Bitcoin Depot Reports Third Quarter 2025 Financial Results
Bitcoin Depot (Nasdaq: BTM) reported Q3 2025 results: revenue $162.5M (+20% YoY), gross profit $28.2M (+40% YoY) and Adjusted EBITDA $16.1M (+75% YoY). Q3 net income was $5.5M versus $2.3M prior-year. Gross margin rose ~250 bps to 17.4%. Cash, cash equivalents and cryptocurrencies totaled $72.9M as of Sept 30, 2025. The company expects Q4 2025 revenue of $112M–$115M and Adjusted EBITDA in the low single-digit millions, citing seasonality and new state regulations.
Bitcoin Depot (Nasdaq: BTM) ha riportato i risultati del terzo trimestre 2025: ricavi 162,5 milioni di dollari (+20% anno su anno), utile lordo 28,2 milioni di dollari (+40% anno su anno) e EBITDA rettificato 16,1 milioni di dollari (+75% anno su anno). Il Q3 net income è stato di 5,5 milioni di dollari rispetto a 2,3 milioni nell'anno precedente. Il margine lordo è salito di circa 250 punti base al 17,4%. Cassa, equivalenti di cassa e criptovalute totalizzavano 72,9 milioni di dollari al 30 settembre 2025. L'azienda prevede per il Q4 2025 ricavi tra 112–115 milioni di dollari e EBITDA rettificato nei livelli di pochi milioni di dollari, citando stagionalità e nuove normative statali.
Bitcoin Depot (Nasdaq: BTM) informó los resultados del tercer trimestre de 2025: ingresos 162,5 millones de dólares (+20% interanual), beneficio bruto 28,2 millones de dólares (+40% interanual) y EBITDA ajustado 16,1 millones de dólares (+75% interanual). El ingreso neto del tercer trimestre fue de 5,5 millones de dólares frente a 2,3 millones del año anterior. El margen bruto subió aproximadamente 250 puntos base a 17,4%. El efectivo, equivalentes de efectivo y criptomonedas totalizaban 72,9 millones de dólares al 30 de septiembre de 2025. La empresa espera ingresos del 4T 2025 de 112–115 millones de dólares y EBITDA ajustado en los millones en el rango inferior, citando estacionalidad y nuevas regulaciones estatales.
Bitcoin Depot (Nasdaq: BTM) 2025년 3분기 실적 발표: 매출 1억6250만 달러 (+전년비 20%), 매출총이익 2820만 달러 (+전년비 40%) 및 조정 EBITDA 1610만 달러 (+전년비 75%). 3분기 순이익은 550만 달러로 전년 대비 230만 달러였던 수치로 나타났습니다. 매출총이익률은 약 250bp 상승한 17.4%로 증가했습니다. 현금, 현금성자산 및 암호화폐 총액은 2025년 9월 30일 기준 7290만 달러였습니다. 회사는 2025년 4분기 매출을 112–115백만 달러로, 조정 EBITDA를 소수의 백만 달러대인 구간으로 예상하며 계절성과 주 규정 변경을 이유로 들었습니다.
Bitcoin Depot (Nasdaq : BTM) a publié les résultats du T3 2025 : revenus 162,5 millions de dollars (+20 % sur un an), bénéfice brut 28,2 millions de dollars (+40 % sur un an) et EBITDA ajusté 16,1 millions de dollars (+75 % sur un an). Le bénéfice net du T3 s'élevait à 5,5 millions de dollars contre 2,3 millions l'année précédente. La marge brute a augmenté d'environ 250 points de base pour atteindre 17,4%. La trésorerie, les équivalents de trésorerie et les cryptomonnaies s'élevaient à 72,9 millions de dollars au 30 septembre 2025. L'entreprise prévoit un chiffre d'affaires du T4 2025 entre 112 et 115 millions de dollars et un EBITDA ajusté dans les millions de dollars inférieurs, en raison de la saisonnalité et des nouvelles réglementations d'État.
Bitcoin Depot (Nasdaq: BTM) berichtete die Ergebnisse für Q3 2025: Umsatz 162,5 Mio. USD (+ YoY 20%), Bruttogewinn 28,2 Mio. USD (+ YoY 40%) und bereinigtes EBITDA 16,1 Mio. USD (+ YoY 75%). Die Nettogewinn im Q3 betrug 5,5 Mio. USD gegenüber 2,3 Mio. USD im Vorjahr. Die Bruttomarge stieg um ca. 250 Basispunkte auf 17,4%. Bargeld, Bargeldäquivalente und Kryptowährungen beliefen sich am 30. September 2025 auf 72,9 Mio. USD. Das Unternehmen erwartet im Q4 2025 einen Umsatz von 112–115 Mio. USD und ein bereinigtes EBITDA in den niedrigen zweistelligen Millionenbereich, bedingt durch Saisonalität und neue staatliche Vorschriften.
Bitcoin Depot (ناسداك: BTM) أعلن عن نتائج الربع الثالث من عام 2025: الإيرادات 162.5 مليون دولار (+20% سنويًا)، الربح الإجمالي 28.2 مليون دولار (+40% سنويًا) وEBITDA المعدل 16.1 مليون دولار (+75% سنويًا). كان صافي دخل الربع الثالث 5.5 مليون دولار مقابل 2.3 مليون دولار في العام السابق. ارتفع الهامش الإجمالي نحو 17.4% تقريبًا بمقدار 250 نقطة أساس. بلغت السيولة النقدية والمكافئ النقدي والعملات المشفرة 72.9 مليون دولار حتى 30 سبتمبر 2025. وتتوقع الشركة أن تكون الإيرادات للربع الرابع من 2025 بين 112 و115 مليون دولار وأن يصبح EBITDA المعدل في نطاق ملايين قليلة من الدولارات، مع الإشارة إلى الموسمية والتنظيمات الجديدة في الولايات.
- Revenue $162.5M in Q3 2025 (+20% YoY)
- Adjusted EBITDA $16.1M in Q3 2025 (+75% YoY)
- Cash and crypto reserves $72.9M as of Sept 30, 2025
- Gross profit margin improved ~250 bps to 17.4%
- Q4 2025 revenue guide $112M–$115M implies near-term slowdown
- Adjusted EBITDA expected to fall to low single-digit millions in Q4
- Operating expenses rose due to higher non-cash stock compensation
Insights
Strong Q3 results show meaningful revenue and profitability improvement, with cash and crypto balances supporting near-term flexibility.
Bitcoin Depot grew revenue 20% to
The company reports higher operating expenses due to non-cash stock compensation and flags fourth-quarter seasonality plus recently enacted state regulations and enhanced compliance as headwinds; management quantifies near-term impact by forecasting Q4 revenue of
Watch quarterly deployment cadence, median transaction size, and regulatory developments through the
Q3 Revenue up
Q3 Net Income up
Q3 Gross Profit up
Q3 Adjusted EBITDA up
ATLANTA, Nov. 13, 2025 (GLOBE NEWSWIRE) -- Bitcoin Depot (Nasdaq: BTM) (“Bitcoin Depot” or the “Company”), a U.S.-based Bitcoin ATM (“BTM”) operator and leading fintech company, today reported financial results for the third quarter ended September 30, 2025. Bitcoin Depot will host a conference call and webcast at 10:00 a.m. ET today. An earnings presentation and link to the webcast will be made available at ir.bitcoindepot.com.
“Bitcoin Depot delivered another strong quarter, exceeding the preliminary results we announced in October,” said Brandon Mintz, Founder and CEO of Bitcoin Depot. “Our third-quarter performance once again demonstrates the operating leverage in our business model, supported by continued kiosk expansion, higher transaction volumes, and disciplined cost management. As a result, we achieved meaningful revenue growth, a substantial increase in Adjusted EBITDA, and further improvement in profitability and cash generation. With over
Third Quarter 2025 Financial Results
Revenue in the third quarter of 2025 increased
Gross profit in the third quarter of 2025 increased
Total operating expenses were
Net income for the third quarter of 2025 increased
Adjusted EBITDA, a non-GAAP measure, in the third quarter of 2025 increased
Cash, cash equivalents, and cryptocurrencies as of September 30, 2025, totaled
Net cash flows provided by operations in the first nine months of 2025 were
Outlook
The Company expects revenue in the fourth quarter of 2025 to be approximately
Conference Call
Bitcoin Depot will hold a conference call at 10:00 a.m. Eastern time (7:00 a.m. Pacific time) today to discuss its financial results for the third quarter ended September 30, 2025.
Call Date: Thursday, November 13, 2025
Time: 10:00 a.m. Eastern time (7:00 a.m. Pacific time)
Phone Instructions
U.S. and Canada (toll-free): 888-596-4144
U.S. (toll): 646-968-2525
Conference ID: 4229885
Webcast Instructions
Webcast link: https://edge.media-server.com/mmc/p/hcj2hpav
A replay of the call will be available beginning after 2:00 p.m. Eastern time through November 20, 2025.
U.S. & Canada (toll-free) replay number: 800-770-2030
U.S. toll number: 609-800-9909
Conference ID: 4229885
If you have any difficulty connecting with the conference call, please contact Bitcoin Depot’s investor relations team at 949-574-3860.
About Bitcoin Depot
Bitcoin Depot Inc. (Nasdaq: BTM) was founded in 2016 with the mission to connect those who prefer to use cash to the broader, digital financial system. Bitcoin Depot provides its users with simple, efficient and intuitive means of converting cash into Bitcoin, which users can deploy in the payments, spending and investing space. Users can convert cash to bitcoin at Bitcoin Depot kiosks in 47 states and at thousands of name-brand retail locations in 31 states through its BDCheckout product. The Company has the largest market share in North America with over 9,000 kiosk locations as of August 2025. Learn more at www.bitcoindepot.com.
Cautionary Statement Regarding Forward-Looking Statements
This press release and any oral statements made in connection herewith include “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act of 1934, as amended. Forward-looking statements are any statements other than statements of historical fact, and include, but are not limited to, statements regarding the expectations of plans, business strategies, objectives and growth and anticipated financial and operational performance, including our growth strategy and ability to increase deployment of our products and services, our ability to strengthen our financial profile, and worldwide growth in the adoption and use of cryptocurrencies. These forward-looking statements are based on management’s current beliefs, based on currently available information, as to the outcome and timing of future events. Forward-looking statements are often identified by words such as “anticipate,” “appears,” “approximately,” “believe,” “continue,” “could,” “designed,” “effect,” “estimate,” “evaluate,” “expect,” “forecast,” “goal,” “initiative,” “intend,” “may,” “objective,” “outlook,“ ”plan,“ ”potential,“ ”priorities,“ ”project,“ ”pursue,“ ”seek,“ ”should,“ ”target,“ ”when,“ ”will,“ ”would,” or the negative of any of those words or similar expressions that predict or indicate future events or trends or that are not statements of historical matters, although not all forward-looking statements contain such identifying words. In making these statements, we rely upon assumptions and analysis based on our experience and perception of historical trends, current conditions, and expected future developments, as well as other factors we consider appropriate under the circumstances. We believe these judgments are reasonable, but these statements are not guarantees of any future events or financial results. 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 our control.
These forward-looking statements are subject to a number of risks and uncertainties, including changes in domestic and foreign business, market, financial, political and legal conditions; failure to realize the anticipated benefits of the business combination; risks relating to the uncertainty of our projected financial information; future global, regional or local economic and market conditions; the development, effects and enforcement of laws and regulations; our ability to manage future growth; our ability to develop new products and services, bring them to market in a timely manner and make enhancements to our platform; the effects of competition on our future business; our ability to issue equity or equity-linked securities; the outcome of any potential litigation, government and regulatory proceedings, investigations and inquiries; and those factors described or referenced in filings with the Securities and Exchange Commission. 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 of this press release. We anticipate that subsequent events and developments will cause our assessments to change.
We caution readers not to place undue reliance on forward-looking statements. Forward-looking statements speak only as of the date they are made, and we undertake no obligation to update publicly or otherwise revise any forward-looking statements, whether as a result of new information, future events, or other factors that affect the subject of these statements, except where we are expressly required to do so by law. All written and oral forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary statement.
| BITCOIN DEPOT INC. CONSOLIDATED STATEMENTS OF (LOSS) INCOME (in thousands, except share and per share amounts) (UNAUDITED) | ||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Revenue | $ | 162,482 | $ | 135,271 | $ | 498,816 | $ | 436,876 | ||||||||
| Cost of revenue (excluding depreciation and amortization) | 132,357 | 112,853 | 402,830 | 370,848 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Selling, general, and administrative | 16,443 | 14,694 | 44,992 | 44,062 | ||||||||||||
| Depreciation and amortization | 1,900 | 2,245 | 5,666 | 8,184 | ||||||||||||
| Total operating expenses | 18,343 | 16,939 | 50,658 | 52,246 | ||||||||||||
| Income from operations | 11,782 | 5,479 | 45,328 | 13,782 | ||||||||||||
| Other (expense) income: | ||||||||||||||||
| Interest (expense), net | (4,133 | ) | (2,907 | ) | (11,927 | ) | (10,731 | ) | ||||||||
| Other income | 905 | 103 | 2,145 | 143 | ||||||||||||
| Gain (loss) on foreign currency transactions | (25 | ) | (29 | ) | 95 | (294 | ) | |||||||||
| Income before provision for income taxes and non-controlling interest | 8,529 | 2,646 | 35,641 | 2,900 | ||||||||||||
| Income tax expense | (3,042 | ) | (347 | ) | (5,656 | ) | (479 | ) | ||||||||
| Net income | $ | 5,487 | $ | 2,299 | $ | 29,985 | $ | 2,421 | ||||||||
| Net (loss) income attributable to non-controlling interest | (57 | ) | 3,238 | 14,178 | 7,459 | |||||||||||
| Net income (loss) attributable to common stockholders | $ | 5,544 | $ | (939 | ) | $ | 15,807 | $ | (5,038 | ) | ||||||
| Net income (loss) per share of common stock - basic and diluted | $ | 0.08 | $ | (0.05 | ) | $ | 0.37 | $ | (0.39 | ) | ||||||
| Weighted average number of common shares outstanding - basic and diluted | 67,822,957 | 20,701,447 | 42,165,276 | 18,908,391 | ||||||||||||
| BITCOIN DEPOT INC. CONSOLIDATED BALANCE SHEETS (in thousands, except share and per share amounts) | ||||||||
| September 30, 2025 (unaudited) | December 31, 2024 | |||||||
| Assets | ||||||||
| Current: | ||||||||
| Cash and cash equivalents | $ | 59,266 | $ | 29,472 | ||||
| Cryptocurrencies | 13,634 | 1,510 | ||||||
| Accounts receivable | 1,511 | 275 | ||||||
| Prepaid expenses and other current assets | 4,775 | 3,076 | ||||||
| Total current assets | 79,186 | 34,333 | ||||||
| Property and equipment: | ||||||||
| Furniture and fixtures | 635 | 635 | ||||||
| Leasehold improvements | 172 | 172 | ||||||
| Kiosk machines - owned | 42,374 | 36,831 | ||||||
| Kiosk machines - leased | 8,977 | 10,367 | ||||||
| Total property and equipment | 52,158 | 48,005 | ||||||
| Less: accumulated depreciation | (24,934 | ) | (21,158 | ) | ||||
| Total property and equipment, net | 27,224 | 26,847 | ||||||
| Intangible assets, net | 1,186 | 2,320 | ||||||
| Goodwill | 8,717 | 8,717 | ||||||
| Operating lease right-of-use assets, net | 2,105 | 2,595 | ||||||
| Deposits | 1,110 | 734 | ||||||
| Deferred tax assets | 5,750 | 4,558 | ||||||
| Total assets | $ | 125,278 | $ | 80,104 | ||||
| BITCOIN DEPOT INC. CONSOLIDATED BALANCE SHEETS (in thousands, except share and per share amounts) | ||||||||
| September 30, 2025 (unaudited) | December 31, 2024 | |||||||
| Liabilities and Stockholders’ (Deficit) Equity | ||||||||
| Current: | ||||||||
| Accounts payable | $ | 9,902 | $ | 11,557 | ||||
| Accrued expenses and other current liabilities | 19,382 | 14,260 | ||||||
| Notes payable, current portion | 7,461 | 6,022 | ||||||
| Income taxes payable | 1,830 | 2,207 | ||||||
| Deferred revenue | 390 | 20 | ||||||
| Operating lease liabilities, current portion | 796 | 858 | ||||||
| Current installments of obligations under finance leases | 2,375 | 3,446 | ||||||
| Other non-income tax payable | — | 2,259 | ||||||
| Total current liabilities | 42,136 | 40,629 | ||||||
| Long-term liabilities | ||||||||
| Notes payable, non-current | 59,717 | 49,457 | ||||||
| Operating lease liabilities, non-current | 1,313 | 1,774 | ||||||
| Obligations under finance leases, non-current | 492 | 1,950 | ||||||
| Deferred income tax, net | 604 | 604 | ||||||
| Tax receivable agreement liability due to related party, non-current | — | 2,176 | ||||||
| Total Liabilities | 104,262 | 96,590 | ||||||
| Commitments and Contingencies (Note 19) | ||||||||
| Stockholders’ (Deficit) Equity | ||||||||
| Series A Preferred Stock, | — | — | ||||||
| Class A common stock, | 3 | 1 | ||||||
| Class E common stock, | — | — | ||||||
| Class M common stock, | 4 | — | ||||||
| Class V common stock, | — | 4 | ||||||
| Treasury stock | (437 | ) | (437 | ) | ||||
| Additional paid-in capital | 46,878 | 21,491 | ||||||
| Accumulated deficit | (27,659 | ) | (44,349 | ) | ||||
| Accumulated other comprehensive loss | (255 | ) | (342 | ) | ||||
| Total Stockholders’ (Deficit) Attributable to Bitcoin Depot Inc. | 18,534 | (23,632 | ) | |||||
| Equity attributable to non-controlling interests | 2,482 | 7,146 | ||||||
| Total Stockholders’ (Deficit) Equity | 21,016 | (16,486 | ) | |||||
| Total Liabilities and Stockholders’ (Deficit) Equity | $ | 125,278 | $ | 80,104 | ||||
| BITCOIN DEPOT INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands, except share and per share amounts) (UNAUDITED) | ||||||||
| Nine Months Ended September 30, | ||||||||
| 2025 | 2024 | |||||||
| Cash flows from Operating Activities: | ||||||||
| Net income | $ | 29,985 | $ | 2,421 | ||||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
| Amortization of deferred financing costs | 555 | 1,047 | ||||||
| Depreciation and amortization | 5,666 | 8,184 | ||||||
| Non-cash share-based compensation | 3,257 | 3,037 | ||||||
| Purchase of services in cryptocurrencies | 689 | 1,014 | ||||||
| Unrealized (gain) loss on cryptocurrencies | (941 | ) | — | |||||
| Deferred taxes | (1,192 | ) | (1,752 | ) | ||||
| Write-off of deferred financing costs | — | 3,136 | ||||||
| Cryptocurrency received as payment | (804 | ) | (1,068 | ) | ||||
| Other | 268 | 534 | ||||||
| Change in operating assets and liabilities: | ||||||||
| Deposits | (375 | ) | (324 | ) | ||||
| Accounts receivable | (1,236 | ) | (136 | ) | ||||
| Cryptocurrencies | (1,744 | ) | 75 | |||||
| Prepaid expenses and other current assets | (1,700 | ) | (1,260 | ) | ||||
| Accounts payable | (1,655 | ) | 3,630 | |||||
| Accrued expenses and other current liabilities | 5,119 | (988 | ) | |||||
| Income taxes payable | (377 | ) | (1,128 | ) | ||||
| Other non-income tax payable | (2,259 | ) | (62 | ) | ||||
| Tax receivable agreement liability | (331 | ) | 1,471 | |||||
| Deferred revenue | 370 | (96 | ) | |||||
| Operating leases, net | (262 | ) | (482 | ) | ||||
| Net Cash Flows Provided by Operating Activities | 33,033 | 17,253 | ||||||
| Cash flows from Investing Activities: | ||||||||
| Acquisition of property and equipment | (4,855 | ) | (9,886 | ) | ||||
| Proceeds from sale of property and equipment | 88 | — | ||||||
| Acquisition of BTC for investment | (8,473 | ) | (620 | ) | ||||
| Net Cash Flows Used In Investing Activities | (13,240 | ) | (10,506 | ) | ||||
| Cash flows from Financing Activities: | ||||||||
| Proceeds from issuance of notes payable | 24,018 | 24,352 | ||||||
| Principal payments on notes payable | (12,711 | ) | (2,878 | ) | ||||
| Principal payments on finance lease | (2,529 | ) | (6,243 | ) | ||||
| Borrowing on finance leases | — | 3,382 | ||||||
| Payment of deferred financing costs | (163 | ) | (19 | ) | ||||
| Proceeds from issuance of common stock, net | 20,847 | — | ||||||
| Cash paid in connection with Up-C restructuring | (9,133 | ) | — | |||||
| Purchase of treasury stock | — | (158 | ) | |||||
| Distributions | (10,117 | ) | (22,748 | ) | ||||
| Net Cash Flows Provided by (Used In) Financing Activities | 10,212 | (4,312 | ) | |||||
| Effect of exchange rate changed on cash and cash equivalents | (211 | ) | 35 | |||||
| Net change in cash and cash equivalents | 29,794 | 2,470 | ||||||
| Cash and cash equivalents - beginning of period | 29,472 | 29,759 | ||||||
| Cash and cash equivalents - end of period | $ | 59,266 | $ | 32,229 | ||||
Explanation and Reconciliation of Non-GAAP Financial Measures
Bitcoin Depot reports its financial results in accordance with accounting principles generally accepted in the United States of America (“GAAP”). This press release includes both historical and projected Adjusted EBITDA, Adjusted Gross Profit, and certain ratios and other metrics derived therefrom such as Adjusted EBITDA margin and Adjusted Gross Profit margin, which are not prepared in accordance with GAAP.
Bitcoin Depot defines Adjusted EBITDA as net income before interest expense, income tax expense, depreciation and amortization, non-recurring expenses, share-based compensation, expenses related to the PIPE financing and miscellaneous cost adjustments. Such items are excluded from Adjusted EBITDA because these items are non-cash in nature, or because the amount and timing of these items is unpredictable, not driven by core results of operations and renders comparisons with prior periods and competitors less meaningful. In addition, Bitcoin Depot defines Adjusted Gross Profit (a non-GAAP financial measure) as revenue less cost of revenue (excluding depreciation and amortization) and depreciation and amortization adjusted to add back depreciation and amortization. Bitcoin Depot believes Adjusted EBITDA and Adjusted Gross Profit each provide useful information to investors and others in understanding and evaluating Bitcoin Depot’s results of operations, as well as provide a useful measure for period-to-period comparisons of Bitcoin Depot’s business performance. Adjusted EBITDA and Adjusted Gross Profit are each key measurements used internally by management to make operating decisions, including those related to operating expenses, evaluate performance and perform strategic and financial planning. However, you should be aware that Adjusted EBITDA and Adjusted Gross Profit are not measures of financial performance calculated in accordance with GAAP and may exclude items that are significant in understanding and assessing Bitcoin Depot’s financial results, and further, that Bitcoin Depot may incur future expenses similar to those excluded when calculating these measures. Bitcoin Depot primarily relies on GAAP results and uses both Adjusted EBITDA and Adjusted Gross Profit on a supplemental basis. Neither Adjusted EBITDA or Adjusted Gross Profit should be considered in isolation from, or as an alternative to, net income, cash flows from operations or other measures of profitability, liquidity or performance under GAAP and may not be indicative of Bitcoin Depot’s historical or future operating results. Bitcoin Depot’s computation of both Adjusted EBITDA and Adjusted Gross Profit may not be comparable to other similarly titled measures computed by other companies because not all companies calculate such measures in the same fashion. As such, undue reliance should not be placed on such measures.
Due to the high variability and difficulty in making accurate forecasts and projections of some of the information excluded from the projections of Adjusted EBITDA, together with some of the excluded information not being ascertainable or accessible, Bitcoin Depot is unable to quantify certain amounts that would be required to be included in the most directly comparable GAAP financial measures without unreasonable effort. Consequently, no disclosure of estimated comparable GAAP measures is included and no reconciliation of the forward-looking non-GAAP financial measures is included.
The following table presents a reconciliation of Net (loss) income to Adjusted EBITDA for the periods indicated:
| BITCOIN DEPOT INC. RECONCILIATION OF NET (LOSS) INCOME TO ADJUSTED EBITDA (UNAUDITED) | ||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Net income | $ | 5,487 | $ | 2,299 | $ | 29,985 | $ | 2,421 | ||||||||
| Adjustments: | ||||||||||||||||
| Interest expense | 4,275 | 2,907 | 12,069 | 10,731 | ||||||||||||
| Income tax expense | 3,042 | 347 | 5,656 | 479 | ||||||||||||
| Depreciation and amortization | 1,900 | 2,245 | 5,666 | 8,184 | ||||||||||||
| Unrealized loss on cryptocurrency held for investment | (690 | ) | — | (1,911 | ) | — | ||||||||||
| Non-recurring expenses(1) | 4 | 297 | 286 | 1,204 | ||||||||||||
| Interest (income) | (142 | ) | — | (142 | ) | — | ||||||||||
| Share-based compensation | 2,185 | 412 | 3,257 | 3,037 | ||||||||||||
| Special bonus | — | 675 | — | 675 | ||||||||||||
| Adjusted EBITDA | $ | 16,061 | $ | 9,182 | $ | 54,866 | $ | 26,731 | ||||||||
| Adjusted EBITDA margin(2) | 9.9 | % | 6.8 | % | 11.0 | % | 6.1 | % | ||||||||
(1) Comprised of non-recurring professional service fees.
(2) Adjusted EBITDA margin is defined as Adjusted EBITDA divided by revenue. The Company uses this measure to evaluate its overall profitability.
The following table presents a reconciliation of revenue to Adjusted Gross Profit for the periods indicated:
| BITCOIN DEPOT INC. RECONCILIATION OF REVENUE TO ADJUSTED GROSS PROFIT (UNAUDITED) | ||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| (in thousands) | 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenue | $ | 162,482 | $ | 135,271 | $ | 498,816 | $ | 436,876 | ||||||||
| Cost of revenue (excluding depreciation and amortization) | (132,357 | ) | (112,853 | ) | (402,830 | ) | (370,848 | ) | ||||||||
| Depreciation and amortization excluded from cost of revenue | (1,894 | ) | (2,233 | ) | (5,647 | ) | (8,090 | ) | ||||||||
| Gross Profit | $ | 28,231 | $ | 20,185 | $ | 90,339 | $ | 57,938 | ||||||||
| Adjustments: | ||||||||||||||||
| Depreciation and amortization excluded from cost of revenue | $ | 1,894 | $ | 2,233 | $ | 5,647 | $ | 8,090 | ||||||||
| Adjusted Gross Profit | $ | 30,125 | $ | 22,418 | $ | 95,986 | $ | 66,028 | ||||||||
| Gross Profit Margin(1) | 17.4 | % | 14.9 | % | 18.1 | % | 13.3 | % | ||||||||
| Adjusted Gross Profit Margin(1) | 18.5 | % | 16.6 | % | 19.2 | % | 15.1 | % | ||||||||
(1) Calculated as a percentage of revenue.
Contacts:
Investors
Cody Slach,
Gateway Group, Inc.
949-574-3860
BTM@gateway-grp.com
Media
Brenlyn Motlagh, Ryan Deloney
Gateway Group, Inc.
949-574-3860
BTM@gateway-grp.com