operating segments, Falcon's Creative Group, PDP, Destinations Operations and Falcon's Beyond Brands. The Company's Chief Operating Decision Makers ("CODM") is its Executive Chairman and Chief Executive Officer, who reviews financial information for purposes of making operating decisions, assessing financial performance, and allocating resources. Operating segments are organized based on product lines and, for our location-based entertainment, by geography. The CODM assesses the segments' performance by using each segments' income (loss) from operations, these results are used predominantly in the budgeting and forecasting process. The CODM considers segment results when making decisions about the allocation of operating and capital resources. Segment income (loss) from operations include costs directly attributable to the segment including project design and build expenses, selling, general and administrative expenses, research and development expenses, and the share of gain from equity method investments, excluding gain from Tenerife Sale. Unallocated corporate expenses which include accounting, audit, and professional services fees that support external reporting activities, are presented as a reconciling item between total segment income (loss) from operations and the Company's unaudited condensed consolidated financial statement results.

FCG provides master planning, media, interactive and audio production, project management, experiential technology and attraction hardware development services and attraction hardware sales on a work-for-hire model. For the purpose of assessing financial performance and making resource allocation decisions, the CODM reviews full FCG results as if FCG was consolidated, instead of only the share of FCG's equity method gain (loss). To reconcile total segment revenue to the Company's total consolidated revenue, FCG's segment revenue is eliminated. To reconcile Segment income (loss) from operations to the Company's consolidated net income before taxes, FCG's Segment income (loss) from operations is eliminated and the Company's share of FCG's equity method gain (loss) is added. Prior quarter segment results for FCG have been recast to show FCG segment results on a comparable basis, as if it had been consolidated by the Company for the entire quarter.

PDP develops, owns and operates hotels, theme parks and retail, dining and entertainment venues. Destinations Operations provides development and management services for themed entertainment to PDP and new development opportunities, including our investment in Karnival. The Company collectively refers to the Destinations Operations and PDP as Falcon's Beyond Destinations.

Falcon's Beyond Brands is utilized for the development and commercialization of Company owned and third-party intellectual property through consumer products and media.

The accounting policies of the segments are the same as those described in the summary of significant accounting policies.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Three months ended June 30, 2025** | **Three months ended June 30, 2025** | **Three months ended June 30, 2025** | **Three months ended June 30, 2025** | **Three months ended June 30, 2025** |
|  | **Falcon's** | **Falcon's Beyond Destinations** | **Falcon's Beyond Destinations** | **Falcon's** |  |
|  | **Creative <br>Group** | **Destinations Operations** | **PDP** | **Beyond <br>Brands** | **Segment Total** |
| &nbsp;&nbsp;&nbsp;Revenue - external customers | $12319 | $146 | $— | $802 | $13267 |
| &nbsp;&nbsp;&nbsp;**Reconciliation of revenue** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Revenue corporate unallocated |  |  |  |  | 1601 |
| &nbsp;&nbsp;&nbsp;Revenue FCG |  |  |  |  | (12319) |
| &nbsp;&nbsp;&nbsp;**Total consolidated revenue** |  |  |  |  | 2549 |
| &nbsp;&nbsp;&nbsp;Project design and build expense | (7376) |  |  | (431) |  |
| &nbsp;&nbsp;&nbsp;Selling, general and administrative | (2166) | (333) |  | (2105) |  |
| &nbsp;&nbsp;&nbsp;Research and development expense | (2) | (88) |  |  |  |
| &nbsp;&nbsp;&nbsp;Share of gain from equity method investments, excluding gain on Tenerife Sale and impairment of PDP |  | 20 | 714 |  |  |
| &nbsp;&nbsp;&nbsp;Segment income (loss) from operations | $**2775** | $**(255)** | $**714** | $**(1734)** | $**1500** |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Three months ended June 30, 2024** | **Three months ended June 30, 2024** | **Three months ended June 30, 2024** | **Three months ended June 30, 2024** | **Three months ended June 30, 2024** |
|  | **Falcon's** | **Falcon's Beyond Destinations** | **Falcon's Beyond Destinations** | **Falcon's** |  |
|  | **Creative <br>Group** | **Destinations Operations** | **PDP** | **Beyond <br>Brands** | **Segment Total** |
| &nbsp;&nbsp;&nbsp;Revenue - external customers | $15720 | $101 | $— | $— | $15821 |
| &nbsp;&nbsp;&nbsp;**Reconciliation of revenue** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Revenue corporate unallocated |  |  |  |  | 1697 |
| &nbsp;&nbsp;&nbsp;Revenue FCG |  |  |  |  | (15720) |
| &nbsp;&nbsp;&nbsp;**Total consolidated revenue** |  |  |  |  | **1798** |
| &nbsp;&nbsp;&nbsp;Project design and build expense | (10209) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Selling, general and administrative | (2862) | (506) |  | (794) |  |
| &nbsp;&nbsp;&nbsp;Research and development expense |  | (10) |  |  |  |
| &nbsp;&nbsp;&nbsp;Share of gain from equity method investments |  | 76 | 656 |  |  |
| &nbsp;&nbsp;&nbsp;Segment income (loss) from operations | $**2649** | $**(339)** | $**656** | $**(794)** | $**2172** |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Six months ended June 30, 2025** | **Six months ended June 30, 2025** | **Six months ended June 30, 2025** | **Six months ended June 30, 2025** | **Six months ended June 30, 2025** |
|  | **Falcon's** | **Falcon's Beyond Destinations** | **Falcon's Beyond Destinations** | **Falcon's** |  |
|  | **Creative <br>Group** | **Destinations Operations** | **PDP** | **Beyond <br>Brands** | **Segment Total** |
| &nbsp;&nbsp;&nbsp;Revenue - external customers | $18590 | $146 | $— | $888 | $19624 |
| &nbsp;&nbsp;&nbsp;**Reconciliation of revenue** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Revenue corporate unallocated |  |  |  |  | 3223 |
| &nbsp;&nbsp;&nbsp;Revenue FCG |  |  |  |  | (18590) |
| &nbsp;&nbsp;&nbsp;**Total consolidated revenue** |  |  |  |  | 4257 |
| &nbsp;&nbsp;&nbsp;Project design and build expense | (12770) |  |  | (537) |  |
| &nbsp;&nbsp;&nbsp;Selling, general and administrative | (5534) | (614) |  | (3511) |  |
| &nbsp;&nbsp;&nbsp;Research and development expense | (2) | (206) |  |  |  |
| &nbsp;&nbsp;&nbsp;Share of gain from equity method investments, excluding gain on Tenerife Sale and impairment of PDP |  | 54 | 1188 |  |  |
| &nbsp;&nbsp;&nbsp;Segment income (loss) from operations | $**284** | $**(620)** | $**1188** | $**(3160)** | $**(2308)** |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Six months ended June 30, 2024** | **Six months ended June 30, 2024** | **Six months ended June 30, 2024** | **Six months ended June 30, 2024** | **Six months ended June 30, 2024** |
|  | **Falcon's** | **Falcon's Beyond Destinations** | **Falcon's Beyond Destinations** | **Falcon's** |  |
|  | **Creative <br>Group** | **Destinations Operations** | **PDP** | **Beyond <br>Brands** | **Segment Total** |
| &nbsp;&nbsp;&nbsp;Revenue - external customers | $30647 | $99 | $— | $— | $30746 |
| &nbsp;&nbsp;&nbsp;**Reconciliation of revenue** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Revenue corporate unallocated |  |  |  |  | 3215 |
| &nbsp;&nbsp;&nbsp;Revenue FCG |  |  |  |  | (30647) |
| &nbsp;&nbsp;&nbsp;**Total consolidated revenue** |  |  |  |  | **3314** |
| &nbsp;&nbsp;&nbsp;Project design and build expense | (19748) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Selling, general and administrative | (6343) | (989) |  | (1457) |  |
| &nbsp;&nbsp;&nbsp;Research and development expense |  | (26) |  |  |  |
| &nbsp;&nbsp;&nbsp;Share of gain from equity method investments |  | 163 | 1190 |  |  |
| &nbsp;&nbsp;&nbsp;Segment income (loss) from operations | $**4556** | $**(753)** | $**1190** | $**(1457)** | $**3536** |

---

------

A reconciliation of segment income (loss) from operations to net income before taxes is as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **June 30,<br>2025** | **June 30,<br>2024** |
| Segment income (loss) from operations | $1500 | $2172 | $(2308) | $3536 |
| &nbsp;&nbsp;&nbsp;&nbsp;Unallocated corporate overhead | (2599) | (2311) | (5586) | (6440) |
| &nbsp;&nbsp;&nbsp;&nbsp;Elimination FCG segment income from operations | (2775) | (2649) | (284) | (4556) |
| &nbsp;&nbsp;&nbsp;&nbsp;Share of gain (loss) from FCG | 688 | 988 | (3883) | 1521 |
| &nbsp;&nbsp;&nbsp;&nbsp;Transaction credit (expenses) | 3299 |  | 1778 | (7) |
| &nbsp;&nbsp;&nbsp;&nbsp;Credit loss expense |  |  |  | (12) |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization expense | (40) | (2) | (44) | (3) |
| &nbsp;&nbsp;&nbsp;&nbsp;Share of equity method investee's gain on Tenerife Sale | 29755 |  | 29755 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Impairment of PDP | (5332) |  | (5332) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | (841) | (438) | (2174) | (707) |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest income | 2 | 3 | 5 | 6 |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of warrant liabilities |  | (2599) | 2886 | (2391) |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of earnout liabilities |  | 13006 |  | 131621 |
| &nbsp;&nbsp;&nbsp;&nbsp;Foreign exchange transaction gain (loss) | 1455 | (142) | 2207 | (517) |
| **Net income before taxes** | $**25112** | $**8028** | $**17020** | $**122051** |

---

Identifiable assets and capital expenditures are comprised of:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Total Assets** | **Total Assets** | **Capital Expenditures** | **Capital Expenditures** |
|  | **As of** | **As of** | **Six months ended** | **Six months ended** |
|  | **June 30, 2025** | **December 31, 2024** | **June 30, 2025** | **June 30, 2024** |
| Falcon's Creative Group | $21146 | $25028 | $139 | $10903 |
| Destinations Operations | 32976 | 7480 |  |  |
| PDP | 27142 | 24400 |  |  |
| Falcons Beyond Brands | 5993 | 251 | 92 |  |
| Unallocated corporate assets and intersegment eliminations | 1950 | 4072 | (139) | (10898) |
|  | $89207 | $61231 | $92 | $5 |

---

**14.** **Fair value measurement**

Assets and liabilities measured at fair value on a recurring basis are comprised of:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
|  | **Level 1** | **Level 2** | **Level 3** | **Total** |
| **Liabilities:** |  |  |  |  |
| Warrant liabilities | $4711 |  |  | $4711 |
|  | $**4711** | $**—** | $**—** | $**4711** |

---

The warrant liability fair value is based on quoted market prices in active markets, and therefore is classified within Level 1 of the fair value hierarchy. See "Note 16 - Stock warrants".

There were no transfers between Level 1 and Level 2, nor into and out of Level 3, during the period presented.

**15.** **Equity and net income per share**

*Authorized Capitalization* 

The total amount of the Company's authorized capital stock consists of (a) 650,000,000 shares of Common Stock, par value $0.0001 per share consisting of (i) 500,000,000 shares of Class A Common Stock, (ii) 150,000,000 shares of Class B Common Stock, and (b) 30,000,000 shares of preferred stock, par value $0.0001 per share.

*Common Stock* 

The rights of the holders of Class A Common Stock and Class B Common Stock have various terms, as follows:

------

Each holder of common stock is entitled to one vote for each share of common stock held of record by such holder on all matters on which stockholders generally are entitled to vote. Shares of Class B Common Stock carry the same voting rights as shares of Class A Common Stock but have no economic terms. Class B Common Stock is exchangeable, along with common units of Falcon's Opco, into Class A Common Stock.

*Preferred Stock* 

There are no outstanding shares of preferred stock as of June 30, 2025, or December 31, 2024.

On September 30, 2024, the Company's board of directors declared a stock dividend of 0.2 shares of Class A common stock per share of Class A common stock outstanding, paid on December 17, 2024, to stockholders of record as of December 10, 2024 (the "Stock Dividend"). Additionally, as a result of the Stock Dividend, holders of the Company's Class B common stock received a stock dividend of 0.2 shares of Class B common stock per share of Class B common stock outstanding, and the Falcon's Beyond Global, LLC common units that are issued and outstanding were adjusted to reflect the same economic equivalent of the Stock Dividend. Outstanding warrants, restricted stock units ("RSUs") and other equity awards were similarly adjusted in accordance with their terms. All references in the unaudited condensed consolidated financial statements to per share amounts, the number Class A and Class B shares issued and outstanding, outstanding warrants, RSUs, and other equity awards have been adjusted to reflect the Stock Dividend on a retroactive basis.

The weighted average shares of common stock outstanding used to determine the Company's Net loss income per share reflects the retroactive treatment of the Stock Dividend, in addition to the following:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** |
| &nbsp;&nbsp;***(amounts in thousands, except number of shares and amount per share)*** | **June 30,<br>2025** | **June 30,<br>2024** | **June 30,<br>2025** | **June 30,<br>2024** |
| &nbsp;&nbsp;**Numerator:** |  |  |  |  |
| &nbsp;&nbsp;Net income | $25112 | $8028 | $17020 | $122052 |
| &nbsp;&nbsp;Net income attributable to noncontrolling interests | 13668 | 6794 | 9253 | 103648 |
| &nbsp;&nbsp;**Net income available to Class A common stockholders** | **11444** | **1234** | **7767** | **18404** |
| &nbsp;&nbsp;Adjustment for dilutive warrants |  |  | (1327) |  |
| &nbsp;&nbsp;Adjustment for dilutive earnout units at Falcon's Beyond Global, LLC |  | (1174) |  | (5055) |
| &nbsp;&nbsp;**Dilutive net income attributable to Class A common stockholders** | $**11444** | $**60** | $**6440** | $**13349** |
| &nbsp;&nbsp;**Denominator:** |  |  |  |  |
| &nbsp;&nbsp;**Weighted average Class A common stock outstanding - basic** | **37523324** | **12010729** | **37423300** | **11418276** |
| &nbsp;&nbsp;Adjustment for dilutive RSUs | 2570 |  | 4334 |  |
| &nbsp;&nbsp;Adjustment for dilutive warrants |  |  | 93475 |  |
| &nbsp;&nbsp;Adjustment for dilutive Class A earnout shares |  | 69230 |  | 259615 |
| &nbsp;&nbsp;**Weighted average Class A common stock outstanding – diluted** | **37525894** | **12079960** | **37521109** | **11677891** |
| &nbsp;&nbsp;**Net income per Class A common share - basic:** | **0.30** | **0.10** | **0.21** | **1.61** |
| &nbsp;&nbsp;**Net income per Class A common share – diluted:** | **0.30** | **0.00** | **0.17** | **1.14** |

---

The Company applies the treasury stock method to the warrants and RSUs, the contingently issuable shares method to the Earnout shares, and the if-converted method for the Exchangeable noncontrolling interests, if dilutive. The following securities were not included in the computation because the effect would be anti-dilutive or issuance of such shares is contingent upon the satisfaction of certain conditions which were not satisfied by the end of the period:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **June 30,<br>2025** | **June 30,<br>2024** |
| Class A earnout shares | 1000000 | 1725000 | 1000000 | 1575000 |
| Class B earnout shares | 39000000 | 67275000 | 39000000 | 61425000 |
| Warrants to purchase common stock |  | 6238104 |  | 6238104 |
| RSUs | 929662 | 1159956 | 929662 | 1159956 |

---

------

**16.** **Stock warrants** 

Prior to January 14, 2025, the warrants were classified as a liability and measured at fair value, with changes in fair value included in the unaudited condensed consolidated statements of operations and comprehensive income. The warrant agreement was amended effective January 14, 2025. The amendment provides for the mandatory exchange of the warrants for shares of Class A Common Stock at an exchange ratio of 0.25 shares of Class A Common Stock per warrant, on October 6, 2028. The warrants will not be exercisable and the holders of the warrants will have no further rights except to receive shares of Class A Common Stock on October 6, 2028.

The remaining warrants meet the requirements for equity classification after the amendment. The Company adjusted the fair value of the warrants a final time on January 14, 2025, immediately prior to the amendment effective date. The total adjusted liability balance was reclassified into equity on January 14, 2025. After the reclassification to equity, the warrants do not require subsequent fair value measurement.

As of June 30, 2025, there are 5,177,089 warrants outstanding which will be exchanged for 1,294,272 shares of Class A Common Stock on October 6, 2028.

**17.** **Earnouts**

Prior to September 30, 2024, the earnout shares were classified as a liability and measured at fair value, with changes in fair value included in the unaudited condensed consolidated statements of operations and comprehensive income. On September 30, 2024, earnout participants agreed to forfeit all remaining earnout shares held in escrow, which were to be released and earned based on meeting EBITDA and revenue targets.

The forfeiture is treated as a modification of the original earnout agreement. The remaining earnout shares which are to be released and earned based on the Company's stock price meet the requirements for equity classification after the modification. The Company adjusted the fair value of the earnout shares a final time on September 30, 2024, immediately prior to the modification. The total adjusted liability balance, including the amount associated with the forfeited earnout shares, was reclassified into equity as of September 30, 2024. After the reclassification to equity, the earnout shares do not require subsequent fair value measurement.

**18.** **Share-Based Compensation**

The Company adopted a share-based compensation plan (the "Plan") under which each vested Restricted Stock Unit represents the right to receive one Class A Common Share. Under the Plan, RSUs with service-based conditions may be granted to directors, officers, employees, and non-employees. RSUs were granted to employees of both the Company and FCG. However, FCG fully reimburses FBG for the compensation cost associated with these grants. As such, expenses related to the RSUs granted to employees of FCG do not represent a purchase of services or contribution to FCG.

The RSUs do not provide the grantee with an option to choose settlement in cash or stock. The holder of the RSU shall not be, nor have any of the rights or privileges of, a shareholder of the Company, including, without limitation, voting rights and rights to dividends, in respect to the RSUs and any shares underlying the RSUs and deliverable under the Plan unless and until such shares shall have been issued by the Company and held of record by such holder. A summary of the Plan's RSUs award activity is as follows:

---

| | |
|:---|:---|
|  | **Restricted<br>Stock Units** |
| Nonvested at January 1, 2025 | 1077498 |
| Granted | 62000 |
| Forfeited | (115839) |
| Vested | (24150) |
| Nonvested shares outstanding at June 30, 2025 | **999509** |

---

------

The RSUs under the Plan generally vest over a six-month to five year period following the date of grant.

The RSUs granted under the Plan on February 7, 2025 vest one-third each year following the grant date.

The fair value of these RSUs is estimated based on the fair value of the Company's common stock on the date of grant using the closing price on the day of grant.

The Company recognized stock-based compensation expense of $0.3 million and $0.4 million for the three months ended June 30, 2025 and 2024, respectively, and $0.8 million and $0.7 million for the six months ended June 30, 2025 and 2024, respectively, which is included within Selling, general and administrative expenses in the unaudited condensed consolidated statements of operations and comprehensive income. The $0.2 million compensation cost for RSU's granted to FCG employees for the three months ended June 30, 2025 and 2024, and $0.4 million for the six months ended June 30, 2025 and 2024, are recognized as a reimbursement from FCG and do not impact the Company's unaudited condensed consolidated statements of operations and comprehensive income.

As of June 30, 2025 and December 31, 2024, stock-based compensation expense not yet recognized relating to nonvested awards was $8.0 million and $10.0 million, respectively, of which $2.9 million and $3.4 million relates to compensation cost for RSU's granted to FCG employees, respectively. Stock compensation expense recognized by FCG is reimbursed to FBG.

**19.** **Subsequent events**

The Company has evaluated subsequent events through August 14, 2025 and determined that there have been no events that have occurred that would require adjustments to our disclosures in the unaudited condensed consolidated financial statements except for the following:

On July 3, 2025, Melia returned a $0.5 million earnest money deposit for a potential land acquisition in Playa del Carmen, Mexico to the Company.

The Company repaid $3.5 million net pursuant to the revolving credit arrangement with Infinite Acquisitions.

------

**Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.** 

*The following discussion and analysis of financial condition and results of operations of the Company is provided to supplement the unaudited condensed consolidated financial statements and the accompanying notes of the Company as of and for the three and six months ended June 30, 2025, and 2024, included elsewhere in this Quarterly Report. We intend for this discussion to provide the reader with information to assist in understanding the Company's unaudited condensed consolidated financial statements and the accompanying notes, the changes in those financial statements and the accompanying notes from period to period along with the primary factors that accounted for those changes. Certain information contained in this management's discussion and analysis includes forward-looking statements that involve risks and uncertainties. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of many factors. Please see "Cautionary Note Regarding Forward-Looking Statements," in this Quarterly Report.*

**<u>Overview of Business</u>**

The Company operates at the intersection of three potential high-growth business opportunities: content, technology, and experiences. We create immersive entertainment experiences by designing theme parks, developing engaging content, and bringing brands to life through innovative storytelling and technology. We aim to engage, inspire, and entertain people through our creativity and innovation, and to connect people with brands, with each other, and with themselves through the combination of digital and physical experiences. At the core of our business is brand creation and optimization, facilitated by our multi-disciplinary creative teams. The Company has three business divisions, which are conducted through four operating segments.

Our business divisions complement each other as we pursue our growth strategy: (i) the Company's Falcon's Creative Group division ("FCG") creates master plans, designs attractions and experiential entertainment, and produces content, interactives and software; (ii) the Company's Falcon's Beyond Destinations division ("FBD"), consisting of Producciones de Parques, S.L., a joint venture between Falcon's and Meliá Hotels International, S.A. ("Meliá") ("PDP"), and Destinations Operations, develops a diverse range of entertainment experiences using both Falcon's owned and third party licensed intellectual property, spanning location-based entertainment, dining, and retail; and (iii) the Company's Falcon's Beyond Brands division ("FBB") endeavors to bring brands and intellectual property to life through ride and technology sales and service, animation, movies, licensing and merchandising, and gaming.

Our unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States ("U.S. GAAP"). All amounts are shown in thousands of U.S. dollars unless otherwise stated.

The following reflects our results of operations for the three and six months ended June 30, 2025 and 2024.

***Liquidity and Going Concern***

The Company has been engaged in expanding its operations through its equity method investments, developing new product offerings, raising capital and recruiting personnel. The Company has incurred a loss from operations, an accumulated deficit and negative cash flows from operating activities for the six months ended June 30, 2025. Accordingly, the Company performed an evaluation of its ability to continue as a going concern through at least twelve months from the date of the issuance of the interim unaudited condensed consolidated financial statements.

The Company's development plans, and investments have been funded by a combination of debt and committed equity contributions from its stockholders, and distributions from the sale of non-core assets from its equity method investments. The Company is reliant upon its stockholders, and third parties for obtaining additional financing through debt or equity raises, and from distributions from equity method investments, to fund its working capital needs, contractual commitments, and expansion plans. As of June 30, 2025, the Company has accrued material amounts of expenses in relation to its external advisors, accountants and legal costs in relation to the Business Combination. As of June 30, 2025, the Company has a working capital deficiency of $27.4 million including $8.5 million debt that matured on May 16, 2025 and debt coming due of $0.4 million.

The Company does not currently have sufficient cash or liquidity to pay liabilities that are owed or are maturing at this time and to fund ongoing operations. There can be no assurance that additional capital or financing raises, if completed, will provide the necessary funding for the next twelve months from the date of this Quarterly Report. This Quarterly Report does not reflect the possible future effects on the recoverability and classification of assets or the amounts and classifications of liabilities that may result from the possible inability of the Company to continue as a going concern.

------

**<u>Results of Operations</u>**

The following comparisons are historical results and are not indicative of future results, which could differ materially from the historical financial information presented.

The following table summarizes our results of operations for the following periods:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** |
| Revenue | $2549 | $1798 | $751 | $4257 | $3314 | $943 |
| Expenses: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Project design and build expense | 431 |  | 431 | 537 |  | 537 |
| &nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative expense | 6644 | 5308 | 1336 | 12940 | 12101 | 839 |
| &nbsp;&nbsp;&nbsp;&nbsp;Transaction (credit) expenses | (3299) |  | (3299) | (1778) | 7 | (1785) |
| &nbsp;&nbsp;&nbsp;&nbsp;Credit loss expense |  |  |  |  | 12 | (12) |
| &nbsp;&nbsp;&nbsp;&nbsp;Research and development | 83 | 10 | 73 | 201 | 26 | 175 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization expense | 40 | 2 | 38 | 44 | 3 | 41 |
| **Loss from operations** | **(1350)** | **(3522)** | **2172** | **(7687)** | **(8835)** | **1148** |
| &nbsp;&nbsp;&nbsp;&nbsp;Share of gain from equity method investments | 25846 | 1720 | 24126 | 21783 | 2874 | 18909 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | (841) | (438) | (403) | (2174) | (707) | (1467) |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest income | 2 | 3 | (1) | 5 | 6 | (1) |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of warrant liabilities |  | (2599) | 2599 | 2886 | (2391) | 5277 |
| &nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of earnout liabilities |  | 13006 | (13006) |  | 131621 | (131621) |
| &nbsp;&nbsp;&nbsp;&nbsp;Foreign exchange transaction gain (loss) | 1455 | (142) | 1597 | 2207 | (517) | 2724 |
| **Net income before taxes** | $**25112** | $**8028** | $**17084** | $**17020** | $**122051** | $**(105031)** |
| Income tax benefit |  |  |  |  | 1 | (1) |
| **Net income** | $**25112** | $**8028** | $**17084** | $**17020** | $**122052** | $**(105032)** |

---

*Revenue*

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** |
| **Services transferred over time:** |  |  |  |  |  |  |
| Shared services | $1601 | $1697 | $(96) | $3223 | $3215 | $8 |
| Destinations operations | 146 | 101 | 45 | 146 | 99 | 47 |
| Attraction sales and services | 802 |  | 802 | 888 |  | 888 |
|  | $**2549** | $**1798** | $**751** | $**4257** | $**3314** | $**943** |

---

Revenue increased for the three and six months ended June 30, 2025, compared to the same periods in 2024, primarily driven by new attractions contracts.

*Project design and build expense*

Project design and build expense increased for the three and six months ended June 30, 2025, compared to the same periods in 2024, primarily driven by new attractions sales and service contracts.

*Selling, general and administrative expense*

Selling, general and administrative expense increased for the three months ended June 30, 2025, compared to the same period in 2024, primarily driven by a $1.0 million increase in payroll, payroll taxes, and benefits to support the expansion of the attraction services business, a $0.8 million increase in office and administrative expenses and a $0.2 million increase in royalty expense primarily driven by the development of a location based entertainment experience. The increase was partially offset by a $0.7 million decrease in audit and professional services fees.

Selling, general and administrative expense increased for the six months ended June 30, 2025, compared to the same period in 2024, primarily driven by a $1.9 million increase in payroll, payroll taxes, and benefits for the expansion of the attraction services business, a $1.3 million increase in office and administrative expenses and a $0.2 million increase in royalty expense primarily driven by the

------

development of a location based entertainment experience. The decrease was partially offset by a $2.6 million decrease in audit and professional services fees.

*Transaction (credit) expenses* 

The Company recognized a transaction credit of $3.5 million for the six months ended June 30, 2025 as a result of a transaction expense settlement. The transaction credit was partially offset by $1.7 million transaction expenses for the six months ended June 30, 2025 related to a proposed underwritten offering of the Company's Class A common stock during the first quarter in 2025 that was not completed.

*Research and Development*

Research and development increased for the three and six months ended June 30, 2025, compared to the same periods in 2024, primarily driven by the development of a location based entertainment experience.

*Depreciation and amortization expense*

Depreciation and amortization expense increased for the three and six months ended June 30, 2025, compared to the same periods in 2024, primarily driven by the OES Acquisition. See "Note 3 - Acquisition" within Item 1 of this Quarterly Report.

*Share of gain from equity method investments*

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** |
| PDP | $25138 | $656 | $24482 | $25612 | $1190 | $24422 |
| Karnival | 20 | 76 | (56) | 54 | 163 | (109) |
| FCG | 688 | 988 | (300) | (3883) | 1521 | (5404) |
|  | $**25846** | $**1720** | $**24126** | $**21783** | $**2874** | $**18909** |

---

Share of gain from equity method investments increased for the three and six months ended June 30, 2025, compared to the same periods in 2024 was primarily driven by:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•**PDP**: Share of net income from PDP increased for the three and six months ended June 30, 2025, compared to the same periods in 2024. On May 30, 2025, PDP sold all the shares of Tertian XXI, S.L., ("Tertian") a wholly-owned subsidiary of PDP, which owned the real estate assets comprising the resort hotel at Tenerife, the ("Tenerife Sale"). The Company received $27.0 million in a cash dividend distribution from PDP as a result of the transaction. PDP recognized a pre tax gain on sale of $59.5 million. The Company recognized its 50% share of the gain of $29.8 million within the Share of gain from equity method investments.

The fair value of the Company's remaining investment in PDP, which operates one hotel resort and theme park located in Mallorca, Spain, was determined to be $27.1 million. As of June 30, 2025, the Company recognized an other-than-temporary impairment charge of $5.3 million, which is recorded in Share of gain from equity method investments.

See "Note 5 - Investments and advances to equity method investments" within Item 1 of this Quarterly Report. The Company recognized its 50% share of PDP's net income.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•**Karnival:** Share of net income from Karnival decreased for the three and six months ended June 30, 2025, compared to the same periods in 2024, primarily driven by a decrease in interest income.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•**FCG**: The Company recognizes 100% of net income (loss), 9% preferred return to QIC and amortization of the basis difference on deconsolidation of FCG. FCG's net income (loss) was impacted by adjustments for accretion of preference dividend and fees, and amortization of basis difference as follows:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** |
| Share of FCG net income (loss) | $2282 | $2480 | $(198) | $(695) | $4283 | $(4978) |
| Preferred unit dividend accretion | (768) | (666) | (102) | (1537) | (1110) | (427) |
| Basis difference amortization | (826) | (826) |  | (1651) | (1652) | 1 |
|  | $**688** | $**988** | $**(300)** | $**(3883)** | $**1521** | $**(5404)** |

---

------

*Interest expense*

Interest expense increased for the three and six months ended June 30, 2025, compared to the same periods in 2024, primarily driven by the increase in outstanding debt and interest rates on both short and long-term debt.

*Change in fair value of warrant liability*

Gain due to change in fair value of warrant liabilities increased for the six months ended June 30, 2025, compared to the same period in 2024, primarily driven by the decrease in the market value of the warrants through January 14, 2025. As of March 31, 2025, all warrants have been reclassified to equity and will not require subsequent fair value measurement. See Note 16 – Stock warrants in the Company's unaudited condensed consolidated financial statements.

*Change in fair value of earnout liability*

As of June 30, 2025, all EBITDA and revenue based earnout shares have been earned or forfeited. The remaining earnout shares based on Company stock price targets were reclassified to equity and do not require subsequent fair value measurement. As a result, there was no change in fair value of earnout liabilities incurred for the three and six months ended June 30, 2025.

Gain due to change in fair value of earnout liability was for the three and six months ended June 30, 2024, primarily driven by a decrease in the market price of the Company's stock between December 31, 2023 and June 30, 2024.

*Foreign exchange transaction gain (loss)*

Foreign exchange transaction gain increased for the three and six months ended June 30, 2025, compared to the same periods in 2024. The increase is primarily attributable to the unrealized foreign exchange gain on U.S. denominated related party debt with a Spanish subsidiary as the U.S. dollar weakened against the Euro during the three and six months ended June 30, 2025 and strengthened against the Euro during the three and six months ended June 30, 2024.

------

**Segment Reporting**

The following table presents selected information about our segments' results:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** |
| &nbsp;&nbsp;&nbsp;Revenues: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Falcon's Creative Group | $12319 | $15720 | $(3401) | $18590 | $30647 | $(12057) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Destinations Operations | 146 | 101 | 45 | 146 | 99 | 47 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Falcon's Beyond Brands | 802 |  | 802 | 888 |  | 888 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Falcon's Creative Group deconsolidation | (12319) | (15720) | 3401 | (18590) | (30647) | 12057 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Unallocated corporate revenue | 1601 | 1697 | (96) | 3223 | 3215 | 8 |
| &nbsp;&nbsp;&nbsp;**Total revenue** | **2549** | **1798** | **751** | **4257** | **3314** | **943** |
| &nbsp;&nbsp;&nbsp;Segment income (loss) from operations: |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Falcon's Creative Group | 2775 | 2649 | 126 | 284 | 4556 | (4272) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Destinations Operations | (255) | (339) | 84 | (620) | (753) | 133 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;PDP | 714 | 656 | 58 | 1188 | 1190 | (2) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Falcon's Beyond Brands | (1734) | (794) | (940) | (3160) | (1457) | (1703) |
| &nbsp;&nbsp;&nbsp;**Total segment income (loss) from operations** | **1500** | **2172** | **(672)** | **(2308)** | **3536** | **(5844)** |
| &nbsp;&nbsp;&nbsp;Unallocated corporate overhead | (2599) | (2311) | (288) | (5586) | (6440) | 854 |
| &nbsp;&nbsp;&nbsp;Elimination FCG segment income from operations | (2775) | (2649) | (126) | (284) | (4556) | 4272 |
| &nbsp;&nbsp;&nbsp;Share of income (loss) from FCG | 688 | 988 | (300) | (3883) | 1521 | (5404) |
| &nbsp;&nbsp;&nbsp;Transaction credit (expenses) | 3299 |  | 3299 | 1778 | (7) | 1785 |
| &nbsp;&nbsp;&nbsp;Credit loss expense |  |  |  |  | (12) | 12 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization expense | (40) | (2) | (38) | (44) | (3) | (41) |
| &nbsp;&nbsp;&nbsp;Share of equity method investee's gain on Tenerife Sale | 29755 |  | 29755 | 29755 |  | 29755 |
| &nbsp;&nbsp;&nbsp;Impairment of PDP | (5332) |  | (5332) | (5332) |  | (5332) |
| &nbsp;&nbsp;&nbsp;Interest expense | (841) | (438) | (403) | (2174) | (707) | (1467) |
| &nbsp;&nbsp;&nbsp;Interest income | 2 | 3 | (1) | 5 | 6 | (1) |
| &nbsp;&nbsp;&nbsp;Change in fair value of warrant liabilities |  | (2599) | 2599 | 2886 | (2391) | 5277 |
| &nbsp;&nbsp;&nbsp;Change in fair value of earnout liabilities |  | 13006 | (13006) |  | 131621 | (131621) |
| &nbsp;&nbsp;&nbsp;Foreign exchange transaction gain (loss) | 1455 | (142) | 1597 | 2207 | (517) | 2724 |
| &nbsp;&nbsp;&nbsp;**Net income before taxes** | $**25112** | $**8028** | $**17084** | $**17020** | $**122051** | $**(105031)** |
| &nbsp;&nbsp;&nbsp;Income tax benefit |  |  |  |  | 1 | (1) |
| &nbsp;&nbsp;&nbsp;**Net income** | $**25112** | $**8028** | $**17084** | $**17020** | $**122052** | $**(105032)** |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•FCG segment income decreased for the six months ended June 30, 2025, compared to the same periods in 2024, primarily as a result of a decrease in revenues and a decrease in margins on certain current long-term contracts. FCG's net income (loss) was adjusted for accretion of preference dividend and fees, and amortization of basis difference as follows:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** |
| Share of FCG net income (loss) | $2282 | $2480 | $(198) | $(695) | $4283 | $(4978) |
| Preferred unit dividend accretion | (768) | (666) | (102) | (1537) | (1110) | (427) |
| Basis difference amortization | (826) | (826) |  | (1651) | (1652) | 1 |
|  | $**688** | $**988** | $**(300)** | $**(3883)** | $**1521** | $**(5404)** |

---

------

FCG revenues decreased for the three and six months ended June 30, 2025, compared to the same periods in 2024, as a result of the timing of certain contract performance obligations.

As previously announced on January 18, 2024, FCG entered into a consultancy agreement with QIC to provide a Dragon Ball theme park over the course of approximately two years. Dragon Ball consultancy agreement revenue was $4.8 million and $11.5 million for the three months ended June 30, 2025 and 2024, respectively, and $9.5 million and $21.3 million for the six months ended June 30, 2025 and 2024, respectively.

FCG project design and build expense decreased for the three and six months ended June 30, 2025, compared to the same periods in 2024, primarily driven by the decrease in project revenues partially offset by a decline in project gross margins on certain design projects.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•Destinations Operations segment loss from operations decreased for the three and six months ended June 30, 2025, compared to the same periods in 2024, primarily driven by decreased shared services allocations.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•PDP's share segment income increased for the three and six months ended June 30, 2025, compared to the same periods in 2024, as a result of the Tenerife Sale partially offset by the impairment of PDP. See "Note 5 - Investments and advances to equity method investments" within Item 1 of this Quarterly Report.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•FBB segment loss from operations increased for the three and six months ended June 30, 2025 compared to the same periods in 2024, primarily driven by an increase in payroll and selling, general and administrative costs related costs to develop the Attraction systems business, partially offset by increases in revenue net of project design and build expenses, from new attractions service contracts.

Reportable segment measures of profit and loss are earnings before interest, foreign exchange gains and losses, unallocated corporate expenses, impairments and depreciation and amortization expense. Results of operating segments include costs directly attributable to the segment including project costs, payroll and payroll-related expenses and overhead directly related to the business segment operations. Unallocated corporate overhead costs include costs related to accounting, audit, and corporate legal expenses. Unallocated corporate overhead costs are presented as a reconciling item between total income (loss) from reportable segments and the Company's unaudited condensed consolidated financial results. For more information about our Segment Reporting, see Note 13 – Segment information in the Company's unaudited condensed consolidated financial statements.

**Non-GAAP Financial Measures**

We prepare our unaudited condensed consolidated financial statements in accordance with U.S. GAAP. In addition to disclosing financial results prepared in accordance with U.S. GAAP, we disclose information regarding Adjusted EBITDA which is a non-GAAP measure. We define Adjusted EBITDA as net income, determined in accordance with U.S. GAAP, for the period presented, before net interest and expense, income tax expense, depreciation and amortization, transaction (credit) expenses related to the business combination, credit loss expense related to the closure of the Sierra Parima Katmandu Park, share of equity method investee's gain on Tenerife Sale, impairment of PDP, 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 and eliminating the change in fair value of warrant and earnout liabilities, 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 U.S. GAAP. Some of these limitations are (i) it does not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments, (ii) it does not reflect changes in, or cash requirements for, our working capital needs, (iii) it does not reflect interest expense, or the cash requirements necessary to service interest or principal payments, on our debt, (iv) although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements, (v) it does not adjust for all non-cash income or expense items that are reflected in our statements of cash flows, and (vi) other companies in our industry may calculate these measures differently than we do, limiting their usefulness as comparative measures.

------

The following table sets forth reconciliations of net loss under U.S. GAAP to Adjusted EBITDA for the following periods:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** |
| &nbsp;&nbsp;&nbsp;**Net income** | $**25112** | $**8028** | $**17084** | $**17020** | $**122052** | $**(105032)** |
| &nbsp;&nbsp;&nbsp;Interest expense | 841 | 438 | 403 | 2174 | 707 | 1467 |
| &nbsp;&nbsp;&nbsp;Interest income | (2) | (3) | 1 | (5) | (6) | 1 |
| &nbsp;&nbsp;&nbsp;Income tax benefit |  |  |  |  | (1) | 1 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization expense | 40 | 2 | 38 | 44 | 3 | 41 |
| &nbsp;&nbsp;&nbsp;**EBITDA** | **25991** | **8465** | **17526** | **19233** | **122755** | **(103522)** |
| &nbsp;&nbsp;&nbsp;Transaction (credit) expenses | (3299) |  | (3299) | (1778) | 7 | (1785) |
| &nbsp;&nbsp;&nbsp;Credit loss expense related to the closure of the Sierra Parima Katmandu Park |  |  |  |  | 12 | (12) |
| &nbsp;&nbsp;&nbsp;Share of equity method investee's gain on Tenerife Sale | (29755) |  | (29755) | (29755) |  | (29755) |
| &nbsp;&nbsp;&nbsp;Impairment of PDP | 5332 |  | 5332 | 5332 |  | 5332 |
| &nbsp;&nbsp;&nbsp;Change in fair value of warrant liabilities |  | 2599 | (2599) | (2886) | 2391 | (5277) |
| &nbsp;&nbsp;&nbsp;Change in fair value of earnout liabilities |  | (13006) | 13006 |  | (131621) | 131621 |
| &nbsp;&nbsp;&nbsp;**Adjusted EBITDA** | $**(1731)** | $**(1942)** | $**211** | $**(9854)** | $**(6456)** | $**(3398)** |

---

Adjusted EBITDA loss decreased for the three months ended June 30, 2025, compared to the same period in 2024, primarily driven by an increase of $1.6 million in foreign exchange transaction gain, partially offset by a decrease of $0.3 million in the share of gain from equity method investments, and an increase of $1.1 million in losses from operations from the integration of the OES acquisition.

Adjusted EBITDA loss increased for the six months ended June 30, 2025, compared to the same period in 2024, primarily driven by a $0.6 million increase in losses from operations, a $5.5 million decrease in share of gain from equity method investments, partially offset by an increase of $2.7 million in foreign exchange transaction gain.

FCG prepares standalone consolidated financial statements in accordance with U.S. GAAP. In addition to disclosing FCG's standalone financial results prepared in accordance with U.S. GAAP, we disclose information regarding FCG's standalone Adjusted EBITDA which is a non-GAAP measure. FCG defines Adjusted EBITDA as net income, determined in accordance with U.S. GAAP, for the period presented, before net interest and expense, income tax expense and depreciation and amortization.

FCG believes that Adjusted EBITDA is useful to investors as it eliminates the non-cash depreciation and amortization expense that results from FCG's 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 FCG's standalone results as reported under U.S. GAAP. Some of these limitations are (i) it does not reflect FCG's cash expenditures, or future requirements for capital expenditures or contractual commitments, (ii) it does not reflect changes in, or cash requirements for, FCG's working capital needs, (iii) it does not reflect interest expense, or the cash requirements necessary to service interest or principal payments, on FCG's debt, (iv) although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements, (v) it does not adjust for all non-cash income or expense items that are reflected in FCG's statements of cash flows, and (vi) other companies in our industry may calculate these measures differently than FCG does, limiting their usefulness as comparative measures.

------

The following table sets forth reconciliations of net income (loss) for FCG under U.S. GAAP to Adjusted EBITDA for the following periods:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three months ended** | **Three months ended** | **Three months ended** | **Six months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** |
| **Net income (loss)** | $**2282** | $**2480** | $**(198)** | $**(695)** | $**4283** | $**(4978)** |
| Interest expense | 140 | 153 | (13) | 300 | 311 | (11) |
| Interest income | (1) | (25) | 24 | (3) | (31) | 28 |
| Income tax expense (benefit) | 2 | (212) | 214 | 14 | (225) | 239 |
| Depreciation and amortization expense | 341 | 357 | (16) | 673 | 687 | (14) |
| **EBITDA and Adjusted EBITDA** | $**2764** | $**2753** | $**11** | $**289** | $**5025** | $**(4736)** |

---

Adjusted EBITDA decreased for the six months ended June 30, 2025, compared to the same period in 2024, primarily driven by a decrease in revenues of $12.1 million; partially offset by a decrease in project design and build expenses of $7.0 million. As of June 30, 2025, the contracted pipeline for FCG was $47.2 million.

**<u>Liquidity and Capital Resources</u>**

***Sources and Uses of Liquidity***

Liquidity describes the ability of a company to generate sufficient cash flows to meet the cash requirements of its business operations. Our primary short-term cash requirements are to fund working capital, short-term debt, acquisitions, contractual obligations and other commitments. Our medium-term to long-term cash requirements are to service and repay debt and to invest in facilities, equipment, technologies, location-based entertainment, media production and research and development for growth initiatives. Our principal sources of liquidity are funds from borrowings, equity contributions from our existing investors, distributions from equity method investees and cash on hand.

As of June 30, 2025, our total indebtedness was approximately $40.6 million. We had approximately $26.1 million of cash and $1.0 million available for borrowing under our lines of credit.

We anticipate managing our operations to ensure that our existing cash on hand and unused capacity on our existing lines of credit, along with distributions from equity method investees, additional debt and equity capital raises, and reviewing our portfolio of assets to provide additional liquidity over the next twelve months to meet our short-term needs. Currently, we do not have sufficient cash from operations and unused capacity to meet the next twelve months of our operations.

For the six months ended June 30, 2025, we have operational losses, accumulated deficits and negative cash flows from operating activities that raise substantial doubt about our ability to continue as a going concern. As of June 30, 2025, we have $35.0 million of accrued expenses and other current liabilities and short term advances, which include $18.6 million of transaction and other related professional fees, $8.0 million short term advances, $2.4 million of excise tax payable on FAST II stock redemptions, $2.6 million of accrued payroll and related expenses, and approximately $3.4 million of other accrued expenses and current liabilities. The transaction expenses are actively being negotiated, and actual settlement may vary from the amounts recorded. Additionally, as of June 30, 2025, we have unfunded commitments to Karnival of $2.4 million (HKD 18.7 million), to be used for the purpose of constructing the Vquarium Entertainment Centers in Hong Kong.

Our capital requirements will depend on many factors, including the timing and extent of spending to support our research and development efforts, investments in technology, the expansion of sales and marketing activities, and market adoption of new and enhanced products and features. In addition, we expect to incur additional costs as a result of operating as a public company. We expect our capital expenditures and working capital requirements to increase materially in the near future. Our ability to generate cash in the future depends on our financial results which are subject to general economic, financial, competitive, legislative and regulatory factors that may be outside of our control. Our future access to, and the availability of credit on acceptable terms and conditions, is impacted by many factors, including capital market liquidity and overall economic conditions. In the event that additional financing is required from outside sources, we cannot be sure that any additional financing will be available to us on acceptable terms if at all. If we are unable to raise additional capital when desired, our business, operating results, and financial condition could be adversely affected. See the section of our Annual Report titled "*Risk Factors – We will require additional capital, which additional financing may result in restrictions on our operations or substantial dilution to our stockholders, to support the growth of our business, and this capital might not be available on acceptable terms, if at all*."

------

**Contractual and Other Obligations**

***Tax Receivable Agreement***

In connection with the Closing of the Business Combination, the Company entered into the Tax Receivable Agreement with Falcon's Opco, the TRA holder representative, certain members of Falcon's Opco (the "TRA Holders") and other persons from time-to-time party thereto. Pursuant to the Tax Receivable Agreement, among other things, the Company is required to pay to each TRA Holder 85% of certain tax benefits, if any, that it realizes (or in certain cases is deemed to realize) as a result of the increases in tax basis resulting from any exchange of new Falcon's Opco units for Class A Common Stock or cash in the future and certain other tax benefits arising from payments under the Tax Receivable Agreement. In certain cases, the Company's obligations under the Tax Receivable Agreement may accelerate and become due and payable, based on certain assumptions, upon a change in control and certain other termination events, as defined in the Tax Receivable Agreement. On October 24, 2024, the Company and Exchange TRA Holders entered into an Amendment to the Tax Receivable Agreement to clarify the rights of a TRA Holder that transfers units but does not assign the transferee its rights under the TRA Agreement with respect to such transferred units.

***Commitments***

*Partnership with Raging Power Limited*

Pursuant to the terms of our joint venture agreement with Raging Power, Falcon's and Raging Power are each required to provide funding to Karnival in the form of non-interest-bearing advances, which will be repaid based on a percentage of gross revenues from the operation of the themed virtual ocean adventure attraction we are developing at the new 11 SKIES complex adjacent to the Hong Kong Airport. Accordingly, the joint venture agreement provides that we receive 16.6% to 20.6% of gross revenue of such location. As of June 30, 2025, we have unfunded commitments to Karnival of $2.4 million (HKD 18.7 million).

***Transaction costs***

Pursuant to the Business Combination during the year ended December 31, 2023, the Company received net cash proceeds from the Business Combination totaling $0.9 million, net of $1.3 million of FAST II transaction costs and $1.6 million of Falcon's Opco transaction costs paid at Closing. FAST II and Falcon's Opco transaction costs related to the Business Combination of $6.3 million and $12.2 million, respectively, are not yet settled as of June 30, 2025, and the Company is actively negotiating to settle them over the next 24 months. These transaction costs are recorded in accrued expenses. Negotiations regarding the terms of the costs yet to be settled are still ongoing and may change materially from these amounts accrued.

The Company is named from time to time as a party to lawsuits and other types of legal proceedings and claims in the normal course of business. As previously disclosed in the Company's Annual Report, on March 27, 2024, a lawsuit was filed against the Company by Guggenheim Securities, LLC ("Guggenheim") in which Guggenheim alleges that the Company owes certain fees and expenses of $11.1 million for services allegedly performed by Guggenheim in connection with the Business Combination consummated on October 6, 2023 (the "Guggenheim Complaint"). The Company has denied all liability in response to the Guggenheim Complaint. In addition, the Company has now filed counterclaims against Guggenheim for fraud, breach of contract, breach of fiduciary duty, and equitable recession. Guggenheim has denied all liability as to those amended counterclaims. On June 30, 2025, Guggenheim filed a Notice of Issue and Certificate of Readiness for trial, but discovery has not been concluded and Falcon's moved to strike it. Solely as part of the Company's accounting approach to transaction expenses related to the Business Combination, prior to the Company's receipt of the Guggenheim Complaint, the Company accrued $11.1 million as of June 30, 2025 and December 31, 2024, with respect to the alleged amended engagement agreement with Guggenheim. The Company intends to vigorously defend itself against the claims alleged in the Guggenheim Complaint and contest the amounts Guggenheim asserts are owed, and to pursue damages based on the Company's amended counterclaims.

***Related Party Loans***

The Company has entered into various financing agreements with Infinite Acquisitions and Katmandu Ventures, LLC ("Katmandu Ventures"). As of June 30, 2025, we have aggregate outstanding balances of $28.8 million and $0.9 million under these financing agreements, respectively. The loan with Katmandu Ventures was due on May 16, 2025 and we are in negotiations to amend the loan.

For more information regarding our related party transactions, see Note 8 — Long-term debt and borrowing arrangements and Note 10 — Related party transactions in the Company's unaudited condensed consolidated financial statements.

------

**Cash Flows**

The following table summarizes our cash flows for the period presented:

---

| | | | |
|:---|:---|:---|:---|
|  | **Six months ended** | **Six months ended** | **Six months ended** |
|  | **June 30,<br>2025** | **June 30,<br>2024** | **Change<br>$** |
| Cash used in operating activities | $(6959) | $(6385) | $(574) |
| Cash provided by (used) in investing activities | 25233 | (5) | 25238 |
| Cash provided by financing activities | 6931 | 7397 | (466) |

---

***Cash Flows from Operating Activities***

Our cash flows used in operating activities are primarily driven by transaction, legal and professional fees associated with public company compliance costs and corporate overhead activities.

Cash used in operating activities increased for the six months ended June 30, 2025, compared to the same period in 2024, due to timing of payments.

***Cash Flows from Investing Activities***

Net cash provided by investing activities increased for the six months ended June 30, 2025, compared to the same period in 2024, primarily related to a $27.0 million dividend distribution from PDP, partially offset by $1.6 million cash paid for the OES Acquisition.

***Cash Flows from Financing Activities***

Net cash provided by financing activities decreased for the six months ended June 30, 2025, compared to the same period in 2024, primarily as a result of $6.5 million decrease in net proceeds from related party loans and $1.3 million decrease in net repayments on third party loans, partially offset by $8.0 million on short term advances.

**<u>Critical Accounting Estimates</u>**

The Company's critical accounting policies have not changed materially from those reported in the Company's Annual Report on Form 10-K filed with the SEC on April 3, 2025, except for the addition of the following:

***Business Combinations***

The Company utilizes the acquisition method of accounting under ASC 805, *Business Combinations* ("ASC 805"), for all transactions and events in which it obtains control over one or more other businesses (even if less than 100% ownership is acquired), to recognize the fair value of all assets and liabilities assumed and to establish the acquisition date fair value as of the measurement date.

While the Company uses its best estimates and assumptions as part of the purchase price allocation process to accurately value assets acquired and liabilities assumed as of the acquisition date, the estimates and assumptions are inherently uncertain and subject to refinement. As a result, during the measurement period, which may be up to one year from the acquisition date, the Company records adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill or bargain purchase to the extent we identify adjustments to the preliminary fair values. For changes in the valuation of intangible assets between the preliminary and final purchase price allocation, the related amortization is adjusted in the period it occurs. Subsequent to the measurement period, any adjustment to assets acquired or liabilities assumed is included in operating results in the period in which the adjustment is determined. Transaction expenses that are incurred in connection with a business combination, other than costs associated with the issuance of debt or equity securities, are expensed as incurred.

Contingent consideration is classified as a liability or as equity on the basis of the definitions of a financial liability and an equity instrument; contingent consideration payable in cash is classified as a liability. The Company recognizes the fair value of any contingent consideration that is transferred to the seller in a business combination on the date at which control of the acquiree is obtained. Contingent consideration payments related to acquisitions are measured at fair value each reporting period using Level 3 unobservable inputs (as defined in the Fair value measurement policy included in the Company's Annual Report on Form 10-K filed with the SEC on April 3, 2025). When reported, any changes in the fair value of these contingent consideration payments are included in contingent earnout expense on the consolidated statements of operations and comprehensive income.

------

***Partial impairment of Investment in PDP***

The Tenerife sale represents a significant change in circumstances that could impact the fair value of the Company's remaining investment in PDP. Accordingly, the Company performed an impairment evaluation of its equity method investment in PDP to determine whether the remaining carrying amount of the investment exceeds its fair value.

The Company evaluated its remaining equity investment in PDP for impairment as of June 30, 2025 and determined that it was other-than-temporarily impaired. The Company estimated the fair value of its investment in PDP using the direct capitalization method of the income approach. The Company used the property's estimated net operating income, yearly growth rate, capital expenditure reserves and a capitalization rate as the primary significant unobservable inputs (Level 3). The estimated fair value is based upon assumptions that Management believes are reasonable, and the impact of variations in these estimates or the underlying assumptions could be material. The fair value of the Company's investment in PDP was determined to be $27.1 million. As of June 30, 2025, the Company recognized an other-than-temporary impairment charge of $5.3 million, which is recorded in Share of gain from equity method investments in the consolidated statement of operations and comprehensive income.

**Item 3. Quantitative and Qualitative Disclosures About Market Risk.**

This item is not applicable as we are a smaller reporting company.

**Item 4. Controls and Procedures.**

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities and Exchange Act of 1934, as amended ("Exchange Act")) as of the end of the period covered by this Quarterly Report. Disclosure controls and procedures are designed to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosures. Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives and management necessarily applies its judgment in evaluating the cost benefit relationship of possible controls and procedures. Based on such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of June 30, 2025, our disclosure controls and procedures were not effective due to the identification of material weaknesses in our internal control over financial reporting.

*Previously Reported Material Weaknesses*

As previously disclosed in Part II Item 9A of our Annual Report on Form 10-K for the year ended December 31, 2023 and Part II Item 9A of our Annual Report on Form 10-K for the year ended December 31, 2024, in connection with the preparation and audit of the 2023 consolidated financial statements, management concluded that material weaknesses existed in the Company's internal control over financial reporting with respect to the Company's Risk Assessment, Control Activities, Monitoring, Control Environment and Information and Communication. These material weaknesses continue to exist as of June 30, 2025."

*Remediation Efforts*

We are in the process of implementing measures designed to improve our internal control over financial reporting and remediate the deficiencies that led to the material weaknesses discussed above. Our detailed remediation plans, which are currently in process, include the following actions:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•We have engaged a third-party consulting firm to accelerate our risk assessment based on the criteria established in the COSO framework and to support in the design, implementation and documentation of controls to ensure timely and accurate financial reporting.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•We have designed and implemented systems and controls to enable effective and timely review of period end close procedures, and accounting review processes.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•We have engaged a third-party global consulting firm to enhance our review of significant accounting transactions and other new technical accounting and financial reporting issues and preparing and reviewing accounting memoranda. We have hired additional qualified accounting and financial reporting personnel to support the nature, growth and complexity of our business.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•We are in the process of designing and implementing controls and documentation of segregation of duties over information technology systems used to create or maintain financial reporting records.

------

In addition, as we continue to evaluate and work to improve our internal control over financial reporting, management may decide to take additional measures to address control deficiencies or determine to modify our remediation plan.

In light of the material weaknesses discussed above, we performed additional procedures to ensure that our consolidated financial statements included in this Quarterly Report were prepared in accordance with U.S. GAAP. Following such additional procedures, our management, including our Chief Executive Officer and Chief Financial Officer, has concluded that our consolidated financial statements present fairly, in all material respects, our financial position, results of operations and cash flows for the periods presented in this Quarterly Report, in conformity with U.S. GAAP.

**Changes in Internal Control over Financial Reporting**

Except as otherwise described herein, there was no change in our internal control over financial reporting identified in connection with the evaluation required by Rule 13a-15(d) and 15d-15(d) of the Exchange Act that occurred during the quarter ended June 30, 2025 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

------

**PART II. OTHER INFORMATION**

**Item 1. Legal Proceedings.**

The Company is named from time to time as a party to lawsuits and other types of legal proceedings and claims in the normal course of business. As previously disclosed in the Company's Annual Report, on March 27, 2024, a lawsuit was filed against the Company by Guggenheim Securities, LLC ("Guggenheim") in which Guggenheim alleges that the Company owes certain fees and expenses of $11.1 million for services allegedly performed by Guggenheim in connection with the Business Combination consummated on October 6, 2023 (the "Guggenheim Complaint"). The Company has denied all liability in response to the Guggenheim Complaint. In addition, the Company has now filed counterclaims against Guggenheim for fraud, breach of contract, breach of fiduciary duty, and equitable recession. Guggenheim has denied all liability as to those amended counterclaims. On June 30, 2025, Guggenheim filed a Notice of Issue and Certificate of Readiness for trial, but discovery has not been concluded and Falcon's moved to strike it. Solely as part of the Company's accounting approach to transaction expenses related to the Business Combination, prior to the Company's receipt of the Guggenheim Complaint, the Company accrued $11.1 million as of June 30, 2025 and December 31, 2024, with respect to the alleged amended engagement agreement with Guggenheim. The Company intends to vigorously defend itself against the claims alleged in the Guggenheim Complaint and contest the amounts Guggenheim asserts are owed, and to pursue damages based on the Company's amended counterclaims.

On July 29, 2025, the Company received a Summons to answer a Motion for Summary Judgment in Lieu of Complaint filed in the Supreme Court of the State of New York, New York County (the "Motion") from FAST Sponsor II LLC ("FAST") in which FAST alleges that the Company owes FAST payment for principal, interest, and penalties of $9.1 million for two separate loans relating to the Company's deSPAC transaction that closed in October, 2023. The Company has until October 6, 2025, to move, answer or otherwise respond to the Motion. The Company intends to vigorously defend itself against the claims alleged in the Motion.

**Item 1A. Risk Factors.**

Factors that could cause our actual results to differ materially from those in this Quarterly Report are any of the risks described in our Annual Report. Any of these factors could result in a significant or material adverse effect on our results of operations or financial condition. Additional risk factors not presently known to us or that we currently deem immaterial may also impair our business or results of operations. As of the date of this Quarterly Report, other than as set forth below, there have been no material changes to the risk factors disclosed in the Annual Report. We may disclose changes to such risk factors or disclose additional risk factors from time to time in our future filings with the SEC.

***The impairments of our intangible assets and equity method investment in our joint ventures have materially and adversely impacted our business and results of operations and may do so again in the future.*** 

Under accounting principles generally accepted in the United States, we review certain assets for impairment annually in the fourth quarter of each fiscal year, or more frequently if events or changes in circumstances indicate the carrying value may not be recoverable. Further, we review our equity-method investments for impairment whenever events or changes in circumstances indicate that the carrying amount of the investment may not be recoverable. We recognize an impairment of an equity-method investment if the fair value of the investment as a whole, and not the underlying assets, has declined and the decline is other than temporary. The outcome of such testing previously has resulted in, and in the future could result in, impairments of our assets, including our property, plant, and equipment, intangible assets, goodwill and/or our equity method investment in our joint ventures.

Our Sierra Parima segment experienced losses in 2023 as a result of financial, operational, infrastructure challenges encountered at the Katmandu Park DR following its opening in March 2023. Sierra Parima performed an evaluation of its long-lived fixed assets in accordance with ASC 360 to determine whether their fair value is less than carrying value. As a result of this analysis, Sierra Parima recorded a fixed asset impairment of $46.7 million as of December 31, 2023. Based on the estimated sale or liquidation proceeds from Sierra Parima, and Sierra Parima's outstanding debts remaining to be settled, the fair value of the Company's investment in Sierra Parima was determined to be zero. The impairment is the result of management's estimates and assumptions regarding the likelihood of certain outcomes related to various liquidation and sale scenarios and pending legal matters, the timing of which remains uncertain. These estimates were determined primarily using significant unobservable inputs (Level 3). The estimates that the Company makes with respect to its equity method investment are based upon assumptions that management believes are reasonable, and the impact of variations in these estimates or the underlying assumptions could be material. On May 30, 2025, the Company's investment in Sierra Parima was sold for nominal consideration and no gain or loss on the sale was recognized. For more information about the impairment charge with respect to Sierra Parima, see Note 5 "Investments and advances to equity method investments – Sierra Parima" to our unaudited condensed consolidated financial statements contained in Item 1 of this Quarterly Report.

Further, the Tenerife Sale, which was completed on May 30, 2025, represented a significant change in circumstances that could impact the fair value of the Company's remaining investment in PDP. The Company evaluated its remaining equity investment in PDP for

------

impairment as of June 30, 2025 and determined that it was other-than-temporarily impaired. The Company estimated the fair value of its investment in PDP using the direct capitalization method of the income approach. The Company used the property's estimated net operating income, yearly growth rate, capital expenditure reserves and a capitalization rate as the primary significant unobservable inputs (Level 3). The estimated fair value is based upon assumptions that management believes are reasonable, and the impact of variations in these estimates or the underlying assumptions could be material. The fair value of the Company's investment in PDP was determined to be $27.1 million. As of June 30, 2025, the Company recognized an other-than-temporary impairment charge of $5.3 million, which is recorded in share of gain from equity method investments in the consolidated statement of operations and comprehensive income. Note 5 "Investments and advances to equity method investments – PDP" to our unaudited condensed consolidated financial statements contained in Item 1 of this Quarterly Report.

The accounting estimates related to impairments are susceptible to change, including estimating fair value which requires considerable judgment. For goodwill, management's estimate of a reporting unit's future financial results is sensitive to changes in assumptions, such as changes in stock prices, weighted-average cost of capital, terminal growth rates and industry multiples. Similarly, cash flow estimates utilized for purposes of evaluating long-lived assets and equity method investments (such as in our PDP joint venture) require us to make projections and assumptions for many years into the future for pricing, demand, competition, operating costs, timing of operations, and other factors. We evaluate long-lived assets and equity method investments for impairment when events or changes in circumstances indicate, in management's judgment, that the carrying value of such assets may not be recoverable (meaning, in the case of its equity method investment, that such investment has suffered other-than-temporary declines in value under ASC 323, *Investments: Equity Method Investments and Joint Ventures*). When a quantitative assessment is performed, we use estimates and assumptions in estimating our reporting units', our long-lived assets' and our equity method investment's fair values that we believe are reasonable and appropriate at that time; however assumptions and estimates are inherently subject to significant business, economic, competitive and other risks that could materially affect the calculated fair values and the resulting conclusions regarding impairments, which could materially affect our results of operations and financial position.

We cannot guarantee that in future periods we will not be required to recognize additional impairment charges, whether in our other equity method investments, to the extent it is regained in the future, or other intangible assets, nor that we will be able to avoid a significant charge to earnings in our consolidated financial statements during the period in which an impairment is determined to exist. Impairments to our equity method investment in our PDP joint venture have materially and adversely affected our results of operations in the past, and could again in the future, as could reductions in the carrying value of any intangible assets or our other equity method investments.

***Following the closure of Katmandu Park DR and the Tenerife Sale, our FBD business is in transition, and the repositioning and rebranding of FBD projects will be subject to timing, budgeting and other risks which could have a material adverse effect on us. In addition, the ongoing need for capital expenditures to develop our FBD business could have a material adverse effect on us, including our financial condition, liquidity and results of operations.***

In our FBD business, we may encounter difficulties in adapting our asset-efficient strategy or in developing and maintaining effective joint partnerships with our existing JV partners, Meliá and Raging Power, and/or with new joint venture partnerships. We expect our asset-efficient strategy to reduce our capital expenditures by harnessing the strengths and resources of current and future strategic partners, allowing us to focus on our core competencies of bringing incredible experiences to people. However, we may not be able to execute on such strategy effectively. For example, we may not be able to negotiate agreements with our existing joint venture partners or with new joint venture partners on terms that are acceptable to us or at all, and our ability to successfully operate an asset-efficient model exposes us to different risks than we face with an asset-heavy model, as we will be increasingly subject to the risks inherent in third-party infrastructure over which we would have limited control. Further, our efforts to reduce our existing capital expenditures may not be successful. For example, while we believe the closure of Katmandu Park DR to visitors was in the best interest of the Sierra Parima joint venture with Meliá because the closure eliminates potential ongoing operational losses at the Katmandu Park DR, and while we believe the Tenerife Sale was similarly in our best interests, there may be unexpected consequences of such closure and sale that negatively impact our business or that of our joint venture partner, whereby such unexpected consequences could be the basis for a dispute with our joint venture partner.

Further, even with an asset-efficient business model, our FBD business may still be subject to traditional risks associated with resort and theme park development, acquisition, expansion, repositioning and rebranding, including, among others:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•construction delays or cost overruns that may increase project costs;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•receipt of zoning and other required governmental permits and authorizations;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•increased costs due to competition for labor, including employees and subcontractors, skilled in emerging technology;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•strikes or other labor issues;

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•restrictions or delays in transportation and import-export procedures;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•delays or cost inflation in the supply chain and third-party vendors required to develop the resorts and parks;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•development costs incurred for projects that are not pursued to completion;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•investment of substantial capital without, in the case of developed or repositioned resorts, immediate corresponding income;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•results that may not achieve our desired revenue or profit goals;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•acts of nature such as earthquakes, wildfires, hurricanes, volcanic eruptions, floods or fires that could adversely impact a resort;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•ability to raise capital, including construction or acquisition financing; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;•governmental restrictions on the nature or size of a project.

In addition, in the future, certain of our construction timelines may be lengthened and/or require increased development costs due to competition for skilled construction labor and employees with relevant technical expertise, disruption in the supply chain for materials, increased costs for raw materials and supplies, labor relations and construction practices in foreign markets, rising inflation, the conflict between Russia and Ukraine and the Israel-Hamas war; and these circumstances could continue or worsen in the future. As a result of the foregoing, we cannot assure you that any of our development, acquisition, expansion, repositioning and rebranding projects will be completed on time or within budget or that the ultimate rates of investment return will be as we forecasted at the time the project was commenced. If we are unable to complete a project on time or within budget, the resort and/or theme park's projected operating results may be adversely affected, which could have a material adverse effect on us, including our business, financial condition, liquidity, results of operations and prospects.

The FBD properties, including the resorts owned and operated by our PDP joint venture with Meliá, also have an ongoing need for renovations, rebranding and other capital improvements and expenditures, including to replace furniture, fixtures and equipment from time to time as the need arises. While we believe the closure of Katmandu Park DR to visitors and the Tenerife Sale should help reduce our ongoing capital expenditures, we still have assets through our PDP joint venture, including a hotel and theme park in Mallorca, Spain.

In addition, because a principal competitive factor for a theme park or other attraction is the uniqueness and perceived quality of its rides and experiential technologies, we must make significant up-front and continued capital investments, from the initial construction of the theme parks through maintenance and potentially the addition of new rides, attractions and technologies. These up-front and continued capital investments may not ever result in net income.

In addition to liquidity risks, these capital expenditures may result in declines in revenues while hotels and parks are in initial construction, while rooms, restaurants, rides or attractions are out of service for rebranding or maintenance, and while areas of our properties are closed due to capital improvement projects. We expect our costs will increase over time, and our losses may continue, as we expect to continue to invest additional funds in expanding our business and sales and marketing activities. We also expect to incur additional general and administrative expenses as a result of our growth and expect our costs to continue increase to support our operations as a public company. Historically, our costs have increased over the years due to these factors, and we expect to continue to incur increasing costs to support our anticipated future growth. For example, following the opening of our Katmandu Park DR in March 2023, we experienced various financial, operational, and infrastructure challenges that led to lower than planned open days and attendance at the park. As a result, in March 2024, we closed Katmandu Park DR to visitors. For more information about the closure of the Katmandu Park DR, see Note 5 "Investments and advances to equity method investments – Sierra Parima" to our unaudited condensed consolidated financial statements contained in Item 1 of this Quarterly Report.

The costs of capital improvements, expenditures or any of the above noted factors, or if we are unable to generate adequate revenue growth and manage our expenses, could have a material adverse effect on us, including our financial condition, liquidity and results of operations. There is also a risk that our estimates of the cost of such capital improvements will not be accurate, causing us to seek additional financing and creating construction delays. In addition, any construction delays or ride downtime can adversely affect attendance at our hotels, theme parks and other interactive attractions and our ability to realize revenue growth.

------

**Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.**

None.

**Item 3. Defaults Upon Senior Securities.**

None.

**Item 4. Mine Safety Disclosures.**

Not applicable.

**Item 5. Other Information.**

None.

------

**Item 6. Exhibits**

The following exhibits are filed as part of, or incorporated by reference into, this Quarterly Report:

---

| | |
|:---|:---|
| 10.1 | [<u>Fourth Amendment to Katmandu Loan Agreement, dated as of April 16, 2025, entered into by and among Falcon's Beyond Global, LLC, Katmandu Ventures, LLC and FAST Sponsor II LLC. (incorporated by reference to Falcon's Beyond Global, Inc.'s Current Report on Form 8-K filed on April 22, 2025).</u>](https://www.sec.gov/Archives/edgar/data/1937987/000095017025056792/fbyd-ex10_1.htm) |
| 10.2 | [<u>Fourth Amendment to Universal Kat Loan Agreement, dated as of April 16, 2025, entered into by and among Falcon's Beyond Global, LLC, Universal Kat Holdings, LLC and FAST Sponsor II LLC (incorporated by reference to Falcon's Beyond Global, Inc.'s Current Report on Form 8-K filed on April 22, 2025).</u>](https://www.sec.gov/Archives/edgar/data/1937987/000095017025056792/fbyd-ex10_2.htm) |
| 16.1 | [<u>Letter from Deloitte & Touche LLP, dated May 23, 2025 (incorporated by reference to Falcon's Beyond Global, Inc.'s Current Report on Form 8-K filed on May 23, 2025).</u>](https://www.sec.gov/Archives/edgar/data/1937987/000121390025047381/ea024325601ex16-1_falc.htm) |
| 31.1\* | [<u>Certification of Principal Executive Officer pursuant to Exchange Act Rule 13a-14(a).</u>](fbyd-ex31_1.htm) |
| 31.2\* | [<u>Certification of Principal Financial Officer pursuant to Exchange Act Rule 13a-14(a).</u>](fbyd-ex31_2.htm) |
| 32.1\*\* | [<u>Certification of Principal Executive Officer pursuant to Exchange Act Rule 13a-14(b) and 18 U.S.C. Section 1350.</u>](fbyd-ex32_1.htm) |
| 32.2\*\* | [<u>Certification of Principal Financial Officer pursuant to Exchange Act Rule 13a-14(b) and 18 U.S.C. Section 1350.</u>](fbyd-ex32_2.htm) |
| 101.INS\* | Inline XBRL Instance Document |
| 101.SCH\* | Inline XBRL Taxonomy Extension Schema With Embedded Linkbase Document |
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). |

---

\* Filed herewith

\*\* Furnished herewith

------

**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 thereunto duly authorized.

---

| | | |
|:---|:---|:---|
| Date: August 14, 2025 | FALCON'S BEYOND GLOBAL, INC. | FALCON'S BEYOND GLOBAL, INC. |
|  | (Registrant) | (Registrant) |
|  | By | /s/ Joanne Merrill |
|  |  | Joanne Merrill |
|  |  | Chief Financial Officer |
|  |  | (Principal Financial Officer and Principal Accounting Officer and Authorized Signatory) |

---

------

## Exhibit 31.1

**Exhibit 31.1**

**CERTIFICATION OF CHIEF EXECUTIVE OFFICER**

**PURSUANT TO RULE 13A-14(A) UNDER THE SECURITIES EXCHANGE ACT OF 1934, AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002**

I, Cecil D. Magpuri, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Falcon's Beyond Global, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| | | |
|:---|:---|:---|
| Date: August 14, 2025 | By: | /s/ Cecil D. Magpuri |
|  |  | Name: Cecil D. Magpuri |
|  |  | Title: Chief Executive Officer |
|  |  | *(Principal Executive Officer)* |

---

------

## Exhibit 31.2

**Exhibit 31.2**

**CERTIFICATION OF CHIEF FINANCIAL OFFICER**

**PURSUANT TO RULE 13A-14(A) UNDER THE SECURITIES EXCHANGE ACT OF 1934, AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002**

I, Joanne Merrill, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of Falcon's Beyond Global, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

---

| | | |
|:---|:---|:---|
| Date: August 14, 2025 | By: | /s/ Joanne Merrill |
|  |  | Name: Joanne Merrill |
|  |  | Title: Chief Financial Officer |
|  |  | *(Principal Financial and Principal Accounting Officer)* |

---

------

## Exhibit 32.1

**Exhibit 32.1**

**CERTIFICATION PURSUANT TO**

**18 U.S.C. SECTION 1350**

**AS ADOPTED PURSUANT TO**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Quarterly Report of Falcon's Beyond Global, Inc. (the "Company") on Form 10-Q for the quarterly period ended June 30, 2025, as filed with the Securities and Exchange Commission (the "Report"), I, Cecil D. Magpuri, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as added by §906 of the Sarbanes-Oxley Act of 2002, that:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2. To my knowledge, the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of and for the period covered by the Report.

---

| | | |
|:---|:---|:---|
| Date: August 14, 2025 | By: | /s/ Cecil D. Magpuri |
|  |  | Name: Cecil D. Magpuri |
|  |  | Title: Chief Executive Officer |
|  |  | *(Principal Executive Officer)* |

---

------

## Exhibit 32.2

**Exhibit 32.2**

**CERTIFICATION PURSUANT TO**

**18 U.S.C. SECTION 1350**

**AS ADOPTED PURSUANT TO**

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Quarterly Report of Falcon's Beyond Global, Inc. (the "Company") on Form 10-Q for the quarterly period ended June 30, 2025, as filed with the Securities and Exchange Commission (the "Report"), I, Joanne Merrill, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as added by §906 of the Sarbanes-Oxley Act of 2002, that:

1. The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2. To my knowledge, the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of and for the period covered by the Report.

---

| | | |
|:---|:---|:---|
| Date: August 14, 2025 | By: | /s/ Joanne Merrill |
|  |  | Name: Joanne Merrill |
|  |  | Title: Chief Financial Officer |
|  |  | *(Principal Financial and Principal Accounting Officer)* |

---

------