FOXO Technologies Inc.

FOXO

FOXOFOXO Technologies Inc. US flag

Other OTC

0.00

USD

+0.00

- -

2,999.00Market Cap

Profitability (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-193.76	-289.92	-146.4	-58.47	-28.81
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	32.68	8.85	38.68	49.12
EBITDA Margin (%)	-11,849.21	-12,444.17	-5,321.14	-13,082.89	-116.87	-17.75
Operating Margin (%)	-13,857.14	-12,525.83	-5,617.61	-13,963.13	-147.35	-21.4
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-13,734.92	-32,073.33	-18,640.9	-18,205.21	-306.57	-77.16
Profit Margin (%)	-13,734.92	-32,073.33	-18,640.9	-18,205.21	-306.21	-75.95
Net Income to Common Margin (%)	-13,734.92	-32,073.33	-18,640.9	-20,530.78	-334.72	-214.09
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	11.33	8.5	64.47
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	32	3	5	14	11
ST Debt	- -	32	1	5	11	8
LT Debt	- -	- -	2	- -	4	3
Total Debt/EBITDA	- -	-2.16	-0.12	-0.26	-3.01	-3.78
Net Debt/EBITDA	1.09	-1.7	0.09	-0.26	-2.14	-2.44
Total Debt/EBIT	- -	-2.14	-0.11	-0.25	-2.39	-3.13
Net Debt/EBIT	0.93	-1.69	0.08	-0.24	-1.7	-2.02
EBITDA to Interest Expense	- -	-13.36	-18.88	-17.87	-1.21	-0.85
EBITDA-CapEx/Interest Expense	- -	-13.57	-20.18	-17.87	-1.21	-0.89
EBIT to Interest Expense	- -	-13.44	-19.93	-19.07	-1.53	-1.02
Interest Expense	- -	1	1	1	4	3
Common Equity/Total Assets	-143.12	-171.52	-415.81	-24,400.08	-456.84	-503.38
Long-Term Debt/Equity (%)	- -	- -	25.79	- -	69.57	28.66
Long-Term Debt/Capital (%)	- -	- -	-1.2	- -	-2.08	-1.49
Long-Term Debt/Total Assets (%)	- -	- -	4.89	- -	8.79	7.12
Total Debt/Equity (%)	- -	-127.69	46.79	-35.41	270.4	99
Total Debt/Capital (%)	- -	1,547.48	-2.18	-2.9	-8.08	-5.14
Total Debt/Total Assets (%)	- -	106.27	8.87	688.03	34.18	24.6
Net Debt to Equity	-93.15	-100.5	-35.42	-35.14	192.56	63.96
Net Debt/Capital (%)	-3,342.8	-530.83	1.59	-2.88	-5.75	-3.32
EBITDA	-7	-15	-27	-19	-5	-3
EBITDA-CapEx	-7	-15	-29	-19	-5	-3
Operating Income (Loss)	-9	-15	-29	-20	-6	-4

Liquidity (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	13.23	0.19	0.8	- -	- -	0.01
Current Ratio	14	0.21	1.78	0.02	0.09	0.11
Quick Ratio	13.23	0.19	0.8	- -	0.07	0.09
CFO/Avg Current Liab	- -	-0.82	-1.11	-0.63	-0.12	-0.13
Common Equity/Total Assets	-143.12	-171.52	-415.81	-24,400.08	-456.84	-503.38
Long-Term Debt/Equity (%)	- -	- -	25.79	- -	69.57	28.66
Long-Term Debt/Capital (%)	- -	- -	-1.2	- -	-2.08	-1.49
Long-Term Debt/Total Assets (%)	- -	- -	4.89	- -	8.79	7.12
Total Debt/Equity (%)	- -	-127.69	46.79	-35.41	270.4	99
Total Debt/Capital (%)	- -	1,547.48	-2.18	-2.9	-8.08	-5.14
Total Debt/Total Assets (%)	- -	106.27	8.87	688.03	34.18	24.6
CFO/Total Liabilities	-999.72	-27.11	-82.79	-44.82	-7.8	-11.54
CFO/CapEx	-351.9	-62.21	-12.71	- -	- -	-23.86
Altman's Z-Score	-4.04	-5.17	-8.72	-954.58	-43.7	-48.74

Working Capital (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	- -	3.57	6.91
Days Sales Outstanding	- -	- -	- -	- -	102.29	52.84
Inventory Turnover	- -	- -	0.43	0.2	30.77	48.27
Days Inventory Outstanding	- -	- -	853.08	1,809.45	11.86	7.56
Accounts Payable Turnover	- -	0.15	0.39	-0.29	0.47	1.22
Accounts Payable Turnover Days	- -	2,364.46	927.51	-1,240.39	774.96	298.17
Cash Conversion Cycle	- -	- -	-74.43	3,049.84	-660.81	-237.76
Inventory to Cash Days	- -	- -	-853.08	-1,809.45	90.43	45.28
Inventories	- -	- -	1	- -	- -	- -
Raw Materials	- -	- -	1	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	2	4	1	4	- -
- Cash & Cash Equivalents	8	7	6	- -	- -	- -
+ Preferred Equity and Hybrid Capital	22	22	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	32	3	5	14	11
Enterprise Value	14	49	2	6	18	11
Total Capital	8	2	-144	-172	-176	-213
Total Debt/Capital (%)	- -	1,547.48	-2.18	-2.9	-8.08	-5.14
Total Debt / EV	- -	0.66	1.63	0.79	0.78	1.02
EV/Sales	217.95	407.39	3.76	43.39	4.54	0.65
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	17.19	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	17.19	- -
Diluted Market Cap	- -	2	4	1	4	- -
Diluted Enterprise Value	14	49	2	6	18	11
EV per Share	80.69	287.3	33.72	29.76	25.04	0.04
TTM Sales	- -	- -	1	- -	4	16
TTM EBITDA	-7	-15	-27	-19	-5	-3
TTM Operating Income	-9	-15	-29	-20	-6	-4
TTM Cash Flow to Firm	-7	-14	-22	-6	1	- -
TTM Free Cash Flow to Firm	-7	-14	-20	-6	1	- -

Multiples (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	-0.11	-0.2	-0.2	-1.5	-0.01
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	14	49	2	6	18	11
Low Price	- -	9.65	8.61	4.97	2.59	- -
EV/Sales	217.95	407.39	3.76	43.39	4.54	0.65
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-0.04	-0.03	-0.41	-0.31	-10.15
Price/Earnings High	- -	-0.05	-0.87	-2.33	-1.4	-56.37
Price/Earnings Low	- -	-0.04	-0.01	-0.04	-0.14	- -
Price/Book Value	- -	-0.03	-0.03	-0.01	-0.02	- -
Price/Book Value Average	- -	-0.03	-0.02	-0.07	-0.02	-1.58
Price/Book Value High	- -	-0.03	-0.56	-0.39	-0.1	-8.8
Price/Book Value Low	- -	-0.03	- -	-0.01	-0.01	- -
Price/Tangible Book Value	- -	-0.04	0.92	-0.09	-0.15	- -
Price/Tangible Book Value Average	- -	-0.04	0.71	-0.85	-0.15	-13.41
Price/Tangible Book Value High	- -	-0.04	17.72	-4.8	-0.65	-74.49
Price/Tangible Book Value Low	- -	-0.03	0.11	-0.07	-0.07	- -
Price/Sales	- -	14.05	8.41	9.29	1.05	- -
Price/Sales Average	- -	13.96	6.52	84.72	1.05	21.73
Price/Sales High	- -	14.59	161.78	478.79	4.69	120.68
Price/Sales Low	- -	13.68	0.96	7.25	0.47	- -
Price/Cash Flow	- -	-0.11	-0.18	-0.2	-1.5	-0.01
Price/Cash Flow Average	- -	-0.11	-0.14	-1.85	-1.5	-92.01
Price/Cash Flow High	- -	-0.12	-3.48	-10.47	-6.69	-511.04
Price/Cash Flow Low	- -	-0.11	-0.02	-0.16	-0.67	-0.01
Price/Free Cash Flow Average	- -	-0.11	-0.15	-1.85	-1.5	-96.03
Price/Free Cash Flow High	- -	-0.12	-3.78	-10.47	-6.69	-533.4
Price/Free Cash Flow Low	- -	-0.11	-0.02	-0.16	-0.67	-0.01
EV/Sales Average	217.95	407.3	1.87	118.82	4.54	22.38
EV/Sales High	217.95	407.93	157.13	512.89	8.18	121.33
EV/Sales Low	217.95	407.03	14.46	41.35	3.96	0.65
EV/EBITDA Average	-1.84	-3.27	-0.04	-0.91	-3.88	-126.1
EV/EBITDA High	-1.84	-3.28	-2.95	-3.92	-7	-683.67
EV/EBITDA Low	-1.84	-3.27	0.07	-0.32	-3.39	-3.69
EV/EBIT Average	-1.57	-3.25	-0.03	-0.85	-3.08	-104.59
EV/EBIT High	-1.57	-3.26	-2.8	-3.67	-5.55	-567.04
EV/EBIT Low	-1.57	-3.25	0.07	-0.3	-2.69	-3.06
Last Price	- -	9.91	75.42	6.37	5.79	- -
High Price	- -	10.29	1,450.71	328.35	25.87	7.46
Enterprise Value Average	14	49	1	17	18	366
Enterprise Value High	14	49	80	75	33	1,986
Enterprise Value Low	14	49	-2	6	16	11

Profitability (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-193.76	-289.92	-146.4	-58.47	-28.81
Return on Capital (%)	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	32.68	8.85	38.68	49.12
EBITDA Margin (%)	-11,849.21	-12,444.17	-5,321.14	-13,082.89	-116.87	-17.75
Operating Margin (%)	-13,857.14	-12,525.83	-5,617.61	-13,963.13	-147.35	-21.4
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-13,734.92	-32,073.33	-18,640.9	-18,205.21	-306.57	-77.16
Profit Margin (%)	-13,734.92	-32,073.33	-18,640.9	-18,205.21	-306.21	-75.95
Net Income to Common Margin (%)	-13,734.92	-32,073.33	-18,640.9	-20,530.78	-334.72	-214.09
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	11.33	8.5	64.47
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	- -	32	3	5	14	11
ST Debt	- -	32	1	5	11	8
LT Debt	- -	- -	2	- -	4	3
Total Debt/EBITDA	- -	-2.16	-0.12	-0.26	-3.01	-3.78
Net Debt/EBITDA	1.09	-1.7	0.09	-0.26	-2.14	-2.44
Total Debt/EBIT	- -	-2.14	-0.11	-0.25	-2.39	-3.13
Net Debt/EBIT	0.93	-1.69	0.08	-0.24	-1.7	-2.02
EBITDA to Interest Expense	- -	-13.36	-18.88	-17.87	-1.21	-0.85
EBITDA-CapEx/Interest Expense	- -	-13.57	-20.18	-17.87	-1.21	-0.89
EBIT to Interest Expense	- -	-13.44	-19.93	-19.07	-1.53	-1.02
Interest Expense	- -	1	1	1	4	3
Common Equity/Total Assets	-143.12	-171.52	-415.81	-24,400.08	-456.84	-503.38
Long-Term Debt/Equity (%)	- -	- -	25.79	- -	69.57	28.66
Long-Term Debt/Capital (%)	- -	- -	-1.2	- -	-2.08	-1.49
Long-Term Debt/Total Assets (%)	- -	- -	4.89	- -	8.79	7.12
Total Debt/Equity (%)	- -	-127.69	46.79	-35.41	270.4	99
Total Debt/Capital (%)	- -	1,547.48	-2.18	-2.9	-8.08	-5.14
Total Debt/Total Assets (%)	- -	106.27	8.87	688.03	34.18	24.6
Net Debt to Equity	-93.15	-100.5	-35.42	-35.14	192.56	63.96
Net Debt/Capital (%)	-3,342.8	-530.83	1.59	-2.88	-5.75	-3.32
EBITDA	-7	-15	-27	-19	-5	-3
EBITDA-CapEx	-7	-15	-29	-19	-5	-3
Operating Income (Loss)	-9	-15	-29	-20	-6	-4

Liquidity (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	13.23	0.19	0.8	- -	- -	0.01
Current Ratio	14	0.21	1.78	0.02	0.09	0.11
Quick Ratio	13.23	0.19	0.8	- -	0.07	0.09
CFO/Avg Current Liab	- -	-0.82	-1.11	-0.63	-0.12	-0.13
Common Equity/Total Assets	-143.12	-171.52	-415.81	-24,400.08	-456.84	-503.38
Long-Term Debt/Equity (%)	- -	- -	25.79	- -	69.57	28.66
Long-Term Debt/Capital (%)	- -	- -	-1.2	- -	-2.08	-1.49
Long-Term Debt/Total Assets (%)	- -	- -	4.89	- -	8.79	7.12
Total Debt/Equity (%)	- -	-127.69	46.79	-35.41	270.4	99
Total Debt/Capital (%)	- -	1,547.48	-2.18	-2.9	-8.08	-5.14
Total Debt/Total Assets (%)	- -	106.27	8.87	688.03	34.18	24.6
CFO/Total Liabilities	-999.72	-27.11	-82.79	-44.82	-7.8	-11.54
CFO/CapEx	-351.9	-62.21	-12.71	- -	- -	-23.86
Altman's Z-Score	-4.04	-5.17	-8.72	-954.58	-43.7	-48.74

Working Capital (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	- -	- -	- -	3.57	6.91
Days Sales Outstanding	- -	- -	- -	- -	102.29	52.84
Inventory Turnover	- -	- -	0.43	0.2	30.77	48.27
Days Inventory Outstanding	- -	- -	853.08	1,809.45	11.86	7.56
Accounts Payable Turnover	- -	0.15	0.39	-0.29	0.47	1.22
Accounts Payable Turnover Days	- -	2,364.46	927.51	-1,240.39	774.96	298.17
Cash Conversion Cycle	- -	- -	-74.43	3,049.84	-660.81	-237.76
Inventory to Cash Days	- -	- -	-853.08	-1,809.45	90.43	45.28
Inventories	- -	- -	1	- -	- -	- -
Raw Materials	- -	- -	1	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	2	4	1	4	- -
- Cash & Cash Equivalents	8	7	6	- -	- -	- -
+ Preferred Equity and Hybrid Capital	22	22	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	32	3	5	14	11
Enterprise Value	14	49	2	6	18	11
Total Capital	8	2	-144	-172	-176	-213
Total Debt/Capital (%)	- -	1,547.48	-2.18	-2.9	-8.08	-5.14
Total Debt / EV	- -	0.66	1.63	0.79	0.78	1.02
EV/Sales	217.95	407.39	3.76	43.39	4.54	0.65
EV/EBITDA	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	17.19	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	17.19	- -
Diluted Market Cap	- -	2	4	1	4	- -
Diluted Enterprise Value	14	49	2	6	18	11
EV per Share	80.69	287.3	33.72	29.76	25.04	0.04
TTM Sales	- -	- -	1	- -	4	16
TTM EBITDA	-7	-15	-27	-19	-5	-3
TTM Operating Income	-9	-15	-29	-20	-6	-4
TTM Cash Flow to Firm	-7	-14	-22	-6	1	- -
TTM Free Cash Flow to Firm	-7	-14	-20	-6	1	- -

Multiples (USD)

API Chat

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	-0.11	-0.2	-0.2	-1.5	-0.01
EV/EBIT	- -	- -	- -	- -	- -	- -
Enterprise Value	14	49	2	6	18	11
Low Price	- -	9.65	8.61	4.97	2.59	- -
EV/Sales	217.95	407.39	3.76	43.39	4.54	0.65
EV/EBITDA	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	-0.04	-0.03	-0.41	-0.31	-10.15
Price/Earnings High	- -	-0.05	-0.87	-2.33	-1.4	-56.37
Price/Earnings Low	- -	-0.04	-0.01	-0.04	-0.14	- -
Price/Book Value	- -	-0.03	-0.03	-0.01	-0.02	- -
Price/Book Value Average	- -	-0.03	-0.02	-0.07	-0.02	-1.58
Price/Book Value High	- -	-0.03	-0.56	-0.39	-0.1	-8.8
Price/Book Value Low	- -	-0.03	- -	-0.01	-0.01	- -
Price/Tangible Book Value	- -	-0.04	0.92	-0.09	-0.15	- -
Price/Tangible Book Value Average	- -	-0.04	0.71	-0.85	-0.15	-13.41
Price/Tangible Book Value High	- -	-0.04	17.72	-4.8	-0.65	-74.49
Price/Tangible Book Value Low	- -	-0.03	0.11	-0.07	-0.07	- -
Price/Sales	- -	14.05	8.41	9.29	1.05	- -
Price/Sales Average	- -	13.96	6.52	84.72	1.05	21.73
Price/Sales High	- -	14.59	161.78	478.79	4.69	120.68
Price/Sales Low	- -	13.68	0.96	7.25	0.47	- -
Price/Cash Flow	- -	-0.11	-0.18	-0.2	-1.5	-0.01
Price/Cash Flow Average	- -	-0.11	-0.14	-1.85	-1.5	-92.01
Price/Cash Flow High	- -	-0.12	-3.48	-10.47	-6.69	-511.04
Price/Cash Flow Low	- -	-0.11	-0.02	-0.16	-0.67	-0.01
Price/Free Cash Flow Average	- -	-0.11	-0.15	-1.85	-1.5	-96.03
Price/Free Cash Flow High	- -	-0.12	-3.78	-10.47	-6.69	-533.4
Price/Free Cash Flow Low	- -	-0.11	-0.02	-0.16	-0.67	-0.01
EV/Sales Average	217.95	407.3	1.87	118.82	4.54	22.38
EV/Sales High	217.95	407.93	157.13	512.89	8.18	121.33
EV/Sales Low	217.95	407.03	14.46	41.35	3.96	0.65
EV/EBITDA Average	-1.84	-3.27	-0.04	-0.91	-3.88	-126.1
EV/EBITDA High	-1.84	-3.28	-2.95	-3.92	-7	-683.67
EV/EBITDA Low	-1.84	-3.27	0.07	-0.32	-3.39	-3.69
EV/EBIT Average	-1.57	-3.25	-0.03	-0.85	-3.08	-104.59
EV/EBIT High	-1.57	-3.26	-2.8	-3.67	-5.55	-567.04
EV/EBIT Low	-1.57	-3.25	0.07	-0.3	-2.69	-3.06
Last Price	- -	9.91	75.42	6.37	5.79	- -
High Price	- -	10.29	1,450.71	328.35	25.87	7.46
Enterprise Value Average	14	49	1	17	18	366
Enterprise Value High	14	49	80	75	33	1,986
Enterprise Value Low	14	49	-2	6	16	11

	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	- -	- -	- -	1	2,496
Diluted Weighted Avg Shares	- -	- -	- -	- -	1	265
Basic Weighted Avg Shares	- -	- -	- -	- -	1	265
Revenue per Share	0.37	0.71	8.97	0.69	5.52	0.06
EBITDA per Share	-43.87	-87.76	-477.17	-89.72	-6.45	-0.01
Operating Income per Share	-51.3	-88.33	-503.76	-95.76	-8.13	-0.01
Basic EPS, GAAP	-50.85	-226.18	-1,671.61	-140.8	-18.47	-0.13
Basic EPS from Cont Ops	-50.85	-226.18	-1,671.61	-124.85	-16.92	-0.05
Diluted EPS, GAAP	-50.85	-226.18	-1,671.61	-140.8	-18.47	-0.13
Diluted EPS from Cont Ops	-50.85	-226.18	-1,671.61	-124.85	-16.92	-0.05
Dividend per Share	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-41.36	-88.47	-416.96	-31.37	-3.87	-0.01
Free Cash Flow per Basic Share	-41.48	-89.9	-449.78	-31.37	-3.87	-0.02
Cash & Equivalents per Share	47.74	40.29	96.78	0.18	0.09	- -
Book Value per Share	-79.27	-305.45	-2,583.73	-835.75	-259.5	-0.85
Tangible Book Value per Share	-77.19	-277.76	81.87	-68.34	-39.78	-0.1

FOXO Technologies Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)