Biggest changeFin ancial Statements SCILEX HOLDING COMPANY CONSOLIDATED BALANCE SHEETS (In thousands, except for par value and share amounts) December 31, 2023 December 31, 2022 ASSETS Current assets: Cash and cash equivalents $ 3,921 $ 2,184 Accounts receivable, net 34,597 21,236 Inventory 4,214 1,378 Prepaid expenses and other 4,049 4,810 Total current assets: 46,781 29,608 Property and equipment, net 722 772 Operating lease right-of-use asset 2,943 1,131 Intangibles, net 36,485 40,591 Goodwill 13,481 13,481 Other long-term assets 897 944 Total assets $ 101,309 $ 86,527 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Accounts payable $ 40,954 $ 8,450 Accrued payroll 2,681 1,354 Accrued rebates and fees 89,658 30,893 Accrued expenses 7,408 3,136 Current portion of deferred consideration 491 264 Debt, current 108,429 — Current portion of operating lease liabilities 759 745 Total current liabilities: 250,380 44,842 Long-term portion of deferred consideration 2,895 3,387 Debt, net of issuance costs 17,038 — Derivative liabilities 1,518 1,231 Operating lease liabilities 2,237 665 Other long-term liabilities 179 163 Total liabilities $ 274,247 $ 50,288 Commitments and contingencies (See Note 11) Stockholders’ (deficit) equity: Preferred stock, $ 0.0001 par value, 45,000,000 shares authorized; 29,057,097 shares issued and outstanding as of December 31, 2023 and December 31, 2022, respectively — 3 Common stock, $ 0.0001 par value, 740,000,000 shares authorized; 160,084,250 shares issued and 100,015,665 shares outstanding as of December 31, 2023; 141,348,856 shares issued and outstanding as of December 31, 2022 16 14 Additional paid-in capital 407,813 412,136 Accumulated deficit ( 490,245 ) ( 375,914 ) Treasury stock, at cost; 60,068,585 shares and nil shares as of December 31, 2023 and December 31, 2022, respectively ( 90,522 ) — Total stockholders’ (deficit) equity ( 172,938 ) 36,239 Total liabilities and stockholders’ (deficit) equity $ 101,309 $ 86,527 See accompanying notes to audited consolidated financial statements F- 3 SCILEX HOLDING COMPANY CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except for net loss per share amounts) Year Ended December 31, 2023 2022 2021 Net revenue $ 46,743 $ 38,034 $ 31,317 Operating costs and expenses: Cost of revenue 15,681 10,797 3,634 Research and development 12,746 9,054 9,201 Selling, general and administrative 119,641 64,895 50,582 Intangible amortization 4,106 3,922 3,738 Total operating costs and expenses 152,174 88,668 67,155 Loss from operations ( 105,431 ) ( 50,634 ) ( 35,838 ) Other (income) expense: Loss (gain) on derivative liability 512 ( 8,310 ) 300 Change in fair value of debt and liability instruments 7,189 — — (Gain) loss on debt extinguishment, net — ( 28,634 ) 12,463 Scilex Pharma Notes principal increase — — 28,000 Interest expense, net 1,068 9,604 11,764 Loss on foreign currency exchange 118 66 54 Total other (income) expense 8,887 ( 27,274 ) 52,581 Loss before income taxes ( 114,318 ) ( 23,360 ) ( 88,419 ) Income tax expense 13 4 5 Net loss $ ( 114,331 ) $ ( 23,364 ) $ ( 88,424 ) Net loss per share attributable to common stockholders — basic and diluted $ ( 1.28 ) $ ( 0.17 ) $ ( 0.67 ) Weighted average number of shares during the period — basic and diluted 130,298 134,226 132,858 See accompanying notes to audited consolidated financial statements F- 4 SCILEX HOLDING COMPANY CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ (DEFICIT) / EQUITY (In thousands) Preferred Stock Common Stock Additional Accumulated Treasury Stock Stockholders’ Shares Amount Shares Amount Paid-in Capital Deficit Shares Amount (Deficit) Equity Balance, December 31, 2020 — $ — 132,858 $ 13 $ 122,430 $ ( 264,126 ) — $ — $ ( 141,683 ) Stock-based compensation — — — — 5,822 — — — 5,822 Adjustment to shares issued in Semnur Acquisition — — — — 409 — — — 409 Net loss — — — — — ( 88,424 ) — — ( 88,424 ) Balance, December 31, 2021 — — 132,858 13 128,661 ( 352,550 ) — — ( 223,876 ) Stock options exercised — — 202 — 96 — — — 96 Aardvark SP-104 license transfer from Sorrento, net of discount — — — — ( 4,127 ) — — — ( 4,127 ) Aardvark SP-104 discount amortization — — — — ( 35 ) — — — ( 35 ) Shares issued pursuant to the terms of the Debt Exchange Agreement 29,057 3 2,906 — 289,730 — — — 289,733 Shares issued as a result of the Business Combination, net of transaction activities — — 5,133 1 ( 8,707 ) — — — ( 8,706 ) Shares issued to Yorkville pursuant to Yorkville Purchase Agreement — — 250 — 1,238 — — — 1,238 Stock-based compensation — — — — 5,280 — — — 5,280 Net loss — — — — — ( 23,364 ) — — ( 23,364 ) Balance, December 31, 2022 29,057 3 141,349 14 412,136 ( 375,914 ) — — 36,239 Shares issued under 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 ) See accompanying notes to audited consolidated financial statements F- 5 SCILEX HOLDING COMPANY CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) Year Ended December 31, 2023 2022 2021 Operating activities Net loss $ ( 114,331 ) $ ( 23,364 ) $ ( 88,424 ) Adjustments to reconcile net loss to net cash used for operating activities: Depreciation and amortization 4,146 3,961 3,779 Amortization of debt issuance costs and debt discount 65 3,142 7,909 Scilex Pharma Notes principal increase — — 28,000 Payment on the Scilex Pharma Notes attributed to accreted interest related to the debt discount — ( 21,190 ) ( 12,487 ) (Gain) loss on debt extinguishment, net — ( 28,634 ) 12,463 Non-cash operating lease cost 507 492 372 Stock-based compensation 14,596 5,280 5,822 Issuance of shares under Settlement Agreement 750 — — Loss (gain) on derivative liability 512 ( 8,310 ) 300 Forfeitures of private warrants — 1,697 — Change in fair value of debt and liability instruments 7,189 — — Other 57 — — Changes in operating assets and liabilities: Accounts receivables, net ( 13,361 ) ( 6,968 ) ( 1,142 ) Inventory ( 2,838 ) 1,184 ( 1,417 ) Prepaid expenses and other ( 441 ) ( 2,629 ) 1,479 Other long-term assets 855 350 — Accounts payable 19,880 2,806 ( 3,836 ) Accrued payroll 1,327 ( 2,379 ) ( 21 ) Accrued expenses 2,310 ( 123 ) 664 Accrued rebates and fees 58,765 23,531 ( 255 ) Other liabilities ( 711 ) ( 392 ) ( 80 ) Related party payable — 30,125 18,210 Other long-term liabilities 16 163 — Net cash used for operating activities ( 20,707 ) ( 21,258 ) ( 28,664 ) Investing activities Acquisition consideration paid in cash for Romeg intangible asset acquisition ( 300 ) ( 2,060 ) — Purchase of property and equipment ( 30 ) ( 7 ) — Net cash used for investing activities ( 330 ) ( 2,067 ) — Financing activities Proceeds from issuance of shares under Standby Equity Purchase Agreements 35,458 — — Proceeds from issuance of Convertible Debentures 24,000 — — Repayment of Convertible Debentures ( 15,625 ) — — Proceeds from issuance of Revolving Facility 86,354 — — Repayment of Revolving Facility ( 69,001 ) — — Repayment of Oramed Note ( 5,000 ) — — Transaction costs paid related to the Business Combination ( 1,372 ) ( 2,949 ) — Payments of debt issuance costs ( 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 ) — — Proceeds from the Business Combination — 3,375 — Proceeds from stock options and warrants exercised 1,135 96 — Proceeds from related party payable — 51,900 47,850 Proceeds from related party note payable — 62,500 14,700 Proceeds from other loans — 9,857 47,832 Repayment of principal on the Scilex Pharma Notes — ( 84,808 ) ( 33,387 ) Repayment on other loans — ( 18,800 ) ( 48,832 ) Net cash proceeds from financing activities 23,582 21,171 28,163 Net change in cash, cash equivalents and restricted cash 2,545 ( 2,154 ) ( 501 ) Cash, cash equivalents and restricted cash at beginning of period 2,184 4,338 4,839 Cash, cash equivalents and restricted cash at end of period $ 4,729 $ 2,184 $ 4,338 Supplemental disclosure: Cash paid for interest $ 1,426 $ — $ — 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, 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.