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	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	50.71	56.59	46.74	38.03	31.32	23.56
Revenue Growth (YoY)	7.79%	21.07%	22.90%	21.45%	32.92%	12.01%
Cost of Revenue	14.23	16.69	15.68	10.8	3.63	2.15
Gross Profit	36.48	39.9	31.06	27.24	27.68	21.41
Selling, General & Admin	117.8	119.02	119.64	64.9	50.58	42.97
Research & Development	8.99	9.64	12.75	9.05	9.2	9.96
Operating Expenses	130.79	132.69	136.49	77.87	63.52	56.67
Operating Income	-94.32	-92.79	-105.43	-50.63	-35.84	-35.26
Interest Expense	-3.91	-1.96	-1.07	-9.6	-11.76	-13.12
Currency Exchange Gain (Loss)	-0.04	-0.05	-0.12	-0.07	-0.05	0
Other Non Operating Income (Expenses)	28.24	17.38	-0.51	8.31	-28.3	0.8
EBT Excluding Unusual Items	-70.02	-77.42	-107.13	-51.99	-75.96	-47.57
Legal Settlements	2.5	9.39	-	-	-	-
Other Unusual Items	-6.99	-4.78	-7.19	28.63	-12.46	-
Pretax Income	-74.51	-72.81	-114.32	-23.36	-88.42	-47.57
Income Tax Expense	-0	-0	0.01	0	0.01	-0.05
Net Income	-74.51	-72.81	-114.33	-23.36	-88.42	-47.52
Preferred Dividends & Other Adjustments	-	-	52.65	-	-	-
Net Income to Common	-74.51	-72.81	-166.98	-23.36	-88.42	-47.52
Shares Outstanding (Basic)	6	4	4	4	4	4
Shares Outstanding (Diluted)	6	4	4	4	4	4
Shares Change (YoY)	71.58%	2.90%	-2.93%	1.03%	-0.03%	-29.13%
EPS (Basic)	-12.61	-19.43	-44.85	-6.09	-23.29	-12.52
EPS (Diluted)	-14.13	-21.33	-44.85	-6.09	-23.45	-12.60
Free Cash Flow	15.97	19.35	-20.74	-21.27	-28.66	-31.49
Free Cash Flow Per Share	2.70	5.05	-5.57	-5.54	-7.55	-8.29
Gross Margin	71.93%	70.51%	66.45%	71.61%	88.40%	90.88%
Operating Margin	-185.99%	-163.96%	-225.56%	-133.13%	-114.44%	-149.65%
Profit Margin	-146.93%	-128.66%	-357.22%	-61.43%	-282.35%	-201.69%
Free Cash Flow Margin	31.48%	34.19%	-44.36%	-55.91%	-91.53%	-133.64%
EBITDA	-90.3	-88.74	-101.29	-46.67	-32.06	-31.48
EBITDA Margin	-178.07%	-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	-94.32	-92.79	-105.43	-50.63	-35.84	-35.26
EBIT Margin	-185.99%	-163.96%	-225.56%	-133.13%	-114.44%	-149.65%

Updated Jan 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q