Valuation for FOXO - findataslice

	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
Close Price of Common Stock				0.09$	0.18$	0.12$	0.29$	0.19$	0.27$	0.39$	0.31$	0.10$	0.31$	0.43$	0.35$	1.25$
Market Cap of Common Stock				601,478$	1,210,887$	2,055,245$	5,090,926$	2,572,274$	3,035,489$
QoQ%				(50.33%)	(41.08%)	(59.63%)	97.92%	(15.26%)
YoY%				(76.62%)	(60.11%)
Common Shares Outstanding	3,732,660,151		526,520,303	45,767,410	3,321,429	1,720,330	17,476,574	13,631,554	11,280,154	8,946,032	7,646,032	5,916,852			2,752,890							5,663,750
QoQ%			1,050.43%	1,277.94%	93.07%	(90.16%)	28.21%	20.85%	26.09%	17.00%	29.23%
YoY%	112,281.15%		2,912.72%	235.75%	(70.56%)	(80.77%)	128.57%	130.39%			177.75%
Price to Sales				.04x	.10x	.28x	1.26x	1.92x	19.59x
Price to Earnings				-	-	-	-	-	-
Price to Book				.03x	.09x	.21x	.96x	-	-
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%)
TTM			16,367,617$	14,757,035$	12,405,240$	7,214,341$	4,051,601$	1,341,502$	154,945$	139,471$	145,291$	453,000$	457,000$
TTM_QoQ%			10.91%	18.96%	71.95%	78.06%	202.02%	765.79%	11.10%	(4.01%)	(67.93%)	(.88%)
TTM_YoY%			303.98%	1,000.04%	7,906.22%	5,072.65%	2,688.61%	196.14%	(66.10%)
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%
QoQ			.00%	.00%	.00%	.00%	.00%	.00%	696.38%	(639.90%)	643.52%	(700.00%)	.00%	82.30%	(82.30%)
YoY			.00%	.00%	.00%	696.38%	56.48%	700.00%	.00%	(696.38%)	25.82%	(700.00%)
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$)						(213,610$)
QoQ%			(887.36%)	(251.61%)	136.66%	61.21%	(296.74%)	36.76%	(34.86%)	68.00%	(5.04%)	53.89%	(2.88%)	64.57%	(136.71%)
YoY%			(112.86%)	14.47%	135.68%	(31.25%)	(8.27%)	71.34%	79.10%	84.06%	82.34%	60.21%
TTM			(10,329,214$)	(5,828,067$)	(5,973,536$)	(8,130,226$)	(7,761,914$)	(7,457,148$)	(9,958,858$)	(15,974,289$)	(22,187,621$)	(39,365,000$)	(44,671,000$)
TTM_QoQ%			(77.23%)	2.44%	26.53%	(4.75%)	(4.09%)	25.12%	37.66%	28.00%	43.64%	11.88%
TTM_YoY%			(33.08%)	21.85%	40.02%	49.10%	65.02%	81.06%	77.71%
Operating Margin			(191.60%)	(24.23%)	10.87%	(48.80%)	(141.41%)	(84.02%)	(5,785.72%)	(16,415.99%)	(3,339.91%)	(35,070.00%)	(63,375.00%)	(56,861.54%)	(4,990.67%)	(62,950.00%)
QoQ			(167.36%)	(35.10%)	59.67%	92.61%	(57.40%)	5,701.71%	10,630.27%	(13,076.08%)	31,730.09%	28,305.00%	(6,513.46%)	(51,870.87%)	57,959.33%
YoY			(50.18%)	59.78%	5,796.59%	16,367.19%	3,198.50%	34,985.99%	57,589.28%	40,445.55%	1,650.76%	27,880.00%
Net Income			(9,420,527$)	(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$)						4,997,348$
QoQ%			(401.23%)	(257.11%)	15.22%	90.87%	(248.06%)	9.74%	(43.90%)	61.02%	(5.42%)	67.59%	(47.83%)	58.31%	55.34%
YoY%			(38.55%)	3.79%	75.68%	58.72%	(76.21%)	46.63%	80.84%	80.31%	78.94%	91.08%
TTM			(12,447,131$)	(9,825,837$)	(9,899,801$)	(11,537,780$)	(12,420,962$)	(9,480,265$)	(11,186,811$)	(20,315,526$)	(26,450,536$)	(40,915,000$)	(78,281,000$)
TTM_QoQ%			(26.68%)	.75%	14.20%	7.11%	(31.02%)	15.26%	44.94%	23.19%	35.35%	47.73%
TTM_YoY%			(.21%)	(3.65%)	11.51%	43.21%	53.04%	76.83%	85.71%
Profit Margin			(212.61%)	(52.97%)	(10.09%)	(19.58%)	(241.07%)	(163.26%)	(7,877.58%)	(20,946.94%)	(3,498.51%)	(36,600.00%)	(94,108.33%)	(58,761.54%)	(4,383.49%)	(293,042.86%)
QoQ			(159.64%)	(42.88%)	9.50%	221.49%	(77.82%)	7,714.32%	13,069.36%	(17,448.43%)	33,101.50%	57,508.33%	(35,346.80%)	(54,378.05%)	288,659.36%
YoY			28.47%	110.29%	7,867.49%	20,927.35%	3,257.43%	36,436.74%	86,230.76%	37,814.60%	884.99%	256,442.86%
Equity to Common Shareholders			11,144,982$	20,199,453$	13,738,415$	9,709,137$	5,323,752$	(17,508,000$)	(16,128,000$)	(14,937,000$)	(14,100,209$)	(11,103,000$)	(7,030,000$)	(30,000$)	6,708,000$	15,767,000$	(54,002,000$)		(25,220,000$)			(11,210,998$)	(16,193,994$)
QoQ			(9,054,471$)	6,461,038$	4,029,278$	4,385,385$	22,831,752$	(1,380,000$)	(1,191,000$)	(836,791$)	(2,997,209$)	(4,073,000$)	(7,000,000$)	(6,738,000$)	(9,059,000$)	69,769,000$						4,982,996$
QoQ%			(44.83%)	47.03%	41.50%	82.37%	130.41%	(8.56%)	(7.97%)	(5.94%)	(27.00%)	(57.94%)	(23,333.33%)	(100.45%)	(57.46%)	129.20%						30.77%
YoY			5,821,230$	37,707,453$	29,866,415$	24,646,137$	19,423,961$	(6,405,000$)	(9,098,000$)	(14,907,000$)	(20,808,209$)	(26,870,000$)	46,972,000$		31,928,000$				(9,026,006$)
YoY%			109.34%	215.37%	185.18%	165.00%	137.76%	(57.69%)	(129.42%)	(49,690.00%)	(310.20%)	(170.42%)	86.98%		126.60%				(55.74%)
Dividends Paid
Additional Paid-In Capital QoQ			9,091,965$	20,594,159$	4,815,410$	5,173,914$	29,646,697$	654,000$	1,282,000$	1,322,289$	867,711$
Treasury Stock
QoQ
Goodwill			27,823,444$	34,828,018$	31,301,432$	30,596,876$	25,463,948$	33,160,000$	2,369,000$
QoQ%			(20.11%)	11.27%	2.30%	20.16%	(23.21%)	1,299.75%
YoY%			9.27%	5.03%	1,221.29%
Other Intangible Assets			9,770,969$	9,104,581$	9,008,239$	9,011,897$	9,015,556$	2,105,000$	2,363,000$	2,621,000$	378,283$	428,000$			2,225,000$
QoQ			666,388$	96,342$	(3,658$)	(3,659$)	6,910,556$	(258,000$)	(258,000$)	2,242,717$	(49,717$)
Amortization of Intangible Assets			21,017$	3,658$	3,658$	3,659$	200,000$	300,000$	300,000$	257,674$	72,000$	70,000$	237,000$	257,000$
Total Assets			44,577,873$	52,093,776$	50,019,356$	47,011,380$	41,708,071$	42,671,000$	6,906,000$	2,994,000$	725,653$	3,131,000$			35,408,000$							202,975,193$	203,139,636$
QoQ			(7,515,903$)	2,074,420$	3,007,976$	5,303,309$	(962,929$)	35,765,000$	3,912,000$	2,268,347$	(2,405,347$)											(164,443$)
YoY			2,869,802$	9,422,776$	43,113,356$	44,017,380$	40,982,418$	39,540,000$			(34,682,347$)
Total Liabilities			33,501,573$	31,958,323$	36,341,517$	37,358,534$	36,436,260$	60,225,000$	23,073,000$	17,931,000$	14,825,862$	14,234,000$			28,700,000$							12,921,304$	18,083,095$
QoQ			1,543,250$	(4,383,194$)	(1,017,017$)	922,274$	(23,788,740$)	37,152,000$	5,142,000$	3,105,138$	591,862$											(5,161,791$)
YoY			(2,934,687$)	(28,266,677$)	13,268,517$	19,427,534$	21,610,398$	45,991,000$			(13,874,138$)
Current Ratio			.11x	.15x	.17x	.09x	.09x	.08x	.02x	.02x	.02x	.19x			1.78x							27.06x	13.39x
Total Current Assets			3,112,480$	4,165,543$	5,629,985$	3,194,691$	2,881,266$	2,909,000$	489,000$	262,000$	233,729$	2,585,000$			12,304,000$							1,710,306$	1,889,101$
QoQ			(1,053,063$)	(1,464,442$)	2,435,294$	313,425$	(27,734$)	2,420,000$	227,000$	28,271$	(2,351,271$)											(178,795$)
Total Current Liabilities			28,658,760$	28,644,531$	32,899,157$	33,790,593$	31,200,828$	34,347,000$	21,306,000$	17,072,000$	14,336,524$	13,516,000$			6,913,000$							63,197$	141,134$
QoQ			14,229$	(4,254,626$)	(891,436$)	2,589,765$	(3,146,172$)	13,041,000$	4,234,000$	2,735,476$	820,524$											(77,937$)
Debt to Asset Ratio			.75x	.61x	.73x	.79x	.87x	1.41x	3.34x	5.99x	20.43x	4.55x			.81x							.06x	.09x
Long Term Debt
QoQ
YoY
Capital Lease Obligations			3,673,900$	3,778,257$	3,869,000$	3,955,512$	4,035,027$	4,110,000$	1,458,000$
Cash and Cash Equivalents			207,453$	628,557$	321,789$	16,907$	68,268$	34,000$	33,000$	3,000$	38,116$	42,000$			5,515,000$							1,303,312$	1,417,540$
QoQ			(421,104$)	306,768$	304,882$	(51,361$)	34,268$	1,000$	30,000$	(35,116$)	(3,884$)											(114,228$)
YoY			139,185$	594,557$	288,789$	13,907$	30,152$	(8,000$)			(5,476,884$)
Interest Expenses										42,000$		148,000$				424,000$
Interest Income																						13,302$