OPKO Health Inc
NASDAQ:OPK
Balance Sheet
Balance Sheet Decomposition
OPKO Health Inc
OPKO Health Inc
Balance Sheet
OPKO Health Inc
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
6
|
10
|
9
|
9
|
9
|
23
|
7
|
43
|
18
|
72
|
27
|
186
|
97
|
194
|
169
|
92
|
97
|
86
|
72
|
135
|
153
|
96
|
432
|
364
|
|
| Cash Equivalents |
6
|
10
|
9
|
9
|
9
|
23
|
7
|
43
|
18
|
72
|
27
|
186
|
97
|
194
|
169
|
92
|
97
|
86
|
72
|
135
|
153
|
96
|
432
|
364
|
|
| Short-Term Investments |
10
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
10
|
14
|
13
|
24
|
25
|
23
|
209
|
250
|
193
|
162
|
158
|
302
|
266
|
149
|
130
|
152
|
126
|
|
| Accounts Receivables |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
9
|
12
|
13
|
21
|
20
|
20
|
194
|
220
|
166
|
144
|
135
|
286
|
260
|
127
|
123
|
118
|
90
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
2
|
5
|
3
|
15
|
29
|
27
|
18
|
23
|
16
|
6
|
21
|
7
|
34
|
36
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
2
|
4
|
11
|
16
|
13
|
22
|
18
|
17
|
40
|
47
|
49
|
42
|
53
|
132
|
87
|
74
|
66
|
57
|
66
|
|
| Other Current Assets |
1
|
1
|
0
|
0
|
0
|
2
|
1
|
1
|
9
|
1
|
6
|
14
|
6
|
12
|
18
|
15
|
17
|
27
|
16
|
336
|
19
|
18
|
21
|
26
|
|
| Total Current Assets |
17
|
11
|
10
|
9
|
9
|
29
|
14
|
64
|
57
|
100
|
79
|
243
|
143
|
454
|
484
|
349
|
318
|
324
|
523
|
823
|
395
|
309
|
662
|
582
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
5
|
17
|
17
|
16
|
132
|
123
|
147
|
145
|
167
|
178
|
124
|
122
|
144
|
124
|
121
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
5
|
17
|
17
|
16
|
0
|
123
|
147
|
145
|
167
|
178
|
124
|
122
|
144
|
124
|
121
|
|
| Accumulated Depreciation |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
7
|
11
|
0
|
57
|
86
|
112
|
136
|
165
|
133
|
142
|
157
|
139
|
126
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
8
|
6
|
13
|
7
|
77
|
96
|
868
|
856
|
1 430
|
1 409
|
1 331
|
1 250
|
1 119
|
1 065
|
912
|
1 019
|
935
|
812
|
711
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
5
|
6
|
40
|
81
|
226
|
224
|
743
|
705
|
717
|
700
|
672
|
681
|
521
|
596
|
598
|
529
|
484
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
7
|
16
|
25
|
16
|
29
|
37
|
37
|
30
|
21
|
16
|
11
|
28
|
16
|
55
|
14
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
13
|
12
|
10
|
10
|
9
|
8
|
7
|
10
|
10
|
9
|
9
|
19
|
19
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
2
|
1
|
5
|
6
|
40
|
81
|
226
|
224
|
743
|
705
|
717
|
700
|
672
|
681
|
521
|
596
|
598
|
529
|
484
|
|
| Total Assets |
18
N/A
|
11
-35%
|
10
-11%
|
9
-11%
|
9
-2%
|
40
+350%
|
22
-45%
|
87
+301%
|
78
-11%
|
230
+195%
|
290
+26%
|
1 392
+380%
|
1 268
-9%
|
2 799
+121%
|
2 767
-1%
|
2 590
-6%
|
2 451
-5%
|
2 309
-6%
|
2 473
+7%
|
2 400
-3%
|
2 167
-10%
|
2 012
-7%
|
2 200
+9%
|
1 932
-12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1
|
1
|
0
|
0
|
1
|
3
|
2
|
5
|
7
|
5
|
10
|
13
|
9
|
73
|
53
|
74
|
47
|
63
|
101
|
82
|
67
|
70
|
47
|
41
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
4
|
5
|
3
|
3
|
4
|
22
|
58
|
57
|
85
|
117
|
161
|
134
|
155
|
232
|
203
|
107
|
99
|
100
|
84
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
3
|
0
|
4
|
15
|
9
|
18
|
11
|
13
|
17
|
15
|
15
|
41
|
12
|
27
|
17
|
39
|
30
|
17
|
12
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
1
|
3
|
10
|
4
|
78
|
78
|
62
|
67
|
19
|
16
|
28
|
0
|
1
|
29
|
9
|
|
| Total Current Liabilities |
1
|
1
|
0
|
0
|
1
|
10
|
8
|
13
|
28
|
19
|
52
|
92
|
83
|
252
|
263
|
312
|
288
|
249
|
376
|
330
|
214
|
200
|
193
|
147
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
13
|
14
|
15
|
0
|
0
|
5
|
114
|
68
|
109
|
74
|
143
|
173
|
264
|
229
|
193
|
227
|
229
|
426
|
337
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
7
|
10
|
166
|
167
|
226
|
165
|
149
|
115
|
119
|
137
|
149
|
126
|
127
|
141
|
126
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
19
|
146
|
114
|
232
|
173
|
143
|
84
|
63
|
60
|
43
|
39
|
66
|
75
|
54
|
|
| Total Liabilities |
1
N/A
|
1
-29%
|
0
-80%
|
0
+50%
|
1
+133%
|
23
+3 157%
|
21
-6%
|
30
+39%
|
29
-3%
|
44
+54%
|
86
+95%
|
515
+498%
|
426
-17%
|
819
+93%
|
675
-18%
|
746
+11%
|
660
-12%
|
695
+5%
|
802
+15%
|
715
-11%
|
606
-15%
|
622
+3%
|
835
+34%
|
664
-20%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
29
|
29
|
27
|
28
|
4
|
4
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
7
|
8
|
|
| Retained Earnings |
49
|
54
|
56
|
56
|
57
|
269
|
309
|
339
|
358
|
360
|
389
|
503
|
675
|
705
|
730
|
1 049
|
1 197
|
1 511
|
1 482
|
1 512
|
1 823
|
2 012
|
2 065
|
2 291
|
|
| Additional Paid In Capital |
67
|
68
|
68
|
68
|
68
|
284
|
308
|
367
|
376
|
525
|
565
|
1 379
|
1 529
|
2 705
|
2 845
|
2 889
|
3 004
|
3 143
|
3 153
|
3 223
|
3 422
|
3 433
|
3 481
|
3 575
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
6
|
1
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
3
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
8
|
8
|
7
|
4
|
4
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
|
| Other Equity |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
3
|
1
|
7
|
1
|
7
|
22
|
27
|
5
|
20
|
22
|
4
|
31
|
43
|
38
|
56
|
21
|
|
| Total Equity |
16
N/A
|
10
-36%
|
10
-5%
|
9
-11%
|
8
-7%
|
17
+107%
|
0
-98%
|
58
+14 325%
|
49
-15%
|
185
+277%
|
204
+10%
|
876
+330%
|
842
-4%
|
1 980
+135%
|
2 092
+6%
|
1 844
-12%
|
1 791
-3%
|
1 615
-10%
|
1 672
+4%
|
1 685
+1%
|
1 562
-7%
|
1 389
-11%
|
1 365
-2%
|
1 268
-7%
|
|
| Total Liabilities & Equity |
18
N/A
|
11
-35%
|
10
-11%
|
9
-11%
|
9
-2%
|
40
+350%
|
22
-45%
|
87
+301%
|
78
-11%
|
230
+195%
|
290
+26%
|
1 392
+380%
|
1 268
-9%
|
2 799
+121%
|
2 767
-1%
|
2 590
-6%
|
2 451
-5%
|
2 309
-6%
|
2 473
+7%
|
2 400
-3%
|
2 167
-10%
|
2 012
-7%
|
2 200
+9%
|
1 932
-12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
16
|
16
|
16
|
16
|
16
|
178
|
199
|
254
|
255
|
295
|
303
|
413
|
432
|
545
|
558
|
560
|
586
|
670
|
670
|
681
|
773
|
773
|
672
|
759
|
|
| Preferred Shares Outstanding |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|