XAGE Chart
About

Longevity Health Holdings, Inc., a bio-aesthetics company, focuses on developing, manufacturing, and marketing cosmetic skincare and haircare products. The company utilizes Carmell Secretome and Elevai Exosomes to support skin and hair health. Its Carmell Secretome consists of growth factors, proteins, and peptides extracted from allogeneic human platelets; and Elevai Exosomes constains growth factors, cytokines, peptides, and other small molecules involved in the body's natural healing process. The company also develops a microemulsion formulation that enables delivery of lipophilic and hydrophilic ingredients without relying on the Foul Fourteen, 14 potentially harmful excipients that are commonly used by other companies to impart texture, stability, and other desirable physicochemical attributes to cosmetic products. It has licensing agreement with Carnegie Mellon University to develop and commercialize biocompatible plasma-based plastics. The company was formerly known as Carmell Corporation and changed its name to Longevity Health Holdings, Inc. in March 2025. Longevity Health Holdings, Inc. was founded in 2008 and is headquartered in Pittsburgh, Pennsylvania.

Fundamentals
Scroll to Statements
Sector Consumer Defensive Industry Household & Personal Pro Market Cap 712.70K
Enterprise Value 222.10K Income -5.74M Sales 1.46M
Book/sh -2.23 Cash/sh 0.62 Dividend Yield
Payout 0.00% Employees 15 IPO
P/E Forward P/E PEG
P/S 0.49 P/B -0.18 P/C
EV/EBITDA -0.04 EV/Sales 0.15 Quick Ratio 0.21
Current Ratio 0.42 Debt/Eq LT Debt/Eq
EPS (ttm) -5.10 EPS next Y EPS Growth
Revenue Growth 19.75% Earnings ROA -119.32%
ROE ROIC Gross Margin 82.77%
Oper. Margin -3.51% Profit Margin 0.00% Shs Outstand 1.78M
Shs Float 1.67M Short Float 0.59% Short Ratio 0.27
Short Interest 52W High 9.30 52W Low 0.25
Beta 0.36 Avg Volume 2.15K Volume 25.00
Target Price Recom None Prev Close $0.35
Price $0.40 Change 14.29%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
Mean price target
2. Current target
$0.40
Latest analyst target
3. DCF / Fair value
$-27.49
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.40
Low
High
Mean
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 5000 2336 Purchase at price 0.47 per share. UPTON RICHARD A. Director 2024-09-13 00:00:00 D
1 475 218 Purchase at price 0.46 per share. CASSADAY BRYAN J Chief Financial Officer 2024-09-10 00:00:00 D
2 1261 643 Purchase at price 0.51 per share. STURGEON PATRICK A Director 2024-09-06 00:00:00 I
3 1260 643 Purchase at price 0.51 per share. GREGORY KATHRYN Director 2024-09-06 00:00:00 I
4 1009 515 Purchase at price 0.51 per share. FRISCH SCOTT M. Director 2024-09-06 00:00:00 I
5 1009 515 Purchase at price 0.51 per share. SPENLEHAUER GILLES Director 2024-09-06 00:00:00 I
6 109 62 Purchase at price 0.57 per share. STURGEON PATRICK A Director 2024-08-30 00:00:00 I
7 109 62 Purchase at price 0.57 per share. GREGORY KATHRYN Director 2024-08-30 00:00:00 I
8 87 50 Purchase at price 0.57 per share. FRISCH SCOTT M. Director 2024-08-30 00:00:00 I
9 87 50 Purchase at price 0.57 per share. SPENLEHAUER GILLES Director 2024-08-30 00:00:00 I
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems-51.71K0.000.000.00
TaxRateForCalcs0.010.000.000.00
NormalizedEBITDA-4.76M-5.02M-5.25M-1.66M
TotalUnusualItems-5.75M-10.17M194.59K-2.08M
TotalUnusualItemsExcludingGoodwill-5.75M-10.17M194.59K-2.08M
NetIncomeFromContinuingOperationNetMinorityInterest-10.65M-16.21M-9.05M-6.48M
ReconciledDepreciation197.26K124.79K242.56K242.12K
ReconciledCostOfRevenue6.36K0.00
EBITDA-10.50M-15.19M-5.06M-3.74M
EBIT-10.70M-15.32M-5.30M-3.98M
NetInterestIncome-49.02K-889.32K-3.75M-2.50M
InterestExpense49.02K889.32K3.75M2.50M
NormalizedIncome-4.96M-6.04M-9.25M-4.40M
NetIncomeFromContinuingAndDiscontinuedOperation-10.37M-15.45M-9.05M-6.48M
TotalExpenses5.05M5.22M5.51M1.94M
TotalOperatingIncomeAsReported-5.00M-5.94M-5.51M-1.94M
DilutedAverageShares712.09K367.37K641.21K641.21K
BasicAverageShares712.09K367.37K641.21K641.21K
DilutedEPS-14.70-43.80-14.98-10.58
BasicEPS-14.70-43.80-14.98-10.58
DilutedNIAvailtoComStockholders-10.37M-16.12M-9.61M-6.79M
NetIncomeCommonStockholders-10.37M-16.12M-9.61M-6.79M
PreferredStockDividends676.02K556.50K307.93K
NetIncome-10.37M-15.45M-9.05M-6.48M
NetIncomeIncludingNoncontrollingInterests-10.37M-15.45M-9.05M-6.48M
NetIncomeDiscontinuousOperations282.20K760.16K0.00
NetIncomeContinuousOperations-10.65M-16.21M-9.05M-6.48M
TaxProvision-97.28K0.000.000.00
PretaxIncome-10.75M-16.21M-9.05M-6.48M
OtherIncomeExpense-5.70M-10.10M205.52K-2.04M
OtherNonOperatingIncomeExpenses44.80K68.77K10.92K37.38K
SpecialIncomeCharges-44.58K-726.28K-1.06M438.18K
OtherSpecialCharges44.58K1.06M-438.18K
RestructuringAndMergernAcquisition0.00726.28K0.00
GainOnSaleOfSecurity-5.70M-9.44M1.26M-2.52M
NetNonOperatingInterestIncomeExpense-49.02K-889.32K-3.75M-2.50M
TotalOtherFinanceCost2.04M1.78M
InterestExpenseNonOperating49.02K889.32K3.75M2.50M
OperatingIncome-5.00M-5.22M-5.51M-1.94M
OperatingExpense5.04M5.22M5.51M1.94M
DepreciationAmortizationDepletionIncomeStatement83.49K97.11K94.30K94.16K
DepreciationAndAmortizationInIncomeStatement83.49K97.11K94.30K94.16K
Amortization83.49K97.11K
AmortizationOfIntangiblesIncomeStatement83.49K97.11K
ResearchAndDevelopment1.05M2.50M2.20M982.84K
SellingGeneralAndAdministration3.90M2.62M3.22M863.33K
SellingAndMarketingExpense189.32K0.00
GeneralAndAdministrativeExpense3.72M2.62M3.22M863.33K
OtherGandA3.72M2.62M3.22M863.33K
GrossProfit43.96K0.00
CostOfRevenue6.36K0.00
TotalRevenue50.32K0.000.000.00
OperatingRevenue90.83K0.000.000.00
Line Item2023-12-31
TreasurySharesNumber0.00
OrdinarySharesNumber696.85K769.69K641.21K641.21K
ShareIssued696.85K769.69K641.21K641.21K
NetDebt84.02K2.65M8.59M
TotalDebt638.99K2.14M3.74M9.69M
TangibleBookValue-4.73M24.72M-37.82M-29.61M
InvestedCapital-4.47M26.04M-35.01M-20.97M
WorkingCapital-4.92M24.40M-6.69M-15.62M
NetTangibleAssets-4.73M24.72M-37.82M-29.61M
CapitalLeaseObligations397.83K847.85K957.23K1.08M
CommonStockEquity-4.71M24.75M-37.79M-29.58M
PreferredStockEquity1.00
TotalCapitalization-4.71M24.75M-37.79M-29.58M
TotalEquityGrossMinorityInterest-4.71M24.75M-37.79M-29.58M
StockholdersEquity-4.71M24.75M-37.79M-29.58M
RetainedEarnings-68.87M-58.50M-42.38M-32.77M
AdditionalPaidInCapital64.16M83.25M4.59M3.16M
CapitalStock2.09K2.31K897.0036.92K
CommonStock2.09K2.31K897.0036.92K
PreferredStock0.001.000.00
TotalLiabilitiesNetMinorityInterest6.19M39.20M39.54M31.13M
TotalNonCurrentLiabilitiesNetMinorityInterest309.94K697.72K32.24M15.33M
PreferredSecuritiesOutsideStockEquity0.0031.42M14.33M
DerivativeProductLiabilities0.0033.30K
LongTermDebtAndCapitalLeaseObligation309.94K697.72K827.73K962.83K
LongTermCapitalLeaseObligation309.94K697.72K827.73K961.91K
LongTermDebt922.00
CurrentLiabilities5.88M38.50M7.30M15.80M
OtherCurrentLiabilities29.87M826.98K3.84M
CurrentDebtAndCapitalLeaseObligation329.06K1.44M2.91M8.72M
CurrentCapitalLeaseObligation87.90K150.14K129.50K120.16K
CurrentDebt241.16K1.29M2.78M8.60M
OtherCurrentBorrowings241.16K1.29M2.78M8.60M
PensionandOtherPostRetirementBenefitPlansCurrent0.001.29M916.93K489.79K
PayablesAndAccruedExpenses5.55M5.90M2.64M2.75M
CurrentAccruedExpenses1.49M1.48M505.36K1.88M
InterestPayable1.18M1.18M477.72K1.88M
Payables4.06M4.42M2.14M871.31K
AccountsPayable4.06M4.42M2.14M871.31K
TotalAssets1.47M63.95M1.75M1.56M
TotalNonCurrentAssets518.43K1.05M1.14M1.38M
GoodwillAndOtherIntangibleAssets19.64K24.19K28.70K33.22K
OtherIntangibleAssets19.64K24.19K28.70K33.22K
NetPPE498.79K1.02M1.11M1.35M
AccumulatedDepreciation-701.65K-622.72K-530.12K-440.33K
GrossPPE1.20M1.65M1.64M1.79M
Leases115.33K115.33K115.33K115.33K
OtherProperties1.08M1.53M1.53M1.67M
MachineryFurnitureEquipment3.58K3.58K3.58K0.00
Properties0.000.000.000.00
CurrentAssets955.55K62.90M605.54K178.70K
OtherCurrentAssets28.18K
HedgingAssetsCurrent0.005.70M0.00
AssetsHeldForSaleCurrent0.0053.32M0.00
CurrentDeferredAssets86.31K0.00394.15K166.34K
PrepaidAssets297.46K761.27K55.07K0.00
Inventory108.70K0.00
Receivables305.93K204.56K0.00
TaxesReceivable301.84K204.56K0.00
AccountsReceivable4.10K0.00
CashCashEquivalentsAndShortTermInvestments157.14K2.91M128.15K12.36K
CashAndCashEquivalents157.14K2.91M128.15K12.36K
CashFinancial157.14K2.91M128.15K12.36K
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-4.39M-8.38M-3.44M-1.18M
RepurchaseOfCapitalStock0.00-2.29K0.00
RepaymentOfDebt-714.18K-3.20M0.00
IssuanceOfDebt495.69K1.86M2.75M1.12M
IssuanceOfCapitalStock2.69M0.001.06M3.19K
CapitalExpenditure-30.47K-7.16K-7.27K
InterestPaidSupplementalData29.47K283.53K92.59K0.00
IncomeTaxPaidSupplementalData0.00750.00K0.000.00
EndCashPosition157.14K2.91M128.15K12.36K
BeginningCashPosition2.91M128.15K12.36K1.15K
ChangesInCash-2.76M2.78M115.79K11.21K
FinancingCashFlow2.38M11.16M3.55M1.20M
CashFlowFromContinuingFinancingActivities2.38M11.16M3.55M1.20M
NetOtherFinancingCharges-86.31K12.46M-402.55K-166.34K
ProceedsFromStockOptionExercised0.0041.07K146.22K234.16K
NetPreferredStockIssuance0.001.06M0.00
PreferredStockIssuance0.001.06M0.00
NetCommonStockIssuance2.69M0.00-2.29K3.19K
CommonStockPayments0.00-2.29K0.00
CommonStockIssuance2.69M0.000.003.19K
NetIssuancePaymentsOfDebt-218.49K-1.34M2.75M1.12M
NetShortTermDebtIssuance-218.49K-1.34M2.75M1.12M
ShortTermDebtPayments-714.18K-3.20M0.00
ShortTermDebtIssuance495.69K1.86M2.75M1.12M
NetLongTermDebtIssuance2.75M1.12M
LongTermDebtIssuance2.75M1.12M
InvestingCashFlow-748.80K-30.47K-7.16K-7.27K
CashFlowFromContinuingInvestingActivities-748.80K-30.47K-7.16K-7.27K
NetBusinessPurchaseAndSale-748.80K0.00
PurchaseOfBusiness-748.80K0.00
NetPPEPurchaseAndSale0.00-30.47K-7.16K-7.27K
PurchaseOfPPE0.00-30.47K-7.16K-7.27K
OperatingCashFlow-4.39M-8.35M-3.43M-1.18M
CashFlowFromContinuingOperatingActivities-4.39M-8.35M-3.43M-1.18M
ChangeInWorkingCapital669.49K-3.42M2.34M952.69K
ChangeInOtherWorkingCapital-124.84K-115.13K
ChangeInOtherCurrentLiabilities-2.61M-20.99M-124.84K-115.13K
ChangeInOtherCurrentAssets4.66M18.97M-28.18K500.00
ChangeInPayablesAndAccruedExpense-1.64M-534.47K2.55M1.06M
ChangeInAccruedExpense-1.28M460.84K1.49M977.58K
ChangeInInterestPayable0.00-109.38K1.06M715.49K
ChangeInPayable-359.14K-995.31K1.06M80.32K
ChangeInAccountPayable-359.14K-449.87K1.06M80.32K
ChangeInTaxPayable0.00-545.44K0.00
ChangeInIncomeTaxPayable0.00-545.44K0.00
ChangeInPrepaidAssets463.81K-659.93K-55.07K9.42K
ChangeInInventory-108.70K0.00
ChangeInReceivables-101.38K-204.56K0.00
ChangesInAccountReceivables-4.10K0.00
OtherNonCashItems-1.41M285.51K2.60M1.35M
StockBasedCompensation827.04K667.68K636.37K246.80K
DepreciationAmortizationDepletion197.26K124.79K242.56K242.12K
DepreciationAndAmortization197.26K124.79K242.56K242.12K
AmortizationCashFlow83.49K97.11K4.52K4.52K
AmortizationOfIntangibles83.49K97.11K4.52K4.52K
Depreciation113.77K27.68K238.04K237.61K
OperatingGainsLosses5.70M9.44M-194.59K2.52M
GainLossOnInvestmentSecurities5.70M9.44M-1.26M2.52M
NetIncomeFromContinuingOperations-10.37M-15.45M-9.05M-6.48M
SEC Filings

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

Public Trades for XAGE
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status