Foxo Technologies Inc
OTC:FOXO
Cash Flow Statement
Cash Flow Statement
Foxo Technologies Inc
| Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||
| Net Income |
(64)
|
(48)
|
(95)
|
(103)
|
(78)
|
(71)
|
(26)
|
(20)
|
(11)
|
(9)
|
(12)
|
(12)
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
2
|
3
|
4
|
1
|
2
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
0
|
1
|
11
|
11
|
11
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
47
|
30
|
73
|
76
|
57
|
49
|
10
|
7
|
1
|
2
|
5
|
3
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(5)
|
(4)
|
(3)
|
(3)
|
4
|
7
|
9
|
11
|
9
|
5
|
4
|
1
|
|
| Cash from Operating Activities |
(22)
N/A
|
(22)
-1%
|
(24)
-9%
|
(27)
-14%
|
(15)
+45%
|
(11)
+23%
|
(7)
+42%
|
(2)
+76%
|
(1)
+49%
|
(1)
-86%
|
(3)
-93%
|
(6)
-107%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
|
| Other Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
-23%
|
(2)
+1%
|
(2)
N/A
|
(1)
+67%
|
(0)
+77%
|
0
N/A
|
(2)
N/A
|
(2)
-12%
|
0
N/A
|
0
-5%
|
2
+15 955%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
28
|
30
|
30
|
30
|
3
|
0
|
0
|
1
|
2
|
1
|
3
|
4
|
|
| Other |
1
|
(6)
|
(6)
|
(6)
|
(5)
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
|
| Cash from Financing Activities |
28
N/A
|
24
-16%
|
24
+3%
|
24
N/A
|
(3)
N/A
|
1
N/A
|
1
-2%
|
2
+32%
|
3
+94%
|
1
-51%
|
3
+97%
|
4
+32%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
5
N/A
|
0
-100%
|
(1)
N/A
|
(5)
-251%
|
(18)
-289%
|
(10)
+43%
|
(5)
+47%
|
(2)
+61%
|
(0)
+92%
|
(0)
+96%
|
0
N/A
|
0
-54%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(23)
N/A
|
(24)
-3%
|
(26)
-8%
|
(29)
-13%
|
(15)
+47%
|
(12)
+25%
|
(7)
+43%
|
(4)
+44%
|
(3)
+21%
|
(1)
+49%
|
(3)
-93%
|
(6)
-107%
|
|