Item 1. Financial Statements
Item 1. Financial Statements.
Index to Financial Statements
Documents
Page
HASHDEX NASDAQ CRYPTO INDEX US ETF
Statement of Assets and Liabilities at September 30, 2025 (Unaudited)
F-1
Schedule of Investments at September 30, 2025 (Unaudited)
F-2
Statements of Operations for the three months ended September 30, 2025 and the period from January 21, 2025 through September 30, 2025 (Unaudited)
F-3
Statements of Changes in Net Assets for three months ended September 30, 2025 and the period from January 21, 2025 through September 30, 2025 (Unaudited)
F-4
Notes to Financial Statements (Unaudited)
F-5
1
Hashdex Nasdaq Crypto Index US ETF
Statement of Assets and Liabilities
September 30, 2025*
(Unaudited)
ASSETS
Investments in Crypto Assets, at fair value (cost $ 114,007,659 )
$ 153,386,798
Cash
194,158
Receivable for investments sold
1,828,970
Receivable for fund shares sold
1,853,724
Total Assets
157,263,650
LIABILITIES
Payable for investments purchased
3,694,402
Management fee payable
30,298
Total Liabilities
3,724,700
NET ASSETS
$ 153,538,950
NET ASSETS CONSIST OF:
Paid-in capital
$ 113,154,222
Total distributable earnings (accumulated deficit)
40,384,728
NET ASSETS
$ 153,538,950
Net Asset Value (unlimited shares authorized):
Total Fund (unlimited shares authorized):
Shares Issued and Outstanding, no par value, unlimited amount authorized
4,970,000
Net Asset Value per Share
$ 30.89
* No comparative statement shown/provided as it is the Trust’s first fiscal year of operations.
The accompanying notes are an integral part
of these financial statements.
F- 1
Hashdex Nasdaq Crypto Index US ETF
SCHEDULE OF INVESTMENTS
September 30, 2025*
(Unaudited)
Description: Assets
Fair Value
Percentage of
Net Assets
Quantity
Crypto Assets
Bitcoin
$ 111,972,694
72.93 %
978
Ether
22,359,447
14.56 %
5,374
XRP
10,455,149
6.81 %
3,647,484
Solana
6,276,129
4.09 %
30,067
Cardano
1,824,624
1.19 %
2,279,925
Stellar
498,755
0.32 %
1,358,265
Total Crypto Assets (cost $ $ 114,007,659 )
$ 153,386,798
99.90 %
Total Investments (cost $ $ 114,007,659 )
$ 153,386,798
99.90 %
Other Assets in Excess of Liabilities
152,152
0.10 %
Total Net Assets
$ 153,538,950
100.00 %
* No comparative statement shown/provided as it is the Trust’s first fiscal year of operations.
The accompanying notes are an integral part
of these financial statements.
F- 2
Hashdex Nasdaq Crypto Index US ETF
Statements of Operations
For the 3
(three)
months ended
September 30,
2025*
(Unaudited)
For the
period
January 21,
2025 (initial seed
creation
date)
through
September 30,
2025*
(Unaudited)
INVESTMENT INCOME
Income:
Interest income
$ 6
$ 6
Total Income
6
6
Expenses:
Management fees
180,309
338,372
Other
-
50
Total Expenses
180,309
338,422
Less waiver
( 90,154 )
( 169,186 )
Net Expenses
90,155
169,236
Net Investment Loss
( 90,149 )
( 169,230 )
REALIZED AND CHANGE IN UNREALIZED GAIN (LOSS)
Net realized gain
1,373,408
1,174,819
Net change in unrealized appreciation
15,176,119
39,379,139
Net realized and change in unrealized gain (loss)
16,549,527
40,553,958
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS
$ 16,459,378
$ 40,384,728
* No comparative statement shown/provided as it is the Trust’s first fiscal year of operations.
The accompanying notes are an integral part
of these financial statements.
F- 3
Hashdex Nasdaq Crypto Index US ETF
Statements of Changes in Net Assets
For the 3
(three)
months ended
September 30,
2025*
(Unaudited)
For the
period
January 21,
2025
(initial seed
creation date)
through September 30,
2025*
(Unaudited)
INCREASE (DECREASE) IN NET ASSETS:
OPERATIONS
Net investment loss
$ ( 90,149 )
$ ( 169,230 )
Net realized gain
1,373,408
1,174,819
Net change in unrealized appreciation
15,176,119
39,379,139
Net increase in net assets resulting from operations
16,459,378
40,384,728
CAPITAL SHARE TRANSACTIONS
Shares issued
14,236,965
117,230,129
Shares redeemed
( 2,765,922 )
( 4,075,907 )
Net increase in net assets from capital share transactions
11,471,043
113,154,222
Total increase in net assets
$ 27,930,421
$ 153,538,950
NET ASSETS
Beginning of Period
$ 125,608,529
$ -
End of Period
$ 153,538,950
$ 153,538,950
* No comparative statement shown/provided as it is the Trust’s first fiscal year of operations.
The accompanying notes are an integral part
of these financial statements.
F- 4
Hashdex Nasdaq Crypto Index US ETF
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
1.
Organization
Hashdex Nasdaq Crypto Index US ETF
(the “Trust”) is a Delaware statutory trust organized on July 12, 2024. The Trust operates pursuant to the Third Amended and
Restated Trust Agreement dated September 18, 2025. The Trust is registered with the U.S. Securities and Exchange Commission (“SEC”)
under the Securities Act of 1933, as amended (together with the rules and regulations adopted thereunder, as amended, the “1933
Act”). The Trust was formed and is managed and controlled by the Sponsor. The sponsor of the Trust is Hashdex Asset Management
Ltd. (the “Sponsor”). CSC Delaware Trust Company is the trustee of the Trust (the “Trustee”).
The Trust is designed to provide investors
with price exposure to certain crypto assets, namely, those included in the Nasdaq Crypto US Settlement Price™ Index (NCIUSS) (the
“Index”). NCIUSS is a daily closing value of the Nasdaq Crypto US™ Index (NCIUS), which is designed to measure the performance
of a material portion of the overall crypto asset market. The Trust issues shares representing units of fractional undivided beneficial
interests (“Shares”) that trade on The Nasdaq Stock Market, LLC (the “Exchange”) under the symbol “NCIQ”.
The Trust commenced operations on February 14, 2025. Shares can be purchased and sold by investors through their broker-dealer. Purchasing
Shares of the Trust is subject to the risks of crypto assets and crypto asset markets as well as the additional risks of investing in
the Trust.
The Trust’s investment objective
is to align the daily changes in the Shares’ net asset value (“NAV”) with the daily price changes of the Index, minus
operational expenses and liabilities, by investing in the index constituents (“Index Constituents”). Because the Trust’s
investment objective is to track the price of the Index, changes in the price of the Shares may vary from changes in the Index Constituents’
prices.
An investment in the Trust is subject
to the risks of an investment in the Index Constituents of which are subject to a high degree of price variability, as well as to the
risks of crypto asset markets more generally. An investment in the Trust may be riskier than other exchange-traded products that do not
directly hold crypto assets, or financial instruments related to crypto, and may not be suitable for all investors. In addition, the Index
Constituents may experience pronounced and swift price changes. Accordingly, there is a potential for change in the price of Shares between
the time an investor places an order to purchase or sell with its broker-dealer and the time of the actual purchase or sale resulting
from the price volatility of Index Constituents.
The Index will be reconstituted and
rebalanced quarterly, on the first Business Day in March, June, September, and December to align the weightings of the Index Constituents
with the index methodology published by Nasdaq.
The statement of assets and
liabilities and schedule of investments at September 30, 2025, and the statements of operations and changes in net assets for the 3
months ended September 30, 2025 and for the period from January 21, 2025 through September 30, 2025, have been prepared on behalf of
the Trust and are unaudited. In the opinion of management of the Sponsor of the Trust, all adjustments (which include normal
recurring adjustments) necessary to present fairly the financial position and results of operations for the 3 months ended September
30, 2025 and for the period from January 21, 2025 through September 30,2025, and for all interim periods presented have been made.
In addition, interim period results are not necessarily indicative of results for a full-year period.
The fiscal year end of the Trust
is December 31st.
F- 5
2.
Significant Accounting Policies
The following is a summary of significant
accounting policies consistently followed by the Trust in the preparation of these financial statements.
Basis of Presentation
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 is an investment company and accordingly follows the investment company accounting and reporting
guidance of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic
946, Financial Services — Investment Companies .
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 statement and the reported amounts of income and expenses
during the reported period. Actual results could differ from those estimates.
Cash
Cash includes non-interest bearing
non-restricted cash with one institution and is subject to credit risk to the extent its balance exceeds the federally insured limits.
At September 30, 2025, the Trust’s balance did not exceed the federally insured limits.
Investment Transactions and Investment Income
For financial statement purposes, the
Trust records investment transactions on the trade date of the investment purchase or sale. Gains and losses realized on sales of investments
are determined by the specific identification method. Investments made by the Trust intend to be limited to investments in Index Constituents
and cash and cash equivalents. Interest income is recorded on an accrual basis.
Federal Income Taxes
The Trust is not subject to federal
income taxes; each shareholder reports his/her allocable share of income, gain, loss, deductions or credits on his/her own income tax return.
In accordance with GAAP, the Trust is required to determine whether a tax position is more likely than not to be sustained upon examination
by the applicable taxing authority, including resolution of any tax related appeals or litigation processes, based on the technical merits
of the position. The Trust files an income tax return in the U.S. federal jurisdiction and may file income tax returns in various U.S.
states. The tax benefit recognized is measured as the largest amount of benefit that has a greater than fifty percent likelihood of being
realized upon ultimate settlement. De-recognition of a tax benefit previously recognized results in the Trust recording a tax liability
that reduces net assets. However, the Trust’s conclusions regarding this policy may be subject to review and adjustment at a later
date based on factors including, but not limited to, on-going analysis of and changes to tax laws, regulations and interpretations thereof.
The Trust recognizes interest accrued related to unrecognized tax benefits and penalties related to unrecognized tax benefits in income
tax fees payable, if assessed. No interest expense or penalties have been recognized as of and for the period ended September 30, 2025.
F- 6
Valuation of Crypto Assets
In determining the value of the Trust’s
holdings, the Trust will value the Index Constituents held by the Trust at fair value. Fair value is the price that would be received
to sell an asset or paid to transfer a liability in an orderly transaction between market participants on the measurement date.
The Trust identifies and determines
the Trust’s principal market (or in the absence of a principal market, the most advantageous market) for crypto assets consistent
with the application of fair value measurement framework in FASB ASC 820-10 “Fair Value Measurement”. The principal market
is the market with the greatest volume and level of activity that can be accessed.
The Trust’s valuation procedures
provide for the designation of the Sponsor to determine the valuation sources and policies to prepare the Trust’s financial statements
in accordance with GAAP. 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 NAV and NAV per Share will be calculated using the fair value of the Index
Constituents held by the Trust based on the price provided by this exchange market, as of 4:00 p.m. New York time 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.
The Trust utilizes various inputs to
determine the fair value of its investments on a recurring basis. GAAP establishes a hierarchy that prioritizes inputs to valuations methods.
The three levels of inputs are:
Level 1 – Unadjusted quoted prices
in active markets for identical assets or liabilities that the Trust has the ability to access.
Level 2 – Observable inputs other
than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These inputs may
include quoted prices for the identical instrument on an inactive market, prices for similar instruments, interest rates, prepayment speeds,
credit risk, yield curves, default rates and similar data.
Level 3 – Unobservable inputs
for the asset or liability, to the extent relevant observable inputs are not available; representing the Trust’s own assumptions
about the assumptions a market participant would use in valuing the asset or liability, and would be based on the best information available.
The following table summarizes the
valuation of investments at September 30, 2025* using the fair value hierarchy:
Level 1
Level 2
Level 3
Total
Crypto Assets
$ 153,386,798
$ -
$ -
$ 153,386,798
Total
$ 153,386,798
$ -
$ -
$ 153,386,798
* No comparative schedule shown/provided as it is the Trust’s first fiscal year of operations.
There were no transfers between Level 1
and other Levels for the period ended September 30, 2025.
The cost basis of the investment of
crypto assets recorded by the Trust for financial reporting purposes is the fair value of such crypto asset at the time of purchase. The
cost basis recorded by the Trust may differ from proceeds collected by the Authorized Participant from the sale of the corresponding Shares
to investors.
Calculation of NAV and NAV per Share
The Sponsor or its delegate shall calculate
the Trust’s NAV each Business Day as of the earlier of the close of the Nasdaq or 4:00 p.m. New York time. As such, the NAV is calculated
based on the value of the index price at 4:00 p.m. The assets of the Trust consist of the crypto assets held by the Trust that follows
Nasdaq Crypto US Settlement Price Index (“NCIUSS”),, cash and cash equivalents. The Sponsor has the exclusive authority to
determine the Trust’s NAV, which it has delegated to the Administrator.
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 Chief Financial Officer of the
Sponsor acts as the Trust’s Chief Operating Decision Maker (“CODM”) and is responsible for assessing performance and
allocating resources with respect to the Trust. The CODM has concluded that the Trust operates as a single operating segment since the
Trust has a single investment strategy as disclosed in its prospectus, against which the CODM assesses performance. The financial information
provided to and reviewed by the CODM is presented within the Trust’s financial statements.
F- 7
3.
Investment in Crypto Assets
The following represents the changes
in fair value of crypto assets held during the period from January 21, 2025, through September 30, 2025*:
Crypto
assets of the Index Constituents
For the
three months ended
September 30,
2025*
(Unaudited)
For the
period
January 21,
2025^
through
September 30,
2025*
(Unaudited)
Balance at July 1,2025 and January 21, 2025, respectively
$ 125,567,730
$ -
Purchases
33,216,900
$ 135,948,157
Sales
( 21,947,358 )
( 23,115,317 )
Realized Gain (Loss)
1,373,407
1,174,819
Change in Unrealized Gain (Loss)
15,176,119
$ 39,379,139
Balance at September 30, 2025
153,386,798
$ 153,386,798
* No comparative schedule shown/provided as it is the Trust’s
first fiscal year of operations
^ Initial seed creation date
4. Trust
Expenses and Other Agreements
Sponsor
The Trust pays the Sponsor a Management
Fee, monthly in arrears, in an amount equal to 0.50 % per annum of the daily NAV of the Trust. The Management Fee is paid in consideration
of the Sponsor’s services related to the management of the Trust’s business and affairs. The Management Fee is paid directly
by the Trust to the Sponsor. The Management Fee accrues daily and is payable monthly in cash. The Trust intends to sell its holdings to
pay the Management fee.
The Sponsor has agreed to temporarily
reduce its Management Fee to 0.25 % per annum through December 31, 2025. After December 31, 2025, the standard 0.50 % annual Management
Fee rate will apply.
In addition to the Trust’s Management
Fee, the Trust pays all of its respective brokerage commissions, including applicable exchange fees and give-up fees, and other transaction
related fees and expenses charged in connection with trading activities. The Trust also pays all fees and commissions related to any crypto
transaction fees for on-chain transfers of assets. The Sponsor pays all other routine operational, administrative and other ordinary expenses
of the Trust, including but not limited to, fees and expenses of the administrator, custodians, marketing agent, transfer agent, trustees,
licensors, accounting and audit fees and expenses, tax preparation expenses, legal fees, ongoing SEC registration fees, individual Schedule
K-1 preparation and mailing fees, and report preparation and mailing expenses. The Trust pays all of its non-recurring and unusual fees
and expenses, if any, as determined by the Sponsor. Non-recurring and unusual fees and expenses are unexpected or unusual in nature, such
as legal claims and liabilities and litigation costs or indemnification or other unanticipated expenses. Extraordinary fees and expenses
also include material expenses which are not currently anticipated obligations of the Trust. Routine operational, administrative and other
ordinary expenses are not deemed extraordinary expenses. In the event the Trust’s cash balance is insufficient to pay all fees and
expenses, including the Management Fee, the Trust may need to sell crypto assets from time to time to pay for fees and expenses.
F- 8
Initial costs and expenses related
to the initial offer and sale of Shares were borne by the Sponsor.
Non-recurring, unusual or extraordinary
expenses of the Trust will be allocated as determined by the Sponsor using a pro rata allocation methodology that allocates such Trust
expenses to the Trust. Unusual or extraordinary expenses paid by Sponsor are not subject to any caps or limits. The Trust may be required
to indemnify the Sponsor, and the Trust and/or the Sponsor may be required to indemnify the Trustee, marketing agent, administrator, custodians,
and the transfer agent under certain unusual or extraordinary circumstances. Any indemnification paid by the Trust and/or Sponsor generally
would cover losses incurred by an indemnified party for (1) expenses incurred by a party when rendering services to the Trust or the Sponsor,
(2) expenses arising from a breach of obligations or non-compliance with laws, or (3) expenses arising out of the formation, operation
or termination of the Trust. Unless such expenses are specifically attributable to the Trust or arise out of the Trust’s operations,
any such expenses will be allocated by the Sponsor using a pro rata methodology that allocates certain Trust expenses to the Trust.
Administrator, Custodians and Transfer
Agent
U.S. Bancorp Fund Services, LLC, doing
business as U.S. Bank Global Fund Services (the “Administrator”) serves as administrator, transfer agent and accounting agent
of the Trust pursuant to a Fund Servicing Agreement. U.S. Bank N.A. (the “Cash Custodian”), an affiliate of the Administrator,
serves as the Trust’s cash custodian pursuant to a Custody Agreement. Coinbase Custody Trust Company, LLC and BitGo Trust Company,
Inc (the “Custodians”) keeps custody of all of the Trust’s crypto assets, on behalf of the Trust. In June 2025, the Fund entered into a custody services agreement with Fidelity Digital Asset Services, LLC to
provide custodial services for digital assets. As of September 30, 2025, the Fund has not commenced using these custodial services.
Marketing Agent
The Trust employs Paralel Distributors
LLC as the marketing agent for the Trust. The marketing agent is not entitled to compensation or reimbursement of expenses from the Trust,
with any such remuneration to be paid by the Sponsor, out of the management fee it receives for its services to the Trust. The term of
the agreement is three years, with provisions for automatic renewal and termination options available to both parties.
5.
Capital Share Transactions
The Trust creates and redeems Shares
on a continuous basis but only in baskets of 10,000 Shares. Only authorized participants, which are registered broker-dealers who have
entered into written agreements with the Sponsor and/or the Trust, can place orders to receive baskets in exchange for cash.
The Sponsor and the Trust engage in
crypto asset transactions for converting cash into Index Constituents to track NCIUSS (in association with purchase orders) and crypto
assets into cash (in association with redemption orders). The Administrator calculates the cost to purchase (or sell in the case of a
redemption order) the amount of the Index Constituents represented by the baskets being created (or redeemed). The amount of Index Constituents
is equal to the combined NAV of the number of Shares included in the baskets being created (or redeemed) determined as of 4:00 p.m. New
York time on the day the order to create or redeem baskets is properly received.
Only authorized participants may place
orders to create and redeem baskets through the transfer agent. The transfer agent coordinates with the Trust’s custodians in order
to facilitate settlement of the Shares and the Index Constituents.
Capital share transactions in the Trust
were as follows:
For the
3 (three)
months ended
September 30,
2025*
(Unaudited)
For the
period
January 21,
2025
(initial seed
creation date)
through
September 30,
2025* (Unaudited)
Shares issued
470,000
5,120,000
Shares redeemed
( 90,000
)
( 150,000
)
Net increase
380,000
4,970,000
* No
comparative statement shown/provided as it is the Trust’s first fiscal year of operations.
F- 9
6. Related
Parties
The Sponsor is considered to be a related
party to the Trust. The Trust’s operations are supported by its Sponsor. The Sponsor provided the initial capital of $ 250,000 for
the initial sale of 10,000 shares to the Sponsor. Subsequently, the initial capital of 10,000 shares and $ 250,000 was redeemed on February
13, 2025.
As of September 30, 2025, the Trust
has a liability to the Sponsor of $ 30,298 for the September Management Fee.
The Hashdex Nasdaq Crypto Index Fund
(NCI), a Fund managed by the Sponsor, holds 4,000,000 shares.
The Sponsor arranged for the creation
of the Trust and is responsible for the ongoing registration of the Shares for their public offering in the United States and the listing
of Shares on the Exchange.
7. Indemnification
The Sponsor will not be liable to the
Trust, the Trustee or any Shareholder for any action taken or for refraining from taking any action in good faith, or for errors in judgment
or for depreciation or loss incurred by reason of the sale of any bitcoin or other assets of the Trust. However, the preceding liability
exclusion will not protect the Sponsor against any liability resulting from its own gross negligence, bad faith, or willful misconduct.
The Sponsor and each of its shareholders,
members, directors, officers, employees, affiliates, and subsidiaries will be indemnified by the Trust and held harmless against any losses,
liabilities or expenses incurred in the performance of its duties under the Declaration of Trust without gross negligence, bad faith,
or willful misconduct. The Sponsor may rely in good faith on any paper, order, notice, list, affidavit, receipt, evaluation, opinion,
endorsement, assignment, draft, or any other document of any kind prima facie properly executed and submitted to it by the Trustee, the
Trustee’s counsel or by any other person for any matters arising under the Declaration of Trust. The Sponsor shall in no event be
deemed to have assumed or incurred any liability, duty, or obligation to any Shareholder or to the Trustee other than as expressly provided
for in the Declaration of Trust. Such indemnity includes payment from the Trust of the costs and expenses incurred in defending against
any indemnified claim or liability under the Declaration of Trust.
The Trustee will not be liable or accountable
to the Trust or any other person or under any agreement to which the Trust or any series of the Trust is a party, except for the Trustee’s
breach of its obligations pursuant to the Declaration of Trust or its own willful misconduct, bad faith or gross negligence. The Trustee
and each of the Trustee’s officers, affiliates, directors, employees, and agents will be indemnified by the Trust from and against
any losses, claims, taxes, damages, reasonable expenses, and liabilities incurred with respect to the creation, operation or termination
of the Trust, the execution, delivery or performance of the Declaration of Trust or the transactions contemplated thereby; provided that
the indemnified party acted without willful misconduct, bad faith or gross negligence.
8. 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.
F- 10
9. Concentration
Risk
The majority of all of the Trust’s assets are holdings of bitcoin,
which creates a concentration risk associated with fluctuations in the price of bitcoin. Accordingly, a decline in the price of bitcoin
will have an adverse effect on the value of the Shares of the Trust. Factors that may have the effect of causing a decline
in the price of bitcoin include negative perception of crypto assets; a lack of stability and standardized regulation in the crypto asset
markets; the closure or temporary shutdown of digital asset platforms due to fraud, business failure, security breaches or government
mandated regulation; and a loss of investor confidence.
10. Financial
Highlights*
For the
3 (three)
months ended
September 30,
2025*
(Unaudited)
For the
period
January 21,
2025
(initial seed
creation date)
through
September 30,
2025*
(Unaudited)
Net Asset Value Per Share Performance (for a Share outstanding throughout the period presented), Beginning of Period
$ 27.37
$ 25.00
Net investment loss (1)
$ ( 0.02 )
$ ( 0.04 )
Net Realized and Unrealized Gain (Loss)
$ 3.54
$ 5.93
Net Increase (Decrease) in Net Assets from Operations
$ 3.52
$ 5.89
Net Asset Value Per Share Performance (for a Share outstanding throughout the period presented), End of Period
$ 30.89
$ 30.89
Market Value Per Share, at September 30, 2025 (2)
$ 30.88
$ 30.88
Total Return at Net Asset Value (3)
12.86 %
23.57 %
Total Return at Market Value (3)
12.57 %
23.52 %
Ratios to Average Net Assets: (4)
Gross Expense ratio
0.50 %
0.50 % (5)
Net Expense ratio
0.25 %
0.25 % (5)
Net Investment Loss
( 0.25 )%
( 0.25 )% (5)
* No
comparative schedule shown/provided as it is the Trust’s first fiscal year of operations.
(1) Net investment loss per share represents net investment loss divided by the daily average shares of beneficial interest outstanding during the period.
(2) Market values are determined at the close of the applicable primary listing exchange, which may be later than when the Trust’s net asset value is calculated.
(3) Percentages are not annualized.
(4) Percentages are annualized.
(5) Includes activity for the period February 14, 2025 (effective date) through September 30, 2025.
11. Subsequent
Events
On October 7, 2025, the Trust, entered
into a Master Infrastructure-as-a-Service Agreement (the “Coinbase Cloud MSA”) with Coinbase Cloud Pte. Ltd. (“Coinbase
Cloud”). Under the Coinbase Cloud MSA, Coinbase Cloud will provide the infrastructure and related technical services necessary to
enable the Trust to participate in staking activities with respect to certain eligible crypto assets held by the Trust (the “Staking
Activities”). The Trust will announce when it starts Staking Activities at a later date.
The Sponsor has evaluated subsequent
events through the date the financial statement were issued and has determined that there are no other material events that would require
disclosure in the financial statements.
F- 11