XML 29 R5.htm IDEA: XBRL DOCUMENT v3.23.3
Consolidated Statements Of Changes In Stockholders' Equity - USD ($)
Total
PIPE And ESA Agreement [Member]
Equity Attributed to Legacy Bitcoin Depot [Member]
Stock Subscriptions Receivable [Member]
Stock Subscriptions Receivable [Member]
PIPE And ESA Agreement [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
PIPE And ESA Agreement [Member]
Accumulated Other Comprehensive Loss [Member]
Retained Earnings Accumulated Deficit [Member]
Non-controlling Interest [Member]
Total Equity Attributed to Legacy Bitcoin Depot [Member]
Total Equity Attributed to Legacy Bitcoin Depot [Member]
PIPE And ESA Agreement [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
Series A Preferred Stock [Member]
Preferred Stock [Member]
PIPE And ESA Agreement [Member]
Common Class A [Member]
Common Stock [Member]
Class V Common Stock [Member]
Common Stock [Member]
Class E Common Stock [Member]
Common Stock [Member]
Beginning Balance at Dec. 31, 2021 $ 18,976,000   $ 17,616,000         $ (72,000)   $ 1,432,000 $ 17,544,000            
Distributions (10,395,000)   (10,395,000)               (10,395,000)            
Stock compensation prior to Merger 909,000                 909,000              
Foreign currency translation (403,000)             (403,000)     (403,000)            
Net income (loss) 4,073,000   4,621,000             (548,000) 4,621,000            
Ending Balance at Sep. 30, 2022 13,160,000   11,842,000         (475,000)   1,793,000 11,367,000            
Beginning Balance at Jun. 30, 2022 10,379,000   8,753,000         (306,000)   1,932,000 8,447,000            
Distributions (662,000)   (662,000)               (662,000)            
Stock compensation prior to Merger 302,000                 302,000              
Foreign currency translation (169,000)             (169,000)     (169,000)            
Net income (loss) 3,310,000   3,751,000             (441,000) 3,751,000            
Ending Balance at Sep. 30, 2022 13,160,000   11,842,000         (475,000)   1,793,000 11,367,000            
Beginning Balance at Dec. 31, 2022 9,444,000   7,396,000         (182,000)   2,230,000 7,214,000            
Distributions (13,031,000)   (12,737,000)             (294,000) (12,737,000)            
Foreign currency translation 66,000             (21,000)   87,000 (21,000)            
Net income (loss) prior to Merger 12,906,000   12,906,000               12,906,000            
Recapitalization of Legacy Bitcoin Depot equity and establishment of non-controlling interest (3,507,000)   $ (7,565,000) $ (4,000)         $ (5,809,000) 9,866,000 (13,373,000)       $ 1,000 $ 4,000  
Recapitalization of Legacy Bitcoin Depot equity and establishment of non-controlling interest, Shares                             $ 11,858,691 44,100,000 $ 1,075,761
Establishment of TRA (754,000)               (754,000)   (754,000)            
Shares issued in connection with the PIPE Financing   $ 8,280,000     $ (5,609,000)   $ 13,889,000         $ 8,280,000          
Shares issued in connection with the PIPE Financing, Shares                           4,300,000      
Proceeds from stock subscription 4,000     4,000             4,000            
Stock based compensation expense 1,326,000         $ 798,000       528,000 798,000            
Stock compensation expense related to shares issued to founder 1,615,000         1,615,000         1,615,000            
Stock compensation expense related to shares issued to founder Shares                             500,000    
Conversion from Series A preferred stock to class A common stock Shares                         (825,000)   825,000    
Net Income (loss) attributable to Bitcoin Depot Inc. (9,763,000)               (17,794,000) 8,031,000 (17,794,000)            
Net income (loss) 3,143,000                                
Ending Balance at Sep. 30, 2023 6,586,000     (5,609,000)   16,302,000   (203,000) (24,357,000) 20,448,000 (13,862,000)       $ 1,000 $ 4,000  
Ending Balance (Shares) at Sep. 30, 2023                         3,475,000   13,183,691 44,100,000 1,075,761
Beginning Balance at Jun. 30, 2023 4,780,000     (5,613,000)   15,504,000   (203,000) (17,259,000) 12,346,000 (7,566,000)       $ 1,000 $ 4,000  
Beginning Balance (Shares) at Jun. 30, 2023                         4,300,000   12,358,691 44,100,000 1,075,761
Distributions (294,000)                 (294,000)              
Foreign currency translation 87,000                 87,000              
Proceeds from stock subscription 4,000     4,000             4,000            
Stock based compensation expense 944,000         798,000       146,000 798,000            
Conversion from Series A preferred stock to class A common stock Shares                         (825,000)   825,000    
Net Income (loss) attributable to Bitcoin Depot Inc. 1,065,000               (7,098,000) 8,163,000 (7,098,000)            
Net income (loss) 1,065,000                                
Ending Balance at Sep. 30, 2023 $ 6,586,000     $ (5,609,000)   $ 16,302,000   $ (203,000) $ (24,357,000) $ 20,448,000 $ (13,862,000)       $ 1,000 $ 4,000  
Ending Balance (Shares) at Sep. 30, 2023                         3,475,000   13,183,691 44,100,000 1,075,761