Filed Pursuant to Rule 424(b)(3)
Registration No. 333-273287
PROSPECTUS SUPPLEMENT NO. 3
(to Prospectus dated September 1, 2023)
BITCOIN DEPOT INC.
Up to 83,747,027 Shares of Class A Common Stock
Up to 43,848,750 Shares of Class A Common Stock Underlying Warrants
Up to 12,223,750 Warrants to Purchase Class A Common Stock
This prospectus supplement supplements the prospectus dated September 1, 2023 (the “Prospectus”), which forms a part of our registration statement on Form S-1 (No. 333-273287). This prospectus supplement is being filed to update and supplement the information in the Prospectus with the information contained in our quarterly report on Form 10-Q for the quarter ended September 30, 2023, filed with the Securities and Exchange Commission on November 14, 2023 (the “Quarterly Report”). Accordingly, we have attached the Quarterly Report to this prospectus supplement.
The Prospectus and this prospectus supplement relate to the offer and sale from time to time by the selling securityholders named in this prospectus or their permitted transferees (the “Selling Securityholders”) of the following:
(i) up to 83,747,027 shares of Class A common stock consisting of:
(a) up to 657,831 shares of Class A common stock held by former stockholders of GSRM, of which (i) 203,481 shares were issued pursuant to certain Voting and Non-Redemption Agreements (as defined below) at an effective purchase price of $0.00 per share and (ii) 454,350 shares were issued pursuant to certain Non-Redemption Agreements (as defined below) at an effective purchase price of $3.00 per share;
(b) up to 5,769,185 shares of Class A common stock held by certain third parties and affiliates of Sponsor and former directors of GSRM, in each case that were issued at Closing in exchange for an equivalent number of shares of Class B common stock of GSRM that were originally purchased for approximately $0.004 per share;
(c) up to 1,075,761 shares of Class A common stock issuable upon the vesting and conversion of the Company’s Class E common stock, par value $0.0001 per share (the “Class E common stock”), held by certain third parties and affiliates of Sponsor and former directors of GSRM, in each case that were issued at Closing in exchange for an equivalent number of shares of Class B common stock of GSRM that were originally purchased for approximately $0.004 per share;
(d) up to 59,100,000 shares of Class A common stock underlying the following securities held by BT Assets as of the Closing (which in each case were issued as consideration in the Business Combination based on a value of $10.00 per share): (i) 15,000,000 BT HoldCo Earnout Units, consisting of (A) 5,000,000 Class 1 Earnout Units of BT HoldCo, (B) 5,000,000 Class 2 Earnout Units of BT HoldCo, and (C) 5,000,000 Class 3 Earnout Units of BT HoldCo, and (ii) 44,100,000 BT HoldCo Common Units (which correspond to 44,100,000 shares of Class V common stock);
(e) up to 4,300,000 shares of Class A common stock issuable upon conversion of the Company’s Series A Convertible Preferred Stock, par value $0.0001 per share (the “Series A Preferred Stock”), which were purchased for $10.00 per share and issued at Closing and were initially held by the PIPE Subscribers pursuant to that certain PIPE Agreement, dated as of June 23, 2023 (the “PIPE Agreement”), by and among GSRM, Lux Vending, LLC dba Bitcoin Depot (“BT OpCo”), and the subscribers set forth therein (the “PIPE Subscribers”);
(f) up to 500,000 shares of Class A common stock issued at Closing to Brandon Mintz under the Bitcoin Depot Inc. 2023 Omnibus Incentive Equity Plan at an effective cost basis of $3.23 per share;
(g) up to 120,500 shares of Class A common stock issuable upon exercise of the restricted stock units issued at Closing to Scott Buchanan under the Bitcoin Depot Inc. 2023 Omnibus Incentive Equity Plan at an effective cost basis of $3.23 per share; and
(h) up to 12,223,750 shares of Class A common stock issuable upon exercise of the Private Placement Warrants that were originally purchased for $1.00 per Private Placement Warrant; and
(ii) up to 12,223,750 Private Placement Warrants that were originally purchased concurrently with the closing of the GSRM initial public offering at a price of $1.00 per Private Placement Warrant and distributed to certain third parties and affiliates of Sponsor concurrently with Closing.
We will not receive any proceeds from the sale of shares of Class A common stock or Private Placement Warrants by the Selling Securityholders pursuant to the Prospectus or in any supplement to the Prospectus. See the sections of the Prospectus entitled “Selling Securityholders” and “Plan of Distribution.”
Our Class A common stock and Public Warrants are listed on the Nasdaq Capital Market under the symbols “BTM” and “BTMWW,” respectively. On November 13, 2023, the closing sales price of our Class A common stock and Public Warrants was $2.40 per share and $0.10 per Public Warrant, respectively.
Our Chief Executive Officer, Brandon Mintz, (through his ownership interests in BT Assets) owns a majority of the voting power of our issued and outstanding Common Stock (as defined in the Prospectus). As a result, we qualify as a “controlled company” within the meaning of the corporate governance standards of Nasdaq.
We are an “emerging growth company” as defined under U.S. federal securities laws and, as such, have elected to comply with reduced public company reporting requirements. The Prospectus and this prospectus supplement comply with the requirements that apply to an issuer that is an emerging growth company. This prospectus supplement updates and supplements the information in the Prospectus and is not complete without, and may not be delivered or utilized except in combination with, the Prospectus, including any amendments or supplements thereto. This prospectus supplement should be read in conjunction with the Prospectus and if there is any inconsistency between the information in the Prospectus and this prospectus supplement, you should rely on the information in this prospectus supplement.
Investing in our securities involves a high degree of risk. You should review carefully the risks and uncertainties described in the section titled “Risk Factors” beginning on page 10 of the Prospectus, and under similar headings in any amendments or supplements to the Prospectus, and in Section 1A. Risk Factors of our Annual Report on Form 10-K and our Quarterly Reports on Form 10-Q.
Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities, or passed upon the accuracy or adequacy of this prospectus. Any representation to the contrary is a criminal offense.
The date of this prospectus supplement is November 14, 2023.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September, 30, 2023
OR
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from __________ to __________
Commission File Number: 001-41305
Bitcoin Depot Inc.
(Exact name of registrant as specified in its charter)
Delaware |
87-3219029 |
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) |
|
|
3343 Peachtree Road NE, Suite 750 Atlanta, GA |
30326 |
(Address of principal executive offices) |
(Zip Code) |
(687) 435-9604
(Registrant’s telephone number, including area code)
Not applicable
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
|
Trading Symbol(s) |
|
Name of each exchange on which registered |
|
|
|
|
|
Class A common stock, par value $0.0001 per share |
|
BTM |
|
The NASDAQ Stock Market LLC |
Warrants, each whole warrant exercisable for one share of Class A common stock at an exercise price of $11.50 per share |
|
BTMWW |
|
The NASDAQ Stock Market LLC |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
☐ |
Large accelerated filer |
☐ |
Accelerated filer |
|
|
|
|
☒ |
Non-accelerated filer |
☒ |
Smaller reporting company |
|
|
|
|
|
|
☒ |
Emerging growth company |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of November 10, 2023, the registrant had 13,252,691 shares outstanding of Class A common stock, par value $0.0001 per share, 0 shares outstanding of Class B common stock, par value $0.0001 per share, 1,075,761 shares outstanding of Class E common stock, par value $0.0001 per share, 0 shares outstanding of Class M common stock, par value $0.0001 per share, 0 shares outstanding of Class O common stock, par value $0.0001 per share, and 44,100,000 shares outstanding of Class V common stock, par value $0.0001 per share.
Bitcoin Depot Inc.
Quarterly Report on Form 10-Q
Table of Contents
|
|
Page |
1 |
||
Item 1. |
1 |
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
38 |
Item 3. |
58 |
|
Item 4. |
59 |
|
|
|
|
61 |
||
Item 1. |
61 |
|
Item 1A. |
61 |
|
Item 2. |
101 |
|
Item 3. |
101 |
|
Item 4. |
101 |
|
Item 5. |
101 |
|
Item 6. |
102 |
|
|
|
|
104 |
i
Cautionary Statement Regarding Forward-Looking Statements
Certain statements in this Quarterly Report on Form 10-Q may constitute “forward-looking statements” for purposes of the federal securities laws. Our forward-looking statements include, but are not limited to, statements regarding our and our management team’s expectations, hopes, beliefs, intentions or strategies regarding the future. In addition, any statements that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. The words “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intends,” “may,” “might,” “plan,” “possible,” “potential,” “predict,” “project,” “should,” “will,” “would” and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. These forward-looking statements are provided for illustrative purposes only and are not intended to serve as, and must not be relied on by any investor as, a guarantee, an assurance, a prediction or a definitive statement of fact or probability. Actual events and circumstances are difficult or impossible to predict and will differ from assumptions. Many actual events and circumstances are beyond the control of Bitcoin Depot Inc. (the “Company” or “Bitcoin Depot”). Forward-looking statements in this Quarterly Report on Form 10-Q may include, for example, statements about:
If any of these risks materialize or our assumptions prove incorrect, actual results could differ materially from the results implied by these forward-looking statements. There may be additional risks that we do not presently know or that we currently believe are immaterial that could also cause actual results to differ from those contained in the forward-looking statements.
In addition, forward-looking statements reflect our expectations, plans or forecasts of future events and views as of the date hereof. We anticipate that subsequent events and developments will cause our assessments to change. However, while we may elect to update these forward-looking statements at some point in the future, we specifically disclaim any obligation to do so except as otherwise required by applicable law. These forward-looking statements should not be relied upon as representing our assessment as of any date subsequent to the date hereof.
These statements are inherently uncertain, and investors are cautioned not to unduly rely upon these statements. As a result of a number of known and unknown risks and uncertainties, actual results or our performance of the Company may be materially different from those expressed or implied by these forward-looking statements.
ii
You should read this Quarterly Report on Form 10-Q and the documents that we reference in and have filed as exhibits to this Quarterly Report on Form 10-Q completely and with the understanding that our actual future results may be materially different from what we expect. We qualify all of our forward-looking statements by these cautionary statements.
iii
Part I - Financial Information
Item 1. Financial Statements.
BITCOIN DEPOT INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
|
|
September 30, |
|
|
December 31, 2022 |
|
||
Assets |
|
|
|
|
|
|
||
Current: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
29,666 |
|
|
$ |
37,540 |
|
Cryptocurrencies |
|
|
795 |
|
|
|
540 |
|
Accounts receivable, net |
|
|
332 |
|
|
|
263 |
|
Prepaid expenses and other current assets |
|
|
4,826 |
|
|
|
2,015 |
|
Total current assets |
|
|
35,619 |
|
|
|
40,358 |
|
Property and equipment: |
|
|
|
|
|
|
||
Furniture and fixtures |
|
|
635 |
|
|
|
618 |
|
Leasehold improvements |
|
|
172 |
|
|
|
172 |
|
Kiosk machines - owned |
|
|
15,617 |
|
|
|
15,234 |
|
Kiosk machines - leased |
|
|
30,781 |
|
|
|
36,591 |
|
Vehicles |
|
|
— |
|
|
|
17 |
|
Total property and equipment |
|
|
47,205 |
|
|
|
52,632 |
|
Less: accumulated depreciation |
|
|
(19,860 |
) |
|
|
(13,976 |
) |
Total property and equipment, net |
|
|
27,345 |
|
|
|
38,656 |
|
Intangible assets, net |
|
|
4,218 |
|
|
|
5,351 |
|
Goodwill |
|
|
8,717 |
|
|
|
8,717 |
|
Operating lease right-of-use assets, net |
|
|
524 |
|
|
|
302 |
|
Deposits |
|
|
461 |
|
|
|
17 |
|
Deferred tax assets |
|
|
1,582 |
|
|
|
— |
|
Total assets |
|
$ |
78,466 |
|
|
$ |
93,401 |
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
-1-
BITCOIN DEPOT INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
|
|
September 30, |
|
|
December 31, 2022 |
|
||
Liabilities and Stockholders’ Equity and Member’s Equity |
|
|
|
|
|
|
||
Current: |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
7,643 |
|
|
$ |
8,119 |
|
Accrued expenses |
|
|
23,349 |
|
|
|
11,309 |
|
Note payable |
|
|
1,868 |
|
|
|
8,050 |
|
Income taxes payable |
|
|
1,627 |
|
|
|
647 |
|
Deferred revenue |
|
|
68 |
|
|
|
19 |
|
Operating lease liabilities, current portion |
|
|
267 |
|
|
|
228 |
|
Current installments of obligations under finance leases |
|
|
11,094 |
|
|
|
18,437 |
|
Derivative liabilities |
|
|
2,701 |
|
|
|
— |
|
Other tax payable |
|
|
795 |
|
|
|
— |
|
Total current liabilities |
|
$ |
49,412 |
|
|
$ |
46,809 |
|
Long-term liabilities |
|
|
|
|
|
|
||
Note payable, non-current |
|
|
16,848 |
|
|
|
29,522 |
|
Operating lease liabilities, non-current |
|
|
393 |
|
|
|
247 |
|
Obligations under finance leases, non-current |
|
|
3,991 |
|
|
|
6,140 |
|
Deferred income tax, net |
|
|
482 |
|
|
|
1,239 |
|
Tax receivable agreement liability |
|
|
754 |
|
|
|
— |
|
Total Liabilities |
|
$ |
71,880 |
|
|
$ |
83,957 |
|
Commitments and Contingencies (Note 22) |
|
|
|
|
|
|
||
Stockholders’ Equity and Member’s Equity |
|
|
|
|
|
|
||
Series A Preferred Stock, $0.0001 par value; 50,000,000 authorized, 3,475,000 |
|
|
— |
|
|
|
— |
|
Class A common stock, $0.0001 par value; 800,000,000 authorized, 13,183,691 |
|
|
1 |
|
|
|
— |
|
Class B common stock, $0.0001 par value; 20,000,000 authorized, |
|
|
— |
|
|
|
— |
|
Class E common stock, $0.0001 par value; 2,250,000 authorized, 1,075,761 |
|
|
— |
|
|
|
— |
|
Class M common stock, $0.0001 par value; 300,000,000 authorized, |
|
|
— |
|
|
|
— |
|
Class O common stock, $0.0001 par value; 800,000,000 authorized, |
|
|
— |
|
|
|
— |
|
Class V common stock, $0.0001 par value; 300,000,000 authorized, 44,100,000 |
|
|
4 |
|
|
|
— |
|
Stock subscription receivable |
|
|
(5,609 |
) |
|
|
— |
|
Additional paid-in capital |
|
|
16,302 |
|
|
|
— |
|
Retained earnings (accumulated deficit) |
|
|
(24,357 |
) |
|
|
— |
|
Equity attributed to Legacy Bitcoin Depot |
|
|
— |
|
|
|
7,396 |
|
Accumulated other comprehensive loss |
|
|
(203 |
) |
|
|
(182 |
) |
Total Stockholders’ Equity (Deficit) and Equity Attributable to Legacy Bitcoin Depot |
|
$ |
(13,862 |
) |
|
$ |
7,214 |
|
Equity attributable to non-controlling interests |
|
|
20,448 |
|
|
|
2,230 |
|
Total Stockholders’ Equity and Member’s Equity |
|
$ |
6,586 |
|
|
$ |
9,444 |
|
Total Liabilities and Stockholders’ Equity and Member’s Equity |
|
$ |
78,466 |
|
|
$ |
93,401 |
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
-2-
BITCOIN DEPOT INC.
CONSOLIDATED STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS)
(UNAUDITED)
(in thousands, except share and per share amounts)
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
Revenue |
|
$ |
179,483 |
|
|
$ |
174,776 |
|
|
$ |
540,561 |
|
|
$ |
497,167 |
|
Cost of revenue (excluding depreciation and amortization) |
|
|
152,545 |
|
|
|
153,457 |
|
|
|
461,087 |
|
|
|
443,939 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Selling, general, and administrative |
|
|
16,242 |
|
|
|
11,692 |
|
|
|
43,245 |
|
|
|
26,622 |
|
Depreciation and amortization |
|
|
3,260 |
|
|
|
4,763 |
|
|
|
9,554 |
|
|
|
14,365 |
|
Total operating expenses |
|
$ |
19,502 |
|
|
$ |
16,455 |
|
|
$ |
52,799 |
|
|
$ |
40,987 |
|
Income from operations |
|
$ |
7,436 |
|
|
$ |
4,864 |
|
|
$ |
26,675 |
|
|
$ |
12,241 |
|
Other (expense) income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest (expense) |
|
|
(2,769 |
) |
|
|
(3,109 |
) |
|
|
(10,120 |
) |
|
|
(9,154 |
) |
Other (expense) income |
|
|
(3,111 |
) |
|
|
191 |
|
|
|
(14,024 |
) |
|
|
203 |
|
(Loss) gain on foreign currency transactions |
|
|
(154 |
) |
|
|
113 |
|
|
|
(365 |
) |
|
|
(76 |
) |
Total other (expense) |
|
$ |
(6,034 |
) |
|
$ |
(2,805 |
) |
|
$ |
(24,509 |
) |
|
$ |
(9,027 |
) |
Income before provision for income taxes and non- |
|
|
1,402 |
|
|
|
2,059 |
|
|
|
2,166 |
|
|
|
3,214 |
|
Income tax benefit (expense) |
|
|
(337 |
) |
|
|
1,251 |
|
|
|
977 |
|
|
|
859 |
|
Net income |
|
$ |
1,065 |
|
|
$ |
3,310 |
|
|
$ |
3,143 |
|
|
$ |
4,073 |
|
Net income attributable to Legacy Bitcoin Depot unit holders |
|
|
— |
|
|
|
3,390 |
|
|
|
12,906 |
|
|
|
4,261 |
|
Net income (loss) attributable to non-controlling interest |
|
|
8,163 |
|
|
|
(441 |
) |
|
|
8,031 |
|
|
|
(548 |
) |
Net (loss) attributable to Bitcoin Depot Inc. |
|
$ |
(7,098 |
) |
|
$ |
- |
|
|
$ |
(17,794 |
) |
|
$ |
- |
|
Other comprehensive income (loss), net of tax |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
1,065 |
|
|
$ |
3,310 |
|
|
$ |
3,143 |
|
|
$ |
4,073 |
|
Foreign currency translation adjustments |
|
|
87 |
|
|
|
(169 |
) |
|
|
66 |
|
|
|
(403 |
) |
Total comprehensive income |
|
$ |
1,152 |
|
|
$ |
3,141 |
|
|
$ |
3,209 |
|
|
$ |
3,670 |
|
Comprehensive income attributable to Legacy Bitcoin Depot |
|
|
— |
|
|
|
3,582 |
|
|
|
12,885 |
|
|
|
4,219 |
|
Comprehensive income (loss) attributable to non-controlling |
|
|
8,249 |
|
|
|
(441 |
) |
|
|
8,118 |
|
|
|
(548 |
) |
Comprehensive loss attributable to Bitcoin Depot Inc. |
|
$ |
(7,098 |
) |
|
$ |
- |
|
|
$ |
(17,794 |
) |
|
$ |
- |
|
Net (loss) attributable to Bitcoin Depot Inc. |
|
$ |
(7,098 |
) |
|
|
|
|
$ |
(17,794 |
) |
|
|
|
||
Loss per share basic and diluted |
|
$ |
(0.43 |
) |
|
|
|
|
$ |
(1.07 |
) |
|
|
|
||
Weighted average shares: basic and diluted |
|
|
16,658,691 |
|
|
|
|
|
|
16,658,691 |
|
|
|
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
-3-
BITCOIN DEPOT INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2023
(UNAUDITED)
(in thousands, except share and per share amounts)
|
|
|
Series A |
|
Class A |
|
Class E |
|
Class V |
|
|
|
|
|
|
|
|
|
Total Stockholders’ Equity (Deficit) and |
|
|
|
|
|
||||||||||||||||||||||||
|
Equity |
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Shares |
|
Amount |
|
Accumulated |
|
Stock |
|
Additional |
|
Retained Earnings Accumulated Deficit |
|
Equity Attributable to Legacy Bitcoin Depot |
|
Non-Controlling Interest |
|
Total |
|
||||||||||||||||
July 1, 2023 |
$ |
- |
|
|
4,300,000 |
|
$ |
- |
|
|
12,358,691 |
|
$ |
1 |
|
|
1,075,761 |
|
$ |
- |
|
|
44,100,000 |
|
$ |
4 |
|
$ |
(203 |
) |
$ |
(5,613 |
) |
$ |
15,504 |
|
$ |
(17,259 |
) |
$ |
(7,566 |
) |
$ |
12,346 |
|
$ |
4,780 |
|
Distributions |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(294 |
) |
|
(294 |
) |
Foreign currency translation |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
87 |
|
|
87 |
|
Proceeds from stock subscription |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
|
— |
|
|
4 |
|
Stock based compensation |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
798 |
|
|
— |
|
|
798 |
|
|
146 |
|
|
944 |
|
Conversion from Series A preferred stock to class A common stock |
|
— |
|
|
(825,000 |
) |
|
— |
|
|
825,000 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Net Income (loss) attributable to Bitcoin Depot Inc. |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(7,098 |
) |
|
(7,098 |
) |
|
8,163 |
|
|
1,065 |
|
September 30, 2023 |
$ |
- |
|
|
3,475,000 |
|
$ |
- |
|
|
13,183,691 |
|
$ |
1 |
|
|
1,075,761 |
|
$ |
- |
|
|
44,100,000 |
|
$ |
4 |
|
$ |
(203 |
) |
$ |
(5,609 |
) |
$ |
16,302 |
|
$ |
(24,357 |
) |
$ |
(13,862 |
) |
$ |
20,448 |
|
$ |
6,586 |
|
January 1, 2023 |
|
7,396 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(182 |
) |
|
— |
|
|
— |
|
|
— |
|
|
7,214 |
|
|
2,230 |
|
|
9,444 |
|
Distributions |
|
(12,737 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(12,737 |
) |
|
(294 |
) |
|
(13,031 |
) |
Foreign currency translation |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(21 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(21 |
) |
|
87 |
|
|
66 |
|
Net income (loss) prior to transaction |
|
12,906 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
12,906 |
|
|
— |
|
|
12,906 |
|
Recapitalization of Legacy Bitcoin Depot equity and establishment of non-controlling interest |
|
(7,565 |
) |
|
— |
|
|
— |
|
|
11,858,691 |
|
|
1 |
|
|
1,075,761 |
|
|
— |
|
|
44,100,000 |
|
|
4 |
|
|
— |
|
|
(4 |
) |
|
— |
|
|
(5,809 |
) |
|
(13,373 |
) |
|
9,866 |
|
|
(3,507 |
) |
Establishment of TRA |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(754 |
) |
|
(754 |
) |
|
— |
|
|
(754 |
) |
Shares issued in connection with the PIPE Financing |
|
— |
|
|
4,300,000 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(5,609 |
) |
|
13,889 |
|
|
— |
|
|
8,280 |
|
|
— |
|
|
8,280 |
|
Proceeds from stock subscription |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
|
— |
|
|
4 |
|
||||||||||
Conversion from Series A preferred stock to class A common stock |
|
— |
|
|
(825,000 |
) |
|
— |
|
|
825,000 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Stock compensation expense |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
798 |
|
|
— |
|
|
798 |
|
|
528 |
|
|
1,326 |
|
Stock compensation expense related to shares issued to founder |
|
— |
|
|
— |
|
|
— |
|
|
500,000 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,615 |
|
|
— |
|
|
1,615 |
|
|
— |
|
|
1,615 |
|
Net Income (loss) attributable to Bitcoin Depot Inc. |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(17,794 |
) |
|
(17,794 |
) |
|
8,031 |
|
|
(9,763 |
) |
September 30, 2023 |
$ |
- |
|
|
3,475,000 |
|
$ |
- |
|
|
13,183,691 |
|
$ |
1 |
|
|
1,075,761 |
|
$ |
- |
|
|
44,100,000 |
|
$ |
4 |
|
$ |
(203 |
) |
$ |
(5,609 |
) |
$ |
16,302 |
|
$ |
(24,357 |
) |
$ |
(13,862 |
) |
$ |
20,448 |
|
$ |
6,586 |
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
-4-
BITCOIN DEPOT INC.
CONSOLIDATED STATEMENTS OF CHANGES IN MEMBER’S EQUITY
THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2022
(UNAUDITED)
(in thousands, except share and per share amounts)
|
|
Equity |
|
|
Accumulated |
|
|
Total Equity |
|
|
Equity |
|
|
Total |
|
|||||
July 1, 2022 |
|
$ |
8,753 |
|
|
$ |
(306 |
) |
|
$ |
8,447 |
|
|
$ |
1,932 |
|
|
$ |
10,379 |
|
Distributions |
|
|
(662 |
) |
|
|
— |
|
|
|
(662 |
) |
|
|
— |
|
|
|
(662 |
) |
Stock compensation |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
302 |
|
|
|
302 |
|
Foreign currency translation |
|
|
— |
|
|
|
(169 |
) |
|
|
(169 |
) |
|
|
— |
|
|
|
(169 |
) |
Net income (loss) |
|
|
3,751 |
|
|
|
— |
|
|
|
3,751 |
|
|
|
(441 |
) |
|
|
3,310 |
|
Balance at September 30, 2022 |
|
$ |
11,842 |
|
|
$ |
(475 |
) |
|
$ |
11,367 |
|
|
$ |
1,793 |
|
|
$ |
13,160 |
|
Balance at January 1, 2022 |
|
|
17,616 |
|
|
|
(72 |
) |
|
|
17,544 |
|
|
|
1,432 |
|
|
|
18,976 |
|
Distributions |
|
|
(10,395 |
) |
|
|
— |
|
|
|
(10,395 |
) |
|
|
— |
|
|
|
(10,395 |
) |
Stock compensation |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
909 |
|
|
|
909 |
|
Foreign currency translation |
|
|
— |
|
|
|
(403 |
) |
|
|
(403 |
) |
|
|
— |
|
|
|
(403 |
) |
Net income (loss) |
|
|
4,621 |
|
|
|
— |
|
|
|
4,621 |
|
|
|
(548 |
) |
|
|
4,073 |
|
Balance at September 30, 2022 |
|
$ |
11,842 |
|
|
$ |
(475 |
) |
|
$ |
11,367 |
|
|
$ |
1,793 |
|
|
$ |
13,160 |
|
The accompanying notes are an integral part of these unaudited consolidated financial statements.
-5-
BITCOIN DEPOT INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(in thousands, except share and per share amounts)
|
|
Nine Months Ended September 30, |
|
|||||
|
|
2023 |
|
|
2022 |
|
||
Cash flows from Operating Activities: |
|
|
|
|
|
|
||
Net Income |
|
$ |
3,143 |
|
|
$ |
4,073 |
|
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
||
Derivative liabilities |
|
|
2,701 |
|
|
|
— |
|
Amortization of deferred financing costs |
|
|
962 |
|
|
|
456 |
|
Accretion to Contingent earn-out liability |
|
|
159 |
|
|
|
893 |
|
Depreciation and amortization |
|
|
9,554 |
|
|
|
14,365 |
|
Loss on Series A Preferred Share PIPE Issuance |
|
|
8,863 |
|
|
|
— |
|
Non-cash stock compensation |
|
|
2,941 |
|
|
|
909 |
|
Purchase of services in cryptocurrencies |
|
|
525 |
|
|
|
3,444 |
|
Deferred taxes |
|
|
(1,534 |
) |
|
|
(1,392 |
) |
Loss on finance lease modification |
|
|
1,717 |
|
|
|
— |
|
Loss on disposal of property and equipment |
|
|
708 |
|
|
|
— |
|
Reduction in carrying amount of right-of-use assets |
|
|
76 |
|
|
|
59 |
|
Cryptocurrency received as payment |
|
|
(950 |
) |
|
|
(3,300 |
) |
Change in operating assets and liabilities: |
|
|
|
|
|
|
||
Deposits |
|
|
(461 |
) |
|
|
— |
|
Accounts receivable, net |
|
|
(29 |
) |
|
|
(69 |
) |
Income tax receivable |