Scilex Holding Company (SCLX)

Scilex Holding Company Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	44.24	56.59	46.74	38.03	31.32	23.56
Revenue Growth (YoY)	-12.98%	21.07%	22.90%	21.45%	32.92%	12.01%
Cost of Revenue	13.12	16.69	15.68	10.8	3.63	2.15
Gross Profit	31.12	39.9	31.06	27.24	27.68	21.41
Selling, General & Admin	113.04	119.02	119.64	64.9	50.58	42.97
Research & Development	13.17	9.64	12.75	9.05	9.2	9.96
Operating Expenses	130.23	132.69	136.49	77.87	63.52	56.67
Operating Income	-99.11	-92.79	-105.43	-50.63	-35.84	-35.26
Interest Expense	-6.02	-1.96	-1.07	-9.6	-11.76	-13.12
Currency Exchange Gain (Loss)	-0.13	-0.05	-0.12	-0.07	-0.05	0
Other Non Operating Income (Expenses)	31.15	17.38	-0.51	8.31	-28.3	0.8
EBT Excluding Unusual Items	-74.11	-77.42	-107.13	-51.99	-75.96	-47.57
Legal Settlements	2.41	9.39	-	-	-	-
Other Unusual Items	-9.26	-4.78	-7.19	28.63	-12.46	-
Pretax Income	-80.96	-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	-79.24	-72.81	-114.33	-23.36	-88.42	-47.52
Preferred Dividends & Other Adjustments	43.75	-	52.65	-	-	-
Net Income to Common	-122.99	-72.81	-166.98	-23.36	-88.42	-47.52
Shares Outstanding (Basic)	8	4	4	4	4	4
Shares Outstanding (Diluted)	8	4	4	4	4	4
Shares Change (YoY)	104.17%	2.90%	-2.93%	1.03%	-0.03%	-29.13%
EPS (Basic)	-16.32	-19.43	-44.85	-6.09	-23.29	-12.52
EPS (Diluted)	-17.50	-21.33	-44.85	-6.09	-23.45	-12.60
Free Cash Flow	20.7	19.35	-20.74	-21.27	-28.66	-31.49
Free Cash Flow Per Share	2.75	5.05	-5.57	-5.54	-7.55	-8.29
Gross Margin	70.35%	70.51%	66.45%	71.61%	88.40%	90.88%
Operating Margin	-224.04%	-163.96%	-225.56%	-133.13%	-114.44%	-149.65%
Profit Margin	-278.03%	-128.66%	-357.22%	-61.43%	-282.35%	-201.69%
Free Cash Flow Margin	46.80%	34.19%	-44.36%	-55.91%	-91.53%	-133.64%
EBITDA	-95.08	-88.74	-101.29	-46.67	-32.06	-31.48
EBITDA Margin	-214.94%	-156.81%	-216.69%	-122.71%	-102.37%	-133.62%
D&A For EBITDA	4.02	4.05	4.15	3.96	3.78	3.78
EBIT	-99.11	-92.79	-105.43	-50.63	-35.84	-35.26
EBIT Margin	-224.04%	-163.96%	-225.56%	-133.13%	-114.44%	-149.65%

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

SEC Filings: 10-K · 10-Q