Schrödinger Income Statement

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
Revenue	255.87	207.54	216.67	180.96	137.93
Revenue Growth (YoY)	23.29%	-4.21%	19.73%	31.19%	27.60%
Cost of Revenue	113.26	75.46	75.97	79.93	72.31
Gross Profit	142.61	132.08	140.69	101.02	65.62
Selling, General & Admin	136.37	139.59	136.37	121.47	86.16
Research & Development	173.14	201.79	181.77	126.37	90.9
Operating Expenses	309.51	341.38	318.14	247.84	177.06
Operating Income	-166.9	-209.3	-177.45	-146.82	-111.44
Earnings From Equity Investments	-	-	147.21	11.83	-1.78
Other Non Operating Income (Expenses)	16.4	17.9	19.69	3.95	1.06
EBT Excluding Unusual Items	-150.5	-191.39	-10.54	-131.04	-112.17
Gain (Loss) on Sale of Investments	48.17	5.68	53.46	-18.08	11.36
Pretax Income	-102.33	-185.71	42.92	-149.12	-100.81
Income Tax Expense	0.94	1.41	2.2	0.06	0.41
Earnings From Continuing Operations	-103.27	-187.12	40.72	-149.19	-101.22
Minority Interest in Earnings	-	-	-	-	0.83
Net Income	-103.27	-187.12	40.72	-149.19	-100.39
Net Income to Common	-103.27	-187.12	40.72	-149.19	-100.39
Shares Outstanding (Basic)	73	73	72	71	71
Shares Outstanding (Diluted)	73	73	75	71	71
Shares Change (YoY)	1.06%	-3.09%	5.36%	0.82%	17.61%
EPS (Basic)	-1.41	-2.57	0.57	-2.10	-1.42
EPS (Diluted)	-1.41	-2.57	0.54	-2.10	-1.42
Free Cash Flow	12.46	-164.68	-150.14	-127.7	-77.84
Free Cash Flow Per Share	0.17	-2.27	-2.00	-1.79	-1.10
Gross Margin	55.74%	63.64%	64.94%	55.83%	47.58%
Operating Margin	-65.23%	-100.85%	-81.90%	-81.14%	-80.80%
Profit Margin	-40.36%	-90.16%	18.79%	-82.44%	-72.78%
Free Cash Flow Margin	4.87%	-79.35%	-69.29%	-70.57%	-56.43%
EBITDA	-160.87	-203.14	-171.9	-142.47	-108.6
EBITDA Margin	-62.87%	-97.88%	-79.34%	-78.73%	-78.73%
D&A For EBITDA	6.02	6.16	5.55	4.34	2.85
EBIT	-166.9	-209.3	-177.45	-146.82	-111.44
EBIT Margin	-65.23%	-100.85%	-81.90%	-81.13%	-80.80%
Effective Tax Rate	-	-	5.12%	-	-
Revenue as Reported	255.87	207.54	216.67	180.96	137.93

Updated Feb 25, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q