Schrödinger, Inc. (SDGR)

Schrödinger Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-103.27	-187.12	40.72	-149.19	-101.22
Depreciation & Amortization	6.02	6.16	5.55	4.34	2.85
Stock-Based Compensation	43	49.9	47.84	39.63	26.49
Other Adjustments	-40.87	-4.33	-200.53	14.19	2.34
Change in Receivables	150.94	-166.22	-20.03	-27.95	-5.51
Changes in Accounts Payable	0.91	-6.12	7.32	1.18	-0.41
Changes in Accrued Expenses	-2.76	8.41	12.8	5.18	9.9
Changes in Unearned Revenue	-29.03	155.48	-18.26	-1.9	-1.03
Changes in Other Operating Activities	-11.05	-13.54	-12.16	-5.17	-3.97
Operating Cash Flow	13.9	-157.37	-136.73	-119.68	-70.57
Capital Expenditures	-1.44	-7.31	-13.4	-8.01	-7.17
Purchases of Investments	-312.96	-254.41	-324.75	-272.07	-418.5
Proceeds from Sale of Investments	372.3	410.56	531.19	376.54	408.86
Payments for Business Acquisitions	-	-	-	-6.43	-
Investing Cash Flow	57.9	148.84	193.03	90.02	-16.81
Issuance of Common Stock	2.99	10.36	9.44	2.11	7.93
Net Common Stock Issued (Repurchased)	2.99	10.36	9.44	2.11	7.93
Other Financing Activities	-0.06	-0.24	-0.39	-	0.03
Financing Cash Flow	2.93	10.12	9.05	2.11	7.95
Net Cash Flow	74.73	1.59	65.35	-27.55	-79.53
Free Cash Flow	12.46	-164.68	-150.14	-127.7	-77.74
FCF Margin	4.87%	-79.35%	-69.29%	-70.57%	-56.36%
Free Cash Flow Per Share	0.17	-2.27	-2.00	-1.79	-1.10
Levered Free Cash Flow	-140.61	-44.04	22.58	-153.57	-100.23
Unlevered Free Cash Flow	-205.77	-67.8	-186.5	-151.26	-111.73

Updated Feb 25, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q