InsiderClue
Stocks · Health care · Pharmaceutical Preparations

Schrodinger, Inc.

SDGR Clue Score56
United States Fiscal year ends December CIK 0001490978
$27.28 +3.37% Close, 9 Oct 2026
Alert on the numbers Alert on insider trades
Price $27.28 −46.46% Close, 9 Oct 2026

Closing prices at the end of each trading day, from 6 Feb 2020. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.

Revenue and profit

What the business sells, and what is left of it. Point at a year for the detail.
RevenueOperating incomeNet income
Fiscal year 2019Revenue85.5Operating income−38.7Net income−24.6Fiscal year 2020Revenue108.1 +26.4%Operating income−60.9Net income−24.5EPS, diluted−0.41Fiscal year 2021Revenue137.9 +27.6%Operating income−111.4Net income−100.4EPS, diluted−1.42Fiscal year 2022Revenue181.0 +31.2%Operating income−146.8Net income−149.2EPS, diluted−2.10Fiscal year 2023Revenue216.7 +19.7%Operating income−177.4Net income40.7EPS, diluted0.54Fiscal year 2024Revenue207.5 −4.2%Operating income−209.3Net income−187.1 −559.5%EPS, diluted−2.57 −575.9%Fiscal year 2025Revenue255.9 +23.3%Operating income−166.9Net income−103.3EPS, diluted−1.41
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue 85.5 108.1 137.9 181.0 216.7 207.5 255.9
Growth +26.4% +27.6% +31.2% +19.7% −4.2% +23.3%
Operating income −38.7 −60.9 −111.4 −146.8 −177.4 −209.3 −166.9
Net income −24.6 −24.5 −100.4 −149.2 40.7 −187.1 −103.3
Growth −559.5%
EPS, diluted n/a −0.41 −1.42 −2.10 0.54 −2.57 −1.41
Growth −575.9%

Margins

How much of each dollar of revenue it keeps. Point at a year for the detail.
Gross marginOperating marginNet margin
Fiscal year 2019Gross margin57.4%Operating margin−45.3%Net margin−28.7%Free cash flow margin−32.6%Fiscal year 2020Gross margin58.7%Operating margin−56.4%Net margin−22.6%Free cash flow margin13.2%Fiscal year 2021Gross margin47.6%Operating margin−80.8%Net margin−72.8%Free cash flow margin−56.4%Fiscal year 2022Gross margin55.8%Operating margin−81.1%Net margin−82.4%Free cash flow margin−70.6%Fiscal year 2023Gross margin64.9%Operating margin−81.9%Net margin18.8%Free cash flow margin−69.3%Fiscal year 2024Gross margin63.6%Operating margin−100.8%Net margin−90.2%Free cash flow margin−79.3%Fiscal year 2025Gross margin55.7%Operating margin−65.2%Net margin−40.4%Free cash flow margin4.9%
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Gross margin 57.4% 58.7% 47.6% 55.8% 64.9% 63.6% 55.7%
Operating margin −45.3% −56.4% −80.8% −81.1% −81.9% −100.8% −65.2%
Net margin −28.7% −22.6% −72.8% −82.4% 18.8% −90.2% −40.4%
Free cash flow margin −32.6% 13.2% −56.4% −70.6% −69.3% −79.3% 4.9%

Cash flow

The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flowCapital expenditureFree cash flow
Fiscal year 2019Operating cash flow−26.1Capital expenditure−1.8Free cash flow−27.9Fiscal year 2020Operating cash flow16.8Capital expenditure−2.5Free cash flow14.2Fiscal year 2021Operating cash flow−70.7Capital expenditure−7.2Free cash flow−77.8 −647.4%Fiscal year 2022Operating cash flow−119.7Capital expenditure−8.0Free cash flow−127.7Fiscal year 2023Operating cash flow−136.7Capital expenditure−13.4Free cash flow−150.1Fiscal year 2024Operating cash flow−157.4Capital expenditure−7.3Free cash flow−164.7Fiscal year 2025Operating cash flow13.9Capital expenditure−1.4Free cash flow12.5
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Operating cash flow −26.1 16.8 −70.7 −119.7 −136.7 −157.4 13.9
Capital expenditure −1.8 −2.5 −7.2 −8.0 −13.4 −7.3 −1.4
Free cash flow −27.9 14.2 −77.8 −127.7 −150.1 −164.7 12.5
Growth −647.4%

Balance sheet

What it holds against what it owes, at each year end. Point at a year for the detail.
Cash
Fiscal year 2019Cash26.0Shareholders’ equity−93.4Fiscal year 2020Cash202.3Shareholders’ equity624.0Fiscal year 2021Cash120.3Shareholders’ equity557.1Fiscal year 2022Cash90.5Shareholders’ equity447.9Fiscal year 2023Cash155.3Shareholders’ equity548.6Fiscal year 2024Cash147.3Shareholders’ equity421.4Fiscal year 2025Cash230.5Shareholders’ equity364.1
FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Cash 26.0 202.3 120.3 90.5 155.3 147.3 230.5
Shareholders’ equity −93.4 624.0 557.1 447.9 548.6 421.4 364.1

In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.

Financial statements FY2025 · 10-K

Income statement

In millions of USD, except per-share figures; shares in millions. Fiscal years ending December, each column as last filed with the SEC.
Click a line to chart it
Fiscal year FY2019 31 Dec 2019 FY2020 31 Dec 2020 FY2021 31 Dec 2021 FY2022 31 Dec 2022 FY2023 31 Dec 2023 FY2024 31 Dec 2024 FY2025 31 Dec 2025
Revenue and profit
85.5 108.1 137.9 181.0 216.7 207.5 255.9
Growth +26.4% +27.6% +31.2% +19.7% −4.2% +23.3%
36.5 44.6 72.3 79.9 76.0 75.5 113.3
49.1 63.5 65.6 101.0 140.7 132.1 142.6
Growth +29.3% +3.4% +54.0% +39.3% −6.1% +8.0%
39.4 64.7 90.9 126.4 181.8 201.8 173.1
27.0 41.9 64.0 90.8 99.1 99.7 95.4
−38.7 −60.9 −111.4 −146.8 −177.4 −209.3 −166.9
Growth
−26.0 −26.3 −100.8 −149.1 42.9 −185.7 −102.3
−0.3 0.3 0.4 0.1 2.2 1.4 0.9
−24.6 −24.5 −100.4 −149.2 40.7 −187.1 −103.3
Growth −559.5%
Per share
n/a −0.41 −1.42 −2.10 0.57 −2.57 −1.41
n/a −0.41 −1.42 −2.10 0.54 −2.57 −1.41
Growth −575.9%
n/a 60.0 70.6 71.2 71.8 72.7 73.4
n/a 60.0 70.6 71.2 75.0 72.7 73.4
Growth +17.6% +0.8% +5.4% −3.1% +1.1%

Five years in brief

Worked out from the figures above, not from a press release
  • Revenue grew 18.8% a year over five years.
  • The diluted share count rose 22.4% in five years, which is dilution.
  • Operating margin is down 8.9 points on five years ago, at -65.2%.
  • A net loss in 6 of 7 years on file.