PMGC Holdings Inc.
ELAB · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $2,467 | $1,713 | $766 | $1 |
| % Growth | 44.1% | 123.5% | 92,557.4% | – |
| Cost of Goods Sold | $670 | $578 | $319 | $3 |
| Gross Profit | $1,797 | $1,135 | $447 | -$2 |
| % Margin | 72.8% | 66.2% | 58.4% | -244% |
| R&D Expenses | $105 | $426 | $229 | $124 |
| G&A Expenses | $563 | $3,368 | $1,537 | $603 |
| SG&A Expenses | $856 | $4,028 | $1,729 | $634 |
| Sales & Mktg Exp. | $293 | $660 | $193 | $32 |
| Other Operating Expenses | $2,703 | $440 | $277 | $25 |
| Operating Expenses | $3,664 | $4,895 | $2,236 | $783 |
| Operating Income | -$1,867 | -$3,760 | -$1,788 | -$785 |
| % Margin | -75.7% | -219.6% | -233.4% | -94,928.7% |
| Other Income/Exp. Net | -$2,150 | -$541 | -$12 | $0 |
| Pre-Tax Income | -$4,017 | -$4,302 | -$1,800 | -$785 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | -$6,246 | -$4,302 | -$1,800 | -$785 |
| % Margin | -253.1% | -251.2% | -234.9% | -94,889.8% |
| EPS | -274.68 | -1,961.365 | -0.665 | -0.29 |
| % Growth | 86% | -294,842.1% | -129.2% | – |
| EPS Diluted | -274.68 | -1,961.365 | -0.665 | -0.29 |
| Weighted Avg Shares Out | 23 | 2 | 2,723 | 2,703 |
| Weighted Avg Shares Out Dil | 23 | 683 | 2,723 | 2,703 |
| Supplemental Information | – | – | – | – |
| Interest Income | $13 | $6 | $8 | $0 |
| Interest Expense | $735 | $20 | $3 | $0 |
| Depreciation & Amortization | $83 | $12 | $7 | $3 |
| EBITDA | -$3,198 | -$4,270 | -$1,791 | -$782 |
| % Margin | -129.6% | -249.3% | -233.7% | -94,594.9% |