PMGC Holdings Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	5.4	3.98	3.33	1.15	0.41
Short-Term Investments	0.57	-	-	-	-
Cash & Short-Term Investments	5.97	3.98	3.33	1.15	0.41
Cash Growth	49.94%	19.77%	188.06%	180.41%	2984.85%
Accounts Receivable	0.25	-	0	0.01	0
Other Receivables	0.1	0.01	-	-	-
Total Trade Receivables	0.34	0.01	0	0.01	0
Inventory	0.1	-	-	0.23	0.16
Other Current Assets	0.46	0.87	1.59	0.15	0.06
Total Current Assets	6.87	6.05	4.92	1.55	0.64
Net Property, Plant & Equipment	2.13	0	0	0.33	0.03
Other Intangible Assets	2.89	2.8	-	-	-
Goodwill	0.98	-	-	-	-
Long-Term Investments	-	0.14	-	-	-
Other Long-Term Assets	-	-	0.27	0.01	-
Total Assets	12.87	8.99	5.19	1.89	0.67
Accounts Payable	0.7	0.48	0.13	0.24	0.19
Current Portion of Long-Term Debt	0.09	-	-	-	-
Current Portion of Leases	0.25	-	-	0.11	-
Unearned Revenue	-	-	-	0.01	-
Other Current Liabilities	1.66	1.32	1.16	0.22	0.02
Total Current Liabilities	3.94	1.8	1.3	0.59	0.22
Long-Term Debt	0.09	-	-	-	-
Long-Term Leases	0.97	-	-	0.17	-
Other Long-Term Liabilities	0.03	0.53	0.07	-	-
Total Long-Term Liabilities	1.09	0.53	0.07	0.17	-
Total Liabilities	5.03	2.33	1.36	0.76	0.22
Preferred Stock	-	-	-	0	0
Common Stock	0	0	0	0	0
Additional Paid-in Capital	-	-	10.85	3.85	1.37
Accumulated Other Comprehensive Income	-0	-0	0	0	0
Retained Earnings	-21.02	-13.27	-7.02	-2.72	-0.92
Total Common Shareholders' Equity	-21.02	-13.27	3.83	1.13	0.45
Shareholders' Equity	7.84	6.66	3.83	1.13	0.45
Total Liabilities & Equity	12.87	8.99	5.19	1.89	0.67
Total Debt	1.39	0	0	0.28	0
Net Cash (Debt)	4.58	3.98	3.33	0.87	0.41
Net Cash Growth	15.04%	19.77%	281.66%	111.65%	-
Net Cash Per Share	225.23	4207.45	10401.83	10757.92	5119.57
Book Value	-21.02	-13.27	3.83	1.13	0.45
Book Value Per Share	-1032.81	-14012.63	11965.84	13962.10	5601.49
Tangible Book Value	-24.89	-16.07	3.83	1.13	0.45
Tangible Book Value Per Share	-1222.97	-16971.44	11965.84	13962.10	5601.49

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q