SDGR
Schrodinger Inc.
$21.04
+$0.58(+2.83%)
47
Overall
55
Value
60
Tech
28
Quality
Market Cap
$1.40B
Volume
1.01M
52W Range
$16.60 - $28.47
Target Price
$26.36
Order:
Income Statement
| Metric | Trend | Chart | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|
| REVENUE | |||||||
| Total Revenue | $108.1M | $137.9M | $181.0M | $216.7M | $207.5M | ||
| Total Revenue | $108.1M | $137.9M | $181.0M | $216.7M | $207.5M | ||
| COST OF GOODS SOLD | |||||||
| Cost of Revenue | $44.6M | $72.3M | $79.9M | $76.0M | $75.5M | ||
| GROSS PROFIT | |||||||
| Gross Profit | $63.5M | $65.6M | $101.0M | $140.7M | $132.1M | ||
| OPERATING EXPENSES | |||||||
| Operating Expenses | $124.4M | $177.1M | $247.8M | $318.1M | $341.4M | ||
| Research & Development | $64.7M | $90.9M | $126.4M | $181.8M | $201.8M | ||
| Research Expense | $64.7M | $90.9M | $126.4M | $181.8M | $201.8M | ||
| Selling, General & Administrative | $59.7M | $86.2M | $201.4M | $136.4M | $139.6M | ||
| Selling & Marketing Expenses | $17.8M | $22.1M | $110.6M | $37.2M | $39.9M | ||
| General & Administrative Expenses | $41.9M | $64.0M | $90.8M | $99.1M | $99.7M | ||
| Salaries & Wages | -- | -- | -- | $47.8M | $49.9M | ||
| Depreciation & Amortization | $3.7M | $2.8M | $3.8M | $5.0M | $6.2M | ||
| Depreciation & Amortization | $3.7M | $2.8M | $3.8M | $5.0M | $6.2M | ||
| Amortization | -- | -- | $513.0K | $587.0K | -- | ||
| Securities Amortization | $44.6M | -- | -- | -- | -- | ||
| Other Operating Expenses | $-135.0K | $-394.0K | $-429.0K | $-515.0K | $-648.0K | ||
| OPERATING INCOME | |||||||
| Operating income | $-60.9M | $-111.4M | $-146.8M | $-177.4M | $-209.3M | ||
| EBITDA | $-57.3M | $-108.6M | $-142.5M | $40.7M | $-187.1M | ||
| NON-OPERATING ITEMS | |||||||
| Interest Expense (Non-Operating) | -- | -- | $79.9M | -- | -- | ||
| Intinc | $2.3M | $1.1M | $4.0M | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $2.3M | $1.1M | $-79.9M | -- | -- | ||
| Gain on Sale of Securities | -- | -- | $-18.1M | $53.5M | $5.7M | ||
| Other Income/Expense | $-4.1M | $73.0M | $-2.3M | $-220.4M | $-23.6M | ||
| Other Special Charges | $24.9M | $1.1M | $4.0M | $19.7M | $17.9M | ||
| SPECIAL ITEMS | |||||||
| Special Income Charges | -- | $11.4M | -- | -- | -- | ||
| PRE-TAX INCOME | |||||||
| EBIT | $-60.9M | $-111.4M | $-146.8M | $42.9M | $-185.7M | ||
| Pre-Tax Income | $-26.3M | $-100.8M | $-149.1M | $42.9M | $-185.7M | ||
| INCOME TAX | |||||||
| Tax Provision | $345.0K | $411.0K | $63.0K | $2.2M | $1.4M | ||
| NET INCOME | |||||||
| Net Income | $-24.5M | $-100.4M | $-149.2M | $40.7M | $-187.1M | ||
| Net Income (Continuing Operations) | $-24.5M | $-100.4M | $-149.2M | $40.7M | $-187.1M | ||
| Net Income (Discontinued Operations) | $-24.5M | $-100.4M | $-149.2M | $40.7M | $-187.1M | ||
| Net Income (Common Stockholders) | $-52.7M | $-100.4M | $-149.2M | $40.7M | $-187.1M | ||
| Normalized Income | -- | -- | -- | -- | $-183.9M | ||
| TOTALS | |||||||
| Total Expenses | $142.4M | $203.6M | $327.8M | $394.1M | $416.8M | ||
| SHARE & EPS DATA | |||||||
| Average Shares Outstanding | $60.0M | $70.6M | $71.2M | $71.8M | $72.7M | ||
| Average Shares Outstanding (Diluted) | $60.0M | -- | $71.2M | $75.0M | $72.7M | ||
| Shares Outstanding | $70.0M | $71.0M | $71.5M | $72.3M | $73.0M | ||
| Basic EPS | $-0.41 | $-1.42 | $-2.1 | $0.57 | $-2.57 | ||
| Basic EPS (Continuing Operations) | $-0.41 | $-1.42 | $-2.1 | $0.57 | $-2.57 | ||
| Diluted EPS | $-0.41 | $-1.42 | $-2.1 | $0.54 | $-2.57 | ||
| Diluted EPS (Continuing Operations) | -- | -- | $-2.1 | $0.54 | $-2.57 | ||
| OTHER METRICS | |||||||
| Acquired In Process Rn D | -- | $11.4M | -- | -- | -- | ||
| Acquisition Expense | -- | $72.3M | -- | -- | -- | ||
| Earnings from equity interest | $4.1M | $-1.8M | $11.8M | $147.2M | -- | ||
| Earnings From Equity Interest Net Of Tax | $4.1M | $-1.8M | $11.8M | $147.2M | -- | ||
| Loss And Loss Adjustment Expected Incurred | $44.6M | -- | -- | -- | -- | ||
| Marketing Expense | -- | -- | $79.9M | -- | -- | ||
| Minority Interests | $2.2M | $826.0K | $3.0K | $-11.0K | -- | ||
| Other Gand A | $41.9M | $64.0M | $90.8M | $99.1M | $99.7M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | SDGR | $21.04 | +2.8% | 1.01M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |