Loading financial statements…
Import this data to Google Sheets with:
=jivedata("SCNX","financials")Full statements spill as a table. For one cell: =jivedata("SCNX","Revenue") or =jivedata("SCNX","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
SCNX • CIK 0001382574
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Revenue from Contract with Customer, Excluding Assessed Tax | $8,272.214 | $136.643 | $431.609 | $821.315 |
| Cost of Goods and Services Sold | $5,673.957 | $130.638 | $100.127 | $100.877 |
| Gross Profit | $2,598.257 | $6.005 | $331.482 | $720.438 |
| Operating Income (Loss) | $-7,263.406 | $-14,701.015 | $-42,590.842 | $-40,070.851 |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | — | $-18,778.876 | $-43,507.142 | $-43,507.142 |
| Income Tax Expense (Benefit) | — | $-534.396 | $-1,994.878 | $-1,994.878 |
| Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent | $-13,720.546 | $-18,244.48 | $-41,512.264 | $-37,952.329 |
| Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest | $-4,123.028 | $27,310.278 | $27,310.278 | $27,310.278 |
| Net Income (Loss) Attributable to Parent | $-17,843.574 | $9,065.798 | $-41,512.264 | $-37,952.329 |
| Salary and Wage, NonOfficer, Excluding Cost of Good and Service Sold | $2,698.178 | $2,111.066 | $2,118.568 | $1,480.18 |
| Professional Fees | $1,466.567 | $1,458.332 | $2,407.822 | $3,681.513 |
| Litigation Settlement, Expense | $1,534.377 | $1,807.041 | $2,070.337 | $1,661.822 |
| General and Administrative Expense | $2,785.633 | $6,677.58 | $7,926.016 | $5,085.958 |
| Research and Development Expense | — | $2,236.69 | $1,956.27 | $2,498.631 |
| Asset Impairment Charges | — | — | $26,346.05 | $26,346.05 |
| Operating Expenses | $9,861.663 | $14,707.02 | $42,922.324 | $40,791.289 |
| Derivative, Gain (Loss) on Derivative, Net | — | $180.383 | $2,296.834 | $2,296.834 |
| Interest Income, Other | $4.198 | $135.337 | $302.702 | $494.603 |
| Gain (Loss) on Disposition of Assets | $2.2 | $-374.968 | $-374.968 | $-374.968 |
| InterestExpenseNonoperating | — | $1,335.631 | $4,083.206 | $3,065.733 |
| Nonoperating Income (Expense) | $-6,457.14 | $-4,077.861 | $-916.3 | $123.644 |
| Weighted Average Number of Shares Outstanding, Basic | 764,058 | 3,375,325 | 15,347,312 | 43,119,103 |
| Weighted Average Number of Shares Outstanding, Diluted | 2,381,443 | 3,653,609 | 15,347,312 | 43,119,103 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Property, Plant and Equipment, Net | $277.009 | $17.5 | $15.5 | $14.5 |
| Deposits Assets, Noncurrent | $10.531 | $22.039 | $22.039 | $22.039 |
| Financing Receivable, after Allowance for Credit Loss, Noncurrent | — | — | $5,000 | $5,000 |
| Interest Receivable, Noncurrent | — | — | $250 | $437.5 |
| Intangible Assets, Net (Excluding Goodwill) | $8,962.688 | $76,400 | $70,973.064 | $70,065.371 |
| Goodwill | — | $21,372.96 | $21,372.96 | $21,372.96 |
| Operating Lease, Right-of-Use Asset | $529.623 | $201.433 | $23.36 | $2.468 |
| Deferred Income Tax Assets, Net | — | $534.396 | $534.396 | $534.396 |
| Assets | $12,532.913 | $104,853.805 | $84,178.33 | $87,734.007 |
| Operating Lease, Liability, Noncurrent | $409.205 | $156.469 | $156.469 | $2.546 |
| Deferred Income Tax Liabilities, Net | — | $13,524.213 | $11,037.595 | $11,037.595 |
| Liabilities | $11,990.56 | $25,781.684 | $14,057.946 | $23,632.481 |
| Cash Equivalents, at Carrying Value | — | — | $6,662.008 | $8,188.14 |
| Accounts Receivable, after Allowance for Credit Loss, Current | $821.804 | $11.106 | $731.328 | $385.313 |
| Inventory, Net | $0.968 | $0.968 | $213.408 | $203.074 |
| Prepaid Expense, Current | $107.774 | $4.56 | $262.278 | $425.37 |
| Financing Receivable, after Allowance for Credit Loss, Current | $1,300 | $1,300 | — | $1,300 |
| Other Receivables, Net, Current | $0 | $4,138.77 | $4,138.77 | $4,043.769 |
| Deferred Offering Costs | — | $534.8 | $47.384 | $47.384 |
| Disposal Group, Including Discontinued Operation, Assets, Current | $198.324 | $8.145 | $8.145 | $8.145 |
| Assets, Current | $2,753.062 | $6,305.477 | $7,916.406 | $9,201.897 |
| Accounts Payable, Current | $2,082.054 | $2,898.683 | $1,443.266 | $916.771 |
| Accrued Liabilities, Current | $400.987 | $1,313.731 | $657.034 | $503.634 |
| Other Liabilities, Current | $70.31 | $5.441 | $5.441 | $5.441 |
| Loans Payable, Current | — | $415 | $415 | $531 |
| Convertible Notes Payable, Current | — | $2,285.423 | $2,285.423 | $2,000 |
| Operating Lease, Liability, Current | $139.705 | $63.334 | $24.137 | $2.546 |
| Disposal Group, Including Discontinued Operation, Liabilities, Current | $219.952 | $5.346 | $5.346 | $5.346 |
| Liabilities, Current | $11,556.355 | $7,906.893 | $2,735.351 | $3,026.3 |
| Convertible Notes Payable, Noncurrent | — | $612.275 | $612.275 | $1,577.984 |
| Derivative Liability, Noncurrent | — | — | $2,296.834 | $2,296.834 |
| Common Stock, Value, Issued | $0.009 | $0.087 | $0.406 | $0.41 |
| Additional Paid in Capital | $33,788.284 | $118,111.007 | $150,671.215 | $150,876.988 |
| Retained Earnings (Accumulated Deficit) | $-33,245.94 | $-39,038.973 | $-80,551.237 | $-86,775.872 |
| Stockholders' Equity Attributable to Parent | $542.353 | $79,072.121 | $70,120.384 | $64,101.526 |
| Common Stock, Shares Authorized | 100,000,000 | 100,000,000 | 100,000,000 | 100,000,000 |
| Common Stock, Shares, Issued | 905,008 | 8,750,582 | 40,630,815 | 41,064,146 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | — | $-18,778.876 | $-43,507.142 | $-43,507.142 |
| Net Cash Provided by (Used in) Operating Activities, Continuing Operations | $-1,592.424 | $-13,286.163 | $-13,382.482 | $-13,382.482 |
| Cash Provided by (Used in) Operating Activities, Discontinued Operations | $-481.177 | $-979.075 | $2.799 | $-5.346 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect | $-942.986 | $307.782 | $6,353.912 | $11,185.02 |
| Net Cash Provided by (Used in) Operating Activities | — | $-14,265.239 | $-13,379.683 | $-14,440.576 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Including Disposal Group and Discontinued Operations | $151.908 | $308.096 | $6,662.008 | $8,155.124 |
| Depreciation | $19.375 | $2 | $2 | $2 |
| Cash Acquired from Acquisition | — | $132.976 | $132.976 | $132.976 |
| Amortization of Intangible Assets | $814.79 | $814.79 | $453.846 | $453.846 |
| Payments to Acquire Property, Plant, and Equipment | — | $12 | $12 | $12 |
| Fair Value Adjustment of Warrants | — | $182.982 | $-909.02 | $-197.826 |
| Payments for (Proceeds from) Investments | — | $2,500 | $2,500 | $2,500 |
| Derivative, Gain (Loss) on Derivative, Net | — | $180.383 | $2,296.834 | $2,296.834 |
| Net Cash Provided by (Used in) Investing Activities, Continuing Operations | $-344.454 | $-2,379.024 | $-2,379.024 | $-2,379.024 |
| Cash Provided by (Used in) Investing Activities, Discontinued Operations | $68.737 | $29,931.815 | $29,931.815 | $29,931.815 |
| Net Cash Provided by (Used in) Investing Activities | — | $27,552.791 | $27,552.791 | $27,552.791 |
| Share-based Payment Arrangement, Noncash Expense | $29.738 | — | $2,068.892 | $2,111.795 |
| Issuance of Stock and Warrants for Services or Claims | $257.772 | $4,598.294 | $4,310.09 | $4,310.09 |
| Goodwill, Impairment Loss | $5,129.115 | $5,129.115 | $26,346.05 | $26,346.05 |
| Amortization of Debt Discount (Premium) | — | $912.447 | $3,161.1 | $2,263.395 |
| Operating Lease, Right-of-Use Asset, Amortization Expense | $215.665 | $51.361 | $35.935 | $27.346 |
| Payment for Contingent Consideration Liability, Financing Activities | $1,043.107 | $1,246.346 | $1,246.346 | $1,246.346 |
| Proceeds from Related Party Debt | — | $150 | $116 | $116 |
| Repayments of Related Party Debt | $550 | — | $531 | $531 |
| Proceeds from Issuance of Convertible Preferred Stock | — | — | $2,954 | $2,954 |
| Proceeds from Convertible Debt | — | — | $3,500 | $3,500 |
| Repayments of Convertible Debt | — | — | $9,244.444 | $9,244.444 |
| Proceeds from Issuance of Common Stock | $130.918 | $2,954 | $26,293.039 | $26,293.039 |
| Payments of Dividends | — | $14,858.831 | $14,858.831 | $14,858.831 |
| Proceeds from Warrant Exercises | $1.622 | $16.567 | $16.567 | $16.567 |
| Proceeds from Stock Options Exercised | — | $9.84 | $9.84 | $9.84 |
| Net Cash Provided by (Used in) Financing Activities, Continuing Operations | $1,906.332 | $-12,974.77 | $19,733.595 | $19,733.595 |
| Cash Provided by (Used in) Financing Activities, Discontinued Operations | $-500 | $-5 | $-5 | $-5 |
| Net Cash Provided by (Used in) Financing Activities | — | $-12,979.77 | $19,733.595 | $25,625.596 |
| Interest Paid, Excluding Capitalized Interest, Operating Activities | $733.694 | $733.694 | — | $1,404.996 |
| Stock Issued | — | $78,646.184 | $78,646.184 | $78,646.184 |
| Increase (Decrease) in Accounts Receivable | $293.784 | $11.106 | $720.222 | $385.313 |
| Increase (Decrease) in Prepaid Expense and Other Assets | $-38.367 | $-34.656 | $193.023 | $74.027 |
| Increase (Decrease) in Inventories | $-4,232.947 | $-0.968 | $213.408 | $213.408 |
| Increase (Decrease) in Other Receivables | $254.924 | $2,914.068 | $80.469 | $80.469 |
| IncreaseDecreaseInOperatingLeaseLiability | $-534.997 | $-51.587 | $-36.979 | $-28.056 |
| Increase (Decrease) in Accounts Payable | $1,607.625 | $448.572 | $-1,567.215 | $-2,048.626 |
| Increase (Decrease) in Accrued Liabilities | $58.692 | $-44.616 | $-248.574 | $-888.336 |
| Increase (Decrease) in Other Current Liabilities | — | $-62.39 | $-5.441 | $-5.441 |