Biggest changeInterest expense consists primarily of the interest expense on our borrowings and our finance leases. 68 Table of Contents Results of Operations Comparison between Year Ended December 31, 2023 and Year Ended December 31, 2022 The following table sets forth selected historical operating data for the periods indicated: Year Ended December 31, (in thousands) 2023 2022 $ Change % Change Statements of Income and Comprehensive Income (Loss) information: Revenue $ 688,967 $ 646,830 $ 42,137 6.5 % Cost of revenue (excluding depreciation and amortization reported separately below) 587,938 574,535 13,403 2.3 % Operating expenses Selling, general and administrative 57,770 36,991 20,779 56.2 % Depreciation and amortization 12,788 18,783 (5,995 ) (31.9 )% Total operating expenses $ 70,558 $ 55,774 $ 14,784 26.5 % Income from operations $ 30,471 $ 16,521 $ 13,950 84.4 % Other (expense) income Interest expense (11,926 ) (12,318 ) 392 (3.2 )% Other (expense) income (16,737 ) 118 (16,855 ) (14,283.9 )% Loss on foreign currency transactions (289 ) (380 ) 91 (23.9 )% Total other expense $ (28,952 ) $ (12,580 ) $ (16,372 ) 130.1 % Income before provision for income taxes and non-controlling interest 1,519 3,941 (2,422 ) (61.5 )% Income tax (expense) benefit (49 ) (395 ) 346 (87.6 )% Net income $ 1,470 $ 3,546 $ (2,076 ) (58.5 )% Net income attributable to Legacy Bitcoin Depot unit holders 12,906 3,980 8,926 224.3 % Net income (loss) attributable to non-controlling interest 14,666 (434 ) 15,100 (3,479.3 )% Net loss attributable to Bitcoin Depot Inc. $ (26,102 ) $ - $ (26,102 ) (100.0 )% Other comprehensive income (loss), net of tax Net income 1,470 3,546 (2,076 ) (58.5 )% Foreign currency translation adjustments (4 ) (110 ) 106 (96.4 )% Total comprehensive income $ 1,466 $ 3,436 $ (1,970 ) (57.3 )% Comprehensive income attributable to Legacy Bitcoin Depot unit holders $ 12,885 $ 3,870 $ 9,015 232.9 % Comprehensive income (loss) attributable to non-controlling interest $ 14,683 $ (434 ) $ 15,117 (3,483.2 )% Comprehensive loss attributable to Bitcoin Depot Inc. $ (26,102 ) $ - $ (26,102 ) (100.0 )% Revenue Revenue increased by approximately $42.1 million, or 6.5%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022, primarily due to increases in kiosk transaction revenue which was resulting from an increase in the average transaction size and an increased number of users and transaction volume in relocated kiosks offset by a lower average number of installed kiosks in 2023. 69 Table of Contents Revenue disaggregated by revenue stream is as follows for the periods indicated: Year Ended December 31, (in thousands) 2023 2022 $ Change % Change Kiosk Transaction Revenue $ 686,314 $ 639,965 $ 46,349 7.2 % BDCheckout 1,149 692 457 66.0 % OTC — 2,080 (2,080 ) (100.0 )% Company Website 879 173 706 408.1 % Software Services Revenue 575 3,185 (2,610 ) (81.9 )% Hardware Revenue 50 735 (685 ) (93.2 )% Total Revenue $ 688,967 $ 646,830 $ 42,137 6.5 % Kiosk Transaction Revenue Revenue generated by our BTM kiosks increased by approximately $46.3 million, or 7.2%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022, primarily related to an increase in the average transaction size and an increased number of users and transaction volume in relocated kiosks.
Biggest changeInterest expense consists primarily of the interest expense on our borrowings and our finance leases. 65 Table of Contents Results of Operations Comparison between Year Ended December 31, 2024 and Year Ended December 31, 2023 The following table sets forth selected historical operating data for the periods indicated: Year Ended December 31, (in thousands) 2024 2023 $ Change % Change Statements of Income (Loss) and Comprehensive Income (Loss) information: Revenue $ 573,703 $ 688,967 $ (115,264 ) (16.7 )% Cost of revenue (excluding depreciation and amortization reported separately below) 482,263 587,938 (105,675 ) (18.0 )% Operating expenses Selling, general and administrative 57,158 57,770 (612 ) (1.1 )% Depreciation and amortization 10,072 12,788 (2,716 ) (21.2 )% Total operating expenses 67,230 70,558 (3,328 ) (4.7 )% Income from operations 24,210 30,471 (6,261 ) (20.5 )% Other (expense) income Interest expense (14,199 ) (11,926 ) (2,273 ) 19.1 % Other (expense) income 406 (16,737 ) 17,143 (102.4 )% Loss on foreign currency transactions (465 ) (289 ) (176 ) 60.9 % Total other expense, net (14,258 ) (28,952 ) 14,694 (50.8 )% Income before provision for income taxes and non-controlling interest 9,952 1,519 8,433 555.2 % Income tax (expense) benefit (2,138 ) (49 ) (2,089 ) 4,263.3 % Net income $ 7,814 $ 1,470 $ 6,344 431.6 % Net income attributable to Legacy Bitcoin Depot unit holders — 12,906 (12,906 ) (100.0 )% Net income (loss) attributable to non-controlling interest 19,500 14,666 4,834 33.0 % Net loss attributable to Bitcoin Depot Inc. $ (11,686 ) $ (26,102 ) $ 14,416 (55.2 )% Other comprehensive income (loss), net of tax Net income 7,814 1,470 6,344 431.6 % Foreign currency translation adjustments 34 (4 ) 38 (950.0 )% Total comprehensive income 7,848 1,466 6,382 435.3 % Comprehensive income attributable to Legacy Bitcoin Depot unit holders - 12,885 (12,885 ) (100.0 )% Comprehensive income (loss) attributable to non-controlling interest 19,500 14,683 4,817 32.8 % Comprehensive income (loss) attributable to Bitcoin Depot Inc. $ (11,652 ) $ (26,102 ) $ 14,450 (55.4 )% Revenue Revenue decreased by approximately $115.3 million for the year ended December 31, 2024, as compared to the year ended December 31, 2023, primarily due to decreases in kiosk transaction revenue which was related to decreases in transactions volume offset slightly by higher average transaction sizes.
The derivative will be carried at its fair value with changes in fair value recognized in earnings. The fair value of the embedded derivative was estimated using a Monte Carlo simulation to simulate potential changes in share price and the resulting impact on the amount of cash to be collected under the PIPE Agreement.
The derivative was carried at its fair value with changes in fair value recognized in earnings. The fair value of the embedded derivative was estimated using a Monte Carlo simulation to simulate potential changes in share price and the resulting impact on the amount of cash to be collected under the PIPE Agreement.
The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
The markup percentage for BDCheckout transactions has been 15% since inception/rollout of such transaction type in 2023. Finally, the Company receives a commission as a percentage for our website transactions which was 12.0% through December 31, 2023.
The markup percentage for BDCheckout transactions has been 15% since inception/rollout of such transaction type in 2023. Finally, the Company receives a commission as a percentage for our website transactions which was 12.0% through December 31, 2024.
We sell our cryptocurrencies to our customers from our BTM kiosks, OTC and BDCheckout locations in exchange for cash, for a prescribed transaction fee applied to the current market price of the cryptocurrency at the time of the transaction, plus a predetermined markup.
We sell our cryptocurrencies to our customers from our BTM kiosks and BDCheckout locations in exchange for cash, for a prescribed transaction fee applied to the current market price of the cryptocurrency at the time of the transaction, plus a predetermined markup.
Tax Receivable Agreement Liability As described in Note 18 to the Consolidated Financial Statements, the Company is party to the Tax Receivable Agreement under which we are generally required to pay BT Assets 85% of the amount of savings, if any, in U.S. federal, state, local, and foreign income taxes that we realize.
Tax Receivable Agreement Liability As described in Note 19 to the Consolidated Financial Statements, the Company is party to the Tax Receivable Agreement under which we are generally required to pay BT Assets 85% of the amount of savings, if any, in U.S. federal, state, local, and foreign income taxes that we realize.
Estimates are used for, but not limited to, cryptocurrencies and the associated impairment, recoverability of intangible assets and goodwill, 77 Table of Contents revenue recognition, valuation of current and deferred income taxes, the determination of the useful lives of property and equipment, for share-based compensation specifically the performance-based awards and the probability of achieving the performance criteria, fair value of long-term debt, present value of lease liabilities and right of use assets, assumptions and inputs for fair value measurements used in business combinations and contingencies, including liabilities that we deem are not probable of assertion.
Estimates are used for, but not limited to, cryptocurrencies and the associated impairment, recoverability of intangible assets and goodwill, revenue recognition, valuation of current and deferred income taxes, the determination of the useful lives of property and equipment, for share-based compensation specifically the performance-based awards and the probability of achieving the performance criteria, fair value of long-term debt, present value of lease liabilities and right of use assets, assumptions and inputs for fair value measurements used in business combinations and contingencies, including liabilities that we deem are not probable of assertion.
We maintain Bitcoin (currently in an amount which, at any given time, is typically less than $0.8 million) in our hot wallets to fulfill orders from users while we are automatically placing orders with liquidity providers and exchanges to replenish the Bitcoin we have sold to users.
We maintain Bitcoin (currently in an amount which, at any given time, is typically less than $1.0 million) in our hot wallets to fulfill orders from users while we are automatically placing orders with liquidity providers and exchanges to replenish the Bitcoin we have sold to users.
As described in Note 4 of consolidated financial statements, the Subscription Receivable represents a hybrid financial instrument comprising a subscription receivable and an embedded derivative. The embedded derivative represents a net cash settled forward contract with a value that is indexed to the trading price of the Company’s Class A Common Stock.
As described in Note 4 of consolidated financial statements, the Subscription Receivable represented a hybrid financial instrument comprising a subscription receivable and an embedded derivative. The embedded derivative represented a net cash settled forward contract with a value that is indexed to the trading price of the Company’s Class A Common Stock.
For the periods presented, the markup percentage for BTM kiosk transactions ranged between 15% and 31%, of the USD amount of the transaction with such markup rates historically having been, and continuing to be, subject to fluctuation as a result of our ongoing price strategy testing.
For the periods presented, the markup percentage for BTM kiosk transactions ranged between 15% and 50%, of the USD amount of the transaction with such markup rates historically having been, and continuing to be, subject to fluctuation as a result of our ongoing price strategy testing.
Moreover, we have included Adjusted Gross Profit in 72 Table of Contents this Annual Report on Form 10-K because it is a key measurement used internally by management to measure the efficiency of our business. This non-GAAP financial measure should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with U.S. GAAP.
Moreover, we have included Adjusted Gross Profit in this Annual Report on Form 10-K because it is a key measurement used internally by management to measure the efficiency of our business. This non-GAAP financial measure should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with U.S. GAAP.
For the year ended December 31, 2023, and for the year ended December 31, 2022, currency exchange rate fluctuations had an insignificant impact on our consolidated revenues. Generally, the functional currency of our various subsidiaries is their local currency except BitAccess whose functional currency is USD.
For the year ended December 31, 2024, and for the year ended December 31, 2023, currency exchange rate fluctuations had an insignificant impact on our consolidated revenues. Generally, the functional currency of our various subsidiaries is their local currency except BitAccess whose functional currency is USD.
For each of the periods presented in this Annual Report on Form 10-K, approximately 99.9% of our total transaction volume was attributable to transactions in Bitcoin and, as of the date of this Annual Report on Form 10-K, transactions in Bitcoin account for 100% of our transaction volumes.
For each of the periods presented in this Annual Report on Form 10-K, approximately 99.7% of our total transaction volume was attributable to transactions in Bitcoin and, as of the date of this Annual Report on Form 10-K, transactions in Bitcoin account for 100% of our transaction volumes.
Our cryptocurrencies were primarily comprised of Bitcoin, LTC, and ETH for the periods presented and are collectively referred to as “cryptocurrencies” in the consolidated financial statements. We primarily purchase cryptocurrencies to sell to customers.
Our cryptocurrencies were primarily comprised of Bitcoin for the periods presented and are collectively referred to as “cryptocurrencies” in the consolidated financial statements. We primarily purchase cryptocurrencies to sell to customers.
The update is required to be applied retrospectively to prior periods presented, based on the significant segment expense categories identified and disclosed in the period of adoption. The amendments are required to be adopted for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024 with early adoption permitted.
The update is required to be applied retrospectively to prior periods presented, based on the significant segment expense categories identified and disclosed in the period of adoption. The amendments are required to be adopted for fiscal years beginning after December 15, 2023, and interim periods within fiscal years beginning after December 15, 2024.
Accordingly, we express no such opinion. Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements.
Accordingly, we express no such opinion. Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
We have determined that a decline in the quoted market price below the carrying value at any time during the assessed period is viewed as an impairment indicator because the cryptocurrencies are traded in active markets where there are observable prices. Therefore, the fair value is used to assess whether an impairment loss should be recorded.
We have determined that a decline in the quoted market price below the carrying value at any time during 74 Table of Contents the assessed period is viewed as an impairment indicator because the cryptocurrencies are traded in active markets where there are observable prices. Therefore, the fair value is used to assess whether an impairment loss should be recorded.
Management periodically evaluates whether changes to estimated useful lives of intangible assets are necessary to ensure our estimates accurately reflect the economic use of the related intangible assets. Revenue Recognition BTM Kiosks, BDCheckout and OTC Revenue is principally derived from the sale of cryptocurrencies at the point-of-sale on transactions initiated by customers.
Management periodically evaluates whether changes to estimated useful lives of intangible assets are necessary to ensure our estimates accurately reflect the economic use of the related intangible assets. 75 Table of Contents Revenue Recognition BTM Kiosks and BDCheckout Revenue is principally derived from the sale of cryptocurrencies at the point-of-sale on transactions initiated by customers.
However, the profitability of the two services is similar because of the higher markup that Bitcoin Depot applies to BTM transactions to support the higher costs associated therewith. Operating expenses Operating expenses consists of selling, general and administrative expenses and depreciation and amortization. 67 Table of Contents Selling, general and administrative .
However, the profitability of the two services is similar because of the higher markup that Bitcoin Depot applies to BTM transactions to support the higher costs associated therewith. Operating expenses Operating expenses consists of selling, general and administrative expenses and depreciation and amortization. Selling, general and administrative .
To stay competitive in the evolving digital financial system, both against new entrants into the market and existing competitors, we anticipate that we will have to continue to offer competitive features and functionalities and keep up with technological advances at fair prices to our users relative to our competitors. ITEM 8 .
To stay competitive in the evolving digital financial system, both against new entrants into the market and existing competitors, we anticipate that we will have to continue to offer competitive features and functionalities and keep up with technological advances at fair prices to our users relative to our competitors. 79 Table of Contents ITEM 8 .
Basis for Opinion These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.
Basis for Opinion These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.
We are the exclusive provider and operator of BTMs for Circle K in the U.S. and Canada, and as of December 31, 2023, we have installed our BTMs in approximately 1,300 Circle K stores. We also have kiosks deployed in other convenience stores, gas stations, grocery stores, pharmacies, and shopping malls.
We are the exclusive provider and operator of BTMs for Circle K in the U.S. and Canada, and as of December 31, 2024, we have installed our BTMs in approximately 1,100 Circle K stores. We also have kiosks deployed in other convenience stores, gas stations, grocery stores, pharmacies, and shopping malls.
For the year ended December 31, 2023 and for the year ended December 31, 2022, our transaction gains and losses were insignificant. We are also affected by fluctuations in exchange rates on our investments in foreign operations.
For the year ended December 31, 2024 and for the years ended December 31, 2023, our transaction gains and losses were insignificant. We are also affected by fluctuations in exchange rates on our investments in foreign operations.
For example, as of December 31, 2023, users who first transacted at one of our kiosks during the three months ended December 31, 2022 and who subsequently completed a second transaction completed an average of 8.3 transactions over the twelve months following their initial transaction.
For example, as of December 31, 2024, users who first transacted at one of our kiosks during the three months ended December 31, 2023 and who subsequently completed a second transaction completed an average of 6.3 transactions over the twelve months following their initial transaction.
BDCheckout sales are similar to sales from BTM kiosks, in that customers buy cryptocurrencies with cash; however, the BDCheckout transactions are completed at the checkout counter of retail locations, initiated using the Bitcoin Depot mobile app instead of through the BTM kiosks. OTC sales are initiated and completed through our website.
BDCheckout sales are similar to sales from BTM kiosks, in that customers buy cryptocurrencies with cash; however, the BDCheckout transactions are completed at the checkout counter of retail locations, initiated using the Bitcoin Depot mobile app instead of through the BTM kiosks.
Bitcoin represents 99% of our total transaction volume for the year ended December 31, 2023, with the remaining cryptocurrencies accounting for the remaining less than 1% of transaction volume. As the adoption of cryptocurrency continues to grow for the general public, we expect continued growth from our addressable market.
Bitcoin represents 99% of our total transaction volume for the year 78 Table of Contents ended December 31, 2024, with the remaining cryptocurrencies accounting for the remaining less than 1% of transaction volume. As the adoption of cryptocurrency continues to grow for the general public, we expect continued growth from our addressable market.
We do not believe that the ultimate outcome of these actions will have a material adverse effect on our financial condition but could have a material adverse effect on our results of operations, cash flows or liquidity in a given quarter or year.
We do not believe that the ultimate outcome of these actions will have a material adverse effect on our financial condition but could have a material adverse effect on our results of operations, cash flows or liquidity in a given quarter or year. Off-Balance Sheet Arrangements None.
In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the years in the two-year period ended December 31, 2023, in conformity with U.S. generally accepted accounting principles.
In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023, and the results of its operations and its cash flows for the year then ended in conformity with U.S. generally accepted accounting principles.
Foreign Currency Exchange Rate Risk Certain of our operations are conducted in foreign currencies. Consequently, a portion of our revenues and expenses may be affected by fluctuations in foreign currency exchange rates on cash residing in the kiosks. We have not historically hedged our translation risk on foreign currency exposure, but we may do so in the future.
Consequently, a portion of our revenues and expenses may be affected by fluctuations in foreign currency exchange rates on cash residing in the kiosks. We have not historically hedged our translation risk on foreign currency exposure, but we may do so in the future.
Bitcoin Depot’s largest BTM deployment as of December 31, 2023 is with Circle K, a convenience store chain of over 9,000 stores in North America and over 4,800 stores in Europe and other international markets.
Bitcoin Depot’s largest BTM deployment as of December 31, 2024 is with Circle K, a convenience store chain of over 9,000 stores in North America and over 5,000 stores in Europe and other international markets.
The amendments in the ASU are effective for all entities for fiscal years beginning after December 15, 2024, including interim periods within those fiscal years. Early adoption is permitted for both interim and annual financial statements that have not yet been issued (or made available for issuance).
The amendments in the ASU are effective for all entities for fiscal years beginning after December 15, 2024, including interim periods within those fiscal years. Early adoption is permitted for both interim and annual financial statements that have not yet been issued (or made available for issuance). The Company is still assessing the impacts to its consolidated financial statements.
Kiosk Network and Retailer Relationships Bitcoin Depot operates a network of kiosks that allow users to purchase Bitcoin with cash and with respect to 29 kiosks allows them to sell us Bitcoin for cash. Upon using a Bitcoin Depot kiosk for the first time, users will be prompted to provide certain information for account creation and verification.
Kiosk Network and Retailer Relationships Bitcoin Depot operates a network of kiosks that allow users to purchase Bitcoin with cash. Upon using a Bitcoin Depot kiosk for the first time, users will be prompted to provide certain information for account creation and verification.
For example, approximately 99.9% of our revenue in the year ended December 31, 2023 was derived from the sale of our cryptocurrency, including the markup at which we sell cryptocurrency to users (which can vary between BDCheckout and BTM kiosks) and a separate flat transaction fee.
For example, approximately 99.7% of our revenue in the year ended December 31, 2024 was derived from the sale of our cryptocurrency, including 64 Table of Contents the markup at which we sell cryptocurrency to users (which can vary between BDCheckout and BTM kiosks) and a separate flat transaction fee.
For purposes of performing our annual impairment test, we evaluated the recoverability of our goodwill using the consolidated cash flows of the single reporting unit to determine if our goodwill and intangible asset were impaired as of December 31, 2023 in accordance with the methodology described above. There were no triggering events identified during the year ended December 31, 2023.
For purposes of performing our annual impairment test, we evaluated the recoverability of our goodwill using the consolidated cash flows of the single reporting unit to determine if our goodwill was impaired as of September 30, 2024 in accordance with the methodology described above. There were no triggering events identified during the year ended December 31, 2024.
Off-Balance Sheet Arrangements None. 80 Table of Contents Recently Issued Accounting Standards Accounting Pronouncement Adopted In October 2021, the FASB issued Accounting Standards Update ("ASU") 2021-08, “Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers,” which requires entities to apply Topic 606 to recognize and measure contract assets and contract liabilities in a business combination as if the acquiring entity had originated the contracts.
Recently Issued Accounting Standards Accounting Pronouncement Adopted In October 2021, the FASB issued Accounting Standards Update ("ASU") 2021-08, “Business Combinations (Topic 805): Accounting for Contract Assets and Contract Liabilities from Contracts with Customers,” which requires entities to apply Topic 606 to recognize and measure contract assets and contract liabilities in a business combination as if the acquiring entity had originated the contracts.
For example, our revenue for the year ended December 31, 2023 grew by 6.5% year-over-year, while the market price of Bitcoin increased by 155% during the same period. Based on our own user surveys, a majority of our users use our products and services for non-speculative purposes, including money transfers, international remittances, and online purchases, among others.
For example, our revenue for the year ended December 31, 2024 declined by 16.7% year-over-year, while the market price of Bitcoin increased by 121% during the same period. Based on our own user surveys, a majority of our users use our products and services for non-speculative purposes, including money transfers, international remittances, and online purchases, among others.
See Note 14 to our audited consolidated financial statements included in Part I, Item 1 of this Annual Report on Form 10-K for additional information about our notes payable. See Note 18 to our audited consolidated financial statements included in Part I, Item 1 of this Annual Report on Form 10-K for additional information about our tax receivable agreement.
See Note 19 to our audited consolidated financial statements included in Part I, Item 1 of this Annual Report on Form 10-K for additional information about our tax receivable agreement. See Note 23 to our audited consolidated financial statements included in Part I, Item 1 of this Annual Report on Form 10-K for additional information about our leases.
The Company uses this measure to evaluate its overall profitability. Liquidity and Capital Resources On December 31, 2023, we had negative working capital of approximately $(8.8) million, which included cash and cash equivalents and other current assets of approximately $37.3 million, offset by accounts payable and other current liabilities of approximately $46.0 million.
The Company uses this measure to evaluate its overall profitability. Liquidity and Capital Resources On December 31, 2024, we had negative working capital of approximately $(6.3) million, which included cash and cash equivalents and other current assets of approximately $34.3 million, offset by accounts payable and other current liabilities of approximately $40.6 million.
Lease payments We expect to make lease payments of approximately $8.3 million for our operating and finance leases during fiscal year 2024 under our effective leases as of December 31, 2023.
Lease payments We expect to make lease payments of approximately $5.4 million for our operating and finance leases during fiscal year 2025 under our effective leases as of December 31, 2024.
As of December 31, 2023, our offerings included approximately 6,300 BTMs in retailer locations throughout the U.S. and Canada, our BDCheckout product, which is accepted at approximately 5,700 retail locations, and our mobile app. We maintain a leading position among cash-to-Bitcoin BTM operators in the U.S. and Canada.
As of December 31, 2024, our offerings included approximately 8,500 BTMs in retailer locations throughout the U.S., and Canada, our BDCheckout product, which is accepted at approximately 7,600 retail locations, and our mobile app. We maintain a leading position among cash-to-Bitcoin BTM operators in the U.S. and Canada.
Cryptocurrencies Our revenues, $689.0 million and $646.8 million for the year ended December 31, 2023 and 2022, respectively, have not been correlated to the price of Bitcoin historically, even in light of volatile Bitcoin prices.
Cryptocurrencies Our revenues, $573.7 million and $689.0 million for the years ended December 31, 2024 and 2023, respectively, have not been correlated to the price of Bitcoin historically, even in light of volatile Bitcoin prices.
We reported net income of approximately $3.5 million during the year ended December 31, 2022.
We reported net income of approximately $1.5 million during the year ended December 31, 2023.
Software Processing fees Our software processing fees decreased by approximately $2.2 million, or 88.9%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022.
Software Processing fees Our software processing fees decreased by approximately $0.2 million for the year ended December 31, 2024, as compared to the year ended December 31, 2023.
Our revenue from contracts with customers is principally comprised of a single performance obligation to provide cryptocurrencies when customers buy cryptocurrencies at a BTM kiosk, through BDCheckout or directly via an over-the-counter (OTC) trade.
Our revenue from contracts with customers is principally comprised of a single performance obligation to provide cryptocurrencies when customers buy cryptocurrencies at a BTM kiosk or through BDCheckout.
From the date of authorization through December 31, 2023, 120,644 shares of the Company's Class A common stock had been repurchased with a total cost of $0.3 million. The Company anticipates using cash flows from operations to make any future share repurchases.
From the date of authorization through December 31, 2024, 190,620 shares of the 71 Table of Contents Company's Class A common stock had been repurchased with a total cost of $0.4 million. The Company anticipates using cash flows from operations to make any future share repurchases.
Therefore, the determination of estimates requires the exercise of judgment. Actual results inevitably will differ from those estimates, and such differences may be material to the financial statements.
Actual results inevitably will differ from those estimates, and such differences may be material to the financial statements.
Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion. /s/ KPMG LLP We have served as the Company’s auditor since 2021. Atlanta, Georgia April 15, 2024 83
Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audit provides a reasonable basis for our opinion. /s/ KPMG LLP We served as the Company’s auditor from 2021 to 2024.
New or changing laws and regulations, including changes to their interpretation and implementation, as well as increased penalties and enforcement actions 65 Table of Contents related to non-compliance, could have a material adverse impact on our business, results of operations, and financial condition. See “Governmental Regulations” and “Legal Proceedings” in Part I, Item I.
New or changing laws and regulations, including changes to their interpretation and implementation, as well as increased penalties and enforcement actions related to non-compliance, could have a material adverse impact on our business, results of operations, and financial condition.
We believe our existing cash and cash equivalents, together with cash provided by operations, will be sufficient to meet our needs for at least the next twelve months from the date of this annual report on From 10-K.
We believe our existing cash and cash equivalents, together with cash provided by operations, will be sufficient to meet our future liquidity needs for the foreseeable future, both in the short-term (over the next twelve months from the date of this annual report on From 10-K) and beyond.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA 82 Table of Contents Report of Independent Registered Public Accounting Firm To the Stockholders and the Board of Directors Bitcoin Depot Inc.: Opinion on the Consolidated Financial Statements We have audited the accompanying consolidated balance sheets of Bitcoin Depot Inc. and subsidiaries (the Company) as of December 31, 2023 and 2022, the related consolidated statements of income (loss) and comprehensive income (loss), statement of changes in stockholders’ equity and member’s equity, statement of changes in member’s equity, and statements of cash flows for each of the years in the two-year period ended December 31, 2023, and the related notes (collectively, the consolidated financial statements).
Boston, Massachusetts March 24, 2025 81 Table of Contents Report of Independent Registered Public Accounting Firm To the Stockholders and the Board of Directors Bitcoin Depot Inc.: Opinion on the Consolidated Financial Statements We have audited the accompanying consolidated balance sheet of Bitcoin Depot Inc. and subsidiaries (the Company) as of December 31, 2023, the related consolidated statements of income (loss) and comprehensive income (loss), changes in stockholders’ equity and member’s equity, and cash flows for the year then ended and the related notes (collectively, the consolidated financial statements).
Specifically, the Company expects its primary cash requirements for fiscal year 2024 to be as follows: 74 Table of Contents Debt service We expect to make principal and interest payments of approximately $7.5 million during fiscal year 2024 under our currently outstanding debt facilities based on interest rates at year end. Capital expenditures.
Specifically, the Company expects its primary cash requirements for fiscal year 2024 to be as follows: Debt service We expect to make principal and interest payments of approximately $5.7 million related to the profit share arrangements, and $11.8 million related to other credit agreements during fiscal year 2025, under our currently outstanding debt facilities based on interest rates at year end.
Summary of Critical Accounting Policies and Accounting Estimates The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions about future events that affect the amounts reported in the financial statements and accompanying notes. Future events and their effects cannot be determined with absolute certainty.
GAAP requires management to make estimates and assumptions about future events that affect the amounts reported in the financial statements and accompanying notes. Future events and their effects cannot be determined with absolute certainty. Therefore, the determination of estimates requires the exercise of judgment.
See Note 23 to our audited consolidated financial statements included in Part I, Item 1 of this Annual Report on Form 10-K for additional information about our leases. See Note 24 to our audited consolidated financial statements included in Part I, Item 1 of this Annual Report on Form 10-K for additional information about our material commitments and contingencies.
See Note 24 to our audited consolidated financial statements included in Part I, Item 1 of this Annual Report on Form 10-K for additional information about our material commitments and contingencies. Summary of Critical Accounting Policies and Accounting Estimates The preparation of financial statements in conformity with U.S.
You should review the reconciliation of net income to Adjusted EBITDA below and not rely on any single financial measure to evaluate our business. 73 Table of Contents The following table presents a reconciliation of net income to Adjusted EBITDA for the periods indicated: Year Ended December 31, (in thousands) 2023 2022 Net income $ 1,470 $ 3,546 Adjustments: Interest expense 11,926 12,318 Income tax (benefit) expense 49 395 Depreciation and amortization 12,788 18,783 Expense related to the PIPE transaction (1) 14,896 — Non-recurring expenses (2) 9,298 4,879 Share-based compensation 2,524 1,230 Special bonus (3) 3,040 — Expenses associated with the termination of the phantom equity participation plan 350 — Adjusted EBITDA $ 56,341 $ 41,151 Adjusted EBITDA margin (4) 8.2 % 6.4 % (1) Amounts include the recognition of a non-cash expense of $13.9 million related to the PIPE transaction for the year ended December 31, 2023, entered into as of close of the Merger on June 30, 2023.
The following table presents a reconciliation of net income to Adjusted EBITDA for the periods indicated: Year Ended December 31, (in thousands) 2024 2023 Net income $ 7,814 $ 1,470 Adjustments: Interest expense 14,199 11,926 Income tax (benefit) expense 2,138 49 Depreciation and amortization 10,072 12,788 Expense related to the PIPE transaction (1) — 14,896 Non-recurring expenses (2) 1,410 9,298 Share-based compensation 3,400 2,524 Special bonus (3) 675 3,040 Expenses associated with the termination of the phantom equity participation plan — 350 Adjusted EBITDA $ 39,708 $ 56,341 Adjusted EBITDA margin (4) 6.9 % 8.2 % (1) Amounts include the recognition of a non-cash expense of $13.9 million related to the PIPE transaction for the year ended December 31, 2023, entered into as of close of the Merger on June 30, 2023.
Net income attributable to non-controlling interest Prior to the Merger, the non-controlling interest reflected the unaffiliated interest in BitAccess. Subsequent to the close of the Merger, the non-controlling interest reflects both the unaffiliated interests in BitAccess and the interests held by BT Assets in BT HoldCo.
Net income attributable to non-controlling interest Prior to the close of the Merger, the non-controlling interest reflected Bitcoin Depot’s ownership in BitAccess. Subsequent to the close of the Merger, the non-controlling interest reflect both Bitcoin Depot's ownership in BitAccess and BT HoldCo.
We reported net income of approximately $1.5 million during the year ended December 31, 2023. On December 31, 2022, we had working capital of approximately $(6.5) million, which included cash and cash equivalents and other current assets of approximately $40.3 million, offset by accounts payable and other current liabilities of approximately $46.8 million.
We reported net income of approximately $7.8 million during the year ended December 31, 2024. 70 Table of Contents On December 31, 2023, we had working capital of approximately $(8.8) million, which included cash and cash equivalents and other current assets of approximately $34.2 million, offset by accounts payable and other current liabilities of approximately $43.0 million.
The following table presents a reconciliation of revenue to Adjusted Gross Profit for the periods indicated: Year Ended December 31, (in thousands) 2023 2022 Revenue $ 688,967 $ 646,830 Cost of revenue (excluding depreciation and amortization) (587,938 ) (574,535 ) Depreciation and amortization excluded from cost of revenue (12,455 ) (18,783 ) Gross Profit $ 88,574 $ 53,512 Adjustments: Depreciation and amortization excluded from cost of revenue $ 12,455 $ 18,783 Adjusted Gross Profit $ 101,029 $ 72,295 Gross Profit Margin (1) 12.9 % 8.3 % Adjusted Gross Profit Margin (1) 14.7 % 11.2 % (1) Calculated as a percentage of revenue.
The following table presents a reconciliation of revenue to Adjusted Gross Profit for the periods indicated: Year Ended December 31, (in thousands) 2024 2023 Revenue $ 573,703 $ 688,967 Cost of revenue (excluding depreciation and amortization) (482,263 ) (587,938 ) Depreciation and amortization excluded from cost of revenue (9,984 ) (12,455 ) Gross profit $ 81,456 $ 88,574 Adjustments: Depreciation and amortization excluded from cost of revenue $ 9,984 $ 12,455 Adjusted gross profit $ 91,440 $ 101,029 Gross profit margin (1) 14.2 % 12.9 % Adjusted gross profit margin (1) 15.9 % 14.7 % 69 Table of Contents (1) Calculated as a percentage of revenue.
BT HoldCo and certain of its subsidiaries are subject to certain financial covenants contained in the Amended and Restated Credit Agreement, which require us to maintain certain cash balances, and a maximum consolidated total leverage ratio, in addition to customary administrative covenants. As of December 31, 2023, we were in compliance with all financial and administrative covenants.
The Company is subject to certain financial covenants contained in the Amended and Restated Note, which require BT HoldCo and certain of its subsidiaries to maintain certain cash balances, and a maximum consolidated total leverage ratio, in addition to customary administrative covenants.
For the year ended December 31, 2023, the Company incurred expenses of $15.2 million associated with the PIPE agreement which has been recognized on the Consolidated Statements of Income (Loss) and Comprehensive Income (Loss). Kiosk Financing Transactions We have finance leases with our kiosk suppliers that expire on various dates through March 2026.
For the year ended December 31, 2023, the Company incurred expenses of $15.2 million associated with the PIPE agreement which has been recognized on the Consolidated Statements of Income (Loss) and Comprehensive Income (Loss).
There are two main components of the working capital required in our operations. On the Bitcoin side, we maintain Bitcoin in our hot wallets to fulfill orders from users while we are automatically placing orders with liquidity providers and exchanges to replenish the Bitcoin we have sold to users.
On the Bitcoin side, we maintain Bitcoin in our hot wallets to fulfill orders from users while we are automatically placing orders with liquidity providers and exchanges to replenish the Bitcoin we 62 Table of Contents have sold to users. The second component to working capital is the cash that accumulates in the BTM kiosks.
We use a sophisticated Bitcoin management process to reduce our exposure to volatility in Bitcoin prices by maintaining a relatively low balance (typically less than $0.8 million) of Bitcoin at any given time, which we believe differentiates us from our competition. Our typical practice is to purchase Bitcoin through a liquidity provider such as Cumberland DRW or Abra.
We use a sophisticated Bitcoin management process to reduce our exposure to volatility in Bitcoin prices by maintaining a relatively low balance (typically less than $1.0 million) of Bitcoin at any given time in our hot wallets to fulfill orders from users, which we believe differentiates us from our competition.
Our computation of Adjusted EBITDA may not be comparable to other similarly titled measures computed by other companies because not all companies calculate this measure in the same fashion.
Our computation of Adjusted EBITDA may not be comparable to other similarly titled measures computed by other companies because not all companies calculate this measure in the same fashion. You should review the reconciliation of net income to Adjusted EBITDA below and not rely on any single financial measure to evaluate our business.
Cost of Cryptocurrency - BDCheckout Our cost of goods sold related to BDCheckout increased by approximately $0.4 million, or 65.5% for the year ended December 31, 2023, as compared to the year ended December 31, 2022. The increase was a result of BDCheckout being first introduced in June 2022.
Cost of Cryptocurrency - BDCheckout Our cost of goods sold related to BDCheckout decreased by approximately $0.4 million for the year ended December 31, 2024, as compared to the year ended December 31, 2023. The decrease was a result of lower transaction volume in the year ended December 31, 2024.
The standard is effective for public companies for fiscal years beginning after December 15, 2023. Early adoption is permitted. The Company adopted this update effective January 1, 2024 and does not expect the adoption to have a material impact on the consolidated financial statements.
The standard is effective for public companies for fiscal years beginning after December 15, 2023. The Company adopted this update effective January 1, 2024 and did not have a material impact on the consolidated financial statements. In November 2023, the FASB issued ASU 2023-07 " Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures ".
Contract liabilities are presented in “Deferred revenue” on the consolidated Balance Sheets and are not material as of December 31, 2023. 79 Table of Contents Accounting for PIPE Financing, including Subscription Receivable Concurrently with the closing of the business combination, the Company entered into the PIPE Financing for which the Subscribers purchased 4,300,000 shares of Series A Preferred Stock in exchange for a subscription receivable (“Subscription Receivable”).
Accounting for PIPE Financing, including Subscription Receivable Concurrently with the closing of the business combination, the Company entered into the PIPE Financing for which the Subscribers purchased 4,300,000 shares of Series A Preferred Stock in exchange for a subscription receivable (“Subscription Receivable”).
The term “market risk” refers to the risk of loss arising from adverse changes in cryptocurrency prices and interest rates. The disclosures are not meant to be precise indicators of expected future losses, but rather indicators of reasonably possible losses. This forward-looking information provides indicators of how we view and manage our ongoing market risk exposures.
The disclosures are not meant to be precise indicators of expected future losses, but rather indicators of reasonably possible losses. This forward-looking information provides indicators of how we view and manage our ongoing market risk exposures. Foreign Currency Exchange Rate Risk Certain of our operations are conducted in foreign currencies.
Investing Activities Net cash used in investing activities decreased $3.1 million for the year ended December 31, 2023, as compared to the year ended December 31, 2022, due to a $2.0 million contingent consideration payment in 2022, and a $1.1 million decrease in acquisition of property and equipment.
Investing Activities Net cash used in investing activities increased $11.3 million for the year ended December 31, 2024, as compared to the year ended December 31, 2023, primarily due to a $10.7 million increase in acquisition of property and equipment.
Our financial position, results of operations and cash flows are impacted by the accounting policies we have adopted. To get a full understanding of our financial statements, one must have a clear understanding of the accounting policies employed.
To get a full understanding of our financial statements, one must have a clear understanding of the accounting policies employed.
Operating Activities Net cash provided by operating activities increased $9.8 million for the year ended December 31, 2023, as compared to the year ended December 31, 2022, due to a $12.8 million increase in non-cash items principally related to an $14.5 million increase from Series A Preferred Share PIPE Issuance and a $2.9 million increase in stock compensation, slightly offset by a $6.0 million decrease in depreciation and amortization, and a $2.5 million decrease in purchases of services in cryptocurrency.
Operating Activities Net cash provided by operating activities decreased $18.6 million for the year ended December 31, 2024, as compared to the year ended December 31, 2023, primarily due to a $14.5 million increase in non-cash items principally related to an $14.5 million decrease from Series A Preferred Share PIPE Issuance in 2023, a $9.6 million decrease from changes in accrued expenses, offset by a $5.5 million increase from accounts payable.
The related cash flows from purchases and sales of cryptocurrencies are presented as cash flows from operating activities on the consolidated Statements of Cash Flows. 78 Table of Contents Goodwill and intangible assets, net Goodwill represents the excess of the consideration transferred over the estimated fair value of the acquired assets, assumed liabilities, and any non-controlling interest in the acquired entity in a business combination.
Goodwill and intangible assets, net Goodwill represents the excess of the consideration transferred over the estimated fair value of the acquired assets, assumed liabilities, and any non-controlling interest in the acquired entity in a business combination.
Three Months Ended December 31 September 30 June 30 March 31 December 31 September 30 June 30 March 31 December 31 September 30 June 30 March 31 December 31 September 30 June 30 March 31 2023 2022 2021 2020 Installed kiosks (at period end) 6,334 6,404 6,351 6,441 6,530 6,787 6,955 6,711 6,220 4,520 2,811 1,859 1,061 671 159 127 Returning user transaction count 8.3 9.1 9.2 10.0 10.5 11.2 11.5 11.9 12.3 11.5 11.8 12.2 12.0 12.3 14.0 13.8 Median kiosk transaction size (in $) 200 200 200 200 200 180 170 176 168 160 160 140 140 100 70 90 BDCheckout locations (at period end) (1) (3) 5,681 5,681 5,195 2,754 8,661 8,661 8,395 — — — — — — — — — Kiosks held with logistics providers (2) 898 842 981 891 795 — — — — — — — — — — — (1) BDCheckout was launched in the second quarter of 2022.
The methodologies used to calculate our key metrics require judgment and we regularly review our processes for calculating these key metrics, and from time to time, we may make adjustments to improve their accuracy or relevance. 63 Table of Contents Three Months Ended December 31 September 30 June 30 March 31 December 31 September 30 June 30 March 31 December 31 September 30 June 30 March 31 December 31 September 30 June 30 March 31 2024 2023 2022 2021 Installed kiosks (at period end) 8,457 8,304 8,068 7,061 6,334 6,404 6,351 6,441 6,530 6,787 6,955 6,711 6,220 4,520 2,811 1,859 Returning user transaction count 6.3 7.3 7.1 7.7 8.3 9.1 9.2 10.0 10.5 11.2 11.5 11.9 12.3 11.5 11.8 12.2 Median kiosk transaction size (in $) 280 250 230 205 200 200 200 200 200 180 170 176 168 160 160 140 BDCheckout locations (at period end) (1) (3) 7,624 7,723 7,441 6,734 5,681 5,681 5,195 2,754 8,661 8,661 8,395 — — — — — Kiosks held with logistics providers (2) 2,117 2,506 758 587 898 842 981 891 795 — — — — — — — (1) BDCheckout was launched in the second quarter of 2022.
The future amounts payable, as well as the timing of any payments, under the Tax Receivable Agreement are dependent upon significant future events and estimates, which are described in further detail under the Related Party Transactions Section below.
The future amounts payable, as well as the timing of any payments, under the Tax Receivable Agreement are dependent upon significant future events and estimates, which are described in further detail under the Related Party Transactions Section below. 76 Table of Contents Commitments and Contingencies We assess legal contingencies in accordance with ASC 450— Contingencies and determines whether a legal contingency is probable, reasonably possible or remote.
The critical accounting policies should be read in connection with the discussion of significant accounting policies included in the notes of the consolidated financial statements.
The critical accounting policies should be read in connection with the discussion of significant accounting policies included in the notes of the consolidated financial statements. Our financial position, results of operations and cash flows are impacted by the accounting policies we have adopted.
The public entity incurred direct legal and professional services in maintaining its operations as well as costs associated with the PIPE Financing resulting in a $26.1 million net loss attributable to Bitcoin Depot Inc.
In addition to losses allocated under the HLBV methodology, the public entity incurred direct legal and professional services in maintaining its operations resulting in a Net Loss attributable to Bitcoin Depot Inc.
These contingencies are subject to significant uncertainties and we are unable to estimate the amount or range of loss, if any, in excess of amounts accrued.
We believe that adequate provisions for resolution of all contingencies, claims and pending litigation have been made for probable losses that are reasonably estimable. These contingencies are subject to significant uncertainties and we are unable to estimate the amount or range of loss, if any, in excess of amounts accrued.
The Company performs their annual test for impairment as of December 31 at the reporting unit level. As a result of the acquisition of BitAccess in July 2021, we determined we had two reporting units.
As a result of the acquisition of BitAccess in July 2021, we determined we had two reporting units.
As of December 31, 2023, cash in the BTM kiosks was approximately 21.2% of average monthly revenues. In connection with the closing of the Merger, we had several events impacting our liquidity. We refinanced our note payable and paid down approximately $16.4 million of principal, as well as incurred a $2.3 million exit fee.
As of December 31, 2024, cash in the BTM kiosks was approximately 22.4% of average monthly revenues. In connection with the closing of the Merger, we had several events impacting our liquidity.
When the cryptocurrency is sold to customers, we relieve the adjusted cost basis of our cryptocurrency, net of impairments, on a first-in, first-out basis within cost of revenue (excluding depreciation and amortization). In the fourth quarter of 2022, we discontinued the sale of ETH and LTC to our customers.
When the cryptocurrency is sold to customers, we relieve the adjusted cost basis of our cryptocurrency, net of impairments, on a first-in, first-out basis within cost of revenue (excluding depreciation and amortization). The related cash flows from purchases and sales of cryptocurrencies are presented as cash flows from operating activities on the consolidated Statements of Cash Flows.
We calculate median kiosk transaction size based on the dollar value of all purchases and sales of Bitcoin at our kiosks, including transaction fees, during the rolling twelve month period. 66 Table of Contents BDCheckout Locations We believe this metric provides us an indicator of our market penetration, the growth of our business and our potential future business opportunities.
Median Kiosk Transaction Size We believe this metric provides us information to analyze user behavior as well as evaluate our performance and formulate financial projections. We calculate median kiosk transaction size based on the dollar value of all purchases and sales of Bitcoin at our kiosks, including transaction fees, during the rolling twelve month period.