Company: OSRH
Filing Date: 2025-01-29
Form Type: S-4/A
Source: 0001213900-25-007923
Chunk: 228

Company: OSR Holdings, Inc.
Filing Date: 2025-01-29
Form: S-4/A
Chunk 228
---
             |
| Lease liabilities-current                      |     |                       — |   |     |       |     |      53,845 |     | —                        |   |     |       |     |      53,845 |     | —                            |   |     |       |     |      53,845 |
| Other current liabilities                      |     |                       — |   |     |       |     |      76,918 |     | —                        |   |     |       |     |      76,918 |     | —                            |   |     |       |     |      76,918 |
| Current tax liabilities                        |     |                (286,367 | ) |     |    -8 |     |           — |     | —                        |   |     |       |     |           — |     | —                            |   |     |       |     |           — |
| Excise tax payable                             |     |                (530,415 | ) |     |    -7 |     |           — |     | —                        |   |     |       |     |           — |     | —                            |   |     |       |     |           — |
|                                                |     |                (316,892 | ) |     |       |     |   6,641,170 |     | —                        |   |     |       |     |   6,641,170 |     | —                            |   |     |       |     |   6,641,170 |
| Total liabilities                              |     |                (316,892 | ) |     |       |     |  41,041,531 |     | —                        |   |     |       |     |  41,041,531 |     | —                            |   |     |       |     |  41,041,531 |
| Total liabilities, mezzanine equity and equity |     |             (19,432,792 | ) |     |       |     | 197,802,884 |     | (918,104                 | ) |     |       |     | 196,884,780 |     | (918,104                     | ) |     |       |     | 195,966,676 |

126

UNAUDITED PRO FORMA CONDENSED COMBINED
STATEMENT OF OPERATIONS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2024

|                                                                            |