Scilex Holding Co
SCLX Nasdaq Biological Products, (No Diagnostic Substances) Financials FY2020–FY2025
Revenue
Total sales reported in the income statement.
$30.3M
46.5%
vs prior year
Operating margin
Operating income as a share of revenue.
−1,143.7%
996.3 pts
Net income
Profit after all expenses, interest and tax.
−$374M
Free cash flow
Cash from operations minus capital spending.
$3.7M
81.0%
Return on capital
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
—
Market cap
Last close times the latest diluted share count, so it is approximate.
—
P/E
Last close divided by diluted earnings per share over the last four quarters.
—
On −$49.73 EPS (TTM)
What Scilex Holding Co does
No business description yet.
- Legal name
- Scilex Holding Co
- Fiscal year ends
- December 31, 2025
- Latest annual report
- 10-K · Apr 10, 2026
- Accession · CIK
- 0001193125-26-151455
0001820190
Revenue and margins
Scilex Holding Co had $30.3M of revenue in fiscal 2025, down 46.5% on the year before.
FY20
Revenue $23.6M
FY21
Revenue $31.3M
FY22
Revenue $38.0M
FY23
Revenue $46.7M
FY24
Revenue $56.6M
FY25
Revenue $30.3M
Q3 '23
Revenue $10.1M
Q4 '23
Revenue $13.5M
Q1 '24
Revenue $10.9M
Q2 '24
Revenue $16.4M
Q3 '24
Revenue $14.4M
Q4 '24
Revenue $14.9M
Q1 '25
Revenue $5.0M
Q2 '25
Revenue $9.9M
Q3 '25
Revenue $10.6M
Q4 '25
Revenue $4.8M
Q1 '26
Revenue $8.6M
Q2 '26
Revenue $7.6M
FY20
Gross 90.9%
Operating −149.7%
Net −201.7%
FCF −133.6%
FY21
Gross 88.4%
Operating −114.4%
Net −282.4%
FCF −91.5%
FY22
Gross 71.6%
Operating −133.1%
Net −61.4%
FCF −55.9%
FY23
Gross 66.5%
Operating −225.6%
Net −244.6%
FCF −44.4%
FY24
Gross 295.8%
Operating −147.4%
Net −128.7%
FCF 34.2%
FY25
Gross 415.8%
Operating −1,143.7%
Net −1,236.4%
FCF 12.2%
Gross
Operating
Net
FCF
Q3 '23
Gross 66.5%
Operating −383.6%
Net −351.2%
FCF 58.1%
Q4 '23
Gross 66.4%
Operating −136.2%
Net −159.0%
FCF −40.0%
Q1 '24
Gross 64.7%
Operating −179.0%
Net −224.0%
FCF —
Q2 '24
Gross 73.2%
Operating −95.4%
Net −229.6%
FCF —
Q3 '24
Gross 73.9%
Operating −138.0%
Net −30.4%
FCF 35.4%
Q4 '24
Gross 68.5%
Operating −190.5%
Net −43.4%
FCF 17.0%
Q1 '25
Gross 353.7%
Operating −557.5%
Net −521.2%
FCF —
Q2 '25
Gross 399.2%
Operating −207.2%
Net −445.1%
FCF —
Q3 '25
Gross 68.5%
Operating −1,766.2%
Net −2,441.5%
FCF —
Q4 '25
Gross 45.5%
Operating −2,317.8%
Net −961.9%
FCF —
Q1 '26
Gross 298.4%
Operating −373.5%
Net −530.0%
FCF —
Q2 '26
Gross 206.8%
Operating −385.0%
Net −1,504.7%
FCF —
Gross
Operating
Net
FCF
Net income and earnings per share
Loss periods are shown in red.
FY20
Net income −$47.5M
FY21
Net income −$88.4M
FY22
Net income −$23.4M
FY23
Net income −$114M
FY24
Net income −$72.8M
FY25
Net income −$374M
Q3 '23
Net income −$35.5M
Q4 '23
Net income −$21.4M
Q1 '24
Net income −$24.4M
Q2 '24
Net income −$37.6M
Q3 '24
Net income −$4.4M
Q4 '24
Net income −$6.5M
Q1 '25
Net income −$26.1M
Q2 '25
Net income −$44.0M
Q3 '25
Net income −$258M
Q4 '25
Net income −$46.1M
Q1 '26
Net income −$45.7M
Q2 '26
Net income −$115M
FY20
Diluted EPS −$0.36
FY21
Diluted EPS −$0.67
FY22
Diluted EPS −$0.17
FY23
Diluted EPS −$1.28
FY24
Diluted EPS −$8.05
FY25
Diluted EPS −$36.48
Q3 '23
Diluted EPS −$0.63
Q4 '23
Diluted EPS −$0.24
Q1 '24
Diluted EPS −$8.33
Q2 '24
Diluted EPS −$7.67
Q3 '24
Diluted EPS −$0.58
Q4 '24
Diluted EPS $8.53
Q1 '25
Diluted EPS −$2.26
Q2 '25
Diluted EPS −$7.42
Q3 '25
Diluted EPS −$22.17
Q4 '25
Diluted EPS −$4.63
Q1 '26
Diluted EPS −$6.28
Q2 '26
Diluted EPS −$16.65
Returns on capital
After-tax operating income as a share of the money invested in the business: debt plus equity, minus cash.
FY20
Return on capital —
Return on equity −254,112.3%
Return on assets −23,819.0%
FY21
Return on capital —
Return on equity —
Return on assets −226.3%
FY22
Return on capital −117.5%
Return on equity —
Return on assets −28.4%
FY23
Return on capital —
Return on equity —
Return on assets −121.7%
FY24
Return on capital —
Return on equity —
Return on assets −75.0%
FY25
Return on capital —
Return on equity —
Return on assets −163.4%
Return on capital
Return on equity
Return on assets
Cash flow
Free cash flow was $3.7M in fiscal 2025, 12.2% of revenue. Cash from operations minus capital spending.
FY20
Free cash flow −$31.5M
FY21
Free cash flow −$28.7M
FY22
Free cash flow −$21.3M
FY23
Free cash flow −$20.7M
FY24
Free cash flow $19.3M
FY25
Free cash flow $3.7M
Q3 '23
Free cash flow $5.9M
Q4 '23
Free cash flow −$5.4M
Q1 '24
Free cash flow —
Q2 '24
Free cash flow —
Q3 '24
Free cash flow $5.1M
Q4 '24
Free cash flow $2.5M
Q1 '25
Free cash flow —
Q2 '25
Free cash flow —
Q3 '25
Free cash flow —
Q4 '25
Free cash flow —
Q1 '26
Free cash flow —
Q2 '26
Free cash flow —
FY20
Cash from operations −$31.5M
Capital spending $0.0M
FY21
Cash from operations −$28.7M
Capital spending $0.0M
FY22
Cash from operations −$21.3M
Capital spending $0.0M
FY23
Cash from operations −$20.7M
Capital spending $0.0M
FY24
Cash from operations $19.3M
Capital spending $0.0M
FY25
Cash from operations $3.8M
Capital spending $0.1M
Cash from operations
Capital spending
Q3 '23
Cash from operations $5.9M
Capital spending $0.0M
Q4 '23
Cash from operations −$5.4M
Capital spending $0.0M
Q1 '24
Cash from operations $9.4M
Capital spending —
Q2 '24
Cash from operations $2.3M
Capital spending —
Q3 '24
Cash from operations $5.1M
Capital spending $0.0M
Q4 '24
Cash from operations $2.5M
Capital spending $0.0M
Q1 '25
Cash from operations $6.0M
Capital spending —
Q2 '25
Cash from operations $7.1M
Capital spending —
Q3 '25
Cash from operations $8.2M
Capital spending —
Q4 '25
Cash from operations −$17.5M
Capital spending —
Q1 '26
Cash from operations −$1.1M
Capital spending —
Q2 '26
Cash from operations −$6.7M
Capital spending —
Cash from operations
Capital spending
Dividends, buybacks and share count
Scilex Holding Co returned — to shareholders in fiscal 2025. The diluted share count rose 8.9%.
FY20
Dividends —
Buybacks —
FY21
Dividends —
Buybacks —
FY22
Dividends —
Buybacks —
FY23
Dividends $8.7M
Buybacks —
FY24
Dividends $8.7M
Buybacks —
FY25
Dividends —
Buybacks —
Dividends
Buybacks
Q3 '23
Dividends —
Buybacks —
Q4 '23
Dividends $0.0M
Buybacks —
Q1 '24
Dividends —
Buybacks —
Q2 '24
Dividends —
Buybacks —
Q3 '24
Dividends —
Buybacks —
Q4 '24
Dividends —
Buybacks —
Q1 '25
Dividends —
Buybacks —
Q2 '25
Dividends —
Buybacks —
Q3 '25
Dividends —
Buybacks —
Q4 '25
Dividends —
Buybacks —
Q1 '26
Dividends —
Buybacks —
Q2 '26
Dividends —
Buybacks —
Dividends
Buybacks
FY20
Diluted shares 0.00B
FY21
Diluted shares 0.13B
FY22
Diluted shares 0.13B
FY23
Diluted shares 0.13B
FY24
Diluted shares 0.00B
FY25
Diluted shares 0.00B
Balance sheet
Cash, debt and the ratios that show how comfortably Scilex Holding Co can carry it.
FY20
Cash $0.0M
Debt —
FY21
Cash $4.6M
Debt $110M
FY22
Cash $2.2M
Debt $0.0M
FY23
Cash $3.9M
Debt $108M
FY24
Cash $3.3M
Debt $34.9M
FY25
Cash $5.0M
Debt $83.3M
Cash
Debt
| Fiscal year end | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | $4.6M | $2.2M | $3.9M | $3.3M | $5.0M |
| Debt incl. finance leases | $110M | $0.0M | $108M | $34.9M | $83.3M |
| Debt / equity | — | 0.0x | — | — | — |
| Interest coverage | −3.0x | −5.3x | −98.7x | −42.5x | −30.2x |
| Current ratio | 0.1x | 0.7x | 0.2x | 0.2x | 0.1x |
| Quick ratio | 0.1x | 0.6x | 0.2x | 0.2x | 0.1x |
| Total assets | $77.9M | $86.5M | $101M | $93.0M | $365M |
| Total liabilities | $302M | $50.3M | $274M | $286M | $577M |
| Shareholders' equity | −$224M | $36.2M | −$173M | −$193M | −$208M |
| Net debt (− = net cash) | $105M | −$2.2M | $105M | $31.6M | $78.3M |
Insider trades
Open-market purchases and sales by officers, directors and 10% owners, from Form 4 filings. 'Plan' marks trades under a pre-arranged Rule 10b5-1 plan.
Bought, 12 months
$0.0M
0 insiders
Sold, 12 months
$0.0M
0 insiders
Of sales under plans
—
$0.0M
No open-market insider trades in the last 12 months.
Piotroski F-score
Nine pass/fail tests of profitability, funding and efficiency. 8–9 is strong, 0–2 weak.
| Test | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|
| Net income is positive | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ |
| Cash from operations is positive | ✕ | ✕ | ✕ | ✕ | ✓ | ✓ |
| Return on assets rose | — | ✓ | ✓ | ✕ | ✓ | ✕ |
| Cash from operations exceeds net income | ✓ | ✓ | ✓ | ✓ | ✓ | ✓ |
| Debt fell relative to assets | — | — | ✓ | ✕ | ✓ | ✓ |
| Current ratio rose | — | ✕ | ✓ | ✕ | ✕ | ✕ |
| Share count didn't rise | — | ✕ | ✕ | ✓ | ✓ | ✕ |
| Gross margin rose | — | ✕ | ✕ | ✕ | ✓ | ✓ |
| Revenue rose relative to assets | — | ✕ | ✓ | ✓ | ✓ | ✕ |
| F-score | — / 3 | 2 / 8 | 5 / 9 | 3 / 9 | 7 / 9 | 4 / 9 |
| Accruals ratio | −8,049.1% | −153.0% | −2.6% | −99.7% | −94.9% | −165.0% |
| Altman Z'' | −1,192.57 | −30.94 | −18.49 | −36.61 | −41.88 | −22.99 |
6 years of figures
US$ millions unless stated. Hover a ratio's name for its definition.
| Fiscal year | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|
| Income statement | ||||||
| Revenue | $23.6M | $31.3M | $38.0M | $46.7M | $56.6M | $30.3M |
| Gross profit | $21.4M | $27.7M | $27.2M | $31.1M | $167M | $126M |
| Research and development | $10.0M | $9.2M | $9.1M | $12.7M | $9.6M | $20.7M |
| Operating income | −$35.3M | −$35.8M | −$50.6M | −$105M | −$83.4M | −$346M |
| Interest expense | $13.1M | $11.8M | $9.6M | $1.1M | $2.0M | $11.5M |
| Pretax income | −$47.6M | −$88.4M | −$23.4M | −$114M | −$72.8M | −$374M |
| Income tax | −$0.1M | $0.0M | $0.0M | $0.0M | −$0.0M | $0.0M |
| Net income | −$47.5M | −$88.4M | −$23.4M | −$114M | −$72.8M | −$374M |
| Net income to common | — | −$88.4M | −$23.4M | −$167M | −$72.8M | −$402M |
| Diluted EPS | −$0.36 | −$0.67 | −$0.17 | −$1.28 | −$8.05 | −$36.48 |
| Diluted shares | 0.00B | 0.13B | 0.13B | 0.13B | 0.00B | 0.00B |
| Cash flow | ||||||
| Cash from operations | −$31.5M | −$28.7M | −$21.3M | −$20.7M | $19.3M | $3.8M |
| Capital expenditure | $0.0M | $0.0M | $0.0M | $0.0M | $0.0M | $0.1M |
| Free cash flow | −$31.5M | −$28.7M | −$21.3M | −$20.7M | $19.3M | $3.7M |
| Depreciation and amortization | $3.8M | $3.8M | $4.0M | $4.1M | $4.0M | $4.6M |
| Stock-based compensation | $5.4M | $5.8M | $5.3M | $14.6M | $15.7M | $15.5M |
| Dividends paid | — | — | — | $8.7M | $8.7M | — |
| Dividends and buybacks | — | — | — | $8.7M | $8.7M | — |
| Balance sheet | ||||||
| Cash and short-term investments | $0.0M | $4.6M | $2.2M | $3.9M | $3.3M | $5.0M |
| Total debt | — | $110M | $0.0M | $108M | $34.9M | $83.3M |
| Finance lease liabilities | — | — | $0.0M | $0.0M | $0.0M | $0.0M |
| Current assets | $0.0M | $23.0M | $29.6M | $46.8M | $41.5M | $38.4M |
| Current liabilities | $0.2M | $169M | $44.8M | $250M | $260M | $484M |
| Inventory | — | $2.6M | $1.4M | $4.2M | $2.4M | $4.8M |
| Property and equipment, net | — | $0.8M | $0.8M | $0.7M | $0.7M | $13.6M |
| Goodwill | — | $13.5M | $13.5M | $13.5M | $13.5M | $13.5M |
| Intangible assets | — | $38.8M | $40.6M | $36.5M | $32.5M | $59.1M |
| Total assets | $0.2M | $77.9M | $86.5M | $101M | $93.0M | $365M |
| Total liabilities | $0.2M | $302M | $50.3M | $274M | $286M | $577M |
| Preferred stock | — | $0.0M | $0.0M | $0.0M | — | — |
| Shareholders' equity | $0.0M | −$224M | $36.2M | −$173M | −$193M | −$208M |
| Margins | ||||||
| Gross margin | 90.9% | 88.4% | 71.6% | 66.5% | 295.8% | 415.8% |
| Operating margin | −149.7% | −114.4% | −133.1% | −225.6% | −147.4% | −1,143.7% |
| EBITDA margin | −133.6% | −102.4% | −122.7% | −216.7% | −140.2% | −1,128.4% |
| Net margin | −201.7% | −282.4% | −61.4% | −244.6% | −128.7% | −1,236.4% |
| FCF margin | −133.6% | −91.5% | −55.9% | −44.4% | 34.2% | 12.2% |
| Returns | ||||||
| Return on capital | — | — | −117.5% | — | — | — |
| Return on capital employed | −188,545.5% | 39.2% | −121.5% | 70.7% | 50.0% | 291.6% |
| Return on equity | −254,112.3% | — | — | — | — | — |
| Return on assets | −23,819.0% | −226.3% | −28.4% | −121.7% | −75.0% | −163.4% |
| Return on tangible equity | −254,112.3% | — | — | — | — | — |
| Growth | ||||||
| Revenue growth | — | 32.9% | 21.4% | 22.9% | 21.1% | −46.5% |
| FCF growth | — | — | — | — | — | −81.0% |
| Share count change | — | 99,868.4% | 1.0% | −2.9% | −100.0% | 8.9% |
| Financial health | ||||||
| Debt / equity | — | — | 0.0x | — | — | — |
| Interest coverage | −2.7x | −3.0x | −5.3x | −98.7x | −42.5x | −30.2x |
| Current ratio | 0.2x | 0.1x | 0.7x | 0.2x | 0.2x | 0.1x |
| Quick ratio | 0.2x | 0.1x | 0.6x | 0.2x | 0.2x | 0.1x |
| Capital allocation | ||||||
| Capex / revenue | 0.1% | 0.0% | 0.0% | 0.1% | 0.0% | 0.4% |
| Stock comp / revenue | 22.9% | 18.6% | 13.9% | 31.2% | 27.7% | 51.2% |
| Payouts / FCF | — | — | — | — | 44.7% | — |
| Quality scores | ||||||
| Piotroski F-score | — | 2.0 | 5.0 | 3.0 | 7.0 | 4.0 |
| Altman Z'' | −1,192.6 | −30.9 | −18.5 | −36.6 | −41.9 | −23.0 |
| Accruals ratio | −8,049.1% | −153.0% | −2.6% | −99.7% | −94.9% | −165.0% |
Source: SEC EDGAR XBRL filings (CIK 0001820190). Data updated October 24, 2026. Quarterly fourth quarters are the full year minus the first nine months. For information only — not investment advice. Check the original filings before relying on any figure.