VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
BFRGW
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
BFRGWBullfrog AI Holdings, Inc. Warrants
$0.12$2M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksBFRGWCash Flow

Bullfrog AI Holdings, Inc. Warrants (BFRGW) Cash Flow Statement

6Y historyFree accessUpdated daily

Liquidity is under extreme pressure with a consistent quarterly free cash flow burn rate often exceeding $1.0 million, forcing the company to rely on stock-based compensation, which reached $378,200 in 2025Q3, to preserve cash.

BFRGW Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20
Cash from Operations-5.42M-5.52M-5.61M-6M-910.89K-382.4K-211.71K
Operating CF Margin %--4733.23%--9232.77%-9108.9%--
Operating CF Growth %4.46%1.57%6.52%-558.84%-138.2%-80.63%-
Net Income-6.07M-6.5M-6.99M-5.36M-2.8M-585.84K-341.69K
Depreciation & Amortization1.73K1.73K1.72K1.73K1.04K00
Stock-Based Compensation837K1.01M943.65K631.53K340.15K98.95K87.13K
Deferred Taxes0000000
Other Non-Cash Items-116.67K-116.67K0162.96K413.48K7.29K-17.27K
Working Capital Changes-66.61K80.12K438.02K-1.44M1.14M97.2K60.13K
Change in Receivables0000000
Change in Inventory0000000
Change in Payables6.45K-267.78K332.28K-440.34K475.4K-25.85K60.13K
Cash from Investing0000-8.74K00
Capital Expenditures0000-8.74K00
CapEx % of Revenue0%0%--87.44%--
Acquisitions0000000
Investments-------
Other Investing0000000
Cash from Financing6.8M2.37M8.42M8.57M967.29K387.4K209.94K
Debt Issued (Net)-30.18K00-219.95K967.29K387.3K209.92K
Equity Issued (Net)6.92M2.37M8.32M7.29M000
Dividends Paid0000000
Share Repurchases0000000
Other Financing-92.55K0105.82K1.49M010025
Net Change in Cash1.38M-3.25M2.81M2.57M47.66K5K-1.77K
Free Cash Flow-5.42M-5.52M-5.61M-6M-919.63K-382.4K-211.71K
FCF Margin %-4644.06%-4733.23%--9232.77%-9196.34%--
FCF Growth %1.61%1.57%6.52%-552.57%-140.49%-80.63%-
FCF per Share-0.42-0.53-0.68-0.99-0.15-0.07-0.04
FCF Conversion (FCF/Net Income)0.89x0.85x0.80x1.12x0.33x0.65x0.62x
Interest Paid00093.92K000
Taxes Paid0000000

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Liquidity and insolvency risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Operating Cash Flow Deficit Persists

According to quarterly financial statements, the company consistently reports negative operating cash flows that closely mirror net losses, with an OCF/NI ratio frequently hovering near 1.0, indicating that the business lacks meaningful non-cash accruals to bridge the gap between accounting losses and actual cash depletion.

The tight correlation between net income and operating cash flow suggests that the company's losses are almost entirely cash-based rather than driven by non-cash accounting charges. This lack of divergence implies that the firm is not benefiting from significant deferred revenue or other accrual-based accounting maneuvers that might otherwise mask the severity of its cash burn.

Persistent Cash Burn Limits Runway

As reported in recent filings, the company exhibits a consistent quarterly free cash flow burn rate typically exceeding $1.0 million, which, when measured against a cash balance of approximately $2.18 million, highlights a precarious financial trajectory that necessitates immediate capital infusion or significant commercial milestone achievement.

The absence of positive free cash flow margins underscores the company's reliance on external financing to sustain its research and development activities. Investors should monitor the burn rate closely, as the current trajectory suggests that the company's liquidity may be exhausted within a few quarters without a fundamental change in its revenue generation.

Minimal Capital Expenditure Requirements

Based on the provided cash flow data, the company maintains negligible capital expenditures, often reporting near-zero or nominal figures, which reflects an asset-light business model that prioritizes intellectual property licensing over the construction of internal laboratory infrastructure or heavy physical asset investment.

While the lack of capital intensity preserves cash, it also suggests that the company is not building the internal data-generation capabilities that might differentiate it from competitors. This strategy appears to shift the burden of capital intensity to its academic partners, though it leaves the firm vulnerable to the high costs of maintaining its licensed IP portfolio.

Working Capital Volatility Remains Unpredictable

Analysis of historical cash flow statements reveals erratic working capital fluctuations, with quarterly changes ranging from outflows of $333,700 to inflows of $355,400, suggesting that the company's cash position is highly sensitive to the timing of small-scale project payments and the settlement of outstanding liabilities.

These swings in working capital appear to be a byproduct of the company's project-based revenue model rather than a sign of efficient operational management. The lack of a stable working capital trend warrants further investigation into whether the firm can effectively manage its payables as it attempts to scale its operations.

Stock-Based Compensation Masks Burn

As indicated by the financial data, the company consistently utilizes stock-based compensation, with quarterly amounts reaching as high as $378,200, which serves to preserve cash but simultaneously dilutes existing shareholders to fund the ongoing operational expenses of the business.

The reliance on equity-based incentives suggests that management is attempting to conserve limited cash reserves by compensating personnel with stock rather than cash. While this mitigates immediate cash outflows, it creates a persistent dilution risk that investors must weigh against the company's limited progress toward commercial viability.

BFRGW — Frequently Asked Questions

Quick answers to the most common questions about buying BFRGW stock.

How much cash does Bullfrog AI Holdings, Inc. Warrants (BFRGW) generate from operations?

Bullfrog AI Holdings, Inc. Warrants (BFRGW) generated $-5.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Bullfrog AI Holdings, Inc. Warrants's free cash flow?

Bullfrog AI Holdings, Inc. Warrants (BFRGW) reported negative free cash flow of $5.5M in 2025, indicating capital requirements exceeded cash from operations.

What is Bullfrog AI Holdings, Inc. Warrants's capital expenditure (CapEx)?

Bullfrog AI Holdings, Inc. Warrants (BFRGW) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.