Company: SCLXW
Filing Date: 2025-05-15
Form Type: 424B3
Source: 0000950170-25-071914
Chunk: 31

Company: Scilex Holding Co
Filing Date: 2025-05-15
Form: 424B3
Chunk 31
---
 |   |                                      98.0 | % |
| Risk-free rate |     |   |             3.85 | % |     |   |                            3.88 | % |     |   |                           3.89 | % |     |   |            3.89 | % |     |   |                             3.90 | % |     |   |                                    3.91 | % |     |   |                                      3.85 | % |
| Dividend yield |     |   |              0.0 | % |     |   |                             0.0 | % |     |   |                            0.0 | % |     |   |             0.0 | % |     |   |                              0.0 | % |     |   |                                     0.0 | % |     |   |                                       0.0 | % |

A summary of the inputs used in valuing the derivative warrant liabilities as of December 31, 2024 is as follows:

|                |     |   | Private Warrants |   |     |   | February 2024 BDO Firm Warrants |   |     |   | April 2024 RDO Common Warrants |   |     |   | Deposit Warrant |   |     |   | October 2024 Noteholder Warrants |   |     |   | December 2024 RDO Common Warrants (5yr) |   |     |   | December 2024 RDO Common Warrants (2.5yr) |   |
|:---------------|:----|:--|-----------------:|:--|:----|:--|--------------------------------:|:--|:----|:--|-------------------------------:|:--|:----|:--|----------------:|:--|:----|:--|---------------------------------:|:--|:----|:--|----------------------------------------:|:--|:----|:--|------------------------------------------:|:--|
| Exercise price |     | $ |           402.50 |   |     | $ |                           59.50 |   |     | $ |                          38.50 |   |     | $ |            1.20 |   |     | $ |                            36.40 |   |     | $ |                                   22.72 |   |     | $ |                                     22.72 |   |
| Term, in