The capital structure remains fragile as evidenced by an accumulated deficit of $24.9 million and a total equity base that has eroded from $6.8 million in 2024Q1 to $4.9 million by 2026Q1.
| Total Current Assets | 5.32M | 2.58M | 5.55M | 2.77M | 72.67K | 10.01K | 5.02K |
| Cash & Short-Term Investments | 5.08M | 2.18M | 5.44M | 2.62M | 57.67K | 10.01K | 5.02K |
| Cash Only | 5.08M | 2.18M | 5.44M | 2.62M | 57.67K | 10.01K | 5.02K |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Sales Outstanding | 45.63 | - | - | - | - | - | - |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Assets | 223.76K | 224.19K | 4.25K | 5.97K | 7.7K | 0 | 100 |
| Property, Plant & Equipment | 2.09K | 2.52K | 4.25K | 5.97K | 7.7K | 0 | 0 |
| Fixed Asset Turnover | 42.57x | 46.21x | - | 10.88x | 1.30x | - | - |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 665.01K | 221.67K | 0 | 0 | 0 | 0 | 100 |
| Other Non-Current Assets | 105K | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 5.54M | 2.81M | 5.55M | 2.78M | 80.37K | 10.01K | 5.02K |
| Asset Turnover | 0.03x | 0.04x | - | 0.02x | 0.12x | - | - |
| Asset Growth % | -107.91% | -49.42% | 99.95% | 3354.8% | 702.57% | 99.52% | - |
| Total Current Liabilities | 652.07K | 672.02K | 588.09K | 184.35K | 3.14M | 1.02M | 545.54K |
| Accounts Payable | 216.99K | 168.15K | 435.93K | 103.66K | 543.99K | 68.59K | 94.45K |
| Days Payables Outstanding | 704.57 | 635.99 | - | 7.28K | 248.2K | - | - |
| Short-Term Debt | 133.89K | 0 | 0 | 0 | 1.58M | 586.3K | 209.92K |
| Deferred Revenue (Current) | 25.08K | 0 | 0 | 0 | 32K | 10K | 0 |
| Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio | 8.15x | 3.85x | 9.43x | 15.03x | 0.02x | 0.01x | 0.01x |
| Quick Ratio | 8.15x | 3.85x | 9.43x | 15.03x | 0.02x | 0.01x | 0.01x |
| Cash Conversion Cycle | -658.95 | - | - | - | - | - | - |
| Total Non-Current Liabilities | 0 | 304 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 304 | 304 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 652.07K | 672.02K | 588.09K | 184.35K | 3.14M | 1.02M | 545.54K |
| Total Debt | 133.89K | 0 | 0 | 0 | 1.58M | 586.3K | 209.92K |
| Net Debt | -4.95M | -2.18M | -5.44M | -2.62M | 1.52M | 576.29K | 204.9K |
| Debt / Equity | 0.03x | - | - | - | - | - | - |
| Debt / EBITDA | -0.02x | - | - | - | - | - | - |
| Net Debt / EBITDA | 0.80x | - | - | - | - | - | - |
| Interest Coverage | -1084.36x | -1153.39x | -384.16x | -66.72x | -7.07x | -13.50x | -28.04x |
| Total Equity | 4.89M | 2.14M | 4.96M | 2.59M | -3.06M | -1.01M | -540.52K |
| Equity Growth % | -114.96% | -56.96% | 91.48% | 184.79% | -202.98% | -86.69% | - |
| Book Value per Share | 0.38 | 0.21 | 0.60 | 0.43 | -0.50 | -0.18 | -0.10 |
| Total Shareholders' Equity | 4.89M | 2.14M | 4.96M | 2.59M | -3.06M | -1.01M | -540.52K |
| Common Stock | 184 | 114 | 91 | 61 | 40 | 272 | 252 |
| Retained Earnings | -24.88M | -23.29M | -16.79M | -9.75M | -4.4M | -1.6M | -1.01M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquidity and insolvency risk
As reported in recent financial filings, the company's total equity has declined from $6.8 million in 2024Q1 to $4.9 million by 2026Q1, reflecting a persistent erosion of the balance sheet driven by continuous operating losses and the absence of meaningful revenue generation to offset ongoing expenditures.
The downward trend in total assets and equity suggests that the firm is consuming its capital base to fund research and development without achieving a commercial inflection point. Investors should monitor this trajectory as it indicates a business model that is currently reliant on external capital rather than internal value creation.
Based on the latest quarterly data, the company's cash position has fluctuated significantly, dropping to $2.2 million by 2025Q4, which highlights a precarious liquidity buffer that may be insufficient to sustain operations if the current burn rate persists without a major influx of new capital.
While the current ratio remains above 3.0, this metric is somewhat misleading given the company's lack of recurring revenue and high fixed-cost structure. The rapid depletion of cash reserves suggests that the firm may face significant financing hurdles in the near term if clinical milestones are not met.
According to historical balance sheet data, the company's retained earnings have plummeted to a deficit of $24.9 million as of 2026Q1, illustrating the severe impact of sustained operating losses on the firm's overall equity quality and long-term financial health.
The consistent growth of the accumulated deficit indicates that the company is effectively operating as a venture-stage entity with no clear path to profitability under its current structure. This reliance on equity financing to cover losses suggests that shareholders face ongoing dilution risk as the firm attempts to bridge its funding gaps.
As indicated by the provided financial statements, the company maintains a very low debt-to-equity ratio of 0.03 as of 2026Q1, suggesting that management has avoided significant debt financing, likely due to the lack of stable cash flows required to service interest obligations.
While the low leverage profile might appear positive, it is more likely a reflection of the company's inability to access traditional credit markets given its negative profitability. The absence of debt does not mitigate the underlying insolvency risk, as the firm remains entirely dependent on equity-based funding to survive.
Quick answers to the most common questions about buying BFRGW stock.
As of 2025, Bullfrog AI Holdings, Inc. Warrants (BFRGW) had total assets of $2.8M including $2.6M in current assets.
Bullfrog AI Holdings, Inc. Warrants (BFRGW) carries total debt of $0.0M, offset by $2.2M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Bullfrog AI Holdings, Inc. Warrants (BFRGW) has total shareholders' equity (book value) of $2.1M ($0.21 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Bullfrog AI Holdings, Inc. Warrants (BFRGW) reported a current ratio of 3.85x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.