Biggest changeFin ancial Statements SCILEX HOLDING COMPANY CONSOLIDATED BALANCE SHEETS (In thousands, except for par value and share amounts) December 31, 2024 December 31, 2023 ASSETS Current assets: Cash and cash equivalents $ 3,272 $ 3,921 Accounts receivable, net 26,442 34,597 Inventory 2,436 4,214 Prepaid expenses and other current assets 9,397 4,049 Total current assets 41,547 46,781 Property and equipment, net 708 722 Operating lease right-of-use asset 2,225 2,943 Intangibles, net 32,453 36,485 Investments 2,420 — Goodwill 13,481 13,481 Other long-term assets 119 897 Total assets $ 92,953 $ 101,309 LIABILITIES AND STOCKHOLDERS’ DEFICIT Current liabilities: Accounts payable $ 52,620 $ 40,954 Accrued payroll 1,505 2,681 Accrued rebates and fees 162,517 89,658 Accrued expenses 2,841 7,408 Current portion of deferred consideration 447 491 Debt, current 34,876 108,429 Purchased revenue liability, current 4,115 — Current portion of operating lease liabilities 714 759 Total current liabilities 259,635 250,380 Long-term portion of deferred consideration 2,448 2,895 Debt, net of issuance costs 845 17,038 Purchased revenue liability, net of current portion 2,685 — Derivative liabilities 18,303 1,518 Operating lease liabilities, net of current portion 1,523 2,237 Other long-term liabilities 155 179 Total liabilities 285,594 274,247 Commitments and contingencies (See Note 11) Stockholders’ deficit: Preferred stock, $ 0.0001 par value, 45,000,000 shares authorized Series A, 29,057,097 shares issued and outstanding as of each of December 31, 2024 and December 31, 2023 — — Series 1, 5,000,000 shares declared as a stock dividend, not yet distributed as of December 31, 2024; no shares authorized, issued and outstanding as of December 31, 2023 1 — Common stock, $ 0.0001 par value, 740,000,000 shares authorized; 243,312,885 shares issued and 183,244,300 shares outstanding as of December 31, 2024; 160,084,250 shares issued and 100,015,665 shares outstanding as of December 31, 2023 24 16 Additional paid-in capital 454,591 407,813 Accumulated other comprehensive income 6,317 — Accumulated deficit ( 563,052 ) ( 490,245 ) Treasury stock, at cost; 60,068,585 shares as of each of December 31, 2024 and December 31, 2023 ( 90,522 ) ( 90,522 ) Total stockholders’ deficit ( 192,641 ) ( 172,938 ) Total liabilities and stockholders’ deficit $ 92,953 $ 101,309 See accompanying notes to audited consolidated financial statements F- 3 SCILEX HOLDING COMPANY CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (In thousands, except for net loss per share amounts) Year Ended December 31, 2024 2023 Net revenue $ 56,590 $ 46,743 Net operating costs and expenses: Cost of revenue 16,689 15,681 Research and development 9,641 12,746 Selling, general and administrative 119,016 119,641 Intangible amortization 4,031 4,106 Legal settlements ( 9,391 ) — Total net operating costs and expenses 139,986 152,174 Loss from operations ( 83,396 ) ( 105,431 ) Other (income) expense, net: (Gain) loss on derivative liability ( 17,378 ) 512 Change in fair value of debt and liability instruments 4,782 7,189 Interest expense, net 1,963 1,068 Loss on foreign currency exchange 45 118 Total other (income) expense, net ( 10,588 ) 8,887 Loss before income taxes ( 72,808 ) ( 114,318 ) Income tax (benefit) expense ( 1 ) 13 Net loss $ ( 72,807 ) $ ( 114,331 ) Net loss per share attributable to common stockholders — basic $ ( 0.56 ) $ ( 1.28 ) Net loss per share attributable to common stockholders — diluted $ ( 0.61 ) $ ( 1.28 ) Weighted average number of shares during the period — basic 131,136 130,298 Weighted average number of shares during the period — diluted 134,075 130,298 Comprehensive loss: Net loss $ ( 72,807 ) $ ( 114,331 ) Other comprehensive income: Changes in fair value attributable to instrument-specific credit risk 6,317 — Total other comprehensive income 6,317 — Comprehensive loss $ ( 66,490 ) $ ( 114,331 ) See accompanying notes to audited consolidated financial statements F- 4 SCILEX HOLDING COMPANY CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY / (DEFICIT ) (In thousands) Preferred Stock Common Stock Additional Accumulated Other Accumulated Treasury Stock Stockholders’ Shares Amount Shares Amount Paid-in Capital Comprehensive Income Deficit Shares Amount Equity (Deficit) Balance, December 31, 2022 29,057 $ 3 141,349 $ 14 $ 412,136 $ — $ ( 375,914 ) — $ — $ 36,239 Shares issued under the Standby Equity Purchase Agreements — — 13,218 1 34,256 — — — — 34,257 Disbursement of funds to Sorrento — — — — ( 20,000 ) — — — — ( 20,000 ) Repurchase of Treasury Stock, Preferred Stock, and warrants — ( 3 ) — — ( 53,196 ) — — ( 60,069 ) ( 90,522 ) ( 143,721 ) Issuance of Penny Warrants — — — — 10,401 — — — — 10,401 Issuance of common stock in connection with Settlement Agreement — — 475 — 750 — — — — 750 Conversion of Convertible Debentures into common stock — — 632 — 7,735 — — — — 7,735 Retainer shares issued — — 4,000 1 — — — — — 1 Issuance of common stock upon warrants exercise — — 45 — 521 — — — — 521 Stock options exercised — — 365 — 614 — — — — 614 Stock-based compensation — — — — 14,596 — — — — 14,596 Net loss — — — — — — ( 114,331 ) — — ( 114,331 ) Balance, December 31, 2023 29,057 — 160,084 16 407,813 — ( 490,245 ) ( 60,069 ) ( 90,522 ) ( 172,938 ) Shares issued under the Standby Equity Purchase Agreements and under the ATM Sales Agreement — — 2,861 — 2,671 — — — — 2,671 Shares issued under the February 2024 BDO — — 5,882 1 3,768 — — — — 3,769 Shares issued under the April 2024 RDO — — 15,000 1 5,918 — — — — 5,919 April 2024 RDO Placement Agent Warrants and February 2024 BDO Representative Warrants — — — — 956 — — — — 956 Retainer shares issued — — 10,000 1 — — — — — 1 Fee Warrant issued in connection with the Commitment Letter — — — — 310 — — — — 310 Repurchase of warrants — — — — ( 298 ) — — — — ( 298 ) Common stock issuable under the SIPA — — — — 345 — — — — 345 Placement Agent Shares and October 2024 Placement Agent Warrants — — 2,197 — 3,792 — — — — 3,792 Conversion of Tranche B Notes into common stock — — 9,215 1 9,255 — — — — 9,256 Shares issued under December 2024 RDO — — 26,355 3 325 — — — — 328 StockBlock Warrants issued in connection with the December 2024 RDO — — — — 1,265 — — — — 1,265 F- 5 Stock dividend declared, not yet distributed 5,000 1 — — ( 1 ) — — — — — Issuance of common stock upon warrants exercise — — 11,230 1 2,310 — — — — 2,311 Shares issued under ESPP — — 334 — 246 — — — — 246 Stock options exercised — — 154 — 227 — — — — 227 Stock-based compensation — — — — 15,689 — — — — 15,689 Other comprehensive income — — — — — 6,317 — — — 6,317 Net loss — — — — — — ( 72,807 ) — — ( 72,807 ) Balance, December 31, 2024 34,057 $ 1 243,312 $ 24 $ 454,591 $ 6,317 $ ( 563,052 ) ( 60,069 ) $ ( 90,522 ) $ ( 192,641 ) See accompanying notes to audited consolidated financial statements F- 6 SCILEX HOLDING COMPANY CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) Year Ended December 31, 2024 2023 Operating activities Net loss $ ( 72,807 ) $ ( 114,331 ) Adjustments to reconcile net loss to net cash proceeds from (used for) operating activities: Depreciation and amortization 4,046 4,146 Amortization of debt issuance costs and debt discount 316 65 Non-cash operating lease cost 718 507 Stock-based compensation 15,689 14,596 Issuance of shares under Settlement Agreement — 750 (Gain) loss on derivative liability ( 17,378 ) 512 Allocated expense for financial instruments at fair value 17,297 — Change in fair value of debt and liability instruments 4,782 7,189 Allowances for expected credit losses 1,186 — Other 661 57 Changes in operating assets and liabilities: Accounts receivables, net ( 6,267 ) ( 13,361 ) Inventory 1,462 ( 2,838 ) Prepaid expenses and other ( 479 ) ( 441 ) Other long-term assets ( 30 ) 855 Accounts payable 7,419 19,880 Accrued payroll ( 1,176 ) 1,327 Accrued expenses ( 8,167 ) 2,310 Accrued rebates and fees 72,859 58,765 Operating lease liability ( 758 ) ( 711 ) Other long-term liabilities ( 24 ) 16 Net cash proceeds from (used for) operating activities 19,349 ( 20,707 ) Investing activities Acquisition consideration paid in cash for Romeg intangible asset acquisition ( 600 ) ( 300 ) Purchase of equity securities ( 2,000 ) — Purchase of convertible promissory note from Denali ( 75 ) — Purchase of property and equipment — ( 30 ) Net cash used for investing activities ( 2,675 ) ( 330 ) Financing activities Proceeds from issuance of shares under Standby Equity Purchase Agreements and ATM Sales Agreement 2,671 35,458 Proceeds from issuance of Convertible Debentures — 24,000 Proceeds from issuance of Revolving Facility 95,438 86,354 Proceeds from issuance of FSF Deposit 10,000 — Proceeds from issuance of Tranche B Notes and purchased revenue liability 25,000 — Repayment of Revolving Facility ( 112,791 ) ( 69,001 ) Repayment of Oramed Note ( 64,200 ) ( 5,000 ) Cash consideration paid in connection with warrant repurchase ( 300 ) — Transaction costs paid related to the Business Combination — ( 1,372 ) Repayment of Convertible Debentures ( 4,375 ) ( 15,625 ) Repayment of Tranche B Notes ( 3,283 ) — Payments of debt issuance costs ( 4,172 ) ( 380 ) Disbursement of funds to Sorrento — ( 20,000 ) Cash consideration paid in connection with share repurchase — ( 10,000 ) Transaction costs paid in connection with share repurchase — ( 1,987 ) Excise tax paid in connection with share repurchase ( 450 ) — Proceeds from issuance of shares under direct offerings 41,967 — Payments of direct offering issuance costs ( 4,370 ) — Payments of deferred transaction costs related to Semnur Business Combination ( 1,379 ) — Proceeds from stock options and warrants exercised and ESPP 2,113 1,135 Net cash (used for) proceeds from financing activities ( 18,131 ) 23,582 Net change in cash, cash equivalents and restricted cash ( 1,457 ) 2,545 Cash, cash equivalents and restricted cash at beginning of period 4,729 2,184 Cash, cash equivalents and restricted cash at end of period $ 3,272 $ 4,729 Supplemental disclosure: Cash paid for interest $ 1,561 $ 1,426 F- 7 Non-cash investing and financing activities Issuance of shares to B.
Biggest changeFin ancial Statements SCILEX HOLDING COMPANY CONSOLIDATED BALANCE SHEETS (In thousands, except for par value and share amounts) December 31, 2025 December 31, 2024 ASSETS Current assets: Cash and cash equivalents $ 4,955 $ 3,272 Marketable securities 6,026 — Accounts receivable, net 15,244 26,442 Inventory 4,789 2,436 Prepaid expenses and other current assets 7,344 9,397 Total current assets 38,358 41,547 Property and equipment, net 13,599 708 Operating lease right-of-use asset 14,818 2,225 Intangibles, net 59,088 32,453 Investments 1,000 2,420 Equity method investment, at fair value 127,040 — Equity method investment, at fair value (pledged as collateral) 32,363 — Digital assets 64,711 — Goodwill 13,481 13,481 Other long-term assets 523 119 Total assets $ 364,981 $ 92,953 LIABILITIES AND STOCKHOLDERS’ DEFICIT Current liabilities: Accounts payable $ 86,266 $ 52,620 Accrued payroll 3,270 1,505 Accrued rebates and fees 231,756 162,517 Accrued expenses 66,414 2,841 Current portion of deferred consideration 407 447 Debt, current 83,262 34,876 Promissory notes 3,517 — Purchased revenue liability, current 3,764 4,115 Current portion of operating lease liabilities 1,733 714 Other current liabilities 3,263 — Total current liabilities 483,652 259,635 Long-term portion of deferred consideration 2,041 2,448 Debt, net of issuance costs 22,480 845 Purchased revenue liability, net of current portion 4,636 2,685 Derivative liabilities 50,599 18,303 Operating lease liabilities, net of current portion 13,151 1,523 Other long-term liabilities 174 155 Total liabilities 576,733 285,594 Commitments and contingencies (See Note 13) Stockholders’ deficit: Preferred stock, $ 0.0001 par value, 45,000,000 shares authorized Series A, 29,057,097 shares issued and outstanding as of each of December 31, 2025 and December 31, 2024 — — Series 1, 5,000,000 shares declared as a stock dividend, not yet distributed as of December 31, 2025; and December 31, 2024 1 1 Common stock, $ 0.0001 par value, 740,000,000 shares authorized; 8,491,267 shares issued and 7,033,004 shares outstanding as of December 31, 2025; 6,951,622 shares issued and 5,235,377 shares outstanding as of December 31, 2024 1 1 Additional paid-in capital 796,721 454,614 Accumulated other comprehensive income ( 5,803 ) 6,317 Accumulated deficit ( 921,786 ) ( 563,052 ) Treasury stock, at cost; 1,458,263 shares as of December 31, 2025 and 1,716,245 as of December 31, 2024 ( 76,915 ) ( 90,522 ) Total stockholders’ deficit before noncontrolling interests ( 207,781 ) ( 192,641 ) Noncontrolling interests ( 3,971 ) — Total stockholders’ deficit ( 211,752 ) ( 192,641 ) Total liabilities and stockholders’ deficit $ 364,981 $ 92,953 See accompanying notes to audited consolidated financial statements F- 3 SCILEX HOLDING COMPANY CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (In thousands, except for net loss per share amounts) Year Ended December 31, 2025 2024 Net revenue $ 30,253 $ 56,590 Net operating costs and expenses: Cost of revenue 10,599 16,689 Research and development 20,710 9,641 Selling, general and administrative 266,884 119,016 Goodwill impairment 73,358 — Intangible amortization 4,364 4,031 Legal settlements 345 ( 9,391 ) Total net operating costs and expenses 376,260 139,986 Loss from operations ( 346,007 ) ( 83,396 ) Other (income) expense, net: (Gain) loss on derivative liability 22,693 ( 17,378 ) Change in fair value of debt and liability instruments 25,351 4,782 Interest expense, net 11,459 1,963 Loss on foreign currency exchange ( 86 ) 45 Loss on debt extinguishment, net 7,351 — Unrealized loss on digital assets, net 12,180 — Realized loss on digital assets, net 30,200 — Unrealized (gain) on equity investment, net ( 2,692 ) — Realized (gain) on equity investments, net ( 19,218 ) — Unrealized (gain) on equity method investments carried at fair value, net ( 54,760 ) — Realized (gain) on equity method investments carried at fair value, net ( 4,657 ) — Realized (gain) on securities 199 — Total other (income) expense, net 28,020 ( 10,588 ) Loss before income taxes ( 374,027 ) ( 72,808 ) Income tax expense (benefit) 26 ( 1 ) Net loss ( 374,053 ) ( 72,807 ) Net loss attributable to noncontrolling interests ( 15,319 ) — Net loss attributable to common stockholders before deemed dividend ( 358,734 ) ( 72,807 ) Deemed dividend ( 43,753 ) — Net loss attributable to common stockholders $ ( 402,487 ) $ ( 72,807 ) Net loss per share attributable to common stockholders — basic $ ( 36.48 ) $ ( 7.24 ) Net loss per share attributable to common stockholders — diluted $ ( 36.48 ) $ ( 8.05 ) Weighted average number of shares during the period — basic 11,034 10,061 Weighted average number of shares during the period — diluted 11,034 10,145 Comprehensive loss: Net loss attributable to common stockholders $ ( 358,734 ) $ ( 72,807 ) Other comprehensive income: Foreign currency translation adjustment ( 756 ) — Changes in fair value attributable to instrument-specific credit risk ( 11,364 ) 6,317 Total other comprehensive income ( 12,120 ) 6,317 Comprehensive loss attributable to common stockholders $ ( 370,854 ) $ ( 66,490 ) See accompanying notes to audited consolidated financial statements F- 4 SCILEX HOLDING COMPANY CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY / (DEFICIT ) (In thousands) Preferred Stock Common Stock Additional Accumulated Other Accumulated Treasury Stock Noncontrolling Stockholders’ Shares Amount Shares Amount Paid-in Capital Comprehensive Income Deficit Shares Amount Interest Equity (Deficit) Balance, December 31, 2023 29,057 $ — 4,574 $ 1 $ 407,828 $ — $ ( 490,245 ) 1,716 $ ( 90,522 ) $ — $ ( 172,938 ) Shares issued under the Standby Equity Purchase Agreements and under the ATM Sales Agreement — — 81 — 2,671 — — — — — 2,671 Shares issued under the February 2024 BDO — — 168 — 3,769 — — — — — 3,769 Shares issued under the April 2024 RDO — — 429 — 5,919 — — — — — 5,919 April 2024 RDO Placement Agent Warrants and February 2024 BDO Representative Warrants — — — — 956 — — — — — 956 Retainer shares issued — — 286 — 1 — — — — — 1 Fee Warrant issued in connection with the Commitment Letter — — — — 310 — — — — — 310 Repurchase of warrants — — — — ( 298 ) — — — — — ( 298 ) Common stock issuable under the SIPA — — — — 345 — — — — — 345 Placement Agent Shares and October 2024 Placement Agent Warrants — — 63 — 3,792 — — — — — 3,792 Conversion of Tranche B Notes into common stock — — 263 — 9,256 — — — — — 9,256 Shares issued under December 2024 RDO — — 753 — 328 — — — — — 328 StockBlock Warrants issued in connection with the December 2024 RDO — — — — 1,265 — — — — — 1,265 Stock dividend declared, not yet distributed 5,000 1 — — ( 1 ) — — — — — — Issuance of common stock upon warrants exercise — — 321 — 2,311 — — — — — 2,311 Shares issued under ESPP — — 10 — 246 — — — — — 246 Stock options exercised — — 4 — 227 — — — — — 227 Stock-based compensation — — — — 15,689 — — — — — 15,689 Other comprehensive income — — — — — 6,317 — — — — 6,317 Net loss — — — — — — ( 72,807 ) — — — ( 72,807 ) Balance, December 31, 2024 34,057 1 6,952 1 454,614 6,317 ( 563,052 ) 1,716 ( 90,522 ) — ( 192,641 ) Treasury Stock transferred to Tranche B Investors for Tranche B Notes deferral — — — — ( 5,353 ) — — ( 143 ) 7,535 — 2,182 Treasury Stock paid for Gloperba Ex-US License — — — — ( 808 ) — — ( 22 ) 1,174 — 366 Treasury Stock transferred to Oramed for the Oramed Note maturity extension — — — — ( 3,523 ) — — ( 93 ) 4,898 — 1,375 F- 5 Acquisition of controlling interest in Scilex Bio — — — — 1,816 — — — — 1,944 3,760 Reverse recapitalization - Semnur Business Combination — — — — 127,245 — — — — ( 1,716 ) 125,529 Sale of 12.5 million New Semnur Common — — — — 200,685 — — — — ( 685 ) 200,000 Exercise of April 2024 and December 2024 RDO warrants and issuance of November 2025 Warrants — — 905 — 19,767 — — — — — 19,767 Exercise of December 2024 RDO Warrants in exchange for Tranche B Notes deferral — — 179 — 3,527 — — — — — 3,527 Non-Controlling interest in Vivasor net assets at date of acquisition — — — — — — — — — 11,805 11,805 Issuance of common stock upon exercise of December 2024 RDO Warrants — — 450 — 10,237 — — — — — 10,237 Payments in lieu of fractional shares or Reverse Stock Split — — — — ( 1 ) — — — — — ( 1 ) Option fee and repurchase of Penny Warrants — — — — ( 27,000 ) — — — — — ( 27,000 ) Shares issued under ESPP — — 5 — 23 — — — — — 23 Stock-based compensation — — — — 15,492 — — — — — 15,492 Other comprehensive income — — — — — ( 12,120 ) — — — — ( 12,120 ) Net loss — — — — — — ( 358,734 ) — — ( 15,319 ) ( 374,053 ) Balance, December 31, 2025 34,057 $ 1 8,491 $ 1 $ 796,721 $ ( 5,803 ) $ ( 921,786 ) 1,458 $ ( 76,915 ) $ ( 3,971 ) $ ( 211,752 ) See accompanying notes to audited consolidated financial statements F- 6 SCILEX HOLDING COMPANY CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) Year Ended December 31, 2025 2024 Operating activities Net loss including noncontrolling interest $ ( 374,053 ) $ ( 72,807 ) Adjustments to reconcile net loss to net cash proceeds from operating activities: Depreciation and amortization 4,623 4,046 Amortization of debt issuance costs and debt discount 409 316 Non-cash operating lease cost 812 718 Stock-based compensation 15,492 15,689 Fair value of Gloperba-Elyxyb RPA liability expensed 500 — Fair value of treasury Stock expensed - Tranche B and Oramed Note 3,557 — Fair value of September 2025 warrants expensed - Tranche B modification 3,091 — (Gain) loss on derivative liability 22,693 ( 17,378 ) Loss on extinguishment of derivative liability 7,350 — Goodwill impairment 73,358 — Financing costs and allocated expense for financial instruments at fair value — 17,297 In-process research and development expense 5,426 — Transaction costs expensed related to Semnur Business Combination 140,000 — Change in fair value of debt and liability instruments 25,351 4,782 Change in fair value of equity investments ( 2,692 ) — Change in fair value of digital assets 12,180 — Change in fair value of equity method investment, net ( 54,759 ) — Realized (gain) loss on investment, net ( 19,218 ) — Realized (gain) loss on digital assets, net 30,200 — Realized (gain) loss on equity method investment, net ( 4,657 ) — Realized Gains & Losses on Securities 199 — Allowances for expected credit losses — 1,186 Other ( 13 ) 661 Changes in operating assets and liabilities: Accounts receivables, net 13,837 ( 6,267 ) Inventory 1,799 1,462 Prepaid expenses and other 3,300 ( 479 ) Other long-term assets ( 3 ) ( 30 ) Accounts payable 13,121 7,419 Accrued payroll ( 1,095 ) ( 1,176 ) Accrued expenses 14,601 ( 8,167 ) Accrued rebates and fees 69,239 72,859 Operating lease liability ( 857 ) ( 758 ) Other long-term liabilities 25 ( 24 ) Net cash proceeds from operating activities 3,816 19,349 Investing activities Acquisition consideration paid in cash for Romeg intangible asset acquisition ( 600 ) ( 600 ) Purchase of equity securities — ( 2,000 ) Cash paid for in-process research and development, net ( 200 ) ( 75 ) Cash paid to settle Datavault Obligation ( 9,230 ) — Purchases of Bitcoin with cash ( 15,837 ) — Purchase of property and equipment ( 133 ) — Exercise of prefunded warrant ( 27 ) — Purchase of preferred shares of Vivasor ( 9,000 ) — Sale of Datavault AI Inc. shares for cash, net 39,606 — Repayments on promissory note ( 962 ) — Payment made for PA OPS investment ( 1,000 ) — Vivasor Cash Acquired 1,517 — Purchase of convertible promissory note from Denali ( 50 ) — Net cash proceeds from (used for) investing activities 4,084 ( 2,675 ) Financing activities Proceeds from issuance of shares under Standby Equity Purchase Agreements and ATM Sales Agreement — 2,671 Proceeds from issuance of Revolving Facility — 95,438 Proceeds from issuance of FSF Deposit — 10,000 Proceeds from issuance of Tranche B Notes and purchased revenue liability — 25,000 Repayment of Revolving Facility — ( 112,791 ) Repayment of Oramed Note — ( 64,200 ) Cash consideration paid in connection with warrant repurchase — ( 300 ) Cash assumed in Semnur Business Combination 35 — Repayment of Convertible Debentures — ( 4,375 ) Repayment of Tranche B Notes ( 20,532 ) ( 3,283 ) Payments of debt issuance costs ( 71 ) ( 4,172 ) Cash consideration paid in connection with the repurchase of Penny Warrants ( 27,000 ) — F- 7 Payments on purchased revenue liability ( 3,179 ) — Transaction costs paid in connection with share repurchase ( 996 ) — Proceeds from exercise of April 2024 RDO Warrants and December 2024 RDO Warrants 20,358 — Transaction costs paid in connection with issuance of common stock and exchange of April 2024 RDO Warrants and December 2024 RDO Warrants for November 2025 Warrants ( 1,745 ) — Payments for the termination of Tumim Purchase Agreement ( 2,700 ) — Proceeds from issuance of Scilex-St.