Exhibit 2.6

The supplemental consolidating data includes separate legal entity data for the Company's entities, Bitcoin Depot Operating, LLC (“BT OpCo”), BT HoldCo, LLC (“BT HoldCo”), and Bitcoin Depot Inc. (PubCo"). This information is presented to highlight the separate financial statement impacts of the entities.

Management determined that EPS was not presented for periods prior to the Merger as it was not considered to be meaningful. Supplemental consolidating data is as follows (in thousands):

 

 

December 31, 2023

 

 

(unaudited)

 

BT OpCo

 

BT HoldCo

 

PubCo

 

Eliminations

 

Consolidated

 

Assets

 

 

 

 

 

 

 

 

 

 

Current:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

29,011

 

$

5

 

$

743

 

$

 

$

29,759

 

Cryptocurrencies

 

712

 

 

 

 

 

 

 

 

712

 

Accounts receivable

 

245

 

 

 

 

 

 

 

 

245

 

Prepaid expenses and other current assets

 

6,298

 

 

11

 

 

245

 

 

 

 

6,554

 

Total current assets

 

36,266

 

 

16

 

 

988

 

 

 

 

37,270

 

Property and equipment:

 

 

 

 

 

 

 

 

 

 

Furniture and fixtures

 

635

 

 

 

 

 

 

 

 

635

 

Leasehold improvements

 

172

 

 

 

 

 

 

 

 

172

 

Kiosk machines - owned

 

24,222

 

 

 

 

 

 

 

 

24,222

 

Kiosk machines - leased

 

20,524

 

 

 

 

 

 

 

 

20,524

 

Vehicles

 

 

 

 

 

 

 

 

 

 

Total property and equipment

 

45,553

 

 

 

 

 

 

 

 

45,553

 

Less: accumulated depreciation

 

(20,699

)

 

 

 

 

 

 

 

(20,699

)

Total property and equipment, net

 

24,854

 

 

 

 

 

 

 

 

24,854

 

Intangible assets, net

 

3,836

 

 

 

 

 

 

 

 

3,836

 

Goodwill

 

8,717

 

 

 

 

 

 

 

 

8,717

 

Operating lease right-of-use assets, net

 

484

 

 

 

 

 

 

 

 

484

 

Security deposits

 

412

 

 

 

 

 

 

 

 

412

 

Deferred tax asset

 

41

 

 

 

 

1,763

 

 

 

 

1,804

 

Due from related parties

 

7,774

 

 

 

 

 

 

(7,774

)

 

 

Investment in Subsidiary

 

 

 

20,952

 

 

 

 

(20,952

)

 

 

Total Assets

$

82,384

 

$

20,968

 

$

2,751

 

$

(28,726

)

$

77,377

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

December 31, 2023

 

(unaudited)

 

 

BT OpCo

 

BT HoldCo

 

PubCo

 

Eliminations

 

Consolidated

 

Liabilities and Stockholders’ Equity and Member’s Equity

 

 

 

 

 

 

 

 

 

 

Current:

 

 

 

 

 

 

 

 

 

 

Accounts payable

$

8,337

 

$

 

$

 

$

 

$

8,337

 

Accrued expenses

 

17,875

 

 

 

 

3,670

 

 

 

 

21,545

 

Notes payable

 

3,985

 

 

 

 

 

 

 

 

3,985

 

Income taxes payable

 

944

 

 

 

 

1,540

 

 

 

 

2,484

 

Deferred revenue

 

297

 

 

 

 

 

 

 

 

297

 

Operating lease liabilities, current portion

 

279

 

 

 

 

 

 

 

 

279

 

Current installments of obligations under finance leases

 

6,801

 

 

 

 

 

 

 

 

6,801

 

Derivative liabilities

 

 

 

 

 

 

 

 

 

 

Other tax payable

 

 

 

 

 

2,297

 

 

 

 

2,297

 

Total current liabilities

 

38,518

 

 

 

 

7,507

 

 

 

 

46,025

 

Long-term liabilities:

 

 

 

 

 

 

 

 

 

 

Note payable, non-current

 

17,101

 

 

 

 

 

 

 

 

17,101

 

Operating lease liabilities, non-current

 

319

 

 

 

 

 

 

 

 

319

 

Obligations under finance leases, non-current

 

2,848

 

 

 

 

 

 

 

 

2,848

 

Deferred income tax, net

 

846

 

 

 

 

 

 

 

 

846

 

Due to related parties

 

 

 

 

 

7,774

 

 

(7,774

)

 

 

Tax receivable agreement liability

 

 

 

 

 

865

 

 

 

 

865

 

Total Liabilities

 

59,632

 

 

 

 

16,146

 

 

(7,774

)

 

68,004

 

Commitments and Contingencies (Note 22)

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity and Member’s Equity

 

 

 

 

 

 

 

 

 

 

Series A Preferred Stock, $0.0001 par value; 50,000,000 authorized, 3,125,000
shares issued and outstanding, at December 31, 2023

 

 

 

484

 

 

 

 

(484

)

 

 

Class A common stock, $0.0001 par value; 800,000,000 authorized, 13,671,691
shares issued, and 13,551,047 shares outstanding at December 31, 2023

 

 

 

6,881

 

 

1

 

 

(6,881

)

 

1

 

Class B common stock, $0.0001 par value; 20,000,000 authorized,
no shares issued and outstanding at December 31, 2023

 

 

 

 

 

 

 

 

 

 

Class E common stock, $0.0001 par value; 2,250,000 authorized, 1,075,761
shares issued and outstanding at December 31, 2023

 

 

 

 

 

 

 

 

 

 

Class M common stock, $0.0001 par value; 300,000,000 authorized,
no shares issued and outstanding at December 31, 2023

 

 

 

 

 

 

 

 

 

 

Class O common stock, $0.0001 par value; 800,000,000 authorized,
no shares issued and outstanding at December 31, 2023

 

 

 

 

 

 

 

 

 

 

Class V common stock, $0.0001 par value; 300,000,000 authorized, 44,100,000
shares issued and outstanding at December 31, 2023

 

 

 

 

 

4

 

 

 

 

4

 

Treasury stock

 

 

 

 

 

(279

)

 

 

 

(279

)

Stock subscriptions receivable

 

 

 

 

 

 

 

 

 

 

Additional paid-in capital

 

 

 

4,115

 

 

17,326

 

 

(4,115

)

 

17,326

 

Retained earnings (accumulated deficit)

 

 

 

6,685

 

 

(30,245

)

 

(9,103

)

 

(32,663

)

Equity attributed to Legacy Bitcoin Depot

 

20,234

 

 

95

 

 

 

 

(20,329

)

 

 

Accumulated other comprehensive loss

 

(190

)

 

 

 

(202

)

 

189

 

 

(203

)

Total Stockholders’ Equity and Equity Attributable to Legacy Bitcoin Depot

 

20,044

 

 

18,260

 

 

(13,395

)

 

(40,723

)

 

(15,814

)

Equity attributable to non-controlling interests

 

2,708

 

 

2,708

 

 

 

 

19,771

 

 

25,187

 

Total Stockholders’ Equity and Member’s Equity

 

22,752

 

 

20,968

 

 

(13,395

)

 

(20,952

)

 

9,373

 

Total Liabilities and Stockholders’ Equity and Member’s Equity

$

82,384

 

$

20,968

 

$

2,751

 

$

(28,726

)

$

77,377

 

 

 

 

 


 

 

 

 

Year Ended December 31, 2023

 

(unaudited)

 

BT OpCo

 

BT HoldCo

 

PubCo

 

Eliminations

 

Consolidated

 

Revenue

$

688,967

 

$

13,147

 

$

 

$

(13,147

)

$

688,967

 

Cost of revenue (excluding depreciation and amortization)

 

587,938

 

 

 

 

 

 

 

 

587,938

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

Selling, general, and administrative

 

50,112

 

 

 

 

7,658

 

 

 

 

57,770

 

Depreciation and amortization

 

12,788

 

 

 

 

 

 

 

 

12,788

 

Total operating expenses

 

62,900

 

 

 

 

7,658

 

 

 

 

70,558

 

Income from operations

 

38,129

 

 

13,147

 

 

(7,658

)

 

(13,147

)

 

30,471

 

Other (expense) income:

 

 

 

 

 

 

 

 

 

 

Interest expense

 

11,926

 

 

 

 

 

 

 

 

11,926

 

Other (expense) income

 

1,841

 

 

 

 

14,896

 

 

 

 

16,737

 

(Loss) on foreign currency transactions

 

289

 

 

 

 

 

 

 

 

289

 

Total other (expense) income

 

14,056

 

 

 

 

14,896

 

 

 

 

28,952

 

Income (loss) before provision for income taxes and non-
controlling interest

 

24,073

 

 

13,147

 

 

(22,554

)

 

(13,147

)

 

1,519

 

Income tax (expense) benefit

 

(139

)

 

 

 

188

 

 

 

 

49

 

Net (loss) income

 

24,212

 

 

13,147

 

 

(22,742

)

 

(13,147

)

 

1,470

 

Net income attributable to Legacy Bitcoin Depot unit holders

 

12,906

 

 

 

 

 

 

 

 

12,906

 

Net income (loss) attributable to non-controlling interest
in subsidiary

 

(226

)

 

 

 

 

 

14,892

 

 

14,666

 

Net (loss) income attributable to Bitcoin Depot Inc.

 

11,531

 

 

13,147

 

 

(22,741

)

 

(28,039

)

 

(26,102

)

Other comprehensive income (loss), net of tax

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

24,211

 

 

13,147

 

 

(22,741

)

 

(13,147

)

 

1,470

 

Foreign currency translation adjustments

 

(4

)

 

 

 

 

 

 

 

(4

)

Total comprehensive (loss) income

 

24,207

 

 

13,147

 

 

(22,741

)

 

(13,147

)

 

1,466

 

Comprehensive income attributable to Legacy Bitcoin Depot
unit holders

 

12,885

 

 

 

 

 

 

 

 

12,885

 

Comprehensive income (loss) attributable to non-controlling
interest in subsidiary

 

(247

)

 

(247

)

 

 

 

15,177

 

 

14,683

 

Comprehensive (loss) income attributable to Bitcoin Depot Inc.

$

11,569

 

$

13,394

 

$

(22,741

)

$

(28,324

)

$

(26,102

)