vs
Side-by-side financial comparison of BranchOut Food Inc. (BOF) and Scilex Holding Co (SCLX). Click either name above to swap in a different company.
Scilex Holding Co is the larger business by last-quarter revenue ($4.8M vs $4.0M, roughly 1.2× BranchOut Food Inc.). BranchOut Food Inc. runs the higher net margin — -50.6% vs -961.9%, a 911.3% gap on every dollar of revenue. On growth, BranchOut Food Inc. posted the faster year-over-year revenue change (181.9% vs -67.8%). Over the past eight quarters, BranchOut Food Inc.'s revenue compounded faster (65.4% CAGR vs -33.6%).
Food Lion is an American regional supermarket chain headquartered in Salisbury, North Carolina, that operates over 1,000 supermarkets in 10 states: Delaware, Georgia, Kentucky, Maryland, North Carolina, South Carolina, Pennsylvania, Tennessee, Virginia, and West Virginia. The chain employs over 82,000 people. It was founded in 1957 as Food Town, a single grocery store in Salisbury. It later expanded to many locations across North Carolina. It was independently operated until it was acquired b...
Scilex Holding Co is a commercial-stage biopharmaceutical firm focused on developing and commercializing innovative non-opioid pain management therapies for acute and chronic pain segments. It primarily serves the US market, offering prescription and over-the-counter pain relief solutions for patients and healthcare providers.
BOF vs SCLX — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $4.0M | $4.8M |
| Net Profit | $-2.0M | $-46.1M |
| Gross Margin | 7.6% | 45.5% |
| Operating Margin | -47.6% | -2317.8% |
| Net Margin | -50.6% | -961.9% |
| Revenue YoY | 181.9% | -67.8% |
| Net Profit YoY | -36.5% | -613.7% |
| EPS (diluted) | $-0.15 | $-4.63 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $4.0M | $4.8M | ||
| Q3 25 | $3.2M | $10.6M | ||
| Q2 25 | $3.3M | $9.9M | ||
| Q1 25 | $3.2M | $5.0M | ||
| Q4 24 | $1.4M | $14.9M | ||
| Q3 24 | $2.2M | $14.4M | ||
| Q2 24 | $1.4M | $16.4M | ||
| Q1 24 | $1.5M | $10.9M |
| Q4 25 | $-2.0M | $-46.1M | ||
| Q3 25 | $-1.6M | $-257.8M | ||
| Q2 25 | $-1.6M | $-44.0M | ||
| Q1 25 | $-918.4K | $-26.1M | ||
| Q4 24 | $-1.5M | $-6.5M | ||
| Q3 24 | $-1.3M | $-4.4M | ||
| Q2 24 | $-942.6K | $-37.6M | ||
| Q1 24 | $-1.1M | $-24.4M |
| Q4 25 | 7.6% | 45.5% | ||
| Q3 25 | 17.7% | 68.5% | ||
| Q2 25 | 18.4% | 66.9% | ||
| Q1 25 | 17.3% | 72.3% | ||
| Q4 24 | 0.9% | 68.5% | ||
| Q3 24 | 15.4% | 73.9% | ||
| Q2 24 | 10.9% | 73.2% | ||
| Q1 24 | 19.3% | 64.7% |
| Q4 25 | -47.6% | -2317.8% | ||
| Q3 25 | -44.3% | -1766.2% | ||
| Q2 25 | -40.8% | -207.2% | ||
| Q1 25 | -21.4% | -557.5% | ||
| Q4 24 | -80.7% | -190.5% | ||
| Q3 24 | -41.4% | -138.0% | ||
| Q2 24 | -60.6% | -95.4% | ||
| Q1 24 | -69.9% | -179.0% |
| Q4 25 | -50.6% | -961.9% | ||
| Q3 25 | -48.8% | -2441.5% | ||
| Q2 25 | -48.6% | -445.1% | ||
| Q1 25 | -28.8% | -521.2% | ||
| Q4 24 | -104.5% | -43.4% | ||
| Q3 24 | -58.3% | -30.4% | ||
| Q2 24 | -69.2% | -229.6% | ||
| Q1 24 | -71.6% | -224.0% |
| Q4 25 | $-0.15 | $-4.63 | ||
| Q3 25 | $-0.14 | $-22.17 | ||
| Q2 25 | $-0.17 | $-7.42 | ||
| Q1 25 | $-0.11 | $-2.26 | ||
| Q4 24 | $-0.16 | $8.53 | ||
| Q3 24 | $-0.19 | $-0.58 | ||
| Q2 24 | $-0.22 | $-7.67 | ||
| Q1 24 | $-0.26 | $-8.33 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $5.0M |
| Total DebtLower is stronger | $4.9M | — |
| Stockholders' EquityBook value | $5.6M | $-207.8M |
| Total Assets | $14.5M | $365.0M |
| Debt / EquityLower = less leverage | 0.89× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $5.0M | ||
| Q3 25 | — | $878.0K | ||
| Q2 25 | — | $4.1M | ||
| Q1 25 | — | $5.8M | ||
| Q4 24 | — | $3.3M | ||
| Q3 24 | — | $77.0K | ||
| Q2 24 | — | $6.9M | ||
| Q1 24 | — | $1.8M |
| Q4 25 | $4.9M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $5.6M | $-207.8M | ||
| Q3 25 | $5.1M | $-176.9M | ||
| Q2 25 | $3.5M | $-249.0M | ||
| Q1 25 | $3.9M | $-211.5M | ||
| Q4 24 | $2.3M | $-192.6M | ||
| Q3 24 | $1.5M | $-211.3M | ||
| Q2 24 | $2.0M | $-214.7M | ||
| Q1 24 | $1.7M | $-189.8M |
| Q4 25 | $14.5M | $365.0M | ||
| Q3 25 | $14.7M | $275.9M | ||
| Q2 25 | $13.2M | $83.8M | ||
| Q1 25 | $14.1M | $79.0M | ||
| Q4 24 | $12.9M | $93.0M | ||
| Q3 24 | $9.6M | $100.4M | ||
| Q2 24 | $6.7M | $104.5M | ||
| Q1 24 | $2.7M | $91.2M |
| Q4 25 | 0.89× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-1.9M | $-17.5M |
| Free Cash FlowOCF − Capex | $-2.1M | — |
| FCF MarginFCF / Revenue | -52.6% | — |
| Capex IntensityCapex / Revenue | 4.3% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-7.7M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-1.9M | $-17.5M | ||
| Q3 25 | $-1.1M | $8.2M | ||
| Q2 25 | $-2.0M | $7.0M | ||
| Q1 25 | $-1.9M | $6.0M | ||
| Q4 24 | $-1.6M | $2.5M | ||
| Q3 24 | $-1.9M | $5.1M | ||
| Q2 24 | $-853.9K | $2.3M | ||
| Q1 24 | $-503.6K | $9.4M |
| Q4 25 | $-2.1M | — | ||
| Q3 25 | $-1.2M | — | ||
| Q2 25 | $-2.1M | — | ||
| Q1 25 | $-2.3M | — | ||
| Q4 24 | $-2.3M | — | ||
| Q3 24 | $-3.4M | — | ||
| Q2 24 | $-1.4M | — | ||
| Q1 24 | $-553.6K | — |
| Q4 25 | -52.6% | — | ||
| Q3 25 | -37.4% | — | ||
| Q2 25 | -64.5% | — | ||
| Q1 25 | -72.2% | — | ||
| Q4 24 | -163.6% | — | ||
| Q3 24 | -157.9% | — | ||
| Q2 24 | -101.3% | — | ||
| Q1 24 | -37.7% | — |
| Q4 25 | 4.3% | — | ||
| Q3 25 | 2.6% | — | ||
| Q2 25 | 3.4% | — | ||
| Q1 25 | 11.8% | — | ||
| Q4 24 | 51.1% | — | ||
| Q3 24 | 70.8% | 0.0% | ||
| Q2 24 | 38.6% | — | ||
| Q1 24 | 3.4% | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
