You should read the following discussion and analysis of our financial condition
and results of operations together with our unaudited condensed consolidated
financial statements and related notes appearing elsewhere in this Quarterly
Report. Some of the information contained in this discussion and analysis or set
forth elsewhere in this Quarterly Report, including information with respect to
our plans and strategy for our business and related financing, includes
forward-looking statements that involve risks and uncertainties. As a result of
many factors, including those factors set forth in Part II, Item 1A. "Risk
Factors" of this Quarterly Report, our actual results could differ materially
from the results described in or implied by the forward-looking statements
contained in the following discussion and analysis. For further information
regarding our forward-looking statements, see "Cautionary Note Regarding
Forward-Looking Statements" in this Quarterly Report.

Overview



We are transforming the way therapeutics and materials are discovered. Our
differentiated, physics-based software platform enables discovery of
high-quality, novel molecules for drug development and materials applications
more rapidly and at a lower cost, compared to traditional methods. Our software
platform is used by biopharmaceutical and industrial companies, academic
institutions, and government laboratories around the world. Our
multidisciplinary drug discovery team also leverages our software platform to
advance collaborative drug discovery and development programs and our own
pipeline of novel therapeutics to address unmet medical needs.

Since our founding, we have been primarily focused on developing our
computational platform, which is capable of predicting critical properties of
molecules with a high degree of accuracy, as well as advancing drug discovery
programs both with our collaborators and internally. We have devoted
substantially all of our resources to introducing new capabilities and refining
our software, conducting research and development activities, recruiting skilled
personnel, and providing general and administrative support for these
operations.

We are using our computational platform for both collaborative and internal drug
discovery programs. Over the last decade, we have entered into a number of
collaborations with biopharmaceutical companies that have provided us with
significant income and have the potential to produce additional milestone
payments, option fees, and future royalties. Furthermore, in mid-2018, we
launched a pipeline of internal, wholly-owned programs. We recently submitted an
investigational new drug application, or IND, for our MALT1 inhibitor, which we
refer to as SGR-1505, and the U.S. Food and Drug Administration, or FDA, cleared
the IND in June 2022. We expect to initiate a Phase 1 clinical trial of SGR-1505
in patients with relapsed or refractory B-cell lymphomas in the fourth quarter
of 2022. In addition, we continue to advance other internal programs through
IND-enabling studies. We expect to submit an IND application to the FDA for our
CDC7 inhibitor, which we refer to as SGR-2921, in the first half of 2023 and for
our WEE1 program at the end of 2023, subject to favorable data from IND-enabling
studies. In addition, we plan to initiate a Phase 1 clinical trial of our CDC7
inhibitor in the second half of 2023, subject to receipt of regulatory
clearance.

We have funded our operations to date principally from the sale of our equity
securities, including our initial public offering and our follow-on public
offering, and to a lesser extent, from sales of our software solutions and from
upfront payments, research funding and milestone payments from our drug
discovery collaborations, and from distributions on account of, or proceeds from
the sale of, our equity stakes in our collaborators.

We currently conduct our operations through two reportable segments: software
and drug discovery. The software segment is focused on selling our software to
transform drug discovery across the life sciences industry, as well as to
customers in materials science industries. The drug discovery segment is focused
on generating revenue from a diverse portfolio of preclinical and clinical
programs, internally and through collaborations, that have advanced to various
stages of discovery and development.

Our software segment generates revenue from software product licenses, hosted
software subscriptions, software maintenance, professional services, and
contributions. The revenue we generate through our software solutions from each
of our customers varies largely depending on the number of software licenses our
customers purchase from us. The licenses that our customers purchase from us
provide them the ability to perform a certain number of calculations used in the
design of molecules for drug discovery or materials science. We deliver our
software through either (i) a product license that permits our customers to
install the software solution directly on their own in-house hardware and use it
for a specified term, or (ii) a subscription that allows our customers to access
our cloud-based software solution on their own hardware without taking control
of licenses.

We currently generate drug discovery revenue from our collaborations, including
upfront payments, research funding payments and discovery and development
milestones. In the future, we may also derive drug discovery revenue from our
collaborations from option fees, the achievement of commercial milestones, and
royalties on commercial drug sales. In addition to revenue from our
collaborations, we may also derive drug discovery revenue from collaborating on
or out-licensing our internal drug discovery programs

                                       28

--------------------------------------------------------------------------------

Table of Contents




when we believe it will help maximize the commercial potential of the program.
In November 2020, we entered into an exclusive, worldwide collaboration and
license agreement with Bristol-Myers Squibb Company, or BMS, pursuant to which
we and BMS agreed to collaborate in the discovery, research and development of
small molecule compounds for biological targets in the oncology, neurology and
immunology therapeutic areas. The initial collaboration targets included HIF-2
alpha and SOS1/KRAS, which were two of our internal pipeline programs. In
November 2021, we and BMS mutually agreed to replace the HIF-2 alpha target with
another precision oncology target. Following the replacement election, all
rights to the HIF-2 alpha target program reverted to us. Under the terms of the
agreement, we received an upfront payment of $55.0 million, and we are eligible
to receive up to $2.7 billion in total milestone payments across all potential
targets, as well as a tiered percentage royalty on net sales of each product
commercialized by BMS ranging from mid-single digits to low-double digits,
subject to certain specified reductions. See "Collaboration and License
Agreement" in Note 3 to our unaudited condensed consolidated financial
statements for additional information relating to this agreement.

In August 2021, we entered into a global discovery, development and
commercialization collaboration with Zai Lab Limited focused on a novel program
in oncology targeting DNA damage response. Under the terms of the agreement, we
are entitled to receive an upfront payment to help fund our share of research
costs, and if we elect to co-fund clinical development of a product candidate
under the collaboration, we will be entitled to receive 50% of any profits from
the commercialization of an approved therapeutic in the United States. We are
also eligible to receive up to approximately $338 million in preclinical,
clinical, regulatory and sales-based milestone payments from Zai Lab Limited for
any product candidate developed under the collaboration, and we are entitled to
receive tiered royalties on net sales outside the United States.

Furthermore, in January 2022, we acquired XTAL BioStructures, Inc., or XTAL, a
company that provides structural biology services, including biophysical
methods, protein production and purification, and X-ray crystallography, which
we believe will expand our future offerings to include an advanced and
differentiated service that provides customers access to protein structures that
have been computationally validated and are ready for structure-based virtual
screening and lead optimization. See "Business Acquisition" in Note 4 to our
unaudited condensed consolidated financial statements for additional information
relating to this acquisition.

We generated revenue of $38.5 million and $29.8 million during the three months
ended June 30, 2022 and 2021, respectively, representing year-over-year growth
of 29%. Our net loss attributable to Schrödinger common stockholders and limited
common stockholders was $47.7 million and $34.6 million for the three months
ended June 30, 2022 and 2021, respectively.

Business Impact of COVID-19 Pandemic



In order to safeguard the health of our employees in light of the COVID-19
pandemic, in early March 2020 we implemented a company-wide work-from-home
policy. Beginning in June 2020, we began limited re-openings of certain of our
offices in the United States and abroad. We have continued to phase-in the
re-opening of our offices as our management and federal, state, or local
authorities advise, and we may take further actions that alter our operations as
may be required by federal, state, or local authorities, or which we determine
are in our best interests.

We did not see material impacts to our business from the COVID-19 pandemic
during the three and six months ended June 30, 2022 and the fiscal year ended
December 31, 2021. While we do not expect the COVID-19 pandemic to have future
material impacts on our business, the full extent of the future impact will
depend on many factors outside of our control, including, without limitation,
the extent, trajectory and duration of the COVID-19 pandemic, the development,
availability and distribution of effective treatments and vaccines, the
imposition of protective public safety measures, the emergence of new strains
and variants of COVID-19 and the effectiveness of vaccines against such strains
and variants, and the impact of the COVID-19 pandemic on the global economy. For
instance, with respect to our software business, some of our customers may
experience increasing budgetary pressures as a result of downturns or
uncertainty in their respective businesses, which may cause them to delay or
reduce purchases. In addition, due to the restrictions related to COVID-19 that
remain in certain geographic regions, our sales force has limited in-person
interactions, and their ability to attend events that promote and expand
knowledge of our company and platform, including industry conferences and
events, has been hampered. Relative to our and our collaborators' drug discovery
programs, the COVID-19 pandemic has resulted in and may in the future result in
disruptions in current and future IND-enabling studies and clinical trials,
manufacturing disruptions, trial site disruptions and impact the ability to
obtain necessary institutional review board, institutional biosafety committee,
or other necessary site approvals. These disruptions have caused and may in the
future cause delays in certain of our and our collaborators' drug discovery
programs. For example, our contract manufacturing organizations, or CMOs, and
our contract research organizations, or CROs, have experienced reductions in the
capacity to undertake research-scale production and delays in executing some
preclinical studies, including our IND-enabling studies for our CDC7 program. We
now expect to submit the IND application to the FDA for our CDC7 inhibitor in
the first half of 2023 and to initiate a Phase 1 clinical trial in the second
half of 2023, subject to regulatory clearance. In addition, the recent
resurgence of COVID-19 in certain cities in China, and related subsequent
lockdowns, have also reduced the capacity of a number of CROs that we work with
in those affected areas. We, together with our CMOs and CROs, are closely
monitoring the impact of the

                                       29

--------------------------------------------------------------------------------

Table of Contents




COVID-19 pandemic on these operations, and we are actively working to add
supplemental or substitute capacity to minimize the impact of these reduced
operations. Furthermore, if our collaborators experience similar delays with
their drug discovery and development programs, that could cause additional
delays in our achievement of milestones and related revenue. While there remains
uncertainty about the extent of the effect of the COVID-19 pandemic, we do not
envision a long-term impact from the COVID-19 pandemic on our ability to execute
on our strategy.

Management is actively monitoring the COVID-19 pandemic and its possible effects
on our financial condition, liquidity, operations, customers, contractors, and
workforce. For additional information on risks posed by the COVID-19 pandemic,
please see Part II, Item 1A."Risk Factors -A widespread outbreak of an illness
or other health issue, such as the COVID-19 pandemic, could negatively affect
various aspects of our business and make it more difficult to meet our
obligations to our customers, and could result in reduced demand from our
customers as well as delays in our drug discovery and development programs,"
included elsewhere in this Quarterly Report.

In response to the COVID-19 pandemic, we have joined a multi-company
philanthropic effort to discover and develop novel small-molecule antiviral
therapeutics to address COVID-19. The intent of the alliance, which to date also
includes Takeda Pharmaceutical Company Limited, Novartis AG, Alphabet, Inc.,
Gilead Sciences, Inc., and WuXi AppTec, Inc., is to make any discoveries from
this alliance available to the public. There is no expectation that this effort
will generate revenue for any of the companies involved in the alliance,
including us.

Components of Results of Operations

Software Products and Services Revenue

Our software business generates revenue from five sources: (i) on-premise software license fees, (ii) hosted software subscription fees, (iii) software maintenance fees, (iv) professional services fees, and (v) contributions.



On-premise software. Our on-premise software license arrangements grant
customers the right to use our software on their own in-house servers or their
own cloud instances for a specified term, typically for one year. We recognize
revenue for on-premise software license fees upfront, either upon delivery of
the license or the effective date of the agreement, whichever is later.

Hosted software. Hosted software revenue consists primarily of fees to provide
our customers with hosted licenses, which allows these customers to access our
cloud-based software solution on their own hardware without taking control of
the licenses, and is recognized ratably over the term of the arrangement, which
is typically one year. When a customer enters into a hosted arrangement for
which revenue is recognized over time, the amount paid upfront that is not
recognized in the current period is included in deferred revenue in our
statement of financial position until the period in which it is recognized.

Software maintenance. Software maintenance includes technical support, updates,
and upgrades related to our on-premise software licenses. Software maintenance
revenue is recognized ratably over the term of the arrangement. Software
maintenance activities are performed in connection with the use of our
on-premise software, and may fluctuate from period to period.

Professional services. Professional services, such as training, technical setup,
installation or assisting customers with modeling and structural biology
services, where we use our software to perform tasks such as virtual screening
and homology modeling on behalf of our customers, generally are not related to
the core functionality of our software and are recognized as revenue when
resources are consumed. Since each professional services agreement represents a
unique, ad hoc engagement, professional services revenue may fluctuate from
period to period.

Software contribution revenue. Software contribution revenue consists of funds
received under a non-reciprocal agreement with Gates Ventures, LLC entered into
June 2020. The agreement is an unconditional non-exchange contribution without
restrictions. Revenue was recognized upon execution of the agreement and on the
first anniversary of the agreement when invoiced, in accordance with Accounting
Standard Codification, or ASC Topic 958, Not-for-Profit Entities as the
agreement is not an exchange transaction.

Drug Discovery Revenue



Drug discovery services. We currently generate drug discovery revenue from
discovery collaboration arrangements, including research funding payments and
discovery and development milestones. We expect our drug discovery revenue to
trend higher over time as collaboration arrangements advance and we receive
additional revenue from research funding payments, the achievement of discovery,
development, and commercial milestones, option fees, and royalties on commercial
drug sales. The majority of our current collaborations are in the discovery
stage. Milestone payments typically increase in magnitude as a program advances.
In addition to

                                       30

--------------------------------------------------------------------------------

Table of Contents




revenue from our collaborations, we may also derive drug discovery revenue from
entering into collaborations or out-licensing our internal drug discovery
programs when we believe it will help maximize the commercial potential of the
program. For example, in November 2020, we entered into an exclusive, worldwide
collaboration and license agreement with BMS, pursuant to which we received an
upfront payment of $55.0 million from BMS, of which approximately $5.4 million
and $9.4 million were included in our drug discovery revenue for the three and
six months ended June 30, 2022. However, we expect that our drug discovery
revenue will fluctuate from period to period due to the inherently uncertain
nature of the timing of milestone achievement and our dependence on the program
decisions of our collaborators.

Drug discovery contribution revenue. Contribution revenue consists of funds
received under an agreement with the Bill and Melinda Gates Foundation on a cost
reimbursement basis, to perform services aimed at accelerating drug discovery in
women's health. Revenue is recognized as conditions are met in accordance with
ASC Topic 958, Not-for-Profit Entities.

Cost of Revenues



Software products and services. Cost of revenues for software includes
personnel-related expenses (comprised of salaries, benefits, and stock-based
compensation) for employees directly involved in the delivery of software
solutions, maintenance and professional services, royalties paid for products
sold and services performed using third-party licensed software functionality,
and allocated overhead (facilities and information technology support) costs.
Pursuant to various third-party arrangements, we license technology that is used
in our software. These arrangements require us to pay royalties based on sales
volume.

Drug discovery. Costs of revenue for drug discovery includes personnel-related
expenses and costs of third-party contract research organizations, or CROs, that
support discovery activities in our collaborations, royalties paid for services
performed using third-party licensed software functionality, and allocated
compute capacity and overhead costs. While we have incurred costs associated
with discovery efforts since late 2017, we have recognized and expect to
continue to recognize revenues in the future if and when milestones are
achieved. Generally, drug discovery costs of revenue for collaborations are
incurred in advance of the revenue milestone achievement.

We expect our drug discovery costs of revenue to trend higher over time as our discovery collaborations advance.

Gross Profit and Gross Margin



Gross profit represents revenue less cost of revenues. Gross margin is gross
profit expressed as a percentage of revenue. Our software products and services
gross margin may fluctuate from period to period as our revenue fluctuates, and
as a result of changes in sales mix between on-premise and hosted software
solutions. For example, the cost of royalties due for sales of our hosted
software arrangements are recognized upfront, whereas the associated revenue is
recognized over the term of the underlying agreement. Currently, gross margin is
not meaningful for measuring the operating results of our drug discovery
business.

Research and Development Expense



Research and development expense accounts for a significant portion of our
operating expenses. We recognize research and development expense as incurred.
Research and development expense consists of internal drug discovery and
development program costs and costs incurred for continuous development of the
technology and science that supports our computational platform, primarily:

• personnel-related expenses, including salaries, benefits, bonuses, and

stock-based compensation for employees engaged in research and development

functions;

• expenses incurred under agreements with third-party CROs and consultants

involved in our internal discovery and development programs; and

• allocated compute capacity on our internal discovery and development

programs and overhead (facilities and information technology support)

costs.




We expect our research and development expense to increase substantially in
absolute dollars for the foreseeable future as we continue to invest in
activities related to discovery and development of our internal drug discovery
programs, in advancing our platform, and as we incur expenses associated with
hiring additional personnel directly involved in such efforts. At this time, we
do not know, nor can we reasonably estimate, the nature, timing, or costs of the
efforts that will be necessary to complete the development of any of our
internal drug discovery programs. Since our internal drug discovery efforts are
in the early stages, currently we do not track research and development expense
on a program-by-program basis.

                                       31

--------------------------------------------------------------------------------


  Table of Contents


Sales and Marketing Expense

Sales and marketing expense consists primarily of personnel-related costs for
our sales and marketing staff and application scientists supporting our sales
efforts, including salaries, benefits, bonuses, and stock-based compensation.
Other sales and marketing costs include promotional events that promote and
expand knowledge of our company and platform, including industry conferences and
events and our annual user group meetings in the United States and Europe,
advertising, and allocated overhead costs. Due to the inherent scientific
complexity of our software solutions, a high level of scientific expertise is
needed to support our sales and marketing efforts. We plan to make focused
investments in sales and marketing over the foreseeable future to foster the
growth of our business as we aim to expand software sales to existing customers
and increase our customer base.

General and Administrative Expense



General and administrative expense consists of personnel-related expenses
associated with our executive, legal, finance, human resources, information
technology, and other administrative functions, including salaries, benefits,
bonuses, and stock-based compensation. General and administrative expense also
includes professional fees for external legal, accounting and other consulting
services, allocated overhead costs, and other general operating expenses.

We expect to increase the size of our general and administrative staff to
support the anticipated growth of our business. We expect to continue to incur
additional expenses as a result of operating as a public company, including
costs to comply with the rules and regulations applicable to companies listed on
a U.S. securities exchange and costs related to compliance and reporting
obligations pursuant to the rules and regulations of the Securities and Exchange
Commission, or SEC. In addition, as a public company, we expect to continue to
incur increased expenses such as insurance and professional services. As a
result, we expect the dollar amount of our general and administrative expense to
increase for the foreseeable future.

Gain (Loss) on Equity Investments



Gain (loss) on equity investments consists of realized gains in the form of cash
distributions received from our equity investments offset by realized losses on
the sale of equity.

Change in Fair Value

Fair value gains and losses consist of adjustments to the fair value of our
equity investments, including Nimbus Therapeutics, Inc., or Nimbus, Structure
Therapeutics Inc., formerly known as ShouTi Inc., or Structure Therapeutics,
Eonix, LLC, or Eonix, and Morphic Holding, Inc., or Morphic. We remeasure our
investments at each period end.

We expect that fair value gains and losses will fluctuate significantly in future periods.

Other (Expense) Income

Other (expense) income consists of interest earned on our cash equivalents and marketable securities, interest expense, and transactional foreign exchange gains and losses.

Income Tax Expense



Income tax expense consists of U.S. federal and state income taxes and income
taxes in certain foreign jurisdictions in which we conduct business. We maintain
a full valuation allowance on our federal and state deferred tax assets as we
have concluded that it is not more likely than not that the deferred tax assets
will be realized.

                                       32

--------------------------------------------------------------------------------


  Table of Contents


Results of Operations

Comparison of the three and six months ended June 30, 2022 and 2021

The following table summarizes our unaudited results of operations data for the three and six months ended June 30, 2022 and 2021:



                                        Three Months Ended June 30,                Change               Six Months Ended June 30,                Change
                                         2022                 2021              $            %            2022               2021            $            %
                                                     (in thousands)                                                  (in thousands)
Revenues:
Software products and services      $       30,011       $       24,052     $   5,959       25%       $      63,092       $   50,392     $  12,700       25%
Drug discovery                               8,458                5,732         2,726       48%              24,040           11,519        12,521       109%
Total revenues                              38,469               29,784         8,685       29%              87,132           61,911        25,221       41%
Cost of revenues:
Software products and services               7,101                5,641         1,460       26%              14,612           11,547         3,065       27%
Drug discovery                              14,234               12,163         2,071       17%              27,403           22,220         5,183       23%
Total cost of revenues                      21,335               17,804         3,531       20%              42,015           33,767         8,248       24%
Gross profit                                17,134               11,980         5,154       43%              45,117           28,144        16,973       60%
Operating expenses:
Research and development                    31,123               21,092        10,031       48%              58,945           42,540        16,405       39%
Sales and marketing                          7,428                5,380         2,048       38%              14,099           10,619         3,480       33%
General and administrative                  22,056               15,850         6,206       39%              44,189           29,239        14,950       51%
Total operating expenses                    60,607               42,322        18,285       43%             117,233           82,398        34,835       42%
Loss from operations                       (43,473 )            (30,342 )     (13,131 )     43%             (72,116 )        (54,254 )     (17,862 )     33%
Other income (expense):
Gain (loss) on equity investments           11,828                    -        11,828       N/M              11,828           (1,781 )      13,609       N/M
Change in fair value                       (15,700 )             (4,918 )     (10,782 )     N/M             (21,864 )         19,906       (41,770 )     N/M
Other (expense) income                        (296 )                357          (653 )     N/M                  32              777          (745 )     N/M
Total other (expense) income                (4,168 )             (4,561 )         393       N/M             (10,004 )         18,902       (28,906 )     N/M
Loss before income taxes                   (47,641 )            (34,903 )     (12,738 )     N/M             (82,120 )        (35,352 )     (46,768 )     N/M
Income tax expense                              33                   67           (34 )     N/M                   5              141          (136 )     N/M
Net loss                                   (47,674 )            (34,970 )     (12,704 )     N/M             (82,125 )        (35,493 )     (46,632 )     N/M
Net loss attributable to
  noncontrolling interest                       12                 (326 )         338       N/M                   1             (820 )         821       N/M
Net loss attributable to
  Schrödinger common and
  limited common stockholders       $      (47,686 )     $      (34,644 )   $ (13,042 )     N/M       $     (82,126 )     $  (34,673 )   $ (47,453 )     N/M



N/M - not meaningful

                                       33

--------------------------------------------------------------------------------


  Table of Contents


Revenues

                                 Three Months Ended June 30,                Change                Six Months Ended June 30,                Change
                                  2022                 2021             $           %             2022                2021             $            %
                                             (in thousands)                                                   (in thousands)
Revenues:
Software
On-premise software          $       16,595       $       14,452     $ 2,143       15%        $      38,281       $      31,807     $  6,474       20%
Hosted software                       3,596                2,704         892       33%                6,851               5,304        1,547       29%
Software maintenance                  4,952                4,176         776       19%                9,678               8,281        1,397       17%
Professional services                 3,868                1,720       2,148       125%               7,282               4,000        3,282       82%
Revenue from contracts
with customers                       29,011               23,052       5,959       26%               62,092              49,392       12,700       26%
Software contribution                 1,000                1,000           -          -               1,000               1,000            -          -
Total software products
and services                         30,011               24,052       5,959       25%               63,092              50,392       12,700       25%
Drug discovery
Drug discovery services               8,019                5,732       2,287       40%               23,259              11,519       11,740       102%
Drug discovery
contribution                            439                    -         439          -                 781                   -          781          -
Total drug discovery                  8,458                5,732       2,726       48%               24,040              11,519       12,521       109%
Total revenues               $       38,469       $       29,784     $ 8,685       29%        $      87,132       $      61,911     $ 25,221       41%



On-premise software. The increase in revenues for on-premise software for the
three and six months ended June 30, 2022 as compared to the three and six months
ended June 30, 2021 was primarily attributable to increased sales from existing
and new customers, growth in multi-year agreements, and timing of revenue for
customer renewals.

Hosted software. The increase in revenues for hosted software for the three and
six months ended June 30, 2022 as compared to the three and six months ended
June 30, 2021 was primarily due to growth in new customers purchasing hosted
software subscriptions, as well as increased spend from existing hosted
customers, for which revenue is recognized ratably over time.

Software maintenance. The increase in revenues for software maintenance for the
three and six months ended June 30, 2022 as compared to the three and six months
ended June 30, 2021 was primarily due to the increase in on-premise software
sales in current and previous years. Software maintenance revenue is recognized
over time.

Professional services. The increase in revenues from professional services for
the three and six months ended June 30, 2022 as compared to the three and six
months ended June 30, 2021 was primarily due to the addition of XTAL service
revenue subsequent to the acquisition, and the increased sales and timing of
technology and modeling service projects.

Software contribution revenue. Contribution revenue for the three and six months
ended June 30, 2022 and 2021 was due to funds received pursuant to an agreement
with Gates Ventures, LLC, which began in June 2020.

Drug discovery services. The increase in revenues for drug discovery services
for the three and six months ended June 30, 2022 as compared to the three and
six months ended June 30, 2021 was primarily due to the timing and amount of
collaboration milestones achieved, the progress of existing and new
collaborations accomplished during the period, as well as research funding
received during the three and six months ended June 30, 2022. We expect that our
revenue will fluctuate from period to period due to the inherently uncertain
nature of the timing of milestone achievement and our dependence on the program
decisions of our collaborators.

Drug discovery contribution revenue. Contribution revenue for the three and six
months ended June 30, 2022 was due to services performed under an agreement with
the Bill and Melinda Gates Foundation, aimed at accelerating drug discovery in
women's health, which began in November 2021.

                                       34

--------------------------------------------------------------------------------


  Table of Contents


Cost of Revenues

                                     Three Months Ended June 30,               Change                Six Months Ended June 30,               Change
                                      2022                 2021             $           %            2022                2021             $           %
                                                 (in thousands)                                                 (in thousands)
Cost of revenues:
Software products and services   $        7,101       $        5,641     $ 1,460       26%       $      14,612       $      11,547     $ 3,065       27%
Gross margin                                 76 %                 77 %                                      77 %                77 %
Drug discovery                           14,234               12,163       2,071       17%              27,403              22,220       5,183       23%



Software products and services. The increase in cost of revenues for software
products and services during the three months ended June 30, 2022 compared to
the three months ended June 30, 2021 was attributable to increases of
approximately $1.4 million in personnel-related expense and approximately $0.1
million in other expenses.

The increase in cost of revenues for software products and services during the
six months ended June 30, 2022 compared to the six months ended June 30, 2021
was attributable to increases of approximately $2.3 million in personnel-related
expense, approximately $0.4 million in royalty expense, and approximately $0.4
million in other expenses.

Software products and services gross margin. The decrease in software gross
margin during the three months ended June 30, 2022 compared to the three months
ended June 30, 2021 reflects our investment to support the rollout of
large-scale deployments of our platform. Software gross margin was consistent
during the six months ended June 30, 2022 compared to the six month ended June
30, 2021.

Drug discovery. The increase in cost of revenues for drug discovery during the
three months ended June 30, 2022 compared to the three months ended June 30,
2021 was attributable to increases of approximately $1.1 million in
personnel-related expense, approximately $0.3 million in royalties expense,
approximately $0.2 million in cloud computing expense, and approximately $0.5
million in other expenses.

The increase in cost of revenues for drug discovery during the six months ended
June 30, 2022 compared to the six months ended June 30, 2021 was due to
increases of approximately $2.5 million in personnel-related expense,
approximately $1.7 million CRO expense associated with the expansion and
progression of collaboration drug discovery programs, approximately $0.3 million
in royalties expense, approximately $0.2 million in cloud computing expense, and
approximately $0.5 million in other expenses.

Research and Development Expense



                                 Three Months Ended June 30,                Change                Six Months Ended June 30,                Change
                                  2022                 2021             $            %            2022                2021             $            %
                                              (in thousands)                                                  (in thousands)
Research and development     $       31,123       $       21,092     $ 10,031       48%       $      58,945       $      42,540     $ 16,405       39%




The increase in research and development expense during the three months ended
June 30, 2022 compared to the three months ended June 30, 2021 was attributable
to increases of approximately $4.5 million in personnel-related expense,
approximately $3.2 million in CRO expense associated with the expansion and
progression of internal drug discovery programs, approximately $1.2 million in
cloud computing expense, approximately $0.8 million in office rent, and
approximately $0.3 million in other expenses.

The increase in research and development expense during the six months ended
June 30, 2022 compared to the six months ended June 30, 2021 was attributable to
increases of approximately $8.5 million in personnel-related expense,
approximately $4.2 million in CRO expense associated with the expansion and
progression of internal drug discovery programs, approximately $2.0 million in
cloud computing expense, approximately $1.3 million in office rent, and
approximately $0.4 million in other expenses.

                                       35

--------------------------------------------------------------------------------


  Table of Contents


Sales and Marketing Expense

                                Three Months Ended June 30,              Change                Six Months Ended June 30,               Change
                                 2022                2021             $           %            2022                2021             $           %
                                            (in thousands)                                                (in thousands)
Sales and marketing          $       7,428       $       5,380     $ 2,048       38%       $      14,099       $      10,619     $ 3,480       33%




The increase in sales and marketing expense during the three months ended
June 30, 2022 compared to the three months ended June 30, 2021 was attributable
to increases of approximately $1.4 million in personnel-related expenses,
approximately $0.4 million in travel and marketing expense, approximately $0.1
million in cloud computing expense, and approximately $0.2 in other expenses.

The increase in sales and marketing expense during the six months ended June 30,
2022 compared to the six months ended June 30, 2021 was attributable to
increases of approximately $2.2 million in personnel-related expense,
approximately $0.5 million in travel and entertainment expenses, approximately
$0.2 million in cloud computing expenses, and approximately $0.6 million in
other expenses.

General and Administrative Expense



                                 Three Months Ended June 30,               Change                Six Months Ended June 30,                Change
                                  2022                 2021             $           %            2022                2021             $            %
                                             (in thousands)                                                  (in thousands)

General and administrative $ 22,056 $ 15,850 $ 6,206 39% $ 44,189 $ 29,239 $ 14,950 51%






The increase in general and administrative expense during the three months ended
June 30, 2022 compared to the three months ended June 30, 2021 was attributable
to increases of approximately $4.4 million in personnel-related expense,
approximately $0.4 million related to professional services, approximately $0.5
million related to office rent, and approximately $0.9 million of other
expenses, primarily reflecting costs necessary to build and maintain a public
company infrastructure.

The increase in general and administrative expense during the six months ended
June 30, 2022 compared to the six months ended June 30, 2021 was attributable
increases of approximately $9.9 million in personnel-related expense,
approximately $1.1 million related to a one-time non-recurring state and local
tax item, approximately $1.1 million related to professional services,
approximately $0.9 million related to office rent, and approximately $1.9
million in other expenses, primarily reflecting costs necessary to build and
maintain a public company infrastructure.

Gain (Loss) on Equity Investments



                                    Three Months Ended June 30,                       Six Months Ended June 30,
                                       2022              2021         Change          2022                2021           Change
                                                 (in thousands)                                   (in thousands)

Gain (loss) on equity investments $ 11,828 $ - $ 11,828 $ 11,828 $ (1,781 ) $ 13,609






The gain on equity investments during the three and six months ended June 30,
2022 was due to cash received from a third party, who previously acquired a
collaborator in which we held an equity stake, in exchange for the termination
of our rights to receive potential earnouts under the acquisition agreement.

The loss on equity investments during the six months ended June 30, 2021 was
primarily due to the realized loss on the disposal of our equity stake in Relay
Therapeutics, or Relay.

                                       36

--------------------------------------------------------------------------------


  Table of Contents


Change in Fair Value

                                        Three Months Ended June 30,                         Six Months Ended June 30,
                                         2022                 2021           Change            2022              2021         Change
                                                     (in thousands)                                      (in thousands)
Change in fair value                $       (15,700 )     $      (4,918 )   $ (10,782 )   $      (21,864 )     $  19,906     $ (41,770 )




The change in fair value during the three months ended June 30, 2022 was
primarily due to a loss on our investment in Morphic. The change in fair value
during the three months ended June 30, 2021 was due to a loss on our investment
in Morphic of $4.9 million.

The change in fair value during the six months ended June 30, 2022 was primarily
due to a loss on our investment in Morphic. The change in fair value during the
six months ended June 30, 2021 was due to a gain on our investment in Morphic of
$19.9 million.

Other (Expense) Income

                                        Three Months Ended June 30,                         Six Months Ended June 30,
                                         2022                  2021          Change         2022                2021           Change
                                                     (in thousands)                                     (in thousands)
Other (expense) income              $         (296 )       $        357     $   (653 )   $       32         $         777     $   (745 )




Other (expense) income decreased during the three months ended June 30, 2022
compared to the three months ended June 30, 2021 due to $0.6 million of
transactional foreign exchange loss and $0.4 million in interest expense related
to a one-time non-recurring state and local tax item offset by $0.3 million
attributable to higher interest rates on our marketable securities portfolio.

Other (expense) income decreased during the six months ended June 30, 2022 compared to the six months ended June 30, 2021 due to $0.6 million of transactional foreign exchange loss and $0.3 million in interest expense related to a one-time non-recurring state and local tax item offset by $0.2 million attributable to higher interest rates on our marketable securities portfolio.



Income Tax Expense

                                        Three Months Ended June 30,                           Six Months Ended June 30,
                                        2022                   2021          Change         2022                   2021            Change
                                                     (in thousands)                                       (in thousands)
Income tax expense                  $         33           $         67     $    (34 )   $        5           $           141     $   (136 )




During the three months and six months ended June 30, 2022 and 2021, due to the
full valuation allowance on our U.S. federal and state tax assets, income tax
expense primarily represented our income tax obligations in certain foreign
jurisdictions in which we conduct business.

Critical Accounting Estimates



Detailed information about our critical accounting estimates is set forth in
Part II, Item 7 of our Annual Report on Form 10-K for the year ended
December 31, 2021. There were no material changes to our critical accounting
estimates during the six months ended June 30, 2022.

Liquidity, Capital Resources and Funding Requirements



We have a history of significant operating losses and have incurred negative
cash flows from operations from inception through the three months ended June
30, 2022. As of June 30, 2022, we had an accumulated deficit of $312.1 million.

                                       37

--------------------------------------------------------------------------------

Table of Contents




We have funded our operations to date principally from the sale our equity
securities, including our initial public offering and our follow-on public
offering, and to a lesser extent, from sales of our software solutions and from
upfront payments, research funding and milestone payments from our drug
discovery collaborations, and from distributions on account of, or proceeds from
the sale of, our equity stakes in our collaborators. Our operating cash flows
are impacted by the magnitude and timing of our software sales and by the
magnitude and timing of our drug discovery milestone achievements and research
funding fees.

As of June 30, 2022, we had cash, cash equivalents, restricted cash, and marketable securities of $513.1 million.



On March 4, 2021, we filed a universal shelf registration statement on Form S-3
which allows us to offer and sell an indeterminate number of shares of common
stock, preferred stock, depositary shares or warrants, or an indeterminate
principal amount of debt securities, from time to time pursuant to one or more
offerings at prices and terms to be determined at the time of the sale. As of
June 30, 2022, no securities had been sold under the Form S-3.

We believe our existing cash, cash equivalents, and marketable securities will
be sufficient to fund our operating expenses and capital expenditure
requirements through at least the next 24 months. Our future capital
requirements will depend on many factors, including the growth of our software
revenue, the timing and extent of spending to support research and development
efforts, the continued expansion of software sales and marketing activities, the
timing and receipt of milestone payments from our collaborations, as well as
spending to support, advance, and broaden our internal programs. Furthermore,
our capital requirements will also change depending on the timing and receipt of
any distributions we may receive from our equity stakes in our drug discovery
collaborators and partners. The potential for these distributions, and the
amounts which we may be entitled to receive, are difficult to predict due to the
inherent uncertainty of the events which may trigger such distributions.

We plan to utilize the existing cash, cash equivalents, and marketable
securities on hand primarily to fund our software and drug discovery activities.
With respect to our internal programs, as part of our strategy we may choose to
enter into collaborations or pursue out-licensing arrangements when we believe
it will help maximize the commercial value of any such program.

We may be required to seek additional equity or debt financing. In the event
that we require additional financing, we may not be able to raise such financing
on terms acceptable to us or at all. If we are unable to raise additional
capital or generate cash flows necessary to maintain or expand our operations
and invest in our platform, we may not be able to compete successfully, which
would harm our business, operations and financial condition. In addition, we may
seek additional capital due to favorable market conditions or strategic
considerations, even if we believe we have sufficient funds for our current or
future operating plans.

Our contractual obligations as of June 30, 2022 include operating lease
obligations of $150.1 million, consisting of our continuing rent obligations
through December 2037, primarily for our offices located in New York, New York
for $123.3 million, Cambridge, Massachusetts for $18.7 million and Portland,
Oregon for $5.6 million, which expire in December 2037, April 2032 and September
2026, respectively. In addition, see Note 6, "Commitments and Contingencies" to
our unaudited condensed consolidated financial statements for information
relating to executed leases that have not yet commenced.

In June 2022, we entered into an agreement with a third-party CRO to provide approximately $10.5 million of services, with an estimated service period extending through March 2025.

In June 2022, we entered into a non-cancelable contract to purchase laboratory equipment of $4.2 million, with payment terms extending through June 2023.



In December 2020, we entered into a five-year agreement with a third-party cloud
provider for compute power. The agreement contains a minimum payment obligation,
which totals $60 million over the five years after the date we entered into the
agreement. There is no annual commitment.

We also enter into agreements in the normal course of business with CRO vendors
for research and preclinical studies, professional consultants for expert
advice, and other vendors for various products and services. These contracts do
not contain any minimum purchase commitments and are cancelable at any time by
us, generally upon 30 days prior written notice, and therefore we believe that
our non-cancelable obligations under these agreements are not material. We have
also agreed to pay volume-based royalties to third-parties for use of software
functionality under various licensing and related agreements.

                                       38

--------------------------------------------------------------------------------


  Table of Contents


Cash Flows

The following table presents a summary of our cash flows for the periods shown:

                                                             Six Months Ended June 30,
                                                             2022                2021
                                                                  (in thousands)
Net cash used in operating activities                    $     (64,378 )     $     (40,293 )
Net cash provided by (used in) investing activities             70,626             (47,097 )
Net cash provided by financing activities                        1,304      

5,293


Net increase (decrease) in cash and cash equivalents
and restricted cash                                      $       7,552       $     (82,097 )


Operating activities

During the six months ended June 30, 2022, operating activities used
approximately $64.4 million of cash, primarily due to a net loss of $82.1
million, including a $21.9 million non-cash loss from changes in fair value,
$11.8 million gain on equity investments and $23.4 million of non-cash operating
expenses included in net loss, including depreciation and amortization and
stock-based compensation costs. Changes in our operating assets and liabilities
used cash of approximately $15.8 million.

During the six months ended June 30, 2021, operating activities used
approximately $40.3 million of cash, primarily due to a net loss of $35.5
million, which included $19.9 million non-cash gain from changes in fair value
and $16.1 million of non-cash operating expenses, including depreciation and
stock-based compensation costs, and $1.8 million of non-cash loss on equity
investments. Changes in our operating assets and liabilities used cash of
approximately $2.8 million.

Investing activities



During the six months ended June 30, 2022, investing activities provided
approximately $70.6 million of cash, consisting of $69.5 million provided by
marketable securities maturities, net of purchases and $11.8 million in cash
from a third party, who previously acquired a collaborator in which we held an
equity stake, in exchange for the termination of our rights to receive potential
earnouts under the acquisition agreement. These items are partially offset by
$3.7 million in cash used for purchases of property and equipment, $0.6 million
used in purchases of equity investments in Structure Therapeutics, and $6.4
million used to acquire XTAL, net of cash acquired.

During the six months ended June 30, 2021, investing activities used
approximately $47.1 million of cash, consisting of $58.1 million used for
purchases of marketable securities, net of maturities, $3.4 million used for
purchases of property and equipment and $1.7 million used to purchase an equity
investment in Ajax Therapeutics, Inc., partially offset by $15.7 million
provided by the sale of our equity stake in Relay and $0.4 million provided by
the distribution of funds from Petra Pharma Corporation in connection with its
acquisition by a third party.

Financing activities

During the six months ended June 30, 2022, financing activities provided approximately $1.3 million of cash attributable to proceeds received upon stock option exercises.

During the six months ended June 30, 2021, financing activities provided approximately $5.3 million of cash primarily attributable to proceeds received upon stock option exercises.

© Edgar Online, source Glimpses