Skip to main content

SUI Group Holdings Ltd.

For the period ended Sep 30, 2026. Filed Nov 6, 2026.

View on SEC.gov

About this filing

A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.

Sep 30, 2026 · Filed Nov 6, 2026

SUIG$0.96-3.0%Stored close · as of Nov 9, 2026

Extracted filing text, with the paragraph anchors used by the comparison.

See the whole filing, with its images and exhibits

Notes to Financial Statements (unaudited)

RGANIZATION

Sui Group Holdings Limited (the “Company”, “Sui Group”, or “we”), formerly known as Mill City Ventures III, Ltd., is a Minnesota corporation headquartered in Wayzata, Minnesota. The Company changed its name to Sui Group Holdings Limited on August 26, 2025, following an amendment to our Articles of Incorporation filed with the Office of the Minnesota Secretary of State. This name change and concurrent rebranding coincide with a change in strategy toward digital asset treasury management.

Prior to the rebrand, the Company operated under the name Mill City Ventures III, Ltd. as a publicly traded specialty finance company listed on Nasdaq under the ticker symbol “MCVT”. Its legacy business centered on issuing short-term, collateralized loans to small businesses and individuals, with a focus on generating high-yield returns.

To support the digital asset treasury strategy, the Company completed a $450 million private placement in July 2025 (the “Private Placement”). Following the Private Placement, the Company began implementing its SUI treasury strategy, acquiring over 74 million SUI tokens and generating 2.9 million SUI tokens from staking and other lending activities in addition to the 33 million tokens received as in-kind consideration from the Private Placement.

To further institutionalize its position within the Sui ecosystem, the Company formalized its relationship with the Sui Foundation through the Digital Asset Purchase and Sale Agreement (the “Digital Asset Purchase Agreement”), under which the Sui Foundation agreed to sell 44 million SUI tokens at a discounted purchase price equal to 85% of the twenty-four-hour time-weighted average price (“TWAP”) of SUI tokens on July 31, 2025. The Digital Asset Purchase Agreement provides formal recognition of the Company as a digital asset treasury company with backing from the Sui Foundation. In connection with this strategy, the Company changed its ticker symbol to “SUIG” and transitioned its operations to focus on institutional-grade exposure to the SUI digital asset.

The Company’s strategy is to maximize the value of SUIG and support the growth of the Sui ecosystem through scalable, transparent, and long-term value creation strategies. The Company also seeks to enhance balance sheet productivity by investing opportunistically in the SUI ecosystem and allocating capital to high-conviction growth themes across the wider digital asset, financial technology and artificial intelligence sectors. Its Common Stock remains listed on the Nasdaq Capital Market and continues to be available for options trading on Cboe Global Markets.

NOTE 2 – SIGNIFICANT ACCOUNTING POLICIES

Basis of presentation: The accompanying unaudited condensed financial statements have been prepared by the Company, pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). In the opinion of the Company, the foregoing interim statements contain all adjustments, consisting only of normal recurring adjustments necessary to present fairly the financial position of the Company as of September 30, 2026, and December 31, 2025, as well as its results of operations for the three months ended September 30, 2026 and 2025 and for the nine months ended September 30, 2026 and 2025. The condensed balance sheet as of December 31, 2025, has been derived from the audited financial statements as of that date. The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts therein. Due to the inherent uncertainty involved in making estimates, actual results in future periods may differ from the estimates.

Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted from this report, as is permitted by rules and regulations of the SEC. Accordingly, the condensed financial statements do not include all information and footnotes required by GAAP for a complete financial statement presentation. These condensed financial statements should be read in conjunction with the financial statements and the notes thereto for the year ended December 31, 2025, which are included in the Company’s Annual Report on Form 10-K filed with the SEC on February 27, 2026 (the “Annual Report”).

Use of estimates: The preparation of financial statements in conformity with GAAP requires management and the independent members of the Company’s board of directors (the “Board”) to make estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosures of contingent assets and liabilities, at the date of the financial statements, as well as the reported amounts of expenses during the reporting period. Significant estimates and assumptions include, but are not limited to, the determination of the fair value of investment assets, impairment assessment of equity investments in privately held companies, fair value of embedded derivatives associated with equity investments, digital asset loans, digital asset receivable, impairment assessment of certain digital asset receivable, and the allowance for credit losses on digital assets subject to the current expected credit loss model, which involve the use of observable and unobservable market inputs and management’s judgment. These estimates are based on management’s evaluation of available positive and negative evidence, including historical operating results and expectations of future taxable income. Actual results could differ from those estimates.

Cash and cash equivalents: The Company maintains the cash balances in financial institutions and with regulated financial investment brokers. The Company considers all highly liquid investments purchased with an original maturity date of three months or less to be cash equivalents. Cash equivalents as of September 30, 2026, and December 31, 2025, includes$0.1 million and $2.2 million, respectively, of USD Coin (USDC), a stablecoin that is highly liquid and readily redeemable into the U.S. dollar.

Digital assets: The Company accounts for its digital assets, including SUI tokens, in accordance with ASC 350-60, Goodwill and Other – Crypto Assets, which requires eligible cryptocurrency assets to be measured at fair value, with changes in fair value recognized in net income. Fair value is determined in accordance with ASC 820, Fair Value Measurement, using quoted prices in active markets. The Company has designated Coinbase as its principal market based on the volume and level of activity.

Changes in fair value are reflected as unrealized gain or loss on digital assets and realized gains and losses on derecognition are recognized upon disposition using the specific identification method.

For digital assets not in scope of ASC 350‑60, impairment is recognized when events or changes in circumstances indicate that the carrying amount may not be recoverable. Impairment losses are measured based on the excess of the carrying amount over the fair value of the digital asset, which is determined using the lowest observable market price during the period in which the impairment is identified.

Purchases and sales of digital assets are classified as investing activities in the statement of cash flows. Certain transfers of digital assets may be reflected as non-cash investing activities, as applicable.

Digital asset receivable: The Company recognizes digital asset receivable for digital assets that are held in wallets controlled by third parties. These receivables represent contractual rights to receive specified digital assets. Depending on the nature of the underlying digital asset and the associated settlement mechanics, the receivable may contain an embedded feature that requires evaluation under ASC 815. In circumstances where the underlying digital asset is not readily convertible to cash, the embedded feature may not meet the definition of a derivative.

As a result, the Company applies different subsequent measurement approaches based on the substance of the underlying rights. Digital asset receivable arising from decentralized lending pool arrangements is remeasured at fair value each reporting period, as these receivables represent rights to receive SUI tokens and contain embedded derivatives that require bifurcation. In contrast, digital asset receivable representing rights to receive liquid staking tokens or vault tokens does not contain embedded derivatives and is therefore carried at cost and assessed for impairment, as applicable.

Credit losses: Digital asset loan and certain digital asset receivables are subject to credit exposure and are evaluated for expected credit losses in accordance with ASC 326, Financial Instruments—Credit Losses. The allowance for credit losses is based on management’s evaluation of historical experience, current conditions, and reasonable and supportable forecasts.

Equity investments: The Company accounts for equity investments in which it does not have significant influence in accordance with ASC 321, Investments — Equity Securities.

Equity securities with readily determinable fair values are measured at fair value, with unrealized gains and losses recognized in net income in the period of the change. Fair value is determined in accordance with ASC 820, Fair Value Measurement. Dividends are recognized in earnings when the right to receive payment is established.

For equity investments that do not have a readily determinable fair value, the Company has elected the measurement alternative available under ASC 321. These investments are recorded at cost, less impairment, and adjusted for observable price changes in orderly transactions for identical or similar investments, with adjustments recognized in earnings in the period of the change. The Company evaluates these investments for impairment when indicators exist and records an impairment loss if the carrying amount is not recoverable. Gains or losses on disposals are recognized in earnings when realized.

Debt investments: The Company accounts for its debt investments in accordance with ASC 825, Financial Instruments, and has elected the fair value option for its debt investments, with changes in fair value recognized in earnings each reporting period.

Fair value is determined in accordance with ASC 820, using valuation techniques and inputs that reflect market participant assumptions. Because the fair value option has been elected, these debt investments are not evaluated for impairment or expected credit losses.

Interest income, including amounts attributable to payment-in-kind (PIK) features, is recognized based on the contractual terms of the instruments and recorded on an accrual basis when earned. Interest income recognition is suspended on loans on non-accrual status when collectability of principal or interest is not reasonably assured. Realized gains or losses on the disposition of debt investments are recognized in earnings upon sale.

Fair value measurement of investments: Investments measured at fair value are valued in accordance with ASC Topic 820, Fair Value Measurements, with changes in fair value recognized in earnings each reporting period.

Fair value is generally based on quoted market prices provided by independent pricing services, broker or dealer quotations, or alternative price sources. When such observable inputs are not available, fair value is determined using valuation techniques that incorporate management judgment and consider all relevant facts and circumstances, consistent with the Company’s valuation policies and procedures.

Investments measured at fair value are classified within the fair value hierarchy based on the observability of the inputs used in the valuation. The determination of fair value, particularly for Level 3 investments, involves significant judgment. Due to the inherent uncertainty associated with valuation, actual results may differ materially from the values recorded.

Income taxes: The Company accounts for income taxes under the asset and liability method in accordance with ASC 740, Income Taxes. Deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences between the financial statement carrying amounts and tax basis of assets and liabilities using enacted tax rates in effect for the tax year in which the differences are expected to reverse.

Deferred tax assets are reduced by a valuation allowance when, based on the weight of available evidence, it is more likely than not that some portion or all of the deferred tax assets will not be realized. The Company’s assessment of realizability requires significant judgment.

The Company accounts for income taxes in interim periods using the estimated annual effective tax rate method. Under this method, the Company estimates its annual effective tax rate and applies that rate to year‑to‑date pre‑tax income or loss, with discrete income tax items recorded in the period in which they occur.

SUI staking revenue: Beginning in August 2025, the Company commenced SUI staking activities, including native staking, liquid staking and restaking. The Company delegates SUI tokens to third-party validator nodes to participate in proof-of-stake blockchain protocols and earns staking rewards in the form of additional SUI tokens.

The Company evaluated its staking arrangements in accordance with ASC 606, Revenue from Contracts with Customers, and determined that it acts as an agent as it does not control the validation services provided by the third-party validators. Accordingly, staking rewards are recognized on a net basis.

Staking rewards are recognized as non-cash consideration at the fair value of the SUI token earned on the date the rewards are earned, limited to the portion attributable to the Company for delegating its tokens.

Stock-based compensation: The Company’s stock-based compensation consists of stock options and warrants issued to certain employees, a non-employee and directors of the Company. The Company recognizes compensation expense based on an estimated grant date fair value using the Black-Scholes option-pricing model or Monte Carlo simulation. If the factors change and different assumptions are used, the Company’s stock-based compensation expense could be materially different in the future. The Company recognizes stock-based compensation expense for these options and warrants on a straight-line basis over the requisite service period. The Company has elected to account for forfeitures as they occur.

Warrants: The Company evaluates warrants to determine whether they should be classified as equity or liabilities in accordance with ASC 480, Distinguishing Liabilities from Equity, and ASC 815, Derivatives and Hedging. Warrants issued as compensation are accounted for in accordance with ASC 718, Compensation—Stock Compensation. Such warrants are measured at fair value on the grant date and recognized as compensation expense over the requisite service period.

Reclassifications: Certain prior‑period amounts have been reclassified to conform to the current financial statement presentation. These reclassifications primarily relate to the aggregation of previously separate operating expense line items into a single financial statement line within the statements of operations. The reclassifications had no impact on previously reported total assets, total liabilities, shareholders’ equity, net income (loss), or cash flows, and no changes were made to the underlying prior‑year balances.

NOTE 3 – DIGITAL ASSETS

During the nine months ended September 30, 2026, the Company continued to hold SUI tokens acquired pursuant to the Digital Asset Purchase and Sale Agreement with the Sui Foundation, which remain subject to contractual transfer restrictions through August 30, 2027. The Company is permitted to stake the restricted SUI tokens during the restriction period.

The discount associated with the acquisition of 44 million restricted SUI tokens is recorded as deferred income and is recognized on a straight‑line basis over the period to August 30, 2027 as an adjustment to gains or losses on digital assets. As of September 30, 2026, the Company recorded$10.9 million of deferred income related to the acquisition discount, of which$10.9 million was classified as current and$0 was classified as non‑current compared to$19.8 million as of December 31, 2025, of which$11.9 million was classified as current and$7.9 million was classified as non-current.

For the nine months ended September 30, 2026 and 2025, the Company recognized$8.9 million and$2.0 million, respectively, of amortized deferred income and$3.0 million and$2.0 million for the three months ended September 30, 2026, and 2025, respectively. The 2026 amortization was recorded as a reduction to realized loss on digital assets, while the 2025 amortization was recorded as a reduction to unrealized loss on digital asset investments in the statements of operations.

The following table presents the activities in digital assets for thenine months ended September 30, 2026:

Digital AssetsNumber of TokensCost basisFair value
Balance as of January 1, 2026105,086,451$401,991$147,415
Return of digital asset loan961,5501,0231,023
Loans advanced(4,000,000)(16,870)(2,870)
Transfer of digital asset receivable(11,900,024)(50,187)(11,666)
Transfer of digital assets(121,910)(100)(122)
Realized loss on transfer——(52,499)
Purchase under high-frequency trading8,000,0005,7635,763
Sale under high-frequency trading(8,000,000)(33,739)(5,748)
Realized loss on sale under high-frequency trading——(27,991)
Staking rewards earned1,110,6531,0861,086
Lending rewards earned159,755143143
Staking/lending rewards accrued in prior periods and received41,5835757
Unrealized gains (losses)——51,680
Balance as of September 30, 202691,338,058$309,167$106,271

Digital assets are measured at fair value on a recurring basis in accordance with ASC 820, Fair Value Measurement, using quoted prices in active markets (Level 1 inputs).

For the three months ended September 30, 2026, and 2025, we incurred$0.2 million and$0.4 million, respectively, in asset and strategic management fees under our strategic and asset management arrangements. For the nine months ended September 30, 2026 and 2025, we incurred$0.9 million and$0.4 million, respectively, in such fees.

NOTE 4 – DIGITAL ASSET LOAN RECEIVABLE

The Company has entered into digital asset loan arrangements pursuant to which it has lent SUI tokens to third parties in exchange for stated fees payable in digital assets.

Under a digital asset loan arrangement entered into in September 2025 with Galaxy Digital LLC (“Galaxy Digital”), the Company lent SUI tokens under an evergreen facility that may be terminated with seven days’ notice at the Company’s election. The Company earns fees based on a stated annual rate, payable in SUI tokens. Repayment may be made either in kind or in cash equal to the fair value of the digital assets loaned. During the nine months ended September 30, 2026, the loan arrangement was fully settled and all outstanding amounts were repaid. The realized loss recognized upon settlement primarily reflected changes in the market value of the underlying SUI tokens during the loan period, rather than any credit-related loss or shortfall in repayment.

In October 2025, the Company entered into a separate digital asset loan agreement with BlueFin Labs Inc. (“BlueFin”), pursuant towhich the Company lent 2.0 million SUI tokens in exchange for a fee of 5% of specified revenues generated by certain of BlueFin’s operations relating to its decentralized exchange, payable in SUI tokens. During thenine months ended September 30, 2026, the Company and BlueFin entered into an amended and restated digital asset loan agreement (the “Amended and Restated BlueFin Loan Agreement”) whereby the Company lent an additional 4.0 million SUI tokens to BlueFin (increasing the total number of lent SUI tokens to 6.0 million) and increased its fee to 11% of the revenues generated by the specified operations of BlueFin and certain of its affiliates. The Amended and Restated BlueFin Loan Agreement has an initial term ending September 30, 2028, which may be extended upon written consent of both parties. The loaned digital assets are required to be returned in kind, subject to customary exceptions, at maturity or upon earlier termination.

Neither of the above-mentioned arrangements contains a collateral requirement.

September 30, 2026 · December 31, 2025
Digital asset loan receivable — current$—$1,353
Digital asset loan receivable — noncurrent6,9812,806
Less: allowance for credit loss(975)(548)
Total digital asset loan receivable, net$6,006$3,611

Digital asset loan receivable activity for thenine months ended September 30, 2026, is as follows (in thousands, except for token quantities):

SUI
Number of TokensCost basisFair value
December 31, 20252,965,276$8,082$3,612
Loans advanced4,000,0002,8702,870
Repayment of principal(961,550)(3,394)(1,023)
Realized loss on principal repayment——(2,371)
Digital asset loan interest earned159,755143143
Digital asset loan interest received(163,481)(149)(149)
Provision for credit losses——(427)
Unrealized gain——3,351
September 30, 20266,000,000$7,552$6,006

Digital asset loan receivables are measured at fair value on a recurring basis in accordance with ASC 820, Fair Value Measurement, using quoted prices in active markets (Level 1 inputs).

NOTE 5 – DIGITAL ASSET RECEIVABLE

During the nine months ended September 30, 2026, with the assistance of its asset manager, Galaxy Digital, the Company participated in decentralized finance (“DeFi”) protocols built on the SUI blockchain, including liquid staking pools, decentralized lending pools, and vault‑based arrangements governed by on‑chain smart contracts.

The DeFi activity occurred toward the end of the first quarter of 2026 and was unwound by the Company shortly thereafter, at the beginning of the second quarter of 2026 following a change in the Company’s risk assessment of DeFi activities due to DeFi-related security incidents at the time. All amounts deployed in these DeFi arrangements were subsequently collected and added to wallets controlled by Galaxy Digital and held in custody for the Company. The balance remained recorded as a digital asset receivable because the related tokens continued to be held in wallets controlled by Galaxy Digital as of September 30, 2026.

As of September 30, 2026, the digital asset receivable related to rights to receive 10,000,000 SuiUSDe and 11,931,351 SUI tokens from Galaxy Digital and includes no DeFi positions, all of which had been unwound and collected at the beginningof the second quarter of 2026 as described above. Digital asset receivables are subsequently measured at fair value, with fair value determined using quoted prices in active markets for the underlying digital assets, when available. Changes in fair value are recognized in earnings in the period incurred. The reason for these amounts being recognized as digital asset receivables relates to these SuiUSDe and SUI tokens being held in wallets controlled by Galaxy Digital. Because Galaxy Digital controls the wallets holding the underlying assets, the Company does not have direct access to the associated private keys notwithstanding that these assets are legally and operationally segregated under a custodian agreement with Galaxy Digital.

Digital asset receivables are subject to counterparty, liquidity, operational, and protocol-related risks. The Company evaluates these exposures at each reporting date and records allowances for expected credit losses in accordance with the current expected credit loss model.

NOTE 6 – INVESTMENTS

During the nine months ended September 30, 2026, the Company executed the following investments in private entities, as part of the Company’s strategy to enhance balance sheet productivity by lending to its ecosystem and strategic partners on a risk adjusted basis and allocating capital to high-conviction growth themes across the digital asset, financial technology and artificial intelligence sectors.

In March 2026, the Company entered into a Simple Agreement for Future Equity ("SAFE") with Nof1 Holdings, Inc. ("Nof1"), an agentic artificial intelligence research and trading technology company, for total cash consideration of $3.0 million. The SAFE provides the Company with the right to convert the investment to equity interests upon the occurrence of specified triggering events, including an equity financing, liquidity event, or dissolution event. The investment contains two embedded derivative features requiring bifurcation, but no value was attributed to them as of September 30, 2026, due to the remoteness of the contingent events.

During the same period, the Company also invested $3.0 million through a contractual alternative investment vehicle to acquire a beneficial interest in the preferred shares of Recursive Superintelligence, a private artificial intelligence research company focused on developing self-improving AI systems. Legal title is held by a nominee entity on bare trust for the Company's benefit. The Company capitalized $30.0 thousand of directly related transaction costs.

The Company does not have the ability to exercise significant influence over either investee, and neither of the two investments has a readily determinable fair value. Accordingly, each investment is carried at cost. As of September 30, 2026, the Company had not recorded any impairment related to these investments.

Investments as of September 30, 2026 and December 31, 2025, are as follows (in thousands):

As of September 30, 2026 · As of December 31, 2025
Debt security investment measured at fair value
Short-term Non-banking Loans—3,414
Commercial Business Loans—10,244
Equity investment in publicly traded companies616956
Equity investments in privately held companies6,030—
Total Investments$6,646$14,614

Fair value measurement

The following table presents the fair value measurements of our investments by major class, as of September 30, 2026, according to the fair value hierarchy (in thousands):

Level 1 · Level 2 · Level 3 · Total
Short-term Non-banking Loans$—$—$—$—
Commercial Business Loans————
Equity investments in publicly traded companies616——616
Total$616$—$—$616

The following table presents the fair value measurements of our investments by major class, as of December 31, 2025, according to the fair value hierarchy (in thousands):

Level 1 · Level 2 · Level 3 · Total
Short-term Non-banking Loans$—$—$3,414$3,414
Commercial Business Loans——10,24410,244
Equity investments in publicly traded companies956——956
Total$956$—$13,658$14,614

The following table presents a reconciliation of the beginning and ending fair value balances for our Level 3 investment assets for thenine months ended September 30, 2026 (in thousands):

Three months ended September 30,
2026 · 2025
Balance as of July 1, 2026 and 2025$2,196$17,000
Net change in unrealized depreciation(2,196)(66)
Purchases and other adjustments to cost—3,750
Sales and redemptions—(1,500)
Balance as of September 30, 2026 and 2025$—$19,184

The following table lists the fair value of our Level 3 investments held as of September 30, 2026 and the unobservable inputs used to determine their valuation (in thousands). As of September 30, 2026, all Level 3 investments had a fair value of $0.

Security Type · 09/30/26 FMV · Valuation Technique · Unobservable Inputs · Range
ST Non-banking Loans$—discounted cash flowdetermining private company interest rate based on changes in market rates of instruments with comparable creditworthiness, including assessment related to individual note creditworthiness—
Commercial Business Loans—discounted cash flowforecasted cash flows available to creditors in a foreclosure sale—
$—

The following table presents a reconciliation of the beginning and ending fair value balances for our Level 3 investment assets for the nine months ended September 30, 2026 and 2025 (in thousands):

Nine months ended September 30,
2026 · 2025
Balance as of January 1, 2026 and 2025$13,658$13,006
Net change in unrealized depreciation(12,758)278
Purchases and other adjustments to cost—7,900
Sales and redemptions(900)(2,000)
Balance as of September 30, 2026 and 2025$—$19,184

The following table lists our Level 3 investments held as of September 30, 2025, and the unobservable inputs used to determine their valuation (in thousands):

Security Type · 09/30/25 FMV · Valuation Technique · Unobservable Inputs · Range
ST Non-banking Loans$8,915discounted cash flowdetermining private company interest rate based on changes in market rates of instruments with comparable creditworthiness, including assessment related to individual note creditworthiness15-24%
Commercial Business Loans10,269
$19,184

There were no transfers between Level 1, Level 2, or Level 3 of the fair value hierarchy during the reporting period.

NOTE 7 – STOCK-BASED COMPENSATION

During the nine months ended September 30, 2026, the Company issued compensatory warrants to two newly appointed directors and one existing director. These warrants are equity‑classified and measured at fair value on the grant date. The warrants vest over 24 months in different tranches and have four different exercise prices. Because exercise prices significantly exceeded the fair value of the common stock on the grant date, they contain an implicit market condition. The Company used the graded vesting method to attribute expenses associated with the award.

For the three months ended September 30, 2026 and 2025, the Company recognized total stock-based compensation expense related to the outstanding compensatory warrants of$1.9 million and$2.3 million, respectively. For the nine months ended September 30, 2026 and 2025, the Company recognized a total stock-based compensation expense of$5.8 million and$2.3 million, respectively, related to the outstanding compensatory warrants.

As of September 30, 2026, total unrecognized compensation cost related to nonvested warrants was$5.9 million, which is expected to be recognized over a weighted average remaining vesting period of 0.82 years.

The following table summarizes warrant activity for thenine months ended September 30, 2026 :

Number ofSharesIssuableUponExercise ofWarrantsWeightedAverageExercisePriceWeightedAverageRemainingContractualLife (years)
Outstanding on December 31, 20257,887,456$5.95
Issued498,1566.07
Exercised—
Expired—
Outstanding on September 30, 20268,385,612$5.963.87
Exercisable on September 30, 20265,656,136$5.963.83

NOTE 8 – PER-SHARE INFORMATION

Basic earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of Common Shares outstanding during the period. Diluted earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of dilutive Common Shares outstanding during the period. The Company’s potential dilutive Common Shares include stock options and warrants that are in the money or were pre-funded. The Company uses the treasury stock method to compute the dilutive shares related to in-the-money stock options and warrants, to be included in the diluted earnings per share, when the effect is not anti-dilutive.

A reconciliation of the numerator and denominator used in the calculation of basic and diluted earnings (loss) per share is set forth below (in thousands, except for share and per share data):

For the Three Months Ended September 30,
2026 · 2025
Basic earnings per share:
Numerator:
Net income (loss)$47,690$(44,267)
Denominator:
Weighted-average number of common shares outstanding - basic80,896,55461,132,687
Effect of dilutive share-based awards——
Weighted-average number of common shares outstanding - diluted80,896,55461,132,687
Basic earnings (loss) per common share$0.59$(0.72)
Diluted earnings (loss) per common share$0.59$(0.72)
For the Nine Months Ended September 30,
2026 · 2025
Basic earnings per share:
Numerator:
Net income (loss)$(42,165)$(43,138)
Denominator:
Weighted-average number of common shares outstanding - basic80,896,55424,706,108
Effect of dilutive share-based awards——
Weighted-average number of common shares outstanding - diluted80,896,55424,706,108
Basic earnings (loss) per common share$(0.52)$(1.75)
Diluted earnings (loss) per common share$(0.52)$(1.75)

For thethree and nine months ended September 30, 2026, the following instruments were excluded from the computation of the dilutive earnings per share.

Options*537,500
Warrants*11,502,550

*Options and warrants were out of the money for the three and nine months ended September 30, 2026.

NOTE 9 – RELATED-PARTY TRANSACTIONS

Karatage Opportunities (“Karatage”) is a privately held entity co‑founded by the Company’s Chairman of the Board and the Company’s former Chief Investment Officer. Accordingly, Karatage is considered a related party under ASC 850, Related Party Disclosures.

Under the arrangement with Karatage, to serve as a strategic advisor to support the Company’s business initiatives and long‑term strategic planning, the Company incurred advisory fees of$0.1 millionand $0 for thethree months ended September 30, 2026 and 2025, respectively, and$0.2 million and $0 for the nine months ended September 30, 2026 and 2025, respectively, which is included as part of asset and strategic management fees in the condensed statements of operations. As of September 30, 2026 and December 31, 2025,$4.5 thousand and $0, respectively, was outstanding and is included in accounts payable and accrued liabilities on the condensed balance sheet. Further, the Company recorded stock based compensation expense on the warrants previously issued to Karatage for strategic advisory services amounting to$1.4 million and$1.0 million for the three months ended September 30, 2026 and 2025, respectively, and$4.1 million and$1.0 million for the nine months ended September 30, 2026 and 2025, respectively, which is included as part of stock-based compensation in the condensed statements of operations.

NOTE 10 – INCOME TAXES

The Company’s effective income tax rate for the nine months ended September 30, 2026 and 2025 was 0% and 28% respectively. For the three months ended September 30, 2026 and 2025, the Company’s effective income tax ratewas 0% and 28% respectively. The difference in the effective income tax rate compared with the U.S. federal statutory rate of 21% is primarily due to the full valuation allowance recorded against its deferred tax assets.

The Company continues to assess the realizability of its deferred tax assets at each reporting date. Based on the weight of available evidence, management concluded that it is not more likely than not that the Company’s net deferred tax assets will be realized and, accordingly, the Company continues to maintain a full valuation allowance as of September 30, 2026.

NOTE 11 – SEGMENT

The Company hasone reportable operating segment, which is a digital asset platform focused on maximizingthe value of SUIG through scalable, transparent, and long-term value creation. The Company seeks to enhance balance sheet productivity by lending to its ecosystem and strategic partners on a risk adjusted basis, and allocating capital to high-conviction growth themes across the digital asset, financial technology and artificial intelligence sectors. The legacy financing solutions business is not considered a separate reportable segment, as the Company’s segment reporting has been designed to reflect the Company’s current strategic and operational decision-making.

During the quarter ended September 30, 2026, the Company’s chief operating decision maker (“CODM”) was the Company’s Chairman, who managed the Company’s operations as one operating segment for the purpose of evaluating financial performance and allocating resources. On July 8, 2026, Stephen Mackintosh resigned as the Company’s Chief Investment Officer. The resignation did not result from any disagreement with the Company regarding its operations, policies or practices. Stephen Mackintosh was a CODM up to the date of his resignation.

The accounting policies of the Company’s segment are the same as those described in the summary of significant accounting policies. The CODM uses revenue, unrealized gain/loss on SUI and operating income to assess performance and allocate resources. The significant segment expense categories regularly provided to the CODM are the same as those included on the condensed statements of operations. The measure of segment assets is total assets as reported on the balance sheets.

NOTE 12 – SUBSEQUENT EVENTS

The Company evaluated subsequent events through the date on which these condensed financial statements were issued. Except as described below, no events requiring recognition or disclosure in the condensed financial statements were identified

On October 12, 2026, the Company entered into a Shared Representation Engagement Letter with Karatage, a related party. Under the terms of the arrangement, the Company engaged legal counsel through the shared representation arrangement and agreed to reimburse Karatage $0.2 million annually for the counsel's salary costs. Management evaluated this arrangement through the date the financial statements were issued and determined thatno amounts had been incurred as of the reporting date. The Company will recognize expenses associated with this arrangement in future periods as services are received. No amounts were incurred under this arrangement as of September 30, 2026.

ContentsView on SEC.gov

The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.