Data is not available at this time.
Bullfrog AI Holdings, Inc. operates in the biotechnology sector, leveraging artificial intelligence to enhance drug discovery and development. The company focuses on integrating AI-driven analytics to optimize clinical trials, reduce costs, and accelerate time-to-market for pharmaceutical innovations. Despite being in the early stages, Bullfrog AI aims to carve a niche by addressing inefficiencies in traditional R&D processes, positioning itself as a potential disruptor in precision medicine and biopharma analytics. The firm’s revenue model likely hinges on partnerships, licensing, and proprietary AI solutions, though commercialization remains nascent. Its market position is speculative, given the competitive landscape dominated by established players and well-funded AI-driven biotech firms. Success will depend on technological differentiation, clinical validation, and securing strategic collaborations to scale its platform.
Bullfrog AI reported no revenue for the period, reflecting its pre-commercialization phase. Net income stood at -$6.99 million, with diluted EPS of -$0.85, underscoring significant R&D and operational expenditures. Operating cash flow was -$5.61 million, indicating heavy investment in technology and talent. Capital expenditures were negligible, suggesting asset-light operations focused on intellectual property and software development.
The company’s negative earnings and cash flow highlight its reliance on external funding to sustain operations. With no debt and $5.44 million in cash, Bullfrog AI has limited runway to achieve milestones. Capital efficiency metrics are currently inapplicable due to the absence of revenue, emphasizing the need for successful commercialization or additional financing to unlock earnings potential.
Bullfrog AI maintains a clean balance sheet with $5.44 million in cash and no debt, providing flexibility but limited liquidity. The equity base of 8.25 million shares dilutes existing holders, and the lack of tangible assets raises questions about long-term solvency absent near-term revenue generation or funding rounds. Financial health hinges on securing non-dilutive partnerships or grants.
Growth is purely speculative, tied to AI platform adoption and biopharma partnerships. No dividends are expected, as the company prioritizes reinvestment. Investor returns will depend on technological validation and market penetration, with milestones likely years away given the sector’s lengthy development cycles.
Valuation is driven by sentiment around AI’s transformative potential in biotech, rather than fundamentals. The market prices in high-risk, high-reward scenarios, with volatility expected until tangible progress is demonstrated. Comparables suggest premiums for AI-driven biotech firms, but Bullfrog AI’s lack of revenue tempers optimism.
Bullfrog AI’s differentiation lies in its AI-driven approach to drug development, a sector ripe for disruption. However, execution risks are elevated, and the outlook is contingent on securing partnerships, clinical validation, and additional capital. Near-term challenges include scaling the platform and navigating regulatory complexities, while long-term success depends on sustainable commercialization.
Company filings (CIK: 0001829247)
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |