PMGC HOLDINGS INC. (ELAB)

Import this data to Google Sheets with:

=jivedata("ELAB","financials")

Full statements spill as a table. For one cell: =jivedata("ELAB","Revenue") or =jivedata("ELAB","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.

PMGC HOLDINGS INC.

ELAB • CIK 0001840563

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Disposal Group, Including Discontinued Operation, Revenue	—	$2,467.298	$152.381	$152.381
Disposal Group, Including Discontinued Operation, Costs of Goods Sold	—	$670.197	$30.53	$30.53
Disposal Group, Including Discontinued Operation, Gross Profit (Loss)	—	$1,797.101	$121.851	$121.851
Disposal Group, Including Discontinued Operation, Other Income	—	$34.723	$94.937	$82.414
Income (Loss) from Discontinued Operations, Net of Tax, Including Portion Attributable to Noncontrolling Interest	—	$-2,229.023	$32.927	$80.527
Disposal Group, Including Discontinued Operation, Depreciation and Amortization	—	$10.39	$0.517	$0.517
Disposal Group, Including Discontinued Operation, General and Administrative Expense	—	$2,051.571	$56.763	$56.763
Disposal Group, Including Discontinued Operation, Foreign Currency Translation Gains (Losses)	—	$1.972	$-1.874	$-1.874
Disposal Group, Including Discontinued Operation, Operating Expense	—	$4,040.685	$144.185	$144.185
Disposal Group, Including Discontinued Operation, Other Expense	—	$20.162	$20.162	$20.162

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Assets	$5,189.918	$8,993.165	$12,868.473	$36,564.496
Liabilities	$1,362.842	$2,333.601	$5,031.111	$19,827.597
Stockholders' Equity Attributable to Parent	$3,827.076	$6,659.564	$7,837.362	$16,736.899
Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents	$3,326.851	$3,984.453	$5,402.333	$18,141.758
Receivables, Net, Current	$36.161	$5.276	$245.423	$421.859
Prepaid Expense and Other Assets, Current	$1,060.765	$868.464	$461.239	$504.599
Inventory, Net	$495.667	—	$95.098	$932.508
Other Assets, Current	—	—	$95.108	$181.628
Marketable Securities, Current	—	—	$572.054	$650.598
Assets Held-for-sale, Not Part of Disposal Group, Current	—	$1,192.808	$1,192.808	$1,192.808
Assets, Current	$4,919.444	$6,051.001	$6,871.255	$20,832.95
Operating Lease, Right-of-Use Asset	$206.582	—	$1,241.527	$4,800.629
Marketable Securities, Noncurrent	—	$139.084	$139.084	$139.084
Property, Plant and Equipment, Net	$53.119	$1.087	$885.52	$1,901.625
Intangible Assets, Net (Excluding Goodwill)	—	$2,801.993	$2,892.397	$5,993.815
Goodwill	—	—	$977.774	$3,035.477
Accounts Payable and Accrued Liabilities, Current	$669.375	$481.001	$697.633	$1,272.099
Other Liabilities, Current	$77.127	—	—	$77.127
Operating Lease, Liability, Current	$145	—	$247.627	$647.472
Derivative Liability, Current	$369.158	$369.158	$418.412	$743.942
Notes Payable, Current	—	—	$85	$63.75
Convertible Debt, Current	—	—	$1,254.479	$9,075.483
Liabilities, Current	$1,297.353	$1,799.134	$3,942.296	$15,328.547
Operating Lease, Liability, Noncurrent	$65.489	—	$972.843	$4,193.83
Deferred Income Tax Liabilities, Net	—	—	$30.972	$30.972
Common Stock, Value, Issued	$1.733	$0.044	$0.008	$0.615
Additional Paid in Capital	$10,849.031	—	$28,856.496	$45,661.728
Accumulated Other Comprehensive Income (Loss), Net of Tax	$0.202	$-0.337	$-2.339	$-2.339
Retained Earnings (Accumulated Deficit)	$-7,023.89	$-13,269.627	$-21,017.44	$-28,926.081
Preferred Stock, Shares Authorized	75,000,000	—	—	500,000,000
Common Stock, Shares Authorized	300,000,000	285,714,286	83,333,334	1,000,000,000
Common Stock, Shares, Issued	17,329,615	438,987	80,699	6,153,780

(in thousands, except per share data)	FY 2023	FY 2024	FY 2025	TTM
Cash Provided by (Used in) Operating Activities, Discontinued Operations	—	$-2,686.379	$-131.331	$-131.331
Cash Provided by (Used in) Investing Activities, Discontinued Operations	—	$-9.16	$-9.16	$-9.16

Loading financial statements…

Import this data to Google Sheets with:

=jivedata("ELAB","financials")

Full statements spill as a table. For one cell: =jivedata("ELAB","Revenue") or =jivedata("ELAB","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.