OTC : FOXO

FOXO Technologies Inc. — Financials

$0.055 USD

-$0.01 (-21.43%)

Volume
3.56K
Average Volume
19.78K
Market Capitalization
$549.79K
P/E Ratio
-0.08
Dividend Yield
0.00%
Price Target
Year High
$0.12
Year Low
$0.02
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.14
FOXO Financial Statements
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
revenue 16.37M 4.05M 145.29K 511K 120K 63000
costOfRevenue 8.33M 2.48M 132.43K 344K - -
grossProfit 8.04M 1.57M 12863 167K 120K 63000
researchAndDevelopmentExpenses 182.5K 312.27K 900.43K 3.05M 4.88M 1.9M
generalAndAdministrativeExpenses - 56231 - - - -
sellingAndMarketingExpenses - 7.11M - - - -
sellingGeneralAndAdministrativeExpenses 11.36M 7.17M 19.4M 25.83M 10.27M 6.9M
otherExpenses 6.83M 1.85M 1.9M 11.46M - -
operatingExpenses 18.37M 9.33M 22.2M 40.33M 15.15M 8.79M
costAndExpenses 26.7M 11.81M 22.33M 40.68M 15.15M 8.79M
netInterestIncome -3.43M -3.91M -1.06M -1.44M -1.12M 61000
interestIncome - - - - - 61000
interestExpense -3.43M 3.91M 1.06M 1.44M 1.12M -
depreciationAndAmortization 597.43K 1.24M 1.28M 1.52M 98000 1.26M
ebitda -8.6M -7.28M -24.11M -92.3M -37.27M -7.46M
ebit -9.2M -8.51M -25.39M -93.82M -37.37M -8.73M
nonOperatingIncomeExcludingInterest -3.43M 748.71K 3.2M 53.65M 22.34M -
operatingIncome -10.33M -7.76M -22.19M -40.17M -15.03M -8.73M
totalOtherIncomeExpensesNet -2.3M -4.66M -4.26M -55.09M -23.46M 77000
incomeBeforeTax -12.63M -12.42M -26.45M -95.26M -38.49M -8.65M
incomeTaxExpense -199.57K - - - - -
netIncomeFromContinuingOperations -12.43M -12.42M -26.45M -95.26M -38.49M -8.65M
netIncomeFromDiscontinuedOperations - - - - - -
otherAdjustmentsToNetIncome - - - - - -
netIncome -12.43M -12.41M -26.45M -95.26M -38.49M -8.65M
netIncomeDeductions -21.67M -1.06M 3.38M - - -
bottomLineNetIncome -12.43M -12.42M -29.83M -95.26M -38.49M -8.65M
eps -0.13 -0.93 -7.08 -84.0 -66.13 -43.27
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
cashAndCashEquivalents 207.45K 68268 38000 5.52M 6.86M 8.12M
shortTermInvestments - - - - - -
cashAndShortTermInvestments 207.45K 68268 38000 5.52M 6.86M 8.12M
netReceivables 2.47M 2.27M 100000 100000 - -
accountsReceivables 2.47M 2.27M 100000 100000 - -
otherReceivables - - - - - -
inventory 183.63K 161.47K - 1.31M 295K -
prepaids 97691 291.01K 86000 5.36M 444K 459K
otherCurrentAssets 155.36K 89564 9000 14000 23000 12000
totalCurrentAssets 3.11M 2.88M 233K 12.3M 7.62M 8.59M
propertyPlantEquipmentNet 3.87M 4.35B - - 187K 167K
goodwill 27.82M 25.46M - - - -
intangibleAssets 9.77M 9.02M 378K 2.04M 191K -
goodwillAndIntangibleAssets 37.59M 34.48M 378K 2.04M 191K -
longTermInvestments - - - - 100000 419K
taxAssets - - - - 19.46M -
otherNonCurrentAssets - -4.34B 114K 21.06M 2.74M 244K
totalNonCurrentAssets 41.47M 38.83M 492K 23.1M 22.69M 830K
otherAssets - - - - - -
totalAssets 44.58M 41.71M 725K 35.41M 30.3M 9.42M
totalPayables 8.96M 13.82M 4.56M 3.97M 3.46M 366K
accountPayables 6.97M 6.68M 4.56M 3.47M 3.46M 366K
otherPayables 2M 7.14M - 500K - -
accruedExpenses 9.73M 11.99M 1.7M 1.54M 402K 248K
shortTermDebt 7.79M 10.22M 4.2M 1.41M 32.2M -
capitalLeaseObligationsCurrent - 367.47K - - - -
taxPayables - 5.2M - - - -
deferredRevenue - - - - - -
otherCurrentLiabilities 2.17M 8.32M 3.88M 1.04M - -
totalCurrentLiabilities 28.66M 32.73M 14.34M 6.91M 36.06M 614K
longTermDebt - - - 1.73M - -
capitalLeaseObligationsNonCurrent 3.17M 3.67M - - - -
deferredRevenueNonCurrent - - - - 7.04M -
deferredTaxLiabilitiesNonCurrent - - - - - -
otherNonCurrentLiabilities 1.67M 41246 489K 20.06M 12.42M 90000
totalNonCurrentLiabilities 4.84M 3.71M 489K 21.79M 19.46M 90000
otherLiabilities - - - - - -
capitalLeaseObligations 3.17M 4.04M - - - -
totalLiabilities 33.5M 36.44M 14.82M 28.7M 55.52M 704K
treasuryStock - - - - - -
preferredStock 10 3 - - 21.85M 21.85M
commonStock 249.57K 2356 1000 3000 0.57 -
retainedEarnings -224.64M -190.54M -177.06M -147.23M -51.98M -13.49M
additionalPaidInCapital 235.54M 195.86M 162.96M 153.94M 4.9M 4.1M
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
netIncome -12.45M -12.42M -26.45M -95.26M -38.49M -1.78M
depreciationAndAmortization 597.43K 1.24M 1.28M 1.52M 98000 -
deferredIncomeTax -182.83K - - - 400K -
stockBasedCompensation -164.21K -101.73K 381K 11.04M 131K -
changeInWorkingCapital 229.45K 2.78M 8.02M -3.35M 572K -443.18K
accountsReceivables -119.05K 553.93K 18.57M 890K -1.92M -
inventory -14140 40268 1.31M -1.02M -295K -
accountsPayables 186.25K 1.16M 1.3M 127K 3.09M -
otherWorkingCapital 176.39K 1.03M -13.16M -3.35M -305K -443.18K
otherNonCashItems 8.1M 5.67M 10.13M 62.3M 22.23M 1.75M
netCashProvidedByOperatingActivities -3.87M -2.84M -6.64M -23.76M -15.06M -481.42K
investmentsInPropertyPlantAndEquipment -62021 - - -110K -242K -
acquisitionsNet - 13329 - - -63000 -
purchasesOfInvestments - - - - - -201.25M
salesMaturitiesOfInvestments - - - - - -
otherInvestingActivities -593.58K - - -1.76M -50000 -
netCashProvidedByInvestingActivities -655.61K 13329 - -1.87M -355K -201.25M
netDebtIssuance 1.56M 2.81M 291K 30.3M 10.5M -141.13K
longTermNetDebtIssuance - - - 31.46M - -
shortTermNetDebtIssuance 1.56M 2.81M 291K -1.16M 10.5M -141.13K
netStockIssuance 3.1M 89925 1.18M - - 203.29M
netCommonStockIssuance - - 1.18M - - 203.29M
commonStockIssuance 3.1M - 1.18M - - 203.29M
commonStockRepurchased - - - - - -
netPreferredStockIssuance 3.1M 89925 - - - -
netDividendsPaid - - - - - -
commonDividendsPaid - - - - - -
preferredDividendsPaid - - - - - -
otherFinancingActivities - -42000 -299K -6.01M 3.64M 50000
netCashProvidedByFinancingActivities 4.66M 2.86M 1.17M 24.29M 14.14M 203.2M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue 5.17M 4.43M 3.55M 5.22M 3.17M 2.82M 1.2M 28000 7000 110K
costOfRevenue 2.53M 2.38M 2.07M 1.98M 1.9M 1.91M 541K 31000 - 62000
grossProfit 2.63M 2.05M 1.48M 3.24M 1.27M 908.24K 655K -3000 7000 48000
researchAndDevelopmentExpenses 35550 35219 77096 40183 30000 267 43000 104K 165K -24000
generalAndAdministrativeExpenses - - - - - - 116K - - 591.23K
sellingAndMarketingExpenses - - - - 2.76M 3.03M 1.5M 1.47M 987.94K 3.17M
sellingGeneralAndAdministrativeExpenses 2.88M 3.5M 2.47M 2.62M 2.76M 3.03M 1.62M 1.47M 988K 3.76M
otherExpenses - 7M -210.8K 18878 18878 1.87M - 8000 33000 -376
operatingExpenses 2.91M 10.54M 2.34M 2.68M 2.81M 4.9M 1.66M 1.59M 1.19M 3.73M
costAndExpenses 5.44M 12.92M 4.41M 4.65M 4.72M 6.81M 2.2M 1.62M 1.19M 3.79M
netInterestIncome -973.14K -601.24K -934.22K -1.01M -889.79K -2.11M -957K -542K -301K -199K
interestIncome - - - - - - - - - -
interestExpense -973.14K -601.24K 934.22K 1.01M 889.79K 2.11M 957K 542K 301K 199K
depreciationAndAmortization 171.09K 164.41K 159 146.77K 143.04K 439.02K 274K 262K 260K 28000
ebitda -310.96K -8.84M -945.11K 629.22K 412.03K -4.25M -722K -1.36M -943K -3.63M
ebit -482.05K -9M -945.27K 482.44K 268.98K -4.69M -996K -1.62M -1.2M -3.66M
nonOperatingIncomeExcludingInterest 205.2K -601.24K 85446 84676 -1.82M 700.71K -9000 33000 24000 -24000
operatingIncome -276.85K -8.49M -859.82K 567.12K -1.55M -3.99M -1M -1.59M -1.18M -3.68M
totalOtherIncomeExpensesNet -1.18M -1.11M -1.02M -1.09M 926.17K -2.81M -948K -575K -325K -175K
incomeBeforeTax -1.46M -9.6M -1.88M -526.31K -620.81K -6.8M -1.95M -2.16M -1.5M -3.86M
incomeTaxExpense -3213 -187.51K -3424 - - - - - - -
netIncomeFromContinuingOperations -1.45M -9.41M -1.88M -526.31K -620.81K -6.8M -1.95M -2.16M -1.5M -3.86M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -1.45M -9.42M -1.88M -522.02K -616.46K -6.79M -1.95M -2.16M -1.5M -3.86M
netIncomeDeductions - -8.97M - - - 19993 -88000 - 656K -834
bottomLineNetIncome -1.45M -9.42M -14.14M -955.61K -1.1M -6.81M -2.03M -2.47M -2.16M -3.86M
eps -0.0 -0.01 -0.29 -0.42 -0.04 -0.26 -0.16 -0.27 -0.27 -0.57
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 65896 207.45K 628.56K 321.79K 16907 68268 34000 33000 3000 38000
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 65896 207.45K 628.56K 321.79K 16907 68268 34000 33000 3000 38000
netReceivables 4.1M 2.47M 3.16M 4.92M 2.65M 2.27M 2M 276K - 100000
accountsReceivables 4.1M 2.47M 3.16M 4.92M 2.65M 2.27M 2M 276K - 100000
otherReceivables - - - - - - - - - -
inventory 188.56K 183.63K 7747 166.06K 188.39K 161.47K 210K - - -138K
prepaids 122.75K 97691 61179 77054 188.87K 291.01K 502K 76000 155K 86000
otherCurrentAssets 11643 253.05K 368.49K 144.01K 145.63K 89564 874K 104K 104K 147K
totalCurrentAssets 4.49M 3.11M 4.17M 5.63M 3.19M 2.88M 2.91M 489K 262K 233K
propertyPlantEquipmentNet 3.73M 3.87M 4M 4.08M 4.21M 4.35B 4.5M 1.68M - -
goodwill 27.79M 27.82M 34.83M 31.3M 25.46M 25.46M 33.16M 2.37M - -
intangibleAssets 9.78M 9.77M 9.1M 9.01M 9.01M 9.02M 2.1M 2.36M 2.62M 378K
goodwillAndIntangibleAssets 37.57M 37.59M 43.93M 40.31M 34.48M 34.48M 35.26M 4.73M 2.62M 378K
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - -4.34B - - 111K 114K
totalNonCurrentAssets 41.3M 41.47M 47.93M 44.39M 38.68M 38.83M 39.76M 6.42M 2.73M 492K
otherAssets - - - - - - - - - -
totalAssets 45.79M 44.58M 52.09M 50.02M 41.88M 41.71M 42.67M 6.91M 2.99M 725K
totalPayables 9.63M 8.96M 6.76M 8.57M 9.16M 13.82M 8.2M 5.31M 8.11M 4.56M
accountPayables 7.48M 6.97M 6.76M 7.03M 7.32M 6.68M 8.2M 5.31M 4.99M 4.56M
otherPayables 2.15M 2M - 1.54M 1.84M 7.14M - - 3.12M -
accruedExpenses 10.61M 9.73M 8.52M 8.69M 10.93M 11.99M 10.46M 2.37M 2.3M 1.7M
shortTermDebt 9.14M 7.79M 6.74M 11.2M 6M 10.22M 9.56M 8.48M 4.85M 4.2M
capitalLeaseObligationsCurrent - - - 428.72K 397.22K 367.47K 339K 110K - -
taxPayables - - - - - 5.2M 4.06M - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 2.17M 11.9M 15.15M 4.01M 2.17M 8.32M 5.78M 5.04M 1.82M 3.88M
totalCurrentLiabilities 31.56M 28.66M 28.64M 32.9M 28.66M 32.73M 34.35M 21.31M 17.07M 14.34M
longTermDebt - - 3.31M - - - 22M - - -
capitalLeaseObligationsNonCurrent 3.03M 3.17M - 3.44M 3.56M 3.67M 3.77M 1.35M - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 33.12M 1.67M 496 2076 9652 41246 107K 419K 859K 489K
totalNonCurrentLiabilities 36.15M 4.84M 3.31M 3.44M 3.57M 3.71M 25.88M 1.77M 859K 489K
otherLiabilities - - - - - - - - - -
capitalLeaseObligations 3.03M 3.17M - 3.87M 3.96M 4.04M 4.11M 1.46M - -
totalLiabilities 36.15M 33.5M 31.96M 36.34M 32.23M 36.44M 60.22M 23.07M 17.93M 14.82M
treasuryStock - - - - - - - - - -
preferredStock 10 10 - 3 3 3 - - - -
commonStock 373.27K 249.57K 10887 1132 343 2356 1000 1000 1000 1000
retainedEarnings -226.1M -224.64M -206.26M -192.12M -191.33M -190.54M -183.73M -181.69M -179.22M -177.06M
additionalPaidInCapital 235.43M 235.54M 226.45M 205.85M 201.04M 195.86M 166.22M 165.56M 164.28M 162.96M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
netIncome -1.46M -8.93M -1.88M -522.02K -620.81K -6.8M -1.95M -2.16M -1.5M -3.86M
depreciationAndAmortization 171.09K -125.41K 143.2K 146.77K 143.04K 439.02K 274K 262K 260.32K 28000
deferredIncomeTax - -182.83K - - - - - - - -
stockBasedCompensation - -46593 -210.8K 18878 27716 -195.73K -93000 430K 118.22K 885.72K
changeInWorkingCapital -404.42K 2.13M 1.03M -3.05M 125.74K 1.11M -574K -1316 410.9K 2.3M
accountsReceivables -1.44M - 1.84M - -383.94K -133.07K 687K - - -
inventory -4938 -12577 3027 22331 -26921 48268 -8000 - - 1.13M
accountsPayables 496.13K 207.02K -372.1K -287.12K 638.46K -349.55K 337K 87950 982.53K -509K
otherWorkingCapital 546.46K 2.13M -443.3K -3.05M -101.85K 1.54M -1.59M -89266 410.9K 1.68M
otherNonCashItems 1.11M 7.05M 876.01K 1.19M -1.01M 3.6M 800K 308.32K 686.79K 162.28K
netCashProvidedByOperatingActivities -577.9K -104.03K -44784 -2.38M -1.34M -1.85M -1.55M -1.16M -406.3K -480K
investmentsInPropertyPlantAndEquipment -3995 -33641 -28380 -14900 - - 2.12M - - -
acquisitionsNet - - -493.58K - - -671 272.81K -259K - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - 14900 -100000 - - - 190 - - -
netCashProvidedByInvestingActivities -3995 -18741 -621.96K -14900 - -671 2.4M -259K - -
netDebtIssuance 440.34K -298.33K 973.52K -1.45M 1.24M 1.73M 860K 1.45M 370.72K 44000
longTermNetDebtIssuance - - - -206.15K - 2.81M - - - -
shortTermNetDebtIssuance 440.34K -298.33K 973.52K -1.24M 1.24M -1.08M 860K 1.45M 370.72K 44000
netStockIssuance - - - - 44825 - - - - 432K
netCommonStockIssuance - - - - - - - - - 432K
commonStockIssuance - -3.15M - - - - - - - 432K
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - 44825 - - - - -
netDividendsPaid - - - - - - - - - -3.38M
commonDividendsPaid - - - - - - - - - -3.38M
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - 4.15M - 147.92K -1.71M - - 3.38M
netCashProvidedByFinancingActivities 440.34K -298.33K 973.52K 2.7M 1.29M 1.88M -848K 1.45M 370.72K 476K