vs
Side-by-side financial comparison of Falcon's Beyond Global, Inc. (FBYD) and Scilex Holding Co (SCLX). Click either name above to swap in a different company.
Falcon's Beyond Global, Inc. is the larger business by last-quarter revenue ($6.6M vs $4.8M, roughly 1.4× Scilex Holding Co). Falcon's Beyond Global, Inc. runs the higher net margin — -4.5% vs -961.9%, a 957.4% gap on every dollar of revenue. On growth, Falcon's Beyond Global, Inc. posted the faster year-over-year revenue change (383.5% vs -67.8%). Over the past eight quarters, Falcon's Beyond Global, Inc.'s revenue compounded faster (108.4% CAGR vs -33.6%).
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.
Scilex Holding Co is a commercial-stage biopharmaceutical firm focused on developing and commercializing innovative non-opioid pain management therapies for acute and chronic pain segments. It primarily serves the US market, offering prescription and over-the-counter pain relief solutions for patients and healthcare providers.
FBYD vs SCLX — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $6.6M | $4.8M |
| Net Profit | $-296.0K | $-46.1M |
| Gross Margin | — | 45.5% |
| Operating Margin | -30.9% | -2317.8% |
| Net Margin | -4.5% | -961.9% |
| Revenue YoY | 383.5% | -67.8% |
| Net Profit YoY | 97.5% | -613.7% |
| EPS (diluted) | $-0.01 | $-4.63 |
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 | $4.8M | ||
| Q3 25 | $4.1M | $10.6M | ||
| Q2 25 | $2.5M | $9.9M | ||
| Q1 25 | $1.7M | $5.0M | ||
| Q4 24 | $1.4M | $14.9M | ||
| Q3 24 | $2.1M | $14.4M | ||
| Q2 24 | $1.8M | $16.4M | ||
| Q1 24 | $1.5M | $10.9M |
| Q4 25 | $-296.0K | $-46.1M | ||
| Q3 25 | $-10.4M | $-257.8M | ||
| Q2 25 | $25.1M | $-44.0M | ||
| Q1 25 | $-8.1M | $-26.1M | ||
| Q4 24 | $-11.9M | $-6.5M | ||
| Q3 24 | $39.3M | $-4.4M | ||
| Q2 24 | $8.0M | $-37.6M | ||
| Q1 24 | $114.0M | $-24.4M |
| Q4 25 | — | 45.5% | ||
| Q3 25 | — | 68.5% | ||
| Q2 25 | — | 66.9% | ||
| Q1 25 | — | 72.3% | ||
| Q4 24 | — | 68.5% | ||
| Q3 24 | — | 73.9% | ||
| Q2 24 | — | 73.2% | ||
| Q1 24 | — | 64.7% |
| Q4 25 | -30.9% | -2317.8% | ||
| Q3 25 | -90.9% | -1766.2% | ||
| Q2 25 | -53.0% | -207.2% | ||
| Q1 25 | -371.1% | -557.5% | ||
| Q4 24 | -335.6% | -190.5% | ||
| Q3 24 | -118.9% | -138.0% | ||
| Q2 24 | -195.9% | -95.4% | ||
| Q1 24 | -350.5% | -179.0% |
| Q4 25 | -4.5% | -961.9% | ||
| Q3 25 | -256.8% | -2441.5% | ||
| Q2 25 | 985.2% | -445.1% | ||
| Q1 25 | -473.8% | -521.2% | ||
| Q4 24 | -871.7% | -43.4% | ||
| Q3 24 | 1899.5% | -30.4% | ||
| Q2 24 | 446.5% | -229.6% | ||
| Q1 24 | 7521.4% | -224.0% |
| Q4 25 | $-0.01 | $-4.63 | ||
| Q3 25 | $-0.13 | $-22.17 | ||
| Q2 25 | $0.30 | $-7.42 | ||
| Q1 25 | $-0.13 | $-2.26 | ||
| Q4 24 | $-0.25 | $8.53 | ||
| Q3 24 | $0.39 | $-0.58 | ||
| Q2 24 | $0.00 | $-7.67 | ||
| Q1 24 | $1.27 | $-8.33 |
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 | $5.0M |
| Total DebtLower is stronger | $15.6M | — |
| Stockholders' EquityBook value | $11.9M | $-207.8M |
| Total Assets | $66.7M | $365.0M |
| Debt / EquityLower = less leverage | 1.31× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.9M | $5.0M | ||
| Q3 25 | $4.3M | $878.0K | ||
| Q2 25 | $26.1M | $4.1M | ||
| Q1 25 | $1.1M | $5.8M | ||
| Q4 24 | $825.0K | $3.3M | ||
| Q3 24 | $828.0K | $77.0K | ||
| Q2 24 | $1.7M | $6.9M | ||
| Q1 24 | $1.1M | $1.8M |
| 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 | $-207.8M | ||
| Q3 25 | $9.2M | $-176.9M | ||
| Q2 25 | $414.0K | $-249.0M | ||
| Q1 25 | $-11.6M | $-211.5M | ||
| Q4 24 | $-9.0M | $-192.6M | ||
| Q3 24 | $-1.4M | $-211.3M | ||
| Q2 24 | $-44.7M | $-214.7M | ||
| Q1 24 | $-61.7M | $-189.8M |
| Q4 25 | $66.7M | $365.0M | ||
| Q3 25 | $66.8M | $275.9M | ||
| Q2 25 | $89.2M | $83.8M | ||
| Q1 25 | $56.7M | $79.0M | ||
| Q4 24 | $61.2M | $93.0M | ||
| Q3 24 | $66.5M | $100.4M | ||
| Q2 24 | $65.9M | $104.5M | ||
| Q1 24 | $67.8M | $91.2M |
| 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 | $-17.5M |
| Free Cash FlowOCF − Capex | $-4.3M | — |
| FCF MarginFCF / Revenue | -66.0% | — |
| Capex IntensityCapex / Revenue | 0.3% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-4.3M | $-17.5M | ||
| Q3 25 | $-13.3M | $8.2M | ||
| Q2 25 | $-7.9M | $7.0M | ||
| Q1 25 | $945.0K | $6.0M | ||
| Q4 24 | $-3.8M | $2.5M | ||
| Q3 24 | $-2.4M | $5.1M | ||
| Q2 24 | $-2.6M | $2.3M | ||
| Q1 24 | $-3.8M | $9.4M |
| Q4 25 | $-4.3M | — | ||
| Q3 25 | $-13.4M | — | ||
| Q2 25 | — | — | ||
| Q1 25 | $853.0K | — | ||
| Q4 24 | $-3.8M | — | ||
| Q3 24 | $-2.4M | — | ||
| Q2 24 | $-2.6M | — | ||
| Q1 24 | $-3.8M | — |
| Q4 25 | -66.0% | — | ||
| Q3 25 | -329.6% | — | ||
| Q2 25 | — | — | ||
| Q1 25 | 49.9% | — | ||
| Q4 24 | -278.7% | — | ||
| Q3 24 | -114.9% | — | ||
| Q2 24 | -145.6% | — | ||
| Q1 24 | -248.8% | — |
| Q4 25 | 0.3% | — | ||
| Q3 25 | 1.0% | — | ||
| Q2 25 | 0.0% | — | ||
| Q1 25 | 5.4% | — | ||
| Q4 24 | 0.1% | — | ||
| Q3 24 | 0.2% | 0.0% | ||
| Q2 24 | 0.1% | — | ||
| Q1 24 | 0.3% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| 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.
