OSRHW
OSRHW
OSR Holdings, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $627.75K ▼ | $4.07M ▼ | $-2.13M ▲ | -338.77% ▲ | $-0.71 ▲ | $-2.06M ▲ |
| Q2-2025 | $1.14M ▲ | $5.26M ▲ | $-5.23M ▲ | -460.16% ▲ | $-1.17 ▲ | $-5.23M ▼ |
| Q1-2025 | $761.27K ▲ | $3.09M ▲ | $-11.39M ▼ | -1.5K% ▼ | $-2.54 ▼ | $-2.92M ▼ |
| Q4-2024 | $0 | $2.14M ▲ | $-2.02M ▼ | 0% | $-0.45 ▼ | $-2.14M ▼ |
| Q3-2024 | $0 | $454.13K | $-231K | 0% | $-0.06 | $-454K |
What's going well?
The company managed to shrink its losses significantly this quarter. Gross profit improved, and operating expenses were reduced compared to last quarter.
What's concerning?
Revenue fell almost in half, and the company is still losing much more money than it brings in. High overhead and no spending on growth areas like R&D or sales raise questions about the business model.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $2.18M ▲ | $177.29M ▼ | $43.13M ▼ | $81.95M ▼ |
| Q2-2025 | $1.58M ▼ | $185.42M ▲ | $46.26M ▲ | $139.15M ▲ |
| Q1-2025 | $1.6M ▲ | $174.55M ▲ | $42.27M ▲ | $132.28M ▲ |
| Q4-2024 | $66.14K ▲ | $2.3M ▼ | $8.79M ▲ | $-6.49M ▼ |
| Q3-2024 | $12.24K | $20.93M | $6.01M | $14.91M |
What's financially strong about this company?
The company still has positive equity and increased its cash balance this quarter. Most debt is short-term, so if business improves, they could recover quickly.
What are the financial risks or weaknesses?
Liquidity is in crisis, with far more bills due soon than cash on hand. Debt and payables ballooned, equity dropped sharply, and most assets are intangible, which may not hold value if things go wrong.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $6.18M ▲ | $-2.71M ▼ | $-726.63K ▲ | $4.12M ▼ | $592.9K ▼ | $-3.15M ▼ |
| Q2-2025 | $-14.6M ▼ | $-43.77K ▲ | $-18.32M ▼ | $19.46M ▲ | $1.52M ▲ | $-43.77K ▲ |
| Q1-2025 | $-11.39M ▼ | $-64.07K ▲ | $1.19M ▼ | $149.38K ▲ | $1.25M ▲ | $-64.07K ▲ |
| Q4-2024 | $-2.02M ▼ | $-502.91K ▼ | $18.97M ▲ | $-18.42M ▼ | $53.9K ▲ | $-502.91K ▼ |
| Q3-2024 | $-230.96K | $-226.88K | $-150K | $270K | $-106.88K | $-226.88K |
What's strong about this company's cash flow?
Net income turned positive this quarter, swinging from a big loss to a profit. The company was able to raise new funds through both debt and equity.
What are the cash flow concerns?
Cash burn has exploded, and profits are not turning into real cash. The business is highly dependent on outside funding and has less than one quarter of cash runway left.
5-Year Trend Analysis
A comprehensive look at OSR Holdings, Inc.'s financial evolution and strategic trajectory over the past five years.
OSR Holdings offers exposure to several high‑growth healthcare themes—cancer immunotherapy, regenerative medicine, and digital health—through a portfolio of differentiated technologies. Its hub‑and‑spoke model can, in principle, provide operating leverage and shared expertise across subsidiaries. The company has at times shown an ability to attract capital and generate large investment‑related inflows, and it is not burdened by dividend commitments, allowing flexibility in how cash is used.
The major risks are financial and execution‑related. There is no operating revenue, persistent and worsening operating losses, negative free cash flow, and a balance sheet that now shows negative equity and weak liquidity. Aggressive swings in goodwill and intangibles highlight past valuation or acquisition missteps. Clinically, the company faces the usual biotech uncertainties: trial outcomes, regulatory decisions, and commercialization challenges, all under the constraint of limited and volatile financial resources. Dependence on external financing and asset sales heightens dilution and solvency risk if conditions tighten.
The outlook is highly uncertain and depends on two parallel tracks: scientific and financial. On the scientific side, progress in clinical trials and device development could unlock meaningful value if key programs succeed and secure approvals or strong partnerships. On the financial side, the company will likely need ongoing access to capital and tighter control over costs to remain viable until any products become commercial. At present, the financial trajectory is negative, while the strategic and innovation story is one of potential upside if execution and funding challenges can be overcome.
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 |
|---|---|---|---|---|---|---|
| Q3-2025 | $627.75K ▼ | $4.07M ▼ | $-2.13M ▲ | -338.77% ▲ | $-0.71 ▲ | $-2.06M ▲ |
| Q2-2025 | $1.14M ▲ | $5.26M ▲ | $-5.23M ▲ | -460.16% ▲ | $-1.17 ▲ | $-5.23M ▼ |
| Q1-2025 | $761.27K ▲ | $3.09M ▲ | $-11.39M ▼ | -1.5K% ▼ | $-2.54 ▼ | $-2.92M ▼ |
| Q4-2024 | $0 | $2.14M ▲ | $-2.02M ▼ | 0% | $-0.45 ▼ | $-2.14M ▼ |
| Q3-2024 | $0 | $454.13K | $-231K | 0% | $-0.06 | $-454K |
What's going well?
The company managed to shrink its losses significantly this quarter. Gross profit improved, and operating expenses were reduced compared to last quarter.
What's concerning?
Revenue fell almost in half, and the company is still losing much more money than it brings in. High overhead and no spending on growth areas like R&D or sales raise questions about the business model.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $2.18M ▲ | $177.29M ▼ | $43.13M ▼ | $81.95M ▼ |
| Q2-2025 | $1.58M ▼ | $185.42M ▲ | $46.26M ▲ | $139.15M ▲ |
| Q1-2025 | $1.6M ▲ | $174.55M ▲ | $42.27M ▲ | $132.28M ▲ |
| Q4-2024 | $66.14K ▲ | $2.3M ▼ | $8.79M ▲ | $-6.49M ▼ |
| Q3-2024 | $12.24K | $20.93M | $6.01M | $14.91M |
What's financially strong about this company?
The company still has positive equity and increased its cash balance this quarter. Most debt is short-term, so if business improves, they could recover quickly.
What are the financial risks or weaknesses?
Liquidity is in crisis, with far more bills due soon than cash on hand. Debt and payables ballooned, equity dropped sharply, and most assets are intangible, which may not hold value if things go wrong.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $6.18M ▲ | $-2.71M ▼ | $-726.63K ▲ | $4.12M ▼ | $592.9K ▼ | $-3.15M ▼ |
| Q2-2025 | $-14.6M ▼ | $-43.77K ▲ | $-18.32M ▼ | $19.46M ▲ | $1.52M ▲ | $-43.77K ▲ |
| Q1-2025 | $-11.39M ▼ | $-64.07K ▲ | $1.19M ▼ | $149.38K ▲ | $1.25M ▲ | $-64.07K ▲ |
| Q4-2024 | $-2.02M ▼ | $-502.91K ▼ | $18.97M ▲ | $-18.42M ▼ | $53.9K ▲ | $-502.91K ▼ |
| Q3-2024 | $-230.96K | $-226.88K | $-150K | $270K | $-106.88K | $-226.88K |
What's strong about this company's cash flow?
Net income turned positive this quarter, swinging from a big loss to a profit. The company was able to raise new funds through both debt and equity.
What are the cash flow concerns?
Cash burn has exploded, and profits are not turning into real cash. The business is highly dependent on outside funding and has less than one quarter of cash runway left.
5-Year Trend Analysis
A comprehensive look at OSR Holdings, Inc.'s financial evolution and strategic trajectory over the past five years.
OSR Holdings offers exposure to several high‑growth healthcare themes—cancer immunotherapy, regenerative medicine, and digital health—through a portfolio of differentiated technologies. Its hub‑and‑spoke model can, in principle, provide operating leverage and shared expertise across subsidiaries. The company has at times shown an ability to attract capital and generate large investment‑related inflows, and it is not burdened by dividend commitments, allowing flexibility in how cash is used.
The major risks are financial and execution‑related. There is no operating revenue, persistent and worsening operating losses, negative free cash flow, and a balance sheet that now shows negative equity and weak liquidity. Aggressive swings in goodwill and intangibles highlight past valuation or acquisition missteps. Clinically, the company faces the usual biotech uncertainties: trial outcomes, regulatory decisions, and commercialization challenges, all under the constraint of limited and volatile financial resources. Dependence on external financing and asset sales heightens dilution and solvency risk if conditions tighten.
The outlook is highly uncertain and depends on two parallel tracks: scientific and financial. On the scientific side, progress in clinical trials and device development could unlock meaningful value if key programs succeed and secure approvals or strong partnerships. On the financial side, the company will likely need ongoing access to capital and tighter control over costs to remain viable until any products become commercial. At present, the financial trajectory is negative, while the strategic and innovation story is one of potential upside if execution and funding challenges can be overcome.

CEO
Kuk Hyoun Hwang
Compensation Summary
(Year )
Price Target
Institutional Ownership
HIGHBRIDGE CAPITAL MANAGEMENT LLC
Shares:774.77K
Value:$41.53K
TORONTO DOMINION BANK
Shares:489.47K
Value:$26.24K
POLAR ASSET MANAGEMENT PARTNERS INC.
Shares:360K
Value:$19.3K
Summary
Showing Top 3 of 24

