OSE Immunotherapeutics SA
EPA:OSE.PA
7.5 (EUR) • At close September 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q3 | 2013 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash & Cash Equivalents
| 18.672 | 15.018 | 25.62 | 31.193 | 33.579 | 27.264 | 29.368 | 22.92 | 25.842 | 1.817 | 9.573 | 15.758 | 9.646 | 17.637 | 14.885 | 9.075 | 9.332 | 18.357 | 1.111 | 2.741 | 0.28 | 0.28 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.71 | 2.861 | 2.889 | 2.882 | 2.886 | 2.881 | 6.2 | 5.801 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 18.672 | 15.018 | 25.62 | 31.193 | 33.579 | 27.264 | 29.368 | 22.92 | 25.842 | 26.527 | 12.434 | 18.647 | 12.528 | 20.523 | 17.766 | 15.275 | 15.133 | 18.357 | 1.111 | 2.741 | 0.28 | 0.28 | 0.185 |
Net Receivables
| 9.061 | 10.941 | 8.128 | 10.73 | 7.663 | 11.377 | 1.074 | 3.318 | 5.433 | 9.69 | 2.253 | 3.806 | 0.127 | 0.199 | 12.323 | 10.698 | 0.434 | 0.1 | 0.593 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 2.745 | 1.756 | 3.452 | 4.005 | 2.964 | 3.455 | 9.39 | 7.045 | 1.787 | 2.895 | 8.337 | 8.433 | 11.331 | 5.756 | 6.449 | 3.937 | 1.309 | 0.628 | 0.223 | 0.087 | 0.028 | 0 | 0 |
Total Current Assets
| 30.478 | 27.715 | 37.2 | 45.928 | 44.206 | 42.096 | 39.832 | 33.283 | 33.062 | 39.112 | 23.024 | 30.886 | 23.986 | 26.478 | 36.538 | 29.91 | 16.876 | 19.085 | 1.927 | 2.828 | 0.308 | 0.308 | 0.185 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4.07 | 4.301 | 4.979 | 5.469 | 5.439 | 2.842 | 3.795 | 4.088 | 2.701 | 2.821 | 0.904 | 0.817 | 0.429 | 0.119 | 0.11 | 0.093 | 0.065 | 0.024 | 0.025 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 46.401 | 47.604 | 48.784 | 49.957 | 51.122 | 52.172 | 52.6 | 52.6 | 52.6 | 52.6 | 52.6 | 52.6 | 52.6 | 52.6 | 52.6 | 52.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 46.401 | 47.604 | 48.784 | 49.957 | 51.122 | 52.172 | 52.6 | 52.6 | 52.6 | 52.6 | 52.6 | 52.6 | 52.6 | 52.6 | 52.6 | 52.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0.756 | 0.587 | 0.524 | 0.731 | 0.581 | 0.941 | 0.581 | 0.607 | 0.244 | 0.102 | -51.968 | -52.048 | -52.432 | -52.636 | -52.647 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0.028 | 0 |
Tax Assets
| 0.195 | 0.184 | 0.183 | 0.181 | 0.173 | 0.163 | 0.165 | 0.167 | 0.283 | 0.276 | 0.272 | 0.265 | 0.261 | 0.155 | 0.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.904 | -0.817 | -0.429 | -0.119 | -0.11 | -52.6 | -0.065 | -0.024 | -0.025 | 0.028 | -0.028 | -0.028 | 0 |
Total Non-Current Assets
| 51.422 | 52.676 | 54.47 | 56.338 | 57.315 | 56.118 | 57.141 | 57.462 | 55.828 | 55.799 | 0.904 | 0.817 | 0.429 | 0.119 | 0.11 | 0.093 | 0.065 | 0.024 | 0.025 | 0.028 | 0.028 | 0.028 | 0 |
Total Assets
| 81.9 | 80.391 | 91.67 | 102.266 | 101.521 | 98.214 | 96.973 | 90.745 | 88.89 | 94.911 | 76.903 | 84.625 | 77.353 | 79.447 | 89.547 | 82.652 | 16.995 | 19.279 | 1.98 | 2.856 | 0.336 | 0.336 | 0 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 9.299 | 9.421 | 4.563 | 13.625 | 9.607 | 13.082 | 10.286 | 7.81 | 4.284 | 3.619 | 6.555 | 8.247 | 8.776 | 4.17 | 4.256 | 5.098 | 1.129 | 0.914 | 1.518 | 0.23 | 0.026 | 0.05 | 0 |
Short Term Debt
| 7.261 | 6.291 | 3.976 | 3.69 | 2.367 | 0.746 | 0.644 | 1.107 | 0.857 | 0.945 | 0.627 | 0.648 | 0.59 | 0.538 | 0.587 | 0.816 | 0.776 | 0.748 | 0.284 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.02 | 0.018 | 0.021 | 0.028 | 0.014 | 0.004 | 0.002 | 0.003 | 0.02 | 0.092 | 1.317 | 0.961 | 0.162 | 0.02 | 2.103 | 0.14 | 0.005 | 0.004 | 0.002 | 0.001 | 0.003 | 0 | 0 |
Deferred Revenue
| 0.347 | 0.148 | 0.812 | 1.698 | 1.046 | 3.73 | 0.002 | 0.003 | 4.811 | 12.088 | -0.627 | -0.648 | -0.59 | -0.538 | -0.587 | -0.816 | -0.776 | -0.748 | -0.284 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1.892 | 2.682 | 6.917 | 2.171 | 3.742 | 2.791 | 3.196 | 5.419 | 4.378 | 4.005 | 2.52 | 3.736 | 5.721 | 9.099 | 14.407 | 2.599 | 1.176 | 1.077 | 0.371 | 0.001 | 0.027 | 0.003 | 0 |
Total Current Liabilities
| 18.799 | 18.542 | 16.268 | 21.184 | 16.762 | 20.349 | 14.128 | 14.339 | 14.33 | 20.657 | 9.075 | 11.983 | 14.497 | 13.269 | 18.663 | 7.697 | 2.305 | 1.991 | 1.889 | 0.231 | 0.053 | 0.053 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| 35.508 | 34.31 | 37.231 | 28.098 | 30.801 | 21.753 | 16.552 | 16.152 | 9.211 | 4.493 | 3.832 | 4.103 | 4.296 | 3.345 | 1.197 | 1.371 | 0.204 | 0.6 | 0.894 | 1.156 | 1.147 | 1.147 | 0 |
Deferred Revenue Non-Current
| 3.032 | 3.157 | 3.586 | 3.984 | 3.965 | 1.426 | 2.318 | 2.57 | 1.413 | 1.551 | 1.822 | 0.603 | 1.43 | -0.654 | -3.806 | -4.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1.311 | 1.43 | 1.514 | 1.631 | 1.748 | 1.802 | 2.08 | 0.802 | 5.066 | 5.189 | 2.01 | 3.5 | 2.866 | 3.999 | 5.003 | 5.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.429 | 0.423 | 0.524 | 0.571 | 0.71 | 0.578 | 0.531 | 0.46 | 0.377 | 0.29 | -3.832 | -4.103 | -4.296 | -3.345 | -1.197 | -1.371 | -0.204 | -0.6 | -0.894 | -1.156 | -1.147 | -1.147 | 0 |
Total Non-Current Liabilities
| 40.28 | 39.32 | 42.855 | 34.284 | 37.224 | 25.559 | 21.481 | 19.984 | 16.067 | 11.523 | 3.832 | 4.103 | 4.296 | 3.345 | 1.197 | 1.371 | 0.204 | 0.6 | 0.894 | 1.156 | 1.147 | 1.147 | 0 |
Total Liabilities
| 59.079 | 57.862 | 59.123 | 55.468 | 53.986 | 45.908 | 35.609 | 34.323 | 30.397 | 32.18 | 15.149 | 19.857 | 21.907 | 20.801 | 25.022 | 14.709 | 2.519 | 2.601 | 2.783 | 1.387 | 1.2 | 1.2 | 0 |
Equity: | |||||||||||||||||||||||
Preferred Stock
| 3.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.64 | 2.879 | 1.273 | 1.264 | 1.142 | 0 | 0 |
Common Stock
| 4.33 | 3.806 | 3.705 | 3.705 | 3.705 | 3.657 | 3.597 | 3.089 | 3.001 | 2.993 | 2.963 | 2.932 | 2.898 | 2.875 | 2.858 | 2.85 | 2.01 | 2.002 | 1.605 | 1.598 | 0.527 | 0.527 | 0 |
Retained Earnings
| -57.281 | -46.563 | -35.889 | -21.862 | -21.11 | -16.767 | 19.238 | 31.894 | 34.113 | 38.322 | 5.49 | 8.877 | -10.503 | -6.34 | 20.666 | 24.506 | -5.584 | -2.942 | -2.835 | -0.655 | -0.25 | -0.25 | 0 |
Accumulated Other Comprehensive Income/Loss
| -0.309 | -0.228 | -0.22 | -0.203 | -0.15 | -0.083 | 8.966 | 35.008 | -0.1 | -0.074 | 31.761 | 31.444 | 41.499 | 40.585 | 19.421 | 19.185 | -2.64 | -2.879 | -1.273 | -1.264 | -1.142 | 0 | 0 |
Other Total Stockholders Equity
| 72.651 | 65.514 | 64.951 | 65.158 | 65.09 | 65.499 | 29.563 | -13.568 | 21.479 | 21.49 | 21.54 | 21.515 | 21.552 | 21.526 | 21.58 | 21.402 | 18.05 | 17.618 | 0.427 | 0.526 | -1.141 | -0.277 | 0 |
Total Shareholders Equity
| 22.821 | 22.529 | 32.547 | 46.798 | 47.535 | 52.306 | 61.364 | 56.423 | 58.493 | 62.731 | 61.754 | 64.768 | 55.446 | 58.646 | 64.525 | 67.943 | 14.476 | 16.678 | -0.803 | 1.469 | -0.864 | 0.277 | 0 |
Total Equity
| 22.821 | 22.529 | 32.547 | 46.798 | 47.535 | 52.306 | 61.364 | 56.423 | 58.493 | 62.731 | 61.754 | 64.768 | 55.446 | 58.646 | 64.525 | 67.943 | 14.476 | 16.678 | -0.803 | 1.469 | -0.864 | 0.277 | 0 |
Total Liabilities & Shareholders Equity
| 81.9 | 80.391 | 91.67 | 102.266 | 101.521 | 98.214 | 96.973 | 90.745 | 88.89 | 94.911 | 76.903 | 84.625 | 77.353 | 79.447 | 89.547 | 82.652 | 16.995 | 19.279 | 1.98 | 2.856 | 0.336 | 0 | 0 |