Company: OSRH
Filing Date: 2025-01-31
Form Type: 424B3
Source: 0001213900-25-008874
Chunk: 234

Company: OSR Holdings, Inc.
Filing Date: 2025-01-31
Form: 424B3
Chunk 234
---
000 |   |     |            |  2,198,000 |   |     |            |  2,198,000 |   |
| Convertible Promissory Note Holder (Duksung Co., Ltd.) |     |                    |     98,765 |   |     |            |     98,765 |   |     |            |     98,765 |   |
| Total pro forma basic weighted average shares          |     |                    | 17,828,245 |   |     |            | 17,745,869 |   |     |            | 17,663,493 |   |

136 The instruments below were excluded from the computations of the pro forma diluted loss per share and weighted average shares common stock outstanding — diluted above as their effect would be anti -dilutive: •Outstanding an aggregate of 7,330,000 BLAC Warrants, comprised of 430,000 private placement warrants held by the Sponsor, BLAC’s Chief Financial Officer and two of BLAC’s former directors, and 6,900,000 public warrants. Each BLAC Warrant will be exercisable for one share of New OSR Holdings Common Stock at an initial exercise price of $11.50 per share (subject to adjustment in accordance with the Warrant Agreement) but do not become exercisable until 30 days after the Closing. •Up to 6,300,000shares of New OSR Holdings Common Stock issuable under the Omnibus Plan. 137

COMPARATIVE PER SHARE DATA

| Nine months ended September 30, 2024 Earnings (loss) per share, basic and diluted 
 Book value per share at September 30, 2024                                        |     | OSR holdings 
 Co., Ltd.    | (4.76 
 84.94 | ) |     | Bellevue      
 Life Sciences 
 Acquisition   
 Corp.         | (0.08 
 (2.67 | ) 
 ) |     | Pro Forma | (0.32 
 8.79  | ) |
|:----------------------------------------------------------------------------------|:----|:-------------|:------|:--|:----|:--------------|------:|:--|:----|:----------|:------|:--|
| Year Ended December 31, 2023 Earnings (loss) per share, basic and diluted         |     | $            | (6.25 | ) |     | $             |  0