CALC
CALC
CalciMedica, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $0 | $4.38M ▼ | $-10.76M ▼ | 0% | $-0.69 ▼ | $-4.38M ▲ |
| Q3-2025 | $0 | $5.62M ▼ | $-7.8M ▼ | 0% | $-0.52 ▼ | $-7.48M ▼ |
| Q2-2025 | $0 | $6.62M ▲ | $-5.96M ▼ | 0% | $-0.4 ▼ | $-5.62M ▼ |
| Q1-2025 | $0 | $6.5M ▲ | $-5.04M ▼ | 0% | $-0.36 ▼ | $-4.58M ▼ |
| Q4-2024 | $0 | $6.16M | $-4.26M | 0% | $-0.33 | $-4.24M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $13.02M ▼ | $13.59M ▼ | $20.23M ▲ | $-6.64M ▼ |
| Q3-2025 | $14.08M ▼ | $14.91M ▼ | $15.18M ▲ | $-268K ▼ |
| Q2-2025 | $17.96M ▼ | $19.08M ▼ | $12.98M ▼ | $6.1M ▼ |
| Q1-2025 | $24.63M ▲ | $25.35M ▲ | $14.46M ▲ | $10.89M ▼ |
| Q4-2024 | $18.67M | $19.79M | $5.38M | $14.41M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-10.76M ▼ | $-4.85M ▼ | $7.15M ▲ | $3.75M ▲ | $6.05M ▲ | $-4.86M ▼ |
| Q3-2025 | $-7.8M ▼ | $-4.78M ▲ | $3.51M ▲ | $818K ▲ | $-448K ▲ | $-4.79M ▲ |
| Q2-2025 | $-5.96M ▼ | $-6.67M ▼ | $134K ▲ | $-102K ▼ | $-6.64M ▼ | $-6.67M ▼ |
| Q1-2025 | $-5.04M ▼ | $-4.88M ▲ | $-1.24M ▲ | $10.74M ▲ | $4.62M ▲ | $-4.89M ▲ |
| Q4-2024 | $-4.26M | $-4.97M | $-5.17M | $8.92M | $-1.22M | $-4.97M |
5-Year Trend Analysis
A comprehensive look at CalciMedica, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a focused and differentiated scientific platform in CRAC channel inhibition, encouraging mid-stage data for Auxora in acute pancreatitis, and a pipeline that extends this mechanism into both acute and chronic diseases. Financially, the company benefits from a debt-free balance sheet, a cash buffer that covers near-term operations, and a lean, asset-light structure. Its targeting of indications with high unmet medical need and limited direct competition could allow for meaningful impact if trials succeed.
Major risks center on clinical, regulatory, and financing uncertainty. A complete lack of revenue and ongoing substantial losses mean the business depends on capital markets or partnerships to fund operations. The recent safety concern in the acute kidney injury trial adds a new layer of clinical risk and could influence regulatory and investor perceptions of Auxora, even in other indications. Negative equity reflects a long history of losses, and future capital raises could dilute existing shareholders. Competition from larger pharma companies and the possibility that alternative approaches to inflammation prove more effective are additional concerns.
The outlook is inherently binary and event-driven, as is common for clinical-stage biotechs. Over the next few years, the design and execution of the pivotal acute pancreatitis trial, the regulatory dialogue around Auxora, and the advancement of CM5480 and other oral programs will largely determine whether the company can transition from a cash-burning R&D story to a more sustainable business. There is clear upside potential if key programs succeed, but it is balanced by significant execution, safety, and funding risks that keep future outcomes highly uncertain.
About CalciMedica, Inc.
https://www.calcimedica.comCalciMedica, Inc., a clinical-stage biotechnology company, focuses on developing therapies for life-threatening inflammatory diseases with unmet needs. Its proprietary technology targets the inhibition of calcium release-activated (CRAC) channels designs to modulate the immune response and protect against tissue cell injury in life-threatening inflammatory diseases.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $0 | $4.38M ▼ | $-10.76M ▼ | 0% | $-0.69 ▼ | $-4.38M ▲ |
| Q3-2025 | $0 | $5.62M ▼ | $-7.8M ▼ | 0% | $-0.52 ▼ | $-7.48M ▼ |
| Q2-2025 | $0 | $6.62M ▲ | $-5.96M ▼ | 0% | $-0.4 ▼ | $-5.62M ▼ |
| Q1-2025 | $0 | $6.5M ▲ | $-5.04M ▼ | 0% | $-0.36 ▼ | $-4.58M ▼ |
| Q4-2024 | $0 | $6.16M | $-4.26M | 0% | $-0.33 | $-4.24M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $13.02M ▼ | $13.59M ▼ | $20.23M ▲ | $-6.64M ▼ |
| Q3-2025 | $14.08M ▼ | $14.91M ▼ | $15.18M ▲ | $-268K ▼ |
| Q2-2025 | $17.96M ▼ | $19.08M ▼ | $12.98M ▼ | $6.1M ▼ |
| Q1-2025 | $24.63M ▲ | $25.35M ▲ | $14.46M ▲ | $10.89M ▼ |
| Q4-2024 | $18.67M | $19.79M | $5.38M | $14.41M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-10.76M ▼ | $-4.85M ▼ | $7.15M ▲ | $3.75M ▲ | $6.05M ▲ | $-4.86M ▼ |
| Q3-2025 | $-7.8M ▼ | $-4.78M ▲ | $3.51M ▲ | $818K ▲ | $-448K ▲ | $-4.79M ▲ |
| Q2-2025 | $-5.96M ▼ | $-6.67M ▼ | $134K ▲ | $-102K ▼ | $-6.64M ▼ | $-6.67M ▼ |
| Q1-2025 | $-5.04M ▼ | $-4.88M ▲ | $-1.24M ▲ | $10.74M ▲ | $4.62M ▲ | $-4.89M ▲ |
| Q4-2024 | $-4.26M | $-4.97M | $-5.17M | $8.92M | $-1.22M | $-4.97M |
5-Year Trend Analysis
A comprehensive look at CalciMedica, Inc.'s financial evolution and strategic trajectory over the past five years.
Key strengths include a focused and differentiated scientific platform in CRAC channel inhibition, encouraging mid-stage data for Auxora in acute pancreatitis, and a pipeline that extends this mechanism into both acute and chronic diseases. Financially, the company benefits from a debt-free balance sheet, a cash buffer that covers near-term operations, and a lean, asset-light structure. Its targeting of indications with high unmet medical need and limited direct competition could allow for meaningful impact if trials succeed.
Major risks center on clinical, regulatory, and financing uncertainty. A complete lack of revenue and ongoing substantial losses mean the business depends on capital markets or partnerships to fund operations. The recent safety concern in the acute kidney injury trial adds a new layer of clinical risk and could influence regulatory and investor perceptions of Auxora, even in other indications. Negative equity reflects a long history of losses, and future capital raises could dilute existing shareholders. Competition from larger pharma companies and the possibility that alternative approaches to inflammation prove more effective are additional concerns.
The outlook is inherently binary and event-driven, as is common for clinical-stage biotechs. Over the next few years, the design and execution of the pivotal acute pancreatitis trial, the regulatory dialogue around Auxora, and the advancement of CM5480 and other oral programs will largely determine whether the company can transition from a cash-burning R&D story to a more sustainable business. There is clear upside potential if key programs succeed, but it is balanced by significant execution, safety, and funding risks that keep future outcomes highly uncertain.

CEO
A. Rachel Leheny
Compensation Summary
(Year 2023)
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2023-03-20 | Reverse | 1:14 |
ETFs Holding This Stock
Summary
Showing Top 1 of 11
Ratings Snapshot
Rating : C
Most Recent Analyst Grades
Grade Summary
Showing Top 2 of 2
Price Target
Institutional Ownership
DEERFIELD MANAGEMENT COMPANY, L.P. (SERIES C)
Shares:1.3M
Value:$793K
SOLEUS CAPITAL MANAGEMENT, L.P.
Shares:683.9K
Value:$417.18K
AISLING CAPITAL MANAGEMENT LP
Shares:521.11K
Value:$317.88K
Summary
Showing Top 3 of 38

