Income statement, balance sheet and cash flow statement for the last 4 fiscal years, taken from the XBRL data PMGC Holdings Inc. files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2023
FY2023
FY2024
FY2025
Revenue
0.77
1.71
0.59
Cost of revenue
0.32
1.71
0.4
Gross profit
0.45
1.13
0.19
Research and development
0.23
0.01
0.1
0.15
Selling and marketing
0.19
0.66
0.29
0.2
General and administrative
1.02
0.35
1.09
2.24
Operating expenses
2.24
1.14
3.66
7.07
Interest expense
0
0.02
0.74
0.26
Interest income
0.01
0.01
0.01
0.12
Other non-operating income
-1.79
-3.77
Pre-tax income
-4.02
-7.75
Income tax
0.03
Income from continuing operations
-1.66
-4.02
-7.78
Net income
-1.8
-4.3
-6.25
-7.75
EPS, basic
-0.19
-0.40
EPS, diluted
-0.19
-0.40
Shares, basic (weighted)
9.53
0.01
0
0.02
Shares, diluted (weighted)
9.53
0.01
0
0.02
Balance sheet
FY2023
FY2023
FY2024
FY2025
Cash and equivalents
1.15
3.33
3.98
5.4
Short-term investments
0.57
Receivables
0.01
0
0.01
0.25
Inventory
0.23
0.5
0.1
Other current assets
0.15
0.9
0.01
0.1
Total current assets
1.55
4.92
6.05
6.87
Property, plant and equipment
0.05
0
0
0.89
Lease right-of-use assets
0.28
0.21
1.24
Goodwill
0.98
Intangible assets
2.8
2.89
Long-term investments
0.14
Total assets
1.89
5.19
8.99
12.9
Accounts payable
0.24
0.6
0.48
0.7
Accrued liabilities
0.07
Total current liabilities
0.59
1.3
1.8
3.94
Long-term debt
0.09
Lease liabilities
0.17
0.07
0.97
Total liabilities
0.76
1.36
2.33
5.03
Paid-in capital
3.85
10.8
19.9
28.9
Retained earnings
-2.72
-7.02
-13.3
-21
Other comprehensive income
0
0
-0
-0
Shareholders' equity
1.13
3.83
6.66
7.84
Total equity
1.13
3.83
6.66
7.84
Total liabilities and equity
1.89
5.19
8.99
12.9
Shares outstanding
9.57
0.01
0.01
0.08
Cash flow statement
FY2023
FY2023
FY2024
FY2025
Net income
-1.8
-4.3
-6.25
-7.75
Depreciation and amortization
0.01
0.01
0
0.1
Stock-based compensation
0.17
0.49
0.1
-0.02
Deferred income tax
0.03
Change in receivables
-0.01
-0.02
-0.01
-0.1
Change in inventory
-0.07
-0.27
-0.4
0.15
Change in payables
0.07
0.47
0.21
0.96
Cash from operations
-1.59
-4.56
-5.49
-5.93
Capital expenditures
-0.01
-0.01
-0.44
Acquisitions
-2.16
Purchases of investments
-0.14
-1.79
Cash from investing
-0.03
-0.01
-0.61
-2.77
Debt repaid
-1.15
Stock issued
0.03
1.46
6.99
Cash from financing
2.36
6.74
6.76
10.1
Exchange rate effect
-0
0
-0
0
Net change in cash
0.74
2.17
0.66
1.42
Free cash flow
-4.57
-5.5
-6.38
Interest paid
0.01
0.07
0.04
Key metrics
Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $1.58 on November 11, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
31.1%
Gross profit / revenue.
Net margin
-523.0%
Net income / revenue.
Operating cash flow margin
-318.3%
Cash from operations / revenue.
Return on equity (ROE)
-80.6%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-36.9%
Net income / average total assets.
R&D / revenue
15.7%
Research and development expense / revenue.
Stock-based pay / revenue
8.0%
Stock-based compensation (from the cash flow statement) / revenue.
D&A / revenue
20.8%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue CAGR, 3y
-8.3%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit CAGR, 3y
-25.5%
Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value growth, 1y
17.7%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
90.6%
Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets growth, 1y
43.1%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
89.5%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Share count change, 1y
2,049.0%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y
-87.1%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
1.36x
Current assets / current liabilities.
Quick ratio
1.25x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
1.23x
(Cash + short-term investments) / current liabilities.
Days inventory + days sales outstanding - days payables.
Per share
Metric
Value
How it is calculated
EPS, diluted
-$2.77
Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Revenue per share
$0.53
Revenue / diluted weighted shares.
Operating cash flow per share
-$1.68
Cash from operations / diluted weighted shares.
Book value per share
$2.72
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
4.96x
Market cap / revenue.
P/B
0.76x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
1.66x
Market cap / tangible book value, when positive.
Earnings yield
-105.4%
Net income / market cap (the inverse of P/E).
What was PMGC Holdings Inc.'s revenue in fiscal 2025?
PMGC Holdings Inc. reported revenue of $590.1K for fiscal 2025.
Was PMGC Holdings Inc. profitable in fiscal 2025?
No. It reported a net loss of $7.7M.
How much free cash flow did PMGC Holdings Inc. generate in fiscal 2025?
Cash from operations of $5.9M minus capital expenditures of $442.3K left free cash flow of -$6.4M.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.