v3.26.1
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Jun. 30, 2026
Jun. 30, 2025
Income Statement [Abstract]        
Net revenue $ 7,642 $ 9,896 $ 16,255 $ 14,900
Operating costs and expenses:        
Cost of revenue 3,677 3,272 8,124 4,656
Research and development 3,336 6,187 6,546 8,643
Selling, general and administrative 27,960 19,841 58,993 47,901
Intangible amortization 2,092 1,008 4,184 2,010
Legal settlements 0 95 0 95
Total operating costs and expenses 37,065 30,403 77,847 63,305
Loss from operations (29,423) (20,507) (61,592) (48,405)
Other (income) expense, net:        
(Gain) loss on derivative liability 6,644 12,375 (19,065) 1,966
Loss on compound derivative of Scilex-St. James Loans 6,930 0 28,759 0
Change in fair value of debt and liability instruments 232 8,366 3,029 14,480
Loss on foreign currency exchange 150 99 429 95
Unrealized loss on digital assets, net 9,258 0 27,322 0
Unrealized loss on equity method investments carried at fair value, net 50,737 0 82,447 0
Realized (gain) on equity method investments carried at fair value, net 5,254 0 (37,084) 0
Realized (gain) loss on securities (5) 0 3,066 0
Interest Expense 6,104 2,682 11,560 5,163
Other (income) expense, net 252 0 (1,426) 0
Total other expense 85,556 23,522 99,037 21,704
Loss before income taxes (114,979) (44,029) (160,629) (70,109)
Income tax expense 7 19 7 19
Net loss (114,986) (44,048) (160,636) (70,128)
Net income attributable to noncontrolling interests (1,486) (1,740) (3,866) (1,740)
Net loss attributable to common stockholders before deemed dividend (113,500) (42,308) (156,770) (68,388)
Deemed dividend (1,229) (43,753) (1,229) (43,753)
Net loss attributable to common stockholders $ (114,729) $ (86,061) $ (157,999) $ (112,141)
Net loss per share attributable to common stockholders - basic and diluted        
Loss per share attributable to common stockholders - basic $ (16.65) $ (7.42) $ (22.93) $ (9.68)
Loss per share attributable to common stockholders - diluted $ (16.65) $ (7.42) $ (22.93) $ (9.68)
Weighted average number of shares during the period basic & diluted        
Weighted average number of shares during the period-basic 6,892 11,595 6,891 11,580
Weighted average number of shares during the period -diluted 6,892 11,595 6,891 11,580
Comprehensive loss:        
Net loss $ (114,986) $ (44,048) $ (160,636) $ (70,128)
Other comprehensive income:        
Foreign currency translation adjustment (432) 0 (1,179) 0
Total other comprehensive loss (432) 0 (1,179) 0
Comprehensive Loss (115,418) (44,048) (161,815) (70,128)
Less: Comprehensive loss attributable to noncontrolling interests (1,486) (1,740) (3,866) (1,740)
Comprehensive loss attributable to common stockholders before deemed dividend (113,932) (42,308) (157,949) (68,388)
Deemed dividend (1,229) (43,753) (1,229) (43,753)
Comprehensive loss attributable to common stockholders $ (115,161) $ (86,061) $ (159,178) $ (112,141)