(Address, Including Zip Code, and Telephone Number,
Including Area Code, of Registrant’s Principal Executive Offices)
If any of the securities being registered on this
form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, check the following box.
☒
If this form is filed to register additional
securities for an offering pursuant to Rule 462(b) under the Securities Act, please check the following box and list the Securities Act
registration statement number of the earlier effective registration statement for the same offering. ☐
If this form is a post-effective amendment filed
pursuant to Rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statement number of
the earlier effective registration statement for the same offering. ☐
If this form is a post-effective amendment filed
pursuant to Rule 462(d) under the Securities Act, check the following box and list the Securities Act registration statement number of
the earlier effective registration statement for the same offering. ☐
Indicate by check mark whether the registrant
is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company.
See the definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting
company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 7(a)(2)(B) of the Securities Act. ☐
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain
statements contained in this registration statement may constitute “forward-looking statements” within the meaning of
the “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995. These statements
constitute projections, forecasts and forward-looking statements, and are not guarantees of performance. Such statements can be identified
by the fact that they do not relate strictly to historical or current facts. When used in this registration statement, forward-looking statements
may be identified by the use of words such as “estimate,” “continue,” “could,” “may,”
“might,” “possible,” “predict,” “should,” “would,” “plan,” “project,”
“forecast,” “intend,” “will,” “expect,” “anticipate,” “believe,”
“seek,” “target,” “designed to” or other similar expressions that predict or indicate future events
or trends or that are not statements of historical facts. In addition, any statements that refer to projections, forecasts or other characterizations
of future events or circumstances, including any underlying assumptions, are forward-looking statements.
The
Company cautions readers of this registration statement that these forward-looking statements are subject to risks and uncertainties,
most of which are difficult to predict and many of which are beyond our control, which could cause the actual results to differ materially
from the expected results. These forward-looking statements include, but are not limited to, statements regarding estimates and forecasts
of financial and performance metrics, projections of market opportunity and market share, potential benefits and the commercial attractiveness
to its customers of our products and services, the potential success of our marketing and expansion strategies, realization of the potential
benefits of the Business Combination (including with respect to stockholder value), among others. These statements are based on various
assumptions, whether or not identified in this registration statement, and on the current expectations of our management and are not predictions
of actual performance. These forward-looking statements are provided for illustrative purposes only and are not intended to serve
as, and must not be relied on by any investor as, a guarantee, an assurance, a prediction or a definitive statement of fact or probability.
Actual events and circumstances are difficult or impossible to predict and will differ from assumptions. These forward-looking statements
are subject to a number of risks and uncertainties, including:
|
● |
we have a history of losses and it may not achieve or maintain profitability in the future; |
|
● |
our independent registered public accounting firms have included an explanatory paragraph relating to our ability to continue as a going concern, which could limit our ability to raise additional capital; |
|
● |
we will require additional capital to commercialize our product and service offerings and grow our business, which may not be available on terms acceptable to us or at all; |
|
● |
the loss of the services of our current executives or other key employees, or failure to attract additional key employees; |
|
● |
the strength of our brands and our ability to develop, maintain and enhance our brands and our ability to develop and expand our customer base; |
|
● |
access to the substantial resources to continue the development of new products and services; |
|
● |
our ability to integrate molecular biotechnology into the life insurance industry; |
|
● |
our ability to commercialize our technology enabled products and services with a high level of service at a competitive price, achieve sufficient sales volumes to realize economies of scale and create innovative new products and services to offer to our customers; |
|
● |
our ability to effectively and in a cost-feasible manner acquire, maintain and engage with our targeted customers; |
|
● |
the impact on our business of security incidents or real or perceived errors, failures or bugs in our systems and/or websites; |
|
● |
the impact of changes in the general economic conditions; |
|
● |
the impact of the continuation of the COVID-19 pandemic; |
|
● |
our plans to expand operations abroad, through planned partnerships with international life insurance carriers; |
|
● |
our success and ability to establish and grow our epigenetic testing service and the development of epigenetic biomarkers for use in life insurance underwriting; |
|
● |
our ability to apply the relatively new field of epigenetics to life insurance underwriting; |
|
● |
our ability to validate and improve upon the results of our 2019 Pilot Study; |
|
● |
the impact of competition in the personal health and wellness testing market; |
|
● |
our ability to procure materials and services that meet our specifications/requirements from third-party suppliers for our epigenetic testing services; |
|
● |
our ability to maintain compliance now or in the future to laws and regulations relating to laboratory testing, our underwriting technology and consumer engagement services and our use of saliva-based epigenetic biomarkers; |
|
● |
our ability to maintain focus on our main business line initiatives, while providing ancillary product and service offerings that support our baseline technology; |
| ● | our ability to issue equity or equity-linked securities
in the future; |
| ● | risks related to future market adoption of our offerings;
|
| ● | risks
related to future market adoption of our offerings; and |
| ● | other risks and uncertainties described in this registration
statement, including those under the section entitled “Risk Factors.” |
PROSPECTUS SUMMARY
This summary highlights information contained
elsewhere in this prospectus. This summary does not contain all of the information that may be important to you. You should read this
entire prospectus carefully, including the matters discussed under the sections entitled “Risk Factors,” “Management’s
Discussion and Analysis of Financial Condition and Results of Operations,” “Business” and the consolidated financial
statements and related notes included elsewhere in this prospectus before making an investment decision.
Our Business
We are a technology platform
company focused on commercializing longevity science into products and services that serve the life insurance industry. The products and
services we are developing combine longevity science with life insurance to simplify the consumer underwriting journey. Our goal
is to make healthy longevity fundamental to the promise of every life insurance policy sold. We believe our products and services address
long-standing, core problems within the life insurance industry.
To simplify the consumer
underwriting journey, we are commercializing epigenetic biomarker technology to offer life insurance carriers a saliva-based underwriting
solution. Our underwriting technology platform seeks to incorporate saliva-based epigenetic biomarkers of molecular health and aging
to address the consumer underwriting journey, the single biggest pain point in the industry according to the Life Insurance Marketing
and Research Association or LIMRA.
To support health and wellness
consumer engagement, we are also developing an insurance products platform, called FOXO Life, that seeks to incorporate our consumer engagement
and underwriting technology to create new reasons to purchase life insurance with “Life Insurance Designed to Keep you Alive.”™
FOXO Life offers insurance products issued by third-party insurance carriers under a managing general agency (“MGA”)
relationship (as described below). FOXO Life provides consumers with a personalized longevity report (which we refer to as our Longevity
Report) based on proprietary epigenetic measurements of aging using an “epigenetic clock” (as described below). We believe
the Longevity Report will help make longevity science core to the relationship between life insurance carriers, agents and consumers.
We expect FOXO Life to earn
commission revenues, marketing allowances, and service fees by selling longevity science driven insurance products to consumers directly
and through independent insurance agents. Initially, we do not expect to use epigenetic underwriting technology in the life insurance
products FOXO Life sells. FOXO Life will be launching at a time when consumer interest in life insurance has increased due to the COVID-19 pandemic
and when innovative applications of technology and molecular biotechnology are ripe to disrupt the industry.
We believe linking healthy
longevity with life insurance provides agents with a new and meaningful way to engage consumers in life insurance coverage to protect
their families’ financial futures.
FOXO Labs – Underwriting
Technology
FOXO Labs is commercializing
proprietary, patent pending, epigenetic biomarker technology to assess underwriting factors used in life insurance underwriting
today from a saliva specimen. We believe our underwriting technology can address the core industry pain point of medical underwriting.
Medical underwriting is the dominant form of assessing the relative health and longevity of insurance applicants; it is lengthy and invasive,
and often includes blood and urine specimen collection requirements. Insurance carriers prefer medical underwriting because it offers
more accurate mortality risk classifications than accelerated underwriting. Our research with insurance agents indicates that medical
underwriting is a significant impediment to sales, detracting agents from selling and consumers from buying life insurance. We believe
that our saliva-based underwriting technology, when paired with advances in accelerated underwriting protocols, will offer insurance carriers
the same, or better, risk classifications as medical underwriting. We also believe that once our saliva-based underwriting is adopted
by carriers, it will have a sentinel effect within the industry that will further drive carriers to adopt our technology. We have observed
that changes in life insurance industry underwriting happen infrequently, but when new innovations are introduced, adoption can be rapid
and pervasive, such as when prescription data became available, blood testing became a requirement, or when smoker / non-smoker tables
were adopted. We believe our saliva-based underwriting technology can follow a similar adoption pathway to prior underwriting innovations
and generate significant services fee revenues.
FOXO Life - Insurance
Sales and Distribution
FOXO Life is operationalizing
a sales and distribution platform focused on recruiting independent life insurance agents to sell life insurance with our Longevity Report.
FOXO Life markets and sells life insurance products underwritten and issued by third-party carriers through MGA relationships with
two insurance carriers: Assurity Life and Haven Life. We plan to continue expanding FOXO Life through additional MGA relationships to
include the various types of term and permanent life insurance products. MGA relationships allow us to earn commission revenues, marketing
allowances, and service fees from the sale of insurance products sold by independent insurance agents. Independent insurance agents were
responsible for 49% of all life insurance premiums sold in the United States in 2020 according to LIMRA. We expect revenues generated
from our MGA product sales through independent agents to be a meaningful contributor to our business. We believe our MGA distribution
relationships are critical to enabling us to introduce our epigenetic underwriting technology into the products we sell.
We are commencing operations
with systems that we believe allow for significant scaling at a time when we observe (i) burgeoning consumer interest in health and longevity;
(ii) increased interest in life insurance due the COVID-19 pandemic; and (iii) a significant opportunity to disrupt a large, old,
and slow life insurance industry with innovative applications of fast-moving modern technology. We believe our products and services
can help reverse a general decline in household ownership of life insurance in the United States by providing a simplified pathway to
purchase life insurance with longevity focused products that re-establish their relevance with consumers and restore life insurance
as a tool for greater social good.
Business Trends
|
● |
Life Insurance Demand. According to the 2021 Insurance Barometer Study, there are significant increases in consumer interest and demand for life insurance, with nearly one-third (31%) of consumers surveyed reporting COVID-19 makes them more likely to purchase life insurance within the next 12 months. In addition, the study reported the first sales gains in life insurance since 1983 and described that 22% of Americans (29 million consumers) owning life insurance believe they need more coverage and 59% of Americans (73 million consumers) without life insurance say they would like to acquire coverage. That means 102 million Americans say they either need life insurance coverage or want more of it. The study identified Millennials (ages 22-40) as the demographic most influenced by the pandemic, with 48% surveyed saying they plan to purchase coverage in the next year. Thus, despite the record-low household ownership of life insurance, the 2021 Insurance Barometer Study indicates Americans’ intent to purchase life insurance is at an all-time high. |
|
● |
Product Innovation. As life insurance carriers and distributors look to engage consumers renewed interest in life insurance coverage, industry analysts suggest that life insurance can succeed by adopting technology to (i) personalize every aspect of the consumer experience, transition from a traditional “assess and service” model toward a customer-centric “prescribe and prevent” model of health management; and (ii) develop innovative product solutions that place emphasis on product flexibility and innovation, including value-added services and nonmonetary benefits to attract consumers. Other analysts point to the need to reduce sales friction for both consumers and agents that stems from long underwriting timelines as a result of invasive blood and urine specimen collection. |
Segments
We manage and classify our
business into two reportable business segments:
|
(i) |
Insurance Services Platform: FOXO Labs |
FOXO Labs is commercializing
proprietary epigenetic biomarker technology to be used for mortality underwriting risk classification in the global life insurance industry.
Our innovative biomarker technology enables the adoption of new saliva-based health and wellness biomarker solutions for underwriting
and risk assessment. Our research demonstrates that epigenetic biomarkers, collected from saliva, provide measures of individual health
and wellness factors used in life insurance underwriting traditionally obtained through blood and urine specimens.
FOXO Labs currently recognizes
revenue from providing epigenetic testing services and collecting a royalty from Illumina, Inc. related to the sales of the Infinium Mouse
Methylation Array. The Company’s saliva-based health and wellness testing solutions for underwriting and risk classification is
expected to be its largest source of revenue. FOXO Labs conducts research and development and such costs are recorded within research
and development expenses on the consolidated statements of operations.
|
(ii) |
Insurance Services Platform: FOXO Life |
FOXO Life is redefining the
relationship between consumers and insurer by combining life insurance with healthy longevity. FOXO Life seeks to transform the value
proposition of the life insurance carrier from a provider of mortality risk protection products to a promoter of its customers’
health and wellness. FOXO Life’s Longevity Report strives to provide life insurance consumers with valuable information and insights
about their individual health and wellness.
FOXO Life currently has residual
commission revenues from its legacy insurance agency business. FOXO Life expects to begin selling insurance products under a MGA relationship
with a national carrier partner in the first quarter of 2023. FOXO Life anticipates receiving insurance commission from the distribution
and sale of life insurance policies based on the size and type of policies sold to customers. FOXO Life costs are recorded within selling,
general and administrative expenses on the consolidated statements of operations.
Corporate Information
Legacy
FOXO was formed as a limited liability company on November 11, 2019 to become a separate and independently managed and controlled
entity from GWG Holdings, Inc. Legacy FOXO was previously named InsurTech Holdings, LLC and FOXO BioScience LLC. On November 13,
2020, FOXO Bioscience LLC converted into a C-Corporation to become FOXO Technologies Inc.
Effective
September 15, 2022, we consummated our previously announced Business Combination pursuant to the Merger Agreement, whereby DWIN Merger
Sub Inc. merged with and into Legacy FOXO, with Legacy FOXO surviving as a wholly-owned subsidiary of the Company. Upon consummation of
our Business Combination, our name changed from Delwinds Insurance Acquisition
Corp. to FOXO Technologies Inc.
As
a result of and upon the Closing, among other things, (1) all outstanding shares of Legacy FOXO Class A Common Stock (after giving effect
to the required conversion of all outstanding shares of Legacy FOXO preferred stock into shares of Legacy FOXO Class A Common Stock immediately
prior to, and contingent upon, the Closing) and Legacy FOXO Class B Common Stock were converted into 24,718,705 shares of the Company’s
Class A Common Stock, (3) all FOXO options and FOXO warrants outstanding immediately prior to the effective time of the Merger were assumed
and converted, subject to adjustment pursuant to the terms of the Merger Agreement, into Assumed Options and Assumed Warrants, respectively,
of the Company, exercisable for shares of Class A Common Stock and (4) other than in connection with the Assumed Options and Assumed Warrants,
all other convertible securities and other rights to purchase capital stock of FOXO were retired and terminated, if they were not converted,
exchanged or exercised for FOXO common stock immediately prior to the effective time of the Merger.
We
maintain two wholly-owned operating subsidiaries, FOXO Labs Inc., formerly named Life Epigenetics Inc., and FOXO Life, LLC, formerly
named youSurance General Agency, LLC.
FOXO
Labs Inc. (or FOXO Labs) is the operating entity for our insurance services platform designed to provide saliva-based underwriting
technology and molecular health and wellness engagement services to insurance carrier customers. FOXO Labs maintains a wholly-owned subsidiary,
Scientific Testing Partners, LLC, to conduct its research.
FOXO
Life, LLC is the operating entity for our insurance products platform designed to market and sell life insurance that is bundled with
longevity science. FOXO Life is licensed as a general insurance agency and maintains a wholly-owned subsidiary, FOXO Life Insurance
Company. FOXO Life Insurance Company holds a certificate
of authority to conduct the business of life insurance in the State of Arkansas, its state of domicile and has previously submitted its
Form A with the Arkansas Insurance Commissioner for its approval. Approval of the Form A from the Arkansas Insurance Commissioner was
contingent on our further submission of our capital management plan.
Recent
Developments
FOXO Life Insurance Company
In
connection with the Business Combination, we submitted various filings with the Arkansas Insurance Department (the “Department”)
to ensure compliance with Arkansas insurance laws. After review and analysis of the relevant documentation and meetings with us, on September
9, 2022, the Department advised us that it concluded that the Business Combination did not require approval from the Department given
that there was no change in the ultimate controlling party. Due to market conditions, our capitalization following the Business Combination
did not materialize in the way the Company anticipated, and we do not currently possess the funding that we believe would be required
to satisfy state regulations and regulatory bodies to issue new life insurance policies through FOXO Life Insurance Company. As such,
we will not move forward with the launch of FOXO Life Insurance Company and plan to evaluate opportunities relating to this entity that
we believe will enhance stockholder value. The outstanding policies issued by FOXO Life Insurance will continue to be administered and
reinsured by the former owners of MICOA (as defined below). We intend to focus on selling products issued by third-party carriers
through our MGA Model (see “Business Overview — MGA Insurance Products”).
ELOC Agreement
On November 8, 2022, the Company and CF Principal Investments LLC (the
“Cantor Investor”) mutually terminated the Common Stock Purchase Agreement (the “ELOC Agreement”).
Upon the termination of the ELOC Agreement, the related Registration Rights Agreement, dated as of February 24, 2022 (the “Registration
Rights Agreement”), by and between the Company and the Cantor Investor was automatically terminated in accordance with its terms.
Prior to the termination of the ELOC Agreement and pursuant to the terms of the ELOC Agreement, the Company issued 190,476 shares of Class
A Common Stock to the Cantor Investor on September 16, 2022 as consideration for its irrevocable commitment to purchase the shares of
Class A Common Stock upon the terms and subject to the satisfaction of the conditions set forth in the ELOC Agreement (such shares, the
“Cantor Commitment Fee”).
Forward Purchase Agreement
On
November 10, 2022, the Company and Meteora Special Opportunity Fund Fund I, LP, Meteora Select Trading Opportunities Master, LP, and Meteora
Capital Partners, LP (collectively, “Meteora”) amended that certain Forward Share Purchase Agreement, dated as of September
13, 2022 (the “Forward Purchase Agreement”), by and between the Company and Meteora (the “Amendment”).
Pursuant to the Amendment, Section 1(b) of the Forward Purchase Agreement was replaced to state that on the Put Date (as defined in the
Forward Purchase Agreement), Meteora would be entitled to retain 500,000 shares of the Company’s Class A Common Stock. To the extent
Meteora owns less than 500,000 shares of Class A Common Stock, the Company agreed to transfer to Meteora the difference between such amount
and the amount of shares then owned in the form of fully-registered, freely tradable shares.
On November 11, 2022, the
Company and Meteora mutually terminated the Forward Share Purchase Agreement, as amended by the Amendment. Upon termination, the Put Date
(as defined in the Forward Purchase Agreement) was accelerated, entitling Meteora to retain 500,000 shares of Class A Common Stock. The
termination of the Forward Share Purchase Agreement resulted in the settlement of the forward purchase derivatives, elimination of the
forward purchase collateral, and repurchase of the remaining shares subject to the Forward Purchase Agreement that Meteora had not already
sold in the open market and were not part of the maturity consideration. Also, upon the termination of the Forward Purchase Agreement,
the related escrow agreement was terminated.
Management Changes
On November 14, 202 Jon Sabes
and Steve Sabes were terminated as the Company’s Chief Executive Officer and Chairman and Chief Operating Officer, respectively. Tyler Danielson, who serves
as the Company’s Chief Technology Officer, was named Interim Chief Executive Officer and principal executive officer, effectively
immediately.
THE OFFERING
Issuer |
FOXO Technologies Inc. |
|
|
Issuance of Class A Common Stock |
|
|
|
Shares of Class A Common Stock Offered by Us |
10,062,500 shares of Class A Common Stock issuable upon the exercise of Public Warrants at an exercise price per share equal to $11.50, subject to adjustment as described herein. |
|
|
|
316,250 shares of Class A Common Stock issuable upon the exercise of Private Warrants, at an exercise price per share equal to $11.50, subject to adjustment as described herein. |
|
|
|
1,905,853 shares of Class A Common Stock issuable upon the exercise of
Assumed Warrants, at an exercise price per share equal to $6.21, subject to adjustment as described herein. |
|
|
Shares of Class A Common Stock Outstanding Following the Exercise of Warrants |
39,836,618 shares, assuming all Warrants are exercised for cash. |
|
|
Use of Proceeds |
We will receive proceeds equal to the aggregate exercise price from any exercises of the Warrants, assuming the exercise of the Warrants for cash. We expect to use the net proceeds from the exercise of the Warrants for general corporate purposes, including working capital, operating expenses and capital expenditures. See “Use of Proceeds.” |
|
|
Resale of Class A Common Stock |
|
|
|
Class A Common Stock Offered by the Selling Securityholders |
Up to 5,570,476 shares. |
|
|
Use of Proceeds |
We will not receive any of the proceeds from the sale of the shares of Class A Common Stock by the Selling Securityholders. |
|
|
Resale of Warrants |
|
|
|
Warrants Offered by the Selling Warrant holders |
Up to 316,250 Private Warrants. |
|
|
Use of Proceeds |
We will not receive any of the proceeds from the sale of the Private Warrants. |
|
|
Market for Our Shares of Common Stock and Warrants |
Our Class A Common Stock and Public Warrants are listed on the NYSE American under the symbol “FOXO” and “FOXO WS,” respectively. |
|
|
Risk Factors |
Any investment in the securities offered hereby is speculative and involves a high degree of risk. You should carefully consider the information set forth under “Risk Factors” and elsewhere in this prospectus. |
The number of shares of our Class A Common Stock to be outstanding
as shown above is based on 33,027,830 shares outstanding as of September 30, 2022, and excludes, as of such date:
| ● | 3,286,235 available shares for future issuance under our 2022 Equity Incentive Plan (the “2022
Plan”); and |
| | |
| ● | 2,965,500 shares of Class A Common Stock issuable upon exercise of outstanding stock options issued
pursuant to the Legacy FOXO 2020 Equity Incentive Plan with a weighted-average exercise price of $7.13 per share. |
Risk Factor Summary
Our business is subject to
numerous risks and uncertainties that represent challenges, including those highlighted in the section entitled “Risk Factors,”
that represent challenges that we face in connection with the successful implementation of our strategy and growth of our business. Below
we summarize what we believe are the principal risk factors, but these risks are not the only ones we face, and you should carefully review
and consider the full discussion of our risk factors in the section titled Risk Factors, together with the other information in this prospectus.
The occurrence of one or more of the events or circumstances described in the section entitled “Risk Factors,” alone or in
combination with other events or circumstances, and may have an adverse effect on our business, cash flows, financial condition and results
of operations. Such risks include, but are not limited to:
| ● | We have a history of losses and we may not achieve or
maintain profitability in the future. |
| ● | Our independent registered public accounting firms have included
an explanatory paragraph relating to our ability to continue as a going concern in its report on our audited financial statements included
in this registration statement, which could limit our ability to raise additional capital and thereby materially adversely impact our
business. |
| ● | We will require additional capital to commercialize our product
and service offerings and grow our business, which may not be available on terms acceptable to us or at all. |
| ● | Our future success depends in large part on the continued
participation in the business of Tyler Danielson, our Interim Chief Executive Officer, which cannot be ensured or guaranteed. |
| ● | The loss of the services of our other current executives
or other key employees, or the failure to attract additional key individuals, could materially adversely impact our business, results
of operations and financial condition. |
| ● | Our business significantly depends upon the strength of our
brands, and if we are not able to develop, maintain and enhance our brands, our ability to develop and expand our customer base may be
adversely impacted and our business and operating results may be harmed. |
| ● | Development of new products and services will require substantial
resources, and we cannot guarantee that we will have the resources or ability to continue such development. |
| ● | Our success depends, in large part, on our ability to commercialize
our technology enabled products and services with a high level of service at a competitive price, achieve sufficient sales volume to
realize economies of scale, and create innovative new products and services to offer to our customers. Our failure to achieve any of
these outcomes would adversely impact our business. |
| ● | Our success and the growth of our business will depend on
our ability to effectively and in a cost-feasible manner acquire, maintain, and engage with our targeted customers. If we fail to
acquire, maintain, and engage customers, our business, revenue, operating results and financial condition will be adversely impacted. |
| ● | Changes in general economic conditions could have a material
adverse impact on our business. |
| ● | Our business may be adversely affected by the continuation
of the COVID-19 pandemic. |
Risks
Related to Our Epigenetic Testing Services
| ● | Our success and ability to establish and grow our epigenetic
testing services will depend on developing epigenetic biomarkers for use in life insurance underwriting. If we fail to develop epigenetic
biomarkers that attract and retain life insurance carriers as customers, our operating results and financial condition will be adversely
affected. |
| ● | We intend to provide consumer engagement through our health
and wellness platform; however, competition in the personal health and wellness testing market continues to increase and presents a threat
to the success of our business. |
| ● | We rely on a limited number of critical third-party suppliers
for our epigenetic testing services and in the event we are unable to procure their materials or services, we may not be able to find
suitable replacements or immediately transition to alternative suppliers, which will have an adverse impact on our business. |
| ● | Our underwriting technology services face substantial competition,
which may result in others discovering, developing or commercializing products and services that are similar to ours, before or more
successfully than we can. |
| ● | We or our partners (or both) may now or in the future be
subject to laws and regulations relating to laboratory testing, which could materially adversely impact our ability to offer its products
or services. |
Risks
Related to Our Life Insurance Operations
| ● | We rely on selling of life insurance products underwritten
and issued by third-party carriers through MGA relationships, and if we are unable to contract or maintain such MGA relationships it
would materially adversely impact our business and results of operations. |
| ● | While recent sales gains have occurred in the life insurance
industry, overall the industry has experienced a decline in product sales which, if this trend continues, could materially adversely
impact our business and results of operations. |
| ● | Competition in the insurance technology market presents an
ongoing challenge to the success of our business and if we are unable to compete, our business could be materially adversely impacted. |
| ● | We may not be successful in establishing the relationships
necessary to execute our business plans, which could have a material adverse impact on our ability to generate revenue and our financial
condition. |
| ● | Denial of claims or our failure to accurately and timely
pay claims could materially and adversely impact our business, financial condition, and results of operations. |
| ● | We, as part of our insurance business, will collect, process,
store, share, disclose and use customer information and other data, and our actual or perceived failure to protect such information and
data, respect customer privacy or comply with data privacy and security laws and regulations could damage our reputation and brand and
harm our business and operating results. |
| ● | We may be unable to prevent or address the misappropriation
of our data or data of our customers, which could damage our reputation and materially adversely impact its business. |
| ● | We plan to expand operations abroad, through planned relationships
with international life insurance carriers, where we have limited operating experience and where we may be subject to increased regulatory
risks and local competition. If we are unsuccessful in any efforts to expand internationally, our business may be harmed. |
Risks
Related to Our Intellectual Property
| ● | If we are unable to retain our license for patent pending
methods of identifying epigenetic biomarkers, our business plans, revenue generation, and ability to continue operating could be adversely
impacted. |
| ● | If we are unable to protect our patent pending methods of
identifying saliva-based epigenetic biomarkers or intellectual property in general, the value of our brand and other intangible
assets may be diminished, and our business may be adversely impacted. |
| ● | We may be unable to obtain sufficiently broad intellectual
property protection, or we may lose our intellectual property protection. |
| ● | We may be subject to claims that our employees, consultants
or independent contractors have wrongfully used or disclosed confidential information of third parties or that our employees have wrongfully
used or disclosed alleged trade secrets of their former employers. |
| ● | We may not be successful in registering and enforcing our
trademarks. |
| ● | We may be subject to claims challenging the inventorship
or ownership of our patents and other intellectual property. |
| ● | If we become involved in trademark or patent litigation or
other proceedings related to a determination of rights, we could incur substantial costs and expenses, substantial liability for damages
or be required to stop our development and commercialization efforts of our products and services. |
RISK FACTORS
In addition to the other
information contained in this prospectus, including the matters addressed under the heading “Cautionary Note Regarding Forward-Looking
Statements,” you should carefully consider the risks and uncertainties described in this prospectus as they identify and address
other important risks and uncertainties that could cause actual events and results to differ materially from those contained in the forward-
looking statements.
The following risk factors
apply to the business and operations of the Company. These risk factors are not exhaustive, and investors are encouraged to perform their
own investigation with respect to the business, financial condition and prospects of the Company. We may face additional risks and uncertainties
that are not presently known to us, or that we currently deem immaterial, which may also impair our business or financial condition. The
following discussion should be read in conjunction with our consolidated financial statements and notes to the consolidated financial
statements included herein.
Risks Related to Our
Business and Industry
We have a history
of losses and it may not achieve or maintain profitability in the future.
We are a development stage company and have not been profitable since
our inception in 2019, accumulating deficits of $128,908,000, $51,976,000 and $13,488,000 as of September 30, 2022, December 31,
2021 and December 31, 2020, respectively. We incurred net losses of $38,488,000 and $8,653,000 in the years ended December 31,
2021 and December 31, 2020, respectively, and $41,026,000 for the three months ended September 30, 2022. We expect we will require
significant capital in connection with our efforts, and we will be required to continue to make significant investments to further develop
and expand our business. In particular, we expect to continue to expend substantial financial and other resources on sales, marketing
and advertising as part of our strategy to develop and increase our network of independent insurance agents, as well as on research and
development activities regarding our epigenetic biomarker technology. The sales, marketing and advertising expenses that we will incur
will typically be expensed immediately. In addition, to the extent our business ramps as we expect, we will need to increase our headcount
significantly in the coming years. As a public company, we incur significant legal, accounting and other expenses that we did not incur
as a private company. We expect that our net loss will increase in the near term as we continue to make such investments to grow our business.
Despite these investments, we may not succeed in increasing our revenue on the timeline that we expect or in an amount sufficient to lower
our net loss and ultimately become profitable. Moreover, if our revenue declines, we may not be able to reduce costs in a timely manner
because many of our costs are fixed, at least in the short term. In addition, if we reduce variable costs to respond to losses, this may
limit our ability to enter into agreements with new customers and grow our revenues. Accordingly, we may not achieve or maintain profitability
and it may continue to incur significant losses in the future.
Our independent
registered public accounting firms have included an explanatory paragraph relating to our ability to continue as a going concern in its
report on our audited financial statements included in this registration statement, which could limit our ability to raise additional
capital and thereby materially adversely impact its business.
Our
audited financial statements for the years ended December 31, 2021 and 2020 were prepared assuming that we will continue as
a going concern. Primarily as a result of our losses, limited working capital, convertible debt obligations and significant operating
costs expected to be incurred in the next twelve months, the reports of our independent registered public accounting firms included
elsewhere in this registration statement contain an explanatory paragraph on our financial statements stating there is substantial doubt
about our ability to continue as a going concern. Such an opinion could materially limit our ability to raise additional funds through
the issuance of new debt or equity securities or otherwise. There is no assurance that sufficient financing will be available when needed
to allow us to continue as a going concern. The perception that we may not be able to continue as a going concern may also make it more
difficult to operate our business due to concerns about our ability to meet our contractual obligations.
If
we are unable to secure additional capital, we may be required to curtail our business initiatives and take additional measures to reduce
costs in order to conserve our cash in amounts sufficient to sustain operations and meet our obligations. These measures could cause a
significant reduction in the scope of our planned development, which could harm its business, financial condition and operating results.
It is not possible for us to predict at this time the potential success of our business. The revenue and income potential of our business
and operations are currently unknown. The accompanying financial statements do not include any adjustments that may be necessary should
we be unable to continue as a going concern.
We will require
additional capital to commercialize our product and service offerings and grow our business, which may not be available on terms acceptable
to us or at all.
To
the extent that our present capital and the proceeds that we received from the Business Combination and related financing transactions
is insufficient to meet operating requirements or to cover losses, we will need to raise additional funds through financings to carry
out our business plans. Many factors will affect our capital needs as well as their amount and timing, including our growth and profitability
as well as market disruptions and other developments.
Historically,
we have funded our operations, marketing expenditures and capital expenditures primarily through equity issuances and debt instruments.
We evaluate financing opportunities from time-to-time, and our ability to obtain financing will depend, among other things, on our development
efforts, business plans and operating performance, and the condition of the capital markets at the time we seek financing. We cannot be
certain that additional financing will be available to us on favorable terms, or at all.
If
we raise additional funds through the issuance of equity, equity-linked or debt securities, our existing stockholders may experience
dilution. Any debt financing secured by us in the future could require that a substantial portion of our operating cash flow be devoted
to the payment of interest and principal on such indebtedness, which may decrease available funds for other business activities, and could
involve restrictive covenants relating to our capital-raising activities and other financial and operational matters, which may make
it more difficult for us to obtain additional capital and to pursue business opportunities.
If
we are unable to obtain adequate financing or financing on terms satisfactory to us, our ability to continue to support our business growth,
maintain minimum amounts of risk-based capital and to respond to business challenges could be significantly limited, and our business,
results of operations and financial condition could be adversely impacted.
Our future success
depends in large part on the continued participation in the business of Tyler Danielson, our Interim Chief Executive Officer, which cannot
be ensured or guaranteed.
Tyler
Danielson is our Interim Chief Executive Officer. Mr. Danielson will be instrumental in shaping our vision, strategic direction and
execution priorities. There can be no assurance that Mr. Danielson will continue to work for us. Mr. Danielson’s departure
from service with the Company could materially adversely impact our business.
The loss of the
services of our other current executives or other key employees, or the failure to attract additional key individuals, could materially
adversely impact its business, results of operations and financial condition.
Our
financial success is dependent to a significant degree upon the efforts of our current executive officers and other key employees. At
present, we do not maintain key-man life insurance policies for any of these individuals. In addition, our success and viability
will depend to a significant extent upon its ability to attract and retain qualified personnel in all areas of its business, especially
its sales, science, and financial management teams. If we were to lose the key members of our respective teams, we would need to replace
them with qualified individuals in a timely manner or our business, results of operations and financial condition could be adversely impacted.
Our business significantly
depends upon the strength of our brands, and we are not able to develop, maintain and enhance our brands, our ability to develop and expand
our customer base may be adversely impacted and our business and operating results may be harmed.
We
believe that the brand identity we will develop (encompassing multiple brands) will significantly contribute to the success of our business.
Developing, maintaining and enhancing our brands may require us to make substantial investments and these investments may not be successful.
If we fail to develop, maintain or enhance our brands, or if we incur excessive expenses in this effort, our business, operating results
and financial condition may be materially adversely impacted. Many of our competitors have brands that are well recognized. As a relatively
new entrant into the markets in which we operate, we will likely spend considerable money and other resources to create brand awareness
and build our reputation. We anticipate that, as our market becomes increasingly competitive, maintaining and enhancing our brands may
become increasingly difficult and expensive.
We
may not be able to build brand awareness, and our efforts at building, maintaining and enhancing our reputation could fail. Complaints
or negative publicity about our business practices, our marketing and advertising campaigns, our compliance with applicable laws and regulations,
the integrity of the data that we provide to consumers or business partners, data privacy and security issues, and other aspects of our
business, whether valid or not, could diminish confidence in our brands, which could adversely impact our reputation and business. Our
management team could be subject to negative publicity that could interfere with our ability to successfully establish its brand or impact
our ability to compete for business or attract and retain customers.
We
were formed to become a separate and independently managed and controlled entity from GWG Holdings, Inc. (“GWG”). GWG,
which remains a significant stockholder in FOXO, on April 20, 2022, announced that it has filed for chapter 11 bankruptcy protection
in the Federal Bankruptcy Court for the Southern District of Texas. Our former Chief Executive Officer, who is a current member of our
board of directors, was an officer and director of GWG prior our initial formation in November 11, 2019. We are not a party to this
bankruptcy and our board member has not been an officer or director of GWG since April 2019, but the bankruptcy proceedings could negatively
impact our brand.
As
we commercialize and expand our product offerings and enter new markets, we need to establish our reputation with customers, and to the
extent that we are not successful in creating positive impressions, our business could be adversely impacted. There can be no assurance
that we will be able to develop, maintain or enhance our reputation, and failure to do so could materially adversely impact our business,
results of operations and financial condition. If we are unable to develop, maintain or enhance consumer awareness of our brands in a
cost-effective manner, our business, results of operations and financial condition could be materially adversely impacted.
Members of our
management team have been, and may from time to time be, associated with negative media coverage or become involved in legal or regulatory
proceedings or investigations unrelated to our business.
Members
of our management team have been involved in a wide variety of businesses, including transactions, such as sales and purchases of businesses,
and ongoing operations. As a result of such involvement, members of our management team may from time to time be associated with negative
media coverage or become involved in legal or regulatory proceedings or investigations unrelated to our business. For example, Jon Sabes,
a member of our board of directors, was the chief executive officer and director of GWG until April 26, 2019. On April 20, 2022,
GWG, which was a significant stockholder in FOXO, announced that it filed for chapter 11 bankruptcy protection in the Federal Bankruptcy
Court for the Southern District of Texas. In addition, GWG previously disclosed that it received a subpoena from the SEC’s Division
of Enforcement on October 6, 2020 to produce documents in connection with an investigation related to its investment products and
accounting matters. Any negative media coverage, regulatory proceedings or investigations related to our management team, may be detrimental
to the management team’s reputation or result in other negative consequences or damages, which could cause a material adverse impact
on our business and the stock price of our Company.
Development of
new products and services will require substantial resources, and we cannot guarantee that we will have the resources or ability to continue
such development.
Developing
new products and services requires substantial technical, financial and human resources, whether or not any products or services are ultimately
commercialized. We may pursue what we believe is a promising opportunity only to discover that certain of its risk or resource allocation
decisions were incorrect or insufficient, or that individual products, services or its science in general has technology limitations or
risks that were previously unknown or underappreciated. In the event material decisions in any of these areas turn out to be incorrect or sub-optimal,
we may experience a material adverse impact on our business and ability to fund our operations.
Our success is
based on our ability to integrate molecular biotechnology into the life insurance industry, and our inability to do so may adversely affect
our operating results, business prospects and our ability to repay our obligations.
The
success of our business is based upon our ability to create new products and services by integrating molecular biotechnology into the
life insurance industry. We expect that current and future developments in molecular biotechnology will enhance the life insurance industry;
however, the industry’s acceptance of molecular biotechnology will primarily be impacted by a variety of factors such as the acceptance
of new products and services by consumers, insurance carriers, and agents; as well as the interpretation of existing laws and regulations
(including laws relating to privacy), the passage of new legislation and regulations, interest rates, reserve requirements and actuarial
understandings and methodologies, and future innovations in molecular biotechnology. Importantly, the factors that we believe will most
significantly affect the development and success of our products and services in the life insurance industry are beyond our control. Any
material and adverse development in the life insurance market could adversely affect our operating results, our access to capital, and
our business prospects and viability. Because of this, an investment in the Class A Common Stock of our Company generally involves greater
risk as compared to investments offered by companies with more diversified business operations in more established markets.
Our success depends,
in large part, on its ability to commercialize our technology enabled products and services with a high level of service at a competitive
price, achieve sufficient sales volume to realize economies of scale, and create innovative new products and services to offer to our
customers. Our failure to achieve any of these outcomes would adversely impact our business.
Our
success depends, in large part, on our ability to extend our technology enabled products and services to the life insurance market with
a high level of service at a competitive price, achieve sufficient sales volume to realize economies of scale, and create innovative new
products and services to offer to our customers. The growth and expansion of our business and service offerings, once such offerings are
commercialized, is expected to place a continuous significant strain on our management, operational and financial resources. To effectively
manage our growth following development and commercialization of our products and services, we must continue to implement and improve
our operational, financial and management information systems and to expand, train and manage our employee base. While we plan to partner
with third-party commercialization partners, as well as one or more domestic and/or international insurance carriers, we must continue
to work to scale our own operations to meet increases in demand for our products and services. In the event of further growth of our operations
or in the number of our third-party relationships, our supply, systems, procedures or internal controls may not be adequate to support
our operations and our management may not be able to manage any such growth effectively.
Even
if we are able to successfully scale our infrastructure and operations, we cannot ensure that demand for our products and services will
increase at levels consistent with the growth of our infrastructure. If we fail to generate demand commensurate with this growth or if
we fail to scale our infrastructure sufficiently in advance to meet such demand, our business, financial condition and results of operations
could be materially adversely impacted.
We expect our revenue
and results of operations to fluctuate on a quarterly and annual basis.
Our
revenue and results of operations could vary significantly from period-to-period and may fail to match expectations as a result of
a variety of factors, some of which are outside of our control. Among other factors, our revenue and results may vary as a result of fluctuations
in the number of customers purchasing insurance products from us or our business partners, research and development expenditures, and/or
the timing and amount of our expenses. Fluctuations and variability across the industry may affect our revenue and results of operations.
As a result of the potential variations in our revenue and results of operations, period-to-period comparisons may not be meaningful
and the results of any one period should not be relied on as an indication of future performance. In addition, our results of operations
may not meet the expectations of investors or public market analysts who follow our Company, which may adversely impact our stock price.
Covenants in our indebtedness could limit
our flexibility and adversely affect our financial condition.
Our outstanding indebtedness
contains several restrictive covenants, including that we cannot, without the prior written consent of 50.01% of the holders of our senior
promissory notes (the “Notes”), create or incur any other indebtedness. If any of our covenants are breached and not
cured within applicable cure periods, the breach could result in acceleration of our indebtedness and penalties. Limitations on our ability
to incur new indebtedness under the terms of our debt securities may limit the amount of new investments we make.
The Notes mature on April
1, 2024 (the “Maturity Date”), and accrue interest at an annual interest rate of 15%, commencing on the issuance date,
compounded quarterly on each December 20, March 20, June and September 20 until the Maturity Date and on the Maturity Date itself (each,
an “Interest Payment Due Date”). Interest is payable by increasing the principal amount of the Note (with such increased
amount accruing interest as well) on each Interest Payment Due Date (“PIK Interest”). Monthly payments on the outstanding
principal amount of the Note, as such amount may be increased as the result of the payment of PIK Interest (the “Outstanding
Principal Balance”), will commence on November 1, 2023, until the Outstanding Principal Balance has been paid in full on
the Maturity Date, or, if earlier, upon acceleration, or prepayment of the Note in accordance with the Notes terms. A default by us on
the Notes would have a material adverse effect on our business, liquidity and the market price of our Class A Common Stock.
The warrants issued
by FOXO under its January 2021 bridge financings and assumed by the Company as part of the Business Combination have anti-dilution rights
that could be triggered as part of future financings.
If FOXO raises additional
funds through the issuance of equity, equity-linked or debt securities with an exercise price lower than $6.21 per share at such
time as the Assumed Warrants issued under the January 2021 bridge financing are outstanding the anti-dilution protection provisions in
the Assumed Warrants will be triggered. Specifically, the exercise price and number of warrant shares of the Assumed Warrants will be
adjusted to reflect such lower issuance price as the new equity is sold and the number of shares issuable under the Assumed Warrant will
be increased such that the aggregate exercise price after the lower price adjustment shall be equal to the aggregate exercise price prior
to adjustment. This anti-dilution adjustment will have a dilutive effect on the Company’s equity and may hamper its ability
to complete future financings.
Our success and
the growth of our business will depend on our ability to effectively and in a cost-feasible manner acquire, maintain, and engage with
our targeted customers. If we fail to acquire, maintain, and engage customers, our business, revenue, operating results and financial
condition will be adversely impacted.
As
a new company, we anticipate that sales and marketing expenses will continue to represent a large part of our overall operating costs
for the foreseeable future. We cannot guarantee, however, that our investments in sales and marketing will effectively reach potential
customers, potential customers will decide to buy our products or services, or that customer spend for our products and services will
yield the intended return on investment.
In
addition, many factors, some of which are beyond our control, may reduce our ability to acquire, maintain and engage with customers, including
the following:
| ● | potential customers in a particular marketplace that generally
do not meet underwriting guidelines; |
| ● | our competitors mimic our digital platform, causing current
and potential customers to purchase their insurance products instead of our products; |
| ● | changes in advertising platforms’ pricing, which could
result in higher advertising costs, and changes in digital advertising platforms’ policies, that may delay or prevent us from advertising
through these channels; |
| ● | changes in search algorithms by search engines; |
| ● | ineffectiveness of our marketing efforts and other spend
to acquire new customers; |
| ● | decline in popularity of, or governmental restrictions on,
social media platforms where we plan to advertise; |
| ● | the development of new search engines or social media sites
that reduce traffic on existing search engines and social media sites; |
| ● | suffering reputational harm to our brand resulting from negative
publicity, whether accurate or inaccurate; |
| ● | failing to expand geographically; |
| ● | failing to obtain or maintain insurance licensure in jurisdictions
where we sell our products ; |
| ● | failing to offer new and competitive products; |
| ● | failing to develop effective distribution systems; |
| ● | technical or other problems frustrate the customer experience; |
| ● | we are unable to address customer concerns regarding the
content, privacy and security; or |
| ● | consumer behavior changes as a result of the COVID-19 pandemic. |
Our
inability to overcome these challenges could adversely impact our ability to attract and add new customers, as well as retain existing
customers, once obtained, and could have an adverse effect on our business, revenue, operating results and financial condition. Further,
if our customer base does not grow, we may be required to incur significantly higher marketing expenses than we currently anticipate in
order to attract new customers. A significant decline in our customer base could have a materially adverse impact on our business, financial
condition and results of operations.
Security incidents
or real or perceived errors, failures, or bugs in our systems or websites could adversely impact our operations, result in loss of personal
customer information, damage our reputation and brand, and harm our business and operating results.
Our
success, in particular the sale of insurance products through the FOXO Life brand, will be dependent on our systems, applications, and
software operating and meeting the changing needs of our customers and users. We will rely on our technology and vendors to successfully
implement changes to and maintain our systems and services in an efficient and secure manner. Like all information systems and technology,
our websites may contain material errors, failures, vulnerabilities or bugs, particularly when new features or capabilities are released,
and may be subject to computer viruses or malicious code, break-ins, phishing impersonation attacks, attempts to overload our servers
with denial-of-service or other attacks, ransomware and similar incidents or disruptions from unauthorized use of our computer systems,
as well as unintentional incidents causing data leakage, any of which could lead to interruptions, delays or website or online app shutdowns,
or could cause loss of critical data, or the unauthorized disclosure, access, acquisition, alteration or use of personal or other confidential
information.
If
we experience compromises to our security that result in technology performance, integrity, or availability problems, the complete shutdown
of our websites or the loss or unauthorized disclosure, access, acquisition, alteration or use of confidential information, customers
or potential customers may lose trust and confidence in us, and may decrease the use of our systems or websites, or stop using our systems
or websites entirely. Further, outside parties may attempt to fraudulently induce employees or customers to disclose sensitive information
in order to gain access to our information, including customer information. Because the techniques used to obtain unauthorized access,
disable or degrade service, or sabotage systems change frequently, they are often not recognized until launched against a target, and
may originate from less regulated and remote areas around the world, We may be unable to proactively address these techniques or to implement
adequate preventative measures. Even if we take steps that we believe are adequate to protect us from cyber threats, hacking against our
competitors or other companies could create the perception among our customers or potential customers that our systems or websites are
not safe to use.
A
significant impact on the performance, reliability, security, and availability of our systems, software, or services may harm our reputation,
impair our ability to operate, retain customers or attract new customers for the FOXO or FOXO Life brands, and expose us to legal claims
and government action, each of which could have a material adverse impact on our business, results of operations, and financial condition.
Changes in general
economic conditions could have a material adverse impact on our business.
Changes
in general economic conditions, including, for example, interest rates, investor sentiment, changes specifically affecting the insurance
industry, biotechnology industry, competition, technological developments, political and diplomatic events, tax laws, and other factors
not known to us today, could substantially and materially adversely impact our business. For example, changes in interest rates may increase
our cost of capital and ability to raise capital, and have a corresponding adverse impact on our operating results. While we may engage
in certain hedging activities to mitigate the impact of these changes, none of these conditions are or will be within our control. Changes
in general economic conditions may also negatively impact demand for life insurance and our other products and services.
Our business may
be adversely impacted by the continuation of the COVID-19 pandemic.
In
2020, the global COVID-19 pandemic spread to every country and every state in the United States. The World Health Organization designated
COVID-19 as a pandemic, and numerous countries, including the United States, declared national emergencies with respect to the COVID-19 pandemic.
While vaccines have been approved and are slowly being deployed, the global impact of the outbreak continues to adversely affect many
industries, and different geographies continue to reflect the effects of public health restrictions in various ways. The timing and likelihood
of achieving widespread global vaccination remain uncertain, and these vaccines may be less effective against new variants, potentially
leading people to continue to self-isolate and not participate in the economy at pre-pandemic levels for a prolonged period
of time.
The
economic recovery following the impact of the COVID-19 pandemic is only partially underway and has been gradual, uneven and characterized
by meaningful dispersion across sectors and regions with uncertainty regarding its ultimate length and trajectory. Further, although many
jurisdictions had relaxed or lifted restrictions in an effort to generate more economic activity, the risk of continued COVID-19 outbreaks
remains, and some jurisdictions may re-impose restrictions in an effort to mitigate risks to public health, especially as more infectious
variants of the virus emerge. Increasing infection rates and hospitalizations in certain geographies and a potential resulting market
downturn may have a negative impact on our planned products and services as well as the business of third parties on which it may rely,
and as a result could materially adversely impact our business, results of operations and financial condition. It is also possible that
the global recovery from the COVID-19 pandemic may reduce demand for personal life insurance and our other products and services.
These
and other potential impacts make it more challenging for management to estimate the future performance of our business. While we cannot
predict the specific impacts to our business, financial condition and results of operations, the impacts could be materially negative.
These impacts will depend on future developments, which are highly uncertain and out of our control, including, among others, the duration
and intensity of the COVID-19 pandemic, as well as the subsequent resumption of business operations and recovery of discretionary
consumer spending across the globe. Additional impacts may arise that we are not aware of currently. The potential of such additional
impacts intensifies the business and operating risks that we face, and should be considered when reading the additional risk factors below.
We plan to expand
operations abroad, through planned relationships with international life insurance carriers, where we have limited operating experience
and where we may be subject to increased regulatory risks and local competition. If we are unsuccessful in any efforts to expand internationally,
our business may be harmed.
Regulations
exist or are under consideration in countries outside the United States, which limit or prevent the sale of direct-to-consumer genetic
tests. Some countries, including Australia, require premarket review by their regulatory body similar to that required in the United States
by the FDA. Some countries, including Australia, Germany, France and Switzerland, require a physician prescription for genetic tests providing
health information, thus limiting our offering in those countries to an ancestry-only test. Other countries require mandatory genetic
counseling prior to genetic testing. If similar prohibitions were enacted with respect to epigenetic testing, or the scope of the aforementioned
regulations were expanded to include epigenetics, it could limit the available market for our products and services and increase the costs
associated with marketing the products and services where we are able to offer our products.
We
also plan to expand our life insurance business internationally, which will subject us to additional laws and regulatory standards with
respect to the insurance business and insurance distribution. We have no previous experience in operating our life insurance business
internationally, may incur significant operating expenses in connection thereto, and may not be successful in our compliance with such
international laws and regulations.
Legal
developments in the European Union have created a range of new compliance obligations regarding transfers of personal data from the European
Union to the United States, including the GDPR and UK GDPR, which may apply to certain of our activities related to services that we offer
or may offer to individuals located in the European Union. Significant effort and expense will be required to ensure compliance with the
GDPR and UK GDPR, and could cause us to change our business practices. Moreover, requirements under the GDPR and UK GDPR may change periodically
or may be modified by the European Union or the UK and/or the laws of one or more countries. The GDPR and UK GDPR impose stringent compliance
obligations regarding the handling of personal data and have resulted in the issuance of significant financial penalties for noncompliance,
including possible fines of up to 4% of global annual turnover for the preceding financial year or €20 million/£17.5 million
(whichever is higher) for the most serious violations.
We
may also need to achieve and maintain International Standards Organization (or ISO) certification of our future Quality Management Systems.
If we are not able to achieve or maintain regulatory compliance, we may not be permitted to market our insurance products and/or may be
subject to enforcement by EU Competent Authorities, bodies with authority to act on behalf of the government of the applicable EU Member
State, or other nations which adopt similar standards, to ensure that the requirements of the directive or regulation are met.
If
we fail to comply with any applicable laws and regulations, we may not be able to expand internationally or could become subject to enforcement
actions or the imposition of significant monetary fines, other penalties, or claims, which could harm our ability to conduct our business
and could have a material adverse impact on our business, financial condition and results of operations.
We are exposed to risks related to litigation
and other legal proceedings.
We operate in a highly regulated
and litigious environment. We may become involved in legal proceedings, including litigation, arbitration and other claims, and investigations,
inspections, audits, claims, inquiries and similar actions by insurance, tax and other governmental authorities.
Legal proceedings, in general,
and securities, derivative action and class action and multi-district litigation, in particular, can be expensive and disruptive. Some
of these suits may purport or may be determined to be class actions and/or involve parties seeking large and/or indeterminate amounts,
including punitive or exemplary damages, and may remain unresolved for several years.
We are subject to extensive
regulation by national, state and local government agencies in the United States and other countries in which it may operate. There continues
to be a heightened level of review and/or audit by regulatory authorities of, and increased litigation regarding, our related industry’s
business, compliance and reporting practices. As a result, we regularly are the subject of government actions of the types described above.
We cannot predict with certainty
the outcomes of any legal proceedings and other contingencies, and the costs incurred in litigation can be substantial, regardless of
the outcome. Substantial unanticipated verdicts, fines and rulings do sometimes occur. As a result, it could from time to time incur judgments,
enter into settlements or revise its expectations regarding the outcome of certain matters, and such developments could harm its reputation
and have a material adverse effect on its results of operations in the period in which the amounts are accrued and/or its cash flows in
the period in which the amounts are paid. In addition, as a result of governmental investigations or proceedings, we may be subject to
damages, civil or criminal fines or penalties, or other sanctions. The outcome of some of these legal proceedings and other contingencies
could require it to take, or refrain from taking, actions which could negatively affect its operations. Additionally, defending against
these lawsuits and proceedings may involve significant expense and diversion of management’s attention and resources.
Risks Related to Our
Epigenetic Testing Services
Our success and
ability to establish and grow our epigenetic testing services will depend on developing epigenetic biomarkers for use in life insurance
underwriting. If we fail to develop epigenetic biomarkers that attract and retain life insurance carriers as customers, our operating
results and financial condition will be adversely affected.
We
are still in the process of developing our saliva-based epigenetic biomarkers for use in life insurance underwriting. If our efforts
to develop saliva-based epigenetic biomarkers for health and wellness conditions used in life insurance underwriting fail, our ability
to attract customers for our underwriting technology services will be adversely impacted.
Our
ability to attract and add new insurance or reinsurance carriers as customers, as well as retain existing customers, once obtained, depends,
in large part, on the ability of our epigenetic biomarkers to provide accurate, cost-effective information for life insurance underwriting.
If life insurance carriers or reinsurance carriers do not perceive our underwriting technology services to be reliable and of high quality,
if we fail to introduce new and improved products and services, or if we introduce new products or services that are not favorably received
by the market, we may not be able to attract or retain customers. In order for our epigenetic biomarkers technology to provide and continue
to provide actuarial value, we may be required to incur significantly higher research and development expenses, costs related to improving
our services, and lower margins in order to attract new customers and retain existing customers.
While
we will strive to demonstrate the actuarial value of epigenetic biomarker technology we are developing to insurance companies, reinsurers,
underwriters, and insurance agents, these counterparts may not embrace our underwriting technology services. Moreover, if we fail to remain
competitive on pricing and actuarial accuracy, our ability to grow our business and generate revenue by attracting and retaining customers
may be adversely impacted.
Many
factors, some of which are beyond our control, may reduce our ability to sell our underwriting technology services, including those described
in this “Risk Factors” section and the following:
| ● | our potential carrier customers or regulators not understanding
or appreciating our science or results (including lack of understanding of the difference between genetics and epigenetics); |
| ● | our competitors offering alternative underwriting solutions; |
| ● | suffering reputational harm to our brand resulting from negative
publicity, whether accurate or inaccurate; |
| ● | failing to offer price competitive products and services; |
| ● | experiencing technical or other problems that inhibit our
ability to service carrier customers in a fast and reliable manner; |
| ● | being unable to address regulatory concerns regarding the
application of epigenetic biomarkers for use in life insurance underwriting; |
| ● | experiencing regulatory changes that make epigenetics unavailable
for use in life insurance underwriting; |
| ● | being unable to address customer concerns regarding content,
privacy and security; or |
| ● | being impacted by consumer behavior changes as a result of the
COVID-19 pandemic. |
Our
inability to overcome these challenges could adversely impact our ability to execute our underwriting technology services business and
could have an adverse effect on our business, revenue, operating results and financial condition. The inability to commercialize our underwriting
technology services business would have a materially adverse impact on our business, financial condition and results of operations.
We are applying
the relatively new field of epigenetics to life insurance underwriting, which we cannot guarantee will produce the results we seek or
need for our business model.
While the scientific field of epigenetics and its importance in gene
expression is well understood, the scientific field is still developing and the concept of obtaining individually predictive biomarkers
of health and wellness from saliva is novel. Most epigenetic research to date has been conducted from blood specimens and has produced
extensive peer reviewed publications on the association between DNA methylation and health and wellness factors associated with life insurance
underwriting (e.g., tobacco use, cardiovascular health, metabolic health, alcohol use). These association studies, while informative,
differ from the individually predictive epigenetic biomarkers we develop and require for use in life insurance underwriting. In addition,
these peer reviewed association studies have not published extensive research on DNA methylation derived from saliva. Accordingly, while
we believe that individually predictive biomarkers are available in saliva at accuracy levels that are actuarially significant for use
in life insurance underwriting, we cannot guarantee the accuracy of such epigenetic biomarkers, and any errors in the accuracy or results
provided by such biomarkers could hinder our ability to gain market share in a very competitive industry. If we are unable to obtain individually
predictive epigenetic biomarkers in saliva at accuracy levels efficacious for life insurance underwriting, or if the epigenetic biomarkers
do not perform as expected, it could significantly affect our ability to generate revenue from such products, which could then result
in a complete loss of your investment.
Our 2019 Pilot
Study demonstrated that epigenetic biomarkers are available in both blood and saliva for traditional life insurance underwriting risk
factors, but further research may not validate or improve the results discovered in the Pilot Study.
In 2019, we completed a Pilot Study that sought to measure a wide range
of health and wellness factors used in traditional life insurance underwriting with DNA methylation data derived from blood and saliva.
While the Pilot Study was able to identify patterns of DNA methylation (i.e., epigenetic biomarkers) of individuals that corresponded
to clinical health and wellness measurements used in standard life insurance underwriting, we cannot guarantee that the results of the
Pilot Study are completely accurate, or that the results of the Pilot Study will be further validated or improved upon in follow-on research
which could negatively impact our ability to pursue our business plans and generate revenue.
We currently have
research projects planned and underway designed to further discover, improve and validate the use of our epigenetic biomarkers for our
planned commercial purposes, but we cannot guarantee the results of such research and any negative results may negatively impact our ability
to pursue our business plans.
Our current and planned research projects are designed to further discover,
improve and validate the use of epigenetic biomarkers for commercial use in life insurance underwriting. The main research projects we
have underway are the Physicians’ Health Study and the Parallel Run Study.
While we believe these research
projects will lead to the discovery, improvement, and commercial validation for the use of its proprietary epigenetic biomarker technology,
we cannot guarantee the results of these studies, nor can we guarantee that insurance carriers, agents, underwriters, and consumers will
use our products and services based on the results of such studies. Our results may be misleading or inaccurate, which could adversely
impact the acceptance of our products and services, and our overall ability to continue pursuing our business plans. If the results from
its research studies differ from what we expect, or if such results are not accepted by insurance carriers, agents, underwriters, and
consumers, it will adversely impact our ability to pursue our business plans and generate revenue, which could result in a complete loss
of your investment.
We intend to provide
consumer engagement through our health and wellness platform; however, competition in the personal health and wellness testing market
continues to increase and presents a threat to the success of our business.
The
number of companies entering the personal health and wellness testing market with offerings similar to those that we intend to provide
through our health and wellness testing platform continues to increase. We believe that our ability to offer consumer engagement services
that add value to life insurance depends upon many factors both within and beyond our control, including the following:
| ● | the timing and market acceptance of health and wellness products
and services, including the developments and enhancements to those products and services offered by us or our competitors; |
| ● | the customer service and support efforts required to provide
personal health and wellness testing services on our platform; |
| ● | the selling and marketing efforts required to support consumers
and agents using our consumer engagement services; |
| ● | the ease of use, performance, price and reliability of solutions
developed either by us or our competitors; and |
| ● | our brand strength relative to our competitors. |
We
anticipate we will also face competition from other companies attempting to capitalize on the same, or similar, opportunities as we are,
including from existing diagnostic, laboratory services and other companies entering the personal health and wellness testing market with
new offerings such as direct access and/or consumer self-pay tests and interpretation services. Some of our current and potential
competitors have longer operating histories and greater financial, technical, marketing and other resources than we do. These factors
may allow our competitors to respond more quickly or efficiently than we can to new or emerging technologies. These competitors may engage
in more extensive research and development efforts, undertake more far-reaching marketing campaigns and adopt more aggressive pricing
policies, which may allow them to build larger customer bases than we have. Our competitors may develop products or services that are
similar to our products and services or that achieve greater market acceptance than our products and services. This could attract customers
away from our services and reduce our market share.
We
rely on a limited number of critical third-party suppliers for our epigenetic testing services and in the event we are unable to procure
our materials or services, we may not be able to find suitable replacements or immediately transition to alternative suppliers, which
will have an adverse impact on our business.
We rely on a limited number of critical third-party suppliers
for our epigenetic testing, including: (1) the maker of our DNA Kit, which is required for the collection of our customers’
saliva; (2) a provider of microarrays; and (3) a provider of array processing and wet-lab services to deliver the raw epigenetics
data to us. Our suppliers could cease supplying these materials, equipment and/or services at any time, or fail to provide us with sufficient
quantities of materials/services or materials/services that meet our specifications, or significantly increase the costs of providing
the materials or services to us. Our operations could be interrupted if we encounter delays or difficulties in securing these materials
or services, or if we cannot locate an acceptable substitute. Any such interruption could significantly impact our business, financial
condition, results of operations and reputation.
Our
underwriting technology services face substantial competition, which may result in others discovering, developing or commercializing
products and services that are similar to ours, before or more successfully than we can.
While
we believe we are the first company to seek to directly apply saliva-based epigenetic biomarker technology to life insurance underwriting,
we have not yet developed and commercialized, and may never successfully develop or commercialize, our saliva-based underwriting
technology for the insurance market. Moreover, our business faces substantial competition from larger, more established companies with
products and services that have been accepted by insurance and underwriting markets and may impair our ability to compete to commercialize
our products and services in the life insurance industry.
We
recognize that other companies, including larger insurance, insurance technology and biotechnology companies, may be developing or have
plans to develop products and services that may compete with ours. Many of our competitors have substantially greater financial, technical,
and human resources than we have. In addition, many of our competitors have significantly greater experience than we have in developing
various underwriting protocols and marketing and commercializing products and services similar to ours. Our competitors may discover,
develop or commercialize products and services that are more effective, safer or less costly than any products or services that we are
developing. Our competitors may also obtain regulatory approval for their products and services more rapidly than we may obtain approval
for our planned insurance products, underwriting protocol and testing services.
We
anticipate that competition with our insurance products and underwriting testing services will be based on a number of factors, including
product efficacy, safety, accuracy, availability and price. Our competitive position will also depend upon our ability to attract and
retain qualified personnel, to obtain patent protection or otherwise develop and maintain proprietary products or processes, protect
our intellectual property including our trade secrets, and to secure sufficient capital resources to support the development and commercialization
of our products and services.
We
or our partners (or both) may now or in the future be subject to laws and regulations relating to laboratory testing, which could materially
adversely impact our ability to offer our products or services.
The
clinical laboratory testing sector is highly regulated in the United States. Both us and our partners may now, or in the future,
be subject to regulation under the Clinical Laboratory Improvement Amendments (“CLIA”), or similar state laboratory
licensure laws. CLIA is a federal law (administered by the Centers for Medicare & Medicaid Services, or CMS) that, in partnership
with the states, regulates clinical laboratories that perform testing on specimens derived from humans for the purpose of providing information
for the diagnosis, prevention or treatment of disease or impairment of, or assessment of the health of, human beings. CLIA regulations
require clinical laboratories to obtain a certificate commensurate with the type of testing being performed and mandate specific standards
in areas including personnel qualifications, administration, participation in proficiency testing, patient test management and quality
assurance. CLIA certificates must be renewed every two years, and renewal requires undergoing survey and inspection. CLIA and/or
state inspectors may conduct random inspections or conduct inspections as a result of a complaint or reported incident.
DNA
methylation profiling of consumer saliva specimens will be performed by our wet-laboratory partners. The failure of our laboratory
partners to hold CLIA certification or accreditation appropriate to the type of testing they perform, or to comply with CLIA regulations
or applicable state licensure requirements could result in adverse regulatory action that, if not timely corrected, could result in us
being unable to continue using their services, which could adversely affect our business. Similarly, if our laboratory partners do not
hold state permits or licenses in those states that require them, it may limit our ability to offer our products and services on a national
basis.
Because we do not directly analyze human specimens in our facilities,
but instead perform only data analysis or “dry lab” services, our bioinformatics analysis activities are not subject to CLIA. It
is possible that, in the future, CLIA may apply to our activities, which could result in us being unable to offer our services or could
require additional expenditures to obtain certification, both of which could materially adversely impact our business. We could face similar
adverse impacts if a state regulator were to conclude that our bioinformatics activities were subject to state laboratory licensure. Similar
adverse consequences could result if CLIA or state regulators disagree with our laboratory partners’ interpretation of CLIA or our
applicability to their testing services.
Our
underwriting technology and consumer engagement services may now or in the future be subject to laws and regulations relating to laboratory
developed tests and software, which could materially adversely impact our business.
The
Federal Food, Drug, and Cosmetic Act (the “FDC Act”) gives the United States Food and Drug Administration, or FDA,
the authority to regulate manufacturers of medical devices, which are defined to include, among other requirements, in vitro
diagnostic (“IVD”) products (e.g., laboratory instruments, reagents, and collection devices) and software that are
intended for use in the diagnosis, treatment, cure, mitigation or prevention of diseases or conditions, including, without limitation,
the presence of biomarkers. Medical devices are subject to a variety of regulatory requirements based on their level of risk, including
in some cases premarket review and authorization. The FDA enforces its requirements by market surveillance and periodic inspections.
The FDA may take a variety of actions in response to violations of the FDC Act and implementing regulations, including, but not limited
to, cease and desist orders, injunctions, civil monetary penalties, operating restrictions, or shutdown of production facilities.
The
FDA has historically taken the position that laboratory tests developed in-house by a clinical laboratory, sometimes referred to
as laboratory developed tests (“LDTs”), are subject to regulation as in vitro diagnostic devices. However, the FDA
has generally exercised enforcement discretion (i.e., has exercised discretion not to enforce its requirements) with respect to LDTs.
Certain types of LDTs have historically not been subject to enforcement discretion, including LDTs for the COVID-19 pandemic and
LDTs offered directly to consumers without a health care provider’s order. Legislative proposals introduced in Congress in 2021
seek to codify or, alternatively, eliminate, FDA authority to regulate LDTs.
The
FDA also takes the position that stand-alone software that meets the definition of a medical device, known as SaMD, is subject to
FDA regulation. Certain categories of medical software, including certain health and wellness software, have been exempted from FDA regulation
under the FDC Act. Similarly, the FDA has exercised enforcement discretion with respect to certain types of low risk software products,
including those intended to help patients manage chronic conditions.
Our
products and services include epigenetic analysis of laboratory-generated DNA methylation data using our proprietary bioinformatics
technology, which it uses to inform both its saliva-based underwriting and molecular health and wellness engagement services. We
believe that our products and services are not subject to FDA regulation. First, to the extent our products and services are intended
to inform underwriting decisions, they do not meet the definition of a medical device. Second, to the extent our products and services
incorporate software that is intended solely for health and wellness purposes, we believe such software meets the definition of exempt
medical software under the FDC Act, as amended by the 21st Century Cures Act, enacted in 2016. Furthermore, even if elements
of our products and services could be construed to be subject to FDA oversight, we believe that such elements would be subject to FDA
enforcement discretion to the extent that we use such elements to provide general health and wellness and non-disease-specific information
to customers that includes disclaimers and caveats that the information is not intended for medical purposes and poses low risk to consumers.
There
can be no guarantee that the FDA will now, or in the future, agree with our position. Should the FDA determine that our products and
services are subject to FDA regulation, our operations could be adversely affected. If FDA premarket review or approval were required,
we could be forced to stop selling our testing services or be required to modify claims or make other changes while we work to obtain
FDA clearance, approval or de novo classification. Our business, results of operations and financial condition would be negatively affected
until such reviews were completed and clearance, approval or de novo classification to market were obtained or the costs of continuing
to operate our business could increase materially.
Our
use of saliva-based epigenetic biomarkers may in the future be subject to laws and regulations at the state and federal levels relating
to the use of such testing or information in life insurance underwriting, which could materially adversely impact our business.
Underwriting
life insurance is subject to state insurance regulation. We believe the use of epigenetic biomarkers in life insurance underwriting is
permissible due to the fact that we are seeking to identify underwriting impairments already used by other insurance carriers
in medical underwriting today. Moreover, the use of epigenetic testing or information in life insurance underwriting is not prohibited
at either the federal or state level. Florida and Louisiana are the only states that have explicitly sought to prohibit the use of genetic
information, which is distinguishable from epigenetic information, for use in life insurance underwriting.
Any
adverse change in current laws or regulations, or their interpretation, federally or in one or more states in which we operate or plan
to operate (or an aggregation of states in which we conduct a significant amount of business) could result in our curtailment or termination
of operations in such states, or cause us to not start or modify our operations in a manner that adversely affects our ultimate profitability.
Any such action could have a corresponding adverse impact on our results of operations and financial condition, primarily through a material
decrease in revenues, and could have a material adverse impact on our business.
We
provide ancillary product and service offerings that support our baseline technology, but we cannot guarantee that such products and
services will result in material, if any, revenue, and such products and services may be a distraction to our main business line initiatives.
We
are building a number of technologies to support researchers and epigenetic science and analysis. For example, in 2019 we released “MethylSuite,”
a high throughput bioinformatic software package that supports calculating, reporting and interpreting epigenetic data derived from microarray
technology. Also in 2019, we participated with the Van Andel Institute and Illumina, Inc. in the commercialization of the Infinium Mouse
Methylation Array, a new microarray designed to advance epigenetic research in model organisms. We receive a royalty on all Infinium
Mouse Methylation Array sales by Illumina, and also provide laboratory and data processing services to researchers using the Infinium
Mouse Methylation Array. However, we do not expect such business lines to result in material, if any, revenues. Furthermore, we cannot
guarantee the accuracy or results of the array/data processing or MethylSuite, and any errors in the results provided by such array or
bioinformatic software could result in costly litigation, and be a distraction to our main business line initiatives.
Risks
Related to Our Life Insurance Operations
The
life insurance industry has experienced an overall decline in product sales which, if this trend continues, could materially adversely
impact our business and results of operations.
Ownership
of life insurance has been in decline in the United States for decades. While our products and services are designed to address
the overall decline in consumer interest in purchasing life insurance products, there can be no assurance that we will be successful
in doing so. The reasons for a decline in household ownership of life insurance are complex and multi-faceted. There can, therefore,
be no assurance that we will successfully address these multifaceted reasons or that we will generate revenues or become profitable.
We may be forced to make significant changes to our anticipated pricing, sales and revenue models to compete with our competitors’
offerings, and even if such changes are implemented, there is no guarantee that such steps will be successful. If the overall market
trend of declining demand for personal life insurance continues or worsens, or we are unable to adjust our approach to meet market demands,
our business, financial condition and results of operations could be materially adversely impacted.
Competition
in the insurance technology market presents an ongoing challenge to the success of our business and if we are unable to compete, our
business could be materially adversely impacted.
The
number of technology-based companies entering the insurance market with offerings in life insurance continues to increase. While
we believe there are very few, if any, companies commercializing saliva-based epigenetic biomarkers or bundling life insurance with
a health and wellness engagement platform, we believe that our ability to compete depends upon many factors both within and beyond our
control, including the following:
| ● | the
speed and size of our customer base as it develops; |
| ● | the
timing and market acceptance of products and services we offer, including the developments
and enhancements to those products and services, offered by us or our competitors; |
| ● | the
customer service and support efforts we provide with our products and services; |
| ● | the
selling and marketing efforts we employ against our products and services; |
| ● | the
acceptance of our products by underwriters, insurance companies, agents and consumers; |
| ● | the
ease of use, performance, price and reliability of solutions we develop; and |
| ● | the
brand strength we create relative to our competitors. |
We
will likely face competition from other companies attempting to capitalize on the same, or similar, opportunities as us, including from
companies focused on molecular health and wellness, epigenetic biomarkers, and from the overall insurance technology markets inclusive
of new offerings such as direct access and/or consumer self-pay tests and genetic interpretation services. Many of
our current and potential competitors have longer operating histories and greater financial, technical, marketing and other resources
than us. These factors may allow our competitors to respond more quickly or efficiently than we can to new or emerging technologies.
These competitors may engage in more extensive research and development efforts, undertake more far-reaching marketing campaigns,
and adopt more aggressive pricing policies, which may allow them to build customer bases larger or faster than us. Our competitors may
develop products or services that are similar to our products and services or that achieve greater market acceptance than our products
and services. This could attract customers away from our services and reduce our market share or prevent us from increasing.
We
may not be successful in establishing the relationships necessary to execute on our business plans, which could have a material adverse
impact on its ability to generate revenue and financial condition.
We
plan to have our sales and distribution efforts focus on independent agent distribution channels. Independent agent distribution channels
include independent marketing organizations, broker general agencies and smaller general agencies. In order to serve the broadest range
of customers and agents, we intend to establish a managing general agency relationship with one or more domestic carrier partners, in
order for us to expand the use of our products and services in connection with a full suite of life insurance products (term life insurance,
universal life insurance, variable universal life insurance, indexed universal life insurance, whole life insurance, etc.), which we
call the “MGA Model” (see “Business Overview — MGA Insurance Products”). We envisions the
MGA Model will appeal to domestic carrier partners who are seeking to expand the distribution of their products through independent agent
distribution channels and who are seeking a differentiated product offering by combining their own policies with our brand and replacing
blood and urine specimen for life insurance products that are subject to medical underwriting protocols with our saliva-based underwriting
protocol.
If
we are unable to develop or maintain these relationships, or if the MGA Model proves unworkable, our business, financial condition and
results of operations may be materially adversely impacted. Moreover, while we will strive to demonstrate the value of our products and
services to consumers, insurance agents, and carriers, these potential customers may not embrace our products and services, thereby hindering
our ability to execute on our business plans and generate revenue.
We
may experience difficulty in marketing and distributing life insurance through third parties, and the use of third parties
may result in additional liabilities.
Although
we intend to distribute life insurance products through a wide variety of distribution channels, we may maintain relationships with a
number of key distributors, which could result in certain distributor concentration. Distributors may elect to renegotiate the terms
of any existing relationships such that those terms may not be attractive or acceptable to us, limit the products they sell, or otherwise
reduce or terminate their distribution relationships with us with or without cause. This could be due to various reasons, such as uncertainty
related to product offerings, industry consolidation of distributors or other industry changes that increase the competition for access
to distributors, developments in laws or regulations that affect our business or industry, including the marketing and sale of our products
and services, adverse developments in our business, the distribution of products with features that do not meet minimum thresholds set
by the distributor, strategic decisions that impact our business, adverse rating agency actions or concerns about market-related risks.
Key
distribution partners could merge, consolidate, change their business models in ways that affect how our products can be sold, or new
distribution channels could emerge and adversely impact the effectiveness of our distribution efforts.
Also,
if we are unsuccessful in attracting and retaining distribution partners, or are unable to maintain our distribution relationships, we
may be unable to effectively sell our products, which could have a material adverse effect on our business, results of operations, financial
condition and liquidity.
In
addition, we could, in certain circumstances, be held responsible for the actions of third-party distributors, including broker-dealers,
registered representatives, insurance agents and agencies and marketing organizations, and their respective employees, agents and representatives,
in connection with the marketing and sale of our products by such parties in a manner that is deemed not compliant with applicable laws
and regulations. This is particularly acute with respect to unaffiliated distributors where we may not be able to directly monitor or
control the manner in which products are sold through third-party firms. If our products are distributed to customers for whom they are
unsuitable or distributed in a manner deemed inappropriate, we could suffer reputational and/or other financial harm to our business.
As
part of our insurance business, we may collect, process, store, share, disclose and use customer information and other data, and our
actual or perceived failure to protect such information and data, respect customer privacy or comply with data privacy and security laws
and regulations could damage our reputation and brand and harm our business and operating results.
We
may receive and store a large volume of personally identifiable information, epigenetic information, and other data relating to our customers,
as well as other personally identifiable information and other data relating to individuals such as our employees. Security breaches,
employee malfeasance, or human or technological error could lead to potential unauthorized disclosure of our customers’ personal
information. Even the perception that the privacy of personal information is not satisfactorily protected or does not meet regulatory
requirements could inhibit sales of our solutions and any failure to comply with such laws and regulations could lead to significant
fines, penalties or other liabilities.
A
security compromise of our information systems or of those of businesses with whom we interact that results in confidential information
being accessed by unauthorized or improper persons could harm our reputation and expose us to regulatory actions, customer attrition,
remediation expenses, disruption of our business, and claims brought by our customers or others for breaching contractual confidentiality
and security provisions or data protection laws.
Monetary
damages imposed on us could be significant and not covered by our liability insurance. Techniques used by bad actors to obtain unauthorized
access, disable or degrade service, or sabotage systems evolve frequently and may not immediately produce signs of intrusion, and we
may be unable to anticipate these techniques or to implement adequate preventative measures. In addition, a security breach could require
us to expend substantial additional resources related to the security of our information systems and provide required breach notifications
and remediation, diverting resources from other projects and disrupting our businesses. If we experience a data security breach, our
reputation could be damaged and we could be subject to additional litigation, regulatory risks and business losses.
Numerous
local, municipal, state, federal, and international laws and regulations address privacy and the collection, storing, sharing, use, disclosure,
and protection of certain types of data, including the Personal Information Protection and Electronic Documents Act, the Telephone Consumer
Protection Act of 1991, or the TCPA, Section 5 of the Federal Trade Commission Act, and effective as of January 1,
2020, the California Consumer Privacy Act (or the CCPA). These laws, rules, and regulations evolve frequently and their scope may continually
change, through new legislation, amendments to existing legislation, and changes in enforcement, and may be inconsistent from one jurisdiction
to another. For example, the CCPA, which went into effect on January 1, 2020, requires, among other things, new disclosures to California
consumers and affords such consumers new abilities to opt out of certain sales of personal information. The CCPA provides for
fines of up to $7,500 per violation. Aspects of the CCPA and its interpretation and enforcement remain uncertain. The effects of this
legislation are potentially far-reaching and may require FOXO to modify its data processing practices and policies and
incur substantial compliance-related costs and expenses. The CCPA has been amended on multiple occasions. For example, the California
Privacy Rights Act (or CPRA) recently was approved by California voters and significantly modifies the CCPA, potentially resulting in
further uncertainty and requiring FOXO to incur additional costs and expenses in an effort to comply. The CPRA does not become operative
until January 1, 2023 (and then applies only to consumer data collected on or after January 1, 2022, with enforcement beginning
July 1, 2023). While the CCPA will remain operative and enforceable from now until July 1, 2023, we will continue to monitor
developments related to the CPRA. The effects of this legislation are potentially far-reaching and may require us to modify
our data processing practices and policies and incur substantial compliance-related costs and expenses. Additionally, many laws
and regulations relating to privacy and the collection, storing, sharing, use, disclosure, and protection of certain types of data are
subject to varying degrees of enforcement and new and changing interpretations by courts. The CCPA and other changes in laws or regulations
relating to privacy, data protection, breach notifications, and information security, particularly any new or modified laws or regulations,
or changes to the interpretation or enforcement of such laws or regulations, which require enhanced protection of certain types of data
or new obligations with regard to data retention, transfer, or disclosure, could greatly increase the cost of providing our products
and services, require significant changes to our operations, or even prevent us from providing our products and services in jurisdictions
in which we currently operate and in which we may operate in the future.
We
may also be required to comply with increasingly complex and changing data security and privacy regulations in the UK, the European Union
(the “EU”) and in other jurisdictions in which we plan to conduct business that regulate the collection, use and transfer
of personal data, including the transfer of personal data between or among countries. For example, the EU’s General Data Protection
Regulation (the “GDPR”), now also enacted in the UK as the UK GDPR, has imposed stringent compliance obligations regarding
the handling of personal data and has resulted in the issuance of significant financial penalties for noncompliance. Further, in July 2020,
the Court of Justice of the European Union released a decision in the Schrems II case (Data Protection Commission
v. Facebook Ireland, Schrems), declaring the EU-US Privacy Shield invalid and calling into question data transfers carried
out under the European Commission’s Standard Contractual Clauses. As a result of the decision, we may face additional scrutiny
from EU regulators in relation to the transfer of personal data from the EU to the United States. Noncompliance with the GDPR can
trigger fines of up to the greater of €20 million or 4% of global annual revenues. In the United States, there have been
proposals for federal privacy legislation and many new state privacy laws proposed. Other countries have enacted or are considering enacting
data localization laws that require certain data to stay within their borders. We may also face audits or investigations by one or more
domestic or foreign government agencies or our customers pursuant to our contractual obligations relating to our compliance with these
regulations. Complying with changing regulatory requirements requires us to incur substantial costs, exposes us to potential regulatory
action or litigation, and may require changes to our business practices in certain jurisdictions, any of which could materially adversely
impact our business, financial condition and results of operations.
Despite
our efforts to comply with applicable laws, regulations, and other obligations relating to privacy, data protection, and information
security, it is possible that our interpretations of the law or best practices could be inconsistent with, or fail, or be alleged to
fail to meet all requirements of, such laws, regulations, or obligations. Our failure, or the failure by its third-party providers
on its platform, to comply with applicable laws or regulations or any other obligations relating to privacy, data protection, or information
security, or any compromise of security that results in unauthorized access to, or use or release of personally identifiable information
or other data relating to our customers, or other individuals, or the perception that any of the foregoing types of failure or compromise
have occurred, could damage our reputation, discourage new and existing customers from using our products or services, or result in fines,
investigations, or proceedings by governmental agencies and private claims and litigation, any of which could adversely affect our business,
financial condition, and results of operations. Even if not subject to legal challenge, the perception of privacy concerns, whether or
not valid, may harm our reputation and brand and materially adversely impact our business, financial condition, and results of operations.
We
will be subject to the terms of our privacy policies and privacy-related obligations. Any failure or perceived failure by us to
comply with our privacy policies, our privacy-related obligations to customers or others, or our privacy-related legal obligations,
or any compromise of security that results in the unauthorized release or transfer of sensitive information, which could include personally
identifiable information or other user data, may result in governmental or regulatory investigations, enforcement actions, regulatory
fines, compliance orders, litigation or public statements against us by consumer advocacy groups or others, and could cause customers
to lose trust in us, all of which could be costly and have an adverse impact on our business. In addition, new and changed rules and
regulations regarding privacy, data protection (in particular those that impact the use of artificial intelligence) and cross-border transfers
of customer information could cause us to delay planned uses and disclosures of data to comply with applicable privacy and data protection
requirements. Moreover, if any third-party that we work with violates applicable laws or its policies, such violations also may
put personal information at risk, which may result in increased regulatory scrutiny and have a material adverse effect on our reputation,
business, financial condition and results of operations.
We
may be unable to prevent or address the misappropriation of our data, which could damage our reputation and materially adversely impact
our business.
Third
parties may misappropriate our data through website scraping, bots or other means and aggregate this data on their websites with data
from other companies. In addition, copycat websites or online apps may misappropriate data and attempt to imitate our brand or the functionality
of our planned website. If we become aware of such websites or online apps, we intend to employ technological or legal measures in an
attempt to halt their operations. However, we may be unable to detect all such websites or online apps in a timely manner and, even if
we could, technological and legal measures may be insufficient to halt their operations immediately or completely. In some cases, particularly
in the case of websites or online apps operating outside of the United States, our available remedies may not be adequate to protect
us against the effect of the operation of such websites or online apps. Regardless of whether we can successfully enforce our rights
against the operators of these websites or online apps, any measures that we may take could require us to expend significant financial
or other resources, which could harm our business, results of operations or financial condition. In addition, to the extent that such
activity creates confusion among consumers or advertisers, our brand and business could be harmed.
Changes
in state laws and regulations governing our business, or changes in the interpretation of such laws and regulations, could negatively
impact our business.
State
statutes typically provide state regulatory agencies with significant powers to interpret, administer and enforce the laws relating to
the purchase of life insurance policies. Under statutory authority, state regulators have broad discretionary power and may impose new
licensing requirements, interpret or enforce existing regulatory requirements in different ways or issue new administrative rules, even
if not contained in state statutes. State regulators may also impose rules that may restrict and negatively impact our industry. Because
of the history of certain abuses in the industry, we believe it is likely that state insurance regulation will increase and grow more
complex during the foreseeable future. We cannot, however, predict what any new regulation would specifically involve.
The
emergence of new biotechnologies has led to frequent legislation governing the use of genetic information in insurance. The federal regulation,
Genetic Information Nondiscrimination Act (“GINA”), prohibits the use of genetic information by health insurers, but
it does not apply to life insurance or epigenetics at this time. To date, a small minority of states have adopted a GINA-like framework,
essentially prohibiting the use of genetic information for life insurance underwriting and risk classification. Other states have laws
regulating, though not prohibiting, the use of genetic information in life insurance. While epigenetics’ distinguishable features
exempt it from the text of, and rationale behind, current laws regulating the use of genetic information in life insurance, any adverse
change in present laws or regulations, or their interpretation in one or more states in which we may operate (or an aggregation of states
in which we may conduct a significant amount of business) could result in our curtailment or termination of operations in such jurisdictions,
or cause us to modify our operations in a way that adversely affects our profitability. Any such action could have a corresponding material
and negative impact on our results of operations and financial condition, primarily through a material decrease in revenues, and could
also have a material adverse effect on our business, financial condition and results of operations.
New
legislation or legal requirements may affect how we communicate with our customers, which could have a material adverse impact on our
business model, financial condition, and results of operations.
State
and federal lawmakers and insurance regulators are focusing upon the use of customer communications, including concerns about transparency,
deception, and fairness, in particular. Changes in laws or regulations, or changes in the interpretation of laws or regulations by a
regulatory authority may decrease our revenues and earnings and may require us to change the manner in which we conduct some aspects
of our business. In addition, our business and operations are subject to various U.S. federal, state, and local consumer protection laws,
including laws which place restrictions on the use of automated tools and technologies to communicate with wireless telephone subscribers
or consumers generally. For example, a California law, effective as of July 2019, makes it unlawful for any person to use a bot to communicate
with a person in California online with the intent to mislead the other person about its artificial identity for the purpose of knowingly
deceiving the person about the content of the communication in order to incentivize a purchase of goods or services in a commercial transaction.
Although we take steps to comply with this and other laws restricting the use of electronic communication tools, no assurance can be
given that we will not be exposed to civil litigation or regulatory enforcement. Further, to the extent that any changes in law or regulation
further restrict the ways in which we communicate with prospective or current customers before or during onboarding, customer administration,
or otherwise, these restrictions could result in a material reduction in our customer acquisition and retention, reducing the growth
prospects of our business, and materially adversely impact our business, financial condition and results of operations.
Risks
Related to Our Intellectual Property
If
we are unable to retain our license for patent pending methods of identifying epigenetic biomarkers, our business plans, revenue generation,
and ability to continue operating could be adversely impacted.
We,
through our subsidiary FOXO Labs, have an exclusive license for U.S. patent applications directed to three epigenetic clocks for use
in life insurance, which are known as Mortality Predictor EEAA, PhenoAge and GrimAge. Subject matter that was directed solely to abstract
ideas or natural laws, such as the discovery and determination of correlations, has been found to lack patent eligibility by the USPTO,
if found to lack “something more.” If one or more of these three patent-pending methods of determining epigenetic estimations
of age and/or age acceleration by use of a particular combination of epigenetic biomarkers of health and wellness and biological aging
do not receive full patent approval, or if we are unable to retain our exclusive license, we may not be able exclusively to apply such
methods to our planned life insurance underwriting protocol, which may put us at a competitive disadvantage, which could adversely impact
our ability to operate our business as intended and achieve our business objectives.
If
we are unable to protect our patent pending methods of identifying saliva-based epigenetic biomarkers or intellectual property in general,
the value of our brand and other intangible assets may be diminished, and our business may be adversely impacted.
We
depend on our proprietary technology, intellectual property and services for our business plans, success and ability to compete. We rely
and expect to continue to rely on a combination of confidentiality and other agreements with our employees, consultants and third parties
with whom we have relationships or with whom we plan to have relationships, and who may have access to confidential or patentable aspects
of our research and development output, as well as the trademark, copyright, patent and trade secret protection and common law rights
and laws, to protect our proprietary rights. For example, we rely on trade secret protection for building and validating an extensive
number of machine learning models that use epigenetic data derived from different types of tissues to predict a wide variety of targets,
such as direct mappings to life insurance classification, smoking use and/or extent, alcohol use and/or extent, etc. Although we enter
into confidentiality and other agreements to protect these and other proprietary technologies, any of these parties may breach the agreements
and disclose information before a patent application is filed, and jeopardize our ability to seek patent protection, if we were not able
to use the courts to enjoin the disclosure in advance. In addition, our ability to obtain and maintain valid and enforceable patents
or patent licenses depends on whether the differences between our inventions and the prior art allow our inventions to be patentable
over the prior art. Since publications in the scientific literature often lag behind the actual discoveries, and patent applications
do not publish until 18 months after filing, we are never certain we are the first to make the inventions claimed in any of our
patents or that we are the first to file for patent protection of such patents. In other words, priority is never known until an application
is prosecuted. Additionally, third parties may knowingly or unknowingly infringe our proprietary rights, and third parties may challenge
our proprietary rights held, pending and future patent, copyright, trademark and other applications, which, if successful, may not be
approved and which may affect our ability to prevent infringement without incurring substantial expense. In addition, the laws of some
foreign countries do not protect proprietary rights to the same extent as do the laws of the United States.
If
the protection of our proprietary rights are inadequate to prevent use or appropriation by third parties, the value of our brand and
other intangible assets may be diminished and competitors may be able to more effectively mimic our service and methods of operations.
Despite our efforts to protect our proprietary rights, attempts may be made to copy or reverse engineer aspects of our products or services,
or to obtain and use information that we regard as proprietary and which a judge may not enjoin. Accordingly, we may be unable to protect
our proprietary rights against unauthorized third-party copying or use. Furthermore, as a practical matter, policing the unauthorized
use of our intellectual property would be difficult for us, because of the private nature of our competitors and because our competitors
may offer competing products as software-as-a-service, which may limit the ability to discover a competitor’s use of our proprietary
technology. Litigation may be necessary in the future to enforce our intellectual property rights, to protect our trade secrets, or to
determine the validity and scope of the proprietary rights of others. Litigation and/or any of the events above could result in substantial
costs and diversion of resources, and could have a material adverse impact on our business, financial condition and results of operations.
We
may be unable to obtain sufficiently broad protection, or we may lose intellectual property protection.
As
patent and trademark prosecution of biotechnology inventions is highly uncertain, involves complex legal and factual questions, and has
been the subject of litigation in recent years, the issuance, scope, validity, enforceability and commercial value of our intellectual
property rights are highly uncertain. Our pending and future trademark or patent applications may not result in issued trademarks and
patents that protect our products and services, which would render us unable to prevent others from commercializing the same or similar
products and services that we offer. The coverage of trademark and patent claims may be significantly reduced before such intellectual
property approval is granted and the scope and validity of issued trademarks and patents can also be challenged after grant, which, if
successful, may not provide us meaningful protection, may not allow us to exclude competitors or may not provide us with any competitive
advantage.
Despite
our efforts, we may not be able to maintain confidentiality for our trade secrets and proprietary know-how. In addition, our trade secrets
and proprietary know-how may otherwise become known or be independently discovered by others. No guarantee can be given that others
will not independently develop substantially equivalent proprietary information or techniques, or otherwise gain access to our proprietary
technology. We rely on a combination of patent, trademark, and trade secret protection to establish and protect the ideas, concepts,
and know-how for the products, services and technology we develop. Our failure to establish patent, trademark and trade secret protection
for our technology and intellectual property rights could enable our competitors to more effectively compete and have an adverse impact
on our business, financial condition and results of operations.
We
may not be able to protect our intellectual property rights throughout the world.
Filing,
prosecuting and defending trademarks or future patents on our products and services in all countries throughout the world would be prohibitively
expensive. In addition, the laws of some foreign countries do not protect intellectual property rights to the same extent as the laws
of the United States, and we may encounter difficulties in protecting and defending such rights in foreign jurisdictions. Our owned and
licensed patent applications are pending in the U.S. only and thus these present patent applications, even if granted, cannot cover any
foreign countries in the future. Consequently, we may not be able to prevent third parties from practicing our inventions in all countries
outside the United States, or from selling or importing products made using our inventions in and into the United States or other jurisdictions.
Competitors may use our technologies (even copying from the patent disclosures) in jurisdictions where we have not obtained patent protection
to develop their own products and may also export infringing products to territories where we have patent protection. These products
may compete with our products and our patents or other intellectual property rights may not be effective or sufficient to prevent them
from competing.
Many
companies have encountered significant problems in protecting and defending intellectual property rights in various foreign jurisdictions.
The legal systems of many other countries do not favor the enforcement of patents and other intellectual property protection, particularly
those relating to biotechnology, which could make it difficult for us to stop the infringement of our patents in such countries. Proceedings
to enforce our current trademark and potential future patent rights in foreign jurisdictions could result in substantial cost and divert
our efforts and attention from other aspects of our business, could put our intellectual property at risk of not issuing, being invalidated,
or interpreted narrowly, and could provoke third parties to assert claims against us. We may not prevail in any lawsuits that we initiate
and the damages or other remedies awarded, if any, may not be commercially meaningful. Accordingly, our efforts to enforce our intellectual
property rights around the world may be inadequate to obtain a significant commercial advantage from the intellectual property that we
develop or license.
Changes
in trademark or patent law in the United States and other jurisdictions could diminish the value of our potential future trademarks and
patents in general, thereby adversely impacting our ability to protect our products and services.
Changes
in either the trademark or patent laws or in interpretations of trademark or patent laws in the United States or other countries or regions
may diminish the value of our intellectual property. We cannot predict the breadth of claims that may be allowed or enforced in our potential
future trademarks and patents or in third-party intellectual property. In the United States, prior to March 16, 2013, assuming
that other requirements for patentability were satisfied, the first to invent the claimed invention was entitled to the patent, while
outside the United States, the first to file a patent application was entitled to the patent. On or after March 16, 2013, under
the Leahy-Smith America Invents Act (or the America Invents Act), enacted on September 16, 2011, the United States transitioned
to a first inventor to file system in which, assuming that other requirements for patentability are satisfied, the first inventor to
file a patent application will be entitled to the patent on an invention regardless of whether a third party was the first to invent
the claimed invention. As such, a third party that files a patent application in the United States Patent and Trademark Office (the “USPTO”)
before us could be awarded a patent covering an invention of ours even if we had made the invention before it was made by such third
party. This will require us to be cognizant of the time from invention to filing of a patent application. Since patent applications in
the United States and most other countries are confidential for a period of time after filing or until issuance, we cannot be certain
that we or our licensors were the first to either file any patent application related to our products or services, or invent any of the
inventions claimed in our or its licensor’s patents or patent applications.
The
America Invents Act also includes a number of significant changes that affect the way patent applications will be prosecuted and also
may affect patent litigation. These include allowing third-party submission of prior art to the USPTO during patent prosecution
and additional procedures to attack the validity of a patent by USPTO-administered post-grant proceedings, including post-grant review, inter
partes review, and derivation proceedings. Because of a lower evidentiary standard in USPTO proceedings compared to the evidentiary
standard in U.S. federal courts necessary to invalidate a patent claim, a third party could potentially provide evidence in a USPTO proceeding
sufficient for the USPTO to hold a claim invalid even though the same evidence would be insufficient to invalidate the claim if first
presented in a district court action. Accordingly, a third party may attempt to use the USPTO procedures to invalidate our patent claims
that would not have been invalidated if first challenged by the third party as a defendant in a district court action. Therefore, the
America Invents Act and its implementation could increase the uncertainties and costs surrounding the prosecution of our owned or in-licensed patent applications
and the enforcement or defense of our owned or in-licensed issued patents, all of which could have a material adverse
impact on our business.
Recent
U.S. Supreme Court rulings have also narrowed the scope of patent protection available in specific circumstances (e.g., regarding domestic
processes) and weakened the rights of patent owners in certain situations. In addition to increasing uncertainty with regard to our ability
to obtain patents in the future, this combination of events has created uncertainty with respect to the value of patents, once obtained.
Depending on decisions by the U.S. Congress, the federal courts and the USPTO, the laws and regulations governing patents could change
in unpredictable ways that would weaken our ability to obtain new patents or to enforce our existing patents and patents that we might
obtain in the future.
We
may be subject to claims that our employees, consultants or independent contractors have wrongfully used or disclosed confidential information
of third parties or that our employees have wrongfully used or disclosed alleged trade secrets of their former employers.
We
have employed and expect to employ or contract with individuals who were previously employed by or were independent contractors for universities
or other companies, including our competitors or potential competitors. Although we try to ensure that our employees, consultants and
independent contractors do not use the proprietary information or know-how of others in their work for us, we may
be subject to claims that our employees, consultants or independent contractors have inadvertently or otherwise used or disclosed trade
secrets or other proprietary information of their former employers or other third parties, or to claims that we have improperly used
or obtained such trade secrets. Litigation may be necessary to defend against these claims. If we fail in defending such claims, in addition
to paying monetary damages, we may lose valuable intellectual property rights or personnel, or lose the ability to use certain technologies,
all of which could adversely impact our business. A loss of use of certain technologies or key research personnel work product could
hamper or prevent our ability to commercialize potential products and services, which could harm our business. Even if we are successful
in defending against these claims, litigation could result in substantial costs and be a distraction to management and other employees.
We
may not be successful in registering and enforcing our trademarks.
As
we apply to register our unregistered trademarks in the United States and other countries, our applications may not be allowed for registration
in a timely fashion or at all, and our registered trademarks may not be maintained or enforced. Trademark enforcement is always uncertain,
since proving infringement requires a showing of consumer confusion in addition to use by the defendant of a similar or identical trademark.
In addition, opposition or cancellation proceedings may be filed against our trademark applications and registrations, and our trademarks
may not survive such proceedings. In certain countries outside of the United States, trademark registration is required to enforce trademark
rights. If we do not secure registrations for our trademarks, we may encounter more difficulty in enforcing them against third parties
than we otherwise would.
We
may be subject to claims challenging the inventorship or ownership of our patents and other intellectual property.
We
may be subject to claims that former employees, collaborators or other third parties have an interest in our future owned or in-licensed patents,
trade secrets or other intellectual property as an inventor or co-inventor. Ownership disputes may arise, for example, from conflicting
obligations of employees, consultants or others who are involved in developing our future products and services.
Litigation
may be necessary to defend against these and other claims by a third party challenging inventorship of our or our licensors’ ownership
of our future owned or in-licensed patents, trade secrets or other intellectual property. If we or our licensors fail in defending
any such claims, in addition to paying monetary damages, we may lose valuable intellectual property rights, such as exclusive ownership
of, or a right to use, intellectual property or technology that is important to our product or services. Alternatively, we may need to
obtain one or more additional licenses from certain third parties, which could be time-consuming and expensive and could result
in substantial costs and diversion of resources and could have a material adverse effect on our business. Even if we are successful in
defending against such claims, litigation could result in substantial costs and be a distraction to management and other employees. Any
of the foregoing could have a material adverse impact on our business, financial condition, and results of operations.
If
we become involved in trademark or patent litigation or other proceedings related to a determination of rights, we could incur substantial
costs and expenses, substantial liability for damages or be required to stop our development and commercialization efforts of our products
and services.
There
is a substantial amount of litigation, both within and outside the United States, involving trademark, patent and other intellectual
property rights in the insurance technology industry, including patent and trademark infringement lawsuits, declaratory judgment litigation
and adversarial proceedings before the USPTO, including trademark oppositions and cancellations, patent interferences, derivation proceedings, ex
parte reexaminations, post-grant review and inter partes review, as well as corresponding proceedings
in foreign courts and foreign patent offices.
We
may, in the future, become involved with litigation or actions at the USPTO or foreign patent offices with various third parties. We
expect that the number of such claims may increase as our industry expands, more trademarks and patents are issued, the number of products
or services increases and the level of competition in our industry increases. Any infringement claim, regardless of its validity, could
harm our business by, among other things, resulting in time-consuming and costly litigation, diverting management’s time and
attention from the development of our business, requiring the payment of monetary damages (including possible treble damages, attorney’s
fees, costs and expenses) or royalty payments.
It
may be necessary for us to pursue litigation or adversarial proceedings before the trademark or patent office in order to enforce our
patent and proprietary rights or to determine the scope, coverage and validity of the proprietary rights of others. The outcome of any
such litigation might not be favorable to us, and even if we were to prevail, such litigation could result in substantial costs and diversion
of resources and could have a material adverse impact on our business, financial condition and results of operations.
As
we move into new markets and expands our products or services offerings, incumbent participants in such markets may assert their patents
and other proprietary rights against us as a means of slowing our entry into such markets or as a means to extract substantial license
and royalty payments from us. In addition, future litigation may involve patent holding companies or other adverse patent owners who
have no relevant product or service revenue and against whom our own patents may provide little or no deterrence or protection.
Because
patent applications can take many years to issue, there may be currently pending patent applications that may later result in issued
patents that our current or future products, technologies and services may infringe. We cannot be certain that we have identified or
addressed all potentially significant third-party patents in advance of an infringement claim being made against us. In addition,
similar to what other companies in our industry have experienced, we expect our competitors and others may have trademarks or patents
or may in the future obtain trademarks or patents, and assert that making, having made, using, selling, offering to sell or importing
its products or services infringes these trademarks or patents. Defense of infringement and other claims, regardless of their merit,
would involve substantial litigation expense and would be a substantial diversion of management and employee resources from our business.
Parties making claims against us may be able to sustain the costs of complex trademark or patent litigation more effectively than we
can because they have substantially greater resources. Parties making claims against us may be able to obtain injunctive or other relief,
which could block our ability to develop, commercialize and sell products or services and could result in the award of substantial damages
against us, including possible treble damages, attorney’s fees, costs and expenses if we are found to have willfully infringed.
In the event of a successful claim of infringement against us, we may be required to pay damages and ongoing royalties and obtain one
or more licenses from third parties, or be prohibited from selling certain products or services. We may not be able to obtain these licenses
on acceptable or commercially reasonable terms, if at all, or these licenses may be non-exclusive, which could result
our competitors gaining access to the same intellectual property. In addition, we could encounter delays in product or service introductions
while we attempt to develop alternative products or services to avoid infringing third-party patents or proprietary rights. Defense
of any lawsuit or failure to obtain any of these licenses could prevent us from commercializing products or services, and the prohibition
of sale of any of our products or services could materially impact our business and our ability to gain market acceptance for our products
or services.
We
maintain multiple forms of proprietary information, the value of which is derived from the proprietary nature of such information. Employees
of ours or third parties that are or become privy to our proprietary information may, despite our efforts, misappropriate such information.
Such misappropriation may result in publication or other public release of such information. In such an event, although we may have a
cause of action against any such parties, such legal action is costly and may not result in sufficient compensation to ameliorate the
loss of competitive advantages enjoyed by our confidential possession of such proprietary information. Additionally, such proprietary
information, once published or otherwise released to the public, may not be returned to a secret state, and may be copied or otherwise
imitated or used by competitors of ours without legal recourse or means of compensation by us. Such loss could materially adversely impact
our business, financial condition and results of operations.
Furthermore,
because of the substantial amount of discovery required in connection with intellectual property litigation, there is a risk that some
of our confidential information could be compromised by disclosure during this type of litigation, although courts are empowered to protect
confidential information using protective orders. In addition, during the course of this kind of litigation, there could be public announcements
of the results of hearings, motions or other interim proceedings or developments. If securities analysts or investors perceive these
results to be negative, it could have a substantial adverse effect on the price of our Class A Common Stock.
In
addition, our agreements with some of our customers, suppliers or other entities with whom we do business require us to defend or indemnify
these parties to the extent they become involved in infringement claims, including the types of claims described above. We could also
voluntarily agree to defend or indemnify third parties in instances where we are not obligated to do so if we determine it would be important
to our business relationships. If we are required or agree to defend or indemnify third parties in connection with any infringement claims,
we could incur significant costs and expenses that could materially adversely impact our business, financial condition and results of
operations.
Patent
terms may be inadequate to protect our competitive position with respect to our products and services for an adequate amount of time.
Patents
have a limited lifespan. In the United States, if all maintenance fees are timely paid, the natural expiration of a patent is generally
20 years from its earliest U.S. non-provisional filing date. Various extensions may be available, but the life of
a patent, and the protection it affords, is limited. Even if patents covering our products and services are obtained, once the patent
life has expired, we may be open to competition from competitive products — and the patent document itself is a disclosure
enabling such competitors. Given the amount of time required for the development, testing and regulatory review of new products and services,
patents protecting such products and services might expire before or shortly after such products and services are commercialized. As
a result, our future owned and currently licensed patent portfolio may not provide it with sufficient rights to exclude others from commercializing
products similar or identical to ours.
We
utilize open-source software, which may pose particular risks to our proprietary software and source code.
We
use open-source software in our proprietary software and will use open-source software in the future. Companies that incorporate
open-source software into their proprietary software and products have, from time-to-time, faced claims challenging the use of open-source software
and compliance with open-source license terms. Some licenses governing the use of open-source software contain requirements
that we make available source code for modifications or derivative works we create based upon the open-source software, and that
we license such modifications or derivative works under the terms of a particular open-source license or other license granting
third parties certain rights of further use. By the terms of certain open-source licenses, we could be required to release the source
code of certain aspects of our proprietary software, and to make our proprietary software available under open-source licenses to
third parties at no cost if we combine certain aspects of proprietary software with open-source software in certain manners. Although
we monitor our use of open-source software and have a policy of full compliance with all open-source software license terms,
we cannot assure that all open-source software is reviewed prior to use in our software, that our developers have not incorporated
open-source software into our proprietary software, or that they will not do so in the future.
Additionally,
the terms of many open-source licenses to which we are subject have not been interpreted by U.S. or foreign courts. There is a risk
that open-source software licenses could be construed in a manner that imposes unanticipated conditions or restrictions on our ability
to market or provide certain aspects of its proprietary software. Companies that incorporate open-source software into their products
have, in the past, faced claims seeking enforcement of open-source license provisions and claims asserting ownership of open-source software
incorporated into their proprietary software, and claims for damages for failure to fully comply with those applicable licenses. If an
author or other third party that distributes such open-source software were to allege that we have not complied with the conditions
of an open-source license, we could incur significant legal costs defending ourselves against such allegations. In the event such
claims were successful, we could be subject to significant damages or be enjoined from the distribution of our proprietary software.
In addition, the terms of open-source software licenses may require us to provide certain aspects of our software that we develop
using such open-source software to others on unfavorable license terms. As a result of our current or future use of open-source software,
we may face claims or litigation, be required to release certain aspects of our proprietary source code, pay damages for breach of contract, re-engineer its proprietary
software, discontinue making our proprietary software available in the event that re-engineering cannot be accomplished
on a timely basis, discontinue certain aspects or functionality of our products and testing services, or take other remedial action.
Any such re-engineering or other remedial efforts could require significant additional research and development resources,
and we may not be able to successfully complete any such re-engineering or other remedial efforts. Further, in addition
to risks related to license requirements, use of certain open-source software can lead to greater risks than use of third-party commercial
software, as open-source licensors generally do not provide warranties or controls on the origin of the software. Any of these risks
could be difficult to eliminate or manage, and, if not addressed, could have a material adverse impact on our business, financial condition
and results of operations.
USE
OF PROCEEDS
We
will receive proceeds equal to the aggregate exercise price from any exercise of the Warrants, assuming the exercise of the Warrants
for cash. We expect to use the net proceeds from the exercise of the Warrants for general corporate purposes, including working capital,
operating expenses and capital expenditures. We will have broad discretion over the use of proceeds from the exercise of the Warrants.
There is no assurance that the holders of the Warrants will elect to exercise any or all of such Warrants. To the extent that the Warrants
are exercised on a “cashless basis,” the amount of cash we would receive from the exercise of the Warrants will decrease.
All
of the Class A Common Stock and the Private Warrants offered by the Selling Securityholders pursuant to this prospectus will be sold
by the Selling Securityholders for their respective accounts. We will not receive any of the proceeds from these sales.
DETERMINATION
OF OFFERING PRICE
The
offering price of the shares of Class A Common Stock underlying the Public Warrants, the Private Warrants and the Assumed Warrants offered
hereby is determined by reference to the exercise price per share of the Public Warrants, Private Warrants and Assumed Warrants of $11.50,
$11.50 and $6.21, respectively, subject to adjustment as described herein. The Public Warrants are listed on NYSE American under the
symbol “FOXO WS”.
We
cannot currently determine the price or prices at which shares of our Class A Common Stock or Warrants may be sold by the selling securityholders
under this prospectus.
MARKET
INFORMATION FOR SECURITIES AND DIVIDEND POLICY
Market
Price and Ticker Symbols
Our
shares of Class A Common Stock and Public Warrants are currently listed on NYSE American under the symbols “FOXO” and “FOXO.WS,”
respectively.
The closing price of our
shares of Class A Common Stock on December 22, 2022 was $0.28.
The closing price of our
Public Warrants on December 22, 2022 was $0.02.
Holders
On
September 30, 2022, there were 101 holders of record of the Company’s Class A Common Stock, 12 holders of record of the Company’s
Public Warrants, 11 holders of record of the Private Warrants and 72 holders of record of the Assumed Warrants.
Dividend
Policy
We
have never declared or paid any cash dividend on our capital stock. We do not anticipate paying any cash dividends in the foreseeable
future and we intend to retain all of our earnings, if any, to finance our growth and operations and to fund the expansion of our business.
Payment of any dividends will be made in the discretion of our board of directors. Our board of directors may take into account general
and economic conditions, our financial condition and results of operations, our available cash and current and anticipated cash needs,
capital requirements, contractual, legal, tax and regulatory restrictions and implications on the payment of dividends by us to our stockholders
or by our subsidiaries to us and such other factors as our board of directors may deem relevant. In addition, our ability to pay dividends
is limited by our credit facilities and may be limited by covenants of other indebtedness we or our subsidiaries incur in the future.
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The
following discussion and analysis of our financial condition and results of operations should be read in conjunction with our financial
statements and related notes that appear elsewhere in this registration statement. In addition to historical information, this discussion
and analysis contains forward-looking statements that involve risks, uncertainties, assumptions and other factors that could cause
actual results to differ materially from those made, projected or implied in the forward-looking statements. Factors that could
cause or contribute to these differences include, but are not limited to, those discussed below and elsewhere particularly in the “Risk
Factors” and “Cautionary Note Regarding Forward-Looking Statements” sections of this registration statement.
Unless otherwise indicated or the context otherwise requires, references in this section to “we,” “our,” “us”
and other similar terms refer to FOXO and its consolidated subsidiaries after the Business Combination. Dollar amounts are in thousands,
unless otherwise noted.
Formation
We
were formed as a limited liability company on November 11, 2019, following our separation (the “Separation”)
from GWG Holdings, Inc. (the “Member”). We were previously named InsurTech Holdings, LLC and FOXO BioScience LLC. On
November 13, 2020, FOXO Bioscience LLC completed a conversion to a C Corporation (“Corporate Conversion”) and
became FOXO.
Effective
September 15, 2022, we consummated our previously announced Business Combination pursuant to the Merger Agreement, whereby DWIN Merger
Sub Inc. merged with and into Legacy FOXO, with Legacy FOXO surviving as a wholly-owned subsidiary of the Company. Upon consummation
of our Business Combination, our name changed from Delwinds Insurance Acquisition Corp. to FOXO Technologies Inc.
Overview
We
are a technology platform company focused on commercializing longevity science into products and services that serve the life insurance
industry. The products and services we are developing combine longevity science with life insurance to simplify the consumer underwriting
journey. Our goal is to make healthy longevity fundamental to the promise of every life insurance policy sold. We believe our products
and services address long-standing, core problems within the life insurance industry.
To
simplify the consumer underwriting journey, we are commercializing epigenetic biomarker technology to offer life insurance carriers a
saliva-based underwriting solution. Our underwriting technology platform seeks to incorporate saliva-based epigenetic biomarkers
of molecular health and aging to address the single biggest pain point in the industry according to the Life Insurance Marketing and
Research Association or LIMRA.
To
support consumer health and wellness engagement, we are also developing an insurance products platform, called FOXO Life, that seeks
to incorporate our consumer engagement and underwriting technology to create new reasons to purchase life insurance with “Life
Insurance Designed to Keep you Alive.”™ FOXO Life offers insurance products issued by third-party insurance carriers
under a managing general agency (“MGA”) relationship (as described below). FOXO Life provides consumers with a personalized
longevity report (which we refer to as our Longevity Report) based on proprietary epigenetic measurements of aging using an “epigenetic
clock” (as described below). We believe the Longevity Report will help make longevity science core to the relationship between
life insurance carriers, agents and consumers.
We
expect FOXO Life to earn commission revenues, marketing allowances, and service fees by selling longevity science driven insurance products
to consumers directly and through independent insurance agents. Initially, we do not expect to use epigenetic underwriting technology
in the life insurance products FOXO Life sells. However, we expect the research and development studies underway will support the introduction
and commercialization of our saliva-based underwriting technology. FOXO Life will be launching at a time when consumer interest
in life insurance has increased due to the COVID-19 pandemic and when innovative applications of technology and molecular biotechnology
are ripe to disrupt the industry.
We
believe linking healthy longevity with life insurance provides agents with a new and meaningful way to engage consumers in life insurance
coverage to protect their families’ financial futures.
FOXO
Labs – Underwriting Technology
FOXO
Labs is commercializing proprietary, patent pending, epigenetic biomarker technology to assess underwriting factors used in
life insurance underwriting today from a saliva specimen. We believe our underwriting technology can address the core industry pain point
of medical underwriting. Medical underwriting is the dominant form of assessing the relative health and longevity of insurance applicants
and it is lengthy and invasive, and includes blood and urine specimen collection requirements. Insurance carriers prefer medical underwriting
because it offers accurate mortality risk classifications. Our research with insurance agents indicates that medical underwriting is
a significant impediment to sales, detracting agents from selling and consumers from buying life insurance. We believe that our saliva-based
underwriting technology, when paired with advances in accelerated underwriting protocols, will offer insurance carriers the same, or
better, risk classifications as medical underwriting. We also believe that once our saliva-based underwriting is adopted by carriers,
it will have a sentinel effect within the industry that will further drive carriers to adopt our technology. We have observed that changes
in life insurance industry underwriting happen infrequently, but when new innovations are introduced, adoption can be rapid and pervasive,
such as when prescription data became available, blood testing became a requirement, or when smoker / non-smoker tables were adopted.
We believe our saliva-based underwriting technology can follow a similar adoption pathway to prior underwriting innovations and generate
significant services fee revenues.
FOXO
Life - Insurance Sales and Distribution
FOXO
Life is operationalizing a sales and distribution platform focused on recruiting independent life insurance agents to sell life insurance
with our Longevity Report. FOXO Life markets and sells life insurance products underwritten and issued by third-party carriers through
MGA relationships with two insurance carriers: Assurity Life Insurance Company (“Assurity”) and C.M. Life Insurance
Company (“Haven Life”). We plan to continue expanding FOXO Life through additional MGA relationships to include the
various types of term and permanent life insurance products. MGA relationships allow us to earn commission revenues, marketing allowances,
and service fees from the sale of insurance products sold by independent insurance agents. Independent insurance agents were responsible
for 49% of all life insurance premiums sold in the United States in 2020 according to LIMRA. We expect revenues generated from our MGA
product sales through independent agents to be a meaningful contributor to our business. We believe our MGA distribution relationships
are critical to enabling us to introduce our epigenetic underwriting technology into the products we sell.
We
are commencing operations with systems that we believe allow for significant scaling at a time when we observe (i) burgeoning consumer
interest in health and longevity; (ii) increased interest in life insurance due the COVID-19 pandemic; and (iii) a significant opportunity
to disrupt a large, old, and slow life insurance industry with innovative applications of fast-moving modern technology. We believe
our products and services can help reverse a general decline in household ownership of life insurance in the United States by providing
a simplified pathway to purchase life insurance with longevity focused products that re-establish their relevance with consumers
and restore life insurance as a tool for greater social good.
Business
Trends
|
● |
Life
Insurance Demand. According to the 2021 Insurance Barometer Study, there are significant increases in consumer interest and demand
for life insurance, with nearly one-third (31%) of consumers surveyed reporting COVID-19 makes them more likely to purchase life
insurance within the next 12 months. In addition, the study reported the first sales gains in life insurance since 1983 and
described that 22% of Americans (29 million consumers) owning life insurance believe they need more coverage and 59% of Americans
(73 million consumers) without life insurance say they would like to acquire coverage. That means 102 million Americans
say they either need life insurance coverage or want more of it. The study identified Millennials (ages 22-40) as the demographic
most influenced by the pandemic, with 48% surveyed saying they plan to purchase coverage in the next year. Thus, despite the record-low
household ownership of life insurance, the 2021 Insurance Barometer Study indicates Americans’ intent to purchase life insurance
is at an all-time high. |
|
● |
Product
Innovation. As life insurance carriers and distributors look to engage consumers renewed interest in life insurance coverage,
industry analysts suggest that life insurance can succeed by adopting technology to (i) personalize every aspect of the consumer
experience, transition from a traditional “assess and service” model toward a customer-centric “prescribe and prevent”
model of health management; and (ii) develop innovative product solutions that place emphasis on product flexibility and innovation,
including value-added services and nonmonetary benefits to attract consumers. Other analysts point to the need to reduce sales friction
for both consumers and agents that stems from long underwriting timelines as a result of invasive blood and urine specimen collection. |
Segments
We
manage and classify our business into two reportable business segments:
|
(i) |
Insurance
Services Platform: FOXO Labs |
FOXO
Labs is commercializing proprietary epigenetic biomarker technology to be used for mortality underwriting risk classification in the
global life insurance industry. Our innovative biomarker technology enables the adoption of new saliva-based health and wellness biomarker
solutions for underwriting and risk assessment. Our research demonstrates that epigenetic biomarkers, collected from saliva, provide
measures of individual health and wellness factors used in life insurance underwriting traditionally obtained through blood and urine
specimens.
FOXO
Labs currently recognizes revenue from providing epigenetic testing services and collecting a royalty from Illumina, Inc. related to
the sales of the Infinium Mouse Methylation Array. The Company’s saliva-based health and wellness testing solutions for underwriting
and risk classification is expected to be its largest source of revenue. FOXO Labs conducts research and development and such costs are
recorded within research and development expenses on the consolidated statements of operations.
|
(ii) |
Insurance
Services Platform: FOXO Life |
FOXO
Life is redefining the relationship between consumers and insurer by combining life insurance with healthy longevity. FOXO Life seeks
to transform the value proposition of the life insurance carrier from a provider of mortality risk protection products to a promoter
of its customers’ health and wellness. FOXO Life’s Longevity Report strives to provide life insurance consumers with valuable
information and insights about their individual health and wellness.
FOXO
Life currently has residual commission revenues from its legacy insurance agency business. FOXO Life expects to begin selling insurance
products under a MGA relationship with a national carrier partner in the first quarter of 2023. FOXO Life anticipates receiving insurance
commission from the distribution and sale of life insurance policies based on the size and type of policies sold to customers. FOXO Life
costs are recorded within selling, general and administrative expenses on the consolidated statements of operations.
Acquisition
of Insurance Entity
We
completed our acquisition of Memorial Insurance Company of America (“MICOA”) on August 20, 2021. Purchase consideration
for the acquisition of MICOA totaled $1,155, which included an indefinite-lived insurance license intangible asset recorded at a fair
value of $63 and cash of $1,092. We fair valued reinsurance recoverables and policy reserves as part of the acquisition. The existing
statutory capital and surplus remains with us post-acquisition. The approval by the Arkansas Insurance Department requires us to maintain
statutory capital and surplus of no less than $5,000 and a risk-based capital ratio of 301% or greater in the regulated insurance entity.
MICOA has been renamed FOXO Life Insurance Company.
As
part of the transaction, the former owners of MICOA continue to administer and 100% reinsure all policies outstanding as of the acquisition
date. FOXO Life Insurance Company has not issued any new insurance policies since the acquisition and all premiums, reinsurance recoverables,
and policy reserves relate to the 100% reinsured business. FOXO Life Insurance Company remains liable only in the event the reinsuring
company is unable to meet its obligations under the reinsurance agreement.
FOXO
Life Insurance Company is required to prepare statutory financial statements in accordance with statutory accounting practices prescribed
or permitted by the Arkansas Insurance Department. The activity of FOXO Life Insurance Company post-acquisition is included in the consolidated
financial statements in accordance with generally accepted accounting principles.
For
additional information concerning FOXO Life Insurance Company operations, see “Recent Developments – FOXO Life Insurance
Company”.
Comparability
of Financial Results
On
September 15, 2022, we consummated the transactions contemplated by the Merger Agreement. Immediately upon the Closing, the name of the
combined company was changed to FOXO Technologies Inc.
FOXO
Technologies Operating Company was determined to be the accounting acquirer in the Business Combination. Accordingly, the acquisition
of FOXO Technologies Operating Company by the Company was accounted for as a reverse recapitalization. Under this method of accounting,
the Company was treated as the acquiree for financial reporting purposes. The net assets of the Company were stated at their historical
cost, with no goodwill or other separately identifiable intangible assets recorded. The balance sheet, results of operations and cash
flows prior to the Business Combination are those of FOXO Technologies Operating Company.
Simultaneously
with the execution of the Merger Agreement, Delwinds entered into a Common Stock Purchase Agreement (the “ELOC Agreement”)
with CF Principal Investments LLC (the “Cantor Investor”), pursuant to which, assuming satisfaction of certain conditions
and subject to limitations set forth in the ELOC Agreement, the Company would have the right, from time to time to sell the Cantor Investor
up to $40,000,000 in shares of the Company’s Class A Common Stock until the first day of the next month following the 36-month
anniversary of when the SEC has declared effective a registration statement covering the resale of such shares of Class A Common Stock
or until the date on which the facility has been fully utilized, if earlier. On November 8, 2022, the Company and Cantor mutually terminated
the ELOC Agreement. Upon the termination of the ELOC Agreement, the related Registration Rights Agreement, dated as of February 24, 2022
(the “Registration Rights Agreement”), by and between the Company and Cantor was automatically terminated in accordance
with its terms.
In
accordance with the terms of the Merger Agreement, at Closing, the Company (i) acquired 100% of the issued and outstanding FOXO Technologies
Operating Company Class A common stock (the “FOXO Class A Common Stock”) in exchange for equity consideration in the
form of the Company’s Class A Common Stock, (ii) acquired 100% of the issued and outstanding shares of FOXO Technologies Operating
Company Class B common stock (the “FOXO Class B Common Stock”) in exchange for equity consideration in the form of the Company’s
Class A Common Stock.
Immediately
prior to the Closing, the following transactions occurred:
|
● |
8,000,000
shares of FOXO Technologies Operating Company Series A preferred stock (the “FOXO Preferred Stock”) were exchanged
for 8,000,000 shares of FOXO Class A Common Stock. |
|
● |
The
2021 Bridge Debentures in the principal amount, together with accrued and unpaid interest, of $24,402 were converted into 6,759,642
shares of FOXO Class A Common Stock. |
|
● |
The
2022 Bridge Debentures in the principal amount, together with accrued and unpaid interest, of $34,496 were converted into 7,810,509
shares of FOXO Class A Common Stock. |
As
a result of and upon the Closing, among other things, (1) all outstanding shares of FOXO Class A Common Stock (after giving effect to
the conversion of the FOXO Preferred Stock into shares of FOXO Class A Common Stock) and FOXO Class B Common Stock were converted into
15,518,705 shares of the Company’s Class A Common Stock, (2) all FOXO options and FOXO warrants outstanding immediately before
the Closing (“Assumed Options” and Assumed Warrants, as applicable) were assumed and converted, subject to adjustment
pursuant to the terms of the Merger Agreement, into options and warrants, respectively, of the Company, exercisable for share of the
Company’s Class A Common Stock and (3) other than the Assumed Options and Assumed Warrants, all other convertible securities and
other rights to purchase capital stock of FOXO Technologies Operating Company were retired and terminated, if they were not converted,
exchanged or exercised for FOXO Technologies Operating Company stock immediately prior the Closing.
Recent
Developments
FOXO
Life Insurance Company
In
connection with the Business Combination, we submitted various filings with the Arkansas Insurance Department (the “Department”)
to ensure compliance with Arkansas insurance laws. After review and analysis of the relevant documentation and meetings with us, on September
9, 2022, the Department advised us that it concluded that the Business Combination did not require approval from the Department given
that there was no change in the ultimate controlling party. Due to market conditions, our capitalization following the Business Combination
did not materialize in the way the Company anticipated, and we do not currently possess the funding that we believe would be required
to satisfy state regulations and regulatory bodies to issue new life insurance policies through FOXO Life Insurance Company. As such,
we will not move forward with the launch of FOXO Life Insurance Company and plan to evaluate opportunities relating to this entity that
we believe will enhance stockholder value. The outstanding policies issued by FOXO Life Insurance will continue to be administered and
reinsured by the former owners of MICOA (as defined below). We intend to focus on selling products issued by third-party carriers
through our MGA Model (see “Business Overview
— MGA Insurance Products”).
ELOC
Agreement
On November 8, 2022, the
Company and Cantor mutually terminated the ELOC Agreement. Upon the termination of the ELOC Agreement, the related Registration Rights
Agreement, dated as of February 24, 2022 (the “Registration Rights Agreement”), by and between the Company and the
Cantor Investor was automatically terminated in accordance with its terms. Prior to the termination of the ELOC Agreement and pursuant
to the terms of the ELOC Agreement, the Company issued 190,476 shares of Class A Common Stock to the Cantor Investor on September 16,
2022 as consideration for its irrevocable commitment to purchase the shares of Class A Common Stock upon the terms and subject to the
satisfaction of the conditions set forth in the ELOC Agreement (such shares, the “Cantor Commitment Fee”).
Forward
Purchase Agreement
On
November 10, 2022, the Company and Meteora Special Opportunity Fund Fund I, LP, Meteora Select Trading Opportunities Master, LP, and
Meteora Capital Partners, LP (collectively, “Meteora”) amended that certain Forward Share Purchase Agreement, dated
as of September 13, 2022 (the “Forward Purchase Agreement”), by and between the Company and Meteora (the “Amendment”).
Pursuant to the Amendment, Section 1(b) of the Forward Purchase Agreement was replaced to state that on the Put Date (as defined in the
Forward Purchase Agreement), Meteora would be entitled to retain 500,000 shares of the Company’s Class A Common Stock. To the extent
Meteora owns less than 500,000 shares of Class A Common Stock, the Company agreed to transfer to Meteora the difference between such
amount and the amount of shares then owned in the form of fully-registered, freely tradable shares.
On November 11, 2022, the
Company and Meteora mutually terminated the Forward Share Purchase Agreement, as amended by the Amendment. Upon termination, the Put Date
(as defined in the Forward Purchase Agreement) was accelerated, entitling Meteora to retain 500,000 shares of Class A Common Stock. The
termination of the Forward Share Purchase Agreement resulted in the settlement of the forward purchase derivatives, elimination of the
forward purchase collateral, and repurchase of the remaining shares subject to the Forward Purchase Agreement that Meteora had not already
sold in the open market and were not part of the maturity consideration. Also, upon the termination of the Forward Purchase Agreement,
the related escrow agreement was terminated.
Management
Changes
On
November 14, 202 Jon Sabes and Steve Sabes were terminated as the Company’s Chief Executive Officer and Chairman and Chief Operating
Officer, respectively. Tyler
Danielson, who serves as the Company’s Chief Technology Officer, was named Interim Chief Executive Officer and principal executive
officer, effectively immediately.
Non-GAAP
Financial Measures
To
supplement our financial information presented in accordance with U.S. GAAP, management periodically uses certain “non-GAAP financial
measures,” as such term is defined under the rules of the SEC, to clarify and enhance understanding of past performance and prospects
for the future. Generally, a non-GAAP financial measure is a numerical measure of a company’s operating performance, financial
position or cash flows that excludes or includes amounts that are included in or excluded from the most directly comparable measure calculated
and presented in accordance with U.S. GAAP. For example, non-GAAP measures may exclude the impact of certain items such
as acquisitions, divestitures, gains, losses and impairments, or items outside of management’s control. Management believes that
the following non-GAAP financial measure provides investors and analysts useful insight into our financial position and operating
performance. Any non-GAAP measure provided should be viewed in addition to, and not as an alternative to, the most directly comparable
measure determined in accordance with U.S. GAAP. Further, the calculation of these non-GAAP financial measures may differ from
the calculation of similarly titled financial measures presented by other companies and therefore may not be comparable among companies.
Adjusted
EBITDA provides additional insight into our underlying, ongoing operating performance and facilitates period-to-period comparisons by
excluding the earnings impact of interest, tax, depreciation and amortization, investment impairment, changes in fair value, and equity-based
compensation. Management believes that presenting Adjusted EBITDA is more representative of our operational performance and may be more
useful for investors. Adjusted EBITDA along with a reconciliation to net loss is shown in Other Operating Data within the Results of
Operations below.
RESULTS
OF OPERATIONS
The
following discussion includes our results for the three and nine ended September 30, 2022, which includes the results of operations of
Delwinds from September 15, 2022 through September 30, 2022. Accordingly, our consolidated results of operations are not comparable to
our consolidated results of operations for prior periods and may not be comparable with our consolidated results of operations for future
periods.
Three
Months Ended September 30, 2022 and 2021
(Dollars
in thousands) | |
2022 | | |
2021 | | |
Change
in $ | | |
Change
in % | |
Total
revenue | |
$ | 14 | | |
$ | 31 | | |
$ | (17 | ) | |
| (55 | )% |
Operating
expenses: | |
| | | |
| | | |
| | | |
| | |
Research
and development | |
| 558 | | |
| 1,665 | | |
| (1,107 | ) | |
| (66 | )% |
Selling,
general and administrative | |
| 8,269 | | |
| 2,721 | | |
| 5,548 | | |
| 204 | % |
Total
operating expenses | |
| 8,827 | | |
| 4,386 | | |
| 4,441 | | |
| 101 | % |
Loss
from operations | |
| (8,813 | ) | |
| (4,355 | ) | |
| (4,458 | ) | |
| 102 | % |
Non-cash
change in fair value of convertible debentures | |
| (3,697 | ) | |
| (22,571 | ) | |
| 18,874 | | |
| (84 | )% |
Change
in fair value of warrant liability | |
| 1,349 | | |
| - | | |
| 1,349 | | |
| N/A | % |
Change
in fair value of forward purchase put derivative | |
| (1,284 | ) | |
| - | | |
| (1,284 | ) | |
| N/A | % |
Change
in fair value of forward purchase collateral derivative | |
| (27,378 | ) | |
| - | | |
| (27,378 | ) | |
| N/A | % |
Other
expense | |
| (1,203 | ) | |
| (315 | ) | |
| (888 | ) | |
| 282 | % |
Total
other expense | |
| (32,213 | ) | |
| (22,886 | ) | |
| (9,327 | ) | |
| 41 | % |
Net
loss | |
$ | (41,026 | ) | |
$ | (27,241 | ) | |
$ | 13,785 | | |
| 51 | % |
Revenues.
Total revenues were $14 for the three months ended September 30, 2022 compared to $31 for the three months ended September 30,
2021. The decrease of $17 was primarily due to a reduction of the royalty rate on Illumina, Inc.’s license to manufacture and sell
Infinium Mouse Methylation Arrays using our epigenetic research. The royalty rate was decreased from 5% to 1.25% in connection with the
elimination of a purchase commitment.
Research
and Development. Research and development expenses were $558 for the three months ended September 30, 2022 compared to $1,665
for the three months ended September 30, 2021. The decrease of $1,107, or 66%, was driven by expenses incurred during the three months
ended September 30, 2021 related to Harvard University’s Brigham and Women’s Hospital Physicians’ Health Study (“PHS”)
that did not reoccur in the 2022 comparable period.
Selling,
General and Administrative. Selling, general and administrative expenses were $8,269 for the three months ended September
30, 2022 compared to $2,721 for the three months ended September 30, 2021. The increase of $5,548, or 204%, was primarily due to
increased costs incurred to support business growth and the implementation of our business plan, specifically employee-related expenses,
software costs, as well as incremental professional services incurred in connection with the Business Combination, and $1,600 of expense
related to the Cantor Commitment Fee as defined in Note 7 of the unaudited consolidated financial statements.
Non-Cash
Change in Fair Value of Convertible Debentures. The non-cash change in fair value of convertible debentures was ($3,697) for
the three months ended September 30, 2022 compared to ($22,571) for the three months ended September 30, 2021. We elected the fair value
option to account for the 2021 Bridge Debentures and 2022 Bridge Debentures. The increase in fair value for the three months ended September
30, 2021 was the result of the increased likelihood of voluntary or mandatory conversion at OIP, which represents a favorable result
to holders of the debentures. The change for the three months ended September 30, 2022 reflected incremental changes in the likelihood
of conversion for both the 2021 and 2022 Bridge Debentures.
Change
in Fair Value of Warrant Liabilities. The change in fair value of warrant liabilities was $1,349 during the three months ended
September 30, 2022 as a result of a reduction in the fair value of derivative warrant liabilities assumed as part of the Business Combination.
Change
in Fair Value of Forward Purchase Put Derivative. The change in fair value of forward purchase put derivative was ($1,284) during
the three months ended September 30, 2022 as a result of entering into the forward purchase agreement that was entered into as part of
the Business Combination which may cause us to repurchase shares.
Change
in Fair Value of Forward Purchase Collateral Derivative. The change in fair value of forward purchase derivative was ($27,378)
during the three months ended September 30, 2022 as a result of entering into the forward purchase agreement that was entered into as
part of the Business Combination which may cause us to forego receiving cash proceeds under the forward purchase agreement.
Other
Expense. We recognized other expense of ($1,203) for the three months ended September 30, 2022 compared to ($315) for
the three months ended September 30, 2021. This increase was the result of expenses associated with the forward purchase
agreement and of incremental contractual interest expense incurred as a result of the 2021 Bridge Amendment partially offset by an
increase in the amount of capitalized interest for the three months ended September 30, 2022.
Net
Loss. Net loss was ($41,026) for the three months ended September 30, 2022, an increase of $13,785 or 51% compared to ($27,241)
in the prior year comparable period. This increase was primarily due to change in fair value of the forward purchase derivatives and
increased selling, general, and administrative expenses partially offset by lower non cash change in fair value of convertible debentures.
Analysis
of Segment Results:
The
following is an analysis of our results by reportable segment for the three months ended September 30, 2022 compared to the three months
ended September 30, 2021. The primary income measure used for assessing reportable segment performance is earnings before interest, income
taxes, depreciation, amortization, and equity-based compensation (“Segment Earnings”). Segment Earnings by reportable
segment also excludes corporate and other costs, including management, IT, and overhead costs. For further information regarding our
reportable business segments, please refer to our consolidated financial statements and related notes included elsewhere in this quarterly
report.
FOXO
Labs
(Dollars
in thousands) | |
2022 | | |
2021 | | |
Change
in $ | | |
Change
in % | |
Total
revenue | |
$ | 7 | | |
$ | 23 | | |
$ | (16 | ) | |
| (70 | )% |
Research
and development expenses | |
| 506 | | |
| 1,655 | | |
| (1,149 | ) | |
| (69 | )% |
Segment
Earnings | |
$ | (499 | ) | |
$ | (1,632 | ) | |
$ | 1,133 | | |
| (69 | )% |
Revenues.
Total revenues were $7 and $23 for the three months ended September 30, 2022 and 2021, respectively, and consisted of earned
royalties from Illumina, Inc.’s license to manufacture and sell Infinium Mouse Methylation Arrays using our epigenetic research.
The decrease of $16 was due to a reduced royalty rate.
Segment
Earnings. Segment Earnings increased from ($1,632) for the three months ended September 30, 2021 to ($499) for the three months
ended September 30, 2022. The increase of $1,133 was driven by expenses incurred during the three months ended September 30, 2021
related to the commencement of PHS that did not reoccur in the 2022 comparable period.
FOXO
Life
(Dollars
in thousands) | |
2022 | | |
2021 | | |
Change
in $ | | |
Change
in % | |
Total
revenue | |
$ | 7 | | |
$ | 8 | | |
$ | (1 | ) | |
| (13 | )% |
Selling,
general and administrative expenses | |
| 1,164 | | |
| 839 | | |
| 325 | | |
| 39 | % |
Segment
Earnings | |
$ | (1,157 | ) | |
$ | (831 | ) | |
$ | (326 | ) | |
| 39 | % |
Revenues.
Total revenues were $7 for the three months ended September 30, 2022 compared to $8 for the three months ended September
30, 2021. The decrease was due to reduced life insurance commissions earned as we ceased placing policies from our legacy agency business.
Segment
Earnings. Segment Earnings decreased from ($831) for the three months ended September 30, 2021 to ($1,157) for the three months
ended September 30, 2022. The decrease of ($326) was primarily due to increased employee-related expenses and costs for professional
services.
Nine
Months Ended September 30, 2022 and 2021
(Dollars
in thousands) | |
2022 | | |
2021 | | |
Change
in $ | | |
Change
in % | |
Total
revenue | |
$ | 93 | | |
$ | 93 | | |
$ | - | | |
| - | % |
Operating
expenses: | |
| | | |
| | | |
| | | |
| | |
Research
and development | |
| 2,160 | | |
| 4,321 | | |
| (2,161 | ) | |
| (50 | )% |
Selling,
general and administrative | |
| 17,239 | | |
| 7,640 | | |
| 9,599 | | |
| 126 | % |
Total
operating expenses | |
| 19,399 | | |
| 11,961 | | |
| 7,438 | | |
| 62 | % |
Loss
from operations | |
| (19,306 | ) | |
| (11,868 | ) | |
| (7,438 | ) | |
| 63 | % |
Non-cash
change in fair value of convertible debentures | |
| (28,180 | ) | |
| (24,890 | ) | |
| (3,290 | ) | |
| 13 | % |
Change
in fair value of warrant liability | |
| 1,349 | | |
| - | | |
| 1,349 | | |
| N/A | % |
Change
in fair value of forward purchase put derivative | |
| (1,284 | ) | |
| - | | |
| (1,284 | ) | |
| N/A | % |
Change
in fair value of forward purchase collateral derivative | |
| (27,378 | ) | |
| - | | |
| (27,378 | ) | |
| N/A | % |
Other
expense | |
| (2,133 | ) | |
| (856 | ) | |
| (1,277 | ) | |
| 149 | % |
Total
other expense | |
| (57,626 | ) | |
| (25,746 | ) | |
| (32,363 | ) | |
| 124 | % |
Net
loss | |
$ | (76,932 | ) | |
$ | (37,614 | ) | |
$ | (39,318 | ) | |
| 105 | % |
Revenues.
Total revenues were $93 for both the nine months ended September 30, 2022 and 2021. During the nine months ended September
30, 2022, the Company recognized $4 of additional revenue compared to the prior period in earned royalties from Illumina, Inc.’s
license to manufacture and sell Infinium Mouse Methylation Arrays. This increase was offset by a $4 decrease in life insurance commissions
earned as we ceased placing policies from our legacy agency business.
Research
and Development. Research and development expenses were $2,160 for the nine months ended September 30, 2022 compared to
$4,321 for the nine months ended September 30, 2021. The decrease of $2,161, or 50%, was driven by $3,076 of expenses incurred during
the nine months ended September 30, 2021 related to PHS that were insignificant in the comparable period. Costs incurred for PHS
during the nine months ended September 30, 2021 included two milestone payments due at commencement and upon the transfer of clinical
data, as well as costs related to supplies and processing fees. This decrease was partially offset by incremental research and development
costs associated with a clinical trial agreement with The Brigham and Women’s Hospital, Inc. (“VECTOR”), specifically
a $424 payment at contract inception. Additional employee-related expenses incurred during the nine months ended September 30, 2022 also
partially offset the decrease in research and development expenses over the comparison period.
Selling,
General and Administrative. Selling, general and administrative expenses were $17,239 for the nine months ended September
30, 2022 compared to $7,640 for the nine months ended September 30, 2021. The increase of $9,599, or 126%, was primarily due to
increased costs incurred to support business growth and the implementation of our business plan, specifically employee-related expenses,
software costs, as well as incremental professional services incurred in connection with the Business Combinations, and $1,600 of expense
related to the Cantor Commitment Fee as defined in Note 7 of the unaudited consolidated financial statements.
Non-Cash
Change in Fair Value of Convertible Debentures. The non-cash change in fair value of convertible debentures was ($28,180) for
the nine months ended September 30, 2022 compared to ($24,890) for the nine months ended September 30, 2021. We elected the fair value
option to account for the 2021 Bridge Debentures and 2022 Bridge Debentures. The increase in fair value for the nine months ended September
30, 2021 was the result of the increased likelihood of voluntary or mandatory conversion at OIP, which represents a favorable result
to holders of the debentures. The change for the nine months ended September 30, 2022 also reflected the increase in fair value associated
with incurring additional debt. Additionally, the likelihood of conversion for both the 2021 and 2022 Bridge Debentures increased throughout
the nine months ended September 30, 2020 representing a favorable result to the holders of the debentures.
Change
in Fair Value of Warrant Liabilities. The change in fair value of warrant liabilities was $1,349 during the nine months ended
September 30, 2022 as a result of a reduction in the fair value of derivative warrant liabilities assumed as part of the Business Combination.
Change
in Fair Value of Forward Purchase Put Derivative. The change in fair value of forward purchase put derivative was ($1,284) during
the nine months ended September 30, 2022 as a result of entering into the forward purchase agreement that was entered into as part of
the Business Combination which may cause us to repurchase shares.
Change
in Fair Value of Forward Purchase Collateral Derivative. The change in fair value of forward purchase collateral derivative was
($27,378) during the three months ended September 30, 2022 as a result of entering into the forward purchase agreement that was entered
into as part of the Business Combination which may cause us to forego receiving cash proceeds under the forward purchase agreement.
Other
Expense. We recognized other expense of ($2,133) for the nine months ended September 30, 2022 compared to ($856) for the
nine months ended September 30, 2021. This increase was the result of expenses associated with the forward purchase agreement and
incremental contractual interest expense incurred as a result of the 2021 Bridge Amendment partially offset by an increase in the amount
of capitalized interest for the nine months ended September 30, 2022.
Net
Loss. Net loss was ($76,932) for the nine months ended September 30, 2022, an increase of $39,318 or 105% compared to ($37,614)
in the prior year comparable period. This increase was primarily due to change in fair value of the forward purchase derivatives and
increased selling, general, and administrative expenses partially offset by lower non cash change in fair value of convertible debentures.
Analysis
of Segment Results:
The
following is an analysis of our results by reportable segment for the nine months ended September 30, 2022 compared to the nine months
ended September 30, 2021. The primary income measure used for assessing reportable segment performance is earnings before interest, income
taxes, depreciation, amortization, and equity-based compensation. Segment Earnings by reportable segment also excludes corporate and
other costs, including management, IT and overhead costs. For further information regarding our reportable business segments, please
refer to our consolidated financial statements and related notes included elsewhere in this quarterly report.
FOXO
Labs
(Dollars
in thousands) | |
2022 | | |
2021 | | |
Change
in $ | | |
Change
in % | |
Total
revenue | |
$ | 71 | | |
$ | 67 | | |
$ | 4 | | |
| 6 | % |
Research
and development expenses | |
| 2,023 | | |
| 4,335 | | |
| (2,312 | ) | |
| (53 | )% |
Segment
Earnings | |
$ | (1,952 | ) | |
$ | (4,268 | ) | |
$ | 2,316 | | |
| (54 | )% |
Revenues.
Total revenues were $71 and $67 for the nine months ended September 30, 2022 and 2021, respectively, and consisted of earned
royalties from Illumina, Inc.’s license to manufacture and sell Infinium Mouse Methylation Arrays using our epigenetic research.
Segment
Earnings. Segment Earnings increased from ($4,268) for the nine months ended September 30, 2021 to ($1,952) for the nine months
ended September 30, 2022. The increase of $2,316 was driven by $3,076 of expenses incurred during the nine months ended September
30, 2021 related to PHS that were insignificant in the 2022 comparable period which were offset by a $424 payment at contract inception
for VECTOR as well as additional employee-related expenses.
FOXO
Life
(Dollars
in thousands) | |
2022 | | |
2021 | | |
Change
in $ | | |
Change
in % | |
Total
revenue | |
$ | 22 | | |
$ | 26 | | |
$ | (4 | ) | |
| (15 | )% |
Selling,
general and administrative expenses | |
| 3,092 | | |
| 1,693 | | |
| 1,399 | | |
| 83 | % |
Segment
Earnings | |
$ | (3,070 | ) | |
$ | (1,667 | ) | |
$ | (1,403 | ) | |
| 84 | % |
Revenues.
Total revenues were $22 for the nine months ended September 30, 2022 compared to $26 for the nine months ended September
30, 2021. The decrease was due to reduced life insurance commissions earned as we ceased placing policies from our legacy agency business.
Segment
Earnings. Segment Earnings decreased from ($1,667) for the nine months ended September 30, 2021 to ($3,070) for the nine months
ended September 30, 2022. The decrease of ($1,403) was primarily due to increased employee-related expenses and costs for professional
services.
Years
Ended December 31, 2021 and 2020
| |
Year
Ended December 31, | | |
| | |
| |
(Dollars
in thousands) | |
2021 | | |
2020 | | |
Change
in $ | | |
Change
in % | |
Total
revenue | |
$ | 120 | | |
$ | 63 | | |
| 57 | | |
| 90 | % |
Operating
expenses: | |
| | | |
| | | |
| | | |
| | |
Research
and development | |
| 4,879 | | |
| 1,898 | | |
| 2,981 | | |
| 157 | % |
Selling,
general and administrative | |
| 10,272 | | |
| 6,895 | | |
| 3,377 | | |
| 49 | % |
Total
operating expenses | |
| 15,151 | | |
| 8,793 | | |
| 6,358 | | |
| 72 | % |
Non-cash
change in fair value of convertible debentures | |
| (21,703 | ) | |
| — | | |
| (21,703 | ) | |
| (100 | )% |
Other
income (expense) | |
| (1,354 | ) | |
| 77 | | |
| (1,431 | ) | |
| (1,858 | )% |
Investment
impairment | |
| (400 | ) | |
| — | | |
| (400 | ) | |
| (100 | )% |
Total
other income (expense) | |
| (23,457 | ) | |
| 77 | | |
| (23,534 | ) | |
| (30,564 | )% |
Net
loss | |
$ | (38,488 | ) | |
$ | (8,653 | ) | |
| (29,835 | ) | |
| 345 | % |
Revenues.
For the year ended December 31, 2021, total revenues were $120 compared to $63 for the year ended December 31, 2020.
The increase of $57 was driven by an increase of $72 in earned royalties from Illumina, Inc.’s license to manufacture and sell
Infinium Mouse Methylation Arrays. This increase was partially offset by a $5 decrease in life insurance commissions earned as we ceased
placing policies from our legacy agency business. An additional decrease of $10 in testing revenues was attributable to a contract that
ended during the year ended December 31, 2020.
Research
and Development. For the year ended December 31, 2021, research and development expenses were $4,879 compared to $1,898
for the year ended December 31, 2020. The increase of $2,981, or 157%, was primarily due to costs associated with new sponsored
research projects, specifically PHS, CRADA and CHOP.
Research
and development costs for PHS were $3,311 for the year ended December 31, 2021. This included three milestone payments totaling
$926, required at commencement, upon transfer of clinical data, and upon the receipt of human materials used in the study, respectively.
There are no additional milestone payments due for PHS. The remaining expenses related to supplies and data processing to obtain epigenetic
data. PHS is currently in a data organizing and analysis phase, which will complete the study. As such, the Company does not expect to
incur additional material expenses related to PHS after December 31, 2021.
Additionally,
during the year ended December 31, 2021, the Company incurred $54 and $126 of research and development expenses in connection with
CRADA and CHOP, respectively. Activities for the CRADA project in the year ended December 31, 2021 focused on generating epigenetic
data. Costs for CHOP related to staffing associated with the development of bioinformatic approaches for epigenetic analysis.
Selling,
General and Administrative. For the year ended December 31, 2021, selling, general and administrative expenses were $10,272
compared to $6,895 for the year ended December 31, 2020. The increase of $3,377, or 49%, was primarily due to increased costs to
implement our business plan and expand our operations following the Separation, specifically increased wages, professional and contractor
fees, software costs, and insurance premiums. Direct costs and fees incurred for convertible debentures issued in 2021 also contributed
to this increase. These increases were partially offset by a $1,000 reduction in depreciation expense for the year ended December 31,
2021, primarily as a result of a change in the useful life of our leasehold improvements recorded in the year ended December 31,
2020.
Non-Cash
Change in Fair Value of Convertible Debentures. We elected the fair value option to account for convertible debentures issued
in 2021 and thus have recorded such liabilities at their estimated fair value. As of December 31, 2021, the estimated fair value
of these convertible debentures had increased $21,703 since issuance. This increase was the result of the increased likelihood of voluntary
or mandatory conversion at OIP, which represents a favorable result to holders of the debentures.
Other
Income (Expense). For the year ended December 31, 2021, we recognized other expense of $1,354 compared to other income of
$77 for the year ended December 31, 2020. This unfavorable fluctuation was the result of contractual interest expense incurred on
convertible debentures issued in 2021.
Investment
Impairment. In the year ended December 31, 2021, we recorded an impairment charge of $400 related to one of our investments
due to the investee’s lack of success in raising additional capital along with their financial condition.
Net
Loss. Net loss was $38,488 for the year ended December 31, 2021, an increase of $29,835 compared to $8,653 in the prior
year.
Analysis
of Segment Results:
Following
is an analysis of our results by reportable segment for the year ended December 31, 2021 compared with the year ended December 31,
2020. The primary income measure used for assessing reportable segment performance is earnings before interest, income taxes, depreciation,
amortization, and equity-based compensation (“Segment Earnings”). Segment Earnings by reportable segment also
excludes corporate and other costs, including management, IT, and overhead costs. See Note 14 to our consolidated financial statements
for further information regarding our reportable segments.
FOXO
Labs
| |
Year
Ended December 31, | | |
Change
| | |
Change
| |
(Dollars
in thousands) | |
2021 | | |
2020 | | |
in $ | | |
in % | |
Total
revenue | |
$ | 85 | | |
$ | 23 | | |
| 62 | | |
| 270 | % |
Research
and development expenses | |
| 4,875 | | |
| 1,989 | | |
| 2,886 | | |
| 145 | % |
Segment
Earnings | |
$ | (4,790 | ) | |
$ | (1,966 | ) | |
| (2,824 | ) | |
| 144 | % |
Revenues.
For the year ended December 31, 2021, total revenues were $85 compared to $23 for the year ended December 31, 2020.
The increase related to an increase in earned royalties of $72 in the year ended December 31, 2021 from Illumina, Inc.’s license
to manufacture and sell Infinium Mouse Methylation Arrays using our epigenetic research, partially offset by a decrease in testing revenue
of $10, attributable to a research contract that ended in 2020.
Segment
Earnings. Segment Earnings decreased from ($1,966) in the year ended December 31, 2020 to ($4,790) in the year ended December 31,
2021. This decrease was primarily due to increased costs associated with sponsored research projects.
FOXO
Life
| |
Year
Ended December 31, | | |
Change
| | |
Change | |
(Dollars
in thousands) | |
2021 | | |
2020 | | |
in $ | | |
in % | |
Total
revenue | |
$ | 35 | | |
$ | 40 | | |
| (5 | ) | |
| (13 | )% |
Selling,
general and administrative expenses | |
| 2,416 | | |
| 1,455 | | |
| 961 | | |
| 66 | % |
Segment
Earnings | |
$ | (2,381 | ) | |
$ | (1,415 | ) | |
| (966 | ) | |
| 68 | % |
Revenues.
For the year ended December 31, 2021, total revenues were $35 compared to $40 for the year ended December 31, 2020.
This fluctuation was attributable to a $5 decrease in life insurance commissions as we ceased placing life insurance policies from our
legacy agency business.
Segment
Earnings. Segment Earnings decreased from ($1,415) in the year ended December 31, 2020 to ($2,381) in the year ended December 31,
2021. The decrease of $966 was primarily driven by increased personnel costs and professional services fees, partially offset by costs
associated with the completion of a market research study completed in 2020 that did not repeat in 2021.
Other
Operating Data:
We
use Adjusted EBITDA to evaluate our operating performance. Adjusted EBITDA does not represent and should not be considered an alternative
to net income as determined by U.S. GAAP, and our calculations thereof may not be comparable to those reported by other companies. We
believe Adjusted EBITDA is an important measure of operating performance and provides useful information to investors because it highlights
trends in our business that may not otherwise be apparent when relying solely on U.S. GAAP measures and because it eliminates items that
have less bearing on our operating performance. Adjusted EBITDA, as presented herein, is a supplemental measure of our performance that
is not required by, or presented in accordance with, U.S. GAAP. We use non-GAAP financial measures as supplements to our U.S. GAAP results
in order to provide a more complete understanding of the factors and trends affecting our business. Adjusted EBITDA is a measure of operating
performance that is not defined by U.S. GAAP and should not be considered a substitute for net (loss) income as determined in accordance
with U.S. GAAP.
We
reconcile our non-GAAP financial measure to our net loss, which is its most directly comparable financial measure calculated and presented
in accordance with U.S. GAAP. Our management uses Adjusted EBITDA as a financial measure to evaluate the profitability and efficiency
of our business model. Adjusted EBITDA is not presented in accordance with U.S. GAAP. Adjusted EBITDA includes adjustments for provision
for income taxes, as applicable, interest income and expense, depreciation and amortization, equity-based compensation (including the
non-cash charges related to the consulting agreement), and certain other infrequent and/or unpredictable non-cash charges or benefits,
such as changes in fair value of convertible debentures, warrant liabilities, and the forward purchase derivative.
| |
For the three months ended September 30, | | |
For the nine months ended September 30, | | |
For the year ended December 31, | |
(Dollars in thousands) | |
2022 | | |
2021 | | |
2022 | | |
2021 | | |
2021 | | |
2020 | |
Net loss | |
$ | (41,026 | ) | |
$ | (27,241 | ) | |
$ | (76,932 | ) | |
$ | (37,614 | ) | |
$ | (38,488 | ) | |
$ | (8,653 | ) |
Add: Depreciation | |
| 74 | | |
| 25 | | |
| 159 | | |
| 71 | | |
| 98 | | |
| 1,074 | |
Add: Interest expense (income) | |
| 424 | | |
| 313 | | |
| 1,250 | | |
| 825 | | |
| 1,118 | | |
| (61 | ) |
Add: Equity-based compensation(1) | |
| 3,866 | | |
| 42 | | |
| 5,556 | | |
| 8 | | |
| 131 | | |
| 920 | |
Add: Investment impairment | |
| - | | |
| - | | |
| - | | |
| - | | |
| 400 | | |
| - | |
Add: Non-cash change in fair value of convertible debentures | |
| 3,697 | | |
| 22,571 | | |
| 28,180 | | |
| 24,890 | | |
| 21,703 | | |
| - | |
Add: Change in fair value of warrant liability | |
| (1,349 | ) | |
| - | | |
| (1,349 | ) | |
| - | | |
| - | | |
| - | |
Add: Change in fair value of forward purchase put derivative | |
| 1,284 | | |
| - | | |
| 1,284 | | |
| - | | |
| - | | |
| - | |
Add: Change in fair value of forward purchase collateral derivative | |
| 27,378 | | |
| - | | |
| 27,378 | | |
| - | | |
| - | | |
| - | |
Adjusted EBITDA | |
$ | (5,652 | ) | |
$ | (4,290 | ) | |
$ | (14,474 | ) | |
$ | (11,820 | ) | |
$ | (15,038 | ) | |
$ | (6,720 | ) |
(1) | Includes
expense recognized related to the shares issued to the Consultant and for the Cantor Commitment
Fee as defined in Notes 6 and 7 of the unaudited consolidated financial statements. |
Liquidity and Capital Resources
Sources of Liquidity and Capital
We had cash and cash equivalents
of $10,454 and $6,856 as of September 30, 2022 and December 31, 2021, respectively. Excluding amounts held as statutory capital and surplus
by FOXO Life Insurance Company, we had $5,453 and $1,856 as of September 30, 2022 and December 31, 2021, respectively. We have incurred
net losses since our inception. For the nine months ended September 30, 2022 and 2021, we incurred net losses of $76,932 and $37,614,
respectively. We had an accumulated deficit of $128,908 and $51,976, respectively, as of September 30, 2022 and December 31, 2021. We
have generated limited revenue to date and expect to incur additional losses in future periods.
Prior to the closing of the
Business Combination, we have financed our business through a combination of equity and debt, consisting of proceeds from a subscription
receivable and proceeds from convertible debenture offerings. The subscription receivable initially totaled $20,000, with last installment
being received during the third quarter of 2021.
During the first quarter of 2021, we entered
into separate Securities Purchase Agreements with the 2021 Bridge Investors, pursuant to which we issued convertible debentures for $11,812
in aggregate principal. After an original issue discount of 12.5% we received cash proceeds of $10,500 for this issuance. Additionally,
we incurred an incremental $888 of fees and expenses related to the offering. The 2021 Bridge Debentures were issued in three tranches,
on January 25, 2021, February 23, 2021, and March 4, 2021.
Additionally, during the
first quarter of 2022, we entered into separate Securities Purchase Agreements with the 2022 Bridge Investors, pursuant to which we issued
the 2022 Bridge Debentures for $24,750 in aggregate principal. After an original issue discount of 10.0% we received cash proceeds of
$22,500 for this issuance. In the second quarter of 2022, we issued additional 2022 Bridge Debentures pursuant to which we raised an additional
$5,500 in cash proceeds or $6,050 in aggregate principal amount under the same terms as the issuance of the 2022 Bridge Debentures in
the first quarter of 2022, resulting in total cash proceeds of $28,000 from the issuance of the 2022 Bridge Debentures.
Immediately prior to the
Closing, the 2021 Bridge Debentures and 2022 Bridge Debentures were converted into 6,759,642 and 7,810,509, respectively, shares of FOXO
Class A Common Stock and were subsequently exchanged for shares of the Company’s Class A Common Stock at the Closing of the Business
Combination.
During the third quarter
of 2022, we entered into separate Securities Purchase Agreements pursuant to which we issued our Senior PIK Notes in the aggregate principal
of $3,458. We received net proceeds of $2,918, after deducting fees and expenses of $540.
Our primary uses of cash
are to fund our operations as we continue to grow our business. We expect to continue to incur operating losses in the near term to support
the growth of our business. Capital expenditures have historically not been material to our consolidated operations, and we do not anticipate
making material capital expenditures in 2022 or beyond. We expect that our liquidity requirements will continue to consist of working
capital and general corporate expenses associated with the growth of our business. Based on our current planned operations, we expect
to address our liquidity needs through the pursuit of additional funding through a combination of equity or debt financings to enable
us to fund our operations for at least 12 months from the date hereof. We also expect revenue from our MGA relationships to contribute
in funding our operations. To the extent that we require additional funds more than 12 months from the date hereof, and the revenue from
our MGA relationships cannot fund our needs, we may utilize a combination of equity and debt financings. In the absence of sufficient
proceeds from these sources, however, we will need additional financial support, which cannot be assured, or we will have to significantly
reduce our expenditures or delay certain business initiatives to sustain operations. As such, until additional equity or debt capital
is secured and the Company begins generating sufficient revenue, there is substantial doubt about the Company’s ability to continue
as a going concern.
We have based our estimates
as to how long we expect we will be able to fund our operations on assumptions that may prove to be wrong, and we could use our available
capital resources sooner than we currently expect, in which case we would be required to obtain additional financing sooner than currently
projected, which may not be available to us on acceptable terms, or at all. Our failure to raise capital as and when needed would have
a negative impact on our financial condition and our ability to pursue our business strategy. We may raise additional capital through
equity offerings, debt financings or other capital sources. If we do raise additional capital through public or private equity offerings,
or convertible debt offerings, the ownership interest of our existing stockholders will be diluted, and the terms of these securities
may include liquidation or other preferences that adversely impact our existing stockholders’ rights. If we raise additional capital
through debt financing, we may be subject to covenants limiting or restricting our ability to take certain actions.
Cash
Flows
The
following table summarizes our cash flow data for the nine months ended September 30, 2022 and 2021 (dollars in thousands):
| |
Cash
Provided by /
(Used in) | |
Nine
Months Ended September 30 | |
2022 | | |
2021 | |
Operating
Activities | |
$ | (19,232 | ) | |
$ | (11,746 | ) |
Investing
Activities | |
$ | (1,730 | ) | |
$ | (195 | ) |
Financing
Activities | |
$ | 24,560 | | |
$ | 14,250 | |
Operating
Activities
Net
cash used for operating activities in the nine months ended September 30, 2022 was $19,232 compared to $11,746 in the nine months
ended September 30, 2021. Operating cash flow decreased $7,486, or 64%, from the nine months ended September 30, 2021 to the nine months
ended September 30, 2022. The decrease was the result of an increased net loss, primarily driven by non-cash items, as well as increased
working capital.
Investing
Activities
Net
cash used for investing activities in the nine months ended September 30, 2022 was $1,730 compared to $195 in the nine months
ended September 30, 2021. This investing cash flow decrease of $1,535 was due to incremental costs incurred to develop internal use software
and increased capital expenditures, partially offset by a decrease in investments made.
Financing
Activities
Net
cash provided by financing activities in the nine months ended September 30, 2022 was $24,560 compared to $14,250 in the nine months
ended September 30, 2021. This financing cash flow increase was the result of higher debt proceeds of $28,000 from the 2022 Bridge Debentures
and $2,918 net proceeds from the Senior PIK Notes compared to $10,500 from the 2021 Bridge Debentures. This was partially offset by reduced
proceeds received on our Subscription Receivable during the nine months ended September 30, 2021, warrant repurchases and the series
of transactions associated with the Business Combination.
The
following table summarizes our cash flow data for the years ended December 31, 2021 and 2020 (dollars in thousands):
| |
Cash
Provided by/
(Used in) | |
Years
ended December 31 | |
2021 | | |
2020 | |
Operating
activities | |
$ | (15,055 | ) | |
$ | (7,038 | ) |
Investing
activities | |
| (355 | ) | |
| (420 | ) |
Financing
activities | |
$ | 14,143 | | |
$ | 14,142 | |
Operating
Activities
Net
cash used for operating activities in the year ended December 31, 2021 was $15,055 compared to $7,038 in the year ended December 31,
2020. Operating cash flow decreased $8,017, or 114%, from the year ended December 31, 2020 to the year ended December 31, 2021.
This decrease was the result of an increased net loss during the comparison period, which was partially offset by favorable changes in
working capital, including investments in cloud computing arrangements.
Investing
Activities
Net
cash used for investing activities in the year ended December 31, 2021 was $355 compared to $420 in the year ended December 31,
2020. The investing cash flow increase of $65 was primarily the result of a decrease in investments made, largely offset by the acquisition
of MICOA and increased capital expenditures.
Financing
Activities
Net
cash provided by financing activities in the year ended December 31, 2021 was $14,143 compared to $14,142 in the year ended December 31,
2020. Proceeds from our convertible debt offering in 2021 were offset by lower proceeds on our Subscription Receivable from the Member.
Off-Balance Sheet
Arrangements
We
do not have any off-balance sheet arrangements.
Contractual Obligations
Our contractual obligations
as of September 30, 2022 include:
| |
Amounts Due by Period | |
(Dollars in thousands) | |
Less than
1 Year (d) | | |
1 - 3 years | | |
3 - 5 years | | |
More than
5 years | | |
Total (d) | |
License agreements (a) | |
$ | 25 | | |
| 80 | | |
| 80 | | |
| - | | |
$ | 185 | |
Research agreements (b) | |
| 53 | | |
| - | | |
| - | | |
| - | | |
| 53 | |
Senior PIK Notes (c) | |
| - | | |
| 3,458 | | |
| - | | |
| - | | |
| 3,458 | |
Total | |
$ | 78 | | |
| 3,538 | | |
| 80 | | |
| - | | |
$ | 3,696 | |
(a) | License agreements remain in place
until the licensor’s patents expire or are abandoned. Amounts do not include development milestones that have not been reached
as of September 30, 2022. |
(b) | Amounts relate to completing CHOP
in the upcoming year. See Note 13 of the unaudited consolidated financial statements. |
(c) | Represents the principal balance
at inception. The Senior PIK Notes are subject to prepayment penalties and interest may be paid through the issuance of additional Senior
PIK Notes. The ultimate amount required to settle the Senior PIK Note will vary depending on when it is settled. See Note 5 of the unaudited
consolidated financial statements. |
(d) | Does not include $425 of potential
milestone payments related to the VECTOR study. The milestone payments are within the control of the Company and as of September 30,
2022 the milestones have not been met. See Note 13 of the unaudited consolidated financial statements. |
Critical Accounting
Policies and Estimates
Our
discussion and analysis of financial condition and results of operations is based upon our unaudited consolidated financial statements
and consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States
of America (“GAAP”). The preparation of these unaudited consolidated financial statements and consolidated financial
statements requires the selection of the appropriate accounting principles to be applied and the judgments and assumptions on which to
base accounting estimates, which affect the reported amounts of assets and liabilities as of the date of the balance sheets, the reported
amounts of revenue and expenses during the reporting periods, and related disclosures. We base our estimates on historical experience
and on various other assumptions that we believe to be reasonable under the circumstances at the time such estimates are made. Actual
results and outcomes may differ materially from our estimates, judgments, and assumptions. We periodically review our estimates in light
of changes in circumstances, facts, and experience. The effects of material revisions in estimates are reflected in the consolidated financial
statements prospectively from the date of the change in estimate.
We
define our critical accounting policies and estimates as those that require us to make subjective judgments about matters that are uncertain
and are likely to have a material impact on our financial condition and results of operations as well as the specific manner in which
we apply those principles. We believe the critical accounting policies used in the preparation of our financial statements which require
significant estimates and judgments are as follows:
Equity-Based Compensation
Historically, prior to the
Business Combination, we offered equity-based compensation to employees and nonemployees in the form of stock options and restricted stock.
We measure and recognize all equity-based payments to employees, service providers and board members at fair value. The cost of services
received from employees and non-employees in exchange for awards of equity instruments is recognized in the consolidated statements of
operations based on the estimated fair value of those awards on the grant date or reporting date, if required to be remeasured, and amortized
on a straight-line basis over the requisite service period. We recognize forfeitures as incurred. We utilize a Black-Scholes valuation
model to estimate the fair value of stock options and this model requires the input of assumptions, including the exercise price, volatility,
expected term, discount rate, and the fair value of the underlying membership or stock on the date of grant. These inputs are provided
at the grant date for an equity classified award and each measurement date for a liability classified award. Equity-based compensation
awards are considered granted (i) when there is a mutual understanding of key terms, (ii) we are contingently obligated to issue
the options, and (iii) the option holder begins to benefit or be adversely impacted by changes in our stock price. This primarily
occurs at the time the stock option agreements are executed.
Our option pricing model
requires the input of highly subjective assumptions, including the fair value of the underlying units or stock, the expected term of the
equity-based award, the expected volatility of the price of our common units or stock, risk-free interest rates, and the expected dividend
yield of our common units or stock. The assumptions used in our option pricing model represent management’s best estimates. These
estimates involve inherent uncertainties and the application of management’s judgment. If factors change and different assumptions
are used, our equity-based compensation expense could be materially different in the future.
These assumptions were estimated
as follows:
| ● | Fair Value of Our Common Stock: As FOXO Technologies Operating
Company’s common stock was not publicly traded, we estimated the fair value of our common stock, as discussed in the section
“Common Stock Valuations” below. |
| ● | Risk-Free Interest Rate: We based the risk-free interest rate used in
the Black-Scholes option pricing model on the implied yield to maturity available on a U.S. Treasury constant maturity security
with a term commensurate with the expected term of the stock options. |
| ● | Expected Term: We estimated the expected term using the simplified
method due to the lack of historical exercise activity for our common stock. The simplified method calculates the expected term as
the mid-point between the vesting term and the contractual term of the award. |
| ● | Volatility: As FOXO Technologies Operating Company was a
privately held company with no trading history prior, we estimated the stock price volatility factor by referencing historical
volatilities of comparable peer companies. To determine a set of comparable peer companies, we considered similar public companies
and selected those that are most similar to us in size, stage of life cycle, and financial leverage. We intend to continue to apply
this process using the same or similar public companies until sufficient historical information regarding the volatility of our own
common stock share price becomes available, or unless circumstances change such that the identified companies are no longer
comparable to our business, in which case, more suitable companies whose share prices are publicly available would be utilized in
the calculation. |
| ● | Dividend yield: We have never
declared or paid any cash dividends and do not presently plan to pay cash dividends in the foreseeable future. Consequently, we used
an expected dividend yield of zero. |
Common Stock Valuations
As FOXO Technologies Operating
Company’s common stock was not publicly traded, the fair value of our equity, which is the basis upon which all of our equity-based
compensation awards was measured and recognized, was determined by our board of directors, with input from management and third-party
valuation specialists. The third-party valuation specialists apply valuation techniques and methods that conform to generally accepted
valuation practices and standards established by the American Society of Appraisers in accordance with Uniform Standards of Professional
Appraisal Practice. The valuation methodologies and techniques utilized are also consistent with guidance issued by the American Institute
of Certified Public Accountants in its Accounting and Valuation Guide, Valuation of Privately-Held-Company Equity Securities Issued
as Compensation, 2013. The specialists used a variety of both objective and subjective factors, including:
| ● | the nature of our business
and its history since inception; |
| ● | the prices, rights, preferences,
and privileges of our preferred units relative to those of our common units; |
| ● | our stage of development; |
| ● | our operating and financial
performance and forecast; |
| ● | the present value of estimated
future cash flows; |
| ● | the likelihood of achieving
a liquidity event for the shares of common units underlying the options to purchase common stock, such as an initial public offering
or sale of our company, given prevailing market conditions and the nature and history of our business; |
| ● | any adjustment necessary to
recognize a lack of marketability for our common stock; |
| ● | the market performance of comparable
publicly traded companies; and |
| ● | conditions in the U.S. and
global capital markets. |
A valuation was performed
by an independent third-party valuation specialist in November 2019, concurrent with the formation of FOXO Technologies Operating
Company as a limited liability company. In this valuation, the Cost Approach was used to determine enterprise value based on the fair
market value of our assets. This approach was utilized given our lack of earnings history and the start-up nature of our business and
operations, both of which brought into question our ability to continue as a going concern. At the time of this valuation, the estimated
enterprise value was primarily based on the subscription receivable.
Another valuation was performed
by an independent third-party valuation specialist in November 2020 following the Corporate Conversion of FOXO Technologies Operating
Company and in anticipation of issuing stock options. The valuation was performed using the same methodology, but also considered a liquidation
preference for preferred stock calculated using a Black-Scholes valuation model. At the time of this valuation, the majority of the subscription
receivable had already been collected, causing a reduction in the estimated enterprise value. The liquidation preference for preferred
stock and a discount for lack of marketability also had an adverse impact on valuation, which was determined to be $0.21 per share of
common stock.
We have historically refreshed
enterprise valuations to determine the fair value of our equity-based compensation at grant date for stock options.
We conduct performance reviews
twice annually following the end of the second and fourth quarter. Our first stock option grant occurred following our biannual review
after the fourth quarter of 2020, with the formal grant occurring when the stock option agreements were executed in April 2021. At
that time, the fair value of our common stock was $0.09 per share. While the preferred stock is outstanding, holders have protection from
share issuance at a price below the original issue price, as adjusted (“nine”). Accordingly, for stock options granted
in April 2021, the exercise price per option was set at an amount slightly above the anticipated nine. Stock options granted
in April 2021 comprise the majority of stock options outstanding as of September 30, 2022.
We completed our biannual
review following the second quarter of 2021 as we entered into negotiations with Delwinds. At this time, stock options were issued with
the same exercise price as the April 2021 grant. This was determined to be a good faith estimate as a result of the uncertainty of
the transaction, prior values of common stock, and the historical investment of our preferred stockholder. As a result of a letter of
intent (the “Letter of Intent”) to merge with Delwinds, we considered it prudent to have another valuation performed
to record equity-based compensation expense in the consolidated financial statements reflective of the updated circumstances surrounding
our company. This valuation report was received subsequent to the grant of the stock options but is reflected in the consolidated financial
statements for this grant.
This valuation report reflected
a change in methodology due to the letter of intent related to the Business Combination and development of our Company as a result of
the in-process August order to acquire MICOA. This valuation report used a probability weighting of the Market Approach and Income Approach.
The Market Approach reflected the offer from Delwinds based on the pre-money valuation of FOXO plus a Monte Carlo simulation to capture
the value from earn-out shares based on exceeding specified per share price targets after closing. The Income Approach utilized a discounted
cash flow analysis to provide an estimate of enterprise value based on the present value of anticipated future cash flows. As with prior
valuations, a Black-Scholes valuation model was used to value each equity class by creating a series of call options on our equity value,
with exercise prices based on the liquidation preferences and participation rights. The non-marketability discount in this valuation report
was 20%.
Stock options were granted
in January and February of 2022 after the completion of our biannual review following the fourth quarter of 2021 based on the valuation
discussed above as the circumstances surrounding our common stock remained relatively stable during the timeframe from the valuation report
to the option grant.
Application of these approaches
and methodologies involves the use of estimates, judgment and assumptions that are highly complex and subjective, such as those regarding
our expected operations, the selection of comparable public companies, and the probability of and timing associated with possible future
events. Changes in any or all of these estimates and assumptions or the relationships between those assumptions impact our valuations
as of each valuation date and may have a material impact on the valuation of our common stock.
Fair Value of Convertible
Debentures
We elected the fair value
option to account for the 2021 Bridge Debentures and 2022 Bridge Debentures. The fair value option provides an election that allows a
company to irrevocably elect to record certain financial assets and liabilities at fair value on an instrument-by-instrument basis at
initial recognition. We elected the fair value option to better depict the ultimate liability associated with the debentures, including
all features and embedded derivatives. The debentures accounted for under the fair value option election represent debt host financial
instruments containing certain embedded features that would otherwise be required to be bifurcated from the debt host and recognized as
separate derivative liabilities subject to initial and subsequent periodic fair value measurement in accordance with U.S. GAAP. When the
fair value option election is applied to financial liabilities, bifurcation of embedded derivatives is not required, and the financial
liability in totality is recorded at its issue-date estimated fair value and then subsequently remeasured at estimated fair value on a
recurring basis as of each balance sheet date thereafter. Upon remeasurement, the portion of a change in estimated fair value attributable
to a change in instrument-specific credit risk is recognized as a component of other comprehensive income (loss) and the remaining amount
of a change in estimated fair value is to be recognized in the consolidated statements of operations.
During 2021, the fair value
of the 2021 Bridge Debentures was determined using a Monte Carlo simulation, which is commonly used to value convertible debt instruments,
and is intended to provide an estimated fair value that approximates the equity value that would be received upon conversion. The significant
assumptions used in those models were as follows:
| ● | Likelihood of term extension: The
Securities Purchase Agreements gave us the right to extend the maturity date for each issuance of convertible debentures for an additional
three-month period and incur an extension amount rate of 110% of the outstanding balance. Increases in the likelihood of term extension
as of a given reporting date increase the potential principal amount and thus the estimated fair value of the convertible debentures
derived from the Monte Carlo simulation. Conversely, in the event that term extension is less likely as of a given reporting date, the
principal is less likely to be increased, meaning the estimated fair value is likely to stay nearer to the issuance-date fair value. |
| ● | Likelihood of conversion: The
convertible debentures allowed for both: (i) voluntary conversion of aggregate principal and accrued and unpaid interest to shares of
Class A Common Stock at the option of the holder at a price per share equal to nine and (ii) mandatory conversion of aggregate principal
and accrued and unpaid interest upon FOXO consummating an offering of common stock, including a special purpose acquisition company transaction,
for an aggregate price of at least $5,000 at a price per share equal to the lower of (a) 70% of the offering price per share or (b) nine.
Given the terms of the convertible debt, and depending upon the fair value of our equity as of a given reporting date, voluntary and
mandatory conversion features are often beneficial to holders and thus have the potential to materially increase the estimated fair value
of the convertible debentures. For mandatory conversion, increases in the fair value of our equity as of a given reporting date make
conversion at nine more likely, which is a favorable result to holders of the convertible debentures as compared to conversion at a price
per share equal to 70% of a qualified offering price and thus increases the estimated fair value. Conversely, and while still beneficial
to holders, conversion at a price per share equal to 70% of a qualified offering price increases the estimated fair value of the convertible
debentures to a lesser degree than conversion at nine. Voluntary conversion is considered in the Monte Carlo simulation and affects the
estimated fair value in scenarios in which a qualified offering event that would affect mandatory conversion does not take place. |
Other notable, but not significant,
assumptions utilized in the Monte Carlo simulations included, but were not limited to, implied borrowing and annualized volatility rates.
As a result of the execution
of the Merger Agreement on February 24, 2022, the ultimate value to holders of the 2021 Bridge Debentures and 2022 Bridge Debentures upon
voluntary or mandatory conversion became clearer, and thus management determined that a Monte Carlo simulation was no longer appropriate
for purposes of estimating fair value. Thus, for the first and second quarters of 2022, the estimated fair value of the 2021 Bridge Debentures
and 2022 Bridge Debentures was calculated using a probability-weighted expected return model. The significant assumptions used in the
models were as follows:
| ● | Timing of conversion: The probability-weighted
expected return model required management to estimate, based on known facts and circumstances at the time of valuation, the date on which
conversion of the debentures will take place. That estimate drives the discount factor utilized in the model, which impacts the derived
fair value. If the conversion date is set further in the future, a greater discount rate would be applied, driving down the fair value
of the debt in a conversion scenario. |
| ● | Likelihood of conversion: The
2021 Bridge Debentures contain voluntary and mandatory conversion provisions, which are discussed at length above. As the fair value
of our equity increases, both conversion mechanisms represent an increasingly favorable result to holders and thus as the likelihood
of conversion increases, so too does the estimated fair value of our liability related to the 2021 Bridge Debentures. The 2022 Bridge
Debentures allow for both: (i) voluntary conversion of aggregate principal and unpaid interest thereon to shares of Class A Common Stock
at any time after two hundred seventy days following the original issue dates, at a conversion price equal to $5.00 per share, except
that if there has been no mandatory conversion within three hundred sixty days following the original issue date, the conversion price
following such three hundred sixty-day period would be equal to $4.00 per share; and (ii) mandatory conversion of aggregate principal
and unpaid interest thereon upon consummation of an offering of common stock, including a special purpose acquisition company transaction,
for an aggregate price of at least $5,000, at a conversion price equal to 75% of the offering price per share. In the conversion scenario,
the probability-weighted expected return model determines which conversion mechanism is most favorable to holders and assumes holders
will choose the most favorable option in estimating fair value. Depending upon the fair value of our equity as of a given reporting date,
these conversion features are often beneficial to holders and thus, increases in the likelihood of conversion increase the estimated
fair value of our liability related to the 2022 Bridge Debentures. |
Other notable, but not significant,
assumptions used in the probability-weighted expected return model included, but were not limited to, implied borrowing rates.
Going Concern
On a quarterly basis, we
assess going concern uncertainty for our consolidated financial statements to determine if we have sufficient cash and cash equivalents
on hand and working capital to operate for a period of at least one year from the date our consolidated financial statements are issued
or are available to be issued (the “look-forward period”). Based on conditions that are known and reasonably knowable to us,
we consider various scenarios, forecasts, projections, and estimates, and we make certain key assumptions, including the timing and nature
of projected cash expenditures or programs, among other factors, and our ability to delay or curtail those expenditures or programs within
the look-forward period, if necessary. Until additional equity or debt capital is secured and the Company begins generating sufficient
revenue, there is substantial doubt about the Company’s ability to continue as a going concern.
Recent Accounting
Pronouncements
In
June 2016, the FASB issued ASU 2016-13, Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”). ASU
2016-13 provides updated guidance related to the accounting for credit losses for financial instruments. The amended guidance applies
a new credit loss model (current expected credit losses or “CECL”) for determining credit-related impairments
for financial instruments measured at amortized cost (e.g., reinsurance recoverables) and requires an entity to estimate the credit losses
expected over the life of an exposure or pool of exposures. The estimate of expected credit losses should consider historical information,
current information, as well as reasonable and supportable forecasts, including estimates of prepayments. The expected credit losses,
and subsequent adjustments to such losses, will be recorded through an allowance account that is deducted from the amortized cost basis
of the financial asset, with the net carrying value of the financial asset presented on the consolidated balance sheets at the amount
expected to be collected. ASU 2016-13 also amends the current other-than-temporary impairment model for available-for-sale debt
securities by requiring the recognition of impairments relating to credit losses through an allowance account and limits the amount of
credit loss to the difference between a security’s amortized cost basis and its fair value. In addition, the length of time a security
has been in an unrealized loss position will no longer impact the determination of whether a credit loss exists. The amended guidance
was effective for reporting periods beginning after December 15, 2022. The Company early adopted ASU 2016-13 effective January 1,
2021 and it did not have a material impact on the Company’s results of operations, financial position and liquidity as it primarily
impacted the Company’s allowance associated with reinsurance recoverables, which is with one counterparty.
In
August 2018, the FASB issued ASU 2018-12, Targeted Improvements to the Accounting for Long-Duration Contracts (“ASU 2018-12”).
ASU 2018-12 requires periodic reassessment of actuarial and discount rate assumptions used in the valuation of policyholder liabilities
and deferred acquisition costs arising from the issuance of long-duration insurance and reinsurance contracts, with the effects of
the changes in cash flow assumptions reflected in earnings and the effects of changes in discount rate assumptions reflected in other
comprehensive income. Under current accounting guidance, the actuarial and discount rate assumptions are set at the contract inception
date and not subsequently changed, except in limited circumstances. Additionally, ASU 2018-12 requires new financial statement disclosures.
Subsequent to the issuance of ASU 2018-12, the FASB issued ASU 2019-09, Financial Services-Insurance (Topic 944): Effective Date,
and ASU 2020-11, Financial Services-Insurance (Topic 944): Effective Date and Early Adoption, both of which pushed back the effective
date of ASU 2018-12. The amended guidance will be applicable for fiscal years beginning after December 15, 2024 and the Company is
currently assessing the impact this amended guidance will have on the consolidated financial statements.
In
December 2019, the FASB issued ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes (“ASU 2019-12”).
ASU 2019-12 removes certain exceptions to the general principles in ASC 740 and clarifies and amends existing guidance to improve
consistent application. This amended guidance will be effective for public entities for interim and annual periods beginning after December 15,
2021, with early adoption permitted. The Company is currently assessing the impact this amended guidance will have on the consolidated
financial statements.
In
August 2020, the FASB issued ASU No. 2020-06, Debt — Debt with Conversion and Other Options (Subtopic 470-20)
and Derivatives and Hedging — Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible
Instruments and Contracts in an Entity’s Own Equity (“ASU 2020-06”), which simplifies the accounting
for convertible instruments by reducing the number of accounting models available for convertible debt instruments. ASU 2020-06 also
eliminates the treasury stock method to calculate diluted earnings per share for convertible instruments and requires the use of the if-converted method.
This amended guidance is effective for public and private companies for fiscal years beginning after December 15, 2021, and
December 15, 2023, respectively, and interim periods within those fiscal years. Early adoption is permitted, but no earlier
than fiscal years beginning after December 15, 2020, including interim periods within those fiscal years. The Company adopted
the amended guidance prospectively effective January 1, 2021. The impact is not material to the Company’s results of operations
or financial position as the Company had no debt prior to the issuance of convertible debentures in 2021.
Quantitative and Qualitative
Information about Market Risk
Market
risk represents the risk of loss that may impact our financial position due to adverse changes in financial market prices and rates. Our
market risk exposure is primarily a result of exposure due to potential changes in inflation. We do not hold financial instruments for
trading purposes.
Inflation Risk
Inflationary
factors such as increases in costs may adversely affect our operating results. Although we do not believe that inflation has had a material
impact on our financial position or results of operations to date, a high rate of inflation in the future may have an adverse effect on
our operating expenses.
Emerging Growth Company
Status
The
Company is an “emerging growth company” as defined in the Jobs Act and may take advantage of certain exemptions from various
reporting requirements that are applicable to other public companies that are not emerging growth companies. The Company may take advantage
of these exemptions until it is no longer an emerging growth company under Section 107 of the JOBS Act, which provides that an emerging
growth company can take advantage of the extended transition period afforded by the JOBS Act for the implementation of new or revised
accounting standards. The Company avails itself of the extended transition period and, therefore, while the Company is an emerging growth
company, it will not be subject to new or revised accounting standards the same time that they become applicable to other public companies
that are not emerging growth companies, unless it chooses to early adopt a new or revised accounting standard.
Smaller Reporting
Company Status
The Company is also a “smaller
reporting company” as defined in Item 10(f)(1) of Regulation S-K. Smaller reporting companies may take advantage
of certain reduced disclosure obligations, including, among other things, providing only two years of audited financial statements.
The Company will remain a smaller reporting company until the last day of the fiscal year in which (i) the market value of the
Company’s shares of Class A Common Stock held by non-affiliates exceeds $250 million as of the prior September 30,
or (ii) its annual revenue exceeded $100 million during such completed fiscal year and the market value of its ordinary shares
held by non-affiliates exceeds $700 million as of the prior September 30.
BUSINESS
Our Business
To
modernize the life insurance industry with longevity science, we are commercializing saliva-based epigenetic biomarker technology
through our services platform, called FOXO Labs, to offer life insurance carriers consumer engagement and underwriting technology services.
Our consumer engagement platform incorporates health and wellness information related to longevity science into life insurance products
to provide customers with additional value, drive sales and improve product performance. Our underwriting technology platform seeks to
incorporate epigenetic biomarkers into accelerated underwriting protocols to address the customer underwriting journey – called
the single biggest pain point in the industry according to the Life Insurance Marketing and Research Association or LIMRA — to
drive sales and improve product accessibility. We expect our insurance services platform to earn service fee revenues from insurance carriers
whose products use our consumer engagement and underwriting technology services.
To
support our services platform, we have launched an insurance products platform, called FOXO Life, that initially incorporates our consumer
engagement services through our FOXO Longevity Report to create and market “Life Insurance Designed to Keep you Alive.”™
The FOXO Longevity Report provides insurance customers with a personalized longevity report based on proprietary epigenetic measurements,
including a measure of aging developed by researchers known as an “epigenetic clock”. We believe the Longevity Report will
help make longevity science core to the relationship between life insurance carriers, agents and consumers.
We
expect our insurance products platform to earn commission revenues, marketing allowances, and service fees by selling longevity science
driven insurance products to consumers through independent insurance agents. Our insurance product platform offers insurance products
issued by third-party insurance carriers that we will market and sell through managing general agency relationships. While we, at
least initially, do not expect to use epigenetic underwriting technology in the life insurance products we sell, we believe the development
and maintenance of our partnerships to be critical in our strategic pathway to introduce our underwriting technology to the life insurance
industry. FOXO Life is marketing and selling insurance products at a time when consumer interest in life insurance has increased due to
the COVID-19 pandemic and when innovative applications of technology and molecular biotechnology are ripe to disrupt the industry.
We
are developing our FOXO Life sales channel within independent agent distribution channels. We believe linking healthy longevity with life
insurance provides agents with a new and meaningful way to engage consumers in life insurance coverage to protect their families’
financial futures. Our opportunity to rewire the life insurance industry with molecular biotechnology for the modern era arises from the
maturation and convergence of two technologies: (i) advances in genomic technologies that have opened up new opportunities using epigenetics;
and (ii) artificial intelligence (“AI”) that accelerate new discoveries using troves of biological data. The convergence
of these two technologies are creating a new epoch in understanding biological systems that promise to usher in a new era of personalized
health, wellness, and longevity. Our business model seeks to extend these technological developments to consumers by integrating them
directly into life insurance products to support the natural alignment of interests that exists between the healthy longevity of consumers
and their life insurance carriers.
FOXO
Labs is commercializing proprietary, patent pending, epigenetic biomarker underwriting technology to assess in a saliva sample key health
factors used in life insurance underwriting today. We believe our underwriting technology will be able to address the core industry pain
point of medical underwriting. Medical underwriting is the dominant form of risk assessment for insurance applicants. The medical underwriting
process is lengthy, inconvenient, and invasive with its blood and urine specimen collection requirements. Insurance carriers have grown
reliant on medical underwriting protocols based on the belief it offers more accurate risk classifications. Our work with insurance agents
indicates that the sales friction created by medical underwriting is significant and is a direct impediment to sales. We believe that
our saliva-based epigenetic biomarkers, when paired with advances in accelerated underwriting, will ultimately offer insurance carriers
the same, or better, risk classifications as medical underwriting. We believe that independent insurance agents will quickly favor selling
insurance products that reduce the need for medical underwriting. We also believe that once our saliva-based underwriting is adopted
by carriers, it will attract health-focused customers seeking a more modernized and convenient user experience which will further drive
carriers to adopt our technology. We have observed that changes in life insurance industry underwriting happen infrequently, but when
new innovations are introduced, adoption can be rapid and pervasive. Some recent examples of this are: when prescription data became available,
when blood testing became a requirement, and when smoker / non-smoker tables were adopted. We believe our saliva-based underwriting
technology can follow a similar adoption pathway to prior underwriting innovations and generate significant services fee revenues.
FOXO
Life offers life insurance products underwritten and issued by third-party carriers through our MGA Model (as further described below).
We currently have two MGA carrier relationships with Assurity and Haven Life, and began marketing our healthy longevity-based products
to insurance agents in November 2022. We plan to expand FOXO Life through MGA relationships to include various types of term and permanent
life insurance products. MGA relationships allow us to earn commission revenues, marketing allowances, and service fees from the sale
of longevity science focused insurance products sold by independent insurance agents. Independent insurance agents were responsible for
49% of all life insurance premiums sold in the United States in 2020 according to LIMRA. We expect revenues generated from MGA product
sales through independent agents to be a meaningful contributor to our business. We expect our MGA relationships will be one way to enable
us to introduce our epigenetic underwriting technology into the market.
We
have commenced operations with systems that we believe allow for significant scaling at a time when we observe (i) burgeoning consumer
interest in health and longevity; (ii) increased interest in life insurance due the COVID-19 pandemic; and (iii) a significant opportunity
to disrupt a large and old life insurance industry with innovative applications of fast-moving, modern technology. We believe our
products and services can help reverse a general decline in household ownership of life insurance in the United States by providing a
simplified pathway to purchase life insurance with longevity-focused products that re-establish their relevance with consumers and
restore life insurance as a tool for greater social good.
Background of Scientific
Innovations
FOXO
stands at the intersection of multiple, rapidly maturing technological developments – i.e., genomics, AI, and longevity science.
The first human genome was sequenced in 2003 at a cost of approximately $3 billion. Sequencing the human genome consists of determining
the sequence of nucleic acids comprising DNA. Today, a human genome can be sequenced at a cost of less than $1,000. Genetic and epigenetic
data can also be obtained using microarray technology, which can be completed at a fraction of the cost of sequencing. A microarray is
a glass slide with probes designed to detect unique sequences of genetic or epigenetic information from DNA samples. This technology allows
massive amounts of epigenetic information to be efficiently collected at scale (over 860,000 epigenetic sites per sample). Today, a global
ecosystem of scientific and commercial organizations offer a plethora of molecular testing solutions for diagnostic, therapeutic, ancestral,
health, and wellness. Continued advances in these technologies and the creation of entry into new markets (e.g., life insurance)
will likely continue to drive down costs and increase technical capabilities.
Advances
in AI and computing have allowed FOXO to data-mine the troves of epigenetic and health data generated in their studies. FOXO
constructs prediction and classification models for a variety of health indicators. In fact, the accessibility of AI tools has
shifted the rate-limiting factor to being data acquisitions, both quantity and quality. To that end, FOXO has entered into research
collaborations to generate epigenetic data on a variety of datasets with unique characteristics that can be – and previously
had not been – leveraged with AI.
Lastly,
the emergence and popularity of longevity science has shaped the way the public views “health.” Until recently, the aging
process was viewed largely as inevitable and immutable. The strongest risk factor for mortality and most chronic diseases is the aging
process. The perceived inevitability of the aging process can be demotivating for individuals to make strides in improving their health.
However, recent scientific breakthroughs suggest that the natural aging process can be slowed – and some even claim that it can
be reversed. This realization has brought a new found interest in the public realm on “fighting aging” and in the investor
and biotech realms to develop drugs and supplements to attack certain aspects of the aging process. This momentum has accelerated the
funding of aging and longevity research, and these developments may be incorporated into FOXO’s approach to capturing multiple aspects
of health and aging through epigenetics.
Genetics and Epigenetics
Distinguished
Genetics,
or genetic information, provides the fundamental instructions for life. Genetic information is the sequence of nucleic acids that make
up deoxyribonucleic acid (“DNA”). Epigenetics or epigenetic information encapsulates the molecular patterning that
modulates the expression of our genes (i.e., segments of the DNA sequence that code for proteins). Epigenetic information includes
molecular marks such as methylation (i.e., methyl groups that can attach to and detach from DNA) that can affect whether a particular
gene is switched “on” or “off.
Genetic
and epigenetic analyses look at different components of biology. Genetic analysis refers to the sequence of nucleic acids --
adenines (A), cytosines (C), guanines (G), and thymines (T) – that make up the DNA. Epigenetic analysis refers to the
presence or absence of molecular marks along the DNA that impact gene expression with changing the DNA sequence itself (i.e., order
of nucleic acids). Scientists have long understood that there is a certain rare genetic sequence variant that may have
strong effects leading to diseases which are often detected early in life, known as Mendelian diseases. Luckily, Mendelian diseases
are relatively uncommon, and variations in one's DNA that have been linked to most chronic diseases contribute only a small fraction
of one's risk of disease. It is widely established that lifestyle factors over time contribute much more to an individual’s
risk of disease. Epigenetics is emerging as a tool that can objectively assess lifestyle and environmental influences on our
bodies.
Identical
twins provide an illustrative example to distinguish genetics from epigenetics. Identical twins have the same DNA sequence, but experience
different health outcomes and mortality based upon their respective lifestyle choices and exposures over their life-time. FOXO is focused
on discovering and commercializing epigenetic biomarkers that are predictive of mortality and the risk and lifestyle factors associated
with it.
Epigenetic Biomarkers
Epigenetic
biomarkers represent distinct patterns of methylation occurring on DNA that relate to factors such as aging, health status, and
lifestyle behaviors (e.g., smoking, exercise, and diet). Our interest in epigenetic biomarkers stems from a body of
scientific publications on “epigenetic clocks” as new tools to measure biological aging and to estimate risk of
all-cause mortality.
Our
research focuses on saliva-based epigenetic biomarkers that estimate the presence of specific impairments used in life underwriting
today. Our epigenetic biomarkers seek to approximate the traditional measurements used to identify impairments in medical underwriting.
Traditional measurements represent health and wellness measurements widely used to detect the presence of disease. We believe saliva-based epigenetic
biomarkers offer an opportunity to replicate or improve upon clinical measurements used in underwriting risk classification. Our belief
that epigenetic biomarker technology supports such innovation stems from a rich and growing body of epigenetic studies that report correlations
between DNA methylation marks and health impairment statuses (e.g., tobacco, alcohol use, obesity, diabetes) and the results of
our proprietary research study completed in 2019, referred to as the “Pilot Study.”
Our
Pilot Study sought to relate a wide range of health measurements with patterns of DNA methylation derived from blood and saliva. The Pilot
Study also sought to correlate underwriting risk classifications with patterns of DNA methylation derived from blood and saliva. The Pilot
Study incorporated a simulated life insurance underwriting protocol in which adult participants provided biological samples, self-reported data,
and health records. The Pilot Study included collecting DNA methylation levels in both blood and saliva from at 860,000 methylation sites
from each study participant. Separately, we retained laboratories at the University of Minnesota to complete clinical health measurements
on over fifty conventional biomarkers in urine, whole blood, and serum. The study also collected biometric measurements, medical records,
life insurance application questionnaire data, and prescription records of participants. The Pilot Study retained an independent team
of trained life insurance underwriters to complete a traditional medical underwriting risk classification on each participant. After all
this data was collected and organized, we applied machine learning approaches to relate patterns of DNA methylation to the health measurements,
underwriting risk classifications, medical conditions, and other factors of health.
The
diagram above illustrates how we collect health data and epigenetic data and employ machine learning to identify epigenetic biomarkers.
We believe the results of the Pilot Study confirmed our hypothesis that epigenetic biomarkers are available in saliva for health and wellness
measurements used in life insurance underwriting. To our knowledge, the Pilot Study is the first of its kind study and has informed our
on-going research efforts to commercialize saliva-based epigenetic biomarkers for life insurance underwriting, as further described
below.
Life Insurance Market
We
believe longevity science offers a compelling opportunity for the life insurance industry. According to the American Council of Life Insurers
2021 Fact Book, U.S. carriers sold over 10.1 million policies in 2020, representing $1.8 trillion in life insurance coverage. Our
business strategy calls for the integration of modern molecular biotechnology into the life insurance market to increase sales by simplifying
the underwriting journey and improving the consumer value proposition.
Household
ownership of life insurance has declined dramatically over the past 30 years, decreasing from 77% to 52% from 1989 to 2020, according
to “What Explains the Decline in Life Insurance Ownership?” in Economic Perspectives (2017), and LIMRA’s Insurance
Barometer Study (2021). Industry experts describe the declining sales and ownership of life insurance as a “protection gap”
that is estimated to exceed $25 trillion in the United States according to Swiss Reinsurance Company Ltd. While there are many reasons
for the decline in household ownership of life insurance, we believe most of those reasons stem from a failure by the industry to adapt
their products to meet the changing needs of modern consumers.
At
the same time, the COVID-19 pandemic triggered a renewed consumer interest in life insurance, with the industry experiencing the
highest sales growth in 2021 since 1983, according to LIMRA. Propelled by 26% fourth quarter premium growth in 2021, total life insurance
new annualized premiums grew 20% in 2021, representing the highest annual growth since 1983, according to LIMRA’s Fourth Quarter
2021 U.S. Retail Life Insurance Sales Survey. LIMRA’s research shows that the pandemic raised consumer awareness and demand for
life insurance protection and that 30% of Americans now say they are more likely to purchase coverage due to the COVID-19 pandemic.
According to LIMRA’s 2021 Insurance Barometer Study, 22% of Americans owning life insurance believe they need more insurance, while
59% without life insurance say they need coverage. That means, according to the study, that approximately 102 million people in the
United States say they either need life insurance coverage or want more of it. Thus, despite the record-low household ownership of
life insurance, the COVID-19 pandemic has increased sales and consumers’ interest in purchasing life insurance. We believe
this interest in life insurance relates to concerns in health and wellness related to the COVID-19 pandemic, which supports our effort
to make healthy longevity fundamental to life insurance. Accordingly, we believe longevity science can reverse the overall declining interest
in life insurance because it increases the relevance of the product to modern consumers.
This
approach is supported by market analysts who observe that life insurance can once again play a vital role in customers’ lives and
succeed in the decades ahead by adopting technology to personalize the consumer experience and transition from a provider of mortality
risk to a customer-centric model focused on health and product flexibility with value-added services and nonmonetary benefits,
according to “The Future of Life Insurance: Reimagining the Industry for the Decade Ahead” in McKinsey & Company
(September 29, 2020).
Finally,
the challenges and opportunities in life insurance are global in scale. According to the Swiss Re Institute, markets outside the United
States represent another 60% of the total worldwide sales of life insurance premiums. Different global markets sell different types of
life insurance products with different underwriting protocols and needs. Global markets also differ significantly in their ability to
obtain cost effective underwriting information. However, we believe that all humans share a common belief and goal of seeking healthy
longevity. We expect many carriers operating in many jurisdictions within global life insurance markets will be desirous of the longevity
science-based products and underwriting technology services we offer in the United States.
Life Insurance Underwriting
According
to LIMRA, medical underwriting is the single biggest pain point in the life insurance industry. Medical underwriting protocols have grown
to become complex, time consuming, and invasive. Life insurance underwriting is a deliberate process designed to gather information to
ascertain how much premium to charge an applicant for their insurance and is based upon the applicant’s relative mortality risk.
And while the life insurance underwriting process is a deliberate process, the resulting underwriting risk classes are not exact, but
are designed to be actuarially directional in nature.
The
underwriting protocols applied to an insurance applicant are driven by the size and type of the insurance policy and the chronological
age of the applicant. The graphic below is an illustrative underwriting protocol grid that has chronological age on one axis, and the
policy size on the other, and outlines a variety of protocols that range from fluidless accelerated underwriting to invasive medical underwriting,
that can include exams by insurance carrier physicians.
As
illustrated in the graphic above, underwriting protocols are mainly divided into accelerated and medical underwriting protocols. Medical
underwriting includes paramedical exams with blood and urine specimen collection requirements. The requirement to provide a blood specimen
to purchase life insurance began in the 1980s with the HIV/AIDs pandemic and subsequently transitioned to being used to evaluate clinical
health measures for lipids, glucose, liver, and renal function as proxies for cardiovascular and metabolic disease risk. Paramedical exams
usually include the collection of urine specimens to test for the presence of cotinine, indicating tobacco use by the insurance applicant.
Medical underwriting often includes the collection of medical records, or attending physician statements (“APS”), to
further confirm or identify health impairment risks of the applicant. LIMRA describes medical underwriting as a key barrier to a simpler,
smoother sales process.
We
believe the medical underwriting pain point falls mostly on life insurance agents, who sold 87% of all premiums in the United States in
2020, according to the Insurance Information Institute. Independent agents sold 49% of all premiums in the United States, according to
the same research. According to information provided to FOXO by a large life insurance distributor, independent agents experience sales
breakage rates of 30% or more during the medical underwriting process that takes on average six to eight weeks to complete and involves
the invasive collection of blood and urine specimens. Our research with insurance agents indicates that medical underwriting is a significant
impediment to sales, hindering agents from selling and consumers from buying life insurance.
To
alleviate the pain point of medical underwriting, carriers have been increasingly turning towards the use of fluidless accelerated underwriting
protocols, according to the Society of Actuaries. Originally designed for simple term life insurance products with benefits of $250,000
or less, accelerated underwriting is now used to underwrite policies with benefits up to $1 million or more, and is being applied
to permanent life insurance products. Accelerated underwriting uses predictive models, analytics and third-party datasets, such as
motor vehicle records, credit scores, and prescription records to evaluate relative individual mortality risk. Today, most major life
insurance carriers currently offer some form of accelerated underwriting, according to American Academy of Actuaries, Simplified Issue
and Accelerated Underwriting and the 2019 Automated and Accelerated Underwriting Life Insurance Company Practices. Supporting this growth
are the major life reinsurers who offer accelerated underwriting engines to primary life insurance carriers. Market pressures are likely
to continue to drive the growth and use of accelerated underwriting on larger more complex product types without the benefit of the underwriting
insights traditionally provided by medical underwriting, according to Fitch Solutions United States Insurance Report Q4 2021 and Society
of Actuaries, Emerging Underwriting Methodologies (2018).
At
the same time, the use of accelerated underwriting has recently come under scrutiny from regulators who have voiced concerns that the
data, algorithms, and models using third-party data sources, such as credit scores, may unfairly discriminate or lack a sufficient
actuarial basis. Our research with insurance agents reveals that many agents choose not to use accelerated underwriting protocols because
too often their insurance applicants do not qualify for accelerated programs, and are instead returned to the lengthy, inconvenient, and
uncertain timelines of medical underwriting. Finally, challenges remain that while accelerated underwriting results may be correlative to
mortality, they may not be causally related to mortality and raise concerns of unknown risks. Nonetheless, LIMRA and
the Society of Actuaries predict that accelerated underwriting growth is likely to continue in the years to come.
Thus,
while carriers continue to make significant investments in accelerated underwriting, a central challenge remains: third-party data
sets have only recently become widely available, and there has been little ability to track actual mortality experience. Moreover, third-party data
sets do not speak to the specific health and wellness impairments that influence mortality risk. Accordingly, despite the speed advantage
of accelerated underwriting, the information generated by medical underwriting for accurate risk classification continues to make it the
dominant and preferred protocol by carriers.
We
believe our underwriting technology can provide agents and consumers with a simplified underwriting journey, while providing insurance
carriers with underwriting information that supports accurate risk classification. Our underwriting technology seeks to combine the use
of accelerated underwriting with saliva-based epigenetic biomarkers to deliver a convenient, powerful, and accurate risk underwriting
protocol. When we surveyed agents in 2019, they reported the prospect of using saliva to replace medical underwriting’s invasive
blood and urine specimen collection as “too good to be true.” Our research suggests that insurance carriers that adopt saliva-based underwriting
protocol in place of a blood and urine-based underwriting protocol stand to capture a significant share of the medically underwritten
life insurance business sold by agents. This thesis has been a driving force behind the development of our saliva-based epigenetic
biomarker underwriting technology.
Our Business
We
entered into the Business Combination to initiate our business of combining longevity science with the life insurance industry. Longevity
science, or the extension of human life, is being driven by the technology responsible for creating the “Century of Biology”
with precision diagnostic and therapeutic technologies that have the potential to help humans live longer, healthier lives.
We
are commercializing proprietary saliva-based epigenetic biomarker technology to simplify the consumer underwriting journey to drive sales
and improve product accessibility. The customer underwriting journey that includes medical underwriting is called the single biggest pain
point in the industry by LIMRA. We are also commercializing a consumer engagement platform to make healthy longevity fundamental to the
customers’ life insurance purchasing experience. We believe our longevity science-based products and services address long-standing,
core problems within a life insurance industry that are ripe for modernization.
We
believe the customer underwriting journey pain point is most acutely felt by the life insurance agents, who were responsible for selling
87% of all life insurance premiums in the United States in 2020, according to the Insurance Information Institute. Independent insurance
agents are responsible for selling 49% of all premiums in the United States according to the same research. According to data provided
by a leading insurance distributor, independent agents lose over 30% of their sales during the medical underwriting process that takes
on average six to eight weeks and involves the invasive collection of blood and urine specimens. To combat this pain point, life
insurance carriers have adopted accelerated underwriting protocols that use third-party data to underwrite life insurance applicants.
Accelerated underwriting was originally designed for small term life insurance products sold to young consumers. We believe that our saliva-based epigenetic
biomarker technology, when added to accelerated underwriting data, can create a seamless, non-invasive, accurate underwriting solution
for consumers, agents, and insurance carriers.
We
also believe that longevity science also has the power to create a new value proposition for consumers purchasing life insurance. Burgeoning
consumer interest in healthy longevity stands to be converted into a new tool for life insurance carriers and agents to attract consumers
to their products. We are commercializing a consumer engagement platform that is designed to leverage the natural alignment of interests
that exists between carriers, agents, and customers with respect to healthy longevity. Our initial consumer engagement offering will be
commercialized through our Longevity Report that includes insights into biological aging and epigenetic measurements of health to directionally
orient consumers toward wellness.
Our
business is organized to generate revenues from the following sources:
| ● | Insurance Products Platform: FOXO Life — expected product revenues include
commissions, marketing allowances, and service fees earned from the sale of third-party life insurance carrier products sold
under MGA relationships. |
| ● | Insurance Services Platform: FOXO Labs — expected service fee revenues
include fees earned from the sale of life insurance products by third-party domestic and international insurance carriers using
our epigenetic biomarker underwriting technology and consumer engagement platform. |
Insurance Products
Platform: FOXO Life
FOXO
Life is our insurance products platform that will introduce and market life insurance products that bundle longevity science with life
insurance. FOXO Life operates as a managing general agency (or MGA) for other insurance companies. We currently have an established MGA
relationship with two carriers, and we expect to add additional carriers to our platform. FOXO Life serves an important role in our strategic
business plan to integrate our saliva-based underwriting technology into accelerated underwriting protocols.
We
expect FOXO Life will generate significant commission revenues from the sale of insurance products issued by third-party carriers
through MGA relationships. FOXO Life provides us with the opportunity to work directly with independent agent distribution channels, where
we believe our products and services will have the greatest positive impact.
MGA Insurance Products
We
began selling insurance products through MGA relationships with third-party carriers in the fourth quarter of 2022. With our MGA
relationships, we expect we will earn commission revenues, marketing allowances and service fee revenues from selling life insurance products
supported by our science, technology, and brand marketing. Initially, we do not expect to use epigenetic underwriting technology in the
life insurance products we sell through MGA relationships. However, we expect the research and development studies underway will support
the introduction and commercialization of our saliva-based underwriting technology in 2023.
Marketing Insurance
Products
We
intend to market insurance products on our FOXO Life platform with longevity science as “Life Insurance Designed to Keep you Alive.”™
We believe life insurance can and should do more to support the healthy longevity of its customers. FOXO Life’s insurance products
platform enables us to build our consumer engagement services offering and work with agents to market life insurance using health and
wellness information through our FOXO Longevity Report™. The Longevity Report is based on proprietary epigenetic biomarkers that
seek to directionally orient consumers toward wellness.
While
we intend to offer insurance products digitally direct-to-consumers, our focus is on recruiting independent agents. To support our goal
of distributing FOXO Life insurance products through independent insurance agents, we expect to build a national wholesaling team focused
on recruiting agents interested in selling longevity science-based life insurance products. We expect that the agents most interested
in working with FOXO Life insurance products will be those agents searching for differentiated products that bring compelling value to
consumers in their markets. We expect our early adopter agents will be interested in health, fitness, and technology — the
same as the consumers we expect will best identify with our insurance products.
Product-Market Fit
Research
We
have conducted extensive market research to inform the product-market fit of combining longevity science with life insurance. In
2018, we initiated market research to begin working with creative marketing assets to engage agents and consumers. Our market research
included renting a retail storefront in the downtown Minneapolis skyway where we constructed and operated a consumer “learning laboratory.”
We used this learning laboratory to recruit participants for our Pilot Study, host events, post social media, podcast, and hold learning
seminars. This market research allowed us to develop our consumer value proposition, which includes a full range of benefits to support
healthy longevity. The learning laboratory taught us that our value proposition appealed most to consumers who were tech-savvy, forward-thinking,
open-minded, and in the market for life insurance. In addition, we found that consumers were much more interested in life insurance when
we included their longevity as part of the product purchasing experience. Key learnings from our marketing research included:
| ● | 75% of visitors reported they would buy life insurance that
included molecular health and wellness insights; |
| ● | 47% reported they would purchase our life insurance offering
even if it were more expensive; |
| ● | 44% of visitors reported that they had purchased life insurance; |
| ● | 38% of visitors reported that they purchased life insurance
when they first got married; |
| ● | younger consumers, aged 40 and younger, were the most engaged
demographic participating in events, social media, site traffic, and consumer surveys; and |
| ● | older consumers, aged 45 and older, had the most questions
about their data and privacy. |
In
2019, we engaged the insurance industry-leading consultancy to conduct additional market research to further confirm our product-market fit
hypothesis with agents and consumers. In 2020, the overwhelming conclusion from the market research study was that the proposition of
bundling molecular health and wellness with life insurance and a saliva-based underwriting protocol was “incredibly strong.”
The research firm reported that they had never seen such strong indicators of interest and attitudes in favor of our proposed offerings
in similar research.
The
market research itself consisted of surveying 500 consumers and 125 agents with a 20-minute online survey designed to gather feedback
on our value propositions. The objectives of the consumer survey were to measure and rank interest in, and general propensity to pay for
(or otherwise perceive distinct or differentiated value in), a life insurance product offering that provides direct consumer benefits
around individualized health and wellness information and aging. Key results from the research include:
| ● | agents surveyed highlighted the pain point of medical underwriting — and
believed that the carrier who supports and embraces saliva-based underwriting technology stands to “win all the business;” |
| ● | 68% of consumers surveyed indicated they were either excited,
motivated, or interested in their individualized health and wellness information; |
| ● | there was a high level of perceived value in receiving health
and wellness information, particularly with agents; |
| ● | the impact of bundling the health and wellness value proposition
had the immediate effect of moving almost 10% of consumers from non-purchasers of life insurance to purchasers; and |
| ● | 58% of consumers who indicated they had an interest in purchasing
life insurance in the next two years preferred the FOXO Life concept over life insurance that did not include health and wellness
information. |
Overall,
we believe our market research further confirms our product market-fit hypothesis that longevity science bundled with life insurance
will have an immediate and strong appeal to consumers and agents alike. In addition, our market research indicates that a saliva-based underwriting
protocol that replaces the need for blood and urine specimen collection will be a highly desired offering. The results from our market
research have informed our go-to-market and business development strategy.
Insurance Services
Platform: FOXO Labs
FOXO
Labs is our insurance services platform that offers carriers the opportunity to support their products with longevity science to engage
with their consumers and simplify their underwriting. FOXO Labs harnesses modern molecular biotechnology to offer services to insurance
carriers seeking to improve sales, consumer value, risk classification and product performance. We expect FOXO Labs will work with both
domestic and international carriers and generate significant service fee revenues from the sale of life insurance products that use our
epigenetic biomarker underwriting technology and consumer engagement platform.
Consumer Engagement
Platform
We
believe life insurance products can and should do more to support the healthy longevity of customers. To enable carriers to better support
the healthy longevity of its customers, we are building an engagement platform to support health and longevity of life insurance customers.
Our initial engagement platform will consist of the Longevity Report that is based on proprietary epigenetic biomarkers that will directionally
orient consumers toward healthy longevity. We believe our longevity-science based consumer engagement platform can address declining
interest in life insurance and provide a pathway for renewed product relevance for modern consumers. We also believe that our engagement
platform will create new ways for insurance agents to market and sell life insurance.
Our
initial consumer engagement platform is represented by our FOXO Longevity Report. The Longevity Report focuses engagement on biological
aging using an “epigenetic clock” to provide unique insights into individual rates of aging. Our initial Longevity Report
will also include additional proprietary epigenetic measurements of wellness around metabolic, cardiovascular, inflammation, and indulgence
scores based on clinical measurements. The Longevity Report will be immersive, engaging, accessible through a secure online portal, and
designed to deliver and support an expanded promise of “Life Insurance Designed to Keep You Alive.”™
Underwriting Technology
Platform
We
believe saliva-based epigenetic biomarkers can modernize traditional medical underwriting. To simplify the underwriting process and
make life insurance easier to purchase, we are commercializing epigenetic biomarker technology that seeks to identify key impairments used in life insurance underwriting today. Our underwriting technology platform aims to add saliva-based epigenetic biomarkers
to accelerated underwriting protocols to provide carriers with underwriting protective values that equate to traditional medical underwriting
methods. We believe that once commercialized, life insurance products associated with our underwriting protocol will quickly become the
dominant products of choice among insurance agents.
Medical
underwriting, as it is being utilized today, is expensive, time consuming and invasive. LIMRA describes medical underwriting as the single
biggest pain point in the industry. In the United States, domestic carriers budget embedded costs of $500 to $2,000 per policy for medical
underwriting, according to industry experts. This cost includes sales breakage rates reported to be 30%, paramedical specimen collection,
clinical laboratory assays, and the collection of medical records. Not included in this cost are (i) the human touches needed to manage
a lengthy customer underwriting journey; (ii) the carriers’ loss of future premiums due to sales breakage; and (iii) the agents’
loss of income and opportunity cost due to sales breakage. Our research with insurance agents indicates that medical underwriting is a
significant impediment to sales, detracting agents from selling and consumers from buying life insurance.
In
response, carriers are adopting accelerated underwriting technology to support an underwriting protocol that is fast and accurate. However,
despite a move towards accelerated underwriting, a central challenge remains that third-party data sets have only recently become
widely available, and there has been little ability to track actual mortality experience from data sets. Moreover, third-party data
sets, such as motor vehicle records or credit scores, rely on data that is only correlative rather than causal to mortality, and do not
speak to the specific health and wellness impairments that give rise to mortality risks. Thus, despite the speed advantage of accelerated
underwriting, medical underwriting continues to be the dominant protocol used by carriers for accurate risk classification.
We
believe we will be able to offer saliva-based epigenetic biomarkers to insurance carriers to identify the same risks at costs that
compare favorably to medical underwriting. Our underwriting technology solution proposes to add saliva-based biomarkers to accelerated
underwriting protocols to simplify the consumer underwriting journey to recapture the significant costs of medical underwriting. Our saliva-based underwriting
technology seeks to combine the benefits of accelerated underwriting (i.e., speed and convenience) with the accuracy and protective value
(i.e., mortality experience) of medical underwriting. We believe that saliva-based epigenetic biomarkers used in conjunction with
accelerated underwriting can offer consumers and agents a seamless underwriting journey and also provide carriers with accurate underwriting
risk classification, increased sales, reduced breakage, and increased agent incomes.
Commercialization
of Saliva-Based Epigenetic Biomarkers
As
described above, we completed a research Pilot Study in 2019 to discover that epigenetic biomarkers were available in blood and saliva
that were representative of many of the conventional health measures used in medical underwriting today. We believe the Pilot Study represents
unique research in the fields of epigenetics and machine learning to develop individually predictive epigenetic biomarkers for numerous
measures of health and wellness. We also believe that the Pilot Study results provide proof-of-concept that saliva-based epigenetic
biomarkers are available to assess key risk factors used in life insurance underwriting today.
Commercializing
epigenetic biomarkers for use in life insurance underwriting is based upon whether they are actuarially justifiable as opposed to meeting
the stringent requirements and FDA approvals required for use in clinical diagnosis. Our research and development plans are designed to
bolster the actuarial justification of using epigenetic biomarkers for underwriting risk classification by demonstrating we can reach
the same risk classification as medical underwriting protocols. In other words, our commercialization efforts are focused on combining
saliva-based epigenetic biomarkers with accelerated underwriting protocols to reach the same medical underwriting risk classification.
We believe that to the extent we demonstrate the consistency of obtaining the same underwriting risk classification result or better,
we will be well positioned to commercialize our technology.
We
expect that over time, our underwriting technology will continue to produce more accurate, robust, and more powerful saliva-based epigenetic
biomarkers. We expect to achieve these advances in our biomarker technology by by strategic acquisition of additional data to further
develop and validate the performance of our biomarkers. Such data may include greater numbers of individuals (i.e., quantity) as well
as more accurate and precise measurements (i.e., quality) on the diseases or conditions of highest priority in life insurance underwriting.
Additional data may be needed to improve key processes that provide science- and data-driven business solutions.
As biological tests are rarely perfect, we justify the actuarial use of our epigenetic biomarkers
through a variety of objective performance metrics. These performance metrics measure the effectiveness of using an epigenetic biomarker
to determine whether an individual has a particular health condition. One common metric for biomarker performance is accuracy, which refers
to the proportion of correct classifications made by the biomarker test. Thus, accuracy can be calculated by dividing the number of correct
classifications by the total number of classifications made. Accuracy can be represented as a percentage ranging from 0% to 100%, with
higher values indicating better performing models. In a subset of our training set in the Pilot Study, multiple saliva-based epigenetic
biomarkers that corresponded to key life insurance underwriting risk factors had high accuracy levels (see table below). Highest among
them was our saliva-based epigenetic smoking test with 99% accuracy. We aim to rigorously validate the performance of these epigenetic
biomarkers in independent datasets.
We
are still early in the development of our epigenetic biomarker technology and currently have various research initiatives underway to
further develop, improve and validate epigenetic biomarkers with performance characteristics acceptable for commercial use. (See Research
and Development of Epigenetic Biomarkers). We believe the material and necessary step to commercialize our technology is to demonstrate
the ability to reach the same underwriting risk classification conclusions of medical underwriting by using accelerated underwriting data
combined with saliva-based epigenetic biomarkers. We believe this can be accomplished through a combination of research and development
that we have planned and organized. These research and development efforts, that we currently estimate will cost a total of $10 million,
are in various stages of design and completion which, if completed and we achieve the performance results we expect, we would be in a
position to begin using epigenetic biomarkers in a commercial underwriting context in 2023.
Research and Development
of Epigenetic Biomarkers
Our
research and development efforts are designed to support the commercial use of epigenetic biomarkers for underwriting, as well as further
discover, refine, and validate our technology. Our research and development is informed by consultations and discussions with industry
experts and is designed to support our hypothesis that we can reach the same underwriting risk classification as traditional medical underwriting
by combining saliva-based epigenetic biomarkers with accelerated underwriting data. We refer to our key research and development
initiatives as the Physicians’ Health Study, the Validation Study, and the Parallel Run Study.
| ● | Physicians’ Health Study (or PHS). The PHS study involves a collaboration of FOXO with
the Harvard T.H. Chan School of Public Health and Brigham and Women’s Hospital (the “Hospital”) to
conduct the epigenetic profiling of participants in a longitudinal health study of male physicians across the United States.
PHS has independently contributed to more than 400 publications covering a wide range of topics including type 2 diabetes, body
index and mortality, predictive biomarkers of cardiovascular disease, and more. We conducted epigenetic profiling in approximately
11,000 blood specimens collected from participants fifteen years ago and are organizing our research accordingly. We plan to
begin analyzing the data from the PHS study in early 2023. The PHS study represents approximately $3.4 million of our research
and development cost estimate, including payments already made to the Hospital and for epigenetic profiling of the samples. |
| ● | Validation Studies. The Validation Studies involve self-designed research aided by
independent research firms, such as Westat, to build upon the results of the Pilot Study. Because of the limited availability of
biobanks in North America with large numbers of saliva samples, we expect to collect enough saliva specimens and data to build a
biobank to validate many of the biomarkers we discovered in the Pilot Study. The first Validation Study underway, called VECTOR, is
expected to include in-person paramedical physical exams of up to 4,000 individuals and the collection of saliva and blood
specimens, medical records, prescription records, and laboratory results. We expect the Validation Studies will enable us to also
confirm the performance of new biomarkers we discovered in our other studies. Conducting proprietary research using saliva is a key
priority, since the ability to gather samples through a noninvasive process is core to our underwriting technology solution.
Ownership of the study samples and data represents a large and growing asset to FOXO and provides us with flexibility regarding
future research and partnerships. The VECTOR Validation Study represent approximately $5 million of our cost estimate. To
further support our VECTOR Validation Study, we entered into a research agreement with The Brigham and Women’s Hospital, Inc.
to conduct a cross-sectional study of epigenetic signatures, risk factors and outcomes. The Company is committed to payments up
to approximately $850,000 related to the agreement, half of which was paid upon contract execution during the second quarter of
2022. Remaining payments are due as follows (subject to proration based on actual work performed if the agreement is terminated):
(i) 20% upon the enrollment of the first patient, (ii) 20% upon the enrollment of the final patient and (iii) 10% upon lab receipt
of shipments for all initially planned assays. Such amounts are included in the total cost estimate for the Validation Studies. The
VECTOR Validation Study has received IRB approval. |
| ● | Parallel Run Studies. The Parallel Run Studies involve working with life
insurance and reinsurance carriers to compare traditional medical underwriting results of insurance applicants with epigenetic
biomarker underwriting analysis on the same individuals. In a Parallel Run Study, the life insurance applicant undergoes medical
underwriting and provides an additional saliva specimen for epigenetic biomarker analysis. The results of the medical underwriting
and epigenetic analysis is used to create a dataset in which multiple analyses can be conducted. Parallel Run Studies seek to
demonstrate how epigenetic biomarkers replicate conventional medical underwriting results, including health impairment
identification and underwriting risk classifications. We expect the datasets created from Parallel Run Studies will enable us to
demonstrate a clear pathway for improving epigenetic biomarker results from the learnings we obtain from Validation Studies, PHS and
other proprietary research projects. We currently have one Parallel Run Study in partnership with a life insurance carrier and a
reinsurer. We expect to receive data on up to 2,500 insurance applicants as part of the Parallel Run Study. We currently estimate
that a Parallel Run Study will cost us approximately $0.6 million. |
We
intend to support our research and development expenditures with up to approximately $10 million from capital raises to get our technology
to the point where we believe it will be ready for commercial use; however, the amount of research and development we will conduct will
depend upon our capital, and the results we obtain from such research, which depending on the nature of such results, may increase or
decrease the amount and type of studies we believe are necessary to get to commercialization. We believe we will be able to raise capital
to fund our research and development activities; however, to the extent we are unable to satisfy such budgeted amount, then management
will determine the appropriate modifications and priorities necessary to continue to ready our epigenetic biomarker technology for commercial
use. The adoption of epigenetic biomarkers for life insurance underwriting will be driven by numerous factors, the most important of which
is underwriting protective value carriers receive from using epigenetic biomarkers.
Protective Value
Insurance
carriers determine what underwriting protocols to apply by analyzing the protective value of available underwriting information. The protective
value of underwriting information compares the cost of obtaining underwriting information against the value the information provides against
future claims. A protective value analysis is critical to establishing the premium charges associated with underwriting risk classifications
in life insurance products. To illustrate the protective value analysis, a carrier could require a full-body CT scan on every life
insurance applicant which would provide excellent underwriting information, but the cost of obtaining this underwriting information would
not be offset by enough savings in future mortality claims. Similarly, if a fingerprint scan that cost pennies could provide insights
into all forms of health and mortality risk, we could expect that every insurance applicant would be subject to such a fingerprint scan.
Equally important is the availability and convenience in obtaining the underwriting information; requiring individuals to undergo a full-body CT
scan is impractical, whereas a fingerprint scan would be easily obtainable.
Our
protective value analysis focuses on the expected difference in future mortality claims between using accelerated underwriting and medical
underwriting protocols. In general, carriers expect to experience increased mortality claims with accelerated underwriting as compared
to medical underwriting. However, obtaining medical underwriting information has greater financial and operational costs over accelerated
underwriting. Our core business hypothesis is saliva-based epigenetic biomarkers, when added to accelerated underwriting protocols,
can provide the same protective value as medical underwiring.
We
have focused our protective value analysis on providing insurance carriers with additional underwriting information from saliva-based epigenetic
biomarkers at a cost of $333 (i.e., our modeled cost for carriers using our saliva-based underwriting technology). Our analysis suggests
that for the types of insurance products to which our underwriting technology best applies, the additional cost of $333 for obtaining
epigenetic biomarker information would be offset by a reduction in future mortality claims. If we are able to demonstrate through our
key research and development initiatives that we are able to consistently reach the same underwriting risk classification as medical underwriting
by combining saliva-based epigenetic biomarkers with accelerated underwriting protocols, we will be in a position for commercial
use.
We
believe that once our underwriting technology is in commercial use, it will have a sentinel effect on consumers which will lead to even
better mortality risks being associated with the products that are supported by our technology. Moreover, we believe that independent
agents will quickly move towards those products which use our saliva-based technology, as opposed to products with traditional blood
and urine specimen requirements. This, we believe, will in turn create competitive pressures on life insurance carriers who choose not
to use our technology as independent agents and consumers choose products with simpler, non-invasive underwriting.
We
expect to begin selling proprietary life insurance products through our MGA arrangements in Q1-2023. The sale of these products support
our goal of commercializing saliva-based epigenetic biomarkers into accelerated life insurance underwriting protocols. Initially,
we do not expect to use epigenetic underwriting technology in the life insurance products we sell. However, we expect the research and
development studies underway will support the introduction and commercialization of our saliva-based underwriting technology in 2023
that expands the reach of accelerated underwriting beyond its current limitations.
Technology Operations
We
are modernizing the life insurance industry through a new digital technology stack to execute our business and support our ambitious growth
plans. To support our business, we are developing a technology stack that provides us with scalable operational infrastructure that offers
a high degree of flexibility and adaptability in its operational software architecture. To that end, we have built a digital life insurance
product services platform that will operationalize FOXO Life and our MGA sales operations. The goal of our technology operations is to
be able to service life insurance carriers worldwide, at scale. In addition, we are building operational technology that supports researchers
and epigenetic analyses.
We
are developing an operational software platform with advanced architecture that we expect to enable us to meet our business requirements
efficiently and effectively. Our operational software goal is to build a basic, modern, core operating infrastructure that enables us
to service our sales, marketing, and operations across our entire platform. FOXO Life’s operating system is substantially complete
with the majority of the attentive costs associated with the build incurred and is built to support our saliva-based underwriting
technology and consumer engagement platform, complete with saliva kit distribution and specimen tracking systems, Longevity Report production,
consumer dashboard interface, and mobile application access. We expect that our operating platform will support our ability to efficiently
grow at scale as we market and sell life insurance products and technology services.
Together,
we believe our operating systems make up a technology innovation stack that makes FOXO capable of scaling to support the demand it expects
to receive from the products and services it expects to sell worldwide. Whether running 1,000 saliva-tests or 10,000,000, we believe
the design of our operating platform and underlying systems will allow them to be highly scalable — and as a result we
expect to be able to address accelerating demand in large and growing markets. In addition, as demand and volume of its saliva-based underwriting
technology services scale, we expect to be able to realize significant cost savings across our platforms on the raw material inputs involved
in providing our services. Our ability to develop this technology innovation stack is supported by what we believe are best-in-class no-code software
and cloud computing platforms.
We
have also built a number of technologies that support researchers and epigenetic science and analysis. Extending our technology to researchers
in longevity science is a key initiative of our business. Described below are examples of how we are supporting longevity science with
the development of our MethylSuite, which is a high throughput bioinformatic software package that supports calculating, reporting and
interpreting epigenetic data derived from microarray technology; and the Infinium Mouse Methylation Array, a new microarray designed to
advance epigenetic research in model organisms.
Bioinformatics
Software — MethylSuite. In 2019, we released a bioinformatic software package
as an open-source Python library available on GitHub called “MethylSuite.” We developed MethylSuite to fully automate
and integrate DNA methylation pre-processing and quality control into the wet-lab workflow, which is currnetly a largely manual bioinformatic
workflow. Written in Python, MethylSuite automates laborious steps in epigenetic data pre-processing and quality control. The current
workflow supports the conversion of raw data from Illumina methylation arrays to normalized Beta values or M-values; normal-exponential out-of-band
(“NOOB”), normalization of probe intensities; quality control filtering of less reliable probes; and sample failure detection
and filtering based on advanced outlier detection algorithms. In summary, we believe MethylSuite software is easy-to-use bioinformatic
software that aids both the operations of our business and researchers in scientific discovery in epigenetics that in turn supports our
business objectives.
Infinium
Mouse Methylation Array. In 2019, we worked with leading researchers at the Van Andel Institute
and Illumina to commercialize a first-of-its-kind microarray: Infinium Mouse DNA Methylation BeadChip (“Infinium Mouse Methylation
Array”). We believe the Infinium Mouse Methylation Array represents a significant upgrade for researchers to access and test
epigenetic changes in model organisms on a robust microarray platform. The Infinium Mouse Methylation Array was developed by the Laird
Laboratory to better understand the role of epigenetics in cancer. We assisted in commercializing the Infinium Mouse Methylation Array
with the Van Andel Institute and Illumina by placing the first commercial order, helping define and refine the technical capabilities
of the array, and participated in the technical validation and characterization of the array’s capabilities. We believe the Infinium
Mouse Methylation Array represents a key research tool needed to continue expanding epigenetic research efforts in model organisms for
developing therapeutic medicines. We believe that accelerating epigenetic research in model organisms can, in turn, accelerate new epigenetic
discoveries in humans, which we hope to capitalize on as it relates to our mission. The Infinium Mouse Methylation Array began being offered
for sale globally by Illumina in the fourth quarter of 2020. FOXO receives a royalty on all Infinium Mouse Methylation Array sales by
Illumina.
Our
complex operations are made possible by modern software and what we believe is visionary technical leadership, and we expect our operations
to support our ability to service the needs of the global life insurance industry as their businesses confront the modern era of molecular
biotechnology. Moreover, we believe that by creating our operating platform with modern modular software configurations, we will have
additional commercial opportunities to service other vertical markets in need of the similar solutions we provide.
Intellectual Property
Our
approach to intellectual property is guided by the following strategic guidelines: build proprietary intellectual property that adds value,
credibility, and competitive advantage; file patents if possible; and protect our intellectual property as trade-secrets where meaningful
patent protection cannot be achieved.
Proprietary Intellectual
Property
We
currently maintain and will continue to create significant trade-secret intellectual property regarding epigenetic biomarker technology
related to our saliva-based underwriting technology. We work with experienced patent lawyers to file patent applications for our
inventions where it furthers the protection of our intellectual property. The Pilot Study serves as the basis of the main body of our
current proprietary intellectual property assets (trade-secrets and patent claims). Our patent applications are based on the use
of machine learning for epigenetic biomarker identification, the application of epigenetics for underwriting risk classification, and
synthetic DNA methylation probe identification. The following patent applications were filed in the United States only with a non-publication request
to prolong confidentiality and allow for an option to abandon one or more in favor of trade secret protection:
| ● | Patent Application USAN 16/579,777: “A Machine Learning
Model Trained to Classify Risk Using DNA Epigenetic Data” (filed September 23, 2019). |
| ● | Patent Application USAN 16/579,818: “A Machine Learning
Model Trained to Determine Biochemical State and/or Medical Condition Using DNA Epigenetic Data” (filed September 23, 2019). |
| ● | Patent Application USAN 16/591,296: “Synthetic Probe”
(filed October 2, 2019). |
A
further patent application will be published in due course: Patent Application USAN 17/482,405: “Machine Learned Quality Control
for Epigenetic Data” (filed September 22, 2021).
Licensed Intellectual
Property
We
have licensed “epigenetic clock” patent applications from UCLA for use in the life insurance industry. These licenses require
us to achieve certain milestones and pay royalties for the commercial use of the technologies. We intend to continue to pursue licensed
technology where we believe such technology adds value to our products or services. Our licensed technology includes:
| ● | Patent Application USAN 16/323,490 entitled “DNA Methylation
Based Predictor of Mortality” (aka “DNAm Age”, “EEAA”, “Horvath Clock”) (filed February 5,
2019). |
| ● | Patent Application USAN 17/282,318 entitled “DNA Methylation
Biomarker of Aging for Human Ex Vivo and In Vivo Studies” (aka “GrimAge”) (filed April 1, 2021). |
| ● | Patent Application USAN 16/963,065 entitled “Phenotypic
Age and DNA Methylation Based Biomarkers for Life Expectancy and Morbidity” (aka “PhenoAge”) (filed July 17, 2020). |
Competition
We
will encounter significant competition in the life insurance and molecular health and wellness testing business. Many of these competitors
have greater financial and other resources than we do and may have significantly greater access to capital markets. Moreover, some of
these competitors have significant cash reserves and can better fund shortfalls in collections that might have a more pronounced impact
on companies such as FOXO. They also have greater market share. In addition, we compete against other companies seeking to commercialize
epigenetic biomarker underwriting technology, both within the insurance industry, as well as in other applications in other markets. In
the event that the life insurance companies make a significant effort to compete against our business, we would experience significant
challenges to our business model.
Competition
can take many forms, including the pricing of the financing, transaction structuring, timeliness and responsiveness in processing a seller’s
application and customer service. Some of the competitors may outperform us in these areas. Some competitors target the same type of life
insurance clients as we do and generally have operated in the markets for a longer period of time than us. Increased competition may result
in increased costs of issuing policies, or it may affect the availability and quality of policies that are available for our issuance.
These factors could adversely affect our profitability by reducing our return on investment or increasing our risk.
Government Regulation
The
life insurance and direct-to-consumer testing business is highly regulated at both the federal and state levels. We are subject to
federal and state regulation and supervision in the life insurance business. As described below, there are significant regulations in
many states that require us to obtain specific licenses or approvals to be able to sell life insurance in those states. We continually
research and monitor the regulatory environment and regulatory changes that may apply to our business and intend to apply for the appropriate
licenses in the required states, if such licenses are necessary, both federally and at the state level. We plan to provide our products
and services under a distributed testing mode with separated “dry” and “wet” labs, with FOXO Labs analyzing epigenetic
biomarkers based on data from outsources testing performed by its partner “wet” lab. Risks related to regulation are detailed
in the section entitled “Risk Factors — Risks Related to Our Life Insurance Operations.”
Insurance Regulation — Insurance
Products
The
operations of FOXO Life activities, including working with licensed insurance agents, are subject to a complex, state-by-state regulatory
framework that includes company and producer licensing requirements, life insurance product regulation, financial regulation, and/or market
conduct regulation. Many of these regulations are based upon the NAIC Model Rules, a set of laws, regulations and guidelines promulgated
by the National Association of Insurance Commissioners as proposed statements of insurance law to be adopted by the 50 states. The inclusion
of our planned Longevity Report with the sale life insurance is consistent with other life insurance consumer health and engagement models
that are well established in the marketplace. FOXO Life does not expect significant regulatory hurdles for bundling or marketing molecular
health and wellness with life insurance.
Insurance Regulation —
Epigenetic Biomarkers
Underwriting
life insurance is subject to state insurance regulation. We believe the use of epigenetic biomarkers in life insurance underwriting is
permissible due to the fact that we are seeking to identify the same underwriting impairments already used by other insurance carriers
in medical underwriting today. Moreover, the use of epigenetic testing or information in life insurance underwriting is not prohibited
at either the federal or state level. Florida and Louisiana are the only states that have explicitly sought to prohibit the use of genetic
information, which is distinguishable from epigenetic information, for use in life insurance underwriting.
Any
adverse change in current laws or regulations, or their interpretation, federally or in one or more states in which we operate or plan
to operate (or an aggregation of states in which we conduct a significant amount of business) could result in our curtailment or termination
of operations in such states, or cause us to not start or modify our operations in a manner that adversely affects our ultimate profitability.
Any such action could have a corresponding material adverse impact on our results of operations and financial condition, primarily through
a material decrease in revenues, and could have a material adverse impact on our business.
Human Testing Services
— Consumer Engagement and Underwriting
Conducting
human testing is subject to state and federal regulation. Clinical Laboratory Improvement Amendments, or CLIA, is the federal law (administered
by the Centers for Medicare & Medicaid Services, or “CMS”) that, in partnership with the states, regulates clinical
laboratories that perform testing on human specimens. The Federal Food, Drug, and Cosmetic Act (the “FDC Act”) gives
the United States Food and Drug Administration, or FDA, the authority to regulate manufacturers of medical devices. We do not believe
that our “dry lab” data analysis services require certification under CLIA, or that FDA jurisdiction or enforcement would
be exercised over insurance underwriting or our use of data analysis for general health and wellness and non-diagnostic or medical
treatment purposes (see section titled “Risk Factors — Risks Related to Our Epigenetic Testing Services”).
Any
adverse change in present laws or regulations, or their interpretation, federally or in one or more states in which we operate or plan
to operate (or an aggregation of states in which we conduct a significant amount of business) could result in our curtailment or termination
of operations in such jurisdictions, or cause us to not start or modify its operations in a way that adversely affects our ultimate profitability.
Further, the failure of our wet-laboratory partners to hold a CLIA certification appropriate to the type of testing they provide
could result in adverse regulatory action (see section titled “Risk Factors — Risks Related to Our Epigenetic
Testing Services”). Any such action could have a corresponding material adverse impact on our results of operations and financial
condition, primarily through a material decrease in revenues, and could have a material adverse impact on our business.
Facilities
Our
principal executive offices are located at 729 N. Washington Ave., Suite 600, Minneapolis, MN 55401. Our phone number is 888-925-1803
and we maintain a website at www.foxotechnologies.com. We also maintain a website at www.foxolife.com.
Employees
As
of November 29, 2022, we have four executive officers and approximately 29 other employees and consultants supporting our business. We
have sought to bring together a diverse and multidisciplinary group of professionals who share in our passion for modernizing the life
insurance industry with longevity science.
Legal Proceedings
On
November 18, 2022, Smithline Family Trust II (“Smithline”) filed a complaint against the Company and Jon Sabes, the
Company’s former Chief Executive Officer and a current member of the Company’s board of directors, in the Supreme Court of
the State of New York, County of New York, Index 0654430/2022. The complaint asserts claims for breach of contract, unjust enrichment
and fraud, alleging that (i) the Company breached its obligations to Smithline pursuant to that certain Securities Purchase Agreement,
dated January 25, 2021, between FOXO Technologies Operating Company (formerly known as FOXO Technologies Inc. (“FOXO”))
and Smithline, an accompanying 12.5% Original Issue Discount Convertible Debenture, due February 23, 2022, and Warrant to purchase shares
of FOXO common stock until February 23, 2024 (collectively, including any amendment or other document entered into in connection therewith,
the “Financing Documents”), (ii) the Company and Sabes were unjustly enriched as a result of their alleged actions
and omissions in connection with the Financing Documents, and (iii) the Company and Sabes made materially false statements or omitted
material information in connection with the Financing Documents. The complaint claims damages in excess of a minimum of $6,206,768 on
each of the three causes of action, plus attorneys’ fees and costs.
This
action is at an early stage in the litigation process and the Company is unable to determine the outcome. The Company intends to contest
this case vigorously.
Corporate Information
Legacy
FOXO was formed as a limited liability company on November 11, 2019 to become a separate and independently managed and controlled
entity from GWG Holdings, Inc. Legacy FOXO was previously named InsurTech Holdings, LLC and FOXO BioScience LLC. On November 13,
2020, FOXO Bioscience LLC converted into a C-Corporation to become FOXO Technologies Inc.
Effective
September 15, 2022 we consummated our previously announced Business Combination pursuant to the Merger Agreement, whereby DWIN Merger
Sub Inc. merged with and into Legacy FOXO, with Legacy FOXO surviving as a wholly-owned subsidiary of Delwinds. Upon consummation of our
Business Combination, our name changed from Delwinds Insurance Acquisition Corp.
to FOXO Technologies Inc.
As
a result of and upon the Closing, among other things, (1) all outstanding shares of Legacy FOXO Class A Common Stock (after giving effect
to the required conversion of all outstanding shares of Legacy FOXO preferred stock into shares of Legacy FOXO Class A Common Stock immediately
prior to, and contingent upon, the Closing) and Legacy FOXO Class B Common Stock were converted into 24,718,705 shares of the Company’s
Class A Common Stock, (3) all FOXO options and FOXO warrants outstanding immediately prior to the effective time of the Merger were assumed
and converted, subject to adjustment pursuant to the terms of the Merger Agreement, into options and warrants, respectively, of the Company,
exercisable for shares of Class A Common Stock and (4) other than Assumed Options and Assumed Warrants, all other convertible securities
and other rights to purchase capital stock of FOXO were retired and terminated, if they were not converted, exchanged or exercised for
FOXO common stock immediately prior to the effective time of the Merger.
We
maintain two wholly-owned operating subsidiaries, FOXO Labs Inc., formerly named Life Epigenetics Inc., and FOXO Life, LLC, formerly
named youSurance General Agency, LLC.
FOXO
Labs Inc. (“FOXO Labs”) is the operating entity for our insurance services platform designed to provide saliva-based underwriting
technology and molecular health and wellness engagement services to insurance carrier customers. FOXO Labs maintains a wholly-owned subsidiary,
Scientific Testing Partners, LLC, to conduct its research.
FOXO
Life, LLC is the operating entity for our insurance products platform designed to market and sell life insurance that is bundled with
longevity science. FOXO Life is licensed as a general insurance agency and maintains a wholly-owned subsidiary, FOXO Life Insurance
Company. FOXO Life Insurance Company holds a certificate
of authority to conduct the business of life insurance in the State of Arkansas, its state of domicile and has previously submitted its
Form A with the Arkansas Insurance Commissioner for its approval. Approval of the Form A from the Arkansas Insurance Commissioner was
contingent on our further submission of our capital management plan.
MANAGEMENT
Executive Officers
and Directors
The
business and affairs of the Company is managed by or under the direction of the Board.
The
following table sets forth the name, age and position of each of the current directors and executive officers of the Company:
Name |
|
Age |
|
Position |
Executive Officers |
|
|
|
|
Tyler Danielson |
|
37 |
|
Interim Chief Executive Officer and Chief Technology Officer |
Robert Potashnick |
|
42 |
|
Chief Financial Officer |
Brian Chen, PhD |
|
43 |
|
Chief Science Officer |
Michael Will |
|
42 |
|
General Counsel |
|
|
|
|
|
Non-Employee Directors |
|
|
|
|
Andrew J. Poole(1)(2)(3) |
|
41 |
|
Director |
Bret Barnes(1)(2)(3) |
|
41 |
|
Director |
Murdoc Khaleghi |
|
41 |
|
Director |
Jon Sabes |
|
56 |
|
Director |
(1) | Member of nominating and corporate governance committee. |
(2) | Member of compensation committee. |
(3) | Member of audit committee. |
Information regarding
the executive officers and directors of the Company is set forth below:
Executive Officers
Tyler
Danielson — Interim Chief Executive Officer and Chief Technology Officer
Mr. Danielson
has served as the Interim Chief Executive Officer since November 2022 and the Chief Technology Officer of FOXO since 2020. From 2019 to
2020, Mr. Danielson served as Platform Product Owner of Cargill, a Global Food Distributor. Before that, from 2015 to 2019, Mr. Danielson
served as User Interface Software Architect at brightpeak financial, a division of Thrivent Financial. Mr. Danielson holds a Master’s
Degree in Computer Science from the University of Minnesota.
Robert
Potashnick — Chief Financial Officer
Mr. Potashnick
has served as the Chief Financial Officer of FOXO since the beginning of 2021. From 2017 to 2020, Mr. Potashnick served in capital
planning and business development finance roles at UnitedHealth Group (NYSE American: UNH). Before that, from 2010 to 2017, Mr. Potashnick
worked as a certified public accountant at PricewaterhouseCoopers LLP. Other prior work experiences include working in mergers and acquisitions
at Blaige & Company and as a trader at Great Point Trading. Mr. Potashnick holds a Bachelor of Arts degree in Economics from
Northwestern University, a Master’s Degree in Accountancy from the University of Illinois, and a MBA (Finance/Strategy) from DePaul
University.
Brian
Chen, PhD — Chief Science Officer
Mr. Chen
has served as the Chief Science Officer of FOXO since 2019. Prior to that time, from 2017 to 2019, Mr. Chen served as Vice President
of Research and Analytics at Actua Life & Annuity, Ltd., an insurtech startup that later became FOXO Labs, Inc. Mr. Chen holds
a Ph.D. degree from University of California, Los Angeles and a Master’s Degree in Public Health from the University of California,
Berkeley.
Michael
Will — General Counsel
Mr. Will
has served as the General Counsel of FOXO since 2019. From 2016 to 2019, Mr. Will served as Legal and Compliance Officer, and then
Senior Counsel, of brightpeak financial, a division of Thrivent Financial. Mr. Will also supported Thrivent’s life insurance
manufacturing and distribution teams on products including universal life, variable universal life, and whole life plus. Prior to brightpeak/Thrivent,
Mr. Will spent ten years in private practice representing property & casualty insurance carriers on a variety of first and third-party coverage
matters. Mr. Will holds a Bachelor of Arts degree from Gustavus Adolphus College, and a Juris Doctor degree from the University
of St. Thomas School of Law. Mr. Will is licensed to practice law before the state and federal courts of the State of Minnesota.
Non-Employee Directors
Andrew
J. Poole — Director
Mr. Poole
has served as a director of FOXO since September 2022. He previously served as Chief Executive Officer and Chairman of Delwinds from its
inception until the Closing of the Business Combination and has over 18 years of diversified investment experience. Mr. Poole was
the Chief Investment Officer of Tiberius, a blank check company which went public in March 2018 with $174.225 million held in trust
and which consummated its initial business combination with International General Insurance Holdings Ltd. (Nasdaq: IGIC), or “IGI,”
an international specialty insurance and reinsurance group registered in Bermuda, in March 2020 under very challenging market conditions.
Upon the closing of Tiberius’ business combination, Mr. Poole joined the board of IGI. Concurrently, since October 2015 he
has been and remains an investment consultant at The Gray Insurance Company. Mr. Poole’s most recent role prior to joining
Tiberius and The Gray Insurance Company was as Partner and Portfolio Manager at Scoria Capital Partners, LP, a long/short equity hedge
fund, where he managed a portion of the firm’s capital including insurance sector investments from 2013 to 2015. Prior to Scoria,
Mr. Poole held various positions at Diamondback Capital Management from 2005 to 2012 (including Portfolio Manager from 2011 onwards)
and SAC Capital from 2004 to 2005, both of which are multi-strategy multi-manager cross capital structure long/short hedge funds.
Earlier, Mr. Poole started his career at Swiss Re (SIX: SREN) working in facultative property placements in 2003 and was on the board
of Family Security, a personal lines insurance company, from 2013 to 2015 prior to the sale of the company to United Insurance Holdings
Corporation (Nasdaq: UIHC). Mr. Poole is a graduate of The George Washington University. We believe Mr. Poole is qualified to
serve on the board due to his background in investment management of insurance investments, his extensive public company insurance valuation
expertise and deep knowledge of, and connections in, the insurance industry.
Murdoc
Khaleghi, M.D. — Director
Dr.
Khaleghi is a physician with 20 years of experience, and also a researcher and author. He has served as a member of the FOXO Board since
July of 2021. Since January 2012, Dr. Khaleghi has served as the Chief Medical Officer of
WellnessFX. He has also served as the Chief Medical Officer of both Healium and Neurotrack since 2020. Dr. Khaleghi also serves as Chief
Medical Officer, or on the board of directors of a number of private medical device and technology companies. From 2015 to 2017, he was
the Chief Medical Officer of EverlyWell, where he was the first employee hired. Dr. Khaleghi attended the University of California
San Diego and holds a degree in Bioengineering as well as a Doctor of Medicine. Dr. Khaleghi also has an MBA from the University of California,
Berkeley, an MBA from Columbia Business School and a Master Computer Science degree from University of Pennsylvania. Dr. Khaleghi holds
a medical license from the Colorado Medical Board and the Medical Board of California. We believe that Dr. Khaleghi’s financial
and industry experience qualify him to serve on our board of directors.
Bret
Barnes — Director
Mr. Barnes
has served as a member of the FOXO Board since November of 2021. Since April 2007, Mr. Barnes
has served as a Senior Bioinformatics Scientist for Illumina, Inc. (NASDAQ: ILMN). Mr. Barnes has developed a number of patents and
products, including methods to examine methylation of genomic DNA and methods for diagnosing respiratory pathogens and predicting COVID-19 related
outcomes. Mr. Barnes has been the core bioinformatics lead on all Infinium Methylation products, including all original and new novel
design capabilities. In addition to his array development efforts, Mr. Barnes has been instrumental in developing structural variant
detection algorithms via DNA sequencing at Illumina, Inc. Prior to that position, Mr. Barnes served as a Bioinformatics Software
Engineer from 2005 to 2007 at Science Applications International Corporation (NYSE American: SAIC). Mr. Barnes holds a Bachelor of
Science degree in Bioinformatics from the University of California, Santa Cruz. Mr. Barnes was among the first graduates at University
of California, Santa Cruz to receive a degree in bioinformatics. We believe that Mr. Barnes’ industry experience qualifies
him to serve on our board of directors.
Jon
Sabes - Director
Mr. Sabes
is the Company’s founder and has served as a member of our FOXO Board since 2019. Mr. Sabes also served as the Company’s Chief
Executive Officer and Chairman of the Board until November 2022. From February 2006 to April
2019, Mr. Sabes served as Chief Executive Officer and as a member of the board of directors of GWG Holdings, Inc. Mr. Sabes
holds a Juris Doctor degree cum laude from the University of Minnesota Law School and a Bachelor of Arts degree in Economics from the
University of Colorado. Over his career, Mr. Sabes has held several licenses and professional association memberships including FINRA
Series 7, Series 63, Minnesota State Bar Association, and American Bar Association. We believe that Mr. Sabes is qualified
to serve as a member of our board of directors based on the perspective and experience he brings as the Company’s founder.
Board Composition
Each
director will hold office until his or her term expires at the next annual meeting of stockholders in the year following the year of such
director’s election or until his or her death, resignation, removal or the earlier termination of his or her term of office.
When
considering whether directors and director nominees have the experience, qualifications, attributes and skills, taken as a whole, to enable
the Board to satisfy its oversight responsibilities effectively in light of its business and structure, the Board expects to focus primarily
on each person’s background and experience as reflected in the information discussed in each of the directors’ individual
biographies set forth above in order to provide an appropriate mix of experience and skills relevant to the size and nature of its business.
Director Independence
As
a result of the Company’s common stock being listed on the NYSE American following the consummation of the Business Combination,
it is required to comply with the applicable rules of such exchange in determining whether a director is independent. Prior to the completion
of the Business Combination, the Board undertook a review of the independence of the individuals named above and have determined that
each of Dr. Khaleghi, Mr. Barnes and Mr. Poole qualifies as “independent” as defined under the applicable NYSE American
rules, and the Board consists of a majority of “independent directors,” as defined under the rules of the SEC and NYSE American
relating to director independence requirements. In addition, the Company is subject to the rules of the SEC and NYSE American relating
to the membership, qualifications and operations of the audit committee, as discussed below.
Board of Directors
Each
director will hold office until his or her term expires at the next annual meeting of stockholders in the year following the year of such
director’s election or until his or her death, resignation, removal or the earlier termination of his or her term of office.
Board Committees
The
Board directs the management of its business and affairs, as provided by Delaware law, and will conduct its business through meetings
of the board of directors and standing committees. The Company has a standing audit committee, compensation committee and nominating and
corporate governance committee, each of which operates under a written charter.
In
addition, from time to time, special committees may be established under the direction of the Board when the Board deems it necessary
or advisable to address specific issues. Current copies of the Company’s committee charters are posted on its website, www.foxotechnologies.com,
as required by applicable SEC and the NYSE American rules. The information on or available through any of such website is not deemed incorporated
in this registration statement and does not form part of this registration statement.
Audit Committee
The
Company’s audit committee consists of Bret Barnes and Andrew Poole. The Board has determined that each of these individuals meets
the independence requirements of the Sarbanes-Oxley Act of 2002, as amended, or the Sarbanes-Oxley Act, Rule 10A-3 under
the Exchange Act and the applicable listing standards of the NYSE American. Each member of the Company’s audit committee meets
the requirements for financial literacy under the applicable NYSE American rules. In arriving at this determination, the board has examined
each audit committee member’s scope of experience and the nature of their prior and/or current employment.
The
Board has determined that Mr. Poole qualifies as an audit committee financial expert within the meaning of SEC regulations and meets the
financial sophistication requirements of the NYSE American rules. In making this determination, the Board has considered Mr. Poole’s
formal education and previous and current experience in financial and accounting roles. Both the Company’s independent registered
public accounting firm and management periodically will meet privately with the Company’s audit committee.
The
audit committee’s responsibilities include, among other things:
| ● | appointing, compensating, retaining, evaluating, terminating
and overseeing the Company’s independent registered public accounting firm; |
| ● | discussing with the Company’s independent registered
public accounting firm their independence from management; |
| ● | reviewing with the Company’s independent registered
public accounting firm the scope and results of their audit; |
| ● | pre-approving all audit and permissible non-audit services
to be performed by the Company’s independent registered public accounting firm; |
| ● | overseeing the financial reporting process and discussing
with management and Company’s independent registered public accounting firm the interim and annual financial statements that the
Company files with the SEC; |
| ● | reviewing and monitoring the Company’s accounting principles,
accounting policies, financial and accounting controls and compliance with legal and regulatory requirements; and |
| ● | establishing procedures for the confidential anonymous submission
of concerns regarding questionable accounting, internal controls or auditing matters. |
The
composition and function of the audit committee complies with applicable requirements of the Sarbanes-Oxley Act, SEC rules and regulations
and NYSE American listing rules. The Company will comply with future requirements to the extent they become applicable to the Company.
Compensation Committee
The
Company’s compensation committee consists of Bret Barnes and Andrew Poole. Bret Barnes and Andrew Poole are non-employee directors,
as defined in Rule 16b-3 promulgated under the Exchange Act. The Board has determined that Bret Barnes and Andrew Poole
are “independent” as defined under the applicable NYSE American listing standards, including the standards specific to members
of a compensation committee.
The
compensation committee’s responsibilities include, among other things:
| ● | reviewing and approving corporate goals and objectives relevant
to the compensation of the Company’s Chief Executive Officer, evaluating the performance of the Company’s Chief Executive
Officer in light of these goals and objectives and setting or making recommendations to the Board regarding the compensation of the Company’s
Chief Executive Officer; |
| ● | reviewing and setting or making recommendations to the Board
regarding the compensation of the Company’s other executive officers; |
| ● | making recommendations to the Board regarding the compensation
of the Company’s directors; |
| ● | reviewing and approving or making recommendations to the
Board regarding the Company’s incentive compensation and equity-based plans and arrangements; and |
| ● | appointing and overseeing any compensation consultants. |
The
composition and function of its compensation committee complies with all applicable requirements of the Sarbanes-Oxley Act, SEC rules
and regulations and the NYSE American listing rules. The Company will comply with future requirements to the extent they become applicable
to the Company.
Nominating and
Corporate Governance Committee
The
Company’s nominating and corporate governance committee consists of Bret Barnes and Andrew Poole. The Board has determined that
each of Bret Barnes and Andrew Poole is “independent” as defined under the applicable listing standards of the NYSE American
and SEC rules and regulations.
The
nominating and corporate governance committee’s responsibilities include, among other things:
| ● | identifying individuals qualified to become members of the
Board, consistent with criteria approved by the Board; |
| ● | recommending to the Board the nominees for election to the
Board at annual meetings of the Company’s stockholders; |
| ● | overseeing an evaluation of the Board and its committees;
and; |
| ● | developing and recommending to the Board a set of corporate
governance guidelines. |
The
composition and function of the nominating and corporate governance committee complies with all applicable requirements of the Sarbanes-Oxley Act,
SEC rules and regulations and NYSE American listing rules. The Company will comply with future requirements to the extent they become
applicable to the Company.
Compensation Committee
Interlocks and Insider Participation
None
of the intended members of the Company’s compensation committee has ever been an executive officer or employee of the Company. None
of the Company’s executive officers currently serve, or have served during the last completed fiscal year, on the compensation committee
or board of directors of any other entity that has one or more executive officers that will serve as a member of the Board or compensation
committee.
Role of the Board
in Risk Oversight/Risk Committee
One
of the key functions of the Board is informed oversight of the Company’s risk management process. The Board does not anticipate
having a standing risk management committee, but rather anticipates administering this oversight function directly through the Board as
a whole, as well as through various standing committees of the Board that address risks inherent in their respective areas of oversight.
For example, the Company audit committee will be responsible for overseeing the management of risks associated with the Company’s
financial reporting, accounting, and auditing matters; the Company’s compensation committee will oversee the management of risks
associated with our compensation policies and programs.
Board Oversight of
Cybersecurity Risks
The
Company will face a number of risks, including cybersecurity risks and those other risks described under the section titled “Risk
Factors” included in this registration statement. The Board will play an active role in monitoring cybersecurity risks
and will be committed to the prevention, timely detection, and mitigation of the effects of any such incidents on the Company’s
operations. In addition to regular reports from each of the Board’s committees, the Board will receive regular reports from management,
including its chief technology officer and chief security officer, on material cybersecurity risks and the degree of the Company’s
exposure to those risks. While the Board will oversee its cybersecurity risk management, management will be responsible for day-to-day risk
management processes. Management will work with third party service providers to maintain appropriate controls. We believe this division
of responsibilities is the most effective approach for addressing the Company’s cybersecurity risks and that the Board leadership
structure supports this approach.
Limitation on Liability
and Indemnification of Directors and Officers
The
Charter contains provisions that limit the liability of the Company’s directors for damages to the fullest extent permitted by Delaware
law. Consequently, the Company’s directors will not be personally liable to the Company or its stockholders for damages as a result
of an act or failure to act in his or her capacity as a director, unless:
| ● | the presumption that directors are acting in good faith,
on an informed basis, and with a view to the interests of the corporation has been rebutted; and |
| ● | it is proven that the director’s act or failure to
act constituted a breach of his or her fiduciary duties as a director and such breach involved intentional misconduct, fraud or a knowing
violation of law. |
The
Charter requires the Company to indemnify and advance expenses to, to the fullest extent permitted by applicable law, its directors, officers
and agents. The Company maintains a directors’ and officers’ insurance policy pursuant to which the Company’s directors
and officers are insured against liability for actions taken in their capacities as directors and officers. Finally, the Charter prohibits
any retroactive changes to the rights or protections or increasing the liability of any director in effect at the time of the alleged
occurrence of any act or omission to act giving rise to liability or indemnification.
In
addition, the Company has and will enter into separate indemnification agreements with the Company’s directors and officers. These
agreements, among other things, require the Company to indemnify its directors and officers for certain expenses, including attorneys’
fees, judgments, fines and settlement amounts incurred by a director or officer in any action or proceeding arising out of their services
as one of the Company’s directors or officers or any other company or enterprise to which the person provides services at the Company’s
request.
We
believe these provisions in the Charter are necessary to attract and retain qualified persons as directors and officers for the Company
following the completion of the Business Combination.
Corporate Governance
Guidelines and Code of Business Conduct
The
Board adopted Corporate Governance Guidelines that addresses items such as the qualifications and responsibilities of its directors and
director candidates and corporate governance policies and standards applicable. In addition, the Board adopted a Code of Business Conduct
and Ethics that applies to all of its employees, officers and directors, including its Chief Executive Officer, Chief Financial Officer
and other executive and senior financial officers.
The
full text of the Company’s Corporate Governance Guidelines and its Code of Business Conduct and Ethics is posted on the Corporate
Governance portion of the Company’s website at www.foxotechnologies.com. Information contained on or accessible through
the Company’s website is not a part of this registration statement, and the inclusion of the Company’s website address in
this registration statement is an inactive textual reference only. The Company intends to make any legally required disclosures regarding
amendments to, or waivers of, provisions of its code of ethics on its website rather than by filing a Current Report on Form 8-K.
EXECUTIVE COMPENSATION
Unless
the context otherwise requires, any reference in this section of this registration statement to “FOXO,” “we,”
“us,” or “our” refers to FOXO and its consolidated subsidiaries after the consummation of the Business Combination
and to the Company and its subsidiaries after the Business Combination.
FOXO
is an “emerging growth company,” as defined in the JOBS Act, and thus the following disclosures are intended to comply with
the scaled disclosure requirements applicable to emerging growth companies and “smaller reporting companies,” as such term
is defined in the rules promulgated under the Securities Exchange Act, which require compensation disclosure for our principal executive
officer and the two most highly compensated executive officers other than our principal executive officer, whom we refer to as our “named
executive officers.”
This
section discusses the material components of the executive compensation program offered to our named executive officers. Our named executive
officers for the years ended December 31, 2021 and 2020 were as follows:
| ● | Jon Sabes, our previous Chief Executive Officer and Chairman; |
| ● | Brian Chen, PhD, our Chief Science Officer; and |
| ● | Steven Sabes, our previous Chief Operating Officer. |
This
discussion may contain forward-looking statements that are based on our current plans, considerations, expectations and determinations
regarding future compensation programs. Actual compensation programs that FOXO adopts could vary materially from our historical practices
and currently planned programs summarized in this discussion.
We
will continue to update, in accordance with the rules and regulations of the SEC, information in this section regarding the compensation
of our named executive officers.
Executive Compensation
Overview
Compensation Philosophy
FOXO
has designed its compensation and benefits program to attract, retain, incentivize and reward talented and qualified executives who share
our philosophy and desire to achieve our enterprise goals. We believe our compensation program should promote the success of FOXO and
align executive incentives with the long-term interest of its stockholders. Our current compensation programs reflect its startup
origins in that they consist primarily of base salaries and short-term incentive compensation, as well as the grant of options to
purchase stock. As we transition from a private company to a publicly traded company, we intend to evaluate our compensation values and
philosophy and compensation plans and arrangements as circumstances require.
Compensation Elements
The
compensation for our named executive officers consists of the following:
Compensation
Element |
|
Purpose |
Base
Salary |
|
To provide stable and competitive income. |
|
|
|
Equity-Based
Compensation |
|
To encourage executives to maximize long-term stockholder
value (provided in the form of stock option awards). |
|
|
|
Short-Term
Incentive Compensation |
|
To motivate and reward short-term behaviors,
actions and results that drive long-term value creation. |
To
accomplish both its short-term and long-term objectives, the compensation program emphasizes pay-for-performance, with two
variable components. Base salary is intended to provide a fixed component of compensation commensurate with the executive’s skill
set, experience, role and responsibilities, and is compared against those in similar positions at similar companies. Variable components
include short-term incentive compensation and long-term equity-based incentives, which are used to align each component
of incentive compensation with our short and long-term business objectives. Discretionary biannual incentive bonuses, paid in the
form of stock option awards, are worth, at maximum, 10% of each named executive officer’s annual base salary per review cycle,
for an annual total value of up to 20% of each named executive officer’s base salary.
Summary Compensation
Table
The
following table sets forth information regarding the total compensation awarded to and earned by our named executive officers for services
rendered in all capacities for the years ended December 31, 2021 and 2020.
Name and Principal Position | |
Year | |
Salary ($) | | |
Bonus ($)(1) | | |
Option Awards ($)(2) | | |
Profits Interests ($)(3) | | |
Total ($) | |
Jon Sabes | |
2021 | |
| 480,000 | | |
| 500 | | |
| 1,184 | | |
| — | | |
| 481,684 | |
Previous Chief Executive Officer | |
2020 | |
| 480,000 | | |
| — | | |
| — | | |
| 847,593 | | |
| 1,327,593 | |
Brian Chen, PhD | |
2021 | |
| 236,000 | | |
| 500 | | |
| 49,903 | | |
| — | | |
| 286,403 | |
Chief Science Officer | |
2020 | |
| 236,000 | | |
| — | | |
| — | | |
| — | | |
| 236,000 | |
Steven Sabes | |
2021 | |
| 200,000 | | |
| 500 | | |
| 43,031 | | |
| — | | |
| 243,531 | |
Previous Chief Operating Officer | |
2020 | |
| 200,000 | | |
| — | | |
| — | | |
| — | | |
| 200,000 | |
(1) | Amounts reflect the payment of a holiday bonus earned and
paid in the year ended December 31, 2021. |
(2) | Amounts reflect the aggregate grant date fair value of stock
option awards granted under FOXO’s 2020 Equity Incentive Plan (the “2020 Plan”) to our named executive officers
during the year ended December 31, 2021, computed in accordance with FASB ASC Topic 718, Compensation — Stock
Compensation. See Note 11 of the audited consolidated financial statements included elsewhere in this registration statement
for a discussion of the relevant assumptions used in calculating this amount. These amounts do not reflect the actual economic value
that may be realized by the named executive officer. |
(3) | Amounts reflect the fair value of profits interests granted
to Mr. Jon Sabes during the year ended December 31, 2020. Prior to our conversion from a limited liability company to a C Corporation
completed in November 2020, equity-based compensation was provided in the form of profits interests agreements. These profits
interests agreements granted member units that were intended to constitute profits interests in FOXO and provided for pro-rata gain
in the business value growth of FOXO through participation in distributions from FOXO to its members. As part of the Corporate Conversion,
the profits interests were cancelled in 2020, with all remaining compensation expense accelerated, and replaced with stock option awards,
which were granted during the year ended December 31, 2021. |
Narrative Disclosure
to the Summary Compensation Table
Equity-Based Compensation
Legacy
FOXO previously utilized its 2020 Equity Incentive Plan, or the 2020 Plan, to enable it and its affiliates to attract and retain qualified
employees (including officers), consultants and directors to contribute to its long range success, provide incentives that aligned their
interests with those of Legacy FOXO stockholders, and promote the success of its business. The Legacy FOXO board of directors adopted,
and the Legacy FOXO stockholders approved, the 2020 Plan in 2020. The 2020 Plan governs and previously facilitated the grant of incentive
awards, including incentive stock options, non-qualified stock options, stock appreciation rights, restricted awards, performance
share awards, cash awards and other equity-based awards.
During
the year presented, our named executive officers received equity-based compensation in the form of stock option awards under the
2020 Plan, as described below. Under the 2020 Plan, stock option awards generally vest monthly over a three-year period and have
a term of five years. Prior to the adoption of the 2020 Plan and the Corporate Conversion, equity-based compensation was provided
in the form of profits interests agreements, as described previously.
Following
the approval of the 2022 Plan, the 2020 Plan was terminated and no further awards will be granted under the 2020 Plan.
The
following describes certain material terms of the 2020 Plan.
Grants,
Generally. The 2020 Plan provided both for the direct award or sale of shares and for the grant of incentive
stock options (“ISOs”) and non-qualified stock options (“NSOs”). ISOs may have been granted
only to Legacy FOXO employees. All other awards may have been granted to employees, consultants and directors of Legacy FOXO.
The
maximum number of shares of Legacy FOXO common stock that may have been issued over the term of the 2020 Plan was 7,000,000 shares
on a pre-Business Combination basis, or approximately 4,065,861 on a post Business Combination basis. As of September 30, 2022, stock
options to purchase 2,965,500 shares of FOXO Class A Common Stock on a post-Business Combination basis with a weighted-average exercise
price of $7.13 per share were outstanding under the 2020 Plan. Additionally, 30,000 shares on a pre-Business Combination basis or
17,425 on a post-Business Combination basis of restricted stock were granted pursuant to the 2020 Plan to an employee who is not a named
executive officer. There were no outstanding awards under the 2020 Plan other than these options and restricted stock.
Administration. The
Legacy FOXO board, or a committee delegated by the Legacy FOXO board, administered the 2020 Plan. Our board of directors has assumed
such role following the Business Combination. During the term and subject to the terms of the 2020 Plan, the administrator had the power
to, among other things, construe and interpret the 2020 Plan and apply its provisions, determined when awards were to be granted under
the 2020 Plan and the applicable grant date, prescribed the terms and conditions of each award, including, without limitation, the exercise
price and medium of payment and vesting provisions, and specified the provisions of the award agreement relating to such grant, made
decisions with respect to outstanding awards that may have become necessary upon a change in corporate control or an event that triggers
anti-dilution adjustments, and exercised discretion to make any and all other determinations which it determined to be necessary
or advisable for the administration of the 2020 Plan.
Options. Each
of the named executive officers was granted a mix of ISOs and NSOs. See the “Outstanding Equity Awards” table
below for further information about our named executive officers’ outstanding options as of December 31, 2021.
Under
the terms of the 2020 Plan, no stock option is exercisable after the expiration of five years from the grant date.
The
exercise price per share of options granted under the 2020 Plan must be at least 100% of the fair market value per share of Legacy FOXO
common stock on the grant date, subject to certain exceptions. Subject to the provisions of the 2020 Plan, the administrator determined
the other terms of options, including any vesting and exercisability requirements, the method of payment of the option exercise price,
the option expiration date, and the period following termination of service during which options may remain exercisable.
Adjustments
upon Changes in Stock. In the event of changes in the outstanding Legacy FOXO common stock (now, our shares
of Class A Common Stock) or in the capital structure of Legacy FOXO by reason of any stock or extraordinary cash dividend, stock split,
reverse stock split, an extraordinary corporate transaction such as any recapitalization, reorganization, merger, consolidation, combination,
exchange, or other relevant change in capitalization occurring after the grant date of any award, awards granted under the 2020 Plan
and any award agreements, the exercise price of options, the maximum number of shares of Legacy FOXO common stock subject to all awards
set forth above would be equitably adjusted or substituted, as to the number, price or kind of a share of Legacy FOXO common stock or
other consideration subject to such awards to the extent necessary to preserve the economic intent of such award.
Effect
of Change in Control. Unless otherwise provided in an award agreement, (a) in the event of a participant’s
termination of continuous service without cause or for good reason (as defined in the 2020 Plan) during the 12-month period following
a change in control, all outstanding options will become fully vested and immediately exercisable.
Short-Term Incentive
Compensation
As
outlined in our compensation policy, our named executive officers are eligible to earn discretionary biannual incentive bonuses. These
discretionary incentive bonuses are worth, at maximum, 10% of each named executive officer’s annual base salary per review cycle,
for an annual total value of up to 20% of each named executive officer’s base salary. Review cycles occur biannually, following
the second and fourth quarter of each year, and discretionary incentive bonuses are paid at the conclusion of these review cycles. Discretionary
biannual incentive bonuses awarded to named executive officers are paid in the form of stock option awards. As such, these amounts, as
applicable to each year presented, are included in the “option awards” column of the summary compensation table above.
Agreements with
Named Executive Officers
Agreement with Jon
Sabes, our previous Chief Executive Officer
Our
predecessor, FOXO BioScience LLC, entered into an employment agreement with Mr. Jon Sabes, its Chief Executive Officer (“CEO”),
as of April 22, 2020, for a five-year term that automatically renews for additional five-year periods unless terminated
prior to such renewal by the Company’s board or Mr. Sabes. Pursuant to the terms of the employment agreement, the annual base
salary for Mr. Jon Sabes is $480,000. The CEO employment agreement provides that Mr. Sabes will receive an annual cash bonus
of up to 50% of his base salary, with such amount determined by the Company’s compensation committee. The CEO employment agreement
also made a 10% profits interest grant, although this grant was later terminated when the Company converted to a C corporation and the
profits interest grant replaced by stock options. Mr. Sabes is entitled to participate in (i) all human resource benefit programs
made available to management-level employees of the Company and its subsidiaries, and (ii) all employee benefit plans and programs
made available by the Company. The CEO agreement provides reimbursement for private travel including the family members of Mr. Sabes
for both business and personal use, and social club memberships.
In
the event Mr. Sabes’ employment is terminated as a result of his death or incapacity, the Company will pay to the estate of
Mr. Sabes an amount equal to his then current base salary through the balance of the agreement, including any earned but unpaid
annual compensation and the Company will continue the welfare benefit programs provided under the agreement, including paying all premiums
for coverage for Mr. Sabes’ dependent family members. In the event Mr. Sabes’ employment is terminated by the board
without a renewal term or without Cause (as defined in the CEO employment agreement), then all equity awards immediately vest as specified
in the related agreements and Mr. Sabes will receive a severance payment equal to 36 months of his base salary. In the event
Mr. Sabes’ employment is terminated by the Company with Cause (as defined in the CEO employment agreement) or Mr. Sabes
resigns, then he will not be entitled to any severance or continued benefits. The Company is currently reviewing its obligations to Mr. Sabes with respect to compensation and severance.
Under
the CEO employment agreement, Mr. Sabes agreed to customary confidentiality provisions and to refrain from soliciting employees
of the Company and its affiliates for a period of 12 months following any termination of employment and to a non-competition restriction
during the term of the agreement.
Jon Sabes was terminated as the Company’s CEO on November 14
2022. Tyler Danielson, who serves as the Company’s Chief Technology Officer, was named Interim Chief Executive Officer and principal
executive officer, effectively immediately.
Agreement with Brian
Chen
Our
predecessor, GWG Holdings, Inc. entered into an employment agreement with Mr. Brian Chen, its Chief Science Officer, as of August 20,
2017, for a five-year initial term that automatically renews for additional one-year terms thereafter. For the years ended
December 31, 2021 and 2020, the annual base salary for Mr. Brian Chen was $236,000. By letter agreement, dated October 17,
2019, the CSO employment agreement was amended and provided that Mr. Brian Chen will be eligible to participate in a discretionary
incentive compensation plan and receive annual incentive compensation in the form of cash and stock options based on individual performance
and the company’s achievement of certain milestones, with a payment expected to equate to up to 20% of annual base salary. The
CSO employment agreement provides that Mr. Brian Chen is eligible for standard benefit plans made available to management-level employees.
If the CSO’s employment ends on account of death or disability, the Company will pay his estate continued salary for one month
and continue welfare benefits including paying all premiums for coverage of the CSO’s dependent family members.
The
CSO employment agreement includes provisions governing Company confidential information, assignment of employee inventions, non-solicitation of
employees for 12 months following employment termination, non-competition for one year following any employment termination
for cause or without good reason (as defined in the CSO employment agreement), and indemnification rights.
Agreement with Stephen
Sabes
Our
predecessor, GWG Holdings, Inc. entered into an employment agreement with Mr. Steven Sabes, its Chief Operating Officer, as of August 20,
2017, for a five-year initial term that automatically renews for additional one-year terms thereafter. For the years ended
December 31, 2021 and 2020, the annual base salary for Mr. Steven Sabes was $200,000. By letter agreement, dated October 17,
2019, the COO employment agreement was amended and provided that Mr. Steven Sabes will be eligible to participate in a discretionary
incentive compensation plan and receive annual incentive compensation in the form of cash and stock options based on individual performance
and the Company’s achievement of certain milestones, with a payment expected to equate to up to 20% of annual base salary. The
COO employment agreement provides that Mr. Steven Sabes is eligible for standard benefit plans made available to management-level employees.
If the COO’s employment ends on account of death or disability, the Company will pay his estate continued salary for one month
and continue welfare benefits including paying all premiums for coverage of the COO’s dependent family members.
The
COO employment agreement includes provisions governing Company confidential information, assignment of employee inventions, non-solicitation of
employees for 12 months following employment termination, non-competition for one year following any employment termination
for cause or without good reason (as defined in the CSO employment agreement), and indemnification rights.
Stephen
Sabes was terminated as the Company’s Chief Operating Officer on November 14, 2022.
Outstanding Equity
Awards
The
following table sets forth information concerning outstanding equity awards held by each of our named executive officers as of December 31,
2021, on a post-Business Combination basis. The table reflects both vested and unvested stock option awards, bifurcated by grant date.
Name | |
Grant date | |
Vesting Commencement Date | |
Number of Securities Underlying Unexercised Options Exercisable (#) | | |
Number of Securities Underlying Unexercised Options Unexercisable (#) | | |
Option Exercise Price ($) | | |
Option Expiration Date |
Jon Sabes | |
4/2/2021 | |
(1) | |
| 546,289 | | |
| 313,280 | | |
| 6.51 | | |
4/2/2026 |
Brian Chen, PhD | |
4/13/2021 | |
(2) | |
| 661,239 | | |
| 11,025 | | |
| 6.51 | | |
4/13/2026 |
| |
8/9/2021 | |
(3) | |
| 500 | | |
| 3,980 | | |
| 6.51 | | |
8/9/2026 |
Steven Sabes | |
4/2/2021 | |
(4) | |
| 262,832 | | |
| 150,300 | | |
| 6.51 | | |
4/2/2026 |
| |
8/9/2021 | |
(3) | |
| 432 | | |
| 3,452 | | |
| 6.51 | | |
8/9/2026 |
(1) | On April 2, 2021, Mr. Jon Sabes was granted
a total of 859,569 stock option awards, a portion of which reflect compensation awards issued as replacement for prior profits interests
cancelled in 2020 and for services rendered prior to the adoption of the 2020 Plan. Of the 313,280 stock option awards granted to Mr. Jon Sabes
that are unvested as of December 31, 2021, (i) 11,596 will vest in equal monthly installments from January 1, 2022 to December 31,
2022; (ii) 291,453 will vest in equal monthly installments from January 1, 2022 to January 31, 2023; (iii) 4,345 will vest in equal monthly
installments from January 1, 2022 to June 30, 2023; and (iv) 5,796 will vest in equal monthly installments from January 1, 2022 to January
31, 2024. |
(2) | On April 2, 2021, Mr. Brian Chen was granted a
total of 676,744 stock option awards, a portion of which reflect compensation awards for services rendered prior to the adoption of the
2020 Plan. Of the 11,025 stock option awards granted to Mr. Chen that are unvested as of December 31, 2021, (i) 5,700 will vest in equal
monthly installments from January 1, 2022 to December 31, 2022; (ii) 2,513 will vest in equal monthly installments from January 1, 2022
to June 30, 2023; and (iii) 2,812 will vest in equal monthly installments from January 1, 2022 to January 31, 2024. |
(3) | The option award vests monthly
over a three-year period from the grant date. |
(4) | On April 2, 2021, Mr. Steven Sabes was granted
a total of 413,132 stock option awards, a portion of which reflect compensation awards issued for services rendered prior to the adoption
of the 2020 Plan. Of the 150,300 stock option awards granted to Mr. Steven Sabes that are unvested as of December 31, 2021: (i)
4,854 will vest in equal monthly installments from January 1, 2022 to December 31, 2022; (ii) 141,401 will vest in equal monthly installments
from January 1, 2022 to January 31, 2023; (iii) 1,818 will vest in equal monthly installments from January 1, 2022 to June 30, 2023;
and (iv) 2,227 will vest in equal monthly installments from January 1, 2022 to December 31, 2023. |
Executive Compensation
Arrangements – Post-Closing Arrangements
Post-Closing Employment
Agreements
We
are in the processing of negotiating, approving and implementing new employment arrangements with each of our executive officers, which
will govern the terms of their continuing employment with us. Although the terms of these agreements are still being finalized, we expect
that the agreements will have a fixed term of years, with annual renewals thereafter, subject to termination in accordance with each
agreement’s terms and conditions. We expect that each executive will be entitled to an annual salary, to be reviewed each year,
an annual target bonus opportunity (calculated as a percentage of salary) paid in cash, and an equity incentive grant. We anticipate
the agreements will contain severance provisions whereby, if the executive is terminated other than for cause or resigns for good reason,
then the executive will be paid a lump sum payment calculated based on his or her salary and bonus. If the executive is terminated for
cause, we anticipate the agreements will provide that the executive would receive no amounts other than amounts accrued at the date of
termination and any vested benefits under Company benefit plans. We expect that all unvested equity awards would become fully vested
in connection with a change of control.
Simultaneously
with the execution and delivery of the Merger Agreement, certain Legacy FOXO executive officers entered into Non-Competition Agreements
in favor of Legacy FOXO and Delwinds and their respective present and future successors and direct and indirect subsidiaries. Under the
Non-Competition Agreements, the Legacy FOXO executive officers signatory thereto agreed not to compete with Delwinds, Legacy FOXO
and their respective affiliates during the two-year period following the Closing and, during such two-year restricted period,
to not solicit employees or customers of such entities. The Non-Competition Agreements also contain customary confidentiality and
non-disparagement provisions.
2022 Equity Incentive
Plan
Following
the consummation of the Business Combination, the Company adopted the 2022 Plan in order to facilitate the grant of equity awards to
attract, retain and incentivize employees (including officers), independent contractors and directors of the Company and its affiliates,
which is essential to the Company’s long term success.
Summary of the 2022 Equity Incentive Plan
Eligibility
Employees
(including officers), non-employee directors and consultants who render services to the Company or an affiliate thereof (whether now
existing or subsequently established) are eligible to receive awards under the 2022 Plan. Incentive stock options may only be granted
to employees of the Company or a parent or subsidiary thereof. As of the date of this registration statement, we have approximately 50
employees, including four executive officers, four non-employee directors, and 32 consultants would be eligible to participate in the
2022 Plan.
Administration
The
compensation committee of our board of directors, or such other committee as may be designated by the Company board of directors, or
in the absence of any such committee, the full board of directors (the “Compensation Committee” or “Administrator”),
administers the Incentive Plan. Subject to the terms of the Incentive Plan, the Compensation Committee has complete authority and discretion
to determine the terms of awards under the Incentive Plan.
Types of Awards
The
2022 Plan provides for the grant of stock options, which may be incentive stock options (“ISOs”) or non-qualified stock
options (“NQSOs”), stock appreciation rights (“SARs”), restricted shares, restricted stock units
(“RSUs”) and other equity-based awards, or collectively, awards.
Share Reserve
3,286,235
shares of Class A Common Stock may be issued under the 2022 Plan. All of the shares available under the 2022 Plan may be issued upon
the exercise of ISOs.
Awards
granted under the 2022 Plan upon the assumption of, or in substitution for, awards authorized or outstanding under a qualifying equity
plan maintained by an entity with which we enter into a merger or similar corporate transaction do not reduce the shares available for
grant under the 2022 Plan but will count against the maximum number of shares that may be issued upon the exercise of ISOs.
If
options, SARs, restricted stock, RSUs or any other awards are forfeited, cancelled or expire before being exercised or settled in full,
the shares subject to such awards will again be available for issuance under the 2022 Plan. Notwithstanding anything to the contrary
contained herein: shares subject to an award under the 2022 Plan shall not again be made available for issuance or delivery under the
2022 Plan if such shares are (a) shares tendered in payment of an option, (b) shares delivered or withheld by the company to satisfy
any tax withholding obligation, or (c) shares covered by a stock-settled SAR or other Awards that were not issued upon the settlement
of the award. Shares issued under the 2022 Plan may be authorized but unissued shares or treasury shares. As of the date hereof, no awards
have been granted under the 2022 Plan.
Annual Limitation on Awards to Non-Employee
Directors
The
grant date fair value of 2022 Plan awards granted to each non-employee director during any calendar year may not exceed $500,000
(on a per-director basis).
Stock Options
The
2022 Plan authorizes the grant of ISOs and NQSOs (each an “Option”). Options granted under the Incentive Plan entitle
the grantee, upon exercise, to purchase a specified number of shares of Class A Common Stock from us at a specified exercise price per
share. The administrator of the Incentive Plan determines the period during which an Option may be exercised, as well as any Option vesting
schedule, except that no Option may be exercised more than 10 years after the date of grant and will generally expire sooner if
the option holder’s service terminates. The exercise price for shares of Class A Common Stock covered by an Option cannot be less
than the fair market value of the common stock on the date of grant unless pursuant to an assumption or substitution for another option
in a manner satisfying the provisions of Section 409A of the Internal Revenue Code.
An
Option’s exercise price may be paid in cash or by certified check at the time the Option is exercised, or, at the discretion of
the administrator, (1) a stock-for-stock exchange whereby the exercise price is paid by exchange of other common stock with
a fair market value equal to the Option exercise price; (2) a “cashless” exchange established with a broker; (3) by
reducing the number of shares of common stock otherwise deliverable upon exercise with the fair market value equal to the aggregate Option
exercise price; (4) any combination of the previous methods; or (5) in any other form of legal consideration that may be acceptable
by the administrator.
Tax Limitations on Incentive Stock
Options
The
aggregate fair market value, determined on the date of grant, of shares for which ISOs granted under the 2022 Plan first become exercisable
by a participant during any calendar year shall not exceed $100,000, and any amount in excess of $100,000 shall be treated as NQSOs.
If an ISO is granted to any employee who owns more than 10% of the total combined voting securities of the Company, the exercise price
of such ISO shall be at least 110% of the fair market value of the Class A Common Stock on the date of grant, and such ISO shall not
be exercisable more than five years after the date of grant.
Stock Appreciation Rights
Stock
appreciation rights may be granted under the 2022 Plan. Stock appreciation rights allow the recipient to receive the appreciation in
the fair market value of the Company Class A Common Stock between the exercise date and the date of grant. Stock appreciation rights
may not have a term exceeding ten years. The grant price for a stock appreciation right may not be less than 100% of the fair market
value per share on the date of grant. Subject to the provisions of the, the administrator determines the other terms of stock appreciation
rights, including when such rights become exercisable.
Restricted Stock Awards
Restricted
stock may be granted under the 2022 Plan. Restricted stock awards are grants of shares of Company Class A Common Stock that vest in
accordance with terms and conditions established by the Compensation Committee. The Administrator determines the number of shares of
restricted stock granted to any employee, director or consultant and, subject to the provisions of the 2022 Plan, determines the
terms and conditions of such awards. The Compensation Committee may impose whatever conditions to vesting it determines to be
appropriate. The Compensation Committee, in its sole discretion, may accelerate the time at which any restrictions will lapse or be
removed.
Recipients
of restricted stock awards generally have voting rights with respect to such shares upon grant unless the administrator provides otherwise.
Unless the administrator determines otherwise, during the restricted period, all dividends or other distributions paid upon any restricted
stock awards will be retained by the Company for the account of the recipient. Such dividends or other distributions will revert to the
Company if for any reason the restricted stock award upon which such dividends or other distributions were paid reverts to the company.
Upon the expiration of the restricted period, all such dividends or other distributions made on such restricted share and retained by
the Company will be paid to the recipient, with or without interest as determined by the administrator.
Restricted Stock Units
Restricted
stock units may be granted under the 2022 Plan. Restricted stock units are bookkeeping entries representing an amount equal to the fair
market value of one share of company common stock. Subject to the provisions of the 2022 Plan, the Administrator determines the terms
and conditions of restricted stock units, including the vesting criteria and the form and timing of payment. The Administrator may also
grant restricted stock units with a deferral feature, whereby settlement is deferred beyond the vesting date or lapse of the restricted
period until the occurrence of a future payment date or event set forth in an award agreement (“Deferred Stock Units”).
A holder of restricted stock units will have only the rights of a general unsecured creditor of the Company, until the delivery of shares,
cash or other securities or property. On the delivery date, the holder of each restricted stock unit not previously forfeited or terminated
will receive one share, cash or other securities or property equal in value to one share or a combination thereof, as specified by the
Administrator.
Other Equity-Based Awards
The
2022 Plan also authorizes the grant of other types of equity-based awards based in whole or in part by reference to the Company’s
Class A Common Stock. The Administrator will determine the terms and conditions of any such awards.
Change in Control
Unless
otherwise provided in an award agreement, under the 2022 Plan, if a participant is terminated without cause or for good reason during
the 12-month period following a change in control (as defined in the 2022 Plan), all of such participant’s outstanding awards
shall vest and be immediately exercisable as of the date of termination. With respect to awards subject to performance goals, in the
event of a change in control, all incomplete performance periods in respect of such awards in effect on the date the change in control
occurs shall end on the date of such change and the Administrator shall (i) determine the extent to which performance goals with
respect to each such performance period have been met based upon such audited or unaudited financial information then available as it
deems relevant and (ii) cause to be paid to the applicable participant partial or full awards with respect to performance goals
for each such performance period based upon the Administrator’s determination of the degree of attainment of performance goals
or, if not determinable, assuming that the applicable “target” levels of performance have been attained, or on such other
basis determined by the administrator. In addition, in the event of a change in control, the Administrator may in its discretion cash
out any or all outstanding awards immediately before the change in control.
Changes to Capital Structure
In
the event of certain changes in capitalization, including a stock split, reverse stock split or stock dividend, proportionate adjustments
will be made in the number and kind of shares available for issuance under the 2022 Plan, the limit on the number of shares that may
be issued under the 2022 Plan as ISOs, the number and kind of shares subject to each outstanding award and/or the exercise price of each
outstanding award.
Duration, Amendment and Termination
The
Administrator of the 2022 Plan may suspend or terminate the 2022 Plan without stockholder approval or ratification at any time
or from time to time. Unless sooner terminated, the 2022 Plan will terminate on the tenth anniversary of its effective date. The
Administrator may also amend the 2022 Plan at any time, except that no amendment shall be effective unless approved by our stockholders,
to the extent stockholder approval is necessary to satisfy any applicable laws. No change may be made that increases the total number
of shares of Class A Common Stock reserved for issuance pursuant to awards or reduces the minimum exercise price for options or exchange
of options for other awards, unless such change is authorized by our stockholders. No modification may be made to an outstanding award
under the 2022 Plan if such modification effects a “repricing” of the award unless such a repricing is approved by our stockholders.
A termination or amendment of the 2022 Plan will not, without the consent of the participant, materially impair the rights under
a previously granted award.
Restrictions on Transfer
ISOs
may not be transferred or exercised by another person except by will or by the laws of descent and distribution. NQSOs may, in the sole
discretion of the administrator, be transferable to certain permitted transferees as provided in the individual award agreements.
International Participation
The
Administrator has the authority to implement sub-plans (or otherwise modify applicable grant terms) for purposes of satisfying applicable
foreign laws, conforming to applicable market practices or for qualifying for favorable tax treatment under applicable foreign laws,
and the terms and conditions applicable to awards granted under any such sub-plan or modified award may differ from the terms of
the 2022 Plan. Any shares issued in satisfaction of awards granted under a sub-plan will come from the 2022 Plan share reserve.
Incentive Stock Options
A
participant will not recognize income on the grant, vesting, or exercise of an ISO. However, the difference between the exercise price
and the fair market value of the Class A Common Stock on the date of exercise is an adjustment item for purposes of the alternative minimum
tax. If a participant does not exercise an ISO within certain specified periods after termination of employment, the participant will
recognize ordinary income on the exercise of an ISO in the same manner as on the exercise of a NQSO, as described below.
Non-Qualified Stock Options and
SARs
A
participant generally is not required to recognize income on the grant or vesting of a NQSO or SAR. Instead, ordinary income generally
is required to be recognized on the date the NQSO or SAR is exercised. In general, the amount of ordinary income required to be recognized
is (a) in the case of a NQSO, an amount equal to the excess, if any, of the fair market value of the shares on the exercise date
over the exercise price and (b) in the case of a SAR, the amount of cash and/or the fair market value of any shares received upon
exercise. If the participant is an employee or former employee, the participant will be required to satisfy the tax withholding requirements
applicable to such income.
A
participant who receives an award of restricted stock generally does not recognize taxable income at the time of the award. Instead,
the participant recognizes ordinary income when the shares vest, subject to withholding if the participant is an employee or former employee.
The amount of taxable income is equal to the fair market value of the shares on the vesting date(s) less the amount, if any, paid for
the shares. Alternatively, a participant may make a one-time election to recognize income at the time the participant receives restricted
stock in an amount equal to the fair market value of the restricted stock (less any amount paid for the shares) on the date of the award
by making an election under Section 83(b) of the Code.
Restricted Stock Unit Awards
In
general, no taxable income results upon the grant of an RSU. The recipient will generally recognize ordinary income, subject to withholding
if the recipient is an employee or former employee, equal to the fair market value of the shares that are delivered to the recipient
upon settlement of the RSU.
Gain or Loss on Sale or Exchange of
Shares
In
general, gain or loss from the sale or exchange of shares of common stock granted or awarded under the 2022 Plan will be treated
as capital gain or loss, provided that the shares are held as capital assets at the time of the sale or exchange. However, if certain
holding period requirements are not satisfied at the time of a sale or exchange of shares acquired upon exercise of an ISO (a “disqualifying
disposition”), a participant generally will be required to recognize ordinary income upon such disposition.
Section 409A
The
foregoing description assumes that Section 409A of the Code does not apply to an award. In general, options and stock appreciation rights
are exempt from Section 409A if the exercise price per share is at least equal to the fair market value per share of the underlying stock
at the time the option or stock appreciation right was granted. RSUs are subject to Section 409A unless they are settled within two and
one half months after the end of the later of (a) the end of the Company’s fiscal year in which vesting occurs or (b) the end of
the calendar year in which vesting occurs. Restricted stock awards are not generally subject to Section 409A. If an award is subject
to Section 409A and the provisions for the exercise or settlement of that award do not comply with Section 409A, then the participant
would be required to recognize ordinary income whenever a portion of the award vested (regardless of whether it had been exercised or
settled). This amount would also be subject to a 20% U.S. federal tax and premium interest in addition to the U.S. federal income tax
at the participant’s usual marginal rate for ordinary income.
Deductibility by Company
The
Company will generally be entitled to an income tax deduction at the time and to the extent a participant recognizes ordinary income
as a result of an award granted under the 2022 Plan. However, Section 162(m) of the Code may limit the deductibility of certain awards
granted under the 2022 Plan. Although the administrator considers the deductibility of compensation as one factor in determining executive
compensation, the Administrator retains the discretion to award and pay compensation that is not deductible as it believes that it is
in the stockholders’ best interests to maintain flexibility in the approach to executive compensation and to structure a program
that the Administrator considers to be the most effective in attracting, motivating and retaining key employees.
Management Contingent
Share Plan
In
connection with the Business Combination, we adopted an earnout incentive plan (the “Management Contingent Share Plan”)
to secure and retain the services of certain key employees and service providers and incentivize such key employees and service providers
to exert maximum efforts for the success of FOXO and its affiliates. The Management Contingent Share Plan makes available a total of
9,200,000 shares eligible to be issued pursuant to restricted share awards, all of which are eligible to be issued. These restricted
share awards will vest and be subject to forfeiture according to time and performance-based criteria established as part of the
Business Combination. Certain of these restricted share awards will be granted to our named executive officers and will represent compensation
to such individuals in 2022.
Summary of the Management Contingent Share Plan
Eligibility
Employees (including officers), non-employee directors
and consultants who render services to the Company or an affiliate thereof (whether now existing or subsequently established) are eligible
to receive awards under the Management Contingent Share Plan.
Administration
The Management Contingent Share Plan is administered
by the Compensation Committee, or such other committee of the board of directors, composed of independent directors, as is designated
by the board of directors to administer the Management Contingent Share Plan (the “Committee”).
Subject to the terms of the Management Contingent
Share Plan, the Committee will have complete authority to construe and interpret the plan and awards granted under it. The Committee
shall be solely responsible for monitoring and determining whether or not any performance-based condition (described below) is achieved
and any such determination shall be final and conclusive. The Committee may utilize whatever rules and processes it believes are appropriate
in this determinative process. All determinations, interpretations, and constructions made by the Committee in good faith and consistent
with the terms of the plan shall not be subject to review by any person and shall be final, binding, and conclusive on all persons.
Share Reserve
The number of shares of Class A Common Stock that
may be issued under the Management Contingent Share Plan is 9,200,000 shares, subject to equitable adjustment for share splits,
share dividends, combinations and recapitalizations, including to account for any equity securities into which such shares are exchanged
or converted. All 9,200,000 shares of Class A Common Stock were issued to members of Company management designated by management.
Types of Awards
The Management Contingent Share Plan provides
for the grant of restricted share awards of Class A Common Stock. All of the shares of Class A Common Stock issued to employees at the
Closing were issued pursuant to a “Restricted Share Award,” the terms of which apply to all shares issued to such recipient.
For the purposes of the Management Contingent Share Plan, shares of restricted Class A Common Stock issued in accordance with such plan
will be considered “vested” when they are no longer subject to forfeiture in accordance with the terms of such plan. Each
restricted share award issued under the Management Contingent Share Plan is subject to both a time-based vesting component and a
performance-based vesting component.
Time-Based Vesting
Each restricted share award shall be subject to
three service-based vesting conditions:
| (a) | Sixty percent (60%) of a participant’s restricted share
award will become vested on the third anniversary of the Closing if the participant is still employed by the Company on such date (and
has been continuously employed by the Company from the date of grant through such vesting date). |
| (b) | An additional twenty percent (20%) of a participant’s
restricted share award will become vested on the fourth anniversary of the Closing if the participant is still employed by the Company
on such date (and has been continuously employed by the Company from the date of grant through such vesting date). |
| (c) | The final twenty percent (20%) of a participant’s restricted
share award will become vested on the fifth anniversary of the Closing if the participant is still employed by the Company on such date
(and has been continuously employed by the Company from the date of grant through such vesting date). |
Performance-Based Vesting
In addition, to time-based vesting, one-third of
each restricted share award may only become vested upon satisfaction of each of the following three performance-based conditions:
| (a) | The operational launch of digital online insurance products
by FOXO Life Insurance Company (or its functional equivalent under a managing general agency relationship with a life insurance company),
with at least 100 policies sold, within one year following the Closing; |
| (b) | The signing of a commercial research collaboration agreement
with an insurance company or reinsurance company for saliva-based epigenetic biomarkers in life insurance underwriting within two years
following the Closing; and |
| (c) | The implementation of saliva-based epigenetic biomarkers
in life insurance underwriting by the Company, with at least 250 policies sold using such underwriting, within two years following
the Closing. |
Service Based-Conditions
The Management Contingent Share Plan provides
that in the event of the death, disability, or termination without cause of the CEO at the time of the Closing, service-based conditions
will not apply.
Forfeiture of Restricted Share Awards
If a performance-based condition is not achieved
within the specified timeframe then the one-third portion of each restricted share award that is associated to that performance-based condition
will be permanently forfeited. The Committee shall be solely responsible for monitoring and determining whether or not any performance-based condition
is achieved and any such determination shall be final and conclusive.
Any restricted stock awards that fail to vest
due to a time-based vesting condition not being satisfied will be forfeited by the participant and the shares associated with that
award will be permanently forfeited and cancelled.
Change in Control
In the event of a change in control (as defined
in the plan), all time-based vesting conditions and any performance-based vesting conditions whose time frame for achievement
has not expired will be waived. Any restricted share awards that were forfeited due to failure to meet a performance-based vesting
condition prior to the change in control will remain permanently forfeited.
Duration, Amendment and Termination
Unless sooner terminated, the Management Contingent
Share Plan will terminate on the first to occur of (a) the date that 100% of the restricted share awards have become vested or (b) the
first business day following the fifth (5th) anniversary of the Closing. The board of directors may suspend or terminate
the plan with the written consent of all remaining participants in the Management Contingent Share Plan (at the time of the proposed
suspension or termination of the Management Contingent Share Plan). The board of directors at any time, and from time to time, may amend,
supplement, modify or restate the plan or any award provided that any such amendment applicable to a previously outstanding award shall
not have an adverse effect on a participant or diminish the value of any previously outstanding award under the plan without participant’s
prior written consent.
Restrictions on Transfer
Except for transfers without consideration to
persons or entities related to a participant (family members, family trusts, etc.) restricted share awards may not be transferred to
another person except in the sole discretion of the Committee.
Director Compensation
Non-Employee Director
Compensation Table
No directors received compensation for their service
on Delwinds’ board of directors in 2021.
The
following table presents the total compensation earned and paid to non-employee member directors of the Legacy FOXO board during
the year ended December 31, 2021. Mr. Jon Sabes, our former Chief Executive Officer, did not receive any compensation for his
service as a member of the Legacy FOXO board during any period presented. Mr. Sabes’ compensation for service as an employee
is presented above under the heading “Summary Compensation Table” above. In addition to the compensation outlined
below, we reimbursed non-employee members of the Legacy FOXO board for reasonable travel expenses, and out-of-pocket costs
incurred in attending meetings of the Legacy FOXO board or events attended on behalf of Legacy FOXO.
Name | |
Year | |
Fees Earned and Paid in Cash ($)(4) | | |
Option Awards ($)(5) | | |
Total | |
Lyle Berman(1) | |
2021 | |
| 60,000 | | |
| 56 | | |
| 60,056 | |
Laurence Zipkin(1) | |
2021 | |
| 60,000 | | |
| 56 | | |
| 60,056 | |
Murdoc Khaleghi(2) | |
2021 | |
| 30,000 | | |
| 56 | | |
| 30,056 | |
Bret Barnes(3) | |
2021 | |
| 15,000 | | |
| — | | |
| 15,000 | |
(1) | Directors Lyle Berman and Laurence Zipkin were appointed
to the Legacy FOXO board in November 2019 and thus each received four quarterly cash payments in the year ended December 31,
2021. |
(2) | Director Murdoc Khaleghi was appointed to the Legacy FOXO
board in July of 2021 and thus received two quarterly cash payments in the year ended December 31, 2021. Dr. Khaleghi also received
$18,000 during the year ended December 31, 2021 as fees for his services under his Contractor Agreement with Legacy FOXO (see “Certain
Relationships and Related Party Transactions — Legacy FOXO — Contractor Agreement”). |
(3) | Director Bret Barnes was appointed
to the Legacy FOXO board in November of 2021 and thus received one quarterly cash payment in the year ended December 31, 2021. Given
the timing of his appointment to the Legacy FOXO board, and ongoing valuation work, Mr. Barnes was not granted any equity-based compensation
awards during the year ended December 31, 2021. |
(4) | Amounts represent cash compensation earned and paid during
the year ended December 31, 2021 for services rendered by each member of the Legacy FOXO board. Cash compensation amounts are paid
in the final month of each calendar quarter for services rendered during that respective quarter. |
(5) | Amounts reflect the aggregate grant date fair value of stock
option awards granted under the 2020 Plan to non-employee members of Legacy FOXO board during the year ended December 31, 2021,
computed in accordance with FASB ASC Topic 718, Compensation — Stock Compensation. See Note 11
of the audited consolidated financial statements included elsewhere in this registration statement for a discussion of the relevant assumptions
used in calculating this amount. During the year ended December 31, 2021, Messrs. Lyle Berman, Laurence Zipkin and Murdoc Khaleghi
were each granted 69,500 stock option awards as compensation for services rendered. |
Post-Combination
Director Compensation
Our
board of directors plans to implement an annual compensation program for its non-employee directors. The material terms of this program
are not yet known and will depend on the judgment of our board of directors based on advice and counsel of its advisors.
CERTAIN RELATIONSHIPS
AND RELATED PERSON TRANSACTIONS
Delwinds
On
February 23, 2022, Delwinds issued a promissory note in the principal amount of up to $2,000,000 to the Sponsor (the “Sponsor
February Promissory Note”). The Sponsor February Promissory Note was issued in connection with advances the Sponsor has made,
and may make in the future, to Delwinds for working capital expenses. As of
the date of this registration statement, $500,000 was still outstanding under the Sponsor February Promissory Note.
On
February 24, 2022, in connection with the Transaction, concurrent with the execution of the Merger Agreement, Andrew J. Poole, Delwinds’
Chairman and Chief Executive Officer, and The Gray Insurance Company, which is an affiliate of certain of Delwinds’ officers and
directors (the “Backstop Investors”) entered into Backstop Subscription Agreements (the “Backstop Subscription
Agreements”) pursuant to which the Backstop Investors agreed, subject to the terms and conditions of the Backstop Subscription
Agreements, to purchase certain newly-issued shares of Class A Common Stock, contingent upon the occurrence of certain events, including
the amount of Class A Common Stock redeemed upon consummation of the Business Combination and other contingencies. Concurrent and in
connection with Delwinds entering into a Forward Purchase Agreement with Meteora Capital Partners or its affiliates, Delwinds and the
Backstop Investors entered into revised Backstop Subscription Agreements (the “Revised Backstop Subscription Agreements”),
the terms of which were also approved and agreed by Legacy FOXO. As a result of the terms of the Revised Backstop Subscription Agreements,
the Backstop Investors did not subscribe for Delwinds shares concurrent with the consummation of the Business Combination pursuant to
such agreements, in connection with Delwinds entering into the Forward Purchase Agreement with Meteora.
Delwinds
has entered into a registration and stockholder rights agreement with respect to the private placement units, the units issuable upon
conversion of working capital loans (if any) and the shares of Delwinds Class A Common Stock issuable upon exercise of the foregoing
and upon conversion of the Founder shares.
On
September 14, 2022, the Sponsor forfeited 600,000 shares of Delwinds Class B Common Stock and assigned all of its remaining securities
of the Company to certain assignees pursuant to securities assignment and joinder agreements (the “Distribution”),
pursuant to which such assignees became parties to the Existing Letter Agreement, as amended by the Insider Letter Amendment, the Registration
Rights Agreement, dated as of December 10, 2020, and Warrant Agreement, dated as of December 10, 2020, as applicable.
Administrative
Support Agreement
Delwinds
agreed, commencing on the effective date of the IPO through the earlier of the Delwinds’ consummation of a business combination
and its liquidation, to pay an affiliate of the Sponsor a total of $10,000 per month for office space, utilities and secretarial and
administrative support. At December 31, 2021 and 2020, a total of $5,000 was recorded as due to Sponsor on the balance sheet related
to this agreement. For the years ending December 31, 2021 and 2020, under this agreement we paid a total of $120,000 and $0, respectively.
Our
Sponsor has agreed that it will be liable to us if and to the extent any claims by a third party (other than our independent registered
accounting firm) for services rendered or products sold to us, or a prospective target business with which we have entered into a written
letter of intent, confidentiality or similar agreement or business combination agreement, reduce the amount of funds in the trust account
to below the lesser of (i) $10.00 per public share and (ii) the actual amount per public share held in the trust account as of the date
of the liquidation of the trust account, if less than $10.00 per share due to reductions in the value of the trust assets, less taxes
payable, provided that such liability will not apply to any claims by a third party or prospective target business who executed a waiver
of any and all rights to the monies held in the trust account (whether or not such waiver is enforceable) nor will it apply to any claims
under our indemnity of the underwriters of this offering against certain liabilities, including liabilities under the Securities Act.
However, we have not asked our sponsor to reserve for such indemnification obligations, nor have we independently verified whether our
sponsor has sufficient funds to satisfy its indemnity obligations and believe that our sponsor’s only assets are securities of
our company. Therefore, we cannot assure you that our Sponsor would be able to satisfy those obligations. None of our officers or directors
will indemnify us for claims by third parties including, without limitation, claims by vendors and prospective target businesses.
Legacy FOXO
Other
than compensation arrangements, the following is a summary of the transactions and series of similar transactions since January 1,
2020, or any currently proposed transactions, to which Legacy FOXO was a participant or will be a participant, in which:
| ● | the amounts involved exceeded or will exceed $120,000; and |
| ● | any of our directors, executive officers or holders of more
than 5% of our voting securities, or any member of the immediate family of the foregoing persons, had or will have a direct or indirect
material interest. |
Compensation
arrangements for our directors and named executive officers are described elsewhere in this registration statement.
Sales and Purchases
of Securities
Convertible Debenture
Sales
During
the three months ended March 31, 2021, Legacy FOXO entered into separate Securities Purchase Agreements and other 2021 Bridge Agreements,
with the 2021 Bridge Investors, pursuant to which Legacy FOXO issued $11,812,500 in aggregate principal amount of the 2021 Bridge Debentures.
Legacy FOXO received net proceeds of $9,612,007 from the sale of the 2021 Bridge Debentures after the original issue discount of 12.5%
and deducting fees and expenses of $887,993. The 2021 Bridge Debentures were issued in three tranches, on January 25, 2021, February 23,
2021, and March 4, 2021. The 2021 Bridge Debentures mature twelve months from the initial issuance dates, bear interest at a rate
of 12% per annum, and require interest only payments on a quarterly basis. We retained the right to extend the maturity date for each
issuance for an additional three-month period and incur an extension amount rate of 110% of the outstanding balance of the 2021
Bridge Debenture. The 2021 Bridge Debentures allow for both: (i) voluntary conversion of aggregate principal and accrued and unpaid interest
to shares of Class A Common Stock at the option of the holder at a price per share equal to OIP and (ii) mandatory conversion of aggregate
principal and accrued and unpaid interest upon our consummation of offering of common stock, including a special purpose acquisition
company transaction, for an aggregate price of at least $5,000,000 at a price per share equal to the lower of (a) 70% of the offering
price per share or (b) OIP. On January 25, 2021, Legacy FOXO also issued convertible debentures to its serving Chief Executive Officer
and Chief Operating Officer, and to a Consultant (as defined below) that provided consulting services to Legacy FOXO, on the same terms
as the 2021 Bridge Debentures issued to the 2021 Bridge Investors.
Effective
February 22, 2022, pursuant to the 2021 Bridge Amendment, Legacy FOXO and the requisite 2021 Bridge Investors amended the terms
of certain 2021 Bridge Agreements to, among other things: (i) expand the definition of “Qualified Offering” to include certain
transactions with a special purpose acquisition company, (ii) permit Legacy FOXO to undertake the issuance of the 2022 Bridge Debentures,
(iii) allow Legacy FOXO to further extend the maturity dates of the 2021 Bridge Debentures by 5 months under certain circumstances
and (iv) implement additional premiums payable on the outstanding principal amount of the 2021 Bridge Debentures under certain circumstances.
Contractor Agreement
In
October 2021, Legacy FOXO entered into a Contractor Agreement with Dr. Murdoc Khaleghi, one of its directors, under which Dr. Khaleghi
serves as our Chief Medical Officer. The Agreement is for an initial 12 month term and renews on a month-to-month basis thereafter
subject to termination by either party on 10 days’ notice. We pay Dr. Khaleghi $9,000 per month and reimbursement of out-of-pocket expenses.
Indemnification
Agreements
Section 145
of the DGCL authorizes a court to award, or a corporation’s board of directors to grant, indemnity to directors and officers in
terms sufficiently broad to permit such indemnification under certain circumstances for liabilities, including reimbursement for expenses
incurred, arising under the Securities Act.
Our
Charter provides for indemnification of its directors, officers, employees and other agents to the maximum extent permitted by the DGCL,
and our bylaws provide for indemnification of its directors, officers, employees and other agents to the maximum extent permitted by
the DGCL.
In
addition, we have entered and will enter into indemnification agreements with directors, officers, and some employees containing provisions
which are in some respects broader than the specific indemnification provisions contained in the DGCL. The indemnification agreements
will require our Company, among other things, to indemnify its directors against certain liabilities that may arise by reason of their
status or service as directors and to advance their expenses incurred as a result of any proceeding against them as to which they could
be indemnified.
Consulting Agreement
In
April 2022, Legacy FOXO executed a consulting agreement with Bespoke Growth Partners, Inc., a company controlled by Mark Peikin
(the “Consultant”), which was subsequently amended on June 1, 2022. The Consultant was considered to be a related
party of the Company as a holder of more than 5% of Legacy FOXO Class A Common Stock prior to the Business Combination. The agreement
has a term of twelve months, over which the Consultant is to provide services that include, but are not limited to, advisory services
relating to the implementation and completion of an event that will result in Legacy FOXO being publicly listed and subject to Exchange Act.
Following the execution of the agreement, as compensation for such services to be rendered as well as related expenses over the term
of the contract, the Consultant was paid a cash fee of $1,425. The consulting agreement also calls for the payment of an equity fee as
compensation for such services. Legacy FOXO issued 1,500,000 shares of Class A Common Stock to the Consultant. These shares are
intended to convert into no less than 800,000 shares of Class A Common Stock of the Company after the consummation of the Business
Combination. To the extent that adjustments to the Conversion Ratio reduce the Consultant’s converted shares to an amount less
than 800,000, the Consultant is to be issued make-up shares to ensure they are the holder of 800,000 shares of Class A Common
Stock of the Company following the close of the Merger.
Policies for Approval
of Related Person Transactions
Our
board of directors reviews and approves transactions with related persons (as defined below). Prior to this transaction, prior to our
board of directors’ consideration of a transaction with a related person, the material facts as to the related person’s relationship
or interest in the transaction were disclosed to the board of directors, and the transaction was not considered approved by the board
of directors unless a majority of the directors who are not interested in the transaction approve the transaction. Our current policy
with respect to approval of related person transactions is not in writing.
The
Company adopted a written related person transaction policy that sets forth the following policies and procedures for the review and
approval or ratification of related person transactions.
A
“Related Person Transaction” is a transaction, arrangement or relationship in which the Company or any of its subsidiaries
was, is or will be a participant, the amount of which involved exceeds $120,000, and in which any related person had, has or will have
a direct or indirect material interest. A “related person” means:
| ● | any person who is, or at any time during the applicable period
was, one of the Company’s officers or one of the Company’s directors; |
| ● | any person who is known by the Company to be the beneficial
owner of more than 5% of the Company’s voting stock; |
| ● | any immediate family member of any of the foregoing persons,
which means any child, stepchild, parent, stepparent, spouse, sibling, mother-in-law, father-in-law, daughter-in-law, brother-in-law or
sister-in-law of a director, officer or a beneficial owner of more than 5% of its voting stock, and any person (other than a tenant
or employee) sharing the household of such director, officer or beneficial owner of more than 5% of its voting stock; and |
| ● | any firm, corporation or other entity in which any of the
foregoing persons is a partner or principal or in a similar position or in which such person has a 10% or greater beneficial ownership
interest. |
The
Company has policies and procedures designed to minimize potential conflicts of interest arising from any dealings it may have with its
affiliates and to provide appropriate procedures for the disclosure of any real or potential conflicts of interest that may exist from
time to time. Specifically, pursuant to its charter, the audit committee of the board of directors of the Company has the responsibility
to review related party transactions.
Employment Arrangements
We
intend to enter into new employment agreements with our Interim Chief Executive Officer and Chief Technology Officer, Chief Financial
Officer and Chief Science Officer. The Company is still in the process of negotiating, approving, and implementing such employment arrangements,
which will govern the terms of their continuing employment with the Company.
Simultaneously with the execution and delivery
of the Merger Agreement, certain Legacy FOXO executive officers entered into Non-Competition Agreements in favor of Legacy FOXO
and Delwinds and their respective present and future successors and direct and indirect subsidiaries. Under the Non-Competition Agreements,
the Legacy FOXO executive officers signatory thereto agree not to compete with Delwinds, Legacy FOXO and their respective affiliates
during the two-year period following the Closing and, during such two-year restricted period and not to solicit employees or
customers of such entities. The Non-Competition Agreement also contains customary confidentiality and non-disparagement provisions.
BENEFICIAL OWNERSHIP OF
SECURITIES
The following table lists, as of November 30,
2022, the number of shares of Class A Common Stock beneficially owned by (i) each person, entity or group (as that term is used in Section
13(d)(3) of the Exchange Act of 1934) known to the Company to be the beneficial owner of more than 5% of the outstanding common stock;
(ii) each of our directors (iii) each of our executive officers and (iv) all executive officers and directors as a group. Information
relating to beneficial ownership of common stock by our principal stockholders and management is based upon information furnished by
each person using “beneficial ownership” concepts under the rules of the SEC. Under these rules, a person is deemed to be
a beneficial owner of a security if that person directly or indirectly has or shares voting power, which includes the power to vote or
direct the voting of the security, or investment power, which includes the power to dispose or direct the disposition of the security.
The person is also deemed to be a beneficial owner of any security of which that person has a right to acquire beneficial ownership within
60 days from the date of this prospectus. Under the SEC rules, more than one person may be deemed to be a beneficial owner of the same
securities, and a person may be deemed to be a beneficial owner of securities as to which he or she may not have any pecuniary interest.
Except as noted below, each person has sole voting and investment power with respect to the shares beneficially owned and each stockholder’s
address is c/o FOXO Technologies Limited, 729 N. Washington Ave., Suite 600, Minneapolis, MN 55401.
Name and Address of Beneficial Owner | |
Number of Shares of Common Stock (14) | | |
% of Class | |
Directors and Executive Officers: | |
| | |
| |
Jon Sabes (1) | |
| 3,740,098 | | |
| 13.1 | % |
Andrew Poole (2) | |
| 1,169,162 | | |
| 4.1 | % |
Murdoc Khalegi (3) | |
| 155,515 | | |
| * | |
Bret Barnes (4) | |
| 68,789 | | |
| * | |
Brian Chen (5) | |
| 1,432,152 | | |
| 5.0 | % |
Tyler Danielson (6) | |
| 816,950 | | |
| 2.9 | % |
Robby Potashnick (7) | |
| 563,969 | | |
| 2.0 | % |
Michael Will (8) | |
| 545,745 | | |
| 1.9 | % |
All directors and executive officers as a group (9 individuals) | |
| 8,492,380 | | |
| 28.9 | % |
| |
| | | |
| | |
Five Percent Holders: | |
| | | |
| | |
GWG Holdings, Inc. (9) | |
| 4,646,698 | | |
| 16.9 | % |
Cinctive Global Master Fund Ltd. (10) | |
| 1,970,226 | | |
| 7.2 | % |
Vincent J. Dowling, Jr. (11) | |
| 1,831,608 | | |
| 6.6 | % |
Bespoke Growth Partners, Inc. (12) | |
| 1,702,543 | | |
| 6.1 | % |
Gray Insurance Company (13) | |
| 1,516,254 | | |
| 5.5 | % |
(1) | Includes (i) 181,511 shares of Class A Common Stock underlying Assumed Warrants and 372,680 shares
of Class A Common Stock held by JK-JBM Family Investment LLC of which Mr. Sabes exercises voting control; (ii) 1,169,000 shares of
Class A Common Stock held by Mr. Sabes that are subject to forfeiture pursuant to the Management Contingent Share Plan,; (iii)
855,233 shares of Class A Common Stock underlying vested options and options expected to vest by January 29, 2023 held by Mr. Sabes;
and (iv) 1,161,674 shares of Class A Common Stock held by FOXO Management, LLC of which Mr. Sabes exercises voting control. The
shares held by Mr. Sabes that are subject to forfeiture pursuant to the Management Contingent Share Plan are pending a review of the
Company’s obligations to vest these shares in connection with Mr. Sabes termination. The amount shown reflects shares
associated with a performance obligation that was met at the time of his termination. The Company is additionally reviewing its obligations to Mr. Sabes
related to the immediate vesting of options. The amount shown reflects options vested based on his continuous service as a Director. |
(2) | Includes (i) 730,142 shares of Class A Common Stock held
by Mr. Poole; (ii) 42,500 shares of Class A Common Stock underlying Private Warrants held by Mr. Poole; and (iii) 396,520 shares of Class
A Common Stock held in irrevocable trusts for the benefit of Mr. Poole’s children, of which Mr. Poole exercises voting control. |
(3) | Includes (i) 130,000 shares of Class A Common Stock held
by Dr. Khaleghi that are subject to forfeiture pursuant to the Management Contingent Share Plan and (ii) 25,515 shares of Class A Common
Stock underlying vested options and options expected to vest by January 29, 2023 held by Dr. Khaleghi. |
(4) | Includes (i) 50,000 shares of Class A Common Stock held by
Mr. Barnes that are subject to forfeiture pursuant to the Management Contingent Share Plan and (ii) 18,789 shares of Class A Common Stock
underlying vested options and options expected to vest by January 29, 2023 held by Mr. Barnes. |
(5) | Includes (i) 760,000 shares of Class A Common Stock held
by Mr. Chen that are subject to forfeiture pursuant to the Management Contingent Share Plan and (ii) 672,152 shares of Class A Common
Stock underlying vested options and options expected to vest by January 29, 2023 held by Mr. Chen. |
(6) | Includes (i) 17,425 shares of Class A Common Stock held by
Mr. Danielson, (ii) 760,000 shares of Class A Common Stock held by Mr. Danielson that are subject to forfeiture pursuant to the Management
Contingent Share Plan and (iii) 39,525 shares of Class A Common Stock underlying vested options and options expected to vest by January
29, 2023 held by Mr. Danielson. |
(7) | Includes 510,000 shares of Class A Common Stock held by Mr.
Potashnick that are subject to forfeiture pursuant to the Management Contingent Share Plan and 53,969 shares of Class A Common Stock
underlying vested options and options expected to vest by January 29, 2023 held by Mr. Potashnick. |
(8) | Includes (i) 510,000 shares of Class A Common Stock held
by Mr. Will that are subject to forfeiture pursuant to the Management Contingent Share Plan and (ii) 35,745 shares of Class A Common
Stock underlying vested options and options expected to vest by January 29, 2023 held by Mr. Will. |
(9) | The business address for GWG Holdings, Inc. is 325 North
St. Paul Street, Suite 2650, Dallas, TX 75201. |
(10) | Cinctive Capital Management LP serves as the investment advisor
to Cinctive Global Master Fund Ltd. Lawrence Sapanski and Richard Schimel, Co-CIOs of Cinctive Capital Management LP, can be deemed to
share voting control and investment power over shares beneficially owned by Cinctive Global Master Fund Ltd. The business address for
Cinctive GlobalMaster Fund Ltd. is Maples Corporate Services Limited, Ugland House, South Church Street. Grand Cayman, Cayman Islands,
KY1-1104. |
(11) | Includes (i) 1,105,881 shares of Class A Common Stock held
by Coat Tail Partners, LLC; (ii) 97,333 shares of Class A Common Stock underlying Private Warrants held by Coat Tail Partners, LLC; and
(iii) 628,394 shares of Class A Common Stock held by Baboon Partners, LLC. Mr. Dowling has the sole voting and dispositive control over
the shares held by Coat Tail Partners, LLC and Baboon Partners, LLC. |
(12) | Mark Peikin is the beneficial owner of Bespoke Growth Partners, Inc.
and has the power to vote and dispose of the securities held by Bespoke Growth Partners, Inc. The business address for Bespoke Growth
Partners, Inc. is 201 NE 6th Street, Boca Raton, FL 33432. |
(13) | Includes (i) 1,491,319 shares of Class A Common Stock and
(ii) 24,935 shares of Class A Common Stock underlying Private Warrants held by the Gray Insurance Company. The business address for the
Gray Insurance Company is P.O. Box 6202, Metairie, LA 70009. |
(14) | These amounts are based upon information available to the
Company as of the date of this filing. |
SELLING SECURITYHOLDERS
This prospectus relates to the possible offer and resale by the Selling
Securityholders of (i) up to 5,380,000 shares of Class A Common Stock, consisting of (a) 5,063,750 shares of Class A Common Stock held
by the permitted transferees of the Sponsor that received shares in connection with the Distribution and (b) 316,250 shares of Class A
Common Stock issuable upon exercise of the Private Warrants and (ii) up to 316,250 Private Warrants. We are registering the shares of
Class A Common Stock and the Private Warrants in order to permit the Selling Securityholders to offer these securities for resale from
time to time.
Certain of the Selling Securityholders,
including the Sponsor and its permitted transferees, agreed to certain contractual lock-up restrictions with respect to the Founder Shares.
Specifically, the Founder Shares are not transferable or salable, subject to exceptions, until the earlier of (A) six months after the
completion of the Business Combination or (B) subsequent to the Business Combination, if the last reported sale price of the Class A
Common Stock equals or exceeds $12.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations and
the like) for any 20 trading days within any 30-trading day period commencing at least 150 days after the Business Combination.
All of the securities sold in this offering will become eligible for sale upon expiration of the applicable lock-up period or release
by competent parties, except for any securities held by our affiliates as defined in Rule 144 under the Securities Act.
We cannot advise you as
to whether the Selling Securityholders will in fact sell any or all of such shares of Class A Common Stock or Private Warrants. In particular,
the Selling Securityholders identified below may have sold, transferred or otherwise disposed of all or a portion of their securities
after the date on which they provided us with information regarding their securities in transactions exempt from registration under the
Securities Act.
The following table sets
forth certain information provided by or on behalf of the Selling Securityholders as of November 30, 2022 concerning the securities that
may be offered from time to time by each Selling Securityholder with this prospectus. See “Plan of Distribution.” For the
purposes of this following table, we have assumed that the Selling Securityholders will have sold all of the securities covered by this
prospectus upon the completion of the offering. The percentage ownership of voting securities in the following table is based on 27,529,069
shares of Class A Common Stock outstanding as of November 30, 2022. Beneficial ownership is determined in accordance with Rule 13d-3(d)
promulgated by the SEC under the Exchange Act, and includes shares of Class A Common Stock with respect to which the Selling Securityholder
has voting and investment power.
All
expenses incurred with respect to the registration of the securities will be borne by us, but we will not be obligated to pay any underwriting
fees, discounts, commission or other expenses incurred by the Selling Securityholders in connection with the sale of such securities.
Name of Selling Shareholders | |
Number of Shares of Class A Common Stock Owned Prior to Offering (1) | | |
% of Shares of Class A Common Stock Owned Prior to Offering (2) | | |
Number of Private Warrants Owned Prior to Offering | | |
Maximum Number of shares of Class A Common Stock to be Sold Pursuant to this Prospectus (1) | | |
Maximum Number of Private Warrants to be Sold Pursuant to this Prospectus | | |
Maximum Number of shares of Class A Common Stock underlying Private Warrants to be Sold Pursuant to this Prospectus (1) | | |
Number of shares of Class A Common Stock Owned After the Offering | | |
Number of Private Warrants Owned After the Offering | |
Andrew James Poole (3)(4) | |
| 1,169,162 | | |
| 4.2 | % | |
| 42,500 | | |
| 1,126,662 | | |
| 42,500 | | |
| 42,500 | | |
| - | | |
| - | |
Michael T. Gray (5) | |
| 123,491 | | |
| * | | |
| 7,500 | | |
| 115,991 | | |
| 7,500 | | |
| 7,500 | | |
| - | | |
| - | |
Ryan Rugg (6) | |
| 20,000 | | |
| * | | |
| - | | |
| 20,000 | | |
| - | | |
| - | | |
| - | | |
| - | |
Vincent J. Dowling, Jr. (7) | |
| 1,831,608 | | |
| 4.4 | % | |
| 97,333 | | |
| 1,105,881 | | |
| 97,333 | | |
| 97,333 | | |
| 628,394 | | |
| - | |
Bryce Quin (8) | |
| 238,995 | | |
| * | | |
| - | | |
| 238,995 | | |
| - | | |
| - | | |
| - | | |
| - | |
Dominic James Addesso (9) | |
| 118,491 | | |
| * | | |
| 7,500 | | |
| 110,991 | | |
| 7,500 | | |
| 7,500 | | |
| - | | |
| - | |
E. Benjamin Nelson (10) | |
| 20,000 | | |
| * | | |
| - | | |
| 20,000 | | |
| - | | |
| - | | |
| - | | |
| - | |
Paul Britton Newhouse (11) | |
| 123,491 | | |
| * | | |
| 7,500 | | |
| 115,991 | | |
| 7,500 | | |
| 7,500 | | |
| - | | |
| - | |
Clifford Allen Bradley, Jr. (12) | |
| 118,491 | | |
| * | | |
| 7,500 | | |
| 110,991 | | |
| 7,500 | | |
| 7,500 | | |
| - | | |
| - | |
The Gray Insurance Company (13)(14) | |
| 301,084 | | |
| 1.1 | % | |
| 24,935 | | |
| 276,149 | | |
| 24,935 | | |
| 24,935 | | |
| - | | |
| - | |
David Delaney, Jr. (15) | |
| 118,491 | | |
| * | | |
| 7,500 | | |
| 110,991 | | |
| 7,500 | | |
| 7,500 | | |
| - | | |
| - | |
Robert M. Hughes (16) | |
| 12,862 | | |
| * | | |
| 1,065 | | |
| 11,797 | | |
| 1,065 | | |
| 1,065 | | |
| - | | |
| - | |
FM Capital Sponsor, LLC (17)(18) | |
| 391,636 | | |
| 1.4 | % | |
| - | | |
| 391,636 | | |
| - | | |
| - | | |
| - | | |
| - | |
Vellar Special Opportunities Fund LLC – Series 9 (19)(20) | |
| 1,043,201 | | |
| 3.8 | % | |
| 105,417 | | |
| 937,784 | | |
| 105,417 | | |
| 105,417 | | |
| - | | |
| - | |
Stephen Way (21) | |
| 90,561 | | |
| * | | |
| 7,500 | | |
| 83,061 | | |
| 7,500 | | |
| 7,500 | | |
| - | | |
| - | |
Cohen & Company, LLC (22) | |
| 286,830 | | |
| 1.0 | % | |
| - | | |
| 286,830 | | |
| - | | |
| - | | |
| - | | |
| - | |
Total | |
| 6,008,394 | | |
| 20.2 | % | |
| 316,250 | | |
| 5,380,000 | | |
| 316,250 | | |
| 316,250 | | |
| 628,394 | | |
| - | |
* | Beneficial ownership of less than 1% |
(1) | Assumes that the Selling Securityholders sells all of the Class A Common
Stock and all of the Class A Common Stock underlying the Private Warrants. These amounts are based upon information available to the Company
as of the date of this filing. |
| |
(2) | Applicable percentage ownership
is based on 27,529,069 of our shares of Class A Common Stock outstanding as of November 30, 2022 pending the Company’s review of
its obligations to the former CEO with respect to compensation and severance. |
| |
(3) |
Includes
(i) 730,142 shares of Class A Common Stock held by Mr. Poole; (ii) 42,500 shares of Class A Common Stock underlying Private Warrants
held by Mr. Poole; and (iii) 396,520 shares of Class A Common Stock held in irrevocable trusts for the benefit of Mr. Poole’s children,
of which Mr. Poole exercises voting control. |
|
|
(4) |
The address of Andrew
James Poole is 4219 Alba Rd., Houston, TX 77018. |
|
|
(5) |
The address of Michael
T. Gray is 3601 N. I-10 Service Road West, Metairie, LA 70002. |
|
|
(6) |
The address of Ryan Rugg
is 946 John Anderson Drive, Ormond Beach, FL 32176. |
|
|
(7) |
Includes: (i) 1,105,881 Class A Common
Stock held by Coat Tail Partners, LLC (“Coat Tail Partners”); (ii) 97,333 shares of Class A Common Stock underlying
Private Warrants held by Coat Tail; and (iii) 628,394 shares of Class A Common Stock held by Baboon Partners, LLC (“Baboon Partners”).
Vincent J. Dowling, Jr. has the sole voting and dispositive control over the shares held by Coat Tail Partners and Baboon Partners. |
|
|
(8) |
The address of Vincent J. Dowling, Jr.
is P.O. Box 64490, Vero Beach, FL 32964. |
|
|
(9) |
The address of Dominic
James Addesso is 1730 4th Street South, Naples, FL 34102. |
|
|
(10) |
The address of E. Benjamin
Nelson is 9738 Fieldcrest Drive, Omaha, NE 68114. |
|
|
(11) |
The address of Paul Britton
Newhouse is 24600 S. Tamiami Trail 212, Bonita Springs, FL 34134. |
|
|
(12) |
The address of Clifford
Allen Bradley, Jr. is 1835 Highway 27, DeRidder, LA 70634. |
|
|
(13) |
Eric Verlander Gray has the sole voting
and dispositive control over the shares held by The Gray Insurance Company. |
|
|
(14) |
The address of The Gray
Insurance Company is P.O. Box 6202, Metairie, LA 70009. |
|
|
(15) |
The address of David Delaney,
Jr. is 823 Ponte Vedra Boulevard, Ponte Vedra Beach, FL 32082. |
|
|
(16) |
The address of Robert
M. Hughes is 4613 Taft Park, Metairie, LA 70002. |
|
|
(17) |
Betsy Z. Cohen has the sole voting and
dispositive control over the shares held by FM Capital Sponsor, LLC. |
|
|
(18) |
The address of FM Capital
Sponsor, LLC is 2929 Arch Street, Suite 1703, Philadelphia, PA, 19104. |
|
|
(19) |
Cohen & Company Financial Management, LLC (“Cohen
Financial LLC”) has voting and/or investment control over the securities held by Vellar Special Opportunities Fund LLC - Series
9. Daniel Cohen has the sole voting and dispositive control over the shares
held by Cohen Financial LLC. |
|
|
(20) |
The address of Cohen Financial
LLC is 3 Columbus Circle, 24th Floor, New York, NY 10019. |
|
|
(21) |
The address of Stephen
Way is P.O. Box 751987, Houston, TX 77275. |
|
|
(22) |
Lester Brafman has the sole voting
and dispositive control over the shares held by Cohen & Company, LLC. The address of Cohen & Company, LLC is 3 Columbus Circle,
24th Floor, New York, NY 10019. |
DESCRIPTION OF SECURITIES OF THE COMPANY
The
following summary of the material terms of the Company’s securities following the Business Combination is not intended to be a
complete summary of the rights and preferences of such securities. We urge you to read the Charter and Company Bylaws in their entirety
for a complete description of the rights and preferences of Delwinds’ securities following the Business Combination.
General
Our
Charter’s authorized capital stock of the Company consists of 500,000,000 shares of Class A Common Stock and 10,000,000 shares
of undesignated preferred stock.
As
of September 30, 2022 the Company also has 33,027,830 shares of Class A Common Stock outstanding.
Class A Common Stock
Voting Rights
Holders of shares of Class
A Common Stock will be entitled to one vote for each share of Class A Common Stock held on all matters submitted to a vote of stockholders.
The Company has not provided
for cumulative voting for the election of directors in the Charter. Accordingly, holders of at least a majority of the voting power of
then-outstanding shares of the Class A Common Stock entitled to vote in the election of directors, voting together as a single class,
will be able to elect all of the Company directors.
Dividend Rights
Subject
to preferences that may apply to any shares of convertible preferred stock outstanding at the time, the holders of shares of the Class
A Common Stock are entitled to receive dividends out of funds legally available if the Board, in its discretion, determines to issue
dividends and then only at the times and in the amounts that the Board may determine. Stock dividends with respect to each class of our
common stock may only be paid with shares of stock of the same class of common stock.
No Preemptive
or Similar Rights
The
Class A Common Stock is not entitled to preemptive rights, and is not subject to redemption or sinking fund provisions.
Right to Receive
Liquidation Distributions
Upon
the Company’s liquidation, dissolution or winding-up, the assets legally available for distribution to the Company stockholders
would be distributed among the holders of the then outstanding Common Stock pro rata in accordance with the number of shares of Common
Stock held by each such holder, subject to prior satisfaction of all outstanding debt and liabilities and the preferential rights of
and the payment of liquidation preferences, if any, on any outstanding shares of preferred stock.
Preferred Stock
The
Charter provides that shares of preferred stock may be issued from time to time in one or more series. Our board of directors will be
authorized to fix the voting rights, if any, designations, powers, preferences, the relative, participating, optional or other special
rights and any qualifications, limitations and restrictions thereof, applicable to the shares of each series. Our board of directors
will be able to, without stockholder approval, issue preferred stock with voting and other rights that could have anti-takeover effects.
The ability of our board of directors to issue preferred stock without stockholder approval could have the effect of delaying, deferring
or preventing a change of control of us or the removal of existing management. We have no preferred stock outstanding at the date hereof.
Although we do not currently intend to issue any shares of preferred stock, we cannot assure you that we will not do so in the future.
No shares of preferred stock were issued or registered in the Business Combination.
Warrants
Public Warrants
Each
Public Warrant entitles the registered holder to purchase one share of Class A Common Stock at a price of $11.50 per share, subject to
adjustment as discussed below, at any time commencing 30 days after the Closing provided that we have an effective registration
statement under the Securities Act covering our Class A Common Stock issuable upon exercise of the Public Warrants and a current
prospectus relating to such our Class A Common Stock is available (or we permit holders to exercise their respective warrants on
a cashless basis under the circumstances specified in the Warrant Agreement) and such shares are registered, qualified or exempt from
registration under the securities, or blue sky laws of the state of residence of the holder. . The Public Warrants will expire five years
after the Closing of the Business Combination, at 5:00 p.m., New York City time, or earlier upon redemption or liquidation.
We
may call the warrants for redemption:
| ● | in whole and not in part; |
| ● | at a price of $0.01 per warrant; |
| ● | upon not less than 30 days’ prior written notice
of redemption to each warrant holder; and |
| ● | if, and only if, the reported last sale price of the Class
A Common Stock equals or exceeds $18.00 per share (as adjusted for stock splits, stock dividends, reorganizations, recapitalizations
and the like) for any 20 trading days within a 30-trading day period ending three business days before we send the notice
of redemption to the warrant holders. |
If
and when the Public Warrants become redeemable by us, we may not exercise our redemption right if the issuance of shares of common stock
upon exercise of the warrants is not exempt from registration or qualification under applicable state blue sky laws or we are unable
to effect such registration or qualification.
We
have established the last of the redemption criteria discussed above to prevent a redemption call unless there is at the time of the
call a significant premium to the warrant exercise price. If the foregoing conditions are satisfied and we issue a notice of redemption
of the Public Warrants, each warrant holder will be entitled to exercise its warrant prior to the scheduled redemption date. However,
the price of the Class A Common Stock may fall below the $18.00 redemption trigger price (as adjusted for stock splits, stock dividends,
reorganizations, recapitalizations and the like) as well as the $11.50 warrant exercise price after the redemption notice is issued.
If
we call the Public Warrants for redemption as described above, our management will have the option to require any holder that wishes
to exercise its warrant to do so on a “cashless basis.” In determining whether to require all holders to exercise their warrants
on a “cashless basis,” our management will consider, among other factors, our cash position, the number of warrants that
are outstanding and the dilutive effect on our stockholders of issuing the maximum number of shares of Class A Common Stock issuable
upon the exercise of our warrants. If our management takes advantage of this option, all holders of Public Warrants would pay the exercise
price by surrendering their warrants for that number of shares of Class A Common Stock equal to the quotient obtained by dividing (x) the
product of the number of shares of Class A Common Stock underlying the warrants, multiplied by the difference between the exercise price
of the warrants and the “fair market value” (defined below) by (y) the fair market value. The “fair market value”
shall mean the average reported last sale price of the Class A Common Stock for the 10 trading days ending on the third trading
day prior to the date on which the notice of redemption is sent to the holders of warrants. If our management takes advantage of this
option, the notice of redemption will contain the information necessary to calculate the number of shares of Class A Common Stock to
be received upon exercise of the Public Warrants, including the “fair market value” in such case. Requiring a cashless exercise
in this manner will reduce the number of shares to be issued and thereby lessen the dilutive effect of a warrant redemption. We believe
this feature is an attractive option to us if we do not need the cash from the exercise of the warrants after the Closing. If we call
our Public Warrants for redemption and our management does not take advantage of this option, the Sponsor and its permitted transferees
would still be entitled to exercise their Private Warrants for cash or on a cashless basis using the same formula described above that
other warrant holders would have been required to use had all warrant holders been required to exercise their warrants on a cashless
basis, as described in more detail below.
In
the event the Company determines to redeem the Public Warrants, holders of our redeemable warrants would be notified of such redemption
as described in our warrant agreement. Specifically, in the event that the Company elects to redeem all of the redeemable warrants as
described above, the Company will fix a date for the redemption (the “Redemption Date”). Notice of redemption will
be mailed by first class mail, postage prepaid, by the Company not less than 30 days prior to the Redemption Date to the registered holders
of the redeemable warrants to be redeemed at their last addresses as they appear on the registration books. Any notice mailed in the
manner provided in the warrant agreement will be conclusively presumed to have been duly given whether or not the registered holder received
such notice. In addition, beneficial owners of the redeemable warrants will be notified of such redemption via the Company’s posting
of the redemption notice to DTC.
A
holder of a Public Warrant may notify us in writing in the event it elects to be subject to a requirement that such holder will not have
the right to exercise such warrant, to the extent that after giving effect to such exercise, such person (together with such person’s
affiliates), to the warrant agent’s actual knowledge, would beneficially own in excess of 4.9% or 9.8% (or such other amount as
a holder may specify) of the shares of Class A Common Stock outstanding immediately after giving effect to such exercise.
If
the number of outstanding shares of Class A Common Stock is increased by a stock dividend payable in shares of Class A Common Stock,
or by a split-up of shares of Class A Common Stock or other similar event, then, on the effective date of such stock dividend, split-up or
similar event, the number of shares of Class A Common Stock issuable on exercise of each Public Warrant will be increased in proportion
to such increase in the outstanding shares of Class A Common Stock. A rights offering to holders of Class A Common Stock entitling holders
to purchase shares of Class A Common Stock at a price less than the fair market value will be deemed a stock dividend of a number of
shares of Class A Common Stock equal to the product of (i) the number of shares of Class A Common Stock actually sold in such rights
offering (or issuable under any other equity securities sold in such rights offering that are convertible into or exercisable for Class
A Common Stock) and (ii) one (1) minus the quotient of (x) the price per share of the Company Class A Common Stock paid
in such rights offering divided by (y) the fair market value. For these purposes (i) if the rights offering is for securities
convertible into or exercisable for Class A Common Stock, in determining the price payable for Class A Common Stock, there will be taken
into account any consideration received for such rights, as well as any additional amount payable upon exercise or conversion and (ii) fair
market value means the volume weighted average price of Class A Common Stock as reported during the ten (10) trading day period
ending on the trading day prior to the first date on which the shares of Class A Common Stock trade on the applicable exchange or
in the applicable market, regular way, without the right to receive such rights.
In
addition, if we, at any time while the Public Warrants are outstanding and unexpired, pay a dividend or make a distribution in cash,
securities or other assets to the holders of Class A Common Stock on account of such shares of Class A Common Stock (or other shares
of our capital stock into which the warrants are convertible), other than (a) as described above, (b) certain ordinary cash
dividends, and (c) to satisfy the redemption rights of the holders of Class A Common Stock in connection with the Closing of the
Business Combination, by the amount of cash and/or the fair market value of any securities or other assets paid on each share of Class
A Common Stock in respect of such event.
If
the number of outstanding shares of our Class A Common Stock is decreased by a consolidation, combination, reverse stock split or reclassification
of shares of Class A Common Stock or other similar event, then, on the effective date of such consolidation, combination, reverse stock
split, reclassification or similar event, the number of shares of Class A Common Stock issuable on exercise of each Public Warrant will
be decreased in proportion to such decrease in outstanding shares of Class A Common Stock.
Whenever
the number of shares of Class A Common Stock purchasable upon the exercise of the Public Warrants is adjusted, as described above, the
warrant exercise price will be adjusted by multiplying the warrant exercise price immediately prior to such adjustment by a fraction
(x) the numerator of which will be the number of shares of Class A Common Stock purchasable upon the exercise of the warrants immediately
prior to such adjustment, and (y) the denominator of which will be the number of shares of Class A Common Stock so purchasable immediately
thereafter.
In
case of any reclassification or reorganization of the outstanding shares of Class A Common Stock (other than those described above or
that solely affects the par value of such shares of Class A Common Stock), or in the case of any merger or consolidation of us with or
into another corporation (other than a consolidation or merger in which we are the continuing corporation and that does not result in
any reclassification or reorganization of our outstanding shares of Class A Common Stock), or in the case of any sale or conveyance to
another corporation or entity of the assets or other property of us as an entirety or substantially as an entirety in connection with
which we are dissolved, the holders of the Public Warrants will thereafter have the right to purchase and receive, upon the basis and
upon the terms and conditions specified in the warrants and in lieu of the shares of our Class A Common Stock immediately theretofore
purchasable and receivable upon the exercise of the rights represented thereby, the kind and amount of shares of stock or other securities
or property (including cash) receivable upon such reclassification, reorganization, merger or consolidation, or upon a dissolution following
any such sale or transfer, that the holder of the warrants would have received if such holder had exercised that person’s warrants
immediately prior to such event. If less than 70% of the consideration receivable by the holders of Class A Common Stock in such a transaction
is payable in the form of Class A Common Stock in the successor entity that is listed for trading on a national securities exchange or
is quoted in an established over-the-counter market, or is to be so listed for trading or quoted immediately following such event,
and if the registered holder of the warrant properly exercises the warrant within thirty days following public disclosure of such
transaction, the warrant exercise price will be reduced as specified in the warrant agreement based on per share consideration minus
the Black-Scholes warrant value (as defined in the warrant agreement) of the warrant. The purpose of such exercise price reduction
is to provide additional value to holders of the warrants when an extraordinary transaction occurs during the exercise period of the
warrants pursuant to which the holders of the warrants otherwise do not receive the full potential value of the warrants in order to
determine and realize the option value component of the warrant. This formula is to compensate the warrant holder for the loss of the
option value portion of the warrant due to the requirement that the warrant holder exercise the warrant within 30 days of the event.
The Black-Scholes model is an accepted pricing model for estimating fair market value where no quoted market price for an instrument
is available.
The
Public Warrants and the Private Warrants were issued in registered form under a warrant agreement between Continental Stock Transfer &
Trust Company, as warrant agent, and Delwinds. You should review a copy of the warrant agreement, which has been publicly filed with
the SEC and which you can find in the list of exhibits to this registration statement, for a complete description of the terms and conditions
applicable to the warrants. The warrant agreement provides that the terms of the warrants may be amended without the consent of any holder
to cure any ambiguity or correct any defective provision, but requires the approval by the holders of at least a majority of the then
issued and outstanding Public Warrants to make any change that adversely affects the interests of the registered holders of Public Warrants.
The
Public Warrants may be exercised upon surrender of the warrant certificate on or prior to the expiration date at the offices of the warrant
agent, with the exercise form on the reverse side of the warrant certificate completed and executed as indicated, accompanied by full
payment of the exercise price (or on a cashless basis, if applicable), by certified or official bank check payable to us, for the number
of warrants being exercised. The warrant holders do not have the rights or privileges of holders of Class A Common Stock and any voting
rights until they exercise their warrants and receive shares of Class A Common Stock. After the issuance of shares of Class A Common
Stock upon exercise of the warrants, each holder will be entitled to one (1) vote for each share held of record on all matters to
be voted on by stockholders.
No
fractional shares will be issued upon exercise of the Public Warrants. If, upon exercise of the warrants, a holder would be entitled
to receive a fractional interest in a share, we will, upon exercise, round down to the nearest whole number of shares of Class A Common
Stock to be issued to the warrant holder.
Private Warrants
Except
as described below, the Private Warrants have terms and provisions that are identical to those of the Public Warrants, including as to
exercise price, exercisability and exercise period. The Private Warrants (including the Class A Common Stock issuable upon exercise of
the Private Warrants) are not transferable, assignable or salable until 30 days after the Closing (except, among certain other limited
exceptions to our officers and directors and other persons or entities affiliated with Sponsor) and they will not be redeemable by us
so long as they are held by the Sponsor or its permitted transferees. The Sponsor, or its permitted transferees, has the option to exercise
the Private Warrants on a cashless basis. If the Private Warrants are held by holders other than Sponsor or its permitted transferees,
the Private Warrants will be subject to the same terms and conditions as the Public Warrants, and among other matters, be redeemable
by us and exercisable by the holders on the same basis as the Public Warrants.
If
holders of the Private Warrants elect to exercise them on a cashless basis, they would pay the exercise price by surrendering their warrants
for that number of shares of Class A Common Stock equal to the quotient obtained by dividing (x) the product of the number of shares
of Class A Common Stock underlying the warrants, multiplied by the difference between the exercise price of the warrants and the “fair
market value” (defined below) by (y) the fair market value. The “fair market value” shall mean the average reported
last sale price of the Class A Common Stock for the 10 trading days ending on the third trading day prior to the date on which
the notice of warrant exercise is sent to the warrant agent.
Assumed Warrants
At
the effective time of the Business Combination, each Legacy FOXO warrant that was outstanding and unexercised immediately prior to the
Business Combination was assumed by us and converted into Assumed Warrants.
Each
Assumed Warrant entitles the registered holder to purchase one share of Common Stock at a price of $6.21 per share. The Assumed Warrants
will expire on or before three years after their issuance date at 5:00 p.m., New York City time, or earlier upon liquidation.
A
holder of an Assumed Warrant may notify us in writing in the event it elects to be subject to a requirement that such holder will not
have the right to exercise such warrant, to the extent that after giving effect to such exercise, such person (together with such person’s
affiliates), to the warrant agent’s actual knowledge, would beneficially own in excess of 4.99% or 9.99% (or such other amount
as a holder may specify) of the shares of Common Stock outstanding immediately after giving effect to such exercise.
If
the number of outstanding shares of Common Stock is increased by a stock dividend payable in shares of Common Stock, or by a split-up of
shares of Common Stock or other similar event, then, on the effective date of such stock dividend, split-up or similar event, the
number of shares of Common Stock issuable on exercise of each Assumed Warrant will be increased in proportion to such increase in the
outstanding shares of Common Stock.
If
the number of outstanding shares of our Common Stock is decreased by a consolidation, combination, reverse stock split or reclassification
of shares of Common Stock or other similar event, then, on the effective date of such consolidation, combination, reverse stock split,
reclassification or similar event, the number of shares of Common Stock issuable on exercise of each Assumed Warrant will be decreased
in proportion to such decrease in outstanding shares of Common Stock.
The
Assumed Warrants may be exercised upon surrender of the warrant certificate on or prior to the expiration date to the Company. Within
the earlier of (i) two (2) business days and (ii) the number of trading days comprising the Standard Settlement Period (as defined in
Section 2(d)(i) of the Warrant Agreement) following the date of exercise, the holder shall deliver to us the aggregate exercise price
for the shares specified in the exercise form, by wire transfer or cashier’s check drawn on a United States bank. The holder is
not required to physically surrender the Assume Warrant to us until the holder has purchased all of the shares available and the warrant
has been exercised in full, in which case, the holder shall surrender the warrant to us for cancellation within three (3) business days
of the date on which the final notice of exercise is delivered to us.
If
at any time after the six (6) month anniversary of the Qualified Offering, there is no effective registration statement registering the
resale of the warrant shares, then the Assumed Warrant may also be exercised, in whole or in part, by means of a “cashless exercise”.
The
warrant holders do not have the rights or privileges of holders of Common Stock and any voting rights until they exercise their warrants
and receive shares of Common Stock. After the issuance of shares of Common Stock upon exercise of the warrants, each holder will be entitled
to one (1) vote for each share held of record on all matters to be voted on by stockholders.
If
and whenever, at any time while the Assumed Warrant is outstanding, we issue or sell, announce any offer, sale, or other disposition
of, or are deemed to have issued, sold or granted (or makes an announcement regarding the same), any shares of Class A Common Stock and/or
common stock equivalents for a consideration per share (the “New Issuance Price”) less than a price equal to the exercise
price in effect immediately prior to such issuance or sale or deemed issuance or sale, then immediately after such issuance, (1) the
exercise price then in effect shall be reduced to an amount equal to the New Issuance Price and (2) the number of warrant shares issuable
under the Assumed Warrant shall be increased such that the aggregate exercise price payable, after taking into account the decrease in
the exercise price, shall be equal to the aggregate exercise price prior to such adjustment.
In
the case of certain fundamental transactions affecting the Company, a holder of Assumed Warrants, upon exercise of such Assumed Warrants
after such fundamental transaction, will have the right to receive, in lieu of shares of Class A Common Stock, the same amount and kind
of securities, cash or property that such holder would have been entitled to receive upon the occurrence of the fundamental transaction,
had the Assumed Warrants been exercised immediately prior to such fundamental transaction. In lieu of such consideration, a holder of
Assumed Warrants may instead elect to receive a cash payment based upon the Black-Scholes value of their Assumed Warrants.
No
fractional shares will be issued upon exercise of the Assumed Warrants. If, upon exercise of the warrants, a holder would be entitled
to receive a fractional interest in a share, we will, upon exercise, round down to the nearest whole number of shares of Common Stock
to be issued to the warrant holder.
Our Transfer Agent
and Warrant Agent
The
transfer agent for our Class A Common Stock and warrant agent for our Public Warrants and Private Warrants is Continental Stock Transfer &
Trust Company. We have agreed to indemnify Continental Stock Transfer & Trust Company in its roles as transfer agent and warrant
agent, its agents and each of its stockholders, directors, officers and employees against all claims and losses that may arise out of
acts performed or omitted for its activities in that capacity, except for any liability due to any gross negligence, willful misconduct
or bad faith of the indemnified person or entity.
The
Company is the warrant agent for the Assumed Warrants.
Anti-Takeover Provisions
The
Charter and the Company Bylaws following this offering could have the effect of delaying, deferring or discouraging another person from
acquiring control of the Company. These provisions, which are summarized below, are expected to discourage certain types of coercive
takeover practices and inadequate takeover bids and encourage persons seeking to acquire control of the Company to first negotiate with
the Board. We believe that the benefits of increased protection of the Company’s potential ability to negotiate with an unfriendly
or unsolicited acquirer outweigh the disadvantages of discouraging a proposal to acquire the Company because negotiation of these proposals
could result in an improvement of their terms.
Certain Anti-Takeover
Provisions of the Charter and the Company Bylaws
Certain
provisions of the Charter prevents the Company from engaging in a “business combination” with:
| ● | a stockholder who owns 15% or more of the Company’s
outstanding voting stock (otherwise known as an “interested stockholder”); |
| ● | an affiliate of an interested stockholder; or |
| ● | an associate of an interested stockholder, for three years
following the date that the stockholder became an interested stockholder. |
A
“business combination” includes a merger or sale of the Company’s assets with a market value of 10% or more of its
aggregate market value of all of its assets or of all of its outstanding stock. However, the above provisions do not apply if:
| ● | the Board approves the transaction that made the stockholder
an “interested stockholder,” prior to the date of the transaction; |
| ● | after the completion of the transaction that resulted in
the stockholder becoming an interested stockholder, that stockholder owned at least 85% of the Company’s voting stock outstanding
at the time the transaction commenced, other than statutorily excluded shares of common stock; or |
| ● | on or subsequent to the date of the transaction, the initial
business combination is approved by the Board and authorized at a meeting of the Company’s stockholders, and not by written consent,
by an affirmative vote of at least two-thirds of the outstanding voting stock not owned by the interested stockholder. |
Under
certain circumstances, the Charter makes it more difficult for a person who would be an “interested stockholder” to effect
various business combinations with the Company for a three-year period. This provision may encourage companies interested in acquiring
Company to negotiate in advance with the Board because the stockholder approval requirement would be avoided if the Board approves either
the business combination or the transaction which results in the stockholder becoming an interested stockholder. These provisions of
the Charter also may have the effect of preventing changes in the Board and may make it more difficult to accomplish transactions which
stockholders may otherwise deem to be in their best interests.
Charter and Restated
Bylaw Provisions
The
Charter and the Company Bylaws include a number of provisions that may have the effect of deterring hostile takeovers, or delaying or
preventing changes in control of the Company management team or changes in the Board or the Company governance or policy, including the
following:
Issuance
of Undesignated Preferred Stock
Our
board of directors has the authority, without further action by the stockholders, to issue up to 10,000,000 shares of undesignated
preferred stock with rights and preferences, including voting rights, designated from time to time by the Board. The existence of authorized
but unissued shares of preferred stock enables the Board to render more difficult or to discourage an attempt to obtain control of the
Company by means of a merger, tender offer, proxy contest or otherwise.
Exclusive
forum for certain lawsuits
The
Charter requires, to the fullest extent permitted by law, that derivative actions brought in the Company’s name, actions against
any current or former directors, officers, employees or stockholders of the Company for breach of fiduciary duty and other similar actions
may be brought only in the Court of Chancery in the State of Delaware or if such court does not have subject matter jurisdiction, the
federal district court of the State of Delaware. The Charter also requires, to the fullest extent permitted by applicable law, the federal
district courts of the United States to be the exclusive forum for the resolution of any complaint asserting a cause of action under
the Securities Act. Although we believe these provisions benefit us by providing increased consistency in the application of Delaware
law in the types of lawsuits to which it applies, a court may determine that these provisions are unenforceable, and to the extent they
are enforceable, the provisions may have the effect of discouraging lawsuits against the Company’s directors and officers, although
the Company stockholders will not be deemed to have waived the Company’s compliance with federal securities laws and the rules
and regulations thereunder.
Notwithstanding
the Charter provides that the exclusive forum provision will be applicable to the fullest extent permitted by applicable law. Section 27
of the Exchange Act creates exclusive federal jurisdiction over all suits brought to enforce any duty or liability created by the
Exchange Act or the rules and regulations thereunder. As a result, (i) the exclusive forum provision will not apply to suits
brought to enforce any duty or liability created by the Exchange Act or any other claim for which the federal courts have exclusive
jurisdiction, and (ii) unless we consent in writing to the selection of an alternative forum, the federal district courts of the
United States of America shall, to the fullest extent permitted by law, be the exclusive forum for the resolution of any complaint
asserting a cause of action arising under the Securities Act or the rules and regulations promulgated thereunder.
Special
meeting of stockholders
The
Company Bylaws provide that special meetings of our stockholders may be called only by the chairman of the Board, or a Chief Executive
Officer, or the Board pursuant to a resolution adopted by a majority of the board, and may not be called by any other person.
Advance
notice requirements for stockholder proposals and director nominations
The
Company Bylaws provide that stockholders seeking to bring business before the Company’s annual meeting of stockholders, or to nominate
candidates for election as directors at the Company’s annual meeting of stockholders, must provide timely notice of their intent
in writing. To be timely, a stockholder’s notice will need to be received by the company secretary at the Company’s principal
executive offices not later than the close of business on the 90th day nor earlier than the opening of business on the
120th day prior to the anniversary date of the immediately preceding annual meeting of stockholders. Pursuant to Rule 14A-8 of
the Exchange Act, proposals seeking inclusion in the Company’s annual proxy statement must comply with the notice periods
contained therein. The Company Bylaws also specify certain requirements as to the form and content of a stockholders’ meeting.
These provisions may preclude the Company’s stockholders from bringing matters before the Company’s annual meeting of stockholders
or from making nominations for directors at the Company’s annual meeting of stockholders.
Action
by written consent
Any
action required to be taken at any annual or special meeting of stockholders, or any action which may be taken at any annual or special
meeting of such stockholders, may be taken without a meeting, without prior notice and without a vote, if a consent in writing, setting
forth the action so taken, shall be signed by the holders of outstanding stock entitled to vote thereon having not less than the minimum
number of votes that would be necessary to authorize or take such action at a meeting at which all shares entitled to vote thereon were
present and voted, and shall be delivered to the Company by delivery to its registered office in the State of Delaware, its principal
place of business, or an officer or agent of the Company having custody of the book in which proceedings of meetings of stockholders
are recorded.
Board
of Directors
The
Board is divided into three classes, as nearly equal in number as possible and designated Class I, Class II and Class III; however, such
classification will terminate for each class upon the initial expiration of their respective term and will then have one year terms expiring
at the next annual meeting of stockholders or until the election and qualification of their respective successors in office, subject
to their earlier death, resignation or removal. The Charter and the Company Bylaws provide that the authorized number of directors
may be changed only by resolution of the board of directors. Subject to the terms of any preferred stock, any or all of the directors
may be removed from office at any time, with or without cause, and only by the affirmative vote of the holders of at least a majority
of the voting power of all of the then outstanding shares of voting stock of the Company entitled to vote at an election of directors.
Any vacancy on the Board, including a vacancy resulting from an enlargement of the Board, may be filled only by the affirmative vote
of a majority of the Company’s directors then in office.
Listing of Securities
Our
Class A Common Stock and our Public Warrants are each listed on the NYSE American under the symbol “FOXO”, and “FOXO
WS,” respectively.
SECURITIES ACT RESTRICTIONS
ON RESALE OF COMMON STOCK
Rule 144
Pursuant
to Rule 144, a person who has beneficially owned restricted shares of our Class A Common Stock or warrants for at least six months
would be entitled to sell their securities provided that (i) such person is not deemed to have been one of our affiliates at the
time of, or at any time during the three months preceding, a sale and (ii) we are subject to the Exchange Act periodic
reporting requirements for at least three months before the sale and have filed all required reports under Section 13 or 15(d) of
the Exchange Act during the 12 months (or such shorter period as we were required to file reports) preceding the sale.
Persons
who have beneficially owned restricted shares of our Class A Common Stock or warrants for at least six months but who are our affiliates
at the time of, or at any time during the three months preceding, a sale, would be subject to additional restrictions, by which
such person would be entitled to sell within any three-month period only a number of securities that does not exceed the greater
of:
| ● | 1% of the total number of shares of Delwinds Class A Common
Stock (or after the Closing, Class A Common Stock) then outstanding; or |
| ● | the average weekly reported trading volume of the Delwinds
Class A Common Stock (or after the Closing, Class A Common Stock) then during the four calendar weeks preceding the filing of a
notice on Form 144 with respect to the sale. |
Sales
by our affiliates under Rule 144 are also limited by manner of sale provisions and notice requirements and to the availability of
current public information about us.
Restrictions on the
Use of Rule 144 by Shell Companies or Former Shell Companies
Rule 144
is not available for the resale of securities initially issued by shell companies (other than business combination related shell companies)
or issuers that have been at any time previously a shell company. However, Rule 144 also includes an important exception to this
prohibition if the following conditions are met:
| ● | the issuer of the securities that was formerly a shell company
has ceased to be a shell company; |
| ● | the issuer of the securities is subject to the reporting
requirements of Section 13 or 15(d) of the Exchange Act; |
| ● | the issuer of the securities has filed all Exchange Act
reports and materials required to be filed, as applicable, during the preceding 12 months (or such shorter period that the issuer
was required to file such reports and materials), other than Current Reports on Form 8-K; and |
| ● | at least one year has elapsed from the time that the issuer
filed current Form 10 type information with the SEC reflecting its status as an entity that is not a shell company. |
Following
the consummation of the Business Combination, the Company is no longer a shell company, and so, once the conditions set forth in the
exceptions listed above are satisfied, Rule 144 will become available for the resale of the above-noted restricted securities.
Form S-8 Registration Statement
We intend to file one or more
registration statements on Form S-8 under the Securities Act to register the shares of Class A Common Stock issued or issuable under
our 2022 Plan. Any such Form S-8 registration statement will become effective automatically upon filing. Once these shares are registered,
they can be sold in the public market upon issuance, subject to Rule 144 limitations applicable to affiliates and vesting restrictions.
PLAN OF DISTRIBUTION
We are required to pay all
fees and expenses incident to the registration of the securities to be offered and sold pursuant to this prospectus. The Selling Securityholders
will bear all commissions and discounts, if any, attributable to their sale of securities.
We will not receive any of
the proceeds from the sale of the securities by the Selling Securityholders. We will receive proceeds from Warrants exercised in the
event that such warrants are exercised for cash. The aggregate proceeds to the selling securityholders will be the purchase price of
the securities less any discounts and commissions borne by the Selling Securityholders.
The shares of Class A Common
Stock and Private Warrants beneficially owned by the Selling Securityholders covered by this prospectus may be offered and sold from
time to time by the Selling Securityholders. The term “Selling Securityholders” includes donees, pledgees, transferees or
other successors in interest selling securities received after the date of this prospectus from a selling securityholder as a gift, pledge,
partnership distribution or other transfer. The Selling Securityholders will act independently of us in making decisions with respect
to the timing, manner and size of each sale. Such sales may be made on one or more exchanges or in the over-the-counter market or otherwise,
at prices and under terms then prevailing or at prices related to the then current market price or in negotiated transactions.
The Selling Securityholders may sell their securities
by one or more of, or a combination of, the following methods:
| ● | ordinary brokers’ transactions; |
| ● | transactions involving cross or block trades; |
| ● | through brokers, dealers, or underwriters who may act solely
as agents; |
| ● | “at the market” into an existing market for our
shares of Class A Common Stock; |
| ● | in other ways not involving market makers or established
business markets, including direct sales to purchasers or sales effected through agents; |
| ● | in privately negotiated transactions; or |
| ● | any other method permitted pursuant to applicable law. |
In addition, any securities
that qualify for sale pursuant to Rule 144 or another exemption from registration under the Securities Act or other such exemption may
be sold under Rule 144 rather than pursuant to this prospectus.
To the extent required, this
prospectus may be amended or supplemented from time to time to describe a specific plan of distribution. In connection with distributions
of the securities or otherwise, the selling securityholders may enter into hedging transactions with broker-dealers or other financial
institutions. In connection with such transactions, broker-dealers or other financial institutions may engage in short sales of the securities
in the course of hedging the positions they assume with selling securityholders. The selling securityholders may also sell the securities
short and redeliver the securities to close out such short positions. The selling securityholders may also enter into option or other
transactions with broker-dealers or other financial institutions which require the delivery to such broker-dealer or other financial
institution of securities offered by this prospectus, which securities such broker-dealer or other financial institution may resell pursuant
to this prospectus (as supplemented or amended to reflect such transaction). The selling securityholders may also pledge securities to
a broker-dealer or other financial institution, and, upon a default, such broker-dealer or other financial institution, may effect sales
of the pledged securities pursuant to this prospectus (as supplemented or amended to reflect such transaction).
In effecting sales, broker-dealers
or agents engaged by the selling securityholders may arrange for other broker-dealers to participate. Broker-dealers or agents may receive
commissions, discounts or concessions from the selling securityholders in amounts to be negotiated immediately prior to the sale.
In offering the securities
covered by this prospectus, the selling securityholders and any broker-dealers who execute sales for the selling securityholders may
be deemed to be “underwriters” within the meaning of the Securities Act in connection with such sales. Any profits realized
by the selling securityholders and the compensation of any broker-dealer may be deemed to be underwriting discounts and commissions.
In order to comply with the
securities laws of certain states, if applicable, the securities must be sold in such jurisdictions only through registered or licensed
brokers or dealers. In addition, in certain states the securities may not be sold unless they have been registered or qualified for sale
in the applicable state or an exemption from the registration or qualification requirement is available and is complied with.
We have advised the selling
securityholders that the anti-manipulation rules of Regulation M under the Exchange Act may apply to sales of securities in the market
and to the activities of the selling securityholders and their affiliates. In addition, we will make copies of this prospectus available
to the selling securityholders for the purpose of satisfying the prospectus delivery requirements of the Securities Act. The selling
securityholders may indemnify any broker-dealer that participates in transactions involving the sale of the securities against certain
liabilities, including liabilities arising under the Securities Act.
At the time a particular offer of securities is
made, if required, a prospectus supplement will be distributed that will set forth the number of securities being offered and the terms
of the offering, including the name of any underwriter, dealer or agent, the purchase price paid by any underwriter, any discount, commission
and other item constituting compensation, any discount, commission or concession allowed or reallowed or paid to any dealer, and the
proposed selling price to the public.
A holder of warrants may exercise its warrants
in accordance with the warrant agreement on or before the expiration date set forth therein by surrendering, at the office of the warrant
agent, Continental Stock Transfer & Trust Company, the certificate evidencing such warrant, with the form of election to purchase
set forth thereon, properly completed and duly executed, accompanied by full payment of the exercise price and any and all applicable
taxes due in connection with the exercise of the warrant, subject to any applicable provisions relating to cashless exercises in accordance
with the warrant agreement.
LEGAL MATTERS
Certain legal matters will
be passed upon for the Company by Mitchell Silberberg & Knupp, LLP, New York, New York.
EXPERTS
The
consolidated financial statements of FOXO Technologies Inc., now known as FOXO Technologies Operating Company, as of December 31,
2020 and for the year ended December 31, 2020, have been included herein in reliance upon the report of UHY LLP, independent registered
public accounting firm, appearing elsewhere herein, and upon the authority of said firm as experts in accounting and auditing. The audit
report covering the December 31, 2020 consolidated financial statements contains an explanatory paragraph that states that the Company’s
recurring negative cash flows and losses from operations, and a net capital deficiency raise substantial doubt about the entity’s
ability to continue as a going concern. The consolidated financial statements do not include any adjustments that might result from the
outcome of that uncertainty.
The
consolidated financial statements of FOXO Technologies Inc., now known as FOXO Technologies Operating Company, as of December 31,
2021 and for the year ended December 31, 2021, have been included herein in reliance upon the report of KPMG LLP, independent registered
public accounting firm, appearing elsewhere herein, and upon the authority of said firm as experts in accounting and auditing. The audit
report covering the December 31, 2021 consolidated financial statements contains an explanatory paragraph that states that the Company’s
recurring negative cash flows and losses from operations, and a net capital deficiency raise substantial doubt about the entity’s
ability to continue as a going concern. The consolidated financial statements do not include any adjustments that might result from the
outcome of that uncertainty.
TRANSFER AGENT AND
REGISTRAR
The
transfer agent and registrar for the Company’s Class A Common Stock, Public Warrants and Private Warrants is Continental Stock
Transfer & Trust Company.
WHERE YOU CAN FIND MORE INFORMATION
We have filed with the SEC
a registration statement on Form S-1 under the Securities Act with respect to our shares of Class A Common Stock and Private Warrants
offered hereby. This prospectus does not contain all of the information set forth in the registration statement and the exhibits and
schedules thereto. For further information with respect to the Company and its securities, reference is made to the registration statement
and the exhibits and any schedules filed therewith. Statements contained in this prospectus as to the contents of any contract or other
document referred to are not necessarily complete and in each instance, if such contract or document is filed as an exhibit, reference
is made to the copy of such contract or other document filed as an exhibit to the registration statement, each statement being qualified
in all respects by such reference. The SEC maintains a website at www.sec.gov, from which interested persons can electronically access
the registration statement, including the exhibits and any schedules thereto and which contains the periodic reports, proxy and information
statements and other information that we file electronically with the SEC.
FOXO files reports, proxy
statements and other information with the SEC as required by the Exchange Act. You may access information on FOXO at the SEC website
containing reports, proxy statements and other information at www.sec.gov.
Statements contained in this
prospectus as to the contents of any contract or other document referred to are not necessarily complete and in each instance, if such
contract or document is filed as an exhibit, reference is made to the copy of such contract or other document filed as an exhibit to
the registration statement, each statement being qualified in all respects by such reference.
We also maintain an Internet
website at http://www.foxotechnologies.com. Through our website, we make available, free of charge, the following documents of FOXO as
soon as reasonably practicable after they are electronically filed with, or furnished to, the SEC: Annual Reports on Form 10-K; proxy
statements for our annual and special stockholder meetings; Quarterly Reports on Form 10-Q; Current Reports on Form 8-K; Forms 3, 4 and
5 and Schedules 13D; and amendments to those documents. The information contained on, or that may be accessed through, our website is
not part of, and is not incorporated into, this prospectus or the registration statement of which it forms a part.
INDEX TO THE FINANCIAL
STATEMENTS
FOXO TECHNOLOGIES
INC. AND SUBSIDIARIES
| |
Page |
UNAUDITED
INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE THREE and NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021: | |
|
Consolidated
Balance Sheets as of September 30, 2022 (Unaudited) and December 31, 2021 | |
F-4 |
Unaudited
Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2022 and 2021 | |
F-5 |
Unaudited
Consolidated Statements of Changes in Stockholders’ Deficit for the Three and Nine Months ended September 30, 2022 and 2021 | |
F-6 |
Unaudited
Consolidated Statements of Cash Flows for the Nine Months ended September 30, 2022 and 2021 | |
F-7 |
Notes
to Unaudited Consolidated Financial Statements | |
F-8 |
| |
|
CONSOLIDATED
FINANCIAL STATEMENTS FOR THE YEARS ENDED DECEMBER 31, 2021 AND DECEMBER 31, 2020: |
|
|
Report
of Independent Registered Accounting Firm (UHY LLP, West Des Moines, IA Auditor Firm ID: 1195) |
|
F-27 |
Report
of Independent Registered Accounting Firm (KPMG LLP, Minneapolis, MN Auditor Firm ID: 185) |
|
F-28 |
Consolidated
Balance Sheets as of December 31, 2021 and December 31, 2020 |
|
F-29 |
Consolidated
Statements of Operations for the Years Ended December 31, 2021 and 2020 |
|
F-30 |
Consolidated
Statements of Stockholders’ Equity (Deficit) and Members’ Equity for the Years Ended December 31, 2021 and
2020 |
|
F-31 |
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2021 and 2020 |
|
F-32 |
Notes
to the Consolidated Financial Statements |
|
F-33 |
|
|
|
UNAUDITED
INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED JUNE 30, 2022 AND JUNE 30, 2021: |
|
|
Consolidated
Balance Sheets as of June 30, 2022 and December 31, 2021 |
|
F-58 |
Consolidated
Statements of Operations for the six months ended June 30, 2022, and June 30, 2021 |
|
F-59 |
Consolidated
Statements of Stockholders’ Deficit for the six months ended June 30, 2022, and June 30, 2021 |
|
F-60 |
Consolidated
Statements of Cash Flows for the six months ended June 30, 2022, and June 30, 2021 |
|
F-61 |
Notes
to the Unaudited Consolidated Financial Statements |
|
F-62 |
Report of Independent Registered Public Accounting
Firm
To the Stockholders and Board of Directors
FOXO Technologies Inc.
Opinion on the Consolidated Financial Statements
We have audited the accompanying
consolidated balance sheet of FOXO Technologies Inc. and subsidiaries (the “Company”) as of December 31, 2020, and the
related consolidated statements of operations, stockholders’ equity and members’ equity, and cash flows for the year then
ended, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements
present fairly, in all material respects, the financial position of the Company as of December 31, 2020, and the results of its operations
and its cash flows for the year then ended, in conformity with accounting principles generally accepted in the United States of America.
Substantial Doubt About the Company’s
Ability to Continue as a Going Concern
The accompanying financial
statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 2 to the financial
statements, the Company has suffered recurring losses from operations and negative cash flows from operations that raise substantial doubt
about its ability to continue as a going concern. Management’s plans in regard to these matters are also described in Note 2.
The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Basis for Opinion
These financial statements
are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based
on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”)
and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable
rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance
with the standards of the PCAOB and in accordance with the auditing standards generally accepted in the United States of America.
Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free
of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit
of its internal control over financial reporting. As part of our audit we are required to obtain an understanding of internal control
over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control
over financial reporting. Accordingly, we express no such opinion.
Our audit included performing
procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures
that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the
financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management,
as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for
our opinion.
/s/ UHY LLP
We have served as the Company’s auditor
since 2020.
West Des Moines, Iowa
April 8, 2022
Report of Independent Registered Public Accounting
Firm
To the Stockholders and Board of Directors
FOXO Technologies Inc.:
Opinion on the Consolidated Financial Statements
We have audited the accompanying
consolidated balance sheet of FOXO Technologies Inc. and subsidiaries (the Company) as of December 31, 2021, the related consolidated
statements of operations, stockholders’ equity (deficit) and members’ equity, and cash flows for the year then ended, and
the related notes (collectively, the consolidated financial statements). In our opinion, the consolidated financial statements present
fairly, in all material respects, the financial position of the Company as of December 31, 2021, and the results of its operations
and its cash flows for the year then ended, in conformity with U.S. generally accepted accounting principles.
Going Concern
The accompanying consolidated
financial statements have been prepared assuming that the Company will continue as a going concern. As discussed in Note 2 to the consolidated
financial statements, the Company has suffered recurring negative cash flows and losses from operations, and has a net capital deficiency
that raise substantial doubt about its ability to continue as a going concern. Management’s plans in regard to these matters are
also described in Note 2. The consolidated financial statements do not include any adjustments that might result from the outcome of this
uncertainty.
Basis for Opinion
These consolidated financial
statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board
(United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance
with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether
the consolidated financial statements are free of material misstatement, whether due to error or fraud. Our audit included performing
procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing
procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures
in the consolidated financial statements. Our audit also included evaluating the accounting principles used and significant estimates
made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audit
provides a reasonable basis for our opinion.
/s/ KPMG LLP
We have served as the Company’s auditor
since 2021.
Minneapolis, Minnesota
April 8, 2022
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
| |
September 30, | | |
December 31, | |
| |
2022 | | |
2021 | |
Assets | |
(unaudited) | | |
| |
Current assets | |
| | |
| |
Cash and cash equivalents | |
$ | 10,454 | | |
$ | 6,856 | |
Supplies | |
| 2,057 | | |
| 295 | |
Prepaid expenses | |
| 511 | | |
| 444 | |
Prepaid offering costs | |
| 1,638 | | |
| - | |
Prepaid consulting fees | |
| 4,758 | | |
| - | |
Other current assets | |
| 20 | | |
| 23 | |
Total current assets | |
| 19,438 | | |
| 7,618 | |
| |
| | | |
| | |
Property and equipment, net | |
| 136 | | |
| 187 | |
Intangible assets | |
| 2,071 | | |
| 191 | |
Investments | |
| 100 | | |
| 100 | |
Reinsurance recoverables | |
| 18,754 | | |
| 19,463 | |
Cloud computing arrangements | |
| 4,709 | | |
| 2,745 | |
Total assets | |
$ | 45,208 | | |
$ | 30,304 | |
| |
| | | |
| | |
Liabilities and Stockholders' Equity | |
| | | |
| | |
Current liabilities | |
| | | |
| | |
Accounts payable | |
$ | 2,706 | | |
$ | 3,456 | |
Related party payable | |
| 500 | | |
| - | |
Shares payable | |
| 384 | | |
| - | |
Parallel run advance | |
| 256 | | |
| - | |
Accrued and other liabilities | |
| 504 | | |
| 402 | |
Related party convertible debentures | |
| - | | |
| 9,967 | |
Convertible debentures | |
| - | | |
| 22,236 | |
Total current liabilities | |
| 4,350 | | |
| 36,061 | |
Warrant liability | |
| 1,038 | | |
| - | |
Forward purchase derivative | |
| 1,284 | | |
| - | |
Long term debt | |
| 2,918 | | |
| - | |
Policy reserves | |
| 18,754 | | |
| 19,463 | |
Total liabilities | |
| 28,344 | | |
| 55,524 | |
Commitments and contingencies (Note 13) | |
| | | |
| | |
Stockholders' equity (deficit) | |
| | | |
| | |
Forward purchase agreement receivable | |
| (3,989 | ) | |
| - | |
Preferred stock, $0.0001 par value; 10,000,000 shares authorized, none issued or outstanding as of September 30, 2022 | |
| - | | |
| - | |
Class A common stock, $0.0001 par value, 500,000,000 shares authorized, 33,027,830 issued and outstanding as of September 30, 2022 | |
| 3 | | |
| - | |
Undesignated preferred stock, $.00001 par value; 90,000,000 shares authorized, none issued and outstanding as of December 31, 2021) | |
| - | | |
| - | |
Non-redeemable preferred stock series A, $.00001 par value; 10,000,000 shares authorized, 8,000,000 shares issued and outstanding as of December 31, 2021 | |
| - | | |
| 21,854 | |
Common stock class A, $.00001 par value; 800,000,000 shares authorized; 30,208 shares issued and outstanding as of December 31, 2021) | |
| - | | |
| - | |
Common stock class B, $.00001 par value, 100,000,000 shares authorized; 2,000,000 shares issued and outstanding as of December 31, 2021) | |
| - | | |
| - | |
Additional paid-in capital | |
| 120,009 | | |
| 4,902 | |
Accumulated deficit | |
| (99,159 | ) | |
| (51,976 | ) |
Total stockholders' equity (deficit) | |
| 16,864 | | |
| (25,220 | ) |
Total Liabilities and Stockholders' Equity (Deficit) | |
$ | 45,208 | | |
$ | 30,304 | |
See accompanying Notes to Unaudited Consolidated
Financial Statements
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE
AND NINE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021
(Unaudited)
| |
Three Months Ended September 30, | | |
Nine Months Ended September 30, | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
| |
| | |
| | |
| | |
| |
Total revenue | |
$ | 14 | | |
$ | 31 | | |
$ | 93 | | |
$ | 93 | |
Operating expenses: | |
| | | |
| | | |
| | | |
| | |
Research and development | |
| 558 | | |
| 1,665 | | |
| 2,160 | | |
| 4,321 | |
Selling, general and administrative | |
| 6,631 | | |
| 2,721 | | |
| 15,601 | | |
| 7,640 | |
Total operating expenses | |
| 7,189 | | |
| 4,386 | | |
| 17,761 | | |
| 11,961 | |
Loss from operations | |
| (7,175 | ) | |
| (4,355 | ) | |
| (17,668 | ) | |
| (11,868 | ) |
Non-cash change in fair value of convertible debentures | |
| (3,697 | ) | |
| (22,571 | ) | |
| (28,180 | ) | |
| (24,890 | ) |
Change in fair value of warrant liability | |
| 1,349 | | |
| - | | |
| 1,349 | | |
| - | |
Change in fair value of forward purchase derivative | |
| (1,284 | ) | |
| - | | |
| (1,284 | ) | |
| - | |
Other expense | |
| (46 | ) | |
| (2 | ) | |
| (150 | ) | |
| (31 | ) |
Interest expense | |
| (424 | ) | |
| (313 | ) | |
| (1,250 | ) | |
| (825 | ) |
Total other expense | |
| (4,102 | ) | |
| (22,886 | ) | |
| (29,515 | ) | |
| (25,746 | ) |
Loss before income taxes | |
| (11,277 | ) | |
| (27,241 | ) | |
| (47,183 | ) | |
| (37,614 | ) |
Provision for income taxes | |
| - | | |
| - | | |
| - | | |
| - | |
Net loss | |
$ | (11,277 | ) | |
$ | (27,241 | ) | |
$ | (47,183 | ) | |
$ | (37,614 | ) |
| |
| | | |
| | | |
| | | |
| | |
Net loss per Class A common stock, basic and diluted | |
$ | (1.84 | ) | |
$ | (4.68 | ) | |
$ | (7.90 | ) | |
$ | (6.47 | ) |
See accompanying Notes to Unaudited Consolidated
Financial Statements
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’
DEFICIT
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER
30, 2022 AND 2021
| |
| | |
| | |
FOXO
Technologies Operating Company | | |
FOXO
Technologies Inc. | | |
| | |
| | |
| |
| |
Stockholder
Subscription | | |
Forward
Purchase Agreement | | |
Series
A Preferred Stock | | |
Common
Stock
(Class A) | | |
Common
Stock (Class B) | | |
Common
Stock (Class A) | | |
Additional | | |
Accumulated | | |
| |
| |
Receivable | | |
Receivable | | |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Paid-in-Capital | | |
Deficit | | |
Total | |
Three
Months Ended September 30, 2021 | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Balance,
June 30, 2021 | |
$ | (1,250 | ) | |
$ | - | | |
| 8,000,000 | | |
$ | 21,854 | | |
| 30,000 | | |
$ | - | | |
| 2,000,000 | | |
$ | - | | |
| - | | |
$ | - | | |
$ | 4,447 | | |
$ | (23,861 | ) | |
$ | 1,190 | |
Net
loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (27,241 | ) | |
| (27,241 | ) |
Lease
contributions | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 137 | | |
| - | | |
| 137 | |
Equity-based
compensation | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 45 | | |
| - | | |
| 45 | |
Subscriptions
received | |
| 1,250 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,250 | |
Issuance
of shares for restricted stock | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Balance,
September 30, 2021 | |
$ | - | | |
$ | - | | |
| 8,000,000 | | |
$ | 21,854 | | |
| 30,000 | | |
$ | - | | |
| 2,000,000 | | |
$ | - | | |
| - | | |
$ | - | | |
$ | 4,629 | | |
$ | (51,102 | ) | |
$ | (24,619 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Nine
Months Ended September 30, 2021 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| - | | |
| | | |
| | |
Balance,
December 31, 2020 | |
$ | (3,750 | ) | |
$ | - | | |
| 8,000,000 | | |
$ | 21,854 | | |
| - | | |
$ | - | | |
| 2,000,000 | | |
$ | - | | |
| - | | |
$ | - | | |
| 4,104 | | |
$ | (13,488 | ) | |
$ | 8,720 | |
Net
loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (37,614 | ) | |
| (37,614 | ) |
Lease
contributions | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 410 | | |
| - | | |
| 410 | |
Equity-based
compensation | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 102 | | |
| - | | |
| 102 | |
Subscriptions
received | |
| 3,750 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 3,750 | |
Warrants
issued | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 13 | | |
| - | | |
| 13 | |
Issuance
of shares for restricted stock | |
| - | | |
| - | | |
| - | | |
| - | | |
| 30,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Balance,
September 30, 2021 | |
$ | - | | |
$ | - | | |
| 8,000,000 | | |
$ | 21,854 | | |
| 30,000 | | |
$ | - | | |
| 2,000,000 | | |
$ | - | | |
| - | | |
$ | - | | |
$ | 4,629 | | |
$ | (51,102 | ) | |
$ | (24,619 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Three
Months Ended September 30, 2022 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance,
June 30, 2022 | |
$ | - | | |
$ | - | | |
| 8,000,000 | | |
$ | 21,854 | | |
| 1,545,154 | | |
$ | - | | |
| 2,000,000 | | |
$ | - | | |
| - | | |
$ | - | | |
$ | 12,026 | | |
$ | (87,882 | ) | |
$ | (54,002 | ) |
Activity
prior to the business combination: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (9,531 | ) | |
| (9,531 | ) |
Equity-based
compensation | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 210 | | |
| - | | |
| 210 | |
Effects
of the business combination: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Conversion
of Series A Preferred Stock | |
| - | | |
| - | | |
| (8,000,000 | ) | |
| (21,854 | ) | |
| 8,000,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 21,854 | | |
| - | | |
| - | |
Conversion
of Bridge Loans | |
| - | | |
| - | | |
| - | | |
| - | | |
| 15,172,729 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 88,975 | | |
| - | | |
| 88,975 | |
Conversion
of Class B Common Stock | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,000,000 | | |
| - | | |
| (2,000,000 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Conversion
of existing Class A Common Stock | |
| - | | |
| - | | |
| - | | |
| - | | |
| (26,717,883 | ) | |
| - | | |
| - | | |
| - | | |
| 15,518,705 | | |
| 1 | | |
| - | | |
| - | | |
| 1 | |
Reverse
recapitalization | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 8,143,649 | | |
| 1 | | |
| 19,677 | | |
| - | | |
| 19,678 | |
Activity
after the business combination: | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Net
loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (1,746 | ) | |
| (1,746 | ) |
Equity-based
compensation | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 9,175,000 | | |
| 1 | | |
| 329 | | |
| - | | |
| 330 | |
Cantor
Commitement Fee | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 190,476 | | |
| - | | |
| 1,600 | | |
| - | | |
| 1,600 | |
Forward
purchase agreement escrow | |
| - | | |
| (29,135 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (29,135 | ) |
Forward
purchase agreement proceeds | |
| - | | |
| 484 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 484 | |
Forward
purchase agreement reset price impact | |
| - | | |
| 24,662 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (24,662 | ) | |
| - | | |
| - | |
Balance,
September 30, 2022 | |
$ | - | | |
$ | (3,989 | ) | |
| - | | |
$ | - | | |
| - | | |
$ | - | | |
| - | | |
$ | - | | |
| 33,027,830 | | |
$ | 3 | | |
$ | 120,009 | | |
$ | (99,159 | ) | |
$ | 16,864 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Nine
Months Ended September 30, 2022 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance,
December 31, 2021 | |
$ | - | | |
$ | - | | |
| 8,000,000 | | |
$ | 21,854 | | |
| 30,208 | | |
$ | - | | |
| 2,000,000 | | |
$ | - | | |
| - | | |
$ | - | | |
$ | 4,902 | | |
$ | (51,976 | ) | |
$ | (25,220 | ) |
Activity
prior to the business combination: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (45,437 | ) | |
| (45,437 | ) |
Lease
contributions | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 225 | |
Equity-based
compensation | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 716 | | |
| - | | |
| 716 | |
Warrant
repurchase | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (507 | ) | |
| - | | |
| (507 | ) |
Issuance
of shares for exercised stock options | |
| - | | |
| - | | |
| - | | |
| - | | |
| 14,946 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Issuance
of shares for consulting agreement | |
| - | | |
| - | | |
| - | | |
| - | | |
| 1,500,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 6,900 | | |
| - | | |
| 6,900 | |
Effects
of the business combination: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Conversion
of Series A Preferred Stock | |
| - | | |
| - | | |
| (8,000,000 | ) | |
| (21,854 | ) | |
| 8,000,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 21,854 | | |
| - | | |
| - | |
Conversion
of Bridge Loans | |
| - | | |
| - | | |
| - | | |
| - | | |
| 15,172,729 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 88,975 | | |
| - | | |
| 88,975 | |
Conversion
of Class B Common Stock | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,000,000 | | |
| - | | |
| (2,000,000 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Conversion
of existing Class A Common Stock | |
| - | | |
| - | | |
| - | | |
| - | | |
| (26,717,883 | ) | |
| - | | |
| - | | |
| - | | |
| 15,518,705 | | |
| 1 | | |
| - | | |
| - | | |
| 1 | |
Reverse
recapitalization | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 8,143,649 | | |
| 1 | | |
| 19,677 | | |
| - | | |
| 19,678 | |
Activity
after the business combination: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net
loss | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (1,746 | ) | |
| (1,746 | ) |
Equity-based
compensation | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 9,175,000 | | |
| 1 | | |
| 329 | | |
| | | |
| 330 | |
Cantor
Commitement Fee | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 190,476 | | |
| - | | |
| 1,600 | | |
| - | | |
| 1,600 | |
Forward
purchase agreement escrow | |
| - | | |
| (29,135 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (29,135 | ) |
Forward
purchase agreement proceeds | |
| - | | |
| 484 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 484 | |
Forward
purchase agreement reset price impact | |
| - | | |
| 24,662 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (24,662 | ) | |
| - | | |
| - | |
Balance,
September 30, 2022 | |
$ | - | | |
$ | (3,989 | ) | |
| - | | |
$ | - | | |
| - | | |
$ | - | | |
| - | | |
$ | - | | |
| 33,027,830 | | |
$ | 3 | | |
$ | 120,009 | | |
$ | (99,159 | ) | |
$ | 16,864 | |
See accompanying Notes to Unaudited Consolidated
Financial Statements
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
| |
Nine Months Ended September 30, | |
| |
2022 | | |
2021 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | |
| |
Net loss | |
$ | (47,183 | ) | |
$ | (37,614 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | |
Depreciation | |
| 159 | | |
| 71 | |
Equity-based compensation | |
| 1,002 | | |
| 8 | |
Amortization of consulting fees | |
| 2,954 | | |
| - | |
Change in fair value of convertible debentures | |
| 28,180 | | |
| 24,890 | |
Change in fair value of warrants | |
| (1,349 | ) | |
| - | |
Change in fair value of forward purchase agreement derivative | |
| 1,284 | | |
| - | |
Conversion of accrued interest | |
| 593 | | |
| - | |
Contributions in the form of rent payments | |
| 225 | | |
| 410 | |
Amortization of right-of-use assets | |
| 20 | | |
| - | |
Accretion of operating lease liabilities | |
| (20 | ) | |
| - | |
Recognition of prepaid offering costs upon election of fair value option | |
| 107 | | |
| - | |
Accretion of interest earned on investment in convertible promissory note | |
| - | | |
| (26 | ) |
Other | |
| - | | |
| 13 | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Supplies | |
| (1,762 | ) | |
| (296 | ) |
Prepaid expenses, consulting fees, and other current assets | |
| (1,002 | ) | |
| 55 | |
Cloud computing arrangements | |
| (1,941 | ) | |
| (1,701 | ) |
Reinsurance recoverables | |
| 709 | | |
| 88 | |
Accounts payable | |
| (489 | ) | |
| 2,247 | |
Accrued and other liabilities | |
| 761 | | |
| 197 | |
Policy reserves | |
| (709 | ) | |
| (88 | ) |
Net cash used in operating activities | |
| (18,461 | ) | |
| (11,746 | ) |
CASH FLOWS FROM INVESTING ACTIVITIES: | |
| | | |
| | |
Purchase of property and equipment | |
| (108 | ) | |
| (73 | ) |
Asset acquisition, net of cash acquired | |
| - | | |
| (63 | ) |
Development of internal use software | |
| (1,622 | ) | |
| (9 | ) |
Acquisition of convertible promissory note | |
| - | | |
| (50 | ) |
Net cash used in investing activities | |
| (1,730 | ) | |
| (195 | ) |
CASH FLOWS FROM FINANCING ACTIVITIES: | |
| | | |
| | |
Proceeds from issuance of related party convertible debentures | |
| - | | |
| 3,250 | |
Proceeds from issuance of convertible debentures | |
| 28,000 | | |
| 7,250 | |
Warrant repurchase | |
| (507 | ) | |
| - | |
Senior PIK Notes proceeds | |
| 3,458 | | |
| - | |
Reverse recapitalization proceeds | |
| 23,226 | | |
| - | |
Forward purchase agreement escrow | |
| (29,135 | ) | |
| - | |
Forward purchase agreement proceeds | |
| 484 | | |
| - | |
Deferred offering costs | |
| (577 | ) | |
| - | |
Related party promissory note | |
| (1,160 | ) | |
| - | |
Proceeds received from stockholder subscription receivable | |
| - | | |
| 3,750 | |
Net cash provided by financing activities | |
| 23,789 | | |
| 14,250 | |
Net increase in cash and cash equivalents | |
| 3,598 | | |
| 2,309 | |
Cash and cash equivalents at beginning of period | |
| 6,856 | | |
| 8,123 | |
Cash and cash equivalents at end of period | |
$ | 10,454 | | |
$ | 10,432 | |
| |
| | | |
| | |
NONCASH INVESTING AND FINANCING ACTIVITIES: | |
| | | |
| | |
Conversion of phantom equity to stock options | |
$ | - | | |
$ | 54 | |
Conversion of debt | |
$ | 88,382 | | |
$ | - | |
Conversion of preferred stock | |
$ | 21,854 | | |
$ | - | |
Cantor Commitment Fee | |
$ | 1,600 | | |
$ | - | |
Capitalized equity-based compensation - internal use software and cloud computing arrangements | |
$ | 44 | | |
$ | - | |
Accrued internal use software | |
$ | 239 | | |
$ | - | |
See accompanying Notes to Unaudited Consolidated
Financial Statements
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note
1 DESCRIPTION OF BUSINESS
FOXO Technologies Inc. (“FOXO” or
the “Company”), f/k/a Delwinds Insurance Acquisition Corp. (“Delwinds”), a Delaware corporation, was originally
formed in April 2020 as a publicly traded special purpose company for the purpose of effecting a merger, capital stock exchange, asset
acquisition, reorganization, or similar business combination involving one or more businesses. FOXO is a leader in commercializing epigenetic
biomarker technology to support groundbreaking scientific research and disruptive next-generation business initiatives. The Company applies
automated machine learning and artificial intelligence technologies to discover epigenetic biomarkers of human health, wellness and aging.
The Company has been building a life insurance business to support the commercial applications of its epigenetic biomarker underwriting
technology and consumer engagement platform service business. On August 20, 2021, the Company completed its acquisition of Memorial Insurance
Company of America (“MICOA”) and renamed it FOXO Life Insurance Company.
The Company manages and reports results of operations
for two reportable business segments: FOXO Life, the Company’s life insurance business operations, and FOXO Labs, the Company’s
epigenetic biomarker technology business operations.
The Business Combination
On February 24, 2022, Delwinds entered into a
definitive Agreement and Plan of Merger, dated as of February 24, 2022, as amended on April 26, 2022, July 6, 2022 and August 12, 2022
(the “Merger Agreement”), with FOXO Technologies Inc., now known as FOXO Technologies Operating Company (“FOXO Technologies
Operating Company”), DWIN Merger Sub Inc., a Delaware corporation and a wholly owned subsidiary of Delwinds (“Merger Sub”),
and DIAC Sponsor LLC (the “Sponsor”), in its capacity as the representative of the stockholders of Delwinds from and after
the closing (the “Closing”) of the transactions contemplated by the FOXO Transaction Agreement (collectively, the “Transaction”
or the “Business Combination”). Simultaneously with the execution of the Merger Agreement, Delwinds entered into a Common
Stock Purchase Agreement (the “ELOC Agreement”) with CF Principal Investments LLC (the “Cantor Investor”), pursuant
to which, assuming satisfaction of certain conditions and subject to limitations set forth in the ELOC Agreement, the Company would have
the right, from time to time to sell the Cantor Investor up to $40,000 in shares of the Company’s Class A common stock (the “Class
A Common Stock”) until the first day of the next month following the 36-month anniversary of when the Securities and Exchange Commission
(“SEC”) has declared effective a registration statement covering the resale of such shares of Class A Common Stock or until
the date on which the facility has been fully utilized, if earlier.
The Business Combination was approved by Delwinds’
stockholders on September 14, 2022 and closed on September 15, 2022 (the “Closing Date”) whereby Merger Sub merged into FOXO
Technologies Operating Company, with FOXO Technologies Operating Company surviving the merger as a wholly owned subsidiary of the Company
(the “Combined Company”), and with FOXO Technologies Operating Company security holders becoming security holders of the Combined
Company. Immediately upon the Closing, the name of Delwinds was changed to FOXO Technologies Inc.
Following the Closing, FOXO is a holding company
whose wholly-owned subsidiary, FOXO Technologies Operating Company, conducts all of the core business operations. FOXO Technologies Operating
Company maintains its two wholly-owned subsidiaries, FOXO Labs Inc. and FOXO Life, LLC. FOXO Labs maintains a wholly-owned subsidiary,
Scientific Testing Partners, LLC, while FOXO Life Insurance Company is a wholly-owned subsidiary of FOXO Life, LLC. References to “FOXO”
and the “Company” in these unaudited consolidated financial statements refer to FOXO Technologies Operating Company and its
wholly-owned subsidiaries prior to the Closing and FOXO Technologies Inc. following the Closing.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
In accordance with the terms of the Merger Agreement,
at Closing, the Company (i) acquired 100% of the issued and outstanding FOXO Technologies Operating Company Class A common stock (the
“FOXO Class A Common Stock”) in exchange for equity consideration in the form of the Company’s Class A Common Stock,
(ii) acquired 100% of the issued and outstanding shares of FOXO Technologies Operating Company Class B common stock (the “FOXO Class
B Common Stock”) in exchange for equity consideration in the form of the Company’s Class A Common Stock.
Immediately prior to the Closing, the following
transactions occurred:
| ● | 8,000,000
shares of FOXO Technologies Operating Company Series A preferred stock (the “FOXO Preferred
Stock”) were exchanged for 8,000,000 shares of FOXO Class A Common Stock. |
| ● | The
2021 Bridge Debentures (as defined in Note 5) in the principal amount, together with accrued
and unpaid interest, of $24,402 were converted into 6,759,642 shares of FOXO Class A Common
Stock. |
| ● | The
holders of the 2022 Bridge Debentures (as defined in Note 5) in the principal amount, together
with accrued and unpaid interest, of $34,496 were converted into 7,810,509 shares of FOXO
Class A Common Stock. |
As a result of and upon the Closing, among other
things, (1) all outstanding shares of FOXO Class A Common Stock (after giving effect to the conversion of the FOXO Preferred Stock, the
2021 Bridge Debentures, and 2022 Bridge Debentures into share of FOXO Class A Common Stock) and FOXO Class B Common Stock were converted
into 15,518,705 shares of the Company’s Class A Common Stock, (2) all FOXO options and FOXO warrants outstanding immediately before
the Closing (“Assumed Options” and “Assumed Warrants”, as applicable) were assumed and converted, subject to adjustment
pursuant to the terms of the Merger Agreement, into options and warrants, respectively, of the Company, exercisable for share of the Company’s
Class A Common Stock and (3) other than the Assumed Options and Assumed Warrants, all other convertible securities and other rights to
purchase capital stock of FOXO Technologies Operating Company were retired and terminated, if they were not converted, exchanged or exercised
for FOXO Technologies Operating Company stock immediately prior the Closing.
Note
2 LIQUIDITY AND MANAGEMENT’S PLAN
The Company's history
of losses requires management to critically assess its ability to continue operating as a going concern. For the three and nine months
ended September 30, 2022, the Company incurred a net loss of $11,277 and $47,183, respectively. As of September 30, 2022, the Company
had an accumulated deficit of $99,159. Cash used in operating activities for the nine months ended September 30, 2022 was $18,461. As
of September 30, 2022, the Company had $5,453 of available cash and cash equivalents, excluding amounts required to be held as statutory
capital and surplus by FOXO Life Insurance Company.
The Company’s ability
to continue as a going concern is dependent on generating revenue, raising additional equity or debt capital, reducing losses and improving
future cash flows. The Company will continue ongoing capital raise initiatives and has demonstrated previous success in raising capital
to support its operations. For instance, in the first and second quarters of 2022, the Company issued convertible debentures for $28,000
that has subsequently converted to equity. However, the Company can provide no assurance that these actions will be successful or that
additional sources of financing will be available on favorable terms, if at all. As such, until additional equity or debt capital is secured
and the Company begins generating sufficient revenue, there is substantial doubt about the Company’s ability to continue as a going
concern for the one-year period following the issuance of these unaudited consolidated financial statements.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note
3 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION
The unaudited consolidated financial statements
have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”)
for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X of the SEC. Certain information or
footnote disclosures normally included in financial statements prepared in accordance with U.S. GAAP have been condensed or omitted, pursuant
to the rules and regulations of the SEC for interim financial reporting. Accordingly, the unaudited consolidated financial statements
do not include all information and footnotes necessary for a complete presentation of financial position, results of operations or cash
flows. The unaudited consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial
statements as of and for the year ended December 31, 2021 and the notes thereto. The consolidated balance sheet data as of December 31,
2021 was derived from the audited consolidated financial statements as of that date but does not include all disclosures required by U.S.
GAAP. In the opinion of management, the unaudited consolidated financial statements include all adjustments of a normal or recurring nature,
which are necessary for a fair presentation of financial position, operating results and cash flows for the periods presented. Operating
results for the three and nine months ended September 30, 2022 are not necessarily indicative of the results that may be expected for
the year ending December 31, 2022.
Pursuant to the Business Combination, the acquisition
of FOXO Technologies Operating Company by Delwinds was accounted for as a reverse recapitalization in accordance with U.S. GAAP (the “Reverse
Recapitalization”). Under this method, Delwinds was treated as the “acquired” company for financial reporting purposes.
For accounting purposes the Reverse Recapitalization was treated as the equivalent of FOXO Technologies Operating Company issuing equity
securities for the net assets of Delwinds, accompanied by a recapitalization. The net assets of Delwinds are stated at historical cost,
with no goodwill or other intangible asset being recorded. The condensed assets, liabilities and results of operations prior the Reverse
Recapitalization are those of FOXO Technologies Operating Company.
The unaudited consolidated financial statements
include the accounts of FOXO and its wholly-owned subsidiaries. All intercompany balances and transactions are eliminated in consolidation.
EMERGING GROWTH COMPANY
The Company is an “emerging growth company,”
as defined in Section 2(a) of the Securities Act of 1933 and as modified by the Jumpstart Our Business Startups Act of 2012, and it may
take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging
growth companies including, but not limited to, not being required to comply
with the independent registered public accounting firm attestation requirements of Section 404 of the Sarbanes-Oxley Act, and reduced
disclosure obligations regarding executive compensation in its periodic reports and proxy statements. Further, Section 102(b)(1) of
the JOBS Act exempts emerging growth companies from being required to comply with new or revised financial accounting standards until
private companies (that is, those that have not had a Securities Act registration statement declared effective or do not have a class
of securities registered under the Securities Exchange Act of 1934) are required to comply with the new or revised financial
accounting standards. The JOBS Act provides that a company can elect to opt out of the extended transition period and comply with the
requirements that apply to non-emerging growth companies but any such election to opt out is irrevocable. The Company has elected not
to opt out of such extended transition period which means that when a standard is issued or revised and it has different application dates
for public or private companies, the Company, as an emerging growth company, can adopt the new or revised standard at the time private
companies adopt the new or revised standard. This may make comparison of the Company’s consolidated financial statements with another
public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition
period difficult because of the potential differences in accounting standards used.
USE OF ESTIMATES
The preparation of the unaudited consolidated
financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts
of assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenue and expenses during the reported period. Management evaluates
these estimates and judgments on an ongoing basis and bases its estimates on experience, current and expected future conditions, third-party
evaluations and various other assumptions that management believes are reasonable under the circumstances. It is reasonably possible that
actual experience could differ from the estimates and assumptions utilized. All revisions to accounting estimates are recognized in the
period in which the estimates are revised. A description of each critical estimate is incorporated within the discussion of the related
accounting policies which follow.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
CASH AND CASH EQUIVALENTS
The company considers all highly liquid investments
purchased with an original maturity of three months or less to be cash equivalents. Cash equivalents are stated at cost, which approximates
fair value. At times, cash account balances may exceed insured limits. The Company has not experienced any losses related to such accounts
and believes it is not exposed to any significant credit risk on its cash and cash equivalents.
PROPERTY AND EQUIPMENT, NET
Property and equipment is recorded at cost. The
cost of additions and betterments are capitalized and expenditures for repairs and maintenance are expensed in the period incurred. When
property and equipment is sold or retired, the related cost and accumulated depreciation are removed from the consolidated balance sheets
and any gain or loss is included in the consolidated statements of operations as incurred. When property and equipment is abandoned before
the end of its previously estimated useful life the depreciable life is revised to the shorter remaining useful life. Property and equipment
is presented net of accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives
of the assets, which are generally three years for computers and office equipment and seven years for furniture and fixtures.
Leasehold improvements are depreciated over the shorter of their estimated useful life or the remaining term of the lease.
IMPAIRMENT OF LONG-LIVED ASSETS
The Company reviews its long-lived assets, including
property and equipment and right-of-use assets, to determine potential impairment annually or whenever events or changes in circumstances
indicate that the carrying amount of an asset group may not be fully recoverable. Recoverability is measured by comparing the carrying
amount of the asset group with the future undiscounted cash flows the assets are expected to generate. If such assets are considered impaired,
an impairment loss would be measured by comparing the amount by which the carrying value exceeds the fair value of the long-lived assets.
Management determined that there was no impairment of long-lived assets as of September 30, 2022 and December 31, 2021.
CAPITALIZED IMPLEMENTATION COSTS
The Company capitalizes certain development costs
associated with internal use software and cloud computing arrangements incurred during the application development stage. The Company
expenses costs associated with preliminary project phase activities, training, maintenance, and any post-implementation costs as incurred.
Capitalized costs related to projects to develop internal use software are included within intangible assets on the consolidated balance
sheets, while capitalized costs related to cloud computing arrangements are included within cloud computing arrangements on the consolidated
balance sheets. Capitalized costs will be amortized on a straight-line basis once application development is complete based on the estimated
life of the asset or the expected term of the contract, as applicable. Application development was ongoing as of September 30, 2022 for
all such projects and thus no amortization has been recorded to date.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
FAIR VALUE OF FINANCIAL INSTRUMENTS
Fair value is defined as the price that would
be received for sale of an asset or paid for transfer of a liability, in an orderly transaction between market participants at the measurement
date. GAAP establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. The hierarchy gives
the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the
lowest priority to unobservable inputs (Level 3 measurements). These tiers include:
Level 1 – defined as observable inputs such
as quoted prices (unadjusted) for identical instruments in active markets.
Level 2 – defined as inputs other than quoted
prices in active markets that are either directly or indirectly observable such as quoted prices for similar instruments in active markets
or quoted prices for identical or similar instruments in markets that are not active.
Level 3 – defined as unobservable inputs
in which little or no market data exits, therefore requiring an entity to develop its own assumptions, such as valuations derived from
valuation techniques in which one or more significant inputs or significant value drivers are unobservable.
In some circumstances, the inputs used to measure
the fair value might be categorized within different levels of the fair value hierarchy. In these instances, the fair value measurement
is categorized in its entirety in the fair value hierarchy based on the lowest level input that is significant to the fair value measurement.
DERIVATIVE INSTRUMENTS
The Company does not use derivative instruments
to hedge exposure to cash flow, market or foreign currency risks. The Company evaluates all of its financial instruments, including stock
purchase warrants and forward share purchase obligations, to determine if such instruments are derivatives or contain features that qualify
as embedded derivatives, pursuant to ASC 480, “Distinguishing Liabilities from Equity,” and ASC 815-15, “Derivatives
and Hedging – Embedded Derivatives.” The classification of derivative instruments, including whether such instruments
should be recorded as liabilities or as equity, is reassessed at the end of each reporting period.
DEBT
The Company issued convertible debentures to related
and nonrelated parties, which included original issue discounts, conversion features and detachable warrants, as further discussed in
Note 5 to these consolidated financial statements. The detachable warrants represent freestanding, separable equity-linked financial instruments
recorded at fair value. The fair value of the detachable warrants is calculated using a Black-Scholes valuation model. The Company elected
the fair value option for the convertible debt, which requires recognition at fair value upon issuance and on each balance sheet date
thereafter. Changes in the estimated fair value are recognized as non-cash change in fair value of convertible debentures in the consolidated
statements of operations. As a result of applying the fair value option, direct costs and fees related to the issuance of the convertible
debt were expensed and not deferred.
REVENUE RECOGNITION
The Company’s revenues consist of royalties
based on the Company’s epigenetic biomarker research, agents’ commissions earned on the sale, servicing and placement of life
insurance policies, and epigenetic testing services sold primarily to research organizations. Revenues are recognized when control of
the promised goods or services is transferred to the Company’s customers, in an amount that reflects the consideration the Company
expects to be entitled to in exchange for those goods or services. To recognize revenues, the Company applies the following five step
approach: (i) identify the contract with a customer, (ii) identify the performance obligations in the contract, (iii) determine
the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize
revenues when a performance obligation is satisfied. The Company accounts for a contract when it has approval and commitment from all
parties, the rights of the parties are identified, payment terms are identified, the contract has commercial substance and collectability
of consideration is probable. The Company applies judgment in determining the customer’s ability and intention to pay based on a
variety of factors including the customer’s historical payment experience. As of September 30, 2022 and December 31, 2021,
the Company had no contract assets or liabilities related to revenue arrangements or transactions.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
FOXO Labs — Epigenetic biomarker
royalties
The Company has granted a license to Illumina,
Inc. (“Illumina”) for the exclusive right to manufacture and sell infinium mouse methylation arrays using the Company’s
research on epigenetic biomarkers in exchange for a royalty on global sales. Illumina provides reporting to the Company so that revenue
can be properly recognized as the license is used. Revenue is recorded net as the Company is not considered the principal in the transaction.
Epigenetic biomarker royalties are recorded with the FOXO Labs reportable segment. During the third quarter of 2022, the royalty was reduced
from 5% to 1.25% in exchange for eliminating a purchase commitment for mouse methylation arrays as further discussed in Note 13.
FOXO LIFE — Life insurance
commissions
FOXO Life, LLC, currently an insurance agency,
receives insurance commission revenue from the distribution and sale of life insurance policies based on a percentage of the premiums
paid by its customers. These commission revenues are substantially recognized at a point in time on the effective date of the associated
policies when control of the policy transfers to the client, as well as deferring certain revenues to reflect delivery of services over
the contract period and are reported within the FOXO Life reportable segment. Commissions are fixed at the contract effective date and
generally are based on a percentage of premiums for insurance coverage. Commission rates vary depending on a variety of factors, including
the type of risk being placed, the particular underwriting enterprise’s demand, expected loss experience of the particular risk
of coverage, and historical benchmarks surrounding the level of effort necessary for the Company to place and service the insurance contract.
The Company recognizes approximately 80% of commissions
earned from the initial life insurance placement on the effective date of the underlying insurance contract. The amount of revenue recognized
is based on costs to provide services up and through that effective date, including an appropriate estimate of profit margin on a portfolio
basis (a practical expedient as defined in ASC 606, Revenue from Contracts with Customers). Based on the proportion of additional
services provided in each period after the effective date of the insurance contract, including an appropriate estimate of profit margin,
the Company recognizes approximately 15% of commission and fee revenues in the first three months, and the remaining 5% thereafter.
These periods may be different than the underlying premium payment patterns of the insurance contracts, but the vast majority of services
are fully provided within one year of the insurance contract effective date.
FOXO Labs — Epigenetic biomarker
services
FOXO Labs receives epigenetic biomarker services
revenue from the performance of lab services. The Company’s performance obligation is satisfied when the Company completes the epigenetic
biomarker data analysis. At the completion of the biomarker testing, results are reviewed and released to the customer. The Company subsequently
bills the organization for the epigenetic biomarker data based on the transaction price, which reflects the amount the Company has rights
to under present contracts. Revenue is recognized and reported within the FOXO Labs reportable segment over the life of the contract as
work is performed, as FOXO Labs has an enforceable right to payment as the performance is being completed. The Company elected the practical
expedient to expense contract costs as incurred related to services provided because the contract term is less than one year.
EQUITY-BASED COMPENSATION
The Company measures all equity-based payments,
including options and restricted stock to employees, service providers and nonemployee directors, using a fair-value based method. The
cost of services received from employees and nonemployee directors in exchange for awards of equity instruments is recognized in the consolidated
statements of operations based on the estimated fair value of those awards on the grant date or reporting date, if required to be remeasured,
and amortized on a straight-line basis over the requisite service period. The Black-Scholes valuation model requires the input of assumptions,
including the exercise price, volatility, expected term, discount rate, and the fair value of the underlying stock on the date of grant.
These inputs are provided at the grant date for an equity classified award and each measurement date for a liability classified award.
See Note 8 for additional disclosures regarding the equity-based compensation program.
RESEARCH AND DEVELOPMENT COSTS
Research and development costs are expensed as
incurred. Research and development expenses consist primarily of personnel costs and related benefits, as well as costs for outside consultants
and professional services.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
INCOME TAXES
Deferred taxes are provided on an asset and liability
method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and tax credit carryforwards,
and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the amounts
of assets and liabilities and their tax basis. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management,
it is more likely than not that some portion or all of the deferred tax assets will not be realized. Deferred tax assets and liabilities
are adjusted for the effects of changes in tax laws and rates on the date of enactment. The Company is required to analyze its filing
positions open to review and believes all significant positions have a “more-likely-than-not” likelihood of being upheld based
on their technical merit and accordingly the Company has not identified any unrecognized tax benefits.
NET LOSS PER SHARE
Net loss per share of common stock is calculated
by dividing net loss by the weighted average number of shares of common stock outstanding during the period. The Company follows the provisions
of ASC Topic 260, Earnings Per Share for determining whether outstanding shares that are contingently returnable are included for
purposes of calculating net loss per share and determining whether instruments granted in equity-based compensation arrangements are participating
securities for purposes of calculating net loss per share. See Note 10, Net Loss Per Share.
ASSET ACQUISITIONS
The Company follows the guidance in ASC 805,
Business Combinations for determining the appropriate accounting treatment for asset acquisitions. When an acquisition does not
meet the definition of a business combination because either: (i) substantially all of the fair value of the gross assets acquired
is concentrated in a single identifiable asset, or group of similar identified assets, or (ii) the acquired entity does not have
an input and a substantive process that together significantly contribute to the ability to create outputs, the company accounts for the
acquisition as an asset acquisition and goodwill is not recognized. The cost of the acquisition includes the fair value of consideration
transferred and direct transaction costs attributable to the acquisition. Any excess cost over the fair value of the net assets acquired
is allocated to the assets acquired based on their relative fair value; however, no excess acquisition cost is allocated to non-qualifying
assets including financial assets or indefinite-lived intangible assets subject to fair value impairment testing.
REINSURANCE
The Company is subject to a 100% coinsurance agreement
with the seller of MICOA, Security National Life Insurance Company. The amounts reported in the consolidated balance sheets as reinsurance
recoverables include amounts billed to reinsurers on losses paid as well as estimates of amounts expected to be recovered from reinsurers
on insurance liabilities that have not yet been paid. Reinsurance recoverables on unpaid losses are estimated based upon assumptions consistent
with those used in establishing the liabilities related to the underlying reinsured contracts. Insurance liabilities are reported gross
of reinsurance recoverables. Management believes reinsurance recoverables are appropriately established. Reinsurance premiums are reflected
in income in a manner consistent with the recognition of premiums on the reinsured contracts. Reinsurance does not extinguish the Company’s
primary liability under the policies written. The Company regularly evaluates the financial condition of the reinsurer and establishes
allowances for uncollectible reinsurance recoverables as appropriate.
Revenues on traditional life insurance products
subject to this reinsurance agreement consist of direct premiums reported as earned when due. Premium income includes premiums on reinsured
policies and is reduced by premiums ceded. Expenses under the reinsurance agreement are also reduced by the amount ceded.
POLICY RESERVES
The Company establishes liabilities for amounts
payable under insurance policies, including traditional life insurance and annuities. Generally, amounts are payable over an extended
period. Liabilities for future policy benefits of traditional life insurance have been computed by using a net level premium method based
upon estimates at the time of issue for investment yields, mortality and withdrawals. These estimates include provisions for experience
less favorable than initially expected. Mortality assumptions are based on industry experience expressed as a percentage of standard mortality
tables. Annuity liabilities are primarily associated with deferred annuity contracts. The deferred annuity contracts credit interest based
on a fixed rate. Liabilities for deferred annuities are included without reduction for potential surrender charges. The liability is equal
to accumulated deposits, plus interest credited, less policyholder withdrawals. Reserving assumptions for interest rates, mortality and
expense are “locked in” upon the acquisition date for traditional life insurance contracts; significant changes in experience
or assumptions may require the Company to provide for extended future losses by establishing premium deficiency reserves. Premium deficiency
reserves are determined based on best estimate assumptions that exist at the time the premium deficiency reserve is established and do
not include a provision for adverse deviation.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
RECENTLY ISSUED ACCOUNTING STANDARDS
In December 2019, the Financial Accounting Standards
Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2019-12, Income Taxes (Topic 740): Simplifying the
Accounting for Income Taxes (“ASU 2019-12”). ASU 2019-12 removed certain exceptions to the general principles in ASC 740 and
clarified and amended existing guidance to improve consistent application. This amended guidance was effective for public entities for
interim and annual periods beginning after December 15, 2021. The Company adopted ASU 2019-12 effective January 1, 2022 and it did not
have a material impact on the Company’s consolidated financial statements.
Other pronouncements issued by the FASB with future
effective dates are either not applicable or are not expected to have a material impact on the Company’s financial position, results
of operations or cash flows.
Note
4 INTANGIBLE ASSETS AND CLOUD COMPUTING ARRANGEMENTS
The components of intangible assets as of September 30, 2022 and December
31, 2021 were as follows:
| |
September 30,
2022 | | |
December 31,
2021 | |
Insurance license | |
$ | 63 | | |
$ | 63 | |
Longevity pipeline | |
| 512 | | |
| 75 | |
Underwriting API | |
| 839 | | |
| 53 | |
Longevity API | |
| 657 | | |
| - | |
Intangible assets | |
$ | 2,071 | | |
$ | 191 | |
The acquisition of MICOA was accounted for as
an asset acquisition and an indefinite-lived insurance license intangible asset was recognized for $63. As this intangible asset has been
deemed to have an indefinite life, the asset is not subject to amortization, but is assessed for impairment annually, unless conditions
arise that necessitate more frequent evaluation.
During the year ended December 31, 2021, the Company
began developing internal use software related to the development of a longevity methylation pipeline for epigenetic data and underwriting
application programming interface (“API”). During the nine months ended September 30, 2022, the Company began developing a
longevity API to show the results derived from the longevity pipeline. The Company has capitalized costs incurred during the application
development stage and has determined that once completed, these intangible assets will have a finite life. Application development on
these projects is ongoing as of September 30, 2022. Amortization will be recorded on a straight-line basis when the assets are ready for
their intended use.
The components of cloud computing arrangements
as of September 30, 2022 and December 31, 2021 were as follows:
| |
September 30, 2022 | | |
December 31, 2021 | |
Digital insurance platform | |
$ | 2,966 | | |
$ | 1,980 | |
Health study tool | |
| 1,743 | | |
| 765 | |
Cloud computing arrangements | |
$ | 4,709 | | |
$ | 2,745 | |
The Company entered into a cloud computing arrangement
to develop a digital insurance platform and health study tool. Costs related to the application development phase are included in cloud
computing arrangements. As of September 30, 2022, the application development phase remains ongoing for the digital insurance platform
and health study tool. Amortization will be recorded on a straight-line basis over the expected term of the contract when the assets are
ready for their intended use.
The Company’s internal use software and
cloud computing arrangements, including the longevity pipeline, underwriting API, longevity API, digital insurance platform and health
study tool, include amounts capitalized for interest and equity-based compensation.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note
5 DEBT
15% Senior PIK Notes
On September 20, 2022, the Company entered into
separate Securities Purchase Agreements with accredited investors pursuant to which the Company issued its 15% Senior PIK Notes (the “Senior
PIK Notes”) in the aggregate principal amount of $3,458. The Company received net proceeds of $2,918, after deducting fees and expenses
of $540.
The Senior PIK Notes bear interest at 15% per
annum, paid in arrears quarterly by payment in kind through the issuance of additional Senior PIK Notes. The Senior PIK Notes mature on
April 1, 2024 (the “Maturity Date”). Commencing on November 1, 2023, the Company is required to pay the holders of the Senior
PIK Notes and on each one month anniversary thereof an equal amount until the outstanding principal balance has been paid in full on the
Maturity Date. In addition, the Company has agreed that any proceeds from the sale of shares of Class A Common Stock under the ELOC Agreement
will be used only for the amortization of the Senior PIK Notes until paid in full. If the Senior PIK Notes are prepaid in the first year,
the Company is required to pay the holders in addition to the original principal amount the interest that would have been payable through
the first year.
The Company has agreed to no additional equity
or debt financing, without the consent of a majority of the holders of the Senior PIK Notes, other than to be utilized for amortization
of the Senior PIK Notes. The Company shall not incur other indebtedness, except for certain exempt indebtedness, until such time the Senior
PIK Notes are repaid in full, however the Senior PIK Notes are unsecured.
2021 Bridge Debentures
During the first quarter of 2021, the Company
entered into separate Securities Purchase Agreements with accredited investors (the
“2021 Bridge Investors”), pursuant to which the Company issued its 12.5% Original Issue Discount (“OID”)
Convertible Debentures for $11,812 in aggregate principal (“2021 Bridge Debentures”). The Company received net proceeds of
$9,612 from the sale of the 2021 Bridge Debentures, after an OID of 12.5% and deducting fees and expenses of $888. The 2021 Bridge Debentures
were executed in three tranches, with $7,883 in aggregate principal issued on January 25, 2021, $3,367 in
aggregate principal issued on February 23, 2021, and $562 in aggregate
principal issued on March 4, 2021. Convertible debentures for $3,656 in aggregate principal that were issued on January 25, 2021
to the Company’s Chief Executive Officer, Chief Operating Officer, and to an individual who provides consulting services to the
Company were presented as related party debt.
Each issuance of 2021 Bridge Debentures included
detachable warrants for the right to purchase up to a total of 1,905,853 shares, after giving effect to the conversion of FOXO Class A
Common Stock to the Company’s Class A Common Stock. Additional detachable warrants were issued to the underwriter of the issuance
of the 2021 Bridge Debentures. The Company concluded the detachable warrants represent freestanding equity-linked financial instruments
to be recorded at their fair value on each respective issuance date. The fair value of the detachable warrants was determined using a
Black-Scholes valuation model. The additional underwriter warrants were subsequently assigned and surrendered to the Company in exchange
for cash payments of approximately $507 during the second quarter of 2022.
The 2021 Bridge Debentures accrued
interest at a rate of 12% per annum and require interest only payments on a quarterly basis. The 2021 Bridge Debentures initially
had a term of twelve months, but the Company retained the right to extend the maturity date for each issuance for an additional three-month
period, a right which was exercised for each issuance during the first quarter 2022. In the first quarter of 2022, the Company entered
into an amendment with the 2021 Bridge Investors (the “2021 Bridge Amendment”). The 2021 Bridge Amendment was executed to
provide the Company additional time to finalize the Business Combination. The 2021 Bridge Amendment amended the terms of the 2021 Bridge
Debentures to, among other things: (i) permit the Company to undertake another offering of convertible debentures, (ii) allow the Company
to extend the maturity dates of the 2021 Bridge Debentures an additional five months following the end of the initial three-month extension
period, discussed above, and (iii) implement additional amounts owed on the outstanding balance of the 2021 Bridge Debentures under certain
circumstances, the first of which related to the signing of the Merger Agreement and resulted in an increase in the outstanding balance
of approximately 135%, which was followed by an additional increase of approximately 145% of the outstanding balance when the 2021 Bridge
Debentures remained outstanding at the end of the initial three-month extension period.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
2022 Bridge Debentures
During the first and second quarters of 2022,
the Company entered into separate Securities Purchase Agreements with accredited investors (the “2022 Bridge Investors”),
pursuant to which the Company issued its 10% OID Convertible Debentures for $30,800 in aggregate principal (“2022 Bridge Debentures”).
The Company received net proceeds of $28,000 from the sale of the 2022 Bridge Debentures, after an OID of 10%. The 2022 Bridge Debentures
were issued in three tranches, with $16,500 in aggregate principal issued on March 1, 2022, $8,250 in aggregate principal issued on March
3, 2022 and the remaining $6,050 in aggregate principal issued on April 27, 2022.
The 2022 Bridge Debentures had a term of twelve
months from the initial issuance dates and accrued interest at a rate of 12%
per annum, of which 12 months was guaranteed. The Company retained the right to extend the maturity date for each issuance for
an additional three-month period and incur an extension amount rate of 130% of the outstanding balance. The Company also had the option
to prepay the 2022 Bridge Debentures at an amount equal to 120% of the sum of the outstanding principal and unpaid interest thereon if
done within 365 days of the original issue date and 130% if during the extension period.
In connection with the sale of the 2022 Bridge
Debentures, FOXO entered into a letter agreement between FOXO and an in institutional investor (the “Bridge Investor Side Letter”)
pursuant to which FOXO agreed to issue such investor in connection with the Closing, such number of shares of FOXO Class A Common Stock,
to be issued immediately prior to the Closing, that would be exchangeable into 350,000 shares of Class A Common Stock. Pursuant to the
terms of the Bridge Investor Side Letter, the institutional investor was issued 602,578 shares of FOXO Class A Common Stock which were
then exchanged for 350,000 shares of Class A Common Stock.
During the nine months ended September 30, 2022,
the Company recognized contractual interest expense of $1,627 on the 2021 Bridge Debentures, comprised of $508 for related party holders
and $1,119 for nonrelated party holders. During the three months ended September 30, 2022, the Company recognized contractual interest
expense of $593 on the 2021 Bridge Debentures, comprised of $181 for related party holders and $412 for nonrelated party holders. The
contractual interest expense on the 2022 Bridge Debentures was included in the fair value of the debt since the amount was known at the
time of each issuance. The contractual interest on the 2022 Bridge Debentures as well as for the three months ended September 30, 2022
on the 2021 Bridge Debentures converted to shares of FOXO Class A Common Stock and subsequently exchanged for the Company’s Class
A Common Stock as part of the Business Combination.
Note
6 RELATED PARTY TRANSACTIONS
Office Space
The Company subleased its office space from the
holder of the FOXO Preferred Stock through May of 2022. The holder of the FOXO Preferred Stock paid all lease costs, including common
area maintenance and other property management fees, on the Company's behalf. These payments were treated as additional capital contributions.
Bridge Debentures
Prior to the conversion of the Bridge Debentures
to shares of FOXO Technologies Operating Company Class A and subsequent exchange for Class A Common Stock of the Company at Closing of
the Business Combination, there were related party borrowings which are described in more detail in Note 5.
Promissory Note
On June 6, 2022, the Company executed a promissory
note, pursuant to which it loaned Delwinds an aggregate principal amount of $1,160, which represented $0.035 per share of Delwinds Class
A common stock that was not redeemed in connection with the extension of the SPAC’s termination date from June 15, 2022 to September
15, 2022. The Company loaned Delwinds $387 per month in June 2022, July 2022, and August 2022 prior to Closing of the Business Combination.
The outstanding balance on the promissory note eliminated upon consolidation with the Closing of the Business Combination.
Sponsor Loan
In order to finance transaction costs in connection
with a Business Combination, the Sponsor or an affiliate of the Sponsor loaned Delwinds funds for working capital. As of September 30,
2022, $500 was remaining due to the sponsor and is shown as a related party payable in the consolidated balance sheet.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Consulting Agreement
In April 2022, the Company executed a consulting
agreement with an individual (the “Consultant”) considered to be a related party of the Company as a result of his investment
in the 2021 Bridge Debentures. The agreement has a term of twelve months, over which the Consultant is to provide services that include,
but are not limited to, advisory services relating to the implementation and completion of the Business Combination. Following the execution
of the agreement, as compensation for such services to be rendered as well as related expenses over the term of the contract, the Consultant
was paid a cash fee of $1,425. The consulting agreement also calls for the payment of an equity fee as compensation for such services.
The Company issued 1,500,000 shares of FOXO Class A Common Stock to the Consultant during the second quarter of 2022 to satisfy the equity
fee. The Company has determined that all compensation costs related to the consulting agreement, including both cash fees and the equity
fee, represent remuneration for services to be rendered evenly over the contract term. Thus, all such costs were initially recorded at
fair value as prepaid consulting fees in the consolidated balance sheet and are being recognized as selling, general and administrative
expenses in the consolidated statement of operations on a straight-line basis over the term of the contract. For the three and nine months
ended September 30, 2022, $2,081 and $3,568 in expenses, respectively, were recognized related to the consulting agreement.
Note 7 STOCKHOLDERS’
EQUITY
The unaudited consolidated statements of stockholders’
equity (deficit) reflects the Reserve Recapitalization. In connection with the Business Combination, the Company adopted the second amended
and restated certificate of incorporation (the “Amended and Restated Company Charter”) to, among other things, increased the
total number of authorized shares of all capital stock, par value $0.0001 per share, to 510,000,000 shares, consisting of (i) 500,000,000
shares of Class A Common Stock and (ii) 10,000,000 shares of preferred stock.
Also in connection with the Business Combination,
632,500 shares of Class B Common Stock were converted, on a one-to-one basis, into shares of Class A Common Stock, and as of September
30, 2022, there were no shares of Class B Common Stock issued or outstanding.
ELOC Agreement
Under the ELOC Agreement, the Company has the
right to sell to the Cantor Investor up to $40,000 in shares of Class A Common Stock for a period until the first day of the month next
following the 36-month anniversary of when the SEC has declared effective a registration statement covering the resale of such share of
Class A Common Stock or until the date on which the facility has been fully utilized, if earlier. The purchase price of the shares of
Class A Common Stock will be 97% of the volume weighted average price per share (“VWAP”) of the Class A Common Stock during
the applicable purchase date on which the Company has timely delivered written notice to the Cantor Investor directing it to purchase
shares of Class A Common Stock under the ELOC Agreement.
The ELOC Agreement provides for a commitment fee
(the “Cantor Commitment Fee”) payable to the Cantor Investor at Closing for its irrevocable commitment to purchase shares
of Class A Common Stock upon the terms and conditions of the ELOC Agreement. The Cantor Commitment fee was paid by the issuance of 190,476
shares of Class A Common Stock and is recorded as prepaid offering costs in the consolidated balance sheet.
The Company has the right to terminate the ELOC
Agreement at any time, at no cost or penalty, upon 10 trading days’ prior written notice. Additionally, the Cantor Investor has
the right to terminate the ELOC Agreement on the seventh trading day following the Closing if the total market capitalization of the Company
is less than $100 million as of such date.
Preferred Stock
The Amended and Restated Company Charter authorizes
the Company to issue 10,000,000 shares of preferred stock with such designations, voting and other rights and preferences as may be determined
from time to time by the Company’s board of directors. As of September 30, 2022, there were no shares of preferred stock issued
or outstanding.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Warrants
Public Warrants and Private Placement Warrants
The Company issued 10,062,500 common stock warrants
in connection with Delwinds’ initial public offering (the “IPO”) (the “Public Warrants”). Simultaneously
with the closing of the IPO, Delwinds consummated the private placement of 316,250 common stock warrants (the “Private Placement
Warrants”).
Public Warrants may only be exercised for a whole
number of shares. No fractional warrants will be issued upon separation of the Units and only whole warrants will trade. Each Public Warrant
entitles the holder to purchase one share of Class A Common Stock at a price of $11.50 per share, subject to adjustment. The Public Warrants
become exercisable 30 days after the completion of a Business Combination. The Public Warrants will expire five years after the completion
of a Business Combination or earlier upon redemption or liquidation.
The Company is not obligated to deliver any shares
of Class A Common Stock pursuant to the exercise of a warrant and has no obligation to settle such warrant exercise unless a registration
statement under the Securities Act with respect to the shares of Class A Common Stock underlying the warrants is then effective and a
prospectus relating thereto is current, subject to the Company satisfying its obligations with respect to registration. No warrant will
be exercisable, and the Company will not be obligated to issue shares of Class A Common Stock upon exercise of a warrant unless Class
A Common Stock issuable upon such warrant exercise has been registered, qualified or deemed to be exempt under the securities laws of
the state of residence of the registered holder of the warrants.
The Company has agreed that as soon as practicable
will file with the SEC a registration statement covering the shares of Class A Common Stock issuable upon exercise of the warrants. If
the registration statement covering the shares of Class A Common Stock issuable upon exercise of the warrants is not effective by the
60th business day after the closing of a Business Combination, warrant holders may, until such time as there is an effective registration
statement and during any period when the Company will have failed to maintain an effective registration statement, exercise warrants on
a “cashless basis” in accordance with Section 3(a)(9) of the Securities Act or another exemption. Notwithstanding the foregoing,
if a registration statement covering the Class A Common Stock issuable upon exercise of the warrants is not effective within a specified
period following the consummation of the Business Combination, warrant holders may, until such time as there is an effective registration
statement and during any period when the Company shall have failed to maintain an effective registration statement, exercise warrants
on a cashless basis pursuant to the exemption provided by Section 3(a)(9) of the Securities Act, provided that such exemption is available.
If that exemption, or another exemption, is not available, holders will not be able to exercise their warrants on a cashless basis.
Once the warrants become exercisable, the Company
may redeem the Public Warrants:
| ● | in
whole and not in part; |
| | |
| ● | at
a price of $0.01 per warrant; |
| | |
| ● | upon
not less than 30 days’ prior written notice of redemption given after the warrants
become exercisable; and |
| ● | if,
and only if, the reported last sale price of the Company’s Class A Common Stock equals
or exceeds $18.00 per share for any 20 trading days within a 30-trading day period commencing
once the warrants become exercisable and ending three business days before the Company sends
the notice of redemption to the warrant holders. |
If and when the warrants become redeemable by
the Company, the Company may not exercise its redemption right if the issuance of shares of common stock upon exercise of the warrants
is not exempt from registration or qualification under applicable state blue sky laws or the Company is unable to effect such registration
or qualification.
If the Company calls the Public Warrants for redemption,
management will have the option to require all holders that wish to exercise the Public Warrants to do so on a “cashless basis”.
The exercise price and number of shares of Class A common stock issuable upon exercise of the warrants may be adjusted in certain circumstances
including in the event of a stock dividend, or recapitalization, reorganization, merger or consolidation. However, the warrants will not
be adjusted for issuance of Class A Common Stock at a price below its exercise price. Additionally, in no event will the Company be required
to net cash settle the warrants.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
The Private Placement Warrants are identical to
the Public Warrants underlying the Units sold in the Initial Public Offering, except that the Private Placement Warrants and the Class
A Common Stock issuable upon the exercise of the Private Placement Warrants are not transferable, assignable or salable until 30 days
after the completion of a Business Combination, subject to certain limited exceptions. Additionally, the Private Placement Warrants are
exercisable on a cashless basis and be non-redeemable so long as they are held by the initial purchasers or their permitted transferees.
If the Private Placement Warrants are held by someone other than the initial purchasers or their permitted transferees, the Private Placement
Warrants will be redeemable by the Company and exercisable by such holders on the same basis as the Public Warrants.
Assumed Warrants
At Closing, the Company assumed common stock warrants
to purchase FOXO Class A Common Stock and exchanged such common stock warrants for common stock warrants to purchase 1,905,853 shares
of the Company’s Class A Common Stock. Each Assumed Warrant entitles the holder to purchase one share of Class A Common Stock at
a price of $6.21 per share, subject to adjustment. The Assumed Warrants are exercisable over a three-year period from the date of issuance.
Shares Payable
The Company entered into a termination agreement
with a vendor associated with the Business Combination. The Company agreed to provide 300,000 shares in connection with the agreement
which have not been issued as of September 30, 2022. The obligation to issue shares is recorded in the consolidated balance sheet as shares
payable.
Note 8 EQUITY-BASED COMPENSATION
Management Contingent Share Plan
On September 14, 2022, the stockholders of
the Company approved the FOXO Technologies Inc. Management Contingent Share Plan (the “Management Contingent Share
Plan”). The purposes of the Management Contingent Share Plan are to (a) secure and retain the services of certain key
employees and service providers and (b) incentivize such key employees and service providers to exert maximum efforts for the
success of the Company and its affiliates. The number of shares of Class A Common Stock that may be issued under the Management
Contingent Share Plan is 9,200,000 shares, subject to equitable adjustment for shares splits, share dividends, combinations,
recapitalizations and the like after the Closing, including to account for any equity securities into which such shares are
exchanged or converted.
The Management Contingent Share Plan provides
for the grant of restricted share awards of Class A Common Stock. All of the shares of Class A Common Stock issued to a FOXO employee
at the Closing were issued pursuant to a “Restricted Share Award,” the terms of which shall apply to all shares issued to
such recipient. For the purposes of the Management Contingent Share Plan, shares of restricted Class A Common Stock issued in accordance
with such plan will be considered “vested” when they are no longer subject to forfeiture in accordance with the terms of such
plan. Each restricted share award issued under the Management Contingent Share Plan will be subject to both a time-based vesting component
and a performance-based vesting component.
Time-Based Vesting
Each restricted share award shall be subject to
three service-based vesting conditions:
| a) | Sixty percent (60%) of a participant’s restricted share award will become vested on the third anniversary
of the Closing if the participant is still employed by the company on such date (and has been continuously employed by the company from
the date of grant through such vesting date). |
| b) | An additional twenty percent (20%) of a participant’s restricted share award will become vested
on the fourth anniversary of the Closing if the participant is still employed by the company on such date (and has been continuously employed
by the company from the date of grant through such vesting date). |
| c) | The final twenty percent (20%) of a participant’s restricted share award will become vested on the
fifth anniversary of the Closing if the participant is still employed by the company on such date (and has been continuously employed
by the company from the date of grant through such vesting date). |
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Performance-Based Vesting
In addition, to time-based vesting, one-third
of each restricted share award may only become vested upon satisfaction of each of the following three performance-based conditions:
| 1. | The operational launch of digital online insurance products by FOXO LIFE Insurance Company (or its functional
equivalent under a managing general agency relationship with a life insurance company), with at least 100 policies sold, within one year
following the Closing; |
| 2. | The signing of a commercial research collaboration agreement with an insurance company or reinsurance
company for saliva-based epigenetic biomarkers in life insurance underwriting within two years following the Closing; and |
| 3. | The implementation of saliva-based epigenetic biomarkers in life insurance underwriting by the Company,
with at least 250 policies sold using such underwriting, within two years following the Closing. |
On July 6, 2022, the Company executed a Memorandum
of Understanding and Pilot Research Agreement (the “Agreement”) with both a life insurance carrier and a reinsurer. The purpose
of the Agreement is to conduct a parallel run study, using a minimum of 2,500 participants, comparing traditional medical underwriting
results to those obtained through use of the Company’s saliva-based epigenetic biomarker technology. The Agreement is intended to
assess the value of the Company’s technology for a saliva-based next-generation underwriting protocol and will help determine whether
the parties will later enter into a commercial agreement. The Agreement commenced in the third quarter of 2022 and will continue until
the sooner of project completion, project termination, or the Company and the life insurance carrier entering into a commercial agreement
for the scaled rollout of FOXO’s technology in the life insurance carrier’s underwriting processes. Accordingly, the Company
has met the commercial research collaboration agreement performance condition and has begun recognizing expense upon completion of the
Business Combination. For both the three and nine months ended September 30, 2022 the Company has recognized $289 of expense related to
the vesting of the Management Contingent Share Plan based on the fair value at grant date of $7.81 per share.
Service Based-Conditions
The Management Contingent Share Plan provides
that in the event of the death, disability, or termination without cause of the CEO, service-based conditions will not apply.
Forfeiture of Restricted Share Awards
If a performance-based condition is not achieved
within the specified timeframe, then the one-third portion of each restricted share award that is associated to that performance-based
condition will be permanently forfeited. The Committee shall be solely responsible for monitoring and determining whether or not any performance-based
condition is achieved, and any such determination shall be final and conclusive.
Any restricted stock awards that fail to vest
due to a time-based vesting condition not being satisfied will be forfeited by the participant and the shares associated with that award
will be permanently forfeited and cancelled.
Upon closing of the Business Combination 9,200,000
shares were issued and 9,175,000 remained outstanding as of September 30, 2022 under the Management Contingent Share Plan.
2022 Equity Incentive Plan
On September 14, 2022, the stockholders of the
Company approved the FOXO Technologies Inc. 2022 Equity Incentive Plan (the “2022 Plan”). The 2022 Plan permits the grant
of equity-based awards to employees, directors and consultants. The number of shares of Class A Common Stock that may be issued under
the 2022 Plan is 3,286,235.
As of September 30, 2022, no awards were granted
under the 2022 Plan.
2020 Stock Incentive Plan
FOXO Technologies Operating Company adopted the
2020 Stock Incentive Plan (the “2020 Plan”) to attract, retain, incentivize and reward qualified employees, nonemployee directors
and consultants. Immediately prior to Closing, vested and unvested stock options were outstanding to purchase 5,105,648 shares of FOXO
Class A Common Stock. At Closing, the Combined Company assumed the stock options granted pursuant to the 2020 Plan to purchase FOXO Class
A Common Stock and exchanged such stock options to purchase 2,965,500 shares of the Company’s Class A Common Stock at a weighted-average
exercise price of approximately $7.13 per share. All remaining terms of the Assumed Options were unchanged.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 9 FORWARD PURCHASE
AGREEMENT
The Company entered into a Forward Share Purchase
Agreement with Meteora Capital Partners and its affiliates (collectively, “Meteora”) for a forward purchase transaction. Prior
to the Closing, Meteora agreed not to redeem 2,873,728 shares of Class A Common Stock (the “Meteora Shares”) in connection
with the Business Combination. Meteora has the right to sell the Meteora Shares in the open market
and on the fifteen (15) month anniversary of the Closing of the Business Combination (the” Put Date”) may obligate the Company
to purchase the shares from Meteora should any not have been sold in the open market.
In connection with the Forward Share Purchase
Agreement, the Company and Meteora entered into an escrow agreement (the “Escrow Agreement”) where $29,135, based on the Meteora
Shares and the corresponding redemption price from the Business Combination, was deposited into escrow by the Company (the “Prepayment
Amount”). There are a few scenarios in which the Forward Purchase Agreement can be settled either before or on the Put Date:
| i. | At any time prior to the Put Date, Meteora may sell the Meteora Shares to any third party following the
Business Combination but before the Put Date in the open market. If Meteora sells any shares prior to the Put Date, an amount equal to
the product of the number of Meteora Shares sold multiplied by 92.5% of a reset price (the “Reset Price”) will be released
from the Escrow Account and paid to the Company (the “Open Market Sale Payment”), and an amount equal to the product of (a)
the portion of the Meteora Shares that Meteora sells in the open market and (b) the difference between the (i) the per share escrow amount
and (ii) the Open Market Sale Payment, will be released from the Escrow Account to Meteora. The Reset Price shall initially be $10.00
and, thereafter, shall be subject to weekly adjustments during the term of the Forward Purchase Agreement based on the then current Reset
Price and volume weighted average trading prices (“VWAP”) of the Company’s Class A Common Stock for the immediately
preceding week. |
| ii. | On the Put Date, if any of the Meteora Shares subject to the Forward Purchase Agreement remain unsold,
Meteora is entitled to a) the product of the unsold Meteora Shares multiplied by the Redemption Price which will be released from the
Escrow Account, and b) the Company will be required to transfer to Meteora maturity consideration equal to the product of $0.05 per Meteora
Share sold to the Company and the number of days between the closing of the Business Combination and the Put Date divided by 30 days. |
| iii. | The Put Date may be accelerated and occur prior to the fifteen month anniversary of the Closing of the
Business Combination upon the occurrence of certain events and circumstances set forth in the Forward Share Purchase Agreement, including
a) if the VWAP of the Company’s Class A Common Stock falls below $2.50 per share during any 20 of 30 consecutive trading days, b)
if the Forward Purchase Agreement is early terminated, or c) if the Company’s Class A Common Stock is delisted from a national exchange.
If the Put Date is accelerated, the Company would follow the maturity consideration described above. |
In accordance with ASC 815, Derivatives and Hedging,
the Company has determined that Meteora’s ability to require the Company to repurchase shares in certain situations is an embedded
derivative that is required to be bifurcated and accounted for as a derivative. The derivative, referred to as the “Forward Purchase
Derivative” is recorded as a liability on the Company’s unaudited consolidated balance sheet. The Company has prepared fair
value measurements for the Forward Purchase Derivative as of the Closing and September 30, 2022, which is described in Note 11. The Company
remeasures the fair value of the Forward Purchase Derivative each reporting period and the change in fair value is recorded in current
earnings.
The Prepayment Amount is considered a loan to
Meteora and is reported as a reduction of equity and shareholder receivable, consistent with the guidance on loans to shareholders in
ASC 505, Equity. Based on the 2,753,728 remaining shares subject to the agreement, the Reset Price, and the applicable percentage
the forward purchase agreement receivable has a remaining balance of $3,989.
Note 10 NET LOSS PER
SHARE
The Business Combination was accounted for as
a reverse recapitalization by which FOXO Technologies Operating Company issued equity for the net assets of Delwinds accompanied by a
recapitalization. Earnings per share has been recast for all historical periods to reflect the Company’s capital structure for all
comparative periods.
The Company excluded the effect of the 9,175,000
Management Contingent Shares outstanding as of September 30, 2022 from the computation of basic net loss per share in three and nine months
ended September 30, 2022, as the conditions to trigger the vesting of the Management Contingent Shares had not been satisfied as of September
30, 2022.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
The Company excluded the effect of the Public
Warrants, the Private Placement Warrants, the Assumed Options, and Assumed Warrants from the computation of diluted net loss per share
in the three and nine months ended September 30, 2022 as their inclusion would have been anti-dilutive because the Company was in a loss
position for such periods. The Assumed Options, the Assumed Warrants, and the 2021 Bridge Debentures were excluded from the three and
nine months ended September 30, 2021 as their inclusion would have been anti-dilutive. For the three and nine months ended September 30,
2022, the 2021 Bridge Debentures and 2022 Bridge Debentures were included in basic and diluted net loss per share from the date of closing
as the Bridge Debentures were converted into FOXO Class A Common Stock and subsequently exchanged for the Company’s Class A Common
Stock upon completion of the Business Combination.
The following table sets forth the calculation
of basic and diluted earnings per share for the periods indicated based on the weighted average number of shares outstanding during the
respective periods:
| |
Three Months
Ended September 30,
2022 | | |
Three Months
Ended September 30,
2021 | | |
Nine Months
Ended September 30,
2022 | | |
Nine Months
Ended September 30,
2021 | |
Net loss available to common shares | |
$ | (11,277 | ) | |
$ | (27,241 | ) | |
$ | (47,183 | ) | |
$ | (37,614 | ) |
Basic and diluted weighted average number of Class A Common Stock | |
| 6,122 | | |
| 5,826 | | |
| 5,975 | | |
| 5,817 | |
Basic and diluted net loss available to Class A Common Stock | |
$ | (1.84 | ) | |
$ | (4.68 | ) | |
$ | (7.90 | ) | |
$ | (6.47 | ) |
The following Class A common stock equivalents
have been excluded from the computation of diluted net loss per common share as the effect would be antidilutive and reduce the net loss
per common stock (shares in thousands):
| |
As of September 30, | |
| |
2022 | | |
2021 | |
Series A preferred stock | |
| - | | |
| 4,646,698 | |
2021 Bridge Debentures | |
| - | | |
| 6,759,642 | |
2022 Bridge Debentures | |
| - | | |
| 7,810,509 | |
Public and private warrants | |
| 10,378,750 | | |
| - | |
Assumed warrants | |
| 1,905,853 | | |
| 1,905,853 | |
Assumed options | |
| 2,965,500 | | |
| 2,965,500 | |
Total antidilutive shares | |
| 15,250,103 | | |
| 24,088,202 | |
Note 11 FAIR VALUE MEASUREMENTS
The following table presents information about
the Company’s assets and liabilities that are measured on a recurring basis as of September 30, 2022 and December 31, 2021 and indicates
the fair value hierarchy of the valuation techniques that the Company utilized to determine such fair value.
| |
Fair Value Measurements Using Inputs Considered as: | |
September 30, 2022 | |
Fair Value | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
Liabilities: | |
| | |
| | |
| | |
| |
Warrant liability | |
$ | 1,038 | | |
$ | 1,006 | | |
$ | 32 | | |
$ | - | |
Forward purchase derivative | |
| 1,284 | | |
| - | | |
| - | | |
| 1,284 | |
Total liabilities | |
$ | 2,322 | | |
$ | 1,006 | | |
$ | 32 | | |
$ | 1,284 | |
| |
| | | |
| | | |
| | | |
| | |
| |
| Fair Value Measurements Using Inputs Considered as: | |
December 31, 2021 | |
| Fair Value | | |
| Level 1 | | |
| Level 2 | | |
| Level 3 | |
Liabilities: | |
| | | |
| | | |
| | | |
| | |
2021 Bridge Debentures | |
$ | 32,203 | | |
$ | - | | |
$ | - | | |
$ | 32,203 | |
Total liabilities | |
$ | 32,203 | | |
$ | - | | |
$ | - | | |
$ | 32,203 | |
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Warrant Liability
The Public Warrants and Private Placement Warrants
are accounted for as liabilities in accordance with ASC 815-40 and are presented within warrant liability on the Company’s balance
sheet. The warrant liability is measured at fair value on the date of the Closing and on a recurring basis, with any changes in the fair
value presented as change in fair value of warrant liability in the Company’s statement of operations.
Measurement at Closing and Subsequent Measurement
The Company established the fair value for the
Public and Private Placement Warrants on the date of the Closing, and subsequent fair value as of September 30, 2022. The measurement
of the Public Warrants as of Closing and as September 30, 2022 is classified as Level 1 due to the use of an observable market quote in
an active market under ticker FOXO-WT. As the transfer of the Private Placement Warrants to anyone outside of a small group of individuals
who are permitted transferees would result in the Private Placement Warrants having substantially the same terms as the Public Warrants,
the Company determined the fair value of each Private Placement Warrant is equivalent to that of each Public Warrant, with an insignificant
adjustment for short-term marketability restrictions. As such, the Private Placement Warrants are classified as Level 2.
Forward Purchase Derivative
The Company established the fair value of the
forward purchase derivative on the date of the Closing, and subsequent fair value as of September 30, 2022 with amounts included in net
income as a change in fair value of forward purchase derivative . The estimated fair value of the Forward Purchase was calculated using
a Monte Carlo simulation and used significant unobservable inputs. Future estimates of trading prices were based on volatility assumptions
that impact the estimated Reset Price and Meteora’s corresponding sales in the open market. The forward purchase derivative is classified
as Level 3 due to the use unobservable inputs. For additional information on the Forward Purchase Derivative see Note 9.
Bridge Debentures
The Company elected the fair value option to account
for both the 2021 Bridge Debentures and 2022 Bridge Debentures (collectively, the “Bridge Debentures”). The Bridge Debentures
are measured at fair value on a recurring basis given the Company’s election of the fair value option for measuring such liabilities.
The fair value of the Bridge Debentures is determined based on significant unobservable inputs including the likelihood of voluntary or
mandatory conversion, and the estimated date at which conversion will take place, which causes them to be classified as a Level 3 measurement
within the fair value hierarchy. The recorded fair value of the Bridge Debentures and the non-cash change in fair value recorded in the
consolidated statements of operations could change materially if differing inputs and assumptions were to be utilized. However, the valuations
used assumptions and estimates the Company believes would be made by a market participant in making the same valuations as of the issuance
date and each subsequent reporting period.
The Company elected the fair value option to better
depict the ultimate liability associated with the Bridge Debentures, including all features and embedded derivatives in the Securities
Purchase Agreements. The Bridge Debentures accounted for under the fair value option election represented debt host financial instruments
containing certain embedded features that would otherwise be required to be bifurcated from the debt host and recognized as separate derivative
liabilities subject to initial and subsequent periodic fair value measurement in accordance with U.S. GAAP. When the fair value option
election is applied to financial liabilities, bifurcation of embedded derivatives is not required, and the financial liability in totality
is recorded at its issue-date estimated fair value and then subsequently remeasured at estimated fair value on a recurring basis as of
each balance sheet date thereafter. Upon remeasurement, the portion of a change in estimated fair value attributable to a change in instrument-specific
credit risk is recognized as a component of other comprehensive income (loss) and the remaining amount of a change in estimated fair value
is to be recognized in the consolidated statements of operations. As a result of electing the fair value option, direct costs and fees
related to the issuance of the Bridge Debentures were expensed and not deferred.
For all reporting periods during the year ended
December 31, 2021, the estimated fair value of the 2021 Bridge Debentures was calculated using a Monte Carlo simulation, which incorporated
significant unobservable inputs such as the likelihood of term extension and voluntary or mandatory conversion. Additionally, the December
31, 2021 used an implied borrowing rate of 52.0% as an input to the fair value measurement. None of the change in fair value for the was
deemed to be attributable to instrument-specific credit risk and thus the full amount of such change was recognized in the consolidated
statements of operations.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
During 2022, prior to conversion, the estimated
fair value of the Bridge Debentures was calculated using a probability-weighted expected return model. This change in valuation methodology
was driven by the execution of the Merger Agreement on February 24, 2022, which made the ultimate value to holders of the Bridge Debentures
upon voluntary or mandatory conversion clearer. Prior to conversion, the Bridge Debentures were recorded at their ultimate fair value
based on purchase consideration attributed to the outstanding principal and using a probability-weighted expected return model. At conversion,
the Company was able to determine the fair value of both the 2021 Bridge Debentures and 2022 Bridge Debentures based on the completion
of the Business Combination. Immediately prior to the Closing of the Business Combination, the 2021 Bridge Debentures and 2022 Bridge
Debentures were converted to 6,759,642 and 7,810,509 shares of FOXO Technologies Operating Company Class A common stock, respectively
and fair value measurements were no longer performed as the debt was no longer outstanding. For further details on this conversion, stockholders’
equity of the Combined Company, and the Business Combination, refer to Notes 1, 3, 5, and 7. None of the change in estimated fair value
of the Bridge Debentures from December 31, 2021 to conversion was deemed to be attributable to instrument-specific credit risk and thus
the full amount of such change was recognized in the consolidated statements of operations.
The following tables provide a summary of changes
in Level 3 liabilities measured at fair value on a recurring basis:
| |
2022 Bridge Debentures | | |
2021 Bridge Debentures | | |
Total | |
Balance, June 30, 2021 | |
$ | - | | |
$ | 12,819 | | |
$ | 12,819 | |
Losses included in net loss | |
| - | | |
| 22,571 | | |
| 22,571 | |
Balance, September 30, 2021 | |
$ | - | | |
$ | 35,390 | | |
$ | 35,390 | |
| |
2022 Bridge
Debentures | | |
2021 Bridge
Debentures | | |
Forward
Purchase
Derivative | | |
Total | |
Balance, June 30, 2022 | |
$ | 46,733 | | |
$ | 37,953 | | |
$ | - | | |
$ | 84,686 | |
Losses included in net loss | |
| 2,810 | | |
| 887 | | |
| 1,284 | | |
| 4,981 | |
Balance at Conversion | |
| 49,543 | | |
| 38,840 | | |
| - | | |
| 88,383 | |
Transfer out | |
| (49,543 | ) | |
| (38,840 | ) | |
| - | | |
| (88,383 | ) |
Balance, September 30, 2022 | |
$ | - | | |
$ | - | | |
$ | 1,284 | | |
$ | 1,284 | |
| |
2022 Bridge
Debentures | | |
2021 Bridge
Debentures | | |
Total | |
Balance, December 31, 2020 | |
$ | - | | |
$ | - | | |
$ | - | |
Debt Issuance | |
| - | | |
| 10,500 | | |
| 10,500 | |
Losses included in net loss | |
| - | | |
| 24,890 | | |
| 24,890 | |
Balance, September 30, 2021 | |
$ | - | | |
$ | 35,390 | | |
$ | 35,390 | |
| |
2022 Bridge
Debentures | | |
2021 Bridge
Debentures | | |
Forward
Purchase
Derivative | | |
Total | |
Balance, December 31, 2021 | |
$ | - | | |
$ | 32,203 | | |
$ | - | | |
$ | 32,203 | |
Debt Issuance | |
| 28,000 | | |
| - | | |
| - | | |
| 28,000 | |
Losses included in net loss | |
| 21,543 | | |
| 6,637 | | |
| 1,284 | | |
| 29,464 | |
Balance at Conversion | |
| 49,543 | | |
| 38,840 | | |
| - | | |
| 88,383 | |
Transfer out | |
| (49,543 | ) | |
| (38,840 | ) | |
| - | | |
| (88,383 | ) |
Balance, September 30, 2022 | |
$ | - | | |
$ | - | | |
$ | 1,284 | | |
$ | 1,284 | |
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note
12 BUSINESS SEGMENT
The Company manages
and classifies its business into two reportable business segments:
| ● | FOXO
Labs is commercializing proprietary epigenetic biomarker technology to be used for underwriting
risk classification in the global life insurance industry. The Company’s innovative
biomarker technology enables the adoption of new saliva-based health and wellness biomarker
solutions for underwriting and risk assessment. The Company’s research demonstrates
that epigenetic biomarkers, collected from saliva, provide measures of individual health
and wellness for the factors used in life insurance underwriting traditionally obtained through
blood and urine specimens. |
| ● | FOXO
Life is redefining the relationship between consumers and insurer by combining life insurance
with a dynamic molecular health and wellness platform. FOXO Life seeks to transform the value
proposition of the life insurance carrier from a provider of mortality risk protection products
to a partner supporting its customers’ healthy longevity. FOXO Life’s multi-omic
health and wellness platform will provide life insurance consumers with valuable information
and insights about their individual health and wellness to support longevity. |
FOXO Labs generates revenue by collecting epigenetic
services royalties. FOXO Life generates revenue from the sale of life insurance products. Asset information is not used by the Chief Operating
Decision Maker (“CODM”) or included in the information provided to the CODM to make decisions and allocate resources.
The primary income measure used for assessing
segment performance and making operating decisions is earnings before interest, income taxes, depreciation, amortization, and equity-based
compensation (“Segment Earnings”). The segment measure of profitability also excludes corporate and other costs, including
management, IT, overhead costs and certain other non-cash charges or benefits, such as any non-cash changes in fair value.
Summarized below is information about the Company’s operations
for the three and nine months ended September 30, 2022 and September 30, 2021 by business segment:
| |
Three Months Ended September 30, | | |
Nine Months Ended September 30, | |
| |
Revenue | | |
Earnings | | |
Revenue | | |
Earnings | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | | |
2022 | | |
2021 | | |
2022 | | |
2021 | |
FOXO Labs | |
$ | 7 | | |
$ | 23 | | |
$ | (499 | ) | |
$ | (1,632 | ) | |
$ | 71 | | |
$ | 67 | | |
$ | (1,952 | ) | |
$ | (4,268 | ) |
FOXO Life | |
| 7 | | |
| 8 | | |
| (1,157 | ) | |
| (831 | ) | |
| 22 | | |
| 26 | | |
| (3,070 | ) | |
| (1,667 | ) |
| |
| 14 | | |
| 31 | | |
| (1,656 | ) | |
| (2,463 | ) | |
| 93 | | |
| 93 | | |
| (5,022 | ) | |
| (5,935 | ) |
Corporate and other (a) | |
| - | | |
| - | | |
| (9,197 | ) | |
| (24,465 | ) | |
| - | | |
| - | | |
| (40,911 | ) | |
| (30,854 | ) |
Interest expense | |
| - | | |
| - | | |
| (424 | ) | |
| (313 | ) | |
| - | | |
| - | | |
| (1,250 | ) | |
| (825 | ) |
Total | |
$ | 14 | | |
$ | 31 | | |
$ | (11,277 | ) | |
$ | (27,241 | ) | |
$ | 93 | | |
$ | 93 | | |
$ | (47,183 | ) | |
$ | (37,614 | ) |
| (a) | Corporate and other includes equity-based compensation, including the consulting agreement, expense of
$2,266 and $42 as well as depreciation expense of $74 and $25 for the three months ended September 30, 2022 and 2021, respectively. Corporate
and other includes equity-based compensation, including the consulting agreement, expense of $3,956 and $8 as well as depreciation expense
of $159 and $71 for the nine months ended September 30, 2022 and 2021, respectively. The three months ended September 30, 2022 and 2021
included $3,632 and $22,571 for the changes in fair value of convertible debentures, warrant liability, and forward purchase derivative.
The nine months ended September 30, 2022 and 2021 also included $28,115 and $24,890 for the changes in fair value of convertible debentures,
warrant liability, and forward purchase derivative. See Notes 5, 6, 7, 9 and 11 for additional information. |
Note
13 COMMITMENTS, CONTINGENCIES, AND SPONSORED RESEARCH
The Company is a party to various vendor and
license agreements and sponsored research arrangements in the normal course of business that create commitments and contractual obligations.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Vendor
Agreements
The
Company entered into an agreement to purchase supplies from an unrelated party in December 2019. The agreement required a purchase
of 10,000 units over the 3-year term of the contract. The Company had $788 remaining on its purchase obligation and in July
of 2022, the Company amended the vendor agreement under which it was previously committed to purchasing 10,000 units of supplies over
a three-year term. That amendment resulted in the elimination of the $788 commitment remaining under the agreement in exchange for a reduced
royalty rate to be received by the Company on future sales of infinium mouse methylation arrays.
License Agreements
In April 2017, the Company entered into a
license agreement with The Regents of University of California (the “Regents”) to develop and commercialize the DNA Methylation
Based Predictor of Mortality. The agreement remains in effect through the life of the Regents’ patents related to this license agreement.
The Company is required to pay license maintenance fees on each anniversary date of agreement execution. The Company is liable to the
Regents for an earned royalty of net sales of licensed products or licensed methods.
In February 2021, the Company entered into
another license agreement with the Regents for GrimAge and PhenoAge technology. The agreement remains in effect through the life of the
Regents’ patents related to this license agreement. In consideration of the license and rights granted under the license agreement,
the Company made a one-time cash payment and will make maintenance payments on each anniversary of the Agreement. The Company will pay
the Regents for each assay internally used and a royalty on external net sales. Additionally, the contract includes development milestones
and fees related to achieving commercial sales and a comparative longitudinal study of health outcomes.
Harvard University’s Brigham and Women’s
Hospital
During the second quarter of 2022, the Company
entered into an agreement and license option with The Brigham and Women’s Hospital, Inc. (the “Hospital”) to conduct
epigenetic profiling of associations between epigenetic aging and numerous behavioral, lifestyle, dietary and clinical risk factors, as
well as major morbidity and mortality outcomes. The Company refers to this study as VECTOR. Specific aims of this research include: (i) to
examine epigenetic association with lifestyle and dietary factors, including smoking history, physical activity, body mass index, alcohol
intake, dietary patterns, dietary supplement use, and aspirin used; (ii) to examine epigenetic association with major morbidity including
cardiovascular disease, cancer, type 2 diabetes, hypertension, liver disease, renal disease, and respiratory disease, (iii) to conduct
an National Death Index Plus search to update and extend mortality follow up on Harvard University’s Physicians’ Health Study
(“PHS’), and (iv) utilizing the newly expanded PHS mortality follow-up data, to examine epigenetic association with lifespan,
longevity, and mortality. In addition, the epigenetic resources contained in the PHS studies have the potential to contribute and extend
to large meta-analyses and validation studies of epigenetic association and understanding of these factors and their impact on human aging
acceleration.
The Company is responsible for payments up to
$849 related to the agreement, half of which was paid upon contract execution during the second quarter of 2022. Remaining payments are
due as follows: (i) 20% upon the enrollment of the first patient, (ii) 20% upon the enrollment of the final patient and (iii) 10% upon
lab receipt of shipments for all initially planned assays. Costs associated with the clinical trial agreement are being recorded as research
and development expenses in the consolidated statements of operations.
U.S. Department of Health and Human Services
In June 2020, the Company entered into a
cooperative research and development agreement (“CRADA) with the U.S. Department of Health and Human Services (“HHS”)
and agencies of U.S. Public Health Services within the HHS, as well as the National Institute on Deafness and other Communication
Disorders (“NIDCD”), to enhance understanding of epigenetic gene regulation in Recurrent Respiratory Papillomatosis (“RRP”).
Under the CRADA agreement, the Company is granted
an exclusive option to elect an exclusive or nonexclusive commercialization license, with terms of the license that reflect the nature
of the invention, the relative contributions of the respective parties, a plan for the development and marketing, and the costs of subsequent
research and development needed to bring the invention to market. The Company is responsible for payment of all fees related to CRADA
patents.
As part of the CRADA agreement, the Company agreed
to provide funding totaling $200 under the two-year term of the agreement. The Company recognized $29 and $25 in sponsored research expenses
related to this agreement during the three months ended September 30, 2022 and 2021, respectively, and $75 and $29 in sponsored research
expenses related to this agreement during the nine months ended September 30, 2022 and 2021, respectively. These amounts are recorded
within research and development expenses in the consolidated statements of operations.
Foxo
technologies inc. and subsidiaries
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
The Children’s Hospital of Philadelphia
In February 2021, the Company entered into
a sponsored research agreement with The Children’s Hospital of Philadelphia (“CHOP”) to develop new methods and software
implementations for the processing and analysis of Illumina Infinium DNA methylation technology, including the Infinium EPIC+ Human Array
and the infinium mouse methylation array. The intent of the research agreement is to create open-source software that will be able to
import data from any Infinium DNA methylation array and conduct state-of-the-art processing and quality control of the data in an automated
fashion.
In consideration for sponsoring the research,
the Company shall have a first and exclusive option to negotiate for a revenue-bearing exclusive license to any patent rights or other
intellectual property rights for CHOP intellectual property or CHOP’s interests in any joint intellectual property. Additionally,
the Company agrees to reimburse CHOP for fees relating to maintaining the patents.
As part of the CHOP Agreement, the Company will
provide funding totaling $311 over a two-year period, commencing February 1, 2021. The Company recognized $40 and $38 in sponsored
research expenses during the three months ended September 30, 2022 and 2021, respectively, and $119 and $101 in sponsored research
expenses during the nine months ended September 30, 2022 and 2021, respectively. These amounts are recorded within research and development
expenses in the consolidated statements of operations.
Parallel Run Study
During the third quarter of 2022, the Company
executed a Memorandum of Understanding and Pilot Research Agreement (the “Agreement”) with both a life insurance carrier and
a reinsurer. The purpose of the Agreement is to conduct a parallel run study, using a minimum of 2,500 participants, comparing traditional
medical underwriting results to those obtained through use of the Company’s saliva-based epigenetic biomarker technology. The Agreement
is intended to assess the value of the Company’s technology for a saliva-based next-generation underwriting protocol and will help
determine whether the parties will later enter into a commercial agreement. The Agreement commenced in the third quarter of 2022 and will
continue until the sooner of project completion, project termination, or the Company and the life insurance carrier entering into a commercial
agreement for the scaled rollout of FOXO’s technology in the life insurance carrier’s underwriting processes. The Company
has determined that costs associated with the agreement will be recorded as research and development expenses in the consolidated statements
of operations in accordance with accounting standards codification guidance. The agreement stipulates that the life insurance carrier
and reinsurer will share in costs equally with the Company up to $200 each. Cost sharing reimbursements received from the life insurance
carrier and reinsurer have been recorded within parallel run advance in the consolidated balance sheet as of September 30, 2022 and are
being recognized as contra expenses in the consolidated statement of operations as the Company incurs costs related to the agreement.
Litigation
The Company may be involved in various claims
and legal actions arising in the ordinary course of business. In the opinion of management, the ultimate disposition of these matters
will not have a material adverse effect on the Company's financial position or liquidity. The Company is not aware of any material legal
or regulatory matters threatened or pending against the Company.
Note
14 SUBSEQUENT EVENTS
The Company evaluated subsequent events and transactions
that occurred after the balance sheet date up to November 14, 2022, the date that the unaudited consolidated financial statements were
issued. Other than as described below, the Company did not identify any subsequent events that would have required adjustment or disclosure
in the accompanying unaudited financial statements.
ELOC Agreement
On November 8, 2022, the ELOC Agreement between
the Cantor Investor and the Company was terminated and the corresponding prepaid offering costs were expensed.
Forward Purchase Agreement
On
November 10, 2022, the Company and Meteora Special Opportunity Fund Fund I, LP, Meteora Select Trading Opportunities Master, LP, and Meteora
Capital Partners, LP (collectively, “Meteora”) amended that certain Forward Share Purchase Agreement, dated as of September
13, 2022 (the “Forward Purchase Agreement”), by and between the Company and Meteora (the “Amendment”).
Pursuant to the Amendment, Section 1(b) of the Forward Purchase Agreement was replaced to state that on the Put Date (as defined in the
Forward Purchase Agreement), Meteora would be entitled to retain 500,000 shares of the Company’s Class A Common Stock. To the extent
Meteora owns less than 500,000 shares of Class A Common Stock, the Company agreed to transfer to Meteora the difference between such amount
and the amount of shares then owned in the form of fully-registered, freely tradable shares.
On November 11, 2022, the Company
and Meteora mutually terminated the Forward Share Purchase Agreement, as amended by the Amendment. Upon termination, the Put Date (as
defined in the Forward Purchase Agreement) was accelerated, entitling Meteora to retain 500,000 shares of Class A common stock. The termination
of the Forward Share Purchase Agreement resulted in the settlement of the forward purchase derivatives, elimination of the forward purchase
collateral, and repurchase of the remaining shares subject to the Forward Purchase Agreement that Meteora had not already sold in the
open market and were not part of the maturity consideration. Also, upon the termination of the Forward Purchase Agreement, the related
escrow agreement was terminated.
FOXO TECHNOLOGIES INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except per share data)
| |
December 31, 2021 | | |
December 31, 2020 | |
Assets | |
| | |
| |
Current assets | |
| | |
| |
Cash and cash equivalents | |
$ | 6,856 | | |
$ | 8,123 | |
Supplies | |
| 295 | | |
| — | |
Prepaid expenses | |
| 444 | | |
| 459 | |
Other current assets | |
| 23 | | |
| 12 | |
Total current assets | |
| 7,618 | | |
| 8,594 | |
| |
| | | |
| | |
Property and equipment, net | |
| 187 | | |
| 167 | |
Intangible assets | |
| 191 | | |
| — | |
Investments | |
| 100 | | |
| 419 | |
Reinsurance recoverables | |
| 19,463 | | |
| — | |
Other assets | |
| 2,745 | | |
| 244 | |
Total assets | |
$ | 30,304 | | |
$ | 9,424 | |
| |
| | | |
| | |
Liabilities and Stockholders’ Equity | |
| | | |
| | |
Current liabilities | |
| | | |
| | |
Accounts payable | |
$ | 3,456 | | |
$ | 366 | |
Accrued and other liabilities | |
| 402 | | |
| 248 | |
Related party convertible debentures | |
| 9,967 | | |
| — | |
Convertible debentures | |
| 22,236 | | |
| — | |
Total current liabilities | |
| 36,061 | | |
| 614 | |
Deferred compensation liability | |
| — | | |
| 90 | |
Policy reserves | |
| 19,463 | | |
| — | |
Total liabilities | |
| 55,524 | | |
| 704 | |
Commitments and contingencies (Note 16) | |
| | | |
| | |
Stockholders’ equity | |
| | | |
| | |
Undesignated preferred stock ($.00001 par value: authorized – 90,000,000 shares; none issued and outstanding) | |
| — | | |
| — | |
Non-redeemable preferred stock series A ($.00001 par value: authorized – 10,000,000 shares; issued and outstanding – 8,000,000 shares; liquidation preference of $28,927 and $24,474 as of December 31, 2021 and 2020, respectively) | |
| 21,854 | | |
| 21,854 | |
Common stock class A ($.00001 par value: authorized – 800,000,000 shares; issued and outstanding – 30,208 and 0 shares as of December 31, 2021 and 2020, respectively) | |
| — | | |
| — | |
Common stock class B ($.00001 par value: authorized – 100,000,000 shares; issued and outstanding – 2,000,000 shares) | |
| — | | |
| — | |
Additional paid-in capital | |
| 4,902 | | |
| 4,104 | |
Stockholder subscription receivable | |
| — | | |
| (3,750 | ) |
Accumulated deficit | |
| (51,976 | ) | |
| (13,488 | ) |
Total stockholders’ equity (deficit) | |
| (25,220 | ) | |
| 8,720 | |
Total Liabilities and Stockholders’ Equity | |
$ | 30,304 | | |
$ | 9,424 | |
See accompanying Notes to Consolidated Financial
Statements
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share data)
| |
Year Ended December 31, | |
| |
2021 | | |
2020 | |
Total revenue | |
$ | 120 | | |
$ | 63 | |
Operating expenses: | |
| | | |
| | |
Research and development | |
| 4,879 | | |
| 1,898 | |
Selling, general and administrative | |
| 10,272 | | |
| 6,895 | |
Total operating expenses | |
| 15,151 | | |
| 8,793 | |
Loss from operations | |
| (15,031 | ) | |
| (8,730 | ) |
Non-cash change in fair value of convertible debentures | |
| (21,703 | ) | |
| — | |
Other income (expense) | |
| (236 | ) | |
| 16 | |
Interest income (expense) | |
| (1,118 | ) | |
| 61 | |
Investment impairment | |
| (400 | ) | |
| — | |
Total other income (expense) | |
| (23,457 | ) | |
| 77 | |
Loss before income taxes | |
| (38,488 | ) | |
| (8,653 | ) |
Provision for income taxes | |
| — | | |
| — | |
Net loss | |
$ | (38,488 | ) | |
$ | (8,653 | ) |
| |
| | | |
| | |
Net loss per Class A and Class B common stock, basic and diluted | |
$ | (19.06 | ) | |
$ | (4.33 | ) |
See accompanying Notes to Consolidated Financial
Statements
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT) AND MEMBERS’ EQUITY
(DOLLARS IN THOUSANDS)
| |
| FOXO
BioScience, LLC Membership Interests | | |
| Members’
Subscription/
Stockholder | | |
| Series
A
Preferred Stock | | |
| Common
Stock (Class A) | | |
| Common
Stock (Class B) | | |
| Additional
Paid-in- | | |
| Accumulated | | |
| | |
| |
| Units | | |
| Amount | | |
| Receivable | | |
| Shares | | |
| Amount | | |
| Shares | | |
| Amount | | |
| Shares | | |
| Amount | | |
| Capital | | |
| Deficit | | |
| Total | |
Balance,
December 31, 2019 | |
| 925 | | |
$ | 19,560 | | |
$ | (17,917 | ) | |
| — | | |
$ | — | | |
| — | | |
$ | — | | |
| — | | |
$ | — | | |
$ | — | | |
$ | — | | |
$ | 1,643 | |
Net
loss from January 1, 2020 to November 13, 2020 | |
| — | | |
| (7,659 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (7,659 | ) |
Lease
contributions | |
| — | | |
| 494 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 494 | |
Subscriptions
received | |
| — | | |
| — | | |
| 14,167 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 14,167 | |
Equity-based
compensation | |
| — | | |
| 1,024 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 1,024 | |
Corporate
Conversion | |
| (925 | ) | |
| (13,419 | ) | |
| — | | |
| 8,000,000 | | |
| 21,854 | | |
| — | | |
| — | | |
| 2,000,000 | | |
| — | | |
| 4,059 | | |
| (12,494 | ) | |
| — | |
Lease
contributions | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 45 | | |
| — | | |
| 45 | |
Net
loss from November 14, 2020 to December 31, 2020 | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (994 | ) | |
| (994 | ) |
Balance,
December 31, 2020 | |
| — | | |
$ | — | | |
$ | (3,750 | ) | |
| 8,000,000 | | |
$ | 21,854 | | |
| — | | |
$ | — | | |
| 2,000,000 | | |
$ | — | | |
$ | 4,104 | | |
$ | (13,488 | ) | |
$ | 8,720 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance,
December 31, 2020 | |
| — | | |
$ | — | | |
$ | (3,750 | ) | |
| 8,000,000 | | |
$ | 21,854 | | |
| — | | |
$ | — | | |
| 2,000,000 | | |
$ | — | | |
$ | 4,104 | | |
$ | (13,488 | ) | |
$ | 8,720 | |
Net
loss | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (38,488 | ) | |
| (38,488 | ) |
Lease
contributions | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 547 | | |
| — | | |
| 547 | |
Subscriptions
received | |
| — | | |
| — | | |
| 3,750 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 3,750 | |
Equity-based
compensation | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 30,000 | | |
| — | | |
| — | | |
| — | | |
| 238 | | |
| — | | |
| 238 | |
Issuance
of shares for exercised stock options | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 208 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Warrants
Issued | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 13 | | |
| — | | |
| 13 | |
Balance,
December 31, 2021 | |
| — | | |
$ | — | | |
$ | — | | |
| 8,000,000 | | |
$ | 21,854 | | |
| 30,208 | | |
$ | — | | |
| 2,000,000 | | |
$ | — | | |
$ | 4,902 | | |
$ | (51,976 | ) | |
$ | (25,220 | ) |
See accompanying Notes to Consolidated Financial
Statements
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(DOLLARS IN THOUSANDS)
| |
Year Ended December 31, | |
| |
2021 | | |
2020 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | |
| |
Net loss | |
$ | (38,488 | ) | |
$ | (8,653 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | |
Depreciation | |
| 98 | | |
| 1,074 | |
Equity-based compensation | |
| 131 | | |
| 920 | |
Change in fair value of convertible debentures | |
| 21,703 | | |
| — | |
Contributions in the form of rent payments | |
| 547 | | |
| 539 | |
Amortization of right-of-use asset | |
| — | | |
| 191 | |
Accretion of operating lease liability | |
| — | | |
| (172 | ) |
Accretion of interest earned on investment in convertible promissory note | |
| (32 | ) | |
| (19 | ) |
Gain on termination of lease | |
| — | | |
| (21 | ) |
Investment impairment | |
| 400 | | |
| — | |
Other | |
| 14 | | |
| — | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Supplies | |
| (295 | ) | |
| — | |
Prepaid expenses and other current assets | |
| 111 | | |
| (256 | ) |
Other assets | |
| (2,488 | ) | |
| (244 | ) |
Reinsurance recoverables | |
| 305 | | |
| — | |
Accounts payable | |
| 3,090 | | |
| (37 | ) |
Accrued and other liabilities | |
| 154 | | |
| (360 | ) |
Policy reserves | |
| (305 | ) | |
| — | |
Net cash used in operating activities | |
| (15,055 | ) | |
| (7,038 | ) |
CASH FLOWS FROM INVESTING ACTIVITIES: | |
| | | |
| | |
Purchase of property and equipment | |
| (118 | ) | |
| (20 | ) |
Asset acquisition, net of cash acquired | |
| (63 | ) | |
| — | |
Development of internal use software | |
| (124 | ) | |
| — | |
Acquisition of convertible promissory note | |
| (50 | ) | |
| (300 | ) |
Acquisition of equity securities | |
| — | | |
| (100 | ) |
Net cash used in investing activities | |
| (355 | ) | |
| (420 | ) |
CASH FLOWS FROM FINANCING ACTIVITIES: | |
| | | |
| | |
Proceeds from issuance of related party convertible debentures | |
| 3,250 | | |
| — | |
Proceeds from issuance of convertible debentures | |
| 7,250 | | |
| — | |
Offering costs related to issuance of convertible debentures | |
| (107 | ) | |
| (25 | ) |
Proceeds received from subscription receivable | |
| 3,750 | | |
| 14,167 | |
Net cash provided by financing activities | |
| 14,143 | | |
| 14,142 | |
Net increase (decrease) in cash and cash equivalents | |
| (1,267 | ) | |
| 6,684 | |
Cash and cash equivalents at beginning of period | |
| 8,123 | | |
| 1,439 | |
Cash and cash equivalents at end of period | |
$ | 6,856 | | |
$ | 8,123 | |
| |
| | | |
| | |
NONCASH INVESTING AND FINANCING ACTIVITIES: | |
| | | |
| | |
Conversion of phantom share rights to stock options | |
$ | 54 | | |
$ | — | |
Issuance of warrants | |
$ | 1 | | |
$ | — | |
Capitalized equity-based compensation – internal use software and other assets | |
$ | (71 | ) | |
$ | — | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | |
| | | |
| | |
Cash paid for interest, net of amounts capitalized | |
$ | 1,131 | | |
$ | — | |
See accompanying Notes to Consolidated Financial
Statements
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 1 DESCRIPTION
OF BUSINESS
FOXO Technologies Inc. (“FOXO”)
and its wholly-owned subsidiaries (collectively, the “Company”) is a leader in commercializing epigenetic biomarker technology
to support groundbreaking scientific research and disruptive next-generation business initiatives. The Company applies automated
machine learning and artificial intelligence technologies to discover epigenetic biomarkers of human health, wellness and aging. The Company
has been building a life insurance business to support the commercial applications of its epigenetic biomarker underwriting technology
and consumer engagement platform service business. On August 20, 2021, the Company completed its acquisition of Memorial Insurance
Company of America (“MICOA”) and renamed it FOXO Life Insurance Company.
FOXO was formed as a limited
liability company on November 11, 2019, following its separation (the “Separation”) from GWG Holdings, Inc. (the “Member”).
FOXO was previously named InsurTech Holdings, LLC and FOXO BioScience LLC. On November 13, 2020, FOXO Bioscience LLC completed
a conversion to a C Corporation (“Corporate Conversion”) and became FOXO. FOXO maintains two wholly-owned subsidiaries,
FOXO Labs Inc. (“FOXO Labs”), formerly Life Epigenetics Inc., and FOXO Life, LLC, formerly youSurance General Agency, LLC. FOXO
Labs also maintains a wholly-owned subsidiary, Scientific Testing Partners, LLC. FOXO Life Insurance Company is a wholly-owned subsidiary
of FOXO Life, LLC.
The Company manages and reports
results of operations for two reportable business segments: FOXO Life, the Company’s life insurance business operations, and FOXO
Labs, the Company’s epigenetic biomarker technology business operations.
Note 2 LIQUIDITY
AND MANAGEMENT’S PLAN
The Company’s history
of losses requires management to critically assess its ability to continue operating as a going concern. For the year ended December 31,
2021, the Company incurred a net loss of $38,488. As of December 31, 2021, the Company’s accumulated deficit was $51,976. Cash
used in operating activities for the year ended December 31, 2021 was $15,055. As of December 31, 2021, the Company had $1,856
of available cash and cash equivalents, excluding amounts held as statutory capital and surplus by FOXO Life Insurance Company.
The Company’s ability
to continue as a going concern is dependent on generating revenue from the sale of its technology services, raising additional equity
or debt capital, converting debt to equity, reducing losses and improving future cash flows. The Company will continue ongoing capital
raise initiatives and has demonstrated previous success in raising capital to support its operations. For instance, the Company has entered
into a non-binding letter of intent that could raise as much as $301,300, as disclosed below. However, the Company can provide no
assurance that these actions will be successful or that additional sources of financing will be available on favorable terms, if at all.
As such, until additional equity or debt capital is secured, there is substantial doubt about the Company’s ability to continue
as a going concern for the one-year period following the issuance of these consolidated financial statements.
Letter of Intent
On August 6, 2021, the
Company entered into a non-binding letter of intent (the “LOI”) with Delwinds Insurance Acquisition Corp., a Delaware
special purpose acquisition company (the “SPAC”). Terms of the LOI include the SPAC acquiring 100% of the outstanding equity
and equity equivalents of the Company. The transaction consideration would be paid by the SPAC through the issuance of shares of common
stock of the SPAC to the holders of the Company’s outstanding equity and equity equivalents. Cash on the balance sheet of the surviving
company at closing would include $201,300 of cash currently held in trust by the SPAC (subject to redemption by the public stockholders
of the SPAC) and private placement equity proceeds of as much as $100,000. See Note 18 for additional information on the proposed
transaction.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 3 SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES
These consolidated financial
statements are presented in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).
EMERGING GROWTH COMPANY
The Company is an “emerging
growth company,” as defined in Section 2(a) of the Securities Act of 1933 (the “Securities Act”)
and as modified by the Jumpstart Our Business Startups Act of 2012 (the “JOBS Act”), and it may take advantage of
certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies
including, but not limited to, not being required to comply with the independent registered public accounting firm attestation requirements
of Section 404 of the Sarbanes-Oxley Act, and reduced disclosure obligations regarding executive compensation in its periodic
reports and proxy statements. Further, Section 102(b)(1) of the JOBS Act exempts emerging growth companies from being required
to comply with new or revised financial accounting standards until private companies (that is, those that have not had a Securities Act
registration statement declared effective or do not have a class of securities registered under the Securities Exchange Act of 1934)
are required to comply with the new or revised financial accounting standards. The JOBS Act provides that a company can elect to opt out
of the extended transition period and comply with the requirements that apply to non-emerging growth companies but any such election
to opt out is irrevocable. The Company has elected not to opt out of such extended transition period which means that when a standard
is issued or revised and it has different application dates for public or private companies, the Company, as an emerging growth company,
can adopt the new or revised standard at the time private companies adopt the new or revised standard. This may make comparison of the
Company’s consolidated financial statements with another public company which is neither an emerging growth company nor an emerging
growth company which has opted out of using the extended transition period difficult because of the potential differences in accounting
standards used.
PRINCIPLES OF CONSOLIDATION
The consolidated financial
statements include the accounts of FOXO and its wholly-owned subsidiaries. All intercompany balances and transactions are eliminated
in consolidation.
CORPORATE CONVERSION
On November 13, 2020,
the Company converted from a Delaware limited liability company to a Delaware corporation and was renamed FOXO Technologies Inc. In conjunction
with this Corporate Conversion, (i) the membership interests of the Member converted into 8,000,000 shares of Series A
preferred stock, par value $0.00001, convertible into shares of Class A common stock, par value $0.00001, at a per unit conversion
price equal to the Original Issue Price (“OIP”) as described in Note 9 and defined in the Company’s certificate
of incorporation; and (ii) the Manager’s Interests as defined in Note 8 converted into 2,000,000 shares of Class B
common stock, par value $0.00001.
USE OF ESTIMATES
The preparation of the consolidated
financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the
reported amounts of revenue and expenses during the reported period. Management evaluates these estimates and judgments on an ongoing
basis and bases its estimates on experience, current and expected future conditions, third-party evaluations and various other assumptions
that management believes are reasonable under the circumstances. It is reasonably possible that actual experience could differ from the
estimates and assumptions utilized. All revisions to accounting estimates are recognized in the period in which the estimates are revised.
A description of each critical estimate is incorporated within the discussion of the related accounting policies which follow.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 3 SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (cont.)
CASH AND CASH EQUIVALENTS
The company considers all highly
liquid investments purchased with an original maturity of three months or less to be cash equivalents. Cash equivalents are stated
at cost, which approximates fair value. At times, cash account balances may exceed insured limits. The Company has not experienced any
losses related to such accounts and believes it is not exposed to any significant credit risk on its cash and cash equivalents.
PROPERTY AND EQUIPMENT, NET
Property and equipment is recorded
at cost. The cost of additions and betterments are capitalized and expenditures for repairs and maintenance are expensed in the period
incurred. When property and equipment is sold or retired, the related cost and accumulated depreciation are removed from the consolidated
balance sheets and any gain or loss is included in the consolidated statements of operations as incurred. Property and equipment is presented
net of accumulated depreciation. Depreciation is computed using the straight-line method over the estimated useful lives of the assets,
which are generally three years for computers and office equipment and seven years for furniture and fixtures. Leasehold improvements
are depreciated over the shorter of their estimated useful life or the remaining term of the lease.
IMPAIRMENT OF LONG-LIVED ASSETS
The Company reviews its long-lived assets,
including property and equipment and right-of-use assets, to determine potential impairment annually or whenever events or changes
in circumstances indicate that the carrying amount of an asset group may not be fully recoverable. Recoverability is measured by comparing
the carrying amount of the asset group with the future undiscounted cash flows the assets are expected to generate. If such assets are
considered impaired, an impairment loss would be measured by comparing the amount by which the carrying value exceeds the fair value of
the long-lived assets. Management determined that there was no impairment of long-lived assets as of December 31, 2021
and 2020.
INVESTMENTS
The Company’s investments
do not have readily determinable fair values and consist of convertible promissory notes and membership interest units in privately held
companies. These investments are measured at cost minus impairment, if any, plus or minus changes resulting from observable price changes.
The Company regularly evaluates these investments to determine if there are indicators that the investment is impaired. For the year ended
December 31, 2021, the Company recorded an impairment charge of $400 related to one of its investments as a result of the investee’s
lack of success in raising additional capital along with its financial condition. As of December 31, 2021 and 2020, the carrying
value of the investments was $100 and $419, respectively.
CAPITALIZED IMPLEMENTATION COSTS
The Company capitalizes certain
development costs associated with internal use software and cloud computing arrangements incurred during the application development stage.
The Company expenses costs associated with preliminary project phase activities, training, maintenance, and any post-implementation costs
as incurred. Capitalized costs related to projects to develop internal use software are included within intangible assets on the consolidated
balance sheets, while capitalized costs related to cloud computing arrangements are included within other assets on the consolidated balance
sheets. Capitalized costs will be amortized on a straight-line basis once application development is complete based on the estimated
life of the asset or the expected term of the contract, as applicable. Application development was ongoing as of December 31, 2021
for all such projects and thus no amortization has been recorded to date.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 3 SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (cont.)
DEBT
The Company issued convertible
debentures to related and nonrelated parties, which included original issue discounts, conversion features and detachable warrants, as
further discussed in Note 6 to these consolidated financial statements. The detachable warrants represent freestanding, separable equity-linked financial
instruments recorded at fair value. The fair value of the detachable warrants is calculated using a Black-Scholes valuation model.
The Company elected the fair value option for the convertible debt, which requires recognition at fair value upon issuance and on each
balance sheet date thereafter. Changes in the estimated fair value are recognized as non-cash change in fair value of convertible
debentures in the consolidated statements of operations. As a result of applying the fair value option, direct costs and fees related
to the issuance of the convertible debt were expensed and not deferred.
SUBSCRIPTION RECEIVABLE
The Company received an investment
subscription as part of the Separation to fund operations of the Company. The scheduled subscription receivable continued unchanged with
the Corporate Conversion. The Company recognizes the balance of contributions, which have not yet been received at the respective balance
sheet date, as a subscription receivable. This receivable is recorded as a contra account within stockholders’ equity. For additional
details surrounding subscription receivable balances as of the periods presented and contributions received as part of the investment
subscription, refer to Note 8 of these consolidated financial statements.
REVENUE RECOGNITION
The Company’s revenues
consist of royalties based on the Company’s epigenetic biomarker research, agents’ commissions earned on the sale, servicing
and placement of life insurance policies, and epigenetic testing services sold primarily to research organizations. Revenues are recognized
when control of the promised goods or services is transferred to the Company’s customers, in an amount that reflects the consideration
the Company expects to be entitled to in exchange for those goods or services. To recognize revenues, the Company applies the following
five step approach: (i) identify the contract with a customer, (ii) identify the performance obligations in the contract, (iii) determine
the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize
revenues when a performance obligation is satisfied. The Company accounts for a contract when it has approval and commitment from all
parties, the rights of the parties are identified, payment terms are identified, the contract has commercial substance and collectability
of consideration is probable. The Company applies judgment in determining the customer’s ability and intention to pay based on a
variety of factors including the customer’s historical payment experience. As of December 31, 2021 and 2020, the Company had
no contract assets or liabilities related to revenue arrangements or transactions.
The following sets forth the
revenue by source generated from services provided by the Company:
| |
2021 | | |
2020 | |
Epigenetic biomarker royalties | |
$ | 85 | | |
$ | 13 | |
Life insurance commissions | |
| 35 | | |
| 40 | |
Epigenetic biomarker services | |
| — | | |
| 10 | |
Total revenue | |
$ | 120 | | |
$ | 63 | |
FOXO Labs — Epigenetic biomarker
royalties
The Company has granted a license
to Illumina, Inc. (“Ilumina”) for the exclusive right to manufacture and sell infinium mouse methylation arrays using the
Company’s research on epigenetic biomarkers in exchange for a 5% royalty on global sales. Illumina provides reporting to the Company
so that revenue can be properly recognized as the license is used. Revenue is recorded net as the Company is not considered the principal
in the transaction. Epigenetic biomarker royalties are recorded with the FOXO Labs reportable segment.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 3 SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (cont.)
FOXO LIFE — Life insurance
commissions
FOXO Life, LLC, currently an
insurance agency, receives insurance commission revenue from the distribution and sale of life insurance policies based on a percentage
of the premiums paid by its customers. These commission revenues are substantially recognized at a point in time on the effective date
of the associated policies when control of the policy transfers to the client, as well as deferring certain revenues to reflect delivery
of services over the contract period and are reported within the FOXO Life reportable segment. Commissions are fixed at the contract effective
date and generally are based on a percentage of premiums for insurance coverage. Commission rates vary depending on a variety of factors,
including the type of risk being placed, the particular underwriting enterprise’s demand, expected loss experience of the particular
risk of coverage, and historical benchmarks surrounding the level of effort necessary for the Company to place and service the insurance
contract.
The Company recognizes approximately
80% of commissions earned from the initial life insurance placement on the effective date of the underlying insurance contract. The amount
of revenue recognized is based on costs to provide services up and through that effective date, including an appropriate estimate of profit
margin on a portfolio basis (a practical expedient as defined in ASC 606, Revenue from Contracts with Customers). Based
on the proportion of additional services provided in each period after the effective date of the insurance contract, including an appropriate
estimate of profit margin, the Company recognizes approximately 15% of commission and fee revenues in the first three months, and
the remaining 5% thereafter. These periods may be different than the underlying premium payment patterns of the insurance contracts, but
the vast majority of services are fully provided within one year of the insurance contract effective date.
FOXO Labs — Epigenetic biomarker
services
FOXO Labs receives epigenetic
biomarker services revenue from the performance of lab services. The Company’s performance obligation is satisfied when the Company
completes the epigenetic biomarker data analysis. At the completion of the biomarker testing, results are reviewed and released to the
customer. The Company subsequently bills the organization for the epigenetic biomarker data based on the transaction price, which reflects
the amount the Company has rights to under present contracts. Revenue is recognized and reported within the FOXO Labs reportable segment
over the life of the contract as work is performed, as FOXO Labs has an enforceable right to payment as the performance is being completed.
The Company elected the practical expedient to expense contract costs as incurred related to services provided because the contract term
is less than one year.
EQUITY-BASED COMPENSATION
The Company measures all equity-based payments,
including options, phantom share rights and profits interests to employees, service providers and nonemployee directors, using a fair-value based
method. The cost of services received from employees and nonemployee directors in exchange for awards of equity instruments is recognized
in the consolidated statements of operations based on the estimated fair value of those awards on the grant date or reporting date, if
required to be remeasured, and amortized on a straight-line basis over the requisite service period. The Black-Scholes valuation
model requires the input of assumptions, including the exercise price, volatility, expected term, discount rate, and the fair value of
the underlying stock on the date of grant. These inputs are provided at the grant date for an equity classified award and each measurement
date for a liability classified award. See Note 11 for additional disclosures regarding the equity-based compensation program.
RESEARCH AND DEVELOPMENT COSTS
Research and development costs
are expensed as incurred. Research and development expenses consist primarily of personnel costs and related benefits, as well as costs
for outside consultants and professional services.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 3 SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (cont.)
INCOME TAXES
Before the Corporate Conversion,
in accordance with the generally accepted method of presenting limited liability company financial statements, the consolidated financial
statements did not include the assets and liabilities of FOXO and FOXO Life, LLC’s members, including their obligation for income
taxes on their distributive shares of the excess of revenue over expenses of each respective entity, nor a provision for income tax expense
on the income of the limited liability companies. FOXO Labs is taxed as a C corporation and income taxes are accounted for under the asset
and liability method. Effective upon the Corporate Conversion, the Company includes the assets and liabilities of all its subsidiaries
within the tax provision.
Deferred taxes are provided
on an asset and liability method whereby deferred tax assets are recognized for deductible temporary differences and operating loss and
tax credit carryforwards, and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the
differences between the amounts of assets and liabilities and their tax basis. Deferred tax assets are reduced by a valuation allowance
when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment. The Company
is required to analyze its filing positions open to review and believes all significant positions have a “more-likely-than-not”
likelihood of being upheld based on their technical merit and accordingly the Company has not identified any unrecognized tax benefits.
NET LOSS PER SHARE
Basic net loss per share of
common stock is calculated using the two-class method under which earnings are allocated to both Class A and Class B common
stock. Basic and diluted net loss per Class A and Class B common stock is computed by dividing net loss by the weighted average
number of common shares outstanding during the period. The rights and privileges of each unitholder were essentially unchanged as a result
of the Corporate Conversion. As a result, the Corporate Conversion has been shown retrospectively to show the share count on a comparable
basis for the periods presented.
LEASES
The Company leased its office
facilities under a sublease with the Member, and meets the requirements to account for this lease as an operating lease. For facility
leases that contain rent escalations or rent concession provisions, the Company records its lease expense on a straight-line basis
over the term of the lease.
Upon adoption of Accounting
Standards Update (“ASU”) No. 2016-02, Leases (“ASC 842”), as described below under
Recently Adopted Accounting Pronouncements, on January 1, 2019, the Company determined if an arrangement is a lease, or contains
a lease, at inception.
ASC 842 provided for a
package of three optional transition practical expedients which the Company chose to elect. In summary, these include: (i) whether
expired or existing contracts contain a lease under the new definition of a lease; (ii) lease classification for expired or existing
leases; and (iii) whether previously capitalized initial direct costs would qualify for capitalization under ASC 842.
ROU assets and lease liabilities
are recognized based on the present value of the future lease payments over the lease term at commencement date. As most of the Company’s
leases do not provide an implicit rate, the Company used its incremental borrowing rate based on the information available at commencement
date in determining the present value of future payments.
The ROU asset also includes
any lease payments made to the lessor at or before the commencement date, minus lease incentives received, and initial direct costs incurred.
The Company’s lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will
exercise that option. For lease agreements entered into or reassessed after the adoption of ASC 842, the Company separates lease
and non-lease components.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 3 SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (cont.)
ASSET ACQUISITIONS
The Company follows the guidance
in ASC 805, Business Combinations for determining the appropriate accounting treatment for asset acquisitions. When
an acquisition does not meet the definition of a business combination because either: (i) substantially all of the fair value of
the gross assets acquired is concentrated in a single identifiable asset, or group of similar identified assets, or (ii) the acquired
entity does not have an input and a substantive process that together significantly contribute to the ability to create outputs, the company
accounts for the acquisition as an asset acquisition and goodwill is not recognized. The cost of the acquisition includes the fair value
of consideration transferred and direct transaction costs attributable to the acquisition. Any excess cost over the fair value of the
net assets acquired is allocated to the assets acquired based on their relative fair value; however, no excess acquisition cost is allocated
to non-qualifying assets including financial assets or indefinite-lived intangible assets subject to fair value impairment testing.
REINSURANCE
The Company is subject to a
100% coinsurance agreement with the seller of MICOA, Security National Life Insurance Company, which is discussed further in Note 13.
The amounts reported in the consolidated balance sheets as reinsurance recoverables include amounts billed to reinsurers on losses paid
as well as estimates of amounts expected to be recovered from reinsurers on insurance liabilities that have not yet been paid. Reinsurance
recoverables on unpaid losses are estimated based upon assumptions consistent with those used in establishing the liabilities related
to the underlying reinsured contracts. Insurance liabilities are reported gross of reinsurance recoverables. Management believes reinsurance
recoverables are appropriately established. Reinsurance premiums are reflected in income in a manner consistent with the recognition of
premiums on the reinsured contracts. Reinsurance does not extinguish the Company’s primary liability under the policies written.
The Company regularly evaluates the financial condition of the reinsurer and establishes allowances for uncollectible reinsurance recoverables
as appropriate.
Revenues on traditional life
insurance products subject to this reinsurance agreement consist of direct premiums reported as earned when due. Premium income includes
premiums on reinsured policies and is reduced by premiums ceded. Expenses under the reinsurance agreement are also reduced by the amount
ceded.
POLICY RESERVES
The Company establishes liabilities
for amounts payable under insurance policies, including traditional life insurance and annuities. Generally, amounts are payable over
an extended period. Liabilities for future policy benefits of traditional life insurance have been computed by using a net level premium
method based upon estimates at the time of issue for investment yields, mortality and withdrawals. These estimates include provisions
for experience less favorable than initially expected. Mortality assumptions are based on industry experience expressed as a percentage
of standard mortality tables. Annuity liabilities are primarily associated with deferred annuity contracts. The deferred annuity contracts
credit interest based on a fixed rate. Liabilities for deferred annuities are included without reduction for potential surrender charges.
The liability is equal to accumulated deposits, plus interest credited, less policyholder withdrawals. Reserving assumptions for interest
rates, mortality and expense are “locked in” upon the acquisition date for traditional life insurance contracts; significant
changes in experience or assumptions may require the Company to provide for extended future losses by establishing premium deficiency
reserves. Premium deficiency reserves are determined based on best estimate assumptions that exist at the time the premium deficiency
reserve is established and do not include a provision for adverse deviation.
MEASUREMENT OF CREDIT LOSSES ON FINANCIAL INSTRUMENTS
The Company estimated a possible
allowance for credit losses for reinsurance recoverables. Management performed a quantitative analysis using a rating-based method
to estimate expected credit losses for reinsurance recoverables. Under this model, the current expected credit losses allowance considers
the credit quality of the reinsurance counterparty and is generally determined based on the probability of default and loss given default
assumptions, after considering any applicable collateral arrangements. Any additions to or releases to a potential allowance would be
reported net within reinsurance recoverables in the consolidated balance sheets. See Note 13 for additional information on the reinsurance
agreement.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 3 SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES (cont.)
RECENTLY ISSUED ACCOUNTING STANDARDS
In June 2016, the FASB issued
ASU 2016-13, Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”). ASU 2016-13 provides updated guidance
related to the accounting for credit losses for financial instruments. The amended guidance applies a new credit loss model (current expected
credit losses or “CECL”) for determining credit-related impairments for financial instruments measured at amortized cost
(e.g., reinsurance recoverables) and requires an entity to estimate the credit losses expected over the life of an exposure or pool of
exposures. The estimate of expected credit losses should consider historical information, current information, as well as reasonable and
supportable forecasts, including estimates of prepayments. The expected credit losses, and subsequent adjustments to such losses, will
be recorded through an allowance account that is deducted from the amortized cost basis of the financial asset, with the net carrying
value of the financial asset presented on the consolidated balance sheets at the amount expected to be collected. ASU 2016-13 also
amends the current other-than-temporary impairment model for available-for-sale debt securities by requiring the recognition
of impairments relating to credit losses through an allowance account and limits the amount of credit loss to the difference between a
security’s amortized cost basis and its fair value. In addition, the length of time a security has been in an unrealized loss position
will no longer impact the determination of whether a credit loss exists. The amended guidance was effective for reporting periods beginning
after December 15, 2022. The Company early adopted ASU 2016-13 effective January 1, 2021 and it did not have a material
impact on the Company’s results of operations, financial position and liquidity as it primarily impacted the Company’s allowance
associated with reinsurance recoverables, which is with one counterparty.
In August 2018, the FASB issued
ASU 2018-12, Targeted Improvements to the Accounting for Long-Duration Contracts (“ASU 2018-12”). ASU 2018-12 requires
periodic reassessment of actuarial and discount rate assumptions used in the valuation of policyholder liabilities and deferred acquisition
costs arising from the issuance of long-duration insurance and reinsurance contracts, with the effects of the changes in cash flow
assumptions reflected in earnings and the effects of changes in discount rate assumptions reflected in other comprehensive income. Under
current accounting guidance, the actuarial and discount rate assumptions are set at the contract inception date and not subsequently changed,
except in limited circumstances. Additionally, ASU 2018-12 requires new financial statement disclosures. Subsequent to the issuance
of ASU 2018-12, the FASB issued ASU 2019-09, Financial Services-Insurance (Topic 944): Effective Date, and ASU 2020-11, Financial
Services-Insurance (Topic 944): Effective Date and Early Adoption, both of which pushed back the effective date of ASU 2018-12. The
amended guidance will be applicable for fiscal years beginning after December 15, 2024 and the Company is currently assessing the
impact this amended guidance will have on the consolidated financial statements.
In December 2019, the FASB
issued ASU No. 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes (“ASU 2019-12”). ASU 2019-12 removes
certain exceptions to the general principles in ASC 740 and clarifies and amends existing guidance to improve consistent application.
This amended guidance will be effective for public entities for interim and annual periods beginning after December 15, 2021, with
early adoption permitted. The Company is currently assessing the impact this amended guidance will have on the consolidated financial
statements.
In August 2020, the FASB
issued ASU No. 2020-06, Debt — Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives
and Hedging — Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and
Contracts in an Entity’s Own Equity (“ASU 2020-06”), which simplifies the accounting for convertible instruments
by reducing the number of accounting models available for convertible debt instruments. ASU 2020-06 also eliminates the treasury
stock method to calculate diluted earnings per share for convertible instruments and requires the use of the if-converted method.
This amended guidance is effective for public and private companies for fiscal years beginning after December 15, 2021, and
December 15, 2023, respectively, and interim periods within those fiscal years. Early adoption is permitted, but no earlier
than fiscal years beginning after December 15, 2020, including interim periods within those fiscal years. The Company adopted
the amended guidance prospectively effective January 1, 2021. The impact is not material to the Company’s results of operations
or financial position as the Company had no debt prior to the issuance of convertible debentures in 2021.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 4 PROPERTY
AND EQUIPMENT, NET
Property and equipment, net
consisted of the following:
| |
2021 | | |
2020 | |
Leasehold improvements | |
$ | 1,522 | | |
$ | 1,522 | |
Office equipment | |
| 622 | | |
| 504 | |
Furniture and fixtures | |
| 257 | | |
| 257 | |
Property and equipment, gross | |
| 2,401 | | |
| 2,283 | |
Accumulated depreciation | |
| (2,214 | ) | |
| (2,116 | ) |
Property and equipment, net | |
$ | 187 | | |
$ | 167 | |
Depreciation expense was $98
and $1,074 for the years ended December 31, 2021 and 2020, respectively. In 2020, the Company revised an estimate of the useful
life of its leasehold improvements as a result of changes to the term of its lease resulting in an incremental $805 of depreciation expense
as well as a $(0.40) impact on net loss per Class B common stock, basic and diluted for the year ended December 31, 2020. See
Note 7 for additional information.
Note 5 INTANGIBLE ASSETS AND OTHER
ASSETS
| |
2021 | | |
2020 | |
Insurance license | |
$ | 63 | | |
$ | — | |
Longevity report | |
| 75 | | |
| — | |
Underwriting API | |
| 53 | | |
| — | |
Intangible assets | |
$ | 191 | | |
$ | — | |
The acquisition of MICOA was
accounted for as an asset acquisition and an indefinite-lived insurance license intangible asset was recognized for $63. As this
intangible asset has been deemed to have an indefinite life, the asset is not subject to amortization, but is assessed for impairment
annually, unless conditions arise that necessitate more frequent evaluation. See Note 13 for additional information.
During the year ended December 31,
2021, the Company began developing internal use software related to the development of a longevity report and underwriting application
programming interface (“API”). The Company has capitalized costs incurred during the application development stage. Once completed,
the Company has determined that these intangible assets will have a finite life. Application development on these projects is ongoing
as of December 31, 2021. Amortization will be recorded on a straight-line basis when application development is complete.
| |
2021 | | |
2020 | |
Digital insurance platform | |
$ | 1,980 | | |
$ | 244 | |
Health study tool | |
| 765 | | |
| — | |
Other assets | |
$ | 2,745 | | |
$ | 244 | |
The Company entered into a
cloud computing arrangement to develop a digital insurance platform and health study tool. Costs related to the application development
phase are included in other assets. As of December 31, 2021, the application development phase remains ongoing for the digital insurance
platform and health study tool and amortization will be recorded on a straight-line basis over the expected term of the contract
when application development is complete.
The Company’s internal
use software and cloud computing arrangements, including the longevity report, underwriting API, digital insurance platform and health
study tool, include amounts capitalized for interest and equity-based compensation of $119 and $17, respectively for the year ended
December 31, 2021.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 6 CONVERTIBLE
DEBENTURES AND FAIR VALUE MEASUREMENTS
Convertible Debentures
During the first quarter of
2021, the Company entered into separate Securities Purchase Agreements with accredited investors (the “2021 Bridge Investors”),
pursuant to which the Company issued its 12.5% Original Issue Discount Convertible Debentures for $11,812 in aggregate principal (“2021
Convertible Debentures”). The Company received net proceeds of $9,612 from the sale of the 2021 Convertible Debentures, after an
original issue discount (“OID”) of 12.5% and deducting fees and expenses of $888. The 2021 Convertible Debentures were executed
in three tranches, with $7,883 in aggregate principal issued on January 25, 2021, $3,367 in aggregate principal issued on February 23,
2021, and $562 in aggregate principal issued on March 4, 2021. Convertible debentures for $3,656 in aggregate principal that were
issued on January 25, 2021 to the Company’s Chief Executive Officer, Chief Operating Officer, and to an individual who provides
legal counsel to the Company have been presented as related party debt.
The 2021 Convertible Debentures
mature twelve months from the initial issuance dates, bear interest at a rate of 12% per annum and require interest only payments
on a quarterly basis. The Company has the right to extend the maturity date for each issuance for an additional three-month period
and incur an extension amount rate of 110% of the outstanding balance. The Company also has the option to prepay the 2021 Convertible
Debentures at an amount equal to 120% of the outstanding balance if done within 365 days of issuance or 130% of the outstanding balance
if prepayment occurs during the extension period. The 2021 Convertible Debentures allow for both: (i) voluntary conversion of aggregate
principal and accrued and unpaid interest to shares of Class A common stock at the option of the holder at a price per share equal
to OIP and (ii) mandatory conversion of aggregate principal and accrued and unpaid interest to shares of Class A common stock upon
FOXO consummating an offering of common stock, including a special purpose acquisition company transaction, for an aggregate price of
at least $5,000 at a price per share equal to the lower of (a) 70% of the offering price per share or (b) OIP.
The Company elected the fair
value option to account for the 2021 Convertible Debentures. The fair value option provides an election that allows a company to irrevocably
elect to record certain financial assets and liabilities at fair value on an instrument-by-instrument basis at initial recognition.
The Company elected the fair value option to better depict the ultimate liability associated with the 2021 Convertible Debentures, including
all features and embedded derivatives in the Securities Purchase Agreements. The 2021 Convertible Debentures accounted for under the fair
value option election represent debt host financial instruments containing certain embedded features that would otherwise be required
to be bifurcated from the debt host and recognized as separate derivative liabilities subject to initial and subsequent periodic fair
value measurement in accordance with U.S. GAAP. When the fair value option election is applied to financial liabilities, bifurcation
of embedded derivatives is not required, and the financial liability in totality is recorded at its issue-date estimated fair value
and then subsequently remeasured at estimated fair value on a recurring basis as of each balance sheet date thereafter. Upon remeasurement,
the portion of a change in estimated fair value attributable to a change in instrument-specific credit risk is recognized as a component
of other comprehensive income (loss) and the remaining amount of a change in estimated fair value is to be recognized in the consolidated
statements of operations.
The Company recorded the 2021
Convertible Debentures at an issuance-date fair value of $10,500. As of December 31, 2021, the estimated fair value of the 2021
Convertible Debentures was $32,203. None of the change in estimated fair value of the 2021 Convertible Debentures from issuance to December 31,
2021, or $21,703, was deemed to be attributable to instrument-specific credit risk and thus the full amount of such change was recognized
in the consolidated statements of operations. As a result of electing the fair value option, direct costs and fees related to the 2021
Convertible Debentures were expensed and not deferred. The fair value of the 2021 Convertible Debentures was estimated using a Monte Carlo
simulation, which incorporates significant unobservable inputs such as the likelihood of term extension and voluntary or mandatory conversion.
As of December 31, 2021, given the LOI signed with the SPAC on August 6, 2021, the likelihood of voluntary or mandatory conversion
at or above OIP was very high, which caused a notable increase in the estimated fair value given the favorability of such a conversion
to holders of the 2021 Convertible Debentures. Additional inputs used in the fair value measurement of the 2021 Convertible Debentures
include:
Input | |
December 31, 2021 | |
Implied borrowing rate | |
| 52.0 | % |
Annualized volatility | |
| 68.6 | % |
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 6 CONVERTIBLE DEBENTURES AND
FAIR VALUE MEASUREMENTS (cont.)
During the year ended December 31,
2021, the Company recognized contractual interest expense of $1,284 on the 2021 Convertible Debentures, comprised of $410 for related
party holders and $874 for nonrelated party holders.
Each issuance included detachable
warrants for the right to purchase up to a total of 3,281,250 shares of the Company’s Class A common stock. An additional
253,476 detachable warrants were issued to the underwriter of the issuance of the 2021 Convertible Debentures. The warrants are exercisable
over a three-year period from issuance and can be exercised at a price per share equal to (i) the offering price per share in
an offering consistent with the terms in the 2021 Convertible Debentures or (ii) OIP. The warrants are also subject to price
protection should equity be issued at a price lower than the price at which the warrants can be exercised.
The Company concluded the detachable
warrants represent freestanding equity-linked financial instruments to be recorded at their fair value on each respective issuance
date. The fair value of the detachable warrants was determined using a Black-Scholes valuation model with the following assumptions:
Expected term (in years) |
|
3 years |
Expected volatility |
|
87.2% – 89.0% |
Risk-free interest rate |
|
0.17% – 0.32% |
Expected dividend yield |
|
0% |
Fair Value Measurements
The Company categorizes its
assets and liabilities into one of three levels based on the assumptions (inputs) used in valuing the asset or liability. Estimates of
fair value for financial assets and liabilities are based on the framework established in the accounting guidance for fair value measurements.
The framework defines fair value, provides guidance for measuring fair value, and requires certain disclosures. The framework discusses
valuation techniques such as the market approach (comparable market prices), the income approach (present value of future income or cash
flows), and the cost approach (cost to replace the service capacity of an asset or replacement cost). The framework utilizes a fair value
hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. Level 1 provides the
most reliable measure of fair value, while Level 3 generally requires significant management judgment. The three levels are defined as
follows:
Level 1: Unadjusted
quoted prices in active markets for identical assets or liabilities.
Level 2: Observable
inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical
assets or liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market
data for substantially the full term of the assets or liabilities.
Level 3: Unobservable
inputs reflecting management’s assumptions about the inputs used in pricing the asset or liability.
The 2021 Convertible Debentures
are measured at fair value on a recurring basis given the Company’s election of the fair value option for measuring such liabilities.
The fair value of the 2021 Convertible Debentures is determined based on significant unobservable inputs including the likelihood of term
extension and voluntary or mandatory conversion, which causes them to be classified as a Level 3 measurement within the fair value hierarchy.
The recorded fair value of the 2021 Convertible Debentures and the change in fair value recorded in the consolidated statements of operations
could change materially if differing inputs and assumptions were to be utilized. However, the valuations used assumptions and estimates
the Company believes would be made by a market participant in making the same valuations as of the issuance date and each subsequent reporting
period.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 6 CONVERTIBLE DEBENTURES AND
FAIR VALUE MEASUREMENTS (cont.)
The following table presents,
by level within the fair value hierarchy, the Company’s financial liabilities that are measured at fair value on a recurring basis
as of December 31, 2021, according to the valuation technique utilized to determine their fair values:
| |
Fair Value Measurements Using Inputs Considered as: | |
December 31, 2021 | |
Fair Value | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
Liabilities: | |
| | |
| | |
| | |
| |
Convertible debentures | |
$ | 32,203 | | |
$ | — | | |
$ | — | | |
$ | 32,203 | |
Total liabilities | |
$ | 32,203 | | |
$ | — | | |
$ | — | | |
$ | 32,203 | |
Note 7 LEASES
At Separation, the Company
entered into an agreement (“Operating Agreement”) with the Member that allowed the Company to remain in its current office
space in Minneapolis through June 30, 2020 on a rent-free basis, and then subsequently for credit to the Member’s capital
account. The agreement also included an option to extend the agreement to October 2025. In June 2020, the Company exercised
the option to remain through the extended term.
As part of the Corporate Conversion,
the Company continued occupying the Minneapolis office but under a license from the Member at no cost or expense with the right to use
and occupy the leased premises until expiration of the current lease term. This granting of the licensing right to use and occupy the
leased premises at no cost effectively terminated the office space agreement and terminated the lease for accounting purposes. The Company
is required to abide by all terms and conditions applicable to use and occupy the premises. Either party may, for any reason and upon
thirty (30) days written notice, terminate this license after which the Company must vacate the premises no later than the termination
date contained in the notice. The Company recorded the termination of the lease by removing the $1,215 right-of-use asset and $1,236
lease liability and recording a gain of $21 for the difference. Additionally, the Company revised the estimated life of its leasehold
improvements to match the remaining term of the office space and termination provision. For the rent-free period prior to June 30,
2020 and after the Corporate Conversion, the Company considered these deemed capital contributions from the Member and credits to the
Member’s capital account. These deemed capital contributions from the Member are not considered part of the Member’s liquidation
preference obtained through the Series A preferred stock; however, the $224 of rent between June 30, 2020 and the Corporate
Conversion was considered a capital contribution and part of the Member’s liquidation preference. See Note 9 for additional
information.
The following are the lease
costs recorded as a component of selling, general, and administrative expenses:
| |
2021 | | |
2020 | |
Operating lease expense | |
$ | 286 | | |
$ | 298 | |
Variable lease expense | |
| 263 | | |
| 263 | |
Total lease expense | |
$ | 549 | | |
$ | 561 | |
Note 8 RELATED
PARTY TRANSACTIONS
To affect the Separation, the
Member and FOXO entered into an Operating Agreement that provides for the respective rights, obligations and interests of the parties
to each other and the terms and conditions on which FOXO will conduct its business. The Operating Agreement provides for:
| ● | Initial capital contributions, |
| ● | Additional cash capital contributions, |
| ● | Percentage interests of the Company, and |
| ● | Agreement to allow the Company to remain in its current leased
premises in Minneapolis, MN. |
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 8 RELATED PARTY TRANSACTIONS (cont.)
Pursuant to the Operating Agreement,
the Member contributed to the Company: (i) the capital stock and membership interests of its wholly-owned subsidiaries and all
related intellectual property, (ii) office equipment & other assets, and (iii) $1,250 in cash, which represented initial
capital contributions to the Company (the “Initial Capital Contributions”). 925 membership units were issued to the Member
in exchange for such Initial Capital Contributions and were issued at a price equal to $10,000 per unit. Additionally, an equity interest
was granted at Separation in the form of a 20% profits interest after capital accounts are reduced to zero (“Manager’s Interests”).
The Manager’s Interests were determined to be equity classified for accounting purposes.
Pursuant to the Operating Agreement,
the Member made the following additional capital contributions to the Company: (i) $1,250 on January 2, 2020, (ii) $2,500
on each March 31, 2020, June 30, 2020, and September 30, 2020, and (iii) $417 per month for each of the twenty-four (24) months
following the Separation. The Company initially recorded the total cash capital contributions of $20,000 as a subscription receivable
within the member’s equity section of the consolidated balance sheets. After the Corporate Conversion, the subscription receivable
was recorded within the stockholders’ equity section of the consolidated balance sheets and had a balance of $0 and $3,750 as of
December 31, 2021 and 2020, respectively. Additionally, the membership units and Manager’s Interests were converted into Series A
preferred stock and Class B common stock, respectively.
The Company subleases its office
space from the Member, as discussed in Note 7. The Member pays all lease costs, including common area maintenance and other property
management fees, on the Company’s behalf. These payments are treated as additional capital contributions.
During 2019, the Company was
in arbitration with a former employee. The Operating Agreement specified that upon resolution of that arbitration, the Member would pay
all such resolution costs and expenses, and half of the settlement shall be deemed an additional capital contribution to the Company.
As part of the Corporate Conversion, the Company’s half of the settlement was included as part of OIP as discussed in Note 9.
There are related party borrowings
which are described in more detail in Note 6.
Note 9 STOCKHOLDERS’
AND MEMBERS’ EQUITY
Prior to the Corporate Conversion,
the Company was authorized to issue members units, of which 925 were issued and outstanding prior to the Corporate Conversion. All members
have rights to give prior approval to certain major decisions. All member units were returned as a result of the Corporate Conversion.
In November 2020, the
Company converted from a limited liability corporation to a C corporation (see Note 3). Upon completing the Corporate Conversion,
the Company had authority to issue 1,000,000,000 shares consisting of 800,000,000 shares of Class A common stock, 100,000,000 shares
of Class B common stock, 10,000,000 shares of Series A preferred stock, and 90,000,000 shares of undesignated preferred
stock, all with a par value of $0.00001 per share.
The rights of the holders of
Class A common stock and Class B common stock are identical except for voting rights and conversion. Each share of Class A
common stock is entitled to one vote and is not convertible into any other shares of capital stock. Each share of Class B
common stock is entitled to ten votes and is convertible into one share of Class A common stock.
The Company evaluated
the Series A preferred stock for liability or equity classification in accordance with the provisions of
ASC 480, Distinguishing Liabilities from Equity, and determined that equity treatment was appropriate as the
Series A preferred stock does not meet the definition of a liability instrument defined thereunder for convertible instruments.
Specifically, the Series A preferred stock is not mandatorily redeemable and does not embody an obligation to buy back the
shares outside of the Company’s control in a manner that could require the transfer of assets. Additionally, based on the
guidance in ASC 480, the Company determined that the Series A preferred stock would be recorded as permanent rather than temporary
equity as the holders of equally and more subordinated equity would be entitled to also receive the same form of consideration upon the
occurrence of the event that gives rise to the redemption or events of redemption that are within the control of the Company.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 9 STOCKHOLDERS’ AND MEMBERS’
EQUITY (cont.)
The holders of Series A
preferred stock have the following rights and preferences:
Dividend Rights
While the Series A preferred
stock is outstanding, dividends are not permitted for other outstanding classes of stock. Additionally, other classes of stock may not
be repurchased or redeemed by the Company.
Voting Rights
Holders are entitled to the
number of votes equal to the number of shares of Class A common stock into which such shares of Series A preferred stock could
be converted.
Original Issue Price
The OIP of the Series A
preferred stock is equal to the sum of: (i) the Member’s Initial Capital Contributions of stock, office equipment and other
assets with an assigned value of $8,000; (ii) payments made on the subscription receivable of $20,000; (iii) lease capital contributions
(“Rent Credit”) of $224; and (iv) 50% of the expenses and arbitration settlement of a former employee (the “Settlement”)
divided by 8,000,000 shares of Series A preferred stock. The Settlement has been resolved and the OIP was calculated to be $3.61
per share.
Liquidation Preference
Preferred stock is entitled
to receive, in preference to any distributions to common stockholders, an amount per share of Series A preferred stock equal to the
OIP.
If, upon any such liquidation,
dissolution or winding up of the Company, the assets of the Company shall be insufficient to pay the holders of shares of the Series A
preferred stock the amount required as noted above, then such assets (or consideration) of the Company shall be distributed ratably to
holders of the shares of the Series A preferred stock in proportion to the respective amounts which would otherwise be payable in
respect of the shares held by them upon such distribution if all amounts payable on or with respect to such shares were paid in full.
As of December 31, 2021, the Series A preferred stock has a liquidation preference of $28,927. This amount has been finalized
with the resolution of OIP and completion of payments on the Subscription Receivable.
Conversion
Each share of Series A
preferred stock automatically converts to Class A common stock (i) immediately prior to the completion of a business combination
with a special purpose acquisition company or (ii) an initial public offering of at least $20,000 on a national stock exchange. A
conversion at OIP results in the Series A preferred stock converting to Class A common stock at a rate of one-to-one while
an offering price below OIP results in the Series A preferred stock converting to Class A common stock based on the ratio of
OIP to the offering price.
Redemption
The Company is not obligated
to redeem or repurchase any shares of Series A preferred stock.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 10 NET
LOSS PER SHARE
Basic and diluted net loss
per Class A and B common stock was calculated as follows for the year ended December 31, 2021 (shares in thousands):
| |
2021 | |
| |
Class A | | |
Class B | |
Allocation of undistributed earnings | |
$ | (368 | ) | |
$ | (38,120 | ) |
Weighted average number of shares outstanding, basic and diluted | |
| 19 | | |
| 2,000 | |
Basic and diluted net loss per share of Class A and Class B common stock | |
$ | (19.06 | ) | |
$ | (19.06 | ) |
In 2020, the Company completed
a Corporate Conversion. The rights and privileges of each unitholder were essentially unchanged as a result of the Corporate Conversion.
The Corporate Conversion has been shown retrospectively to show the share count on a comparable basis for the periods presented. No Class A
common stock was outstanding until the second quarter of 2021 and is therefore not included below (shares in thousands).
| |
2020 | |
Net loss | |
$ | (8,653 | ) |
Weighted average number of Class B common shares outstanding, basic and diluted | |
| 2,000 | |
Basic and diluted net loss per share of Class B common stock | |
$ | (4.33 | ) |
The following Class A
common stock equivalents have been excluded from the computation of diluted net loss per common share as the effect would be antidilutive
and reduce the net loss per common stock (shares in thousands):
| |
2021 | | |
2020 | |
Series A preferred stock | |
| 8,000 | | |
| 8,000 | |
Convertible debentures | |
| 3,272 | | |
| — | |
Total warrants | |
| 3,535 | | |
| — | |
Total stock options | |
| 4,877 | | |
| — | |
Total antidilutive shares | |
| 19,684 | | |
| 8,000 | |
Note 11 EQUITY-BASED COMPENSATION
Phantom Share Rights and Profits Interests
The Company grants equity-based incentive
awards to attract, retain, incentivize, and reward qualified employees, nonemployee directors and consultants, and to align their financial
interests with those of the Company’s stockholders. Prior to the Corporate Conversion in November 2020, awards were provided
under the Operating Agreement. These equity-based compensation awards were in the form of phantom share rights and profits interests
agreements.
The phantom share rights agreements
granted the right to receive payments upon redemption of the phantom share rights based on the holder’s pro-rata share of ownership
of common shares and the business value growth of the Company. The holder’s phantom share rights vested monthly over the term of
five years with the vesting date measured as of the start date of employment with the Company. In the event of termination within
the first 18 months of the awards, 50% of the vested award would be clawed back and forfeited. At the conclusion of the term of the
agreement, the Company had the option to settle these rights in cash or in stock. Stock may only be used to settle the phantom share rights
if the stock is publicly listed. As such, these awards are considered to be liability classified. If settled in cash, the Company could
do so by making equal quarterly payments over a 3-year period. The phantom share rights were granted before the Separation, but are
considered liabilities of the Company. The outstanding phantom share rights were replaced with stock options in 2021.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 11 EQUITY-BASED COMPENSATION (cont.)
The 2020 profits interests
agreements granted member units that were intended to constitute profits interests in the Company and provided for pro-rata gain
in the business value growth of the Company through participation in distributions from the Company to its members. The units vested over
a three-year period, did not have an expiration term and had an exercise price of zero. In the event of the grantee’s termination,
the Company had an irrevocable option to repurchase the outstanding unvested profits interests. The Company determined the profits interests
were equity classified for accounting purposes. As part of the Corporate Conversion, the profits interests were cancelled and intended
to convert into option grants for Class A common stock. Because the option grants were not completed concurrently with the cancellation
of the profits interests and all remaining unrecognized compensation cost was accelerated and recognized during the year ended December 31,
2020.
| |
Phantom Share Rights | |
| |
| |
Rights | | |
Weighted- Average Remaining Contract Term | |
Profits Interests Units | |
Outstanding as of December 31, 2019 | |
| 50 | | |
3.4 years | |
| — | |
Granted | |
| — | | |
| |
| 165 | |
Exercised | |
| — | | |
| |
| — | |
Forfeited | |
| — | | |
| |
| (165 | ) |
Outstanding as of December 31, 2020 | |
| 50 | | |
2.4 years | |
| — | |
Exercisable as of December 31, 2020 | |
| 26 | | |
2.4 years | |
| — | |
| |
| | | |
| |
| | |
Outstanding as of December 31, 2020 | |
| 50 | | |
2.4 years | |
| — | |
Granted | |
| — | | |
| |
| — | |
Exercised | |
| — | | |
| |
| — | |
Forfeited | |
| (50 | ) | |
| |
| — | |
Outstanding at December 31, 2021 | |
| — | | |
— | |
| — | |
The fair value of the phantom
share rights as of December 31, 2020 and the profits interests issued during the year ended December 31, 2020 were determined
using a Black-Scholes valuation model with the following assumptions:
| |
As of and for the year ended December 31, 2020 | |
| |
Phantom Share Rights | | |
Profits Interests Units | |
Expected term (years) | |
| 2.0 – 2.6 years | | |
| 2.3 – 2.7 years | |
Expected volatility | |
| 90.3% – 95.5% | | |
| 77.6% – 100.9% | |
Risk-free interest rate | |
| .13% – .16% | | |
| .18% – .24% | |
Expected dividend yield | |
| 0% | | |
| 0% | |
Expected Term: The
expected term of the phantom share rights represents the time that they are expected to be outstanding based on the vesting term of 5 years
as specified in the award agreement. For purposes of valuing these awards as of December 31, 2020, the Company reduced the term by
the amount of time that had passed since grant. The expected term of the profits interests agreements are based on the vesting term of
3 years as specified in the award agreement as the expected time until a potential liquidity event was shorter than the vesting of
the profits interests.
Expected Volatility: The
Company used volatilities determined from the stock price of peer companies for a period commensurate with the expected term. The volatilities
of the peer companies were weighted towards the peer companies with sufficient historical data. To determine the peer companies, the Company
considered the industry and stage of development.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 11 EQUITY-BASED COMPENSATION (cont.)
Risk-Free Interest Rate: The
risk-free rate assumption was calculated based on U.S. Treasury instruments with a term consistent with the expected terms of
these awards at each measurement date.
Dividend Yield: The
Company has not paid and does not anticipate paying any dividends in the near future. The Company estimated the dividend yield to be zero
on these awards.
The Company accounts for forfeitures
as they occur.
The grant date fair value of
the profits interests was $1,024. As of December 31, 2021, there was no total unrecognized compensation expense related to the 2020
profits interests due to their cancellation. The phantom share rights are recorded at fair value as a deferred compensation liability
in the consolidated balance sheets. As of December 31, 2020, the phantom share rights had a fair value of $90. As of December 31,
2021, there was no liability or total unrecognized compensation expense related to the 2020 phantom share rights due to their replacement
with stock options.
Stock Options
After the Corporate Conversion,
the Company formally adopted its 2020 Stock Incentive Plan (the “Plan”) to attract, retain, incentivize, and reward qualified
employees, nonemployee directors and consultants, and to align their financial interests with those of the Company’s stockholders.
The Plan authorized 7,000,000 shares of Class A common stock for issuance under the Plan. As of December 31, 2021, the
Company had issued 4,876,628 stock options and 30,000 shares of restricted stock, both in the form of Class A common stock.
All such grants under the Plan were completed during the year ended December 31, 2021. The stock options were issued (i) as
a replacement for outstanding phantom share rights and previously cancelled profits interests, (ii) as a bonus for periods prior
to the issuance of stock options, (iii) as part of the Company’s regular review cycle that occurs twice annually, and (iv) as
other incentives. Stock options were primarily granted in April and August of 2021. Upon execution of the stock option agreements, the
Company no longer had outstanding phantom share rights. The deferred compensation liability of $54 associated with the phantom share rights
was reclassified to additional paid-in capital in the consolidated balance sheets as the options are equity classified in accordance
with accounting standards codification guidance.
The stock options granted vest
monthly over a three-year period, have a 5-year term, and an exercise price of $3.78. For the issuance of options related to
prior periods, the vesting period is considered to have started when the Company and option holder had a mutual understanding that an
award was to be issued; however, the grant date and fair value are based on (i) when there is a mutual understanding of key terms,
(ii) the Company is contingently obligated to issue the options, and (iii) the option holder begins to benefit or be adversely
impacted by changes in the Company’s stock price. Accordingly, the Company has determined the date the stock option agreements were
executed to be the grant date for these options and the date on which to measure the awards at fair value. The attribution of expense
for the stock options is recognized from the grant date over the remaining service period while considering the portion of stock compensation
expense that is legally vested. The Company accounts for forfeitures as they occur. At the first vesting period, the Company recognized
stock compensation expense so that stock compensation expense equaled the vested portion of stock options. The remaining expense is recognized
over the service period.
The following table summarizes
stock option activity under the Plan for the year ended December 31, 2021:
| |
Stock Option Awards | | |
Weighted-Average Exercise
Price | | |
Average Remaining Life (Years) | | |
Aggregate Intrinsic Value | |
Beginning of year | |
| — | | |
$ | — | | |
| | | |
| | |
Granted | |
| 4,876,628 | | |
$ | 3.78 | | |
| | | |
| | |
Exercised | |
| (208 | ) | |
$ | 3.78 | | |
| | | |
| | |
Forfeited | |
| (7,019 | ) | |
$ | 3.78 | | |
| | | |
| | |
End of year | |
| 4,869,401 | | |
$ | 3.78 | | |
| 4.25 | | |
$ | 26,149 | |
Exercisable at end of year | |
| 3,192,905 | | |
$ | 3.78 | | |
| 4.22 | | |
$ | 17,146 | |
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 11 EQUITY-BASED COMPENSATION (cont.)
The fair value of each stock
option is estimated using a Black-Scholes valuation model while considering the respective rights of each type of stockholder. The
table below illustrates the weighted-average valuation assumptions used for stock options granted during the year ended December 31,
2021:
| |
Stock Options | |
Expected term (years) | |
| 2.3 | |
Expected volatility | |
| 94.3 | % |
Risk-free interest rate | |
| 0.24 | % |
Expected dividend yield | |
| 0 | % |
Per-share weighted average grant date fair value | |
$ | 0.34 | |
Expected Term: The
expected term of the stock options was calculated using the simplified method as the Company does not have entity-specific information
with which to develop an estimate and exercise data from comparable companies is not readily available. The stock options granted in April
were estimated to have a term of 2.2 years while the stock options granted in August were estimated to have a term of 3.3 years.
Expected Volatility: The
Company used an average of the volatilities determined from the stock price of peer companies for a period commensurate with the expected
term.
Risk-Free Interest
Rate: The risk-free rate assumption is calculated based on U.S. Treasury instruments with a term
consistent with the expected terms of these awards at time of grant.
Dividend Yield: The
Company has not paid and does not anticipate paying any dividends in the near future. The Company estimated the dividend yield to be zero
on these awards.
The fair value for restricted
stock awards is calculated based on the stock price at the date of grant. Compensation expense associated with unvested restricted stock
is recognized on a straight-line basis over the vesting period. The restricted stock was issued during the year ended December 31,
2021 and vested immediately. The fair value and compensation expense related to these awards was not material to the Company’s consolidated
financial statements.
Equity-based compensation
expense was recorded in the following expense categories within the consolidated statements of operations consistent with the manner in
which the respective employee or service provider’s related cash compensation was recorded:
| |
2021 | | |
2020 | |
Research and development | |
$ | (19 | ) | |
$ | (104 | ) |
Selling, general and administrative | |
| 150 | | |
| 1,024 | |
Total equity-based compensation expense | |
$ | 131 | | |
$ | 920 | |
The Company recognized a deferred
compensation liability associated with the phantom equity and remeasured these units on a quarterly basis. The equity-based compensation
expense recorded within research and development includes remeasurements related to the phantom equity, and unfavorable remeasurements
resulted in a cumulative reduction in expense during the periods presented. As of December 31, 2021, there was $1,437 of total unrecognized
compensation cost related to unvested stock options that is expected to be recognized over a weighted-average period of 2.7 years.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 12 INCOME
TAXES
For the years ended December 31,
2021 and 2020, the Company did not record a provision for income taxes.
| |
2021 | | |
2020 | |
Deferred provision – federal | |
$ | 3,372 | | |
$ | 498 | |
Deferred provision – state | |
| 1,613 | | |
| 231 | |
| |
| 4,985 | | |
| 729 | |
Net change to valuation allowance | |
| (4,985 | ) | |
| (729 | ) |
Total provision for income taxes | |
$ | — | | |
$ | — | |
A reconciliation of income
taxes at the statutory federal income tax rate to the effective income tax rate for the years ended December 31, 2021 and 2020
is as follows:
| |
2021 | | |
2020 | |
Statutory U.S. tax rate | |
| 21.0 | % | |
| 21.0 | % |
State taxes, net of federal benefit | |
| 7.0 | | |
| 7.0 | |
Equity-based compensation | |
| (0.1 | ) | |
| (3.3 | ) |
Tax effects of pass-through entities | |
| — | | |
| (16.4 | ) |
Fair value adjustments on convertible debentures | |
| (14.9 | ) | |
| — | |
Other | |
| — | | |
| 0.1 | |
Valuation allowance | |
| (13.0 | ) | |
| (8.4 | ) |
Effective tax rate | |
| — | % | |
| — | % |
Deferred income taxes reflect
the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and
the amounts used for income tax purposes.
The components of the net deferred
tax asset were as follows:
| |
2021 | | |
2020 | |
Deferred tax assets: | |
| | |
| |
Accrued compensation | |
$ | 38 | | |
$ | 54 | |
Net operating loss carryforwards | |
| 7,885 | | |
| 2,874 | |
Property and equipment | |
| 130 | | |
| 125 | |
Issuance fees on convertible debentures | |
| 25 | | |
| — | |
Gross deferred tax assets | |
| 8,078 | | |
| 3,053 | |
Valuation allowance | |
| (8,027 | ) | |
| (3,043 | ) |
Total deferred tax assets | |
| 51 | | |
| 10 | |
Deferred tax liabilities: | |
| | | |
| | |
Prepaid expenses | |
| (51 | ) | |
| (10 | ) |
Deferred tax liabilities | |
| (51 | ) | |
| (10 | ) |
Net deferred tax asset | |
$ | — | | |
$ | — | |
As of December 31, 2021
and 2020, the Company recorded a full valuation allowance to offset net deferred tax assets as the Company believes it is not more likely
than not that the net deferred tax assets will be fully realizable. In assessing the realizability of deferred tax assets, management
considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization
of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences
become deductible. Due to the uncertainty of the Company’s ability to realize the benefit of the deferred tax assets, the net deferred
tax assets are fully offset by a valuation allowance as of December 31, 2021 and 2020.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 12 INCOME TAXES (cont.)
As of December 31, 2021,
the Company had accumulated federal losses for tax purposes of $30,154, which can be offset against future taxable income. Of this federal
net loss carryforward, $1,642 in losses will begin to expire in 2036 and $28,512 in losses can be carried forward indefinitely. As of
December 31, 2021, the Company had net accumulated state losses for tax purposes of $21,664, which will begin to expire in 2033.
Net operating losses are not limited by Internal Revenue Code Section 382 limits as a more than 50% ownership change has not occurred.
Note 13 FOXO
LIFE INSURANCE COMPANY
Acquisition
The Company completed its acquisition
of MICOA on August 20, 2021. The acquisition was accounted for as an asset acquisition as MICOA did not have inputs (employees) to
create outputs. Purchase consideration for the acquisition of MICOA totaled $1,155, which included an indefinite-lived insurance
license intangible asset recorded at a fair value of $63 and cash of $1,092. The Company fair valued reinsurance recoverables and policy
reserves as part of the acquisition.
The existing statutory capital
and surplus of $1,092 remains with MICOA post-acquisition. As part of the transaction, the former owners of MICOA continue to administer
and 100% reinsure all policies outstanding as of the acquisition date. The Company has not issued any new insurance policies since the
acquisition and all premiums, reinsurance recoverables, and policy reserves relate to the 100% reinsured business. For ceded reinsurance
transactions, the Company remains liable in the event the reinsuring company is unable to meet its obligations under the reinsurance agreement.
Further, the reinsurer is required to maintain accreditation from all applicable state insurance regulators so the Company may obtain
full credit for the reinsurance agreement. If the reinsurer is unable to meet this obligation, they are required to compensate the Company
so that the Company can take full credit for the reinsurance. As of December 31, 2021, the Company has determined there is a remote
probability the reinsurer would fail to meet its obligations and any allowance would be immaterial. The policy reserves of $19,463 on
the consolidated balance sheets represent the benefits and claims reserves ceded as part of the acquisition. Additionally, the consolidated
statements of operations includes both $108 of earned and ceded premiums as well as $523 of claims incurred and ceded. MICOA has been
renamed FOXO Life Insurance Company.
Statutory Capital and Surplus
The approval granted by the
Arkansas Insurance Department to the Company to acquire MICOA requires the Company to maintain statutory capital and surplus of no less
than $5,000 and a risk-based capital ratio of 301% or greater. As of December 31, 2021, FOXO Life Insurance Company had statutory
capital and surplus of $5,000, which included $100 of cash maintained in a trust account at First Horizon Advisors, as required by the
State of Arkansas, as well as $4,900 in additional statutory capital and surplus held in cash and cash equivalents. The statutory capital
and surplus for FOXO Life Insurance Company exceeded the minimum risk-based capital requirements for the year ended December 31,
2021.
Statutory Net Loss
FOXO Life Insurance Company
is required to prepare statutory financial statements in accordance with statutory accounting practices prescribed or permitted by the
Arkansas Insurance Department. Statutory accounting practices primarily differ from U.S. GAAP in that policy acquisition costs are to
be expensed as incurred, future policy benefit liabilities are to be established using different actuarial assumptions, and the accounting
for investments in certain assets and deferred taxes are stated on a different basis. FOXO Life Insurance Company did not issue any policies
after the acquisition. Additionally, MICOA did not issue any policies in 2021 before the acquisition and its policies were separately
100% reinsured by the seller, Security National Life Insurance Company. The operations of FOXO
Life Insurance Company are included in the Company’s
consolidated financial statements from the acquisition date in accordance with U.S. GAAP. FOXO Life Insurance Company had a
statutory net loss of $29 for the year ended December 31, 2021. As of December 31, 2021, the Company had an authorized control
level of $65.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 13 FOXO LIFE INSURANCE COMPANY (cont.)
Insurance Liabilities
Included in the consolidated
balance sheets policy reserves are liabilities for traditional life insurance reserves and annuities. Traditional life reserves primarily
include term and whole life products which totaled $14,746 for the year ended December 31, 2021.
The following table provides
information about deferred annuity contracts from the date of the acquisition through December 31, 2021:
| |
2021 | |
Acquired balance | |
$ | 4,816 | |
Deposits received | |
| 3 | |
Interest credited | |
| 87 | |
Withdrawals | |
| (189 | ) |
Balance at end of period | |
$ | 4,717 | |
Note 14 BUSINESS
SEGMENT
The Company operates as two
reportable business segments based on the different product offerings:
| ● | FOXO Labs is commercializing proprietary epigenetic biomarker
technology to be used for underwriting risk classification in the global life insurance industry. The Company’s innovative biomarker
technology enables the adoption of new saliva-based health and wellness biomarker solutions for underwriting and risk assessment.
The Company’s research demonstrates that epigenetic biomarkers, collected from saliva, provide measures of individual health and
wellness for the factors used in life insurance underwriting traditionally obtained through blood and urine specimens. |
| ● | FOXO Life is redefining the relationship between consumers and
insurer by combining life insurance with a dynamic molecular health and wellness platform. FOXO Life seeks to transform the value proposition
of the life insurance carrier from a provider of mortality risk protection products to a partner supporting its customers’ healthy
longevity. FOXO Life’s multi-omic health and wellness platform will provide life insurance consumers with valuable information
and insights about their individual health and wellness to support longevity. |
FOXO Labs generates revenue
through performing epigenetic biomarker services and collecting epigenetic services royalties. FOXO Life generates revenue from the sale
of life insurance products. See Note 3 for additional information. Asset information is not used by the Chief Operating Decision
Maker (“CODM”) or included in the information provided to the CODM to make decisions and allocate resources.
The primary income measure
used for assessing segment performance and making operating decisions is earnings before interest, income taxes, depreciation, amortization,
and equity-based compensation (“Segment Earnings”). The segment measure of profitability also excludes corporate and
other costs, including management, IT, overhead costs and impairment charges.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 14 BUSINESS SEGMENT (cont.)
Summarized below is information
about the Company’s operations for the years ended December 31, 2021 and 2020 by business segment:
| |
Revenue | | |
Earnings | |
| |
2021 | | |
2020 | | |
2021 | | |
2020 | |
FOXO Labs | |
$ | 85 | | |
$ | 23 | | |
$ | (4,790 | ) | |
$ | (1,966 | ) |
FOXO Life | |
| 35 | | |
| 40 | | |
| (2,381 | ) | |
| (1,415 | ) |
| |
| 120 | | |
| 63 | | |
| (7,171 | ) | |
| (3,381 | ) |
Corporate and other(a) | |
| | | |
| | | |
| (30,199 | ) | |
| (5,333 | ) |
Interest income (expense) | |
| | | |
| | | |
| (1,118 | ) | |
| 61 | |
Total | |
$ | 120 | | |
$ | 63 | | |
$ | (38,488 | ) | |
$ | (8,653 | ) |
| (a) | Corporate and other includes equity-based compensation
expense of $131 and $920 as well as depreciation expense of $98 and $1,074 for the years ended December 31, 2021 and 2020,
respectively. The year ended December 31, 2021 also includes $21,703 for a non-cash change in fair value of convertible debentures
and $400 for an investment impairment. See Notes 3, 4, 6, and 11 for additional information. |
Note 15 OTHER
FINANCIAL INFORMATION
Prepaid expenses consisted
of the following:
| |
2021 | | |
2020 | |
Software | |
$ | 157 | | |
$ | 75 | |
Prepaid supplies | |
| — | | |
| 263 | |
Other | |
| 287 | | |
| 121 | |
Total prepaid expenses | |
$ | 444 | | |
$ | 459 | |
Debt issuance costs related
to the Company’s convertible debentures issued in 2021 as well as convertible debentures expected to be issued in 2022 are included
within other prepaid expenses. Upon completion of any offering, debt issuance costs are no longer included in prepaid expenses. See Notes
6 and 18 for more information.
Accrued liabilities consisted
of the following:
| |
2021 | | |
2020 | |
Accrued wages and benefits | |
$ | 329 | | |
$ | 199 | |
Other accrued expenses | |
| 73 | | |
| 49 | |
Total accrued and other liabilities | |
$ | 402 | | |
$ | 248 | |
Note 16 COMMITMENTS
AND CONTINGENCIES
Vendor Agreements
The Company entered into an
agreement to purchase supplies from an unrelated party in December 2019. The agreement required a purchase of 10,000 units over
the 3-year term of the contract. As of December 31, 2021, the Company had $788 remaining on its purchase obligation.
Litigation
The Company may be involved
in various claims and legal actions arising in the ordinary course of business. In the opinion of management, the ultimate disposition
of these matters will not have a material adverse effect on the Company’s financial position or liquidity. The Company is not aware
of any material legal or regulatory matters threatened or pending against the Company.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 16 COMMITMENTS AND CONTINGENCIES (cont.)
License Agreements
In April 2017, the Company
entered into a license agreement with The Regents of University of California (the “Regents”) to develop and commercialize
the DNA Methylation Based Predictor of Mortality. The agreement remains in effect through the life of the Regents’ patents related
to this license agreement. The Company is required to pay license maintenance fees on each anniversary date of agreement execution. The
Company is liable to the Regents for an earned royalty of net sales of licensed products or licensed methods.
In February 2021, the
Company entered into another license agreement with the Regents for GrimAge and PhenoAge technology. The agreement remains in effect through
the life of the Regents’ patents related to this license agreement. In consideration of the license and rights granted under the
license agreement, the Company made a one-time cash payment and will make maintenance payments on each anniversary of the Agreement.
The Company will pay the Regents for each assay internally used and a royalty on external net sales. Additionally, the contract includes
development milestones and fees related to achieving commercial sales and a comparative longitudinal study of health outcomes.
Note 17 SPONSORED
RESEARCH AND LICENSE AGREEMENTS
Harvard University’s Brigham and Women’s
Hospital
The Company entered into an
agreement and license option with The Brigham and Women’s Hospital, Inc. (the “Hospital”) to conduct epigenetic profiling
of associations between epigenetic aging and numerous behavioral, lifestyle, dietary and clinical risk factors, as well as major morbidity
and mortality outcomes. Specific aims of this research include: (i) to examine epigenetic association with lifestyle and dietary
factors, including smoking history, physical activity, body mass index, alcohol intake, dietary patterns, dietary supplement use, and
aspirin used; (ii) to examine epigenetic association with major morbidity including cardiovascular disease, cancer, type 2 diabetes,
hypertension, liver disease, renal disease, and respiratory disease, (iii) to conduct an National Death Index Plus search to update
and extend mortality follow up on Harvard University’s Physicians’ Health Study (“PHS’), and (iv) utilizing
the newly expanded PHS mortality follow-up data, to examine epigenetic association with lifespan, longevity, and mortality. In addition,
the epigenetic resources contained in the PHS studies have the potential to contribute and extend to large meta-analyses and validation
studies of epigenetic association and understanding of these factors and their impact on human aging acceleration.
The Company has an exclusive
right to negotiate with the Hospital for a royalty-bearing license related to patentable commercial purposes derived from the research.
The Company is also responsible for reimbursing the Hospital for all patent costs incurred.
The contract has a two-year term
with total payments of $926 due to the Hospital with 50% due at commencement, 25% upon transfer of all clinical data, and the remaining
25% due upon receipt of human materials used in the study. The Company recognized $3,311 and $0 in sponsored research expenses related
to this agreement during the years ended December 31, 2021 and 2020, respectively within research and development expenses in
the consolidated statements of operations. The year ended December 31, 2021 included $926 of expenses according to the terms of the
contract with the Hospital.
U.S. Department of Health and Human Services
In June 2020, the Company
entered into a cooperative research and development agreement (“CRADA) with the U.S. Department of Health and Human Services
(“HHS”) and agencies of U.S. Public Health Services within the HHS, as well as the National Institute on Deafness and
other Communication Disorders (“NIDCD”), to enhance understanding of epigenetic gene regulation in Recurrent Respiratory Papillomatosis
(“RRP”).
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 17 SPONSORED RESEARCH AND LICENSE
AGREEMENTS (cont.)
Under the CRADA agreement,
the Company is granted an exclusive option to elect an exclusive or nonexclusive commercialization license, with terms of the license
that reflect the nature of the invention, the relative contributions of the respective parties, a plan for the development and marketing,
and the costs of subsequent research and development needed to bring the invention to market. The Company is responsible for payment of
all fees related to CRADA patents.
As part of the CRADA agreement,
the Company agreed to provide funding totaling $200 under the two-year term of the agreement. The Company recognized $54 and $0 in
sponsored research expenses related to this agreement during the years ended December 31, 2021 and 2020, respectively. These
amounts are recorded within research and development expenses in the consolidated statements of operations. An additional $46 has been
recorded within prepaid expenses.
The Children’s Hospital of Philadelphia
In February 2021, the
Company entered into a sponsored research agreement with The Children’s Hospital of Philadelphia (“CHOP”) to develop
new methods and software implementations for the processing and analysis of Illumina Infinium DNA methylation technology, including the
Infinium EPIC+ Human Array and the infinium mouse methylation array. The intent of the research agreement is to create open-source software
that will be able to import data from any Infinium DNA methylation array and conduct state-of-the-art processing and quality control
of the data in an automated fashion.
In consideration for sponsoring
the research, the Company shall have a first and exclusive option to negotiate for a revenue-bearing exclusive license to any patent
rights or other intellectual property rights for CHOP intellectual property or CHOP’s interests in any joint intellectual property.
Additionally, the Company agrees to reimburse CHOP for fees relating to maintaining the patents.
As part of the CHOP Agreement,
the Company will provide funding totaling $311 over a two-year period, commencing February 1, 2021. The Company recognized $126
and $0 in sponsored research expenses during the years ended December 31, 2021 and 2020, respectively. These amounts are recorded
within research and development expenses in the consolidated statements of operations.
Note 18 SUBSEQUENT
EVENTS
Subsequent events have been
evaluated for recognition or disclosure through the date the consolidated financial statements were issued.
Definitive Merger Agreement and Related Transactions
On February 24, 2022,
the Company executed a definitive merger agreement (the “Merger Agreement”) with the SPAC. The terms of the Merger Agreement
include the SPAC acquiring 100% of the outstanding equity and equity equivalents of the Company in exchange for $300,000 of consideration.
The transaction consideration would be paid by the SPAC through the issuance of shares of common stock of the SPAC to the holders of the
Company’s outstanding equity and equity equivalents. Cash on the balance sheet of the combined company at closing would include
up to approximately $201,000 of cash currently held in trust by the SPAC (subject to redemption by the public stockholders of the SPAC).
As part of the consideration, a new earnout incentive plan is to be adopted and approved, pursuant to which the SPAC will issue at closing
ten million shares of the SPAC’s Class A Common Stock to certain members of the SPAC and the Company, which will be subject
to transfer restrictions and forfeiture by the applicable participants should certain milestones not be met within the period of time
after the closing established in the earnout incentive plan.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 18 SUBSEQUENT EVENTS (cont.)
In connection with the execution
of the Merger Agreement, the SPAC and Company entered into a Common Stock Purchase Agreement with CF Principal Investments LLC (“Cantor”).
The Company was also a party to this Common Stock Purchase Agreement. Under this agreement, the combined company has the right, after
the effective date of the Company’s merger with the SPAC from time to time, to sell to Cantor up to $40,000 in shares of Class A
Common Stock of the combined company for a period of 36 months following the date when the Securities and Exchange Commission has
declared effective a registration statement covering the resale of such shares of Class A Common Stock or until the date on which the
facility has been fully utilized, if earlier. Cantor will also be provided a commitment fee of $1,600 worth of common stock on the closing
date of the facility, which shall be payable following the effective date of the Company’s merger with the SPAC.
2021 Convertible Debentures — Amendment
Agreement
In the first quarter of 2022,
the Company entered into an amendment with the 2021 Bridge Investors (the “2021 Bridge Amendment”). The 2021 Bridge Amendment
was executed to provide the Company additional time to finalize the business combination discussed above with the SPAC. The 2021 Bridge
Amendment amended the terms of the 2021 Convertible Debentures and certain other related agreements to, among other things: (i) permit
the Company to undertake another offering of convertible debentures, (ii) allow the Company to further extend the maturity dates of the
2021 Convertible Debentures by 5 months under certain circumstances and (iii) implement additional amounts owed on the outstanding
balance of the 2021 Convertible Debentures under certain circumstances, the first of which related to the signing of the Merger Agreement
and resulted in an increase of the outstanding balance by approximately 135%, which may be followed by an additional increase to approximately
145% of the outstanding balance if the 2021 Convertible Debentures remain outstanding at the end of the initial maturity date extension
period.
2022 Convertible Debentures
In the first quarter of
2022, the Company entered into separate Securities Purchase Agreements with accredited investors (the “2022 Bridge
Investors”), pursuant to which the Company issued its 10% Original Issue Discount Convertible Debentures for $24,750 in
aggregate principal (the “2022 Convertible Debentures”). The 2022 Convertible Debentures bear interest at a rate of 12%
per annum, of which 12 months is guaranteed and subject to voluntary or mandatory conversion. The 2022 Convertible Debentures
allow for both: (i) voluntary conversion of aggregate principal and accrued and unpaid interest to shares of the Company’s
common stock at the option of the holder at any time after two hundred seventy days following the original issue date, at a
conversion price equal to $5.00 per share, except that if there has been no mandatory conversion within three hundred
sixty days following the original issue date, the conversion price following such three hundred sixty-day period would be
equal to $4.00 per share and (ii) mandatory conversion of aggregate principal and accrued and unpaid interest upon consummation of
an offering of common stock, including a special purpose acquisition company transaction, for an aggregate price of at least $5,000,
at a conversion price equal to 75% of the offering price per share. The aggregate cash subscription amount received by the Company
from the investors for the issuance of the convertible debentures was $22,500 after a $2,250 original issue discount from the face
value of the 2022 Convertible Debentures. The Company has the right to extend the maturity date for an additional
three-month period past the original maturity date incurring an extension amount rate of 130% of the outstanding balance. The
Company also has the option to prepay the debenture at an amount equal to 120% of the sum of the outstanding principal and accrued
and unpaid interest if done within 365 days of the original issue date and 130% if during the extension period. For
participation in the 2022 Convertible Debentures, the lead institutional accredited investor is to be issued either (i) if in
connection with closing of the Company’s merger with the SPAC, such number of shares of the Company’s Class A common
stock, to be issued to such investor immediately prior to such closing, that will be exchangeable for 350,000 shares of the
combined company’s common stock, or (ii) if such investor’s 2022 Convertible Debenture is
required to be earlier repaid in full or in connection with the consummation of a Qualified Offering (as defined in the 2022 Convertible
Debentures) by the Company other than a transaction with a special purpose acquisition company, 350,000 shares of the Company’s
Class A common stock, in each case, subject to adjustment for any prepayments.
Equity-Based Incentive Award Grants
In January and February of
2022, the Company granted 351,586 stock option awards under the Plan to employees, nonemployee directors, the Company’s newly formed
Scientific Advisory Board, and consultants in accordance with employment contracts for services rendered or as bonus compensation related
to the biannual review cycle completed for the six-month period ended December 31, 2021. The majority of these stock option
awards will vest monthly over a three-year period, have a 5-year term, and an exercise price of $9.15.
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except per share data)
| |
June 30, 2022 | | |
December 31, 2021 | |
| |
(unaudited) | | |
| |
Assets | |
| | |
| |
Current assets | |
| | |
| |
Cash and cash equivalents | |
$ | 18,496 | | |
$ | 6,856 | |
Supplies | |
| 1,198 | | |
| 295 | |
Prepaid expenses | |
| 522 | | |
| 444 | |
Prepaid consulting fees | |
| 6,839 | | |
| — | |
Promissory note receivable | |
| 387 | | |
| — | |
Other current assets | |
| 52 | | |
| 23 | |
Total current assets | |
| 27,494 | | |
| 7,618 | |
| |
| | | |
| | |
Property and equipment, net | |
| 184 | | |
| 187 | |
Intangible assets | |
| 1,389 | | |
| 191 | |
Investments | |
| 100 | | |
| 100 | |
Reinsurance recoverables | |
| 18,938 | | |
| 19,463 | |
Cloud computing arrangements | |
| 4,066 | | |
| 2,745 | |
Total assets | |
$ | 52,171 | | |
$ | 30,304 | |
| |
| | | |
| | |
Liabilities and Stockholders’ Equity | |
| | | |
| | |
Current liabilities | |
| | | |
| | |
Accounts payable | |
$ | 1,810 | | |
$ | 3,456 | |
Accrued and other liabilities | |
| 739 | | |
| 402 | |
Related party convertible debentures | |
| 11,747 | | |
| 9,967 | |
Convertible debentures | |
| 72,939 | | |
| 22,236 | |
Total current liabilities | |
| 87,235 | | |
| 36,061 | |
Policy reserves | |
| 18,938 | | |
| 19,463 | |
Total liabilities | |
| 106,173 | | |
| 55,524 | |
Commitments and contingencies (Note 9) | |
| | | |
| | |
Stockholders’ equity | |
| | | |
| | |
Undesignated preferred stock ($.00001 par value: authorized – 90,000,000 shares; none issued and outstanding) | |
| — | | |
| — | |
Non-redeemable preferred stock series A ($.00001 par value: authorized – 10,000,000 shares; issued and outstanding – 8,000,000 shares; liquidation preference of $28,927 as of June 30, 2022 and December 31, 2021) | |
| 21,854 | | |
| 21,854 | |
Common stock class A ($.00001 par value: authorized – 800,000,000 shares; issued and outstanding – 1,545,154 and 30,208 shares as of June 30, 2022 and December 31, 2021, respectively) | |
| — | | |
| — | |
Common stock class B ($.00001 par value: authorized – 100,000,000 shares; issued and outstanding – 2,000,000 shares) | |
| — | | |
| — | |
Additional paid-in capital | |
| 12,026 | | |
| 4,902 | |
Accumulated deficit | |
| (87,882 | ) | |
| (51,976 | ) |
Total stockholders’ deficit | |
| (54,002 | ) | |
| (25,220 | ) |
Total Liabilities and Stockholders’ Deficit | |
$ | 52,171 | | |
$ | 30,304 | |
See accompanying Notes to Unaudited Consolidated
Financial Statements
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share data)
(Unaudited)
| |
Six Months Ended June 30, | |
| |
2022 | | |
2021 | |
Total revenue | |
$ | 79 | | |
$ | 62 | |
Operating expenses: | |
| | | |
| | |
Research and development | |
| 1,602 | | |
| 2,656 | |
Selling, general and administrative | |
| 8,970 | | |
| 4,919 | |
Total operating expenses | |
| 10,572 | | |
| 7,575 | |
Loss from operations | |
| (10,493 | ) | |
| (7,513 | ) |
Non-cash change in fair value of convertible debentures | |
| (24,483 | ) | |
| (2,319 | ) |
Other expense | |
| (104 | ) | |
| (29 | ) |
Interest expense | |
| (826 | ) | |
| (512 | ) |
Total other expense | |
| (25,413 | ) | |
| (2,860 | ) |
Loss before income taxes | |
| (35,906 | ) | |
| (10,373 | ) |
Provision for income taxes | |
| — | | |
| — | |
Net loss | |
$ | (35,906 | ) | |
$ | (10,373 | ) |
| |
| | | |
| | |
Net loss per Class A and Class B common stock, basic and diluted | |
$ | (15.76 | ) | |
$ | (5.17 | ) |
See accompanying Notes to Unaudited Consolidated
Financial Statements
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT
(Dollars in thousands)
(Unaudited)
| |
Stockholder
Subscription | | |
Series A
Preferred Stock | | |
Common Stock
(Class A) | | |
Common Stock
(Class B) | | |
Additional
Paid-in- | | |
Accumulated | | |
| |
| |
Receivable | | |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Shares | | |
Amount | | |
Capital | | |
Deficit | | |
Total | |
Six Months
Ended June 30, 2021 | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Balance,
December 31, 2020 | |
$ | (3,750 | ) | |
| 8,000,000 | | |
$ | 21,854 | | |
| — | | |
$ | — | | |
| 2,000,000 | | |
$ | — | | |
$ | 4,104 | | |
$ | (13,488 | ) | |
$ | 8,720 | |
Net
loss | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (10,373 | ) | |
| (10,373 | ) |
Lease
contributions | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 273 | | |
| — | | |
| 273 | |
Equity-based
compensation | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 57 | | |
| — | | |
| 57 | |
Subscriptions
received | |
| 2,500 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2,500 | |
Warrants
issued | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 13 | | |
| — | | |
| 13 | |
Issuance
of shares for restricted stock | |
| — | | |
| — | | |
| — | | |
| 30,000 | | |
| | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Balance,
June 30, 2021 | |
$ | (1,250 | ) | |
| 8,000,000 | | |
$ | 21,854 | | |
| 30,000 | | |
$ | — | | |
| 2,000,000 | | |
$ | — | | |
$ | 4,447 | | |
$ | (23,861 | ) | |
$ | 1,190 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Six Months
Ended June 30, 2022 | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance,
December 31, 2021 | |
$ | — | | |
| 8,000,000 | | |
$ | 21,854 | | |
| 30,208 | | |
$ | — | | |
| 2,000,000 | | |
$ | — | | |
$ | 4,902 | | |
$ | (51,976 | ) | |
$ | (25,220 | ) |
Net
loss | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (35,906 | ) | |
| (35,906 | ) |
Lease
contributions | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 225 | | |
| — | | |
| 225 | |
Equity-based
compensation | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 506 | | |
| — | | |
| 506 | |
Warrant
repurchase | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (507 | ) | |
| — | | |
| (507 | ) |
Issuance
of shares for exercised stock options | |
| — | | |
| — | | |
| — | | |
| 14,946 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
Issuance
of shares for consulting agreement | |
| — | | |
| — | | |
| — | | |
| 1,500,000 | | |
| — | | |
| — | | |
| — | | |
| 6,900 | | |
| — | | |
| 6,900 | |
Balance,
June 30, 2022 | |
$ | — | | |
| 8,000,000 | | |
$ | 21,854 | | |
| 1,545,154 | | |
$ | — | | |
| 2,000,000 | | |
$ | — | | |
$ | 12,026 | | |
$ | (87,882 | ) | |
$ | (54,002 | ) |
See accompanying Notes to Unaudited Consolidated
Financial Statements
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(Unaudited)
| |
Six Months Ended
June 30, | |
| |
2022 | | |
2021 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | |
| | |
| |
Net loss | |
$ | (35,906 | ) | |
$ | (10,373 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | | |
| | |
Depreciation | |
| 86 | | |
| 46 | |
Equity-based compensation | |
| 461 | | |
| (34 | ) |
Amortization of consulting fees | |
| 1,486 | | |
| — | |
Change in fair value of convertible debentures | |
| 24,483 | | |
| 2,319 | |
Contributions in the form of rent payments | |
| 225 | | |
| 273 | |
Amortization of right-of-use assets | |
| 13 | | |
| — | |
Accretion of operating lease liabilities | |
| (13 | ) | |
| — | |
Recognition of prepaid offering costs upon election of fair value option | |
| 107 | | |
| — | |
Accretion of interest earned on investment in convertible promissory note | |
| — | | |
| (17 | ) |
Other | |
| — | | |
| 13 | |
Changes in operating assets and liabilities: | |
| | | |
| | |
Supplies | |
| (903 | ) | |
| (1,135 | ) |
Prepaid expenses, consulting fees, and other current assets | |
| (1,632 | ) | |
| (333 | ) |
Cloud computing arrangements | |
| (1,298 | ) | |
| (1,024 | ) |
Reinsurance recoverables | |
| 525 | | |
| — | |
Accounts payable | |
| (1,646 | ) | |
| 2,286 | |
Accrued and other liabilities | |
| 350 | | |
| 249 | |
Policy reserves | |
| (525 | ) | |
| — | |
Net cash used in operating activities | |
| (14,187 | ) | |
| (7,730 | ) |
CASH FLOWS FROM INVESTING ACTIVITIES: | |
| | | |
| | |
Purchase of property and equipment | |
| (83 | ) | |
| (31 | ) |
Development of internal use software | |
| (1,177 | ) | |
| — | |
Acquisition of convertible promissory note | |
| — | | |
| (50 | ) |
Net cash used in investing activities | |
| (1,260 | ) | |
| (81 | ) |
CASH FLOWS FROM FINANCING ACTIVITIES: | |
| | | |
| | |
Proceeds from issuance of related party convertible debentures | |
| — | | |
| 3,250 | |
Proceeds from issuance of convertible debentures | |
| 28,000 | | |
| 7,250 | |
Warrant repurchase | |
| (507 | ) | |
| — | |
Promissory note | |
| (387 | ) | |
| — | |
Prepaid offering costs | |
| (19 | ) | |
| — | |
Proceeds received from subscription receivable | |
| — | | |
| 2,500 | |
Net cash provided by financing activities | |
| 27,087 | | |
| 13,000 | |
Net increase in cash and cash equivalents | |
| 11,640 | | |
| 5,189 | |
Cash and cash equivalents at beginning of period | |
| 6,856 | | |
| 8,123 | |
Cash and cash equivalents at end of period | |
$ | 18,496 | | |
$ | 13,312 | |
| |
| | | |
| | |
NONCASH INVESTING AND FINANCING ACTIVITIES: | |
| | | |
| | |
Conversion of phantom equity to stock options | |
$ | — | | |
$ | 54 | |
Issuance of warrants | |
$ | — | | |
$ | 1 | |
Capitalized equity-based compensation – internal use software and cloud computing arrangements | |
$ | 44 | | |
$ | — | |
See accompanying Notes to Unaudited Consolidated
Financial Statements
FOXO
TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 1 DESCRIPTION
OF BUSINESS
FOXO Technologies Inc. (“FOXO”)
and its wholly-owned subsidiaries (collectively, the “Company”) is a leader in commercializing epigenetic biomarker technology
to support groundbreaking scientific research and disruptive next-generation business initiatives. The Company applies automated
machine learning and artificial intelligence technologies to discover epigenetic biomarkers of human health, wellness and aging. The Company
has been building a life insurance business to support the commercial applications of its epigenetic biomarker underwriting technology
and consumer engagement platform service business. On August 20, 2021, the Company completed its acquisition of Memorial Insurance
Company of America (“MICOA”) and renamed it FOXO Life Insurance Company.
FOXO was formed as a limited
liability company on November 11, 2019, following its separation (the “Separation”) from GWG Holdings, Inc. (the “Member”).
FOXO was previously named InsurTech Holdings, LLC and FOXO BioScience LLC. On November 13, 2020, FOXO Bioscience LLC completed
a conversion to a C Corporation (“Corporate Conversion”) and became FOXO Technologies Inc. FOXO maintains two wholly-owned subsidiaries,
FOXO Labs Inc. (“FOXO Labs”), formerly Life Epigenetics Inc., and FOXO Life, LLC, formerly youSurance General Agency, LLC. FOXO
Labs also maintains a wholly-owned subsidiary, Scientific Testing Partners, LLC. FOXO Life Insurance Company is a wholly-owned subsidiary
of FOXO Life, LLC.
The Company manages and reports
results of operations for two reportable business segments: FOXO Life, the Company’s life insurance business operations, and FOXO
Labs, the Company’s epigenetic biomarker technology business operations.
Note 2 LIQUIDITY AND
MANAGEMENT’S PLAN
The Company’s history
of losses requires management to critically assess its ability to continue operating as a going concern. The Company incurred a net loss
of $35,906 for the six months ended June 30, 2022 and had an accumulated deficit of $87,882 as of June 30, 2022. Cash used
in operating activities for the six months ended June 30, 2022 was $14,187 As of June 30, 2022, the Company had $13,496
of available cash and cash equivalents, excluding amounts required to be held as statutory capital and surplus by FOXO Life Insurance
Company.
The Company’s ability
to continue as a going concern is dependent on generating revenue, raising additional equity or debt capital, converting debt to equity,
reducing losses and improving future cash flows. The Company will continue ongoing capital raise initiatives and has demonstrated previous
success in raising capital to support its operations. For instance, in the first and second quarters of 2022, the Company issued convertible
debentures for $28,000 in net proceeds and executed a definitive merger agreement that could provide capital of up to $201,000, as discussed
below. However, the Company can provide no assurance that the merger transaction will close, that other actions will be successful or
that additional sources of financing will be available on favorable terms, if at all. As such, until additional equity or debt capital
is secured, there is substantial doubt about the Company’s ability to continue as a going concern for the one-year period following
the issuance of these unaudited consolidated financial statements.
Definitive Merger Agreement and Related Transactions
On February 24, 2022 (as
amended on April 26, 2022 and July 6, 2022), the Company executed a definitive merger agreement (the “Merger Agreement”)
with Delwinds Insurance Acquisition Corp., a Delaware special purpose acquisition company (the “SPAC”). The terms of the Merger
Agreement include the SPAC acquiring 100% of the outstanding equity and equity equivalents of the Company in exchange for $300,000 of
consideration. The consideration would be paid by the SPAC through the issuance of shares of common stock of the SPAC to holders of the
Company’s outstanding equity and equity equivalents. Cash on the balance sheet of the Combined Company at closing would include
up to approximately $201,000 held in trust by the SPAC (which is subject to redemption by the public shareholders of the SPAC and of which
$90,793 was redeemed in connection with an extension meeting on June 6, 2022, leaving $110,881 held in trust as of June 30,
2022). As part of the consideration, a new management contingent share plan is to be adopted and approved, pursuant to which, at closing,
9,200,000 shares of Combined Company Class A Common Stock will be issued
to certain members of the Company, which will be subject to transfer restrictions and forfeiture by the applicable participants should
certain milestones not be met within the period of time after the closing established in the management contingent share plan.
FOXO TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 2 LIQUIDITY AND
MANAGEMENT’S PLAN (cont.)
In connection with the execution
of the Merger Agreement, the SPAC and the Company entered into a Common Stock Purchase Agreement with CF Principal Investments LLC (“Cantor”).
Under this agreement, the Combined Company has the right, after the effective date of the Company’s merger with the SPAC, to sell
to Cantor up to $40,000 in shares of Class A Common Stock of the Combined Company for a period of 36 months following the date
when the Securities and Exchange Commission (the “SEC”) has declared effective a registration statement covering the resale
of such shares of Class A Common Stock or until the date on which the facility has been fully utilized, if earlier. Cantor will also
be provided a commitment fee of $1,600 worth of common stock on the closing date of the facility, which shall be payable following the
effective date of the Company’s merger with the SPAC.
Note 3 BASIS OF PRESENTATION
BASIS OF PRESENTATION
The accompanying unaudited
consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States
of America (“U.S. GAAP”) for interim financial information and the instructions to Form 10-Q and Article 10
of Regulation S-X of the SEC. Certain information or footnote disclosures normally included in financial statements prepared
in accordance with U.S. GAAP have been condensed or omitted, pursuant to the rules and regulations of the SEC for interim financial
reporting, and thus the accompanying unaudited consolidated financial statements do not include all information and footnotes necessary
for a complete presentation of financial position, results of operations or cash flows. The unaudited consolidated financial statements
should be read in conjunction with the audited consolidated financial statements as of and for the year ended December 31, 2021 and
the notes thereto. The consolidated balance sheet data as of December 31, 2021 was derived from the audited consolidated financial
statements as of that date but does not include all disclosures required by U.S. GAAP. In the opinion of management, the accompanying
unaudited consolidated financial statements include all adjustments of a normal or recurring nature, which are necessary for a fair presentation
of financial position, operating results and cash flows for the periods presented. Operating results for the six months ended June 30,
2022 are not necessarily indicative of the results that may be expected for the year ending December 31, 2022.
The unaudited consolidated
financial statements include the accounts of FOXO and its wholly-owned subsidiaries. All intercompany balances and transactions are
eliminated in consolidation.
The Company is an “emerging
growth company,” as defined in Section 2(a) of the Securities Act of 1933 and as modified by the Jumpstart Our
Business Startups Act of 2012, and it thus may take advantage of certain exemptions from various reporting requirements that
are applicable to other public companies that are not emerging growth companies.
The preparation of the unaudited
consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities. For further information regarding
the Company’s basis of presentation and use of estimates, refer to the audited consolidated financial statements as of and for the
year ended December 31, 2021. The policies and estimates described in that report are used for preparing the Company’s quarterly
unaudited consolidated financial statements.
RECENTLY ISSUED ACCOUNTING STANDARDS
In December 2019, the
Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2019-12, Income
Taxes (Topic 740): Simplifying the Accounting for Income Taxes (“ASU 2019-12”). ASU 2019-12 removed certain
exceptions to the general principles in ASC 740 and clarified and amended existing guidance to improve consistent application. This
amended guidance was effective for public entities for interim and annual periods beginning after December 15, 2021. The Company
adopted ASU 2019-12 effective January 1, 2022 and it did not have a material impact on the Company’s consolidated
financial statements.
FOXO TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 3 BASIS OF PRESENTATION (cont.)
Other pronouncements issued
by the FASB with future effective dates are either not applicable or are not expected to have a material impact on the Company’s
financial position, results of operations or cash flows.
Note 4 INTANGIBLE
ASSETS AND CLOUD COMPUTING ARRANGEMENTS
The components of intangible
assets as of June 30, 2022 and December 31, 2021 were as follows:
| |
June 30, 2022 | | |
December 31,
2021 | |
Insurance license | |
$ | 63 | | |
$ | 63 | |
Longevity report | |
| 348 | | |
| 75 | |
Underwriting API | |
| 978 | | |
| 53 | |
Intangible assets | |
$ | 1,389 | | |
$ | 191 | |
The acquisition of MICOA was
accounted for as an asset acquisition and an indefinite-lived insurance license intangible asset was recognized for $63. As this
intangible asset has been deemed to have an indefinite life, the asset is not subject to amortization, but is assessed for impairment
annually, unless conditions arise that necessitate more frequent evaluation.
During the year ended December 31,
2021, the Company began developing internal use software related to the development of a longevity report and underwriting application
programming interface (“API”). The Company has capitalized costs incurred during the application development stage and has
determined that once completed, these intangible assets will have a finite life. Application development on these projects is ongoing
as of June 30, 2022. Amortization will be recorded on a straight-line basis when the assets are ready for their intended use.
The components of cloud computing
arrangements as of June 30, 2022 and December 31, 2021 were as follows:
| |
June 30, 2022 | | |
December 31, 2021 | |
Digital insurance platform | |
$ | 2,631 | | |
$ | 1,980 | |
Health study tool | |
| 1,435 | | |
| 765 | |
Cloud computing arrangements | |
$ | 4,066 | | |
$ | 2,745 | |
The Company entered into a
cloud computing arrangement to develop a digital insurance platform and health study tool. Costs related to the application development
phase are included in cloud computing arrangements. As of June 30, 2022, the application development phase remains ongoing for the
digital insurance platform and health study tool. Amortization will be recorded on a straight-line basis over the expected term of
the contract when the assets are ready for their intended use.
The Company’s internal
use software and cloud computing arrangements, including the longevity report, underwriting API, digital insurance platform and health
study tool, include amounts capitalized for interest and equity-based compensation.
Note 5 CONVERTIBLE
DEBENTURES AND FAIR VALUE MEASUREMENTS
2021 Bridge Debentures
During the first quarter of
2021, the Company entered into separate Securities Purchase Agreements with accredited investors (the “2021 Bridge Investors”),
pursuant to which the Company issued its 12.5% Original Issue Discount (“OID”) Convertible Debentures for $11,812 in aggregate
principal (“2021 Bridge Debentures”). The Company received net proceeds of $9,612 from the
sale of the 2021 Bridge Debentures, after an OID of 12.5% and deducting fees and expenses of $888. The 2021 Bridge Debentures were executed
in three tranches, with $7,883 in aggregate principal issued on January 25, 2021, $3,367 in aggregate principal issued on February 23,
2021, and $562 in aggregate principal issued on March 4, 2021. Convertible debentures for $3,656 in aggregate principal that were
issued on January 25, 2021 to the Company’s Chief Executive Officer, Chief Operating Officer, and to an individual who provides
consulting services to the Company have been presented as related party debt.
FOXO TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 5 CONVERTIBLE
DEBENTURES AND FAIR VALUE MEASUREMENTS (cont.)
Each issuance of 2021 Bridge
Debentures included detachable warrants for the right to purchase up to a total of 3,281,250 shares of the Company’s Class A
common stock. An additional 253,476 detachable warrants were issued to the underwriter of the issuance of the 2021 Bridge Debentures.
The Company concluded the detachable warrants represent freestanding equity-linked financial instruments to be recorded at their
fair value on each respective issuance date. The fair value of the detachable warrants was determined using a Black-Scholes valuation
model. The 253,476 underwriter warrants were subsequently assigned and surrendered to the Company in exchange for cash payments of approximately
$507 during the second quarter of 2022.
The 2021 Bridge Debentures
bear interest at a rate of 12% per annum and require interest only payments on a quarterly basis. The 2021 Bridge Debentures initially
had a term of twelve months, but the Company retained the right to extend the maturity date for each issuance for an additional three-month period,
a right which was exercised for each issuance during the three months ended March 31, 2022. The 2021 Bridge Debentures allow
for both: (i) voluntary conversion of aggregate principal and accrued and unpaid interest to shares of Class A common stock
at the option of the holder at a price per share equal to the Original Issue Price (“OIP”) and (ii) mandatory conversion
of aggregate principal and accrued and unpaid interest to shares of Class A common stock upon FOXO consummating an offering of common
stock, including a special purpose acquisition company transaction, for an aggregate price of at least $5,000 at a price per share equal
to the lower of (a) 70% of the offering price per share or (b) OIP.
In the first quarter of 2022,
the Company entered into an amendment with the 2021 Bridge Investors (the “2021 Bridge Amendment”). The 2021 Bridge Amendment
was executed to provide the Company additional time to finalize the previously discussed business combination with the SPAC. The
2021 Bridge Amendment amended the terms of the 2021 Convertible Debentures to, among other things: (i) permit the Company to undertake
another offering of convertible debentures, (ii) allow the Company to extend the maturity dates of the 2021 Convertible Debentures
an additional five months following the end of the initial three-month extension period, discussed above, and (iii) implement
additional amounts owed on the outstanding balance of the 2021 Bridge Debentures under certain circumstances, the first of which related
to the signing of the Merger Agreement and resulted in an increase in the outstanding balance of approximately 135%, which was followed
by an additional increase of approximately 145% of the outstanding balance when the 2021 Bridge Debentures remained outstanding at the
end of the initial three-month extension period.
2022 Bridge Debentures
During the first and second
quarters of 2022, the Company entered into separate Securities Purchase Agreements with accredited investors (the “2022 Bridge Investors”),
pursuant to which the Company issued its 10% OID Convertible Debentures for $30,800 in aggregate principal (“2022 Bridge Debentures”).
The Company received net proceeds of $28,000 from the sale of the 2022 Bridge Debentures, after an OID of 10%. The 2022 Bridge Debentures
were issued in three tranches, with $16,500 in aggregate principal issued on March 1, 2022, $8,250 in aggregate principal issued
on March 3, 2022 and the remaining $6,050 in aggregate principal issued on April 27, 2022.
The 2022 Bridge Debentures
mature twelve months from the initial issuance dates and bear interest at a rate of 12% per annum, of which 12 months is guaranteed.
The Company has the right to extend the maturity date for each issuance for an additional three-month period and incur an extension
amount rate of 130% of the outstanding balance. The Company also has the option to prepay the 2022 Bridge Debentures at an amount equal
to 120% of the sum of the outstanding principal and unpaid interest thereon if done within 365 days of the original issue date and
130% if during the extension period. The 2022 Bridge Debentures
allow for both: (i) voluntary conversion of aggregate principal and unpaid interest thereon to shares of Class A common stock
at any time after two hundred seventy days following the original issue dates, at a conversion price equal to $5.00 per share, except
that if there has been no mandatory conversion within three hundred sixty days following the original issue date, the conversion
price following such three hundred sixty-day period would be equal to $4.00 per share; and (ii) mandatory conversion of aggregate
principal and unpaid interest thereon upon consummation of an offering of common stock, including a special purpose acquisition company
transaction, for an aggregate price of at least $5,000, at a conversion price equal to 75% of the offering price per share.
FOXO TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 5 CONVERTIBLE
DEBENTURES AND FAIR VALUE MEASUREMENTS (cont.)
For its purchase of 2022 Bridge
Debentures, the lead institutional accredited investor is to be issued either (i) if in connection with closing of the Company’s
merger with the SPAC, such number of shares of the Company’s Class A common stock, to be issued to such investor immediately
prior to such closing, that will be exchangeable for 350,000 shares of Class A common stock, or (ii) if such investor’s
2022 Bridge Debenture is required to be earlier repaid in full or in connection with the consummation of a Qualified Offering (as defined
in the 2022 Bridge Debentures) by the Company other than a transaction with a special purpose acquisition company, 350,000 shares
of the Company’s Class A common stock, in each case, subject to adjustment for any prepayments.
Fair Value Option
The Company elected the fair
value option to account for both the 2021 Bridge Debentures and 2022 Bridge Debentures (collectively, the “Bridge Debentures”).
The fair value option provides an election that allows a company to irrevocably elect to record certain financial assets and liabilities
at fair value on an instrument-by-instrument basis at initial recognition. The Company elected the fair value option to better depict
the ultimate liability associated with the Bridge Debentures, including all features and embedded derivatives in the Securities Purchase
Agreements. The Bridge Debentures accounted for under the fair value option election represent debt host financial instruments containing
certain embedded features that would otherwise be required to be bifurcated from the debt host and recognized as separate derivative liabilities
subject to initial and subsequent periodic fair value measurement in accordance with U.S. GAAP. When the fair value option election
is applied to financial liabilities, bifurcation of embedded derivatives is not required, and the financial liability in totality is recorded
at its issue-date estimated fair value and then subsequently remeasured at estimated fair value on a recurring basis as of each balance
sheet date thereafter. Upon remeasurement, the portion of a change in estimated fair value attributable to a change in instrument-specific credit
risk is recognized as a component of other comprehensive income (loss) and the remaining amount of a change in estimated fair value is
to be recognized in the consolidated statements of operations. As a result of electing the fair value option, direct costs and fees related
to the issuance of the Bridge Debentures were expensed and not deferred.
For all reporting periods during
the year ended December 31, 2021, the estimated fair value of the 2021 Bridge Debentures was calculated using a Monte Carlo simulation,
which incorporated significant unobservable inputs such as the likelihood of term extension and voluntary or mandatory conversion. The
2021 Bridge Debentures were recorded at an issuance-date fair value of $10,500, and an estimated fair value of $32,203 as of December 31,
2021 using the Monte Carlo simulation, for a total change in fair value of $21,703, of which $2,319 related to the six months ended
June 30, 2021. None of the change in fair value for the six months ended June 30, 2021 was deemed to be attributable to
instrument-specific credit risk and thus the full amount of such change was recognized in the consolidated statements of operations.
FOXO TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 5 CONVERTIBLE
DEBENTURES AND FAIR VALUE MEASUREMENTS (cont.)
As a result of the
execution of the Merger Agreement on February 24, 2022, the ultimate value to holders of the Bridge Debentures upon voluntary
or mandatory conversion became clearer, and thus management determined that a Monte Carlo simulation was no longer appropriate for
purposes of estimating fair value. As of June 30, 2022, the estimated fair value of the Bridge Debentures was calculated using
a probability-weighted expected return model. The 2022 Bridge Debentures were recorded at an issuance-date fair value of
$28,000. Using the probability-weighted expected return model, the estimated fair value of the 2021 Bridge Debentures and 2022
Bridge Debentures was $37,953 and $46,733, respectively, as of June 30, 2022. None of the change in estimated fair value of the
Bridge Debentures from December 31, 2021 to June 30, 2022, or $24,483, was deemed to be attributable to
instrument-specific credit risk and thus the full amount of such change was recognized in the consolidated statements of
operations. The probability-weighted expected return model incorporated significant unobservable inputs such as the likelihood
of voluntary or mandatory conversion, and the estimated date at which such a conversion will take place. The increase in fair value
of the 2021 Bridge Debentures from December 31, 2021 to June 30, 2022 was attributable to the 2021 Bridge Amendment and an
increased likelihood of conversion, which is a favorable result to holders. The increase in fair value of the 2022 Bridge Debentures
from the issuance date to June 30, 2022 was attributable to an increased likelihood of conversion, which is a favorable result
to holders. Additional inputs used in the fair value measurement of the Bridge Debentures include:
Input | |
June 30, 2022 | | |
December 31, 2021 | |
Implied borrowing rate | |
| 50.0 | % | |
| 52.0 | % |
During the six months
ended June 30, 2022, the Company recognized contractual interest expense of $1,034 on the 2021 Bridge Debentures, comprised of $327
for related party holders and $707 for nonrelated party holders. The contractual interest expense on the 2022 Bridge Debentures was included
in the fair value of the debt since the amount was known at the time of each issuance.
Fair Value Measurements
The Company categorizes its
assets and liabilities into one of three levels based on the assumptions (inputs) used in valuing the asset or liability. Estimates of
fair value for financial assets and liabilities are based on the framework established in the accounting guidance for fair value measurements.
The framework defines fair value, provides guidance for measuring fair value, and requires certain disclosures. The framework discusses
valuation techniques such as the market approach (comparable market prices), the income approach (present value of future income or cash
flows), and the cost approach (cost to replace the service capacity of an asset or replacement cost). The framework utilizes a fair value
hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. Level 1 provides the
most reliable measure of fair value, while Level 3 generally requires significant management judgment. The three levels are defined as
follows:
Level 1: Unadjusted
quoted prices in active markets for identical assets or liabilities.
Level 2: Observable
inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical
assets or liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market
data for substantially the full term of the assets or liabilities.
Level 3: Unobservable
inputs reflecting management’s assumptions about the inputs used in pricing the asset or liability.
The Bridge Debentures are measured
at fair value on a recurring basis given the Company’s election of the fair value option for measuring such liabilities. The fair
value of the Bridge Debentures is determined based on significant unobservable inputs including the likelihood of voluntary or mandatory
conversion, and the estimated date at which conversion will take place, which causes them to be classified as a Level 3 measurement within
the fair value hierarchy. The recorded fair value of the Bridge Debentures and the non-cash change in fair value recorded in the
consolidated statements of operations could change materially if differing inputs and assumptions were to be utilized. However, the valuations
used assumptions and estimates the Company believes would be made by a market participant in making the same valuations as of the issuance
date and each subsequent reporting period.
FOXO TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 5 CONVERTIBLE
DEBENTURES AND FAIR VALUE MEASUREMENTS (cont.)
The following table presents,
by level within the fair value hierarchy, the Company’s financial liabilities that are measured at fair value on a recurring basis
as of June 30, 2022 and December 31, 2021, according to the valuation technique utilized to determine their fair values:
| |
Fair Value Measurements Using Inputs Considered as: | |
June 30, 2022 | |
Fair Value | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
Liabilities: | |
| | |
| | |
| | |
| |
2021 Bridge Debentures | |
$ | 37,953 | | |
$ | — | | |
$ | — | | |
$ | 37,953 | |
2022 Bridge Debentures | |
| 46,733 | | |
| — | | |
| — | | |
| 46,733 | |
Total liabilities | |
$ | 84,686 | | |
$ | — | | |
$ | — | | |
$ | 84,686 | |
| |
Fair Value Measurements Using Inputs Considered as: | |
December 31, 2021 | |
Fair Value | | |
Level 1 | | |
Level 2 | | |
Level 3 | |
Liabilities: | |
| | |
| | |
| | |
| |
2021 Bridge Debentures | |
$ | 32,203 | | |
$ | — | | |
$ | — | | |
$ | 32,203 | |
Total liabilities | |
$ | 32,203 | | |
$ | — | | |
$ | — | | |
$ | 32,203 | |
Note 6 RELATED PARTY
TRANSACTIONS
Office Space
The Company subleased its office
space from the Member through May of 2022. From the date of Separation through May of 2022, the Member paid all lease costs, including
common area maintenance and other property management fees, on the Company’s behalf. These payments were treated as additional capital
contributions.
Bridge Debentures
There are related party borrowings
which are described in more detail in Note 5.
Promissory Note
On June 6, 2022, the Company
executed a promissory note, pursuant to which it will loan the SPAC an aggregate principal amount of up to approximately $1,160 which
represents $0.035 per share of Delwinds Class A common stock that was not redeemed in connection with the extension of the SPAC’s
termination date from June 15, 2022 to September 15, 2022. The Company will loan the SPAC $387 per month in June, July, and
August, as necessary, until the close of the Business Combination. A sum of $387 was drawn down on the note in June of 2022 and deposited
into the SPAC’s trust account to cover the first month of the extension. This amount was recorded within promissory note receivable
in the consolidated balance sheet as of June 30, 2022. The promissory note bears no interest and is repayable in full upon the date
of the consummation of the Business Combination.
Consulting Agreement
In April 2022, the Company
executed a consulting agreement with an individual (the “Consultant”) considered to be a related party of the Company as a
result of his investment in the 2021 Bridge Debentures. The agreement has a term of twelve months, over which the Consultant is to
provide services that include, but are not limited to, advisory services relating to the implementation and completion of the Company’s
merger with the SPAC. Following the execution of the agreement, as compensation for such services to be rendered as well as related
expenses over the term of the contract, the Consultant was paid a cash fee of $1,425. The consulting agreement also calls for the payment
of an equity fee as compensation for such services. The Company issued 1,500,000 shares of Class A common stock to the Consultant
during the second quarter of 2022 to satisfy the equity fee. These shares are intended to convert into no less than 800,000 shares
of Class A Common Stock of the Combined Company after the close of the Company’s merger with the SPAC. To the extent that
adjustments to the exchange ratio between the effective date of the consulting agreement and the closing date of the Company’s merger
with the SPAC reduce the Consultant’s converted shares to an amount less than 800,000, the Consultant is to be issued make-up shares
to ensure they are the holder of 800,000 shares of Class A Common Stock of the Combined Company following the close of the merger.
The Company has determined that all compensation costs related to the consulting agreement, including both cash fees and the equity fee,
represent remuneration for services to be rendered evenly over the contract term. Thus, all such costs were initially recorded at fair
value as prepaid consulting fees in the consolidated balance sheet and are being recognized as selling, general and administrative expenses
in the consolidated statement of operations on a straight-line basis over the term of the contract. During the second quarter of
2022, $1,486 in expenses were recognized related to the consulting agreement.
FOXO TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 7 NET LOSS PER
SHARE
Basic and diluted net loss
per share of Class A and Class B common stock was calculated as follows for the six months ended June 30, 2022 and
June 30, 2021, respectively (shares in thousands):
| |
Six Months Ended June 30, 2022 | |
| |
Class A | | |
Class B | |
Allocation of undistributed earnings | |
$ | (4,396 | ) | |
$ | (31,510 | ) |
Weighted average number of shares outstanding, basic and diluted | |
| 279 | | |
| 2,000 | |
Basic and diluted net loss per share of Class A and Class B common stock | |
$ | (15.76 | ) | |
$ | (15.76 | ) |
| |
Six Months Ended June 30, 2021 | |
| |
Class A | | |
Class B | |
Allocation of undistributed earnings | |
$ | (41 | ) | |
$ | (10,332 | ) |
Weighted average number of shares outstanding, basic and diluted | |
| 8 | | |
| 2,000 | |
Basic and diluted net loss per share of Class A and Class B common stock | |
$ | (5.17 | ) | |
$ | (5.17 | ) |
The following Class A
common stock equivalents have been excluded from the computation of diluted net loss per common share as the effect would be antidilutive
and reduce the net loss per common stock (shares in thousands):
| |
Six Months Ended June 30, | |
| |
2022 | | |
2021 | |
Series A preferred stock | |
| 8,000 | | |
| 8,000 | |
2021 Bridge Debentures | |
| 6,596 | | |
| 3,272 | |
2022 Bridge Debentures | |
| 6,899 | | |
| — | |
Total warrants | |
| 3,281 | | |
| 3,535 | |
Total stock options | |
| 5,106 | | |
| 4,448 | |
Total antidilutive shares | |
| 29,882 | | |
| 19,255 | |
Note 8 BUSINESS SEGMENT
The Company manages and classifies
its business into two reportable business segments:
| ● | FOXO Labs is commercializing proprietary epigenetic biomarker
technology to be used for underwriting risk classification in the global life insurance industry. The Company’s innovative biomarker
technology enables the adoption of new saliva-based health and wellness biomarker solutions for underwriting and risk assessment.
The Company’s research demonstrates that epigenetic biomarkers, collected from saliva, provide measures of individual health and
wellness for the factors used in life insurance underwriting traditionally obtained through blood and urine specimens. |
FOXO TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 8 BUSINESS SEGMENT (cont.)
| ● | FOXO Life is redefining the relationship between consumers
and insurer by combining life insurance with a dynamic molecular health and wellness platform. FOXO Life seeks to transform the value
proposition of the life insurance carrier from a provider of mortality risk protection products to a partner supporting its customers’
healthy longevity. FOXO Life’s multi-omic health and wellness platform will provide life insurance consumers with valuable
information and insights about their individual health and wellness to support longevity. |
FOXO Labs generates revenue
by collecting epigenetic services royalties. FOXO Life generates revenue from the sale of life insurance products. Asset information is
not used by the Chief Operating Decision Maker (“CODM”) or included in the information provided to the CODM to make decisions
and allocate resources.
The primary income measure
used for assessing segment performance and making operating decisions is earnings before interest, income taxes, depreciation, amortization,
and equity-based compensation (“Segment Earnings”). The segment measure of profitability also excludes corporate and
other costs, including management, IT, overhead costs and certain other non-cash charges or benefits, such as non-cash change
in fair value of convertible debentures.
Summarized below is information
about the Company’s operations for the six months ended June 30, 2022 and June 30, 2021 by business segment:
| |
Six Months Ended June 30, | |
| |
Revenue | | |
Earnings | |
| |
2022 | | |
2021 | | |
2022 | | |
2021 | |
FOXO Labs | |
$ | 64 | | |
$ | 44 | | |
$ | (1,452 | ) | |
$ | (2,637 | ) |
FOXO Life | |
| 15 | | |
| 18 | | |
| (1,912 | ) | |
| (836 | ) |
| |
| 79 | | |
| 62 | | |
| (3,364 | ) | |
| (3,473 | ) |
Corporate and other(a) | |
| | | |
| | | |
| (31,716 | ) | |
| (6,388 | ) |
Interest expense | |
| | | |
| | | |
| (826 | ) | |
| (512 | ) |
Total | |
$ | 79 | | |
$ | 62 | | |
$ | (35,906 | ) | |
$ | (10,373 | ) |
| (a) | Corporate and other includes equity-based compensation
expense of $1,690 and ($34) as well as depreciation expense of $86 and $46 for the six months ended June 30, 2022 and 2021,
respectively. The Company previously had outstanding phantom equity units, which were cancelled during the year ended December 31,
2021, and recognized a deferred compensation liability associated with such units and remeasured the liability on a quarterly basis.
Equity-based compensation expense recorded during the six months ended June 30, 2021 included remeasurements related to
the phantom equity, and unfavorable remeasurements resulted in a cumulative reduction in expense during that period. For the six months
ended June 30, 2022, equity-based compensation expense included $1,229 in costs related to the consulting agreement. The six months
ended June 30, 2022 and 2021 also included $24,483 and $2,319 for the non-cash change in fair value of convertible debentures.
See Note 5 for additional information. |
Note 9 COMMITMENTS
AND CONTINGENCIES
Commitments, License Agreements and Sponsored
Research
The Company is a party to various
vendor and license agreements and sponsored research arrangements in the normal course of business that create commitments and contractual
obligations. For details on these agreements and arrangements and the related commitments, please refer to the audited consolidated financial
statements as of and for the year ended December 31, 2021. During the six months ended June 30, 2022, there were no material
amendments to existing contracts or new contracts executed, apart from the items discussed below.
During the second quarter of
2022, the Company executed a clinical trial agreement with The Brigham and Women’s Hospital, Inc. to conduct a cross-sectional study
of epigenetic signatures, risk factors and outcomes. The Company is responsible for payments up to $849 related to the agreement, half
of which was paid upon contract execution during the second quarter of 2022. Remaining payments are due as follows: (i) 20% upon
the enrollment of the first patient, (ii) 20% upon the enrollment
of the final patient and (iii) 10% upon lab receipt of shipments for all initially planned assays. Costs associated with the clinical
trial agreement are being recorded as research and development expenses in the consolidated statements of operations.
FOXO TECHNOLOGIES INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
(Dollars in thousands, except per share data)
Note 9 COMMITMENTS
AND CONTINGENCIES (cont.)
The Company also entered into
a commitment to purchase supplies from an unrelated party during the second quarter of 2022. The commitment requires the purchase of 10,080 units
in a 12-month period. A payment of $699 related to this commitment was made during the second quarter of 2022 and an obligation of
$863 remains as of June 30, 2022.
Litigation
The Company may be involved
in various claims and legal actions arising in the ordinary course of business. In the opinion of management, the ultimate disposition
of these matters will not have a material adverse effect on the Company’s financial position or liquidity. The Company is not aware
of any material legal or regulatory matters threatened or pending against the Company.
Note 10 SUBSEQUENT EVENTS
Subsequent events have been
evaluated for recognition or disclosure through the date the consolidated financial statements were issued.
Modification of Vendor Agreement
The Company amended a material
vendor agreement under which it was previously committed to purchasing 10,000 units of supplies over a three-year term. The
amendment resulted in the elimination of the $788 remaining purchase commitment in exchange for a reduced royalty rate to be received
by the Company on future sales of infinium mouse methylation arrays.
Parallel Run Study
On July 6, 2022, the Company
executed a Memorandum of Understanding and Pilot Research Agreement (the “Agreement”) with both a life insurance carrier and
a reinsurer. The purpose of the Agreement is to conduct a parallel run study, using a minimum of 2,500 participants, comparing traditional
medical underwriting results to those obtained through use of the Company’s saliva-based epigenetic biomarker technology. The
Agreement is intended to assess the value of the Company’s technology for a saliva-based next-generation underwriting
protocol and will help determine whether the parties will later enter into a commercial agreement. The Agreement commenced in the third
quarter of 2022 and will continue until the sooner of project completion, project termination, or the Company and the life insurance carrier
entering into a commercial agreement for the scaled rollout of FOXO’s technology in the life insurance carrier’s underwriting
processes. The agreement stipulates that the life insurance carrier and reinsurer will share in costs equally with the Company up to $200
each.
Amendment to Merger Agreement
The Company executed a third
amendment to the Merger Agreement, pursuant to which all parties agreed to (i) eliminate dual-class shares from the capitalization
structure of the Combined Company and, in connection with such change, agreed that, at the Closing, all of the outstanding shares of Class B
common stock of the Company shall be exchanged for share of Delwinds Class A common stock on a one-to-one basis, as Stockholder
Merger Consideration, and the Proposed Purchaser Charter would be amended to reflect the elimination of Delwinds Class V common stock
from the Combined Company’s capitalization structure and (ii) expand the national securities exchanges on which Delwinds securities
may be listed at or prior to the Closing to include additional national securities exchanges.
PART II
INFORMATION NOT REQUIRED
IN PROSPECTUS
Item 13. Other Expenses of Issuance and Distribution.
The following is an estimate
of the expenses (all of which are to be paid by the registrant) that we may incur in connection with the securities being registered
hereby.
SEC registration fee | |
$ | 15,070.08 | |
Legal fees and expenses | |
$ | 50,000 | |
Accounting fees and expenses | |
$ | 15,000 | |
Miscellaneous | |
$ | 5,000 | |
Total | |
$ | 85,070.08 | |
Item 14. Indemnification of Directors and
Officers.
Indemnification of
Directors and Officers.
Section 145
of the DGCL authorizes a court to award, or a corporation’s board of directors to grant, indemnity to directors and officers in
terms sufficiently broad to permit such indemnification under certain circumstances for liabilities, including reimbursement for expenses
incurred, arising under the Securities Act.
The
Company’s amended and restated certificate of incorporation provides for indemnification of its directors, officers, employees
and other agents to the maximum extent permitted by the DGCL, and Delwinds’ bylaws provide for indemnification of its directors,
officers, employees and other agents to the maximum extent permitted by the DGCL.
In
addition, effective upon the consummation of the Business Combination, as defined in Part I of this registration statement, we have
entered or will enter into indemnification agreements with directors, officers, and some employees containing provisions which are in
some respects broader than the specific indemnification provisions contained in the Delaware General Corporation Law. The indemnification
agreements will require the Company, among other things, to indemnify its directors against certain liabilities that may arise by reason
of their status or service as directors and to advance their expenses incurred as a result of any proceeding against them as to which
they could be indemnified.
Item 15. Recent Sales of Unregistered Securities.
The following information
represents securities sold by the Company within the past three years which were not registered under the Securities Act.
Private Placement
On December 15, 2020,
simultaneously with the consummation of the IPO, the Company completed the private placement of an aggregate of 632,500 private placement
units to the Sponsor, at a purchase price of $10.00 per private placement unit, generating gross proceeds to us of $6,325,000. Each private
placement units consisted of one Class A Common Stock and one-half of one redeemable warrant (also referred to herein as the Private
Warrants). Each whole Private Warrant is exercisable to purchase one share of Class A Common Stock at a price of $11.50 per share.
2022 Bridge Debentures
During the first and second quarters of 2022, the
Company entered into separate Securities Purchase Agreements with the “2022 Bridge Investors. The 2022 Bridge Debentures were issued
in three tranches, with $16,500 in aggregate principal issued on March 1, 2022, $8,250 in aggregate principal issued on March 3,
2022 and the remaining $6,050 in aggregate principal issued on April 27, 2022.
For its purchase of 2022 Bridge Debentures, the
lead institutional accredited investor was issued 350,000 shares of the Company’s Class A Common Stock.
Committed Equity Facility
On September 16, 2022, we
issued 190,476 shares of Class A Common Stock of the Company to Cantor pursuant to the ELOC Agreement. This agreement was subsequently
terminated on November 8, 2022.
Termination Agreement
On October 10, 2022, 300,000
shares of Class A Common Stock of the Company was issued to J.V.B. Financial Group, LLC, acting through its Cohen & Company Capital
Markets division In connection with the transactions contemplated by that certain Amendment and Termination Agreement, dated as of September
15, 2022.
Item 16. Exhibits and financial statement
schedules.
Exhibit
No. |
|
Description |
|
Included |
|
Form |
|
Referenced
Exhibit |
|
Filing
Date |
|
|
|
|
|
|
|
|
|
|
|
2.1+ |
|
Agreement and Plan of Merger, dated as of February 24, 2022, by and among Delwinds Insurance Acquisition Corp., FOXO Technologies Inc., DWIN Merger Sub Inc., and DIAC Sponsor LLC, in its capacity as Purchaser Representative thereunder. |
|
By Reference |
|
8-K |
|
2.1 |
|
March 2, 2022 |
|
|
|
|
|
|
|
|
|
|
|
2.2 |
|
Amendment to Agreement and Plan of Merger, dated as of April 26, 2022, by and among Delwinds Insurance Acquisition Corp., FOXO Technologies Inc. and DIAC Sponsor LLC, in its capacity as Purchaser Representative. |
|
By Reference |
|
8-K |
|
2.1 |
|
April 27, 2022 |
|
|
|
|
|
|
|
|
|
|
|
2.3 |
|
Amendment No. 2 to Agreement and Plan of Merger, dated as of July 6, 2022, by and among Delwinds Insurance Acquisition Corp., FOXO Technologies Inc. and DIAC Sponsor LLC, in its capacity as Purchaser Representative. |
|
By Reference |
|
8-K |
|
2.1 |
|
July 6, 2022 |
|
|
|
|
|
|
|
|
|
|
|
2.4 |
|
Amendment No. 3 to Agreement and Plan of Merger, dated as of August 12, 2022, by and among Delwinds Insurance Acquisition Corp., FOXO Technologies Inc. and DIAC Sponsor LLC, in its capacity as Purchaser Representative. |
|
By Reference |
|
8-K |
|
2.1 |
|
August 12, 2022 |
|
|
|
|
|
|
|
|
|
|
|
3.1 |
|
Certificate of Incorporation of FOXO Technologies Inc. |
|
By Reference |
|
8-K |
|
3.1 |
|
September 21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
3.2 |
|
Bylaws of FOXO Technologies Inc. |
|
By Reference |
|
8-K |
|
3.2 |
|
September 21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
4.1 |
|
Warrant Agreement, dated December 10, 2020, between Delwinds and Continental Stock Transfer & Trust Company, as Warrant Agent. |
|
By Reference |
|
8-K |
|
4.1 |
|
December 16, 2020 |
|
|
|
|
|
|
|
|
|
|
|
4.2 |
|
Form of Assumed Warrant. |
|
By Reference |
|
8-K |
|
4.2 |
|
September 21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
4.3 |
|
Form of 15% Senior Promissory Note. |
|
By Reference |
|
8-K |
|
4.3 |
|
September 21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
5.1 |
|
Opinion of Mitchell Silberberg & Knupp LLP |
|
To be filed by amendment |
|
|
|
|
|
|
10.1 |
|
Investment Management Trust Agreement, dated December 10, 2020, by and between the Delwinds and Continental Stock Transfer & Trust Company, as trustee. |
|
By
Reference |
|
8-K |
|
10.2 |
|
December
16, 2020 |
|
|
|
|
|
|
|
|
|
|
|
10.2 |
|
Registration Rights Agreement, dated December 10, 2020, by and among Delwinds and certain security holders. |
|
By
Reference |
|
8-K |
|
10.3 |
|
December
16, 2020 |
|
|
|
|
|
|
|
|
|
|
|
10.3 |
|
Securities Subscription Agreement, dated May 28, 2020, by and between Delwinds and DIAC Sponsor LLC. |
|
By
Reference |
|
S-1 |
|
10.5 |
|
September
11, 2020 |
|
|
|
|
|
|
|
|
|
|
|
10.4 |
|
Form of Backstop Subscription Agreements, dated February 24, 2022, by and between Delwinds and the Subscription investors thereto. |
|
By
Reference |
|
8-K |
|
10.6 |
|
March
2, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.5 |
|
FOXO Technologies Inc. 2022 Equity Incentive Plan. |
|
By
Reference |
|
8-K |
|
10.5 |
|
September
21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.6 |
|
2022 Management Contingent Share Plan (including Notice of Grant) |
|
By
Reference |
|
S-4/A |
|
10.9 |
|
August
26, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.7 |
|
FOXO Technologies Inc. 2020 Equity Incentive Plan. |
|
By
Reference |
|
8-K |
|
10.7 |
|
September
21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.8 |
|
Form of FOXO Technologies Inc. 2020 Equity Incentive Plan Award Agreements. |
|
By
Reference |
|
8-K |
|
10.8 |
|
September
21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.9 |
|
Common Stock Purchase Agreement, dated as of February 24, 2022, by and between Delwinds and Cantor. |
|
By
Reference |
|
8-K |
|
10.4 |
|
March
2, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.10 |
|
Registration Rights Agreement, dated as of February 24, 2022, by and between Delwinds and Cantor. |
|
By
Reference |
|
8-K |
|
10.5 |
|
March
2, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.11 |
|
Form of Lock-Up Agreement, dated as of February 24, 2022, by and among Delwinds, the Purchaser Representative and the stockholders of FOXO party thereto. |
|
By
Reference |
|
8-K |
|
10.2 |
|
March
2, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.12 |
|
Form of Voting Agreement, dated as of February 24, 2022, by and among Delwinds, FOXO and the stockholders of FOXO party thereto. |
|
By
Reference |
|
8-K |
|
10.1 |
|
March
2, 2022 |
10.13 |
|
Form of Non-Competition Agreement, effective as of February 24, 2022, by and among Delwinds, FOXO and the stockholders of FOXO party thereto. |
|
By
Reference |
|
8-K |
|
10.3 |
|
March
2, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.14 |
|
Forward Share Purchase Agreement, dated September 13, 2022, by and between (i) Delwinds, (ii) Meteora Special Opportunity Fund I, LP, a Delaware limited partnership (“MSOF”), (iii) Meteora Select Trading Opportunities Master, LP, a Cayman Islands limited partnership (“MSTO”) and (iv) Meteora Capital Partners, LP, a Delaware limited partnership. |
|
By Reference |
|
8-K |
|
10.14 |
|
September 21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.15+ |
|
Form of Revised Backstop Subscription Agreement, dated September 13, 2022. |
|
By Reference |
|
8-K |
|
10.15 |
|
September
21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.16 |
|
Insider Letter Amendment. |
|
By Reference |
|
8-K |
|
10.16 |
|
September
21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.17* |
|
Form of Indemnification Agreement. |
|
By Reference |
|
8-K |
|
10.17 |
|
September
21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.18+ |
|
Form of Senior Promissory Note Purchase Agreement. |
|
By Reference |
|
8-K |
|
10.18 |
|
September
21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.19 |
|
Placement Agency Agreement. |
|
By Reference |
|
8-K |
|
10.19 |
|
September
21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.20 |
|
Form of Lock-Up Release Agreement. |
|
By Reference |
|
8-K |
|
10.20 |
|
September
21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.21+ |
|
Form of Securities Purchase Agreement, dated as of January 25 2021, by and among FOXO Technologies Inc. (now known as FOXO Technologies Operating Company) and purchaser signatories thereto. |
|
By Reference |
|
10-Q |
|
10.10 |
|
November 21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.22* |
|
Employment Agreement of Jon Sabes. |
|
By Reference |
|
10-Q |
|
10.11 |
|
November 21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.23* |
|
Tyler Danielson’s Offer Letter. |
|
By Reference |
|
10-Q |
|
10.12 |
|
November 21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.24* |
|
Employment Agreement of Robby Potashnick. |
|
By Reference |
|
10-Q |
|
10.13 |
|
November 21, 2022 |
|
|
|
|
|
|
|
|
|
|
|
10.25* |
|
Amended and Restated Employment Agreement of Brian Chen.
|
|
Filed Herewith |
|
|
|
|
|
|
+ |
The
schedules and exhibits to this agreement have been omitted pursuant to Item 601(a)(5) of Regulation S-K. A copy of any omitted schedule
and/or exhibit will be furnished to the SEC upon request. |
|
|
* |
Indicates
management contract or compensatory plan or arrangement. |
Item 17. Undertakings.
1. The undersigned Registrant hereby undertakes:
a) To file, during any period in which offers
or sales are being made, a post-effective amendment to this Registration Statement:
(1) To include any prospectus
required by section 10(a)(3) of the Securities Act of 1933;
(2) To reflect in the prospectus
any facts or events arising after the effective date of the Registration Statement (or the most recent post-effective amendment thereof)
which, individually or in the aggregate, represent a fundamental change in the information set forth in this Registration Statement.
Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered
would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be
reflected in the form of prospectus filed with the SEC pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price
represent no more than 20% change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee”
table in the effective registration statement; and
(3) To include any material
information with respect to the plan of distribution not previously disclosed in this Registration Statement or any material change to
such information in this Registration Statement; and
b) That, for the purpose of determining any liability
under the Securities Act of 1933, each such post- effective amendment that contains a form of prospectus will be deemed to be a new registration
statement relating to the securities offered therein, and the offering of such securities at that time will be deemed to be the initial
bona fide offering thereof.
c) To remove from registration by means of a
post-effective amendment any of the securities being registered which remain unsold at the termination of the offering.
d) That, for the purpose of determining liability
under the Securities Act of 1933 to any purchaser, each prospectus filed pursuant to Rule 424(b) as part of a registration statement
relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule
430A, will be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness. Provided,
however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document
incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement
will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the
registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such
date of first use.
e) That, for the purpose of determining liability
of the registrant under the Securities Act of 1933 to any purchaser in the initial distribution of the securities, the undersigned registrant
undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless
of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means
of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer
or sell such securities to such purchaser:
| ● | Any preliminary prospectus or prospectus of the undersigned
registrant relating to the offering required to be filed pursuant to Rule 424; |
| ● | Any free writing prospectus relating to the offering prepared
by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant; |
| ● | The portion of any other free writing prospectus relating
to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned
registrant; and |
| ● | Any other communication that is an offer in the offering
made by the undersigned registrant to the purchaser. |
2. Insofar as indemnification for liabilities
arising under the Securities Act of 1933 may be permitted to directors, officers and controlling persons of the Registrant pursuant to
the foregoing provisions, or otherwise, the Registrant has been advised that in the opinion of the SEC such indemnification is against
public policy as expressed in the Securities Act of 1933 and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the Registrant of expenses incurred or paid by a director, officer or controlling
person of the Registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling
person in connection with the securities being registered, the Registrant will, unless in the opinion of its counsel the matter has been
settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by them is
against public policy as expressed in the Securities Act of 1933 and will be governed by the final adjudication of such issue.
3. That prior to any public reoffering of the
securities registered hereunder through use of a prospectus which is a part of this registration statement, by any person or party who
is deemed to be an underwriter within the meaning of Rule 145(c), the issuer undertakes that such reoffering prospectus will contain
the information called for by the applicable registration form with respect to reofferings by persons who may be deemed underwriters,
in addition to the information called for by the other items of the applicable form.
4. The registrant undertakes that every prospectus:
(i) that is filed pursuant to the immediately preceding paragraph, or (ii) that purports to meet the requirements of Section 10(a)(3)
of the Act and is used in connection with an offering of securities subject to Rule 415, will be filed as a part of an amendment to the
registration statement and will not be used until such amendment is effective, and that, for purposes of determining any liability under
the Securities Act of 1933, each such post-effective amendment will be deemed to be a new registration statement relating to the securities
offered therein, and the offering of such securities at that time will be deemed to be the initial bona fide offering thereof.
5. To supply by means of a post-effective amendment
all information concerning a transaction, and the company being acquired involved therein, that was not the subject of and included in
the Registration Statement when it became effective.
SIGNATURES
Pursuant to the requirements
of the Securities Act of 1933, as amended, the Registrant has duly caused this Registration Statement on Form S-1 to be signed on its
behalf by the undersigned, thereunto duly authorized, in City of Minneapolis, State of Minnesota, on December 23, 2022.
|
FOXO TECHNOLOGIES INC. |
|
|
|
|
By: |
/s/ Tyler Danielson |
|
|
Name: |
Tyler Danielson |
|
|
Title: |
Interim Chief Executive Officer |
POWER OF ATTORNEY
KNOW ALL PERSONS BY THESE
PRESENTS, that each person whose signature appears below hereby constitutes and appoints Tyler Danielson as the undersigned’s true
and lawful attorney-in-fact and agents, with full power of substitution and resubstitution, for the undersigned and in the undersigned’s
name, place and stead in any and all capacities, in connection with this registration statement, including to sign in the name and on
behalf of the undersigned, this registration statement and any and all amendments thereto, including post-effective amendments and registrations
filed pursuant to Rule 462 under the U.S. Securities Act of 1933, and to file the same, with all exhibits thereto, and other documents
in connection therewith, with the U.S. Securities and Exchange Commission, granting unto such attorney-in-fact and agent full power and
authority to do and perform each and every act and thing requisite and necessary to be done in and about the premises, as fully to all
intents and purposes as the undersigned might or could do in person, hereby ratifying and confirming all that said attorney-in-fact and
agents, or his substitute, may lawfully do or cause to be done by virtue hereof.
Pursuant to the requirements
of the Securities Act of 1933, as amended, this Registration Statement has been signed below by the following persons in the capacities
indicated:
Signature |
|
Position |
|
Date |
|
|
|
|
|
/s/ Tyler Danielson |
|
Interim Chief Executive Officer |
|
December 23, 2022 |
Tyler Danielson |
|
(Principal Executive Officer) |
|
|
|
|
|
|
|
/s/ Robert Potashnick |
|
Chief Financial Officer |
|
December 23, 2022 |
Robert Potashnick |
|
(Principal Financial and Accounting Officer) |
|
|
|
|
|
|
|
/s/ Andrew J. Poole |
|
Director |
|
December 23, 2022 |
Andrew J. Poole |
|
|
|
|
|
|
|
|
|
/s/ Bret Barnes |
|
Director |
|
December 23, 2022 |
Bret Barnes |
|
|
|
|
|
|
|
|
|
/s/ Murdoc Khaleghi |
|
Director |
|
December 23, 2022 |
Murdoc Khaleghi |
|
|
|
|
II-9
1.84
4.68
6.47
7.90
19.06
4.33
15.76
5.17
5817
5826
5975
6122
1.84
4.68
6.47
7.90
2000
19
19.06
19.06
2000
4.33
2000
279
15.76
15.76
2000
8
5.17
5.17
false
0001812360
0001812360
2022-01-01
2022-09-30
0001812360
2022-09-30
0001812360
2021-12-31
0001812360
us-gaap:PreferredStockMember
2022-09-30
0001812360
us-gaap:PreferredStockMember
2021-12-31
0001812360
us-gaap:CommonClassAMember
2022-09-30
0001812360
foxo:UndesignatedPreferredStockMember
2022-09-30
0001812360
foxo:UndesignatedPreferredStockMember
2021-12-31
0001812360
us-gaap:CommonClassAMember
2021-12-31
0001812360
us-gaap:CommonClassBMember
2021-12-31
0001812360
2020-12-31
0001812360
us-gaap:SeriesAPreferredStockMember
2021-12-31
0001812360
us-gaap:SeriesAPreferredStockMember
2020-12-31
0001812360
us-gaap:CommonClassAMember
2020-12-31
0001812360
us-gaap:CommonClassBMember
2020-12-31
0001812360
2022-06-30
0001812360
us-gaap:CommonClassAMember
2022-06-30
0001812360
us-gaap:CommonClassBMember
2022-06-30
0001812360
2022-07-01
2022-09-30
0001812360
2021-07-01
2021-09-30
0001812360
2021-01-01
2021-09-30
0001812360
2021-01-01
2021-12-31
0001812360
2020-01-01
2020-12-31
0001812360
2022-01-01
2022-06-30
0001812360
2021-01-01
2021-06-30
0001812360
us-gaap:ReceivablesFromStockholderMember
2021-06-30
0001812360
foxo:ForwardPurchaseAgreementReceivableMember
2021-06-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2021-06-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2021-06-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2021-06-30
0001812360
foxo:FOXOTechnologiesIncMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2021-06-30
0001812360
us-gaap:AdditionalPaidInCapitalMember
2021-06-30
0001812360
us-gaap:RetainedEarningsMember
2021-06-30
0001812360
2021-06-30
0001812360
us-gaap:ReceivablesFromStockholderMember
2021-07-01
2021-09-30
0001812360
foxo:ForwardPurchaseAgreementReceivableMember
2021-07-01
2021-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2021-07-01
2021-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2021-07-01
2021-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2021-07-01
2021-09-30
0001812360
foxo:FOXOTechnologiesIncMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2021-07-01
2021-09-30
0001812360
us-gaap:AdditionalPaidInCapitalMember
2021-07-01
2021-09-30
0001812360
us-gaap:RetainedEarningsMember
2021-07-01
2021-09-30
0001812360
us-gaap:ReceivablesFromStockholderMember
2021-09-30
0001812360
foxo:ForwardPurchaseAgreementReceivableMember
2021-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2021-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2021-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2021-09-30
0001812360
foxo:FOXOTechnologiesIncMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2021-09-30
0001812360
us-gaap:AdditionalPaidInCapitalMember
2021-09-30
0001812360
us-gaap:RetainedEarningsMember
2021-09-30
0001812360
2021-09-30
0001812360
us-gaap:ReceivablesFromStockholderMember
2020-12-31
0001812360
foxo:ForwardPurchaseAgreementReceivableMember
2020-12-31
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2020-12-31
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2020-12-31
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2020-12-31
0001812360
foxo:FOXOTechnologiesIncMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2020-12-31
0001812360
us-gaap:AdditionalPaidInCapitalMember
2020-12-31
0001812360
us-gaap:RetainedEarningsMember
2020-12-31
0001812360
us-gaap:ReceivablesFromStockholderMember
2021-01-01
2021-09-30
0001812360
foxo:ForwardPurchaseAgreementReceivableMember
2021-01-01
2021-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2021-01-01
2021-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2021-01-01
2021-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2021-01-01
2021-09-30
0001812360
foxo:FOXOTechnologiesIncMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2021-01-01
2021-09-30
0001812360
us-gaap:AdditionalPaidInCapitalMember
2021-01-01
2021-09-30
0001812360
us-gaap:RetainedEarningsMember
2021-01-01
2021-09-30
0001812360
us-gaap:ReceivablesFromStockholderMember
2022-06-30
0001812360
foxo:ForwardPurchaseAgreementReceivableMember
2022-06-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2022-06-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-06-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2022-06-30
0001812360
foxo:FOXOTechnologiesIncMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-06-30
0001812360
us-gaap:AdditionalPaidInCapitalMember
2022-06-30
0001812360
us-gaap:RetainedEarningsMember
2022-06-30
0001812360
us-gaap:ReceivablesFromStockholderMember
2022-07-01
2022-09-30
0001812360
foxo:ForwardPurchaseAgreementReceivableMember
2022-07-01
2022-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2022-07-01
2022-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-07-01
2022-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2022-07-01
2022-09-30
0001812360
foxo:FOXOTechnologiesIncMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-07-01
2022-09-30
0001812360
us-gaap:AdditionalPaidInCapitalMember
2022-07-01
2022-09-30
0001812360
us-gaap:RetainedEarningsMember
2022-07-01
2022-09-30
0001812360
us-gaap:ReceivablesFromStockholderMember
2022-09-30
0001812360
foxo:ForwardPurchaseAgreementReceivableMember
2022-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2022-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2022-09-30
0001812360
foxo:FOXOTechnologiesIncMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-09-30
0001812360
us-gaap:AdditionalPaidInCapitalMember
2022-09-30
0001812360
us-gaap:RetainedEarningsMember
2022-09-30
0001812360
us-gaap:ReceivablesFromStockholderMember
2021-12-31
0001812360
foxo:ForwardPurchaseAgreementReceivableMember
2021-12-31
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2021-12-31
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2021-12-31
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2021-12-31
0001812360
foxo:FOXOTechnologiesIncMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2021-12-31
0001812360
us-gaap:AdditionalPaidInCapitalMember
2021-12-31
0001812360
us-gaap:RetainedEarningsMember
2021-12-31
0001812360
us-gaap:ReceivablesFromStockholderMember
2022-01-01
2022-09-30
0001812360
foxo:ForwardPurchaseAgreementReceivableMember
2022-01-01
2022-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2022-01-01
2022-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-01-01
2022-09-30
0001812360
foxo:FOXOTechnologiesOperatingCompanyMember
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2022-01-01
2022-09-30
0001812360
foxo:FOXOTechnologiesIncMember
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-01-01
2022-09-30
0001812360
us-gaap:AdditionalPaidInCapitalMember
2022-01-01
2022-09-30
0001812360
us-gaap:RetainedEarningsMember
2022-01-01
2022-09-30
0001812360
foxo:MembershipInterestsMember
2019-12-31
0001812360
us-gaap:ReceivablesFromStockholderMember
2019-12-31
0001812360
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2019-12-31
0001812360
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2019-12-31
0001812360
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2019-12-31
0001812360
us-gaap:AdditionalPaidInCapitalMember
2019-12-31
0001812360
us-gaap:RetainedEarningsMember
2019-12-31
0001812360
2019-12-31
0001812360
foxo:MembershipInterestsMember
2020-01-01
2020-12-31
0001812360
us-gaap:ReceivablesFromStockholderMember
2020-01-01
2020-12-31
0001812360
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2020-01-01
2020-12-31
0001812360
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2020-01-01
2020-12-31
0001812360
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2020-01-01
2020-12-31
0001812360
us-gaap:AdditionalPaidInCapitalMember
2020-01-01
2020-12-31
0001812360
us-gaap:RetainedEarningsMember
2020-01-01
2020-12-31
0001812360
foxo:MembershipInterestsMember
2020-12-31
0001812360
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2020-12-31
0001812360
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2020-12-31
0001812360
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2020-12-31
0001812360
foxo:MembershipInterestsMember
2021-01-01
2021-12-31
0001812360
us-gaap:ReceivablesFromStockholderMember
2021-01-01
2021-12-31
0001812360
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2021-01-01
2021-12-31
0001812360
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2021-01-01
2021-12-31
0001812360
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2021-01-01
2021-12-31
0001812360
us-gaap:AdditionalPaidInCapitalMember
2021-01-01
2021-12-31
0001812360
us-gaap:RetainedEarningsMember
2021-01-01
2021-12-31
0001812360
foxo:MembershipInterestsMember
2021-12-31
0001812360
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2021-12-31
0001812360
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2021-12-31
0001812360
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2021-12-31
0001812360
us-gaap:ReceivablesFromStockholderMember
2021-01-01
2021-06-30
0001812360
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2021-01-01
2021-06-30
0001812360
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2021-01-01
2021-06-30
0001812360
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2021-01-01
2021-06-30
0001812360
us-gaap:AdditionalPaidInCapitalMember
2021-01-01
2021-06-30
0001812360
us-gaap:RetainedEarningsMember
2021-01-01
2021-06-30
0001812360
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2021-06-30
0001812360
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2021-06-30
0001812360
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2021-06-30
0001812360
us-gaap:ReceivablesFromStockholderMember
2022-01-01
2022-06-30
0001812360
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2022-01-01
2022-06-30
0001812360
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-01-01
2022-06-30
0001812360
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2022-01-01
2022-06-30
0001812360
us-gaap:AdditionalPaidInCapitalMember
2022-01-01
2022-06-30
0001812360
us-gaap:RetainedEarningsMember
2022-01-01
2022-06-30
0001812360
us-gaap:SeriesAPreferredStockMember
us-gaap:PreferredStockMember
2022-06-30
0001812360
us-gaap:CommonClassAMember
us-gaap:CommonStockMember
2022-06-30
0001812360
us-gaap:CommonClassBMember
us-gaap:CommonStockMember
2022-06-30
0001812360
us-gaap:CommonClassAMember
2022-02-24
0001812360
us-gaap:CommonClassAMember
2022-01-01
2022-09-30
0001812360
us-gaap:CommonClassBMember
2022-01-01
2022-09-30
0001812360
us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember
2022-01-01
2022-09-30
0001812360
2022-03-31
0001812360
srt:MinimumMember
2022-09-30
0001812360
srt:MaximumMember
2022-09-30
0001812360
2022-01-01
2022-03-31
0001812360
2021-04-01
2021-12-31
0001812360
foxo:DigitalInsurancePlatformMember
2022-09-30
0001812360
foxo:DigitalInsurancePlatformMember
2021-12-31
0001812360
foxo:HealthStudyToolMember
2022-09-30
0001812360
foxo:HealthStudyToolMember
2021-12-31
0001812360
2022-09-01
2022-09-20
0001812360
2022-09-20
0001812360
foxo:OneBridgeDebenturesMember
us-gaap:BridgeLoanMember
2022-03-31
0001812360
foxo:OneBridgeDebenturesMember
2022-01-01
2022-03-31
0001812360
foxo:OneBridgeDebenturesMember
2021-03-01
2021-03-31
0001812360
foxo:OneBridgeDebenturesMember
2021-03-31
0001812360
foxo:OneBridgeDebenturesMember
2022-03-01
2022-03-31
0001812360
foxo:OneBridgeDebenturesMember
2021-01-25
0001812360
foxo:OneBridgeDebenturesMember
2021-02-23
0001812360
foxo:OneBridgeDebenturesMember
2021-03-04
0001812360
foxo:OneBridgeDebenturesMember
srt:ChiefExecutiveOfficerMember
2021-01-25
0001812360
foxo:OneBridgeDebenturesMember
us-gaap:CommonClassAMember
2021-01-01
2021-09-30
0001812360
foxo:OneBridgeDebenturesMember
2022-06-30
0001812360
foxo:OneBridgeDebenturesMember
2021-09-30
0001812360
foxo:OneBridgeDebenturesMember
us-gaap:SeriesOfIndividuallyImmaterialBusinessAcquisitionsMember
2022-01-01
2022-09-30
0001812360
foxo:TwoBridgeDebenturesMember
2022-01-01
2022-03-31
0001812360
foxo:TwoBridgeDebenturesMember
2022-01-01
2022-06-30
0001812360
foxo:TwoBridgeDebenturesMember
2022-09-30
0001812360
foxo:TwoBridgeDebenturesMember
2022-01-01
2022-09-30
0001812360
foxo:TwoBridgeDebenturesMember
us-gaap:CommonClassAMember
2022-09-30
0001812360
foxo:OneBridgeDebenturesMember
2022-01-01
2022-09-30
0001812360
foxo:OneBridgeDebenturesMember
2021-01-01
2021-09-30
0001812360
foxo:OneBridgeDebenturesMember
2022-07-01
2022-09-30
0001812360
foxo:OneBridgeDebenturesMember
2021-07-01
2021-09-30
0001812360
us-gaap:CommonClassAMember
2022-06-01
2022-06-06
0001812360
us-gaap:CommonClassAMember
2022-06-06
0001812360
2022-04-01
2022-04-30
0001812360
us-gaap:CommonClassAMember
2022-04-30
0001812360
us-gaap:CommonClassBMember
2022-09-30
0001812360
us-gaap:IPOMember
2022-09-30
0001812360
us-gaap:PrivatePlacementMember
2022-01-01
2022-09-30
0001812360
us-gaap:CommonClassAMember
foxo:AssumedWarrantsMember
2022-09-30
0001812360
foxo:AssumedWarrantsMember
2022-01-01
2022-09-30
0001812360
foxo:ManagementContingentSharePlanMember
2022-09-30
0001812360
foxo:ManagementContingentSharePlanMember
2022-01-01
2022-09-30
0001812360
foxo:TwoThousandTwentyTwoEquityIncentivePlanMember
2022-09-30
0001812360
foxo:TwoThousandTwenyStockIncentivePlanMember
us-gaap:CommonClassAMember
2022-09-30
0001812360
foxo:TwoThousandTwenyStockIncentivePlanMember
2022-09-30
0001812360
us-gaap:CommonClassAMember
2022-07-01
2022-09-30
0001812360
us-gaap:CommonClassAMember
2021-07-01
2021-09-30
0001812360
us-gaap:CommonClassAMember
2021-01-01
2021-09-30
0001812360
foxo:TwoZeroTwoOneBridgeDebenturesMember
2022-09-30
0001812360
foxo:TwoZeroTwoOneBridgeDebenturesMember
2021-09-30
0001812360
foxo:TwoZeroTwoTwoBridgeDebenturesMember
2022-09-30
0001812360
foxo:TwoZeroTwoTwoBridgeDebenturesMember
2021-09-30
0001812360
foxo:BridgeDebentures2021Member
2022-01-01
2022-09-30
0001812360
foxo:BridgeDebentures2022Member
2022-01-01
2022-09-30
0001812360
foxo:WarrantLiabilityMember
2022-09-30
0001812360
us-gaap:FairValueInputsLevel1Member
foxo:WarrantLiabilityMember
2022-09-30
0001812360
us-gaap:FairValueInputsLevel2Member
foxo:WarrantLiabilityMember
2022-09-30
0001812360
us-gaap:FairValueInputsLevel3Member
foxo:WarrantLiabilityMember
2022-09-30
0001812360
foxo:ForwardPurchaseDerivativeMember
2022-09-30
0001812360
us-gaap:FairValueInputsLevel1Member
foxo:ForwardPurchaseDerivativeMember
2022-09-30
0001812360
us-gaap:FairValueInputsLevel2Member
foxo:ForwardPurchaseDerivativeMember
2022-09-30
0001812360
us-gaap:FairValueInputsLevel3Member
foxo:ForwardPurchaseDerivativeMember
2022-09-30
0001812360
us-gaap:FairValueInputsLevel1Member
2022-09-30
0001812360
us-gaap:FairValueInputsLevel2Member
2022-09-30
0001812360
us-gaap:FairValueInputsLevel3Member
2022-09-30
0001812360
foxo:BridgeDebentures2021Member
2021-12-31
0001812360
us-gaap:FairValueInputsLevel1Member
foxo:BridgeDebentures2021Member
2021-12-31
0001812360
us-gaap:FairValueInputsLevel2Member
foxo:BridgeDebentures2021Member
2021-12-31
0001812360
us-gaap:FairValueInputsLevel3Member
foxo:BridgeDebentures2021Member
2021-12-31
0001812360
us-gaap:FairValueInputsLevel1Member
2021-12-31
0001812360
us-gaap:FairValueInputsLevel2Member
2021-12-31
0001812360
us-gaap:FairValueInputsLevel3Member
2021-12-31
0001812360
foxo:BridgeDebentures2022Member
2021-06-30
0001812360
foxo:BridgeDebentures2021Member
2021-06-30
0001812360
foxo:BridgeDebentures2022Member
2021-07-01
2021-09-30
0001812360
foxo:BridgeDebentures2021Member
2021-07-01
2021-09-30
0001812360
foxo:BridgeDebentures2022Member
2021-09-30
0001812360
foxo:BridgeDebentures2021Member
2021-09-30
0001812360
foxo:BridgeDebentures2022Member
2022-06-30
0001812360
foxo:BridgeDebentures2021Member
2022-06-30
0001812360
foxo:ForwardPurchaseDerivativeMember
2022-06-30
0001812360
foxo:BridgeDebentures2022Member
2022-07-01
2022-09-30
0001812360
foxo:BridgeDebentures2021Member
2022-07-01
2022-09-30
0001812360
foxo:ForwardPurchaseDerivativeMember
2022-07-01
2022-09-30
0001812360
foxo:BridgeDebentures2022Member
2022-09-30
0001812360
foxo:BridgeDebentures2021Member
2022-09-30
0001812360
foxo:BridgeDebentures2022Member
2020-12-31
0001812360
foxo:BridgeDebentures2021Member
2020-12-31
0001812360
foxo:BridgeDebentures2022Member
2021-01-01
2021-09-30
0001812360
foxo:BridgeDebentures2021Member
2021-01-01
2021-09-30
0001812360
foxo:BridgeDebentures2022Member
2021-12-31
0001812360
foxo:ForwardPurchaseDerivativeMember
2021-12-31
0001812360
foxo:ForwardPurchaseDerivativeMember
2022-01-01
2022-09-30
0001812360
foxo:FOXOLabsMember
2022-07-01
2022-09-30
0001812360
foxo:FOXOLabsMember
2021-07-01
2021-09-30
0001812360
foxo:FOXOLabsMember
2022-01-01
2022-09-30
0001812360
foxo:FOXOLabsMember
2021-01-01
2021-09-30
0001812360
foxo:FOXOLifeMember
2022-07-01
2022-09-30
0001812360
foxo:FOXOLifeMember
2021-07-01
2021-09-30
0001812360
foxo:FOXOLifeMember
2022-01-01
2022-09-30
0001812360
foxo:FOXOLifeMember
2021-01-01
2021-09-30
0001812360
2022-07-01
2022-07-31
0001812360
foxo:VendorAgreementsMember
2022-09-30
0001812360
foxo:CRADAAgreementMember
2022-07-01
2022-09-30
0001812360
foxo:CRADAAgreementMember
2021-07-01
2021-09-30
0001812360
foxo:CRADAAgreementMember
2022-01-01
2022-09-30
0001812360
foxo:CRADAAgreementMember
2021-01-01
2021-09-30
0001812360
foxo:CHOPAgreementMember
2021-02-01
2021-02-01
0001812360
us-gaap:CommonClassAMember
us-gaap:SubsequentEventMember
2022-11-10
0001812360
foxo:MeteoraMember
us-gaap:CommonClassAMember
us-gaap:SubsequentEventMember
2022-11-10
0001812360
us-gaap:CommonClassAMember
us-gaap:SubsequentEventMember
2022-11-11
0001812360
srt:ScenarioPreviouslyReportedMember
2021-12-31
0001812360
us-gaap:SeriesAPreferredStockMember
2020-11-13
0001812360
us-gaap:CommonClassAMember
2020-11-13
0001812360
us-gaap:CommonClassBMember
2020-11-13
0001812360
2021-01-01
2021-03-31
0001812360
srt:ScenarioPreviouslyReportedMember
2021-01-01
2021-12-31
0001812360
foxo:DigitalInsurancePlatformMember
2020-12-31
0001812360
foxo:HealthStudyToolMember
2020-12-31
0001812360
2021-03-31
0001812360
2021-01-25
0001812360
2021-02-23
0001812360
2021-03-04
0001812360
srt:MinimumMember
2021-01-01
2021-12-31
0001812360
srt:MaximumMember
2021-01-01
2021-12-31
0001812360
us-gaap:FairValueMeasuredAtNetAssetValuePerShareMember
us-gaap:ConvertibleDebtMember
2021-12-31
0001812360
us-gaap:FairValueInputsLevel1Member
us-gaap:ConvertibleDebtMember
2021-12-31
0001812360
us-gaap:FairValueInputsLevel2Member
us-gaap:ConvertibleDebtMember
2021-12-31
0001812360
us-gaap:FairValueInputsLevel3Member
us-gaap:ConvertibleDebtMember
2021-12-31
0001812360
us-gaap:FairValueMeasuredAtNetAssetValuePerShareMember
2021-12-31
0001812360
foxo:OperatingAgreementMember
2021-01-01
2021-12-31
0001812360
foxo:MinneapolisMNMember
2021-12-31
0001812360
2020-01-01
2020-01-02
0001812360
2020-03-10
2020-03-31
0001812360
2020-06-10
2020-06-30
0001812360
2020-09-10
2020-09-30
0001812360
2020-11-30
0001812360
us-gaap:CommonClassAMember
2020-11-30
0001812360
us-gaap:CommonClassBMember
2020-11-30
0001812360
us-gaap:SeriesAPreferredStockMember
2020-11-30
0001812360
us-gaap:PreferredStockMember
2020-11-30
0001812360
us-gaap:CommonClassAMember
2021-01-01
2021-12-31
0001812360
us-gaap:CommonClassBMember
2021-01-01
2021-12-31
0001812360
us-gaap:IPOMember
2021-01-01
2021-12-31
0001812360
us-gaap:CommonClassBMember
2020-01-01
2020-12-31
0001812360
us-gaap:StockOptionMember
2021-01-01
2021-12-31
0001812360
srt:ScenarioPreviouslyReportedMember
us-gaap:CommonClassAMember
2021-12-31
0001812360
srt:MinimumMember
foxo:PhantomShareRightsMember
2020-01-01
2020-12-31
0001812360
foxo:PhantomShareRightsMember
2020-01-01
2020-12-31
0001812360
foxo:ProfitsInterestsUnitsMember
2020-01-01
2020-12-31
0001812360
srt:MaximumMember
foxo:ProfitsInterestsUnitsMember
2020-01-01
2020-12-31
0001812360
srt:MaximumMember
foxo:PhantomShareRightsMember
2020-01-01
2020-12-31
0001812360
srt:MinimumMember
foxo:ProfitsInterestsUnitsMember
2020-01-01
2020-12-31
0001812360
foxo:StockOptionsMember
2021-01-01
2021-12-31
0001812360
srt:ScenarioPreviouslyReportedMember
2020-01-01
2020-12-31
0001812360
foxo:OperatingMember
2021-12-31
0001812360
us-gaap:AcquisitionRelatedCostsMember
2021-12-31
0001812360
us-gaap:TermLifeInsuranceMember
2021-12-31
0001812360
foxo:FOXOLabsMember
2021-01-01
2021-12-31
0001812360
foxo:FOXOLabsMember
2020-01-01
2020-12-31
0001812360
foxo:FOXOLifeMember
2021-01-01
2021-12-31
0001812360
foxo:FOXOLifeMember
2020-01-01
2020-12-31
0001812360
foxo:CRADAAgreementMember
2021-01-01
2021-12-31
0001812360
foxo:CRADAAgreementMember
2020-01-01
2020-12-31
0001812360
foxo:CRADAAgreementMember
2021-12-31
0001812360
foxo:CHOPAgreementMember
2021-01-01
2021-12-31
0001812360
foxo:CHOPAgreementMember
2020-01-01
2020-12-31
0001812360
2022-02-01
2022-02-24
0001812360
2022-02-24
0001812360
foxo:ConvertibleDebenturesMember
2021-01-01
2021-12-31
0001812360
foxo:FOXOLifeInsuranceCompanyMember
2022-06-30
0001812360
us-gaap:CommonClassAMember
2022-01-01
2022-06-30
0001812360
foxo:MergerAgreementMember
us-gaap:CommonClassAMember
2022-01-01
2022-06-30
0001812360
foxo:ComputingArrangementsMember
2022-06-30
0001812360
foxo:ComputingArrangementsMember
2021-12-31
0001812360
foxo:ComputingArrangementsMember
2022-01-01
2022-06-30
0001812360
foxo:ComputingArrangementsMember
2021-07-01
2021-12-31
0001812360
2021-03-01
2021-03-31
0001812360
us-gaap:ConvertibleDebtMember
2021-01-25
0001812360
2022-04-01
2022-06-30
0001812360
foxo:BridgeDebenturesMember
2022-01-01
2022-06-30
0001812360
foxo:BridgeDebenturesOneMember
2022-01-01
2022-03-31
0001812360
foxo:BridgeDebenturesOneMember
2022-04-01
2022-06-30
0001812360
2022-03-01
0001812360
2022-03-03
0001812360
2022-04-27
0001812360
foxo:BridgeDebenturesOneMember
2022-06-30
0001812360
foxo:BridgeDebenturesOneMember
2022-01-01
2022-06-30
0001812360
foxo:BridgeDebenturesMember
2022-06-30
0001812360
srt:MinimumMember
2022-06-30
0001812360
srt:MaximumMember
2022-06-30
0001812360
us-gaap:FairValueMeasuredAtNetAssetValuePerShareMember
foxo:BridgeDebenturesMember
2022-06-30
0001812360
us-gaap:FairValueInputsLevel1Member
foxo:BridgeDebenturesMember
2022-06-30
0001812360
us-gaap:FairValueInputsLevel2Member
foxo:BridgeDebenturesMember
2022-06-30
0001812360
us-gaap:FairValueInputsLevel3Member
foxo:BridgeDebenturesMember
2022-06-30
0001812360
us-gaap:FairValueMeasuredAtNetAssetValuePerShareMember
foxo:BridgeDebenturesOneMember
2022-06-30
0001812360
us-gaap:FairValueInputsLevel1Member
foxo:BridgeDebenturesOneMember
2022-06-30
0001812360
us-gaap:FairValueInputsLevel2Member
foxo:BridgeDebenturesOneMember
2022-06-30
0001812360
us-gaap:FairValueInputsLevel3Member
foxo:BridgeDebenturesOneMember
2022-06-30
0001812360
us-gaap:FairValueMeasuredAtNetAssetValuePerShareMember
2022-06-30
0001812360
us-gaap:FairValueInputsLevel1Member
2022-06-30
0001812360
us-gaap:FairValueInputsLevel2Member
2022-06-30
0001812360
us-gaap:FairValueInputsLevel3Member
2022-06-30
0001812360
us-gaap:FairValueMeasuredAtNetAssetValuePerShareMember
foxo:BridgeDebenturesMember
2021-12-31
0001812360
us-gaap:FairValueInputsLevel1Member
foxo:BridgeDebenturesMember
2021-12-31
0001812360
us-gaap:FairValueInputsLevel2Member
foxo:BridgeDebenturesMember
2021-12-31
0001812360
us-gaap:FairValueInputsLevel3Member
foxo:BridgeDebenturesMember
2021-12-31
0001812360
2022-06-01
2022-06-06
0001812360
us-gaap:CommonClassBMember
2022-01-01
2022-06-30
0001812360
us-gaap:CommonClassAMember
2021-01-01
2021-06-30
0001812360
us-gaap:CommonClassBMember
2021-01-01
2021-06-30
0001812360
foxo:TwoZeroTwoOneBridgeDebenturesMember
2022-06-30
0001812360
foxo:TwoZeroTwoOneBridgeDebenturesMember
2021-06-30
0001812360
foxo:TwoZeroTwoTwoBridgeDebenturesMember
2022-06-30
0001812360
foxo:TwoZeroTwoTwoBridgeDebenturesMember
2021-06-30
0001812360
foxo:ConsultingAgreementMember
2022-01-01
2022-06-30
0001812360
foxo:FOXOLabsMember
2022-01-01
2022-06-30
0001812360
foxo:FOXOLabsMember
2021-01-01
2021-06-30
0001812360
foxo:FOXOLifeMember
2022-01-01
2022-06-30
0001812360
foxo:FOXOLifeMember
2021-01-01
2021-06-30
iso4217:USD
iso4217:USD
xbrli:shares
xbrli:shares
xbrli:pure