CalciMedica, Inc. (CALC)

NASDAQ: CALC · Real-Time Price · USD

1.150

0.00 (0.00%)

At close: Oct 22, 2026, 4:00 PM EDT

1.150

0.00 (0.00%)

Pre-market: Oct 23, 2026, 4:05 AM EDT

CalciMedica Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Net Income	-21.24	-29.56	-13.7	-34.36	-7.82	-23.5
Depreciation & Amortization	0.03	0.05	0.06	0.06	0.05	0.04
Loss (Gain) From Sale of Investments	-0.13	-0.35	-0.61	-0.15	-	-
Stock-Based Compensation	2.35	2.97	2.31	12.04	1.81	2.11
Other Operating Activities	1	6.34	-8.71	-3.06	-6.4	1.96
Change in Accounts Payable	-0.87	-0.84	0.6	-1.43	0.93	-0.25
Change in Other Net Operating Assets	-0.22	0.22	-1.1	1.16	-0.33	-0.87
Operating Cash Flow	-19.11	-21.18	-21.15	-25.73	-11.76	-20.51
Operating Cash Flow Growth	-	-	-	-	-	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Capital Expenditures	-0.01	-0.03	-0.01	-0.08	-0	-0.21
Investment in Securities	12.17	9.58	-4.42	8.96	-	-
Investing Cash Flow	12.2	9.55	-4.42	8.88	-0	-0.21

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Long-Term Debt Issued	-	9.66	-	-	8.46	-
Net Debt Issued (Repaid)	-	9.66	-	-	8.46	-
Issuance of Common Stock	19.6	5.55	27.97	10.59	0.02	0.01
Other Financing Activities	-	-	-	10.31	-	-0.77
Financing Cash Flow	19.6	15.21	27.97	20.9	8.48	20.55

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Net Cash Flow	12.7	3.59	2.41	4.05	-3.29	-0.17

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Free Cash Flow	-19.12	-21.21	-21.15	-25.81	-11.76	-20.72
Free Cash Flow Growth	-	-	-	-	-	-
Free Cash Flow Per Share	-5.99	-7.06	-9.40	-28.76	-715.00	-38.14
Levered Free Cash Flow	-10.54	-13.02	-13.74	-2.37	-6.31	-12.61
Unlevered Free Cash Flow	-9.73	-12.13	-13.74	-2.37	-6.23	-12.61

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	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
Change in Working Capital	-1.08	-0.62	-0.5	-0.27	0.61	-1.12

SEC Filings: 10-K · 10-Q