
OSE Immunotherapeutics SA
PAR:OSE

Balance Sheet
Balance Sheet Decomposition
OSE Immunotherapeutics SA
Current Assets | 69.9m |
Cash & Short-Term Investments | 16.7m |
Receivables | 4.1m |
Other Current Assets | 49m |
Non-Current Assets | 54m |
Long-Term Investments | 6.4m |
PP&E | 3.4m |
Intangibles | 44m |
Other Non-Current Assets | 192k |
Balance Sheet
OSE Immunotherapeutics SA
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
9
|
15
|
10
|
10
|
26
|
29
|
34
|
26
|
19
|
0
|
|
Cash |
1
|
0
|
2
|
4
|
0
|
0
|
22
|
19
|
6
|
0
|
|
Cash Equivalents |
9
|
15
|
7
|
5
|
26
|
29
|
11
|
7
|
13
|
0
|
|
Short-Term Investments |
6
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
2
|
16
|
9
|
10
|
5
|
8
|
8
|
8
|
9
|
4
|
|
Accounts Receivables |
0
|
12
|
0
|
2
|
1
|
1
|
1
|
0
|
1
|
0
|
|
Other Receivables |
2
|
4
|
9
|
7
|
5
|
7
|
7
|
8
|
8
|
0
|
|
Other Current Assets |
0
|
3
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
49
|
|
Total Current Assets |
17
|
37
|
24
|
23
|
33
|
40
|
44
|
37
|
30
|
70
|
|
PP&E Net |
0
|
0
|
0
|
1
|
3
|
4
|
5
|
5
|
4
|
3
|
|
PP&E Gross |
0
|
0
|
0
|
1
|
3
|
4
|
5
|
5
|
4
|
0
|
|
Accumulated Depreciation |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
4
|
0
|
|
Intangible Assets |
0
|
53
|
53
|
53
|
53
|
53
|
51
|
49
|
46
|
44
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
6
|
|
Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
17
N/A
|
90
+427%
|
77
-14%
|
77
-1%
|
89
+16%
|
97
+9%
|
102
+5%
|
92
-10%
|
82
-11%
|
124
+51%
|
|
Liabilities | |||||||||||
Accounts Payable |
1
|
4
|
9
|
7
|
7
|
10
|
10
|
9
|
9
|
8
|
|
Accrued Liabilities |
0
|
3
|
1
|
1
|
2
|
2
|
4
|
3
|
2
|
3
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
1
|
1
|
1
|
1
|
1
|
2
|
4
|
7
|
8
|
|
Other Current Liabilities |
1
|
11
|
4
|
1
|
5
|
1
|
1
|
1
|
0
|
2
|
|
Total Current Liabilities |
2
|
19
|
14
|
9
|
14
|
14
|
17
|
16
|
19
|
20
|
|
Long-Term Debt |
0
|
1
|
4
|
4
|
11
|
19
|
35
|
41
|
39
|
38
|
|
Deferred Income Tax |
0
|
5
|
3
|
2
|
5
|
2
|
2
|
2
|
1
|
1
|
|
Other Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
|
Total Liabilities |
3
N/A
|
25
+893%
|
22
-12%
|
15
-31%
|
30
+101%
|
36
+17%
|
54
+52%
|
59
+10%
|
59
0%
|
60
+2%
|
|
Equity | |||||||||||
Common Stock |
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
|
Retained Earnings |
8
|
13
|
4
|
10
|
7
|
8
|
21
|
36
|
58
|
18
|
|
Additional Paid In Capital |
21
|
49
|
49
|
49
|
48
|
65
|
66
|
66
|
77
|
78
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
14
N/A
|
65
+346%
|
55
-14%
|
62
+11%
|
59
-5%
|
61
+5%
|
48
-22%
|
33
-32%
|
23
-30%
|
64
+178%
|
|
Total Liabilities & Equity |
17
N/A
|
90
+427%
|
77
-14%
|
77
-1%
|
89
+16%
|
97
+9%
|
102
+5%
|
92
-10%
|
82
-11%
|
124
+51%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
10
|
14
|
14
|
15
|
15
|
18
|
18
|
18
|
22
|
22
|