Bakkt Holdings Inc(NYSE:BKKT)

Bakkt Holdings, LLC, through its subsidiary, operates as a crypto derivatives provider. It offers custody of bitcoins. The company was founded in 2018 and is headquartered in Atlanta, Georgia. Bakkt Holdings, LLC operates as a subsidiary of Intercontinental Exchange Holdings, Inc.
Website: https://www.bakkt.com/
Founded: 2018
CEO: Gavin Michael
Sector: Technology
Industry: Software—Infrastructure
Share this website to your friends
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-10-15 | 2021-09-30 | 2021-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
crypto services revenue | 243,593,000 | 509,017,500 | 402,211,000 | ||||||||||||||||||
operating expenses: | |||||||||||||||||||||
crypto costs | 239,970,000 | 295,866,000 | 396,815,000 | 561,074,000 | 1,054,635,000 | 1,766,693,000 | 312,841,000 | 491,701,000 | 831,972,000 | 196,910,000 | 189,428,000 | 331,810,000 | |||||||||
execution, clearing and brokerage fees | 1,980,000 | 2,639,000 | 3,965,000 | 4,139,000 | 7,693,000 | 12,795,000 | 2,207,000 | 3,392,000 | 5,630,000 | 870,000 | 697,000 | 2,205,000 | |||||||||
compensation and benefits | 6,602,000 | 51,296,000 | 8,084,000 | 20,124,000 | 17,819,000 | 15,167,000 | 21,085,000 | 22,381,000 | 24,531,000 | 16,224,000 | 24,608,000 | 27,066,000 | 34,144,000 | 31,914,000 | 37,800,000 | 34,247,000 | 35,088,000 | ||||
professional services | 7,745,000 | 8,694,000 | 7,364,000 | 4,069,000 | 5,192,000 | 4,184,000 | 5,346,000 | 3,639,000 | 3,635,000 | 3,178,000 | 1,962,000 | 2,864,000 | 2,378,000 | 2,192,000 | 2,707,000 | 1,910,000 | 4,675,000 | ||||
technology and communication | 1,787,000 | 1,796,000 | 2,210,000 | 2,901,000 | 3,568,000 | 4,057,000 | 4,234,000 | 3,651,000 | 5,772,000 | 5,190,000 | 5,536,000 | 4,393,000 | 5,718,000 | 4,420,000 | 4,137,000 | 4,164,000 | 4,358,000 | ||||
selling, general and administrative | 2,362,000 | 2,688,000 | 3,211,000 | 3,590,000 | 3,829,000 | 4,734,000 | 8,493,000 | 5,516,000 | 7,811,000 | 11,663,000 | 7,447,000 | 7,566,000 | 6,709,000 | 8,419,000 | 7,792,000 | 9,769,000 | 9,435,000 | ||||
depreciation and amortization | 66,000 | 80,000 | 153,000 | 154,000 | 220,000 | 62,000 | 107,000 | 117,000 | 57,000 | 3,089,000 | 3,959,000 | 3,821,000 | 3,063,000 | 7,010,000 | 6,391,000 | 6,098,000 | 5,851,000 | ||||
restructuring expenses | 5,107,000 | 228,000 | 702,000 | 425,000 | 926,000 | 6,140,000 | 137,000 | 220,000 | 4,251,000 | ||||||||||||
other operating expenses | 5,000 | -51,000 | 85,000 | 320,000 | 246,000 | 394,000 | 313,000 | 387,000 | 422,000 | 361,000 | 322,000 | 244,000 | 795,000 | 622,000 | 502,000 | 490,000 | 728,000 | ||||
total operating expenses | 260,517,000 | 390,189,000 | 427,474,000 | 596,371,000 | 1,093,430,000 | 1,809,000,000 | 355,802,000 | 531,915,000 | 886,419,000 | 293,008,000 | 257,634,000 | 398,717,000 | 58,434,000 | 347,579,000 | 1,607,761,000 | 57,123,000 | 61,018,000 | ||||
operating loss from continuing operations | -16,924,000 | ||||||||||||||||||||
interest income | 185,000 | 273,000 | -50,000 | -53,000 | 622,000 | 1,103,000 | 1,014,000 | 1,245,000 | 956,000 | 836,000 | 1,177,000 | 701,000 | 1,624,000 | 1,039,000 | 623,000 | 153,000 | 61,000 | ||||
gain from change in fair value of warrant liability | 4,700,000 | 43,734,000 | -37,187,000 | -8,604,000 | 32,247,000 | -31,102,000 | 19,984,000 | -15,114,000 | 9,046,000 | -714,000 | -214,000 | 357,000 | -1,000,000 | 3,499,000 | 428,000 | 10,283,000 | 2,428,000 | ||||
change in fair value of derivative instrument | -224,000 | ||||||||||||||||||||
other income | 846,000 | -21,418,000 | 40,921,000 | -2,946,000 | 1,939,000 | 1,363,000 | -20,000 | 448,000 | 716,000 | 8,250 | 379,000 | -329,000 | -1,463,000 | 696,000 | 374,000 | 827,524 | 22,457,029 | ||||
income from continuing operations before income taxes and equity in net earnings of affiliates | -11,417,000 | ||||||||||||||||||||
income tax expense | -12,000 | -60,000 | -49,000 | -74,000 | -156,000 | ||||||||||||||||
net income from continuing operations before equity in net earnings of affiliates | -11,429,000 | ||||||||||||||||||||
loss from equity method investment | -221,000 | ||||||||||||||||||||
net income from continuing operations | -11,650,000 | -68,600,000 | -21,554,000 | ||||||||||||||||||
net loss from discontinued operations, net of tax | -26,563,000 | -1,602,000 | |||||||||||||||||||
net income | -11,650,000 | -95,163,000 | -23,156,000 | -30,152,000 | 16,239,000 | -40,369,000 | -6,291,000 | -35,512,000 | -21,275,000 | -78,693,000 | -51,749,000 | -50,511,000 | -44,859,000 | -326,425,000 | -1,592,548,000 | -27,641,000 | -43,321,000 | -151,941,894 | -483,148 | 21,269,658 | |
yoy | -171.74% | 135.73% | 268.08% | -15.09% | -176.33% | -48.70% | -87.84% | -29.69% | -52.57% | -75.89% | -96.75% | 82.74% | 3.55% | 948.13% | 5621.02% | -303.68% | |||||
qoq | -87.76% | 310.96% | -23.20% | -285.68% | -140.23% | 541.69% | -82.28% | 66.92% | -72.96% | 52.07% | 2.45% | 12.60% | -86.26% | -79.50% | 5661.54% | -36.19% | 31348.31% | -102.27% | |||
net income margin % | -Infinity% | -Infinity% | -Infinity% | -5.22% | 1.51% | -2.25% | -1.92% | -6.96% | -2.49% | -36.68% | -25.27% | -14.53% | -345.44% | -2092.07% | -12383.73% | -203.66% | -345.68% | -Infinity% | -Infinity% | Infinity% | |
less: net income attributable to noncontrolling interest | 8,529,000 | ||||||||||||||||||||
net income attributable to bakkt, inc. | -11,650,000 | ||||||||||||||||||||
net income per share | |||||||||||||||||||||
basic | -0.41 | -2.16 | -3.1 | -0.45 | -2.67 | -1.86 | -0.29 | -0.19 | -0.19 | -0.17 | -1.12 | -6.11 | |||||||||
diluted | -0.41 | -2.16 | -3.1 | -0.45 | -2.67 | -1.86 | -0.29 | -0.19 | -0.19 | -0.17 | -1.12 | -6.11 | |||||||||
related party expenses | 150,000 | 150,000 | 150,000 | 150,000 | 757,000 | 1,033,000 | 1,512,000 | 600,000 | 267,000 | 267,000 | 267,000 | 367,000 | |||||||||
impairment of long-lived assets | 253,000 | 480,000 | 601,000 | 288,000 | 30,209,000 | 56,000 | |||||||||||||||
operating income from continuing operations | -14,204,750 | -25,263,000 | |||||||||||||||||||
loss from continuing operations before income taxes | -7,239,250 | -21,579,000 | |||||||||||||||||||
income tax benefit | -25,250 | 25,000 | -54,000 | 114,000 | -43,000 | -231,000 | -152,000 | -18,000 | 2,476,000 | 606,000 | 5,100,000 | 3,138,000 | |||||||||
less: net loss attributable to noncontrolling interest | -9,893,000 | -8,238,000 | -15,418,000 | -21,190,000 | -3,398,000 | -19,088,000 | -13,110,000 | -51,994,000 | -34,418,000 | -33,663,000 | -30,883,000 | -227,477,000 | -1,124,416,000 | -23,744,000 | -36,193,000 | ||||||
net loss attributable to bakkt holdings, inc. | -5,485,500 | -14,918,000 | -14,734,000 | -19,179,000 | -2,893,000 | -16,424,000 | -8,165,000 | -26,699,000 | -17,331,000 | -16,848,000 | -13,976,000 | -98,948,000 | -468,132,000 | -3,897,000 | -7,128,000 | ||||||
net income per share | |||||||||||||||||||||
basic and diluted | -0.625 | -1.15 | |||||||||||||||||||
revenues: | |||||||||||||||||||||
crypto services | 568,103,000 | 1,065,756,000 | 1,786,242,000 | 316,333,000 | 497,141,000 | 841,340,000 | 199,462,000 | 191,750,000 | 335,333,000 | ||||||||||||
loyalty services | 9,779,000 | 9,154,000 | 11,079,000 | 12,086,000 | 12,757,000 | 13,242,000 | 15,052,000 | 13,024,000 | 12,296,000 | ||||||||||||
total revenues | 577,882,000 | 1,074,910,000 | 1,797,321,000 | 328,419,000 | 509,898,000 | 854,582,000 | 214,514,000 | 204,774,000 | 347,629,000 | 12,986,000 | 15,603,000 | 12,860,000 | 13,572,000 | 12,532,000 | |||||||
yoy | 13.33% | 25.78% | 737.86% | 60.38% | 46.68% | 6480.79% | 1274.83% | 1492.33% | 2461.37% | 3.62% | |||||||||||
qoq | -46.24% | -40.19% | 447.26% | -35.59% | -40.33% | 298.38% | 4.76% | -41.09% | 2576.95% | -16.77% | 21.33% | -5.25% | 8.30% | ||||||||
operating income | -18,489,000 | -18,520,000 | -11,679,000 | -27,383,000 | -22,017,000 | -31,837,000 | -78,494,000 | -52,860,000 | -51,088,000 | -45,448,000 | -331,976,000 | -1,594,901,000 | -43,551,000 | -48,486,000 | |||||||
yoy | -16.02% | -41.83% | -85.12% | -48.20% | -56.90% | -29.95% | -76.36% | -96.69% | 17.31% | -6.27% | |||||||||||
qoq | -0.17% | 58.58% | -57.35% | 24.37% | -30.84% | -59.44% | 48.49% | 3.47% | 12.41% | -86.31% | -79.19% | 3562.15% | -10.18% | ||||||||
operating margin % | NaN% | NaN% | NaN% | -3.20% | -1.72% | -0.65% | -8.34% | -4.32% | -3.73% | -36.59% | -25.81% | -14.70% | -349.98% | -2127.64% | -12402.03% | -320.89% | -386.90% | NaN% | NaN% | NaN% | |
income before income taxes | -30,092,000 | 16,288,000 | -40,315,000 | -6,405,000 | -35,438,000 | -21,119,000 | -78,650,000 | -51,518,000 | -50,359,000 | -44,841,000 | -328,901,000 | -1,593,154,000 | -32,741,000 | -46,459,000 | |||||||
net income attributable to bakkt holdings, inc. | 7,710,000 | ||||||||||||||||||||
net earnings per share attributable to class a common stockholders: | |||||||||||||||||||||
basic | 1.18 | ||||||||||||||||||||
diluted | 1.13 | ||||||||||||||||||||
acquisition-related expenses | 62,000 | 55,000 | 11,000 | -12,754,000 | -739,000 | 17,016,000 | 776,000 | 4,527,000 | 454,000 | 178,000 | 516,000 | ||||||||||
goodwill and intangible asset impairments | |||||||||||||||||||||
goodwill and intangible assets impairments | 37,174,000 | 23,325,000 | 274,378,000 | 1,547,711,000 | |||||||||||||||||
other expense | -17,000 | -462,000 | |||||||||||||||||||
net income per share | |||||||||||||||||||||
class a common stockholders per share: | |||||||||||||||||||||
basic | -0.05 | -0.12 | |||||||||||||||||||
diluted | -0.05 | -0.14 | |||||||||||||||||||
general and administrative expenses | 1,455,643.75 | 2,241,776 | 1,187,371 | ||||||||||||||||||
income from operations | -1,455,643.75 | -2,241,776 | -1,187,371 | ||||||||||||||||||
other income: | |||||||||||||||||||||
interest earned on investments held in trust account | 4,974.5 | 2,669 | |||||||||||||||||||
change in fair value of warrant liabilities | -1,771,726.25 | 1,755,959 | 22,449,504 | ||||||||||||||||||
offering costs—warrants | |||||||||||||||||||||
total other income | -1,765,632.75 | 1,758,628 | |||||||||||||||||||
weighted-average shares outstanding of class a ordinary shares | 20,737,202 | ||||||||||||||||||||
basic and diluted net loss per share, class a | -0.125 | -0.02 | |||||||||||||||||||
weighted-average shares outstanding of class b ordinary shares | 5,184,300 | ||||||||||||||||||||
basic and diluted net loss per share, class b | -0.125 | -0.02 | |||||||||||||||||||
interest earned on marketable securities held in trust account | 7,525 | ||||||||||||||||||||
weighted-average shares outstanding of class a redeemable ordinary shares | 20,737,202 | ||||||||||||||||||||
basic and diluted net income per share, class a | |||||||||||||||||||||
weighted-average shares outstanding of class b non-redeemable ordinary shares | 5,184,300 | ||||||||||||||||||||
basic and diluted net income per share, class b | 4.1 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-10-01 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||
current assets: | ||||||||||||||||||||||
cash and cash equivalents | 26,962,000 | 26,962,000 | 39,049,000 | 39,049,000 | 39,049,000 | 39,049,000 | 52,882,000 | 52,882,000 | 52,882,000 | 52,882,000 | 98,332,000 | 98,332,000 | 98,332,000 | 98,332,000 | 391,364,000 | 391,364,000 | 391,364,000 | 391,364,000 | ||||
restricted cash | 575,000 | 575,000 | 24,889,000 | 24,889,000 | 24,889,000 | 24,889,000 | 31,838,000 | 31,838,000 | 31,838,000 | 31,838,000 | 16,500,000 | 16,500,000 | 16,500,000 | 16,500,000 | 16,500,000 | 16,500,000 | 16,500,000 | 16,500,000 | ||||
customer funds | 14,662,000 | 14,662,000 | 88,566,000 | 88,566,000 | 88,566,000 | 88,566,000 | 32,925,000 | 32,925,000 | 32,925,000 | 32,925,000 | 591,000 | 591,000 | 591,000 | 591,000 | 551,000 | 551,000 | 551,000 | 551,000 | ||||
investments | 235,000 | 235,000 | ||||||||||||||||||||
accounts receivable | 12,070,000 | 12,070,000 | 7,683,000 | 24,648,000 | 24,648,000 | 24,648,000 | 29,664,000 | 29,664,000 | 29,664,000 | 29,664,000 | 25,306,000 | 25,306,000 | 25,306,000 | 25,306,000 | 18,142,000 | 18,142,000 | 18,142,000 | 18,142,000 | ||||
prepaid insurance | 2,749,000 | 2,749,000 | 3,971,000 | 3,972,000 | 3,972,000 | 3,972,000 | 13,049,000 | 13,049,000 | 13,049,000 | 13,049,000 | 22,822,000 | 22,822,000 | 22,822,000 | 22,822,000 | 32,206,000 | 32,206,000 | 32,206,000 | 32,206,000 | ||||
other current assets | 14,947,000 | 14,947,000 | 2,168,000 | 2,721,000 | 2,721,000 | 2,721,000 | 3,332,000 | 3,332,000 | 3,332,000 | 3,332,000 | 6,060,000 | 6,060,000 | 6,060,000 | 6,060,000 | 4,784,000 | 4,784,000 | 4,784,000 | 4,784,000 | ||||
total current assets | 72,200,000 | 72,200,000 | 183,845,000 | 183,845,000 | 183,845,000 | 183,845,000 | 882,644,000 | 882,644,000 | 882,644,000 | 882,644,000 | 326,465,000 | 326,465,000 | 326,465,000 | 326,465,000 | 463,547,000 | 463,547,000 | 463,547,000 | 463,547,000 | 843,455 | 1,047,130 | 1,241,545 | |
property, equipment and software | 1,660,000 | 1,660,000 | 2,064,000 | 2,064,000 | 2,064,000 | 2,064,000 | 60,000 | 60,000 | 60,000 | 60,000 | 19,744,000 | 19,744,000 | 19,744,000 | 19,744,000 | 6,121,000 | 6,121,000 | 6,121,000 | 6,121,000 | ||||
goodwill | 64,658,000 | 64,658,000 | 68,001,000 | 68,001,000 | 68,001,000 | 68,001,000 | 68,001,000 | 68,001,000 | 68,001,000 | 68,001,000 | 15,852,000 | 15,852,000 | 15,852,000 | 15,852,000 | 1,527,118,000 | 1,527,118,000 | 1,527,118,000 | 1,527,118,000 | ||||
intangible assets | 5,550,000 | 5,550,000 | 2,900,000 | 2,900,000 | 2,900,000 | 2,900,000 | 2,900,000 | 2,900,000 | 2,900,000 | 2,900,000 | 55,833,000 | 55,833,000 | 55,833,000 | 55,833,000 | 388,469,000 | 388,469,000 | 388,469,000 | 388,469,000 | ||||
equity method investment | 11,149,000 | 11,149,000 | ||||||||||||||||||||
derivative asset | 3,352,000 | 3,352,000 | ||||||||||||||||||||
other assets | 4,219,000 | 4,219,000 | 10,403,000 | 12,567,000 | 12,567,000 | 12,567,000 | 13,262,000 | 13,262,000 | 13,262,000 | 13,103,000 | 22,458,000 | 22,458,000 | 22,458,000 | 22,458,000 | 13,879,000 | 13,879,000 | 13,879,000 | 13,879,000 | ||||
total assets | 162,788,000 | 162,788,000 | 269,378,000 | 269,377,000 | 269,377,000 | 269,377,000 | 966,867,000 | 966,867,000 | 966,867,000 | 966,867,000 | 455,502,000 | 455,502,000 | 455,502,000 | 455,502,000 | 2,414,285,000 | 2,414,285,000 | 2,414,285,000 | 2,414,285,000 | 208,239,566 | 208,440,572 | 208,627,462 | |
liabilities and equity | ||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||
accounts payable and accrued liabilities | 14,876,000 | 14,876,000 | 14,260,000 | 39,911,000 | 39,911,000 | 39,911,000 | 55,379,000 | 55,379,000 | 55,379,000 | 55,379,000 | 66,787,000 | 66,787,000 | 66,787,000 | 66,787,000 | 64,090,000 | 64,090,000 | 64,090,000 | 64,090,000 | ||||
customer funds payable | 14,662,000 | 14,662,000 | 88,566,000 | 88,566,000 | 88,566,000 | 88,566,000 | 32,925,000 | 32,925,000 | 32,925,000 | 32,925,000 | 591,000 | 591,000 | 591,000 | 591,000 | 551,000 | 551,000 | 551,000 | 551,000 | ||||
deferred revenue, current | 789,000 | 789,000 | 1,605,000 | 1,605,000 | 1,605,000 | 4,282,000 | 4,282,000 | 4,282,000 | 4,282,000 | 3,972,000 | 3,972,000 | 3,972,000 | 3,972,000 | 4,629,000 | 4,629,000 | 4,629,000 | 4,629,000 | |||||
other current liabilities | 2,703,000 | 2,703,000 | 4,752,000 | 5,277,000 | 5,277,000 | 5,277,000 | 3,706,000 | 3,706,000 | 3,706,000 | 4,702,000 | 3,819,000 | 3,819,000 | 3,819,000 | 3,819,000 | 3,717,000 | 3,717,000 | 3,717,000 | 3,717,000 | ||||
total current liabilities | 33,030,000 | 33,030,000 | 143,845,000 | 137,719,000 | 137,719,000 | 137,719,000 | 802,074,000 | 802,074,000 | 802,074,000 | 802,074,000 | 92,129,000 | 92,129,000 | 92,129,000 | 92,129,000 | 73,604,000 | 73,604,000 | 73,604,000 | 73,604,000 | 6,144,562 | 4,106,461 | 3,113,505 | |
warrant liability | 16,732,000 | 46,923,000 | 46,923,000 | 46,923,000 | 46,923,000 | 2,356,000 | 2,356,000 | 2,356,000 | 2,356,000 | 785,000 | 785,000 | 785,000 | 785,000 | 17,424,000 | 17,424,000 | 17,424,000 | 17,424,000 | |||||
other noncurrent liabilities | 244,000 | 244,000 | 15,757,000 | 19,261,000 | 19,261,000 | 19,261,000 | 23,525,000 | 23,525,000 | 23,525,000 | 23,525,000 | 23,402,000 | 23,402,000 | 23,402,000 | 23,402,000 | 12,674,000 | 12,674,000 | 12,674,000 | 12,674,000 | ||||
total liabilities | 50,006,000 | 50,006,000 | 206,525,000 | 206,524,000 | 206,524,000 | 206,524,000 | 831,153,000 | 831,153,000 | 831,153,000 | 831,153,000 | 119,428,000 | 119,428,000 | 119,428,000 | 119,428,000 | 120,114,000 | 120,114,000 | 120,114,000 | 120,114,000 | 43,002,553 | 42,720,411 | 64,176,959 | |
commitments and contingencies | ||||||||||||||||||||||
class a common stock | 3,000 | 3,000 | 1,000 | 1,000 | 1,000 | 1,000 | 9,000 | 8,000 | 8,000 | 8,000 | 8,000 | 6,000 | 6,000 | 6,000 | 6,000 | |||||||
additional paid-in capital | 1,017,004,000 | 1,017,004,000 | 832,693,000 | 832,693,000 | 832,693,000 | 832,693,000 | 799,683,000 | 799,683,000 | 799,683,000 | 799,656,000 | 772,973,000 | 772,973,000 | 772,973,000 | 772,973,000 | 566,766,000 | 566,766,000 | 566,766,000 | 566,766,000 | 22,262,164 | 43,531,612 | ||
accumulated other comprehensive loss | 947,000 | -841,000 | -841,000 | -841,000 | -841,000 | -101,000 | -101,000 | -101,000 | -101,000 | -290,000 | -290,000 | -290,000 | -290,000 | -55,000 | -55,000 | -55,000 | ||||||
accumulated deficit | -905,172,000 | -905,172,000 | -797,960,000 | -797,960,000 | -797,960,000 | -797,960,000 | -751,301,000 | -751,301,000 | -751,301,000 | -751,301,000 | -676,447,000 | -676,447,000 | -676,447,000 | -676,447,000 | -98,342,000 | -98,342,000 | -98,342,000 | -98,342,000 | -42,135,525 | -17,263,148 | -38,532,806 | |
total bakkt, inc. stockholders' equity | 112,782,000 | |||||||||||||||||||||
noncontrolling interest | 28,959,000 | 28,959,000 | 28,959,000 | 28,959,000 | 87,432,000 | 87,432,000 | 87,432,000 | 87,432,000 | 239,811,000 | 239,811,000 | 239,811,000 | 239,811,000 | 1,825,775,000 | 1,825,775,000 | 1,825,775,000 | 1,825,775,000 | ||||||
total equity | 112,782,000 | 112,782,000 | 62,853,000 | 62,853,000 | 62,853,000 | 62,853,000 | 135,714,000 | 135,714,000 | 135,714,000 | 135,714,000 | 336,074,000 | 336,074,000 | 336,074,000 | 336,074,000 | 2,294,171,000 | 2,294,171,000 | 2,294,171,000 | 2,294,171,000 | ||||
total liabilities and equity | 162,788,000 | 269,378,000 | 269,377,000 | |||||||||||||||||||
assets of businesses held for sale | 17,519,000 | |||||||||||||||||||||
noncurrent assets of businesses held for sale | ||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||
due to related party | 2,360,000 | 2,360,000 | 2,360,000 | 2,360,000 | 3,230,000 | 3,230,000 | 3,230,000 | 3,230,000 | 1,168,000 | 1,168,000 | 1,168,000 | 1,168,000 | 617,000 | 617,000 | 617,000 | 617,000 | ||||||
liabilities of businesses held for sale | 33,907,000 | |||||||||||||||||||||
warrant liabilities | 16,732,000 | 29,599,970 | 31,355,929 | 53,805,433 | ||||||||||||||||||
noncurrent liabilities of businesses held for sale | ||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||
class v common stock | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 19,000 | 19,000 | 19,000 | 19,000 | 19,000 | 21,000 | 21,000 | 21,000 | 21,000 | ||||||
accumulated other comprehensive income | 947,000 | -55,000 | ||||||||||||||||||||
total stockholders' equity | 112,782,000 | 33,894,000 | 48,282,000 | 96,263,000 | ||||||||||||||||||
total liabilities and stockholders’ equity | 162,788,000 | 269,377,000 | 269,377,000 | 966,867,000 | 966,867,000 | 966,867,000 | 966,867,000 | 455,502,000 | 455,502,000 | 455,502,000 | 455,502,000 | 2,414,285,000 | 2,414,285,000 | 2,414,285,000 | ||||||||
available-for-sale securities | 17,398,000 | 17,398,000 | 17,398,000 | 17,398,000 | 141,062,000 | 141,062,000 | 141,062,000 | 141,062,000 | ||||||||||||||
non-current assets held for sale | 2,165,000 | |||||||||||||||||||||
noncurrent liabilities held for sale | ||||||||||||||||||||||
total bakkt holdings, inc. stockholders' equity | 33,894,000 | 33,894,000 | ||||||||||||||||||||
convertible debentures | ||||||||||||||||||||||
deferred revenue, noncurrent | 2,621,000 | 2,621,000 | 2,621,000 | 3,198,000 | 3,198,000 | 3,198,000 | 3,198,000 | 3,112,000 | 3,112,000 | 3,112,000 | 3,112,000 | 4,819,000 | 4,819,000 | 4,819,000 | 4,819,000 | |||||||
total stockholders’ equity | 33,894,000 | 48,282,000 | 48,282,000 | 48,282,000 | 96,263,000 | 96,263,000 | 96,263,000 | 468,396,000 | 468,396,000 | 468,396,000 | ||||||||||||
safeguarding asset for crypto | 701,556,000 | 701,556,000 | 701,556,000 | 701,556,000 | 15,792,000 | 15,792,000 | 15,792,000 | 15,792,000 | ||||||||||||||
safeguarding obligation for crypto | 701,556,000 | 701,556,000 | 701,556,000 | 701,556,000 | 15,792,000 | 15,792,000 | 15,792,000 | 15,792,000 | ||||||||||||||
unsettled crypto trades | 996,000 | 996,000 | 996,000 | |||||||||||||||||||
stockholders' equity: | ||||||||||||||||||||||
deposits with clearinghouse | 159,000 | 15,150,000 | 15,150,000 | 15,150,000 | 15,150,000 | |||||||||||||||||
deferred tax liabilities | 11,593,000 | 11,593,000 | 11,593,000 | 11,593,000 | ||||||||||||||||||
cash held in escrow | ||||||||||||||||||||||
safeguarding asset for cryptoassets | ||||||||||||||||||||||
deposits with clearinghouse, noncurrent | 15,151,000 | 15,151,000 | 15,151,000 | 15,151,000 | ||||||||||||||||||
safeguarding obligations for cryptoassets | ||||||||||||||||||||||
investment in shares of affiliate stock, current | ||||||||||||||||||||||
deposits with clearinghouse, current | ||||||||||||||||||||||
liabilities, stockholders’ equity and members’ equity | ||||||||||||||||||||||
mezzanine equity: | ||||||||||||||||||||||
incentive units | ||||||||||||||||||||||
class a voting units | ||||||||||||||||||||||
class b voting units | ||||||||||||||||||||||
class b warrant | ||||||||||||||||||||||
class c voting units | ||||||||||||||||||||||
total stockholders’ equity and members’ equity. | 468,396,000 | |||||||||||||||||||||
total liabilities, stockholders’ equity and members’ equity | 2,414,285,000 | |||||||||||||||||||||
current assets | ||||||||||||||||||||||
cash | 708,642 | 861,171 | 1,001,772 | |||||||||||||||||||
prepaid expenses | 134,813 | 185,959 | 239,773 | |||||||||||||||||||
cash and investments held in trust account | 207,396,111 | |||||||||||||||||||||
liabilities and shareholders’ equity | ||||||||||||||||||||||
liabilities | ||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||
accounts payable and accrued expenses | 6,144,562 | 4,106,461 | 3,113,505 | |||||||||||||||||||
accrued offering costs | ||||||||||||||||||||||
deferred underwriting fee payable | 7,258,021 | 7,258,021 | 7,258,021 | |||||||||||||||||||
class a ordinary shares subject to possible redemption, 20,737,202 shares at 10.00 per share as of september 30, 2021 and december 31, 2020 | 207,372,020 | |||||||||||||||||||||
shareholders’ deficit | ||||||||||||||||||||||
preference shares, 0.0001 par value... | ||||||||||||||||||||||
class a ordinary shares, 0.0001 par value... | 467 | 679 | ||||||||||||||||||||
class b ordinary shares, 0.0001 par value... | 518 | 518 | 518 | |||||||||||||||||||
total shareholders’ deficit | -42,135,007 | |||||||||||||||||||||
total liabilities and shareholders’ deficit | 208,239,566 | |||||||||||||||||||||
cash and marketable securities held in trust account | 207,393,442 | 207,385,917 | ||||||||||||||||||||
class a ordinary shares subject to possible redemption, 16,072,016 and 17,312,211 shares at 10.00 per share as of june 30, 2021 and december 31, 2020, respectively | 160,720,160 | |||||||||||||||||||||
shareholders’ equity | ||||||||||||||||||||||
total shareholders’ equity | 5,000,001 | 5,000,003 | ||||||||||||||||||||
total liabilities and shareholders’ equity | 208,440,572 | 208,627,462 | ||||||||||||||||||||
class a ordinary shares subject to possible redemption, 13,945,050 and 17,312,211 shares at 10.00 per share as of march 31, 2021 and december 31, 2020, respectively | 139,450,500 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-10-15 | 2021-09-30 | 2021-06-30 | 2021-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||
net income | -11,650,000 | 16,239,000 | -151,941,894 | -33,671,616 | |||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||
depreciation and amortization | 66,000 | 80,000 | 153,000 | 154,000 | 220,000 | 62,000 | 107,000 | 117,000 | 57,000 | 3,089,000 | 3,959,000 | 3,821,000 | 3,063,000 | 7,010,000 | 6,391,000 | 6,098,000 | 5,851,000 | ||||
non-cash lease expense | 63,000 | 266,000 | 300,000 | 266,000 | 732,000 | 0 | 367,000 | 622,000 | 760,000 | 750,000 | 759,000 | 789,000 | 786,000 | 802,000 | 757,000 | 334,000 | |||||
share-based compensation expense | 2,805,000 | 53,806,000 | 8,116,000 | 6,338,000 | 3,343,000 | 2,792,000 | 2,630,000 | 2,406,000 | 8,013,000 | 1,168,000 | 2,957,000 | 4,086,000 | 7,241,000 | 2,694,000 | 7,657,000 | 8,016,000 | 13,190,000 | ||||
gain on lease assignment | 0 | 0 | -1,755,000 | ||||||||||||||||||
gain from change in fair value of warrant liability | -4,700,000 | -32,247,000 | -428,000 | -10,283,000 | -2,428,000 | ||||||||||||||||
loss on equity method investment | 221,000 | ||||||||||||||||||||
change in fair value of derivative asset | 517,000 | ||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||
accounts receivable | 1,500,000 | 6,084,000 | -8,993,000 | 5,265,000 | -3,593,000 | 1,726,000 | -2,356,000 | 12,323,000 | -6,288,000 | -13,643,000 | -684,000 | 4,379,000 | -88,000 | -3,200,000 | -677,000 | -1,971,000 | -1,316,000 | ||||
prepaid insurance | 1,082,000 | 1,211,000 | -1,892,000 | 469,000 | 1,435,000 | 1,647,000 | 325,000 | 3,229,000 | 3,876,000 | -999,000 | 3,901,000 | 2,539,000 | 4,332,000 | -2,245,000 | 2,996,000 | 4,290,000 | 4,343,000 | ||||
accounts payable and accrued liabilities | -2,123,000 | -1,787,000 | -6,944,000 | 5,402,000 | -1,810,000 | -1,982,000 | 2,560,000 | -23,508,000 | 7,312,000 | 6,258,000 | -3,099,000 | 4,847,000 | -15,991,000 | 11,412,000 | -8,026,000 | -959,000 | -1,683,000 | ||||
unsettled crypto trades | -1,850,000 | -500,000 | -3,096,000 | 3,553,000 | |||||||||||||||||
due to related party | 2,000 | 0 | -2,210,000 | -150,000 | -300,000 | 0 | 150,000 | -720,000 | 1,460,000 | 760,000 | 501,000 | -659,000 | 267,000 | 267,000 | 267,000 | -250,000 | |||||
deferred revenue | -769,000 | -19,000 | 402,000 | -173,000 | -362,000 | -375,000 | -467,000 | -1,083,000 | -1,327,000 | 260,000 | 956,000 | -278,000 | -542,000 | -331,000 | |||||||
operating lease liabilities | -471,000 | -563,000 | -874,000 | -895,000 | -1,803,000 | -1,017,000 | -685,000 | -977,000 | -957,000 | -941,000 | -759,000 | -737,000 | -592,000 | -111,000 | 3,574,000 | ||||||
customer funds payable | 2,731,000 | 3,601,000 | -10,275,000 | 9,333,000 | -76,563,000 | 37,016,000 | -1,780,000 | -34,835,000 | 55,240,000 | 4,702,000 | 27,688,000 | -20,000 | -36,000 | -1,000 | -14,000 | -24,000 | 79,000 | ||||
assets and liabilities of businesses held for sale | 192,000 | 0 | -19,000 | -3,457,000 | |||||||||||||||||
other assets and liabilities | 548,000 | 1,744,000 | -1,074,000 | 551,000 | -1,044,000 | 379,000 | 775,000 | -590,000 | -995,000 | 4,614,000 | 772,000 | -315,000 | -1,677,000 | 2,689,000 | -1,120,000 | 322,000 | -4,324,000 | ||||
net cash from operating activities | -12,093,000 | -10,813,000 | -46,657,000 | 5,352,000 | -101,281,000 | 31,402,000 | -25,065,000 | -65,893,000 | 38,353,000 | -6,806,000 | 24,595,000 | -31,245,000 | -47,241,000 | -23,692,000 | -33,475,000 | -27,274,000 | -33,156,000 | -82,917,964 | |||
capital expenditures | -728,000 | -464,000 | -554,000 | -19,000 | -308,000 | -545,000 | -540,000 | -1,316,000 | -1,528,000 | -1,933,000 | -3,302,000 | -2,122,000 | -8,010,000 | -6,548,000 | -12,016,000 | -1,213,000 | 0 | ||||
free cash flows | -12,821,000 | -11,277,000 | -47,211,000 | 5,333,000 | 31,094,000 | -25,610,000 | -66,433,000 | 37,037,000 | -8,334,000 | 22,662,000 | -34,547,000 | -49,363,000 | -31,702,000 | -40,023,000 | -39,290,000 | -34,369,000 | -82,917,964 | ||||
cash flows from investing activities: | |||||||||||||||||||||
capitalized internal-use software development costs and other capital expenditures | -728,000 | -464,000 | -554,000 | -19,000 | -130,000 | -308,000 | -545,000 | -463,000 | -1,771,000 | -1,528,000 | -1,859,000 | -2,327,000 | -3,719,000 | -8,010,000 | -7,770,000 | -11,641,000 | -3,122,000 | ||||
cash received from partial settlement of derivative arrangement | 2,677,000 | ||||||||||||||||||||
purchase of investments | -14,000 | ||||||||||||||||||||
net cash from investing activities | 1,935,000 | 4,499,000 | -130,000 | 5,902,000 | 4,297,000 | -2,304,000 | -9,406,000 | 5,417,000 | 69,699,000 | 67,359,000 | -200,815,000 | -3,122,000 | |||||||||
cash flows from financing activities: | |||||||||||||||||||||
proceeds from the exercise of warrants | 0 | 0 | 0 | 1,000 | 0 | 0 | -1,000 | 1,000 | 1,000 | 1,000 | |||||||||||
withholding tax payments on net share settlements on equity awards | -280,000 | 346,000 | -1,705,000 | -806,000 | -906,000 | ||||||||||||||||
proceeds from equity offerings | 69,602,000 | ||||||||||||||||||||
cash paid for equity offerings | -2,541,000 | ||||||||||||||||||||
proceeds from borrowings on revolving credit facility | 0 | 0 | 0 | 5,000,000 | |||||||||||||||||
net cash from financing activities | 66,781,000 | 60,090,000 | 17,169,000 | 4,095,000 | -112,000 | 7,485,000 | 36,705,000 | 0 | 1,000 | 1,000 | 1,000 | ||||||||||
effect of exchange rate changes | 94,000 | 1,000 | -323,000 | 886,000 | 29,000 | -1,128,000 | 247,000 | -199,000 | -421,000 | 472,000 | -397,000 | 339,000 | 22,000 | -775,000 | -381,000 | 188,000 | |||||
net increase in cash, cash equivalents, restricted cash, customer funds and deposits | 56,717,000 | 27,906,000 | -97,287,000 | -19,028,000 | |||||||||||||||||
cash, cash equivalents, restricted cash, customer funds and deposits at the beginning of the period | 44,902,000 | 0 | 0 | 153,746,000 | 0 | ||||||||||||||||
cash, cash equivalents, restricted cash, customer funds and deposits at the end of the period | 101,619,000 | -6,660,000 | 27,906,000 | 56,459,000 | -19,028,000 | ||||||||||||||||
reconciliation of cash, cash equivalents, restricted cash, customer funds and deposits to consolidated balance sheets: | |||||||||||||||||||||
cash and cash equivalents | 79,984,000 | -31,357,000 | 14,826,000 | 20,483,000 | 23,010,000 | 10,065,000 | -18,515,000 | -9,101,000 | 56,600,000 | -15,337,000 | -16,300,000 | 33,685,000 | 50,834,000 | -61,518,000 | 33,099,000 | -228,445,000 | 355,196,000 | ||||
restricted cash | 2,576,000 | -5,542,000 | -11,848,000 | -1,789,000 | 19,754,000 | -10,417,000 | 1,275,000 | -9,977,000 | 44,008,000 | 3,576,000 | 3,404,000 | 5,553,000 | 19,305,000 | -25,000 | 25,000 | 0 | 16,500,000 | ||||
customer funds | 17,393,000 | 3,601,000 | -10,275,000 | 9,333,000 | 12,003,000 | 37,016,000 | -1,780,000 | -34,835,000 | 88,165,000 | 4,702,000 | 27,688,000 | -20,000 | 555,000 | -1,000 | -14,000 | -24,000 | 630,000 | ||||
deposits | 1,666,000 | 495,000 | 637,000 | -121,000 | 1,692,000 | -411,000 | -8,000 | -397,000 | 2,058,000 | ||||||||||||
total cash, cash equivalents, restricted cash, customer funds and deposits | 101,619,000 | ||||||||||||||||||||
net loss | -95,163,000 | -23,154,000 | -40,369,000 | -6,291,000 | -35,512,000 | -21,275,000 | -78,693,000 | -51,753,000 | -50,507,000 | -44,859,000 | -326,425,000 | -1,592,547,000 | -27,641,000 | -43,321,000 | |||||||
adjustments to reconcile net loss to net cash from operating activities | |||||||||||||||||||||
change in fair value of contingent consideration liability | |||||||||||||||||||||
unit-based compensation expense | 9,000 | 354,000 | 266,000 | 680,000 | 235,000 | 1,119,000 | -954,000 | 157,000 | |||||||||||||
forfeiture and cancellation of common units | 0 | 0 | -110,000 | ||||||||||||||||||
impairment of long-lived assets | 253,000 | 0 | 601,000 | 0 | 288,000 | 30,209,000 | |||||||||||||||
loss on sale of businesses | |||||||||||||||||||||
gain on lease terminations | |||||||||||||||||||||
goodwill and intangible assets impairments | 37,174,000 | 274,378,000 | |||||||||||||||||||
loss on disposal of assets | 5,000 | 56,000 | 0 | 14,000 | |||||||||||||||||
loss on extinguishment of convertible debenture | 0 | ||||||||||||||||||||
loss from change in fair value of warrant liabilities | |||||||||||||||||||||
change in fair value of derivative assets | |||||||||||||||||||||
loss on equity method investee | |||||||||||||||||||||
tra equity settlement | |||||||||||||||||||||
other | 1,000 | 450,000 | -54,000 | 0 | 0 | 5,000 | -229,000 | 243,000 | 57,000 | 57,000 | -109,000 | 280,000 | |||||||||
deposits with clearinghouse | 0 | 15,150,000 | 0 | -159,000 | |||||||||||||||||
purchase of marketable securities | |||||||||||||||||||||
proceeds from the maturity of marketable securities | |||||||||||||||||||||
proceeds from sale of bakkt trust | 0 | 0 | |||||||||||||||||||
purchase of intangible assets | 0 | ||||||||||||||||||||
purchase of equity method investment | 0 | ||||||||||||||||||||
cash paid for loyalty divestiture | |||||||||||||||||||||
cash advance for loyalty buyer | |||||||||||||||||||||
cash proceeds from derivative | |||||||||||||||||||||
acquisition of bumped financial, llc | 0 | 0 | |||||||||||||||||||
acquisition of apex crypto llc, net of cash acquired | -3,582,000 | 46,000 | |||||||||||||||||||
net cash from investing activities: | |||||||||||||||||||||
proceeds from concurrent offerings, net of issuance costs | 0 | 0 | 7,541,000 | 38,964,000 | |||||||||||||||||
proceeds from exercise of exercise of stock options | |||||||||||||||||||||
proceeds from common stock issuance, net of issuance cost | |||||||||||||||||||||
proceeds from exercise of pre-funded warrants | 0 | ||||||||||||||||||||
repayment of convertible debenture | 0 | ||||||||||||||||||||
repayments on revolving credit facility | 0 | 0 | |||||||||||||||||||
cash paid for financing fees | |||||||||||||||||||||
proceeds from issuance of convertible debentures, net of discounts | |||||||||||||||||||||
net cash from financing activities: | |||||||||||||||||||||
net increase in cash, cash equivalents, deposits, restricted cash and customer funds | |||||||||||||||||||||
cash, cash equivalents, deposits, restricted cash and customer funds at the beginning of the period | |||||||||||||||||||||
cash, cash equivalents, deposits, restricted cash and customer funds at the end of the period | |||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||
cash paid for income taxes | |||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activity: | |||||||||||||||||||||
non-cash operating lease right-of-use asset acquired | 5,000 | 3,000 | 4,000 | 3,776,000 | -15,000 | 85,000 | 5,240,000 | 5,696,000 | |||||||||||||
capitalized internal-use software development costs and other capital expenditures included in accounts payable and accrued liabilities | -77,000 | 455,000 | |||||||||||||||||||
conversion of convertible debentures | |||||||||||||||||||||
reconciliation of cash, cash equivalents, deposits, restricted cash and customer funds to consolidated balance sheets: | |||||||||||||||||||||
total cash, cash equivalents, deposits, restricted cash and customer funds | |||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||
loss on sale of bakkt trust | 0 | ||||||||||||||||||||
loss from change in fair value of warrant liability | 37,187,000 | 31,102,000 | -19,984,000 | 15,114,000 | -9,046,000 | 714,000 | 214,000 | -357,000 | 1,000,000 | ||||||||||||
purchase of available-for-sale securities | 8,020,000 | -7,990,000 | 0 | -17,996,000 | -17,230,000 | -17,600,000 | 0 | -26,999,000 | -117,834,000 | 415,000 | |||||||||||
proceeds from the settlement of available-for-sale securities | 14,437,000 | 4,760,000 | 17,463,000 | ||||||||||||||||||
net cash (used in) provided by investing activities | |||||||||||||||||||||
proceeds from common stock issuance, net of issuance costs | |||||||||||||||||||||
proceeds from issuance of convertible debentures, net of issuance costs | |||||||||||||||||||||
net decrease in cash, cash equivalents, restricted cash, customer funds and deposits | |||||||||||||||||||||
proceeds from issuance of convertible debentures | |||||||||||||||||||||
total cash, cash equivalents, restricted cash and customer funds | 27,906,000 | 56,459,000 | -61,544,000 | 33,110,000 | -228,469,000 | 372,326,000 | |||||||||||||||
deferred income taxes | -2,736,000 | ||||||||||||||||||||
proceeds from the maturity of available-for-sale securities | 22,600,000 | 10,007,000 | 52,110,000 | 101,048,000 | 90,461,000 | ||||||||||||||||
deposits with clearing house | |||||||||||||||||||||
repurchase and retirement of class a common stock | -112,000 | -132,000 | 0 | ||||||||||||||||||
repurchase and retirement of class a common stock for withholding purposes | -2,259,000 | ||||||||||||||||||||
net increase in cash, cash equivalents, restricted cash, cash held in escrow, customer funds and deposits | 72,333,000 | ||||||||||||||||||||
cash, cash equivalents, restricted cash, cash held in escrow, customer funds and deposits at the beginning of the period | 118,498,000 | ||||||||||||||||||||
cash, cash equivalents, restricted cash, cash held in escrow, customer funds and deposits at the end of the period | 190,831,000 | ||||||||||||||||||||
reconciliation of cash, cash equivalents, restricted cash, cash held in escrow, customer funds and deposits to consolidated balance sheet: | |||||||||||||||||||||
cash held in escrow | 67,209,000 | ||||||||||||||||||||
total cash, cash equivalents, restricted cash, cash held in escrow, customer funds and deposits | 190,831,000 | ||||||||||||||||||||
net increase in cash, cash equivalents, restricted cash and customer funds | |||||||||||||||||||||
cash, cash equivalents, restricted cash and customer funds at the beginning of the period | 0 | 0 | 0 | 408,415,000 | |||||||||||||||||
cash, cash equivalents, restricted cash and customer funds at the end of the period | -61,544,000 | 33,110,000 | -228,469,000 | 372,326,000 | |||||||||||||||||
capitalized internal-use software development costs and other capital expenditures included in accounts payable and accrued liabilities. | -74,000 | -975,000 | 1,597,000 | 1,222,000 | -375,000 | 1,909,000 | |||||||||||||||
reconciliation of cash, cash equivalents, restricted cash and customer funds to consolidated balance sheets: | |||||||||||||||||||||
net increase in cash, cash equivalents, restricted cash, cash held in escrow and customer funds | -27,991,000 | 22,480,000 | |||||||||||||||||||
cash, cash equivalents, restricted cash, cash held in escrow and customer funds at the beginning of the period | 0 | 115,423,000 | |||||||||||||||||||
cash, cash equivalents, restricted cash, cash held in escrow and customer funds at the end of the period | -27,991,000 | 137,903,000 | |||||||||||||||||||
deferred tax effect resulting from exchanges of opco common units | |||||||||||||||||||||
reconciliation of cash, cash equivalents, restricted cash, cash held in escrow and customer funds to consolidated balance sheets: | |||||||||||||||||||||
total cash, cash equivalents, restricted cash, cash held in escrow and customer funds | -27,991,000 | 137,903,000 | |||||||||||||||||||
acquisition of bumped llc | -631,000 | ||||||||||||||||||||
reconciliation of cash, cash equivalents, restricted cash, cash held in escrow and customer funds to consolidated balance sheet: | |||||||||||||||||||||
recognition of affiliate capital contribution | |||||||||||||||||||||
amortization of customer consideration asset | |||||||||||||||||||||
loss on sale of shares of affiliate stock | |||||||||||||||||||||
(gain) on extinguishment of software license liability | |||||||||||||||||||||
modification and vesting of class c warrant | |||||||||||||||||||||
proceeds from disposal of assets | |||||||||||||||||||||
proceeds from sale of shares of affiliate stock | |||||||||||||||||||||
cash acquired through business combination | |||||||||||||||||||||
payment of finance lease liability | |||||||||||||||||||||
repurchase of redeemed class a common stock | |||||||||||||||||||||
payment of deferred underwriting fee | |||||||||||||||||||||
proceeds from pipe, net of issuance costs | |||||||||||||||||||||
effect of exchange rate changes. | |||||||||||||||||||||
issuance of class a voting units in exchange of capital contribution | |||||||||||||||||||||
cashless exercise of private placement warrants | |||||||||||||||||||||
deposits with clearinghouse affiliate | 0 | ||||||||||||||||||||
proceeds from sale of equipment | |||||||||||||||||||||
net decrease in cash, cash equivalents, restricted cash and customer funds | 33,110,000 | -228,469,000 | -36,089,000 | ||||||||||||||||||
exercise of class b warrant | |||||||||||||||||||||
reconciliation of cash, cash equivalents, restricted cash and customer funds to consolidated balance sheet: | |||||||||||||||||||||
deferred income tax benefit | -5,104,000 | -3,144,000 | |||||||||||||||||||
unrealized gain on investment in shares of affiliate stock | |||||||||||||||||||||
deferred revenues | -573,000 | -943,000 | |||||||||||||||||||
cancellation of common units | -60,000 | ||||||||||||||||||||
operating lease liabilities. | 79,000 | ||||||||||||||||||||
acquisition-related expenses paid by affiliate | |||||||||||||||||||||
income from change in fair value of warrant liability | |||||||||||||||||||||
gain on extinguishment of software license liability | |||||||||||||||||||||
other receivable | |||||||||||||||||||||
proceeds from maturities of short-term investments | |||||||||||||||||||||
repurchase of redeemed class a ordinary shares | |||||||||||||||||||||
proceeds from issuance of class c voting units | |||||||||||||||||||||
issuance of class b warrant | |||||||||||||||||||||
non-cash contribution of bridge2 holdings by affiliate | |||||||||||||||||||||
change in fair value of warrant liabilities | |||||||||||||||||||||
formation cost paid by sponsor in exchange for issuance of founder shares | |||||||||||||||||||||
interest earned on investments held in trust account | |||||||||||||||||||||
transaction costs allocated to warrants | |||||||||||||||||||||
prepaid expenses | |||||||||||||||||||||
accounts payable and accrued expenses | |||||||||||||||||||||
investment of cash into trust account | |||||||||||||||||||||
proceeds from sale of units, net of underwriting discount paid | |||||||||||||||||||||
proceeds from sale of private placement units | |||||||||||||||||||||
payment of offering costs | |||||||||||||||||||||
repayment of promissory note – related party | |||||||||||||||||||||
net change in cash | |||||||||||||||||||||
cash – beginning of period | |||||||||||||||||||||
cash – end of period | |||||||||||||||||||||
non-cash investing and financing activities: | |||||||||||||||||||||
offering costs included in accrued offering costs | |||||||||||||||||||||
offering costs paid by sponsor in exchange for issuance of founder shares | |||||||||||||||||||||
offering costs paid through promissory note | |||||||||||||||||||||
initial classification of class a ordinary shares subject to possible redemption | |||||||||||||||||||||
deferred underwriting fee payable | |||||||||||||||||||||
balance sheet as of december 31, 2020 | |||||||||||||||||||||
class a ordinary shares subject to possible redemption | |||||||||||||||||||||
class a ordinary shares | |||||||||||||||||||||
additional paid-in capital | |||||||||||||||||||||
accumulated deficit | |||||||||||||||||||||
total shareholders’ equity | |||||||||||||||||||||
statement of cash flows for the period of july 31, 2020 through september 30, 2020 | |||||||||||||||||||||
change in value of class a ordinary shares subject to possible redemption | |||||||||||||||||||||
redeemable class a ordinary shares | |||||||||||||||||||||
numerator: earnings allocable to redeemable class a ordinary shares interest income | |||||||||||||||||||||
redeemable net earnings | -2,179 | 9,704 | |||||||||||||||||||
denominator: weighted-average redeemable class a ordinary shares redeemable class a ordinary shares, basic and diluted | |||||||||||||||||||||
basic and diluted earnings per share – redeemable class a ordinary shares | |||||||||||||||||||||
non-redeemable class b ordinary shares | |||||||||||||||||||||
numerator: net income | |||||||||||||||||||||
non-redeemable net income | 54,943,453 | -33,681,320 | |||||||||||||||||||
denominator: weighted-average non-redeemable class b ordinary shares non-redeemable class b ordinary shares, basic and diluted | |||||||||||||||||||||
basic and diluted earnings per share – non-redeemable class b ordinary shares | 10.6 | -6.5 | |||||||||||||||||||
numerator: earnings allocable to redeemable class a ordinary shares | |||||||||||||||||||||
interest income | 9,704 | ||||||||||||||||||||
denominator: weighted-average redeemable class a ordinary shares | |||||||||||||||||||||
redeemable class a ordinary shares, basic and diluted | 20,737,202 | ||||||||||||||||||||
numerator: net income minus redeemable net earnings | |||||||||||||||||||||
denominator: weighted-average non-redeemable class b ordinary shares | |||||||||||||||||||||
non-redeemable class b ordinary shares, basic and diluted | 5,184,300 | ||||||||||||||||||||
earnings/basic and diluted redeemable class a ordinary shares | |||||||||||||||||||||
loss/basic and diluted non-redeemable class b ordinary shares |
