Company: GSUI
Filing Date: 2025-12-05
Form Type: S-1
Source: 0001193125-25-309828
Chunk: 269

Company: Grayscale Sui Trust (SUI)
Filing Date: 2025-12-05
Form: S-1
Chunk 269
---
 from operations |     | $                                     | 1,308 |   |     | $                                                                                 | 1,252 |   |     | $                                    | (2,973 | ) |     | $                                                                                 | 1,252 |   |

See accompanying notes to the unaudited financial statements.

<div align='center'>F-4</div>

GRAYSCALE SUI TRUST (SUI) STATEMENTS OF CHANGES IN NET ASSETS (UNAUDITED) (Amounts in thousands, except change in Shares outstanding)

|                                                                                        |     |   | Three Months Ended September 30, 2025 |   |     |   | August 1, 2024 (the commencement of the Trust’s operations) to September 30, 2024 |   |     |   | Nine Months Ended September 30, 2025 |   |     |   | August 1, 2024 (the commencement of the Trust’s operations) to September 30, 2024 |   |
|:---------------------------------------------------------------------------------------|:----|:--|--------------------------------------:|:--|:----|:--|----------------------------------------------------------------------------------:|:--|:----|:--|-------------------------------------:|:--|:----|:--|----------------------------------------------------------------------------------:|:--|
| Increase (decrease) in net assets from operations:                                     |     |   |                                       |   |     |   |                                                                                   |   |     |   |                                      |   |     |   |                                                                                   |   |
| Net investment loss                                                                    |     | $ |                                   (70 | ) |     | $ |                                                                                (4 | ) |     | $ |                                 (194 | ) |     | $ |                                                                                (4 | ) |
| Net realized gain on investment in SUI                                                 |     |   |                                    19 |   |     |   |                                                                                 1 |   |     |   |                                   45 |   |     |   |                                                                                 1 |   |
| Net change in unrealized appreciation on investment in SUI                             |     |   |                                 1,359 |   |     |   |                                                                             1,254 |   |     |   |                               (2,824 | ) |     |   |                                                                             1,254 |   |
| Net increase (decrease) in net assets resulting from operations                        |     |   |                                 1,308 |   |     |   |                                                                             1,251 |   |