ELAB Chart
About

PMGC Holdings Inc., a biopharmaceutical company, focuses on the development and acquisition of cutting-edge aesthetic medicines and therapeutic products. The company's lead product includes EL-22, a first-in-class engineered probiotic approach to address obesity's pressing issue of preserving muscle while on weight loss treatments, including GLP-1 receptor agonists. It is also involved in the medical scientific research and development activities, as well as operates investment firms. The company was formerly known as Elevai Labs, Inc. and changed its name to PMGC Holdings Inc. in December 2024. PMGC Holdings Inc. was incorporated in 2020 and is based in Newport Beach, California.

Fundamentals
Scroll to Statements
Sector Healthcare Industry Biotechnology Market Cap 1.46M
Enterprise Value -3.98M Income -6.49M Sales 285.95K
Book/sh 45.64 Cash/sh 46.31 Dividend Yield —
Payout 0.00% Employees 2 IPO —
P/E 0.01 Forward P/E — PEG —
P/S 5.10 P/B 0.03 P/C —
EV/EBITDA 0.68 EV/Sales -13.91 Quick Ratio 1.65
Current Ratio 1.79 Debt/Eq 51.93 LT Debt/Eq —
EPS (ttm) 151.07 EPS next Y — EPS Growth —
Revenue Growth -45.80% Earnings — ROA -27.98%
ROE -76.20% ROIC — Gross Margin -82.03%
Oper. Margin -7.52% Profit Margin 0.00% Shs Outstand 1.19M
Shs Float 185.06K Short Float 2.59% Short Ratio 0.04
Short Interest — 52W High 164.07 52W Low 1.15
Beta 0.70 Avg Volume 1.29M Volume 150.72K
Target Price — Recom None Prev Close $1.21
Price $1.23 Change 1.65%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$1.23
Latest analyst target
3. DCF / Fair value
$-54.43
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.23
Low
—
High
—
Mean
—
Insider Transactions

No recent insider transactions.

Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems0.000.000.000.00
TaxRateForCalcs0.000.000.000.00
NormalizedEBITDA-3.63M-1.12M-1.77M-782.30K
TotalUnusualItems363.31K-527.48K-17.05K323.00
TotalUnusualItemsExcludingGoodwill363.31K-527.48K-17.05K323.00
NetIncomeFromContinuingOperationNetMinorityInterest-4.02M-1.66M-1.80M-784.74K
ReconciledDepreciation12.95K11.65K6.51K2.76K
ReconciledCostOfRevenue576.66K317.49K88.00
EBITDA-3.27M-1.65M-1.79M-781.98K
EBIT-3.28M-1.66M-1.80M-784.74K
NetInterestIncome-722.31K5.56K5.07K0.00
InterestExpense735.20K0.002.63K0.00
InterestIncome12.89K5.56K7.70K0.00
NormalizedIncome-4.38M-1.13M-1.78M-785.06K
NetIncomeFromContinuingAndDiscontinuedOperation-6.25M-4.30M-1.80M-784.74K
TotalExpenses3.66M1.13M2.55M785.89K
RentExpenseSupplemental126.10K73.36K
DilutedAverageShares5.68K884.00884.00884.00
BasicAverageShares5.68K884.00884.00884.00
DilutedEPS-1.10K-4.87K-2.04K-887.71
BasicEPS-1.10K-4.87K-2.04K-887.71
DilutedNIAvailtoComStockholders-6.25M-4.30M-1.80M-784.74K
NetIncomeCommonStockholders-6.25M-4.30M-1.80M-784.74K
NetIncome-6.25M-4.30M-1.80M-784.74K
NetIncomeIncludingNoncontrollingInterests-6.25M-4.30M-1.80M-784.74K
NetIncomeDiscontinuousOperations-2.23M-2.64M
NetIncomeContinuousOperations-4.02M-1.66M-1.80M-784.74K
PretaxIncome-4.02M-1.66M-1.80M-784.74K
OtherIncomeExpense363.31K-527.48K-17.05K323.00
SpecialIncomeCharges0.00-450.08K-1.55K0.00
GainOnSaleOfPPE0.00-1.55K0.00
OtherSpecialCharges450.08K
GainOnSaleOfSecurity363.31K-77.40K-15.50K323.00
NetNonOperatingInterestIncomeExpense-722.31K5.56K5.07K0.00
InterestExpenseNonOperating735.20K0.002.63K0.00
InterestIncomeNonOperating12.89K5.56K7.70K0.00
OperatingIncome-3.66M-1.13M-1.79M-785.06K
OperatingExpense3.66M1.13M2.24M785.80K
OtherOperatingExpenses236.91K110.39K272.44K25.45K
DepreciationAmortizationDepletionIncomeStatement546.00554.005.03K2.38K
DepreciationAndAmortizationInIncomeStatement546.00554.005.03K2.38K
DepreciationIncomeStatement546.00554.005.03K2.38K
ResearchAndDevelopment104.65K7.41K228.75K123.63K
SellingGeneralAndAdministration3.32M1.02M1.73M634.33K
SellingAndMarketingExpense292.52K256.45K192.86K31.61K
GeneralAndAdministrativeExpense3.02M760.02K1.54M602.73K
OtherGandA2.86M760.02K680.82K602.73K
RentAndLandingFees126.10K73.36K
SalariesAndWages165.00K1.86M782.33K
GrossProfit1.13M447.31K739.00
CostOfRevenue578.01K318.97K88.00
TotalRevenue0.000.00766.28K827.00
OperatingRevenue0.000.00766.28K827.00
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber31.36K884.00884.00884.00
ShareIssued31.36K884.00884.00884.00
TotalDebt210.49K283.22K0.00
TangibleBookValue3.86M3.83M1.13M450.24K
InvestedCapital6.66M3.83M1.13M450.24K
WorkingCapital4.25M3.62M963.05K420.90K
NetTangibleAssets3.86M3.83M1.13M450.63K
CapitalLeaseObligations210.49K283.22K0.00
CommonStockEquity6.66M3.83M1.13M450.24K
PreferredStockEquity571.00385.00
TotalCapitalization6.66M3.83M1.13M450.63K
TotalEquityGrossMinorityInterest6.66M3.83M1.13M450.63K
StockholdersEquity6.66M3.83M1.13M450.63K
GainsLossesNotAffectingRetainedEarnings-337.00202.00111.00202.00
OtherEquityAdjustments-337.00202.00111.00202.00
RetainedEarnings-13.27M-7.02M-2.72M-922.11K
AdditionalPaidInCapital19.93M10.85M3.85M1.37M
CapitalStock44.001.001.53K1.34K
CommonStock44.001.00957.00952.00
PreferredStock0.00571.00385.00
TotalLiabilitiesNetMinorityInterest2.33M1.36M760.87K215.62K
TotalNonCurrentLiabilitiesNetMinorityInterest534.47K65.49K172.60K0.00
LiabilitiesHeldforSaleNonCurrent0.0065.49K
TradeandOtherPayablesNonCurrent534.47K0.00
LongTermDebtAndCapitalLeaseObligation65.49K172.60K0.00
LongTermCapitalLeaseObligation65.49K172.60K0.00
CurrentLiabilities1.80M1.30M588.27K215.62K
OtherCurrentLiabilities548.92K1.09M68.45K
CurrentDeferredLiabilities36.69K10.17K0.00
CurrentDeferredRevenue36.69K10.17K0.00
CurrentDebtAndCapitalLeaseObligation145.00K110.62K
CurrentCapitalLeaseObligation145.00K110.62K0.00
PayablesAndAccruedExpenses1.25M211.14K399.03K215.62K
CurrentAccruedExpenses73.23K33.86K93.93K
Payables1.25M211.14K365.17K121.69K
OtherPayable350.00K
DuetoRelatedPartiesCurrent419.22K77.13K154.32K23.52K
AccountsPayable481.00K134.01K210.84K98.17K
TotalAssets8.99M5.19M1.89M666.25K
TotalNonCurrentAssets2.94M270.47K340.86K29.73K
OtherNonCurrentAssets268.73K
NonCurrentPrepaidAssets10.77K10.77K
InvestmentsAndAdvances139.08K0.00
InvestmentinFinancialAssets139.08K0.00
AvailableForSaleSecurities139.08K
TradingSecurities139.08K0.00
GoodwillAndOtherIntangibleAssets2.80M0.00
OtherIntangibleAssets2.80M
NetPPE1.09K1.74K330.09K29.73K
AccumulatedDepreciation-1.51K-1.08K-8.11K-2.76K
GrossPPE2.60K2.82K338.19K32.48K
OtherProperties259.76K327.07K32.48K
MachineryFurnitureEquipment2.60K2.82K11.12K0.00
CurrentAssets6.05M4.92M1.55M636.52K
AssetsHeldForSaleCurrent1.19M687.47K
PrepaidAssets868.46K902.05K153.42K62.14K
Inventory495.67K230.15K160.82K
FinishedGoods68.25K32.03K48.68K
WorkInProcess147.91K116.98K28.12K
RawMaterials279.51K81.13K84.02K
Receivables5.28K3.07K12.85K1.71K
TaxesReceivable5.28K3.07K8.67K1.71K
AccountsReceivable33.09K4.18K0.00
CashCashEquivalentsAndShortTermInvestments3.98M3.33M1.15M411.86K
CashAndCashEquivalents3.98M3.33M1.15M411.86K
CashFinancial3.98M3.33M1.15M411.86K
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-5.96M-4.57M-1.62M-693.42K
RepaymentOfDebt-1.15M0.00
IssuanceOfDebt914.44K0.00183.97K0.00
IssuanceOfCapitalStock6.99M6.70M2.15M1.09M
CapitalExpenditure-471.48K-11.19K-35.53K-32.48K
InterestPaidSupplementalData69.03K14.40K0.000.00
IncomeTaxPaidSupplementalData0.000.000.000.00
EndCashPosition3.98M3.33M1.15M411.86K
BeginningCashPosition3.33M1.15M411.86K13.35K
EffectOfExchangeRateChanges-2.35K1.06K-1.31K1.35K
ChangesInCash659.96K2.17M744.36K397.16K
FinancingCashFlow6.76M6.74M2.36M1.09M
CashFlowFromContinuingFinancingActivities6.76M6.74M2.36M1.09M
NetOtherFinancingCharges-762.20K
ProceedsFromStockOptionExercised0.0037.50K25.00K0.00
NetPreferredStockIssuance0.002.15M1.09M
PreferredStockIssuance0.002.15M1.09M
NetCommonStockIssuance6.99M6.70M0.00
CommonStockIssuance6.99M6.70M0.00
NetIssuancePaymentsOfDebt-235.56K0.00183.97K0.00
NetShortTermDebtIssuance0.00183.97K0.00
ShortTermDebtIssuance0.00183.97K0.00
NetLongTermDebtIssuance-235.56K0.00
LongTermDebtPayments-1.15M0.00
LongTermDebtIssuance914.44K0.00
InvestingCashFlow-610.56K-11.19K-32.03K-32.48K
CashFlowFromContinuingInvestingActivities-610.56K-11.19K-32.03K-32.48K
NetInvestmentPurchaseAndSale-139.08K0.00
PurchaseOfInvestment-139.08K0.00
NetIntangiblesPurchaseAndSale-462.32K0.00
PurchaseOfIntangibles-462.32K0.00
NetPPEPurchaseAndSale-9.16K-11.19K-32.03K-32.48K
SaleOfPPE0.003.50K
PurchaseOfPPE-9.16K-11.19K-35.53K-32.48K
OperatingCashFlow-5.49M-4.56M-1.59M-660.93K
CashFlowFromContinuingOperatingActivities-5.49M-4.56M-1.59M-660.93K
ChangeInWorkingCapital251.67K-823.19K12.43K-21.91K
ChangeInOtherWorkingCapital-2.39K26.52K10.17K
ChangeInPayablesAndAccruedExpense605.23K346.37K185.19K199.10K
ChangeInPayable605.23K346.37K185.19K199.10K
ChangeInAccountPayable207.50K466.89K65.19K192.09K
ChangeInPrepaidAssets65.10K-907.34K-102.06K-58.84K
ChangeInInventory-403.30K-265.52K-69.33K-160.82K
ChangeInReceivables-12.97K-23.22K-11.55K-1.35K
OtherNonCashItems766.13K-2.76K9.28K600.00
StockBasedCompensation97.17K487.74K171.87K142.35K
DepreciationAmortizationDepletion12.95K11.65K6.51K2.76K
DepreciationAndAmortization12.95K11.65K6.51K2.76K
Depreciation12.95K11.65K6.51K2.76K
OperatingGainsLosses-369.16K71.27K14.30K
GainLossOnInvestmentSecurities-369.16K71.27K12.75K
GainLossOnSaleOfPPE0.001.55K0.00
NetIncomeFromContinuingOperations-6.25M-4.30M-1.80M-784.74K
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for ELAB
Date User Asset Broker Type Position Size Entry Price Patterns