| Digital Assets, Digital Assets Loaned, and Digital Assets Staked |
| 6. | Digital
Assets, Digital Assets Loaned, and Digital Assets Staked |
As
at December 31, 2025, the Company’s digital assets consisted of the below digital currencies, with a fair value of $515,586,931
(December 31, 2024 - $ 555,838,900). Digital currencies are recorded at their fair value on the date they are acquired and are revalued
to their current market value at each reporting date. Fair value is determined by taking the mid-point price at 17:30 CET from Kraken,
Bitfinex, Binance, Coinbase, Bitstamp, Bybit OKX, Vinter, Compass and Gate.IO and other exchanges consistent with the final terms for
each ETP. Fair value for Mobilecoin, Shyft, Blocto, Maps, Oxygen, Boba Network, Saffron.finance, Clover, Sovryn, Wilder World, Pyth and
Volmex is determined by taking the last closing price for the day (UTC time) from www.coinmarketcap.com. The Company’s holdings of digital assets consist of the following:
| | |
December 31, 2025 | | |
| | |
December 31, 2024 | | |
| |
| | |
Quantity | | |
$ | | |
Quantity | | |
$ | |
| Binance Coin (BNB) | |
| 1,763.4867 | | |
| 1,520,530 | | |
| 2,558.9747 | | |
| 1,818,875 | |
| Bitcoin (BTC) | |
| 2,596.9563 | | |
| 223,491,846 | | |
| 2,705.7708 | | |
| 228,997,191 | |
| Ethereum (ETH) | |
| 21,329.9035 | | |
| 63,656,646 | | |
| 20,676.9254 | | |
| 70,398,197 | |
| Cardano (ADA) | |
| 69,150,950.0310 | | |
| 23,565,970 | | |
| 69,671,396.7593 | | |
| 60,542,418 | |
| Polkadot (DOT) | |
| 3,340,140.2001 | | |
| 6,035,593 | | |
| 2,766,149.1833 | | |
| 18,869,900 | |
| Solana (SOL) | |
| 169,185.2128 | | |
| 21,097,592 | | |
| 43,414.4191 | | |
| 8,654,328 | |
| Uniswap (UNI) | |
| 399,616.8814 | | |
| 2,332,473 | | |
| 421,450.3048 | | |
| 5,712,570 | |
| USDC | |
| - | | |
| 4,461,378 | | |
| | | |
| 251,357 | |
| USDT | |
| - | | |
| 18,098,752 | | |
| | | |
| 5,271,542 | |
| Litecoin (LTC) | |
| 11,073.8030 | | |
| 851,800 | | |
| 541.8400 | | |
| 56,378 | |
| Dogecoin (DOGE) | |
| 56,534,119.7635 | | |
| 6,828,612 | | |
| 17,545,096.4535 | | |
| 5,708,209 | |
| Cosmos (ATOM) | |
| 12,005.8560 | | |
| 23,143 | | |
| 735.9223 | | |
| 4,605 | |
| Avalanche (AVAX) | |
| 461,501.5177 | | |
| 5,740,226 | | |
| 125,979.5440 | | |
| 4,612,185 | |
| Polygon (POL) | |
| 304,295.6891 | | |
| 31,088 | | |
| 183,654.4400 | | |
| 82,957 | |
| Ripple (XRP) | |
| 21,146,529.3119 | | |
| 39,186,475 | | |
| 17,223,963.4000 | | |
| 36,437,139 | |
| Enjin (ENJ) | |
| 576,307.9792 | | |
| 15,849 | | |
| 127,360.9806 | | |
| 27,938 | |
| Tron (TRX) | |
| 663,171.3819 | | |
| 187,723 | | |
| 341,529.3057 | | |
| 89,013 | |
| Terra Luna (LUNA) | |
| 141,177.2041 | | |
| 13,436 | | |
| 205,057.0760 | | |
| - | |
| Shiba Inu (SHIB) | |
| 20,643,542,012.0300 | | |
| 143,214 | | |
| 142,074,547.6000 | | |
| 2,995 | |
| Pyth Network (PYTH) | |
| 4,935,058.3767 | | |
| 280,805 | | |
| 3,444,248.6000 | | |
| 876,946 | |
| AAVE (AAVE) | |
| 4,429.5388 | | |
| 652,127 | | |
| 2,333.3875 | | |
| 735,390 | |
| Algorand (ALGO) | |
| 1,380,335.0800 | | |
| 153,904 | | |
| 90,930.8700 | | |
| 30,180 | |
| Aptos Mainnet (APT) | |
| 517,026.2356 | | |
| 875,222 | | |
| 287,849.7000 | | |
| 2,565,403 | |
| Arweave (AR) | |
| 64,940.4200 | | |
| 223,096 | | |
| 14,202.0100 | | |
| 234,942 | |
| Aerodome (AERO0X91) | |
| 2,113,572.4104 | | |
| 917,924 | | |
| - | | |
| - | |
| Arbitrum (ARB) | |
| 1,489,777.0200 | | |
| 280,923 | | |
| 24.0000 | | |
| 17 | |
| Bitcoin Cash (BCH) | |
| 860.1464 | | |
| 511,921 | | |
| 25.4800 | | |
| 11,075 | |
| Core (CORE) | |
| 12,500,445.6036 | | |
| 1,377,549 | | |
| 3,995,185.7910 | | |
| 4,300,418 | |
| Curve DAO Token (CRV) | |
| 3,939,395.2500 | | |
| 1,442,868 | | |
| 10,295.1200 | | |
| 9,307 | |
| EOS (EOS) | |
| 1,513.8200 | | |
| 1,181 | | |
| 13,419.9100 | | |
| 10,374 | |
| Europa Coin (EURC) | |
| 605,795.2800 | | |
| 708,780 | | |
| - | | |
| - | |
| Fetch.ai (FET) | |
| 4,619,586.9000 | | |
| 946,091 | | |
| 561,613.1000 | | |
| 732,400 | |
| Filecoin (FIL) | |
| 83,678.3922 | | |
| 109,612 | | |
| 8,471.8100 | | |
| 41,952 | |
| Sonic (FTM) | |
| - | | |
| - | | |
| 1,342,653.2600 | | |
| 937,490 | |
| The Graph (GRT) | |
| 542,238.9100 | | |
| 18,229 | | |
| 1,620.3700 | | |
| 323 | |
| Hedera (HBAR) | |
| 76,729,676.9089 | | |
| 8,317,073 | | |
| 49,611,593.1918 | | |
| 13,883,790 | |
| Internet Computer (ICP) | |
| 1,778,949.0942 | | |
| 4,866,716 | | |
| 1,436,614.1074 | | |
| 14,543,861 | |
| Immutable (IMX) | |
| 274,878.9400 | | |
| 61,176 | | |
| 10,992.0200 | | |
| 14,345 | |
| Injective (INJ) | |
| 335,577.3200 | | |
| 1,463,990 | | |
| 56,329.4200 | | |
| 1,136,125 | |
| Jupiter (JUP) | |
| 3,089,314.6000 | | |
| 583,880 | | |
| 499,299.1000 | | |
| 423,006 | |
| Kusama (KSM) | |
| 470.3390 | | |
| 3,198 | | |
| 470.3400 | | |
| 15,540 | |
| Lido DAO (LDO) | |
| 513,196.1600 | | |
| 300,384 | | |
| 36,961.1000 | | |
| 68,633 | |
| Chainlink (LINK) | |
| 347,418.3828 | | |
| 4,295,173 | | |
| 239,057.7313 | | |
| 4,932,495 | |
| NEAR Protocol (NEAR) | |
| 1,701,315.2684 | | |
| 2,553,372 | | |
| 1,300,877.8800 | | |
| 163 | |
| Optimism (OP) | |
| 173,791.6300 | | |
| 46,248 | | |
| 15,436.4300 | | |
| 6,609,639 | |
| MANTRA (OM) | |
| 453,091.4000 | | |
| 31,807 | | |
| - | | |
| 27,245 | |
| Pendle (PDL) | |
| 182,478.7000 | | |
| 343,772 | | |
| 31,265.4000 | | |
| 159,454 | |
| Quant (QNT) | |
| 1,014.7880 | | |
| 71,156 | | |
| 1,086.7000 | | |
| 114,864 | |
| Ripple USD (RLUSD) | |
| 50,126.0000 | | |
| 50,126 | | |
| - | | |
| - | |
| RENDERSOL (RNDR) | |
| 1,703,278.0201 | | |
| 2,193,856 | | |
| 162,158.1000 | | |
| 1,127,499 | |
| THORChain (RUNE) | |
| 269,953.8000 | | |
| 151,768 | | |
| 91,192.7000 | | |
| 423,581 | |
| Sei Network (SEI1) | |
| 16,419,686.8978 | | |
| 1,848,857 | | |
| 2,078,991.0000 | | |
| 851,347 | |
| SKY Governance Token (SKY) | |
| 645,038.0000 | | |
| 37,735 | | |
| - | | |
| - | |
| Stacks (STX) | |
| 47,106.4000 | | |
| 11,744 | | |
| 203,450.0000 | | |
| 97,432 | |
| Sui (SUI) | |
| 14,683,690.6345 | | |
| 16,459,983 | | |
| 10,785,375.0000 | | |
| 45,866,964 | |
| SushiSwap (SUSHI) | |
| 135.0000 | | |
| 37 | | |
| 39,426.6800 | | |
| 53,068 | |
| Bittensor (TAO) | |
| 22,107.9024 | | |
| 4,906,095 | | |
| 9,851.6400 | | |
| 4,443,335 | |
| The TON Coin (TON) | |
| 454,318.1948 | | |
| 739,494 | | |
| 405,657.4300 | | |
| 2,266,408 | |
| Wormhole (W) | |
| 4,760,219.0000 | | |
| 157,563 | | |
| 722,403.0000 | | |
| 213,761 | |
| Tether Gold (XAUT6) | |
| 34.4628 | | |
| 149,372 | | |
| - | | |
| - | |
| dogwifhat (WIF) | |
| 56,581.9600 | | |
| 15,277 | | |
| - | | |
| - | |
| Worldcoin (WLD2) | |
| 2,002,365.2100 | | |
| 969,345 | | |
| 49,314.1000 | | |
| 106,139 | |
| Stellar (XLM) | |
| 3,704,385.3200 | | |
| 753,012 | | |
| 140,437.4500 | | |
| 47,636 | |
| Tezos (XTZ) | |
| 14,912.2100 | | |
| 7,259 | | |
| 17,822.5100 | | |
| 22,902 | |
| StarkNet (STRK1) | |
| 2,990,189.0056 | | |
| 231,441 | | |
| - | | |
| - | |
| Sonic Labs (SONICLABS) | |
| 3,959,492.2712 | | |
| 300,086 | | |
| - | | |
| - | |
| Akash Network (AKT) | |
| 375,586.0011 | | |
| 135,737 | | |
| - | | |
| - | |
| Kaspa (KAS) | |
| 24,576,822.7965 | | |
| 1,064,176 | | |
| - | | |
| - | |
| Official Trump (TRUMP) | |
| 2,309.3700 | | |
| 10,891 | | |
| - | | |
| - | |
| Mantle (MNT) | |
| 259,308.9369 | | |
| 251,037 | | |
| - | | |
| - | |
| Story (IP) | |
| 5,951.7992 | | |
| 10,187 | | |
| - | | |
| - | |
| Crypto.com (CRO) | |
| 1,453,014.1410 | | |
| 132,805 | | |
| - | | |
| - | |
| Hyperliquid (HYPE) | |
| 32,103.2182 | | |
| 830,677 | | |
| - | | |
| - | |
| OKB (OKB) | |
| 276.2829 | | |
| 30,051 | | |
| - | | |
| - | |
| IOTA (IOTA) | |
| 1,233,469.0000 | | |
| 102,131 | | |
| - | | |
| - | |
| Ondo (ONDO) | |
| 1,711,993.3233 | | |
| 634,291 | | |
| - | | |
| - | |
| Theta Token (THETA) | |
| 100,410.4000 | | |
| 26,749 | | |
| - | | |
| - | |
| Celestia (TIA) | |
| 111,295.8400 | | |
| 52,209 | | |
| - | | |
| - | |
| Flare (FLR) | |
| 3,689,429.0635 | | |
| 39,108 | | |
| - | | |
| - | |
| Pi Network (PI) | |
| 126,934.2148 | | |
| 25,895 | | |
| - | | |
| - | |
| Ethna (ENA) | |
| 1,686,126.1900 | | |
| 340,092 | | |
| - | | |
| - | |
| Four (FORM) | |
| 31,111.1000 | | |
| 10,777 | | |
| - | | |
| - | |
| Virtuals Protocol (VIRTUAL) | |
| 1,776,320.7111 | | |
| 1,179,832 | | |
| - | | |
| - | |
| VeChain (VET) | |
| 4,978,553.8000 | | |
| 52,773 | | |
| - | | |
| - | |
| Penut the Squirrel (PNUT) | |
| 445,601.2200 | | |
| 30,657 | | |
| - | | |
| - | |
| Pepe (PEPE) | |
| 40,164,090,458.7000 | | |
| 24,082 | | |
| - | | |
| - | |
| Zcash (ZEC) | |
| - | | |
| 32,569 | | |
| - | | |
| - | |
| Other Coins | |
| 1,903,696,977.2146 | | |
| 42,722 | | |
| 145,501.2142 | | |
| 26,475 | |
| Current | |
| | | |
| 482,763,021 | | |
| | | |
| 555,499,721 | |
| Clover (CLV) | |
| - | | |
| - | | |
| 500,000.0000 | | |
| 31,910 | |
| Solana (SOL) | |
| 196,500.0000 | | |
| 24,471,703 | | |
| - | | |
| - | |
| SUI (SUI) | |
| 8,327,991.5556 | | |
| 8,289,840 | | |
| - | | |
| - | |
| Wilder World (WILD) | |
| - | | |
| - | | |
| 148,810.0000 | | |
| 99,465 | |
| Other Coins | |
| 271,406,137.0826 | | |
| 62,367 | | |
| 130,458,836.6519 | | |
| 207,804 | |
| Long-Term | |
| | | |
| 32,823,910 | | |
| | | |
| 339,179 | |
| Total Digital Assets | |
| | | |
| 515,586,931 | | |
| | | |
| 555,838,900 | |
| | |
December 31,
2025
$ | | |
December 31,
2024
$ | |
| Current digital assets | |
| | |
| |
| Digital assets | |
| 356,450,053 | | |
| 276,853,787 | |
| Digital assets loaned | |
| 87,326,227 | | |
| 38,618,758 | |
| Digital assets staked | |
| 38,986,741 | | |
| 240,031,645 | |
| Total current digital assets | |
| 482,763,021 | | |
| 555,504,190 | |
| Non-current digital assets | |
| | | |
| | |
| Digital assets | |
| 62,367 | | |
| 334,710 | |
| Digital assets loaned | |
| 32,761,543 | | |
| - | |
| Total non-current digital assets | |
| 32,823,910 | | |
| 334,710 | |
| Total digital assets | |
| 515,586,931 | | |
| 555,838,900 | |
In
addition to the above noted digital assets, the Company has the following equity investments at fair value through profit and loss (“FVTPL”).
See Note 7 for further details.
| | |
December 31, 2025 | |
| | |
Current | | |
Long Term | | |
Total | |
| | |
Quantity | | |
Amount | | |
Quantity | | |
Amount | | |
Quantity | | |
Amount | |
| Fund A - Solana (SOL) | |
| 192,949.9577 | | |
$ | 19,860,832 | | |
| 220,396.5353 | | |
$ | 22,685,979 | | |
| 413,346.4930 | | |
$ | 42,546,811 | |
| Fund A - Avalanche (AVAX) | |
| 503,720.0812 | | |
$ | 5,253,822 | | |
| 232,861.4009 | | |
$ | 2,428,755 | | |
| 736,581.4821 | | |
$ | 7,682,577 | |
| | |
| | | |
$ | 25,114,654 | | |
| | | |
$ | 25,114,734 | | |
| | | |
$ | 50,229,388 | |
| Fund B - Solana (SOL) | |
| 470,185.9000 | | |
$ | 50,297,302 | | |
| 294,049.0000 | | |
$ | 31,455,370 | | |
| 764,234.9000 | | |
$ | 81,752,672 | |
| | |
| | | |
$ | 50,297,302 | | |
| | | |
$ | 31,455,370 | | |
| | | |
$ | 81,752,672 | |
| Total | |
| | | |
$ | 75,411,956 | | |
| | | |
$ | 56,570,104 | | |
| | | |
$ | 131,982,060 | |
| | |
December 31, 2024 | |
| | |
Current | | |
Long Term | | |
Total | |
| | |
Quantity | | |
Amount | | |
Quantity | | |
Amount | | |
Quantity | | |
Amount | |
| Fund A - Solana (SOL) | |
| 216,379.2216 | | |
$ | 30,886,684 | | |
| 244,331.9458 | | |
$ | 34,876,748 | | |
| 460,711.1675 | | |
$ | 65,763,432 | |
| Fund A - Avalanche (AVAX) | |
| 223,905.1900 | | |
$ | 6,020,811 | | |
| 707,540.4100 | | |
$ | 19,025,762 | | |
| 931,445.6000 | | |
$ | 25,046,572 | |
| | |
| | | |
$ | 36,907,495 | | |
| | | |
$ | 53,902,510 | | |
| | | |
$ | 90,810,004 | |
Fund
B - Solana (SOL) | |
| 626,365.7000 | | |
$ | 89,409,506 | | |
| 540,869.9000 | | |
$ | 77,205,553 | | |
| 1,167,235.6000 | | |
$ | 166,615,059 | |
| Total | |
| | | |
$ | 126,317,001 | | |
| | | |
$ | 131,108,063 | | |
| | | |
$ | 257,425,063 | |
The
continuity of digital assets for the years ended December 31, 2025 and 2024 is as follows:
| | |
December 31, 2025 | | |
December 31, 2024 | |
| Opening balance | |
$ | 555,838,900 | | |
$ | 370,469,700 | |
| Digital assets acquired | |
| 273,427,760 | | |
| 401,118,676 | |
| Digital assets disposed | |
| (87,878,518 | ) | |
| (514,217,138 | ) |
| Digital assets earned from staking, lending and fees | |
| 13,072,141 | | |
| 26,075,437 | |
| Realized gain (loss) on digital assets | |
| 48,283,105 | | |
| 306,744,937 | |
| Net change in unrealized gains and losses on digital assets | |
| (282,272,597 | ) | |
| (34,372,022 | ) |
| Settlement of Genesis loan | |
| (6,100,598 | ) | |
| - | |
| Digital assets transferred in from (out to) equity investments at FVTPL | |
| 2,749,352 | | |
| - | |
| Foreign exchange gain (loss) / Fees / Other | |
| (1,532,614 | ) | |
| 19,310 | |
| | |
$ | 515,586,931 | | |
$ | 555,838,900 | |
Digital
assets held by counterparty for the years ended December 31, 2025 and 2024 area as follows:
| | |
December 31,
2025 | | |
December 31,
2024 | |
| Counterparty A | |
$ | 41,304,262 | | |
$ | 6,918,688 | |
| Counterparty B | |
| - | | |
| - | |
| Counterparty C | |
| 3,460,154 | | |
| 719,776 | |
| Counterparty D | |
| - | | |
| - | |
| Counterparty E | |
| 1,492,892 | | |
| 7,007,055 | |
| Counterparty F | |
| 25,061,967 | | |
| 6,809,705 | |
| Counterparty H | |
| 171,980,818 | | |
| 58,438,204 | |
| Counterparty K | |
| 218,232,056 | | |
| 125,188,614 | |
| Counterparty M | |
| 4,954,135 | | |
| 3,787,814 | |
| Other | |
| 1,451,800 | | |
| 1,942,823 | |
| Self custody | |
| 47,648,847 | | |
| 345,026,221 | |
| Total | |
$ | 515,586,931 | | |
$ | 555,838,900 | |
Digital
Assets held by lenders
The
Company has a loan payable to Global Capital LLC (“Genesis”) for which Genesis holds digital assets as collateral against
the loan. In prior periods, the digital assets and the loan payable were recorded separately on the statement of financial period. The
Company has a loan payable to Genesis for which Genesis held digital assets as collateral. The digital assets and loan payable were previously
recorded gross on the balance sheet at $6,100,598 and $6,100,598, respectively, with the digital assets being written down to the value
of the loan payable. After the approval of the motion on June 26, 2024, the Company obtained the legally enforceable right to set off
the digital assets being held as collateral against the loan payable. As a result, the Company has netted the asset and liability on
the statement of financial position, reducing both the Company’s digital assets and loan payable by $6,100,598, which represents
the principal amount of the loan plus interest..
Following
the court approved set-off, the remaining exposure for the Genesis loan is 68 BTC. Considering Genesis’ low credit quality due
to its bankruptcy, the Company has applied a loss rate approach of 75% to calculate it’s expected credit loss on digital assets
held by Genesis based on management’s best estimate. The expected credit loss of $4,478,675 on these 68 BTC has been recorded under
realized and net change in unrealized (loss) gain on digital assets in the consolidated statement of income.
As
of December 31, 2025, digital assets held by lenders as collateral consisted of the following:
| | |
Number of coins on loan | | |
Fair Value | |
| Bitcoin (BTC) | |
| 67.9793 | | |
$ | 1,492,892 | |
| Total | |
| 67.9793 | | |
$ | 1,492,892 | |
As
of December 31, 2024, digital assets held by lenders as collateral consisted of the following:
| | |
Number of coins on loan | | |
Fair Value | |
| Bitcoin (BTC) | |
| 365.4480 | | |
| 7,007,055 | |
| Total | |
| 365.4480 | | |
| 7,007,055 | |
As
at December 31, 2024, the 365.4480 Bitcoin held by Genesis as collateral against a loan has been written down to $7,007,055, the fair
value of the loan and interest held with Genesis. In
the normal course of business, the Company enters into open-ended lending arrangements with certain financial institutions, whereby the
Company loans certain fiat and digital assets in exchange for interest income. The Company can demand the repayment of the loans and
accrued interest at any time. The digital assets on loan are included in digital assets balances above.
Digital
Assets loaned
As
of December 31, 2025, the Company loaned select digital assets to borrowers at annual rates ranging from approximately 1.98% to 12.00%
and accrued interest on a monthly basis. The digital assets on loan are measured at fair value through profit and loss.
As
of December 31, 2024, the Company loaned select digital assets to borrowers at annual rates ranging from approximately 3.25% to 5.5%
and accrued interest on a monthly basis. The digital assets on loan are measured at fair value through profit and loss.
As
of December 31, 2025, digital assets on loan consisted of the following:
| | |
Number of coins on loan | | |
Fair Value | | |
Fair Value
Share | |
| Bitcoin (BTC) | |
| 420.0000 | | |
| 36,894,425 | | |
| 31 | % |
| Ethereum (ETH) | |
| 8,000.0000 | | |
| 23,879,570 | | |
| 20 | % |
| Solana (SOL) | |
| 326,500.0000 | | |
| 40,661,634 | | |
| 34 | % |
| SUI (SUI) | |
| 18,737,981.0000 | | |
| 18,652,141 | | |
| 16 | % |
| Total | |
| 19,072,901.0000 | | |
| 120,087,770 | | |
| 100 | % |
As
of December 31, 2024, digital assets on loan consisted of the following:
| | |
Number of coins on loan | | |
Fair Value | |
| Current | |
| | |
| |
| Bitcoin (BTC) | |
| 120.0000 | | |
| 11,379,938 | |
| Ethereum (ETH) | |
| 8,000.0000 | | |
| 27,238,820 | |
| Total current digital assets on loan | |
| 8,120.0000 | | |
| 38,618,758 | |
| Total | |
| 8,120.0000 | | |
| 38,618,758 | |
The
digital assets loaned are classified as follows:
| | |
Number of coins | | |
| |
| | |
on loan | | |
Fair Value | |
| Current | |
| | |
| |
| Bitcoin (BTC) | |
| 420.0000 | | |
| 36,894,425 | |
| Ethereum (ETH) | |
| 8,000.0000 | | |
| 23,879,570 | |
| Solana (SOL) | |
| 130,000.0000 | | |
| 16,189,931 | |
| SUI (SUI) | |
| 10,409,989.4444 | | |
| 10,362,301 | |
| Total current digital assets on loan | |
| 10,548,409.4444 | | |
| 87,326,227 | |
| Long-Term | |
| | | |
| | |
| Solana (SOL) | |
| 196,500.0000 | | |
| 24,471,703 | |
| SUI (SUI) | |
| 8,327,991.5556 | | |
| 8,289,840 | |
| Total long-term digital assets on loan | |
| 8,524,491.5556 | | |
| 32,761,543 | |
| Total | |
| 19,072,901.0000 | | |
| 120,087,770 | |
As of December 31, 2025,
the digital assets on loan by significant borrowing counterparty is as follow:
| | |
Interest rates | | |
Number of coins on loan | | |
Fair Value | | |
Geography | |
Fair Value Share | |
| Counterparty A | |
| 12% | | |
| 326,500.0000 | | |
| 40,661,634 | | |
Grand Cayman | |
| 34 | % |
| Counterparty F | |
| 1.94% - 4.75% | | |
| 18,739,981.0000 | | |
| 24,622,033 | | |
UAE | |
| 21 | % |
| Counterparty H | |
| 3.75% - 4.5% | | |
| 6,420.0000 | | |
| 54,804,103 | | |
Switzerland | |
| 46 | % |
| Total | |
| | | |
| 19,072,901.0000 | | |
| 120,087,770 | | |
| |
| 100 | % |
| Current | |
| | | |
| | | |
| | | |
| |
| | |
| Counterparty A | |
| | | |
| 130,000.0000 | | |
| 16,189,931 | | |
Grand Cayman | |
| 13 | % |
| Counterparty F | |
| | | |
| 10,411,989.4444 | | |
| 16,332,193 | | |
UAE | |
| 14 | % |
| Counterparty H | |
| | | |
| 6,420.0000 | | |
| 54,804,103 | | |
Switzerland | |
| 46 | % |
| Total current digital assets on loan | |
| | | |
| 10,548,409.4444 | | |
| 87,326,227 | | |
| |
| 73 | % |
| Long-term | |
| | | |
| | | |
| | | |
| |
| | |
| Counterparty A | |
| | | |
| 196,500.0000 | | |
| 24,471,703 | | |
Grand Cayman | |
| 20 | % |
| Counterparty F | |
| | | |
| 8,327,991.5556 | | |
| 8,289,840 | | |
UAE | |
| 7 | % |
| Total long-term digital assets on loan | |
| | | |
| 8,524,491.5556 | | |
| 32,761,543 | | |
| |
| 27 | % |
| Total loaned digital assets | |
| | | |
| 19,072,901.0000 | | |
| 120,087,770 | | |
| |
| 100 | % |
As of December 31, 2024,
the digital assets on loan by significant borrowing counterparty is as follow:
| | |
Interest rates | | |
Number of coins on loan | | |
Fair Value | | |
Geography | | |
Fair Value Share | |
| Current | |
| | |
| | |
| | |
| | |
| |
| Counterparty F | |
| 4.75% | | |
| 2,000.0000 | | |
| 6,809,705 | | |
| UAE | | |
| 18 | % |
| Counterparty H | |
| 3.25% to 5.50% | | |
| 6,120.0000 | | |
| 31,809,053 | | |
| Switzerland | | |
| 82 | % |
| Total current digital assets on loan | |
| | | |
| 8,120.0000 | | |
| 38,618,758 | | |
| | | |
| 100 | % |
| Total | |
| | | |
| 8,120.0000 | | |
| 38,618,758 | | |
| | | |
| 100 | % |
The Company’s digital assets
on loan are exposed to credit risk. The Company limits its credit risk by placing its digital assets on loan with high credit quality
financial institutions that have sufficient capital to meet their obligations as they come due and on which the Company has performed
internal due diligence procedures. The Company’s due diligence procedures may include, but are not limited to, review of the financial
position of the borrower, review of the internal control practices and procedures of the borrower, review of market information, and monitoring
the Company’s risk exposure thresholds. Digital asset loan receivables are assessed for expected credit losses under IFRS 9 using
a loss-rate approach. Counterparty A is subject to a 1% Stage 1 expected credit loss, driven by the recall penalty. The $248,000 ECL on
these coins has been expensed to bad debt expense. Counterparty H is not subject to any expected credit loss due to its recallability
without penalty. The Company does not hold any collateral or other credit enhancements related to these loans.
The fair value of the SUI digital assets
on loan include a discount for lack of marketability since the SUI coins are locked and not freely transferrable as at December 31, 2025.
These coins unlock intermittently through April 2028. The DLOM was determined using the Finerty model. The model works by treating this
loss of marketability as the equivalent of a European put option, which provides protection against price declines during the period the
assets cannot be sold. By estimating the value of such a hypothetical put option, based on factors like the underlying stock price, volatility,
risk-free rate, and expected holding period. No separate ECL was recorded for the SUI digital assets as management feels that any relevant
default risk is captured in the fair value assumptions of the digital assets. The SUI digital assets are considered a level 3 in the financial
instrument hierarchy (Note 23).
| Borrower | |
Asset | | |
Quantity | | |
Current | | |
Non-current | | |
Gross Total | | |
ECL | | |
Net Total | |
| Counterparty A | |
| SOL | | |
| 326,500.00 | | |
| 16,189,931 | | |
| 24,719,701 | | |
| 40,909,632 | | |
| (248,000 | ) | |
| 40,661,632 | |
| Counterparty H | |
| BTC | | |
| 420.00 | | |
| 36,894,425 | | |
| - | | |
| 36,894,425 | | |
| - | | |
| 36,894,425 | |
| Counterparty H | |
| ETH | | |
| 6,000.00 | | |
| 17,909,678 | | |
| - | | |
| 17,909,678 | | |
| - | | |
| 17,909,678 | |
| Counterparty F | |
| ETH | | |
| 2,000.00 | | |
| 5,969,893 | | |
| - | | |
| 5,969,893 | | |
| - | | |
| 5,969,893 | |
| Counterparty F | |
| SUI | | |
| 18,737,981.00 | | |
| 10,362,301 | | |
| 8,289,841 | | |
| 18,652,142 | | |
| - | | |
| 18,652,142 | |
| | |
| | | |
| | | |
| 87,326,228 | | |
| 33,009,542 | | |
| 120,335,770 | | |
| (248,000 | ) | |
| 120,087,770 | |
As of December 31, 2025, the Company
has staked select digital assets to borrowers at annual rates ranging from approximately 1.24% to 14.93% and accrue rewards as they are
earned. The digital assets staked are measured at fair value through profit and loss. As of December 31, 2024, the Company has staked
select digital assets to borrowers at annual rates ranging from approximately 2.95% to 9.70% and accrue rewards as they are earned. The
digital assets staked are measured at fair value through profit and loss. As of December 31, 2024, the Bitcoin staked digital assets were
locked up until January 2025.
As of December 31, 2025, digital assets
staked consisted of the following:
| | |
Number of coins staked | | |
Fair Value | | |
Fair Value Share | |
| Ethereum (ETH) | |
| 128.0536 | | |
| 376,190 | | |
| 1 | % |
| Bitcoin (BTC) | |
| 300.0000 | | |
| 26,747,151 | | |
| 69 | % |
| Cardano (ADA) | |
| 43,639.3760 | | |
| 15,470 | | |
| 0 | % |
| Core (CORE) | |
| 12,017,441.5404 | | |
| 1,325,524 | | |
| 3 | % |
| Polkadot (DOT) | |
| 2,595,690.3230 | | |
| 4,762,573 | | |
| 12 | % |
| Solana (SOL) | |
| 0.5094 | | |
| 64 | | |
| 0 | % |
| Hyperliquid (HYPE) | |
| 25,600.4618 | | |
| 662,417 | | |
| 2 | % |
| Hedera (HBAR) | |
| 22,663,998.5645 | | |
| 2,463,577 | | |
| 6 | % |
| Internet Computer (ICP) | |
| 970,082.8229 | | |
| 2,633,775 | | |
| 7 | % |
| Total | |
| 38,316,881.6517 | | |
| 38,986,741 | | |
| 100 | % |
As of December 31, 2024, digital assets
staked consisted of the following:
| | |
Number of coins staked | | |
Fair Value | | |
Fair Value Share | |
| Bitcoin | |
| 1,803.0000 | | |
| 170,996,662 | | |
| 71 | % |
| Cardano | |
| 57,965,439.1383 | | |
| 50,371,939 | | |
| 21 | % |
| Ethereum | |
| 32.0000 | | |
| 108,955 | | |
| 0 | % |
| Core | |
| 3,415,479.8499 | | |
| 3,676,423 | | |
| 2 | % |
| Polkadot | |
| 1,941,230.3100 | | |
| 13,244,432 | | |
| 6 | % |
| Solana | |
| 10,526.4620 | | |
| 1,633,234 | | |
| 1 | % |
| Total | |
| 63,334,510.7602 | | |
$ | 240,031,645 | | |
| 100 | % |
As of December 31, 2025, the digital
assets staked by significant borrowing counterparty is as follow:
| | |
Interest rates | | |
Number of coins staked | | |
Fair Value | | |
Geography | |
Fair Value
Share | |
| Counterparty H | |
| 2.76% - 7.67% | | |
| 23,634,179.8442 | | |
| 5,097,352 | | |
Switzerland | |
| 13 | % |
| Counterparty M | |
| 2.87% | | |
| 32.0023 | | |
| 95,663 | | |
United States | |
| 0 | % |
| Self custody | |
| 2.3% - 14.28% | | |
| 14,682,669.8053 | | |
| 33,793,726 | | |
Switzerland | |
| 87 | % |
| Total | |
| | | |
| 38,316,881.6517 | | |
| 38,986,741 | | |
| |
| 100 | % |
As of December 31, 2024, the digital
assets staked by significant borrowing counterparty is as follow:
| | |
Interest rates | | |
Number of coins staked | | |
Fair Value | | |
Geography | |
Fair Value Share | |
| Counterparty B | |
| 2.95% | | |
| 57,965,407.1383 | | |
| 50,371,939 | | |
Switzerland | |
| 21 | % |
| Counterparty M | |
| 4.00% | | |
| 32.0000 | | |
| 108,955 | | |
United States | |
| 0 | % |
| Self custody | |
| 3.00% to 8.02% | | |
| 5,369,071.6219 | | |
| 189,550,751 | | |
Switzerland | |
| 79 | % |
| Total | |
| | | |
| 63,334,510.7602 | | |
| 240,031,645 | | |
| |
| 100 | % |
The Company’s digital assets
staked are exposed to market risk, liquidity risk, lockup duration risk, loss or theft of assets and return duration risk. These risks
include:
| a) | Ethereum and Polkdot staking exposes the Company to an unbounding period liquidity restriction (approximately
28 days), during which time the tokens remain locked and do not earn rewards once unbounding has commenced. |
| b) | Polkadot, CORE and Hype staking may expose the Company to validator misconduct risk |
| c) | Bitcoin staking involves timelock risk, such that the coins are locked until expiry of the timelock and
require a redemption transaction after expiry. |
| d) | BTC staking is described by the protocol as self-custodied with no wrapping, bridging or smart contract
exposure. |
The Company places allocation limits
by counterparty and only deals with high credit quality financial institutions that are believed to have sufficient capital to meet their
obligations as they come due and on which the Company has performed internal due diligence procedures. The Company’s due diligence procedures
may include, but are not limited to, review of the financial position of the counterparty, review of the internal control practices and
procedures of the counterparty, review of market information, and monitoring the Company’s risk exposure thresholds. As of December
31, 2025 and 2024, the Company does not expect a material loss on any of its digital assets staked. While the Company intends to only
transact with counterparties that it believes to meets the Company staking policy criteria, there can be no assurance that a counterparty
will not default and that the Company will not sustain a material loss on a transaction as a result.
|