Bitcoin Depot Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	614.85	573.7	688.97	646.83	548.98
Revenue Growth (YoY)	7.17%	-16.73%	6.51%	17.82%	123.95%
Cost of Revenue	501.56	482.26	587.94	574.54	492.95
Gross Profit	113.3	91.44	101.03	72.3	56.03
Selling, General & Admin	64.41	57.16	57.77	36.99	29.14
Depreciation & Amortization Expenses	7.67	10.07	12.79	18.78	13.04
Total Operating Expenses	72.08	67.23	70.56	55.77	42.18
Operating Income	41.21	24.21	30.47	16.52	13.85
Total Non-Operating Income (Expense)	-34.22	-14.26	-57.9	-25.16	-16.2
Pretax Income	7	9.95	1.52	3.94	5.75
Provision for Income Taxes	-	-	0.05	0.4	-0.17
Net Income	-6.18	-11.69	-13.2	3.98	5.94
Minority Interest in Earnings	10.89	19.5	14.67	-0.43	-0.02
Net Income to Common	-6.18	-11.69	-13.2	3.98	5.94
Net Income Growth	-	-	-	-33.02%	-58.75%
Shares Outstanding (Basic)	7	3	4	4	-
Shares Outstanding (Diluted)	7	3	4	4	-
Shares Change (YoY)	158.11%	-26.89%	-	-	-
EPS (Basic)	-0.86	-4.21	-0.77	1.40	-
EPS (Diluted)	-0.86	-4.21	-0.77	1.40	-
Shares Outstanding	10.43	2.74	2.08	0.23	-
Free Cash Flow	28.49	11.79	41.08	30.15	15.35
Free Cash Flow Growth	141.56%	-71.29%	36.27%	96.38%	-9.17%
Free Cash Flow Per Share	3.99	4.26	10.85	7.96	-
Gross Margin	18.43%	15.94%	14.66%	11.18%	10.21%
Operating Margin	6.70%	4.22%	4.42%	2.55%	2.52%
Profit Margin	0.77%	1.36%	0.21%	0.55%	1.08%
FCF Margin	4.63%	2.06%	5.96%	4.66%	2.80%
EBITDA	48.88	34.28	43.26	35.3	26.86
EBITDA Margin	7.95%	5.98%	6.28%	5.46%	4.89%
EBIT	41.21	24.21	30.47	16.52	13.85
EBIT Margin	6.70%	4.22%	4.42%	2.55%	2.52%
Effective Tax Rate	0.00%	0.00%	3.23%	10.02%	-2.98%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q