FOXOW
FOXO Technologies Inc. Redeemab
Price Chart
No historical data available
Latest Quote
$0.01
-0.00 (-16.13%)
Current Price
| Previous Close | $0.01 |
| Open | $0.01 |
| Day High | $0.01 |
| Day Low | $0.01 |
| Volume | 5,500 |
Stock Information
| Exchange | PNK |
đ Comprehensive Analysis
Company Data
| Book/sh | $0.00 |
Financial Ratios
Returns & Margins
Ownership
| Insider & Institutional transactions data not available |
Valuation Ratios
| P/B | 1.73 |
Analyst Data
| Recommendation | none |
Technical Indicators
Performance History
Stock Score:
â Premium
Based on debt, profitability, growth, and cash flow metrics
â Premium Feature
Sign up for free to view detailed scoring breakdown â premium is free during our trial period!
Recent Price History
No history data available. Data will be fetched automatically.
Period:
Loading...
Income Statement (Annual)
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Revenue | ||||
| Reconciled Cost Of Revenue | $2,484,361 | $132,428 | $344,000 | $0 |
| Cost Of Revenue | $2,484,361 | $132,428 | $344,000 | $0 |
| Total Revenue | $4,051,601 | $145,291 | $511,000 | $120,000 |
| Operating Revenue | $4,051,601 | $145,291 | $511,000 | $120,000 |
| Expenses | ||||
| Interest Expense | $3,910,340 | $1,063,679 | $1,440,000 | $1,118,000 |
| Total Expenses | $10,021,752 | $20,432,462 | $29,217,000 | $15,151,000 |
| Other Income Expense | $-2,540,471 | $-5,099,686 | $-65,109,000 | $-22,339,000 |
| Other Non Operating Income Expenses | $-287,988 | $18,832 | $-28,387,000 | $-21,939,000 |
| Net Non Operating Interest Income Expense | $-3,910,340 | $-1,063,679 | $-1,440,000 | $-1,118,000 |
| Interest Expense Non Operating | $3,910,340 | $1,063,679 | $1,440,000 | $1,118,000 |
| Operating Expense | $7,537,391 | $20,300,034 | $28,873,000 | $15,151,000 |
| Total Other Finance Cost | - | - | - | $1,118,000 |
| Income & Earnings | ||||
| Net Income From Continuing Operation Net Minority Interest | $-12,406,389 | $-26,450,536 | $-95,255,000 | $-38,488,000 |
| Net Interest Income | $-3,910,340 | $-1,063,679 | $-1,440,000 | $-1,118,000 |
| Normalized Income | $-10,153,906 | $-21,332,018 | $-58,533,000 | $-38,088,000 |
| Net Income From Continuing And Discontinued Operation | $-12,406,389 | $-26,450,536 | $-95,255,000 | $-38,488,000 |
| Total Operating Income As Reported | $-7,761,914 | $-22,187,621 | $-40,167,000 | $-15,031,000 |
| Net Income Common Stockholders | $-13,561,708 | $-29,829,370 | $-95,255,000 | $-38,488,000 |
| Net Income | $-12,406,389 | $-26,450,536 | $-95,255,000 | $-38,488,000 |
| Net Income Including Noncontrolling Interests | $-12,420,962 | $-26,450,536 | $-95,255,000 | $-38,488,000 |
| Net Income Continuous Operations | $-12,420,962 | $-26,450,536 | $-95,255,000 | $-38,488,000 |
| Pretax Income | $-12,420,962 | $-26,450,536 | $-95,255,000 | $-38,488,000 |
| Special Income Charges | $-2,220,058 | $-5,421,059 | $-11,461,000 | $-400,000 |
| Operating Income | $-5,970,151 | $-20,287,171 | $-28,706,000 | $-15,031,000 |
| Gross Profit | $1,567,240 | $12,863 | $167,000 | $120,000 |
| Other | ||||
| Tax Effect Of Unusual Items | $0 | $0 | $0 | $0 |
| Tax Rate For Calcs | $0 | $0 | $0 | $0 |
| Normalized EBITDA (Bullshit earnings) | $-5,023,124 | $-18,989,423 | $-55,578,000 | $-36,872,000 |
| Total Unusual Items | $-2,252,483 | $-5,118,518 | $-36,722,000 | $-400,000 |
| Total Unusual Items Excluding Goodwill | $-2,252,483 | $-5,118,518 | $-36,722,000 | $-400,000 |
| Reconciled Depreciation | $1,235,015 | $1,278,916 | $1,515,000 | $98,000 |
| EBITDA (Bullshit earnings) | $-7,275,607 | $-24,107,941 | $-92,300,000 | $-37,272,000 |
| EBIT | $-8,510,622 | $-25,386,857 | $-93,815,000 | $-37,370,000 |
| Diluted NI Availto Com Stockholders | $-13,561,708 | $-29,829,370 | $-95,255,000 | $-38,488,000 |
| Otherunder Preferred Stock Dividend | $1,073,993 | $3,378,834 | $0 | - |
| Preferred Stock Dividends | $1,155,319 | $3,378,834 | - | - |
| Minority Interests | $14,573 | $0 | - | - |
| Tax Provision | $0 | $0 | $0 | $0 |
| Other Special Charges | $428,295 | $3,520,609 | - | - |
| Impairment Of Capital Assets | $1,847,994 | $2,632,677 | $1,370,000 | - |
| Restructuring And Mergern Acquisition | $-56,231 | $-732,227 | $10,091,000 | $0 |
| Gain On Sale Of Security | $-32,425 | $302,541 | $-25,261,000 | - |
| Research And Development | $312,267 | $900,431 | $3,047,000 | $4,879,000 |
| Selling General And Administration | $7,225,124 | $19,399,603 | $25,826,000 | $10,272,000 |
| Write Off | - | - | $0 | $400,000 |
Fetched: 2026-02-02
Balance Sheet (Annual)
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Assets | ||||
| Net Tangible Assets | $-29,155,752 | $-14,478,492 | $4,665,000 | $-25,411,000 |
| Total Assets | $41,708,071 | $725,653 | $35,408,000 | $30,304,000 |
| Total Non Current Assets | $38,826,805 | $491,924 | $23,104,000 | $22,686,000 |
| Goodwill And Other Intangible Assets | $34,479,504 | $378,283 | $2,043,000 | $191,000 |
| Other Intangible Assets | $9,015,556 | $378,283 | $2,043,000 | $191,000 |
| Current Assets | $2,881,266 | $233,729 | $12,304,000 | $7,618,000 |
| Other Current Assets | $89,564 | $109,234 | $114,000 | $23,000 |
| Prepaid Assets | $291,011 | $86,379 | $5,362,000 | $444,000 |
| Inventory | $161,466 | $0 | $1,313,000 | $295,000 |
| Receivables | $2,270,957 | $0 | - | - |
| Accounts Receivable | $2,270,957 | $0 | - | - |
| Cash Cash Equivalents And Short Term Investments | $68,268 | $38,116 | $5,515,000 | $6,856,000 |
| Cash And Cash Equivalents | $68,268 | $38,116 | $5,515,000 | $6,856,000 |
| Other Non Current Assets | - | $100,000 | $2,488,000 | $3,032,000 |
| Non Current Accounts Receivable | - | - | $18,573,000 | $19,463,000 |
| Debt | ||||
| Net Debt | $10,151,637 | $4,954,614 | - | $25,347,000 |
| Total Debt | $14,254,932 | $4,992,730 | $3,139,000 | $32,203,000 |
| Long Term Debt And Capital Lease Obligation | $3,667,553 | $0 | $1,730,000 | - |
| Current Debt And Capital Lease Obligation | $10,587,379 | $4,992,730 | $1,409,000 | $32,203,000 |
| Current Debt | $10,219,905 | $4,992,730 | $1,409,000 | $32,203,000 |
| Other Current Borrowings | $10,219,905 | $4,992,730 | $1,409,000 | $32,203,000 |
| Long Term Debt | - | - | $1,730,000 | - |
| Liabilities | ||||
| Total Liabilities Net Minority Interest | $36,436,260 | $14,825,862 | $28,700,000 | $55,524,000 |
| Total Non Current Liabilities Net Minority Interest | $3,708,799 | $489,338 | $21,787,000 | $19,463,000 |
| Derivative Product Liabilities | $41,246 | $8,821 | $311,000 | $0 |
| Current Liabilities | $32,727,461 | $14,336,524 | $6,913,000 | $36,061,000 |
| Current Notes Payable | $9,951,648 | $4,992,730 | - | - |
| Payables And Accrued Expenses | $17,818,466 | $7,650,276 | $4,459,000 | $3,858,000 |
| Interest Payable | $651,664 | $0 | - | - |
| Payables | $13,818,666 | $5,359,074 | $3,966,000 | $3,456,000 |
| Total Tax Payable | $5,200,000 | - | - | - |
| Accounts Payable | $6,677,281 | $4,557,912 | $3,466,000 | $3,456,000 |
| Other Non Current Liabilities | - | $480,517 | $1,173,000 | - |
| Non Current Deferred Liabilities | - | - | - | $0 |
| Equity | ||||
| Common Stock Equity | $5,323,749 | $-14,100,209 | $6,708,000 | $-47,074,000 |
| Preferred Stock Equity | $3 | - | - | $21,854,000 |
| Total Equity Gross Minority Interest | $5,271,811 | $-14,100,209 | $6,708,000 | $-25,220,000 |
| Stockholders Equity | $5,323,752 | $-14,100,209 | $6,708,000 | $-25,220,000 |
| Retained Earnings | $-190,541,067 | $-177,060,685 | $-147,231,000 | $-51,976,000 |
| Long Term Equity Investment | - | - | - | $100,000 |
| Other | ||||
| Ordinary Shares Number | $1,183,941 | $384,222 | $138,337 | $138,337 |
| Share Issued | $1,183,941 | $384,222 | $149,094 | $138,337 |
| Tangible Book Value | $-29,155,755 | $-14,478,492 | $4,665,000 | $-47,265,000 |
| Invested Capital | $15,543,654 | $-9,107,479 | $9,847,000 | $-14,871,000 |
| Working Capital | $-29,846,195 | $-14,102,795 | $5,391,000 | $-28,443,000 |
| Capital Lease Obligations | $4,035,027 | $0 | - | - |
| Total Capitalization | $5,323,752 | $-14,100,209 | $8,438,000 | $-25,220,000 |
| Minority Interest | $-51,941 | $0 | - | - |
| Additional Paid In Capital | $195,862,460 | $162,959,711 | $153,939,000 | $4,902,000 |
| Capital Stock | $2,359 | $765 | $0 | $21,854,000 |
| Common Stock | $2,356 | $765 | $0 | $0 |
| Preferred Stock | $3 | $0 | $0 | $21,854,000 |
| Long Term Capital Lease Obligation | $3,667,553 | $0 | - | - |
| Current Capital Lease Obligation | $367,474 | $0 | - | - |
| Pensionand Other Post Retirement Benefit Plans Current | $2,174,035 | $1,693,518 | $1,045,000 | $0 |
| Current Provisions | $2,147,581 | - | - | - |
| Current Accrued Expenses | $3,999,800 | $2,291,202 | $493,000 | $402,000 |
| Dueto Related Parties Current | $1,941,385 | $801,162 | $500,000 | $0 |
| Goodwill | $25,463,948 | $0 | - | - |
| Net PPE | $4,347,301 | $13,641 | - | $187,000 |
| Accumulated Depreciation | $-87,555 | $-23,474 | - | $-2,214,000 |
| Gross PPE | $4,434,856 | $37,115 | - | $2,401,000 |
| Leases | $133,033 | $0 | - | $1,522,000 |
| Other Properties | $4,176,337 | - | - | - |
| Machinery Furniture Equipment | $125,486 | $37,115 | - | $879,000 |
| Properties | $0 | $0 | - | $0 |
| Raw Materials | $161,466 | $0 | $1,313,000 | $295,000 |
| Treasury Stock | - | $0 | $0 | $0 |
| Treasury Shares Number | - | - | $10,757 | - |
| Long Term Provisions | - | - | $18,573,000 | $19,463,000 |
| Investments And Advances | - | - | - | $100,000 |
Fetched: 2026-02-02
Cash Flow Statement (Annual)
| Metric | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|
| Free Cash Flow | ||||
| Free Cash Flow | $-2,840,614 | $-6,645,057 | $-25,630,000 | $-15,297,000 |
| Operating Activities | ||||
| Operating Cash Flow | $-2,840,614 | $-6,645,057 | $-23,760,000 | $-15,055,000 |
| Cash Flow From Continuing Operating Activities | $-2,840,614 | $-6,645,057 | $-23,760,000 | $-15,055,000 |
| Operating Gains Losses | $460,720 | $-302,541 | $24,967,000 | - |
| Investing Activities | ||||
| Investing Cash Flow | $13,329 | $0 | $-1,870,000 | $-355,000 |
| Cash Flow From Continuing Investing Activities | $13,329 | $0 | $-1,870,000 | $-355,000 |
| Capital Expenditure | - | - | $-1,870,000 | $-242,000 |
| Net Other Investing Changes | - | - | - | $-113,000 |
| Financing Activities | ||||
| Issuance Of Capital Stock | $89,925 | $1,175,895 | $0 | - |
| Financing Cash Flow | $2,857,437 | $1,167,584 | $24,289,000 | $14,143,000 |
| Cash Flow From Continuing Financing Activities | $2,857,437 | $1,167,584 | $24,289,000 | $14,143,000 |
| Net Other Financing Charges | $-42,000 | $-299,433 | $-5,502,000 | $3,643,000 |
| Net Preferred Stock Issuance | $89,925 | $0 | - | - |
| Preferred Stock Issuance | $89,925 | $0 | - | - |
| Net Common Stock Issuance | $0 | $1,175,895 | $0 | - |
| Common Stock Issuance | $0 | $1,175,895 | $0 | - |
| Other | ||||
| Repayment Of Debt | $-1,280,988 | $0 | $-1,160,000 | $0 |
| Issuance Of Debt | $4,090,500 | $291,122 | $31,458,000 | $10,500,000 |
| End Cash Position | $68,268 | $38,116 | $5,515,000 | $6,856,000 |
| Beginning Cash Position | $38,116 | $5,515,589 | $6,856,000 | $8,123,000 |
| Changes In Cash | $30,152 | $-5,477,473 | $-1,341,000 | $-1,267,000 |
| Net Issuance Payments Of Debt | $2,809,512 | $291,122 | $30,298,000 | $10,500,000 |
| Net Short Term Debt Issuance | $2,809,512 | $0 | $-1,160,000 | $10,500,000 |
| Short Term Debt Payments | $-1,280,988 | $0 | $-1,160,000 | $0 |
| Short Term Debt Issuance | $4,090,500 | $0 | $28,000,000 | $10,500,000 |
| Net Long Term Debt Issuance | $0 | $291,122 | $31,458,000 | $0 |
| Long Term Debt Issuance | $0 | $291,122 | $31,458,000 | $0 |
| Net Business Purchase And Sale | $13,329 | $0 | - | - |
| Sale Of Business | $13,329 | $0 | - | - |
| Change In Working Capital | $2,779,958 | $8,019,299 | $-3,351,000 | $572,000 |
| Change In Other Current Liabilities | $509,001 | $0 | - | - |
| Change In Other Current Assets | $-1,366,540 | $4,611 | $-1,964,000 | $-2,494,000 |
| Change In Payables And Accrued Expense | $2,944,738 | $3,646,883 | $2,463,000 | $3,244,000 |
| Change In Accrued Expense | $1,787,290 | $3,151,123 | $2,336,000 | $154,000 |
| Change In Payable | $1,157,448 | $495,760 | $127,000 | $3,090,000 |
| Change In Account Payable | $1,157,448 | $495,760 | $127,000 | $3,090,000 |
| Change In Prepaid Assets | $98,562 | $3,054,631 | $-2,832,000 | $117,000 |
| Change In Inventory | $40,268 | $1,313,174 | $-1,018,000 | $-295,000 |
| Change In Receivables | $553,929 | $18,573,430 | $890,000 | $305,000 |
| Changes In Account Receivables | $553,929 | $0 | - | - |
| Other Non Cash Items | $3,357,987 | $7,795,750 | $35,959,000 | $22,232,000 |
| Stock Based Compensation | $-101,734 | $381,378 | $11,035,000 | $131,000 |
| Asset Impairment Charge | $1,848,402 | $2,632,677 | $1,370,000 | $400,000 |
| Depreciation Amortization Depletion | $1,235,015 | $1,278,916 | $1,515,000 | $98,000 |
| Depreciation And Amortization | $1,235,015 | $1,278,916 | $1,515,000 | $98,000 |
| Gain Loss On Investment Securities | $32,425 | $-302,541 | $24,967,000 | - |
| Net Income From Continuing Operations | $-12,420,962 | $-26,450,536 | $-95,255,000 | $-38,488,000 |
| Interest Paid Supplemental Data | - | $0 | $1,219,000 | $1,131,000 |
| Income Tax Paid Supplemental Data | - | $0 | $0 | - |
| Proceeds From Stock Option Exercised | - | $0 | $-507,000 | $0 |
| Net Intangibles Purchase And Sale | - | $0 | $-1,760,000 | $-124,000 |
| Purchase Of Intangibles | - | $0 | $-1,760,000 | $-124,000 |
| Net PPE Purchase And Sale | - | $0 | $-110,000 | $-118,000 |
| Purchase Of PPE | - | $0 | $-110,000 | $-118,000 |
| Change In Other Working Capital | - | $-18,573,430 | $-890,000 | $-305,000 |
| Depreciation | - | $1,279,000 | $1,515,000 | $98,000 |
| Net Investment Purchase And Sale | - | - | - | $0 |
| Purchase Of Investment | - | - | - | $0 |
| Amortization Of Securities | - | - | - | $-32,000 |
Fetched: 2026-02-02