12/05/2025 | Press release | Distributed by Public on 12/05/2025 12:16
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM N-CSR
CERTIFIED SHAREHOLDER REPORT OF REGISTERED
MANAGEMENT INVESTMENT COMPANIES
Investment Company Act file number 811-22668
ETF Series Solutions
(Exact name of registrant as specified in charter)
615 East Michigan Street
Milwaukee, WI 53202
(Address of principal executive offices) (Zip code)
Kristina R. Nelson
ETF Series Solutions
615 East Michigan Street
Milwaukee, WI 53202
(Name and address of agent for service)
414-516-1645
Registrant's telephone number, including area code
Date of fiscal year end: September 30
Date of reporting period: September 30, 2025
Item 1. Reports to Stockholders.
| (a) |
|
Distillate International Fundamental Stability & Value ETF
|
||
|
DSTX (Principal U.S. Listing Exchange: NYSE)
|
||
|
Annual Shareholder Report | September 30, 2025
|
|
Fund Name
|
Costs of a $10,000 investment
|
Costs paid as a percentage of a $10,000 investment
|
|
Distillate Intl Fundamental Stability & Value ETF
|
$60
|
0.55%
|
|
Top Contributors
|
|
|
↑
|
SK Hynix, Inc.
|
|
Gold Fields, Ltd.
|
|
|
Taiwan Semiconductor-SP ADR
|
|
|
British American Tob-SP ADR
|
|
|
Heidelberg Materials AG
|
|
|
Top Detractors
|
|
|
↓
|
JD.COM, Inc.
|
|
DR ING HC F Porsche AG
|
|
|
LVMH Moet Hennessy Louis Vuitton SE
|
|
|
Merck KGaA
|
|
|
Bunzl PLC
|
|
| Distillate International Fundamental Stability & Value ETF | PAGE 1 | TSR-AR-26922B501 |
|
1 Year
|
Since Inception
(12/14/2020) |
|
|
Distillate Intl Fundamental Stability & Value ETF NAV
|
19.79
|
6.64
|
|
Morningstar Global Markets ex-US NR USD
|
15.94
|
7.65
|
| * | The Fund's past performance is not a good predictor of the Fund's future performance. The returns do not reflect the deduction of taxes that a shareholder would pay on Fund distributions or redemption of Fund shares. |
|
Net Assets
|
$37,896,660
|
|
Number of Holdings
|
102
|
|
Net Advisory Fee
|
$190,624
|
|
Portfolio Turnover
|
91%
|
|
30-Day SEC Yield
|
1.96%
|
|
30-Day SEC Yield Unsubsidized
|
1.96%
|
|
Top 10 Issuers
|
(% of Net Assets)
|
|
SK Hynix, Inc.
|
2.8%
|
|
British American Tobacco PLC
|
2.4%
|
|
Magna International, Inc.
|
2.0%
|
|
Roche Holding AG
|
1.9%
|
|
America Movil SAB de CV
|
1.7%
|
|
Canadian Natural Resources, Ltd.
|
1.6%
|
|
Grupo Mexico SAB de CV
|
1.5%
|
|
Samsung Electronics Company, Ltd.
|
1.5%
|
|
LVMH Moet Hennessy Louis Vuitton SE
|
1.5%
|
|
Kia Corporation
|
1.4%
|
| Distillate International Fundamental Stability & Value ETF | PAGE 2 | TSR-AR-26922B501 |
| Distillate International Fundamental Stability & Value ETF | PAGE 3 | TSR-AR-26922B501 |
|
Distillate Small/Mid Cash Flow ETF
|
||
|
DSMC (Principal U.S. Listing Exchange: NYSE)
|
||
|
Annual Shareholder Report | September 30, 2025
|
|
Fund Name
|
Costs of a $10,000 investment
|
Costs paid as a percentage of a $10,000 investment
|
|
Distillate Small/Mid Cash Flow ETF
|
$55
|
0.55%
|
|
Top Contributors
|
|
|
↑
|
Sterling Infrastructure, Inc.
|
|
Dillards, Inc.
|
|
|
Tapestry, Inc.
|
|
|
Ramaco Resources, Inc.
|
|
|
TopBuild Corporation
|
|
|
Top Detractors
|
|
|
↓
|
Crocs, Inc.
|
|
Alpha Metallurgical Resources, Inc.
|
|
|
Core Natural Resources, Inc.
|
|
|
Carter's, Inc.
|
|
|
ASGN, Inc.
|
|
| Distillate Small/Mid Cash Flow ETF | PAGE 1 | TSR-AR-26922B667 |
|
1 Year
|
Since Inception
(10/05/2022) |
|
|
Distillate Small/Mid Cash Flow ETF NAV
|
0.85
|
14.35
|
|
Russell 3000 Total Return
|
17.41
|
21.96
|
|
Russell 2000 Total Return Index
|
10.76
|
13.10
|
| * | The Fund's past performance is not a good predictor of the Fund's future performance. The returns do not reflect the deduction of taxes that a shareholder would pay on Fund distributions or redemption of Fund shares. |
|
Net Assets
|
$106,711,918
|
|
Number of Holdings
|
151
|
|
Net Advisory Fee
|
$538,693
|
|
Portfolio Turnover
|
112%
|
|
30-Day SEC Yield
|
1.30%
|
|
30-Day SEC Yield Unsubsidized
|
1.30%
|
|
Top 10 Issuers
|
(% of Net Assets)
|
|
Skyworks Solutions, Inc.
|
1.3%
|
|
Mosaic Company
|
1.3%
|
|
Owens Corning
|
1.1%
|
|
DXC Technology Company
|
1.1%
|
|
APA Corporation
|
1.1%
|
|
Molina Healthcare, Inc.
|
1.1%
|
|
Antero Resources Corporation
|
1.0%
|
|
Dillard's, Inc.
|
1.0%
|
|
HF Sinclair Corporation
|
1.0%
|
|
Ovintiv, Inc.
|
1.0%
|
| Distillate Small/Mid Cash Flow ETF | PAGE 2 | TSR-AR-26922B667 |
| Distillate Small/Mid Cash Flow ETF | PAGE 3 | TSR-AR-26922B667 |
|
Distillate U.S. Fundamental Stability & Value ETF
|
||
|
DSTL (Principal U.S. Listing Exchange: NYSE Arca, Inc.)
|
||
|
Annual Shareholder Report | September 30, 2025
|
|
Fund Name
|
Costs of a $10,000 investment
|
Costs paid as a percentage of a $10,000 investment
|
|
Distillate U.S. Fundamental Stability & Value ETF
|
$40
|
0.39%
|
|
Top Contributors
|
|
|
↑
|
Comfort Systems USA, Inc.
|
|
LAM Research Corporation
|
|
|
Vistra Corporation
|
|
|
Jabil, Inc.
|
|
|
Cisco Systems, Inc.
|
|
|
Top Detractors
|
|
|
↓
|
UnitedHeatlh Group, Inc.
|
|
Elevance, Inc.
|
|
|
Comcast Corporation
|
|
|
Lennar Corporation
|
|
|
ICON PLC
|
|
| Distillate U.S. Fundamental Stability & Value ETF | PAGE 1 | TSR-AR-26922A321 |
|
1 Year
|
5 Year
|
Since Inception
(10/23/2018) |
|
|
Distillate U.S. Fundamental Stability & Value ETF NAV
|
3.67
|
13.80
|
14.28
|
|
S&P 500 TR
|
17.60
|
16.47
|
15.59
|
|
Russell 1000 Value Total Return
|
9.44
|
13.88
|
10.42
|
| * | The Fund's past performance is not a good predictor of the Fund's future performance. The returns do not reflect the deduction of taxes that a shareholder would pay on Fund distributions or redemption of Fund shares. |
|
Net Assets
|
$1,838,343,239
|
|
Number of Holdings
|
101
|
|
Net Advisory Fee
|
$7,509,500
|
|
Portfolio Turnover
|
70%
|
|
30-Day SEC Yield
|
1.35%
|
|
30-Day SEC Yield Unsubsidized
|
1.35%
|
|
Top 10 Issuers
|
(% of Net Assets)
|
|
AbbVie, Inc.
|
2.7%
|
|
Johnson & Johnson
|
2.7%
|
|
Merck & Company, Inc.
|
2.4%
|
|
T-Mobile US, Inc.
|
2.3%
|
|
Cisco Systems, Inc.
|
2.0%
|
|
Procter & Gamble Company
|
2.0%
|
|
Comcast Corporation
|
2.0%
|
|
Salesforce, Inc.
|
1.7%
|
|
Cigna Group
|
1.6%
|
|
QUALCOMM, Inc.
|
1.6%
|
| Distillate U.S. Fundamental Stability & Value ETF | PAGE 2 | TSR-AR-26922A321 |
| Distillate U.S. Fundamental Stability & Value ETF | PAGE 3 | TSR-AR-26922A321 |
| (b) | Not applicable. |
Item 2. Code of Ethics.
The registrant has adopted a code of ethics that applies to the registrant's principal executive officer and principal financial officer. The registrant has not made any substantive amendments to its code of ethics during the period covered by this report. The registrant has not granted any waivers from any provisions of the code of ethics during the period covered by this report.
A copy of the registrant's Code of Ethics is filed herewith.
Item 3. Audit Committee Financial Expert.
The registrant's board of trustees has determined that there is at least one audit committee financial expert serving on its audit committee. Mr. Leonard Rush is the "audit committee financial expert" and is considered to be "independent" as each term is defined in Item 3 of Form N-CSR.
Item 4. Principal Accountant Fees and Services.
The registrant has engaged its principal accountant to perform audit services, audit-related services, tax services and other services during the past two fiscal years. "Audit services" refer to performing an audit of the registrant's annual financial statements or services that are normally provided by the accountant in connection with statutory and regulatory filings or engagements for those fiscal years. "Audit-related services" refer to the assurance and related services by the principal accountant that are reasonably related to the performance of the audit. "Tax services" refer to professional services rendered by the principal accountant for tax compliance, tax advice, and tax planning. There were no "other services" provided by the principal accountant. The following table details the aggregate fees billed or expected to be billed for each of the last two fiscal years for audit fees, audit-related fees, tax fees and other fees by the principal accountant.
| FYE 9/30/2025 | FYE 9/30/2024 | |
| (a) Audit Fees | $ 47,500 | $ 47,000 |
| (b) Audit-Related Fees | $ 0 | $ 0 |
| (c) Tax Fees | $ 10,500 | $ 10,500 |
| (d) All Other Fees | $ 0 | $ 0 |
(e)(1) The audit committee has adopted pre-approval policies and procedures that require the audit committee to pre-approve all audit and non-audit services of the registrant, including services provided to any entity affiliated with the registrant.
(e)(2) The percentage of fees billed by Cohen & Company, Ltd. applicable to non-audit services pursuant to waiver of pre-approval requirement were as follows:
| FYE 9/30/2025 | FYE 9/30/2024 | |
| Audit-Related Fees | 0% | 0% |
| Tax Fees | 0% | 0% |
| All Other Fees | 0% | 0% |
(f) N/A.
(g) The following table indicates the non-audit fees billed or expected to be billed by the registrant's accountant for services to the registrant and to the registrant's investment adviser (and any other controlling entity, etc.-not sub-adviser) for the last two years.
| Non-Audit Related Fees | FYE 9/30/2025 | FYE 9/30/2024 |
| Registrant | N/A | N/A |
| Registrant's Investment Adviser | N/A | N/A |
(h) The audit committee of the board of trustees has considered whether the provision of non-audit services that were rendered to the registrant's investment adviser is compatible with maintaining the principal accountant's independence and has concluded that the provision of such non-audit services by the accountant has not compromised the accountant's independence.
(i) The registrant has not been identified by the U.S. Securities and Exchange Commission as having filed an annual report issued by a registered public accounting firm branch or office that is located in a foreign jurisdiction where the Public Company Accounting Oversight Board is unable to inspect or completely investigate because of a position taken by an authority in that jurisdiction.
(j) The registrant is not a foreign issuer.
Item 5. Audit Committee of Listed Registrants.
(a) The registrant is an issuer as defined in Rule 10A-3 under the Securities Exchange Act of 1934, (the "Act") and has a separately-designated standing audit committee established in accordance with Section 3(a)(58)(A) of the Act. The independent members of the committee are as follows: Leonard M. Rush, David A. Massart, Janet D. Olsen, and Michael A. Castino.
(b) Not applicable
Item 6. Investments.
| (a) | Schedule of Investments is included within the financial statements filed under Item 7 of this Form. |
| (b) | Not Applicable. |
Item 7. Financial Statements and Financial Highlights for Open-End Investment Companies.
| (a) |
|
|
|
|
|
|
|
|
Page
|
|
|
Schedule of Investments
|
|
|
|
|
Distillate International Fundamental Stability & Value ETF
|
|
|
1
|
|
Distillate Small/Mid Cash Flow ETF
|
|
|
3
|
|
Distillate U.S. Fundamental Stability & Value ETF
|
|
|
5
|
|
Statements of Assets and Liabilities
|
|
|
7
|
|
Statements of Operations
|
|
|
8
|
|
Statements of Changes in Net Assets
|
|
|
9
|
|
Financial Highlights
|
|
|
11
|
|
Notes to Financial Statements
|
|
|
14
|
|
Report of Independent Registered Public Accounting Firm
|
|
|
21
|
|
Federal Tax Information
|
|
|
22
|
|
Additional Information
|
|
|
23
|
|
Approval of Advisory Agreement & Board Considerations
|
|
|
24
|
|
|
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Value
|
|
|
COMMON STOCKS - 98.9%
|
|
|
|
|
||
|
Australia - 2.7%
|
|
|
|
|
||
|
Computershare, Ltd.
|
|
|
14,288
|
|
|
$343,644
|
|
Evolution Mining, Ltd.
|
|
|
48,337
|
|
|
346,944
|
|
Sonic Healthcare, Ltd.
|
|
|
24,430
|
|
|
347,136
|
|
|
|
|
|
1,037,724
|
||
|
Brazil - 1.9%
|
|
|
|
|
||
|
Telefonica Brasil SA
|
|
|
56,520
|
|
|
360,948
|
|
TIM SA
|
|
|
79,468
|
|
|
350,369
|
|
|
|
|
|
711,317
|
||
|
Canada - 7.3%
|
|
|
|
|
||
|
Canadian Natural Resources, Ltd.
|
|
|
18,767
|
|
|
600,210
|
|
CGI, Inc.
|
|
|
2,235
|
|
|
199,116
|
|
Gildan Activewear, Inc.
|
|
|
4,755
|
|
|
274,761
|
|
Magna International, Inc. - ADR
|
|
|
7,984
|
|
|
378,282
|
|
Magna International, Inc.
|
|
|
7,980
|
|
|
378,181
|
|
Open Text Corporation
|
|
|
10,233
|
|
|
382,579
|
|
TFI International, Inc.
|
|
|
3,564
|
|
|
313,726
|
|
Tourmaline Oil Corporation
|
|
|
5,571
|
|
|
240,313
|
|
|
|
|
|
2,767,168
|
||
|
China - 11.3%
|
|
|
|
|
||
|
Aluminum Corporation of China, Ltd. - Class H
|
|
|
390,000
|
|
|
404,516
|
|
BYD Electronic International Company, Ltd.
|
|
|
57,500
|
|
|
305,518
|
|
China Mengniu Dairy Company, Ltd.
|
|
|
151,000
|
|
|
291,116
|
|
JD Logistics, Inc.(a)(b)
|
|
|
154,700
|
|
|
260,471
|
|
JD.com, Inc. - Class A
|
|
|
27,350
|
|
|
486,861
|
|
Kingsoft Corporation, Ltd.
|
|
|
48,400
|
|
|
215,363
|
|
Kuaishou Technology(b)
|
|
|
43,700
|
|
|
475,171
|
|
Li Ning Company, Ltd.
|
|
|
115,500
|
|
|
261,866
|
|
Shenzhou International Group Holdings, Ltd.
|
|
|
36,800
|
|
|
291,594
|
|
Tongcheng Travel Holdings, Ltd.
|
|
|
93,600
|
|
|
276,695
|
|
Yangzijiang Shipbuilding Holdings,
Ltd.
|
|
|
140,800
|
|
|
368,055
|
|
Zhejiang Leapmotor Technology Company, Ltd. - Class H(a)(b)
|
|
|
40,800
|
|
|
347,936
|
|
ZTO Express Cayman, Inc.
|
|
|
15,150
|
|
|
287,212
|
|
|
|
|
|
4,272,374
|
||
|
Denmark - 1.8%
|
|
|
|
|
||
|
Genmab AS(a)
|
|
|
1,160
|
|
|
351,955
|
|
Pandora AS
|
|
|
2,608
|
|
|
340,081
|
|
|
|
|
|
692,036
|
||
|
France - 10.1%
|
|
|
|
|
||
|
Bureau Veritas SA
|
|
|
7,895
|
|
|
247,130
|
|
Capgemini SE
|
|
|
3,030
|
|
|
439,871
|
|
Cie de Saint-Gobain SA
|
|
|
3,551
|
|
|
382,446
|
|
Cie Generale des Etablissements Michelin SCA
|
|
|
12,102
|
|
|
434,276
|
|
Danone SA
|
|
|
4,622
|
|
|
402,754
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Value
|
|
|
LVMH Moet Hennessy Louis Vuitton SE
|
|
|
917
|
|
|
$560,828
|
|
Publicis Groupe SA
|
|
|
4,799
|
|
|
460,581
|
|
Teleperformance SE
|
|
|
4,988
|
|
|
371,231
|
|
Vinci SA
|
|
|
3,684
|
|
|
510,573
|
|
|
|
|
|
3,809,690
|
||
|
Germany - 4.5%
|
|
|
|
|
||
|
Beiersdorf AG
|
|
|
3,495
|
|
|
365,491
|
|
Deutsche Boerse AG
|
|
|
1,116
|
|
|
299,109
|
|
Heidelberg Materials AG
|
|
|
1,694
|
|
|
381,273
|
|
Merck KGaA
|
|
|
3,242
|
|
|
416,935
|
|
Zalando SE(a)(b)
|
|
|
7,943
|
|
|
242,753
|
|
|
|
|
|
1,705,561
|
||
|
Hong Kong - 1.9%
|
|
|
|
|
||
|
Geely Automobile Holdings, Ltd.
|
|
|
152,000
|
|
|
381,934
|
|
WH Group, Ltd.(b)
|
|
|
317,000
|
|
|
343,467
|
|
|
|
|
|
725,401
|
||
|
India - 1.3%
|
|
|
|
|
||
|
Infosys, Ltd. - ADR
|
|
|
30,085
|
|
|
489,483
|
|
Indonesia - 0.9%
|
|
|
|
|
||
|
Telkom Indonesia Persero Tbk PT
|
|
|
1,901,600
|
|
|
349,169
|
|
Ireland - 0.8%
|
|
|
|
|
||
|
DCC PLC
|
|
|
4,644
|
|
|
298,346
|
|
Italy - 1.0%
|
|
|
|
|
||
|
Nexi SpA(b)
|
|
|
64,453
|
|
|
364,728
|
|
Japan - 18.6%
|
|
|
|
|
||
|
Astellas Pharma, Inc.
|
|
|
38,300
|
|
|
415,067
|
|
Daikin Industries, Ltd.
|
|
|
3,400
|
|
|
393,215
|
|
Denso Corporation
|
|
|
24,400
|
|
|
352,820
|
|
Japan Tobacco, Inc.
|
|
|
12,300
|
|
|
404,933
|
|
Komatsu, Ltd.
|
|
|
11,800
|
|
|
412,283
|
|
MatsukiyoCocokara & Company
|
|
|
13,700
|
|
|
278,666
|
|
Nexon Company, Ltd.
|
|
|
15,800
|
|
|
347,378
|
|
Nidec Corporation
|
|
|
14,200
|
|
|
253,213
|
|
Niterra Company, Ltd.
|
|
|
7,400
|
|
|
286,309
|
|
Ono Pharmaceutical Company, Ltd.
|
|
|
27,400
|
|
|
315,958
|
|
Otsuka Corporation
|
|
|
14,400
|
|
|
301,095
|
|
Otsuka Holdings Company, Ltd.
|
|
|
5,900
|
|
|
313,966
|
|
SCREEN Holdings Company, Ltd.
|
|
|
3,700
|
|
|
337,218
|
|
Secom Company, Ltd.
|
|
|
8,600
|
|
|
315,909
|
|
Shimano, Inc.
|
|
|
2,800
|
|
|
314,724
|
|
Shin-Etsu Chemical Company, Ltd.
|
|
|
11,900
|
|
|
391,040
|
|
Shionogi & Company, Ltd.
|
|
|
17,900
|
|
|
314,100
|
|
Suntory Beverage & Food, Ltd.
|
|
|
7,500
|
|
|
234,875
|
|
Suzuki Motor Corporation
|
|
|
27,800
|
|
|
406,689
|
|
Unicharm Corporation
|
|
|
51,800
|
|
|
336,506
|
|
Yokogawa Electric Corporation
|
|
|
11,300
|
|
|
325,568
|
|
|
|
|
|
7,051,532
|
||
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Value
|
|
|
COMMON STOCKS - (Continued)
|
||||||
|
Mexico - 6.2%
|
|
|
|
|
||
|
America Movil SAB de CV
|
|
|
614,489
|
|
|
$644,237
|
|
Cemex SAB de CV
|
|
|
389,288
|
|
|
349,526
|
|
Fomento Economico Mexicano
SAB de CV
|
|
|
49,732
|
|
|
489,521
|
|
Grupo Mexico SAB de CV - Class B
|
|
|
64,882
|
|
|
564,004
|
|
Wal-Mart de Mexico SAB de CV
|
|
|
101,507
|
|
|
313,283
|
|
|
|
|
|
2,360,571
|
||
|
Netherlands - 1.7%
|
|
|
|
|
||
|
Euronext NV(b)
|
|
|
2,118
|
|
|
317,056
|
|
IMCD NV
|
|
|
3,159
|
|
|
326,642
|
|
|
|
|
|
643,698
|
||
|
Norway - 1.6%
|
|
|
|
|
||
|
Mowi ASA
|
|
|
16,222
|
|
|
342,721
|
|
Norsk Hydro ASA
|
|
|
40,718
|
|
|
275,866
|
|
|
|
|
|
618,587
|
||
|
Poland - 0.9%
|
|
|
|
|
||
|
LPP SA
|
|
|
73
|
|
|
355,759
|
|
South Africa - 2.2%
|
|
|
|
|
||
|
Gold Fields, Ltd.
|
|
|
11,050
|
|
|
466,972
|
|
Harmony Gold Mining Company, Ltd.
|
|
|
19,211
|
|
|
350,603
|
|
|
|
|
|
817,575
|
||
|
South Korea - 7.2%
|
|
|
|
|
||
|
Hyundai Glovis Company, Ltd.
|
|
|
2,434
|
|
|
286,934
|
|
Kia Corporation
|
|
|
7,451
|
|
|
534,775
|
|
Samsung Electronics Company, Ltd. - GDR
|
|
|
376
|
|
|
561,744
|
|
Samsung SDS Company, Ltd.
|
|
|
2,362
|
|
|
276,427
|
|
SK Hynix, Inc.
|
|
|
4,360
|
|
|
1,079,862
|
|
|
|
|
|
2,739,742
|
||
|
Sweden - 2.9%
|
|
|
|
|
||
|
Essity AB - Class B
|
|
|
9,425
|
|
|
246,320
|
|
Sandvik AB
|
|
|
13,575
|
|
|
377,873
|
|
Volvo AB - Class B
|
|
|
16,103
|
|
|
461,426
|
|
|
|
|
|
1,085,619
|
||
|
Switzerland - 3.3%
|
|
|
|
|
||
|
Novartis AG
|
|
|
4,227
|
|
|
531,901
|
|
Roche Holding AG - ADR
|
|
|
17,501
|
|
|
731,717
|
|
|
|
|
|
1,263,618
|
||
|
United Kingdom - 8.8%
|
|
|
|
|
||
|
Ashtead Group PLC
|
|
|
6,294
|
|
|
420,701
|
|
Auto Trader Group PLC(b)
|
|
|
20,473
|
|
|
217,243
|
|
British American Tobacco PLC - ADR
|
|
|
16,956
|
|
|
900,024
|
|
Bunzl PLC
|
|
|
9,813
|
|
|
309,926
|
|
Imperial Brands PLC
|
|
|
10,363
|
|
|
440,581
|
|
Intertek Group PLC
|
|
|
3,540
|
|
|
225,039
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Value
|
|
|
JD Sports Fashion PLC
|
|
|
219,008
|
|
|
$280,984
|
|
London Stock Exchange Group PLC
|
|
|
4,551
|
|
|
521,760
|
|
|
|
|
|
3,316,258
|
||
|
TOTAL COMMON STOCKS
(Cost $32,678,810)
|
|
|
|
|
37,475,956
|
|
|
PREFERRED STOCKS - 0.9%
|
|
|
|
|
||
|
Germany - 0.9%
|
|
|
|
|
||
|
Dr Ing hc F Porsche AG, 0.00%(b)
|
|
|
6,807
|
|
|
330,168
|
|
TOTAL PREFERRED STOCKS
(Cost $398,641)
|
|
|
|
|
330,168
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contracts
|
|
|
||
|
WARRANTS - 0.0%(c)
|
||||||
|
Canada - 0.0%(c)
|
|
|
|
|
||
|
Constellation Software, Inc., Expires 03/31/2040, Exercise Price $0.00(a)(d)
|
|
|
138
|
|
|
0
|
|
TOTAL WARRANTS
(Cost $0)
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
||
|
SHORT-TERM INVESTMENTS
|
|
|
|
|
||
|
MONEYMARKETFUNDS- 0.1%
|
|
|
|
|
||
|
First American Government Obligations Fund - Class X, 4.05%(e)
|
|
|
38,776
|
|
|
38,776
|
|
TOTAL MONEY MARKET FUNDS
(Cost $38,776)
|
|
|
|
|
38,776
|
|
|
TOTAL INVESTMENTS - 99.9%
(Cost $33,116,227)
|
|
|
|
|
$37,844,900
|
|
|
Other Assets in Excess of
Liabilities - 0.1%
|
|
|
|
|
51,760
|
|
|
TOTAL NET ASSETS - 100.0%
|
|
|
|
|
$37,896,660
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Non-income producing security.
|
|
(b)
|
Security is exempt from registration pursuant to Rule 144A under the Securities Act of 1933, as amended. These securities may only be resold in transactions exempt from registration to qualified institutional investors. As of September 30, 2025, the value of these securities total $2,898,993 or 7.6% of the Fund's net assets.
|
|
(c)
|
Represents less than 0.05% of net assets.
|
|
(d)
|
Fair value determined using significant unobservable inputs in accordance with procedures established by and under the supervision of the Adviser, acting as Valuation Designee. These securities represented $0 or 0.0% of net assets as of September 30, 2025.
|
|
(e)
|
The rate shown represents the 7-day annualized yield as of September 30, 2025.
|
|
|
|
2
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Value
|
|
|
COMMON STOCKS - 100.0%
|
|
|
|
|
||
|
Basic Materials - 1.9%
|
|
|
|
|
||
|
Mosaic Company
|
|
|
40,092
|
|
|
$1,390,390
|
|
Sylvamo Corporation
|
|
|
14,608
|
|
|
645,966
|
|
|
|
|
|
2,036,356
|
||
|
Communications - 4.9%
|
|
|
|
|
||
|
Cars.com, Inc.(a)
|
|
|
43,023
|
|
|
525,741
|
|
ePlus, Inc.
|
|
|
8,493
|
|
|
603,088
|
|
Etsy, Inc.(a)
|
|
|
14,533
|
|
|
964,846
|
|
Interpublic Group of Companies, Inc.
|
|
|
33,541
|
|
|
936,129
|
|
Liquidity Services, Inc.(a)
|
|
|
19,397
|
|
|
532,060
|
|
Scholastic Corporation
|
|
|
20,586
|
|
|
563,645
|
|
Thryv Holdings, Inc.(a)
|
|
|
43,370
|
|
|
523,042
|
|
Ziff Davis, Inc.(a)
|
|
|
16,328
|
|
|
622,097
|
|
|
|
|
|
5,270,648
|
||
|
Consumer, Cyclical - 22.1%
|
|
|
|
|
||
|
Abercrombie & Fitch Company - Class A(a)
|
|
|
7,094
|
|
|
606,892
|
|
Academy Sports & Outdoors, Inc.
|
|
|
14,357
|
|
|
718,137
|
|
Adient PLC(a)
|
|
|
25,901
|
|
|
623,696
|
|
Allison Transmission Holdings, Inc.
|
|
|
9,961
|
|
|
845,490
|
|
Bath & Body Works, Inc.
|
|
|
30,933
|
|
|
796,834
|
|
BorgWarner, Inc.
|
|
|
20,898
|
|
|
918,676
|
|
Buckle, Inc.
|
|
|
10,696
|
|
|
627,427
|
|
Caleres, Inc.
|
|
|
36,177
|
|
|
471,748
|
|
Carter's, Inc.
|
|
|
22,407
|
|
|
632,326
|
|
Columbia Sportswear Company
|
|
|
12,019
|
|
|
628,594
|
|
Crocs, Inc.(a)
|
|
|
10,759
|
|
|
898,914
|
|
Dillard's, Inc. - Class A
|
|
|
1,769
|
|
|
1,087,015
|
|
Ethan Allen Interiors, Inc.
|
|
|
18,269
|
|
|
538,205
|
|
Gap, Inc.
|
|
|
38,431
|
|
|
822,039
|
|
Gentex Corporation
|
|
|
23,931
|
|
|
677,247
|
|
G-III Apparel Group, Ltd.(a)
|
|
|
23,055
|
|
|
613,494
|
|
HNI Corporation
|
|
|
12,533
|
|
|
587,171
|
|
KB Home
|
|
|
12,749
|
|
|
811,346
|
|
LCI Industries
|
|
|
7,399
|
|
|
689,217
|
|
Lear Corporation
|
|
|
7,300
|
|
|
734,453
|
|
Mattel, Inc.(a)
|
|
|
43,156
|
|
|
726,316
|
|
Monarch Casino & Resort, Inc.
|
|
|
5,422
|
|
|
573,864
|
|
MRC Global, Inc.(a)
|
|
|
37,699
|
|
|
543,620
|
|
ODP Corporation(a)
|
|
|
26,722
|
|
|
744,208
|
|
Oxford Industries, Inc.
|
|
|
12,734
|
|
|
516,236
|
|
PC Connection, Inc.
|
|
|
8,869
|
|
|
549,789
|
|
Phinia, Inc.
|
|
|
10,261
|
|
|
589,802
|
|
ScanSource, Inc.(a)
|
|
|
14,110
|
|
|
620,699
|
|
Signet Jewelers, Ltd.
|
|
|
9,087
|
|
|
871,625
|
|
Steelcase, Inc. - Class A
|
|
|
33,461
|
|
|
575,529
|
|
Steven Madden, Ltd.
|
|
|
20,710
|
|
|
693,371
|
|
Taylor Morrison Home Corporation(a)
|
|
|
14,343
|
|
|
946,781
|
|
Tri Pointe Homes, Inc.(a)
|
|
|
21,108
|
|
|
717,039
|
|
YETI Holdings, Inc.(a)
|
|
|
16,367
|
|
|
543,057
|
|
|
|
|
|
23,540,857
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Value
|
|
|
Consumer, Non-cyclical - 23.1%
|
|
|
|
|
||
|
Amphastar Pharmaceuticals, Inc.(a)
|
|
|
18,391
|
|
|
$490,120
|
|
Andersons, Inc.
|
|
|
18,130
|
|
|
721,755
|
|
Boston Beer Company, Inc. - Class A(a)
|
|
|
2,706
|
|
|
572,103
|
|
Cal-Maine Foods, Inc.
|
|
|
8,411
|
|
|
791,475
|
|
Collegium Pharmaceutical, Inc.(a)
|
|
|
15,358
|
|
|
537,376
|
|
Dole PLC
|
|
|
41,459
|
|
|
557,209
|
|
Envista Holdings Corporation(a)
|
|
|
29,505
|
|
|
601,017
|
|
Euronet Worldwide, Inc.(a)
|
|
|
9,566
|
|
|
839,990
|
|
EVERTEC, Inc.
|
|
|
17,603
|
|
|
594,629
|
|
H&R Block, Inc.
|
|
|
18,184
|
|
|
919,565
|
|
Harmony Biosciences Holdings, Inc.(a)
|
|
|
15,954
|
|
|
439,692
|
|
Heidrick & Struggles International, Inc.
|
|
|
10,545
|
|
|
524,825
|
|
ICF International, Inc.
|
|
|
5,835
|
|
|
541,488
|
|
Ingredion, Inc.
|
|
|
6,883
|
|
|
840,483
|
|
John Wiley & Sons, Inc. - Class A
|
|
|
14,512
|
|
|
587,301
|
|
Kforce, Inc.
|
|
|
16,808
|
|
|
503,904
|
|
Korn Ferry
|
|
|
8,655
|
|
|
605,677
|
|
Lantheus Holdings, Inc.(a)
|
|
|
11,954
|
|
|
613,121
|
|
ManpowerGroup, Inc.
|
|
|
16,330
|
|
|
618,907
|
|
Molina Healthcare, Inc.(a)
|
|
|
5,873
|
|
|
1,123,857
|
|
Omnicell, Inc.(a)
|
|
|
16,320
|
|
|
496,944
|
|
Option Care Health, Inc.(a)
|
|
|
22,847
|
|
|
634,233
|
|
Pacira BioSciences, Inc.(a)
|
|
|
20,046
|
|
|
516,585
|
|
Pediatrix Medical Group, Inc.(a)
|
|
|
33,884
|
|
|
567,557
|
|
Perdoceo Education Corporation
|
|
|
17,289
|
|
|
651,104
|
|
Pilgrim's Pride Corporation
|
|
|
20,471
|
|
|
833,579
|
|
Premier, Inc. - Class A
|
|
|
25,129
|
|
|
698,586
|
|
Prestige Consumer Healthcare, Inc.(a)
|
|
|
9,614
|
|
|
599,914
|
|
PROG Holdings, Inc.
|
|
|
16,858
|
|
|
545,525
|
|
Reynolds Consumer Products, Inc.
|
|
|
30,120
|
|
|
737,036
|
|
Robert Half, Inc.
|
|
|
21,490
|
|
|
730,230
|
|
Simply Good Foods Company(a)
|
|
|
20,260
|
|
|
502,853
|
|
Smithfield Foods, Inc.
|
|
|
34,595
|
|
|
812,291
|
|
Supernus Pharmaceuticals, Inc.(a)
|
|
|
12,420
|
|
|
593,552
|
|
Teleflex, Inc.
|
|
|
5,838
|
|
|
714,338
|
|
TriNet Group, Inc.
|
|
|
9,914
|
|
|
663,148
|
|
Upbound Group, Inc.
|
|
|
24,056
|
|
|
568,443
|
|
WEX, Inc.(a)
|
|
|
4,689
|
|
|
738,658
|
|
|
|
|
|
24,629,070
|
||
|
Energy - 15.1%
|
|
|
|
|
||
|
Alliance Resource Partners LP
|
|
|
33,102
|
|
|
836,984
|
|
Antero Resources Corporation(a)
|
|
|
32,787
|
|
|
1,100,332
|
|
APA Corporation
|
|
|
46,551
|
|
|
1,130,258
|
|
Black Stone Minerals LP
|
|
|
65,052
|
|
|
854,783
|
|
California Resources Corporation
|
|
|
14,767
|
|
|
785,309
|
|
Chord Energy Corporation
|
|
|
9,886
|
|
|
982,372
|
|
Civitas Resources, Inc.
|
|
|
30,696
|
|
|
997,620
|
|
CNX Resources Corporation(a)
|
|
|
23,964
|
|
|
769,724
|
|
Core Natural Resources, Inc.
|
|
|
11,338
|
|
|
946,496
|
|
DNOW, Inc.(a)
|
|
|
36,698
|
|
|
559,645
|
|
Enphase Energy, Inc.(a)
|
|
|
19,843
|
|
|
702,244
|
|
HF Sinclair Corporation
|
|
|
20,692
|
|
|
1,083,019
|
|
|
|
|
|
|
|
|
|
|
|
3
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Value
|
|
|
COMMON STOCKS - (Continued)
|
|
|
|
|
|
|
|
Energy - (Continued)
|
|
|
|
|
|
|
|
Kimbell Royalty Partners LP
|
|
|
44,622
|
|
|
$601,951
|
|
Ovintiv, Inc.
|
|
|
25,508
|
|
|
1,030,013
|
|
Patterson-UTI Energy, Inc.
|
|
|
122,302
|
|
|
633,524
|
|
Range Resources Corporation
|
|
|
26,449
|
|
|
995,540
|
|
SunCoke Energy, Inc.
|
|
|
75,009
|
|
|
612,074
|
|
Talos Energy, Inc.(a)
|
|
|
68,291
|
|
|
654,911
|
|
Weatherford International PLC
|
|
|
11,935
|
|
|
816,712
|
|
|
|
|
|
16,093,511
|
||
|
Financial - 4.4%
|
|
|
|
|
||
|
AllianceBernstein Holding LP
|
|
|
18,153
|
|
|
693,808
|
|
Artisan Partners Asset Management,
Inc. - Class A
|
|
|
16,169
|
|
|
701,734
|
|
eXp World Holdings, Inc.
|
|
|
55,354
|
|
|
590,074
|
|
Federated Hermes, Inc.
|
|
|
12,962
|
|
|
673,117
|
|
SEI Investments Company
|
|
|
9,068
|
|
|
769,420
|
|
Victory Capital Holdings, Inc. - Class A
|
|
|
9,836
|
|
|
636,979
|
|
Virtus Investment Partners, Inc.
|
|
|
3,184
|
|
|
605,055
|
|
|
|
|
|
4,670,187
|
||
|
Industrial - 17.1%
|
|
|
|
|
||
|
A. O. Smith Corporation
|
|
|
11,172
|
|
|
820,136
|
|
American Woodmark Corporation(a)
|
|
|
8,814
|
|
|
588,423
|
|
Apogee Enterprises, Inc.
|
|
|
12,874
|
|
|
560,920
|
|
ArcBest Corporation
|
|
|
7,965
|
|
|
556,515
|
|
Arrow Electronics, Inc.(a)
|
|
|
6,575
|
|
|
795,575
|
|
Atkore, Inc.
|
|
|
14,777
|
|
|
927,109
|
|
CTS Corporation
|
|
|
12,924
|
|
|
516,185
|
|
Dorian LPG, Ltd.
|
|
|
20,865
|
|
|
621,777
|
|
EnerSys
|
|
|
6,336
|
|
|
715,715
|
|
Genco Shipping & Trading, Ltd.
|
|
|
31,251
|
|
|
556,268
|
|
Gibraltar Industries, Inc.(a)
|
|
|
9,655
|
|
|
606,334
|
|
Hub Group, Inc. - Class A
|
|
|
16,987
|
|
|
585,032
|
|
International Seaways, Inc.
|
|
|
15,077
|
|
|
694,748
|
|
Janus International Group, Inc.(a)
|
|
|
56,476
|
|
|
557,418
|
|
Kennametal, Inc.
|
|
|
26,649
|
|
|
557,764
|
|
Masterbrand, Inc.(a)
|
|
|
50,971
|
|
|
671,288
|
|
Matson, Inc.
|
|
|
8,611
|
|
|
848,958
|
|
Middleby Corporation(a)
|
|
|
5,781
|
|
|
768,468
|
|
Mohawk Industries, Inc.(a)
|
|
|
6,159
|
|
|
794,018
|
|
Mueller Industries, Inc.
|
|
|
9,332
|
|
|
943,558
|
|
Owens Corning
|
|
|
8,558
|
|
|
1,210,615
|
|
Sturm Ruger & Company, Inc.
|
|
|
14,736
|
|
|
640,574
|
|
Thermon Group Holdings, Inc.(a)
|
|
|
19,925
|
|
|
532,396
|
|
TopBuild Corporation(a)
|
|
|
2,172
|
|
|
848,948
|
|
Tutor Perini Corporation(a)
|
|
|
11,068
|
|
|
725,950
|
|
Worthington Enterprises, Inc.
|
|
|
10,645
|
|
|
590,691
|
|
|
|
|
|
18,235,383
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Value
|
|
|
Technology - 11.4%
|
|
|
|
|
||
|
Adeia, Inc.
|
|
|
39,185
|
|
|
$658,308
|
|
Amdocs, Ltd.
|
|
|
10,010
|
|
|
821,321
|
|
ASGN, Inc.(a)
|
|
|
13,127
|
|
|
621,564
|
|
Axcelis Technologies, Inc.(a)
|
|
|
7,302
|
|
|
712,967
|
|
Cirrus Logic, Inc.(a)
|
|
|
6,013
|
|
|
753,369
|
|
Dropbox, Inc. - Class A(a)
|
|
|
27,749
|
|
|
838,297
|
|
DXC Technology Company(a)
|
|
|
85,581
|
|
|
1,166,469
|
|
Genpact, Ltd.
|
|
|
16,742
|
|
|
701,322
|
|
GigaCloud Technology, Inc. -
Class A(a)
|
|
|
21,663
|
|
|
615,229
|
|
Insight Enterprises, Inc.(a)
|
|
|
5,822
|
|
|
660,273
|
|
NetScout Systems, Inc.(a)
|
|
|
21,900
|
|
|
565,677
|
|
Photronics, Inc.(a)
|
|
|
26,351
|
|
|
604,755
|
|
Qorvo, Inc.(a)
|
|
|
9,079
|
|
|
826,915
|
|
Skyworks Solutions, Inc.
|
|
|
18,110
|
|
|
1,394,108
|
|
Teradata Corporation(a)
|
|
|
31,103
|
|
|
669,026
|
|
V2X, Inc.(a)
|
|
|
10,517
|
|
|
610,933
|
|
|
|
|
|
12,220,533
|
||
|
TOTAL COMMON STOCKS
(Cost $106,212,603)
|
|
|
|
|
106,696,545
|
|
|
SHORT-TERM INVESTMENTS
|
|
|
|
|
||
|
MONEYMARKETFUNDS- 0.0%(b)
|
|
|
|
|
||
|
First American Government Obligations Fund - Class X, 4.05%(c)
|
|
|
24,076
|
|
|
24,076
|
|
TOTAL MONEY MARKET FUNDS
(Cost $24,076)
|
|
|
|
|
24,076
|
|
|
TOTAL INVESTMENTS - 100.0%
(Cost $106,236,679)
|
|
|
|
|
$106,720,621
|
|
|
Liabilities in Excess of Other
Assets - (0.0)(b)
|
|
|
|
|
(8,703)
|
|
|
TOTAL NET ASSETS - 100.0%
|
|
|
|
|
$106,711,918
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Non-income producing security.
|
|
(b)
|
Represents less than 0.05% of net assets.
|
|
(c)
|
The rate shown represents the 7-day annualized yield as of September 30, 2025.
|
|
|
|
4
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Value
|
|
|
COMMON STOCKS - 99.5%
|
|
|
|
|
||
|
Basic Materials - 1.6%
|
|
|
|
|
||
|
Reliance, Inc.
|
|
|
48,367
|
|
|
$13,582,904
|
|
Royal Gold, Inc.
|
|
|
81,777
|
|
|
16,402,831
|
|
|
|
|
|
29,985,735
|
||
|
Communications - 13.7%
|
|
|
|
|
||
|
Airbnb, Inc. - Class A(a)
|
|
|
128,949
|
|
|
15,656,988
|
|
Booking Holdings, Inc.
|
|
|
4,832
|
|
|
26,089,273
|
|
CDW Corporation
|
|
|
74,573
|
|
|
11,877,987
|
|
Cisco Systems, Inc.
|
|
|
547,425
|
|
|
37,454,819
|
|
Comcast Corporation - Class A
|
|
|
1,160,332
|
|
|
36,457,631
|
|
F5, Inc.(a)
|
|
|
50,160
|
|
|
16,211,210
|
|
FactSet Research Systems, Inc.
|
|
|
47,818
|
|
|
13,699,379
|
|
GoDaddy, Inc. - Class A(a)
|
|
|
105,680
|
|
|
14,460,194
|
|
Omnicom Group, Inc.
|
|
|
170,530
|
|
|
13,903,311
|
|
T-Mobile US, Inc.
|
|
|
175,955
|
|
|
42,120,108
|
|
Uber Technologies, Inc.(a)
|
|
|
239,601
|
|
|
23,473,710
|
|
|
|
|
|
251,404,610
|
||
|
Consumer, Cyclical - 8.4%
|
|
|
|
|
||
|
Crocs, Inc.(a)
|
|
|
175,597
|
|
|
14,671,129
|
|
Deckers Outdoor Corporation(a)
|
|
|
110,295
|
|
|
11,180,604
|
|
LKQ Corporation
|
|
|
356,011
|
|
|
10,872,576
|
|
Lowe's Companies., Inc.
|
|
|
94,566
|
|
|
23,765,382
|
|
NVR, Inc.(a)
|
|
|
1,790
|
|
|
14,382,042
|
|
PACCAR, Inc.
|
|
|
170,703
|
|
|
16,783,519
|
|
PulteGroup, Inc.
|
|
|
137,449
|
|
|
18,161,136
|
|
Target Corporation
|
|
|
192,659
|
|
|
17,281,512
|
|
Toll Brothers, Inc.
|
|
|
103,678
|
|
|
14,322,079
|
|
Williams-Sonoma, Inc.
|
|
|
71,024
|
|
|
13,881,641
|
|
|
|
|
|
155,301,620
|
||
|
Consumer, Non-cyclical - 33.1%(b)
|
|
|
|
|
||
|
AbbVie, Inc.
|
|
|
215,811
|
|
|
49,968,879
|
|
Align Technology, Inc.(a)
|
|
|
106,107
|
|
|
13,286,719
|
|
Altria Group, Inc.
|
|
|
413,571
|
|
|
27,320,500
|
|
Amgen, Inc.
|
|
|
85,832
|
|
|
24,221,791
|
|
Automatic Data Processing, Inc.
|
|
|
70,109
|
|
|
20,576,992
|
|
Avery Dennison Corporation
|
|
|
69,302
|
|
|
11,238,705
|
|
Becton Dickinson and Company
|
|
|
90,633
|
|
|
16,963,779
|
|
Cardinal Health, Inc.
|
|
|
113,676
|
|
|
17,842,585
|
|
Cencora, Inc.
|
|
|
50,000
|
|
|
15,626,500
|
|
Church & Dwight Company, Inc.
|
|
|
155,002
|
|
|
13,582,825
|
|
Cigna Group
|
|
|
103,669
|
|
|
29,882,589
|
|
Colgate-Palmolive Company
|
|
|
209,952
|
|
|
16,783,563
|
|
Corpay, Inc.(a)
|
|
|
40,067
|
|
|
11,541,700
|
|
Elevance Health, Inc.
|
|
|
72,968
|
|
|
23,577,420
|
|
HCA Healthcare, Inc.
|
|
|
51,642
|
|
|
22,009,821
|
|
ICON PLC(a)
|
|
|
64,220
|
|
|
11,238,500
|
|
Jazz Pharmaceuticals PLC(a)
|
|
|
106,270
|
|
|
14,006,386
|
|
Johnson & Johnson
|
|
|
267,044
|
|
|
49,515,299
|
|
Kroger Company
|
|
|
264,968
|
|
|
17,861,493
|
|
McKesson Corporation
|
|
|
29,745
|
|
|
22,979,202
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Value
|
|
|
Merck & Company, Inc.
|
|
|
532,341
|
|
|
$44,679,380
|
|
Neurocrine Biosciences, Inc.(a)
|
|
|
90,090
|
|
|
12,646,834
|
|
PayPal Holdings, Inc.(a)
|
|
|
297,840
|
|
|
19,973,150
|
|
Procter & Gamble Company
|
|
|
240,894
|
|
|
37,013,363
|
|
Regeneron Pharmaceuticals, Inc.
|
|
|
35,404
|
|
|
19,906,607
|
|
Sysco Corporation
|
|
|
199,259
|
|
|
16,406,986
|
|
Universal Health Services, Inc. - Class B
|
|
|
72,414
|
|
|
14,804,318
|
|
Waters Corporation(a)
|
|
|
44,404
|
|
|
13,312,763
|
|
|
|
|
|
608,768,649
|
||
|
Energy - 5.1%
|
|
|
|
|
||
|
Coterra Energy, Inc.
|
|
|
554,374
|
|
|
13,110,945
|
|
Diamondback Energy, Inc.
|
|
|
122,362
|
|
|
17,510,002
|
|
Marathon Petroleum Corporation
|
|
|
98,826
|
|
|
19,047,723
|
|
MPLX LP
|
|
|
333,728
|
|
|
16,669,713
|
|
Permian Resources Corporation
|
|
|
1,009,277
|
|
|
12,918,746
|
|
TechnipFMC PLC
|
|
|
346,255
|
|
|
13,659,760
|
|
|
|
|
|
92,916,889
|
||
|
Financial - 3.7%
|
|
|
|
|
||
|
Arthur J. Gallagher & Company
|
|
|
51,504
|
|
|
15,952,849
|
|
Brown & Brown, Inc.
|
|
|
164,334
|
|
|
15,412,886
|
|
Cboe Global Markets, Inc.
|
|
|
69,606
|
|
|
17,070,872
|
|
Marsh & McLennan Companies, Inc.
|
|
|
97,940
|
|
|
19,737,848
|
|
|
|
|
|
68,174,455
|
||
|
Industrial - 18.5%
|
|
|
|
|
||
|
A. O. Smith Corporation
|
|
|
180,961
|
|
|
13,284,347
|
|
Acuity Brands, Inc.
|
|
|
38,126
|
|
|
13,130,213
|
|
AMETEK, Inc.
|
|
|
79,480
|
|
|
14,942,240
|
|
Applied Industrial Technologies, Inc.
|
|
|
48,244
|
|
|
12,594,096
|
|
Builders FirstSource, Inc.(a)
|
|
|
91,980
|
|
|
11,152,575
|
|
Crown Holdings, Inc.
|
|
|
112,978
|
|
|
10,912,545
|
|
EMCOR Group, Inc.
|
|
|
24,542
|
|
|
15,941,011
|
|
FedEx Corporation
|
|
|
77,295
|
|
|
18,226,934
|
|
General Dynamics Corporation
|
|
|
56,615
|
|
|
19,305,715
|
|
IDEX Corporation
|
|
|
66,407
|
|
|
10,808,403
|
|
Jabil, Inc.
|
|
|
62,366
|
|
|
13,544,024
|
|
JB Hunt Transport Services, Inc.
|
|
|
105,186
|
|
|
14,112,806
|
|
Lennox International, Inc.
|
|
|
25,158
|
|
|
13,317,639
|
|
Lockheed Martin Corporation
|
|
|
48,069
|
|
|
23,996,526
|
|
Masco Corporation
|
|
|
174,734
|
|
|
12,299,526
|
|
Owens Corning
|
|
|
78,293
|
|
|
11,075,328
|
|
Packaging Corporation of America
|
|
|
58,079
|
|
|
12,657,156
|
|
Smurfit WestRock PLC
|
|
|
332,461
|
|
|
14,152,865
|
|
Snap-on, Inc.
|
|
|
41,825
|
|
|
14,493,617
|
|
Textron, Inc.
|
|
|
183,135
|
|
|
15,473,076
|
|
TopBuild Corporation(a)
|
|
|
40,364
|
|
|
15,776,673
|
|
Union Pacific Corporation
|
|
|
98,564
|
|
|
23,297,573
|
|
Westinghouse Air Brake Technologies Corporation
|
|
|
74,205
|
|
|
14,875,876
|
|
|
|
|
|
339,370,764
|
||
|
|
|
|
|
|
|
|
|
|
|
5
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
Shares
|
|
|
Value
|
|
|
COMMON STOCKS - (Continued)
|
|
|
|
|
|
|
|
Technology - 15.4%
|
|
|
|
|
||
|
Accenture plc - Class A - Class A
|
|
|
110,088
|
|
|
$27,147,701
|
|
Adobe, Inc.(a)
|
|
|
72,709
|
|
|
25,648,100
|
|
Amdocs, Ltd.
|
|
|
147,663
|
|
|
12,115,749
|
|
CACI International, Inc. - Class A(a)
|
|
|
26,636
|
|
|
13,285,504
|
|
Cognizant Technology Solutions Corporation - Class A
|
|
|
189,637
|
|
|
12,718,954
|
|
Dropbox, Inc. - Class A(a)
|
|
|
416,523
|
|
|
12,583,160
|
|
EPAM Systems, Inc.(a)
|
|
|
71,428
|
|
|
10,770,628
|
|
Fiserv, Inc.(a)
|
|
|
166,082
|
|
|
21,412,952
|
|
Gartner, Inc.(a)
|
|
|
55,845
|
|
|
14,679,975
|
|
NetApp, Inc.
|
|
|
114,816
|
|
|
13,601,103
|
|
ON Semiconductor Corporation(a)
|
|
|
252,521
|
|
|
12,451,810
|
|
QUALCOMM, Inc.
|
|
|
177,466
|
|
|
29,523,244
|
|
Roper Technologies, Inc.
|
|
|
31,964
|
|
|
15,940,127
|
|
Salesforce, Inc.
|
|
|
132,978
|
|
|
31,515,786
|
|
SS&C Technologies Holdings, Inc.
|
|
|
183,897
|
|
|
16,322,698
|
|
Zoom Video Communications, Inc. - Class A(a)
|
|
|
155,430
|
|
|
12,822,975
|
|
|
|
|
|
282,540,466
|
||
|
TOTAL COMMON STOCKS
(Cost $1,725,002,570)
|
|
|
|
|
1,828,463,188
|
|
|
SHORT-TERM INVESTMENTS
|
|
|
|
|
||
|
Money Market Funds - 0.5%
|
|
|
|
|
||
|
First American Government Obligations Fund - Class X, 4.05%(c)
|
|
|
9,022,654
|
|
|
9,022,654
|
|
TOTAL MONEY MARKET FUNDS
(Cost $9,022,654)
|
|
|
|
|
9,022,654
|
|
|
TOTAL INVESTMENTS - 100.0%
(Cost $1,734,025,224)
|
|
|
|
|
$1,837,485,842
|
|
|
Other Assets in Excess of Liabilities - 0.0%(d)
|
|
|
|
|
857,397
|
|
|
TOTAL NET ASSETS - 100.0%
|
|
|
|
|
$1,838,343,239
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Non-income producing security.
|
|
(b)
|
To the extent that the Fund invests more heavily in a particular industry or sector of the economy, its performance will be especially sensitive to developments that significantly affect those industries or sectors.
|
|
(c)
|
The rate shown represents the 7-day annualized yield as of September 30, 2025.
|
|
(d)
|
Represents less than 0.05% of net assets.
|
|
|
|
6
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distillate
International
Fundamental
Stability & Value
ETF
|
|
|
Distillate
Small/Mid
Cash Flow
ETF
|
|
|
Distillate U.S.
Fundamental
Stability & Value
ETF
|
|
|
ASSETS:
|
|
|
|
|
|
|
|||
|
Investments, at value
|
|
|
$37,844,900
|
|
|
$106,720,621
|
|
|
$1,837,485,842
|
|
Foreign currency, at value
|
|
|
30
|
|
|
-
|
|
|
-
|
|
Receivable for investments sold
|
|
|
13,694,333
|
|
|
-
|
|
|
-
|
|
Receivable for fund shares sold
|
|
|
6,012,300
|
|
|
-
|
|
|
-
|
|
Dividends receivable
|
|
|
117,783
|
|
|
39,078
|
|
|
1,447,508
|
|
Dividend tax reclaims receivable
|
|
|
36,553
|
|
|
866
|
|
|
-
|
|
ETF variable fee receivable
|
|
|
580
|
|
|
-
|
|
|
-
|
|
Total assets
|
|
|
57,706,479
|
|
|
106,760,565
|
|
|
1,838,933,350
|
|
LIABILITIES:
|
|
|
|
|
|
|
|||
|
Payable for investments purchased
|
|
|
13,725,005
|
|
|
-
|
|
|
-
|
|
Payable for capital shares redeemed
|
|
|
6,068,020
|
|
|
-
|
|
|
-
|
|
Payable to adviser
|
|
|
16,794
|
|
|
48,647
|
|
|
590,111
|
|
Total liabilities
|
|
|
19,809,819
|
|
|
48,647
|
|
|
590,111
|
|
NET ASSETS
|
|
|
$37,896,660
|
|
|
$106,711,918
|
|
|
$1,838,343,239
|
|
Net Assets Consists of:
|
|
|
|
|
|
|
|||
|
Paid-in capital
|
|
|
$39,362,040
|
|
|
$120,566,911
|
|
|
$1,797,065,027
|
|
Total distributable earnings/(accumulated losses)
|
|
|
(1,465,380)
|
|
|
(13,854,993)
|
|
|
41,278,212
|
|
Total net assets
|
|
|
$37,896,660
|
|
|
$106,711,918
|
|
|
$1,838,343,239
|
|
Net assets
|
|
|
$37,896,660
|
|
|
$106,711,918
|
|
|
$1,838,343,239
|
|
Shares issued and outstanding(a)
|
|
|
1,250,000
|
|
|
2,975,000
|
|
|
31,725,000
|
|
Net asset value per share
|
|
|
$30.32
|
|
|
$35.87
|
|
|
$57.95
|
|
Cost:
|
|
|
|
|
|
|
|||
|
Investments, at cost
|
|
|
$33,116,227
|
|
|
$106,236,679
|
|
|
$1,734,025,224
|
|
Foreign currency, at cost
|
|
|
$12
|
|
|
$-
|
|
|
$-
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Unlimited shares authorized without par value.
|
|
|
|
7
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distillate
International
Fundamental
Stability & Value
ETF
|
|
|
Distillate
Small/Mid
Cash Flow
ETF
|
|
|
Distillate U.S.
Fundamental
Stability & Value
ETF
|
|
|
INVESTMENT INCOME:
|
|
|
|
|
|
|
|||
|
Dividend income
|
|
|
$1,079,299
|
|
|
$1,705,088
|
|
|
$33,979,190
|
|
Less: Issuance fees
|
|
|
(2,415)
|
|
|
(128)
|
|
|
(2,959)
|
|
Less: Dividend withholding taxes
|
|
|
(113,808)
|
|
|
(654)
|
|
|
(13,283)
|
|
Total investment income
|
|
|
963,076
|
|
|
1,704,306
|
|
|
33,962,948
|
|
EXPENSES:
|
|
|
|
|
|
|
|||
|
Investment advisory fee
|
|
|
190,624
|
|
|
538,693
|
|
|
7,509,500
|
|
Excise tax expense
|
|
|
-
|
|
|
2,993
|
|
|
14,619
|
|
Total expenses
|
|
|
190,624
|
|
|
541,686
|
|
|
7,524,119
|
|
Net investment income
|
|
|
772,452
|
|
|
1,162,620
|
|
|
26,438,829
|
|
REALIZED AND UNREALIZED GAIN (LOSS)
|
|
|
|
|
|
|
|||
|
Net realized gain (loss) from:
|
|
|
|
|
|
|
|||
|
Investments
|
|
|
(1,226,836)
|
|
|
(10,471,807)
|
|
|
(21,169,854)
|
|
In-kind redemptions
|
|
|
5,106,323
|
|
|
12,003,075
|
|
|
175,315,293
|
|
Foreign currency transactions
|
|
|
(57,924)
|
|
|
-
|
|
|
-
|
|
Net realized gain (loss)
|
|
|
3,821,563
|
|
|
1,531,268
|
|
|
154,145,439
|
|
Net change in unrealized appreciation (depreciation) on:
|
|
|
|
|
|
|
|||
|
Investments
|
|
|
1,556,753
|
|
|
(2,127,308)
|
|
|
(120,036,589)
|
|
Foreign currency translation
|
|
|
(6,258)
|
|
|
-
|
|
|
-
|
|
Net change in unrealized appreciation (depreciation)
|
|
|
1,550,495
|
|
|
(2,127,308)
|
|
|
(120,036,589)
|
|
Net realized and unrealized gain (loss)
|
|
|
5,372,058
|
|
|
(596,040)
|
|
|
34,108,850
|
|
NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS
|
|
|
$6,144,510
|
|
|
$566,580
|
|
|
$60,547,679
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
||||||
|
|
|
Distillate International Fundamental
Stability & Value ETF
|
|
|
Distillate Small/Mid Cash Flow ETF
|
|||||||
|
|
|
Year Ended September 30,
|
|
|
Year Ended September 30,
|
|||||||
|
|
|
2025
|
|
|
2024
|
|
|
2025
|
|
|
2024
|
|
|
OPERATIONS:
|
|
|
|
|
|
|
|
|
||||
|
Net investment income (loss)
|
|
|
$772,452
|
|
|
$802,099
|
|
|
$1,162,620
|
|
|
$911,156
|
|
Net realized gain (loss)
|
|
|
3,821,563
|
|
|
1,826,946
|
|
|
1,531,268
|
|
|
6,500,106
|
|
Net change in unrealized appreciation (depreciation)
|
|
|
1,550,495
|
|
|
4,171,567
|
|
|
(2,127,308)
|
|
|
879,537
|
|
Net increase (decrease) in net assets from operations
|
|
|
6,144,510
|
|
|
6,800,612
|
|
|
566,580
|
|
|
8,290,799
|
|
DISTRIBUTIONS TO SHAREHOLDERS:
|
|
|
|
|
|
|
|
|
||||
|
From earnings
|
|
|
(834,380)
|
|
|
(736,427)
|
|
|
(1,243,316)
|
|
|
(866,572)
|
|
Total distributions to shareholders
|
|
|
(834,380)
|
|
|
(736,427)
|
|
|
(1,243,316)
|
|
|
(866,572)
|
|
CAPITAL TRANSACTIONS:
|
|
|
|
|
|
|
|
|
||||
|
Shares sold
|
|
|
20,690,540
|
|
|
10,688,455
|
|
|
60,234,780
|
|
|
121,802,315
|
|
Shares redeemed
|
|
|
(24,390,825)
|
|
|
(9,805,265)
|
|
|
(51,905,580)
|
|
|
(60,811,863)
|
|
ETF transaction fees (See Note 6)
|
|
|
9,748
|
|
|
6,306
|
|
|
8
|
|
|
-
|
|
Net increase (decrease) in net assets from capital transactions
|
|
|
(3,690,537)
|
|
|
889,496
|
|
|
8,329,208
|
|
|
60,990,452
|
|
Net increase (decrease) in net assets
|
|
|
1,619,593
|
|
|
6,953,681
|
|
|
7,652,472
|
|
|
68,414,679
|
|
NET ASSETS:
|
|
|
|
|
|
|
|
|
||||
|
Beginning of the year
|
|
|
36,277,067
|
|
|
29,323,386
|
|
|
99,059,446
|
|
|
30,644,767
|
|
End of the year
|
|
|
$37,896,660
|
|
|
$36,277,067
|
|
|
$106,711,918
|
|
|
$99,059,446
|
|
SHARES TRANSACTIONS
|
|
|
|
|
|
|
|
|
||||
|
Shares sold
|
|
|
750,000
|
|
|
450,000
|
|
|
1,675,000
|
|
|
3,525,000
|
|
Shares redeemed
|
|
|
(900,000)
|
|
|
(400,000)
|
|
|
(1,450,000)
|
|
|
(1,775,000)
|
|
Total increase (decrease) in shares outstanding
|
|
|
(150,000)
|
|
|
50,000
|
|
|
225,000
|
|
|
1,750,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|||
|
|
|
Distillate U.S. Fundamental Stability &
Value ETF
|
||||
|
|
|
Year Ended September 30,
|
||||
|
|
|
2025
|
|
|
2024
|
|
|
OPERATIONS:
|
|
|
|
|
||
|
Net investment income (loss)
|
|
|
$26,438,829
|
|
|
$25,183,464
|
|
Net realized gain (loss)
|
|
|
154,145,439
|
|
|
217,351,843
|
|
Net change in unrealized appreciation (depreciation)
|
|
|
(120,036,589)
|
|
|
173,264,880
|
|
Net increase (decrease) in net assets from operations
|
|
|
60,547,679
|
|
|
415,800,187
|
|
DISTRIBUTIONS TO SHAREHOLDERS:
|
|
|
|
|
||
|
From earnings
|
|
|
(25,620,627)
|
|
|
(24,424,673)
|
|
From return of capital
|
|
|
(2,064,388)
|
|
|
-
|
|
Total distributions to shareholders
|
|
|
(27,685,015)
|
|
|
(24,424,673)
|
|
CAPITAL TRANSACTIONS:
|
|
|
|
|
||
|
Shares sold
|
|
|
519,690,317
|
|
|
1,348,465,867
|
|
Shares redeemed
|
|
|
(787,174,625)
|
|
|
(949,186,077)
|
|
ETF transaction fees (See Note 6)
|
|
|
-
|
|
|
10
|
|
Net increase (decrease) in net assets from capital transactions
|
|
|
(267,484,308)
|
|
|
399,279,800
|
|
Net increase (decrease) in net assets
|
|
|
(234,621,644)
|
|
|
790,655,314
|
|
NET ASSETS:
|
|
|
|
|
||
|
Beginning of the year
|
|
|
2,072,964,883
|
|
|
1,282,309,569
|
|
End of the year
|
|
|
$1,838,343,239
|
|
|
$2,072,964,883
|
|
SHARES TRANSACTIONS
|
|
|
|
|
||
|
Shares sold
|
|
|
9,250,000
|
|
|
26,175,000
|
|
Shares redeemed
|
|
|
(14,075,000)
|
|
|
(18,350,000)
|
|
Total increase (decrease) in shares outstanding
|
|
|
(4,825,000)
|
|
|
7,825,000
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|||||||||
|
|
|
Year Ended September 30,
|
|
|
Period Ended
September 30,
2021(a)
|
||||||||||
|
|
2025
|
|
|
2024
|
|
|
2023
|
|
|
2022
|
|
||||
|
PER SHARE DATA:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net asset value, beginning of period
|
|
|
$25.91
|
|
|
$21.72
|
|
|
$17.95
|
|
|
$25.08
|
|
|
$25.05
|
|
INVESTMENT OPERATIONS:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net investment income(b)
|
|
|
0.58
|
|
|
0.56
|
|
|
0.55
|
|
|
0.72
|
|
|
0.59
|
|
Net realized and unrealized gain (loss) on investments(c)
|
|
|
4.44
|
|
|
4.14
|
|
|
3.77
|
|
|
(7.21)
|
|
|
(0.12)
|
|
Total from investment operations
|
|
|
5.02
|
|
|
4.70
|
|
|
4.32
|
|
|
(6.49)
|
|
|
0.47
|
|
LESS DISTRIBUTIONS FROM:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net investment income
|
|
|
(0.62)
|
|
|
(0.51)
|
|
|
(0.56)
|
|
|
(0.64)
|
|
|
(0.44)
|
|
Total distributions
|
|
|
(0.62)
|
|
|
(0.51)
|
|
|
(0.56)
|
|
|
(0.64)
|
|
|
(0.44)
|
|
ETF transaction fees per share (See Note 6)
|
|
|
0.01
|
|
|
0.00(d)
|
|
|
0.01
|
|
|
0.00(d)
|
|
|
0.00(d)
|
|
Net asset value, end of period
|
|
|
$30.32
|
|
|
$25.91
|
|
|
$21.72
|
|
|
$17.95
|
|
|
$25.08
|
|
Total return(e)
|
|
|
19.79%
|
|
|
21.89%
|
|
|
24.22%
|
|
|
−26.26%
|
|
|
1.78%
|
|
SUPPLEMENTAL DATA AND RATIOS:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net assets, end of period (in thousands)
|
|
|
$37,897
|
|
|
$36,277
|
|
|
$29,323
|
|
|
$19,740
|
|
|
$22,568
|
|
Ratio of expenses to average net assets(f)
|
|
|
0.55%
|
|
|
0.55%
|
|
|
0.55%
|
|
|
0.55%
|
|
|
0.55%
|
|
Ratio of net investment income (loss) to average net assets(f)
|
|
|
2.23%
|
|
|
2.38%
|
|
|
2.53%
|
|
|
3.12%
|
|
|
2.78%
|
|
Portfolio turnover rate(e)(g)
|
|
|
91%
|
|
|
117%
|
|
|
75%
|
|
|
102%
|
|
|
57%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Inception date of the Fund was December 14, 2020.
|
|
(b)
|
Net investment income per share has been calculated based on average shares outstanding during the periods.
|
|
(c)
|
Realized and unrealized gains and losses per share in the caption are balancing amounts necessary to reconcile the change in net asset value per share for the periods, and may not reconcile with the aggregate gains and losses in the Statement of Operations due to share transactions for the periods.
|
|
(d)
|
Amount represents less than $0.005 per share.
|
|
(e)
|
Not annualized for periods less than one year.
|
|
(f)
|
Annualized for periods less than one year.
|
|
(g)
|
Portfolio turnover rate excludes in-kind transactions.
|
|
|
|
11
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|||
|
|
|
Year Ended September 30,
|
|
|
Period Ended
September 30,
2023(a)
|
||||
|
|
2025
|
|
|
2024
|
|
||||
|
PER SHARE DATA:
|
|
|
|
|
|
|
|||
|
Net asset value, beginning of period
|
|
|
$36.02
|
|
|
$30.64
|
|
|
$24.90
|
|
INVESTMENT OPERATIONS:
|
|
|
|
|
|
|
|||
|
Net investment income(b)
|
|
|
0.40
|
|
|
0.48
|
|
|
0.37
|
|
Net realized and unrealized gain (loss) on investments(c)
|
|
|
(0.12)
|
|
|
5.31
|
|
|
5.69
|
|
Total from investment operations
|
|
|
0.28
|
|
|
5.79
|
|
|
6.06
|
|
LESS DISTRIBUTIONS FROM:
|
|
|
|
|
|
|
|||
|
Net investment income
|
|
|
(0.43)
|
|
|
(0.41)
|
|
|
(0.32)
|
|
Total distributions
|
|
|
(0.43)
|
|
|
(0.41)
|
|
|
(0.32)
|
|
ETF transaction fees per share (See Note 6)
|
|
|
0.00(d)
|
|
|
-
|
|
|
-
|
|
Net asset value, end of period
|
|
|
$35.87
|
|
|
$36.02
|
|
|
$30.64
|
|
Total return(e)
|
|
|
0.85%
|
|
|
18.91%
|
|
|
24.46%
|
|
SUPPLEMENTAL DATA AND RATIOS:
|
|
|
|
|
|
|
|||
|
Net assets, end of period (in thousands)
|
|
|
$106,712
|
|
|
$99,059
|
|
|
$30,645
|
|
Ratio of expenses to average net assets(f)
|
|
|
0.55%
|
|
|
0.55%
|
|
|
0.55%
|
|
Ratio of excise tax expense to average net assets(f)
|
|
|
0.00(h)
|
|
|
-
|
|
|
-
|
|
Ratio of net investment income (loss) to average net assets(f)
|
|
|
1.19%
|
|
|
1.39%
|
|
|
1.28%
|
|
Portfolio turnover rate(e)(g)
|
|
|
112%
|
|
|
114%
|
|
|
66%
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Inception date of the Fund was October 5, 2022.
|
|
(b)
|
Net investment income per share has been calculated based on average shares outstanding during the periods.
|
|
(c)
|
Realized and unrealized gains and losses per share in the caption are balancing amounts necessary to reconcile the change in net asset value per share for the periods, and may not reconcile with the aggregate gains and losses in the Statement of Operations due to share transactions for the periods.
|
|
(d)
|
Amount represents less than $0.005 per share.
|
|
(e)
|
Not annualized for periods less than one year.
|
|
(f)
|
Annualized for periods less than one year.
|
|
(g)
|
Portfolio turnover rate excludes in-kind transactions.
|
|
(h)
|
Amount represents less than 0.005%.
|
|
|
|
12
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
||||||||||||
|
|
|
Year Ended September 30,
|
|||||||||||||
|
|
2025
|
|
|
2024
|
|
|
2023
|
|
|
2022
|
|
|
2021
|
||
|
PER SHARE DATA:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net asset value, beginning of year
|
|
|
$56.72
|
|
|
$44.64
|
|
|
$36.86
|
|
|
$40.96
|
|
|
$32.61
|
|
INVESTMENT OPERATIONS:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net investment income(a)
|
|
|
0.76
|
|
|
0.76
|
|
|
0.62
|
|
|
0.58
|
|
|
0.46
|
|
Net realized and unrealized gain (loss) on investments(b)
|
|
|
1.28
|
|
|
12.04
|
|
|
7.78
|
|
|
(4.17)
|
|
|
8.51
|
|
Total from investment operations
|
|
|
2.04
|
|
|
12.80
|
|
|
8.40
|
|
|
(3.59)
|
|
|
8.97
|
|
LESS DISTRIBUTIONS FROM:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net investment income
|
|
|
(0.75)
|
|
|
(0.72)
|
|
|
(0.62)
|
|
|
(0.51)
|
|
|
(0.62)
|
|
Return of capital
|
|
|
(0.06)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Total distributions
|
|
|
(0.81)
|
|
|
(0.72)
|
|
|
(0.62)
|
|
|
(0.51)
|
|
|
(0.62)
|
|
ETF transaction fees per share
(See Note 6)
|
|
|
-
|
|
|
0.00(c)
|
|
|
-
|
|
|
0.00(c)
|
|
|
-
|
|
Net asset value, end of year
|
|
|
$57.95
|
|
|
$56.72
|
|
|
$44.64
|
|
|
$36.86
|
|
|
$40.96
|
|
Total return
|
|
|
3.67%
|
|
|
28.82%
|
|
|
22.87%
|
|
|
−8.91%
|
|
|
27.68%
|
|
SUPPLEMENTAL DATA AND RATIOS:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net assets, end of year (in thousands)
|
|
|
$1,838,343
|
|
|
$2,072,965
|
|
|
$1,282,310
|
|
|
$721,584
|
|
|
$373,774
|
|
Ratio of expenses to average net assets
|
|
|
0.39%
|
|
|
0.39%
|
|
|
0.39%
|
|
|
0.39%
|
|
|
0.39%
|
|
Ratio of excise tax expense to average net assets
|
|
|
0.00(e)
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Ratio of net investment income (loss) to average net assets
|
|
|
1.37%
|
|
|
1.49%
|
|
|
1.43%
|
|
|
1.36%
|
|
|
1.17%
|
|
Portfolio turnover rate(d)
|
|
|
70%
|
|
|
87%
|
|
|
95%
|
|
|
78%
|
|
|
73%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Net investment income per share has been calculated based on average shares outstanding during the years.
|
|
(b)
|
Realized and unrealized gains and losses per share in the caption are balancing amounts necessary to reconcile the change in net asset value per share for the periods, and may not reconcile with the aggregate gains and losses in the Statement of Operations due to share transactions for the periods.
|
|
(c)
|
Amount represents less than $0.005 per share.
|
|
(d)
|
Portfolio turnover rate excludes in-kind transactions.
|
|
(e)
|
Amount represents less than 0.005%.
|
|
|
|
13
|
|
|
TABLE OF CONTENTS
|
A.
|
Security Valuation. All equity securities, including domestic and foreign common stocks, preferred stocks and exchange traded funds that are traded on a national securities exchange, except those listed on the Nasdaq Global Market®, Nasdaq Global Select Market® and the Nasdaq Capital Market® exchanges (collectively, "Nasdaq") are valued at the last reported sale price on the exchange on which the security is principally traded. Securities traded on Nasdaq will be valued at the Nasdaq Official Closing Price ("NOCP"). If, on a particular day, an exchange-traded or Nasdaq security does not trade, then the mean between the most recent quoted bid and asked prices will be used.
|
|
Level 1 -
|
Unadjusted quoted prices in active markets for identical assets or liabilities that the Funds have the ability to access.
|
|
|
|
14
|
|
|
TABLE OF CONTENTS
|
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 Funds' 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
|
Investments
|
|
|
|
|
|
|
|
|
||||
|
Common Stocks
|
|
|
$37,475,956
|
|
|
$-
|
|
|
$-
|
|
|
$37,475,956
|
|
Preferred Stocks
|
|
|
330,168
|
|
|
-
|
|
|
-
|
|
|
330,168
|
|
Warrants
|
|
|
-
|
|
|
-
|
|
|
0
|
|
|
0
|
|
Money Market Funds
|
|
|
38,776
|
|
|
-
|
|
|
-
|
|
|
38,776
|
|
Total Investments
|
|
|
$37,844,900
|
|
|
$-
|
|
|
$-
|
|
|
$37,844,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
|
Investments
|
|
|
|
|
|
|
|
|
||||
|
Common Stocks
|
|
|
$106,696,545
|
|
|
$-
|
|
|
$-
|
|
|
$106,696,545
|
|
Money Market Funds
|
|
|
24,076
|
|
|
-
|
|
|
-
|
|
|
24,076
|
|
Total Investments
|
|
|
$106,720,621
|
|
|
$-
|
|
|
$-
|
|
|
$106,720,621
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
|
Investments
|
|
|
|
|
|
|
|
|
||||
|
Common Stocks
|
|
|
$1,828,463,188
|
|
|
$-
|
|
|
$-
|
|
|
$1,828,463,188
|
|
Money Market Funds
|
|
|
9,022,654
|
|
|
-
|
|
|
-
|
|
|
9,022,654
|
|
Total Investments
|
|
|
$1,837,485,842
|
|
|
$-
|
|
|
$-
|
|
|
$1,837,485,842
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15
|
|
|
TABLE OF CONTENTS
|
B.
|
Federal Income Taxes. The Funds' policy is to comply with the requirements of Subchapter M of the Internal Revenue Code of 1986, as amended, applicable to regulated investment companies and to distribute substantially all of their net investment income and net capital gains to shareholders. Therefore, no federal income tax provision is required. The Funds plan to file U.S. Federal and various state and local income and excise tax returns.
|
|
C.
|
Foreign Currency. Investment securities and other assets and liabilities denominated in foreign currencies are translated into U.S. dollar amounts at the date of valuation. Purchases and sales of investment securities and income and expense items denominated in foreign currencies are translated into U.S. dollar amounts on the respective dates of such transactions. The Funds do not isolate that portion of the results of operations resulting from changes in foreign exchange rates on investments from the fluctuations arising from changes in market prices of securities held. Such fluctuations are included with the net realized and unrealized gain or loss from investments. The Funds report net realized foreign exchange gains or losses that arise from sales of foreign currencies, currency gains or losses realized between the trade and settlement dates on securities transactions, and the difference between the amounts of dividends, interest, and foreign withholding taxes recorded on the Funds' books and the U.S. dollar equivalent of the amounts actually received or paid. Net unrealized foreign exchange gains and losses arise from changes in the fair values of assets and liabilities, other than investments in securities at fiscal period end, resulting from changes in exchange rates.
|
|
D.
|
Security Transactions and Investment Income. Investment securities transactions are accounted for on the trade date. Gains and losses realized on sales of securities are determined on a specific identification basis. Dividend income is recorded on the ex-dividend date. Non-cash dividends included in dividend income or separately disclosed, if any, are recorded at the fair value of the security received. Withholding taxes on foreign dividends, if any, have been provided for in accordance with the Funds' understanding of the applicable tax rules and regulations. Interest income is recorded on an accrual basis.
|
|
E.
|
Distributions to Shareholders. Distributions to shareholders from net investment income and net realized gains on securities are declared and paid by the Funds at least annually. Distributions are recorded on the ex-dividend date.
|
|
F.
|
Use of Estimates. The preparation of financial statements in conformity with U.S. 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 statements, as well as the reported amounts of revenues and expenses during the current fiscal period. Actual results could differ from those estimates.
|
|
G.
|
Share Valuation. The NAV per share of each Fund is calculated by dividing the sum of the value of the securities held by each Fund, plus cash and other assets, minus all liabilities (including estimated accrued expenses) by the total number of outstanding shares of each Fund, rounded to the nearest cent. The Funds' shares will not be priced on the days on which the New York Stock Exchange ("NYSE") is closed for trading. The offering and redemption price per share of each Fund is equal to the Fund's NAV per share.
|
|
H.
|
Guarantees and Indemnifications. In the normal course of business, the Funds enter into contracts with service providers that contain general indemnification clauses. The Funds' maximum exposure under these arrangements is unknown as this would involve future claims that may be against the Funds that have not yet occurred. However, based on experience, the Funds expect the risk of loss to be remote.
|
|
|
|
16
|
|
|
TABLE OF CONTENTS
|
I.
|
Reclassification of Capital Accounts. U.S. GAAP requires that certain components of net assets relating to permanent differences be reclassified between financial and tax reporting. These reclassifications have no effect on net assets or NAV per share and primarily relate to redemptions in-kind. For the fiscal year ended September 30, 2025, the following table shows the reclassifications made:
|
|
|
|
|
|
|
|
|
|
|
|
Distributable Earnings
(Accumulated Losses)
|
|
|
Paid-In
Capital
|
|
|
Distillate International Fundamental Stability & Value ETF
|
|
|
$(4,657,411)
|
|
|
$4,657,411
|
|
Distillate Small/Mid Cash Flow ETF
|
|
|
(11,499,482)
|
|
|
11,499,482
|
|
Distillate U.S. Fundamental Stability & Value ETF
|
|
|
(169,814,654)
|
|
|
169,814,654
|
|
|
|
|
|
|
|
|
|
J.
|
New Accounting Pronouncement. Management has evaluated the impact of adopting ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures with respect to the financial statements and disclosures and determined there is no material impact for the Funds. Each Fund operates as a single segment entity. Each Fund's income, expenses, assets, and performance are regularly monitored and assessed by the Chief Operating Officer of the Adviser, who serves as the chief operating decision maker, using the information presented in the financial statements and financial highlights.
|
|
K.
|
New Accounting Pronouncement. In December 2023, the FASB issued Accounting Standards update 2023-09 ("ASU 2023-09"), Income Taxes (Topic 740) Improvements to Income Tax Disclosures, which amends quantitative and qualitative income tax disclosure requirements in order to increase disclosure consistency, bifurcate income tax information by jurisdiction and remove information that is no longer beneficial. ASU 2023-09 is effective for annual periods beginning after December 15, 2024, and early adoption is permitted. Fund Management is evaluating the impacts of these changes on the Funds' financial statements.
|
|
L.
|
Subsequent Events. In preparing these financial statements, management has evaluated events and transactions for potential recognition or disclosure through the date the financial statements were issued. There were no events or transactions that occurred during the period subsequent to the end of the current fiscal period that materially impacted the amounts or disclosures in the Funds' financial statements.
|
|
|
|
17
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
Purchases
|
|
|
Sales
|
|
|
Distillate International Fundamental Stability & Value ETF
|
|
|
$31,521,056
|
|
|
$32,406,672
|
|
Distillate Small/Mid Cash Flow ETF
|
|
|
111,587,955
|
|
|
109,784,167
|
|
Distillate U.S. Fundamental Stability & Value ETF
|
|
|
1,382,352,147
|
|
|
1,344,035,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In-Kind
Purchases
|
|
|
In-Kind
Sales
|
|
|
Distillate International Fundamental Stability & Value ETF
|
|
|
$18,731,923
|
|
|
$21,577,525
|
|
Distillate Small/Mid Cash Flow ETF
|
|
|
59,875,398
|
|
|
52,773,005
|
|
Distillate U.S. Fundamental Stability & Value ETF
|
|
|
469,081,545
|
|
|
780,263,282
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distillate
International
Fundamental
Stability & Value
ETF
|
|
|
Distillate
Small/Mid
Cash Flow
ETF
|
|
|
Distillate U.S.
Fundamental
Stability & Value
ETF
|
|
|
Tax cost of investments
|
|
|
$34,181,099
|
|
|
$108,969,603
|
|
|
$1,755,254,689
|
|
Gross tax unrealized appreciation
|
|
|
5,295,979
|
|
|
8,444,647
|
|
|
196,739,208
|
|
Gross tax unrealized depreciation
|
|
|
(1,637,570)
|
|
|
(10,693,629)
|
|
|
(114,508,055)
|
|
Net tax unrealized appreciation (depreciation)
|
|
|
3,658,409
|
|
|
(2,248,982)
|
|
|
82,231,153
|
|
Undistributed ordinary income
|
|
|
468,081
|
|
|
82,745
|
|
|
-
|
|
Undistributed long-term capital gain
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Other accumulated gain (loss)
|
|
|
(5,591,870)
|
|
|
(11,688,756)
|
|
|
(40,952,941)
|
|
Distributable earnings (accumulated losses)
|
|
|
$(1,465,380)
|
|
|
$(13,854,993)
|
|
|
$41,278,212
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
Short-Term
|
|
|
Long-Term
|
|
|
Distillate International Fundamental Stability & Value ETF
|
|
|
$3,756,998
|
|
|
$1,834,872
|
|
Distillate Small/Mid Cash Flow ETF
|
|
|
8,837,639
|
|
|
2,851,117
|
|
Distillate U.S. Fundamental Stability & Value ETF
|
|
|
7,311,584
|
|
|
33,641,357
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
Ordinary Income
|
||||
|
|
|
Year Ended September 30,
|
||||
|
|
|
2025
|
|
|
2024
|
|
|
Distillate International Fundamental Stability & Value ETF
|
|
|
$834,380
|
|
|
$736,427
|
|
Distillate Small/Mid Cash Flow ETF
|
|
|
1,243,316
|
|
|
866,572
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
Year Ended September 30, 2025
|
||||
|
|
|
Ordinary
Income
|
|
|
Return of
Capital
|
|
|
Distillate U.S. Fundamental Stability & Value ETF
|
|
|
$25,620,627
|
|
|
$2,064,388
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
Year Ended September 30, 2024
|
||||
|
|
|
Ordinary
Income
|
|
|
Return of
Capital
|
|
|
Distillate U.S. Fundamental Stability & Value ETF
|
|
|
$24,424,673
|
|
|
$ -
|
|
|
|
|
|
|
|
|
|
|
|
19
|
|
|
TABLE OF CONTENTS
|
|
|
20
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
Fund Name
|
|
|
Statements of
Operations
|
|
|
Statements of
Changes in Net Assets
|
|
|
Financial Highlights
|
|
Distillate International Fundamental Stability & Value ETF
|
|
|
For the year ended September 30, 2025
|
|
|
For the years ended September 30, 2025 and 2024
|
|
|
For the years ended September 30, 2025, 2024, 2023, 2022 and for the period from December 14, 2020 (commencement of operations) to September 30, 2021
|
|
Distillate Small/Mid Cash Flow ETF
|
|
|
For the year ended September 30, 2025
|
|
|
For the years ended September 30, 2025 and 2024
|
|
|
For the years ended September 30, 2025, 2024, and for the period from October 5, 2022 (commencement of operations) to September 30, 2023
|
|
Distillate U.S. Fundamental Stability & Value ETF
|
|
|
For the year ended September 30, 2025
|
|
|
For the years ended September 30, 2025 and 2024
|
|
|
For the years ended September 30, 2025, 2024, 2023, 2022, and 2021.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21
|
|
|
TABLE OF CONTENTS
|
|
|
|
|
|
Distillate International Fundamental Stability & Value ETF
|
|
|
80.35%
|
|
Distillate Small/Mid Cash Flow ETF
|
|
|
100.00%
|
|
Distillate U.S. Fundamental Stability & Value ETF
|
|
|
100.00%
|
|
|
|
|
|
|
|
|
|
|
|
Distillate International Fundamental Stability & Value ETF
|
|
|
0.00%
|
|
Distillate Small/Mid Cash Flow ETF
|
|
|
100.00%
|
|
Distillate U.S. Fundamental Stability & Value ETF
|
|
|
100.00%
|
|
|
|
|
|
|
|
|
|
|
|
Distillate International Fundamental Stability & Value ETF
|
|
|
0.00%
|
|
Distillate Small/Mid Cash Flow ETF
|
|
|
0.00%
|
|
Distillate U.S. Fundamental Stability & Value ETF
|
|
|
0.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Creditable
Foreign Tax
Credit Paid
|
|
|
Per Share
Amount
|
|
|
Portion of
Ordinary Income
Distribution
Derived from
Foreign Sourced
Income
|
|
|
Distillate International Fundamental Stability & Value ETF
|
|
|
$92,541
|
|
|
$0.07403280
|
|
|
100.00%
|
|
Distillate Small/Mid Cash Flow ETF
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Distillate U.S. Fundamental Stability & Value ETF
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
|
|
|
TABLE OF CONTENTS
|
|
|
23
|
|
|
TABLE OF CONTENTS
|
|
|
24
|
|
|
TABLE OF CONTENTS
|
|
|
25
|
|
|
TABLE OF CONTENTS
|
|
|
26
|
|
|
| (b) | Financial Highlights are included within the financial statements filed under Item 7 of this Form. |
Item 8. Changes in and Disagreements with Accountants for Open-End Investment Companies.
See Item 7(a).
Item 9. Proxy Disclosure for Open-End Investment Companies.
See Item 7(a).
Item 10. Remuneration Paid to Directors, Officers, and Others of Open-End Investment Companies.
See Item 7(a).
Item 11. Statement Regarding Basis for Approval of Investment Advisory Contract.
See Item 7(a).
Item 12. Disclosure of Proxy Voting Policies and Procedures for Closed-End Management Investment Companies.
Not applicable to open-end investment companies.
Item 13. Portfolio Managers of Closed-End Management Investment Companies.
Not applicable to open-end investment companies.
Item 14. Purchases of Equity Securities by Closed-End Management Investment Company and Affiliated Purchasers.
Not applicable to open-end investment companies.
Item 15. Submission of Matters to a Vote of Security Holders.
There have been no material changes to the procedures by which shareholders may recommend nominees to the registrant's board of trustees.
Item 16. Controls and Procedures.
| (a) | The Registrant's President (principal executive officer) and Treasurer (principal financial officer) have reviewed the Registrant's disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940 (the "Act")) as of a date within 90 days of the filing of this report, as required by Rule 30a-3(b) under the Act and Rules 13a-15(b) or 15d-15(b) under the Securities Exchange Act of 1934. Based on their review, such officers have concluded that the disclosure controls and procedures are effective in ensuring that information required to be disclosed in this report is appropriately recorded, processed, summarized and reported and made known to them by others within the Registrant and by the Registrant's service provider. |
| (b) | There were no changes in the Registrant's internal control over financial reporting (as defined in Rule 30a-3(d) under the Act) that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, the Registrant's internal control over financial reporting. |
Item 17. Disclosure of Securities Lending Activities for Closed-End Management Investment Companies
Not applicable to open-end investment companies.
Item 18. Recovery of Erroneously Awarded Compensation.
(a) Not Applicable.
(b) Not Applicable.
Item 19. Exhibits.
| (a) | (1) Any code of ethics or amendment thereto, that is the subject of the disclosure required by Item 2, to the extent that the registrant intends to satisfy Item 2 requirements through filing an exhibit. Filed herewith. |
(2) Any policy required by the listing standards adopted pursuant to Rule 10D-1 under the Exchange Act (17 CFR 240.10D-1) by the registered national securities exchange or registered national securities association upon which the registrant's securities are listed. Not Applicable.
A separate certification for each principal executive officer and principal financial officer of the registrant as required by Rule 30a-2(a) under the Investment Company Act of 1940 (17 CFR 270.30a-2(a)).
(4) Any written solicitation to purchase securities under Rule 23c-1 under the Act sent or given during the period covered by the report by or on behalf of the registrant to 10 or more persons. Not applicable to open-end investment companies.
(5) Change in the registrant's independent public accountant. Not applicable to open-end investment companies and ETFs.
| (b) | Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. Furnished herewith. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| (Registrant) | ETF Series Solutions |
| By (Signature and Title)* | /s/ Kristina R. Nelson | ||
| Kristina R. Nelson, President (principal executive officer) |
| Date | 12/4/2025 |
Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.
| By (Signature and Title)* | /s/ Kristina R. Nelson | ||
| Kristina R. Nelson, President (principal executive officer) |
| Date | 12/4/2025 |
| By (Signature and Title)* | /s/ Kristen M. Weitzel | ||
| Kristen M. Weitzel, Treasurer (principal financial officer) |
| Date | 12/4/2025 |
* Print the name and title of each signing officer under his or her signature.