v3.26.1
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Jun. 30, 2026
Jun. 30, 2025
Net revenues $ 4,715,016 $ 5,218,373 $ 9,883,052 $ 8,388,293
Operating expenses:        
Direct costs of revenues 2,395,326 1,975,325 4,929,539 3,879,261
Research and development 23,700 40,183 59,250 70,183
Management contingent share plan (forfeiture) expense (9,129,890) 18,878 (9,129,890) 37,756
Selling, general and administrative expenses 2,677,438 2,616,866 5,552,562 5,380,952
Total operating expenses (4,033,426) 4,651,252 1,411,461 9,368,152
Income (loss) from operations 8,748,442 567,121 8,471,591 (979,859)
Change in fair value of warrant liabilities 7,576 39,170
Gain from extinguishment of Senior PIK Notes 1,863,834
Interest expense (1,310,833) (1,008,751) (2,283,968) (1,898,543)
Gain from legal settlements, net 1,648,377 1,630,127
Other non-operating expense, net (949,093) (92,252) (1,136,043) (171,716)
Total non-operating expenses, net (611,549) (1,093,427) (1,789,884) (167,255)
Income (loss) before income taxes 8,136,893 (526,306) 6,681,707 (1,147,114)
Provision for income taxes
Net income (loss), including noncontrolling interest 8,136,893 (526,306) 6,681,707 (1,147,114)
Net loss attributable to noncontrolling interest (3,192) (4,285) (6,405) (8,635)
Net income (loss) attributable to FOXO 8,140,085 (522,021) 6,688,112 (1,138,479)
Declared and deemed dividends from preferred stock, including issuances and anti-dilution provisions thereof and triggers of down-round provisions of Assumed Warrants (135,605) (265,070) (135,605) (437,195)
Net income (loss) to common stockholders 8,004,480 (787,091) 6,552,507 (1,575,674)
Preferred stock dividends – undeclared, net 259,052 (168,521) (25,720) (483,430)
Net income (loss) to common stockholders, net of preferred stock dividends – undeclared, net $ 8,263,532 $ (955,612) $ 6,526,787 $ (2,059,104)
Common Class A [Member]        
Operating expenses:        
Net income (loss) per share of Class A Common Stock, basic $ 5.99 $ (634.12) $ 5.40 $ (2,044.79)
Net income (loss) per share of Class A Common Stock, diluted $ 0.09 $ (634.12) $ 0.07 $ (2,044.79)
Weighted average shares of Class A Common Stock, basic 1,379,806 1,507 1,209,590 1,007
Weighted average shares of Class A Common Stock, diluted 96,966,756 1,507 104,390,520 1,007

Source