OSRHW OSR Holdings, Inc. - Warrant
$0.06
Price · May 19, 2026
Fundamentals as of May 13, 2026
52W Range
$0–$0
60% of range
Analyst Rating
—
Price Target
—
P/E (TTM)
-0.1
ROE
-20.3%
Net Profit Margin
-931.2%
OSRHW Stock Snapshot Price, market cap, P/E, EPS, ROE, debt/equity, 52-week range
Price
$0.06
Market Cap
$2M
P/E (TTM)
-0.1
EPS (TTM)
$-0.80
Revenue (TTM)
$3M
Div Yield
—
ROE
-20.3%
Debt/Equity
0.0
52W Range
$0 – $0
OSRHW Stock Price Chart Daily OHLCV with technical indicators — pan, zoom, and customize your view
Configure
10-Year Performance Revenue, net income, margins and EPS trends
Revenue & Net Income
$3M
2024-12-31
→
2025-12-31
EPS
$-0.80
2022-12-31
→
2025-12-31
Free Cash Flow
—
Margins
-931.2%
2025-12-31
→
2025-12-31
Valuation P/E, P/S, P/B, EV/EBITDA ratios — is the stock expensive or cheap?
Metric
5Y trend
OSRHW
Peer Median
P/E (TTM)
-0.1
—
P/S (TTM)
0.5
—
P/B
0.0
—
EV / EBITDA
-0.1
—
Profitability Gross, operating and net margins; ROE, ROA, ROIC
Metric
5Y trend
OSRHW
Peer Median
Gross Margin
20.4%
—
Operating Margin
-631.0%
—
Net Profit Margin
-931.2%
—
ROA
-15.6%
—
ROE
-20.3%
—
ROIC
-13.3%
—
Financial Health Debt, liquidity, solvency — balance sheet strength
Metric
5Y trend
OSRHW
Peer Median
Debt / Equity
0.0
—
Current Ratio
0.2
—
Quick Ratio
0.1
—
Growth Revenue, EPS and net income growth: YoY, 3Y CAGR, 5Y CAGR
Metric
5Y trend
OSRHW
Peer Median
Revenue YoY
-17.7%
—
Capital Efficiency Asset turnover, inventory turnover, receivables turnover
Metric
5Y trend
OSRHW
Peer Median
Full Fundamentals All metrics by year — income statement, balance sheet, cash flow
Income Statement 16
| Metric | Trend | 2025 | 2024 |
|---|---|---|---|
| Revenue | $3M | $4M | |
| Cost of Revenue | $2M | $3M | |
| Gross Profit | $592.9K | $811.2K | |
| R&D Expense | $318.4K | $161.2K | |
| SG&A Expense | $19M | $13M | |
| Operating Income | $-18M | $-12M | |
| Interest Income | $63.9K | $21.3K | |
| Other Non-op | · | $1M | |
| Pretax Income | $-29M | $-12M | |
| Income Tax | $-2M | $-2M | |
| Net Income | $-27M | $-10M | |
| EPS (Basic) | $-0.92 | $-4.79 | |
| EPS (Diluted) | $-0.80 | $-4.79 | |
| Shares (Basic) | 19,515,034 | 2,155,000 | |
| Shares (Diluted) | 22,560,443 | 2,155,000 | |
| EBITDA | $-18M | $-4M |
Balance Sheet 27
| Metric | Trend | 2025 | 2024 |
|---|---|---|---|
| Cash & Equivalents | $2M | $341.5K | |
| Receivables | $319.3K | $904.5K | |
| Inventory | $196.4K | $922.1K | |
| Prepaid Expense | $227.9K | $20.6K | |
| Other Current Assets | $263.5K | $74.6K | |
| Current Assets | $3M | $2M | |
| PP&E (Net) | $169.1K | $2.3K | |
| PP&E (Gross) | $460.2K | $291.8K | |
| Accum. Depreciation | $291.1K | $289.5K | |
| Goodwill | $25M | $24M | |
| Intangibles | $142M | $148M | |
| Total Assets | $171M | $175M | |
| Accounts Payable | · | $3M | |
| Accrued Liabilities | $957.9K | $459.9K | |
| Short-term Debt | $2M | $2M | |
| Current Liabilities | $17M | $3M | |
| Capital Leases | $12.6K | $33.4K | |
| Deferred Tax | $27M | $28M | |
| Other Non-current Liabilities | $1.7K | $1.7K | |
| Total Liabilities | $44M | $32M | |
| Total Debt | $2M | · | |
| Common Stock | $2.7K | $216 | |
| Retained Earnings | $-37M | $-19M | |
| AOCI | $4M | $-225.4K | |
| Stockholders' Equity | $127M | $143M | |
| Liabilities + Equity | $171M | $175M | |
| Shares Outstanding | 26,597,769 | 2,155,000 |
Cash Flow 9
| Metric | Trend | 2025 | 2024 |
|---|---|---|---|
| Amort. of Intangibles | $9M | $10M | |
| Operating Cash Flow | $-4M | $-2M | |
| Investing Cash Flow | $-3M | $503.6K | |
| Debt Issued | · | $236.7K | |
| Stock Issued | $5M | · | |
| Stock Repurchased | · | $36M | |
| Net Stock Activity | $5M | $-36M | |
| Financing Cash Flow | $8M | $1M | |
| Taxes Paid | $153.6K | $14.8K |
Profitability 8
| Metric | Trend | 2025 | 2024 |
|---|---|---|---|
| Gross Margin | 20.4% | · | |
| Operating Margin | -631.0% | · | |
| Net Margin | -931.2% | · | |
| Pretax Margin | -994.2% | · | |
| EBITDA Margin | -631.0% | · | |
| ROA | -15.6% | -12.4% | |
| ROE | -20.3% | -6.1% | |
| ROIC | -13.3% | 48.2% |
Liquidity & Solvency 3
| Metric | Trend | 2025 | 2024 |
|---|---|---|---|
| Current Ratio | 0.2 | 0.1 | |
| Quick Ratio | 0.1 | 0.0 | |
| Debt / Equity | 0.0 | · |
Efficiency 3
| Metric | Trend | 2025 | 2024 |
|---|---|---|---|
| Asset Turnover | 0.0 | · | |
| Inventory Turnover | 4.1 | · | |
| Receivables Turnover | 4.7 | · |
Growth Rates 1
| Metric | Trend | 2025 | 2024 |
|---|---|---|---|
| Revenue YoY | -17.7% | · |
Valuation (TTM) 11
| Metric | Trend | 2025 | 2024 |
|---|---|---|---|
| Revenue TTM | $3M | $4M | |
| Net Income TTM | $-27M | $-10M | |
| Market Cap | $2M | · | |
| Enterprise Value | $2M | · | |
| P/E | -0.1 | · | |
| P/S | 0.5 | · | |
| P/B | 0.0 | · | |
| P / Cash Flow | -0.4 | · | |
| EV / EBITDA | -0.1 | · | |
| EV / Revenue | 0.8 | · | |
| Earnings Yield | -1337.8% | · |
Income Statement 16
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $484.1K | $381.3K | $627.7K | $1M | $761.3K | $915.3K | $823.0K | $881.8K | $910.2K | |
| Cost of Revenue | $323.8K | $251.6K | $366.0K | $1M | $592.6K | $755.2K | $643.9K | $649.5K | $670.4K | |
| Gross Profit | $160.3K | $129.7K | $261.7K | $32.8K | $168.7K | $160.0K | $179.1K | $232.3K | $239.8K | |
| R&D Expense | $113.2K | $176.6K | $-1.8K | $53.5K | $90.1K | $14.5K | $54.7K | $45.3K | $46.7K | |
| SG&A Expense | $4M | $7M | $4M | $5M | $3M | $2M | $4M | $3M | $4M | |
| Operating Income | $-4M | $-6M | $-4M | $-5M | $-3M | $-2M | $-4M | $-3M | $-3M | |
| Interest Expense | · | · | · | · | · | · | · | · | $64 | |
| Interest Income | $17.5K | $16.5K | $18.5K | $24.6K | $4.3K | $9.8K | $1.4K | $4.5K | $5.5K | |
| Pretax Income | $-4M | $-8M | $-4M | $-5M | $-11M | $-2M | $-3M | $-3M | $-3M | |
| Income Tax | $-452.3K | $-534.9K | $-1M | · | · | $-450.6K | $-139.6K | $-973.6K | $4 | |
| Net Income | $-3M | $-7M | $-3M | $-5M | $-11M | $-1M | $-3M | $-2M | $-3M | |
| EPS (Basic) | $-0.09 | $0.20 | $-0.10 | $0.02 | $-1.04 | $-2.22 | $-1.56 | $-0.41 | $-0.60 | |
| EPS (Diluted) | $-0.08 | $-0.23 | $0.12 | $0.35 | $-1.04 | $-4.70 | $-0.06 | $-0.02 | $-0.01 | |
| Shares (Basic) | 31,212,637 | 2,139,324 | 2,220,303 | 4,249,174 | 10,906,233 | -12,454,243 | 4,041,221 | 4,945,068 | 5,622,954 | |
| Shares (Diluted) | 34,268,883 | -557,929 | 7,028,228 | 5,183,911 | 10,906,233 | -12,454,243 | 4,041,221 | 4,945,068 | 5,622,954 | |
| EBITDA | $-4M | · | $-4M | $-5M | $-3M | · | · | · | · |
Balance Sheet 29
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $2M | $2M | $2M | $2M | $2M | $341.5K | $12.2K | $119.1K | $3.6K | |
| Receivables | $261.4K | $319.3K | $489.2K | $742.8K | $794.5K | $904.5K | · | · | · | |
| Inventory | $462.5K | $196.4K | $185.1K | $198.8K | $736.6K | $922.1K | · | · | · | |
| Prepaid Expense | $271.2K | $227.9K | $156.6K | $183.2K | $208.6K | $20.6K | $27.4K | $47.7K | $64.5K | |
| Other Current Assets | $312.4K | $263.5K | $250.8K | $281.7K | $280.4K | $74.6K | · | · | · | |
| Current Assets | $3M | $3M | $3M | $3M | $3M | $2M | $39.6K | $166.8K | $68.2K | |
| PP&E (Net) | $153.5K | $169.1K | $98.1K | $3.7K | $999 | $2.3K | · | · | · | |
| PP&E (Gross) | $432.5K | $460.2K | $389.7K | $304.7K | $279.2K | $291.8K | · | · | · | |
| Accum. Depreciation | $279.0K | $291.1K | $291.6K | $301.1K | $278.2K | $289.5K | · | · | · | |
| Goodwill | $30M | $25M | $26M | $26M | $24M | $24M | · | · | · | |
| Intangibles | $139M | $142M | $148M | $156M | $146M | $148M | · | · | · | |
| Total Assets | $172M | $171M | $177M | $185M | $175M | $175M | $21M | $21M | $37M | |
| Accounts Payable | · | · | · | · | · | · | $1M | $1M | $2M | |
| Accrued Liabilities | $1M | $957.9K | $977.4K | $906.6K | $726.3K | $459.9K | · | · | · | |
| Short-term Debt | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $135.0K | |
| Current Liabilities | $18M | $17M | $15M | $16M | $14M | $3M | $4M | $3M | $3M | |
| Capital Leases | $8.1K | $12.6K | $11.6K | $20.4K | $26.3K | $33.4K | · | · | · | |
| Deferred Tax | $27M | $27M | $28M | $30M | $28M | $28M | · | · | · | |
| Other Non-current Liabilities | $66.5K | $1.7K | $1.7K | $1.8K | $1.7K | $1.7K | · | · | · | |
| Total Liabilities | $45M | $44M | $43M | $46M | $42M | $32M | $6M | $5M | $5M | |
| Long-term Debt | $469.8K | · | · | · | $498.5K | · | · | · | · | |
| Total Debt | $3M | · | $2M | $2M | $2M | · | $2M | $1M | $135.0K | |
| Common Stock | $3.3K | $2.7K | $2.4K | $2.0K | $1.9K | $216 | $216 | $216 | $216 | |
| Paid-in Capital | · | · | · | · | · | · | $0 | $0 | $0 | |
| Retained Earnings | $-40M | $-37M | $-32M | $-30M | $-31M | $-19M | $-6M | $-5M | $-4M | |
| AOCI | $-2M | $4M | $5M | $7M | $241.7K | $-225.4K | · | · | · | |
| Stockholders' Equity | $127M | $127M | $134M | $139M | $132M | $143M | $-6M | $-5M | $-4M | |
| Liabilities + Equity | $172M | $171M | $177M | $185M | $175M | $175M | $21M | $21M | $37M | |
| Shares Outstanding | 33,299,755 | 26,597,769 | 23,671,217 | 19,806,459 | 19,276,978 | 2,155,000 | 2,155,000 | 2,155,000 | 2,155,000 |
Cash Flow 9
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Amort. of Intangibles | $2M | $2M | $2M | $2M | $2M | $1M | $3M | $3M | $3M | |
| Operating Cash Flow | $-1M | $-1M | $-3M | $-482.6K | $-64.1K | $-181.0K | $-210.3K | $-940.2K | $-498.8K | |
| Investing Cash Flow | $11.7K | $-3M | $-726.6K | $-528.4K | $1M | $-187.8K | $-16M | $566.2K | $226.6K | |
| Debt Issued | · | · | · | · | · | $-1.9K | $-592 | $117.7K | $121.5K | |
| Stock Issued | $844.9K | $1M | · | · | · | · | · | · | · | |
| Stock Repurchased | · | · | · | · | · | · | $0 | · | · | |
| Net Stock Activity | $844.9K | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $942.1K | $3M | $4M | $891.5K | $149.4K | $321.5K | $16M | $374.8K | $266.6K | |
| Taxes Paid | $-30.2K | $180.1K | $-26.5K | $-5 | $-35 | $1.0K | $22.1K | $-12.5K | $4.2K |
Profitability 8
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 33.1% | · | 41.7% | 2.9% | 22.2% | · | · | · | · | |
| Operating Margin | -757.6% | · | -605.9% | -460.5% | -383.3% | · | · | · | · | |
| Net Margin | -716.3% | · | -508.9% | -460.2% | -1496.5% | · | · | · | · | |
| Pretax Margin | -809.7% | · | -715.2% | -460.2% | -1496.5% | · | · | · | · | |
| EBITDA Margin | -757.6% | · | -605.9% | -460.5% | -383.3% | · | · | · | · | |
| ROA | -2.0% | · | -3.2% | -5.1% | -10.8% | · | -0.50% | -0.21% | -0.11% | |
| ROE | -2.7% | · | -5.0% | -7.8% | -17.8% | · | 5.6% | 2.8% | 2.0% | |
| ROIC | -2.5% | · | -2.0% | · | · | · | · | · | · |
Liquidity & Solvency 4
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.0 | 0.0 | 0.0 | |
| Quick Ratio | 0.1 | · | 0.2 | 0.1 | 0.2 | · | 0.0 | 0.0 | 0.0 | |
| Debt / Equity | 0.0 | · | 0.0 | 0.0 | 0.0 | · | -0.3 | -0.3 | -0.0 | |
| LT Debt / Equity | 0.0 | · | 0.0 | · | 0.0 | · | · | · | · |
Efficiency 3
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | · | 0.0 | 0.0 | 0.0 | · | · | · | · | |
| Inventory Turnover | 0.5 | · | 4.0 | 11.1 | 1.6 | · | · | · | · | |
| Receivables Turnover | 0.9 | · | 2.6 | 3.1 | 1.9 | · | · | · | · |
Valuation (TTM) 9
| Metric | Trend | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $3M | · | $3M | $4M | $3M | · | · | · | · | |
| Net Income TTM | $-23M | · | $-23M | $-22M | $-20M | · | $-9M | $-5M | $-3M | |
| Market Cap | $2M | · | · | · | · | · | · | · | · | |
| Enterprise Value | $3M | · | · | · | · | · | · | · | · | |
| P/S | 0.6 | · | · | · | · | · | · | · | · | |
| P/B | 0.0 | · | · | · | · | · | · | · | · | |
| P / Cash Flow | -1.9 | · | · | · | · | · | · | · | · | |
| EV / EBITDA | -0.8 | · | · | · | · | · | · | · | · | |
| EV / Revenue | 1.0 | · | · | · | · | · | · | · | · |
Financial Statements Income statement, balance sheet, cash flow — annual, last 5 years
Income Statement
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Revenue | $3M | $4M | — | — | — |
| Gross Margin % | 20.4% | — | — | — | — |
| Operating Margin % | -631.0% | — | — | — | — |
| Net Income | $-27M | $-10M | $403.8K | $-35.4K | $-3.3K |
| Diluted EPS | $-0.80 | $-4.79 | $0.05 | $-0.01 | — |
Balance Sheet
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Debt / Equity | 0.0 | — | 0.0 | — | — |
| Current Ratio | 0.2 | 0.1 | 0.0 | 0.1 | — |
| Quick Ratio | 0.1 | 0.0 | 0.0 | 0.1 | — |
My Metrics Your personal watchlist — selected rows from Full Fundamentals
📊
Pick the metrics that matter to you — click the ➕ next to any row in Full Fundamentals above.
Your selection is saved and follows you across all tickers.