Bullfrog Gold (BFGC) stock price, revenue, and financials

Bullfrog Gold market cap is $110.2 m.
View Company

$110.2 M

BFGC Mkt cap, 15-Jan-2021
Bullfrog Gold Net income (Q2, 2020)-1.1 M
Bullfrog Gold EBIT (Q2, 2020)-537.1 K
Bullfrog Gold Cash, 30-Jun-2020713 K
Bullfrog Gold EV110.1 M

Bullfrog Gold Income Statement

Annual

USDFY, 2011FY, 2012FY, 2014FY, 2017FY, 2018FY, 2019

Sales and marketing expense

374.9k1.3m7.0k

R&D expense

215.0k

General and administrative expense

608.8k1.6m456.7k1.2m264.0k1.3m

Operating expense total

983.6k2.9m463.7k1.5m477.7k1.5m

EBIT

(1.1m)(3.8m)(2.3m)(1.5m)(477.7k)(1.5m)

Interest expense

18.9k39.8k836.6k53.7k58.4k

Net Income

(2.8m)(1.4m)(2.8m)(1.5m)(536.1k)(1.6m)

Quarterly

USDQ3, 2011Q1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q1, 2015Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019Q1, 2020Q2, 2020

Revenue

Sales and marketing expense

23.5k259.6k578.3k215.5k694.7k486.7k

R&D expense

26.1k43.7k323.3k

General and administrative expense

162.5k273.3k268.3k228.9k329.1k296.9k167.3k276.4k153.3k180.5k72.7k51.1k52.3k317.2k278.3k243.0k183.8k197.9k

Operating expense total

186.0k532.9k846.6k444.4k1.0m783.7k167.3k276.4k153.3k206.5k113.1k77.2k121.3k362.9k278.3k243.0k227.5k521.1k

EBIT

(186.0k)(860.1k)(1.4m)(577.0k)(1.5m)(826.6k)(167.3k)(276.4k)(153.3k)(206.5k)(113.1k)(77.2k)(121.3k)(362.9k)(361.4k)(386.7k)(227.5k)(537.1k)

Interest expense

6.5k175.7k189.1k55.8k10.7k16.9k12.9k13.6k14.0k14.6k17.2k

Net Income

(164.0k)(67.3k)(957.3k)419.6k(1.1m)(331.3k)(223.2k)(287.1k)(170.1k)(219.4k)(126.8k)(91.2k)(135.9k)(380.2k)(379.0k)(404.9k)(75.1k)(1.1m)

Bullfrog Gold Balance Sheet

Annual

USDFY, 2011FY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017FY, 2018FY, 2019

Cash

1.8m603.2k207.3k790.01.0k2.2k299.0k620.9k44.6k

Prepaid Expenses

46.6k478.8k22.3k5.4k26.0k

Current Assets

2.0m1.1m754.5k11.5k11.7k12.9k303.3k626.4k187.4k

Total Assets

2.8m3.6m3.1m272.4k285.8k158.3k463.7k816.8k397.8k

Accounts Payable

61.3k84.9k76.0k22.9k23.5k27.9k14.9k11.0k21.3k

Short-term debt

2.6m2.5m2.9m635.8k

Current Liabilities

72.0k93.4k2.7m2.8m3.5m397.2k464.6k1.3m657.1k

Long-term debt

220.0k

Non-Current Liabilities

238.4k

Total Debt

2.6m2.8m2.9m635.8k

Total Liabilities

2.4m2.0m3.0m3.0m3.5m397.2k464.6k1.3m657.1k

Common Stock

3.0k3.8k4.5k4.6k5.3k9.0k10.3k10.4k13.7k

Preferred Stock

459.040.03.0k3.0k3.0k2.6k

Additional Paid-in Capital

3.2m5.2m6.2m6.3m6.4m7.8m9.5m9.6m11.4m

Retained Earnings

(9.0m)(9.7m)(8.0m)(9.5m)(10.1m)(11.7m)

Total Equity

379.6k1.6m65.3k(2.7m)(3.2m)(238.9k)(812.0)(467.9k)(259.2k)

Debt to Equity Ratio

39.8 x-1 x-0.9 x

Debt to Assets Ratio

0.9 x10.1 x10.3 x

Financial Leverage

7.4 x2.2 x46.7 x-0.1 x-0.1 x-0.7 x-571.1 x-1.7 x-1.5 x

Quarterly

USDQ3, 2011Q1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019Q1, 2020Q2, 2020

Cash

2.6m1.4m313.0k29.0k492.8k728.3k566.8k197.8k71.7k1.3k821.03.9k4.8k289.030.1k3.4k33.2k626.7k411.7k147.4k82.3k1.1k666.9k426.2k137.4k1.3m713.0k

Prepaid Expenses

16.3k13.3k9.3k24.0k472.8k83.4k29.7k14.9k7.4k33.8k17.1k5.4k95.4k101.7k28.8k42.8k

Current Assets

2.6m1.5m330.2k63.9k978.9k825.1k609.8k737.5k90.4k12.0k11.5k14.5k15.5k11.0k40.8k14.0k43.9k637.4k416.0k181.2k99.4k6.5k762.3k529.8k239.1k1.4m872.6k

Total Assets

3.3m2.3m1.3m1.0m3.3m3.2m2.8m2.9m615.8k371.2k269.7k274.0k272.2k292.3k171.2k144.5k189.3k782.8k561.4k351.6k269.8k176.9k952.8k720.2k429.5k1.6m1.1m

Accounts Payable

53.8k32.0k183.8k56.2k99.6k65.7k86.6k22.9k7.2k63.6k34.9k50.0k21.3k13.5k30.9k16.2k39.3k20.8k14.5k15.9k11.3k12.5k11.1k14.0k11.0k23.3k13.9k

Short-term debt

200.0k2.9m2.5m2.5m2.6m2.9m2.9m3.0m220.0k637.3k654.0k

Current Liabilities

63.0k40.7k195.7k266.3k108.9k74.3k95.2k2.9m2.5m2.7m2.9m3.3m3.4m3.3m583.5k329.3k465.2k452.8k450.9k479.2k488.6k531.7k592.4k660.6k667.9k

Long-term debt

220.0k220.0k220.0k20.8k

Non-Current Liabilities

220.5k245.3k6.0789.3k

Total Debt

200.0k1.9m2.9m2.5m2.5m2.8m2.9m2.9m3.0m220.0k637.3k674.9k

Total Liabilities

1.3m1.6m1.3m417.7k2.3m2.3m3.0m3.1m2.8m2.9m3.2m3.3m3.4m3.3m583.5k329.3k465.2k452.8k450.9k479.2k488.6k531.7k592.4k612.9k628.1k930.1k1.5m

Common Stock

3.0k3.0k3.0k3.0k4.2k4.2k4.4k4.5k4.5k4.5k4.6k4.6k5.2k7.7k8.7k9.0k9.2k10.2k10.2k10.3k10.3k10.3k12.8k12.8k12.9k15.7k15.7k

Preferred Stock

459.0459.0459.0459.040.01.1k3.0k3.0k3.0k3.0k3.0k3.0k3.0k3.0k3.0k3.0k2.0k2.0k

Additional Paid-in Capital

2.2m3.5m3.8m3.5m5.8m6.0m6.2m6.2m6.2m6.2m6.3m6.3m6.4m6.8m7.2m7.7m8.0m8.8m8.8m9.5m9.5m9.5m10.8m10.9m11.0m12.4m12.4m

Retained Earnings

(8.4m)(8.7m)(9.2m)(9.4m)(9.6m)(9.8m)(7.6m)(7.9m)(8.3m)(8.5m)(8.7m)(9.7m)(9.8m)(9.9m)(10.5m)(10.8m)(11.2m)(11.7m)(12.8m)

Total Equity

2.0m645.0k(37.9k)621.9k996.9k893.0k(209.4k)(182.2k)(2.2m)(2.5m)(2.9m)(3.0m)(3.1m)(3.0m)(412.3k)(184.9k)(275.9k)329.9k110.5k(127.6k)(218.8k)(354.7k)360.3k107.3k(198.6k)681.1k(374.3k)

Debt to Equity Ratio

0.3 x-8.9 x-15.9 x-1.1 x-1 x-1 x-0.9 x-0.9 x-1 x-0.5 x

Debt to Assets Ratio

0.2 x0.7 x1 x4 x6.6 x10.4 x10.4 x10.7 x10.3 x1.3 x

Financial Leverage

1.7 x3.5 x-34.5 x1.7 x3.3 x3.6 x-13.5 x-15.8 x-0.3 x-0.1 x-0.1 x-0.1 x-0.1 x-0.1 x-0.4 x-0.8 x-0.7 x2.4 x5.1 x-2.8 x-1.2 x-0.5 x2.6 x6.7 x-2.2 x2.4 x-2.9 x

Bullfrog Gold Cash Flow

Annual

USDFY, 2011FY, 2012FY, 2013FY, 2014FY, 2015FY, 2016FY, 2017FY, 2018FY, 2019

Net Income

(2.8m)(1.4m)(2.5m)(2.8m)(694.7k)1.7m(1.5m)(536.1k)(1.6m)

Accounts Receivable

(48.6k)

Accounts Payable

61.1k23.6k(8.9k)37.4k632.04.4k(12.9k)(4.0k)10.4k

Cash From Operating Activities

(755.6k)(2.8m)(2.1m)(653.5k)(89.1k)(35.8k)(480.6k)(343.1k)(988.8k)

Purchases of PP&E

(575.0k)

Cash From Investing Activities

(150.0k)(400.0k)(460.0k)(25.0k)(8.6k)(30.0k)(20.0k)

Short-term Borrowings

(244.0k)(22.0k)

Cash From Financing Activities

2.7m2.0m2.7m498.0k89.3k62.0k786.0k695.0k432.4k

Net Change in Cash

1.8m(1.2m)104.1k(206.5k)234.01.2k296.8k321.9k(576.4k)

Interest Paid

1.7k108.6k

Quarterly

USDQ3, 2011Q1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019Q1, 2020Q2, 2020

Net Income

(202.2k)(67.3k)(957.3k)419.6k(1.1m)(1.5m)(2.8m)(247.5k)(2.2m)(2.6m)(223.2k)(376.3k)(568.8k)(114.7k)2.1m1.8m(287.1k)(457.2k)(676.6k)(126.8k)(218.0k)(353.9k)(380.2k)(759.2k)(1.2m)(75.1k)(1.1m)

Accounts Receivable

(48.6k)

Accounts Payable

53.6k(29.3k)14.7k(19.2k)1.7k(37.5k)(53.3k)3.1k12.0k27.1k(1.6k)(10.0k)7.4k(7.3k)11.4k(7.1k)(13.3k)970.0(3.6k)(2.4k)165.03.0k52.02.0k(7.4k)

Cash From Operating Activities

(127.5k)(382.2k)(1.1m)(1.4m)(1.8m)(309.6k)(598.6k)(669.0k)31.03.1k(85.3k)9.3k9.1k(49.7k)(19.0k)(161.6k)(382.9k)(141.7k)(206.8k)(288.0k)(386.4k)(627.1k)(916.0k)(209.2k)(772.1k)

Purchases of PP&E

(575.0k)(575.0k)

Cash From Investing Activities

(210.0k)(210.0k)(10.0k)(10.0k)(10.0k)6.4k(10.0k)(10.0k)(10.0k)

Short-term Borrowings

(22.0k)(22.0k)

Cash From Financing Activities

2.7m1.0m1.8m2.0m300.0k498.0k498.0k89.3k30.0k62.0k50.0k786.0k786.0k432.4k432.4k432.4k1.4m1.4m

Net Change in Cash

2.6m(382.2k)(110.5k)125.1k(36.5k)(9.6k)(135.6k)(206.0k)31.03.1k4.0k(735.0)29.1k2.3k31.0k624.4k409.5k(151.7k)(216.8k)(298.0k)46.0k(194.7k)(483.6k)1.2m668.4k

Interest Paid

12.3k37.9k70.7k49.4k

Bullfrog Gold Ratios

USDQ3, 2011

Financial Leverage

1.7 x
View Bullfrog Gold profile

Need Data?

Craft can deliver 250+ data points of financial, operating, and human capital indicators on companies via API.

Learn more