vs
Side-by-side financial comparison of Falcon's Beyond Global, Inc. (FBYD) and KOPIN CORP (KOPN). Click either name above to swap in a different company.
KOPIN CORP is the larger business by last-quarter revenue ($8.4M vs $6.6M, roughly 1.3× Falcon's Beyond Global, Inc.). KOPIN CORP runs the higher net margin — 81.3% vs -4.5%, a 85.8% gap on every dollar of revenue. On growth, Falcon's Beyond Global, Inc. posted the faster year-over-year revenue change (383.5% vs -42.9%). Over the past eight quarters, Falcon's Beyond Global, Inc.'s revenue compounded faster (108.4% CAGR vs -8.7%).
500 Global is an early-stage venture fund and seed accelerator founded in 2010 by Dave McClure and Christine Tsai. The fund admitted a first "class" of twelve startups to its incubator office in Mountain View, California in February 2011. They expanded to a second class of 21 in June 2011 and a third class of 34 in October 2011. 500 Global has $2.3 billion in assets under management (AUM) as of March 2024.
The Kopin Corporation is a Westborough, Massachusetts-based electronics manufacturer, best known for its microdisplay devices and application specific optical solutions for defense, enterprise, medical and consumer mobile electronics.
FBYD vs KOPN — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $6.6M | $8.4M |
| Net Profit | $-296.0K | $6.8M |
| Gross Margin | — | — |
| Operating Margin | -30.9% | -60.0% |
| Net Margin | -4.5% | 81.3% |
| Revenue YoY | 383.5% | -42.9% |
| Net Profit YoY | 97.5% | 449.5% |
| EPS (diluted) | $-0.01 | $0.04 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $6.6M | $8.4M | ||
| Q3 25 | $4.1M | $12.0M | ||
| Q2 25 | $2.5M | $8.5M | ||
| Q1 25 | $1.7M | $10.5M | ||
| Q4 24 | $1.4M | $14.6M | ||
| Q3 24 | $2.1M | $13.3M | ||
| Q2 24 | $1.8M | $12.3M | ||
| Q1 24 | $1.5M | $10.0M |
| Q4 25 | $-296.0K | $6.8M | ||
| Q3 25 | $-10.4M | $4.1M | ||
| Q2 25 | $25.1M | $-5.2M | ||
| Q1 25 | $-8.1M | $-3.1M | ||
| Q4 24 | $-11.9M | $-1.9M | ||
| Q3 24 | $39.3M | $-3.5M | ||
| Q2 24 | $8.0M | $-5.9M | ||
| Q1 24 | $114.0M | $-32.5M |
| Q4 25 | -30.9% | -60.0% | ||
| Q3 25 | -90.9% | 37.9% | ||
| Q2 25 | -53.0% | -64.6% | ||
| Q1 25 | -371.1% | -37.1% | ||
| Q4 24 | -335.6% | -15.1% | ||
| Q3 24 | -118.9% | -21.0% | ||
| Q2 24 | -195.9% | -44.2% | ||
| Q1 24 | -350.5% | -325.4% |
| Q4 25 | -4.5% | 81.3% | ||
| Q3 25 | -256.8% | 34.1% | ||
| Q2 25 | 985.2% | -61.1% | ||
| Q1 25 | -473.8% | -29.5% | ||
| Q4 24 | -871.7% | -13.3% | ||
| Q3 24 | 1899.5% | -26.0% | ||
| Q2 24 | 446.5% | -48.0% | ||
| Q1 24 | 7521.4% | -324.4% |
| Q4 25 | $-0.01 | $0.04 | ||
| Q3 25 | $-0.13 | $0.02 | ||
| Q2 25 | $0.30 | $-0.03 | ||
| Q1 25 | $-0.13 | $-0.02 | ||
| Q4 24 | $-0.25 | $0.02 | ||
| Q3 24 | $0.39 | $-0.03 | ||
| Q2 24 | $0.00 | $-0.05 | ||
| Q1 24 | $1.27 | $-0.27 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $1.9M | $36.4M |
| Total DebtLower is stronger | $15.6M | — |
| Stockholders' EquityBook value | $11.9M | $64.1M |
| Total Assets | $66.7M | $108.4M |
| Debt / EquityLower = less leverage | 1.31× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.9M | $36.4M | ||
| Q3 25 | $4.3M | $26.5M | ||
| Q2 25 | $26.1M | $26.8M | ||
| Q1 25 | $1.1M | $31.5M | ||
| Q4 24 | $825.0K | $35.6M | ||
| Q3 24 | $828.0K | $36.2M | ||
| Q2 24 | $1.7M | $17.6M | ||
| Q1 24 | $1.1M | $21.1M |
| Q4 25 | $15.6M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $41.2M | — | ||
| Q3 24 | $10.3M | — | ||
| Q2 24 | $15.7M | — | ||
| Q1 24 | $15.1M | — |
| Q4 25 | $11.9M | $64.1M | ||
| Q3 25 | $9.2M | $21.3M | ||
| Q2 25 | $414.0K | $16.0M | ||
| Q1 25 | $-11.6M | $20.7M | ||
| Q4 24 | $-9.0M | $23.3M | ||
| Q3 24 | $-1.4M | $22.7M | ||
| Q2 24 | $-44.7M | $-216.3K | ||
| Q1 24 | $-61.7M | $4.9M |
| Q4 25 | $66.7M | $108.4M | ||
| Q3 25 | $66.8M | $61.2M | ||
| Q2 25 | $89.2M | $61.2M | ||
| Q1 25 | $56.7M | $65.0M | ||
| Q4 24 | $61.2M | $70.8M | ||
| Q3 24 | $66.5M | $70.6M | ||
| Q2 24 | $65.9M | $49.0M | ||
| Q1 24 | $67.8M | $51.3M |
| Q4 25 | 1.31× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-4.3M | $-7.9M |
| Free Cash FlowOCF − Capex | $-4.3M | — |
| FCF MarginFCF / Revenue | -66.0% | — |
| Capex IntensityCapex / Revenue | 0.3% | — |
| Cash ConversionOCF / Net Profit | — | -1.15× |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-4.3M | $-7.9M | ||
| Q3 25 | $-13.3M | $-110.4K | ||
| Q2 25 | $-7.9M | $-4.2M | ||
| Q1 25 | $945.0K | $-3.4M | ||
| Q4 24 | $-3.8M | $-1.6M | ||
| Q3 24 | $-2.4M | $-6.5M | ||
| Q2 24 | $-2.6M | $-3.1M | ||
| Q1 24 | $-3.8M | $-3.1M |
| Q4 25 | $-4.3M | — | ||
| Q3 25 | $-13.4M | — | ||
| Q2 25 | — | $-4.9M | ||
| Q1 25 | $853.0K | $-3.9M | ||
| Q4 24 | $-3.8M | $-2.1M | ||
| Q3 24 | $-2.4M | $-6.5M | ||
| Q2 24 | $-2.6M | $-3.1M | ||
| Q1 24 | $-3.8M | $-3.4M |
| Q4 25 | -66.0% | — | ||
| Q3 25 | -329.6% | — | ||
| Q2 25 | — | -57.9% | ||
| Q1 25 | 49.9% | -37.1% | ||
| Q4 24 | -278.7% | -14.2% | ||
| Q3 24 | -114.9% | -48.6% | ||
| Q2 24 | -145.6% | -25.5% | ||
| Q1 24 | -248.8% | -33.4% |
| Q4 25 | 0.3% | — | ||
| Q3 25 | 1.0% | — | ||
| Q2 25 | 0.0% | 8.7% | ||
| Q1 25 | 5.4% | 4.7% | ||
| Q4 24 | 0.1% | 3.4% | ||
| Q3 24 | 0.2% | 0.1% | ||
| Q2 24 | 0.1% | 0.5% | ||
| Q1 24 | 0.3% | 2.4% |
| Q4 25 | — | -1.15× | ||
| Q3 25 | — | -0.03× | ||
| Q2 25 | -0.31× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -0.06× | — | ||
| Q2 24 | -0.33× | — | ||
| Q1 24 | -0.03× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FBYD
Segment breakdown not available.
KOPN
| Net Product Revenues | $5.6M | 67% |
| Other | $2.7M | 33% |
