Schrödinger, Inc. (SDGR)

Sound Financial Bancorp Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	256.95	207.54	216.67	180.96	137.93	108.1
Revenue Growth (YoY)	32.90%	-4.21%	19.73%	31.19%	27.60%	26.36%
Cost of Revenue	107.5	75.46	75.97	79.93	72.31	44.62
Gross Profit	149.45	132.08	140.69	101.02	65.62	63.47
Selling, General & Admin	138.8	139.59	136.37	121.47	86.16	59.69
Research & Development	181.1	201.79	181.77	126.37	90.9	64.7
Operating Expenses	319.9	341.38	318.14	247.84	177.06	124.39
Operating Income	-170.45	-209.3	-177.45	-146.82	-111.44	-60.92
Interest & Investment Income	-	-	-	-	-	2.25
Earnings From Equity Investments	-	-	147.21	11.83	-1.78	4.11
Other Non Operating Income (Expenses)	16.8	17.9	19.69	3.95	1.06	-
EBT Excluding Unusual Items	-153.65	-191.39	-10.54	-131.04	-112.17	-54.56
Gain (Loss) on Sale of Investments	-20.91	5.68	53.46	-18.08	11.36	28.26
Pretax Income	-174.55	-185.71	42.92	-149.12	-100.81	-26.29
Income Tax Expense	1.44	1.41	2.2	0.06	0.41	0.35
Earnings From Continuing Operations	-175.99	-187.12	40.72	-149.19	-101.22	-26.64
Minority Interest in Earnings	-	-	-	-	0.83	2.17
Net Income	-175.99	-187.12	40.72	-149.19	-100.39	-24.46
Net Income to Common	-175.99	-187.12	40.72	-149.19	-100.39	-24.46
Shares Outstanding (Basic)	73	73	72	71	71	60
Shares Outstanding (Diluted)	73	73	75	71	71	60
Shares Change (YoY)	1.06%	-3.09%	5.36%	0.82%	17.61%	899.66%
EPS (Basic)	-2.40	-2.57	0.57	-2.10	-1.42	-0.41
EPS (Diluted)	-2.40	-2.57	0.54	-2.10	-1.42	-0.41
Free Cash Flow	-3.4	-164.68	-150.14	-127.7	-77.84	14.22
Free Cash Flow Per Share	-0.05	-2.27	-2.00	-1.79	-1.10	0.24
Gross Margin	58.16%	63.64%	64.94%	55.83%	47.58%	58.72%
Operating Margin	-66.34%	-100.85%	-81.90%	-81.14%	-80.80%	-56.35%
Profit Margin	-68.49%	-90.16%	18.79%	-82.44%	-72.78%	-22.63%
Free Cash Flow Margin	-1.32%	-79.35%	-69.29%	-70.57%	-56.43%	13.15%
EBITDA	-164.1	-203.14	-171.9	-142.47	-108.6	-57.26
EBITDA Margin	-63.87%	-97.88%	-79.34%	-78.73%	-78.73%	-52.97%
D&A For EBITDA	6.35	6.16	5.55	4.34	2.85	3.66
EBIT	-170.45	-209.3	-177.45	-146.82	-111.44	-60.92
EBIT Margin	-66.34%	-100.85%	-81.90%	-81.13%	-80.80%	-56.35%
Effective Tax Rate	-	-	5.12%	-	-	-
Revenue as Reported	256.95	207.54	216.67	180.96	137.93	108.1

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q