FBYDW Falcon's Beyond Global, Inc. - Warrants
$0.95
株価 · 5月 19, 2026
ファンダメンタルズ（時点） 5月 14, 2026
FBYDW 株価スナップショット 価格、時価総額、P/E、EPS、ROE、負債/資本、52週レンジ
株価
$0.95
時価総額
—
P/E (TTM)
—
EPS（TTM）
$0.03
収益（TTM）
$15M
配当利回り
—
ROE
426.3%
負債/自己資本
1.3
52週レンジ
$1 – $1
FBYDW 株価チャート 技術指標付きの日次 OHLCV — パン、ズーム、ビューのカスタマイズ
Configure
10年間のパフォーマンス 収益、純利益、利益率、EPSのトレンド
収益と純利益
$15M
2022-12-31
→
2025-12-31
EPS
$0.03
2023-12-31
→
2025-12-31
フリーキャッシュフロー
$-25M
2023-12-31
→
2025-12-31
利益率
42.4%
バリュエーション P/E、P/S、P/B、EV/EBITDA比率 — 株は割高か割安か？
指標
5年トレンド
FBYDW
競合中央値
収益性 粗利益率、営業利益率、純利益率、ROE、ROA、ROIC
指標
5年トレンド
FBYDW
競合中央値
Operating Margin (営業利益率)
-90.0%
—
Net Profit Margin (純利益率)
42.4%
—
ROA
9.9%
—
ROE
426.3%
—
ROIC
-48.7%
—
財務健全性 負債、流動性、支払能力 — バランスシートの健全性
指標
5年トレンド
FBYDW
競合中央値
Debt / Equity (負債資本倍率)
1.3
—
Current Ratio (流動比率)
0.4
—
Quick Ratio (クイックレシオ)
0.2
—
成長 収益、EPS、純利益の成長率：前年比、3年CAGR、5年CAGR
指標
5年トレンド
FBYDW
競合中央値
Revenue YoY (収益（前年比）)
120.8%
—
Revenue CAGR 3Y (収益（3年CAGR）)
-2.2%
—
EPS YoY
-97.9%
—
Net Income YoY (純利益（前年比）)
-95.8%
—
資本効率 総資産回転率、棚卸資産回転率、売掛金回転率
指標
5年トレンド
FBYDW
競合中央値
完全なファンダメンタルズ 年次別全指標 — 損益計算書、貸借対照表、キャッシュフロー
損益計算書 15
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | $15M | $7M | $18M | $16M | |
| R&D Expense | · | $179.0K | $1M | $3M | |
| SG&A Expense | $25M | $22M | $28M | $18M | |
| Operating Expenses | $28M | $23M | $75M | $33M | |
| Operating Income | $-13M | $-16M | $-57M | $-17M | |
| Interest Expense | $3M | $2M | $1M | $1M | |
| Interest Income | $12.0K | $12.0K | $95.0K | · | |
| Pretax Income | $6M | $149M | $-431M | $-17M | |
| Income Tax | $-2.0K | $2.0K | $-325.0K | · | |
| Net Income | $6M | $149M | $-431M | $-17M | |
| EPS (Basic) | $0.06 | $1.76 | $-5.59 | · | |
| EPS (Diluted) | $0.03 | $1.41 | $-5.59 | · | |
| Shares (Basic) | 39,209,147 | 12,539,377 | 8,514,245 | · | |
| Shares (Diluted) | 39,255,885 | 12,726,176 | 8,514,245 | · | |
| EBITDA | $-13M | · | $-56M | · |
貸借対照表 29
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Cash & Equivalents | $2M | $825.0K | $672.0K | $8M | |
| Receivables | $4M | $2M | $696.0K | $3M | |
| Inventory | · | · | · | $407.0K | |
| Prepaid Expense | $467.0K | $88.0K | $54.0K | · | |
| Other Current Assets | $2M | $2M | $1M | $842.0K | |
| Current Assets | $10M | $4M | $2M | $17M | |
| PP&E (Net) | $1M | $24.0K | $23.0K | $802.0K | |
| PP&E (Gross) | $1M | $37.0K | $32.0K | $1M | |
| Accum. Depreciation | $214.0K | $13.0K | $9.0K | $589.0K | |
| Goodwill | · | · | · | $11M | |
| Intangibles | $1M | $0 | · | $8M | |
| Other Non-current Assets | $341.0K | $513.0K | $264.0K | $671.0K | |
| Total Assets | $67M | $61M | $63M | $112M | |
| Accounts Payable | $8M | $10M | $4M | $5M | |
| Accrued Liabilities | $16M | $26M | $21M | · | |
| Short-term Debt | $1M | $8M | · | · | |
| Current Liabilities | $29M | $46M | $214M | $17M | |
| Capital Leases | $2M | $0 | · | $849.0K | |
| Other Non-current Liabilities | · | · | $6M | · | |
| Total Liabilities | $43M | $81M | $552M | $44M | |
| Long-term Debt | $16M | $41M | $7M | $33M | |
| Total Debt | $16M | · | $30M | · | |
| Common Stock | · | · | · | $0 | |
| Paid-in Capital | $56M | · | $12M | · | |
| Retained Earnings | $-44M | $-47M | $-69M | $-24M | |
| AOCI | $387.0K | $-243.0K | $-216.0K | $-2M | |
| Stockholders' Equity | $12M | $-9M | $-57M | $68M | |
| Liabilities + Equity | $67M | $61M | $63M | $112M | |
| Shares Outstanding | · | · | · | 10 |
キャッシュフロー 11
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| D&A | $349.0K | $6.0K | $2M | $737.0K | |
| Stock-based Comp | $2M | $1M | $68.0K | · | |
| Deferred Tax | · | $0 | $-26.0K | · | |
| Amort. of Intangibles | $100.0K | · | · | $300.0K | |
| Other Non-cash | $-33M | · | $406M | · | |
| Operating Cash Flow | $-25M | $-13M | $-23M | $-19M | |
| CapEx | $153.0K | $11.0K | $308.0K | $320.0K | |
| Investing Cash Flow | $24M | $-9.0K | $282.0K | $-26M | |
| Financing Cash Flow | $4M | $13M | $15M | $51M | |
| Free Cash Flow | $-25M | · | $-24M | · | |
| Levered FCF | $-28M | · | $-25M | · |
収益性 7
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Operating Margin | -90.0% | · | -313.3% | · | |
| Net Margin | 42.4% | · | -2362.0% | · | |
| Pretax Margin | 42.4% | · | -2363.8% | · | |
| EBITDA Margin | -87.7% | · | -304.7% | · | |
| ROA | 9.9% | · | -490.7% | · | |
| ROE | 426.3% | · | -7654.9% | · | |
| ROIC | -48.7% | · | 207.8% | · |
流動性と支払能力 5
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Current Ratio | 0.4 | · | 0.0 | · | |
| Quick Ratio | 0.2 | · | 0.0 | · | |
| Debt / Equity | 1.3 | · | -0.5 | · | |
| LT Debt / Equity | 1.0 | · | -0.4 | · | |
| Interest Coverage | -4.0 | · | -50.9 | · |
効率性 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Asset Turnover | 0.2 | · | 0.2 | · | |
| Receivables Turnover | 5.5 | · | 9.1 | · |
成長率 4
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue YoY | 120.8% | -63.0% | 14.4% | · | |
| Revenue CAGR 3Y | -2.2% | · | · | · | |
| EPS YoY | -97.9% | · | · | · | |
| Net Income YoY | -95.8% | · | · | · |
バリュエーション（TTM） 2
| 指標 | トレンド | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue TTM | $15M | $7M | $18M | · | |
| Net Income TTM | $6M | $149M | $-431M | · |
損益計算書 15
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $5M | $7M | $4M | $3M | $2M | $1M | $2M | $2M | $2M | $2M | $2M | $5M | $9M | |
| R&D Expense | $0 | · | · | $83.0K | $118.0K | · | $39.0K | $10.0K | $16.0K | $-3.0K | $349.0K | $439.0K | $463.0K | |
| SG&A Expense | $8M | $6M | $6M | $7M | $6M | $6M | $4M | $5M | $7M | $5M | $4M | $9M | $10M | |
| Operating Expenses | $-1M | $9M | $8M | $4M | $8M | $6M | $5M | $5M | $7M | $22M | $22M | $13M | $18M | |
| Operating Income | $6M | $-2M | $-4M | $-1M | $-6M | $-5M | $-2M | $-4M | $-5M | $-20M | $-20M | $-8M | $-9M | |
| Interest Expense | $174.0K | $281.0K | $930.0K | $841.0K | $1M | $770.0K | $421.0K | $438.0K | $269.0K | $237.0K | $321.0K | $295.0K | · | |
| Interest Income | $6.0K | $3.0K | $4.0K | $2.0K | $3.0K | $2.0K | $4.0K | $3.0K | $3.0K | $3.0K | $47.0K | $45.0K | · | |
| Pretax Income | $6M | $-296.0K | $-10M | $25M | $-8M | $-12M | $39M | $8M | $114M | $-417M | $4M | $-9M | $-10M | |
| Income Tax | $0 | $0 | $-1.0K | $0 | $-1.0K | $3.0K | $0 | $0 | $-1.0K | $-299.0K | $-7.0K | $-16.0K | $-3.0K | |
| Net Income | $3M | $-296.0K | $-10M | $25M | $-4M | $-12M | $39M | $8M | $114M | $-417M | $4M | $-9M | $-10M | |
| EPS (Basic) | $0.05 | $-0.01 | $-0.13 | $0.30 | $-0.10 | $-0.42 | $0.49 | $0.10 | $1.59 | $-6.71 | · | · | · | |
| EPS (Diluted) | $0.05 | $-0.01 | $-0.13 | $0.30 | $-0.13 | $-0.25 | $0.39 | $0.00 | $1.27 | · | · | · | · | |
| Shares (Basic) | 49,210,697 | -73,165,528 | 37,529,174 | 37,523,324 | 37,322,177 | -22,377,131 | 12,079,955 | 12,010,729 | 10,825,824 | 7,095,204 | · | · | · | |
| Shares (Diluted) | 49,210,697 | -73,308,310 | 37,529,174 | 37,525,894 | 37,509,127 | -22,708,306 | 12,303,698 | 12,079,960 | 11,050,824 | · | · | · | · | |
| EBITDA | $7M | · | $-4M | $-1M | $-6M | · | $-2M | $-4M | $-5M | · | · | · | · |
貸借対照表 27
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $1M | $2M | $4M | $26M | $1M | $825.0K | $828.0K | $2M | $1M | $672.0K | · | · | · | |
| Receivables | $5M | $4M | $3M | $1M | $628.0K | $2M | $219.0K | $34.0K | $2M | $696.0K | · | · | · | |
| Prepaid Expense | · | $467.0K | · | · | · | $88.0K | · | · | · | $54.0K | · | · | · | |
| Other Current Assets | $2M | $2M | $3M | $979.0K | $834.0K | $2M | $1M | $1M | $3M | $1M | · | · | · | |
| Current Assets | $10M | $10M | $12M | $29M | $3M | $4M | $2M | $3M | $6M | $2M | · | · | · | |
| PP&E (Net) | $957.0K | $1M | $1M | $1M | $110.0K | $24.0K | $24.0K | $23.0K | $22.0K | $23.0K | · | · | · | |
| PP&E (Gross) | · | $1M | · | · | · | $37.0K | · | · | · | · | · | · | · | |
| Accum. Depreciation | · | $214.0K | · | · | · | $13.0K | · | · | · | · | · | · | · | |
| Intangibles | $1M | $1M | $1M | · | · | $0 | · | · | · | · | · | · | · | |
| Other Non-current Assets | $254.0K | $341.0K | $584.0K | $589.0K | $500.0K | $513.0K | $539.0K | $305.0K | $322.0K | $264.0K | · | · | · | |
| Total Assets | $62M | $67M | $67M | $89M | $57M | $61M | $67M | $66M | $68M | $63M | · | · | · | |
| Accounts Payable | $8M | $8M | $7M | $10M | $10M | $10M | $5M | $4M | $7M | $4M | · | · | · | |
| Accrued Liabilities | $6M | $16M | $21M | $27M | $32M | $26M | $24M | $24M | $21M | $21M | · | · | · | |
| Short-term Debt | $736.0K | $1M | $8M | $8M | $8M | $8M | $8M | $8M | $8M | · | · | · | · | |
| Current Liabilities | $23M | $29M | $39M | $56M | $52M | $46M | $39M | $117M | $198M | $214M | · | · | · | |
| Capital Leases | $2M | $2M | $2M | $2M | · | $0 | · | · | · | · | · | · | · | |
| Other Non-current Liabilities | · | · | · | · | · | · | $6M | $6M | $6M | $6M | · | · | · | |
| Total Liabilities | $33M | $43M | $47M | $88M | $83M | $81M | $76M | $365M | $442M | $552M | · | · | · | |
| Long-term Debt | $16M | $16M | $8M | $32M | $32M | $33M | $10M | $16M | $15M | $30M | · | · | · | |
| Total Debt | $17M | · | $16M | $41M | $41M | · | $36M | $36M | $36M | · | · | · | · | |
| Common Stock | · | · | · | · | · | · | · | · | · | · | $0 | · | · | |
| Paid-in Capital | $56M | · | · | · | · | · | · | · | $-10M | · | · | · | · | |
| Retained Earnings | $-42M | $-44M | $-43M | $-39M | $-50M | $-47M | $-44M | $-50M | $-51M | $-69M | · | · | · | |
| AOCI | $66.0K | $387.0K | $400.0K | $358.0K | $-205.0K | $-243.0K | $-215.0K | $-216.0K | $-215.0K | $-216.0K | · | · | · | |
| Stockholders' Equity | $15M | $12M | $9M | $414.0K | $-12M | $-9M | $-1M | $-45M | $-62M | $-57M | · | · | · | |
| Liabilities + Equity | $62M | $67M | $67M | $89M | $57M | $61M | $67M | $66M | $68M | $63M | · | · | · | |
| Shares Outstanding | · | · | · | · | · | · | · | · | · | · | 10 | · | · |
キャッシュフロー 11
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $134.0K | $137.0K | $168.0K | $40.0K | $4.0K | $2.0K | $1.0K | $2.0K | $1.0K | $1.0K | $59.0K | $174.0K | $1M | |
| Stock-based Comp | $720.0K | $447.0K | $366.0K | $317.0K | $531.0K | $423.0K | $373.0K | $353.0K | $346.0K | · | · | · | · | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | $0 | $-7.0K | $-16.0K | $-3.0K | |
| Amort. of Intangibles | · | $0 | $100.0K | · | · | · | · | · | · | · | · | · | · | |
| Other Non-cash | $-7M | · | · | · | $9M | · | · | · | $-118M | · | · | · | · | |
| Operating Cash Flow | $-3M | $-4M | $-13M | $-8M | $945.0K | $-4M | $-2M | $-3M | $-4M | $-7M | $-4M | $-6M | $-6M | |
| CapEx | $12.0K | $20.0K | $41.0K | $0 | $92.0K | $2.0K | $4.0K | $1.0K | $4.0K | $1.0K | $24.0K | $150.0K | $133.0K | |
| Investing Cash Flow | $1M | $1M | $-2M | $25M | $-90.0K | $-2.0K | $-2.0K | $2M | $-2M | $-479.0K | $2M | $-2M | $-133.0K | |
| Financing Cash Flow | $849.0K | $939.0K | $-4M | $8M | $-601.0K | $4M | $2M | $1M | $6M | $7M | $586.0K | $7M | $-178.0K | |
| Free Cash Flow | $-3M | · | · | · | $853.0K | · | · | · | $-4M | · | · | · | · | |
| Levered FCF | $-3M | · | · | · | $-478.8K | · | · | · | · | · | · | · | · |
収益性 7
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 120.7% | · | -90.9% | -53.0% | -371.1% | · | -119.0% | -195.9% | -350.5% | · | · | · | · | |
| Net Margin | 57.1% | · | -256.8% | 985.2% | -473.8% | · | 1899.5% | 446.5% | 7521.4% | · | · | · | · | |
| Pretax Margin | 113.9% | · | -256.9% | 985.2% | -473.8% | · | 1899.5% | 446.5% | 7521.3% | · | · | · | · | |
| EBITDA Margin | 123.2% | · | -90.9% | -53.0% | -370.9% | · | -119.0% | -195.9% | -350.4% | · | · | · | · | |
| ROA | 5.2% | · | -15.6% | 32.4% | -13.0% | · | 118.1% | 24.3% | 336.4% | · | · | · | · | |
| ROE | 185.2% | · | -269.1% | -113.4% | 22.1% | · | -5558.8% | -35.9% | -369.5% | · | · | · | · | |
| ROIC | 20.5% | · | -14.6% | -3.3% | -21.6% | · | · | · | 20.3% | · | · | · | · |
流動性と支払能力 5
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.4 | · | 0.3 | 0.5 | 0.1 | · | 0.1 | 0.0 | 0.0 | · | · | · | · | |
| Quick Ratio | 0.3 | · | 0.2 | 0.5 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | · | · | |
| Debt / Equity | 1.1 | · | 1.8 | 98.1 | -3.5 | · | -25.4 | -0.8 | -0.6 | · | · | · | · | |
| LT Debt / Equity | 0.5 | · | 0.7 | 72.9 | -2.6 | · | -18.1 | -0.4 | -0.3 | · | · | · | · | |
| Interest Coverage | 37.3 | · | -4.0 | -1.6 | -4.8 | · | -5.8 | -8.0 | · | · | · | · | · |
効率性 2
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.0 | 0.0 | · | 0.1 | 0.1 | 0.0 | · | · | · | · | |
| Receivables Turnover | 1.8 | · | 2.7 | 3.7 | 1.4 | · | 18.9 | 105.8 | 1.7 | · | · | · | · |
バリュエーション（TTM） 4
| 指標 | トレンド | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $14M | · | $10M | $8M | $7M | · | $7M | $10M | $18M | · | · | · | · | |
| Net Income TTM | $14M | · | $46M | $64M | $153M | · | $166M | $118M | $100M | · | · | · | · | |
| P/E | 10.6 | · | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | 9.5% | · | · | · | · | · | · | · | · | · | · | · | · |
財務諸表 損益計算書、貸借対照表、キャッシュフロー — 年次、過去5年間
損益計算書
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|
| 収益 | $15M | $7M | $18M | $16M |
| 営業利益率 % | -90.0% | — | -313.3% | — |
| 純利益 | $6M | $149M | $-431M | $-17M |
| 希薄化後EPS | $0.03 | $1.41 | $-5.59 | — |
貸借対照表
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|
| 負債資本倍率 | 1.3 | — | -0.5 | — |
| 流動比率 | 0.4 | — | 0.0 | — |
| クイックレシオ | 0.2 | — | 0.0 | — |
キャッシュフロー
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | |
|---|---|---|---|---|
| フリーキャッシュフロー | $-25M | — | $-24M | — |
マイ指標 あなた専用のウォッチリスト — 決算詳細から選択した行
📊
あなたにとって重要なメトリクスを選択 — 上記の決算詳細の任意の行の横にある➕をクリックしてください。
選択内容は保存され、すべてのティッカーで引き継がれます。