Cocrystal Pharma, Inc. (COCP)

Cocrystal Pharma Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	6.92	9.86	26.35	37.14	58.71	33.01
Cash & Short-Term Investments	6.92	9.86	26.35	37.14	58.71	33.01
Cash Growth	-68.31%	-62.59%	-29.05%	-36.73%	77.84%	345.00%
Accounts Receivable	-	-	-	-	-	0.56
Other Receivables	1.45	1.22	0.89	0.72	-	-
Receivables	1.45	1.22	0.89	0.72	-	0.56
Prepaid Expenses	0.39	0.43	1.77	0.54	0.57	0.4
Restricted Cash	0.08	0.08	0.08	0.08	0.05	0.05
Other Current Assets	-	-	-	1.7	-	-
Total Current Assets	8.83	11.58	29.09	40.18	59.32	34.02
Property, Plant & Equipment	1.75	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	10.66	13.46	31.26	40.84	79.39	54.24
Accounts Payable	0.81	1.54	1.22	0.61	0.58	0.66
Accrued Expenses	0.81	0.59	1.8	0.36	0.72	0.42
Current Portion of Leases	0.31	0.3	0.24	0.24	0.24	0.22
Other Current Liabilities	-	-	-	-	0.01	0.06
Total Current Liabilities	1.93	2.43	3.26	1.22	1.55	1.36
Long-Term Leases	1.42	1.51	1.61	0.06	0.3	0.38
Total Liabilities	3.36	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	343.01	342.93	342.29	337.49	336.63	297.34
Retained Earnings	-335.72	-333.42	-315.91	-297.93	-259.09	-244.91
Total Common Equity	7.3	9.52	26.38	39.57	77.55	52.51
Shareholders' Equity	7.3	9.52	26.38	39.57	77.55	52.51
Total Liabilities & Equity	10.66	13.46	31.26	40.84	79.39	54.24
Total Debt	1.73	1.81	1.85	0.3	0.53	0.6
Net Cash (Debt)	5.19	8.05	24.5	36.85	58.17	32.41
Net Cash Growth	-74.09%	-67.13%	-33.51%	-36.66%	79.46%	391.05%
Net Cash Per Share	0.51	0.79	2.54	4.52	7.90	7.04
Filing Date Shares Outstanding	10.17	10.17	10.17	8.14	8.12	5.96
Total Common Shares Outstanding	10.17	10.17	10.17	8.14	8.12	5.87
Working Capital	6.9	9.15	25.83	38.96	57.78	32.66
Book Value Per Share	0.72	0.94	2.59	4.86	9.55	8.94
Tangible Book Value	7.3	9.52	26.38	39.57	58.46	33.41
Tangible Book Value Per Share	0.72	0.94	2.59	4.86	7.20	5.69
Machinery	1.92	1.92	1.91	1.76	1.69	1.62

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q