vs
Side-by-side financial comparison of Falcon's Beyond Global, Inc. (FBYD) and Worksport Ltd (WKSP). 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 $4.7M, roughly 1.4× Worksport Ltd). On growth, Falcon's Beyond Global, Inc. posted the faster year-over-year revenue change (383.5% vs 62.0%). Falcon's Beyond Global, Inc. produced more free cash flow last quarter ($-4.3M vs $-6.3M). Over the past eight quarters, Worksport Ltd's revenue compounded faster (204.2% CAGR vs 108.4%).
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.
Worksport LtdWKSPEarnings & Financial Report
Worksport Ltd is a cleantech company specializing in portable solar energy solutions and custom truck bed accessories. Its core offerings include solar-powered tonneau covers for pickup trucks and portable mobile power stations, serving the North American automotive aftermarket and consumer clean energy segments.
FBYD vs WKSP — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $6.6M | $4.7M |
| Net Profit | $-296.0K | — |
| Gross Margin | — | 30.1% |
| Operating Margin | -30.9% | -129.6% |
| Net Margin | -4.5% | — |
| Revenue YoY | 383.5% | 62.0% |
| Net Profit YoY | 97.5% | — |
| EPS (diluted) | $-0.01 | $-0.65 |
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 | $4.7M | ||
| Q3 25 | $4.1M | $5.0M | ||
| Q2 25 | $2.5M | $4.1M | ||
| Q1 25 | $1.7M | $2.2M | ||
| Q4 24 | $1.4M | $2.9M | ||
| Q3 24 | $2.1M | $3.1M | ||
| Q2 24 | $1.8M | $1.9M | ||
| Q1 24 | $1.5M | $512.6K |
| Q4 25 | $-296.0K | — | ||
| Q3 25 | $-10.4M | $-4.9M | ||
| Q2 25 | $25.1M | $-3.7M | ||
| Q1 25 | $-8.1M | $-4.5M | ||
| Q4 24 | $-11.9M | — | ||
| Q3 24 | $39.3M | $-4.1M | ||
| Q2 24 | $8.0M | $-4.0M | ||
| Q1 24 | $114.0M | $-3.7M |
| Q4 25 | — | 30.1% | ||
| Q3 25 | — | 31.3% | ||
| Q2 25 | — | 26.4% | ||
| Q1 25 | — | 17.7% | ||
| Q4 24 | — | 11.1% | ||
| Q3 24 | — | 7.9% | ||
| Q2 24 | — | 15.4% | ||
| Q1 24 | — | 7.3% |
| Q4 25 | -30.9% | -129.6% | ||
| Q3 25 | -90.9% | -95.6% | ||
| Q2 25 | -53.0% | -88.1% | ||
| Q1 25 | -371.1% | -190.0% | ||
| Q4 24 | -335.6% | -137.0% | ||
| Q3 24 | -118.9% | -125.1% | ||
| Q2 24 | -195.9% | -203.5% | ||
| Q1 24 | -350.5% | -709.9% |
| Q4 25 | -4.5% | — | ||
| Q3 25 | -256.8% | -98.3% | ||
| Q2 25 | 985.2% | -91.0% | ||
| Q1 25 | -473.8% | -199.1% | ||
| Q4 24 | -871.7% | — | ||
| Q3 24 | 1899.5% | -132.4% | ||
| Q2 24 | 446.5% | -208.9% | ||
| Q1 24 | 7521.4% | -724.6% |
| Q4 25 | $-0.01 | $-0.65 | ||
| Q3 25 | $-0.13 | $-0.75 | ||
| Q2 25 | $0.30 | $-0.71 | ||
| Q1 25 | $-0.13 | $-1.05 | ||
| Q4 24 | $-0.25 | $-1.14 | ||
| Q3 24 | $0.39 | $-1.40 | ||
| Q2 24 | $0.00 | $-1.55 | ||
| Q1 24 | $1.27 | $-1.75 |
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 | $5.9M |
| Total DebtLower is stronger | $15.6M | $2.7M |
| Stockholders' EquityBook value | $11.9M | $22.9M |
| Total Assets | $66.7M | $30.7M |
| Debt / EquityLower = less leverage | 1.31× | 0.12× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.9M | $5.9M | ||
| Q3 25 | $4.3M | $3.8M | ||
| Q2 25 | $26.1M | $1.4M | ||
| Q1 25 | $1.1M | $5.1M | ||
| Q4 24 | $825.0K | $4.9M | ||
| Q3 24 | $828.0K | $1.9M | ||
| Q2 24 | $1.7M | $3.4M | ||
| Q1 24 | $1.1M | $3.5M |
| Q4 25 | $15.6M | $2.7M | ||
| Q3 25 | — | $2.9M | ||
| Q2 25 | — | $2.5M | ||
| Q1 25 | — | $3.1M | ||
| Q4 24 | $41.2M | $5.3M | ||
| Q3 24 | $10.3M | — | ||
| Q2 24 | $15.7M | — | ||
| Q1 24 | $15.1M | — |
| Q4 25 | $11.9M | $22.9M | ||
| Q3 25 | $9.2M | $19.8M | ||
| Q2 25 | $414.0K | $17.3M | ||
| Q1 25 | $-11.6M | $20.1M | ||
| Q4 24 | $-9.0M | $17.4M | ||
| Q3 24 | $-1.4M | $16.4M | ||
| Q2 24 | $-44.7M | $19.1M | ||
| Q1 24 | $-61.7M | $18.9M |
| Q4 25 | $66.7M | $30.7M | ||
| Q3 25 | $66.8M | $27.0M | ||
| Q2 25 | $89.2M | $23.6M | ||
| Q1 25 | $56.7M | $26.7M | ||
| Q4 24 | $61.2M | $25.7M | ||
| Q3 24 | $66.5M | $24.9M | ||
| Q2 24 | $65.9M | $27.2M | ||
| Q1 24 | $67.8M | $27.3M |
| Q4 25 | 1.31× | 0.12× | ||
| Q3 25 | — | 0.15× | ||
| Q2 25 | — | 0.14× | ||
| Q1 25 | — | 0.16× | ||
| Q4 24 | — | 0.30× | ||
| 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 | $-6.1M |
| Free Cash FlowOCF − Capex | $-4.3M | $-6.3M |
| FCF MarginFCF / Revenue | -66.0% | -132.4% |
| Capex IntensityCapex / Revenue | 0.3% | 3.3% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $-18.1M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-4.3M | $-6.1M | ||
| Q3 25 | $-13.3M | $-4.3M | ||
| Q2 25 | $-7.9M | $-3.1M | ||
| Q1 25 | $945.0K | $-3.8M | ||
| Q4 24 | $-3.8M | $-2.2M | ||
| Q3 24 | $-2.4M | $-1.5M | ||
| Q2 24 | $-2.6M | $-3.6M | ||
| Q1 24 | $-3.8M | $-2.8M |
| Q4 25 | $-4.3M | $-6.3M | ||
| Q3 25 | $-13.4M | $-4.6M | ||
| Q2 25 | — | $-3.2M | ||
| Q1 25 | $853.0K | $-4.0M | ||
| Q4 24 | $-3.8M | $-2.2M | ||
| Q3 24 | $-2.4M | $-1.7M | ||
| Q2 24 | $-2.6M | $-3.7M | ||
| Q1 24 | $-3.8M | $-3.0M |
| Q4 25 | -66.0% | -132.4% | ||
| Q3 25 | -329.6% | -92.1% | ||
| Q2 25 | — | -77.1% | ||
| Q1 25 | 49.9% | -180.4% | ||
| Q4 24 | -278.7% | -75.4% | ||
| Q3 24 | -114.9% | -54.5% | ||
| Q2 24 | -145.6% | -195.1% | ||
| Q1 24 | -248.8% | -586.7% |
| Q4 25 | 0.3% | 3.3% | ||
| Q3 25 | 1.0% | 7.3% | ||
| Q2 25 | 0.0% | 1.7% | ||
| Q1 25 | 5.4% | 9.0% | ||
| Q4 24 | 0.1% | 0.9% | ||
| Q3 24 | 0.2% | 5.3% | ||
| Q2 24 | 0.1% | 6.4% | ||
| Q1 24 | 0.3% | 41.5% |
| 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.
