Financhill
Sell
28

FOXO Quote, Financials, Valuation and Earnings

Last price:
$0.15
Seasonality move :
-12.67%
Day range:
$0.15 - $0.16
52-week range:
$0.13 - $1.30
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.16x
P/B ratio:
--
Volume:
627.6K
Avg. volume:
4.5M
1-year change:
-52.67%
Market cap:
$2.7M
Revenue:
$145K
EPS (TTM):
-$1.13
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue -- $63K $120K $511K $145K
Revenue Growth (YoY) -- -- 90.48% 325.83% -71.62%
 
Cost of Revenues -- -- -- $344K $132K
Gross Profit -- -- $120K $167K $13K
Gross Profit Margin -- -- -- 32.68% 8.97%
 
R&D Expenses -- $1.9M $4.9M $3M $901K
Selling, General & Admin -- $6.9M $10.3M $25.8M $19.4M
Other Inc / (Exp) -- $16K -$22.3M -$65.1M -$5.1M
Operating Expenses -- $8.8M $15.2M $28.9M $20.3M
Operating Income -- -$8.7M -$15M -$28.7M -$20.3M
 
Net Interest Expenses -- -- $1.1M $1.4M $1.1M
EBT. Incl. Unusual Items -- -$8.7M -$38.5M -$95.3M -$26.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$8.7M -$38.5M -$95.3M -$26.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$8.7M -$38.5M -$95.3M -$26.5M
 
Basic EPS (Cont. Ops) -- -$2.56 -$11.37 -$84.00 -$7.08
Diluted EPS (Cont. Ops) -- -$2.56 -$11.37 -$84.00 -$7.08
Weighted Average Basic Share -- $3.4M $3.4M $1.1M $4.2M
Weighted Average Diluted Share -- $3.4M $3.4M $1.1M $4.2M
 
EBITDA -- -$7.5M -$37.3M -$92.3M -$24.1M
EBIT -- -$8.7M -$37.4M -$93.8M -$25.4M
 
Revenue (Reported) -- $63K $120K $511K $145K
Operating Income (Reported) -- -$8.7M -$15M -$28.7M -$20.3M
Operating Income (Adjusted) -- -$8.7M -$37.4M -$93.8M -$25.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $31K $14K $10K $1.2M
Revenue Growth (YoY) -- -- -54.84% -28.57% 11860%
 
Cost of Revenues -- -- -- $70K $541K
Gross Profit -- -- $14K -$60K $655K
Gross Profit Margin -- -- -- -600% 54.77%
 
R&D Expenses -- $1.7M $558K $283K $43K
Selling, General & Admin -- $2.7M $8.3M $4.7M $1.7M
Other Inc / (Exp) -- -$22.6M -$31.8M $1.5M $125K
Operating Expenses -- $4.4M $8.8M $5M $1.8M
Operating Income -- -$4.4M -$8.8M -$5.1M -$1.1M
 
Net Interest Expenses -- $313K $424K $148K $957K
EBT. Incl. Unusual Items -- -$27.2M -$41M -$3.7M -$2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$27.2M -$41M -$3.7M -$2M
 
Minority Interest in Earnings -- -- -- -- $7K
Net Income to Common Excl Extra Items -- -$27.2M -$41M -$3.7M -$1.9M
 
Basic EPS (Cont. Ops) -- -$8.04 -$67.04 -$0.94 -$0.15
Diluted EPS (Cont. Ops) -- -$8.04 -$67.04 -$0.94 -$0.15
Weighted Average Basic Share -- $3.4M $612K $4.9M $13.2M
Weighted Average Diluted Share -- $3.4M $612K $4.9M $13.2M
 
EBITDA -- -$26.9M -$40.5M -$3.4M -$722K
EBIT -- -$26.9M -$40.6M -$3.5M -$996K
 
Revenue (Reported) -- $31K $14K $10K $1.2M
Operating Income (Reported) -- -$4.4M -$8.8M -$5.1M -$1.1M
Operating Income (Adjusted) -- -$26.9M -$40.6M -$3.5M -$996K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $120K $453K $1.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $2.7M $1.8M $288K
Selling, General & Admin -- -- $19.9M $23.6M $8.5M
Other Inc / (Exp) -- -$24.9M -$53.8M -$14.4M $642K
Operating Expenses -- -- $22.6M $25.5M $8.8M
Operating Income -- -- -$22.5M -$25.4M -$8.1M
 
Net Interest Expenses -- $825K $1.5M $1.1M $2M
EBT. Incl. Unusual Items -- -- -$77.8M -$40.9M -$9.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -$77.8M -$40.9M -$9.5M
 
Minority Interest in Earnings -- -- -- -- $7K
Net Income to Common Excl Extra Items -- -- -$77.8M -$40.9M -$9.5M
 
Basic EPS (Cont. Ops) -- -- -$77.90 -$15.77 -$1.13
Diluted EPS (Cont. Ops) -- -- -$77.90 -$15.77 -$1.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$76.1M -$37.3M -$6.7M
EBIT -- -- -$76.3M -$39.9M -$7.5M
 
Revenue (Reported) -- -- $120K $453K $1.3M
Operating Income (Reported) -- -- -$22.5M -$25.4M -$8.1M
Operating Income (Adjusted) -- -- -$76.3M -$39.9M -$7.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $93K $93K $35K $1.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $70K $572K --
Gross Profit -- $14K -$48K $652K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.3M $2.2M $925K $312K --
Selling, General & Admin $7.6M $17.2M $15.1M $4.2M --
Other Inc / (Exp) -$24.9M -$56.4M -$5.7M $27K --
Operating Expenses $12M $19.4M $16M $4.5M --
Operating Income -$11.9M -$19.3M -$16M -$3.8M --
 
Net Interest Expenses $825K $1.3M $865K $1.8M --
EBT. Incl. Unusual Items -$37.6M -$76.9M -$22.6M -$5.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$37.6M -$76.9M -$22.6M -$5.6M --
 
Minority Interest in Earnings -- -- -- $7K --
Net Income to Common Excl Extra Items -$37.6M -$76.9M -$22.6M -$5.6M --
 
Basic EPS (Cont. Ops) -$11.11 -$77.64 -$9.11 -$0.63 --
Diluted EPS (Cont. Ops) -$11.11 -$77.64 -$9.11 -$0.63 --
Weighted Average Basic Share $10.2M $7.4M $10M $32.4M --
Weighted Average Diluted Share $10.2M $7.4M $10M $32.4M --
 
EBITDA -$36.7M -$75.5M -$20.5M -$3M --
EBIT -$36.8M -$75.7M -$21.7M -$3.8M --
 
Revenue (Reported) $93K $93K $35K $1.2M --
Operating Income (Reported) -$11.9M -$19.3M -$16M -$3.8M --
Operating Income (Adjusted) -$36.8M -$75.7M -$21.7M -$3.8M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents -- $8.1M $6.9M $5.5M $38K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- $295K $1.3M --
Prepaid Expenses -- $459K $444K $5.4M $86K
Other Current Assets -- $12K $23K $114K $109K
Total Current Assets -- $8.6M $7.6M $12.3M $233K
 
Property Plant And Equipment -- $167K -- -- --
Long-Term Investments -- $419K -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- $191K $2M $378K
Other Long-Term Assets -- $244K $3M $2.5M $114K
Total Assets -- $9.4M $30.3M $35.4M $725K
 
Accounts Payable -- $366K $3.5M $3.5M $4.6M
Accrued Expenses -- $248K $402K $493K $2.3M
Current Portion Of Long-Term Debt -- -- $32.2M $1.4M $4.2M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $614K $36.1M $6.9M $14.3M
 
Long-Term Debt -- -- -- $1.7M --
Capital Leases -- -- -- -- --
Total Liabilities -- $704K $55.5M $28.7M $14.8M
 
Common Stock -- $21.9M $21.9M -- $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -$13.1M -$47.1M $6.7M -$14.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $8.7M -$25.2M $6.7M -$14.1M
 
Total Liabilities and Equity -- $9.4M $30.3M $35.4M $725K
Cash and Short Terms -- $8.1M $6.9M $5.5M $38K
Total Debt -- -- $32.2M $3.1M $4.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $10.5M $42K $34K
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $2M
Inventory -- -- $2.1M $1.1M $210K
Prepaid Expenses -- -- $6.9M $1.3M $502K
Other Current Assets -- -- $20K $106K $162K
Total Current Assets -- -- $19.4M $2.6M $2.9M
 
Property Plant And Equipment -- -- $136K -- $4.5M
Long-Term Investments -- -- $100K -- --
Goodwill -- -- -- -- $33.2M
Other Intangibles -- -- $2.1M $428K $2.1M
Other Long-Term Assets -- -- $4.7M $118K --
Total Assets -- -- $45.2M $3.1M $42.7M
 
Accounts Payable -- -- $2.7M $4.8M $8.2M
Accrued Expenses -- -- $504K $2.4M $6.4M
Current Portion Of Long-Term Debt -- -- -- $4M $1.8M
Current Portion Of Capital Lease Obligations -- -- -- -- $339K
Other Current Liabilities -- -- $256K -- --
Total Current Liabilities -- -- $4.4M $13.5M $34.3M
 
Long-Term Debt -- -- $2.9M -- $22M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $28.3M $14.2M $60.2M
 
Common Stock -- -- $3K $6K $1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- -$46K
Total Equity -- -- $16.9M -$11.1M -$17.6M
 
Total Liabilities and Equity -- -- $45.2M $3.1M $42.7M
Cash and Short Terms -- -- $10.5M $42K $34K
Total Debt -- -- $2.9M $4M $31.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -- -$8.7M -$38.5M -$95.3M -$26.5M
Depreciation & Amoritzation -- $1.3M $98K $1.5M $1.3M
Stock-Based Compensation -- $920K $131K $11M $381K
Change in Accounts Receivable -- -- $305K $890K $18.6M
Change in Inventories -- -- -$295K -$1M $1.3M
Cash From Operations -- -$7M -$15.1M -$23.8M -$6.6M
 
Capital Expenditures -- $20K $242K $1.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$420K -$355K -$1.9M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $10.5M $31.5M $291K
Long-Term Debt Repaid -- -- -- -$1.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $14.1M $3.6M -$5.5M -$299K
Cash From Financing -- $14.1M $14.1M $24.3M $1.2M
 
Beginning Cash (CF) -- $1.4M $8.1M $6.9M $5.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $6.7M -$1.3M -$1.3M -$5.5M
Ending Cash (CF) -- $8.1M $6.9M $5.5M $38K
 
Levered Free Cash Flow -- -$7.1M -$15.3M -$25.6M -$6.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$27.2M -$41M -$3.7M -$2M
Depreciation & Amoritzation -- $25K $73K $74K $274K
Stock-Based Compensation -- $42K $541K -$1.3M -$93K
Change in Accounts Receivable -- $88K $709K $18.6M $687K
Change in Inventories -- $839K -$859K $171K -$8K
Cash From Operations -- -$4M -$5M -$865K -$1.5M
 
Capital Expenditures -- $51K $470K -- -$2.1M
Cash Acquisitions -- -- -- -- $273K
Cash From Investing -- -$114K -$470K -- $2.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $3.5M $247K $108K
Long-Term Debt Repaid -- -- -$1.2M -- -$856K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $1.3M -$4.8M -$299K -$100K
Cash From Financing -- $1.3M -$2.5M $692K -$848K
 
Beginning Cash (CF) -- $13.3M $18.5M $215K $33K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$2.9M -$8M -$173K $1K
Ending Cash (CF) -- $10.4M $10.5M $42K $34K
 
Levered Free Cash Flow -- -$4.1M -$5.5M -$865K $576K
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$77.8M -$40.9M -$9.5M
Depreciation & Amoritzation -- -- $186K $2.6M $824K
Stock-Based Compensation -- $8K $1.1M $10.4M $114K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -$1.8M $926K $1.1M
Cash From Operations -- -- -$22.5M -$10.7M -$1.5M
 
Capital Expenditures -- $82K $1.9M $140K --
Cash Acquisitions -- -- -- -- $14K
Cash From Investing -- -- -$1.9M -$140K $14K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $31.5M $247K $2M
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$5.3M -- --
Cash From Financing -- -- $24.5M $421K $1.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $22K -$10.4M -$8K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$24.4M -$10.8M -$1.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$37.6M -$76.9M -$22.6M -$5.6M --
Depreciation & Amoritzation $71K $159K $1.3M $796K --
Stock-Based Compensation $8K $1M $361K $94K --
Change in Accounts Receivable $88K $709K $18.6M $687K --
Change in Inventories -$296K -$1.8M $182K -$8K --
Cash From Operations -$11.7M -$19.2M -$6.2M -$995K --
 
Capital Expenditures $82K $1.7M -- -- --
Cash Acquisitions -- -- -- $14K --
Cash From Investing -$195K -$1.7M -- $14K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.5M $31.5M $247K $2M --
Long-Term Debt Repaid -- -$1.2M -- -$904K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3.8M -$5.2M -$299K -$100K --
Cash From Financing $14.3M $24.6M $692K $977K --
 
Beginning Cash (CF) $36.6M $46.9M $7.9M $74K --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.3M $3.6M -$5.5M -$4K --
Ending Cash (CF) $38.9M $50.5M $2.4M $70K --
 
Levered Free Cash Flow -$11.8M -$21M -$6.2M -$995K --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Ford Stock Undervalued Amid the EV Transition?
Is Ford Stock Undervalued Amid the EV Transition?

There is a lot going on in the electric vehicle…

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 13

Gorilla Technology Group [GRRR] is down 0% over the past day.

Sell
49
SMTC alert for Mar 13

Semtech [SMTC] is down 0% over the past day.

Buy
62
PLPC alert for Mar 13

Preformed Line Products [PLPC] is down 0% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock