Foxo Technologies Inc
OTC:FOXO
Income Statement
Earnings Waterfall
Foxo Technologies Inc
Income Statement
Foxo Technologies Inc
| Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
4
|
4
|
|
| Revenue |
1
N/A
|
0
-14%
|
0
+2%
|
0
N/A
|
0
-68%
|
0
-6%
|
0
+13%
|
1
+765%
|
4
+202%
|
7
+78%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(4)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+30%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
2
+124%
|
3
+80%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(39)
|
(38)
|
(43)
|
(38)
|
(20)
|
(16)
|
(10)
|
(8)
|
(7)
|
(9)
|
|
| Selling, General & Administrative |
(26)
|
(25)
|
(29)
|
(27)
|
(18)
|
(14)
|
(11)
|
(8)
|
(6)
|
(8)
|
|
| Research & Development |
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Operating Expenses |
(10)
|
(11)
|
(12)
|
(10)
|
1
|
(1)
|
2
|
1
|
0
|
0
|
|
| Operating Income |
(39)
N/A
|
(37)
+4%
|
(42)
-13%
|
(38)
+9%
|
(20)
+49%
|
(16)
+18%
|
(10)
+38%
|
(7)
+25%
|
(6)
+21%
|
(6)
-6%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
(55)
|
(30)
|
(30)
|
(26)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
|
| Non-Reccuring Items |
(1)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
(2)
|
(0)
|
|
| Total Other Income |
(0)
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Pre-Tax Income |
(95)
N/A
|
(67)
+30%
|
(78)
-17%
|
(71)
+10%
|
(26)
+63%
|
(20)
+23%
|
(11)
+45%
|
(9)
+15%
|
(12)
-31%
|
(12)
+7%
|
|
| Net Income | |||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(95)
|
(67)
|
(78)
|
(71)
|
(26)
|
(20)
|
(11)
|
(9)
|
(12)
|
(12)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(95)
N/A
|
(67)
+30%
|
(81)
-21%
|
(73)
+9%
|
(30)
+59%
|
(24)
+18%
|
(13)
+46%
|
(11)
+12%
|
(14)
-19%
|
(13)
+8%
|
|
| EPS (Diluted) |
-688.59
N/A
|
-486.2
+29%
|
-572.28
-18%
|
-298.34
+48%
|
-140.79
+53%
|
-54.33
+61%
|
-25.13
+54%
|
-17.3
+31%
|
-18.46
-7%
|
-8.29
+55%
|
|