Full Press Release Details
Schr dinger Reports Strong Fourth Quarter and Full-Year 2023 Financial Results
Achieved Fourth Quarter Software Revenue of $68.7 Million, a 44% Increase Over Fourth Quarter 2022
Delivered 20% Annual Total Revenue Growth, with Total Revenue of $216.7 Million
Expects Software Revenue Growth of 6% to 13% in 2024
New York, February 28, 2024 - Schr dinger, Inc. (Nasdaq SDGR), whose physics-based computational platform is transforming the way therapeutics and materials are discovered, today announced financial results for the fourth quarter and full-year ended December 31, 2023, and provided its financial outlook for 2024.
"I am very pleased with the progress we made in 2023, delivering 20 percent total revenue growth and reporting our largest quarter for software revenue in our history. We also advanced our pipeline of collaborative and proprietary programs and were pleased to see companies we co-founded achieve significant corporate and development milestones, further validating our platform," said Ramy Farid, Ph.D., chief executive officer of Schr dinger. "Looking ahead, we are continuing to focus on investing in the science that underlies our platform, increasing customer adoption, and advancing our proprietary pipeline, which now includes two clinical-stage programs. We expect data readouts from our first two patient studies in late 2024 or 2025 and are on track to progress a third program to the clinic this year."
Fourth Quarter 2023 Financial Results
Total revenue for the fourth quarter increased 30.4% to $74.1 million, compared to $56.8 million in the fourth quarter of 2022.
Software revenue for the fourth quarter increased 43.6% to $68.7 million, compared to $47.8 million in the fourth quarter of 2022. Multi-year agreements contributed significantly to revenue in the quarter with additional contribution from larger renewals of annual contracts among existing customers.
Drug discovery revenue was $5.5 million for the fourth quarter, compared to $9.0 million in the fourth quarter of 2022. The decrease reflects collaboration milestones that favorably impacted the fourth quarter of 2022.
Software gross margin increased to 87% for the fourth quarter, compared to 83% in the fourth quarter of 2022.
Operating expenses were $87.2 million for the fourth quarter, compared to $67.2 million for the fourth quarter of 2022.
Other expense, which includes changes in fair value of equity investments and interest income expense, was $1.9 million for the fourth quarter, compared to other income of $1.2 million for the fourth quarter of 2022.
Net loss for the fourth quarter was $30.7 million, compared to $27.2 million in the fourth quarter of 2022.
| Three Months Ended | |||||||||||||
| December 31, | |||||||||||||
| 2023 | 2022 | % Change | |||||||||||
| (in millions) | |||||||||||||
| Total revenue | $ | 74.1 | $ | 56.8 | 30.4% | ||||||||
| Software revenue | 68.7 | 47.8 | 43.6% | ||||||||||
| Drug discovery revenue | 5.5 | 9.0 | (39.4)% | ||||||||||
| Software gross margin | 87 | % | 83 | % | |||||||||
| Operating expenses | $ | 87.2 | $ | 67.2 | 29.6% | ||||||||
| Other (expense) income | $ | (1.9) | $ | 1.2 | (258.4)% | ||||||||
| Net loss | $ | (30.7) | $ | (27.2) | 12.7% |
Full Year 2023 Financial Results
Total revenue for the full year increased 19.7% to $216.7 million, compared to $181.0 million for 2022.
Software revenue for the full year increased 17.4% to $159.1 million, compared to $135.6 million for 2022. Multi-year agreements contributed significantly to revenue growth with additional contribution from larger renewals of annual contracts among existing customers.
Drug discovery revenue for the full year was $57.5 million compared to $45.4 million for 2022. The first quarter of 2023 included a $25.0 million milestone from BMS.
Software gross margin was 81% for the full year, compared to 78% for 2022.
Operating expenses were $318.1 million for the full year, compared to $247.8 million for 2022, primarily due to higher research and development expense.
Other income, which includes gains loss on equity investments, changes in fair value of such investments and interest income expense, was $220.4 million for the full year, compared to other expense of $2.3 million for 2022.
Net income for the full year was $40.7 million, compared to a loss of $149.2 million for 2022.
At December 31, 2023, Schr dinger had cash, cash equivalents, restricted cash and marketable securities of approximately $468.8 million, compared to approximately $502.5 million at September 30, 2023 and $456.3 million at December 31, 2022. In the first half of 2023, Schr dinger received $147.2 million in cash distributions from Nimbus Therapeutics in connection with Takeda's acquisition of Nimbus Lakshmi, Inc., a wholly-owned subsidiary of Nimbus, and its tyrosine kinase 2 inhibitor.
| Twelve Months Ended | |||||||||
| December 31, | |||||||||
| 2023 | 2022 | % Change | |||||||
| (in millions) | |||||||||
| Total revenue | $ | 216.7 | $ | 181.0 | 19.7% | ||||
| Software revenue | 159.1 | 135.6 | 17.4% | ||||||
| Drug discovery revenue | 57.5 | 45.4 | 26.8% | ||||||
| Software gross margin | 81 | % | 78 | % | |||||
| Operating expenses | $ | 318.1 | $ | 247.8 | 28.4% | ||||
| Other income (expense) | $ | 220.4 | $ | (2.3) | (9,643.8)% | ||||
| Net income (loss) | $ | 40.7 | $ | (149.2) | (127.3)% |
For the three and twelve months ended December 31, 2023, Schr dinger reported a net loss of $30.7 million and net income of $40.7 million, respectively, compared to net losses of $27.2 million and $149.2 million for the three and twelve months ended December 31, 2022, respectively.
For the three and twelve months ended December 31, 2023, Schr dinger reported non-GAAP net losses of $23.0 million and $157.8 million, respectively, compared to non-GAAP net losses of $25.9 million and $142.9 million for the three and twelve months ended December 31, 2022, respectively. See "Non-GAAP Information" below and the table at the end of this press release for a reconciliation of non-GAAP net income (loss) to GAAP net income (loss).
Full Year 2023 Key Performance Indicators (KPIs)
Schr dinger today reported 2023 key performance indicators for both the software and drug discovery components of its business.
Software. Total annual contract value (ACV) increased 9.7% to $154.2 million, and the ACV of Top 10 customers also increased 9.7% to $51.0 million. The number of customers with an ACV of at least $1 million increased to 27 from 18, and the number of customers with an ACV of at least $5 million was unchanged at four. Schr dinger's customer retention rate among customers with an ACV of at least $500,000 was 98% and the number of such customers increased from 52 to 54.
Drug discovery. Schr dinger ended 2023 with 12 ongoing programs eligible for royalties, compared to 15 the previous year. For the year ended December 31, 2023, the number of collaborators since 2018 was unchanged at 17.
| Software KPI | 2023 | 2022 |
| Total annual contract value (ACV) | $154.2 million | $140.6 million |
| ACV of Top 10 customers | $51.0 million | $46.5 million |
| Number of customers with at least $5M in ACV | 4 | 4 |
| Number of customers with at least $1M in ACV | 27 | 18 |
| Number of customers with at least $500,000 in ACV | 54 | 52 |
| Number of customers with at least $100,000 in ACV | 222 | 227 |
| Customer retention rate with at least $500,000 in ACV | 98% | 100% |
| Customer retention with at least $100,000 ACV | 92% | 96% |
| Number of active customers with ACV of at least $1,000 | 1,785 | 1,748 |
| Drug Discovery KPI | 2023 | 2022 |
| Ongoing programs eligible for royalties | 12 | 15 |
| Number of collaborators since 2018 | 17 | 17 |
For additional information about the company's KPIs, see "Operating Metrics" below.
2024 Financial Outlook
As of February 28, 2024, Schr dinger provided the following expectations for the fiscal year ending December 31, 2024
Software revenue growth is expected to range from 6% to 13%.
Drug discovery revenue is expected to range from $30 million to $35 million.
Software gross margin is expected to be similar to software gross margin for the full year 2023.
Operating expense growth in 2024 is expected to range from 8% to 12%.
Cash used for operating activities in 2024 is expected to be above cash used for operating activities in 2023.
For the first quarter of 2024, software revenue is expected to range from $33 million to $35 million.
"We had a very strong year in 2023, with significant growth in our software and drug discovery revenue and substantial progress in our proprietary pipeline and at our co-founded companies. In 2023 we benefited from the renewal of large contracts with long-term software customers, as well as a significant increase in the number of customers with annual contract values over $1 million," stated Geoff Porges, MBBS, chief financial officer of Schr dinger. "We see many opportunities to drive continuing software revenue growth in 2024 and beyond, and are very excited by the value we are building in our proprietary portfolio, and in our ventures and partnerships".
In February, Schr dinger scientists published commentary in Cell describing how free energy perturbation (FEP+) can be used to validate and optimize ML-predicted structures, increasing the number of targets that can be evaluated and enabling computational drug design against an increasing number of targets and off-targets such as hERG.
In December, Schr dinger scientists co-authored a paper describing the application of induced-fit docking and FEP+ to significantly improve the utility of predicted structures of certain GPCRs. GPCRs
are an important class of drug targets however, obtaining experimental GPCR structures has been historically challenging. This research demonstrates the potential to leverage predicted structures, further expanding the domain of applicability for Schr dinger's platform.
In November, Schr dinger and AbbVie scientists published a paper demonstrating that FEP+ can be used to accurately predict the thermodynamic aqueous solubility of small molecules, a critical attribute of drug candidates that can impact efficacy and drug formulation. Schr dinger's FEP+ exhibited better correlations to experimental solubility compared to state-of-the-art machine learning approaches.
In December, Schr dinger presented initial data showing that its novel MALT1 inhibitor, SGR-1505, was well tolerated in a Phase 1 study of 73 healthy volunteers. No drug-related serious adverse events or dose limiting toxicities were observed in the study. The data also confirmed target engagement, with greater than 90 percent inhibition of IL-2 secretion in activated T cells, a pharmacodynamic goal of the study.
Schr dinger presented preclinical data for SGR-1505 at the American Society of Hematology (ASH) Annual Meeting in December. The data demonstrated that SGR-1505 has favorable attributes and the potential for combination activity with standard-of-care agents in B-cell malignancies. The company also presented preliminary clinical biomarker information for SGR-1505, showing pharmacodynamic evidence of MALT1 inhibition.
The company continues to advance the Phase 1 dose-escalation study of SGR-1505 in relapse refractory B-cell malignancy patients, and enrollment is ongoing in the U.S. and EU. The company expects to report initial data from this study in late 2024 or 2025.
Also at ASH, Schr dinger presented preclinical data for SGR-2921, its CDC7 inhibitor, showing the anti-proliferative effects of SGR-2921 in treatment-resistant acute myeloid leukemia (AML) patient-derived samples, as well as reduction of blasts in multiple AML models. A Phase 1 study of SGR-2921 is ongoing in patients with AML or myelodysplastic syndrome, and the company expects to report initial data from the study in late 2024 or 2025.
Schr dinger continues to progress SGR-3515, its Wee1 Myt1 inhibitor, through IND-enabling activities and expects an IND submission in the first half of 2024 and start a Phase 1 trial in the second half of 2024.
Schr dinger is advancing its discovery pipeline, including three recently disclosed novel medicines targeting EGFRC797S, PRMT5-MTA and NLRP3. The company continues to anticipate submitting at least one IND in 2025.
Webcast and Conference Call Information
Schr dinger will host a conference call to discuss its fourth quarter and full year 2023 financial results on Wednesday, February 28, 2024, at 4 30 p.m. ET. The live webcast can be accessed under "News Events" in the investors section of Schr dinger's website, https ir.schrodinger.com news-and-events event-calendar. To participate in the live call, please register for the call here. It is recommended that participants register at least 15 minutes in advance of the call. Once registered, participants will receive the dial-in information. The archived webcast will be available on Schr dinger's website for approximately 90 days following the event.
Non-GAAP Information
Included in this press release is certain financial information that has not been prepared in accordance with generally accepted accounting principles in the United States (GAAP). The company presents non-GAAP net income (loss) and non-GAAP net income (loss) per share, which exclude gains and losses on equity investments, changes in fair value of equity investments, and income tax benefits and expenses. Adjusting net income to exclude the impact of these items results in a financial presentation for the company without the impact of our equity investments and tax benefits and expenses. Management believes non-GAAP net income (loss) and non-GAAP net income (loss) per share are useful measures for investors, taken in conjunction with
the company's GAAP financial statements because they provide greater period-over-period comparability with respect to the company's operating performance, by excluding non-cash mark-to-market and other valuation adjustments for the company's equity investments, non-recurring cash distributions from the company's equity investments and the tax impact of these distributions that are not reflective of the ongoing operating performance of the business. However, the non-GAAP measures should be considered only in addition to, not as a substitute for or as superior to, net income (loss) and net income (loss) per share or other financial measures prepared in accordance with GAAP.
Other companies in Schr dinger's industry may calculate non-GAAP net income (loss) and non-GAAP net income (loss) per share, differently than we do, limiting their usefulness as comparative measures. For a reconciliation of non-GAAP net income (loss) and non-GAAP net income (loss) per share to GAAP net income (loss) and GAAP net income (loss) per share, respectively, please refer to the tables at the end of this press release.
Schr dinger is transforming the way therapeutics and materials are discovered. Schr dinger has pioneered a physics-based computational platform that enables discovery of high-quality, novel molecules for drug development and materials applications more rapidly and at lower cost compared to traditional methods. The software platform is licensed by biopharmaceutical and industrial companies, academic institutions, and government laboratories around the world. Schr dinger's multidisciplinary drug discovery team also leverages the software platform to advance a portfolio of collaborative and proprietary programs to address unmet medical needs.
To supplement the financial measures presented in this press release and related conference call or webcast in accordance with generally accepted accounting principles in the United States (GAAP), Schr dinger also presents certain other performance metrics, such as annual contract value and customer retention rate.
Annual Contract Value (ACV). Schr dinger tracks the ACV for each customer. With respect to contracts that have a duration of one year or less, or contracts of more than one year in duration that are billed annually, ACV is defined as the contract value billed during the applicable period. For contracts with a duration of more than one year that are billed upfront, ACV in each period represents the total billed contract value divided by the term. ACV should be viewed independently of revenue and does not represent revenue calculated in accordance with GAAP on an annualized basis, as it is an operating metric that can be impacted by contract execution start and end dates and renewal rates. ACV is not intended to be a replacement for, or forecast of, revenue.
Customer Retention for our customers with an ACV of at least $100,000 or $500,000. Schr dinger calculates year-over-year customer retention for its customers in this cohort by starting with the number of customers it had in the previous fiscal year. Schr dinger then calculates how many of these customers were active customers in the current fiscal year. Schr dinger then divides this number by the number of customers with an ACV of at least $100,000 or $500,000, as applicable, that Schr dinger had in the previous fiscal year to arrive at the year-over-year customer retention rate for such customers.
Active Customers. Schr dinger defines an active customer as a customer that had an ACV of at least $1,000 in the fiscal year. Schr dinger uses $1,000 as a threshold for defining its active customers as this amount will generally exclude customers that only license its PyMOL software, which is its open-source molecular visualization system broadly available at low cost.
Ongoing programs eligible for royalties. Schr dinger tracks the aggregate number of collaborative and partnered programs for which the Company is eligible to receive any amount of future royalties on sales, if any.
Numbers of collaborators since 2018. Schr dinger tracks the aggregate number of collaborators that the Company has collaborated with, or partnered with, for drug discovery and drug development since 2018. The number of collaborators presented is a cumulative number and the Company only includes those collaborations from which the Company has derived revenue from since January 1, 2018.
Cautionary Note Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of The Private Securities Litigation Reform Act of 1995 including, but not limited to those statements regarding Schr dinger's expectations about the speed and capacity of its computational platform, its financial outlook for the fiscal year ending December 31, 2024 and first quarter ending March 31, 2024, its plans to continue to invest in research and its strategic plans to accelerate the growth of its software licensing business and advance its collaborative and proprietary drug discovery programs, the long-term potential of its business, its ability to improve and advance the science underlying its platform, the initiation, timing, progress, and results of its proprietary drug discovery programs and product candidates and the drug discovery programs and product candidates of its collaborators, the clinical potential and favorable properties of its CDC7, MALT1, and Wee1 inhibitors, including SGR-1505, SGR-2921, and SGR-3515, the clinical potential and favorable properties of its collaborators' product candidates, as well as expectations related to the use of its cash, cash equivalents and marketable securities. Statements including words such as "aim," "anticipate," "believe," "contemplate," "continue," "could," "estimate," "expect," "goal," "intend," "may," "might," "plan," "potential," "predict," "project," "should," "target," "will," "would" and statements in the future tense are forward-looking statements. These forward-looking statements reflect Schr dinger's current views about its plans, intentions, expectations, strategies and prospects, which are based on the information currently available to the company and on assumptions the company has made. Actual results may differ materially from those described in these forward-looking statements and are subject to a variety of assumptions, uncertainties, risks and important factors that are beyond Schr dinger's control, including the demand for its software platform, its ability to further develop its computational platform, its reliance upon third-party providers of cloud-based infrastructure to host its software solutions, factors adversely affecting the life sciences industry, fluctuations in the value of the U.S. dollar and foreign currencies, its reliance upon its third-party drug discovery collaborators, the uncertainties inherent in drug development and commercialization, such as the conduct of research activities and the timing of and its ability to initiate and complete preclinical studies and clinical trials, whether results from preclinical studies will be predictive of the results of later preclinical studies and clinical trials, uncertainties associated with the regulatory review of IND submissions, clinical trials and applications for marketing approvals, the ability to retain and hire key personnel and other risks detailed under the caption "Risk Factors" and elsewhere in the company's Securities and Exchange Commission filings and reports, including its Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the Securities and Exchange Commission on February 28, 2024, as well as future filings and reports by the company. Any forward-looking statements contained in this press release speak only as of the date hereof. Except as required by law, Schr dinger undertakes no duty or obligation to update any forward-looking statements contained in this press release as a result of new information, future events, changes in expectations or otherwise.
Matthew Luchini (Investors)
matthew.luchini schrodinger.com
Allie Nicodermo (Media)
allie.nicodermo schrodinger.com
Condensed Consolidated Statements of Operations (Unaudited)
(in thousands, except for share and per share amounts)
| Year Ended December 31, | |||||||||||
| 2023 | 2022 | 2021 | |||||||||
| Revenues | |||||||||||
| Software products and services | $ | 159,124 | $ | 135,578 | $ | 113,236 | |||||
| Drug discovery | 57,542 | 45,377 | 24,695 | ||||||||
| Total revenues | 216,666 | 180,955 | 137,931 | ||||||||
| Cost of revenues | |||||||||||
| Software products and services | 29,514 | 29,576 | 26,495 | ||||||||
| Drug discovery | 46,460 | 50,357 | 45,816 | ||||||||
| Total cost of revenues | 75,974 | 79,933 | 72,311 | ||||||||
| Gross profit | 140,692 | 101,022 | 65,620 | ||||||||
| Operating expenses | |||||||||||
| Research and development | 181,766 | 126,372 | 90,904 | ||||||||
| Sales and marketing | 37,226 | 30,642 | 22,150 | ||||||||
| General and administrative | 99,148 | 90,825 | 64,009 | ||||||||
| Total operating expenses | 318,140 | 247,839 | 177,063 | ||||||||
| Loss from operations | (177,448) | (146,817) | (111,443) | ||||||||
| Other income (expense) | |||||||||||
| Gain (loss) on equity investments | 147,213 | 11,825 | (1,781) | ||||||||
| Change in fair value | 53,461 | (18,084) | 11,359 | ||||||||
| Other income | 19,693 | 3,950 | 1,057 | ||||||||
| Total other income (expense) | 220,367 | (2,309) | 10,635 | ||||||||
| Income (loss) before income taxes | 42,919 | (149,126) | (100,808) | ||||||||
| Income tax expense | 2,199 | 63 | 411 | ||||||||
| Net income (loss) | 40,720 | (149,189) | (101,219) | ||||||||
| Net income (loss) attributable to noncontrolling interest | - | (3) | (826) | ||||||||
| Net income (loss) attributable to Schr dinger common and limited common stockholders | $ | 40,720 | $ | (149,186) | $ | (100,393) | |||||
| Net income (loss) per share attributable to Schr dinger common and limited common stockholders, basic | $ | 0.57 | $ | (2.10) | $ | (1.42) | |||||
| Weighted average shares used to compute net income (loss) per share attributable to Schr dinger common and limited common stockholders, basic | 71,776,301 | 71,173,419 | 70,594,950 | ||||||||
| Net income (loss) per share attributable to Schr dinger common and limited common stockholders, diluted | $ | 0.54 | $ | (2.10) | $ | (1.42) | |||||
| Weighted average shares used to compute net income (loss) per share attributable to Schr dinger common and limited common stockholders, diluted | 74,986,816 | 71,173,419 | 70,594,950 |
Condensed Consolidated Balance Sheets (Unaudited)
(in thousands, except for share and per share amounts)
| Assets | December 31, 2023 | December 31, 2022 | |||||
| Current assets | |||||||
| Cash and cash equivalents | $ | 155,315 | $ | 90,474 | |||
| Restricted cash | 5,751 | 5,243 | |||||
| Marketable securities | 307,688 | 360,613 | |||||
| Accounts receivable, net of allowance for doubtful accounts of $220 and $125 | 65,992 | 55,953 | |||||
| Unbilled and other receivables, net for allowance for unbilled receivables of $100 and $100 | 23,124 | 13,137 | |||||
| Prepaid expenses | 9,926 | 8,569 | |||||
| Total current assets | 567,796 | 533,989 | |||||
| Property and equipment, net | 23,325 | 14,244 | |||||
| Equity investments | 83,251 | 25,683 | |||||
| Goodwill | 4,791 | 4,791 | |||||
| Intangible assets, net | - | 587 | |||||
| Right of use assets - operating leases | 117,778 | 105,982 | |||||
| Other assets | 6,014 | 3,311 | |||||
| Total assets | $ | 802,955 | $ | 688,587 | |||
| Liabilities and Stockholders' Equity | |||||||
| Current liabilities | |||||||
| Accounts payable | $ | 16,815 | $ | 9,470 | |||
| Accrued payroll, taxes, and benefits | 31,763 | 24,882 | |||||
| Deferred revenue | 56,231 | 57,931 | |||||
| Lease liabilities - operating leases | 16,868 | 11,006 | |||||
| Other accrued liabilities | 11,996 | 5,510 | |||||
| Total current liabilities | 133,673 | 108,799 | |||||
| Deferred revenue, long-term | 9,043 | 25,598 | |||||
| Lease liabilities - operating leases, long-term | 111,014 | 105,485 | |||||
| Other liabilities, long-term | 667 | 800 | |||||
| Total liabilities | 254,397 | 240,682 | |||||
| Stockholders' equity | |||||||
| Preferred stock, $0.01 par value. Authorized 10,000,000 shares zero shares issued and outstanding at December 31, 2023 and December 31, 2022, respectively | - | - | |||||
| Common stock, $0.01 par value. Authorized 500,000,000 shares 62,977,316 and 62,163,739 shares issued and outstanding at December 31, 2023 and December 31, 2022, respectively | 630 | 622 | |||||
| Limited common stock, $0.01 par value. Authorized 100,000,000 shares 9,164,193 shares issued and outstanding at December 31, 2023 and December 31, 2022, respectively | 92 | 92 | |||||
| Additional paid-in capital | 885,973 | 828,700 | |||||
| Accumulated deficit | (338,418) | (379,138) | |||||
| Accumulated other comprehensive loss | 281 | (2,382) | |||||
| Total stockholders' equity of Schr dinger stockholders | 548,558 | 447,894 | |||||
| Noncontrolling interest | - | 11 | |||||
| Total stockholders' equity | 548,558 | 447,905 | |||||
| Total liabilities and stockholders' equity | $ | 802,955 | $ | 688,587 |
Condensed Consolidated Statements of Cash Flows (Unaudited)
| Year Ended December 31, | |||||||||||||
| 2023 | 2022 | 2021 | |||||||||||
| Cash flows from operating activities | |||||||||||||
| Net income (loss) | $ | 40,720 | $ | (149,189) | $ | (101,219) | |||||||
| Adjustments to reconcile net income (loss) to net cash used in operating activities | |||||||||||||
| (Gain) loss on equity investments | (147,213) | (11,825) | 1,781 | ||||||||||
| Noncash revenue from equity investments | - | - | (107) | ||||||||||
| Fair value adjustments | (53,461) | 18,084 | (11,359) | ||||||||||
| Depreciation and amortization | 5,552 | 4,344 | 2,847 | ||||||||||
| Stock-based compensation | 47,841 | 39,630 | 26,490 | ||||||||||
| Noncash research and development expenses | - | - | 811 | ||||||||||
| Noncash investment (accretion) amortization | (7,761) | 629 | 5,270 | ||||||||||
| Loss on disposal of property and equipment | 142 | 19 | 140 | ||||||||||
| (Increase) decrease in assets, net of acquisition | |||||||||||||
| Accounts receivable, net | (10,039) | (23,697) | (321) | ||||||||||
| Unbilled and other receivables | (9,987) | (4,253) | (5,187) | ||||||||||
| Reduction in the carrying amount of right of use assets - operating leases | 7,766 | 7,287 | 5,799 | ||||||||||
| Prepaid expenses and other assets | (8,462) | (7,067) | (1,121) | ||||||||||
| Increase (decrease) in liabilities, net of acquisition | |||||||||||||
| Accounts payable | 7,321 | 1,179 | (411) | ||||||||||
| Accrued payroll, taxes, and benefits | 6,881 | 6,477 | 6,405 | ||||||||||
| Deferred revenue | (18,256) | (1,903) | (1,028) | ||||||||||
| Lease liabilities - operating leases | (3,694) | 1,900 | (2,949) | ||||||||||
| Other accrued liabilities | 5,917 | (1,298) | 3,490 | ||||||||||
| Net cash used in operating activities | (136,733) | (119,683) | (70,669) | ||||||||||
| Cash flows from investing activities | |||||||||||||
| Purchases of property and equipment | (13,403) | (8,014) | (7,167) | ||||||||||
| Purchases of equity investments | (4,125) | (600) | (3,700) | ||||||||||
| Distribution from equity investment | 147,213 | 11,825 | 375 | ||||||||||
| Proceeds from sale of equity investments | - | - | 15,735 | ||||||||||
| Acquisition, net of acquired cash | - | (6,427) | - | ||||||||||
| Purchases of marketable securities | (320,624) | (271,472) | (414,802) | ||||||||||
| Proceeds from maturity of marketable securities | 383,973 | 364,711 | 392,747 | ||||||||||
| Net cash provided by (used in) investing activities | 193,034 | 90,023 | (16,812) | ||||||||||
| Cash flows from financing activities | |||||||||||||
| Issuances of common stock upon stock option exercises | 9,440 | 2,110 | 7,927 | ||||||||||
| Payment of offering costs | (373) | - | - | ||||||||||
| Principal payments on finance leases | (19) | - | - | ||||||||||
| Contribution by noncontrolling interest | - | - | 25 | ||||||||||
| Net cash provided by financing activities | 9,048 | 2,110 | 7,952 | ||||||||||
| Net increase (decrease) in cash and cash equivalents and restricted cash | 65,349 | (27,550) | (79,529) | ||||||||||
| Cash and cash equivalents and restricted cash, beginning of year | 95,717 | 123,267 | 202,796 | ||||||||||
| Cash and cash equivalents and restricted cash, end of year | $ | 161,066 | $ | 95,717 | $ | 123,267 | |||||||
| Supplemental disclosure of cash flow and noncash information | |||||||||||||
| Cash paid for income taxes | $ | 2,828 | $ | 787 | $ | 448 | |||||||
| Supplemental disclosure of non-cash investing and financing activities | |||||||||||||
| Purchases of property and equipment in accounts payable | 192 | 169 | 705 | ||||||||||
| Purchases of property and equipment in accrued liabilities | 457 | 293 | - | ||||||||||
| Acquisition of right of use assets - operating leases, contingency resolution | 514 | 1,513 | - | ||||||||||
| Acquisition of right of use assets - operating leases | 15,085 | 34,763 | 71,054 | ||||||||||
| Acquisition of lease liabilities - operating leases | 15,085 | 34,430 | 71,054 | ||||||||||
| Acquisition of right of use assets in exchange for lease liabilities - finance leases | 279 | - | - |
Reconciliation of GAAP to Non-GAAP Financial Measures
| Three Months Ended | Twelve Months Ended | ||||||||||||||||||||||
| December 31, | December 31, | ||||||||||||||||||||||
| 2023 | 2022 | 2021 | 2023 | 2022 | 2021 | ||||||||||||||||||
| (in thousands, except per share data) | |||||||||||||||||||||||
| Net (loss) income (GAAP) | $ | (30,670) | $ | (27,207) | $ | (30,713) | $ | 40,720 | $ | (149,186) | $ | (100,393) | |||||||||||
| Income tax (benefit) expense | (842) | (136) | 274 | 2,199 | 63 | 411 | |||||||||||||||||
| Loss (gain) on equity investments | 109 | - | - | (147,213) | (11,825) | (1,781) | |||||||||||||||||
| Change in fair value | 8,408 | 1,493 | (7,920) | (53,461) | 18,084 | 11,359 | |||||||||||||||||
| Non-GAAP net loss | $ | (22,995) | $ | (25,850) | $ | (38,359) | $ | (157,755) | $ | (142,864) | $ | (90,404) | |||||||||||
| Net (loss) income per share attributable to Schr dinger common and limited common stockholders, basic | $ | (0.32) | $ | (0.36) | $ | (0.54) | $ | 0.57 | $ | (2.10) | $ | (1.42) | |||||||||||
| Weighted average shares used to compute net (loss) income per share attributable to Schr dinger common and limited common stockholders, basic | 72,062,761 | 71,270,563 | 70,930,410 | 71,776,301 | 71,173,419 | 70,594,950 | |||||||||||||||||
| Net (loss) income per share attributable to Schr dinger common and limited common stockholders, diluted | $ | (0.32) | $ | (0.36) | $ | (0.54) | $ | 0.54 | $ | (2.10) | $ | (1.42) | |||||||||||
| Weighted average shares used to compute net (loss) income per share attributable to Schr dinger common and limited common stockholders, diluted | 72,062,761 | 71,270,563 | 70,930,410 | 74,986,816 | 71,173,419 | 70,594,950 |