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.
| 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 & Amortization | 1.73K | 1.73K | 1.72K | 1.73K | 1.04K | 0 | 0 |
| Stock-Based Compensation | 837K | 1.01M | 943.65K | 631.53K | 340.15K | 98.95K | 87.13K |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -116.67K | -116.67K | 0 | 162.96K | 413.48K | 7.29K | -17.27K |
| Working Capital Changes | -66.61K | 80.12K | 438.02K | -1.44M | 1.14M | 97.2K | 60.13K |
| Change in Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 6.45K | -267.78K | 332.28K | -440.34K | 475.4K | -25.85K | 60.13K |
| Cash from Investing | 0 | 0 | 0 | 0 | -8.74K | 0 | 0 |
| Capital Expenditures | 0 | 0 | 0 | 0 | -8.74K | 0 | 0 |
| CapEx % of Revenue | 0% | 0% | - | - | 87.44% | - | - |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | 6.8M | 2.37M | 8.42M | 8.57M | 967.29K | 387.4K | 209.94K |
| Debt Issued (Net) | -30.18K | 0 | 0 | -219.95K | 967.29K | 387.3K | 209.92K |
| Equity Issued (Net) | 6.92M | 2.37M | 8.32M | 7.29M | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -92.55K | 0 | 105.82K | 1.49M | 0 | 100 | 25 |
| Net Change in Cash | 1.38M | -3.25M | 2.81M | 2.57M | 47.66K | 5K | -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) | 0.89x | 0.85x | 0.80x | 1.12x | 0.33x | 0.65x | 0.62x |
| Interest Paid | 0 | 0 | 0 | 93.92K | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquidity and insolvency risk
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.
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.
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.
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.
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.
Quick answers to the most common questions about buying BFRGW stock.
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.
Bullfrog AI Holdings, Inc. Warrants (BFRGW) reported negative free cash flow of $5.5M in 2025, indicating capital requirements exceeded cash from operations.
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.