Scilex Holding Company Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	40.36	56.59	46.74	38.03	31.32	23.56
Revenue Growth (YoY)	-26.82%	21.07%	22.90%	21.45%	32.92%	12.01%
Cost of Revenue	12.68	16.69	15.68	10.8	3.63	2.15
Gross Profit	27.68	39.9	31.06	27.24	27.68	21.41
Selling, General & Admin	272.13	119.02	119.64	64.9	50.58	42.97
Research & Development	14.72	9.64	12.75	9.05	9.2	9.96
Amortization of Goodwill & Intangibles	4.03	4.03	4.11	3.92	3.74	3.74
Operating Expenses	290.88	132.69	136.49	77.87	63.52	56.67
Operating Income	-263.2	-92.79	-105.43	-50.63	-35.84	-35.26
Interest Expense	-8.25	-1.96	-1.07	-9.6	-11.76	-13.12
Currency Exchange Gain (Loss)	-0.09	-0.05	-0.12	-0.07	-0.05	0
Other Non Operating Income (Expenses)	-40.61	17.38	-0.51	8.31	-28.3	0.8
EBT Excluding Unusual Items	-312.14	-77.42	-107.13	-51.99	-75.96	-47.57
Legal Settlements	-0.1	9.39	-	-	-	-
Other Unusual Items	-30.44	-4.78	-7.19	28.63	-12.46	-
Pretax Income	-334.39	-72.81	-114.32	-23.36	-88.42	-47.57
Income Tax Expense	0.02	-0	0.01	0	0.01	-0.05
Net Income	-332.08	-72.81	-114.33	-23.36	-88.42	-47.52
Preferred Dividends & Other Adjustments	43.75	-	52.65	-	-	-
Net Income to Common	-375.84	-72.81	-166.98	-23.36	-88.42	-47.52
Shares Outstanding (Basic)	9	4	4	4	4	4
Shares Outstanding (Diluted)	9	4	4	4	4	4
Shares Change (YoY)	86.14%	2.90%	-2.93%	1.03%	-0.03%	-29.13%
EPS (Basic)	-44.00	-19.43	-44.85	-6.09	-23.29	-12.52
EPS (Diluted)	-45.04	-21.33	-44.85	-6.09	-23.45	-12.60
Free Cash Flow	23.82	19.35	-20.74	-21.27	-28.66	-31.49
Free Cash Flow Per Share	2.79	5.05	-5.57	-5.54	-7.55	-8.29
Gross Margin	68.59%	70.51%	66.45%	71.61%	88.40%	90.88%
Operating Margin	-652.13%	-163.96%	-225.56%	-133.13%	-114.44%	-149.65%
Profit Margin	-931.21%	-128.66%	-357.22%	-61.43%	-282.35%	-201.69%
Free Cash Flow Margin	59.02%	34.19%	-44.36%	-55.91%	-91.53%	-133.64%
EBITDA	-259.16	-88.74	-101.29	-46.67	-32.06	-31.48
EBITDA Margin	-	-156.81%	-216.69%	-122.71%	-102.37%	-133.62%
D&A For EBITDA	4.04	4.05	4.15	3.96	3.78	3.78
EBIT	-263.2	-92.79	-105.43	-50.63	-35.84	-35.26
EBIT Margin	-	-163.96%	-225.56%	-133.13%	-114.44%	-149.65%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q