PMGC Inc. (ELAB)
NASDAQ: ELAB
· Real-Time Price · USD
5.52
-0.15 (-2.65%)
At close: Sep 02, 2025, 10:01 AM
PMGC Income Statement
Financials in USD. Fiscal
year is
January - December.
| Fiscal Year | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 |
| Period Ending | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 30, 2022 |
Revenue | n/a | 152.38K | -1.75M | 527.48K | 605.53K | 614.56K | 698.59K | 554.65K | 316.53K | 142.82K | 138.9K | 432.12K |
Cost of Revenue | 20.00 | 30.53K | 201.43K | 133.58K | 166.28K | 168.91K | 236.89K | 190.95K | 108.18K | 44.43K | 47.2K | 196.06K |
Gross Profit | -20 | 121.85K | -1.75M | 393.9K | 439.25K | 445.65K | 461.7K | 366.14K | 208.35K | 98.39K | 91.7K | 236.06K |
Operating Income | -1.01M | -1.2M | 352.53K | -918.96K | -1.41M | -798.18K | -1.07M | -779.56K | -1.05M | -841.02K | -672.77K | -472.3K |
Interest Income | 36.53K | 28.86K | 12.65K | 95.00 | 64.00 | 86.00 | 83.00 | 25.00 | 349.00 | 5.11K | 4.46K | 3.16K |
Pretax Income | -579.49K | -1.58M | 294.28K | -1.5M | -1.41M | -544.12K | -1.16M | -783.05K | -1.28M | -1.08M | -652.66K | -499.08K |
Net Income | -562.36K | -1.61M | -1.93M | -1.5M | -1.41M | -1.4M | -1.16M | -783.05K | -1.28M | -1.08M | -652.66K | -499.08K |
Selling & General & Admin | 884.69K | 1.06M | -1.39M | 1.13M | 1.73M | 685.74K | 1.32M | 991.07K | 962.66K | 758.5K | 611.87K | 544.72K |
Research & Development | 66.67K | 32.43K | -164K | 95.26K | 52.38K | 2.78K | 122.47K | 86.37K | 133.65K | 83.74K | 60.86K | 89.33K |
Other Expenses | 63.04K | 109.57K | -541.32K | 83.93K | 66.21K | -59.25K | 97.81K | n/a | n/a | n/a | -49.95K | -55.89K |
Operating Expenses | 1.01M | 1.2M | -2.1M | 1.31M | 1.85M | 629.27K | 1.54M | 1.15M | 1.26M | 944.52K | 764.47K | 708.36K |
Interest Expense | n/a | 10.47K | 32.52K | 648.33K | 30.81K | 19.17K | 6.77K | 5.71K | 4.41K | 2.64K | n/a | 646.00 |
Selling & Marketing Expenses | 82.33K | 35.59K | -916.52K | 94.51K | 721.49K | 131.52K | 343.86K | 99.71K | 114.05K | 102.68K | 58.1K | 73.27K |
Cost & Expenses | 1.01M | 1.2M | -2.1M | 1.45M | 2.01M | 798.18K | 1.77M | 1.33M | 1.37M | 988.95K | 811.66K | 904.42K |
Income Tax Expense | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4.41K | 2.64K | -4 | n/a |
Shares Outstanding (Basic) | 1.24M | 544.72K | 50.47K | 15.83K | 13.07K | 12.38K | 12.38K | 7.16K | 17.33M | 4.77M | 9.57M | 9.53M |
Shares Outstanding (Diluted) | 1.24M | 544.72K | 50.47K | 15.83K | 13.07K | 12.38K | 12.38K | 2.39M | 4.77M | 4.77M | 9.57M | 9.53M |
EPS (Basic) | -0.45 | -2.95 | -38.33 | -95.2 | -112 | -112.83 | -93.55 | -0.05 | -0.07 | -0.11 | -0.07 | -0.05 |
EPS (Diluted) | -0.45 | -2.95 | -38.33 | -95.2 | -112 | -112.83 | -93.55 | -0.05 | -0.27 | -0.23 | -0.07 | -0.05 |
EBITDA | -579.47K | -1.57M | 330.04K | -850.24K | -1.36M | -503.76K | -1.15M | -774.9K | -1.05M | -838.11K | -670.16K | -470.67K |
EBIT | -579.49K | -1.57M | 326.81K | -852.92K | -1.38M | -524.95K | -1.15M | -777.33K | -1.28M | -1.08M | -652.66K | -498.44K |
Depreciation & Amortization | 21.00 | 1.6K | 3.23K | 2.69K | 24.77K | 21.19K | 2.91K | 2.44K | 2.91K | 2.91K | 2.61K | 1.63K |