Note
11 RIGHT-OF-USE LEASE ASSET AND LIABILITY
As
discussed in Note 5, FOXO leases facilities for its Myrtle operations under an operating lease with RHI. For operating leases with terms
greater than 12 months, including annual options that are expected to be renewed, FOXO records the related right-of-use asset and right-of-use
lease liability at the present value of lease payments over the term. FOXO does not separate lease and non-lease components of contracts.
FOXO
uses an estimated borrowing interest rate at lease commencement as its interest rate, as its operating lease does not provide a readily
determinable implicit interest rate.
The
following table presents FOXO’s lease-related asset and liability at June 30, 2024 and December 31, 2023:
SCHEDULE
OF LEASE-RELATED ASSET AND LIABILITY
| |
Balance
Sheet Classification | |
June
30, 2024 | | |
December
31, 2023 | |
| |
| |
| | |
| |
Assets: | |
| |
| | | |
| | |
| |
| |
| | | |
| | |
Operating
lease | |
Right-of-use
operating lease asset | |
$ | 1,458 | | |
$ | - | |
| |
| |
| | | |
| | |
Liabilities: | |
| |
| | | |
| | |
Current: | |
| |
| | | |
| | |
Operating
lease | |
Right-of-use
operating lease liability | |
$ | 110 | | |
$ | - | |
Noncurrent: | |
| |
| | | |
| | |
Operating
lease | |
Right-of-use
operating lease liability | |
| 1,348 | | |
| - | |
| |
| |
| | | |
| | |
Total
right-of-use lease liability | |
| |
$ | 1,458 | | |
$ | - | |
| |
| |
| | | |
| | |
Remaining
term of operating lease, including option periods expected to renew | |
| |
| 5.9
years | | |
| n/a | |
| |
| |
| | | |
| | |
Interest
rate | |
| |
| 22.0 | % | |
| n/a | |
The
following table presents certain information related to lease expense for the right-of-use operating lease for the three and six months
ended June 30, 2024 and 2023:
SCHEDULE
OF RIGHT-OF-USE OPERATING LEASE
| |
| | |
| | |
| | |
| |
| |
Three-Months Ended | | |
Six-Months Ended | |
| |
June 30, | | |
June 30, | |
| |
2024 | | |
2023 | | |
2024 | | |
2023 | |
| |
| | |
| |
Right-of-use operating lease amortization (1) | (1) |
$ | 4 | | |
$ | - | | |
$ | 4 | | |
$ | - | |
Right-of-use operating lease interest expense (2) | (2) |
| 15 | | |
| - | | |
| 15 | | |
| - | |
The
following table presents supplemental cash flow information for the six months ended June 30, 2024 and 2023:
SCHEDULE
OF SUPPLEMENTAL CASH FLOW INFORMATION
|
|
Six
Months Ended
June 30, 2024 |
|
|
Six Months Ended
June 30, 2023 |
|
Operating
cash flows for right-of-use operating lease |
|
$ |
- |
|
|
$ |
- |
|
(1) |
Expense is included in selling, general and administrative
expenses in the unaudited condensed consolidated statement of operations. |
|
|
(2) |
Expense is included in interest expense in the unaudited condensed
consolidated statements of operations. |
Aggregate
future minimum lease payments under the right-of-use operating lease are as follows:
SCHEDULE
OF LEASE PAYMENTS UNDER THE RIGHT-OF-USE OPERATING LEASE
| |
Right-of-Use
Operating Lease | |
Twelve months ending: | |
| | |
July 1, 2024 to June 30, 2025 | |
$ | 421 | |
July 1, 2025 to June 30, 2026 | |
| 433 | |
July 1, 2026 to June 30, 2027 | |
| 446 | |
July 1, 2027 to June 30, 2028 | |
| 460 | |
July 1, 2028 to June 30, 2029 | |
| 473 | |
Thereafter | |
| 464 | |
Total | |
| 2,697 | |
| |
| | |
Less interest | |
| (1,239 | ) |
Present value of minimum lease payments | |
| 1,458 | |
| |
| | |
Less current portion of right-of-use lease liability | |
| (110 | ) |
Right-of-use lease liability, net of current portion | |
$ | 1,348 | |
|