N-CSR 1 cboe-ncsr_103123.htm CERTIFIED ANNUAL SHAREHOLDER REPORT cboe-ncsr_103123

 

 

 

 

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: 811-22172
Exact name of registrant as specified in charter: World Funds Trust
Address of principal executive offices:

8730 Stony Point Parkway,  

Suite 205

Richmond, VA 23235

Name and address of agent for service

The Corporation Trust Co.,

Corporation Trust Center,

1209 Orange St.,

Wilmington, DE 19801

 

With Copy to:

 

John H. Lively

Practus, LLP

11300 Tomahawk Creek Parkway,

Suite 310

Leawood, KS 66211 

Registrant's telephone number, including area code: (804) 267-7400
Date of fiscal year end: October 31
Date of reporting period: October 31, 2023
   
   
 

Vest US Large Cap 10% Buffer Strategies Fund

Vest US Large Cap 20% Buffer Strategies Fund, Vest S&P 500® Dividend Aristocrats Target Income Fund, Vest Bitcoin Strategy Managed Volatility Fund (collectively, the “Vest Funds”)

 

ITEM 1. (a).  REPORTS TO STOCKHOLDERS.

 

 

 

ANNUAL REPORT

The Cboe Vest Family of Funds

Cboe Vest US Large Cap 10% Buffer Strategies Fund

Cboe Vest US Large Cap 20% Buffer Strategies Fund

Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund

Cboe Vest Bitcoin Strategy Managed Volatility Fund

For the year ended October 31, 2023

1

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Shareholder LetterOctober 31, 2023

Dear Shareholder:

We are pleased to present the Cboe Vest Funds’ Annual Report to Shareholders for the fiscal year ending October 31, 2023. Below is this year’s performance for our Funds:

For the one-year period ending October 31, 2023, the net asset value (“NAV”) per Institutional Class Share of the Cboe Vest US Large Cap 10% Buffer Strategies Fund returned 7.82%, compared to 9.72% for the CBOE S&P 500® Buffer Protect Balanced Series Index (SPRO).1

For the one-year period ending October 31, 2023, the NAV per Institutional Class Share of the Cboe Vest US Large Cap 20% Buffer Strategies Fund returned 6.79%, compared to 8.65% for the MerQube US 20% Buffer Laddered Index (MQUSLBLR).2

For the one-year period ending October 31, 2023, the NAV per Institutional Class Share of the Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund returned -1.01%, compared with 0.07% for the CBOE S&P 500® Dividend Aristocrats Target Income Index (SPAI).3

For the one-year period ending October 31, 2023, the NAV per Institutional Class Share of the Cboe Vest Bitcoin Strategy Managed Volatility Fund returned 39.60%, compared with 63.01% for the Horizons Bitcoin Front Month Rolling Futures Index ER (HBITCNER).4

For the periods ending October 31, 2023, the variances between the Funds’ performances and their benchmark indices’ performances are attributed as follows:

CBOE Vest Mutual Funds Performance Information – Institutional Class
Fiscal Year 2023 (10/31/22 - 10/31/23)

YTD Sources of Variance

Fund Name

Ticker

Benchmark

Inception

YTD
Fund NAV Performance (Total Return)

YTD
Benchmark Performance (Total Return)

YTD Variance (Total Return)

YTD Expense Ratio*

YTD Commission Cost

YTD
Other Sources**

Cboe Vest US Large Cap 10% Buffer Strategies Fund

BUIGX

SPRO

8/24/16

7.82%

9.72%

-1.90%

-0.96%

-0.07%

-0.88%

Cboe Vest US Large Cap 20% Buffer Strategies Fund

ENGIX

MQUSLBLR

12/21/16

6.79%

8.65%

-1.86%

-0.96%

-0.13%

-0.78%

CBOE VEST S&P 500 Dividend Aristocrats Target Income

KNGIX

SPAI

9/11/17

-1.01%

0.07%

-1.08%

-0.96%

-0.12%

-0.01%

Cboe Vest BitCoin Target Volatility Strategy Fund

BTCVX

HBITCNER

8/13/21

39.60%

63.01%

-23.41%

-0.99%

-0.27%

-22.15%

*Expense ratio includes the effect of an expense limitation agreement with the Adviser, based on the Funds’ current Prospectus. This agreement is contractual and is in effect until February 29, 2024. Had the expense limitation agreement not been in place, the Funds’ expense ratios would have been: 1.07% for the 10% Buffer Fund, 1.23% for the 20% Buffer Fund, 1.25% for the Dividend Aristocrats Fund and 10.19% for the Bitcoin Fund.

**Other sources of variance are primarily due to the effects of non-commission trading costs, basket optimization, imperfect exposure, and differences in valuation methodology between the fund and the index.

Past performance is not a guarantee or indicative of future investment results.


1The CBOE S&P 500® Buffer Protect Balanced Series Index is a balanced series and a composite of the 12 monthly series, where each monthly series is allocated on an equal weight basis at each monthly roll date.

2MerQube US 20% Buffer Laddered Index holds twelve laddered one-year 20% Buffer Protection strategies, with one commencing every month and resetting twelve months hence.

3The CBOE S&P 500® Dividend Aristocrats Target Income Index is designed to track the performance of a hypothetical buy-write strategy on constituents of the S&P 500® Dividend Aristocrat Index.

4The Horizons Bitcoin Front Month Rolling Future Index ER is designed to measure the performance of the CME front month Bitcoin future (BTC) and rolls the exposure over five days from the Active Contract into the Next Active Contract.

2

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Shareholder Letter - continuedOctober 31, 2023

Stock Market Performance

For the one-year period ending October 31, 2023, the S&P 500® Index5 gained 10.14%. Five of the eleven sectors within the S&P 500® Index were up during the period. The top three sectors were Communication Services, Technology, and Consumer Discretionary, returning 35.7%, 30.9%, and 8.4%, respectively. The bottom three sectors were Utilities, Real Estate, and Health Care, returning -7.7%, -6.6%, and -4.6%, respectively.

Across the market capitalization spectrum, large cap stocks, as measured by the S&P 500® Index, outperformed both mid-cap and small-cap stocks. For the one-year period ending October 31, 2023, the S&P 400® Midcap Index6 returned -1.1%, while the Russell 2000 Small-Cap Index7 returned -8.6%.

For the period ending October 31, 2023, the S&P 500® Index produced a dividend yield of 1.6%, which trailed the average 10-Year US Treasury note yield of 3.9% by 2.3%. During the same period, the 10-Year Treasury yield rose from 4.1% at the beginning of the period to 4.9% at the end.

The Cboe Vest US Large Cap 10% Buffer Strategies Fund

The Cboe Vest US Large Cap 10% Buffer Strategies Fund underperformed the S&P 500® Index by 2.32% during the fiscal year ended October 31, 2023. The Fund holds twelve laddered one-year 10% Buffer Protection strategies, with one commencing every month and resetting twelve months hence.

Over each fiscal year, Cboe Vest US Large Cap 10% Buffer Strategies Fund’s performance is impacted by the performance of each of 24 monthly tranches. Of these, 12 tranches were initiated during the prior fiscal year and terminated during the current fiscal year, and the remaining 12 tranches were initiated during the current fiscal year and are still open as of this fiscal year end.

For the twelve tranches that closed during the current fiscal year, the S&P 500® Index was down by an average of 7.6% when the fiscal year began (i.e., from tranche inception through 10/31/22.) This ranged from -18% to +5% across these 12 tranches. This determines where each of these tranches begin this fiscal year, relative to their caps and buffers. Then, during the current fiscal year (from 10/31/22 to tranche close), on average the S&P 500® Index was up 8.3%. This ranged from +1% to +18% across these 12 tranches. Of these 12 tranches, none closed out at their caps, six closed out in the upside participation zone (i.e., where the S&P 500® Index returned between 0% and the cap), two closed out in the buffer zone (i.e., where the S&P 500® Index returned between -10% and 0%), and four closed out below the buffer zone (i.e., where the S&P 500® Index returned less than -10%).

For the other twelve tranches that opened during the current fiscal year, on average the S&P 500® Index was up 2.3% from the tranche opening date through the end of this fiscal year (10/31/23.) This ranged from -6% to +10% across these 12 tranches. These twelve tranches are still open as of the end of this fiscal year. As of 10/31/23, none of these tranches are currently at their caps, seven are currently in the upside participation zone, five are currently in the buffer zone, and none are below the buffer zone.


5The S&P 500® Index is a broad-based unmanaged index of 500 stocks, which is widely recognized as representative of the equity market in general.

6The S&P 400® Index tracks the performance of companies considered to be in the mid-range of market capitalization of $3.6 billion and $13.1 billion.

7The Russell 2000® Small -Cap Index tracks the performance of 2,000 small-capitalization companies and often serves as a measure of the underlying health of the US economy.

3

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Shareholder Letter - continuedOctober 31, 2023

The Cboe Vest US Large Cap 20% Buffer Strategies Fund

The Cboe Vest US Large Cap 20% Buffer Strategies Fund underperformed the S&P 500® Index by 3.35% during the fiscal year ended October 31, 2023. The Fund holds twelve laddered one-year 20% Buffer Protection strategies, with one commencing every month and resetting twelve months hence.

Over each fiscal year, Cboe Vest US Large Cap 20% Buffer Strategies Fund’s performance is impacted by the performance of each of 24 monthly tranches. Of these, 12 tranches were initiated during the prior fiscal year and terminated during the current fiscal year, and the remaining 12 tranches were initiated during the current fiscal year and are still open as of this fiscal year end.

For the twelve tranches that closed during the current fiscal year, the S&P 500® Index was down by an average of 7.6% when the fiscal year began (i.e., from tranche inception through 10/31/22.) This ranged from -18% to +5% across these 12 tranches. This determines where each of these tranches begin this fiscal year, relative to their caps and buffers. Then, during the current fiscal year (from 10/31/22 to tranche close), on average the S&P 500® Index was up 8.3%. This ranged from +1% to +18% across these 12 tranches. Of these 12 tranches, three closed out at their caps, three closed out in the upside participation zone (i.e., where the S&P 500® Index returned between 0% and the cap), six closed out in the buffer zone (i.e., where the S&P 500® Index returned between -10% and 0%), and none closed out below the buffer zone (i.e., where the S&P 500® Index returned less than -10%.)

For the other twelve tranches that opened during the current fiscal year, on average the S&P 500® Index was up 2.3% from the tranche opening date through the end of this fiscal year (10/31/23.) This ranged from -6% to +10% across these 12 tranches. These twelve tranches are still open as of the end of this fiscal year. As of 10/31/23, none of these tranches are currently at their caps, seven are currently in the upside participation zone, five are currently in the buffer zone, and none are below the buffer zone.

The Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund

The Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund underperformed the S&P 500® Index by 11.15% during the fiscal year ended October 31, 2023. The Fund holds a portfolio of US Large Cap stocks that have increased their dividends for the last 25 years consecutively, along with a partial overwrite strategy that is reset weekly.

The Fund’s sector weightings were substantially different than the sector weightings of the S&P 500® Index. Relative to the S&P 500® Index, the Fund was significantly overweight the Consumer Staples, Industrials, and Materials sectors, and was significantly underweight the Information Technology, Communication Services, and Consumer Discretionary sectors. The net effect of the Fund’s sector weightings relative to those of the S&P 500® Index’s sector weightings negatively impacted the Fund’s performance relative to that of the S&P 500® Index.

Strong performances from the Fund’s holdings within the Industrials and Materials sectors, coupled with the Fund’s relative overweight in these sectors, contributed to relative overperformance for the Fund versus the S&P 500® Index.

Strong performance in the Information Technology sector, coupled with the Fund’s relative underweight in this sector, contributed to relative underperformance for the Fund versus the S&P 500® Index.

4

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Shareholder Letter - continuedOctober 31, 2023

Cboe Vest Bitcoin Strategy Managed Volatility Fund

The Cboe Vest Bitcoin Strategy Managed Volatility Fund seeks to achieve total return by constructing a dynamic portfolio with the aim of both managing the volatility of the Fund and reducing the impact on the Fund’s portfolio of significant market downturns during periods of high volatility in the price of Bitcoin. The Fund seeks to achieve these objectives by allocating its assets among exchange-traded futures contracts linked to Bitcoin that are cash-settled in US dollars (“Bitcoin Futures”) and any one or more of the following: US Treasuries, other US government obligations, money market funds, cash and cash-like equivalents (e.g., high quality commercial paper and similar instruments that are rated investment grade or, if unrated, of comparable quality, as the Adviser determines), treasury inflation-protected securities, and repurchase agreements.

During the fiscal year ended October 31, 2023, the Cboe Vest Bitcoin Strategy Managed Volatility Fund returned 39.60%. The Fund underperformed the Horizons Bitcoin Front Month Rolling Futures Index ER by 23.41%. This underperformance is primarily due to the fact that the Fund is designed to hold less than 100% exposure to Bitcoin and Bitcoin rose sharply during the period. During the period, the percentage of the Fund’s net assets allocated to Bitcoin Futures ranged from approximately 46% to 98%. In addition, the Fund incurred an expense ratio of 0.99% (based on the Fund’s current expense limitation agreement for Institutional Class Shares) and commission costs of 0.27% whereas the benchmark index performance is not impacted by expenses or commissions.

5

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Important Disclosure StatementOctober 31, 2023

The Cboe Vest US Large Cap 10% Buffer Strategies Fund, The Cboe Vest US Large Cap 20% Buffer Strategies Fund, Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund, and the Cboe Vest Bitcoin Strategy Managed Volatility Fund (the “Funds”) prospectuses contain important information about the Funds’ investment objectives, potential risks, management fees, charges and expenses, and other information and should be read and considered carefully before investing. To obtain the Funds’ prospectuses containing this and other important information, please call 855-505-8378. Please read the prospectus carefully before you invest. Foreside Fund Services, LLC is the distributor and Cboe VestSM Financial, LLC (the “Adviser”) is the investment adviser.

The performance data quoted represents past performance and is not a guarantee of future results. Current performance of the Funds’ may be lower or higher than the performance data quoted. Investment returns and principal value of an investment will fluctuate so that an investor’s shares, when redeemed, may be worth more or less than their original cost. Information provided with respect to the Funds’ Performance Data, Portfolio Holdings, Sector Weightings, Number of Holdings and Expense Ratios are as of October 31, 2023 and are subject to change at any time. For most recent information, please call 855-505-8378.

The Adviser waived or reimbursed part of the Funds’ total expenses. Had the Adviser not waived or reimbursed expenses of the Funds, the Funds’ performance would have been lower.

6

ANNUAL REPORT

Cboe Vest US Large Cap 10% Buffer Strategies Fund

 

Cboe Vest
US Large Cap 10%
Buffer Strategies Fund

Cboe S&P 500®
Buffer Protect Balanced Series Index

S&P 500® Index

Share Class

Inception Date

Total Return One Year Ended 10/31/23

Average Annual Five Years Ended 10/31/23

Average Annual Return Since Inception

Total Return One Year Ended 10/31/23

Average Annual Five Years Ended 10/31/23

Average Annual Return Since Inception

Total Return One Year Ended 10/31/23

Average Annual Five Years Ended 10/31/23

Average Annual Return Since Inception

Institutional

08/23/16

7.82%

6.48%

6.65%

9.72%

8.08%

7.93%

10.14%

11.01%

11.47%

Investor

12/08/16

7.55%

6.23%

6.36%

9.72%

8.08%

7.97%

10.14%

11.01%

11.44%

A

07/24/18

7.54%

6.22%

5.45%

9.72%

8.08%

7.30%

10.14%

11.01%

9.70%

A (with Load)

07/24/18

1.36%

4.97%

4.27%

N/A

N/A

N/A

N/A

N/A

N/A

C

07/24/18

6.72%

5.42%

4.54%

9.72%

8.08%

7.30%

10.14%

11.01%

9.70%

Y

07/24/18

8.11%

6.75%

5.96%

9.72%

8.08%

7.30%

10.14%

11.01%

9.70%

The total return and average annual return do not reflect the deduction of taxes that a shareholder would pay on Fund distributions or redemption of Fund shares. Past performance is not predictive of future performance.

The Cboe® Vest S&P 500® Buffer Protect Series Index, a composite of the twelve (12) Cboe® S&P 500® Buffer Protect Index Monthly Series that correspond to each month of the year, will effectively be comprised of 72 FLexible EXchange® Options (“FLEX Options”) with varying strikes and expiration dates.

The S&P 500® Index is a broad-based unmanaged index of 500 stocks, which is widely recognized as representative of the equity market in general.

*Inception date

7

ANNUAL REPORT

Cboe Vest US Large Cap 10% Buffer Strategies Fund

Portfolio Composition as of October 31, 2023 (unaudited)

Holdings by Sector/Asset Class

 

Percentage of Net Assets

Money Market Fund

0.19%

Options Purchased:

Call Options

101.24%

Put Options

4.20%

Total Investments

105.63%

Options Written:

Call Options

(0.16%

)

Put Options

(1.77%

)

(1.93%

)

See Notes to Financial Statements

8

ANNUAL REPORT

Cboe Vest US Large Cap 10% Buffer Strategies Fund

Schedule of InvestmentsOctober 31, 2023

Shares

 

Value

0.19%

MONEY MARKET FUND

 

Federated Treasury Obligations Fund Institutional Class 5.22%(A)

752,357

$752,357

 

(Cost: $752,357)

 

105.44%

OPTIONS PURCHASED(B)

Description

 

Number of Contracts

 

Notional Amount

 

Exercise Price

 

Expiration Date

 

Value

101.24%

CALL OPTIONS

 

SPDR S&P 500 ETF

963

$40,272,660

$0.01

11/16/23

$40,273,130

 

SPDR S&P 500 ETF

880

36,801,600

0.01

2/20/24

36,675,533

 

SPDR S&P 500 ETF

672

28,103,040

0.01

6/24/24

27,851,405

 

SPDR S&P 500 ETF

1,902

79,541,640

0.01

8/19/24

78,829,437

 

SPDR S&P 500 ETF

2,380

99,531,600

0.01

12/18/24

98,342,658

 

SPDR S&P 500 ETF

1,034

43,241,880

0.01

3/20/25

42,507,050

 

SPDR S&P 500 ETF

456

19,069,920

0.01

6/18/25

18,745,860

 

SPDR S&P 500 ETF

487

20,366,340

0.01

11/19/25

19,968,192

 

SPDR S&P 500 ETF

821

34,334,220

0.01

7/15/26

33,477,884

 

TOTAL CALL OPTIONS PURCHASED

396,671,149

 

(Cost: $387,208,895)

 

4.20%

PUT OPTIONS

 

SPDR S&P 500 ETF

799

33,414,180

395.45

11/15/23

64,053

 

SPDR S&P 500 ETF

799

33,414,180

386.23

12/20/23

190,722

 

SPDR S&P 500 ETF

799

33,414,180

391.49

1/17/24

360,463

 

SPDR S&P 500 ETF

799

33,414,180

413.98

2/21/24

930,700

 

SPDR S&P 500 ETF

799

33,414,180

389.28

3/20/24

593,653

 

SPDR S&P 500 ETF

799

33,414,180

414.14

4/17/24

1,189,359

 

SPDR S&P 500 ETF

799

33,414,180

415.23

5/15/24

1,340,442

 

SPDR S&P 500 ETF

799

33,414,180

434.94

6/18/24

2,048,143

 

SPDR S&P 500 ETF

799

33,414,180

455.20

7/17/24

2,945,891

 

SPDR S&P 500 ETF

799

33,414,180

439.64

8/21/24

2,303,821

 

SPDR S&P 500 ETF

799

33,414,180

438.64

9/18/24

2,298,422

 

SPDR S&P 500 ETF

799

33,414,180

430.21

10/16/24

2,202,599

 

TOTAL PUT OPTIONS PURCHASED

16,468,268

 

(Cost: $23,521,952)

 

105.44%

TOTAL OPTIONS PURCHASED

413,139,417

 

(Cost: $410,730,847)

 

105.63%

TOTAL INVESTMENTS

413,891,774

 

(Cost: $411,483,204)

(5.63%

)

Liabilities in excess of other assets

(22,048,203

)

100.00%

NET ASSETS

$391,843,571

(A)Effective 7 day yield as of October 31, 2023

(B) All or a portion of the purchased options are held as collateral for the options written.

See Notes to Financial Statements

9

ANNUAL REPORT

Cboe Vest US Large Cap 10% Buffer Strategies Fund

Schedule of Options WrittenOctober 31, 2023

(1.93%)

OPTIONS WRITTEN

 

Description

 

Number of Contracts

 

Notional Amount

 

Exercise Price

 

Expiration Date

 

Value

(0.16%

)

CALL OPTIONS

 

SPDR S&P 500 ETF

809

$(33,832,380

)

$497.56

11/15/23

$(2

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

479.07

12/20/23

(3,250

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

471.97

1/17/24

(18,491

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

496.20

2/21/24

(13,124

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

470.31

3/20/24

(111,600

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

497.84

4/17/24

(30,683

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

493.01

5/15/24

(67,589

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

516.61

6/18/24

(44,237

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

541.41

7/17/24

(18,344

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

526.51

8/21/24

(54,847

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

525.20

9/18/24

(97,013

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

513.45

10/16/24

(169,346

)

 

TOTAL CALL OPTIONS WRITTEN

(628,526

)

 

(Premiums received: ($3,547,187))

 

(1.77%

)

PUT OPTIONS

 

SPDR S&P 500 ETF

799

(33,414,180

)

355.91

11/15/23

(8,587

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

347.61

12/20/23

(42,840

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

352.34

1/17/24

(102,025

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

372.58

2/21/24

(304,018

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

350.35

3/20/24

(233,846

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

372.73

4/17/24

(468,688

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

373.71

5/15/24

(560,520

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

391.45

6/18/24

(856,825

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

409.68

7/17/24

(1,208,547

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

395.68

8/21/24

(1,093,752

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

394.78

9/18/24

(1,115,187

)

 

SPDR S&P 500 ETF

799

(33,414,180

)

387.19

10/16/24

(928,253

)

 

TOTAL PUT OPTIONS WRITTEN

(6,923,088

)

 

(Premium received: ($13,178,130))

 

(1.93%

)

TOTAL OPTIONS WRITTEN

$(7,551,614

)

 

(Premium received: ($16,725,317))

See Notes to Financial Statements

10

ANNUAL REPORT

Cboe Vest US Large Cap 10% Buffer Strategies Fund

Schedule of Options Written - continuedas of October 31, 2023

The table below discloses both gross information and net information about instruments and transactions eligible for offset in the Statements of Assets and Liabilities and instruments and transactions that are subject to an agreement similar to a master netting agreement held at counterparties.

Assets:

Gross Amounts of Recognized Assets

Gross Amounts Offset in the Statements of Assets and Liabilities

Net Amounts Presented in the Statements of Assets and Liabilities

Gross Amounts not
offset in the Statements of Assets and Liabilities

 

 

 

Financial Instruments

 

Collateral Received

 

Net Amount

Description

Options Purchased

$413,139,417

$ —

$413,139,417

$(7,551,614

)

$ —

$405,587,803

Liabilities:

Gross Amounts of Recognized Liabilities

 

Gross Amounts Offset in the Statements of Assets and Liabilities

 

Net Amounts Presented in the Statements of Assets and Liabilities

 

Gross Amounts not
offset in the Statements of Assets and Liabilities

Financial Instruments

 

Collateral Pledged

 

Net Amount

Description

Options Written

$(7,551,614

)

$ —

$(7,551,614

)

$7,551,614

$ —

$ —

Actual cash amounts required at each counterparty are based on the notional amounts or the number of contracts outstanding and may exceed the cash presented in the collateral tables. The master netting agreements allow the clearing brokers to net any collateral held in or on behalf of the Fund or liabilities or payment obligations of the clearing brokers to the Fund against any liabilities or payment obligations of the Fund to the clearing brokers. The Fund may be required to deposit financial collateral (including cash collateral) at the clearing brokers and counterparties to continually meet the original and maintenance requirements established by the clearing brokers and counter parties. Such requirements are specific to the respective clearing broker or counterparty.

11

ANNUAL REPORT

Cboe Vest US Large Cap 20% Buffer Strategies Fund

 

Cboe Vest US Large Cap 20% Buffer Strategies Fund

 

Cboe Vest
US Large Cap
20% Buffer Strategies Fund

CBOE® S&P 500®
Enhanced Growth Index
Balanced Series

S&P 500® Index

MerQube US
20% Buffer Laddered Index

Share Class

Inception Date

Total Return One Year Ended 10/31/23

Average Annual Five Years Ended 10/31/23

Average Annual Since Inception

Total Return One Year Ended 10/31/23

Average Annual Five Years Ended 10/31/23

Average Annual Since Inception

Total Return One Year Ended 10/31/23

Average Annual Five Years Ended 10/31/23

Average Annual Since Inception

Total Return One Year Ended 10/31/23

Average Annual Five Years Ended 10/31/23

Average Annual Since Inception

Institutional

12/21/16

6.79%

9.27%

9.55%

14.78%

9.68%

10.09%

10.14%

11.01%

11.36%

8.65%

5.82%

5.42%

Investor

02/01/17

6.64%

9.05%

9.28%

14.78%

9.68%

10.01%

10.14%

11.01%

11.43%

8.65%

5.82%

5.43%

A

02/01/17

6.35%

8.77%

9.04%

14.78%

9.68%

10.01%

10.14%

11.01%

11.43%

8.65%

5.82%

5.43%

A (with Load)

02/01/17

0.23%

7.49%

8.09%

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

N/A

C

07/24/18

5.73%

8.05%

6.84%

14.78%

9.68%

8.47%

10.14%

11.01%

9.70%

8.65%

5.82%

5.33%

Y

07/24/18

6.97%

9.50%

8.26%

14.78%

9.68%

8.47%

10.14%

11.01%

9.70%

8.65%

5.82%

5.33%

The total return does not reflect the deduction of taxes that a shareholder would pay on Fund distributions or redemption of Fund shares. Past performance is not predictive of future performance.

The CBOE S&P 500® Enhanced Growth Index Balanced Series is designed to provide target outcome returns linked to the U.S. domestic stock market.

The S&P 500® Index is a broad-based unmanaged index of 500 stocks, which is widely recognized as reprentative of the equity market in general.

The MerQube US 20% Buffer Laddered Index holds twelve laddered one-year 20% Buffer Protection strategies, with one commencing every month and resetting twelve months hence.

* Inception date

12

ANNUAL REPORT

Cboe Vest US Large Cap 20% Buffer Strategies Fund

Portfolio Composition as of October 31, 2023 (unaudited)

Holdings by Sector/Asset Class

 

Percentage of Net Assets

Money Market Fund

4.00%

Options Purchased:

Call Options

92.38%

Put Options

3.75%

Total Investments

100.13%

Options Written:

Call Options

(0.63%

)

Put Options

(0.71%

)

 

(1.34%

)

See Notes to Financial Statements

13

ANNUAL REPORT

Cboe Vest US Large Cap 20% Buffer Strategies Fund

Schedule of InvestmentsOctober 31, 2023

Shares

 

Value

4.00%

MONEY MARKET FUND

 

Federated Treasury Obligations Fund Institutional Class 5.22%(A)

1,783,718

$1,783,718

 

(Cost: $1,783,718)

 

96.13%

OPTIONS PURCHASED(B)

Description

 

Number of Contracts

 

Notional Amount

 

Exercise Price

 

Expiration Date

 

Value

92.38%

CALL OPTIONS

 

SPDR S&P 500 ETF

361

$15,097,020

$0.02

5/15/24

$15,008,995

 

SPDR S&P 500 ETF

589

24,631,980

0.02

2/19/25

24,212,844

 

SPDR S&P 500 ETF

48

2,007,360

0.02

2/18/26

1,962,443

 

TOTAL CALL OPTIONS PURCHASED

41,184,282

 

(Cost: $38,399,862)

 

3.75%

PUT OPTIONS

 

SPDR S&P 500 ETF

81

3,387,420

395.44

11/14/23

6,488

 

SPDR S&P 500 ETF

81

3,387,420

386.22

12/19/23

19,326

 

SPDR S&P 500 ETF

81

3,387,420

391.50

1/16/24

36,555

 

SPDR S&P 500 ETF

81

3,387,420

413.97

2/20/24

94,326

 

SPDR S&P 500 ETF

81

3,387,420

389.27

3/19/24

60,168

 

SPDR S&P 500 ETF

81

3,387,420

414.13

4/16/24

120,551

 

SPDR S&P 500 ETF

81

3,387,420

415.22

5/14/24

135,878

 

SPDR S&P 500 ETF

81

3,387,420

434.93

6/17/24

207,619

 

SPDR S&P 500 ETF

81

3,387,420

455.19

7/16/24

298,598

 

SPDR S&P 500 ETF

81

3,387,420

439.63

8/20/24

233,518

 

SPDR S&P 500 ETF

81

3,387,420

438.63

9/17/24

232,973

 

SPDR S&P 500 ETF

81

3,387,420

430.20

10/15/24

223,327

 

TOTAL PUT OPTIONS PURCHASED

1,669,327

 

(Cost: $2,290,365)

 

96.13%

TOTAL OPTIONS PURCHASED

42,853,609

 

(Cost: $40,690,227)

 

100.13%

TOTAL INVESTMENTS

44,637,327

 

(Cost: $42,473,945)

(0.13%

)

Liabilities in excess of other assets

(57,965

)

100.00%

NET ASSETS

$44,579,362

(A)Effective 7 day yield as of October 31, 2023

(B)All or a portion of the purchased options are held as collateral for the options written.

See Notes to Financial Statements

14

ANNUAL REPORT

Cboe Vest US Large Cap 20% Buffer Strategies Fund

Schedule of Options WrittenOctober 31, 2023

(1.34%

)

OPTIONS WRITTEN

 

Description

 

Number of Contracts

 

Notional Amount

 

Exercise Price

 

Expiration Date

 

Value

(0.63%

)

CALL OPTIONS

 

SPDR S&P 500 ETF

79

$(3,303,780

)

$460.68

11/15/23

$(63

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

444.94

12/20/23

(9,346

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

439.09

1/17/24

(34,151

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

469.61

2/21/24

(6,810

)

 

SPDR S&P 500 ETF

80

(3,345,600

)

441.70

3/20/24

(65,855

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

465.31

4/17/24

(25,552

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

463.19

5/15/24

(40,721

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

487.77

6/18/24

(16,305

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

513.91

7/17/24

(4,889

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

497.88

8/21/24

(18,984

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

494.16

9/18/24

(29,452

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

496.06

10/16/24

(28,710

)

 

TOTAL CALL OPTIONS WRITTEN

(280,838

)

 

(Premiums received: ($1,005,891))

 

(0.71%

)

PUT OPTIONS

 

SPDR S&P 500 ETF

81

(3,387,420

)

316.36

11/15/23

(329

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

308.98

12/20/23

(2,023

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

313.20

1/17/24

(4,178

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

331.18

2/21/24

(11,085

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

311.42

3/20/24

(10,613

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

331.31

4/17/24

(20,165

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

332.18

5/15/24

(24,655

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

347.94

6/18/24

(36,072

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

364.15

7/17/24

(50,351

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

351.70

8/21/24

(51,523

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

350.90

9/18/24

(55,855

)

 

SPDR S&P 500 ETF

81

(3,387,420

)

344.16

10/16/24

(48,411

)

 

TOTAL PUT OPTIONS WRITTEN

(315,260

)

 

(Premium received: ($729,736))

 

(1.34%

)

TOTAL OPTIONS WRITTEN

$(596,098

)

 

(Premium received: ($1,735,627))

See Notes to Financial Statements

15

ANNUAL REPORT

Cboe Vest US Large Cap 20% Buffer Strategies Fund

Schedule of Options Written - continuedas of October 31, 2023

The table below discloses both gross information and net information about instruments and transactions eligible for offset in the Statements of Assets and Liabilities and instruments and transactions that are subject to an agreement similar to a master netting agreement held at counterparties.

Assets:

Gross Amounts of Recognized Assets

Gross Amounts Offset in the Statements of Assets and Liabilities

Net Amounts Presented in the Statements of Assets and Liabilities

Gross Amounts not
offset in the Statements of Assets and Liabilities

 

 

 

Financial Instruments

 

Collateral Received

 

Net Amount

Description

Options Purchased

$42,853,609

$ —

$42,853,609

$(596,098

)

$ —

$42,257,511

Liabilities:

Gross Amounts of Recognized Liabilities

Gross Amounts Offset in the Statements of Assets and Liabilities

Net Amounts Presented in the Statements of Assets and Liabilities

Gross Amounts not
offset in the Statements of Assets and Liabilities

 

 

 

Financial Instruments

 

Collateral Pledged

 

Net Amount

Description

Options Written

$(596,098

)

$ —

$(596,098

)

$596,098

$ —

$ —

Actual cash amounts required at each counterparty are based on the notional amounts or the number of contracts outstanding and may exceed the cash presented in the collateral tables. The master netting agreements allow the clearing brokers to net any collateral held in or on behalf of the Fund or liabilities or payment obligations of the clearing brokers to the Fund against any liabilities or payment obligations of the Fund to the clearing brokers. The Fund may be required to deposit financial collateral (including cash collateral) at the clearing brokers and counterparties to continually meet the original and maintenance requirements established by the clearing brokers and counter parties. Such requirements are specific to the respective clearing broker or counterparty.

16

ANNUAL REPORT

CBOE Vest S&P 500® Dividend Aristocrats Target Income Fund

 

CBOE Vest
S&P 500 Dividend Aristocrats
Target Income Fund

CBOE Vest S&P 500® Dividend Aristocrats
Target Income Index

S&P 500® Index

Share Class

Inception Date

Total Return One Year Ended 10/31/23

Average Annual Five Years Ended 10/31/23

Average Annual Return Since Inception

Total Return One Year Ended 10/31/23

Average Annual Five Years Ended 10/31/23

Average Annual Return Since Inception

Total Return One Year Ended 10/31/23

Average Annual Five Years Ended 10/31/23

Average Annual Return Since Inception

Institutional

09/11/17

(1.01%)

7.79%

7.66%

0.07%

8.72%

8.72%

10.14%

11.01%

10.80%

Investor

09/11/17

(1.33%)

7.51%

7.36%

0.07%

8.72%

8.72%

10.14%

11.01%

10.80%

A

09/11/17

(1.26%)

7.53%

7.40%

0.07%

8.72%

8.72%

10.14%

11.01%

10.80%

A (with Load)

09/11/17

(6.95%)

6.26%

6.37%

N/A

N/A

N/A

N/A

N/A

N/A

C

09/11/17

(2.00%)

6.70%

6.57%

0.07%

8.72%

8.72%

10.14%

11.01%

10.80%

Y

07/24/18

(0.78%)

8.06%

7.34%

0.07%

8.72%

8.00%

10.14%

11.01%

9.70%

The total return does not reflect the deduction of taxes that a shareholder would pay on Fund distributions or redemption of Fund shares. Past performance is not predictive of future performance.

The CBOE S&P 500® Dividend Aristocrats Target Income Index is designed to track the performance of a hypothetical buy-write strategy on constituents of the S&P 500® Dividend Aristocrat Index.

The S&P 500® Index is a broad-based unmanaged index of 500 stocks, which is widely recognized as reprentative of the equity market in general.

*Inception date

17

ANNUAL REPORT

Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund

Portfolio Composition as of October 31, 2023 (unaudited)

Holdings by Sector/Asset Class

 

Percentage of Net Assets

Common Stocks:

Industrials

23.76%

Materials

11.95%

Food & Staple Retailing

11.58%

Financials

11.14%

Health Care

10.61%

Household Products

7.57%

Consumer Discretionary

5.77%

Utilities

4.40%

Real Estate

4.33%

Information Technology

3.37%

Energy

3.29%

Beverages

2.97%

Consumer Staples

0.10%

Total Investments

100.84%

Options Written:

Call Options

(0.61%

)

 

(0.61%

)

See Notes to Financial Statements

18

ANNUAL REPORT

Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund

Schedule of InvestmentsOctober 31, 2023

Shares

 

Value

100.84%

COMMON STOCKS

 

2.97%

BEVERAGES

 

Brown-Forman Corp. - Class B

15,528

$872,052

 

The Coca-Cola Co.(A)

17,176

970,272

 

1,842,324

 

5.77%

CONSUMER DISCRETIONARY

 

Genuine Parts Co.

6,810

877,537

 

Lowe’s Cos., Inc.(A)

4,585

873,763

 

McDonald’s Corp.(A)

3,634

952,726

 

Target Corp.(A)

7,923

877,789

 

3,581,815

 

0.10%

CONSUMER STAPLES

 

Kenvue, Inc.(A)

3,364

62,570

 

3.29%

ENERGY

 

Chevron Corp.(A)

6,630

966,190

 

Exxon Mobil Corp.(A)

10,167

1,076,177

 

2,042,367

 

11.14%

FINANCIALS

 

Aflac, Inc.(A)

14,806

1,156,497

 

Brown & Brown, Inc.

15,189

1,054,420

 

Chubb Ltd.

5,350

1,148,217

 

Cincinnati Financial Corp.

10,442

1,040,754

 

Franklin Resources, Inc.

36,329

827,938

 

S&P Global, Inc.(A)

2,539

886,898

 

T. Rowe Price Group, Inc.(A)

8,890

804,545

 

6,919,269

 

11.58%

FOOD & STAPLE RETAILING

 

Archer-Daniels-Midland Co.(A)

12,908

923,826

 

Hormel Foods Corp.(A)

26,475

861,761

 

McCormick & Co., Inc.(B)

12,085

772,231

 

Sysco Corp.

14,152

940,966

 

The JM Smucker Co.

7,007

797,677

 

The Procter & Gamble Co.(A)

6,993

1,049,160

 

Walgreens Boots Alliance, Inc.(A)

35,119

740,309

 

Walmart, Inc.(A)

6,735

1,100,566

 

7,186,496

 

See Notes to Financial Statements

19

ANNUAL REPORT

Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund

Schedule of Investments - continuedOctober 31, 2023

Shares

 

Value

10.61%

HEALTH CARE

 

Abbott Laboratories(A)

9,411

$889,810

 

AbbVie, Inc.(A)

7,494

1,058,003

 

Becton, Dickinson and Co.

3,832

968,653

 

Cardinal Health, Inc.(A)

11,530

1,049,230

 

Johnson & Johnson(A)

5,812

862,152

 

Medtronic plc(A)

12,087

852,859

 

West Pharmaceutical Services, Inc.

2,854

908,400

 

6,589,107

 

7.57%

HOUSEHOLD PRODUCTS

 

Church & Dwight Co., Inc.

10,938

994,702

 

Colgate-Palmolive Co.(A)

13,846

1,040,112

 

Kimberly-Clark Corp.(A)

7,822

935,824

 

PepsiCo, Inc.(A)

5,620

917,634

 

The Clorox Co.(A)

6,914

813,778

 

4,702,050

 

23.76%

INDUSTRIALS

 

3M Co.(A)

10,289

935,785

 

A.O. Smith Corp.

14,225

992,336

 

Caterpillar, Inc.(A)

4,137

935,169

 

CH Robinson Worldwide Inc.

10,954

896,366

 

Cintas Corp.

2,102

1,065,966

 

Dover Corp.

7,055

916,797

 

Emerson Electric Co.(A)

11,632

1,034,899

 

Expeditors International of Washington, Inc.

8,583

937,693

 

General Dynamics Corp.(A)

4,956

1,195,932

 

Illinois Tool Works, Inc.

4,219

945,562

 

Nordson Corp.

4,381

931,357

 

Pentair plc

16,191

941,021

 

Roper Technologies, Inc.

2,168

1,059,220

 

Stanley Black & Decker, Inc.

11,125

946,181

 

W.W. Grainger, Inc.

1,395

1,018,113

 

14,752,397

 

3.37%

INFORMATION TECHNOLOGY

 

Automatic Data Processing, Inc.(A)

4,481

977,844

 

International Business Machines Corp.(A)

7,689

1,112,137

 

2,089,981

 

See Notes to Financial Statements

20

ANNUAL REPORT

Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund

Schedule of Investments - continuedOctober 31, 2023

Shares

 

Value

11.95%

MATERIALS

 

Air Products & Chemicals, Inc.

3,552

$1,003,227

 

Albemarle Corp.(A)

5,091

645,437

 

Amcor PLC

106,109

943,309

 

Ecolab, Inc.

5,664

950,079

 

Linde PLC

2,790

1,066,226

 

Nucor Corp.(A)

6,473

956,645

 

PPG Industries, Inc.(A)

7,355

902,973

 

The Sherwin-Williams Co.

4,003

953,555

 

7,421,451

 

4.33%

REAL ESTATE

 

Essex Property Trust, Inc.(C)

4,390

939,109

 

Federal Realty Investment Trust(C)

10,400

948,376

 

Realty Income Corp.(C)

16,929

802,096

 

2,689,581

 

4.40%

UTILITIES

 

Atmos Energy Corp.

8,711

937,826

 

Consolidated Edison, Inc.

11,046

969,728

 

NextEra Energy, Inc.(A)

14,209

828,385

 

2,735,939

 

100.84%

TOTAL COMMON STOCKS

62,615,347

 

(Cost: $52,122,804)

 

100.84%

TOTAL INVESTMENTS

62,615,347

 

(Cost: $52,122,804)

(0.84%

)

Liabilities in excess of other assets

(524,530

)

100.00%

NET ASSETS

$62,090,817

(A)All or a portion of securities are held as collateral for options written. On October 31, 2023, the value of the securities held as collateral was $20,396,693.

(B)Non-voting shares.

(C)Real Estate Investment Trust (“REIT”).

See Notes to Financial Statements

21

ANNUAL REPORT

Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund

Schedule of Options WrittenOctober 31, 2023

(0.61%)

OPTIONS WRITTEN(D)

 

Description

 

Number of
Contracts

 

Notional
Amount

 

Exercise
Price

 

Expiration
Date

 

Value

 

CALL OPTIONS

 

Abbott Laboratories

48

$(453,840

)

$93.00

11/03/23

$(9,360

)

 

Abbvie, Inc.

32

(451,776

)

138.00

11/03/23

(11,200

)

 

Aflac Inc.

58

(453,038

)

76.00

11/03/23

(15,486

)

 

Archer-Daniels-Midland Co.

63

(450,891

)

70.00

11/03/23

(11,214

)

 

Automatic Data Processing, Inc.

21

(458,262

)

215.00

11/03/23

(8,505

)

 

Cardinal Health, Inc.

48

(436,800

)

91.00

11/03/23

(10,224

)

 

Chevron Corp.

31

(451,763

)

145.00

11/03/23

(5,425

)

 

The Clorox Co.

37

(435,490

)

118.00

11/03/23

(11,396

)

 

The Coca-Cola Co.

80

(451,920

)

55.00

11/03/23

(12,640

)

 

Colgate-Palmolive Co.

61

(458,232

)

72.00

11/03/23

(19,520

)

 

Emerson Electric Co.

50

(444,850

)

88.00

11/03/23

(7,250

)

 

Exxon Mobile Corp.

42

(444,570

)

105.00

11/03/23

(6,594

)

 

General Dynamics Corp.

19

(458,489

)

237.50

11/03/23

(8,550

)

 

Hormel Foods Corp.

141

(458,955

)

31.00

11/03/23

(22,137

)

 

IBM

31

(448,384

)

142.00

11/03/23

(9,238

)

 

Johnson & Johnson

30

(445,020

)

145.00

11/03/23

(10,800

)

 

Kenvue Inc.

15

(27,900

)

18.50

11/03/23

(420

)

 

Kimberly-Clark Corp.

38

(454,632

)

117.00

11/03/23

(10,374

)

 

Lowes Corp.

24

(457,368

)

182.50

11/03/23

(20,472

)

 

McDonald’s Corp.

17

(445,689

)

255.00

11/03/23

(13,005

)

 

3M Co.

51

(463,845

)

87.00

11/03/23

(20,655

)

 

Medtronic Plc.

64

(451,584

)

69.00

11/03/23

(11,520

)

 

Nextera Energy

79

(460,570

)

56.00

11/03/23

(19,750

)

 

Nucor Corp.

30

(443,370

)

148.00

11/03/23

(5,700

)

 

PepsiCo., Inc.

28

(457,184

)

160.00

11/03/23

(10,220

)

 

PPG Industries, Inc.

37

(454,249

)

121.00

11/03/23

(10,286

)

 

The Procter & Gamble Co.

30

(450,090

)

147.00

11/03/23

(10,050

)

 

S&P Global, Inc.

13

(454,103

)

340.00

11/03/23

(15,730

)

 

T. Rowe Price Group

50

(452,500

)

88.00

11/03/23

(13,000

)

 

Target Corp.

41

(454,239

)

107.00

11/03/23

(17,302

)

 

Walgreens Boots

209

(440,572

)

21.00

11/03/23

(7,942

)

 

Walmart, Inc.

27

(441,207

)

160.00

11/03/23

(10,125

)

(0.61%)

TOTAL CALL OPTIONS WRITTEN

(376,090

)

 

(Premiums Received: ($215,251))

 

(0.61%)

TOTAL OPTIONS WRITTEN

$(376,090

)

 

(Premiums Received: ($215,251))

(D)Non-income producing.

See Notes to Financial Statements

22

ANNUAL REPORT

Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund

Schedule of Options Written - continuedas of October 31, 2023

The table below discloses both gross information and net information about instruments and transactions eligible for offset in the Statements of Assets and Liabilities and instruments and transactions that are subject to an agreement similar to a master netting agreement held at counterparties.

Liabilities:

Gross Amounts of Recognized Liabilities

Gross Amounts Offset in the Statements of Assets and Liabilities

Net Amounts Presented in the Statements of Assets and Liabilities

Gross Amounts not
offset in the Statements of Assets and Liabilities

 

 

 

Financial Instruments

 

Collateral Pledged

 

Net Amount

Description

Written Options

$(376,090

)

$ —

$(376,090

)

$376,090

$ —

$ —

Actual cash amounts required at each counterparty are based on the notional amounts or the number of contracts outstanding and may exceed the cash presented in the collateral tables. The master netting agreements allow the clearing brokers to net any collateral held in or on behalf of the Fund or liabilities or payment obligations of the clearing brokers to the Fund against any liabilities or payment obligations of the Fund to the clearing brokers. The Fund may be required to deposit financial collateral (including cash collateral) at the clearing brokers and counterparties to continually meet the original and maintenance requirements established by the clearing brokers and counter parties. Such requirements are specific to the respective clearing broker or counterparty.

23

ANNUAL REPORT

Cboe Vest Bitcoin Strategy Managed Volatility Fund

 

Cboe Vest Bitcoin Strategy Managed Volatility Fund

 

Cboe Vest
BitCoin Strategy Managed
Volatility Fund

Horizons Bitcoin
Front Month Rolling
Future Index ER

Share Class

 

Inception Date

 

Total Return One Year Ended 10/31/23

 

Average Annual Return Since Inception

 

Total Return One Year Ended 10/31/23

 

Average Annual Return Since Inception

Institutional

08/13/21

39.60%

-9.33%

63.01%

-15.20%

Investor

08/13/21

39.56%

-9.10%

63.01%

-15.20%

Y

08/13/21

39.78%

-9.26%

63.01%

-15.20%

The total return and average annual return do not reflect the deduction of taxes that a shareholder would pay on Fund distributions or redemption of Fund shares. Past performance is not predictive of future performance.

The Horizons Bitcoin Front Month Rolling Future Index ER is designed to measure the performance of the CME front month Bitcoin future (BTC) and rolls the exposure over five days from the Active Contract into the Next Active Contract.

*Inception date

24

ANNUAL REPORT

Cboe Vest BitCoin Strategy Managed Volatility Fund

Portfolio Composition as of October 31, 2023 (unaudited)

Consolidated Holdings by Sector/Asset Class

 

Percentage of Net Assets

Money Market Fund

82.71%

Total Investments

82.71%

Futures unrealized appreciation

8.28%

See Notes to Financial Statements

25

ANNUAL REPORT

Cboe Vest BitCoin Strategy Managed Volatility Fund

Consolidated Schedule of InvestmentsOctober 31, 2023

Shares

 

Value

82.71%

MONEY MARKET FUND

 

Federated Treasury Obligations Fund - Institutional Class 5.22%(A)

1,231,819

$1,231,819

 

(Cost: $1,231,819)

 

82.71%

TOTAL MONEY MARKET FUND

1,231,819

 

(Cost: $1,231,819)

 

82.71%

TOTAL INVESTMENTS

1,231,819

 

(Cost: $1,231,819)

17.29%

Other assets, net of liabilities

257,548

100.00%

NET ASSETS

$1,489,367

(A)Effective 7 day yield as of October 31, 2023.

Consolidated Schedule of Futures Contracts

Number of Contracts

 

Descriptions

 

Expiration Date

 

Notional Value

 

Value at October 31, 2023

 

Unrealized Appreciation (Depreciation)

 

3

CME Bitcoin Future(B)

11/30/2023

$400,243

 

$523,575

 

$123,332

 

8.28%

TOTAL FUTURES CONTRACTS

$400,243

 

$523,575

 

$123,332

(B)All or a portion of this investment is a holding of the Cboe Vest Cayman Subsidiary I.

See Notes to Financial Statements

27

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

October 31, 2023

See Notes to Financial Statements

26

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Statements of Assets and Liabilities

Cboe Vest US Large Cap 10% Buffer Strategies Fund

 

Cboe Vest US Large Cap 20% Buffer Strategies Fund

 

Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund

 

Cboe Vest Bitcoin Strategy Managed Volatility Fund (Consolidated)

ASSETS

Investments at value(1) (Note 1)

$413,891,774

$44,637,327

$62,615,347

$1,231,819

Cash deposits with brokers

1,316

3,629

220,047

28,520

Unrealized appreciation of open futures contracts

123,332

Receivable for securities sold

985,100

Receivable for capital stock sold

314,965

570,106

101,685

100,010

Dividends and interest receivable

5,608

7,102

80,415

2,845

Receivable from investment manager for expense limitation agreement

12,671

11,515

Prepaid expenses

66,435

 

28,977

 

50,287

 

8,759

TOTAL ASSETS

414,280,098

 

45,259,812

 

64,052,881

 

1,506,800

 

LIABILITIES

Options written, at value (2) (Note 1)

7,551,614

596,098

376,090

Due to custodian

359,125

Payable for capital stock redeemed

14,743,923

75,078

114,563

Payable for securities purchased

990,504

Accrued advisory fees

72,495

10,133

Accrued 12b-1 fees

1,698

90,804

200

Accrued administration, fund accounting, and transfer agent fees

58,055

6,064

8,702

1,422

Other payable

2,021

Other accrued expenses

10,440

 

1,512

 

12,143

 

13,790

TOTAL LIABILITIES

22,436,527

 

680,450

 

1,962,064

 

17,433

NET ASSETS

$391,843,571

 

$44,579,362

 

$62,090,817

 

$1,489,367

 

Net Assets Consist of:

Paid-in-capital

$405,847,684

$41,411,783

$58,429,755

$1,226,706

Distributable earnings (accumulated deficit)

(14,004,113

)

3,167,579

 

3,661,062

 

262,661

Net Assets

$391,843,571

 

$44,579,362

 

$62,090,817

 

$1,489,367

 

NET ASSET VALUE AND REDEMPTION PRICE PER SHARE

Net Assets

Institutional Class

$202,253,922

$35,160,882

$27,975,802

$325,668

Investor Class

18,465,931

6,843,274

2,859,660

739,753

Class A

3,973,200

270,611

3,386,700

Class C

5,461,813

2,102,595

2,091,966

Class Y

161,688,705

 

202,000

 

25,776,689

 

423,946

Total

$391,843,571

 

$44,579,362

 

$62,090,817

 

$1,489,367

See Notes to Financial Statements

29

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

October 31, 2023

See Notes to Financial Statements

28

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Statements of Assets and Liabilities - continued

Cboe Vest US Large Cap 10% Buffer Strategies Fund

 

Cboe Vest US Large Cap 20% Buffer Strategies Fund

 

Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund

 

Cboe Vest Bitcoin Strategy Managed Volatility Fund (Consolidated)

Shares Outstanding 

Institutional Class

12,868,057

5,320,034

2,374,778

23,324

Investor Class

1,190,028

1,066,420

243,520

52,413

Class A

255,745

43,630

287,792

Class C

366,051

356,607

178,836

Class Y

10,191,519

 

29,926

 

2,181,479

 

30,398

Total

24,871,400

 

6,816,617

 

5,266,405

 

106,135

Net Asset Value and Redemption Price Per Share

Institutional Class

$15.72

$6.61

$11.78

$13.96

Investor Class(3)

15.52

6.42

11.74

14.11

Class A(3)

15.54

6.20

11.77

Class C(3)

14.92

5.90

11.70

Class Y

15.87

6.75

11.82

13.95

Maximum Offering Price Per Share(4)

Class A

$16.49

 

$6.58

 

$12.49

 

$

 

(1)Identified cost of:

$411,483,204

 

$42,473,945

 

$52,122,804

 

$1,231,819

(2)Premiums received of:

$16,725,317

 

$1,735,627

 

$215,251

 

$

(3)May be subject to a 2% redemption fee if redeemed with in 30 days of purchase.

(4)Maximum offering price per share includes sales charge of 5.75%.

See Notes to Financial Statements

31

ANNUAL REPORT

See Notes to Financial Statements

30

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Statements of Operations

Cboe Vest US Large Cap 10% Buffer Strategies Fund

 

Cboe Vest US Large Cap 20% Buffer Strategies Fund

 

Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund

 

Cboe Vest Bitcoin Strategy Managed Volatility Fund (Consolidated)

INVESTMENT INCOME

Dividends

$233,941

 

$56,103

 

$1,754,229

 

$27,357

Total investment income

233,941

 

56,103

 

1,754,229

 

27,357

 

EXPENSES

Investment management fees (Note 2)

2,879,632

385,244

542,357

9,464

12b-1 fees (Note 2)

Investor Class

54,760

13,562

12,516

1,029

Class A

9,336

643

9,324

Class C

53,555

15,241

24,296

Recordkeeping and administrative services (Note 2)

261,846

30,776

45,081

647

Accounting fees (Note 2)

202,974

25,310

27,837

12,867

Custody fees

4,426

5,359

44,227

12,496

Transfer agent fees (Note 2)

54,893

9,227

10,582

2,459

Audit and tax fees

86,362

10,207

17,983

8,150

Legal fees

128,167

15,930

21,977

10,975

Filing and registration fees

129,998

59,964

55,000

19,998

Trustee fees

30,971

8,829

9,912

5,197

Compliance fees

40,790

5,254

7,470

42

Shareholder reports

74,864

10,432

15,192

1,364

Shareholder servicing 

Institutional Class

203,206

44,158

36,018

703

Investor Class

37,760

12,421

12,276

1,029

Class A

5,602

1,161

2,935

Class C

8,033

2,286

335

Insurance

10,193

4,547

4,205

2,792

Interest expense

22,043

6,491

4,480

38

Other

36,226

 

8,779

 

20,125

 

3,821

Total expenses

4,335,637

675,821

924,128

93,071

Investment management fee waivers and reimbursed expenses (Note 2)

(717,305

)

(151,913

)

(250,039

)

(82,890

)

Net expenses

3,618,332

 

523,908

 

674,089

 

10,181

 

Net investment income (loss)

(3,384,391

)

(467,805

)

1,080,140

 

17,176

 

REALIZED AND UNREALIZED GAIN (LOSS)

Net realized gain (loss) on investments

10,308,674

(1)

3,083,380

Net realized gain (loss) on options purchased

(13,928,333

)

(1,930,046

)

Net realized gain (loss) on futures contracts

164,491

Net realized gain (loss) on options written

20,312,092

2,380,436

1,763,928

Net realized gain (loss) on investments, options purchased and written, and futures contracts

16,692,433

450,390

4,847,308

164,491

 

THE CBOE VEST FAMILY OF FUNDS

For the year ended October 31, 2023

See Notes to Financial Statements

33

ANNUAL REPORT

See Notes to Financial Statements

32

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Statements of Operations - continued

THE CBOE VEST FAMILY OF FUNDS

For the year ended October 31, 2023

Cboe Vest US Large Cap 10% Buffer Strategies Fund

 

Cboe Vest US Large Cap 20% Buffer Strategies Fund

 

Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund

 

Cboe Vest Bitcoin Strategy Managed Volatility Fund (Consolidated)

Net change in unrealized appreciation (depreciation) of investments

(6,034,733

)

Net change in unrealized appreciation (depreciation) on options purchased

9,820,003

2,543,268

Net change in unrealized appreciation (depreciation) on futures contracts

84,322

Net change in unrealized appreciation (depreciation) on options written

6,087,545

 

589,796

 

(166,668

)

Net change in unrealized appreciation (depreciation) on investments, options purchased and written, and futures contracts

15,907,548

 

3,133,064

 

(6,201,401

)

84,322

 

Net realized and unrealized gain (loss)

32,599,981

 

3,583,454

 

(1,354,093

)

248,813

 

INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS

$29,215,590

 

$3,115,649

 

$(273,953

)

$265,989

(1)Includes realized gains (losses) as a result of in-kind transactions (Note 3)

See Notes to Financial Statements

35

ANNUAL REPORT

See Notes to Financial Statements

34

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Statements of Changes in Net Assets

THE CBOE VEST FAMILY OF FUNDS

 

Cboe Vest
US Large Cap
10% Buffer Strategies Fund

Cboe Vest
US Large Cap
20% Buffer Strategies Fund

Cboe Vest
S&P 500® Dividend Aristocrats Target Income Fund

Cboe Vest
Bitcoin Strategy
Managed Volatility Fund (Consolidated)

Year ended October 31,

Year ended October 31,

Year ended October 31,

Year ended October 31,

2023

 

2022

2023

 

2022

 

2023

 

2022

 

2023

 

2022

INCREASE (DECREASE) NET ASSETS FROM

 

OPERATIONS

Net investment income (loss)

$(3,384,391

)

$(2,342,090

)

$(467,805

)

$(141,130

)

$1,080,140

$975,559

$17,176

$(5,236

)

Net realized gain (loss) on investments, options purchased and
written and futures contracts^

16,692,433

39,571,972

450,390

29,066,314

4,847,308

1,360,449

164,491

(637,983

)

Net increase (decrease) in unrealized appreciation (depreciation) of investments, options purchased, options written and futures contracts

15,907,548

 

(66,312,382

)

3,133,064

 

(28,869,957

)

(6,201,401

)

(5,898,903

)

84,322

 

(106,981

)

Increase (decrease) in net assets from operations

29,215,590

 

(29,082,500

)

3,115,649

 

55,227

 

(273,953

)

(3,562,895

)

265,989

 

(750,200

)

 

DISTRIBUTIONS TO SHAREHOLDERS

Distributions

Institutional Class

(1,830,227

)

(1,997,812

)

(1,986,828

)

(44,997

)

Investor Class

(1,334,062

)

(255,205

)

(251,907

)

(43,038

)

Class A

(109,871

)

(201,284

)

(190,057

)

Class C

(11,973

)

(114,947

)

(108,087

)

Class Y

 

 

(861

)

(1,486,376

)

(971,155

)

 

(53,798

)

Decrease in net assets from distributions

 

 

(3,286,994

)

(4,055,624

)

(3,508,034

)

 

(141,833

)

 

CAPITAL STOCK TRANSACTIONS (NOTE 5)

Shares sold

Institutional Class

89,240,226

114,545,119

93,074,424

30,772,361

4,176,805

8,996,459

279,215

835,676

Investor Class

4,312,796

5,048,827

3,677,484

2,802,046

844,018

1,003,454

1,057,945

792,681

Class A

734,410

1,247,711

166,557

18,984

217,028

49,595

Class C

1,004,500

2,159,730

1,775,408

471,166

36,500

323,000

Class Y

134,164,803

187,080,826

200,461

172

8,484,447

1,932,647

100,000

2,491

Distributions reinvested

Institutional Class

1,813,055

1,924,895

1,915,091

44,205

Investor Class

1,321,358

247,253

245,237

42,504

Class A

109,871

200,668

189,638

Class C

11,973

89,485

83,386

Class Y

861

1,486,376

971,155

53,798

See Notes to Financial Statements

37

ANNUAL REPORT

See Notes to Financial Statements

36

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Statements of Changes in Net Assets - continued

THE CBOE VEST FAMILY OF FUNDS

 

Cboe Vest
US Large Cap
10% Buffer Strategies Fund

Cboe Vest
US Large Cap
20% Buffer Strategies Fund

Cboe Vest
S&P 500® Dividend Aristocrats Target Income Fund

Cboe Vest
Bitcoin Strategy
Managed Volatility Fund (Consolidated)

Year ended October 31,

Year ended October 31,

Year ended October 31,

Year ended October 31,

2023

 

2022

2023

 

2022

 

2023

 

2022

 

2023

 

2022

Shares redeemed 

Institutional Class(A)

(112,624,747

)

(66,805,070

)

(84,614,794

)

(9,487,637

)

(14,695,274

)

(10,218,902

)

(318,034

)

(581,748

)

Investor Class(B)

(7,594,194

)

(3,362,306

)

(820,885

)

(77,655,479

)

(3,305,751

)

(1,044,318

)

(685,802

)

(349,283

)

Class A(C)

(282,894

)

(1,090,464

)

(70,811

)

(50,477

)

(587,670

)

(407,390

)

Class C

(859,335

)

(613,503

)

(201,904

)

(13,472

)

(376,395

)

(375,272

)

Class Y(D)

(109,269,239

)

(176,200,254

)

(173

)

 

(588,073

)

(2,731,988

)

1,953

 

Increase (decrease) in net assets from capital stock transactions

(1,173,674

)

62,010,616

13,185,767

 

(49,885,218

)

(1,845,688

)

931,792

 

435,277

 

840,324

 

NET ASSETS

Increase (decrease) during year

28,041,916

32,928,116

16,301,416

(53,116,985

)

(6,175,265

)

(6,139,137

)

701,266

(51,709

)

Beginning of year

363,801,655

 

330,873,539

28,277,946

 

81,394,931

 

68,266,082

 

74,405,219

 

788,101

 

839,810

End of year

$391,843,571

 

$363,801,655

$44,579,362

 

$28,277,946

 

$62,090,817

 

$68,266,082

 

$1,489,367

 

$788,101

 

(A)Includes redemption fees of:

$

 

$

$

 

$

 

$

 

$

 

$2,097

 

$

(B)Includes redemption fees of:

$140

 

$262

$1,638

 

$243

 

$102

 

$108

 

$4,349

 

$2,590

(C)Includes redemption fees of:

$

 

$

$

 

$11

 

$

 

$

 

$

 

$

(D)Includes redemption fees of:

$

 

$

$

 

$

 

$

 

$

 

$1,953

 

$

^Includes realized gains (losses) as a result of in-kind redemptions (Note 3)

See Notes to Financial Statements

38

ANNUAL REPORT

Cboe VEST US LARGE CAP 10% BUFFER STRATEGIES FUND

Financial HighlightsSelected Per Share Data Throughout Each Year

Institutional Class

For the year ended October 31,

2023

 

2022

 

2021

 

2020

 

2019

Net asset value, beginning
of year

$14.58

$15.92

$13.31

$12.68

$11.60

Investment activities 

Net investment income
(loss)
(1)

(0.14

)

(0.12

)

(0.14

)

(0.09

)

(2)

Net realized and unrealized gain (loss) on investments

1.28

(1.22

)

2.75

0.85

1.08

Total from investment activities

1.14

(1.34

)

2.61

0.76

1.08

Distributions 

Net investment income

(0.09

)

Net realized gain

(0.04

)

Return of capital

(2)

Total distributions

(0.13

)

Paid-in capital from redemption fees

(2)`

Net asset value, end of year

$15.72

$14.58

$15.92

$13.31

$12.68

Total Return

7.82

%

(8.42

%)

19.62

%

6.03

%

9.31

%

Ratios/Supplemental Data 

Ratios to average net assets 

Expenses, gross

1.07

%(3)

1.07

%

1.05

%

1.07

%(3)

1.28

%(3)

Expenses, net of waiver
(Note 2)

0.96

%(3)

0.95

%

0.95

%

0.96

%(3)

0.96

%(3)

Net investment income (loss)

(0.90

%)

(0.77

%)

(0.91

%)

(0.68

%)

0.03

%

Portfolio turnover rate

29.47

%

92.18

%

72.58

%

120.89

%(4)

1.61

%

Net assets, end of year (000’s)

$202,254

$208,446

$175,601

$150,789

$64,605

(1)Per share amounts calculated using the average number of shares outstanding during the year.

(2)Less than $0.005 per share.

(3)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest expense would have been: 1.06% and 0.95%, respectively for the year ended October 31, 2023; and 1.06% and 0.95%, respectively for the year ended October 31, 2020; 1.27% and 0.95%, respectively for the year ended October 31, 2019.

(4)Significant increase in the portfolio turnover rate is due to ETF trading.

See Notes to Financial Statements

39

ANNUAL REPORT

Cboe VEST US LARGE CAP 10% BUFFER STRATEGIES FUND

Financial HighlightsSelected Per Share Data Throughout Each Year

Investor Class

For the year ended October 31,

2023

 

2022

 

2021

 

2020

 

2019

Net asset value, beginning
of year

$14.43

$15.80

$13.24

$12.58

$11.54

Investment activities 

Net investment income
(loss)
(1)

(0.18

)

(0.15

)

(0.17

)

(0.13

)

(0.04

)

Net realized and unrealized gain (loss) on investments

1.27

(1.22

)

2.73

0.86

1.08

Total from investment activities

1.09

(1.37

)

2.56

0.73

1.04

Distributions 

Net investment income

(0.03

)

Net realized gain

(0.04

)

Total distributions

(0.07

)

Paid-in capital from redemption fees

(2)

(2)

(2)

(2)

(2)

Net asset value, end of year

$15.52

$14.43

$15.80

$13.24

$12.58

Total Return

7.55

%

(8.67

%)

19.34

%

5.85

%

9.01

%

Ratios/Supplemental Data 

Ratios to average net assets 

Expenses, gross

1.40

%(3)

1.38

%

1.37

%

1.43

%(3)

1.71

%(3)

Expenses, net of waiver
(Note 2)

1.21

%(3)

1.20

%

1.20

%

1.21

%(3)

1.20

%(3)

Net investment income (loss)

(1.15

%)

(1.02

%)

(1.15

%)

(1.00

%)

(0.31

%)

Portfolio turnover rate

29.47

%

92.18

%

72.58

%

120.89

%(4)

1.61

%

Net assets, end of year (000’s)

$18,466

$19,944

$20,015

$19,570

$5,510

(1)Per share amounts calculated using the average number of shares outstanding during the year.

(2)Less than $0.005 per share.

(3)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest expense would have been: 1.39% and 1.20%, respectively for the year ended October 31, 2023; 1.42% and 1.20%, respectively for the year ended October 31, 2020; and 1.71% and 1.20%, respectively for the year ended October 31, 2019.

(4)Significant increase in the portfolio turnover rate is due to ETF trading.

See Notes to Financial Statements

40

ANNUAL REPORT

Cboe VEST US LARGE CAP 10% BUFFER STRATEGIES FUND

Financial HighlightsSelected Per Share Data Throughout Each Year

Class A

For the year ended October 31,

2023

 

2022

 

2021

 

2020

 

2019

Net asset value, beginning
of year

$14.45

$15.82

$13.25

$12.63

$11.59

Investment activities 

Net investment income
(loss)
(1)

(0.18

)

(0.15

)

(0.17

)

(0.10

)

(0.02

)

Net realized and unrealized gain (loss) on investments

1.27

(1.22

)

2.74

0.83

1.06

Total from investment activities

1.09

(1.37

)

2.57

0.73

1.04

Distributions 

Net investment income

(0.07

)

Net realized gain

(0.04

)

Total distributions

(0.11

)

Net asset value, end of year

$15.54

$14.45

$15.82

$13.25

$12.63

Total Return

7.54

%

(8.66

%)

19.40

%

5.82

%

8.97

%

Ratios/Supplemental Data 

Ratios to average net assets

Expenses, gross

1.38

%(2)

1.34

%

1.32

%

1.23

%(2)

1.41

%(2)

Expenses, net of waiver
(Note 2)

1.21

%(2)

1.20

%

1.20

%

1.21

%(2)

1.21

%(2)

Net investment income (loss)

(1.15

%)

(1.01

%)

(1.15

%)

(0.78

%)

(0.13

%)

Portfolio turnover rate

29.47

%

92.18

%

72.58

%

120.89

%(3)

1.61

%

Net assets, end of year (000’s)

$3,973

$3,261

$3,508

$2,727

$3,320

(1)Per share amounts calculated using the average number of shares outstanding during the year.

(2)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest expense would have been: 1.37% and 1.20% for the year ended October 31, 2023; 1.22% and 1.20%, respectively for the year ended October 31, 2020; and 1.40% and 1.20%, respectively for the year ended October 31, 2019.

(3)Significant increase in the portfolio turnover rate is due to ETF trading.

See Notes to Financial Statements

41

ANNUAL REPORT

Cboe VEST US LARGE CAP 10% BUFFER STRATEGIES FUND

Financial HighlightsSelected Per Share Data Throughout Each Year

Class C

For the year ended October 31,

2023

 

2022

 

2021

 

2020

 

2019

Net asset value, beginning
of year

$13.98

$15.42

$13.02

$12.44

$11.50

Investment activities 

Net investment income
(loss)
(1)

(0.28

)

(0.26

)

(0.28

)

(0.20

)

(0.10

)

Net realized and unrealized gain (loss) on investments

1.22

(1.18

)

2.68

0.82

1.04

Total from investment activities

0.94

(1.44

)

2.40

0.62

0.94

Distributions 

Net investment income

(2)

Net realized gain

(0.04

)

Total distributions

(0.04

)

Paid-in capital from redemption fees

(2)

Net asset value, end of year

$14.92

$13.98

$15.42

$13.02

$12.44

Total Return

6.72

%

(9.34

%)

18.43

%

5.06

%

8.17

%

Ratios/Supplemental Data 

Ratios to average net assets

Expenses, gross

2.13

%(3)

2.10

%

2.05

%

2.03

%(3)

2.16

%(3)

Expenses, net of waiver
(Note 2)

1.96

%(3)

1.95

%

1.95

%

1.96

%(3)

1.96

%(3)

Net investment income (loss)

(1.90

%)

(1.78

%)

(1.91

%)

(1.59

%)

(0.84

%)

Portfolio turnover rate

29.47

%

92.18

%

72.58

%

120.89

%(4)

1.61

%

Net assets, end of year (000’s)

$5,462

$4,994

$3,897

$3,269

$2,910

(1)Per share amounts calculated using the average number of shares outstanding during the year.

(2)Less than $0.005 per share.

(3)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest expense would have been: 2.12% and 1.95% for the year ended October 31, 2023; 2.02% and 1.95%, respectively for the year ended October 31, 2020; and 2.15% and 1.95%, respectively for the year ended October 31, 2019.

(4)Significant increase in the portfolio turnover rate is due to ETF trading.

See Notes to Financial Statements

42

ANNUAL REPORT

Cboe VEST US LARGE CAP 10% BUFFER STRATEGIES FUND

Financial HighlightsSelected Per Share Data Throughout Each Year

Class Y

For the year ended October 31,

2023

 

2022

 

2021

 

2020

 

2019

Net asset value, beginning
of year

$14.68

$16.00

$13.36

$12.71

$11.60

Investment activities 

Net investment income
(loss)
(1)

(0.10

)

(0.08

)

(0.10

)

(0.05

)

0.04

Net realized and unrealized gain (loss) on investments

1.29

(1.24

)

2.77

0.84

1.07

Total from investment activities

1.19

(1.32

)

2.67

0.79

1.11

Distributions 

Net investment income

(0.10

)

Net realized gain

(0.04

)

Return of capital

(0.03

)

Total distributions

(0.03

)

(0.14

)

Net asset value, end of year

$15.87

$14.68

$16.00

$13.36

$12.71

Total Return

8.11

%

(8.25

%)

19.98

%

6.30

%

9.57

%

Ratios/Supplemental Data

Ratios to average net assets

Expenses, gross

0.99

%(2)

0.97

%

0.96

%

0.97

%(2)

1.14

%(2)

Expenses, net of waiver
(Note 2)

0.71

%(2)

0.70

%

0.70

%

0.71

%(2)

0.71

%(2)

Net investment income (loss)

(0.68

%)

(0.52

%)

(0.66

%)

(0.41

%)

0.34

%

Portfolio turnover rate

29.47

%

92.18

%

72.58

%

120.89

%(3)

1.61

%

Net assets, end of year (000’s)

$161,689

$127,156

$127,852

$59,125

$29,532

(1)Per share amounts calculated using the average number of shares outstanding during the year.

(2)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest expense would have been: 0.98% and 0.70%, respectively for the year ended October 31, 2023; 0.96% and 0.70%, respectively for the year ended October 31, 2020; and 1.13% and 0.70%, respectively for the year ended October 31, 2019.

(3)Significant increase in the portfolio turnover rate is due to ETF trading.

See Notes to Financial Statements

43

ANNUAL REPORT

Cboe VEST US LARGE CAP 20% BUFFER STRATEGIES FUND

Financial HighlightsSelected Per Share Data Throughout Each Year

Institutional Class

For the year ended October 31,

2023

 

2022

 

2021

 

2020

 

2019

Net asset value, beginning
of year

$6.19

 

$16.24

 

$12.89

 

$12.98

 

$12.00

Investment activities

Net investment income
(loss)
(1)

(0.06

)

(0.06

)

(0.14

)

(0.01

)

0.03

Net realized and unrealized gain (loss) on investments

0.48

 

(0.60

)

3.49

 

0.86

 

1.57

Total from investment activities

0.42

 

(0.66

)

3.35

 

0.85

 

1.60

Distributions

Net investment income

(0.06

)

Net realized gain

(9.39

)

(0.88

)

(0.62

)

Return of Capital

 

 

 

(2)

Total distributions

 

(9.39

)

 

(0.94

)

(0.62

)

Paid-in capital from
redemption fees

 

 

 

 

(2)

Net asset value, end of year

$6.61

 

$6.19

 

$16.24

 

$12.89

 

$12.98

Total Return

6.79

%

(5.41

%)

25.99

%

6.72

%

14.71

%

Ratios/Supplemental Data

Ratios to average net assets

Expenses, gross

1.23

%(3)

1.43

%

1.14

%

1.17

%(3)

1.45

%(3)

Expenses, net of waiver
(Note 2)

0.96

%(3)

0.95

%

0.95

%

0.96

%(3)

0.96

%(3)

Net investment income (loss)

(0.85

%)

(0.90

%)

(0.95

%)

(0.09

%)

0.26

%

Portfolio turnover rate

159.93

%

236.75

%

11.15

%

124.54

%(4)

15.91

%

Net assets, end of year (000’s)

$35,161

$23,963

$2,967

$5,718

$7,247

(1)Per share amounts calculated using the average number of shares outstanding during the year.

(2)Less than $0.005 per share.

(3)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest expense would have been: 1.22% and 0.95%, respectively for the year ended October 31, 2023; 1.16% and 0.95%, respectively for the year ended October 31, 2020; and 1.44% and 0.95%, respectively for the year ended October 31, 2019.

(4)Significant increase in the portfolio turnover rate is due to ETF trading.

See Notes to Financial Statements

44

ANNUAL REPORT

Cboe VEST US LARGE CAP 20% BUFFER STRATEGIES FUND

Financial HighlightsSelected Per Share Data Throughout Each Year

Investor Class

For the year ended October 31,

2023

 

2022

 

2021

 

2020

 

2019

Net asset value, beginning
of year

$6.02

 

$16.06

 

$12.79

 

$12.89

 

$11.94

Investment activities

Net investment income
(loss)
(1)

(0.07

)

(0.12

)

(0.18

)

(0.07

)

(2)

Net realized and unrealized gain (loss) on investments

0.47

 

(0.53

)

3.45

 

0.88

 

1.57

Total from investment activities

0.40

 

(0.65

)

3.27

 

0.81

 

1.57

Distributions

Net investment income

(0.03

)

Net realized gain

(9.39

)

(0.88

)

(0.62

)

Return of Capital

 

 

 

(2)

Total distributions

 

(9.39

)

 

(0.91

)

(0.62

)

Paid-in capital from
redemption fees

(2)

(2)

(2)

(2)

(2)

Net asset value, end of year

$6.42

 

$6.02

 

$16.06

 

$12.79

 

$12.89

Total Return

6.64

%

(5.55

%)

25.57

%

6.46

%

14.53

%

Ratios/Supplemental Data

Ratios to average net assets

Expenses, gross

1.69

%(3)

1.76

%

1.39

%

1.40

%(3)

1.69

%(3)

Expenses, net of waiver
(Note 2)

1.22

%(3)

1.20

%

1.20

%

1.21

%(3)

1.21

%(3)

Net investment income (loss)

(1.10

%)

(1.18

%)

(1.20

%)

(0.55

%)

(0.03

%)

Portfolio turnover rate

159.93

%

236.75

%

11.15

%

124.54

%(4)

15.91

%

Net assets, end of year (000’s)

$6,843

$3,694

$78,220

$62,059

$33,492

(1)Per share amounts calculated using the average number of shares outstanding during the year.

(2)Less than $0.005 per share.

(3)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest expense would have been: 1.67% and 1.20%, respectively for the year ended October 31, 2023; 1.39% and 1.20%, respectively for the year ended October 31, 2020; and 1.68% and 1.20%, respectively for the year ended October 31, 2019.

(4)Significant increase in the portfolio turnover rate is due to ETF trading.

See Notes to Financial Statements

45

ANNUAL REPORT

Cboe VEST US LARGE CAP 20% BUFFER STRATEGIES FUND

Financial HighlightsSelected Per Share Data Throughout Each Year

Class A

For the year ended October 31,

2023

 

2022

 

2021

 

2020

 

2019

Net asset value, beginning
of year

$5.83

 

$15.87

 

$12.74

 

$12.87

 

$11.92

Investment activities

Net investment income (loss)(1)

(0.07

)

(0.09

)

(0.18

)

(0.03

)

0.02

Net realized and unrealized gain (loss) on investments

0.44

 

(0.56

)

3.31

 

0.81

 

1.55

Total from investment activities

0.37

 

(0.65

)

3.13

 

0.78

 

1.57

Distributions

Net investment income

(0.03

)

Net realized gain

(9.39

)

(0.88

)

(0.62

)

Return of Capital

 

 

 

(2)

Total distributions

 

(9.39

)

 

(0.91

)

(0.62

)

Paid-in capital from
redemption fees

 

 

 

 

(2)

Net asset value, end of year

$6.20

 

$5.83

 

$15.87

 

$12.74

 

$12.87

Total Return

6.35

%

(5.56

%)

24.57

%

6.23

%

14.56

%

Ratios/Supplemental Data

Ratios to average net assets

Expenses, gross

1.89

%(3)

1.99

%

1.24

%

1.29

%(3)

1.41

%(3)

Expenses, net of waiver
(Note 2)

1.21

%(3)

1.20

%

1.20

%

1.21

%(3)

1.21

%(3)

Net investment income (loss)

(1.10

%)

(1.18

%)

(1.20

%)

(0.25

%)

0.13

%

Portfolio turnover rate

159.93

%

236.75

%

11.15

%

124.54

%(4)

15.91

%

Net assets, end of year (000’s)

$271

$158

$200

$224

$375

(1)Per share amounts calculated using the average number of shares outstanding during the year.

(2)Less than $0.005 per share.

(3)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest expense would have been: 1.88% and 1.20%, respectively for the year ended October 31, 2023; 1.28% and 1.20%, respectively for the year ended October 31, 2020; and 1.40% and 1.20%, respectively for the year ended October 31, 2019.

(4)Significant increase in the portfolio turnover rate is due to ETF trading.

See Notes to Financial Statements

46

ANNUAL REPORT

Cboe VEST US LARGE CAP 20% BUFFER STRATEGIES FUND

Financial HighlightsSelected Per Share Data Throughout Each Year

Class C

For the year ended October 31,

2023

 

2022

 

2021

 

2020

 

2019

Net asset value, beginning
of year

$5.58

 

$15.68

 

$12.58

 

$12.82

 

$11.97

Investment activities

Net investment income
(loss)
(1)

(0.11

)

(0.10

)

(0.29

)

(0.06

)

(0.05

)

Net realized and unrealized gain (loss) on investments

0.43

 

(0.61

)

3.39

 

0.70

 

1.52

Total from investment activities

0.32

 

(0.71

)

3.10

 

0.64

 

1.47

Distributions

Net realized gain

(9.39

)

(0.88

)

(0.62

)

Return of Capital

 

 

 

(2)

Total distributions

 

(9.39

)

 

(0.88

)

(0.62

)

Paid-in capital from
redemption fees

 

(2)

 

 

Net asset value, end of year

$5.90

 

$5.58

 

$15.68

 

$12.58

 

$12.82

Total Return

5.73

%

(6.38

%)

24.64

%

5.06

%

13.62

%

Ratios/Supplemental Data

Ratios to average net assets

Expenses, gross

2.36

%(3)

2.36

%

2.15

%

2.20

%(3)

2.11

%

Expenses, net of waiver
(Note 2)

1.97

%(3)

1.95

%

1.95

%

1.96

%(3)

1.95

%

Net investment income (loss)

(1.85

%)

(1.87

%)

(1.95

%)

(0.50

%)

(0.40

%)

Portfolio turnover rate

159.93

%

236.75

%

11.15

%

124.54

%(4)

15.91

%

Net assets, end of year (000’s)

$2,103

$461

$7

$1

$17

(1)Per share amounts calculated using the average number of shares outstanding during the year.

(2)Less than $0.005 per share.

(3)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest expense would have been 2.34% and 1.95%, respectively for the year ended October 31, 2023 and 2.19% and 1.95%, respectively for the year ended October 31, 2020.

(4)Significant increase in the portfolio turnover rate is due to ETF trading.

See Notes to Financial Statements

47

ANNUAL REPORT

Cboe VEST US LARGE CAP 20% BUFFER STRATEGIES FUND

Financial HighlightsSelected Per Share Data Throughout Each Year

Class Y

For the year ended October 31,

2023

 

2022

 

2021

 

2020

 

2019

Net asset value, beginning
of year

$6.31

 

$16.34

 

$12.95

 

$13.02

 

$12.01

Investment activities

Net investment income
(loss)
(1)

(0.04

)

(0.05

)

(0.11

)

0.01

0.06

Net realized and unrealized gain (loss) on investments

0.48

 

(0.59

)

3.50

 

0.88

 

1.57

Total from investment activities

0.44

 

(0.64

)

3.39

 

0.89

 

1.63

Distributions

Net investment income

 

 

 

(0.08

)

Net realized gain

 

(9.39

)

 

(0.88

)

(0.62

)

Total distributions

 

(9.39

)

 

(0.96

)

(0.62

)

Net asset value, end of year

$6.75

 

$6.31

 

$16.34

 

$12.95

 

$13.02

Total Return

6.97

%

(5.23

%)

26.18

%

7.03

%

14.97

%

Ratios/Supplemental Data

Ratios to average net assets

Expenses, gross

1.02

%(2)

1.38

%

0.80

%

0.73

%(2)

0.96

%(2)

Expenses, net of waiver
(Note 2)

0.72

%(2)

0.70

%

0.70

%

0.71

%(2)

0.71

%(2)

Net investment income (loss)

(0.61

%)

(0.68

%)

(0.70

%)

0.09

%

0.47

%

Portfolio turnover rate

159.93

%

236.75

%

11.15

%

124.54

%(3)

15.91

%

Net assets, end of year (000’s)

$202

$2

$1

$202

$1

(1)Per share amounts calculated using the average number of shares outstanding during the year.

(2)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest expense would have been: 1.00% and 0.70%, respectively for the year ended October 31, 2023; 0.72% and 0.70%, respectively for the year ended October 31, 2020; and 0.95% and 0.70%, respectively for the year ended October 31, 2019.

(3)Significant increase in the portfolio turnover rate is due to ETF trading.

See Notes to Financial Statements

48

ANNUAL REPORT

Cboe VEST S&P 500® Dividend Aristocrats Target Income FUND

Financial HighlightsSelected Per Share Data Throughout Each Year

Institutional Class

For the year ended October 31,

2023

 

2022

 

2021

 

2020

 

2019

Net asset value, beginning
of year

$12.59

 

$13.88

 

$10.88

 

$11.47

 

$10.36

Investment activities

Net investment income (loss)(1)

0.19

0.18

0.20

0.18

0.17

Net realized and unrealized gain (loss) on investments

(0.27

)

(0.82

)

3.44

 

(0.28

)

1.45

Total from investment activities

(0.08

)

(0.64

)

3.64

 

(0.10

)

1.62

Distributions

Net investment income

(0.18

)

(0.17

)

(0.20

)

(0.16

)

(0.18

)

Net realized gain

(0.55

)

(0.48

)

(0.44

)

(0.30

)

(0.33

)

Return of Capital

 

 

 

(0.03

)

Total distributions

(0.73

)

(0.65

)

(0.64

)

(0.49

)

(0.51

)

Paid-in capital from
redemption fees

 

 

(2)

 

Net asset value, end of year

$11.78

 

$12.59

 

$13.88

 

$10.88

 

$11.47

Total Return

(1.01

%)

(4.77

%)

34.02

%

(0.72

%)

16.02

%

Ratios/Supplemental Data

Ratios to average net assets

Expenses, gross

1.25

%(3)

1.24

%

1.21

%(3)

1.25

%(3)

1.40

%(3)

Expenses, net of waiver
(Note 2)

0.96

%(3)

0.95

%

0.96

%(3)

0.96

%(3)

0.96

%(3)

Net investment income (loss)

1.48

%

1.36

%

1.49

%

1.67

%

1.53

%

Portfolio turnover rate

233.33

%

128.88

%

126.11

%

169.87

%

185.19

%

Net assets, end of year (000’s)

$27,976

$38,485

$41,892

$33,271

$50,376

(1)Per share amounts calculated using the average number of shares outstanding throughout the year.

(2)Less than $0.005 per share.

(3)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest expense would have been: 1.24% and 0.95% for the year ended October 31, 2023; 1.20% and 0.95%, respectively for the year ended October 31, 2021; 1.24% and 0.95%, respectively for the year ended October 31, 2020; and 1.39% and 0.95%, respectively for the year ended October 31, 2019.

See Notes to Financial Statements

49

ANNUAL REPORT

Cboe VEST S&P 500® Dividend Aristocrats Target Income FUND

Financial HighlightsSelected Per Share Data Throughout Each Year

Investor Class

For the year ended October 31,

2023

 

2022

 

2021

 

2020

 

2019

Net asset value, beginning
of year

$12.57

 

$13.86

 

$10.86

 

$11.45

 

$10.35

Investment activities

Net investment income
(loss)
(1)

0.16

0.15

0.16

0.16

0.14

Net realized and unrealized gain (loss) on investments

(0.28

)

(0.82

)

3.45

 

(0.29

)

1.45

Total from investment activities

(0.12

)

(0.67

)

3.61

 

(0.13

)

1.59

Distributions

Net investment income

(0.16

)

(0.14

)

(0.17

)

(0.13

)

(0.16

)

Net realized gain

(0.55

)

(0.48

)

(0.44

)

(0.30

)

(0.33

)

Return of Capital

 

 

 

(0.03

)

Total distributions

(0.71

)

(0.62

)

(0.61

)

(0.46

)

(0.49

)

Paid-in capital from
redemption fees

(2)

(2)

(2)

(2)

Net asset value, end of year

$11.74

 

$12.57

 

$13.86

 

$10.86

 

$11.45

Total Return

(1.33

%)

(5.00

%)

33.74

%

(1.00

%)

15.71

%

Ratios/Supplemental Data

Ratios to average net assets

Expenses, gross

1.64

%(3)

1.64

%

1.60

%(3)

1.65

%(3)

1.81

%(3)

Expenses, net of waiver
(Note 2)

1.21

%(3)

1.20

%

1.21

%(3)

1.21

%(3)

1.21

%(3)

Net investment income (loss)

1.23

%

1.11

%

1.23

%

1.44

%

1.29

%

Portfolio turnover rate

233.33

%

128.88

%

126.11

%

169.87

%

185.19

%

Net assets, end of year (000’s)

$2,860

$5,181

$5,519

$3,312

$3,676

(1)Per share amounts calculated using the average number of shares outstanding throughout the year.

(2) Less than $0.005 per share.

(3)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest expense would have been: 1.63% and 1.20%, respectively for the year ended October 31, 2023; 1.59% and 1.20%, respectively for the year ended October 31, 2021; 1.64% and 1.20%, respectively for the year ended October 31, 2020; and 1.80% and 1.20%, respectively for the year ended October 31, 2019.

See Notes to Financial Statements

50

ANNUAL REPORT

Cboe VEST S&P 500® Dividend Aristocrats Target Income FUND

Financial HighlightsSelected Per Share Data Throughout Each Year

Class A

For the year ended October 31,

2023

 

2022

 

2021

 

2020

 

2019

Net asset value, beginning
of year

$12.58

 

$13.87

 

$10.88

 

$11.46

 

$10.36

Investment activities

 

 

 

 

 

 

 

 

 

Net investment income
(loss)
(1)

0.16

 

0.15

 

0.16

 

0.16

 

0.14

Net realized and unrealized gain (loss) on investments

(0.28

(0.82

3.44

 

(0.28

1.45

Total from investment activities

(0.12

(0.67

3.60

 

(0.12

1.59

Distributions

 

 

 

 

 

 

 

 

 

Net investment income

(0.14

(0.14

(0.17

(0.13

(0.16

)

Net realized gain

(0.55

(0.48

(0.44

(0.30

(0.33

)

Return of Capital

 

 

 

(0.03

Total distributions

(0.69

(0.62

(0.61

(0.46

(0.49

)

Paid-in capital from
redemption fees

 

 

 

(2)

Net asset value, end of year

$11.77

 

$12.58

 

$13.87

 

$10.88

 

$11.46

Total Return

(1.26

%) 

(4.99

%) 

33.60

(0.91

%) 

15.74

%

Ratios/Supplemental Data

 

 

 

 

 

 

 

 

 

Ratios to average net assets

 

 

 

 

 

 

 

 

 

Expenses, gross

1.48

%(3)

1.47

1.42

%(3)

1.48

%(3)

1.65

%(3)

Expenses, net of waiver
(Note 2)

1.21

%(3)

1.20

1.21

%(3)

1.21

%(3)

1.21

%(3)

Net investment income (loss)

1.22

1.11

1.26

1.44

1.28

%

Portfolio turnover rate

233.33

128.88

126.11

169.87

185.19

%

Net assets, end of year (000’s)

$3,387

 

$3,783

 

$4,352

 

$4,274

 

$4,568

(1)Per share amounts calculated using the average number of shares outstanding throughout the year.

(2) Less than $0.005 per share.

(3)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest expense would have been: 1.47% and 1.20% for the year ended October 31, 2023; 1.41% and 1.20%, respectively for the year ended October 31, 2021; 1.47% and 1.20%, respectively for the year ended October 31, 2020; and 1.64% and 1.20%, respectively for the year ended October 31, 2019.

See Notes to Financial Statements

51

ANNUAL REPORT

Cboe VEST S&P 500® Dividend Aristocrats Target Income FUND

Financial HighlightsSelected Per Share Data Throughout Each Year

Class C

For the year ended October 31,

2023

 

2022

 

2021

 

2020

 

2019

Net asset value, beginning
of year

$12.52

 

$13.82

 

$10.83

 

$11.42

 

$10.34

Investment activities

 

 

 

 

 

 

 

 

 

Net investment income
(loss)
(1)

0.06

 

0.05

 

0.07

 

0.08

 

0.06

Net realized and unrealized gain (loss) on investments

(0.27

(0.82

3.43

 

(0.28

1.43

Total from investment activities

(0.21

(0.77

3.50

 

(0.20

1.49

Distributions

 

 

 

 

 

 

 

 

 

Net investment income

(0.06

(0.05

(0.07

(0.07

(0.08

)

Net realized gain

(0.55

(0.48

(0.44

(0.30

(0.33

)

Return of Capital

 

 

 

(0.02

Total distributions

(0.61

(0.53

(0.51

(0.39

(0.41

)

Net asset value, end of year

$11.70

 

$12.52

 

$13.82

 

$10.83

 

$11.42

Total Return

(2.00

%) 

(5.74

%

32.75

(1.70

%) 

14.71

%

Ratios/Supplemental Data

 

 

 

 

 

 

 

 

 

Ratios to average net assets

 

 

 

 

 

 

 

 

 

Expenses, gross

2.16

%(2)

2.15

2.11

%(2)

2.17

%(2)

2.35

%(2)

Expenses, net of waiver
(Note 2)

1.96

%(2)

1.95

1.96

%(2)

1.96

%(2)

1.96

%(2)

Net investment income (loss)

0.47

0.36

0.51

0.71

0.54

%

Portfolio turnover rate

233.33

128.88

126.11

169.87

185.19

%

Net assets, end of year (000’s)

$2,092

 

$2,487

 

$2,725

 

$2,469

 

$1,699

(1)Per share amounts calculated using the average number of shares outstanding throughout the year.

(2)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest expense would have been: 2.15% and 1.95%, respectively for the year ended October 31, 2023; 2.10% and 1.95%, respectively for the year ended October 31, 2021; 2.16% and 1.95%, respectively for the year ended October 31, 2020; and 2.34% and 1.95%, respectively for the year ended October 31, 2019.

See Notes to Financial Statements

52

ANNUAL REPORT

Cboe VEST S&P 500® Dividend Aristocrats Target Income FUND

Financial HighlightsSelected Per Share Data Throughout Each Year

Class Y

For the year ended October 31,

2023

 

2022

 

2021

 

2020

 

2019

Net asset value, beginning
of year

$12.63

 

$13.91

 

$10.91

 

$11.48

 

$10.38

Investment activities

 

 

 

 

 

 

 

 

 

Net investment income
(loss)
(1)

0.22

 

0.21

 

0.23

 

0.21

 

0.19

Net realized and unrealized gain (loss) on investments

(0.28

(0.81

3.44

 

(0.27

1.45

Total from investment activities

(0.06

(0.60

3.67

 

(0.06

1.64

Distributions

 

 

 

 

 

 

 

 

 

Net investment income

(0.20

(0.20

(0.23

(0.18

(0.21

)

Net realized gain

(0.55

(0.48

(0.44

(0.30

(0.33

)

Return of Capital

 

 

 

(0.03

Total distributions

(0.75

(0.68

(0.67

(0.51

(0.54

)

Net asset value, end of year

$11.82

 

$12.63

 

$13.91

 

$10.91

 

$11.48

Total Return

(0.78

%) 

(4.46

%) 

34.24

(0.39

%) 

16.24

%

Ratios/Supplemental Data

 

 

 

 

 

 

 

 

 

Ratios to average net assets

 

 

 

 

 

 

 

 

 

Expenses, gross

1.15

%(2)

1.14

1.11

%(2)

1.15

%(2)

1.34

%(2)

Expenses, net of waiver
(Note 2)

0.71

%(2)

0.70

0.71

%(2)

0.71

%(2)

0.70

%(2)

Net investment income (loss)

1.70

1.61

1.73

1.94

1.79

%

Portfolio turnover rate

233.33

128.88

126.11

169.87

185.19

%

Net assets, end of year (000’s)

$25,777

 

$18,330

 

$19,917

 

$12,880

 

$12,940

(1)Per share amounts calculated using the average number of shares outstanding throughout the year.

(2)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest expense would have been: 1.14% and 0.70% for the year ended October 31, 2023; 1.10% and 0.70%, respectively for the year ended October 31, 2021; 1.14% and 0.70%, respectively for the year ended October 31, 2020; and 1.33% and 0.70%, respectively for the year ended October 31, 2019.

See Notes to Financial Statements

53

ANNUAL REPORT

Cboe Vest Bitcoin Strategy Managed Volatility Fund

Financial Highlights (Consolidated)Selected Per Share Data Throughout Each Period

Institutional Class

Year ended October 31,

 

Period
August 13,
2021* to
October 31,
2021

2023

 

2022

Net asset value, beginning of period

$10.00

 

$24.58

 

$20.00

Investment activities

 

 

 

 

 

Net investment income (loss)(1)

0.21

 

(0.07

(0.07

)

Net realized and unrealized gain (loss) on investments

3.67

 

(11.87

4.65

Total from investment activities

3.88

 

(11.94

4.58

Distributions

 

 

 

 

 

Net investment income

 

(2.64

Total distributions

 

(2.64

Paid-in capital from redemption fees

0.08

 

 

Net asset value, end of period

$13.96

 

$10.00

 

$24.58

Total Return(2)

39.60

(53.08

%) 

22.90

%

Ratios/Supplemental Data

 

 

 

 

 

Ratios to average net assets(3)

 

 

 

 

 

Expenses, gross

10.19

9.61

%(4)

22.98

%(4)

Expenses, net of waiver (Note 2)

0.99

1.07

%(4)

1.65

%(4)

Net investment income (loss)

1.86

(0.52

%) 

(1.60

%)

Portfolio turnover rate(2)

413.89

231.67

0.00

%

Net assets, end of period (000’s)

$326

 

$300

 

$292

(1)Per share amounts calculated using the average number of shares outstanding throughout the period.

(2)Total return and portfolio turnover rate are for the period indicated and have not been annualized for periods less than one year.

(3)Ratios to average net assets have been annualized for periods less than one year.

(4)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest and subsidiary expenses would have been: 9.59% and 1.05%, respectively for the year ended October 31, 2022; and 22.78% and 1.45%, respectively for the period ended October 31, 2021.

*Inception date

See Notes to Financial Statements

54

ANNUAL REPORT

Cboe Vest Bitcoin Strategy Managed Volatility Fund

Financial Highlights (Consolidated)Selected Per Share Data Throughout Each Period

Investor Class

 

Year ended October 31,

 

Period
August 13,
2021* to
October 31,
2021

2023

 

2022

Net asset value, beginning of period

$10.11

 

$24.55

 

$20.00

Investment activities

 

 

 

 

 

Net investment income (loss)(1)

0.20

 

(0.10

(0.09

)

Net realized and unrealized gain (loss) on investments

3.68

 

(11.90

4.64

Total from investment activities

3.88

 

(12.00

4.55

Distributions

 

 

 

 

 

Net investment income

 

(2.56

Total distributions

 

(2.56

Paid-in capital from redemption fees

0.12

 

0.12

 

Net asset value, end of period

$14.11

 

$10.11

 

$24.55

Total Return(2)

39.56

(52.75

%) 

22.75

%

Ratios/Supplemental Data

 

 

 

 

 

Ratios to average net assets(3)

 

 

 

 

 

Expenses, gross

9.16

9.70

%(4)

19.75

%(4)

Expenses, net of waiver (Note 2)

1.24

1.30

%(4)

1.90

%(4)

Net investment income (loss)

1.72

(0.75

%) 

(1.86

%)

Portfolio turnover rate(2)

413.89

231.67

0.00

%

Net assets, end of period (000’s)

$740

 

$256

 

$57

(1)Per share amounts calculated using the average number of shares outstanding throughout the period.

(2)Total return and portfolio turnover rate are for the period indicated and have not been annualized for periods less than one year.

(3)Ratios to average net assets have been annualized for periods less than one year.

(4)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest and subsidiary expenses would have been: 9.68% and 1.28%, respectively for the year ended October 31, 2022 and 19.55%; and 1.70%, respectively for the period ended October 31, 2021.

*Inception date

See Notes to Financial Statements

55

ANNUAL REPORT

Cboe Vest Bitcoin Strategy Managed Volatility Fund

Financial Highlights (Consolidated)Selected Per Share Data Throughout Each Period

Class Y

Year ended October 31,

 

Period
August 13,
2021* to
October 31,
2021

2023

 

2022

Net asset value, beginning of period

$9.98

 

$24.56

 

$20.00

Investment activities

 

 

 

 

 

Net investment income (loss)(1)

0.21

 

(0.07

(0.06

)

Net realized and unrealized gain (loss) on investments

3.68

 

(11.83

4.62

Total from investment activities

3.89

 

(11.90

4.56

Distributions

 

 

 

 

 

Net investment income

 

(2.68

Total distributions

 

(2.68

Paid-in capital from redemption fees

0.08

 

 

Net asset value, end of period

$13.95

 

$9.98

 

$24.56

Total Return(2)

39.78

(53.03

%) 

22.80

%

Ratios/Supplemental Data

 

 

 

 

 

Ratios to average net assets(3)

 

 

 

 

 

Expenses, gross

10.51

9.85

21.74

%(4)

Expenses, net of waiver (Note 2)

0.89

0.96

1.45

%(4)

Net investment income (loss)

1.91

(0.48

%) 

(1.40

%)

Portfolio turnover rate(2)

413.89

231.67

0.00

%

Net assets, end of period (000’s)

$424

 

$232

 

$491

(1)Per share amounts calculated using the average number of shares outstanding throughout the period.

(2)Total return and portfolio turnover rate are for the period indicated and have not been annualized for periods less than one year.

(3)Ratios to average net assets have been annualized for periods less than one year.

(4)Gross and net expenses reflect the effect of interest expense which is excluded from the Fund’s expense limitation agreement. Gross and net expenses excluding interest and subsidiary expenses would have been: 9.83% and 0.94%, respectively for the year ended October 31, 2022; and 21.54% and 1.25%, respectively for the period ended October 31, 2021.

*Inception date

56

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial StatementsOctober 31, 2023

NOTE 1 – ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

The Cboe Vest US Large Cap 10% Buffer Strategies Fund (“10% Buffer”), the Cboe Vest US Large Cap 20% Buffer Strategies Fund (“20% Buffer”), and the Cboe Vest Bitcoin Strategy Managed Volatility Fund (“Bitcoin”) are each non-diversified series of the World Funds Trust (“WFT” or “Trust”) which is registered under the Investment Company Act of 1940, as amended (the “1940 Act”), as an open-end management company. The Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund (“Dividend Aristocrats”) is a diversified series of the Trust. WFT was organized as a Delaware statutory trust on April 9, 2007 and may issue its shares of beneficial interest in separate series and issue classes of any series or divide shares of any series into two or more classes. 10% Buffer’s inception dates were August 23, 2016 for Institutional Class, December 7, 2016 for Investor Class and July 24, 2018 for Classes A, C, and Y. 20% Buffer’s inception dates were December 21, 2016 for Institutional Class, January 31, 2017 for Investor Class and Class A and July 24, 2018 for Classes C and Y. Dividend Aristocrat’s inception dates were September 11, 2017 for Institutional Class, Investor Class, Classes A and C and July 24, 2018 for Class Y. Bitcoin’s inception date was August 13, 2021 for Institutional Class, Investor Class and Class Y. Prior to February 28, 2022, 10% Buffer and 20% Buffer were known as Cboe Vest S&P 500® Buffer Strategy Fund and Cboe Vest S&P 500® Enhanced Growth Strategy Fund, respectively. On February 28, 2022, 10% Buffer changed its investment objective from tracking, before fees and expenses, the performance of the Cboe S&P 500® Buffer Protect Index Balanced Series to seeking to provide investors with capital appreciation. On February 28, 2022, 20% Buffer changed its investment objective from tracking, before fees and expenses, the performance of the Cboe S&P 500® Enhanced Growth Index Balanced Series to seek to provide investors with capital appreciation.

The investment objectives of the 10% Buffer, 20% Buffer, Dividend Aristocrats and Bitcoin Funds (collectively the “Funds”) are as follows:

Fund

 

Objective

10% Buffer

Capital appreciation.

20% Buffer

Capital appreciation.

Dividend Aristocrats

To track the price and yield performance, before fees and expenses, of the Cboe S&P 500® Dividend Aristocrats Target Income Index (the “Cboe Aristocrats Index”).

Bitcoin

To seek total return.

The following is a summary of significant accounting policies consistently followed by the Funds. The policies are in conformity with accounting principles generally accepted in the United States of America (“GAAP”). The Funds are investment companies and accordingly follow the investment company accounting and reporting guidance of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification Topic 946 “Financial Services – Investment Companies”.

Security Valuation

The Funds’ securities are valued at current market prices or fair value. Investments in securities traded on national securities exchanges are valued at the last reported sale price. For securities traded on the NASDAQ National Market System, the NASDAQ Official Closing Price will be used. Exchange traded options are valued at the last quoted sales price or, in the absence of a sale, at the mean between the current bid and ask prices on the exchange on which such options are traded. Other securities traded in the over-the-counter market and listed securities for which no sales are reported on a given date are valued at the last reported bid price. Debt securities are valued by appraising them at prices supplied by a pricing agent approved by the Trust, which prices may reflect broker-dealer supplied valuations and electronic data processing techniques. Short-term debt securities (less than 60 days to maturity) are valued at their fair value using amortized cost. Investments in investment companies and money market funds are valued at net asset value per share. Other assets for which market prices are not readily available are valued at their fair value as determined in good faith by the Funds’ adviser under procedures set by the Board of Trustees

57

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

(the “Board”). Although the Board is ultimately responsible for fair value determinations under Rule 2a-5 of the 1940 Act, the Board has delegated day-to-day responsibility for oversight of the valuation of each of the Fund’s assets to Cboe Vest Financial, LLCSM (the “Adviser”) as the Valuation Designee pursuant to the Funds’ policies and procedures. Generally, trading in corporate bonds, US government securities and money market instruments is substantially completed each day at various times before the scheduled close of the New York Stock Exchange (“NYSE”). The value of these securities used in computing the net asset value (“NAV”) is determined at such times.

FLexible EXchange® Options (“FLEX Options”) are valued by a pricing service which utilizes an options pricing model. Factors used by the model may include observable and unobservable inputs, including the strike price and maturity date of the option, implied volatility and the level of the underlying reference entity. FLEX Options are European-style options and can only be exercised on the expiration date.

Futures contracts are valued at the settlement price determined by the applicable US exchange on the date with respect to which the NAV is being determined, or if no settlement price is available, at the last sale price as of the close of business prior to the NAV determination on such day.

The Funds have a policy that contemplates the use of fair value pricing to determine the NAV per share of the Funds when market prices are unavailable as well as under special circumstances, such as: (i) if the primary market for a portfolio security suspends or limits trading or price movements of the security; and (ii) when an event occurs after the close of the exchange on which a portfolio security is principally traded, in the opinion of the Valuation Designee, that is likely to have changed the value of the security.

When the Funds use fair value pricing to determine the NAV per share of the Funds, securities will not be priced on the basis of quotations from the primary market in which they are traded, but rather may be priced by another method that the Board believes accurately reflects fair value. Any method used by the will be approved by the Board and results will be monitored by the Valuation Designee to evaluate accuracy. The Funds’ policy is intended to result in a calculation of the Funds’ NAV that fairly reflects security values as of the time of pricing.

Various inputs are used in determining the value of the Funds’ investments. GAAP established a three-tier hierarchy of inputs to establish a classification of fair value measurements for disclosure purposes. Level 1 includes quoted prices in active markets for identical securities. Level 2 includes other significant observable market-based inputs (including quoted prices for similar securities, interest rates, prepayment speeds, credit risk, etc.). Level 3 includes significant unobservable inputs (including the Funds’ own assumptions in determining fair value of investments).

The inputs or methodology used for valuing securities are not necessarily an indication of the risk associated with investing in those securities.

The following is a summary of the level of inputs used to value the Funds’ investments as of October 31, 2023:

 

Level 1
Quoted Prices

 

Level 2
Other
Significant
Observable

Inputs

 

Level 3
Significant
Unobservable
Inputs

 

Total

10% Buffer

Assets

Money Market Fund

$752,357

$

$

$752,357

Call Options Purchased

396,671,149

396,671,149

Put Options Purchased

 

16,468,268

 

 

16,468,268

 

$752,357

 

$413,139,417

 

$

 

$413,891,774

 

58

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

 

Level 1
Quoted Prices

 

Level 2
Other
Significant
Observable

Inputs

 

Level 3
Significant
Unobservable
Inputs

 

Total

Liabilities

Call Options Written

$

$(628,526

)

$

$(628,526

)

Put Options Written

 

(6,923,088

)

 

(6,923,088

)

 

$

 

$(7,551,614

)

$

 

$(7,551,614

)

 

 

 

 

 

 

 

 

20% Buffer 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Money Market Fund

$1,783,718

 

$

 

$

 

$1,783,718

Call Options Purchased

 

41,184,282

 

 

41,184,282

Put Options Purchased

 

1,669,327

 

 

1,669,327

 

$1,783,718

 

$42,853,609

 

$

 

$44,637,327

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Call Options Written

$

 

$(280,838

)

$

 

$(280,838

)

Put Options Written

 

(315,260

)

 

(315,260

)

 

$

 

$(596,098

)

$

 

$(596,098

)

 

 

 

 

 

 

 

 

Dividend Aristocrats

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

Common Stocks

$62,615,347

 

$

 

$

 

$62,615,347

 

$62,615,347

 

$

 

$

 

$62,615,347

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Call Options Written

$(376,090

)

$

 

$

 

$(376,090

)

 

$(376,090

)

$

 

$

 

$(376,090

)

 

Bitcoin

 

 

 

 

 

 

 

Money Market Fund

$1,231,819

 

$

 

$

 

$1,231,819

 

$1,231,819

 

$

 

$

 

$1,231,819

Other Financial Instruments

 

 

 

 

 

 

 

Futures Contracts*

$123,332

 

$

 

$

 

$123,332

 

$123,332

 

$

 

$

 

$123,332

*Other financial instruments are derivative instruments such as futures contracts and are valued at the unrealized appreciation (depreciation) of the instrument.

Refer to each Fund’s Schedules of Investments for a listing of the securities by security type.

Security Transactions and Income

Security transactions are accounted for on the trade date. Dividend income is recorded on the ex-dividend date. Interest income is recorded on an accrual basis. Discount or premiums are accreted or amortized to interest income using the effective interest method. The cost of securities sold is determined generally on a specific identification basis.

59

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

Cash

Cash, if any, consist of overnight deposits with the custodian bank which earn interest at the current market rate.

Cash Deposits with Brokers and Due to Broker

Cash deposits with brokers are held as collateral for options written. As of October 31, 2023, $1,316, $3,629, $220,047 and $28,520 were the cash deposits with brokers for 10% Buffer, 20% Buffer, Dividend Aristocrats and Bitcoin respectively. There were no due to broker amounts for the Funds as of October 31, 2023.

Accounting Estimates

In preparing financial statements in conformity with GAAP, management makes estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosures of contingent assets and liabilities at the date of the financial statements, as well as the reported amounts of increases and decreases in net assets from operations during the reporting period. Actual results could differ from those estimates.

Federal Income Taxes

Each Fund intends to continue to comply with the requirements of the Internal Revenue Code applicable to regulated investment companies and to distribute all of its taxable income to its shareholders. Each Fund also intends to distribute sufficient net investment income and net capital gains, if any, so that it will not be subject to excise tax on undistributed income and gains. Therefore, no federal income tax or excise provision is required.

Management has concluded that no liability for unrecognized tax benefits should be recorded related to uncertain tax positions to be taken in the Funds’ tax returns. The Funds have no examinations in progress and management is not aware of any tax positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will significantly change in the next twelve months. Interest and penalties, if any, associated with any federal or state income tax obligations are recorded as income tax expense when incurred.

Reclassification of Capital Accounts

Certain components of net assets are reclassified relating to permanent differences between financial and tax reporting. These reclassifications are caused primarily by differences in the timing of the recognition of certain components of income, expenses or realized capital gains for federal income tax purposes and have no effect on net assets or net asset value per share. For the year ended October 31, 2023, such reclassifications were due to net operating loss forfeiture and capital gains from redemptions in-kind for 10% Buffer, the utilization of earnings and profits distributed to shareholders on redemption of shares for 20% Buffer, and the utilization of earnings and profits distributed to shareholders on redemption of shares for Dividend Aristocrats. Cboe Vest Cayman Subsidiary I, as a wholly owned subsidiary of the Bitcoin, is legally separate from the Bitcoin and is treated as an independent company for taxation purposes.

10% Buffer

 

20% Buffer

 

Dividend
Aristocrats

 

Bitcoin

Paid-in capital

$6,928,419

$783,724

$269,375

$

Distributable earnings

(6,928,419

)

(783,724

)

(269,375

)

60

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

Class Net Asset Values and Expenses

All income, expenses not attributable to a particular class, and realized and unrealized gains, are allocated to each class proportionately on a daily basis for purposes of determining the net asset value of each class. Each class bears different distribution expenses. Ratios are calculated by adjusting the expense and net investment income ratios for the Funds for the entire period for the effect of expenses applicable for each class. Expenses incurred by the Trust that do not relate to a specific fund of the Trust are allocated to the individual funds based on each fund’s relative net assets or another appropriate basis as determined by the Board.

The 10% Buffer, 20% Buffer and Dividend Aristocrats Funds currently offer Class A, Class C, Class Y, Investor Class and Institutional Class Shares. The Bitcoin Fund currently offers Class Y, Investor Class and Institutional Class Shares. Class A Shares include a maximum front-end sales charge of 5.75%. Class A, Class C and Investor Class Shares include a maximum 2.00% redemption fee on the proceeds of certain redemptions on shares held for 30 days or less.

Derivatives

The Funds utilize derivatives to achieve their investment strategies. These are financial instruments that derive their performance from the performance of an underlying asset or index. Derivatives can be volatile and involve various types and degrees of risks, depending upon the characteristics of a particular derivative. Derivatives may entail investment exposures that are greater than their cost would suggest, meaning that a small investment in a derivative could have a large potential impact on the performance of the Funds. The Funds could experience a loss if derivatives do not perform as anticipated, or are not correlated with the performance of other investments which are used to hedge or if the Funds are unable to liquidate a position because of an illiquid secondary market. The market for many derivatives is, or suddenly can become, illiquid. Changes in liquidity may result in significant, rapid and unpredictable changes in the prices for derivatives. 10% Buffer and 20% Buffer use FLEX Options, whose customized exercise prices and expiration dates allow the Funds to more precisely implement its investment strategy than through what could be achieved through the use of standardized option contracts. Options are subject to equity price risk that arises from the possibility that equity security prices will fluctuate affecting the value of the options. The Bitcoin Fund may invest in exchange-traded Bitcoin futures contracts (whether directly or through the Cboe Vest Subsidiary). Futures contracts involve the risk of mispricing or improper valuation and the risk that changes in the value of a futures contract may not correlate perfectly with the underlying indicator. A liquid secondary market may not always exist for the Bitcoin Fund’s futures contract positions at any time. The Funds are subject to the requirements of Rule 18f-4 under the 1940 Act and have adopted policies and procedures to manage risks concerning their use of derivatives. The following are the derivatives held by each fund on October 31, 2023:

Fund

 

Derivative

 

Value of Asset Derivatives

10% Buffer

Options Purchased – Call

$396,671,149

 

Options Purchased – Put

16,468,268

 

$413,139,417

*

 

20% Buffer

Options Purchased – Call

$41,184,282

 

Options Purchased – Put

1,669,327

 

$42,853,609

*

 

Bitcoin

Futures Contracts

$123,332

**

61

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

Fund

 

Derivative

 

Value of Liability
Derivatives

10% Buffer

Options Written – Call

$(628,526

)

 

Options Written – Put

(6,923,088

)

 

$(7,551,614

)***

 

20% Buffer

Options Written – Call

$(280,838

)

 

Options Written – Put

(315,260

)

 

$(596,098

)***

 

Dividend Aristocrats

Options Written – Call

$(376,090

)***

*Statements of Assets and Liabilities location: Investments at value.

** Statements of Assets and Liabilities location: Unrealized appreciation of open futures contracts.

***Statements of Assets and Liabilities location: Options written, at value.

The effect of derivative instruments on the Statements of Operations and whose underlying risk exposure is equity price risk for the 10% Buffer, 20% Buffer and Dividend Aristocrats Funds and commodity risk for the Bitcoin Fund for the year ended October 31, 2023 are as follows:

Fund

 

Derivative

 

Realized Gain (Loss) On Derivatives Recognized in Income*

 

Change in Unrealized Appreciation (Depreciation) on Derivatives Recognized in Income**

10% Buffer

Options Purchased – Call

$(1,409,442

)

$24,836,044

 

 

Options Purchased – Put

(12,518,891

)

(15,016,041

)

 

$(13,928,333

)

$9,820,003

 

 

 

 

 

 

 

Options Written – Call

$5,214,823

 

$(412,713

)

 

Options Written – Put

15,097,269

 

6,500,258

 

 

$20,312,092

 

$6,087,545

 

 

 

 

 

 

20% Buffer

Options Purchased – Call

$589,402

 

$3,646,539

 

 

Options Purchased – Put

(2,519,448

)

(1,103,271

)

 

$(1,930,046)

 

$2,543,268

 

 

 

 

 

 

 

Options Written – Call

$922,237

 

$445,309

 

 

Options Written – Put

1,458,199

 

144,487

 

 

$2,380,436

 

$589,796

 

 

 

 

 

 

Dividend Aristocrats

Options Written – Call

$1,763,928

 

$(166,668

)

 

 

 

 

 

Bitcoin

Futures Contracts

$164,491

 

$84,322

 

*Statements of Operations location: Net realized gain (loss) on options purchased, options written, and futures contracts, respectively.

**Statements of Operations location: Net change in unrealized appreciation (depreciation) on options purchased, options written, and futures contracts, respectively.

62

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

The following indicates the average monthly volume for the year ended October 31, 2023 are as follows:

Average monthly notional value of:

Fund

 

Derivative

 

Notional Value

10% Buffer

Options Purchased

$794,537,865

Options Written

(802,407,655

)

 

20% Buffer

Options Purchased

99,274,611

 

Options Written

(96,492,085

)

 

Dividend Aristocrats

Options Written

(4,929,288

)

 

Bitcoin

Futures Contracts

629,997

Options

Call options give the owner the right to buy a stock at a specific price (also called the strike price) over a given period of time. Put options give the owner the right, but not the obligation, to sell a stock at a specific price over a given period of time. A purchaser (holder) of an option pays a non-refundable premium to the seller (writer) of an option to obtain the right to buy/sell a specified amount of a security at a fixed price (the exercise price) during a specified period (exercise period). Conversely, the seller (writer) of an option, upon payment by the holder of the premium, has the obligation to sell/buy the security from the holder of the option at the exercise price during the exercise period. When an option is exercised, the premium originally received decreases the cost basis of the underlying security (or increases the proceeds on the security sold short) and the Funds realize a gain or loss from the sale of the security (or closing of the short sale). Options are not treated as hedging instruments under GAAP.

10% Buffer and 20% Buffer use FLEX Options, which are customized equity or index option contracts that trade on an exchange, but that provide investors with the ability to customize key contract terms like exercise prices, styles and expiration dates. Like standardized exchange-traded options, FLEX Options are guaranteed for settlement by The Options Clearing Corporation (“OCC”), a market clearinghouse. The OCC guarantees performance by each of the counterparties to the FLEX Options, becoming the “buyer for every seller and the seller for every buyer,” protecting clearing members and options traders from counterparty risk. FLEX Options provide investors with the ability to customize key terms, while achieving price discovery in competitive, transparent auctions markets and avoiding the counterparty exposure of Over-the-Counter (“OTC”) options positions. The Funds bear the risk that the OCC will be unable or unwilling to perform its obligations under the FLEX Options contracts. Additionally, FLEX Options may be less liquid than certain other securities such as standardized options. In a less liquid market for the FLEX Options, the Funds may have difficulty closing out certain FLEX Options positions at desired times and prices. The value of the FLEX Options may change with the implied volatility of the Reference Exchange Traded Funds (“ETF”), the S&P 500® Index and the securities comprising the S&P 500® Index.  No one can predict whether implied volatility will rise or fall in the future.

The methodology for the Funds’ strategies were created by the Chicago Board Options Exchange (“Cboe”).

10% Buffer aims to achieve its objective by seeking to capture returns, up to a maximum gain, generated by US large cap equity markets in rising markets, while seeking to cushion against losses in declining markets (i.e., a “buffer”). 10% Buffer seeks to accomplish its goals by investing in a portfolio of options-based buffered investment strategies.

63

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

10% Buffer attempts to achieve its investment objective through the construction of twelve laddered portfolios of 10% buffer strategies (each a “10% Buffer Strategy”) that invest in exchange-traded Flex Options linked to a US large cap equity index (the “Index”), such as the S&P 500® Index, or to an exchange traded fund (an “ETF”) that tracks the Index. Under normal market conditions, 10% Buffer will invest at least 80% of the value of its net assets (the “80% Test”) in a portfolio, or other investment companies that hold a portfolio, of FLEX Options linked to the Index and that are designed to replicate the returns of the twelve 10% Buffer Strategies. 10% Buffer Strategy seeks to provide investors with returns (before fees, expenses and taxes) that match the price return of the Index, up to a predetermined upside cap, while providing a buffer against the first 10% (before fees, expenses and taxes) of Index losses, over a defined one-year period. FLEX Options are customizable exchange-traded option contracts. For purposes of determining compliance with 10% Buffer’s 80% Test, 10% Buffer will only purchase FLEX Options on an Index, such as the S&P 500® index, that is considered to measure the large cap universe of issuers in the United States. For purposes of calculating the valuing the FLEX Options position and assessing compliance with the 80% Test, 10% Buffer will consider the market value of its FLEX Options positions.

20% Buffer aims to achieve its objective by seeking to capture returns, up to a maximum gain, generated by US large cap equity markets in rising markets, while seeking to cushion against losses in declining markets (i.e., a “buffer”). 20% Buffer seeks to accomplish its goals by investing in a portfolio of options-based buffered investment strategies.

20% Buffer attempts to achieve its investment objective through the construction of twelve laddered portfolios of 20% buffer strategies (each a “20% Buffer Strategy”) that invest in exchange-traded Flex Options linked to a US large cap equity index (the “Index”), such as the S&P 500® Index, or to an exchange traded fund (an “ETF”) that tracks the Index. Under normal market conditions, 20% Buffer will invest at least 80% of the value of its net assets (the “80% Test”) in a portfolio, or other investment companies that hold a portfolio, of FLEX Options linked to the Index and that are designed to replicate the returns of the twelve 20% Buffer Strategies. 20% Buffer Strategy seeks to provide investors with returns (before fees, expenses and taxes) that match the price return of the Index, up to a predetermined upside cap, while providing a buffer against the first 20% (before fees, expenses and taxes) of Index losses, over a defined one-year period. FLEX Options are customizable exchange-traded option contracts. For purposes of determining compliance with the Fund’s 80% Test, 20% Buffer will only purchase FLEX Options on an Index, such as the S&P 500® Index, that is considered to measure the large cap universe of issuers in the United States. For purposes of calculating the valuing the FLEX Options position and assessing compliance with the 80% Test, 20% Buffer will consider the market value of its FLEX Options positions.

Dividend Aristocrats is designed with the primary goal of generating an annualized level of income that is approximately 10% over the annual dividend yield of the S&P 500® Index and a secondary goal of generating price returns that are proportional to the price returns of the S&P 500® Index. The Index investment strategy includes, (1) buying an equally weighted portfolio of stocks of companies (“Stock Portfolio”) that are the members of the S&P 500® Dividend Aristocrats® Index (“SPDAUDT Index”) and (2) partially writing hypothetical weekly US exchange-traded covered call options on each of the stocks.

Purchased option contracts – When the Funds purchase a call or put option, an amount equal to the total premium (the premium plus commission) paid by the Fund is recorded as an asset in the Funds’ Statements of Assets and Liabilities and is subsequently marked-to-market daily. Premiums paid in the purchase of options that expire are treated as realized losses. Premiums paid in the purchase of call options that are exercised will increase the cost of the underlying security purchased. Premiums paid in the purchase of put options that are exercised will decrease the proceeds used to calculate the realized capital gain or loss on the sale of the underlying security.

Written option contracts – When the Funds write a call or put option, an amount equal to the net premium (the premium less the commission) received by the Funds are recorded in the Funds’ Statements of Assets and Liabilities and is subsequently marked-to-market daily. Premiums received

64

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

from writing call and put options that expire are treated as realized capital gains. Premiums received from writing call options that are exercised will increase the proceeds used to calculate the realized capital gain or loss on the sale of the underlying security. Premiums received from writing put options that are exercised will decrease the basis of the underlying security purchased.

If a closing purchase or sale transaction is used to terminate a Fund’s obligation on an option, a capital gain or loss will be realized, depending upon whether the price of the closing transaction is more or less than the premium previously paid on the option purchased or received on the option written.

Underlying Investment in Other Investment Companies

10% Buffer and 20% Buffer seek to achieve their investment objectives by investing a portion of their assets in an exchange traded fund (an “ETF”). The Funds may redeem their investments from the ETF at any time if the Adviser determines that it is in the best interest of the Funds and their shareholders to do so. As of October 31, 2023, none of the Funds respective net assets were invested in an ETF.

Futures Contracts

Futures contracts are financial contracts, the value of which depends on, or is derived from an underlying reference asset. In the case of Bitcoin Futures, the underlying reference asset is Bitcoin. A futures contract provides for the future sale by one party and purchase by another party of a specified amount of a specific financial instrument (e.g., units of a stock index) for a specified price, date, time and place designated at the time the contract is made. Brokerage fees are paid when a futures contract is bought or sold and margin deposits must be maintained.

Consolidation of Subsidiary

The Bitcoin Fund may invest up to 25% of its total assets in its subsidiary, Cboe Vest Cayman Subsidiary I, a wholly-owned and controlled subsidiary formed under the laws of the Cayman Islands. The Consolidated Schedule of Investments, Statement of Assets and Liabilities, Statement of Operations, Statements of Changes in Net Assets and Financial Highlights of the Bitcoin Fund include the accounts of the Cboe Vest Cayman Subsidiary I. All inter-company accounts and transactions have been eliminated in the consolidation for the Bitcoin Fund. The Cboe Vest Cayman Subsidiary I is advised by the Adviser and acts as an investment vehicle in order to effect certain investments consistent with the Bitcoin Fund’s investment objectives and policies specified in the Bitcoin Fund’s prospectus and statement of additional information. The Cboe Vest Cayman Subsidiary I will generally invest in derivatives, including futures, and other investments intended to serve as margin or collateral for futures positions. The inception date of the Cboe Vest Cayman Subsidiary I was August 13, 2021. As of October 31, 2023, net assets of the Bitcoin Fund were $1,489,367, of which $151,955, or approximately 10.20%, represented the Bitcoin Fund’s ownership of the shares of the Cboe Vest Cayman Subsidiary I.

NOTE 2 –

INVESTMENT ADVISORY AND DISTRIBUTION AGREEMENTS AND OTHER TRANSACTIONS WITH AFFILIATES

Pursuant to an Investment Advisory Agreement, the Adviser provides investment advisory services, and receives a monthly fee computed at an annual rate based on the daily net assets of each Fund. For the Bitcoin Fund the rate is 1.00% and for the 10% Buffer, 20% Buffer and Dividend Aristocrats Fund the rate is computed in accordance with the following fee schedule:

Asset Breakpoint

 

Rate

$0-$249,999,999.99

0.75%

$250,000,000-$749,999,999.99

0.65%

$750,000,000-$1,499,999,999.99

0.60%

$1,500,000,000-$4,999,999,999.99

0.55%

>$5,000,000,000

0.50%

65

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

The Adviser has entered into a written expense limitation agreement under which it has agreed to limit the total expenses of the Funds (exclusive of interest, fees payable pursuant to Rule 12b-1 Plans, taxes, acquired fund fees and expenses, brokerage commissions, other expenses which are capitalized in accordance with GAAP, extraordinary expenses and dividend expense on short sales) to an annual rate of 0.95% of the average daily net assets of each class of the 10% Buffer, 20% Buffer and Dividend Aristocrats and 0.99% of the average daily net assets of each class of Bitcoin, except for the Class Y Shares where the Adviser has agreed to limit the total expenses to 0.70% of the 10% Buffer, 20% Buffer, Dividend Aristocrats and 0.89% for Bitcoin. The Adviser may not terminate this expense limitation agreement prior to February 29, 2024 for 10% Buffer, 20% Buffer, Dividend Aristocrats and Bitcoin. Each waiver or reimbursement of an expense by the Adviser is subject to repayment by the Funds within three years following the date such waiver and/or reimbursement was made, provided that the Funds are able to make the repayment without exceeding the expense limitation in place at the time of the waiver or reimbursement and at the time the waiver or reimbursement is recouped.

For the year ended October 31, 2023, the Adviser earned and waived advisory fees and pursuant to the expense limitation arrangements as described below:

Fund

 

 

 

Management
Fees Earned

 

Management
Fees Waived

 

Expenses
Reimbursed

10% Buffer

0.71%

$2,879,632

$717,305

$

20% Buffer

0.75%

385,244

151,913

Dividend Aristocrats

0.75%

542,357

250,039

Bitcoin

1.00%

9,464

9,464

73,426

The total amount of recoverable reimbursements as of October 31, 2023 and expiration dates are as follows:

Recoverable Reimbursements and Expiration Dates

Fund

 

2024

 

2025

 

2026

 

Total

10% Buffer

$442,883

$592,426

$717,305

$1,752,614

20% Buffer

147,925

72,336

151,913

372,174

Dividend Aristocrats

193,606

239,970

250,039

683,615

Bitcoin

25,445

77,892

82,890

186,227

The Board has adopted a Distribution and Service Plan for the Funds’ Investor Class, Class A and Class C Shares (collectively, the “12b-1 Plans”) in accordance with Rule 12b-1 under the 1940 Act. Pursuant to the 12b-1 Plan, the Funds may finance from the assets of a particular Class certain activities or expenses that are intended primarily to result in the sale of shares of such class. The Funds finance these distribution and service activities through payments made by each class computed on an annualized basis reflecting the average daily net assets of a class, up to a maximum of 0.25% for Investor Class and Class A Shares expenses and 1.00% for Class C Shares expenses. Because these fees are paid out of a class’s assets on an ongoing basis, over time these fees will increase the cost of your investment and may cost more than paying other types of sales charges.

10% Buffer, 20% Buffer and Dividend Aristocrats have adopted a shareholder services plan with respect to their Investor Class, Institutional Class, Class A and Class C Shares. Under the shareholder services plan, 10% Buffer, 20% Buffer and Dividend Aristocrats may pay an authorized firm on an annualized basis, up to 0.25% of average daily net assets attributable to their customers who are shareholders. Bitcoin has adopted a shareholder services plan with respect to its Investor Class and Institutional Class pursuant to which Bitcoin may pay an authorized firm up to 0.25% on an annualized basis of its average daily net assets attributable to its customers who are shareholders. For this fee, the authorized firms may provide a variety of services, including but not limited to: (i) arranging for bank wires; (ii) responding to inquiries from shareholders concerning their investment in the Funds; (iii) assisting shareholders in changing dividend options, account designations and addresses;

66

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

(iv) providing information periodically to shareholders showing their position in shares; (v) forwarding shareholder communications from the Funds such as proxies, shareholder reports, annual reports, and dividend distribution and tax notices to shareholders; (vi) processing purchase, exchange and redemption requests from shareholder and placing orders with the Funds or their service providers; (vii) providing subaccounting with respect to shares beneficially owned by shareholders; and (viii) processing dividend payments from the Funds on behalf of shareholders.

Because the Funds have adopted the shareholder services plan to compensate authorized firms for providing the types of services described above, the Funds believe the shareholder services plan is not covered by Rule 12b-1 under the 1940 Act, which relates to payment of distribution fees. The Funds, however, follow the procedural requirements of Rule 12b-1 in connection with the implementation and administration of the shareholder services plan.

For the year ended October 31, 2023, the following expenses were incurred:

Fund

 

Class

Type of Plan

Fees Incurred

10% Buffer

Institutional

Shareholder servicing

$203,206

10% Buffer

Investor

Shareholder servicing

37,760

10% Buffer

A

Shareholder servicing

5,602

10% Buffer

C

Shareholder servicing

8,033

10% Buffer

Investor

12b-1

54,760

10% Buffer

A

12b-1

9,336

10% Buffer

C

12b-1

53,555

20% Buffer

Institutional

Shareholder servicing

44,158

20% Buffer

Investor

Shareholder servicing

12,421

20% Buffer

A

Shareholder servicing

1,161

20% Buffer

C

Shareholder servicing

2,286

20% Buffer

Investor

12b-1

13,562

20% Buffer

A

12b-1

643

20% Buffer

C

12b-1

15,241

Dividend Aristocrats

Institutional

Shareholder servicing

36,018

Dividend Aristocrats

Investor

Shareholder servicing

12,276

Dividend Aristocrats

A

Shareholder servicing

2,935

Dividend Aristocrats

C

Shareholder servicing

335

Dividend Aristocrats

Investor

12b-1

12,516

Dividend Aristocrats

A

12b-1

9,324

Dividend Aristocrats

C

12b-1

24,296

Bitcoin

Institutional

Shareholder servicing

703

Bitcoin

Investor

Shareholder servicing

1,029

Bitcoin

Investor

12b-1

1,029

Commonwealth Fund Services, Inc. (“CFS”) acts as the Funds’ administrator, transfer and dividend disbursing agent and pricing agent. CFS provides shareholder, recordkeeping, administrative and blue-sky filing services. Fees to CFS are accrued daily and paid monthly. For the year ended October 31, 2023, the following fees were paid to CFS by the Funds:

Fund

 

Administration

 

Transfer Agent

 

Accounting

10% Buffer

$235,744

$34,757

$143,387

20% Buffer

27,624

6,521

17,898

Dividend Aristocrats

40,063

6,823

24,312

Bitcoin

597

2,418

12,834

67

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

The amounts reflected on the Statements of Operations for Administration, Transfer Agent and Accounting fees may include out of pocket expenses not paid to CFS.

Certain officers of the Trust are also officers and/or directors of CFS. Additionally, Practus LLP, serves as legal counsel to the Trust. John H. Lively, Secretary of the Trust, is Managing Partner of Practus LLP. J. Stephen King, Jr., Assistant Secretary of the Trust, is a Partner of Practus LLP. Gino E. Malaspina, Assistant Secretary of the Trust, serves as Counsel of Practus, LLP. Neither the officers and/or directors of CFS, Mr. Lively, Mr. King or Mr. Malaspina receive any special compensation from the Trust or the Funds for serving as officers of the Trust.

NOTE 3 – INVESTMENT TRANSACTIONS

The cost of purchases and proceeds from the sales of securities excluding than short-term securities for the year ended October 31, 2023, were as follows:

Fund

 

Purchases

 

Sales

10% Buffer

$233,222,325

$109,513,325

20% Buffer

85,974,012

74,209,972

Dividend Aristocrats

167,285,318

168,622,910

Bitcoin

1,175,711

1,436,000

For the year ended October 31, 2023, in-kind transactions associated with redemptions for 10% Buffer were $71,287,868 and the related realized gains were $9,735,289.

NOTE 4 – DISTRIBUTIONS TO SHAREHOLDERS AND TAX COMPONENTS OF CAPITAL

Distributions from net investment income and realized gains, if any, are recorded on the ex-dividend date. Income distributions and capital gain distributions are determined in accordance with income tax regulations, which may differ from GAAP.

The tax character of distributions for the years ended October 31, 2023 and 2022 were as follows:

 

Year ended October 31, 2023

 

 

10% Buffer

 

20% Buffer

 

Dividend Aristocrats

 

Bitcoin

Distributions paid from:

Ordinary income

$

$

$3,264,912

$

Realized gains

 

 

790,712

 

 

$

 

$

 

$4,055,624

 

$

Year ended October 31, 2022

10% Buffer

 

20% Buffer

 

Dividend Aristocrats

 

Bitcoin

Distributions paid from:

 

 

 

 

 

 

 

Ordinary income

$

 

$

 

$2,246,735

 

$141,833

Realized gains

 

3,286,994

 

1,261,299

 

 

$

 

$3,286,994

 

$3,508,034

 

$141,833

68

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

As of October 31, 2023, the components of distributable earnings (accumulated deficits) on a tax basis were as follows:

10% Buffer

 

20% Buffer

 

Dividend Aristocrats

 

Bitcoin

Accumulated net investment income (accumulated deficits)

$(2,846,852

)

$(135,332

)

$

 

$262,661

Accumulated net realized
gain (loss)

(22,739,533

)

 

1,292,988

 

Net unrealized appreciation (depreciation)

11,582,272

 

3,302,911

 

2,368,074

 

 

$(14,004,113

)

$3,167,579

 

$3,661,062

 

$262,661

Under current tax law, late-year ordinary losses realized after December 31 of a fund’s fiscal year may be deferred and treated as occurring on the first business day of the following fiscal year for tax purposes. The Funds elected to defer late year ordinary losses as follows:

Fund

 

 

10% Buffer

$2,846,852

20% Buffer

135,332

As of October 31, 2023, Dividend Aristocrats had outstanding straddle loss deferrals of $921,668. As of October 31, 2023; 10% Buffer had a capital loss carryforward of $22,739,533 of which $20,186,536 is considered short term and $2,552,997 is considered long term. These losses may be carried forward indefinitely. During the year ended October 31, 2023, 10% Buffer utilized $6,957,145 of capital loss carryforward generated in previous years.

Cost of investments for Federal Income tax purposes, inclusive of premiums received from written options, and the related tax-based net unrealized appreciation (depreciation) consists of:

Fund

 

Cost

 

Gross
Unrealized
Appreciation

 

Gross
Unrealized
Depreciation

 

Net Unrealized
Appreciation

10% Buffer

$394,757,887

$31,534,699

$(19,952,427

)

$11,582,272

20% Buffer

40,738,317

4,262,849

(959,938

)

3,302,911

Dividend Aristocrats

59,871,183

13,514,177

(11,146,103

)

2,368,074

Bitcoin

1,231,819

The difference between book basis and tax basis net unrealized appreciation (depreciation) is attributable primarily to the tax deferral of wash sales.

NOTE 5 – CAPITAL STOCK TRANSACTIONS

Capital stock transactions were:

10% Buffer

Year ended October 31, 2023

Institutional Class

 

Investor
Class

 

Class A

 

Class C

 

Class Y

Shares sold

5,772,669

285,719

48,841

67,277

8,420,175

Shares reinvested

Shares redeemed

(7,201,528

)

(477,865

)

(18,847

)

(58,471

)

(6,889,820

)

Net increase (decrease)

(1,428,859

)

(192,146

)

29,994

 

8,806

 

1,530,355

 

69

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

10% Buffer

Year ended October 31, 2022

Institutional Class

 

Investor
Class

 

Class A

 

Class C

 

Class Y

Shares sold

7,649,213

335,009

78,714

146,592

11,835,940

Shares reinvested

Shares redeemed

(4,380,574

)

(219,671

)

(74,708

)

(42,080

)

(11,165,715

)

Net increase (decrease)

3,268,639

 

115,338

 

4,006

 

104,512

 

670,225

 

20% Buffer

Year ended October 31, 2023

Institutional Class

 

Investor
Class

 

Class A

 

Class C

 

Class Y

Shares sold

14,692,111

584,675

28,197

308,937

29,701

Shares reinvested

Shares redeemed

(13,242,932

)

(131,436

)

(11,732

)

(34,986

)

(28

)

Net increase (decrease)

1,449,179

 

453,239

 

16,465

 

273,951

 

29,673

20% Buffer 

Year ended October 31, 2022

Institutional Class

 

Investor Class

 

Class A

 

Class C

 

Class Y

Shares sold

4,921,836

 

451,539

 

3,245

 

82,559

 

28

Shares reinvested

285,971

 

213,812

 

18,373

 

2,079

 

133

Shares redeemed

(1,519,699

)

(4,922,185

)

(7.036

)

(2,415

)

Net increase (decrease)

3,688,108

 

(4,256,834

)

14,582

 

82,223

 

161

Dividend Aristocrats 

Year ended October 31, 2023

Institutional
Class

 

Investor
Class

 

Class A

 

Class C

 

Class Y

Shares sold

323,354

 

65,824

 

16,852

 

2,804

 

659,228

Shares reinvested

149,918

 

19,243

 

15,655

 

7,017

 

115,604

Shares redeemed

(1,154,664

)

(253,787

)

(45,446

)

(29,651

)

(45,220

)

Net increase (decrease)

(681,392

)

(168,720

)

(12,939

)

(19,830

)

729,612

Dividend Aristocrats 

Year ended October 31, 2022

Institutional
Class

 

Investor
Class

 

Class A

 

Class C

 

Class Y

Shares sold

688,950

74,434

3,823

24,422

147,753

Shares reinvested

144,222

18,493

14,274

6,273

73,014

Shares redeemed

(794,414

)

(78,874

)

(31,095

)

(29,264

)

(200,281

)

Net increase (decrease)

38,758

 

14,053

 

(12,998

)

1,431

 

20,486

70

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

Bitcoin 

Year ended October 31, 2023

Institutional
Class

 

Investor
Class

 

Class Y

Shares sold

22,992

 

88,009

 

7,169

Shares reinvested

 

 

Shares redeemed

(29,663

)

(60,953)

 

Net increase (decrease)

(6,671

)

27,056

 

7,169

Bitcoin 

Year ended October 31, 2022

Institutional
Class

 

Investor
Class

 

Class Y

Shares sold

53,027

 

42,699

 

99

Shares reinvested

2,565

 

2,450

 

3,131

Shares redeemed

(37,461

)

(22,119

)

Net increase (decrease)

18,133

 

25,030

 

3,230

NOTE 6 – SECTOR RISK

If a Fund has significant investments in the securities of issuers in industries within a particular sector, any development affecting that sector will have a greater impact on the value of the net assets of the Fund than would be the case if the Fund did not have significant investments in that sector. In addition, this may increase the risk of loss of an investment in the Fund and increase the volatility of the Fund’s NAV per share. From time to time, circumstances may affect a particular sector and the companies within such sector. For instance, economic or market factors, regulation or deregulation, and technological or other developments may negatively impact all companies in a particular sector and therefore the value of the Fund’s portfolio will be adversely affected. As of October 31, 2023, Dividend Aristocrats had 23.76% of the value of its net assets invested in securities within the Industrials sector; Bitcoin had 82.71% of of the value of its net assets in a money market fund.

NOTE 7 – PORTFOLIO TURNOVER RATE RISK

A fund with a high rate of portfolio turnover may be more likely to realize capital gains that must be distributed to shareholders as taxable income. A fund with a high rate of portfolio turnover may also pay more brokerage commissions and may be more likely to incur other transaction costs (including imputed transaction costs), which may detract from performance. The Funds’ portfolio turnover rate and the amount of brokerage commissions it pays and transactions costs it incurs will vary over time based on market conditions.

NOTE 8 – BITCOIN RISK

The following risk are specifically attributable to making investments in Bitcoin. Each of these risks could adversely impact the value of an investment in the Fund.

New Technology Adoption Risks. Investing in Bitcoin represents an investment in a new technological innovation with a limited history. The limited market trading history may limit the ability of the Adviser to assess opportunities and risks.

71

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

Industry Uncertainty Risks. Bitcoin and the marketplace for Bitcoin is relatively new, which means that this type of investment is subject to a high degree of uncertainty. Uncertainty surrounding the adoption of Bitcoin, growth in its usage and in the blockchain for various applications and an accommodating regulatory environment creates a risk for the Fund.

Bitcoin Volatility Risks. Bitcoin trading prices are volatile. As a result, Bitcoin may be more likely to fluctuate in value due to changing investor confidence in future appreciation in the price of Bitcoin. Historically realized volatility may not be indicative of future volatility. Due to this limitation, changes in market conditions, or other factors, the actual realized volatility of the Fund for any particular period may be materially higher or lower than the volatility targeted by the Adviser. The return of the Fund for any given period could be directionally different than the price direction of Bitcoin or Bitcoin Futures depending on allocation decisions made by the Adviser in its attempt to implement the Managed Volatilty Strategy.

Regulatory Risks. While the Bitcoin and the trading platforms and infrastructure on which Bitcoin is traded is largely unregulated, both domestic and foreign regulators and governments have given significant attention to fraud and other manipulative acts that have occurred related to Bitcoin. To the extent that future regulatory actions or policies limit or restrict Bitcoin usage, Bitcoin trading or the ability to convert Bitcoin to government currencies, the demand for Bitcoin may be reduced, which may adversely affect an investment in the Fund. Moreover, additional regulation or changes to existing regulation may also require changes to the Fund’s investment strategies.

Excess Supply Risks. Newly created Bitcoin are generated through a process referred to as “mining,” and such Bitcoin are referred to as “newly mined Bitcoin.” If entities engaged in Bitcoin mining choose not to hold the newly mined Bitcoin, and, instead, make them available for sale, this increase in the supply of such Bitcoin can create downward pressure on the price of Bitcoin. The supply of Bitcoin is constrained or formulated by its protocol, such that the number of newly minted Bitcoins is reduced over time until Bitcoin issuance halts completely with a total of 21 million Bitcoins in existence.

Disruptions and Failures at Bitcoin. Bitcoin trading platforms operate websites on which users can trade Bitcoin for US dollars, other government currencies or other digital assets. Bitcoin trading platforms have a limited history with a record of disruptions. In many of these instances, the customers of such trading platforms were not compensated or made whole for the partial or complete losses of their funds held at the trading platforms. The potential for instability of Bitcoin trading platforms and the closure or temporary shutdown of trading platforms due to fraud, business failure, hackers, distributed denial of service attacks or malware, or government-mandated regulation may reduce confidence in Bitcoin, which may result in greater volatility in Bitcoin.

Risks Associated with Demand for Specific Digital Assets. As the market for Bitcoin evolves, it is possible that a digital asset other than Bitcoin held by the Fund could have features that make it more desirable to a material portion of the digital asset user base, resulting in a reduction in demand for Bitcoin held by the Fund (and thus negatively impacting the value of the Fund). Bitcoin hold a “first-to-market” advantage over other digital assets. Despite the market first-mover advantage of Bitcoin, it is possible that other digital assets could become materially popular due to either a perceived or exposed shortcoming of a network protocol that is not immediately addressed or a perceived advantage of an alternative digital assets that includes features not incorporated into Bitcoins held by the Fund. In such circumstances, the demand for the Bitcoin held by the Fund could be negatively impacted. Decreased demand for Bitcoin may adversely affect its price, which may adversely affect an investment in the Fund.

72

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

Competition from central bank digital currencies (“CBDCs”). Central banks have introduced digital forms of legal tender. China’s CBDC project, known as Digital Currency Electronic Payment, has reportedly been tested in a live pilot program conducted in multiple cities in China. A recent study published by the Bank for International Settlements estimated that at least 36 central banks have published retail or wholesale CBDC work ranging from research to pilot projects. Whether or not they incorporate blockchain or similar technology, CBDCs, as legal tender in the issuing jurisdiction, could have an advantage in competing with, or replacing, bitcoin and other cryptocurrencies as a medium of exchange or store of value. Central banks and other governmental entities have also announced cooperative initiatives and consortia with private sector entities, with the goal of leveraging blockchain and other technology to reduce friction in cross-border and interbank payments and settlement, and commercial banks and other financial institutions have also recently announced a number of initiatives of their own to incorporate new technologies, including blockchain and similar technologies, into their payments and settlement activities, which could compete with, or reduce the demand for, Bitcoin. As a result of any of the foregoing factors, the value of Bitcoin could decrease, which could adversely affect an investment in the Fund.

Risks from Decreased Incentives for Miners. Miners generate revenue from both newly created Bitcoin (known as the “block reward”) and from fees taken upon verification of transactions. If the aggregate revenue from transaction fees and the block reward is below a miner’s cost, the miner may cease operations. An acute cessation of mining operations would reduce the collective processing power on the blockchain. A large-scale cessation, either due to policy intervention or other reasons, may also cause higher volatility in Bitcoin price, lower process power of the bitcoin network, and higher transaction costs. Any reduction in confidence in the transaction verification process or mining processing power may adversely impact the price of Bitcoin. Furthermore, the block reward will decrease over time. As the block reward continues to decrease over time, the mining incentive structure will transition to a higher reliance on transaction verification fees in order to incentivize miners to continue to dedicate processing power to the blockchain. If transaction verification fees become too high, the marketplace may be reluctant to use Bitcoin. Decreased demand for Bitcoin may adversely affect its price, which may adversely affect an investment in the Fund.

Risks of Changes to Bitcoin Network. A small group of individuals can propose refinements or improvements to the Bitcoin Network’s source code through one or more software upgrades that alter the protocols and software that govern the Bitcoin network and the properties of Bitcoin, including the irreversibility of transactions and limitations on the mining of new Bitcoin. However, if less than a substantial majority of users and miners consent to the proposed modification, and the modification is not compatible with the software prior to its modification, the consequence would be what is known as a “fork” (i.e., “split”) of the Bitcoin network (and the blockchain), with one prong running the pre-modified software and the other running the modified software. The effect of such a fork would be the existence of two versions of the Bitcoin network running in parallel, but with each version’s Bitcoin (the asset) lacking interchangeability. It is possible, however, that a substantial number of Bitcoin users and miners could adopt an incompatible version of Bitcoin while resisting community-led efforts to merge the two chains. It is unclear how such actions will affect the long-term viability of Bitcoin and, accordingly, may adversely affect an investment in the Fund.

Risks Associated with Intellectual Property Rights. Third parties may assert intellectual property claims relating to the holding and transfer of certain Bitcoin and their source code. Regardless of the merit of any intellectual property or other legal action, any threatened action that reduces confidence in the Bitcoin network’s long-term viability or the ability of end-users to hold and transfer Bitcoin may adversely affect an investment in the Fund.

73

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Notes to Financial Statements - continuedOctober 31, 2023

NOTE 9 – RECENT MARKET EVENTS

Market Disruption and Geopolitical Events. Geopolitical and other events, such as war, terrorist attacks, natural disasters, epidemics or pandemics could result in unplanned or significant securities market closures, volatility or declines. Russia’s military invasion of Ukraine and the resulting broad-ranging economic sanctions imposed by the United States and other countries, as well as the potential spillover effects of Israel-Hamas war, may continue to disrupt securities markets and adversely affect global economies and companies, thereby decreasing the value of the Funds’ investments. Additionally, sudden or significant changes in the supply or prices of commodities or other economic inputs may have material and unexpected effects on both global securities markets and individual countries, regions, industries, or companies, which could reduce the value of the Funds’ investments.

Cyber Security Risk. Failures or breaches of the electronic systems of the Adviser and the Funds’ other service providers, market makers, or the issuers of securities in which the Funds invest have the ability to cause disruptions and negatively impact the Funds’ business operations, potentially resulting in financial losses to the Funds and their shareholders. While the Funds have established business continuity plans and risk management systems seeking to address system breaches or failures, there are inherent limitations in such plans and systems. Furthermore, the Funds cannot control the cyber security plans and systems of the Funds’ service providers, market makers, or issuers of securities in which the Funds invest.

NOTE 10 – SUBSEQUENT EVENTS

Subsequent to the date of the financial statements, Dividend Aristocrats has made the following distributions to the shareholders of record:

Record Date

Ex-Dividend Date

Character

Amount

October 31, 2023

November 1, 2023

Net investment income

$  33,309

October 31, 2023

November 1, 2023

Short-term capital gain

526,640

December 19, 2023

December 20, 2023

Long-term captial gain

1,654,627

Effective on January 2, 2024, the name of the Adviser will change from Cboe Vest Financial, LLC to Vest Financial, LLC. In connection with this change, the Board of the Trust approved name changes for each of the Cboe Vest Funds as listed in the table below, effective as of January 2, 2024.

Current Fund Name

New Fund Name

Cboe Vest US Large Cap 10% Buffer Strategies Fund

Vest US Large Cap 10% Buffer Strategies Fund

Cboe Vest US Large Cap 20% Buffer Strategies Fund

Vest US Large Cap 20% Buffer Strategies Fund

Cboe Vest S&P 500® Dividend Aristocrats Target
Income Fund

Vest S&P 500® Dividend Aristocrats Target
Income Fund

Cboe Vest Bitcoin Strategy Managed Volatility Fund

Vest Bitcoin Strategy Managed Volatility Fund

These name changes will not result in any changes to the ownership structure of the Adviser, the portfolio managers to the Cboe Vest Funds, or the investment objectives or investment strategies of the Cboe Vest Funds.

Management has evaluated all transactions and events subsequent to the date of the Statements of Assets and Liabilities through the date on which these financial statements were issued and, except as noted above, has noted no additional items require disclosure.

74

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Report of Independent Registered Public Accounting Firm

To the Shareholders of Cboe Vest US Large Cap 10% Buffer Strategies Fund, Cboe Vest US Large Cap 20% Buffer Strategies Fund, Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund and Cboe Vest Bitcoin Strategy Managed Volatility Fund and Board of Trustees of World Funds Trust.

Opinion on the Financial Statements

We have audited the accompanying statements of assets and liabilities, including the schedules of investments and options written (including the consolidated statement of assets and liabilities, consolidated schedule of investments and consolidated schedule of futures contracts of Cboe Vest Bitcoin Strategy Managed Volatility Fund), of World Funds Trust comprising the funds listed below (the “Funds”), as of October 31, 2023, the related statements of operations, the statements of changes in net assets, the related notes, and the financial highlights for each of the periods indicated below (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of each of the Funds as of October 31, 2023, the results of their operations, the changes in net assets, and the financial highlights for each of the periods indicated below in conformity with accounting principles generally accepted in the United States of America.

Fund Name

Statements of Operations

Statements of Changes in Net Assets

Financial
Highlights

Cboe Vest US Large Cap 10% Buffer Strategies Fund, Cboe Vest US Large Cap 20% Buffer Strategies Fund and Cboe Vest S&P 500® Dividend Aristocrats Target Income Fund

For the year ended October 31, 2023

For the years ended October 31, 2023 and 2022

For the years ended October 31, 2023, 2022, 2021, 2020 and 2019

Cboe Vest Bitcoin Strategy Managed Volatility Fund

Consolidated for the year ended October 31, 2023

Consolidated for the years ended October 31, 2023 and 2022

Consolidated for the years ended October 31, 2023 and 2022 and for the period from August 13, 2021 (commencement of operations) through October 31, 2021

Basis for Opinion

These financial statements are the responsibility of the Funds’ management. Our responsibility is to express an opinion on the Funds’ financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Funds in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement whether due to error or fraud.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our procedures included confirmation of securities owned as of October 31, 2023, by correspondence with the custodian and brokers; when replies were not received from brokers, we performed other auditing procedures. Our audits also included evaluating

75

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Report of Independent Registered Public Accounting Firm - continued

the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

We have served as the Funds’ auditor since 2016.

COHEN & COMPANY, LTD.
Cleveland, Ohio
December
29, 2023

76

ANNUAL REPORT

World Funds Trust (the “Trust”)

Supplemental Information (unaudited)

Information pertaining to the trustees and officers of the Trust is set forth below. The names, addresses and ages of the trustees and officers of the Trust, together with information as to their principal occupations during the past five years, are listed below. The Statement of Additional Information (the “SAI”) includes additional information about the trustees and is available without charge upon request by calling, toll-free, 800-673-0550.

The mailing address of each Trustee and officer is 8730 Stony Point Parkway, Suite 205, Richmond, Virginia 23235, unless otherwise indicated.

NON-INTERESTED TRUSTEES

NAME, AGE
AND POSITION
WITH THE TRUST

TERM OF
OFFICE AND
LENGTH OF
TIME SERVED

PRINCIPAL
OCCUPATION(S)
DURING THE
PAST FIVE
YEARS

NUMBER OF
FUNDS IN FUND
COMPLEX
OVERSEEN BY
TRUSTEE

OTHER DIRECTORSHIPS
HELD BY TRUSTEE

David J. Urban

(68)

Trustee

Indefinite, Since June 2010

Dean Emeritus (since 2023), Dean (2013-2023) and Professor of Marketing (since 2013), Jones College of Business, Middle Tennessee State University.

20

Independent Trustee for the forty series of the ETF Opportunities Trust (registered investment company).

Mary Lou H. Ivey

(65)

Trustee

Indefinite, Since June 2010

Senior Vice President, Episcopal Church Building Fund (national nonprofit organization), since January 2022. Accountant, Harris, Hardy & Johnstone, P.C., (accounting firm), 2008-2021.

20

Independent Trustee for the forty series of the ETF Opportunities Trust (registered investment company).

Theo H. Pitt, Jr.

(87)

Trustee

Indefinite, Since August 2013

Senior Partner, Community Financial Institutions Consulting (bank consulting) since 1997.

20

Independent Trustee of Chesapeake Investment Trust for the one series of that trust; Chairman of Hillman Capital Management Investment Trust; Starboard Investment Trust for the twelve series of that trust; and ETF Opportunities Trust for the forty series of that trust; (all registered investment companies).

77

ANNUAL REPORT

World Funds Trust (the “Trust”)

Supplemental Information (unaudited) - continued

OFFICERS WHO ARE NOT TRUSTEES

NAME, AGE
AND POSITION(S)
WITH THE TRUST

TERM OF
OFFICE AND
LENGTH OF
TIME SERVED

PRINCIPAL OCCUPATION(S) DURING THE PAST FIVE YEARS

David A. Bogaert

(60)

President 

Indefinite, Since August 2017

Managing Director of Business Development, Commonwealth Fund Services, Inc. October 2013 - present.

Karen M. Shupe

(59)

Treasurer and Principal Executive Officer

Indefinite, Since June 2008

Managing Director of Fund Operations, Commonwealth Fund Services, Inc., 2003 to present.

Ann T. MacDonald

(69)

Assistant Treasurer and Principal Financial Officer

Indefinite, Since November 2015

Managing Director, Fund Accounting and Administration, Commonwealth Fund Services, Inc., 2003 to present.

John H. Lively

(55)

Secretary 

Indefinite, Since November 2013

Attorney, Practus LLP, (law firm), May 2018 to present; Attorney, The Law Offices of John H. Lively & Associates, Inc. (law firm), March 2010 to May 2018.

J. Stephen King, Jr.

(61)

Assistant Secretary

Indefinite, Since November 2022

Attorney, Practus LLP (law firm), 2020 to present; Senior Vice President and Associate General Counsel, The TCW Group, Inc. (investment management firm), 2017 to 2019.

Gino E. Malaspina

(55)

Assistant Secretary

Indefinite, Since November 2022

Attorney, Practus LLP (law firm), since August 2022; Vice President and Senior Counsel, State Street Corporation, October 2019 to July 2022; Senior Counsel, Apex Fund Services (formerly, Atlantic Fund Services), June 2014 to October 2019.

Holly B. Giangiulio

(62)

Assistant Secretary

Indefinite, Since November 2015

Managing Director, Corporate Operations, Commonwealth Fund Services, Inc., January 2015 to present.

Laura B. Wright

(51)

Assistant Secretary

Indefinite, Since May 2022

Manager, Fund Administration, Commonwealth Fund Services, Inc., August 2023 to present, Fund Administrator, Commonwealth Fund Services, Inc., 2016 to 2023.

Julian G. Winters

(55)

Chief Compliance Officer

Indefinite, Since August 2013

Managing Member of Watermark Solutions, LLC (investment compliance and consulting) since March 2007.

VOTING PROXIES ON FUND PORTFOLIO SECURITIES

A description of the policies and procedures that the Funds use to determine how to vote proxies relating to securities held in the Funds’ portfolio is available, without charge and upon request, by calling 855-505-8378 or on the SEC’s website at https://www.sec.gov. Information regarding how the Funds voted proxies relating to portfolio securities during the most recent twelve months ended June 30 is available on or through the SEC’s website at https://www.sec.gov.

QUARTERLY PORTFOLIO HOLDINGS

The Funds file with the SEC a complete schedule of their portfolio holdings, as of the close of the first and third quarters of its fiscal year, on “Form N-PORT”. These filings are available, without charge and upon request, by calling 855-505-8378 or on the SEC’s website at https://www.sec.gov.

78

ANNUAL REPORT

World Funds Trust (the “Trust”)

Supplemental Information (unaudited) - continued

Funds Liquidity Risk Management Program

The Funds have adopted and implemented a written liquidity risk management program as required by Rule 22e-4 under the 1940 Act. The program is reasonably designed to assess and manage the Funds’ liquidity risk, taking into consideration the Funds’ investment strategy and the liquidity of its portfolio investments during normal and reasonably foreseeable stressed conditions; its short and long-term cash flow projections; and its cash holdings. The Funds’ Board of Trustees approved the appointment of the Adviser as the Funds’ Liquidity Risk Management Administrator. The Adviser has appointed representatives from their compliance, trading, and portfolio management departments to assist in the program’s administration and oversight and for reporting to the Board on at least an annual basis regarding the program’s operation and effectiveness. The Liquidity Risk Management Administrator performed an assessment of the Funds, liquidity risk profile, considering information gathered and its actual experience in administering the program and presented a written report to the Board of Trustees for consideration during the period covered by this annual report. The report concluded that (i) the Funds did not experience significant liquidity challenges during the covered period; (ii) the Funds’ investment strategies remain appropriate for open-end funds; and (iii) the Funds’ liquidity risk management program is reasonably designed to assess and manage their liquidity risk.

79

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Fund Expenses (unaudited)

Fund Expenses Example

As a shareholder, you incur two types of costs: (1) transaction costs and (2) ongoing costs, including management fees, distribution (12b-1) fees and other Fund expenses. This example is intended to help you understand your ongoing costs (in dollars) of investing in the Cboe Vest Family of Funds and to compare these costs with the ongoing costs of investing in other mutual funds. The example is based on an investment of $1,000 invested at the beginning of the six months, May 1, 2023, and held for the six months ended October 31, 2023.

Actual Expenses Example

The first line of the table below provides information about actual account values and actual expenses. You may use the information in these lines, together with the amount you invested, to estimate the expenses that you paid over the period. Simply divide your account value by $1,000 (for example, an $8,600 account value divided by $1,000 = 8.6), then multiply the result by the under the heading entitled “Expenses Paid During the Six months” to estimate the expenses you paid on your account during this period.

Hypothetical Example for Comparison Purposes

The second line of the table below also provides information about hypothetical account values and hypothetical expenses based on of the Fund’s actual expense ratio and an assumed rate of return of 5% per year before expenses, which is not the Fund’s actual return. The hypothetical account values and expenses may not be used to estimate the actual ending account balance or expenses you paid for the period. You may use this information to compare the ongoing costs of investing in the Fund and other funds. To do so, compare this 5% hypothetical example with the 5% hypothetical examples that appear in the shareholder reports of the other funds.

Please note that the expenses shown in the table are meant to highlight your ongoing costs only and do not reflect any transactional costs, such as contingent deferred sales charges on certain redemptions. Therefore, the hypothetical account values are useful in comparing ongoing costs only, and will not help you determine the relative total costs of owning different funds. In addition, if these transactional costs were included, your costs would have been higher.

 

Beginning
Account
Value
5/1/23

Ending
Account
Value
10/31/23

Annualized
Expense
Ratio

Expenses
Paid During
Period Ended
10/31/23*

10% Buffer 

Institutional Class Actual

$1,000.00

$1,005.84

0.96%

$4.85

Institutional Class Hypothetical**

$1,000.00

$1,020.37

0.96%

$4.89

Investor Class Actual

$1,000.00

$1,005.25

1.21%

$6.12

Investor Class Hypothetical**

$1,000.00

$1,019.11

1.21%

$6.16

Class A Actual

$1,000.00

$1,005.24

1.21%

$6.12

Class A Hypothetical**

$1,000.00

$1,019.11

1.21%

$6.16

Class C Actual

$1,000.00

$1,003.06

1.96%

$9.90

Class C Hypothetical**

$1,000.00

$1,015.32

1.96%

$9.96

Class Y Actual

$1,000.00

$1,006.43

0.71%

$3.59

Class Y Hypothetical**

$1,000.00

$1,021.63

0.71%

$3.62

 

80

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Fund Expenses (unaudited) - continued

 

Beginning
Account
Value
5/1/23

Ending
Account
Value
10/31/23

Annualized
Expense
Ratio

Expenses
Paid During
Period Ended
10/31/23*

20% Buffer

Institutional Class Actual

$1,000.00

$1,011.71

0.97%

$4.92

Institutional Class Hypothetical**

$1,000.00

$1,020.32

0.97%

$4.94

Investor Class Actual

$1,000.00

$1,011.24

1.22%

$6.18

Investor Class Hypothetical**

$1,000.00

$1,019.06

1.22%

$6.21

Class A Actual

$1,000.00

$1,010.80

1.22%

$6.18

Class A Hypothetical**

$1,000.00

$1,019.06

1.22%

$6.21

Class C Actual

$1,000.00

$1,009.58

1.97%

$9.98

Class C Hypothetical**

$1,000.00

$1,015.27

1.97%

$10.01

Class Y Actual

$1,000.00

$1,012.24

0.71%

$3.60

Class Y Hypothetical**

$1,000.00

$1,021.63

0.71%

$3.62

 

Dividend Aristocrats

Institutional Class Actual

$1,000.00

$965.62

0.96%

$4.68

Institutional Class Hypothetical**

$1,000.00

$1,020.03

0.96%

$4.81

Investor Class Actual

$1,000.00

$965.01

1.21%

$5.90

Investor Class Hypothetical**

$1,000.00

$1,018.79

1.21%

$6.06

Class A Actual

$1,000.00

$965.32

1.21%

$5.90

Class A Hypothetical**

$1,000.00

$1,018.79

1.21%

$6.06

Class C Actual

$1,000.00

$963.53

1.96%

$9.54

Class C Hypothetical**

$1,000.00

$1,015.08

1.96%

$9.79

Class Y Actual

$1,000.00

$966.61

0.71%

$3.46

Class Y Hypothetical**

$1,000.00

$1,021.27

0.71%

$3.56

 

Bitcoin

Institutional Class Actual

$1,000.00

$1,079.90

0.99%

$5.19

Institutional Class Hypothetical**

$1,000.00

$1,020.21

0.99%

$5.04

Investor Class Actual

$1,000.00

$1,079.40

1.24%

$6.50

Investor Class Hypothetical**

$1,000.00

$1,018.95

1.24%

$6.31

Class Y Actual

$1,000.00

$1,101.86

0.89%

$4.67

Class Y Hypothetical**

$1,000.00

$1,020.33

0.89%

$4.53

*Expenses are equal to the Fund’s annualized expense ratio, multiplied by the average account value for the period, multiplied by 184 days in the most recent fiscal period divided by 365 days in the current year.

**5% return before expenses.

81

ANNUAL REPORT

THE CBOE VEST FAMILY OF FUNDS

Privacy Notice

The following is a description of the Funds’ policies regarding disclosure of nonpublic personal information that you provide to the Funds or that the Funds collect from other sources. In the event that you hold shares of the Funds through a broker-dealer or other financial intermediary, the privacy policy of your financial intermediary would govern how your nonpublic personal information would be shared with unaffiliated third parties.

Categories of Information the Funds Collect. The Funds collect the following nonpublic personal information about you:

Information the Funds receive from you on or in applications or other forms, correspondence, or conversations (such as your name, address, phone number, social security number, assets, income and date of birth); and

Information about your transactions with the Funds, its affiliates, or others (such as your account number and balance, payment history, parties to transactions, cost basis information, and other financial information).

Categories of Information the Funds Disclose. The Funds do not disclose any non-public personal information about their current or former shareholders to unaffiliated third parties, except as required or permitted by law. The Funds are permitted by law to disclose all of the information it collects, as described above, to their service providers (such as the Funds’ custodian, administrator and transfer agent) to process your transactions and otherwise provide services to you.

Confidentiality and Security. The Funds restrict access to your nonpublic personal information to those persons who require such information to provide products or services to you. The Funds maintain physical, electronic, and procedural safeguards that comply with federal standards to guard your nonpublic personal information.

The Funds’ Privacy Notice is not part of this annual report.

Investment Adviser:

Cboe VestSM Financial, LLC

8350 Broad Street, Suite 240

McLean, Virginia 22102-5150

Distributor:

Foreside Fund Services, LLC

Three Canal Plaza, Suite 100

Portland, Maine 04101

Independent Registered Public Accounting Firm:

Cohen & Company, Ltd.

1350 Euclid Avenue, Suite 800

Cleveland, Ohio 44115

Legal Counsel:

Practus, LLP

11300 Tomahawk Creek Parkway, Suite 310

Leawood, Kansas 66211

Transfer Agent, Fund Accounting and Fund Administration:

Commonwealth Fund Services, Inc.

8730 Stony Point Parkway, Suite 205

Richmond, Virginia 23235

800-673-0550

 

 

 

 

 

ITEM 1. (b) Not applicable.

 

ITEM 2.CODE OF ETHICS.

 

(a) The registrant, as of the end of the period covered by this report, has adopted a code of ethics that applies to the registrant's principal executive officer, principal financial officer, principal accounting officer or controller, or persons performing similar functions, regardless of whether these individuals are employed by the registrant or a third party.

 

(c) There have been no amendments, during the period covered by this report, to a provision of the code of ethics that applies to the registrant's principal executive officer, principal financial officer, principal accounting officer or controller, or persons performing similar functions, regardless of whether these individuals are employed by the registrant or a third party, and that relates to any element of the code of ethics description.

 

(d) The registrant has not granted any waivers, including an implicit waiver, from a provision of the code of ethics that applies to the registrant's principal executive officer, principal financial officer, principal accounting officer or controller, or persons performing similar functions, regardless of whether these individuals are employed by the registrant or a third party, that relates to one or more of the items set forth in paragraph (b) of this item's instructions.

 

(f) The code of ethics is attached hereto as exhibit13(a)(1).

 

ITEM 3.AUDIT COMMITTEE FINANCIAL EXPERT.

 

(a)(1)   The registrant does not have an audit committee financial expert serving on its audit committee.

(a)(2)   Not applicable.

 

(a)(3)   At this time, the registrant believes that the collective experience provided by the members of the audit committee together offer the registrant adequate oversight for the registrant's level of financial complexity.

 

 

ITEM 4.PRINCIPAL ACCOUNTANT FEES AND SERVICES.

 

(a) Audit Fees. The aggregate fees billed for each of the last two fiscal years for professional services rendered by the principal accountant for the 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 are $67,375 for 2023 and $61,250 for 2022.

 

(b) Audit-Related Fees. The aggregate fees billed in each of the last two fiscal years for assurance and related services by the principal accountant that are reasonably related to the performance of the audit of the registrant's financial statements and are not reported under paragraph (a) of this Item are $0 for 2023 and $0 for 2022.

 

(c) Tax Fees. The aggregate fees billed in each of the last two fiscal years for professional services rendered by the principal accountant for tax compliance, tax advice, and tax planning are $22,000 for 2023 and $20,000 for 2022. The nature of the services comprising these fees include preparation of excise filings and income tax returns and assistance with calculation of required income, capital gain and excise distributions.

 

(d) All Other Fees. The aggregate fees billed in each of the last two fiscal years for products and services provided by the principal accountant, other than the services reported in paragraphs (a) through (c) of this Item are and $0 for 2023 and $0 for 2022.

 

 

 

 

(e)(1) Disclose the audit committee's pre-approval policies and procedures described in paragraph (c)(7) of Rule 2-01 of Regulation S-X.

 

Pursuant to its charter, the registrant's Audit Committee must pre-approve all audit and  non-audit  services to be provided to the  registrant.  The Audit Committee also pre-approves any non-audit  services provided by the registrant's principal  accountant to the investment adviser or any entity controlling, controlled by, or under common control with the investment adviser that provides ongoing services to the registrant, if the engagement relates directly to the operations and financial reporting of the registrant.

 

(e)(2) The percentage of services described in each of paragraphs (b) through (d) of this Item that were approved by the audit committee pursuant to paragraph (c)(7)(i)(C) of Rule 2-01 of Regulation S-X are as follows:

 

(b)           NA

 

(c)            0%

 

(d)           NA

 

(f) The percentage of hours expended on the principal accountant's engagement to audit the registrant's financial statements for the most recent fiscal year that were attributed to work performed by persons other than the principal accountant's full-time, permanent employees was zero percent (0%).

 

(g) The aggregate non-audit fees billed by the registrant's accountant for services rendered to the registrant, and rendered to the registrant's investment adviser (not including any sub-adviser whose role is primarily portfolio management and is subcontracted with or overseen by another investment adviser), and any entity controlling, controlled by, or under common control with the adviser that provides ongoing services to the registrant for each of the last two fiscal years of the registrant was $0 for 2023 and $0 for 2022.

 

(h) Not applicable.

 

(i) Not applicable.

 

(j) Not applicable.

 

ITEM 5.AUDIT COMMITTEE OF LISTED REGISTRANTS.

 

Not applicable.

 

ITEM 6.SCHEDULE OF INVESTMENTS.

 

(a)       Schedule filed under Item 1 of the Form.

 

(b) Not applicable.

 

ITEM 7.DISCLOSURE OF PROXY VOTING POLICIES AND PROCEDURES FOR CLOSED-END MANAGEMENT INVESTMENT COMPANIES.

 

Not applicable.

 

 

 

 

ITEM 8.PORTFOLIO MANAGERS OF CLOSED-END MANAGEMENT INVESTMENT COMPANIES.

 

Not applicable.

 

ITEM 9.PURCHASES OF EQUITY SECURITIES BY CLOSED-END MANAGEMENT INVESTMENT COMPANY AND AFFILIATED PURCHASERS.

 

Not applicable.

 

ITEM 10.SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

 

Not applicable.

 

ITEM 11.CONTROLS AND PROCEDURES.

 

(a) The registrant's principal executive and principal financial officers, or persons performing similar functions, have concluded that the registrant's disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940, as amended (the "1940 Act") (17 CFR 270.30a-3(c))) are effective, as of a date within 90 days of the filing date of the report that includes the disclosure required by this paragraph, based on their evaluation of these controls and procedures required by Rule 30a-3(b) under the 1940 Act (17 CFR 270.30a-3(b)) and Rules 13a- 15(b) or 15d-15(b) under the Securities Exchange Act of 1934, as amended (17 CFR 240.13a-15(b) or 240.15d- 15(b)).

 

(b) There were no changes in the registrant's internal control over financial reporting (as defined in Rule 30a-3(d) under the 1940 Act (17 CFR 270.30a-3(d)) that occurred during the period covered by this report that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting.

 

ITEM 12.DISCLOSURE OF SECURITIES LENDING ACTIVITIES FOR CLOSED-END MANAGEMENT INVESTMENT COMPANIES.

 

Not applicable.

 

ITEM 13.EXHIBITS.

 

(a)(1) Code of ethics, or any amendment thereto, that is the subject of disclosure required by Item 2 is attached hereto.

 

(a)(2) Certifications pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 are attached hereto.

 

(a)(3) Solicitations to purchase securities under Rule 23c-1 under the Act: Not applicable.

 

(a)(4) Change in registrant’s independent public account: Not applicable.

 

(b) Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 are attached hereto.

 

 

 

 

 

 

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:   World Funds Trust

 

By (Signature and Title)*: /s/  Karen Shupe
 

Karen Shupe

Principal Executive Officer

 

Date:  January 5, 2024  

 

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/  Karen Shupe
 

Karen Shupe

Principal Executive Officer

 

Date:  January 5, 2024  
   
By (Signature and Title)*: /s/ Ann MacDonald
 

Ann MacDonald

Principal Financial Officer

Date:  January 5, 2024  

 

* Print the name and title of each signing officer under his or her signature.