UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 10-Q

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended: March 31, 2025

 

OR

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from                    to                     

 

OSR HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

 

Delaware   001-41390   84-5052822
(State or other jurisdiction of
incorporation or organization)
  (Commission File Number)   (I.R.S. Employer
Identification Number)

 

10900 NE 4th StreetSuite 2300
BellevueWA
  98004
(Address of principal executive offices)   (Zip Code)

 

(425) 635-7700

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name or former address, if changed since last report)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class:   Trading Symbol:   Name of Each Exchange
on Which Registered:
Common stock, par value $0.0001 per share   OSRH   The Nasdaq Stock Market LLC
Redeemable warrants, exercisable for shares of common stock at an exercise price of $11.50 per share   OSRHW   The Nasdaq Stock Market LLC

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer Accelerated filer
Non-accelerated filer Smaller reporting company
    Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No 

  

As of May 20, 2025, there were 19,276,978 shares of common stock, par value $0.0001 per share issued and outstanding.

 

 

 

 

TABLE OF CONTENTS

 

PART I Financial Information   1
       
Item 1. Financial Statements   1
  Condensed Consolidated Balance Sheets as of March 31, 2025 (unaudited) and December 31, 2024   1
  Condensed Consolidated Statements of Operations and Comprehensive Income (unaudited) for the three months ended March 31, 2025 and 2024   2
  Condensed Consolidated Statements of Changes in Stockholders’ Equity (unaudited) for the three months ended March 31, 2025 and 2024   3
  Condensed Consolidated Statements of Cash Flows (unaudited) for the three months ended March 31, 2025 and 2024   4
  Notes to Condensed Consolidated Financial Statements (unaudited)   5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations   25
Item 3. Quantitative and Qualitative Disclosures About Market Risk   33
Item 4. Controls and Procedures   33
     
PART II Other Information   34
       
Item 1. Legal Proceedings   34
Item 1A. Risk Factors   34
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds   34
Item 3. Defaults Upon Senior Securities   36
Item 4. Mine Safety Disclosures   36
Item 5. Other Information   36
Item 6. Exhibits   36
  Signatures   37

 

i

 

PART I—FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

OSR HOLDINGS, INC. AND SUBSIDIAIRIES
Condensed Consolidated Balance Sheets
(In the United States Dollar, except share data)

 

   (Unaudited)   (Unaudited) 
Assets  March 31,
2025
   December 31, 2024 
Current assets:        
Cash and cash equivalents  $1,595,697   $341,543 
Trade and other receivables, less allowance for credit losses of $66,006.82 and $67,579.81 as of March 31, 2025 and December 31, 2024, respectively   799,537    933,824 
Inventories, net   736,630    922,107 
Prepaid income taxes   4    39 
Other current financial assets   54,552    54,422 
Other current assets   280,419    74,555 
Total current assets   3,466,839    2,326,489 
Equipment and vehicles, net   999    2,334 
Operating lease right-of-use assets, net   68,595    78,484 
Intangible assets, net   146,159,289    148,056,852 
Goodwill   24,412,190    24,354,066 
Other non-current financial assets   349,964    329,252 
Deferred tax assets   92,320    92,101 
Total assets  $174,550,197   $175,239,579 
Liabilities and Stockholders’ Equity          
Current liabilities:          
Short-term borrowing  $1,649,175   $1,799,796 
Short-term corporate bond   2,563,000    
-
 
Trade and other payables   7,296,793    1,078,760 
Accrued expenses   726,325    459,883 
Operating lease liabilities-current   42,028    44,741 
Other current liabilities   1,002,877    79,777 
Income taxes payable   358,588    255 
Current portion - LT debt   245,482    
-
 
Total current liabilities   13,884,268    3,463,212 
           
Long-term debt

   253,042    497,615 
Operating lease liabilities- non-current   26,331    33,372 
Other non-current liabilities   1,661    1,657 
Deferred tax liabilities   28,102,418    28,035,508 
Total liabilities   42,267,720    32,031,364 
           
Stockholders’ equity:          
Common stock, ₩5,000 par value, Authorized 100,000,000 shares; 19,276,978 shares and 2,155,000 shares  issued and outstanding as of March 31, 2025 and December 31, 2024, respectively   1,928    216 
Additional paid-in capital   106,082,223    162,606,449 
Accumulated deficit   (30,565,877)   (19,173,063)
Accumulated other comprehensive income   241,690    (225,386)
Non-controlling interests   56,522,514    
-
 
Total stockholders’ equity   132,282,477    143,208,215 
Total liabilities and stockholders’ equity  $ 174,550,197   $ 175,239,579 

 

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

1

 

OSR HOLDINGS, INC. AND SUBSIDIAIRIES

Condensed Consolidated Statements of Operations and Comprehensive Income (Unaudited)

(In the United States Dollar)

 

   Three months ended
March 31,
 
   2025   2024 
         
Net sales  $761,272   $910,225 
Cost of sales   592,586    670,424 
Gross profit   168,686    239,802 
Selling, general, and administrative expenses   3,086,512    3,542,330 
Operating loss   (2,917,826)   (3,302,528)
Other income (expense):          
Interest income   4,318    5,526 
Interest expense   (16,399)   (13,545)
Other income   26,494    26,776 
Other expenses   (8,489,401)   (71,591)
Loss before income taxes   (11,392,814)   (3,355,362)
Income tax benefit   
    (4)
Net loss   (11,392,814)   (3,355,366)
Attributable to:          
OSR Holdings Co., Ltd. and subsidiaries   (11,392,814)   (3,355,366)
Non-controlling interests   
    
-
 
Other comprehensive income for the year, net of tax          
           
Gain on foreign currency translation   467,076    11,974 
Total comprehensive loss for the year  $(10,925,738)  $(3,343,391)
Attributable to:          
OSR Holdings Co., Ltd. and subsidiaries   (10,925,738)   (3,343,391)
Non-controlling interests   
    
-
 
Loss per share attributable to OSR Holdings Co., Ltd. and subsidiaries          
Basic loss per ordinary share  $(1.04)  $(0.60)

 

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

2

 

OSR HOLDINGS, INC. AND SUBSIDIAIRIES

Condensed Consolidated Statements of Changes in Stockholders’ Equity (Unaudited)

(In the United States Dollar, except share data)

 

   Common stock   Additional    Retained
Earnings
(accumulated
   Accumulated
other
comprehensive
   Non-controlling   Total
stockholders’
 
   Shares   Amounts   paid-in capital   deficit)   Income (loss)   interests   equity 
Balance at January 1, 2024   5,622,954   $640   $162,606,449   $(10,496,810)  $131,022   $   $152,241,301 
Net loss               (3,355,366)           (3,355,366)
Foreign currency translation adjustment                   11,974        11,974 
Balance at March 31, 2024   5,622,954   $640   $162,606,449   $(13,852,175)  $142,997   $   $148,897,910 
Balance at January 1, 2025   2,155,000   $216   $162,606,449   $(19,173,063)  $(225,386)   $   $143,208,215 
Net loss               (11,392,814)           (11,392,814)
Foreign currency translation adjustment                   467,076        467,076 
Business Combination   17,121,978    1,712    (56,524,226)           56,522,514     
Balance at March 31, 2025   19,276,978   $1,928   $106,082,223   $(30,565,877)  $241,690   $56,522,514   $ 132,282,477 

 

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

3

 

OSR HOLDINGS, INC. AND SUBSIDIAIRIES

Condensed Consolidated Statements of Cash Flows (Unaudited)

(In the United States Dollar)

 

   Three months ended
March 31,
 
   2025   2024 
Cash flows from operating activities:        
Net loss  $(11,392,814)  $(3,355,366)
Adjustments to reconcile net (loss) income to cash used in operating activities:          
Depreciation   378    16,936 
Amortization   2,272,817    2,896,174 
Loss on inventory valuation   
-
    2,240 
Loss on disposal of tangible assets   
-
    626 
Lease expense   13,424    
-
 
Gain on disposal of ROU assets   
-
    (444)
Bad debts   (1,751)   4,216 
Severance pay   152,087    24,477 
Interest expense   
-
    64 
Merger and acquisiton costs   8,464,579    
-
 
Loss on foreign currency translation   (3,075)   34,772 
Changes in operating assets and liabilities:          
(Increase) decrease in trade and other receivables   139,567    15,089 
Increase in inventories, net   189,466    210,419 
Increase in other current assets   (11,599)   (37,739)
(Decrease) increase in trade and other payables   22,356    (290,858)
Increase in accrued expenses   94,922    4,805 
Increase (decrease) in lease liabilities   (13,424)   (16,447)
Increase in tax payables   35    (4,208)
(Decrease) Increase in other liabilities   8,962    (3,532)
Net cash used in operating activities   (64,069)   (498,776)
Cash flows from investing activities:          
Decrease in deposits   
-
    4,271 
Decrease in short-term loan   
-
    225,440 
Disposal of equipment and vehicles   1,000    684 
Increase in deposits   
-
    (3,764)
Increase in long-term loan   (14,539)   
-
 
Increase in cash and cash equivalents from business combination   1,199,129    
-
 
Net cash provided by (used in) investing activities   1,185,591    226,631 
Cash flows from financing activities:          
Proceeds from long-term debt   
-
    121,501 
Proceeds from short-term borrowing   149,381    481,460 
Repayment of short-term borrowing   
-
    (336,378)
Net cash provided by financing activities   149,381    266,582 
Net change in cash and cash equivalents   1,270,902    (5,562)
Effects of changes in exchange rate on cash and cash equivalents   (16,749)   (22,210)
Cash and cash equivalents at beginning of year   341,543    540,207 
Cash and cash equivalents at end of year  $1,595,697   $512,435 
Supplemental disclosures of cash flow information:          
Cash paid for interest  $16,991   $13,481 
Cash paid for income taxes (net of refunds received)   (35)   4,212 

 

The accompanying notes are an integral part of the condensed consolidated financial statements.

 

4

 

OSR HOLDINGS, INC.

NOTES TO CONDENSED FINANCIAL STATEMENTS

March 31, 2025 and 2024

(UNAUDITED)

 

(1)Organization and nature of business

 

The condensed consolidated financial statements of OSR Holdings, Inc. (the “Company” or the “Parent”) and its subsidiaries (collectively, the “Group”) for the period ended March 31, 2025 were authorized for issuance in accordance with a resolution of the directors meeting on May 7, 2025. The registered office is located at 37-36 Hoedong-gil, Paju-si, Gyeongi-do, Republic of Korea.

 

The Company is a global life sciences holding company based in South Korea and is actively engaging in drug development, dedicating to advance healthcare outcome and driving social progress. Through open innovation and responsible investment, the Company aims to make a lasting impact across the industry as well as our society. With a strong focus on oncology and immunology, the Company’s mission is to build a robust portfolio of ventures, bringing innovative and transformative therapies to market.

 

Details of shareholders as of March 31, 2025 are as follows:

 

Name of Shareholder  Number of
ordinary share
   Percentage of
ownership
 
Bellevue Global Life Sciences Investors LLC   1,332,500    6.91%
Bellevue Capital Management Europe AG   8,612,634    44.68%
Bellevue Capital Management LLC   3,123,970    16.21%
Duksung Co.,Ltd.   1,420,215    7.37%
Others   4,787,659    25.68%
Total   19,276,978    100.00%

 

Details of investments in subsidiaries as of March 31, 2025 are as follows:

 

Name of subsidiary  Share capital   Percentage of ownership   Principal activities  Country of
incorporation
VAXIMM AG (“VAXIMM”)   1,091,203,754    100.00%  Biotech (drug development)  Switzerland
RMC Co., Ltd. (“RMC”)   35,000,000    100.00%  Medical device distribution  Republic of Korea
Darnatein Co., Ltd. (“Darnatein”)   6,466,667,000    100.00%  Biotech (drug development)  Republic of Korea
OSR Holdings, Inc.   2,826,969    100.00%  SPAC  The United States

 

Key financial information of the subsidiaries at March 31, 2025 are as follows :

 

Name of subsidiary  Asset   Liability   Equity   Sales   Net Income
(loss)
 
VAXIMM AG  $910,415   $386,254   $524,161   $
-
   $(78,609)
RMC Co.,Ltd   2,040,181    1,568,695    471,486    761,272    (211,541)
Darnatein Co.,Ltd   110,171    678,651    (568,481)   
-
    (141,742)
OSR Holdings, Inc.   1,687,119    10,071,814    (8,384,695)   
-
    
-
 

 

5

 

Summaries of entities, which are newly included in consolidation scope for the periods ended March 31, 2025 and 2024 are as follows:

 

For the year ended March 31, 2025
Name of subsidiary  Reason  Type of purchase consideration
OSR Holdings, Inc.  Acquisition (*1)  Equity swap with shares of the Parent and OSR inc.’s share

 

(*1)The Parent acquired subsidiary in February 2025 and accounted for the acquisitions at March 31, 2025, which is deemed the acquisition date.

 

(2)Summary of significant accounting policies

 

a.Basis of presentation

 

The accompanying unaudited condensed consolidated financial statements have been prepared pursuant to U.S. generally accepted accounting principles (US-GAAP) and reflect all adjustments which are, in the opinion of management, necessary to a fair presentation of the results of the interim periods presented, under the rules and regulations of the United States Securities and Exchange Commission (the “SEC”). These condensed consolidated financial statements include all adjustments consisting of only normal recurring adjustments, necessary for a fair statement of the results of the interim periods presented. The results of operations for the interim periods presented are not necessarily indicative of the results to be expected for any subsequent quarter or for the entire year ending December 31, 2024. Certain information and note disclosures normally included in the Company’s annual audited consolidated financial statements and accompanying notes prepared in accordance with US-GAAP have been condensed in, or omitted from, these interim financial statements. Accordingly, these unaudited condensed consolidated financial statements should be read in conjunction with the condensed consolidated financial statements and related notes to the condensed consolidated financial statements for the fiscal year ended December 31, 2023 included in the Company’s Annual Report on Form S-4 filed with the SEC on December 27, 2024.

 

b.Principle of consolidation

 

The condensed consolidated financial statements include the accounts of OSR Holdings, Inc. and its subsidiaries. All significant intercompany transactions and balances have been eliminated in consolidation.

 

The Company consolidates entities in which it has a controlling financial interest based on either the variable interest entity (VIE) or voting interest model. The Company is required to first apply the VIE model to determine whether it holds a variable interest in an entity, and if so, whether the entity is a VIE. If the Company determines it does not hold a variable interest in a VIE, it then applies the voting interest model. Under the voting interest model, the Company consolidates an entity when it holds a majority voting interest in an entity.

 

The Company accounts for investments in which it has significant influence but not a controlling financial interest using the equity method of accounting.

 

c.Use of estimates

 

The preparation of the condensed consolidated financial statements in conformity with US-GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Significant items subject to such estimates and assumptions include allowance for credit losses, valuation of inventories, valuation of deferred tax assets, the useful lives of equipment and vehicles, lease liabilities and right-of-use assets, and other contingencies.

 

d.Cash and cash equivalents

 

The Group considers all highly liquid financial instruments with original maturities of three months or less when purchased to be cash equivalents.

 

6

 

e.Allowance for credit losses

 

The Group records an allowance for credit losses (ACL) under Subtopic 326-20 Financial Instruments - Credit Losses – Measured at Amortized Cost for the current expected credit losses inherent in its financial assets measured at amortized cost and contract assets. The ACL is a valuation account deducted from the amortized cost basis to present the net amount expected to be collected. The estimate of expected credit losses includes expected recoveries of amounts previously written off as well as amounts expected to be written off.

 

Accounts receivable

 

The Group uses an aging schedule to estimate the ACL for trade accounts receivable. This method categorizes trade receivables into different groups based on industry and the number of days past due. Past due status is measured based on the number of days since the payment due date. The trade receivables are evaluated individually for expected credit losses if they no longer share similar risk characteristics. The Group determines that the receivables no longer share similar risk characteristic if they are past due balances over 90 days and over a specified amount. The Group evaluates the collectability of trade accounts receivables with payments that are more than 90 days past due on an individual basis to determine if any are deemed uncollectible. Trade accounts receivable balances are deemed uncollectible and written off as a deduction from the allowance after all means of collection have been exhausted.

 

f.Accounts receivable

 

Accounts receivables are recorded at the invoiced amount and do not bear interest. Amounts collected on trade accounts receivable are included in cash flows from operating activities in the condensed consolidated statements of cash flows.

 

g.Inventories

 

Inventories are stated at the lower of cost or net realizable value and cost is determined by the first-in, first-out method. Cost comprises of direct materials and delivery costs, direct labor, import duties and other taxes, an appropriate proportion of variable and fixed overhead expenditure based on normal operating capacity, and, where applicable, transfers from cash flow hedging reserves in equity. Costs of purchased inventory are determined after deducting rebates and discounts received or receivable.

 

Stock in transit is stated at the lower of cost and net realizable value. Cost comprises of purchase and delivery costs, net of rebates and discounts received or receivable.

 

Net realizable value is the estimated selling price in the ordinary course of business less the estimated costs of completion and the estimated costs necessary to make the sale.

 

h.Equipment and vehicles

 

Equipment and vehicles are stated at historical cost less accumulated depreciation and accumulated impairment losses. Historical cost includes expenditure that is directly attributable to the acquisition of the items.

 

Depreciation of all equipment and vehicles is calculated using the straight-line method to allocate their cost or revalued amounts, net of their residual values, over their estimated useful lives as follows:

 

   Estimated
useful lives
Vehicle  5 years
Office equipment  5 years
Facility equipment  3 to 13 years

 

The assets’ depreciation method, residual values and useful lives are reviewed, and adjusted if appropriate, at the end of each reporting period.

 

7

 

i.Goodwill and intangible assets

 

Goodwill represents the excess purchase price over the estimated fair value of net assets acquired in a business combination.

 

The Group accounts for intangible assets in accordance with Accounting Standards Codification (ASC) Topic 350, Intangibles – Goodwill and Other (ASC 350). ASC 350 requires that intangible assets with estimable useful lives be amortized over their respective estimated useful lives and reviewed for impairment in accordance with accounting standards.

 

When impairment indicators are identified, the Group compares the reporting unit’s fair value to its carrying amount, including goodwill. An impairment loss is recognized as the difference, if any, between the reporting unit’s carrying amount and its fair value, to the extent the difference does not exceed the total amount of goodwill allocated to the reporting unit.

 

Indefinite-lived intangible assets are tested for impairment annually, and more frequently when there is a triggering event. Annually, or when there is a triggering event, the Group first performs a qualitative assessment by evaluating all relevant events and circumstances to determine if it is more likely than not that the indefinite-lived intangible assets are impaired; this includes considering any potential effect on significant inputs to determining the fair value of the indefinite-lived intangible assets. When it is more likely than not that an indefinite-lived intangible asset is impaired, then the Group calculates the fair value of the intangible asset and performs a quantitative impairment test.

 

j.Impairment of long--lived assets

 

Long-lived assets, such as equipment, vehicles and intangible assets subject to amortization, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If circumstances require a long-lived asset or asset group to be tested for possible impairment, the Group first compares undiscounted cash flows expected to be generated by that asset or asset group to its carrying amount. If the carrying amount of the long-lived asset or asset group is not recoverable on an undiscounted cash flow basis, an impairment loss is recognized to the extent that the carrying amount exceeds its fair value. Fair value is determined through various valuation techniques including discounted cash flow models, quoted market values and third-party independent appraisals, as considered necessary.

 

k.Leases

 

The Group is a lessee in several noncancellable operating leases, primarily for plants and main offices. The Group does not have a finance lease.

 

The Group accounts for leases in accordance with ASC Topic 842, Leases. The Group determines if an arrangement is or contains a lease at contract inception. The Group recognizes a right-of-use (ROU) asset and a lease liability at the lease commencement date.

 

For operating leases, the lease liability is initially and subsequently measured at the present value of the unpaid lease payments at the lease commencement date. For finance leases, the lease liability is initially measured in the same manner and date as for operating leases and is subsequently measured at amortized cost using the effective-interest method.

 

Key estimates and judgments include how the Group determines (1) the discount rate it uses to discount the unpaid lease payments to present value, (2) lease term, and (3) lease payments.

 

Topic 842 requires a lessee to discount its unpaid lease payments using the interest rate implicit in the lease or, if that rate cannot be readily determined, its incremental borrowing rate. Generally, the Group cannot determine the interest rate implicit in the lease because it does not have access to the lessor’s estimated residual value or the amount of the lessor’s deferred initial direct costs. Therefore, the Group generally uses its incremental borrowing rate as the discount rate for the lease. The Group’s incremental borrowing rate for a lease is the rate of interest it would have to pay on a collateralized basis to borrow an amount equal to the lease payments under similar terms. Because the Group does not generally borrow on a collateralized basis, it uses the interest rate it pays on its noncollateralized borrowings as an input to deriving an appropriate incremental borrowing rate, adjusted for the amount of the lease payments, the lease term, and the effect on that rate of designating specific collateral with a value equal to the unpaid lease payments for that lease.

 

8

 

The lease term for all of the Group’s leases includes the noncancellable period of the lease plus any additional periods covered by either a Group option to extend (or not to terminate) the lease that the Group is reasonably certain to exercise, or an option to extend (or not to terminate) the lease controlled by the lessor.

 

Lease payments included in the measurement of the lease liability comprise the following:

 

Fixed payments, including in-substance fixed payments, owed over the lease term (includes termination penalties the Group would owe if the lease term reflects the Group’s exercise of a termination option);

 

Variable lease payments that depend on an index or rate, initially measured using the index or rate at the lease commencement date;

 

Amounts expected to be payable under a Group-provided residual value guarantee; and

 

The exercise price of a Group option to purchase the underlying asset if the Group is reasonably certain to exercise the option.

 

The ROU asset is initially measured at cost, which comprises the initial amount of the lease liability adjusted for lease payments made at or before the lease commencement date, plus any initial direct costs incurred less any lease incentives received.

 

For operating leases, the ROU asset is subsequently measured throughout the lease term at the carrying amount of the lease liability, plus initial direct costs, plus (minus) any prepaid (accrued) lease payments, less the unamortized balance of lease incentives received. Lease expense for lease payments is recognized on a straight-line basis over the lease term.

 

ROU assets are periodically reduced by impairment losses. The Group uses the long-lived assets impairment guidance in ASC Subtopic 360-10, Property, Plant, and Equipment – Overall, to determine whether an ROU asset is impaired, and if so, the amount of the impairment loss to recognize.

 

The Group monitors for events or changes in circumstances that require a reassessment of one of its leases. When a reassessment results in the remeasurement of a lease liability, a corresponding adjustment is made to the carrying amount of the corresponding ROU asset unless doing so would reduce the carrying amount of the ROU asset to an amount less than zero. In that case, the amount of the adjustment that would result in a negative ROU asset balance is recorded in profit or loss.

 

Operating lease ROU assets are presented as operating lease right of use assets on the condensed consolidated balance sheets. The current portion of operating lease liabilities are presented separately on the condensed consolidated balance sheets.

 

The Group has elected not to recognize ROU assets and lease liabilities for short-term leases that have a lease term of 12 months or less. The Group recognizes the lease payments associated with its short-term leases as an expense on a straight-line basis over the lease term.

 

l.Foreign currency translation

 

The Group has operations in South Korea, Switzerland, and Germany. Accounting records in foreign operations are maintained in local currencies and remeasured to the Korean won during the consolidation. Nonmonetary assets and liabilities are translated at historical rates, and monetary assets and liabilities are translated at exchange rates in effect at the end of the year. Income statement accounts are translated at average rates for the year. Gains or losses from remeasurement of foreign currency financial statements into the Korean won are included in current results of comprehensive income.

 

9

 

m.Revenue recognition

 

The Group only has revenue from customers. The Group recognizes revenue when it satisfies performance obligations under the terms of its contracts, and control of its products is transferred to its customers in an amount that reflects the consideration the Group expects to receive from its customers in exchange for those products. This process involves identifying the customer contract, determining the performance obligations in the contract, determining the transaction price, allocating the transaction price to the distinct performance obligations in the contract, and recognizing revenue when the performance obligations have been satisfied. A performance obligation is considered distinct from other obligations in a contract when it (a) provides a benefit to the customer either on its own or together with other resources that are readily available to the customer and (b) is separately identified in the contract. The Group considers a performance obligation satisfied once it has transferred control of a good or product to a customer, meaning the customer has the ability to direct the use and obtain the benefit of the good or product.

 

n.Income taxes

 

Income taxes are accounted for under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. The Group recognizes the effect of income tax positions only if those positions are more likely than not of being sustained. Recognized income tax positions are measured at the largest amount that is greater than 50% likely of being realized. Valuation allowances are established when management determines it is more likely than not that some portion, or all, of the deferred tax assets will not be realized. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs. The Group reports income tax-related interest and penalties relating to uncertain tax positions, if applicable, as a component of income tax expense.

 

o.Fair value measurements

 

The Group utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible. The Group determines fair value based on assumptions that market participants would use in pricing an asset or liability in the principal or most advantageous market. When considering market participant assumptions in fair value measurements, the following fair value hierarchy distinguishes between observable and unobservable inputs, which are categorized in one of the following levels:

 

Level 1 inputs: Unadjusted quoted prices in active markets for identical assets or liabilities accessible to the reporting entity at the measurement date.

 

Level 2 inputs: Other than quoted prices included in Level 1 inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the asset or liability.

 

Level 3 inputs: Unobservable inputs for the asset or liability used to measure fair value to the extent that observable inputs are not available, thereby allowing for situations in which there is little, if any, market activity for the asset or liability at measurement date.

 

The carrying value of cash and cash equivalents, trade and other receivables, inventories, prepaid expenses and other current and financial assets, trade and other payable, short-term borrowing, current operating lease liabilities, and accrued expenses and other current liabilities approximates their fair value due to the short-term nature of these instruments. The carrying amount reported in the condensed consolidated balance sheets for notes payable to related party may differ from fair value since the interest rate is fixed.

 

10

 

p.Accounting pronouncements adopted during 2024

 

In October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, which provides an exception to fair value measurement for contract assets and contract liabilities related to revenue contracts acquired in a business combination. The ASU requires an entity (acquirer) to recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with Topic 606. At the acquisition date, an acquirer should account for the related revenue contracts in accordance with Topic 606 as if it had originated the contracts. The ASU is effective for the Company for annual and interim periods in fiscal years beginning after December 15, 2023. The ASU is applied to business combinations occurring on or after the effective date. The Group adopted this ASU as of January 1, 2024 and there is no impact on the Group’s condensed consolidated financial statements.

 

q.Accounting pronouncements issued, but not adopted as of March 31, 2025

 

In October 2023, the FASB issued ASU 2023-06, Disclosure Improvements – Codification Amendments in Response to the SEC’s Disclosure Update and Simplification Initiative. The ASU modifies the disclosure or presentation requirements of a variety of Topics in the Codification to align with the SEC’s regulations. The ASU also makes those requirements applicable to entities that were not previously subject to the SEC’s requirements. The ASU is effective for the Company two years after the effective date to remove the related disclosure from Regulation S-X or S-K. As of the date these financial statements have been made available for issuance, the SEC has not yet removed any related disclosure. The Group does not expect the adoption of ASU 2023-06 to have a material effect on its condensed consolidated financial statements.

 

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, which requires enhanced disclosure of significant segment expenses on an annual and interim basis. This ASU will be effective for the annual periods beginning the year ended December 31, 2024, and for interim periods beginning January 1, 2025. Early adoption is permitted. Upon adoption, this ASU should be applied retrospectively to all prior periods presented in the financial statements. The Group does not expect the adoption of ASU 2023-07 to have a material effect on its condensed consolidated financial statements.

 

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which improves the transparency of income tax disclosures by requiring consistent categories and greater disaggregation of information in the effective tax rate reconciliation and income taxes paid disaggregated by jurisdiction. It also includes certain other amendments to improve the effectiveness of income tax disclosures. This ASU will be effective for the annual periods beginning the year ended December 31, 2026. Early adoption is permitted. Upon adoption, this ASU can be applied prospectively or retrospectively. The Group is currently evaluating the impact this ASU will have on the Group’s consolidated financial statements.

 

(3)Critical accounting estimates and assumptions

 

The preparation of condensed consolidated financial statements requires the Group to make estimates and assumptions concerning the future. Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.

 

Income taxes

 

The Group’s taxable income generated from these operations are subject to income taxes based on tax laws and interpretations of tax authorities in numerous jurisdictions. There are many transactions and calculations during the ordinary course of business for which the ultimate tax determination is uncertain.

 

Deferred tax assets are recognized for deductible temporary differences and unused tax losses to the extent that it is probable that taxable profit will be available against which the temporary differences and the losses can be utilized. Significant management judgement is required to determine the amount of deferred tax assets that can be recognized, based upon the likely timing and the level of future taxable profits, together with future tax planning strategies

 

11

 

Business combinations

 

Business combinations are initially accounted for on a provisional basis. The fair value of assets acquired, liabilities and contingent liabilities assumed are initially estimated by the Parent taking into consideration all available information at the reporting date. Fair value adjustments on the finalization of the business combination accounting is retrospective, where applicable, to the period the combination occurred and may have an impact on the assets and liabilities, depreciation and amortization reported.

 

Patent technology

 

Patent technology is recognized in Intangible assets on the condensed consolidated balance sheets. The Group considers both qualitative and quantitative factors when determining whether the patent technology may be impaired. For the purposes of assessing impairment, the Group follows its accounting policy disclosed in Note 2. In assessing whether there is any indication that the patent technology may be impaired, the Group considers, at minimum, the following indications:

 

External sources of information

 

there are observable indications that the patent technology’s value has declined during the period significantly more than would be expected as a result of the passage of time or normal use.

 

significant changes with an adverse effect on the Group have taken place during the period, or will take place in the near future, in the technological, market, economic or legal environment in which the entity operates or in the market to which an asset is dedicated.

 

market interest rates or other market rates of return on investments have increased during the period, and those increases are likely to affect the discount rate used in calculating an asset’s value in use and decrease the asset’s recoverable amount materially.

 

the carrying amount of the net assets of the entity is more than its market capitalization.

 

Internal sources of information

 

evidence is available of obsolescence or physical damage of the patent technology.

 

significant changes with an adverse effect on the entity have taken place during the period, or are expected to take place in the near future, in the extent to which, or manner in which, the patent technology is used or is expected to be used. These changes include the patent technology becoming idle, plans to discontinue or restructure the operation to which the patent technology belongs, and plans to dispose of the patent technology before the previously expected date.

 

evidence is available from internal reporting that indicates that the economic performance of the patent technology is, or will be, worse than expected.

 

(4)Financial risk management

 

The Group is exposed to various financial risks such as market risk (exchange risk, interest rate risk), credit risk and liquidity risk due to various activities. The Group’s overall risk management policy focuses on volatility in the financial markets and focuses on minimizing any negative impact on financial performance. Risk management is conducted under the supervision of the finance department according to the policy approved by the Board of Directors. The finance department identifies, evaluates and manages financial risks in close cooperation with the sales departments. The Board of Directors provides written policies on overall risk management principles and specific areas such as foreign exchange risk, interest rate risk, credit risk, use of derivative and non-derivative financial instruments, and investments in excess of liquidity.

 

12

 

Market risk management

 

Market risk is the risk of possible losses which arise from the changes of market factors, such as interest rate, stock price, foreign exchange rate, commodity value and other market factors related to the fair value or future cash flows of the financial instruments, such as securities, derivatives and others.

 

aCurrency risk

 

The following table sets forth the result of foreign currency translation into Korean won for financial assets and liabilities denominated in foreign currency of the Group as of March 31, 2025 and December 31, 2024:

 

   March 31, 2025 
   USD   EUR   CHF 
Assets in foreign currency  $1,272,464   $305,601   $591,247 
Liabilities in foreign currency   11,334,006    (172,887)   (208,705)

 

   December 31, 2024 
   USD   EUR   CHF 
Assets in foreign currency  $37,902   $278,766   $582,222 
Liabilities in foreign currency   1,929,368    139,672    160,875 

 

The following table sets forth the impact of strengthening (or weakening) of the Korean won by a hypothetical 10% against each foreign currency on the Group’s after-tax profit (or loss), assuming all other variables remain constant.

 

   March 31, 2025   December 31, 2024 
   Rise   Fall   Rise   Fall 
USD  $(1,006,154)  $1,006,154   $(189,147)  $189,147 
EUR   47,849    (47,849)   13,909    (13,909)
CHF   79,995    (79,995)   42,135    (42,135)

 

bInterest rate risk

 

Interest rate risk refers to the risk that interest income and interest expenses arising from deposits or borrowings will fluctuate due to changes in market interest rates in the future, which mainly arises from deposits and borrowings with floating interest rates. The goal of interest rate risk management is to maximize corporate value by minimizing uncertainty caused by interest rate fluctuations.

 

As of the end of the reporting period, there are no financial instruments subject to a variable interest rate.

 

cPrice risk

 

Price risk is the risk that the fair value of a financial instrument or future cash flows will change due to changes in market prices other than interest rate or foreign exchange rate. As of the end of the reporting period, the Group is not exposed to commodity price risk. Investments in financial instruments are made on a non-recurring basis according to management’s judgment.

 

13

 

Credit risk management

 

Credit risk is the risk of possible losses in an asset portfolio in the events of counterparty’s default, breach of contract and deterioration in the credit quality of the counterparty. For the risk management reporting purposes, the Group manages the credit risk systematically and pursues value maximization and continuous growth of the Group by efficient resource allocation and monitoring non-performing loans. In order to reduce the risks that may occur in transactions with financial institutions, such as cash and cash equivalents and various deposits, the Group conducts transactions only with financial institutions with high creditworthiness. As of March 31, 2025, the Group believes that there are low signs of material default, and the maximum exposure to credit risk as of March 31, 2025 is equal to the book value of financial instruments (excluding cash).

 

Liquidity risk management

 

The Group constantly monitors its liquidity positions to ensure that no borrowing limits or commitments are breached to meet operating capital needs. In estimating liquidity, we also take into account external laws or legal requirements, such as the group’s financing plan, compliance with agreements, internal target financial ratios and currency restrictions.

 

The Group’s liquidity risk analysis details as of March 31, 2025 and December 31, 2024 are as follows:

 

   March 31, 2025 
           Remaining maturity 
  Book Value   Cashflow by
contract
   Within
a year
   1 year to
3 years
   More than
3 years
 
Financial liabilities  $4,710,699   $4,846,694   $4,558,520   $288,173   $  
Other Payables   8,023,117    8,023,117    8,023,117    
-
    
-
 
Lease liabilities   68,359    81,827    46,028    35,800    
-
 
Total  $12,802,176   $12,951,639   $12,627,666   $323,973   $
-
 
     
   December 31, 2024 
           Remaining maturity 
  Book Value   Cashflow by
contract
   Within
a year
   1 year to
3 years
   More than
3 years
 
Borrowings  $2,297,411   $2,423,008   $1,840,406   $35,048   $547,555 
Other Payables   1,538,643    1,538,643    1,538,643    
-
    
-
 
Lease liabilities   80,848    93,537    48,980    44,558    
-
 
Total  $3,916,903   $4,055,188   $3,428,028   $79,605   $547,555 

 

Capital risk management

 

Capital includes issued capital, share premium and all other equity reserves attributable to the equity holders of the Group. The primary objective of the Group’s capital management is to maximize the shareholder value.

 

The Group manages its capital structure and makes adjustments in light of changes in economic conditions and the requirements of the financial covenants. To maintain or adjust the capital structure, the Group may adjust the dividend payment to shareholders, return capital to shareholders or issue new shares. The Group uses the debt ratio as a capital management indicator. This ratio is calculated by dividing total liabilities by total equity, and total liabilities and total equity are calculated based on the amounts in the Group’s consolidated financial statements.

 

14

 

The group’s debt ratio as of March 31, 2025 and December 31, 2024 are as follows:

 

   March 31,
2025
   December 31,
2024
 
Net borrowings (A)        
Borrowings  $4,710,699   $2,297,411 
Lease liabilities   68,359    78,113 
Less: cash and cash equivalents   (1,595,697)   (341,543)
    3,183,361    2,033,981 
Total equity (B)   132,282,477    143,208,215 
Debt ratio (A / B)   2.4%   1.4%

 

(5)Fair value measurements

 

Book value and fair value of financial instruments

 

The difference between the carrying amount and fair value of the Group’s financial assets and liabilities as of March 31, 2025 and December 31, 2024 are insignificant.

 

Fair value hierarchy

 

All financial assets and liabilities for which fair value is measured or disclosed in the financial statements are categorized within the fair value hierarchy, described as follows, based on the lowest level input that is significant to the fair value measurement as a whole:

 

Level 1 - Quoted (unadjusted) market prices in active markets for identical assets or liabilities

 

Level 2 - Valuation techniques for which the lowest level input that is significant to the fair value measurement is directly or indirectly observable

 

Level 3 - Valuation techniques for which the lowest level input that is significant to the fair value measurement is unobservable

 

Fair values of the Group’s financial assets and liabilities as of March 31, 2025 and December 31, 2024, which are accounted as amortized cost, are categorized as Level 3.

 

Recurring transfer between levels of the fair value hierarchy

 

There is no transfer of fair value hierarchy among Level 1, Level 2 and Level 3 for the nine months ended March 31, 2025 and 2024, respectively.

 

15

 

(6)Financial instruments by category

 

The carrying value of financial instruments category as of March 31, 2025 and December 31, 2024 are as follows:

 

   March 31, 2025 
Fianancial assets:  Financial assets at
amortized cost
   Financial
assets at
fair value
   Financial liabilities at
amortized cost
   Total 
Cash and cash equivalents  $1,595,697   $
-
   $
-
   $1,595,697 
Trade and other receivables   799,537    
-
    
-
    799,537 
Other current financial assets   54,552    
-
    
-
    54,552 
Other non-current financial assets   349,964    
-
    
-
    349,964 
                     
Fianancial liabilities:                    
Trade and other payables   
-
    
-
    7,296,793    7,296,793 
Accrued expenses   
-
    
-
    726,325    726,325 
Current financial liabilities   
-
    
-
    4,457,657    4,457,657 
Non-current financial liabilities   
-
    
-
    253,042    253,042 

 

   December 31, 2024 
Fianancial assets:  Financial assets at
amortized cost
   Financial
assets at
fair value
   Financial liabilities at
amortized cost
   Total 
Cash and cash equivalents  $341,543   $
-
   $
-
   $341,543 
Trade and other receivables   933,824    
-
    
-
    933,824 
Other current financial assets   54,422    
-
    
-
    54,422 
Other non-current financial assets   329,252    
-
    
-
    329,252 
Fianancial liabilities:                    
Trade and other payables   
-
    
-
    1,078,760    1,078,760 
Accrued expenses   
-
    
-
    459,883    459,883 
Borrowings   
-
    
-
    2,297,411    2,297,411 

 

Net gains or losses by financial instrument category for the three-months ended March 31, 2025 and 2024 are as follows:

 

   For the
three-month ended March 31, 2025
   For the
three-month ended March 31, 2024
 
Amortized cost:        
Interest income  $4,318   $5,526 
Foreign exchange gains   491    11,726 
Gains on foreign currency translation   18,582    12,619 
Interest expense   (16,399)   (13,545)
Losses on foreign currrency transaction   (9,274)   (20,695)
Losses on foreign currrency translation   (15,507)   (47,391)

 

(7)Cash and cash equivalents

 

The Group considers all money market funds and highly liquid financial instruments with original maturities of three months or less to be cash equivalents.

 

   March 31,
2025
   December 31,
2024
 
Cash and cash equivalents  $1,595,697   $341,543 

 

16

 

(8)Trade and other receivables, net

 

All trade receivables are recorded at the invoiced amount and do not bear interest. Amounts collected on trade receivables are included in net cash provided by operating activities in the statements of cash flows. The Group does not have any off-balance sheet credit exposure related to its customers.

 

   March 31,
2025
   December 31, 2024 
Trade receivables  $860,514   $972,036 
Less: Allowance for credit losses   (66,007)   (67,580)
Net trade receivables   794,507    904,456 
Other receivables   5,029    29,368 
Total  $799,537   $933,824 

 

(9)Inventories, net

 

Inventories consisted of the following as of March 31, 2025 and December 31, 2024:

 

   March 31,
2025
   December 31,
2024
 
Merchandised goods  $764,313   $949,724 
Less inventory reserves   (27,683)   (27,617)
   $736,630   $922,107 

 

(10)Other financial assets

 

Details of other financial assets as of March 31, 2025 and December 31, 2024 are as follows:

 

   March 31, 2025   December 31, 2024 
   Current   Non-current   Current   Non-current 
Leasehold guarantee deposits  $54,552   $22,053   $54,422   $21,669 
Other deposits   
-
    1,091    
-
    1,088 
Loan   
-
    326,820    
-
    306,494 
Total  $54,552   $349,964   $54,422   $329,252 

 

(11)Other assets

 

Details of other assets as of March 31, 2025 and December 31, 2024 are as follows:

 

   March 31, 2025   December 31, 2024 
   Current   Non-current   Current   Non-current 
Prepayments  $71,800   $
-
   $53,908   $
-
 
Prepaid expenses   208,619    
-
    20,646    
-
 
Total  $280,419   $
-
   $74,555   $
-
 

 

17

 

(12)Equity method investment

 

Details of investment under the equity method are as follows:

 

          March 31, 2025   December 31, 2024 
  Location   Main business  Ownership   Book value   Ownership   Book value 
Taction Co., LTD   Korea    Software development   33.3%  $
 -   
    33.3%  $
 -   
 

 

The summarized financial information of investment under the equity method as of the closing date and for the current period is as follows:

 

   As of and for the year ended December 31, 2024 
                   Comprehensive 
   Assets   Liabilities   Revenue   Net loss   loss 
Taction Co., LTD  $97,936   $32,785   $
             -
  

-₩

74,740   $-74,740 

 

There is no equity method valuation applied on investments in associate for the three-months ended March 31, 2025 or 2024.

 

Taction Co., Ltd. was incorporated to engage in software development and IT consulting. As no practical plan to generate revenue and maintain going-concern basis in the foreseeable future was provided, the Parent recognized impairment loss amounting to acquisition cost.

 

(13)Equipment and vehicles, net

 

Equipment and vehicles consist as of March 31, 2025 and December 31, 2024:

 

   March 31,
2025
   December 31, 2024 
Office equipment  $26,976   $26,912 
Tools and instruments   22,741    22,687 
Machinery and equipment   22,304    22,251 
Facilities   197,787    210,613 
Vehicles   9,397    9,375 
    279,206    291,838 
Less accumulated depreciation   (278,207)   (289,504)
Equipment and vehicles, net  $999   $2,334 

 

(14)Goodwill

 

Changes of goodwill for the for the three-months ended March 31, 2025 and 2024 are as follows:

 

   For the three-months ended March 31, 2025 
   Beginning   Business combination   Impairment loss   Effects of changes in exchange rate   Ending 
Goodwill  $24,354,066   $
           -
   $
           -
   $58,124   $24,412,190 

 

   For the three-months ended March 31, 2024 
   Beginning   Business combination   Impairment loss   Effects of changes in exchange rate   Ending 
Goodwill  $27,765,222   $
         -
   $
           -
   $(1,183,341)  $26,581,881 

 

18

 

(15)Intangible assets, net

 

The acquired intangible assets, all of which are being amortized, have an average useful life of approximately 20 years. Intangible assets consist of the following as of March 31, 2025 and December 31, 2024.

 

   For the year ended March 31, 2025 
   Average
useful life
   Gross carrying
amount
   Accumulated amortization   Net carrying
amount
 
Technology license   20 years   $98,061   $78,691   $19,371 
Customer relationship   20 years    580,489    261,220    319,269 
Patent technology   20 years    165,207,671    19,387,021    145,820,650 
        $165,886,221   $19,726,932   $146,159,289 

 

   For the year ended December 31, 2024 
   Average
useful life
   Gross carrying
amount
   Accumulated amortization   Net carrying
amount
 
Technology license   20 years   $97,828   $78,439   $19,389 
Customer relationship   20 years    579,107    231,643    347,464 
Patent technology   20 years    164,814,319    17,124,320    147,690,000 
        $165,491,254   $17,434,402   $148,056,852 

 

Accumulated amortization expense for intangible assets is $2,272,817 and $2,896,174 for the three-months ended March 31, 2025 and 2024, respectively.

 

(16)Short-term borrowings

 

The Group has a loan agreement with Bellevue Capital Management Europe AG and as of March 31, 2025, the outstanding balance was $860,000 (3.00% interest rate at March 31, 2025), which matures in March 2025.

 

The Group has multiple loan agreements with an individual and as of March 31, 2025, the outstanding balance was $1,034,657 (0% interest rate at March 31, 2025), which mature various dates in 2025.

 

The Group has a loan agreement with Dukseong Co.,Ltd and as of March 31, 2025, the outstanding balance was $800,000 (7.00% interest rate at March 31, 2025), which matures in July 2025.

 

The Group has a loan agreement with BGLSI and as of March 31, 2025, the outstanding balance was $1,628,000 (0% interest rate at March 31, 2025), which matures in July 2025.

 

The Group has multiple loan agreements with an individual and as of March 31, 2025, the outstanding balance was $135,000 (0% interest rate at March 31, 2025), which mature various dates in 2025.

 

The Group has a loan agreement with Bellevue Capital Management Europe AG and as of December 31, 2024, the outstanding balance was $600,000 (3.00% interest rate at December 31, 2024), which matures in March 2025.

 

The Group has a loan agreement with Bellevue Capital Management Europe AG and as of December 31, 2024, the outstanding balance was $260,000 (3.00% interest rate at December 31, 2024), which matures in July 2025.

 

The Group has a loan agreement with Bellevue Life Sciences Acquisition Corp. and as of December 31, 2024, the outstanding balance was $300,000 (3.96% interest rate at December 31, 2024), which matures in October 2025.

 

The Group has a loan agreement with an individual and as of December 31, 2024, the outstanding balance was $50,000 (7.00% interest rate at December 31, 2024), which matures in December 2025.

 

The Group has multiple loan agreements with an individual and as of December 31, 2024, the outstanding balance was $408,163 (0% interest rate at December 31, 2024), which mature various dates in 2025.

 

19

 

(17)Long-term debt

 

The Group has long-term debt agreements with individuals and as of March 31, 2025, the total outstanding balance was $253,042 (4.6% interest rate at March 31, 2025), which matures in 2030.

 

The Group has long-term debt agreements with individuals and as of December 31, 2024, the total outstanding balance was $497,615 (4.6% interest rate at December 31, 2024), which matures in 2030.

 

(18)Post-employment benefits

 

The Group maintains a defined contribution retirement benefit plan for its employees. The Group is obligated to pay fixed contributions to an independent fund, and the amount of future retirement benefits to be paid to employees is determined by the contributions made to the fund, etc., and the investment income generated from those contributions. Plan assets are managed independently from the Group’s assets in a fund managed by a trustee.

 

Danatein’s pension plan has converted from the DB type to the DC type at the end of March 31, 2017, and is obligated to pay severance payment as DB type which incurred before the March 31, 2017.

 

Meanwhile, expenses recognized by the Group in relation to the defined contribution retirement benefit plan for the three-months ended March 31, 2025 and 2024 are $194,659 and $58,442, respectively.

 

(19)Related party transactions

 

As of March 31, 2025, the Group’s related parties are as follows:

 

Type   Related parties
Ultimate parent entity   Bellevue Capital Management LLC
Major shareholder of the Parent   BCM Europe AG
Subsidiaries   RSM, VAXIMM, Darnatein, OSR Holdings, Inc.
Associates   Taction Co., Ltd.
Other related parties   Bellevue Global Life Sciences Investors LLC

 

There are no sales and procurement transactions and treasury transactions with related parties for the three-months ended March 31, 2025 and 2024. The Group acquired Vaximm from BCM Europe AG in December 2022 (Transaction between entities under common control), which is disclosed in detail in Note 27 Business combinations.

 

Details of receivables and payables from related party transactions as at March 31, 2025 and December 31, 2024 are as follows:

 

   March 31, 2025
   Related parties  Short-term borrowings 
Key management  Individuals  $641,323 
Bellevue Global Life Sciences Acquisition Corp  Other related parties  $300,716 
Bellevue Capital Management Europe AG  Major shareholder of the Parent  $862,053 

 

   December 31, 2024
   Related parties   Short-term borrowings
Key management  Individuals  $340,136

 

20

 

Compensations paid or accrued to key management of the Parent for the three months ended March 31, 2025 and 2024 are as follows:

 

   For the three-month ended 
   March 31, 2025   March 31, 2024 
Salaries  $80,701   $104,344 

 

The Group’s key management includes registered directors who have important authority and responsibility for planning, operation, and control of the Group’s business activities.

 

No collateral or guarantee were provided for related parties and were received from related parties as of March 31, 2025 and December 31, 2024.

 

(20)Administrative expenses

 

Details of administrative expenses for the three months ended March 31, 2025 and 2024 are as follows:

 

   For the
three months
ended
March 31,
2025
   For the
three months
ended
March 31,
2024
 
Salary  $225,182   $227,999 
Retirement payment   197,325    29,221 
Employee benefits   12,970    12,349 
Travel expenses   6,226    13,379 
Entertainment expenses   5,880    8,218 
Communication cost   426    609 
Tax and due   5,144    7,135 
Depreciation cost   378    16,936 
Amortization of intangible assets   2,272,817    2,896,174 
Rental cost   28,506    4,633 
Repair fee   102    72 
Insurance cost   3,164    8,180 
Vehicle maintenance fee   6,651    3,363 
Allowance for expected credit losses   (1,751)   4,216 
Research and development expenses   90,149    46,715 
Travel expenses   426    757 
Training cost   1,165    
-
 
Publishing fee   15    127 
Office supplies fee   71    83 
Consumable cost   15,689    6,039 
Commisions and professional fee   211,662    251,069 
Building management fee   4,314    4,569 
Advertising expenses   
-
    486 
Total  $3,086,512   $3,542,330 

 

(21)Income taxes

 

In assessing the reliability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income, and tax planning strategies in making this assessment. Based upon these considerations as of March 31, 2025 and December 31, 2024, the Company had a full valuation allowance for the net deferred tax assets on one of its Asian subsidiaries and certain of its European subsidiaries. Also, as of March 31, 2025 and December 31, 2024, the Company had a partial valuation allowance offsetting certain deferred tax assets of another one of its Asian subsidiaries. Management believes that it is more likely than not that the Company will realize the benefits of the remaining deductible differences, net of valuation allowances, at March 31, 2025 and December 31, 2024.

 

21

 

The Company did not have any material uncertain tax positions, which should be recognized in the condensed consolidated financial statements as of March 31, 2025. In addition, the Company did not have any unrecognized tax benefits, which, if recognized, would affect the effective tax rate for the nine months then ended.

 

(22)Loss per share

 

Basic loss per share for the three months ended March 31, 2025 and 2024 are calculated as follows:

 

(The United States Dollar in unit and number of shares)  For the three months ended
March 31
 
   2025   2024 
Net loss (A)  $(11,392,814)  $(3,355,366)
Weighted average number of ordinary shares outstanding (B)   10,906,233    5,622,954 
Basic loss per ordinary share (A/B)  $(1.04)  $(0.60)

 

Weighted average number of ordinary shares outstanding for the three months ended March 31, 2025 and 2024 are calculated as follows:

 

   For the three-months ended March 31 
(Number of shares)  2025   2024 
Ordinary shares outstanding at the beginning   2,155,000    5,622,954 
Changes due to business combination   8,751,233    
-
 
Weighted average number of ordinary shares outstanding   10,906,233    5,622,954 

 

The group’s diluted loss per share is the same as basic loss per share because there is no dilution effect.

 

(23)Business combinations

 

The Parent acquired Darnatein (a novel drug development company) (referred as the “Acquiree” herein) as it executes on its business plan to further expand its business by discovering and investing in innovative healthcare companies with cutting-edge technology and creating operating synergies between subsidiaries. As the Parent and the Acquiree former owners exchanged only equity interests in business combination transactions and the acquisition-date fair value of the Parent’s equity interests could not reliably be measured, the Parent determined the amount of goodwill by using the acquisition-date fair value of the Acquiree equity interests instead of the acquisition-date fair value of the shares transferred.

 

Vaximm (2022 acquisition) and Darnatein can be reasonably categorized as “(bio)platform companies” which differ from the companies only with drug development pipelines. Bioplatforms can be defined as biotechnologies that, once created and harnessed, allow for the intentional and repeatable generation of multiple medicines or agricultural and sustainability products. Both Vaximm and Darnatein are biotech companies whose drug R&D pipelines are based on their own in-house platform technologies that are protected by either patents or trade secrets. According to the “hub-and-spoke” business model of OSR Holdings, the Parent has assumed the position to either own or control the technology platforms of Vaximm and Darnatein through the Business Combinations, which means that the Parent will be able to launch new services to external clients or create additional drug candidates by a new start-up or Joint Venture with business partners based on their direct ownership or control over the platform technologies acquired from the Business Combinations. Such quality would support the goodwill recognition.

 

Details of business combinations that occurred for the three months ended March 31, 2025 and 2024 are as follows:

 

      For the year ended December 31, 2023
Acquiree  Main business  Acquisition date  Ownership
(%)
   Total
consideration
 
Darnatein  New drug development, etc.  March 31, 2023   100.0%  $81,436,889 

 

22

 

Business combination in 2023 - Darnatein

 

Details of identifiable assets and liabilities and goodwill, which are recognized as the result of the acquisition of Darnatein completed during the year ended December 31, 2023 are set forth in the table below.

 

   Darnatein 
Fair value of total identifiable assets:    
Current assets:    
Cash and cash equivalents  $68,600 
Trade and other receivables   4,338 
Current tax assets   285 
Non-current assets:     
Equipment and vehicles   7,307 
Right-of-use assets   73,114 
Intangible assets   73,948,145 
Non-current financial assets   1,101 
    74,102,891 
Fair value of total identifiable liabilties:     
Current liabilities:     
Trade and other payables   70,240 
Lease liabilities   33,612 
Current other liabilities   6,497 
Non-current liabilities:     
Severance payment   1,889 
Lease liabilities   58,784 
Deferred tax liabilities   19,407,543 
    19,578,565 
Fair value of identifiable net assets   54,524,326 
Goodwill    26,912,563 
Purchase consideraation transferred (*)  $81,436,889 

 

For the three months ended March 31, 2025, the Group’s condensed consolidated statement of operations included $146,757 of operating loss, which included $39,177 of wages and salaries, from Darnatein. The following unaudited pro forma consolidated results of operations assume that the acquisition of Darnatein was completed as of January 1, 2023.

 

   (Unaudited) three months ended March 31, 
   2025   2024 
Total operating revenues  $
-
   $
-
 
Net loss attributable to OSR Holdings   (141,742)   (751,979,471)

 

Pro forma data may not be indicative of the results that would have been obtained had these events occurred at the beginning of the periods presented, nor is it intended to be a projection of future results.

 

The acquisition-date fair value of Darnatein was measured using the Discount Cash Flow (“DCF”) method and the Risk adjusted Net Present Value (“r-NPV”) method by outside valuation professionals. Key estimations and assumptions used in measuring the fair value of Darnatein are as follows:

 

19.88% of discount rate (Weighted Average Cost of Capital: WACC) used in discounting operating cashflows

 

Patent technology will generate operating revenue for 20 years

 

(*1)OSR ordinary shares issued for purchase consideration of $81,436,889 is 590,425 shares at $138 per share. The number of OSR ordinary shares to be issued was determined based on negotiation with former owners of Darnatein.

 

23

 

Patent technology - Darnatein

 

Details of patent technology recognized from the acquisition of Darnatein that occurred during the year ended December 31, 2023 are set forth in the table below.

 

    Amount 
Patent technology project code:      
DRT 101  $73,513,419 

 

DRT-101 is a synthetic bio-signaling molecule that replaces BMPRII-binding segments of BMP-7, one of the bone-forming proteins, with high affinity ActRII binding segments of Activin A, a member of the transforming growth factor β (TGF-β) superfamily along with BMP-7. In nature, endogenous BMP7 promotes chondrogenesis in damaged cartilage tissue by signaling primarily via the type II receptor BMPRII and to a lesser extent via the activin type II receptor ActRII, which it binds with lower affinity. DRT-101 amplifies intracellular regeneration signaling capacity compared to natural BMP-7 and allows for regeneration and restoration of mechanically depleted cartilage cells to normal levels.

 

Osteoarthritis is the most common joint disorder in the aging population. Although surgical treatment of osteoar-thritis can reduce pain and improve joint mobility and function, the operative management of osteoarthritis is associated with significant cost and morbidity. Unmet medical needs for DRT-101 for Osteoarthritis are enormous specially with aging population. Unique market opportunity of DRT-101 relies on novel Mechanism of Action of DRT-101 that can lead to potential first-in-class DMOAD (Disease-Modifying Osteoarthritis Drug) in the market.

 

Darnatein is pursuing pre-clinical studies of DRT-101 targeting osteoarthritis and plans to file Investigational New Drug Application (IND) to the U.S. Food and Drug Administration by 2025 for Phase 1 clinical trial, with aims of FDA approval by 2032. Darnatein will seek to create cashflow via licensing deals from the preclinical and clinical developments of its pipeline assets.

 

Net cashflow from the acquisitions for the three months ended March 31, 2025 and 2024 are as follows:

 

    2025 
Net cash outflow arising from acquisition of Darnatein:     
Cash consideration  $
-
 
Less: cash and cash equivalent balances acquired   
-
 
   $         - 

 

    2024 
Net cash outflow arising from acquisition of VAXIMM and RMC:     
Cash consideration  $-  
Less: cash and cash equivalent balances acquired   
-
 
   $         - 

 

(24)Commitment and contingencies

 

The Group has no pending litigation cases arising in the ordinary course of business as of March 31, 2025 and December 31, 2024. The Parent has entered into various contractual commitments related to the acquisition of VAXIMM including a future financial obligation of CHF 7,416 underlying as of March 31, 2025. Meanwhile, both parties have agreed to remove section 6.1.3 of the license agreement that states that in the event of the Parent’s sale to a third party, the Licensor shall reimburse the Licensee for reasonable costs and expenses incurred in the preparation, submission, maintenance, prosecution, and enforcement process.

 

(25)Segment reporting

 

The Group operates in one operating segment. Operating segments are defined as components of an enterprise about which separate financial information is evaluated regularly by the chief operating decision maker (“CODM”) in deciding how to allocate resources and assessing performance. The Group’s CODM role is fulfilled by the Executive Leadership Team, who allocates resources and assesses performance based upon consolidated financial information. The geographic segments for the long-lived assets and ROU assets are disclosed below.

 

There are no external customers that account for more than 10% of sales for the reporting period.

 

(26)Subsequent events

 

The Group has evaluated subsequent events from the balance sheet date through May 7, 2025, the date at which the condensed consolidated financial statements were available to be issued and determined that there are no other items to disclose.

 

24

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

References in this report (the “Quarterly Report”) to “we,” “us” or the “Company” refer to by OSR Holdings, Inc. References to our “management” or our “management team” refer to our officers and directors. The following discussion and analysis of the Company’s financial condition and results of operations should be read in conjunction with the financial statements and the notes thereto contained elsewhere in this Quarterly Report. Certain information contained in the discussion and analysis set forth below includes forward-looking statements that involve risks and uncertainties.

 

Special Note Regarding Forward-Looking Statements

 

This Quarterly Report on Form 10-Q includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Exchange Act of 1934, as amended (the “Exchange Act”). We have based these forward-looking statements on our current expectations and projections about future events. These forward-looking statements are subject to known and unknown risks, uncertainties and assumptions about us that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as “may,” “should,” “could,” “would,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “continue,” or the negative of such terms or other similar expressions. Factors that might cause or contribute to such a discrepancy include, but are not limited to, those described in our other filings made with the U.S. Securities and Exchange Commission (“SEC”).

 

Overview

 

Prior to our initial Business Combination on February 14, 2025, we were a blank check company incorporated as a Delaware corporation and formed for the purpose of effecting a merger, share exchange, asset acquisition, stock purchase, recapitalization, reorganization or similar business combination with one or more businesses or entities. We effectuated our initial business combination using cash from the proceeds of our IPO and the Private Placement Units, the proceeds of the sale of our capital stock in connection with our initial business combination, shares issued to the owners of the target, debt issued to banks or other lenders or the owners of the target, or a combination of the foregoing.

 

Recent Developments

 

As had been approved at the special meeting of the Company’s stockholders held on November 9, 2023, a Certificate of Amendment to the Company’s Charter to extend the date by which the Company must consummate a business combination from the February 14, 2024 to May 14, 2024 was filed with the Delaware Secretary of State with an effective date of February 9, 2024. The foregoing description of the Charter Amendment is qualified in its entirety by the full text of the Charter Amendment, a copy of which is filed as Exhibit 3.1 to the February 9, 2024 Form 8-K.

 

As also previously reported by the Company on Form 8-K dated May 14, 2024, on that date the Company held a special meeting of its stockholders (the “May 14, 2024 Special Meeting”). At the May 14, 2024 Special Meeting, the Company’s stockholders approved a proposal to amend to the Company’s Charter to allow the Company to extend the date by which the Company must consummate a business combination from May 14, 2024, to November 14, 2024.

 

As of the close of business on April 18, 2024, the record date for the Special Meeting, there were 5,622,954 shares of the Company’s common stock (“Common Stock”) issued and outstanding, each of which was entitled to one vote with respect to each of the proposals presented at the Special Meeting. A total of 4,338,495 shares of Common Stock, representing approximately 77.16% of the outstanding shares of Common Stock entitled to vote at the Special Meeting, were present in person or by proxy, constituting a quorum. The proposals listed below are described in more detail in the Proxy Statement.

 

Proposal 1 - Extension Amendment Proposal

 

The stockholders approved the proposal to amend the Charter to allow the Company to extend the date by which the Company must consummate a business combination from May 14, 2024 to November 14, 2024.

 

Proposal 2 - Adjournment Proposal

 

The stockholders approved the proposal to approve the adjournment of the Special Meeting to a later date or dates, if necessary, to permit further solicitation and vote of proxies in the event that there are insufficient votes to approve the Extension Amendment Proposal or to establish quorum.

 

In connection with the votes to approve the Extension Amendment Proposal, 1,581,733 shares of common stock of the Company were tendered for redemption.

 

In connection with the approval of the extension of the date by which the Company must consummate a business combination from May 14, 2024 to November 14, 2024, BGLSI (or its affiliates or permitted designees) agreed to deposit, by no later than one business day prior to each of May 14, 2024, June 14, 2024, July 15, 2024, August 14, 2024, September 16, 2024, and October 15, 2024 (each date referred to herein as a “Payment Date”), the amount of $50,000 into the trust account (each such deposit, a “Contribution”). Each of the foregoing contribution payments were timely made by the Company.

 

25

 

The Certificate of Amendment to the Charter (the “Charter Amendment”) was filed with the Delaware Secretary of State and has an effective date of May 14, 2024. The foregoing description of the Charter Amendment is qualified in its entirety by the full text of the Charter Amendment, a copy of which is filed as Exhibit 3.1 hereto.

 

As previously reported by the Company on Form 8-K dated November 12, 2024, on that date the Company held an annual meeting of its stockholders (the “Annual Meeting”). At the Annual Meeting, the Company’s stockholders approved two proposals to amend the Company’s Amended and Restated Certificate of Incorporation, as amended (the “Charter”). The stockholders approved a proposal to amend the Charter to allow the Company to extend the date by which the Company must consummate a business combination from November 14, 2024 to February 14, 2025 (the “Extension Amendment Proposal”). The stockholders also approved a proposal to amend the Charter to remove the net tangible asset requirement in order to expand the methods that the Company may employ so as not to become subject to the “penny stock” rules of the U.S. Securities and Exchange Commission (the “NTA Requirement Amendment Proposal”). The Certificate of Amendment to the Charter (the “Charter Amendment”) was filed with the Delaware Secretary of State and has an effective date of November 12, 2024. The foregoing description of the Charter Amendment is qualified in its entirety by the full text of the Charter Amendment, a copy of which is filed as Exhibit 3.1 to Form 8-K dated November 12, 2024 hereto.

 

As of the close of business on October 17, 2024, the record date for the Annual Meeting, there were 4,041,221 shares of the Company’s common stock, par value $0.0001 per share (“Common Stock”), issued and outstanding, each of which was entitled to one vote with respect to each of the proposals presented at the Annual Meeting. A total of 2,878,990 shares of Common Stock, representing approximately 71.24% of the outstanding shares of Common Stock entitled to vote at the Annual Meeting, were present in person or by proxy, constituting a quorum.

 

Both the Extension Amendment Proposal and the NTA Requirement Amendment were approved by the shareholders.

 

Additionally, the stockholders duly elected each of the five (5) then existing directors (Kuk Hyoun Hwang, Jun Chul Whang, Jin Whan Park, Phil Geon Lee and Sang Hyun Kim) to the Company’s Board of Directors until the next annual meeting of stockholders following this annual meeting or until each such director’s successor is elected and qualified, subject to his earlier death, resignation or removal.

 

In connection with the votes to approve the Extension Amendment Proposal and NTA Requirement Amendment Proposal, 1,721,469 shares of common stock of the Company were tendered for redemption.

 

As previously reported by the Company on Form 8-K dated February 13, 2025, on that date the Company filed an Amended and Restated Certificate of Incorporation with the Secretary of the State of Delaware. The terms of the Amended and Restated Certificate of Incorporation are described in the proxy statement (the “Proxy Statement”) for the special meeting of stockholders held by the Company on February 13, 2025 (the “Special Meeting”). A copy of the Company’s Amended and Restated Certificate of Incorporation is attached to the Company’s Form 8-K dated February 13, 2025 as Exhibit 3.1.

 

On February 13, 2025, the Company held the Special Meeting. There were 2,319,752 shares of Company common stock, par value $0.0001 per share (“Company Common Stock”), outstanding at the close of business on January 27, 2025, the record date for the Special Meeting. At the Special Meeting, the holders of 2,179,383 shares of Company Common Stock, or 93.95% of the voting power of all outstanding Company Common Stock were represented in person or by proxy, which constituted a quorum.

 

Set forth below are the proposals voted upon at the Special Meeting (each of which is described in the Proxy Statement.

 

Proposal No. 1 – The Business Combination Proposal

 

The Shareholders approved the proposal to approve the business combination (the “Business Combination”) reflected by the Amended and Restated Business Combination Agreement, dated May 23, 2024, as amended on December 20, 2024 (the “Business Combination Agreement”).

 

Proposal No. 2 – The Charter Proposal

 

The Shareholders approved the proposal to approve the Amended and Restated Certificate of Incorporation of the Company (the “Amended Charter”).

 

26

 

Proposals No. 3A-3F – The Advisory Governance Proposals

 

The Shareholders approved six separate governance proposals (on a non-binding advisory basis in accordance with the requirements of the U.S Securities and Exchange Commission) relating to material differences between the current certificate of incorporation and the Amended Charter, and the current bylaws of the Company and Amended and Restated Bylaws of the Company to be in effect upon completion of the Business Combination. Specifically:

 

  3A: Name Change – To change the Company name to “OSR Holdings, Inc.”

 

  3B: Preferred Stock – To increase the number of shares of preferred stock that can be issued from 1,000,000 shares to 20,000,000 shares.

   

  3C: Increase Vote Required for Removal of Directors – To provide that directors may be removed by the affirmative vote of the holders of at least 66 2/3% of the voting power instead of for cause and by the affirmative vote of holders of a majority of the voting power.

 

  3D: Corporate Opportunity – To eliminate the current limitations on the corporate opportunity doctrine.

 

  3E: Change in Quorum – To provide that the quorum required for stockholder meetings is the holders of one-third in voting power of then outstanding shares of capital stock entitled to vote at the meeting instead of the holders of a majority in voting power of then outstanding shares of capital stock entitled to vote at the meeting.

 

  3F: Additional Charter Amendments – To approve all other changes including eliminating certain provisions related to special purpose acquisition companies that will no longer be relevant following the closing of the Business Combination.

 

Proposal No. 4 – The Incentive Plan Proposal

 

The Shareholders approved the proposal to adopt the new omnibus incentive plan in the form attached as Annex H to the Proxy Statement.

 

Proposal No. 5 – The Director Election Proposal

 

The Shareholders approved the proposal to elect nine (9) individuals as directors of the Company following the closing of the Business Combination until their respective successors are duly elected and qualified.

 

1.Kuk Hyoun Hwang

 

2.Jun Chul Whang

 

3.Phil Geon Lee

 

4.Alcide Barberis

 

5.Seng Chin Mah

 

6.Jin Whan Park

 

7.Sang Hyun Kim

 

8.Hyuk Joo Jee

 

9.Joong Myung Cho

 

27

 

Proposal No. 6 – The Nasdaq Proposal

 

The Shareholders approved the proposal to approve, for purposes of complying with the applicable listing rules of the Nasdaq Stock Market LLC, the issuance of shares of Company common stock pursuant to the Business Combination Agreement in connection with the Business Combination.

 

In connection with the votes to approve certain of the above proposals, 57,821 shares of Company Common Stock were tendered for redemption.

 

On February 13, 2025, the Company issued a press release announcing the results of the Special Meeting. A copy of the press release is attached as Exhibit 99.1 to the Company’s February 13, 2025 Form 8-K filing.

  

As previously disclosed on the Company’s Current Report filed on Form 8-K on February 21, 2025, on February 14, 2025 (the “Closing Date”), the Company completed its previously announced business combination (the “Business Combination”) with the Company Co., Ltd., a corporation organized under the laws of the Republic of Korea (“OSR”), pursuant to the Amended and Restated Business Combination Agreement, dated as of May 23, 2024, as amended on December 20, 2024 (the “Business Combination Agreement”), by and among the Company, OSR, each stockholder of OSR that executed a Participating Joinder thereto (each such person, a “Participating Stockholder”), and each stockholder of OSR that executed a Non-Participating Joinder thereto (each such person, a “Non-Participating Stockholder”, and together with the Participating Stockholders, the “OSR Stockholders”).

 

On the Closing Date, the Company issued to the Participating Stockholders an aggregate of 16,282,047 shares of Company common stock, par value $0.0001 per share (“Company Common Stock”), and the Participating Stockholders transferred their respective shares of OSR’s Series A common stock, with a par value of KRW 5,000 per share (“OSR Common Stock”), to the Company (the “Share Exchange”). Following the consummation of the Business Combination and the Share Exchange (the “Closing”), the Company now owns approximately 67% of the outstanding OSR Common Stock, and OSR Stockholders holding an additional 22% of the outstanding OSR Common Stock will continue to hold their shares of OSR Common Stock subject to the terms of the Non-Participating Joinders which contain put and call rights whereby the Non-Participating Stockholders shall have the right to cause the Company to purchase (the “Put Right”) and the Company shall have the right to cause the Non-Participating Stockholders to sell to the Company or its designee (the “Call Right”) all of the shares of OSR Common Stock owned and held of record by such Non-Participating Stockholder. These rights become exercisable on or after the earlier of (i) January 1, 2026, or (ii) the date that the Non-Participating Stockholder is notified by the Company of a transaction that will result in a change in control (as defined in the Non-Participating Joinder) of the Company (the “Trigger Date”). The Put Right and Call Right terminate and expire 120 days after the Trigger Date. The exchange ratio is fixed under the put/call rights at the same exchange ratio set forth in the Business Combination Agreement, and there is no option for cash settlement. Holders of approximately 11% of the outstanding OSR Common Stock did not sign a Joinder and will continue to hold their shares of OSR Common Stock, and such shares will not be subject to any contractual put or call rights, or other conversion rights, with or into Company Common Stock.

 

As of the Closing Date, Kuk Hyoun Hwang beneficially held approximately 67.8% of the outstanding shares of the Company Common Stock.

 

Prior to the Closing Date, the Company entered into participating joinders (the “Participating Joinders”) with the Participating Stockholders, pursuant to which the Company issued an aggregate of 16,282,047 shares of Company Common Stock to the Participating Stockholders in exchange for an aggregate of 1,256,085 shares of OSR Common Stock, or approximately 67% of the outstanding shares of OSR Common Stock. Pursuant to the Participating Joinders, the Participating Stockholders became party to the Business Combination Agreement with all attendant rights, duties and obligations (including in respect of all of the representations, warranties, covenants, agreements and conditions of the Business Combination Agreement), with the same force and effect as if originally named as a “Participating Company Stockholder” in the Business Combination Agreement.

 

The Participating Joinders contain customary representations, warranties and covenants, and include a general release of all claims against the Company, OSR and each of its and their respective affiliates, successors, assigns, officers, directors, employees, agents, administrators and trustees.

 

28

 

The foregoing summary is subject to and qualified in its entirety by reference to the Form of Participating Joinder, which is filed hereto as Exhibit 10.1 to the Company’s February 21, 2025 8-K Filing.

 

Prior to the Closing Date, the Company entered into non-participating joinders (the “Non-Participating Joinders” and, together with the Participating Joinders, the “Joinders”) with the Non-Participating Stockholders, pursuant to which the Non-Participating Stockholders became party to the Business Combination Agreement with all attendant rights, duties and obligations (including in respect of all of the representations, warranties, covenants, agreements and conditions of the Business Combination Agreement), with the same force and effect as if originally named as a “Non-Participating Company Stockholder” in the Business Combination Agreement.

  

The Non-Participating Joinders contain put and call rights for the Non-Participating Stockholders and the Company, respectively, whereby the Non-Participating Stockholders shall have the Put Right and the Company shall have the Call Right.

 

The Put Right and Call Right will be exercisable on or after the Trigger Date. The Put Right and Call Right terminate and expire 120 days after the Trigger Date.

 

The Non-Participating Joinders contain customary representations, warranties and covenants, and include a general release of all claims against the Company, OSR and each of its and their respective affiliates, successors, assigns, officers, directors, employees, agents, administrators and trustees.

 

The foregoing summary is subject to and qualified in its entirety by reference to the Form of Non-Participating Joinder, which is filed hereto as Exhibit 10.2 to the Company’s February 21, 2025 8-K Filing.

 

Additionally, on the Closing Date, the Company entered into Lock-up Agreements (the “Lock-Up Agreements”) with Bellevue Capital Management LLC (“BCM”), BCM Europe AG (“BCME”), Sung Jae Yu, and Sung Hoon Chung (together, the ”Holders”), pursuant to which the Holders are contractually restricted from selling or transferring between 70%-100% of their shares of Company Common Stock received in the Share Exchange (the “Lock-Up Shares”). Such restrictions became applicable commencing from the Closing Date and end (i) with respect to BCM and BCME, on the 36-month anniversary of the Closing Date; and (ii) with respect to Sung Jae Yu and Sung Hoon Chung, on January 1, 2026.

 

The foregoing summary is subject to and qualified in its entirety by reference to the Form of Lock-Up Agreement, which is filed hereto as Exhibit 10.3 to the Company’s February 21, 2025 8-K Filing.

 

As previously disclosed by the Company in its Current Report on Form 8-K filed On February 18, 2025, on February 14, 2025 the Company issued a press release announcing the closing of its previously announced business combination with the Company Co., Ltd., a corporation organized under the laws of the Republic of Korea. A copy of the press release is attached to the Company’s February 18, 2025 Form 10-K filing as Exhibit 99.1 thereto.

 

As previously reported by the Company on Form 8-K dated October 25, 2024, on that date the Company advanced a loan to OSR in the amount of $300,000 evidenced by a promissory note (the “the Company Promissory Note”) that bears interest at a rate of 3.96% per annum, compound semi-annually, and is due on October 25, 2025. Interest is payable only on maturity. The following events constitute an event of default under the Company Promissory Note: (i) a failure to pay the outstanding balance due within five (5) business days of the Maturity Date and (ii) the commencement of a voluntary or involuntary bankruptcy action. The funds were to be used by OSR for working capital and other expenses of OSR.

 

The Company Promissory Note is filed as Exhibit 10.1 to the Company’s Form 8-K filing of October 25, 2025. The disclosures set forth herein are intended to be summaries only and are qualified in their entirety by reference to the Company Promissory Note.

 

29

 

Nasdaq Listing Rules Compliance

 

As previously disclosed in the Company’s Current Report on Form 8-K filed on February 21, 2024, on February 15, 2024 the Company received a letter (the “Notice”) from the Listing Qualifications Department of Nasdaq notifying the Company that the Company no longer met the minimum 300 public holders requirement for The Nasdaq Capital Market pursuant to Nasdaq Listing Rule 5550(a)(3) (the “Minimum Public Holders Requirement”). On April 1, 2024, the Company submitted to Nasdaq a plan to regain compliance with the Minimum Public Holders Requirement and, on April 17, 2024, the staff of Nasdaq approved the plan and granted the Company an extension until August 13, 2024 to demonstrate compliance with the Minimum Public Holders Requirement (the “Compliance Period”).

 

As previously reported by the Company on Form 8-K dated August 20, 2024, on that date the Company received written notice (the “Second Notice”) from Nasdaq stating that the Company has not regained compliance with the Minimum Public Holders Requirement within the Compliance Period. According to the Second Notice, unless the Company timely requested a hearing before a Hearings Panel (the “Panel”), the Company’s securities would be subject to suspension or delisted from Nasdaq.

 

As previously reported by the Company on Form 8-K dated October 4, 2024, in accordance with the Second Notice, the Company timely requested a hearing before the Nasdaq Hearings Panel (the “Panel”), which automatically stayed any suspension or delisting action of the Company’s securities, and the hearing was held on October 1, 2024. On October 4, 2024, the Panel granted the Company’s request for continued listing on the Nasdaq, subject to the requirement that on or before February 17, 2025, the Company shall demonstrate compliance with Listing Rule 5505, and that during the exception period, the Company shall provide prompt notification of any significant events that occur during this time that may affect the Company’s compliance with Nasdaq requirements.

  

On March 7, 2025, the Hearings Advisor from the Nasdaq Office of General Counsel sent a letter to Donohoe Advisory Associates LLC, who have advised the Company on SEC compliance matters, noting that on February 13, 2025, the Company had completed its business combination with the Company Co., Ltd. and finding that “[t]he post transaction entity demonstrated compliance with the requirements for initial listing under Listing Rule 5505 and the securities of OSRH began trading on the Nasdaq Capital Market February 18, 2025. ... [a]ccordingly, the Panel has determined to continue the listing of the Company’s securities on The Nasdaq Stock Market LLC and is closing this matter.”

 

Recent Promissory Notes

 

Note Purchase Agreement

 

As previously reported by the Company on Form 8-K filed on May 12, 2025, on May 6, 2025, the Company entered into a Note Purchase Agreement with White Lion Capital, LLC, dba White Lion GBM Innovation Fund, a Nevada limited liability company (“White Lion”).

 

Pursuant and subject to the terms of the Note Purchase Agreement, White Lion has loaned the Company the principal amount of $1,110,000 at an interest rate of 5% per annum subject to two Convertible Notes maturing on the date occurring Nine (9) months after the closing date of each respective loan. The first Convertible Note in the principal amount of $445,000 shall close on or before one day after the filing of a related registration statement on Form S-1. The second Convertible Note in the amount of $665,000 shall close one day after such registration statement becomes effective.  

 

The Company has agreed to allocate 10% of the proceeds from each purchase notice under the ELOC and/or warrant exercise toward the repayment of the outstanding Convertible Note(s).  At any time, White Lion may convert one or both Convertible Notes at 95% multiplied by the lowest Volume Weighted Average Price (“VWAP”) fifteen days prior to the conversion notice. The Company and the Investor have agreed that no more than 4.99% of the shares outstanding will be issued to White Lion.

 

30

 

Result of Operations

 

Comparison of the Three Months Ended March 31, 2024 and 2025

 

The following table presents OSR Holdings’ statements of operations for the three months ended March 31, 2024 and 2025, and percentage change between the two periods:

 

   Three Months Ended March 31, 
   2024   2025   Change $   Change % 
Net Sales:   910,225    761,272    -148,954    -16%
Cost of Sales   670,424    592,586    -77,838    -12%
Gross Profit   239,802    168,686    -71,116    -30%
Expenses:                    
Selling, general and administrative expenses   3,542,330    3,086,512    -455,818    -13%
Operating loss   (3,302,528)   (2,917,826)   384,702    -12%
Other income (expense)   (52,834)   (8,474,988)   -8,422,154    15,941%
Profit (loss) before income taxes   (3,355,362)   (11,392,814)   -8,037,452    240%

 

Net Sales

 

Net sales for the three months ended March 31, 2025 decreased by $149 thousand, or 16%, compared to the same period in 2024, primarily due to the termination of relationship with a key RMC customer Penumbra in late 2024. OSR Holdings expects revenue to decrease in 2025 and possibly longer until RMC can replace the sales of Penumbra’s products by increasing other sales or securing additional products from other manufacturers.

 

Cost of Sales

 

Cost of sales for the three months ended March 31, 2025 decreased by $78 thousand, or 12%, from the same period in 2024, in line with lower sales volume for RMC, after the termination of its relationship with Penumbra.

 

Gross Profit

 

Gross profit for the three months ended March 31, 2025 decreased by $71 thousand, or 30%, from the same period in 2024. Gross margin percentage decreased from 26.3% to 22.2%, primarily due to KRW depreciation that led to higher costs of imported goods for RMC. In the meantime, the Health Insurance Review and Assessment Service of Korea (“HIRA”) will officially increase the reimbursement amount by 2% from April 1, 2025. This is expected to partially offset the impact of unfavorable KRW exchange rates.

 

31

 

Selling, General and Administrative Expenses

 

OSR Holding’s SG&A expenses in the three months ended March 31, 2025, consisted mainly of personnel-related expenses, including salaries, retirement payment, benefits, bonus, and travel. Other SG&A expenses included amortization of intangible assets, research and development expenses, professional services fees, such as legal, audit, investor relations and press releases, non-income taxes, insurance costs, and employee recruiting and training costs. SG&A expenses decreased by 13% in the three months ended March 31, 2025, primarily attributable to a decrease of approximately $623 thousand in amortization expense, resulting from the change in the useful life of certain intangible assets to align with the useful life of other intangible assets. This benefit was partially offset by an increase in personnel-related expenses.

 

Research and Development (R&D) Expenses

 

OSR Holding’s R&D expenses consisted primarily of development costs associated with our product candidates in pre-clinical and clinical trials, and related costs of salaries and contractors. R&D costs are expensed as incurred. OSR Holdings expects to incur and report R&D related expenses mainly from its subsidiaries actively engaged in R&D at an estimated amount of $2.5 million to $3.0 million per quarter beginning from the middle of 2025, which could potentially increase to $5.0 million to $6.0 million per quarter.

Operating Loss

 

Operating loss was $2.9 million for the three months ended March 31, 2025, compared to $3.3 million in the same period of 2024. The slight improvement was primarily driven by a reduction in SG&A expenses, largely attributable to lower amortization expenses following a change in the useful lives of certain intangible assets. This benefit was partially offset by an increase in personnel-related expenses.

 

Other Income (Expense)

 

Interest income decreased from $5.5 thousand for the three months ended March 31, 2024 to $4.3 thousand in the same period in 2025, a decrease of 22%. Interest expense increased by $2.9 thousand, or 21%, from $13.5 thousand in the three months ended March 31, 2024, to $16.4 thousand in the same period in 2025, The increase in interest expense was primarily due to the addition of approximately $2.6 million in short-term corporate bonds, which were not outstanding during the same period of the prior year. Other income (gains on foreign currency exchange and foreign currency translation) decreased by $0.3 thousand, from $26.8 thousand for the three months ended March 31, 2024 to $26.5 thousand for the same period in 2025. Other expenses increased significantly by $8.4 million, from $71.6 thousand to $8.5 million, primarily due to the one-time recognition of approximately $8.5 million in merger-related expenses associated with the business combination that closed on February 14, 2025. 

 

Loss Before Income Taxes

 

Loss before income taxes increased by approximately $8.0 million from $3.4 million for the three months ended March 31, 2024 to $11.4 million in the three months ended March 31, 2025, reflecting the one-time recognition of $8.5 million in merger-related expenses mentioned above.

 

Liquidity and Capital Resources

 

From inception through March 31, 2025, OSR Holdings has incurred significant operating losses and negative cash flows from its operations. OSR Holdings’ operating loss was $3.3 million for the three months ended March 31, 2024 and $2.9 million for the three months ended March 31, 2025. As of March 31, 2025, OSR Holdings had an accumulated deficit of $30.6 million. OSR Holdings has funded its operations primarily through the issuance of common shares and convertible bonds as well as from bank loans, loans from affiliates and, to a lesser extent, from RMC product revenue. OSR Holdings had $1.6 million in cash and cash equivalents on March 31, 2025, which consisted primarily of bank deposits. OSR Holdings has incurred significant expenses in connection with the business combination and the Form S-4, which, together with other expenses, has reduced its available funds for operations, resulting in the need for immediate capital raising. In response, in February 2025, OSR Holdings entered into an equity line of credit agreement with an investor for up to $80 million, through which the Company expects to secure ongoing financing.

 

32

 

Off-Balance Sheet Arrangements

 

We have no obligations, assets or liabilities which would be considered off-balance sheet arrangements as of March 31, 2025. We do not participate in transactions that create relationships with unconsolidated entities or financial partnerships, often referred to as variable interest entities, which would have been established for the purpose of facilitating off-balance sheet arrangements. We have not entered into any off-balance sheet financing arrangements, established any special purpose entities, guaranteed any debt or commitments of other entities, or purchased any non-financial assets.

 

Contractual Obligations

 

We do not have any long-term debt, capital lease obligations, operating lease obligations, purchase obligations or long-term liabilities, other than an agreement to pay an affiliate of our Sponsor a monthly fee of $7,500, for office space, utilities and secretarial and administrative support. We began incurring these fees on March 1, 2023 and will continue to incur these fees monthly until the earlier of the completion of our initial business combination or our liquidation.

 

Chardan is entitled to a deferred underwriting commission of $2,070,000. Also, we have incurred deferred legal fees payable upon consummation of our initial business combination of approximately $1.25 million.

 

The holders of the founder shares, equity participation shares, placement units, and units that may be issued upon conversion of working capital loans (and in each case holders of their component securities, as applicable) are entitled to registration rights pursuant to the registration rights agreement. These holders are entitled to make up to two demands, excluding short form registration demands, that we register such securities for sale under the Securities Act. In addition, these holders will have “piggyback” registration rights to include their securities in other registration statements filed by us. We will bear the expenses incurred in connection with the filing of any such registration statements. Chardan may not exercise its demand and “piggyback” registration rights after five and seven years, respectively, after the date of our prospectus issued in connection with our IPO and may not exercise its demand rights on more than one occasion.

 

Critical Accounting Policies and Estimates

 

The preparation of financial statements and related disclosures in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and income and expenses during the periods reported. Actual results could materially differ from those estimates. We have not identified any critical accounting estimates.

 

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

We are a smaller reporting company as defined in Rule 12b-2 of the Exchange Act and are not required to provide the information otherwise required under this item.

 

Item 4. Controls and Procedures

 

Disclosure controls and procedures are controls and other procedures designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is accumulated and communicated to management, including our Chief Executive Officer and Chief Financial Officer, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure.

 

As required by Rules 13a-15 and 15d-15 under the Exchange Act, our management carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures under the supervision of our Chief Executive Officer and our Chief Financial Officer and concluded that our disclosure controls and procedures were not effective as of March 31, 2025 because of the identification of material weaknesses in our internal control over financial reporting as described below. A material weakness, as defined in the SEC regulations, is a deficiency, or combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the Company’s annual or interim financial statements will not be prevented or detected on a timely basis.

 

In light of these material weaknesses, we performed additional analyses as deemed necessary to ensure that our financial statements were prepared in accordance with U.S. generally accepted accounting principles. Accordingly, management believes that the financial statements included in this Quarterly Report on Form 10-Q present fairly in all material respects our financial position, results of operations and cash flows for the period presented.

 

33

 

PART II—OTHER INFORMATION

 

Item 1. Legal Proceedings

 

We currently do not have any claims, lawsuits, or proceedings against us that, individually or in the aggregate, would be considered material to our business or likely to result in a material adverse effect on our future operating results, financial condition, or cash flows. We may from time to time become subject to a range of actual or potential claims, lawsuits and other legal and administrative proceedings that may arise in the ordinary course of business. Some of these claims, lawsuits and other proceedings may range in complexity and result in substantial uncertainty; it is possible that they may result in damages, fines, penalties, non-monetary sanctions, or relief.

 

In March and May of 2025, Company Management became aware of a civil action filed against the Company by Benjamin Securities, Inc. in Supreme Court, New York County, seeking $425,000.00 in brokerage fees and costs that the plaintiff alleges are due and owing.

 

Item 1A. Risk Factors

 

In addition to the risk factors set forth below and the other information set forth in this report, you should carefully consider the factors discussed under Part I, Item 1A, “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024 filed with the SEC on April 17, 2024 (or “2024 Annual Report”), in our prospectus dated February 9, 2023 (“IPO Prospectus”), and in the other reports we file with the SEC before making a decision to invest in our securities. These factors could materially adversely affect our business, financial condition, liquidity, results of operations and capital position, and could cause our actual results to differ materially from our historical results or the results contemplated by the forward-looking statements contained in this report or we could face liquidation. In that event, the trading price of our securities could decline, and you could lose all or part of your investment. The risks and uncertainties described in our 2024 Annual Report, IPO Prospectus and other reports we filed with the SEC and below are not the only ones we face. Additional risks and uncertainties that we are unaware of, or that we currently believe are not material, may also become important factors that adversely affect our business, financial condition and operating results. Except as disclosed below, there have been no material changes to the risk factors described in Part I, Item 1A, “Risk Factors,” included in our 2024 Annual Report.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

Pursuant to the terms of an Equity Line of Credit Agreement comprising a Common Stock Purchase Agreement and a Registration Rights Agreement (taken together, the “ELOC Agreement”) as amended May 6, 2025, the Company may elect, in our sole discretion, to issue and sell to by White Lion Capital LLC dba White Lion GBM Innovation Fund (“White Lion”), from time to time, up to $78.9 million worth of shares of Common Stock from after the effective date of a related registration statement until the earlier of December 31, 2026 or the sale of all of such shares to White Lion. Any terms in initial capitals and not otherwise defined herein shall be as defined in the amended Common Stock Purchase Agreement and/or the Registration Rights Agreement.

 

Pursuant to the Common Stock Purchase Agreement, following the effective date of this resale registration statement registering the shares issuable to White Lion in accordance with the terms of the Registration Rights Agreement, the Company has the right, but not the obligation, to require White Lion to purchase, from time to time, up to the lesser of (i) $78,900,000 in aggregate gross purchase price of newly issued shares of Common Stock, par value $0.0001 per share and (ii) 3,853,467 shares of Common Stock (the “Exchange Cap”), in each case, subject to certain limitations and conditions set forth in the Common Stock Purchase Agreement.

 

34

 

The number of shares of Common Stock that the Company may require White Lion to purchase in any single sales notice will depend on a number of factors, including the relevant calculated purchase price and type of purchase notice that the Company delivers to White Lion. For example: (1) if the Company were to deliver a Rapid Purchase Notice, the Company can require White Lion to purchase a number of shares equal to $2,000,000 divided by the average of the three (3) lowest traded prices of the Common Stock on the Rapid Purchase Notice Date; and (2) if the Company were to deliver a VWAP Purchase Notice, the Company can require White Lion to purchase a number of shares equal to $2,000,000 divided by the product of (i) the lowest daily VWAP of the Common Stock during the VWAP Purchase Valuation Period and (ii) ninety-seven percent (97%).

 

White Lion’s purchase obligations under a single Rapid Purchase Notice or a single VWAP Purchase Notice shall not exceed $2,000,000, and the maximum amount of shares of Common Stock the Company may require White Lion to purchase under a single VWAP Purchase Notice shall be the lesser of (A) 30% of the Average Daily Trading Volume or (B) $2,000,000 divided by the highest closing price of the Common Stock over the most recent five (5) Business Days immediately preceding White Lion’s receipt of the subject VWAP Purchase Notice.

 

Additionally, in consideration for White Lion’s commitments under the Common Stock Purchase Agreement, the Company agreed to issue to White Lion the number of shares of Common Stock equal to $800,000 divided by the closing price of the Common Stock on the day that is the earlier of (i) the business day prior to effectiveness of this resale registration statement registering the shares issuable under the Common Stock Purchase Agreement and (ii) the business day prior to the date that White Lion requests the issuance of such shares (such shares, the “Commitment Shares”).

 

Accordingly, the actual number of shares of our Common Stock issuable will vary depending on the then-current market price of shares of Common Stock sold to White Lion under the ELOC Agreement, but will not exceed the number set forth in the preceding paragraphs unless we file an additional registration statement under the Securities Act of 1933, as amended (the “Securities Act”), with the U.S. Securities and Exchange Commission (the “SEC”). See “Prospectus Summary—Post IPO Financing—Equity Line of Credit Agreement” and “ELOC Financing” for a description of the ELOC Agreement and “Selling Stockholder” for additional information regarding White Lion.

 

Warrants

 

Pursuant and subject to the terms of the ELOC Agreement and as further subject to the terms of a Common Stock Purchase Warrant dated May 6, 2025 between the Company and White Lion (“Warrant”), White Lion has the right, but not the obligation, at any time for a period of five years following the Warrant’s execution date, to subscribe for and purchase from the Company up to $4,000,000 worth, or the Available Share Amount (as defined in the Warrant and subject to adjustment thereunder), of Common Stock (the “Warrant Shares”). The initial purchase price of one share of Common Stock under the Warrant shall be equal to the Exercise Price, which shall be $1.584 or as otherwise defined therein pursuant to any applicable adjustments to the same.

 

Convertible Note

 

Pursuant and subject to the terms of a Convertible Note Purchase Agreement and executed on May 6, 2025 between the Company and White Lion (the “Note Purchase Agreement”) and related convertible promissory notes (“Convertible Notes”), White Lion has agreed to loan the Company the principal amount of $1,110,000 at an interest rate of 5% per annum subject to two Convertible Notes maturing on the date occurring Nine (9) months after the closing date of each respective loan. The first Convertible Note in the principal amount of $445,000 shall close on or before one day after the filing of a related registration statement. The second Convertible Note in the principal amount of $665,000 shall close one day after the applicable registration statement becomes effective.

 

The Company has agreed to allocate 10% of the proceeds from each purchase notice under the ELOC and/or warrant exercise toward the repayment of the outstanding Convertible Note(s). At any time, White Lion may convert one or both Convertible Notes at 95% multiplied by the lowest Volume Weighted Average Price (“VWAP”) fifteen days prior to the conversion notice. The Company and the Investor have agreed that no more than 4.99% of the shares outstanding will be issued to White Lion, which can be adjusted to up to 9.99% upon 61 prior days’ notice from White Lion.

 

35

 

Item 3. Defaults Upon Senior Securities

 

Not applicable.

 

Item 4. Mine Safety Disclosures

 

Not applicable.

 

Item 5. Other Information

 

During the three months ended March 31, 2025, no director or officer of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408(a) of Regulation S-K.

 

Item 6. Exhibits

 

The following exhibits are being filed herewith, or incorporated by reference into, this Quarterly Report on Form 10-Q and are numbered in accordance with Item 601 of Regulation S-K:

 

EXHIBIT INDEX

 

Exhibit No.   Description
10.1   Note Purchase Agreement, dated as of May 6, 2025, between OSR Holdings, Inc. and White Lion Capital, LLC.
10.2   Senior Secured Convertible Promissory Note, issued May 6, 2025, by OSR Holdings, Inc. to White Lion Capital LLC.
10.3   Common Stock Purchase Warrant, issued May 6, 2025, by OSR Holdings, Inc to White Lion Capital, LLC.
10.4   Amendment No. 1 to Common Stock Purchase Agreement, between OSR Holdings, Inc. and White Lion Capital LLC.
31.1   Certification of Principal Executive Officer pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 *
31.2   Certification of Principal Financial Officer pursuant to Securities Exchange Act Rules 13a-14(a) and 15(d)-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 *
32.1   Certification of Principal Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 **
32.2   Certification of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 **
101.INS   Inline XBRL Instance Document.
101.SCH   Inline XBRL Taxonomy Extension Schema Document.
101.CAL   Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF   Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB   Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE   Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104   Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

 

36

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Dated: May 20, 2025

 

  OSR HOLDINGS, INC.
       
  By: /s/ Kuk Hyoun Hwang
    Name:  Kuk Hyoun Hwang
    Title:

Chief Executive Officer 

       
  By: /s/ Gihyoun Bang
    Name:  Gihyoun Bang
    Title: Chief Financial Officer

 

 

 

37

 
0001840425 false Q1 --12-31 0001840425 2025-01-01 2025-03-31 0001840425 osrh:CommonStockParValue00001PerShareMember 2025-01-01 2025-03-31 0001840425 osrh:RedeemableWarrantsExercisableForSharesOfCommonStockAtAnExercisePriceOf1150PerShareMember 2025-01-01 2025-03-31 0001840425 2025-05-20 0001840425 2025-03-31 0001840425 2024-12-31 0001840425 2024-01-01 2024-03-31 0001840425 us-gaap:CommonStockMember 2023-12-31 0001840425 us-gaap:AdditionalPaidInCapitalMember 2023-12-31 0001840425 us-gaap:RetainedEarningsMember 2023-12-31 0001840425 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2023-12-31 0001840425 us-gaap:NoncontrollingInterestMember 2023-12-31 0001840425 2023-12-31 0001840425 us-gaap:CommonStockMember 2024-01-01 2024-03-31 0001840425 us-gaap:AdditionalPaidInCapitalMember 2024-01-01 2024-03-31 0001840425 us-gaap:RetainedEarningsMember 2024-01-01 2024-03-31 0001840425 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-01-01 2024-03-31 0001840425 us-gaap:NoncontrollingInterestMember 2024-01-01 2024-03-31 0001840425 us-gaap:CommonStockMember 2024-03-31 0001840425 us-gaap:AdditionalPaidInCapitalMember 2024-03-31 0001840425 us-gaap:RetainedEarningsMember 2024-03-31 0001840425 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-03-31 0001840425 us-gaap:NoncontrollingInterestMember 2024-03-31 0001840425 2024-03-31 0001840425 us-gaap:CommonStockMember 2024-12-31 0001840425 us-gaap:AdditionalPaidInCapitalMember 2024-12-31 0001840425 us-gaap:RetainedEarningsMember 2024-12-31 0001840425 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2024-12-31 0001840425 us-gaap:NoncontrollingInterestMember 2024-12-31 0001840425 us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001840425 us-gaap:AdditionalPaidInCapitalMember 2025-01-01 2025-03-31 0001840425 us-gaap:RetainedEarningsMember 2025-01-01 2025-03-31 0001840425 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2025-01-01 2025-03-31 0001840425 us-gaap:NoncontrollingInterestMember 2025-01-01 2025-03-31 0001840425 us-gaap:CommonStockMember 2025-03-31 0001840425 us-gaap:AdditionalPaidInCapitalMember 2025-03-31 0001840425 us-gaap:RetainedEarningsMember 2025-03-31 0001840425 us-gaap:AccumulatedOtherComprehensiveIncomeMember 2025-03-31 0001840425 us-gaap:NoncontrollingInterestMember 2025-03-31 0001840425 osrh:BellevueGlobalLifeSciencesInvestorsLLCMember 2025-03-31 0001840425 osrh:BellevueGlobalLifeSciencesInvestorsLLCMember 2025-01-01 2025-03-31 0001840425 osrh:BellevueCapitalManagementEuropeAGMember 2025-03-31 0001840425 osrh:BellevueCapitalManagementEuropeAGMember 2025-01-01 2025-03-31 0001840425 osrh:BellevueCapitalManagementLLCMember 2025-03-31 0001840425 osrh:BellevueCapitalManagementLLCMember 2025-01-01 2025-03-31 0001840425 osrh:DuksungCoLtdMember 2025-03-31 0001840425 osrh:DuksungCoLtdMember 2025-01-01 2025-03-31 0001840425 osrh:OtherMember 2025-03-31 0001840425 osrh:OtherMember 2025-01-01 2025-03-31 0001840425 osrh:ShareholderMember 2025-03-31 0001840425 osrh:ShareholderMember 2025-01-01 2025-03-31 0001840425 osrh:VAXIMMAGMember 2025-03-31 0001840425 osrh:VAXIMMAGMember 2025-01-01 2025-03-31 0001840425 osrh:RMCCoLtdMember 2025-03-31 0001840425 osrh:RMCCoLtdMember 2025-01-01 2025-03-31 0001840425 osrh:DarnateinCoLtdDarnateinMember 2025-03-31 0001840425 osrh:DarnateinCoLtdDarnateinMember 2025-01-01 2025-03-31 0001840425 osrh:OSRHoldingsIncMember 2025-03-31 0001840425 osrh:OSRHoldingsIncMember 2025-01-01 2025-03-31 0001840425 osrh:DarnateinCoLtdMember 2025-03-31 0001840425 osrh:DarnateinCoLtdMember 2025-01-01 2025-03-31 0001840425 us-gaap:VehiclesMember 2025-03-31 0001840425 us-gaap:OfficeEquipmentMember 2025-03-31 0001840425 srt:MinimumMember osrh:FacilityEquipmentMember 2025-03-31 0001840425 srt:MaximumMember osrh:FacilityEquipmentMember 2025-03-31 0001840425 currency:USD srt:MaximumMember 2025-01-01 2025-03-31 0001840425 currency:USD srt:MinimumMember 2025-01-01 2025-03-31 0001840425 currency:USD srt:MaximumMember 2024-01-01 2024-12-31 0001840425 currency:USD srt:MinimumMember 2024-01-01 2024-12-31 0001840425 currency:EUR srt:MaximumMember 2025-01-01 2025-03-31 0001840425 currency:EUR srt:MinimumMember 2025-01-01 2025-03-31 0001840425 currency:EUR srt:MaximumMember 2024-01-01 2024-12-31 0001840425 currency:EUR srt:MinimumMember 2024-01-01 2024-12-31 0001840425 currency:CHF srt:MaximumMember 2025-01-01 2025-03-31 0001840425 currency:CHF srt:MinimumMember 2025-01-01 2025-03-31 0001840425 currency:CHF srt:MaximumMember 2024-01-01 2024-12-31 0001840425 currency:CHF srt:MinimumMember 2024-01-01 2024-12-31 0001840425 osrh:BookValueMember osrh:LiquidityRiskMember 2025-03-31 0001840425 osrh:CashflowByContractMember osrh:LiquidityRiskMember 2025-03-31 0001840425 osrh:LaterThanOneYearMember osrh:LiquidityRiskMember 2025-03-31 0001840425 osrh:LaterThanOneYearAndNotLaterThanThreeYearsMember osrh:LiquidityRiskMember 2025-03-31 0001840425 osrh:LaterThanThreeYearsMember osrh:LiquidityRiskMember 2025-03-31 0001840425 osrh:BookValueMember osrh:LiquidityRiskMember 2024-12-31 0001840425 osrh:CashflowByContractMember osrh:LiquidityRiskMember 2024-12-31 0001840425 osrh:LaterThanOneYearMember osrh:LiquidityRiskMember 2024-12-31 0001840425 osrh:LaterThanOneYearAndNotLaterThanThreeYearsMember osrh:LiquidityRiskMember 2024-12-31 0001840425 osrh:LaterThanThreeYearsMember osrh:LiquidityRiskMember 2024-12-31 0001840425 osrh:CapitalRiskMember 2025-03-31 0001840425 osrh:CapitalRiskMember 2024-12-31 0001840425 us-gaap:CashAndCashEquivalentsMember osrh:FinancialAssetsAtAmortizedCostMember 2025-03-31 0001840425 us-gaap:CashAndCashEquivalentsMember osrh:FinancialAssetsAtFairValueMember 2025-03-31 0001840425 us-gaap:CashAndCashEquivalentsMember osrh:FinancialLiabilitiesAtAmortizedCostMember 2025-03-31 0001840425 us-gaap:CashAndCashEquivalentsMember osrh:TotalCarryingValueMember 2025-03-31 0001840425 us-gaap:TradeAccountsReceivableMember osrh:FinancialAssetsAtAmortizedCostMember 2025-03-31 0001840425 us-gaap:TradeAccountsReceivableMember osrh:FinancialAssetsAtFairValueMember 2025-03-31 0001840425 us-gaap:TradeAccountsReceivableMember osrh:FinancialLiabilitiesAtAmortizedCostMember 2025-03-31 0001840425 us-gaap:TradeAccountsReceivableMember osrh:TotalCarryingValueMember 2025-03-31 0001840425 us-gaap:OtherCurrentAssetsMember osrh:FinancialAssetsAtAmortizedCostMember 2025-03-31 0001840425 us-gaap:OtherCurrentAssetsMember osrh:FinancialAssetsAtFairValueMember 2025-03-31 0001840425 us-gaap:OtherCurrentAssetsMember osrh:FinancialLiabilitiesAtAmortizedCostMember 2025-03-31 0001840425 us-gaap:OtherCurrentAssetsMember osrh:TotalCarryingValueMember 2025-03-31 0001840425 us-gaap:OtherNoncurrentAssetsMember osrh:FinancialAssetsAtAmortizedCostMember 2025-03-31 0001840425 us-gaap:OtherNoncurrentAssetsMember osrh:FinancialAssetsAtFairValueMember 2025-03-31 0001840425 us-gaap:OtherNoncurrentAssetsMember osrh:FinancialLiabilitiesAtAmortizedCostMember 2025-03-31 0001840425 us-gaap:OtherNoncurrentAssetsMember osrh:TotalCarryingValueMember 2025-03-31 0001840425 osrh:TradeAndOtherPayablesMember osrh:FinancialAssetsAtAmortizedCostMember 2025-03-31 0001840425 osrh:TradeAndOtherPayablesMember osrh:FinancialAssetsAtFairValueMember 2025-03-31 0001840425 osrh:TradeAndOtherPayablesMember osrh:FinancialLiabilitiesAtAmortizedCostMember 2025-03-31 0001840425 osrh:TradeAndOtherPayablesMember osrh:TotalCarryingValueMember 2025-03-31 0001840425 us-gaap:AccruedLiabilitiesMember osrh:FinancialAssetsAtAmortizedCostMember 2025-03-31 0001840425 us-gaap:AccruedLiabilitiesMember osrh:FinancialAssetsAtFairValueMember 2025-03-31 0001840425 us-gaap:AccruedLiabilitiesMember osrh:FinancialLiabilitiesAtAmortizedCostMember 2025-03-31 0001840425 us-gaap:AccruedLiabilitiesMember osrh:TotalCarryingValueMember 2025-03-31 0001840425 osrh:CurrentFinancialLiabilitiesMember osrh:FinancialAssetsAtAmortizedCostMember 2025-03-31 0001840425 osrh:CurrentFinancialLiabilitiesMember osrh:FinancialAssetsAtFairValueMember 2025-03-31 0001840425 osrh:CurrentFinancialLiabilitiesMember osrh:FinancialLiabilitiesAtAmortizedCostMember 2025-03-31 0001840425 osrh:CurrentFinancialLiabilitiesMember osrh:TotalCarryingValueMember 2025-03-31 0001840425 osrh:NonCurrentFinancialLiabilitiesMember osrh:FinancialAssetsAtAmortizedCostMember 2025-03-31 0001840425 osrh:NonCurrentFinancialLiabilitiesMember osrh:FinancialAssetsAtFairValueMember 2025-03-31 0001840425 osrh:NonCurrentFinancialLiabilitiesMember osrh:FinancialLiabilitiesAtAmortizedCostMember 2025-03-31 0001840425 osrh:NonCurrentFinancialLiabilitiesMember osrh:TotalCarryingValueMember 2025-03-31 0001840425 us-gaap:CashAndCashEquivalentsMember osrh:FinancialAssetsAtAmortizedCostMember 2024-12-31 0001840425 us-gaap:CashAndCashEquivalentsMember osrh:FinancialAssetsAtFairValueMember 2024-12-31 0001840425 us-gaap:CashAndCashEquivalentsMember osrh:FinancialLiabilitiesAtAmortizedCostMember 2024-12-31 0001840425 us-gaap:CashAndCashEquivalentsMember osrh:TotalCarryingValueMember 2024-12-31 0001840425 us-gaap:TradeAccountsReceivableMember osrh:FinancialAssetsAtAmortizedCostMember 2024-12-31 0001840425 us-gaap:TradeAccountsReceivableMember osrh:FinancialAssetsAtFairValueMember 2024-12-31 0001840425 us-gaap:TradeAccountsReceivableMember osrh:FinancialLiabilitiesAtAmortizedCostMember 2024-12-31 0001840425 us-gaap:TradeAccountsReceivableMember osrh:TotalCarryingValueMember 2024-12-31 0001840425 us-gaap:OtherCurrentAssetsMember osrh:FinancialAssetsAtAmortizedCostMember 2024-12-31 0001840425 us-gaap:OtherCurrentAssetsMember osrh:FinancialAssetsAtFairValueMember 2024-12-31 0001840425 us-gaap:OtherCurrentAssetsMember osrh:FinancialLiabilitiesAtAmortizedCostMember 2024-12-31 0001840425 us-gaap:OtherCurrentAssetsMember osrh:TotalCarryingValueMember 2024-12-31 0001840425 us-gaap:OtherNoncurrentAssetsMember osrh:FinancialAssetsAtAmortizedCostMember 2024-12-31 0001840425 us-gaap:OtherNoncurrentAssetsMember osrh:FinancialAssetsAtFairValueMember 2024-12-31 0001840425 us-gaap:OtherNoncurrentAssetsMember osrh:FinancialLiabilitiesAtAmortizedCostMember 2024-12-31 0001840425 us-gaap:OtherNoncurrentAssetsMember osrh:TotalCarryingValueMember 2024-12-31 0001840425 osrh:TradeAndOtherPayablesMember osrh:FinancialAssetsAtAmortizedCostMember 2024-12-31 0001840425 osrh:TradeAndOtherPayablesMember osrh:FinancialAssetsAtFairValueMember 2024-12-31 0001840425 osrh:TradeAndOtherPayablesMember osrh:FinancialLiabilitiesAtAmortizedCostMember 2024-12-31 0001840425 osrh:TradeAndOtherPayablesMember osrh:TotalCarryingValueMember 2024-12-31 0001840425 us-gaap:AccruedLiabilitiesMember osrh:FinancialAssetsAtAmortizedCostMember 2024-12-31 0001840425 us-gaap:AccruedLiabilitiesMember osrh:FinancialAssetsAtFairValueMember 2024-12-31 0001840425 us-gaap:AccruedLiabilitiesMember osrh:FinancialLiabilitiesAtAmortizedCostMember 2024-12-31 0001840425 us-gaap:AccruedLiabilitiesMember osrh:TotalCarryingValueMember 2024-12-31 0001840425 osrh:FinancialAssetsAtAmortizedCostMember 2024-12-31 0001840425 osrh:FinancialAssetsAtFairValueMember 2024-12-31 0001840425 osrh:FinancialLiabilitiesAtAmortizedCostMember 2024-12-31 0001840425 osrh:TotalCarryingValueMember 2024-12-31 0001840425 osrh:AmortizedCostMember 2025-01-01 2025-03-31 0001840425 osrh:AmortizedCostMember 2024-01-01 2024-03-31 0001840425 osrh:TactionCoLTDMember 2025-01-01 2025-03-31 0001840425 osrh:TactionCoLTDMember 2025-03-31 0001840425 osrh:TactionCoLTDMember 2024-12-31 0001840425 osrh:TactionCoLTDMember 2024-12-31 0001840425 osrh:TactionCoLTDMember 2024-01-01 2024-12-31 0001840425 us-gaap:OfficeEquipmentMember 2024-12-31 0001840425 us-gaap:ToolsDiesAndMoldsMember 2025-03-31 0001840425 us-gaap:ToolsDiesAndMoldsMember 2024-12-31 0001840425 us-gaap:MachineryAndEquipmentMember 2025-03-31 0001840425 us-gaap:MachineryAndEquipmentMember 2024-12-31 0001840425 osrh:FacilitiesMember 2025-03-31 0001840425 osrh:FacilitiesMember 2024-12-31 0001840425 us-gaap:VehiclesMember 2024-12-31 0001840425 us-gaap:FiniteLivedIntangibleAssetsMember 2025-03-31 0001840425 osrh:TechnologyLicenseMember 2025-03-31 0001840425 us-gaap:CustomerRelationshipsMember 2025-03-31 0001840425 us-gaap:PatentsMember 2025-03-31 0001840425 osrh:TechnologyLicenseMember 2024-12-31 0001840425 us-gaap:CustomerRelationshipsMember 2024-12-31 0001840425 us-gaap:PatentsMember 2024-12-31 0001840425 osrh:LoanAgreementMember osrh:BellevueCapitalManagementEuropeAGMember 2025-01-01 2025-03-31 0001840425 osrh:LoanAgreementMember osrh:BellevueCapitalManagementEuropeAGMember 2025-03-31 0001840425 osrh:LoanAgreementMember osrh:IndividualOneMember 2025-01-01 2025-03-31 0001840425 osrh:LoanAgreementMember osrh:IndividualOneMember 2025-03-31 0001840425 osrh:LoanAgreementMember osrh:DukseongCoLtdMember 2025-01-01 2025-03-31 0001840425 osrh:LoanAgreementMember osrh:DukseongCoLtdMember 2025-03-31 0001840425 osrh:LoanAgreementMember osrh:BGLSIMember 2025-01-01 2025-03-31 0001840425 osrh:LoanAgreementMember osrh:BGLSIMember 2025-03-31 0001840425 osrh:LoanAgreementMember us-gaap:IndividualMember 2025-01-01 2025-03-31 0001840425 osrh:LoanAgreementMember us-gaap:IndividualMember 2025-03-31 0001840425 osrh:LoanAgreementMember osrh:BellevueCapitalManagementEuropeAGMember 2024-01-01 2024-12-31 0001840425 osrh:LoanAgreementMember osrh:BellevueCapitalManagementEuropeAGMember 2024-12-31 0001840425 osrh:LoanAgreementMember osrh:BellevueCapitalManagementEuropeAGOneMember 2024-01-01 2024-12-31 0001840425 osrh:LoanAgreementMember osrh:BellevueCapitalManagementEuropeAGOneMember 2024-12-31 0001840425 osrh:LoanAgreementMember osrh:BellevueLifeSciencesAcquisitionCorpMember 2024-01-01 2024-12-31 0001840425 osrh:LoanAgreementMember osrh:BellevueLifeSciencesAcquisitionCorpMember 2024-12-31 0001840425 osrh:LoanAgreementMember osrh:IndividualOneMember 2024-01-01 2024-12-31 0001840425 osrh:LoanAgreementMember osrh:IndividualOneMember 2024-12-31 0001840425 osrh:LoanAgreementMember us-gaap:IndividualMember 2024-01-01 2024-12-31 0001840425 osrh:LoanAgreementMember us-gaap:IndividualMember 2024-12-31 0001840425 osrh:LongTermDebtAgreementsMember 2025-01-01 2025-03-31 0001840425 osrh:LongTermDebtAgreementsMember 2025-03-31 0001840425 osrh:LongTermDebtAgreementsMember 2024-01-01 2024-12-31 0001840425 osrh:UltimateParentEntityMember 2025-01-01 2025-03-31 0001840425 osrh:MajorShareholderOfTheParentMember 2025-01-01 2025-03-31 0001840425 srt:SubsidiariesMember 2025-01-01 2025-03-31 0001840425 osrh:AssociatesMember 2025-01-01 2025-03-31 0001840425 osrh:OtherRelatedPartiesMember 2025-01-01 2025-03-31 0001840425 osrh:KeyManagementMember 2025-01-01 2025-03-31 0001840425 osrh:KeyManagementMember 2025-03-31 0001840425 osrh:BellevueGlobalLifeSciencesAcquisitionCorpMember 2025-01-01 2025-03-31 0001840425 osrh:BellevueGlobalLifeSciencesAcquisitionCorpMember 2025-03-31 0001840425 osrh:BellevueCapitalManagementEuropeAGMember 2025-01-01 2025-03-31 0001840425 osrh:BellevueCapitalManagementEuropeAGMember 2025-03-31 0001840425 osrh:KeyManagementMember 2024-01-01 2024-12-31 0001840425 osrh:KeyManagementMember 2024-12-31 0001840425 osrh:OrdinarySharesOutstandingMember 2025-01-01 2025-03-31 0001840425 osrh:OrdinarySharesOutstandingMember 2024-01-01 2024-03-31 0001840425 osrh:ChangesDueToBusinessCombinationMember 2025-01-01 2025-03-31 0001840425 osrh:ChangesDueToBusinessCombinationMember 2024-01-01 2024-03-31 0001840425 osrh:DarnateinCoLtdMember 2025-01-01 2025-03-31 0001840425 osrh:DarnateinCoLtdMember us-gaap:CommonStockMember 2025-01-01 2025-03-31 0001840425 osrh:DarnateinCoLtdMember 2025-03-31 0001840425 osrh:DarnateinCoLtdMember 2023-01-01 2023-12-31 0001840425 osrh:DarnateinCoLtdMember 2023-12-31 0001840425 osrh:DarnateinCoLtdMember 2024-01-01 2024-03-31 0001840425 us-gaap:PatentedTechnologyMember 2023-12-31 0001840425 osrh:DarnateinMember 2025-01-01 2025-03-31 0001840425 osrh:VAXIMMAndRMCMember 2024-01-01 2024-03-31 xbrli:shares iso4217:USD iso4217:KRW xbrli:shares iso4217:USD xbrli:shares xbrli:pure iso4217:EUR iso4217:CHF iso4217:KRW

ATTACHMENTS / EXHIBITS

ATTACHMENTS / EXHIBITS

NOTE PURCHASE AGREEMENT, DATED AS OF MAY 6, 2025, BETWEEN OSR HOLDINGS, INC. AND WHITE LION CAPITAL, LLC

SENIOR SECURED CONVERTIBLE PROMISSORY NOTE, ISSUED MAY 6, 2025, BY OSR HOLDINGS, INC. TO WHITE LION CAPITAL LLC

COMMON STOCK PURCHASE WARRANT, ISSUED MAY 6, 2025, BY OSR HOLDINGS, INC TO WHITE LION CAPITAL, LLC

AMENDMENT NO. 1 TO COMMON STOCK PURCHASE AGREEMENT, BETWEEN OSR HOLDINGS, INC. AND WHITE LION CAPITAL LLC

CERTIFICATION

CERTIFICATION

CERTIFICATION

CERTIFICATION

XBRL SCHEMA FILE

XBRL CALCULATION FILE

XBRL DEFINITION FILE

XBRL LABEL FILE

XBRL PRESENTATION FILE

IDEA: R1.htm

IDEA: R2.htm

IDEA: R3.htm

IDEA: R4.htm

IDEA: R5.htm

IDEA: R6.htm

IDEA: R7.htm

IDEA: R8.htm

IDEA: R9.htm

IDEA: R10.htm

IDEA: R11.htm

IDEA: R12.htm

IDEA: R13.htm

IDEA: R14.htm

IDEA: R15.htm

IDEA: R16.htm

IDEA: R17.htm

IDEA: R18.htm

IDEA: R19.htm

IDEA: R20.htm

IDEA: R21.htm

IDEA: R22.htm

IDEA: R23.htm

IDEA: R24.htm

IDEA: R25.htm

IDEA: R26.htm

IDEA: R27.htm

IDEA: R28.htm

IDEA: R29.htm

IDEA: R30.htm

IDEA: R31.htm

IDEA: R32.htm

IDEA: R33.htm

IDEA: R34.htm

IDEA: R35.htm

IDEA: R36.htm

IDEA: R37.htm

IDEA: R38.htm

IDEA: R39.htm

IDEA: R40.htm

IDEA: R41.htm

IDEA: R42.htm

IDEA: R43.htm

IDEA: R44.htm

IDEA: R45.htm

IDEA: R46.htm

IDEA: R47.htm

IDEA: R48.htm

IDEA: R49.htm

IDEA: R50.htm

IDEA: R51.htm

IDEA: R52.htm

IDEA: R53.htm

IDEA: R54.htm

IDEA: R55.htm

IDEA: R56.htm

IDEA: R57.htm

IDEA: R58.htm

IDEA: R59.htm

IDEA: R60.htm

IDEA: R61.htm

IDEA: R62.htm

IDEA: R63.htm

IDEA: R64.htm

IDEA: R65.htm

IDEA: R66.htm

IDEA: R67.htm

IDEA: R68.htm

IDEA: R69.htm

IDEA: R70.htm

IDEA: R71.htm

IDEA: R72.htm

IDEA: R73.htm

IDEA: R74.htm

IDEA: R75.htm

IDEA: R76.htm

IDEA: R77.htm

IDEA: R78.htm

IDEA: R79.htm

IDEA: R80.htm

IDEA: R81.htm

IDEA: R82.htm

IDEA: R83.htm

IDEA: R84.htm

IDEA: R85.htm

IDEA: R86.htm

IDEA: R87.htm

IDEA: R88.htm

IDEA: R89.htm

IDEA: R90.htm

IDEA: R91.htm

IDEA: R92.htm

IDEA: FilingSummary.xml

IDEA: MetaLinks.json

IDEA: ea0242393-10q_osrhold_htm.xml