Item 8. Financial Statements and Supplementary Data
Item 8. Financial Statements and Supplementary Data.
CANARY LITECOIN ETF
INDEX TO FINANCIAL STATEMENTS
Page
Report of Independent Registered Public Accounting Firm (PCAOB ID 925)
24
Statement of Assets and Liabilities
25
Schedule of Investment
26
Statement of Operations
27
Statement of Changes in Net Assets
28
Notes to Financial Statements
29
23
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Sponsor and Shareholders of
Canary Litecoin ETF
Opinion
on the Financial Statements
We have audited the accompanying statement of
assets and liabilities, including the schedule of investment, of Canary Litecoin ETF (the “Trust”) as of December 31, 2025,
the related statements of operations and changes in net assets for the period from September 22, 2025 (seeding date) through December
31, 2025, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements
present fairly, in all material respects, the financial position of the Trust as of December 31, 2025, and the results of its operations
and changes in net assets for the period September 22, 2025 (seeding date) through December 31, 2025, in conformity with accounting principles
generally accepted in the United States of America.
Basis
for Opinion
These financial statements are the responsibility
of the Trust’s management. Our responsibility is to express an opinion on the Trust’s financial statements based on our audit.
We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and
are required to be independent with respect to the Trust in accordance with the U.S. federal securities laws and the applicable rules
and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the
standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement whether due to error or fraud. The Trust is not required to have, nor were we engaged to
perform, an audit of its internal control over financial reporting. As part of our audit, we are required to obtain an understanding of
internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Trust’s
internal control over financial reporting. Accordingly, we express no such opinion.
Our audit included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our procedures included confirmation of digital assets owned as of December 31, 2025, by correspondence with the custodians. Our audit
also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall
presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.
We have served as Trust’s auditors since
2025.
/s/
Cohen & Company, Ltd.
COHEN & COMPANY, LTD.
Milwaukee, Wisconsin
March 30, 2026
24
Canary Litecoin ETF
Statement of Assets and Liabilities
December 31, 2025
ASSETS
Investments in Litecoin, at value (Note 2)
$
6,966,111
Total Assets
$
6,966,111
LIABILITIES
Payables
$
6,004
Payables to Sponsor (Note 3)
6,004
Total Liabilities
$
6,960,107
NET ASSETS
NET ASSETS CONSIST OF:
Paid-in capital
$
8,815,984
Total distributable earnings (accumulated deficit)
( 1,855,877 )
Net Assets
$
6,960,107
Net Asset Value (unlimited shares authorized):
Unlimited shares authorized:
Net Assets
$
6,960,107
Shares Outstanding ^
370,000
Net Asset Value, Offering and Redemption Price per Share
$
18.81
Investments in securities, at cost
$
8,808,759
^ No Par Value
See accompanying notes to financial statements.
25
Canary
Litecoin ETF
Schedule of Investment
December
31, 2025
Investments - 100.1 %
Quantity
Fair Value
Crypto Currency - 100.1 %
Litecoin
90,747
$ 6,966,111
TOTAL CRYPTO CURRENCY (Cost $ 8,808,759 )
90,747
6,966,111
TOTAL INVESTMENTS - 100.1 % (Cost $ 8,808,759 )
6,966,111
Liabilities in Excess of Other Assets - ( 0.1 )%
( 6,004 )
TOTAL NET ASSETS - 100.0 %
$ 6,960,107
Percentages are stated as a percent of net assets.
See accompanying notes to financial statements.
26
Canary Litecoin ETF
Statement of Operations
INVESTMENT INCOME
For
the Period Ended December 31, 2025 (a)
Expenses:
Sponsor
fees (Note 3)
$
10,619
Total
Expenses
10,619
Sponsor
fees waived (Note 3)
-
Net
Expenses
10,619
Net
Investment income (loss)
$
( 10,619 )
REALIZED AND UNREALIZED GAIN (LOSS)
ON INVESTMENTS
Net realized gain (loss) on:
Investments in securities
$
( 2,610 )
Net change in unrealized appreciation (depreciation)
of:
Investments in securities
( 1,842,648 )
Net realized and
unrealized gain (loss) on investments
( 1,845,258 )
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS
$
( 1,855,877 )
(a) Initial share purchase date of fund was 10/27/2025.
See accompanying notes to financial statements.
27
Canary Litecoin ETF
Statement of Changes in Net Assets
INCREASE (DECREASE) IN NET ASSETS:
For the Period ended December 31, 2025 (a)
OPERATIONS
Net investment income (loss)
$
( 10,619 )
Net realized gain (loss) on investments
( 2,610 )
Net change in unrealized appreciation (depreciation) of investments
( 1,842,648 )
Net increase (decrease) in net assets resulting from operations
( 1,855,877 )
CAPITAL SHARE TRANSACTIONS
Shares sold
7,815,984
Shares redeemed
-
Net increase (decrease) in net assets from capital share transactions
7,815,984
Total increase (decrease) in net assets
5,960,107
NET ASSETS
Beginning of Period (b)
$
1,000,000
End of Period
$
6,960,107
(a)
Initial share purchase date of fund was 10/27/2025.
(b)
Seeding date of fund was 9/22/2025.
See accompanying notes to financial statements.
28
Canary Litecoin ETF
NOTES TO THE FINANCIAL STATEMENTS
December 31, 2025
1.
Organization
The Canary Litecoin ETF (the
“Trust”) is a Delaware statutory trust, formed on September 24, 2024, pursuant to the Delaware Statutory Trust Act. The Trust
continuously issues common shares representing fractional undivided beneficial interest in and ownership of the Trust that may be purchased
and sold on the Nasdaq Stock Market, LLC (the “Exchange”) under the symbol “LTCC.” The Trust operates pursuant
to a Trust Agreement, as amended and/or restated from time to time (the “Trust Agreement”). CSC Delaware Trust Company, a
Delaware trust company, is the trustee of the Trust (the “Trustee”). The Trust is managed and controlled by Canary Capital
Group LLC (the “Sponsor”).
The Trust is an exchange-traded
fund that issues shares of beneficial interest (the “Shares”) that are listed and trade on the Exchange. The Trust’s
investment objective is to seek to provide exposure to the price of Litecoin (“LTC”) held by the Trust, less the expenses
of the Trust’s operations and other liabilities. The Trust is a passive investment vehicle that does not seek to generate returns
beyond tracking the price of LTC. In seeking to achieve its investment objective, the Trust holds LTC and establishes its net asset value
(“NAV”) on each business day by reference to the CoinDesk Litecoin CCIXber 60m New York Rate (the “Pricing Benchmark”).The
Pricing Benchmark is calculated by CoinDesk Indices (the “Benchmark Provider”) based on a 60-minute time-weighted average
price of the LTC-USD CCIXber Reference Rate (the “Underlying Index”), which is an aggregation of executed trade flow of major
LTC trading platforms (“Constituent Platforms”). The Benchmark Provider publishes the Pricing Benchmark. The Trust is sponsored
by the Sponsor.
On September 22, 2025 (the
“Seeding Date”), Charlie Lee (the "Seed Capital Investor") purchased 40,000 Shares of the Trust at a per-Share price
of $ 25 (the "Seed Shares"). The proceeds to the Trust from the sale of the Seed Shares were $ 1,000,000 . Upon inception of the
Trust on October 27, 2025, the Trust purchased $ 1,000,000 in LTC with the proceeds of the Seed Shares and issued the 40,000 Seed Shares
to the Seed Capital Investor.
2. Significant
Accounting Policies
Basis of Presentation
The following is a summary
of significant accounting policies consistently followed by the Trust in the preparation of these financial statements. The accompanying
financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”)
and are stated in U.S. dollars. The Trust’s financial statements were prepared using the accounting and reporting guidance of the
Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, Financial Services
— Investment Companies. The Trust qualifies as an investment company solely for accounting purposes and not for any other purpose.
The Trust is not registered, and is not required to be registered, as an investment
company under the Investment Company Act of 1940, as amended. The Trust follows the significant accounting policies described below.
29
Use of Estimates
The
preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements.
Actual results could differ from those estimates.
Cash
Generally, the Trust does
not intend to hold any cash. Cash includes non-interest bearing, non-restricted cash with one institution. Cash in a bank deposit account,
at times, may exceed U.S. federally insured limits. The Trust has not experienced any losses in such accounts and does not believe it
is exposed to any significant credit risk on such bank deposits.
Investment Transactions and Investment Income
The Trust purchases LTC
upon the creation of Shares and sells LTC upon the redemption of Shares. Transactions are recorded on a trade-date basis. Realized gains
(losses) and changes in unrealized gains (losses) on open positions are determined on a specific identification basis and recognized in
the statement of operations in the period in which the sale occurred or the changes in unrealized occurred.
Income Taxes
The Sponsor takes
the position that the Trust is properly treated as a grantor trust for U.S. federal income tax purposes. Assuming that the Trust is
a grantor trust, the Trust will not be subject to U.S. federal income tax. Rather, if the Trust is a grantor trust, each beneficial
owner of Shares will be treated as directly owning its pro rata Share of the Trust’s assets and a pro rata portion of the
Trust’s income, gains, losses and deductions will “flow through” to each beneficial owner of Shares. If the Trust
were not properly classified as a grantor trust, the Trust might be classified as a partnership for U.S. federal income tax
purposes. However, due to the uncertain treatment of digital assets, with respect to staking and including forks, airdrops and
similar occurrences for U.S. federal income tax purposes, there can be no assurance in this regard. If the Trust were classified as
a partnership for U.S. federal income tax purposes, the tax consequences of owning Shares
generally would not be materially different from the tax consequences described herein, although there might be certain differences,
including with respect to timing. In addition, tax information reports provided to beneficial owners of Shares would be made in a
different form. If the Trust were not classified as either a grantor trust or a partnership for U.S. federal income tax purposes, it
would be classified as a corporation for such purposes. In that event, the Trust would be subject to entity-level U.S. federal
income tax (currently at the rate of 21%) on its net taxable income and certain distributions made by the Trust to shareholders
would be treated as taxable dividends to the extent of the Trust’s current and accumulated earnings and profits.
30
Digital Asset Trading Platform Valuation
US GAAP defines fair value
as the price the Trust would receive to sell an asset or pay to transfer a liability in an orderly transaction between market participants
at the measurement date. The Trust’s policy is to value investments held at fair value.
The Trust identifies and
determines the LTC principal market (or in the absence of a principal market, the most advantageous market) for GAAP purposes
consistent with the application of the fair value measurement framework in FASB ASC 820 – Fair
Value Measurement. A principal market is the market with the greatest volume and activity level for the asset or liability. The
determination of the principal market will be based on the market with the greatest volume and level of activity that can be accessed.
The Trust obtains relevant volume and level of activity information and based on initial analysis will select an exchange market as the
Trust’s principal market. The net asset value (“NAV”) and NAV per Share will be calculated using the fair value of LTC based on the price provided by this exchange market, as of 4:00 p.m. ET on the measurement date for GAAP purposes. The Trust will
update its principal market analysis periodically and as needed to the extent that events have occurred, or activities have changed in
a manner that could change the Trust’s determination of the principal market.
Various inputs are used
in determining the fair value of assets and liabilities. Inputs may be based on independent market data (“observable inputs”)
or they may be internally developed (“unobservable inputs”). These inputs are categorized into a disclosure hierarchy consisting
of three broad levels for financial reporting purposes. The level of a value determined for an asset or liability within the fair value
hierarchy is based on the lowest level of any input that is significant to the fair value measurement in its entirety. The three levels
of the fair value hierarchy are as follows:
Level 1: Unadjusted quoted prices
in active markets for identical assets or liabilities;
Level 2: Inputs other than
quoted prices included within Level 1 that are observable for the asset or liability either directly or indirectly, including quoted prices
for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are
not considered to be active, inputs other than quoted prices that are observable for the asset or liability, and inputs that are derived
principally from or corroborated by observable market data by correlation or other means; and
Level
3: Unobservable inputs, including the Trust’s assumptions used in determining the fair value of investments, where there is little
or no market activity for the asset or liability at the measurement date.
The following table presents
information about the Trust’s assets measured at fair value as of December 31, 2025:
Level 1
Level 2
Level 3
Total
Investments:
LTC
$ 6,966,111
$ -
$ -
$ 6,966,111
Total Investments
$ 6,966,111
$ -
$ -
$ 6,966,111
There were no transfers between levels
for the period ended December 31, 2025.
31
The following represents the changes
in quantity of LTC and the respective fair value:
LTC
Fair Value
Beginning balance as of October 27, 2025
-
$
-
LTC purchased
58,941
5,706,944
LTC contributed in-kind for the creation of Shares
31,885
3,111,391
LTC distributed in-kind for the redemption of Shares
-
-
LTC transferred to pay the Sponsor fee
( 79 )
( 6,966 )
Net change in unrealized appreciation (depreciation) in LTC
-
( 1,842,648 )
Net realized gain (loss) on investment in LTC transferred to pay Sponsor fee
-
( 2,610 )
Ending balance as of December 31, 2025
90,747
$
6,966,111
Calculation of NAV
The Administrator, defined
below, determines the NAV of the Trust on each day that the Exchange is open for regular trading, as promptly as practicable after 4:00
p.m. ET. The NAV of the Trust is the aggregate value of the Trust’s assets less its accrued
but unpaid liabilities (which include accrued expenses). In determining the Trust’s NAV, the Administrator values LTC held
by the Trust based on the price set by the Index as of 4:00 p.m. ET. The Administrator also determines the NAV per Share. For purposes
of the Trust’s financial statements, the Trust utilizes a pricing source that is consistent with GAAP, as of the financial statement
measurement date, which may result in valuations that differ from the Trust’s daily NAV calculations. The Sponsor determines in
its sole discretion the valuation sources and policies used to prepare the Trust’s financial statements in accordance with GAAP.
The Trust’s NAV per
Share is calculated by taking the current fair value of its total assets, subtracting any liabilities, and dividing that total by the
number of Shares.
Segment Reporting
The Trust operates through
a single operating and reporting segment with a primary objective of providing exposure to the price of LTC held by the Trust, less the
expenses of the Trust’s operations and other liabilities. The Trust’s chief operating decision maker (“CODM”)
is the Principal Executive Officer. The CODM monitors the operating results of the Trust and the Trust’s long-term strategic asset
allocation is predetermined in accordance with the terms of its prospectus, based on the defined investment strategy against which the
CODM assesses the Trust’s performance. In addition to other metrics, the CODM uses net increase (decrease) in net assets resulting
from operations as a key metric to assess the Trust’s performance.
3.
Trust Expenses and Other Agreements
(a) Sponsor
The Trust pays the Sponsor an
annual unified fee of 0.95 % of the Trust’s LTC Holdings (the “Sponsor Fee”). The Trust’s “LTC Holdings”
is the quantity of the Trust’s LTC plus any cash or other assets held by the Trust represented in LTC as calculated using the Index
Price, less its liabilities (which include
estimated accrued but unpaid fees and expenses) represented in LTC as calculated using the Index Price. The Sponsor Fee is paid by the
Trust to the Sponsor as compensation for services performed under the Trust Agreement. The Administrator calculates the Sponsor Fee in
respect of each day by reference to the prior day’s LTC Holdings. Except for periods during which all or a portion of the Sponsor
Fee is being waived, the Sponsor Fee accrues daily in LTC and is payable monthly in LTC or cash. To the extent there are any on-chain
transaction fees incurred in connection with the transfers of LTC to pay the Sponsor Fee, the Sponsor, and not the Trust, shall bear such
fees. The Sponsor may, at its sole discretion and from time to time, waive all or a portion of the Sponsor Fee for stated periods of time.
The Sponsor is under no obligation to waive any portion of its fees, and any such waiver shall create no obligation to waive any such
fees during any period not covered by the waiver.
32
As partial consideration
for its receipt of the Sponsor Fee, the Sponsor is obligated under the Trust Agreement to assume and pay all fees and other expenses
incurred by the Trust in the ordinary course of its affairs, excluding taxes, but including: (i) the fees of the Trust’s third-party
service providers, including, but not limited to, the Marketing Agent, the Administrator, the Custodians, the Transfer Agent, the Cash
Custodian, the Index Provider, and the Trustee, (ii) the fees and expenses related to the listing, quotation or trading of the Shares
on the Exchange (including customary legal, marketing and audit fees and expenses), (iii) legal fees and expenses incurred in the ordinary
course, (iv) audit fees, (v) regulatory fees, including, if applicable, any fees relating to the registration of the Trust and Shares,
including any ongoing filings related to the offering of Shares, under the 1933 Act or the 1934 Act, (vi) printing and mailing costs,
(vii) costs of maintaining the Trust’s website and (viii) applicable license fees (each, a “Sponsor-paid Expense” and
collectively, the “Sponsor-paid Expenses”), provided that any expense that qualifies as an Extraordinary Expense (as defined
below) will not be deemed to be a Sponsor-paid Expense. There is no cap on the amount of Sponsor-paid Expenses. The Sponsor has also
assumed all fees and expenses related to the organization and offering of the Trust and the Shares.
The Trust may incur certain
extraordinary, nonrecurring expenses that are not Sponsor-paid Expenses, including, but not limited to, brokerage and transaction costs
associated with the sale or transfer of LTC, taxes and governmental charges, expenses and costs of any extraordinary services performed
by the Sponsor (or any other service provider) on behalf of the Trust to protect the Trust, the Trust’s assets, or the interests
of Shareholders, any indemnification of the Custodians or other agents, service providers or counterparties of the Trust, and extraordinary
legal fees and expenses, including any legal fees and expenses incurred in connection with litigation, regulatory enforcement or investigation
matters (collectively, “Extraordinary Expenses”). To the extent on-chain transaction fees are incurred in connection with
transfers or sales of LTC to pay Extraordinary Expenses, the Trust will bear such fees, but to the extent there are any on-chain transaction
fees incurred in connection with the transfers of LTC to pay the Sponsor Fee or any Sponsor-paid Expenses, the Sponsor, and not the Trust,
shall bear such fees.
To the extent it does
not have cash readily available, the Sponsor will cause the transfer or sale of LTC in such quantity as may be necessary to permit the
payment of Trust expenses and liabilities not assumed by the Sponsor or for payment of cash redemption
proceeds to Authorized Participants (as defined below). The Trust will seek to transfer or sell LTC at such times and in the smallest
amounts required to permit such payments as they become due. With respect to transfers or sales necessary to pay Trust expenses and liabilities
that are denominated other than in LTC, the amount of LTC transferred or sold may vary from time to time depending on the actual sales
price of LTC relative to the Trust’s expenses and liabilities (e.g., if the price of LTC falls, the amount of LTC needed to be
transferred or sold to pay an expense or liability denominated in U.S. dollars will increase). To the extent the Trust must buy or sell
LTC, the Trust may do so through a third-party digital asset broker or dealer. The Sponsor will select third party brokers or dealers
that it believes have implemented adequate AML, KYC and other legal compliance policies and procedures.
33
Under the terms of each
Authorized Participant Agreement, the Authorized Participants will be responsible for any brokerage or transaction costs associated with
the sale or transfer of LTC incurred in connection with the fulfillment of a creation or redemption order.
(b) Administrator, Custodians and Transfer Agent
U.S. Bancorp Fund Services,
LLC, doing business as U.S. Bank Global Fund Services (the “Administrator” and “Transfer Agent”) serves as administrator,
transfer agent and accounting agent of the Trust pursuant to a Fund Servicing Agreement. Coinbase Custody Trust Company, LLC (the “Coinbase
Custodian”) and BitGo Trust Company, Inc. (the “BitGo Custodian” and together with Coinbase Custodian, the “Custodians”)
serve as the Trust’s Custodians. Under the Coinbase Custodial Services Agreement and the BitGo Custodial Services Agreement, the
Custodians are responsible for safekeeping all the Trust’s LTC allocated to each of the Custodians. The Custodians were selected
by the Sponsor. The Sponsor is responsible for opening accounts with the Custodians that will hold the Trust’s LTC (the “LTC
Accounts”), as well as facilitating the transfer or sale of LTC required for the operation of the Trust. U.S. Bank, N.A., an affiliate
of the Administrator and Transfer Agent serves as the cash custodian for the Trust (the “Cash Custodian”). The Cash Custodian
is responsible for safekeeping all cash and other non-LTC assets of the Trust.
(c) Marketing Agent
Paralel Distributors LLC
is the marketing agent of the Trust (the “Marketing Agent”) and is responsible for reviewing and approving the marketing materials,
including the Trust’s website, prepared by the Sponsor for compliance with applicable SEC and Financial Industry Regulatory Authority,
Inc. (“FINRA”) advertising laws, rules, and regulations pursuant to a marketing agreement with the Trust. The Marketing Agent
is a broker-dealer registered under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) and a member of FINRA.
With the assistance of the Marketing Agent, the Sponsor developed a marketing plan for the Trust, prepared marketing materials regarding
the Shares of the Trust, and exercises the marketing plan of the Trust on an ongoing basis.
34
(d) Principal Financial Officer
Employees of PINE Advisors
LLC (“PINE”) serve as officers of the Trust. In consideration for these services, the Sponsor pays PINE an annual fee. The
Sponsor also reimburses PINE for certain out-of-pocket expenses.
4.
Capital Share Transactions
The Trust is an exchange-traded
product. The Trust issues Shares on a continuous basis and, when the Trust creates or redeems its Shares, it does so in blocks of 10,000
Shares (a “Basket”) based on the quantity of LTC attributable to each Share of the Trust (net of accrued but unpaid expenses
and liabilities). Certain financial firms are authorized to purchase or redeem Shares of the Trust (“Authorized Participants”).
The manner by which creations
are made is dictated by the terms of the Authorized Participant Agreement. Creation orders may be denominated and settled in an amount
of LTC (“In-Kind Creation Order”) or in cash (“Cash Creation Order”). By placing an In-Kind Creation Order, an
Authorized Participant agrees to facilitate the deposit of LTC with the Custodian, either directly or indirectly through an Authorized
Participant Designee. By placing a Cash Creation Order, an Authorized Participant agrees to facilitate the deposit of cash with the Cash
Custodian. An Authorized Participant may not withdraw a creation order without the prior consent of the Sponsor in its discretion.
The manner by which redemptions
are made is dictated by the terms of the Authorized Participant Agreement. Redemption orders are denominated and settled either in-kind
(“In-Kind Redemption Order”) or in cash (“Cash Redemption Order”). By placing a redemption order, an Authorized
Participant agrees to facilitate the deposit of Shares with the Transfer Agent. If an Authorized Participant fails to consummate the foregoing,
the order will be cancelled or delayed until the required Shares have been received. An Authorized Participant may not withdraw a redemption
order without the prior consent of the Sponsor in its discretion.
Shares initially comprising
the same Basket but offered by the Authorized Participants to the public at different times may have different offering prices, which
depend on various factors, including the supply and demand for Shares, the value of the Trust’s assets, and market conditions at
the time of a transaction. Shareholders who buy or sell Shares during the day from their broker may do so at a premium or discount relative
to the NAV of the Shares of the Trust.
Shareholders who decide
to buy or sell Shares of the Trust place their trade orders through their brokers and incur customary brokerage commissions and charges.
Only Authorized Participants
may place orders to create and redeem baskets through the Transfer Agent. The Transfer Agent coordinates with the Trust's custodians to
facilitate settlement of the Shares.
35
Activity in the number and value of Shares created
and redeemed for the period ended December 31, 2025 are as follows:
Number of Shares
Value of Shares
Creations (1)
370,000
$ 8,815,984
Redemptions
-
-
Net change in Shares created and redeemed
370,000
$ 8,815,984
(1) See
Note 1. Includes Seed Shares.
5.
Financial Highlights
The Trust is presenting the
following financial highlights related to investment performance and operations of a Share outstanding for the period from October 27,
2025 (the initial share purchase date) through December 31, 2025. As the Trust had not yet commenced operations before this period, no
comparative period is presented. The total return at NAV is based on the change in NAV of a Share during the period, and the total return
at market value is based on the change in market value of a Share on the Exchange during the period. An individual investor’s return
and ratios may vary based on the timing of capital transactions.
For the period October 27, 2025 (initial
share purchase date) through December 31, 2025:
Net Asset Value, Beginning of Period
$ 25.00
Net investment income (loss) (1)
( 0.04 )
Net
Realized and Unrealized Gain (Loss) on Investments (2)
( 6.15 )
Net Increase (Decrease) in Net Asset Value Resulting from Operations
( 6.19 )
Net Asset Value, End of Period
$ 18.81
Market Value Per Share, at December 31, 2025 (3)
$ 18.77
Total Return at Net Asset Value (4)
- 24.76 %
Total Return at Market Value (3)(4)
- 24.90 %
Ratios to Average Net Assets: (5)
Expense ratio (5)
0.95 %
Net Investment Loss (5)
- 0.95 %
(1) Net investment loss per share represents net investment loss divided by the daily average
shares of beneficial interest outstanding during the period.
(2) Due to timing of capital share transactions, per share amounts may not compare with amounts
appearing elsewhere within these Financial Statements.
(3) Market values are determined at the close of the applicable primary listing exchange, which
may be later than when the Fund's net asset value is calculated.
(4) Not Annualized.
(5) Annualized.
36
6.
Related Parties
The Sponsor is considered to
be a related party to the Trust. The Trust's operations are supported by its Sponsor. As of December 31, 2025, the Sponsor did not own
any Shares of the Trust.
7.
Commitments and Contingent Liabilities
In the normal course of business,
the Trust may enter into contracts that contain a variety of general indemnification clauses. The Trust’s maximum exposure under
these arrangements is unknown as this would involve future claims that may be made against the Trust which have not yet occurred and cannot
be predicted with any certainty. However, the Sponsor believes the risk of loss under these arrangements to be remote. There were no commitments
or contingencies required to be disclosed as of the date of the financial statements.
8.
Subsequent Events
The Sponsor has evaluated
subsequent events through the date the financial statements were issued. Based on this evaluation, no adjustments or disclosures to the
financial statements were required.
37
Item 9. Changes in and Disagreements With Accountants
on Accounting and Financial Disclosure.
Not applicable.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.