2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $245M | $549M | $647M | $689M | $574M |
Cost of Revenue | $214M | $493M | $575M | $588M | $482M |
Gross Profit | $31M | $56M | $72M | $101M | $91M |
Gross Profit % | 13% | 10% | 11% | 15% | 16% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Net Income | $14M | $5.9M | $3.5M | $1.5M |
Dep. & Amort. | $2.2M | $13M | $19M | $13M |
Def. Tax | $0 | -$387K | -$252K | -$1.4M |
Stock Comp. | $0 | $505K | $1.2M | $4.1M |
Chg. in WC | -$1.6M | -$5.4M | $5.9M | $5M |
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Cash | $41M | $38M | $38M | $30M |
ST Investments | $0 | $6.6M | $540K | $712K |
Cash & ST Inv. | $41M | $38M | $38M | $30M |
Receivables | $0 | $119K | $263K | $245K |
Inventory | $0 | $0 | $0 | $712K |
Bitcoin Depot reported Q4 adjusted gross profit growth of 18% year-over-year and adjusted EBITDA growth of 34%, driven by kiosk optimization and relocation strategies.
The company ended 2024 with 8,457 active kiosks, surpassing its goals, and plans to expand its fleet to approximately 10,000 kiosks in 2025, including international expansion into Australia.
Q1 2025 revenue is projected to be between $151M and $154M, representing 9-11% growth year-over-year, with adjusted EBITDA expected to grow over 200% to $12M-$14M.
Bitcoin Depot plans to pay down at least $9M of its $36M term loan in 2025 and is considering potential dividends or other shareholder value initiatives due to strong cash flow.
The company remains optimistic about regulatory developments under the new pro-crypto administration and continues to monitor state-level regulations while exploring international M&A opportunities for strategic growth.