Schrödinger, Inc. (SDGR)
NASDAQ: SDGR · Real-Time Price · USD
17.64
+0.44 (2.56%)
At close: Nov 14, 2025, 4:00 PM EST
17.93
+0.29 (1.64%)
After-hours: Nov 14, 2025, 7:52 PM EST

Schrödinger Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202017 - 2019
Period Ending
Sep '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2017 - 2019
Net Income
-175.99-187.1240.72-149.19-100.39-24.46
Upgrade
Depreciation & Amortization
6.356.165.554.342.853.66
Upgrade
Loss (Gain) From Sale of Assets
0.020.010.140.020.14-
Upgrade
Asset Writedown & Restructuring Costs
----0.812.14
Upgrade
Loss (Gain) From Sale of Investments
17.23-13.28-208.446.89-4.31-31.73
Upgrade
Loss (Gain) on Equity Investments
-----0.11-0.4
Upgrade
Stock-Based Compensation
45.5349.947.8439.6326.4910.55
Upgrade
Other Operating Activities
-----0.83-2.17
Upgrade
Change in Accounts Receivable
-12.58-166.22-20.03-27.95-5.51-9.28
Upgrade
Change in Accounts Payable
-1.98-6.127.321.18-0.414.88
Upgrade
Change in Unearned Revenue
127.7155.48-18.26-1.9-1.0359.71
Upgrade
Change in Other Net Operating Assets
-7.393.818.417.311.623.87
Upgrade
Operating Cash Flow
-1.12-157.37-136.73-119.68-70.6716.76
Upgrade
Capital Expenditures
-2.27-7.31-13.4-8.01-7.17-2.54
Upgrade
Cash Acquisitions
----6.43--
Upgrade
Investment in Securities
12.24156.15206.44104.46-9.65-379.18
Upgrade
Investing Cash Flow
9.97148.84193.0390.02-16.81-381.72
Upgrade
Long-Term Debt Repaid
--0.06-0.02---
Upgrade
Net Debt Issued (Repaid)
-0.06-0.06-0.02---
Upgrade
Issuance of Common Stock
3.0910.369.442.117.93541.27
Upgrade
Other Financing Activities
-0.18-0.18-0.37-0.03-
Upgrade
Financing Cash Flow
2.8510.129.052.117.95541.27
Upgrade
Net Cash Flow
11.71.5965.35-27.55-79.53176.31
Upgrade
Free Cash Flow
-3.4-164.68-150.14-127.7-77.8414.22
Upgrade
Free Cash Flow Margin
-1.32%-79.35%-69.29%-70.57%-56.43%13.15%
Upgrade
Free Cash Flow Per Share
-0.05-2.27-2.00-1.79-1.100.24
Upgrade
Cash Income Tax Paid
0.881.082.830.790.450.38
Upgrade
Levered Free Cash Flow
-35.55-201.95-73.79-81.5-35.27-4.76
Upgrade
Unlevered Free Cash Flow
-35.55-201.95-73.79-81.5-35.27-4.76
Upgrade
Change in Working Capital
105.75-13.04-22.55-21.384.6859.18
Upgrade
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q