• Income Statement
• Balance Sheet
• Cash Flow
• Ratios
• Market Data
• Valuation

	FOXO TECHNOLOGIES INC. (FOXO)
	Q2-CY2026	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014
Balance Sheet Date			2025-Dec-31	2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31	2023-Sep-30										2021-Mar-31
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023										Q1-FY2021
Total Revenue			4,430,972$	3,548,352$	5,218,373$	3,169,920$	2,820,390$	1,196,557$	27,474$	7,180$	110,291$	10,000$	12,000$	13,000$	418,000$	14,000$
QoQ%			24.87%	(32.00%)	64.62%	12.39%	135.71%	4,255.23%	282.65%	(93.49%)	1,002.91%	(16.67%)	(7.69%)	(96.89%)	2,885.71%
YoY%			57.11%	196.55%	18,893.86%	44,049.30%	2,457.23%	11,865.57%	128.95%	(44.77%)	(73.62%)	(28.57%)
Cost Of Revenue			0$	0$	0$	0$	0$	0$	0$	50,000$	62,000$	70,000$	0$	0$	344,000$	0$
Gross Profit			4,430,972$	3,548,352$	5,218,373$	3,169,920$	2,820,390$	1,196,557$	27,474$	(42,820$)	48,000$	(60,000$)	12,000$	13,000$	74,000$	14,000$
Gross Margin			100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	(596.38%)	43.52%	(600.00%)	100.00%	100.00%	17.70%	100.00%
Operating Expenses			12,920,506$	4,408,173$	4,651,252$	4,716,900$	6,808,777$	2,201,847$	1,617,043$	1,185,848$	3,863,912$	3,447,000$	7,617,000$	7,405,000$	20,935,000$	8,827,000$						213,610$
Operating Income			(8,489,534$)	(859,821$)	567,121$	(1,546,980$)	(3,988,387$)	(1,005,290$)	(1,589,569$)	(1,178,668$)	(3,683,621$)	(3,507,000$)	(7,605,000$)	(7,392,000$)	(20,861,000$)	(8,813,000$)						(213,610$)
Operating Margin			(191.60%)	(24.23%)	10.87%	(48.80%)	(141.41%)	(84.02%)	(5,785.72%)	(16,415.99%)	(3,339.91%)	(35,070.00%)	(63,375.00%)	(56,861.54%)	(4,990.67%)	(62,950.00%)
Interest Income																						13,302$
Interest Expenses										42,000$		148,000$				424,000$
Income Before Tax			(9,603,358$)	(1,879,490$)	(526,306$)	(620,808$)	(6,799,233$)	(1,953,454$)	(2,164,285$)	(1,503,990$)	(3,858,536$)	(3,660,000$)	(11,293,000$)	(7,639,000$)	(18,323,000$)	41,026,000$						4,997,348$
Tax Expenses
Net Income			(9,420,527$)	(1,879,490$)	(526,306$)	(620,808$)	(6,799,233$)	(1,953,454$)	(2,164,285$)	(1,503,990$)	(3,858,536$)	(3,660,000$)	(11,293,000$)	(7,639,000$)	(18,323,000$)	(41,026,000$)						4,997,348$
Profit Margin			(212.61%)	(52.97%)	(10.09%)	(19.58%)	(241.07%)	(163.26%)	(7,877.58%)	(20,946.94%)	(3,498.51%)	(36,600.00%)	(94,108.33%)	(58,761.54%)	(4,383.49%)	(293,042.86%)
TTM			(76.05%)	(66.58%)	(79.80%)	(159.93%)	(306.57%)	(706.69%)	(7,219.86%)	(14,566.13%)	(18,205.21%)	(9,032.01%)	(17,129.32%)
Earnings to Minority			(4,682$)	(3,424$)	(4,285$)	(4,350$)	(6,109$)	(7,130$)	(37,368$)	656,164$	834$	912,000$	2,466,000$
Earnings to Common Shareholders			(18,691,666$)	(14,290,711$)	(955,612$)	(1,103,492$)	(6,894,450$)	(2,034,215$)	(2,472,889$)	(2,160,154$)	(3,859,370$)	(4,572,000$)	(13,759,000$)	(7,639,000$)	(18,323,000$)	(41,026,000$)						4,997,348$
QoQ%			(30.80%)	(1,395.45%)	13.40%	83.99%	(238.92%)	17.74%	(14.48%)	44.03%	15.59%	66.77%	(80.12%)	58.31%	55.34%
YoY%			(171.11%)	(602.52%)	61.36%	48.92%	(78.64%)	55.51%	82.03%	71.72%	78.94%	88.86%
Earnings Per Share, Basic																						0.88$
Earnings Per Share, Diluted																						0.88$
Unlevered FCF Per Share, Basic																						(0.02$)
Unlevered FCF Per Share, Diluted																						(0.02$)
Average Shares, Basic																						5,663,750
Average Shares, Diluted																						5,663,750
EBIT			(9,603,358$)	(1,879,490$)	(526,306$)	(620,808$)	(6,799,233$)	(1,953,454$)	(2,164,285$)	(1,461,990$)	(3,858,536$)	(3,512,000$)	(11,293,000$)	(7,639,000$)	(18,323,000$)	41,450,000$						4,997,348$
EBITDA			(9,438,946$)	(1,736,287$)	(379,532$)	(477,764$)	(6,360,648$)	(1,678,979$)	(1,902,654$)	(1,201,666$)	(3,830,620$)	(3,512,000$)	(11,046,000$)	(6,710,000$)	(16,995,000$)	41,450,000$						4,997,348$

Copy Table ✓