Item 2. Management’s Discussion and Analysis
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 OSR Health, 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”).
Recent Developments
Shareholder Loyalty CVR Program
In June 2026, the Company announced a shareholder
loyalty program (the “Loyalty Program”) under which the Company intends to distribute one non-transferable contingent value
right (“CVR”) for each share of the Company’s common stock held of record as of the record date, which is August 14, 2026. To
participate, holders must enroll in the Loyalty Program and continuously hold their shares; enrolled holders would be eligible to receive
additional shares of common stock, at no additional cost, if specified closing-price thresholds are met at four measurement dates over
the twelve months following the record date, as set forth in the table below. The tiers are cumulative, and a holder that enrolls and
continuously holds through all four measurement dates could receive up to a maximum of five additional shares for each share held on the
record date if all thresholds are met.
Measurement date
Closing-price threshold
Shares delivered per CVR
Cumulative position
3 months
≥ $2.00
0.5
1.5×
6 months
≥ $3.00
1.0
2.5×
9 months
≥ $4.00
1.5
4.0×
12 months
≥ $5.00
2.0
6.0×
The CVRs are non-transferable and have no standalone
value, and the distribution of CVRs and any delivery of shares remain subject to an effective registration statement or an available exemption,
applicable Nasdaq listing requirements, and other conditions. A more detailed description of the Loyalty Program is available on the Company’s
website at www.osr-health.com/loyaltyprogram. Information on, or accessible through, the Company’s website is not incorporated by reference
into, and does not form a part of, this Report.
On July 31, 2026, the Company announced that Nasdaq
had informed the Company, in a verbal communication, that the Loyalty Program would not result in any mechanical adjustment to the price
of the Company’s common stock, either upon the distribution of the CVRs or upon the delivery of additional shares to enrolled holders.
This communication relates solely to the exchange’s treatment of the CVR distribution and related share deliveries for price-adjustment
purposes; it does not constitute an endorsement of the Loyalty Program and does not address the separate securities-law requirements applicable
to the distribution of the CVRs or the delivery of shares, which remain subject to the Company’s ongoing regulatory process.
28
Results of Operations
Comparison of the Three and Six Months
Ended June 30, 2025 and 2026
The following tables present OSR Health’s
statements of operations for the three and six months ended June 30, 2025 and 2026, and percentage change between the two periods:
Three Months Ended June 30,
2025
2026
Change
$
Change
%
Net Sales:
1,135,517
315,669
-819,848
-72 %
Cost of Sales
1,102,735
229,065
-873,670
-79 %
Gross Profit
32,782
86,605
53,823
165 %
Expenses:
Selling, general and administrative expenses
5,261,960
3,119,519
-2,142,441
-41 %
Operating loss
(5,229,177 )
(3,032,915 )
2,196,262
-42 %
Other income (expense)
3,979
1,589,374
1,585,395
39,844 %
Profit (loss) before income taxes
(5,225,198 )
(1,443,541 )
3,781,657
-72 %
Six Months Ended June 30,
2025
2026
Change
$
Change
%
Net Sales:
1,896,789
799,727
-1,097,062
-58 %
Cost of Sales
1,695,321
552,841
-1,142,480
-67 %
Gross Profit
201,468
246,886
45,418
23 %
Expenses:
Selling, general and administrative expenses
8,348,471
6,946,984
-1,401,487
-17 %
Operating loss
(8,147,004 )
(6,700,098 )
1,446,906
-18 %
Other income (expense)
(8,471,009 )
1,337,069
9,808,078
-116 %
Profit (loss) before income taxes
(16,618,012 )
(5,363,029 )
11,254,983
-68 %
29
Net Sales, Cost of Sales, Gross Profit
OSR Health’s net sales, cost of sales, and gross
profit are primarily derived from RMC, its subsidiary engaged in the distribution of medical devices, and Woori IO, a manufacturer of
non-invasive glucose monitoring devices. Based on cumulative revenue for the first half of 2026, approximately 98% of total revenue was
attributable to RMC. In addition, Woori IO was first consolidated in the first quarter of 2026.
For the three months ended June 30, 2026, OSR
Health’s net sales decreased by $819,848, or 72%, compared to the same period in the prior year. Cost of sales decreased at a higher rate
of 79%, or $873,670, resulting in an increase in gross profit of $53,823 for the period. Overall, gross profit margin increased from approximately
3% in the second quarter of 2025 to 27% in the second quarter of 2026.
This improvement in profitability was driven by
a change in RMC’s contractual arrangement with one of its major suppliers. Specifically, RMC transitioned from a traditional purchase-and-resale
model to a consignment-based arrangement under which only commission revenue is recognized. Although the new contract was executed in
April 2025, the change began to affect revenue recognition starting in July 2025. During the second quarter of 2025, RMC sold previously
held inventory back to the supplier at cost, which resulted in relatively high net sales but temporarily and significantly depressed profitability
for that period. Excluding this one-time effect, the second quarter of 2026 reflects lower net sales but a more normalized level of profitability.
For the six months ended June 30, 2026, OSR Health’s
net sales decreased by $1,097,062, or 58%, compared to the same period in the prior year. Cost of sales decreased at a higher rate of
67%, or $1,142,480, resulting in an increase in gross profit of $45,418. Overall, gross profit margin increased from approximately 11%
in the first half of 2025 to 31% in the first half of 2026. The overall drivers of this change are the same as those described above for
the second quarter (three months). However, because the one-time transaction occurred in the second quarter of 2025, the year-over-year
variance for the six-month period appears relatively moderate.
Selling, General and Administrative Expenses
For the three months ended June 30, 2026, OSR
Health’s selling, general and administrative (SG&A) expenses decreased by $2,142,441, or 41%, compared to the same period in the prior
year.
Following the completion of the Business Combination
on February 14, 2025, various costs associated with fulfilling public company obligations began to increase. This increase was primarily
attributable to higher personnel-related expenses, including salaries, severance payments, employee benefits, bonuses, and travel costs.
Additional SG&A expenses included amortization of intangible assets, research and development expenses, and professional service fees
such as legal, audit, investor relations, and press release costs, as well as non-income taxes, insurance premiums, and employee recruiting
and training expenses. The overall increase in these costs was primarily attributable to higher personnel-related expenses and professional
service fees. Nevertheless, expenses appear to have decreased compared to the prior-year period because the second quarter of 2025 included
significant one-time costs associated with the completion of the Business Combination and related financing activities.
For the six months ended June 30, 2026, OSR Health’s
selling, general and administrative (SG&A) expenses decreased by $1,401,487, or 17%, compared to the same period in the prior year.
The decrease for the six-month period was more moderate than the year-over-year decline in the second quarter (three months) alone, as
the one-time cost increase in the second quarter of 2025 was particularly large.
Research and Development (R&D) Expenses
OSR Health’s research and development (R&D)
expenses consist primarily of development costs associated with product candidates in pre-clinical and clinical trial stages, as well
as related salary and outsourced service costs. R&D costs are expensed as incurred. Currently, OSR Health has been experiencing difficulties
in securing R&D-related funding, and as a result, such expenses have not yet been incurred in significant amounts. However, if financing
efforts progress successfully going forward, OSR Health expects to incur and report R&D-related expenses primarily from its subsidiaries
actively engaged in research and development activities, at an estimated amount of approximately $2.5 million to $3.0 million per quarter,
which could potentially increase to approximately $5.0 million to $6.0 million per quarter in the future.
30
Operating Loss
For the three months ended June 30, 2026, OSR
Health’s operating loss decreased by $2,196,262, or 42%, compared to the same period in the prior year
For the six months ended June 30, 2026, operating
loss decreased by $1,446,906, or 18%, compared to the same period in the prior year.
This increase was
at a level generally consistent with the amount and percentage increase in SG&A expenses discussed in the section titled “Selling,
General and Administrative Expenses.”
Other Income (Expense)
OSR Health’s other income (expense) consists of
interest income, interest expense, foreign exchange-related gains and losses, and other non-operating items.
For the three months ended June 30, 2026, the
Company recorded net other income of $1,589,374, an increase of $1,585,395, or 39,844%, compared to the same period in the prior year.
This was driven by a realized gain on financial liabilities measured at fair value of $1,798,064, resulting from the resolution of a liability
for which unrealized losses had previously been recognized.
For the six months ended June 30, 2026, the Company
recorded net other income of $1,337,069, a significant improvement compared to net other expense of $8,471,009 recorded in the same period
in the prior year. This change was primarily attributable to the one-time recognition of approximately $8.5 million in merger-related
expenses incurred in connection with the Business Combination completed on February 14, 2025, which was recognized only during the first
quarter of 2025.
Loss Before Income Taxes
For the three months ended June 30, 2026, OSR
Health’s loss before income taxes decreased by $3,781,657, or 72%, compared to the same period in the prior year. As previously discussed,
this was driven by a realized gain on financial liabilities measured at fair value of $1,798,064, resulting from the resolution of a liability
for which unrealized losses had previously been recognized.
For the six months ended June 30, 2026, OSR Health’s
loss before income taxes decreased by $11,254,983, or 68%, compared to the same period in the prior year. This decrease was also primarily
attributable, as previously discussed, to the one-time recognition of approximately $8.5 million in merger-related expenses incurred in
connection with the Business Combination completed on February 14, 2025, which was recognized during the first quarter of 2025.
Liquidity and Capital Resources
Since its inception through June 30, 2026, OSR
Health has incurred significant operating losses and negative cash flows from operating activities. The Company recorded an operating
loss of approximately $18.33 million for the year ended December 31, 2025, compared to an operating loss of approximately $11.69 million
for the same period in 2024. In addition, the Company recorded an operating loss of approximately $6.70 million during the first half
of 2026. As of June 30, 2026, OSR Health had an accumulated deficit of approximately $40.95 million.
To date, OSR Health has funded its operations
primarily through the issuance of common stock and convertible bonds, bank borrowings, loans from affiliates, and, to a lesser extent,
product revenue generated by its subsidiary, RMC. As of June 30, 2026, the Company had cash and cash equivalents of approximately $1.49
million, consisting primarily of bank deposits.
31
The Company incurred significant expenses in connection
with the Business Combination and the filing of its Form S-4 registration statement, which, together with other general operating expenses,
reduced the funds available for operations and created an urgent need for additional capital. In response, in February 2025, OSR Health
entered into an equity line of credit (“ELOC”) agreement with an investor, providing for up to $80 million in potential capital.
As of June 30, 2026, the Company had issued a total of 4,875,440 shares under the ELOC, raising gross proceeds of $3.38 million. In addition,
the Company has executed or is exploring various financing initiatives through the issuance of warrants and notes.
OSR Health expects to continue utilizing the ELOC
until the end of the Commitment Period (December 31, 2026) as set forth in the ELOC Agreement with White Lion which was most recently
amended in April 2026 to provide additional flexibility in accessing the equity line. However, the Company intends to exercise a higher
level of prudence and control in the execution of the ELOC in order to minimize the dilution and price impact it may have on the market
for the Company’s equity securities. In addition, the Company plans to implement new equity financing facilities that are generally considered
less dilutive and more controllable than ELOC arrangements, such as an At-the-Market (“ATM”) offering.
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
Bellevue Capital Management, LLC (“BCM”) 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 they continue following the consummation of our business combination
in February 2025.
Chardan Capital Markets, LLC (“Chardan”)
is entitled to a deferred underwriting commission of $2,070,000, payable as of September 30, 2025. In addition, we incurred deferred legal
fees of approximately $1.25 million that were payable upon consummation of our initial business combination.
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.
32
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.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.