Cocrystal Pharma Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	7.8	9.94	26.43	37.22	58.76	33.06
Cash & Short-Term Investments	7.8	9.94	26.43	37.22	58.76	33.06
Cash Growth	-40.41%	-62.41%	-28.99%	-36.65%	77.72%	342.69%
Accounts Receivable	-	-	-	-	-	0.56
Other Receivables	0.51	1.22	0.89	0.72	-	-
Total Trade Receivables	0.51	1.22	0.89	0.72	-	0.56
Other Current Assets	0.47	0.43	1.77	2.24	0.57	0.4
Total Current Assets	8.78	11.58	29.09	40.18	59.32	34.02
Net Property, Plant & Equipment	1.57	1.85	2.12	0.62	0.93	1.09
Goodwill	-	-	-	-	19.09	19.09
Other Long-Term Assets	0.09	0.03	0.05	0.05	0.05	0.05
Total Assets	10.45	13.46	31.26	40.84	79.39	54.24
Accounts Payable	1.19	2.13	3.02	0.98	1.3	1.08
Current Portion of Leases	0.33	0.3	0.24	0.24	0.24	0.22
Other Current Liabilities	-	-	-	-	0.01	0.06
Total Current Liabilities	1.52	2.43	3.26	1.22	1.55	1.36
Long-Term Leases	1.26	1.51	1.61	0.06	0.3	0.38
Total Long-Term Liabilities	1.26	1.51	1.61	0.06	0.3	0.38
Total Liabilities	2.78	3.93	4.88	1.27	1.84	1.74
Common Stock	0.01	0.01	0.01	0.01	0.01	0.07
Additional Paid-in Capital	347.48	342.93	342.29	337.49	336.63	297.34
Retained Earnings	-339.82	-333.42	-315.91	-297.93	-259.09	-244.91
Shareholders' Equity	7.67	9.52	26.38	39.57	77.55	52.51
Total Liabilities & Equity	10.45	13.46	31.26	40.84	79.39	54.24
Total Debt	1.58	1.81	1.85	0.3	0.53	0.6
Net Cash (Debt)	6.22	8.13	24.58	36.92	58.22	32.46
Net Cash Growth	-23.47%	-66.92%	-33.44%	-36.58%	79.34%	388.11%
Net Cash Per Share	0.60	0.80	2.55	4.53	7.91	7.05
Book Value	7.67	9.52	26.38	39.57	77.55	52.51
Book Value Per Share	0.74	0.94	2.73	4.86	10.53	11.41
Tangible Book Value	7.67	9.52	26.38	39.57	58.46	33.41
Tangible Book Value Per Share	0.74	0.94	2.73	4.86	7.94	7.26

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q