PMGC Holdings Inc.
ELAB · NASDAQ
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Revenue | $286 | $0 | $0 | -$1,748 |
| % Growth | – | – | 100% | – |
| Cost of Goods Sold | $243 | $0 | $15 | $0 |
| Gross Profit | $43 | -$0 | -$15 | -$1,748 |
| % Margin | 14.9% | – | – | 100% |
| R&D Expenses | $15 | $67 | $18 | -$164 |
| G&A Expenses | $0 | $0 | $0 | -$478 |
| SG&A Expenses | $2,222 | $948 | $1,168 | -$1,395 |
| Sales & Mktg Exp. | $0 | $0 | $0 | -$917 |
| Other Operating Expenses | $0 | $0 | $0 | -$541 |
| Operating Expenses | $2,237 | $1,014 | $1,186 | -$2,100 |
| Operating Income | -$2,195 | -$1,014 | -$1,201 | $353 |
| % Margin | -767.5% | – | – | -20.2% |
| Other Income/Exp. Net | -$421 | $435 | -$379 | -$58 |
| Pre-Tax Income | -$2,616 | -$579 | -$1,581 | $294 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | -$2,594 | -$562 | -$1,569 | -$1,935 |
| % Margin | -907.3% | – | – | 110.7% |
| EPS | -4.909 | -1.58 | -10.325 | -134.155 |
| % Growth | -210.7% | 84.7% | 92.3% | – |
| EPS Diluted | -4.909 | -1.58 | -10.325 | -134.155 |
| Weighted Avg Shares Out | 528 | 355 | 156 | 14 |
| Weighted Avg Shares Out Dil | 528 | 355 | 156 | 14 |
| Supplemental Information | – | – | – | – |
| Interest Income | $24 | $37 | $29 | $13 |
| Interest Expense | $197 | $0 | $10 | $33 |
| Depreciation & Amortization | $35 | $0 | $15 | $3 |
| EBITDA | -$2,384 | -$579 | -$1,555 | $330 |
| % Margin | -833.7% | – | – | -18.9% |