OSRHW
OSRHW
OSR Holdings, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $381.27K ▼ | $6.52M ▲ | $-9.08M ▼ | -2.38K% ▼ | $-2.02 ▼ | $-5.08M ▼ |
| Q3-2025 | $627.75K ▼ | $4.07M ▼ | $-2.13M ▼ | -338.77% ▼ | $-0.71 ▼ | $-2.06M ▲ |
| Q2-2025 | $1.14M ▲ | $5.26M ▲ | $331.41K ▲ | 29.19% ▲ | $0.02 ▲ | $-2.88M ▼ |
| Q1-2025 | $761.27K ▲ | $3.09M ▲ | $-11.39M ▼ | -1.5K% ▼ | $-2.54 ▼ | $-644.63K ▼ |
| Q4-2024 | $-2.62M | $-9.17M | $6.58M | -251.56% | $-0.45 | $8.01M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $1.7M ▼ | $171.24M ▼ | $44.2M ▲ | $77.64M ▼ |
| Q3-2025 | $2.18M ▲ | $177.29M ▼ | $43.13M ▼ | $81.95M ▼ |
| Q2-2025 | $1.58M ▼ | $185.42M ▲ | $46.26M ▲ | $83.7M ▲ |
| Q1-2025 | $1.6M ▲ | $174.55M ▲ | $42.27M ▲ | $75.76M ▲ |
| Q4-2024 | $66.14K | $2.3M | $8.79M | $-6.49M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $19.81M ▲ | $-1.07M ▲ | $-2.57M ▼ | $3.21M ▼ | $-477.04K ▼ | $-1.15M ▲ |
| Q3-2025 | $6.18M ▲ | $-2.71M ▼ | $-726.63K ▼ | $4.12M ▲ | $592.9K ▲ | $-2.81M ▼ |
| Q2-2025 | $-14.6M ▼ | $-482.61K ▼ | $-528.42K ▼ | $891.48K ▲ | $-11.29K ▼ | $-485.29K ▼ |
| Q1-2025 | $-11.39M ▼ | $-64.07K ▲ | $1.19M ▲ | $149.38K ▼ | $1.25M ▲ | $-64.07K ▲ |
| Q4-2024 | $-1.34M | $-181.03K | $-187.81K | $321.52K | $329.31K | $-502.91K |
5-Year Trend Analysis
A comprehensive look at OSR Holdings, Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives are the company’s broad and differentiated innovation portfolio, spanning oral cancer immunotherapy, AI-driven regenerative biologics, and non-invasive glucose monitoring, all aimed at large unmet medical needs. The holding structure and platform focus give multiple potential paths to success rather than relying on a single asset. Financially, the absence of debt and the presence of cash provide some buffer against near-term shocks, and the positive gross margin shows that the company can price its offerings above direct costs when it does generate revenue.
Major risks center on financial sustainability and execution. Operating expenses vastly exceed current revenue, and true cash burn is likely heavy, even though the cash flow statement does not capture it properly. The lack of clear R&D disclosure, equity detail, and conventional balance sheet structure makes it harder to gauge the exact capital position. Scientifically, the company operates in fields with high failure rates and strong competitors, so delays, unfavorable trial results, or regulatory setbacks are real possibilities. To keep advancing multiple complex programs, OSR is likely to need additional funding over time, which can bring dilution or strategic constraints.
The overall picture is of a high-potential but high-uncertainty early-stage healthcare platform. If even a few of the core programs—such as Vaximm’s oral immunotherapy, Darnatein’s regenerative biologics, or Woori IO’s glucose monitoring system—achieve solid clinical and commercial validation, the business profile could change meaningfully. Until then, the company operates with a structurally loss-making financial model, incomplete transparency in its statements, and heavy dependence on external capital and partnerships. The forward-looking story is therefore promising but speculative, with outcomes heavily tied to clinical milestones, deal-making, and tighter financial discipline over the next several years.
About OSR Holdings, Inc.
https://www.osr-holdings.comOSR Holdings, Inc. operates as a blank check company. It was formed for the purpose of effecting a merger, capital stock exchange, asset acquisition, stock purchase, reorganization, or similar business combination with one or more businesses. The company was founded on February 25, 2020 and is headquartered in Bellevue, WA.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $381.27K ▼ | $6.52M ▲ | $-9.08M ▼ | -2.38K% ▼ | $-2.02 ▼ | $-5.08M ▼ |
| Q3-2025 | $627.75K ▼ | $4.07M ▼ | $-2.13M ▼ | -338.77% ▼ | $-0.71 ▼ | $-2.06M ▲ |
| Q2-2025 | $1.14M ▲ | $5.26M ▲ | $331.41K ▲ | 29.19% ▲ | $0.02 ▲ | $-2.88M ▼ |
| Q1-2025 | $761.27K ▲ | $3.09M ▲ | $-11.39M ▼ | -1.5K% ▼ | $-2.54 ▼ | $-644.63K ▼ |
| Q4-2024 | $-2.62M | $-9.17M | $6.58M | -251.56% | $-0.45 | $8.01M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $1.7M ▼ | $171.24M ▼ | $44.2M ▲ | $77.64M ▼ |
| Q3-2025 | $2.18M ▲ | $177.29M ▼ | $43.13M ▼ | $81.95M ▼ |
| Q2-2025 | $1.58M ▼ | $185.42M ▲ | $46.26M ▲ | $83.7M ▲ |
| Q1-2025 | $1.6M ▲ | $174.55M ▲ | $42.27M ▲ | $75.76M ▲ |
| Q4-2024 | $66.14K | $2.3M | $8.79M | $-6.49M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $19.81M ▲ | $-1.07M ▲ | $-2.57M ▼ | $3.21M ▼ | $-477.04K ▼ | $-1.15M ▲ |
| Q3-2025 | $6.18M ▲ | $-2.71M ▼ | $-726.63K ▼ | $4.12M ▲ | $592.9K ▲ | $-2.81M ▼ |
| Q2-2025 | $-14.6M ▼ | $-482.61K ▼ | $-528.42K ▼ | $891.48K ▲ | $-11.29K ▼ | $-485.29K ▼ |
| Q1-2025 | $-11.39M ▼ | $-64.07K ▲ | $1.19M ▲ | $149.38K ▼ | $1.25M ▲ | $-64.07K ▲ |
| Q4-2024 | $-1.34M | $-181.03K | $-187.81K | $321.52K | $329.31K | $-502.91K |
5-Year Trend Analysis
A comprehensive look at OSR Holdings, Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives are the company’s broad and differentiated innovation portfolio, spanning oral cancer immunotherapy, AI-driven regenerative biologics, and non-invasive glucose monitoring, all aimed at large unmet medical needs. The holding structure and platform focus give multiple potential paths to success rather than relying on a single asset. Financially, the absence of debt and the presence of cash provide some buffer against near-term shocks, and the positive gross margin shows that the company can price its offerings above direct costs when it does generate revenue.
Major risks center on financial sustainability and execution. Operating expenses vastly exceed current revenue, and true cash burn is likely heavy, even though the cash flow statement does not capture it properly. The lack of clear R&D disclosure, equity detail, and conventional balance sheet structure makes it harder to gauge the exact capital position. Scientifically, the company operates in fields with high failure rates and strong competitors, so delays, unfavorable trial results, or regulatory setbacks are real possibilities. To keep advancing multiple complex programs, OSR is likely to need additional funding over time, which can bring dilution or strategic constraints.
The overall picture is of a high-potential but high-uncertainty early-stage healthcare platform. If even a few of the core programs—such as Vaximm’s oral immunotherapy, Darnatein’s regenerative biologics, or Woori IO’s glucose monitoring system—achieve solid clinical and commercial validation, the business profile could change meaningfully. Until then, the company operates with a structurally loss-making financial model, incomplete transparency in its statements, and heavy dependence on external capital and partnerships. The forward-looking story is therefore promising but speculative, with outcomes heavily tied to clinical milestones, deal-making, and tighter financial discipline over the next several years.

CEO
Senyon Choe
Compensation Summary
(Year )
Upcoming Earnings
Ratings Snapshot
Rating : C
Price Target
Institutional Ownership
HIGHBRIDGE CAPITAL MANAGEMENT LLC
Shares:774.77K
Value:$27.12K
TORONTO DOMINION BANK
Shares:489.47K
Value:$17.13K
POLAR ASSET MANAGEMENT PARTNERS INC.
Shares:360K
Value:$12.6K
Summary
Showing Top 3 of 24

