marketcaparena
Search

    CALC

    CalciMedica, Inc.

    Company overview

    Market capitalization
    $57.36M
    Employees
    16
    Latest publication
    2026-09-29
    About CalciMedica, Inc.

    CalciMedica, Inc., a clinical-stage biopharmaceutical company, develops therapeutics for illnesses caused by inflammatory and immunologic processes and direct cellular damage. Its lead product candidate comprises Auxora, an intravenous formulated small molecule calcium release-activated calcium (CRAC) channel inhibitors for the treatment of acute pancreatitis, asparaginase-induced pancreatic toxicity, and acute kidney injury, as well as severe COVID-19 pneumonia. The company also develops Auxora for the treatment of ulcerative colitis, traumatic brain injury, and allergic asthma; and oral CRAC channel inhibitors for use in chronic inflammatory and immunologic disease. The company is based in La Jolla, California.

    Company website

    Financial statements

    Income Quarterly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricQ2 20262026-06-30 · USDQ1 20262026-03-31 · USDQ4 20252025-12-31 · USDQ3 20252025-09-30 · USDQ2 20252025-06-30 · USDQ1 20252025-03-31 · USDQ4 20242024-12-31 · USDQ3 20242024-09-30 · USD
    Research Development2,102,000USD3,481,000USD3,107,000USD3,851,000USD4,052,000USD4,224,000USD3,831,000USD3,546,000USD
    Total Operating Expenses4,012,000USD5,604,000USD4,385,000USD5,618,000USD6,621,000USD6,497,000USD6,158,000USD5,736,000USD
    Net Income-7,652,000USD4,976,000USD-10,760,000USD-7,804,000USD-5,956,000USD-5,042,000USD-4,258,000USD-5,618,000USD
    Total Revenue—0USD0USD0USD0USD0USD60,000USD0USD
    Cost Of Revenue—7,000USD5,000USD——15,000USD14,000USD15,000USD
    Gross Profit—-7,000USD-5,000USD——-15,000USD-14,000USD-15,000USD
    Selling General Administrative—2,126,000USD1,278,000USD1,767,000USD2,569,000USD2,273,000USD2,341,000USD2,190,000USD
    Operating Income—-5,611,000USD-4,385,000USD-5,618,000USD-6,621,000USD-6,497,000USD-6,172,000USD-5,736,000USD
    Interest Income—106,000USD151,000USD140,000USD220,000USD202,000USD—218,000USD
    Interest Expense—319,000USD325,000USD326,000USD324,000USD447,000USD—0USD
    Net Interest Income—-213,000USD-174,000USD-186,000USD-104,000USD-447,000USD—218,000USD
    Income Before Tax—4,976,000USD-10,760,000USD-7,804,000USD-5,956,000USD-5,042,000USD-4,258,000USD-5,618,000USD
    Net Income From Continuing Ops—4,976,000USD-10,760,000USD-7,804,000USD-5,956,000USD-5,042,000USD-4,258,000USD-5,618,000USD
    Ebit—-5,611,000USD-10,435,000USD-7,478,000USD-5,632,000USD-4,595,000USD-4,258,000USD-5,736,000USD
    Ebitda—-5,604,000USD-10,430,000USD-7,466,000USD-5,618,000USD-4,580,000USD-4,244,000USD-5,721,000USD
    Depreciation And Amortization—7,000USD5,000USD12,000USD14,000USD15,000USD14,000USD15,000USD
    Reconciled Depreciation—7,000USD5,000USD12,000USD14,000USD15,000USD14,000USD15,000USD
    Total Other Income Expense Net—10,587,000USD-6,375,000USD-2,186,000USD665,000USD1,455,000USD1,914,000USD118,000USD
    Income Tax Expense——————15,000USD—
    SourceDisclosurePreliminaryLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacy

    Income Yearly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricFY 20252025-12-31 · USDFY 20242024-12-31 · USDFY 20232023-12-31 · USDFY 20222022-12-31 · USDFY 20212021-12-31 · USDFY 20202020-12-31 · USDFY 20192019-12-31 · USDFY 20182018-12-31 · USD
    Total Revenue0USD0USD0USD0USD0USD0USD0USD—
    Cost Of Revenue46,000USD58,000USD58,000USD52,000USD519,000USD395,000USD303,000USD175,000USD
    Gross Profit-46,000USD-58,000USD-58,000USD-52,000USD-519,000USD-395,000USD-303,000USD-175,000USD
    Research Development15,234,000USD14,478,000USD15,859,000USD8,350,000USD18,903,000USD20,962,000USD30,580,000USD22,971,000USD
    Selling General Administrative7,887,000USD9,726,000USD22,216,000USD5,843,000USD17,044,000USD8,870,000USD6,922,000USD5,599,000USD
    Total Operating Expenses23,121,000USD24,204,000USD38,075,000USD14,193,000USD35,947,000USD29,832,000USD37,199,000USD28,570,000USD
    Operating Income-23,121,000USD-24,204,000USD-38,075,000USD-14,193,000USD-35,947,000USD-29,832,000USD-37,502,000USD-28,570,000USD
    Interest Income713,000USD1,014,000USD—575,000USD126,000USD143,000USD393,000USD—
    Interest Expense1,422,000USD0USD110,000USD132,000USD126,000USD143,000USD——
    Net Interest Income-709,000USD1,014,000USD-110,000USD575,000USD126,000USD143,000USD393,000USD—
    Income Before Tax-29,562,000USD-13,700,000USD-34,357,000USD-7,824,000USD-35,821,000USD-27,531,000USD-37,037,000USD-28,378,000USD
    Net Income-29,562,000USD-13,700,000USD-34,357,000USD-7,824,000USD-35,821,000USD-27,531,000USD-37,037,000USD-28,378,000USD
    Net Income From Continuing Ops-29,562,000USD-13,700,000USD-34,357,000USD-35,605,000USD-35,821,000USD-27,531,000USD-37,037,000USD—
    Ebit-28,140,000USD-24,204,000USD-38,075,000USD-7,692,000USD-35,947,000USD-29,832,000USD-37,037,000USD-28,378,000USD
    Ebitda-28,094,000USD-24,146,000USD-38,017,000USD-7,640,000USD-35,428,000USD-29,437,000USD-36,734,000USD-28,203,000USD
    Depreciation And Amortization46,000USD58,000USD58,000USD52,000USD519,000USD395,000USD303,000USD175,000USD
    Reconciled Depreciation46,000USD58,000USD58,000USD338,000USD519,000USD395,000USD303,000USD—
    Total Other Income Expense Net-6,441,000USD10,504,000USD3,718,000USD6,369,000USD-1,352,000USD2,158,000USD465,000USD192,000USD
    Income Tax Expense——-109,895USD2,388,000USD-1,997,000USD-538,000USD-393,000USD13,859USD
    Net Income Applicable To Common Shares———-14,506,000USD-14,506,000USD-14,506,000USD——
    SourceLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacy

    Balance sheet Quarterly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricQ2 20262026-06-30 · USDQ1 20262026-03-31 · USDQ4 20252025-12-31 · USDQ3 20252025-09-30 · USDQ2 20252025-06-30 · USDQ1 20252025-03-31 · USDQ4 20242024-12-31 · USDQ3 20242024-09-30 · USD
    Total Assets19,503,000USD8,609,000USD13,591,000USD14,913,000USD19,080,000USD25,347,000USD19,794,000USD16,212,000USD
    Cash And Equivalents18,617,000USD———————
    Cash And Short Term Investments18,617,000USD8,164,000USD13,016,000USD14,084,000USD17,957,000USD24,625,000USD18,669,000USD14,603,000USD
    Short Term Investments0USD0USD1,496,000USD8,614,000USD12,039,000USD12,069,000USD10,734,000USD5,452,000USD
    Total Current Assets19,463,000USD8,555,000USD13,530,000USD14,853,000USD18,964,000USD25,218,000USD19,665,000USD15,686,000USD
    Other Current Assets575,000USD391,000USD514,000USD769,000USD1,007,000USD593,000USD996,000USD1,083,000USD
    Total Liabilities13,990,000USD———————
    Total Current Liabilities3,490,000USD5,313,000USD3,782,000USD3,681,000USD3,477,000USD4,459,000USD3,684,000USD3,782,000USD
    Total Stockholder Equity5,513,000USD-1,104,000USD-6,641,000USD-268,000USD6,103,000USD10,888,000USD14,410,000USD9,030,000USD
    Total Equity Including Noncontrolling Interest5,513,000USD———————
    Property Plant Equipment Net36,000USD43,000USD50,000USD49,000USD105,000USD118,000USD119,000USD130,000USD
    Accounts Payable2,073,000USD1,675,000USD1,161,000USD1,133,000USD1,912,000USD2,016,000USD1,998,000USD1,536,000USD
    Common Stock6,000USD4,000USD4,000USD4,000USD4,000USD4,000USD4,000USD3,000USD
    Retained Earnings-192,002,000USD-184,350,000USD-189,326,000USD-178,566,000USD-170,762,000USD-164,806,000USD-159,764,000USD-155,506,000USD
    Accumulated Other Comprehensive Income-1,000USD——1,000USD-4,000USD-1,000USD4,000USD4,000USD
    Total Liab—9,713,000USD20,232,000USD15,181,000USD12,977,000USD14,459,000USD5,384,000USD7,182,000USD
    Other Current Liab—3,638,000USD1,371,000USD2,548,000USD1,565,000USD2,443,000USD1,686,000USD2,216,000USD
    Capital Stock—4,000USD4,000USD4,000USD4,000USD4,000USD4,000USD3,000USD
    Cash—8,164,000USD11,520,000USD5,470,000USD5,918,000USD12,556,000USD7,935,000USD9,151,000USD
    Net Debt—-8,164,000USD-1,820,000USD3,430,000USD2,582,000USD-3,956,000USD-7,935,000USD-9,151,000USD
    Short Long Term Debt—2,500,000USD1,250,000USD—————
    Long Term Debt—4,200,000USD8,450,000USD8,900,000USD8,500,000USD8,600,000USD——
    Property Plant Equipment Gross—43,000USD50,000USD49,000USD105,000USD118,000USD119,000USD130,000USD
    Common Stock Shares Outstanding—15,011,321shares15,011,321,000shares14,995,404shares14,995,404shares14,121,569shares12,760,546shares11,134,964shares
    Non Current Assets Total—54,000USD61,000USD60,000USD116,000USD129,000USD129,000USD526,000USD
    Non Current Liabilities Total—4,400,000USD16,450,000USD11,500,000USD9,500,000USD10,000,000USD1,700,000USD3,400,000USD
    Non Currrent Assets Other—11,000USD11,000USD11,000USD11,000USD11,000USD10,000USD396,000USD
    Net Working Capital—3,242,000USD9,748,000USD11,172,000USD15,487,000USD20,759,000USD15,981,000USD11,904,000USD
    Unclassified Current Liabilities—-2,500,000USD-1,250,000USD—————
    Unclassified Equity—183,238,000USD182,677,000USD178,289,000USD176,861,000USD175,687,000USD174,162,000USD164,526,000USD
    Short Term Debt——1,250,000USD—————
    Short Long Term Debt Total——9,700,000USD8,900,000USD8,500,000USD8,600,000USD——
    Unclassified Non Current Liabilities——8,000,000USD2,600,000USD—1,400,000USD1,700,000USD3,400,000USD
    SourceDisclosureDeterministicFinalLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacy

    Balance sheet Yearly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricFY 20252025-12-31 · USDFY 20242024-12-31 · USDFY 20232023-12-31 · USDFY 20222022-12-31 · USDFY 20212021-12-31 · USDFY 20202020-12-31 · USDFY 20192019-12-31 · USDFY 20182018-12-31 · USD
    Total Assets13,591,000USD19,794,000USD12,185,000USD3,349,000USD69,088,000USD101,794,000USD40,660,000USD17,813,000USD
    Other Current Assets514,000USD996,000USD367,000USD364,000USD3,408,000USD4,207,000USD315,000USD611,000USD
    Total Liab20,232,000USD5,384,000USD4,028,000USD12,582,000USD4,065,000USD7,008,000USD12,251,000USD5,794,000USD
    Total Stockholder Equity-6,641,000USD14,410,000USD8,157,000USD-9,233,000USD65,023,000USD94,786,000USD28,409,000USD12,019,000USD
    Other Current Liab1,371,000USD1,686,000USD2,532,000USD1,709,000USD3,522,000USD4,484,000USD7,615,000USD3,271,000USD
    Common Stock4,000USD4,000USD1,000USD1,000USD2,000USD2,000USD1,000USD1,000USD
    Capital Stock4,000USD4,000USD1,000USD2,000USD2,000USD2,000USD131,363,000USD—
    Retained Earnings-189,326,000USD-159,764,000USD-146,064,000USD-111,707,000USD-169,188,000USD-133,367,000USD-105,836,000USD-68,799,000USD
    Cash11,520,000USD7,935,000USD5,530,000USD1,327,000USD13,364,000USD33,418,000USD15,870,000USD12,834,000USD
    Cash And Short Term Investments13,016,000USD18,669,000USD11,238,000USD1,327,000USD63,670,000USD95,033,000USD35,956,000USD12,834,000USD
    Total Current Assets13,530,000USD19,665,000USD11,605,000USD1,730,000USD67,078,000USD99,240,000USD36,271,000USD13,445,000USD
    Total Current Liabilities3,782,000USD3,684,000USD4,028,000USD4,780,000USD4,057,000USD6,997,000USD12,251,000USD5,794,000USD
    Net Debt-1,820,000USD-7,935,000USD-5,530,000USD4,033,000USD-13,364,000USD-33,418,000USD115,493,000USD65,977,000USD
    Short Term Debt1,250,000USD——203,000USD-8,000USD-27,000USD——
    Short Long Term Debt1,250,000USD———————
    Short Long Term Debt Total9,700,000USD——5,360,000USD——131,363,000USD78,811,000USD
    Long Term Debt8,450,000USD——5,157,000USD————
    Short Term Investments1,496,000USD10,734,000USD5,708,000USD21,824,000USD50,306,000USD61,615,000USD20,086,000USD—
    Accounts Payable1,161,000USD1,998,000USD1,419,000USD2,866,000USD527,000USD2,513,000USD4,636,000USD2,523,000USD
    Property Plant Equipment Net50,000USD119,000USD167,000USD195,000USD1,981,000USD1,946,000USD1,975,000USD1,515,000USD
    Property Plant Equipment Gross50,000USD119,000USD167,000USD195,000USD1,981,000USD1,946,000USD2,714,000USD—
    Common Stock Shares Outstanding15,011,321,000shares11,245,915shares4,490,000shares1,534,948shares1,514,235shares472,746shares1,033,095shares857,282shares
    Non Current Assets Total61,000USD129,000USD580,000USD1,619,000USD2,010,000USD2,554,000USD4,389,000USD4,368,000USD
    Non Current Liabilities Total16,450,000USD1,700,000USD0USD7,802,000USD8,000USD11,000USD131,363,000USD78,811,000USD
    Non Currrent Assets Other11,000USD10,000USD413,000USD1,424,000USD29,000USD608,000USD2,386,000USD2,825,000USD
    Net Working Capital9,748,000USD15,981,000USD7,577,000USD35,971,000USD63,021,000USD92,243,000USD24,020,000USD—
    Unclassified Current Liabilities-1,250,000USD——-1,020,000USD————
    Unclassified Non Current Liabilities8,000,000USD1,700,000USD—-11,921,000USD——131,363,000USD78,811,000USD
    Unclassified Equity182,677,000USD174,162,000USD154,217,000USD102,508,000USD234,223,000USD228,153,000USD2,878,000USD80,818,000USD
    Accumulated Other Comprehensive Income—4,000USD2,000USD-37,000USD-16,000USD-4,000USD3,000USD-1,000USD
    Deferred Long Term Liab———1,400,000USD————
    Other Liab———13,166,000USD————
    Other Assets———-1,619,000USD————
    Current Deferred Revenue———1,022,000USD8,000USD27,000USD——
    Net Receivables———39,000USD21,000USD———
    Inventory———-39,000USD-21,000USD———
    Net Tangible Assets———-76,668,000USD————
    Unclassified Current Assets———-21,824,000USD————
    SourceLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacy

    Cash flow Quarterly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricQ1 20262026-03-31 · USDQ4 20252025-12-31 · USDQ3 20252025-09-30 · USDQ2 20252025-06-30 · USDQ1 20252025-03-31 · USDQ4 20242024-12-31 · USDQ3 20242024-09-30 · USDQ2 20242024-06-30 · USD
    Net Income4,976,000USD-10,760,000USD-7,804,000USD-5,956,000USD-5,042,000USD-4,258,000USD-5,618,000USD-3,954,000USD
    Depreciation7,000USD5,000USD12,000USD14,000USD15,000USD14,000USD15,000USD14,000USD
    Stock Based Compensation561,000USD622,000USD625,000USD1,175,000USD549,000USD632,000USD781,000USD486,000USD
    Other Non Cash Items-10,236,000USD6,161,000USD1,912,000USD-611,000USD-1,472,000USD-1,816,000USD-11,000USD-2,518,000USD
    Change In Working Capital404,000USD-880,000USD477,000USD-1,292,000USD1,072,000USD456,000USD166,000USD-820,000USD
    Total Cash From Operating Activities-4,856,000USD-4,852,000USD-4,778,000USD-6,670,000USD-4,878,000USD-4,972,000USD-4,667,000USD-6,792,000USD
    Capital Expenditures0USD-6,000USD-8,000USD-5,000USD-9,000USD-2,000USD-6,000USD0USD
    Free Cash Flow-4,856,000USD-4,858,000USD-4,786,000USD-6,675,000USD-4,887,000USD-4,974,000USD-4,673,000USD-6,792,000USD
    Investments1,500,000USD7,154,000USD3,512,000USD134,000USD-1,243,000USD-5,167,000USD8,747,000USD5,100,000USD
    Total Cashflows From Investing Activities1,500,000USD7,148,000USD3,512,000USD134,000USD-1,243,000USD-5,167,000USD8,747,000USD5,100,000USD
    Net Borrowings0USD0USD0USD-102,000USD9,766,000USD—0USD—
    Total Cash From Financing Activities0USD3,754,000USD818,000USD-102,000USD10,742,000USD8,922,000USD16,000USD-7,000USD
    Issuance Of Capital Stock0USD3,754,000USD793,000USD0USD976,000USD8,922,000USD0USD-11,000USD
    Change In Cash-3,356,000USD6,050,000USD-448,000USD-6,638,000USD4,621,000USD-1,217,000USD4,095,000USD-1,699,000USD
    Begin Period Cash Flow11,520,000USD5,470,000USD5,918,000USD12,556,000USD7,935,000USD9,152,000USD5,056,000USD6,755,000USD
    End Period Cash Flow8,164,000USD11,520,000USD5,470,000USD5,918,000USD12,556,000USD7,935,000USD9,151,000USD5,056,000USD
    Other Cashflows From Financing Activities—3,754,000USD25,000USD-102,000USD10,734,000USD—19,052,000USD4,000USD
    Unclassified Financing Cash Flow—-3,754,000USD——-10,734,000USD—-19,036,000USD—
    SourceLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacy

    Cash flow Yearly

    Exact reported values; units shown beside each amount. Missing values are —.
    MetricFY 20252025-12-31 · USDFY 20242024-12-31 · USDFY 20232023-12-31 · USDFY 20222022-12-31 · USDFY 20212021-12-31 · USDFY 20202020-12-31 · USDFY 20192019-12-31 · USDFY 20182018-12-31 · USD
    Net Income-29,562,000USD-13,700,000USD-34,357,000USD-7,824,000USD-35,821,000USD-27,531,000USD-37,037,000USD-28,378,000USD
    Depreciation46,000USD58,000USD58,000USD52,000USD519,000USD395,000USD303,000USD175,000USD
    Stock Based Compensation2,971,000USD2,313,000USD12,039,000USD1,807,000USD5,375,000USD1,788,000USD738,000USD348,000USD
    Other Non Cash Items5,990,000USD-9,322,000USD110,000USD-6,397,000USD58,000USD-2,158,000USD-140,000USD18,000USD
    Change In Working Capital-623,000USD-495,000USD-267,000USD605,000USD-1,631,000USD-4,559,000USD4,921,000USD-379,000USD
    Total Cash From Operating Activities-21,178,000USD-21,146,000USD-25,730,000USD-11,757,000USD-31,500,000USD-32,064,000USD-31,215,000USD-28,216,000USD
    Capital Expenditures-28,000USD-8,000USD-78,000USD-4,000USD-488,000USD-1,023,000USD-605,000USD-1,461,000USD
    Free Cash Flow-21,206,000USD-21,154,000USD-25,808,000USD-11,761,000USD-31,988,000USD-33,087,000USD-31,820,000USD-29,677,000USD
    Investments9,579,000USD-4,423,000USD8,884,000USD26,958,000USD10,751,000USD-42,560,000USD-20,620,000USD—
    Total Cashflows From Investing Activities9,551,000USD-4,423,000USD8,884,000USD-4,000USD10,751,000USD-42,560,000USD-20,620,000USD-1,461,000USD
    Net Borrowings9,664,000USD0USD0USD8,458,000USD8,458,000USD8,458,000USD——
    Total Cash From Financing Activities15,212,000USD27,974,000USD20,900,000USD8,476,000USD695,000USD92,172,000USD54,871,000USD42,019,000USD
    Issuance Of Capital Stock5,523,000USD27,954,000USD25,445,000USD18,000USD12,555,000USD96,255,000USD54,782,000USD—
    Change In Cash3,585,000USD2,405,000USD4,054,000USD-3,285,000USD-20,054,000USD17,548,000USD3,036,000USD12,342,000USD
    Begin Period Cash Flow7,935,000USD5,530,000USD1,476,000USD4,761,000USD33,418,000USD15,870,000USD12,834,000USD492,000USD
    End Period Cash Flow11,520,000USD7,935,000USD5,530,000USD1,476,000USD13,364,000USD33,418,000USD15,870,000USD12,834,000USD
    Other Cashflows From Financing Activities9,664,000USD20,000USD-4,545,000USD-8,615,000USD695,000USD-4,083,000USD54,871,000USD42,019,000USD
    Unclassified Financing Cash Flow-9,639,000USD——8,615,000USD-21,013,000USD-8,458,000USD——
    Unclassified Operating Cash Flow——-3,313,000USD—————
    Change To Liabilities———933,000USD0USD0USD——
    Other Cashflows From Investing Activities———-1,514,000USD————
    Unclassified Investing Cash Flow———-25,444,000USD—1,023,000USD——
    Sale Purchase Of Stock——————-45,000USD—
    SourceLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacyLegacy providerLegacy

    Operating metrics

    No operating metrics are currently published for this company.

    Revenue breakdown

    No revenue breakdown is currently published for this company.

    Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.