Scilex Holding Company Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-393.62	-374.05	-72.81	-114.33	-23.36	-88.42
Depreciation & Amortization	6.49	4.62	4.05	4.15	3.96	3.78
Stock-Based Compensation	15.81	15.49	15.69	14.6	5.28	5.82
Other Adjustments	81.08	231.61	7.58	9.08	-52.8	36.56
Change in Receivables	2.61	13.84	-6.27	-13.36	-6.97	-1.14
Changes in Inventories	2.64	1.8	1.46	-2.84	1.18	-1.42
Changes in Accounts Payable	23.81	13.12	7.42	19.88	2.81	-3.84
Changes in Accrued Expenses	84.43	82.75	63.52	62.4	21.03	0.39
Changes in Other Operating Activities	-0.87	2.47	-1.29	-0.28	27.62	19.61
Operating Cash Flow	-3.3	3.82	19.35	-20.71	-21.26	-28.66
Operating Cash Flow Growth	-	-80.28%	-	-	-	-
Capital Expenditures	-	-0.13	-	-0.03	-0.01	-
Purchases of Intangible Assets	-4	-0.6	-0.6	-0.3	-2.06	-
Purchases of Investments	-19.2	-25.91	-2	-	-	-
Proceeds from Sale of Investments	34.34	39.61	-	-	-	-
Payments for Business Acquisitions	-	1.52	-	-	-	-
Other Investing Activities	-20.75	-10.39	-0.08	-	-	-
Investing Cash Flow	-4.68	4.08	-2.68	-0.33	-2.07	-
Short-Term Debt Issued	-	-	95.44	86.35	-	-
Short-Term Debt Repaid	-	-	-112.79	-69	-	-
Net Short-Term Debt Issued (Repaid)	-	-	-17.35	17.35	-	-
Long-Term Debt Issued	15.5	21.53	25	24	72.36	62.53
Long-Term Debt Repaid	-26	-21.09	-71.86	-20.63	-103.61	-82.22
Net Long-Term Debt Issued (Repaid)	-10.5	0.44	-46.86	3.38	-31.25	-19.69
Issuance of Common Stock	0.01	30.62	46.75	36.59	3.47	-
Repurchase of Common Stock	13	-27	-0.3	-10	-	-
Net Common Stock Issued (Repurchased)	13.01	3.62	46.45	26.59	3.47	-
Other Financing Activities	-2.84	-9.52	-0.37	-23.74	48.95	47.85
Financing Cash Flow	6.77	-5.46	-18.13	23.58	21.17	28.16
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-0.48	-0.76	-	-	-	-
Net Cash Flow	-1.6	1.68	-1.46	2.55	-2.15	-0.5
Free Cash Flow	-3.3	3.68	19.35	-20.74	-21.27	-28.66
Free Cash Flow Growth	-	-80.97%	-	-	-	-
FCF Margin	-9.74%	12.17%	34.19%	-44.36%	-55.91%	-91.53%
Free Cash Flow Per Share	-0.33	0.33	1.91	-5.57	-5.54	-7.55
Levered Free Cash Flow	62.72	-307.72	-61.87	-10.31	1.98	-89.58
Unlevered Free Cash Flow	-233.79	-241.39	-8.24	-22.15	5.96	-17.32

SEC Filings: 10-K · 10-Q