









Markets
/
Stocks
/
nasdaq-elab
/

PMGC Holdings Inc

ELAB

5.820USD

-0.280-4.59%

Close 09/19, 16:00（ET）Quotes delayed by 15 min

8.60MMarket Cap

LossP/E TTM



PMGC Holdings Inc

5.820

-0.280-4.59%

Overview Company Financials Analysis

Overview

Company

Financials

Analysis

Statements

Income Statement

Balance Sheet

Cash Flow Statement

Quarterly

Quarterly+Annual

Quarterly

Annual

YOY

Hide blank rows

FY2025Q2

FY2025Q1

FY2024Q4

FY2024Q3

FY2024Q2

FY2024Q1

FY2023Q4

FY2023Q3

FY2023Q1

FY2022Q4

FY2022Q3

Operating cash flows (indirect method)

Cash flow from continuing operating activities

-72.45%-1.35M

42.02%-1.35M

16.23%-2.00M

25.80%-381.68K

---780.69K

-162.46%-2.32M

-371.59%-2.39M

12.84%-514.40K

---885.51K

---506.40K

---590.14K

Net income from continuing operations

60.19%-562.36K

-15.12%-1.61M

-67.09%-1.93M

-91.72%-1.50M

---1.41M

-29.29%-1.40M

-77.42%-1.16M

-56.90%-783.05K

---1.08M

---652.66K

---499.08K

Operating gains losses

-99.92%21.00

-92.44%1.60K

11.09%3.23K

----

--24.77K

627.61%21.19K

11.40%2.91K

71.80%2.91K

--2.91K

--2.61K

--1.70K

Other non-cash items

100.00%0.00

2147.54%14.13K

3125.83%20.85K

3590.43%24.08K

---689.00

-0.15%-690.00

0.14%-689.00

-106.84%-690.00

---689.00

---690.00

--10.08K

Change in working capital

-161.77%-405.32K

80.89%-142.68K

85.67%-142.41K

328.38%484.67K

--656.12K

-527.64%-746.71K

-1289.31%-993.86K

166.24%113.14K

---118.97K

--83.57K

---170.80K

-Change in receivables

-210.91%-27.81K

-323.09%-76.66K

23.41%-21.23K

-94.97%1.31K

--25.08K

45.51%-18.12K

-1324.60%-27.73K

324.55%25.99K

---33.25K

--2.26K

---11.57K

-Change in inventory

100.00%0.00

105.11%22.97K

2301.40%87.46K

63.29%-7.87K

---33.48K

-439.08%-449.40K

107.36%3.64K

-167.93%-21.45K

---83.36K

---49.46K

--31.57K

-Change in prepaid expenses

-81.25%51.42K

150.80%69.58K

71.56%-218.63K

226.25%146.43K

--274.25K

38.42%-136.95K

-3107.81%-768.71K

136.35%44.88K

---222.40K

--25.56K

---123.47K

-Change in payables and accrued expense

-222.27%-428.93K

284.55%259.66K

-1097.29%-175.62K

133.08%173.01K

--350.81K

-207.83%-140.70K

-75.21%17.61K

404.51%74.23K

--130.48K

--71.02K

---24.38K

-Change in other current liabilities

100.00%0.00

-1226.60%-20.50K

70.92%-5.28K

150.04%15.27K

---10.83K

-102.59%-1.54K

-534.45%-18.16K

58.18%-30.51K

--59.56K

--4.18K

---72.96K

Cash from non-recurring investing activities

Cash from operating activities

-72.45%-1.35M

42.02%-1.35M

16.23%-2.00M

25.80%-381.68K

---780.69K

-162.46%-2.32M

-371.59%-2.39M

12.84%-514.40K

---885.51K

---506.40K

---590.14K

Investing cash flow

Net cash from continuing investing activities

-90.37%6.00K

----

--300.00K

--50.00K

--62.32K

428.64%59.16K

100.00%0.00

-100.00%0.00

--11.19K

---1.40K

--29.99K

Capital expenditures

-90.37%6.00K

----

--300.00K

--50.00K

--62.32K

428.64%59.16K

--0.00

-100.00%0.00

--11.19K

----

--29.99K

Net cash flow from disposal of fixed assets

----

--0.00

-18.15%9.16K

100.00%0.00

-100.00%0.00

--11.19K

---1.40K

--29.99K

Net cash flow from intangible asset transactions

-90.37%6.00K

----

--300.00K

--50.00K

--62.32K

--50.00K

----

--0.00

----

Net cash flow from investment products

--330.14K

---215.32K

---139.08K

----

Net cash flow from other investing activities

---127.30K

----

Cash from non-current investing activities

Net cash flow from investing activities

415.85%196.84K

-263.96%-215.32K

---439.08K

---50.00K

---62.32K

-428.64%-59.16K

-100.00%0.00

100.00%0.00

---11.19K

--1.40K

---29.99K

Financing cash flow

Cash flow from continuous financing activities

--1.47M

--2.94M

-100.00%-1.00

1632.71%6.76M

--0.00

-100.00%0.00

5913.69%5.24M

-78.38%390.00K

--787.50K

--87.10K

--1.80M

Net cash flow from debt Issuance/repayment

----

--0.00

---235.56K

----

--0.00

---1.98K

Net cash flow from common stock issuance/repurchase

--35.41K

--1.48M

----

1693.11%6.99M

----

391.80%6.00M

-81.03%390.00K

----

---2.06M

--2.06M

Net cash flow from preferred stock issuance/repurchase

----

--0.00

-100.00%0.00

----

--750.00K

--2.15M

----

Proceeds from stock option exercised by employees

----

--0.00

-100.00%0.00

--0.00

--37.50K

--25.00K

--0.00

Proceeds from issuance of warrants

--1.48M

--1.94M

----

Net cash flow from other financing activities

---51.85K

---479.44K

100.00%-1.00

----

-2077.70%-762.20K

----

---35.00K

---249.96K

Net cash from non-recurrent financing activities

Net cash from financing activities

--1.47M

--2.94M

-100.00%-1.00

1632.71%6.76M

--0.00

-100.00%0.00

5913.69%5.24M

-78.38%390.00K

--787.50K

--87.10K

--1.80M

Net cash flow

Beginning cash balance

468.39%5.36M

19.77%3.98M

1247.51%6.43M

-83.36%100.03K

--943.80K

188.06%3.33M

-69.69%476.86K

54.18%601.26K

--1.15M

--1.57M

--389.98K

Current period cash flow changes

137.71%318.19K

157.91%1.38M

-185.66%-2.44M

5184.51%6.33M

---843.76K

-2085.17%-2.38M

781.63%2.85M

-110.52%-124.41K

---109.06K

---418.12K

--1.18M

Effect of exchange rate changes

109.15%69.00

-369.54%-469.00

-565.40%-1.59K

-2571.43%-187.00

---754.00

23.40%174.00

263.16%341.00

99.35%-7.00

--141.00

---209.00

---1.08K

Ending cash balance

5580.70%5.68M

468.39%5.36M

19.77%3.98M

1247.51%6.43M

--100.03K

-9.76%943.80K

188.06%3.33M

-69.69%476.86K

--1.05M

--1.15M

--1.57M

Free cash flow

-60.41%-1.35M

43.46%-1.35M

3.67%-2.30M

16.08%-431.68K

---843.01K

-165.78%-2.38M

-371.59%-2.39M

17.05%-514.40K

---896.70K

---506.40K

---620.13K

Currency unit

USD

Audit opinions

KeyAI

