Net Increase (Decrease) in Net Assets resulting from Operations
Net decrease in net assets resulting from operations for the three months ended March 31, 2025 was approximately $453,220, compared to net increase in net assets resulting from operations for the period from January 10, 2024 (commencement of operations) to March 31, 2024 of approximately $624,811. These changes were primarily due to an increase in net realized gain and a shift from unrealized appreciation to unrealized depreciation on investments in bitcoin, with a net realized and unrealized loss on investment in bitcoin of approximately $451,360, plus the Sponsor Fee of $1,860, for the three months ended March 31, 2025, compared to a net realized and unrealized gain on investment in bitcoin of approximately $624,988, less the Sponsor Fee of $177, for the period from January 10, 2024 (commencement of operations) to March 31, 2024.
The change in net realized and unrealized gain (loss) was primarily due to fluctuations in the bitcoin price during the respective period. For the three-month period ended March 31, 2025, the net realized and unrealized loss on investment in bitcoin was driven by bitcoin price depreciation from $93,730.35 per bitcoin as of December 31, 2024 to $82,982.75 per bitcoin as of March 31, 2025. For the period from January 10, 2024 (commencement of operations) to March 31, 2024, the net realized and unrealized gain on investment in bitcoin was driven by bitcoin price appreciation from $45,852.66 per bitcoin as of January 10, 2024 (commencement of operations) to $70,761.62 per bitcoin as of March 31, 2024.
Net Assets
As of March 31, 2025, the Trust held a net closing balance of 38,003.7680 bitcoin with a total market value of $3,153,657 based on the BRRNY price of $82,982.75 used to determine the Trust's NAV. The total market value of the Trust's bitcoin held was $3,133,221 based on the price of a bitcoin (Lukka Prime Rate) in the principal market (Crypto.com) of $82,445.02, used to determine the Trust's Principal Market NAV.
Net assets decreased to approximately $3,132,666 at March 31, 2025, with a 11.76% decrease in Principal Market NAV per-share for the three months ended March 31, 2025. The decrease in net assets primarily resulted from the aforementioned bitcoin price depreciation, the net decrease in capital share transactions of approximately $176,153, and a net decrease resulting from operations of $453,220.
As of March 31, 2024, the Trust held a net closing balance of 31,682.4133 bitcoin with a total market value of $2,241,899 based on the BRRNY price of $70,761.62, used to determine the Trust's NAV. The total market value of the Trust's bitcoin held was $2,244,413 based on the price of a bitcoin in the principal market (Lukka Prime Rate) of $70,840.97, used to determine the Trust's Principal Market NAV.
Net assets increased to approximately $2,244,253 at March 31, 2024, with a 54.48% increase in Principal Market NAV per-share for the period from January 10, 2024 (commencement of operations) to March 31, 2024. The increase in net assets primarily resulted from the aforementioned bitcoin price appreciation, the net increase in capital share transactions of approximately $1,619,442, and a net increase resulting from operations of $624,811.
^ Amounts displayed are in the '000s, except for per-share/coin references
Liquidity and Capital Resources
The Trust pays an unitary Sponsor Fee of 0.20% per annum of the Trust’s bitcoin holdings. The Sponsor contractually waived the Sponsor Fee on the first $1 billion of the Trust assets through July 10, 2024, and has been accruing at an annual rate of 0.20% of the Trust’s net assets since then. As a result, the only ordinary expense of the Trust is expected to be the Sponsor Fee. In exchange for the Sponsor Fee, the Sponsor has agreed to assume and pay the normal operating expenses of the Trust, which include the Trustee’s monthly fee and out-of-pocket expenses, the fees of the Trust’s regular service providers (Cash Custodian, Bitcoin Custodian, Prime Execution Agent, Marketing Agent, Transfer Agent and Administrator), exchange listing fees, tax reporting fees, SEC registration fees, printing and mailing costs, audit fees and up to $500,000 per annum in ordinary legal fees and expenses. The Sponsor may determine in its sole discretion to assume legal fees and expenses of the Trust in excess of $500,000 per annum. The Sponsor also agreed to pay the costs of the Trust’s organization.