v3.25.4
Condensed Consolidated Statements of Operations and Comprehensive Loss - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Revenue        
Revenue $ 227,534 $ 759,944 $ 439,798 $ 4,273,892
Operating expenses:        
Cost of revenues 213,658 837,937 589,815 1,776,149
Research and development 2,792,224 3,606,621 5,957,863 7,494,966
Selling, general and administrative 2,996,874 5,013,671 7,001,040 10,022,902
Loss on lease assignment and termination     5,733,298  
Loss on disposal of long-lived assets   564,692 721,564 564,692
Change in fair value of contingent earn-out receivable, related party       (1,000,000)
Total operating expenses 6,002,756 10,022,921 20,003,580 18,858,709
Operating loss (5,775,222) (9,262,977) (19,563,782) (14,584,817)
Interest income 351 1,146 1,459 18,064
Interest expense (187,900) (240,207) (411,525) (489,926)
Loss on settlement of related party receivable 0   (780,000)  
Loss on extinguishment of warrant liability (81,000)   (279,000)  
Gain on debt extinguishment   170,000   170,000
Change in fair value of warrant liability 562,000   2,090,000  
Change in fair value of related party receivable     230,000  
Change in fair value of non-convertible promissory notes, related party 270,000 (10,000) 240,000 (10,000)
Change in fair value of convertible promissory notes, related party 811,000 (8,250) 2,774,321 (104,250)
Other income 82,301 66,564 91,931 1,100,003
Other expense       (41,466)
Unrealized gain on short-term investments   15   995
Total non-operating income (expense) 1,456,752 (20,732) 3,957,186 643,420
Net loss before income taxes (4,318,470) (9,283,709) (15,606,596) (13,941,397)
Net loss (4,318,470) (9,283,709) (15,606,596) (13,941,397)
Net loss - non-controlling interest (238,187) (408,861) (811,758) (649,000)
Net loss attributable to Scorpius Holdings, Inc. $ (4,080,283) $ (8,874,848) $ (14,794,838) $ (13,292,397)
Weighted-average common shares outstanding, basic (Note 10) (in shares) 45,069,635 328,979 27,243,942 234,936
Weighted-average common shares outstanding, diluted (Note 10) (in shares) 45,069,635 328,979 27,243,942 234,936
Net loss per common share attributable to Scorpius Holdings, Inc., basic (in dollars per share) $ (0.09) $ (26.98) $ (0.54) $ (56.58)
Net loss per common share attributable to Scorpius Holdings, Inc., diluted (in dollars per share) $ (0.09) $ (26.98) $ (0.54) $ (56.58)
Comprehensive loss        
Net loss $ (4,318,470) $ (9,283,709) $ (15,606,596) $ (13,941,397)
Unrealized (loss) gain on foreign currency translation (85,331) (42,706) (96,439) 38,292
Total comprehensive loss (4,403,801) (9,326,415) (15,703,035) (13,903,105)
Comprehensive loss attributable to non-controlling interest (238,187) (408,861) (811,758) (649,000)
Comprehensive loss - Scorpius Holdings, Inc. $ (4,165,614) $ (8,917,554) $ (14,891,277) $ (13,254,105)

Source