Opus Genetics, Inc. (IRD) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Total Current Assets | 66.6M | 50.04M | 35.91M | 38.44M | 47.93M | 36.61M | 40.39M | 44.83M | 51.84M | 53.95M | 54.19M | 43.46M | 45.4M | 48.99M | 14.56M | 17.89M | 20.48M | 26.07M | 23.19M | 25.24M |
| Cash & Short-Term Investments | 59.96M | 45.09M | 30.82M | 32.43M | 41.79M | 30.32M | 36.63M | 41.41M | 47.17M | 50.52M | 42.36M | 40M | 39.01M | 42.68M | 13.96M | 17.15M | 19.38M | 24.75M | 22.63M | 24.23M |
| Cash Only | 59.96M | 45.09M | 30.82M | 32.43M | 41.79M | 30.32M | 36.63M | 41.41M | 47.16M | 50.5M | 42.35M | 39.98M | 38.99M | 42.63M | 13.86M | 17.02M | 19.25M | 24.53M | 22.25M | 24.23M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 1K | 2K | 3K | 5K | 5K | 15K | 11K | 22K | 22K | 49K | 101K | 126K | 135K | 219K | 383K | 0 |
| Accounts Receivable | 2.71M | 3.17M | 4.28M | 4.58M | 4.75M | 5.77M | 3.33M | 2.31M | 3.12M | 2.33M | 11.34M | 2.73M | 5.3M | 4.85M | 0 | 0 | 0 | 0 | 0 | 50K |
| Days Sales Outstanding | 122.67 | 88.61 | 132.32 | 147.33 | 108.4 | 97.27 | 66.98 | 221.94 | 144.96 | 372.03 | 54.24 | 99.46 | 261.18 | 11.2 | - | - | - | - | - | 45.5 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 3.93M | 1.79M | 815K | 0 | 1.38M | 515K | 86K | 87K | 89K | 102K | 51K | 45K | 78K | 80K | 61K | 31K | 33K | 71K | 46K | 73K |
| Total Non-Current Assets | 186K | 199K | 212K | 226K | 239K | 252K | 0 | 0 | 0 | 0 | 3K | 4K | 5K | 6K | 7K | 8K | 9K | 10K | 11K | 12K |
| Property, Plant & Equipment | 186K | 199K | 212K | 226K | 239K | 252K | 0 | 0 | 0 | 0 | 3K | 4K | 5K | 6K | 7K | 8K | 9K | 10K | 11K | 12K |
| Fixed Asset Turnover | 11.21x | 18.81x | 14.06x | 12.40x | 17.80x | 17.07x | - | - | - | - | 3410.00x | 816.44x | 318.00x | 6130.77x | - | - | - | - | 42.52x | 8.00x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 66.79M | 50.24M | 36.12M | 38.66M | 48.17M | 36.86M | 40.39M | 44.83M | 51.84M | 53.95M | 54.19M | 43.47M | 45.4M | 48.99M | 14.57M | 17.9M | 20.48M | 26.08M | 23.2M | 25.25M |
| Asset Turnover | 0.04x | 0.09x | 0.08x | 0.07x | 0.10x | 0.11x | 0.09x | 0.02x | 0.03x | 0.03x | 0.24x | 0.08x | 0.04x | 1.25x | - | - | - | - | 0.02x | 0.01x |
| Asset Growth % | 38.66% | 36.3% | -10.56% | -13.76% | -7.09% | -31.67% | -25.47% | 3.15% | 14.18% | 10.12% | 271.99% | 142.83% | 121.65% | 87.87% | -37.22% | -29.12% | 68.93% | 47.48% | - | - |
| Total Current Liabilities | 9.34M | 7.78M | 29.09M | 20.19M | 24.25M | 11.29M | 6.09M | 4.2M | 5.79M | 4.04M | 3.91M | 5.76M | 4.15M | 2.75M | 2.69M | 3.3M | 3.21M | 3.85M | 2.64M | 2.7M |
| Accounts Payable | 4.42M | 3.29M | 2.4M | 1.47M | 2.43M | 3.15M | 844K | 634K | 2.06M | 2.15M | 1.89M | 2.32M | 2.22M | 1.07M | 1.47M | 1.89M | 1.58M | 1.58M | 1.43M | 1.5M |
| Days Payables Outstanding | 26.71K | - | - | 29.43 | - | 23.61 | - | - | - | 39.59 | - | - | 26.46 | - | - | - | - | - | - | - |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 215K | 538K | 0 | 0 |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 4.12M | 4.49M | 25.27M | 12.06M | 12.71M | 2K | 74K | 74K | 74K | 74K | 593K | 1.18M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio | 7.13x | 6.43x | 1.23x | 1.90x | 1.98x | 3.24x | 6.63x | 10.68x | 8.96x | 13.35x | 13.86x | 7.54x | 10.93x | 17.79x | 5.41x | 5.41x | 6.37x | 6.76x | 8.79x | 9.35x |
| Quick Ratio | 7.13x | 6.43x | 1.23x | 1.90x | 1.98x | 3.24x | 6.63x | 10.68x | 8.96x | 13.35x | 13.86x | 7.54x | 10.93x | 17.79x | 5.41x | 5.41x | 6.37x | 6.76x | 8.79x | 9.35x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 103.28M | 27.11M | 1.07M | 1M | 18.84M | 18.84M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Debt | 25.93M | 0 | 1.07M | 1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 77.35M | 27.11M | 0 | 0 | 18.84M | 18.84M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 112.62M | 34.9M | 30.16M | 21.19M | 43.09M | 30.14M | 6.09M | 4.2M | 5.79M | 4.04M | 3.91M | 5.76M | 4.15M | 2.75M | 2.69M | 3.3M | 3.21M | 3.85M | 2.64M | 2.7M |
| Total Debt | 25.93M | 0 | 1.07M | 1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 215K | 538K | 0 | 0 |
| Net Debt | -34.02M | -45.09M | -29.75M | -31.43M | -41.79M | -30.32M | -36.63M | -41.41M | -47.16M | -50.5M | -42.35M | -39.98M | -38.99M | -42.63M | -13.86M | -17.02M | -19.03M | -24M | -22.25M | -24.23M |
| Debt / Equity | - | - | 0.18x | 0.06x | - | - | - | - | - | - | - | - | - | - | - | - | 0.01x | 0.02x | - | - |
| Debt / EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | - | - | -6.63x | - | - | -1.25x | - | - | - | - | - | - |
| Interest Coverage | -22.06x | -10.82x | -255.68x | -254.46x | -4.97x | - | - | - | - | - | 5.20x | - | - | - | - | -1230.75x | -1318.00x | -3155.50x | - | - |
| Total Equity | -45.84M | 15.35M | 5.97M | 17.47M | 5.07M | 6.72M | 34.3M | 40.64M | 46.06M | 49.91M | 50.28M | 37.7M | 41.25M | 46.24M | 11.88M | 14.6M | 17.27M | 22.22M | 20.57M | 22.55M |
| Equity Growth % | -1003.53% | 128.26% | -82.6% | -57% | -88.99% | -86.53% | -31.78% | 7.78% | 11.65% | 7.93% | 323.36% | 158.34% | 138.83% | 108.08% | -42.25% | -35.29% | 75.96% | 265.01% | - | - |
| Book Value per Share | -0.05 | 0.02 | 0.08 | 0.28 | 0.15 | 0.21 | 1.31 | 1.57 | 1.88 | 2.27 | 2.24 | 1.80 | 1.97 | 2.15 | 0.58 | 0.75 | 0.91 | 1.24 | 1.22 | 1.66 |
| Total Shareholders' Equity | -45.84M | 15.35M | 5.97M | 17.47M | 5.07M | 6.72M | 34.3M | 40.64M | 46.06M | 49.91M | 50.28M | 37.7M | 41.25M | 46.24M | 11.88M | 14.6M | 17.27M | 22.22M | 20.57M | 22.55M |
| Common Stock | 7K | 7K | 6K | 6K | 5K | 3K | 3K | 3K | 3K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K | 2K |
| Retained Earnings | -254.12M | -188.59M | -172.07M | -154.61M | -147.19M | -139M | -103.86M | -96.34M | -88.57M | -81.47M | -76.67M | -82.23M | -77.27M | -71.48M | -105.42M | -100.89M | -95.96M | -89.37M | -83.06M | -78.83M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |