Schrödinger Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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	-103.48	-103.27	-187.12	40.72	-149.19	-101.22
Depreciation & Amortization	5.91	6.02	6.16	5.55	4.34	2.85
Stock-Based Compensation	40.5	43	49.9	47.84	39.63	26.49
Other Adjustments	-44.22	-40.87	-4.33	-200.53	14.19	2.34
Change in Receivables	-1.86	150.94	-166.22	-20.03	-27.95	-5.51
Changes in Accounts Payable	0.02	0.91	-6.12	7.32	1.18	-0.41
Changes in Accrued Expenses	8.08	-2.76	8.41	12.8	5.18	9.9
Changes in Unearned Revenue	-47.82	-29.03	155.48	-18.26	-1.9	-1.03
Changes in Other Operating Activities	-6.38	-11.05	-13.54	-12.16	-5.17	-3.97
Operating Cash Flow	-145	13.9	-157.37	-136.73	-119.68	-70.57
Capital Expenditures	-3.35	-1.44	-7.31	-13.4	-8.01	-7.17
Purchases of Investments	-319.46	-312.96	-254.41	-324.75	-272.07	-418.5
Proceeds from Sale of Investments	394.68	372.3	410.56	531.19	376.54	408.86
Payments for Business Acquisitions	-	-	-	-	-6.43	-
Investing Cash Flow	71.87	57.9	148.84	193.03	90.02	-16.81
Issuance of Common Stock	3.15	2.99	10.36	9.44	2.11	7.93
Net Common Stock Issued (Repurchased)	3.15	2.99	10.36	9.44	2.11	7.93
Other Financing Activities	-0.06	-0.06	-0.24	-0.39	-	0.03
Financing Cash Flow	3.09	2.93	10.12	9.05	2.11	7.95
Net Cash Flow	-70.04	74.73	1.59	65.35	-27.55	-79.53
Free Cash Flow	-148.35	12.46	-164.68	-150.14	-127.7	-77.74
FCF Margin	-58.20%	4.87%	-79.35%	-69.29%	-70.57%	-56.36%
Free Cash Flow Per Share	-2.01	0.17	-2.27	-2.00	-1.79	-1.10
Levered Free Cash Flow	-147.03	-140.61	-44.04	22.58	-153.57	-100.23
Unlevered Free Cash Flow	-210.23	-205.77	-67.8	-186.5	-151.26	-111.73

SEC Filings: 10-K · 10-Q