OS Therapies Balance Sheet

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	0.27	5.53	0.04	0.17	0.08
Cash & Short-Term Investments	0.27	5.53	0.04	0.17	0.08
Cash Growth	-95.12%	14095.08%	-77.27%	112.26%	-99.99%
Other Receivables	-	-	-	0	0.23
Total Trade Receivables	-	-	-	0	0.23
Other Current Assets	0.06	-	0.75	0.32	-
Total Current Assets	0.33	5.53	0.79	0.5	0.31
Net Property, Plant & Equipment	0	0.01	0.01	0.01	0.01
Other Intangible Assets	6.5	-	-	-	-
Total Assets	6.84	5.54	0.8	0.51	0.33
Accounts Payable	9.94	1.66	2.72	1.23	0.86
Accrued Expenses	1.45	0.62	2.33	1.66	0.93
Short-Term Debt	-	-	14.61	-	-
Other Current Liabilities	0.38	2.35	5.05	3.26	1.71
Total Current Liabilities	11.76	4.63	24.71	6.15	3.5
Long-Term Debt	-	-	-	10.35	7.07
Other Long-Term Liabilities	0.1	0.1	0.1	1.57	1.21
Total Long-Term Liabilities	0.1	0.1	0.1	11.92	8.28
Total Liabilities	11.86	4.73	24.81	18.07	11.78
Preferred Stock	-	-	0	0	0
Common Stock	0.04	0.02	0.01	0	0.01
Additional Paid-in Capital	61.05	35.14	5.5	4.04	3.76
Retained Earnings	-67.19	-38.43	-29.52	-21.6	-15.22
Total Common Shareholders' Equity	-6.1	-3.27	-24.02	-17.56	-11.45
Minority Interest	1.07	4.08	-	-	-
Shareholders' Equity	-5.02	0.81	-24.02	-17.56	-11.45
Total Liabilities & Equity	6.84	5.54	0.8	0.51	0.33
Total Debt	0	0	14.61	10.35	7.07
Net Cash (Debt)	0.27	5.53	-14.57	-10.18	-6.99
Net Cash Growth	-95.12%	-	-	-	-
Net Cash Per Share	0.01	0.80	-2.68	-2.04	-1.40
Book Value	-6.1	-3.27	-24.02	-17.56	-11.45
Book Value Per Share	-0.21	-0.47	-4.42	-3.52	-2.29
Tangible Book Value	-12.6	-3.27	-24.02	-17.56	-11.45
Tangible Book Value Per Share	-0.43	-0.47	-4.42	-3.52	-2.29

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q