J. Garrett Stevens
Item 1. Reports to Stockholders.
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 registrant's 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 as follows:
(b) Audit-Related
Fees. There were no fees billed in each of the last two fiscal years for assurances 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.
(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 are as follows:
Preparation of Federal & State income tax returns, assistance with
calculation of required income, capital gain and excise distributions and preparation of Federal excise tax returns.
(d) All
Other Fees. The aggregate fees billed in each of the last two fiscal years for products and services provided by the registrant’s
principal accountant, other than the services reported in paragraphs (a) through (c) of this item were $0 and $0 for the fiscal years
ended April 30, 2025, and 2024, respectively.
(e)(1) The Trust’s
Audit Committee has adopted, and the Board of Trustees has ratified, an Audit and Non-Audit Services Pre-Approval Policy (the “Policy”),
which sets forth the procedures and the conditions pursuant to which services proposed to be performed by the independent auditor of the
Trust may be pre-approved.
(e)(2) There were no
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.
(f) Not
applicable.
(g) All
non-audit fees billed by the registrant's principal accountant for services rendered to the registrant for the fiscal years ended April
30, 2025, and 2024 respectively are disclosed in (b)-(d) above. There were no audit or non-audit services performed by the registrant's
principal accountant for the registrant's adviser.
The Registrant is a listed issuer as defined in Rule 10A-3 under the
Exchange Act and has a separately-designated standing audit committee established in accordance with Section 3(a)(58)(A) of the Exchange
Act. The Registrant's audit committee members are Timothy J. Jacoby (chairman), Linda Petrone and Stuart Strauss.
Item 7. Financial Statements and Financial
Highlights for Open-End Investment Companies.

EXCHANGE
LISTED FUNDS TRUST
Cabana
Target Beta ETF (TDSB)
Cabana
Target Drawdown 10 ETF (TDSC)
Cabana
Target Leading Sector Moderate ETF (CLSM)
Annual
Financials and Other Information
April
30,
2025

|
Exchange
Listed Funds Trust
TABLE
OF CONTENTS
April
30, 2025 |
|
|
Financial
Statements (Form NCSR, Item 7)
Cabana
Target Beta ETF |
|
Schedule
of Investments |
1
|
Summary
of Investments |
2
|
Cabana
Target Drawdown 10 ETF |
|
Schedule
of Investments |
3
|
Summary
of Investments |
4
|
Cabana
Target Leading Sector Moderate ETF |
|
Schedule
of Investments |
5
|
Summary
of Investments |
6
|
Statements
of Assets and Liabilities |
7
|
Statements
of Operations |
8
|
Statements
of Changes in Net Assets |
9
|
Financial
Highlights |
11
|
Notes
to Financial Statements |
14
|
Report
of Independent Registered Public Accounting Firm |
26
|
Other
Information |
27
|
For
additional information about the Funds; including each Fund’s prospectus, financial information, holdings, and proxy voting information,
call or visit:
• 866-239-9536
• https://www.cabanaetfs.com/investor-materials
|
i
CABANA
TARGET BETA ETF
SCHEDULE
OF INVESTMENTS
April
30, 2025 |
|
|
|
|
Shares
|
|
Fair
Value |
Exchange-Traded
Funds — 100.1% |
|
|
|
|
|
|
Equity — 36.4%
|
|
|
|
|
|
|
JPMorgan
Equity Premium Income ETF |
|
67,138
|
|
$
|
3,732,201
|
|
SPDR
Dow Jones Industrial Average ETF Trust |
|
18,547
|
|
|
7,536,388
|
|
Vanguard
Mega Cap ETF |
|
57,371
|
|
|
11,490,838
|
|
Vanguard
Total Stock Market ETF |
|
14,010
|
|
|
3,822,208
|
|
|
|
|
|
|
26,581,635
|
|
|
|
|
|
|
|
|
Fixed
Income — 58.8%
|
|
|
|
|
|
|
iShares 3-7
Year Treasury Bond ETF |
|
60,007
|
|
|
7,164,236
|
|
Janus
Henderson AAA CLO ETF |
|
281,588
|
|
|
14,231,458
|
|
JPMorgan
Ultra-Short Income ETF |
|
140,098
|
|
|
7,095,964
|
|
Vanguard
Short-Term Bond ETF |
|
45,260
|
|
|
3,565,583
|
|
Vanguard
Tax-Exempt Bond Index ETF |
|
219,532
|
|
|
10,800,974
|
|
|
|
|
|
|
42,858,215
|
|
|
|
|
|
|
|
|
Specialty — 4.9%
|
|
|
|
|
|
|
Invesco
DB US Dollar Index Bullish Fund |
|
130,876
|
|
|
3,587,311
|
|
|
|
|
|
|
|
|
Total
Exchange-Traded Funds (Cost $71,520,492) |
|
|
|
|
73,027,161
|
|
|
|
|
|
|
|
|
Total
Investments — 100.1% (Cost $71,520,492) |
|
|
|
|
73,027,161
|
|
|
|
|
|
|
|
|
Liabilities
in Excess of Other Assets — (0.1)% |
|
|
|
|
(79,352
|
)
|
|
|
|
|
|
|
|
Total
Net Assets — 100.0% |
|
|
|
$
|
72,947,809
|
|
ETF -
Exchange-Traded
Fund
SPDR-
Standard & Poor’s Depositary Receipt
1
CABANA
TARGET BETA ETF
SUMMARY
OF INVESTMENTS
April
30, 2025 |
|
|
Security
Type/Sector
|
Percent
of Total Net Assets |
Exchange-Traded
Funds |
|
Equity
|
36.4%
|
Fixed
Income |
58.8%
|
Specialty
|
4.9%
|
Total
Exchange-Traded Funds |
100.1%
|
Total
Investments |
100.1%
|
Liabilities
in Excess of Other Assets |
(0.1)%
|
Total
Net Assets |
100.0%
|
2
CABANA
TARGET DRAWDOWN 10 ETF
SCHEDULE
OF INVESTMENTS
April
30, 2025 |
|
|
|
|
Shares
|
|
Fair
Value |
Exchange-Traded
Funds — 99.8% |
|
|
|
|
|
|
Commodity — 9.2%
|
|
|
|
|
|
|
Goldman
Sachs Physical Gold ETF(a) |
|
436,533
|
|
$
|
14,213,514
|
|
|
|
|
|
|
|
|
Equity — 59.4%
|
|
|
|
|
|
|
Health
Care Select Sector SPDR Fund |
|
167,072
|
|
|
23,468,604
|
|
iShares
Latin America 40 ETF(c) |
|
946,924
|
|
|
23,578,408
|
|
JPMorgan
Equity Premium Income ETF |
|
70,034
|
|
|
3,893,190
|
|
JPMorgan
Nasdaq Equity Premium Income ETF |
|
309,619
|
|
|
15,895,839
|
|
Technology
Select Sector SPDR Fund |
|
117,887
|
|
|
24,752,734
|
|
|
|
|
|
|
91,588,775
|
|
|
|
|
|
|
|
|
Fixed
Income — 31.2%
|
|
|
|
|
|
|
iShares
Short Treasury Bond ETF |
|
200,712
|
|
|
22,170,647
|
|
Janus
Henderson AAA CLO ETF |
|
220,297
|
|
|
11,133,810
|
|
JPMorgan
Ultra-Short Income ETF |
|
146,138
|
|
|
7,401,890
|
|
Vanguard
Tax-Exempt Bond Index ETF |
|
152,664
|
|
|
7,511,069
|
|
|
|
|
|
|
48,217,416
|
|
|
|
|
|
|
|
|
Total
Exchange-Traded Funds (Cost $147,823,527) |
|
|
|
|
154,019,705
|
|
|
|
|
|
|
|
|
Short-Term
Investments — 1.2%
|
|
|
|
|
|
|
Invesco
Government & Agency Portfolio, Institutional Class, 4.26%(b)(d)
|
|
1,802,500
|
|
|
1,802,500
|
|
Total
Short-Term Investments (Cost $1,802,500) |
|
|
|
|
1,802,500
|
|
|
|
|
|
|
|
|
Total
Investments — 101.0% (Cost $149,626,027) |
|
|
|
|
155,822,205
|
|
|
|
|
|
|
|
|
Liabilities
in Excess of Other Assets — (1.0)% |
|
|
|
|
(1,539,770
|
)
|
|
|
|
|
|
|
|
Total
Net Assets — 100.0% |
|
|
|
$
|
154,282,435
|
|
ETF -
Exchange-Traded
Fund
SPDR
- Standard &
Poor’s Depositary Receipt
Other
Affiliated Investments
Fiscal
period to date transactions with investments which are or were affiliates are as follows:
Affiliate
|
|
Value
at beginning of the period |
|
Purchases Cost
|
|
Sales Proceeds
|
|
Net Realized Gain/ (Loss)
|
|
Net
Change in Unrealized Appreciation (Depreciation) |
|
Value
at the end of the period |
|
Number
of Shares at the end of the period |
|
Dividend Income
|
|
Capital
Gain Distributions |
Pimco
Commodity Strategy Active ETF |
|
$
|
23,721,119
|
|
$
|
8,888,289
|
|
$
|
(31,019,566)
|
|
$
|
(1,822,780)
|
|
$
|
232,938
|
|
$
|
—
|
|
—
|
|
$
|
—
|
|
$
|
—
|
Total
|
|
$
|
23,721,119
|
|
$
|
8,888,289
|
|
$
|
(31,019,566)
|
|
$
|
(1,822,780)
|
|
$
|
232,938
|
|
$
|
—
|
|
—
|
|
$
|
—
|
|
$
|
—
|
3
CABANA
TARGET DRAWDOWN 10 ETF
SUMMARY
OF INVESTMENTS
April
30, 2025 |
|
|
Security
Type/Sector
|
Percent
of Total Net Assets |
Exchange-Traded
Funds |
|
Commodity
|
9.2%
|
Equity
|
59.4%
|
Fixed
Income |
31.2%
|
Total
Exchange-Traded Funds |
99.8%
|
Short-Term
Investments |
1.2%
|
Total
Investments |
101.0%
|
Liabilities
in Excess of Other Assets |
(1.0)%
|
Total
Net Assets |
100.0%
|
4
CABANA
TARGET LEADING SECTOR MODERATE ETF
SCHEDULE
OF INVESTMENTS
April
30, 2025 |
|
|
|
|
Shares
|
|
Fair
Value |
Exchange-Traded
Funds — 99.8% |
|
|
|
|
|
|
Commodity — 9.0%
|
|
|
|
|
Goldman
Sachs Physical Gold ETF(a) |
|
330,026
|
|
$
|
10,745,647
|
|
|
|
|
|
|
|
|
Equity — 76.5%
|
|
|
|
|
|
|
Invesco
Nasdaq 100 ETF |
|
31,287
|
|
|
6,127,559
|
|
iShares
Latin America 40 ETF(c)(f) |
|
1,431,782
|
|
|
35,651,372
|
|
JPMorgan
Nasdaq Equity Premium Income ETF |
|
234,077
|
|
|
12,017,513
|
|
Technology
Select Sector SPDR Fund(e) |
|
178,249
|
|
|
37,426,942
|
|
|
|
|
|
|
91,223,386
|
|
|
|
|
|
|
|
|
Fixed
Income — 14.3%
|
|
|
|
|
|
|
Vanguard
Tax-Exempt Bond Index ETF |
|
346,251
|
|
|
17,035,549
|
|
|
|
|
|
|
|
|
Total
Exchange-Traded Funds (Cost $112,410,867) |
|
|
|
|
119,004,582
|
|
|
|
|
|
|
|
|
Short-Term
Investments — 21.8%
|
|
|
|
|
|
|
Invesco
Government & Agency Portfolio, Institutional Class, 4.26%(b)(d)
|
|
25,919,950
|
|
|
25,919,950
|
|
Total
Short-Term Investments (Cost $25,919,950) |
|
|
|
|
25,919,950
|
|
|
|
|
|
|
|
|
Total
Investments — 121.6% (Cost $138,330,817) |
|
|
|
|
144,924,532
|
|
|
|
|
|
|
|
|
Liabilities
in Excess of Other Assets — (21.6)%
|
|
|
|
|
(25,728,578
|
)
|
|
|
|
|
|
|
|
Total
Net Assets — 100.0% |
|
|
|
$
|
119,195,954
|
|
ETF -
Exchange-Traded
Fund
SPDR-
Standard & Poor’s Depositary Receipt
5
CABANA
TARGET LEADING SECTOR MODERATE ETF
SUMMARY
OF INVESTMENTS
April
30, 2025 |
|
|
Security
Type/Sector
|
Percent
of Total Net Assets |
Exchange-Traded
Funds |
|
Commodity
|
9.0%
|
Equity
|
76.5%
|
Fixed
Income |
14.3%
|
Total
Exchange-Traded Funds |
99.8%
|
Short-Term
Investments |
21.8%
|
Total
Investments |
121.6%
|
Liabilities
in Excess of Other Assets |
(21.6)%
|
Total
Net Assets |
100.0%
|
6
EXCHANGE
LISTED FUNDS TRUST
STATEMENTS
OF ASSETS AND LIABILITIES
April 30,
2025 |
|
|
|
|
Cabana
Target Beta ETF |
|
Cabana
Target Drawdown 10 ETF |
|
Cabana
Target Leading Sector Moderate ETF |
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments,
at value(a) |
|
$
|
73,027,161
|
|
|
$
|
155,822,205
|
|
|
$
|
144,924,532
|
|
Cash
|
|
|
148,488
|
|
|
|
346,817
|
|
|
|
256,462
|
|
Receivable
for investments sold |
|
|
544,395
|
|
|
|
—
|
|
|
|
—
|
|
Securities
lending income receivable |
|
|
41
|
|
|
|
3,065
|
|
|
|
264
|
|
Dividend
and interest receivable |
|
|
960
|
|
|
|
925
|
|
|
|
1,371
|
|
Receivable
for Adviser |
|
|
66,961
|
|
|
|
—
|
|
|
|
—
|
|
Total
Assets |
|
|
73,788,006
|
|
|
|
156,173,012
|
|
|
|
145,182,629
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Payable
for fund shares redeemed |
|
|
545,774
|
|
|
|
—
|
|
|
|
—
|
|
Advisory
fee payable – net |
|
|
41,567
|
|
|
|
88,077
|
|
|
|
66,725
|
|
Payable
upon return on securities loaned |
|
|
—
|
|
|
|
1,802,500
|
|
|
|
25,919,950
|
|
Income
tax payable |
|
|
252,856
|
|
|
|
—
|
|
|
|
—
|
|
Total
Liabilities |
|
|
840,197
|
|
|
|
1,890,577
|
|
|
|
25,986,675
|
|
Net
Assets |
|
$
|
72,947,809
|
|
|
$
|
154,282,435
|
|
|
$
|
119,195,954
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Assets consist of: |
|
|
|
|
|
|
|
|
|
|
|
|
Paid-in
capital |
|
$
|
153,659,612
|
|
|
$
|
544,729,389
|
|
|
$
|
340,886,631
|
|
Accumulated
deficit |
|
|
(80,711,803
|
)
|
|
|
(390,446,954
|
)
|
|
|
(221,690,677
|
)
|
Net
Assets |
|
$
|
72,947,809
|
|
|
$
|
154,282,435
|
|
|
$
|
119,195,954
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
of Beneficial Interest Outstanding (unlimited number of shares
authorized, no par value) |
|
|
3,350,000
|
|
|
|
6,591,665
|
|
|
|
5,956,941
|
|
Net
Asset Value, Offering and Redemption Price Per Share |
|
$
|
21.78
|
|
|
$
|
23.41
|
|
|
$
|
20.01
|
|
Investments,
at cost |
|
$
|
71,520,492
|
|
|
$
|
149,626,027
|
|
|
$
|
138,330,817
|
|
(a) Market
value of securities on loan |
|
$
|
—
|
|
|
$
|
1,743,000
|
|
|
$
|
25,064,340
|
|
7
EXCHANGE
LISTED FUNDS TRUST
STATEMENTS
OF OPERATIONS
For
the Year Ended April 30, 2025 |
|
|
|
|
Cabana
Target Beta ETF |
|
Cabana
Target Drawdown 10 ETF |
|
Cabana
Target Leading Sector Moderate ETF |
Investment
Income |
|
|
|
|
|
|
|
|
|
|
|
|
Dividend
income |
|
$
|
3,358,297
|
|
|
$
|
5,823,925
|
|
|
$
|
2,813,393
|
|
Interest
income |
|
|
77,209
|
|
|
|
46,099
|
|
|
|
34,187
|
|
Securities
lending income (net) |
|
|
28,843
|
|
|
|
46,892
|
|
|
|
5,851
|
|
Total
Investment Income |
|
|
3,464,349
|
|
|
|
5,916,916
|
|
|
|
2,853,431
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Advisory
fees |
|
|
745,375
|
|
|
|
1,639,742
|
|
|
|
1,228,197
|
|
Total
Expenses before Income Tax |
|
|
745,375
|
|
|
|
1,639,742
|
|
|
|
1,228,197
|
|
Income
tax expense |
|
|
252,856
|
|
|
|
—
|
|
|
|
—
|
|
Total
Expenses after Income Tax |
|
|
998,231
|
|
|
|
1,639,742
|
|
|
|
1,228,197
|
|
Waiver
|
|
|
(102,489
|
)
|
|
|
(225,464
|
)
|
|
|
(168,871
|
)
|
Voluntary
Waiver |
|
|
(66,961
|
)
|
|
|
—
|
|
|
|
—
|
|
Net
Expenses After Income Tax |
|
|
828,781
|
|
|
|
1,414,278
|
|
|
|
1,059,326
|
|
Net
Investment Income (Loss) |
|
|
2,635,568
|
|
|
|
4,502,638
|
|
|
|
1,794,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Realized and Unrealized Gain (Loss) on Investments |
|
|
|
|
|
|
|
|
|
|
|
|
Net
Realized Gain (Loss) on: |
|
|
|
|
|
|
|
|
|
|
|
|
Unaffiliated
investments |
|
|
(1,878,450
|
)
|
|
|
(4,997,607
|
)
|
|
|
(6,099,543
|
)
|
Affiliated
investments |
|
|
—
|
|
|
|
(1,503,685
|
)
|
|
|
—
|
|
Unaffiliated
in-kind redemptions |
|
|
1,166,810
|
|
|
|
4,887,982
|
|
|
|
2,440,820
|
|
Affiliated
in-kind redemptions |
|
|
—
|
|
|
|
(319,095
|
)
|
|
|
—
|
|
Net
increase from payment made by affiliate (Note 2) |
|
|
—
|
|
|
|
—
|
|
|
|
414,576
|
|
|
|
|
(711,640
|
)
|
|
|
(1,932,405
|
)
|
|
|
(3,244,147
|
)
|
Net
Change in Unrealized Gain (Loss) on: |
|
|
|
|
|
|
|
|
|
|
|
|
Unaffiliated
investments |
|
|
2,964,289
|
|
|
|
6,848,350
|
|
|
|
8,973,718
|
|
Affiliated
investments |
|
|
—
|
|
|
|
232,938
|
|
|
|
—
|
|
|
|
|
2,964,289
|
|
|
|
7,081,288
|
|
|
|
8,973,718
|
|
Net
Realized and Unrealized Gain (Loss) on Investments |
|
|
2,252,649
|
|
|
|
5,148,883
|
|
|
|
5,729,571
|
|
Net
Increase (Decrease) in Net Assets Resulting From Operations |
|
$
|
4,888,217
|
|
|
$
|
9,651,521
|
|
|
$
|
7,523,676
|
|
8
EXCHANGE
LISTED FUNDS TRUST
STATEMENTS
OF CHANGES IN NET ASSETS |
|
|
|
|
Cabana
Target Beta ETF |
|
Cabana
Target Drawdown 10 ETF |
|
|
Year
Ended April 30, 2025 |
|
Year
Ended April 30, 2024 |
|
Year
Ended April 30, 2025 |
|
Year
Ended April 30, 2024 |
Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
investment income (loss) |
|
$
|
2,635,568
|
|
|
$
|
3,774,030
|
|
|
$
|
4,502,638
|
|
|
$
|
8,115,741
|
|
Net
realized gain (loss) on investments |
|
|
(711,640
|
)
|
|
|
3,974,179
|
|
|
|
(1,932,405
|
)
|
|
|
20,559,104
|
|
Net
change in unrealized gain (loss) on investments |
|
|
2,964,289
|
|
|
|
(1,948,601
|
)
|
|
|
7,081,288
|
|
|
|
(5,565,276
|
)
|
Net
Increase (Decrease) in Net Assets Resulting From Operations |
|
|
4,888,217
|
|
|
|
5,799,608
|
|
|
|
9,651,521
|
|
|
|
23,109,569
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions
to Shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distribution
|
|
|
(2,714,812
|
)
|
|
|
(3,746,980
|
)
|
|
|
(5,029,377
|
)
|
|
|
(7,468,134
|
)
|
Return
of capital |
|
|
—
|
|
|
|
(296,809
|
)
|
|
|
—
|
|
|
|
—
|
|
Total
Distributions to Shareholders |
|
|
(2,714,812
|
)
|
|
|
(4,043,789
|
)
|
|
|
(5,029,377
|
)
|
|
|
(7,468,134
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
Share Transactions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds
from shares sold |
|
|
—
|
|
|
|
73,664,064
|
|
|
|
—
|
|
|
|
59,285,116
|
|
Proceeds
received in connection with merger |
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
111,521,280
|
|
Cost
of shares redeemed |
|
|
(42,808,399
|
)
|
|
|
(116,984,521
|
)
|
|
|
(90,034,987
|
)
|
|
|
(408,476,155
|
)
|
Net
Increase (Decrease) in Net Assets Resulting from Capital Share Transactions |
|
|
(42,808,399
|
)
|
|
|
(43,320,457
|
)
|
|
|
(90,034,987
|
)
|
|
|
(237,669,759
|
)
|
Net
Increase (Decrease) in Net Assets |
|
|
(40,634,994
|
)
|
|
|
(41,564,638
|
)
|
|
|
(85,412,843
|
)
|
|
|
(222,028,324
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning
of year |
|
$
|
113,582,803
|
|
|
$
|
155,147,441
|
|
|
$
|
239,695,278
|
|
|
$
|
461,723,602
|
|
End
of year |
|
$
|
72,947,809
|
|
|
$
|
113,582,803
|
|
|
$
|
154,282,435
|
|
|
$
|
239,695,278
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change
in Share Transactions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares
sold |
|
|
—
|
|
|
|
3,425,000
|
|
|
|
—
|
|
|
|
2,575,000
|
|
Shares
received in connection with merger |
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
4,866,665
|
|
Shares
redeemed |
|
|
(1,925,000
|
)
|
|
|
(5,500,000
|
)
|
|
|
(3,675,000
|
)
|
|
|
(18,000,000
|
)
|
Net
Increase (Decrease) in Shares Outstanding |
|
|
(1,925,000
|
)
|
|
|
(2,075,000
|
)
|
|
|
(3,675,000
|
)
|
|
|
(10,558,335
|
)
|
9
EXCHANGE
LISTED FUNDS TRUST
STATEMENTS
OF CHANGES IN NET ASSETS |
|
|
|
|
Cabana
Target Leading Sector Moderate ETF |
|
|
Year
Ended April 30, 2025 |
|
Year
Ended April 30, 2024 |
Operations
|
|
|
|
|
|
|
|
|
Net
investment income (loss) |
|
$
|
1,794,105
|
|
|
$
|
4,082,125
|
|
Net
realized gain (loss) on investments |
|
|
(3,244,147
|
)
|
|
|
(3,252,322
|
)
|
Net
change in unrealized gain (loss) on investments |
|
|
8,973,718
|
|
|
|
(4,482,540
|
)
|
Net
Increase (Decrease) in Net Assets Resulting From Operations |
|
|
7,523,676
|
|
|
|
(3,652,737
|
)
|
|
|
|
|
|
|
|
|
|
Distributions
to Shareholders |
|
|
(2,937,259
|
)
|
|
|
(2,578,282
|
)
|
Capital
Share Transactions |
|
|
|
|
|
|
|
|
Proceeds
from shares sold |
|
|
—
|
|
|
|
85,719,201
|
|
Proceeds
received in connection with merger |
|
|
—
|
|
|
|
62,868,722
|
|
Cost
of shares redeemed |
|
|
(66,111,294
|
)
|
|
|
(131,761,633
|
)
|
Net
Increase (Decrease) in Net Assets Resulting from Capital Share Transactions |
|
|
(66,111,294
|
)
|
|
|
16,826,290
|
|
Net
Increase (Decrease) in Net Assets |
|
|
(61,524,877
|
)
|
|
|
10,595,271
|
|
|
|
|
|
|
|
|
|
|
Net
Assets |
|
|
|
|
|
|
|
|
Beginning
of year |
|
$
|
180,720,831
|
|
|
$
|
170,125,560
|
|
End
of year |
|
$
|
119,195,954
|
|
|
$
|
180,720,831
|
|
|
|
|
|
|
|
|
|
|
Change
in Share Transactions |
|
|
|
|
|
|
|
|
Shares
sold |
|
|
—
|
|
|
|
4,225,000
|
|
Shares
received in connection with merger |
|
|
—
|
|
|
|
3,106,941
|
|
Shares
redeemed |
|
|
(3,200,000
|
)
|
|
|
(6,575,000
|
)
|
Net
Increase (Decrease) in Shares Outstanding |
|
|
(3,200,000
|
)
|
|
|
756,941
|
|
10
Cabana
Target Beta ETF
FINANCIAL
HIGHLIGHTS
(For
a Share Outstanding Throughout the Period Presented) |
|
|
|
|
Year
Ended April 30, 2025 |
|
Year
Ended April 30, 2024 |
|
Year
Ended April 30, 2023 |
|
Year
Ended April 30, 2022 |
|
Period
Ended April 30, 2021(a)
|
Net
asset value, beginning of period |
|
$
|
21.53
|
|
$
|
21.11
|
|
$
|
22.66
|
|
$
|
25.23
|
|
$
|
24.98
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
investment income (loss)(b) |
|
|
0.63
|
|
|
0.68
|
|
|
0.29
|
|
|
0.38
|
|
|
0.25
|
Net
realized and unrealized gain (loss) on investments |
|
|
0.30
|
|
|
0.53
|
|
|
(1.48)
|
|
|
(2.47)
|
|
|
0.11
|
Total
from investment operations |
|
|
0.93
|
|
|
1.21
|
|
|
(1.19)
|
|
|
(2.09)
|
|
|
0.36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions
to shareholders from: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
investment income |
|
|
(0.68)
|
|
|
(0.73)
|
|
|
(0.36)
|
|
|
(0.48)
|
|
|
(0.11)
|
Return
of capital |
|
|
—
|
|
|
(0.06)
|
|
|
—
|
|
|
—
|
|
|
—
|
Total
distributions |
|
|
(0.68)
|
|
|
(0.79)
|
|
|
(0.36)
|
|
|
(0.48)
|
|
|
(0.11)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
asset value, end of period |
|
$
|
21.78
|
|
$
|
21.53
|
|
$
|
21.11
|
|
$
|
22.66
|
|
$
|
25.23
|
Net
Asset Value, Total Return |
|
|
4.32%
|
|
|
5.81%
|
|
|
(5.31)%
|
|
|
(8.48)%
|
|
|
1.45%(c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratios
and Supplemental Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
assets, end of period (000 omitted) |
|
$
|
72,948
|
|
$
|
113,583
|
|
$
|
155,147
|
|
$
|
256,088
|
|
$
|
349,383
|
Ratios
to Average Net Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
before fee waiver(d) |
|
|
1.07%(g)
|
|
|
0.80%
|
|
|
0.80%
|
|
|
0.80%
|
|
|
0.80%(e)
|
Expenses
after fee waiver(d) |
|
|
0.89%(g)(h)
|
|
|
0.65%
|
|
|
0.55%
|
|
|
0.57%
|
|
|
0.54%(e)
|
Net
investment income (loss) |
|
|
2.83%(g)
|
|
|
3.20%
|
|
|
1.35%
|
|
|
1.49%
|
|
|
1.69%(e)
|
Portfolio
turnover rate(f)
|
|
|
200%
|
|
|
460%
|
|
|
1048%
|
|
|
338%
|
|
|
416%(c)
|
11
Cabana
Target Drawdown 10 ETF
FINANCIAL
HIGHLIGHTS
(For
a Share Outstanding Throughout the Period Presented) |
|
|
|
|
Year
Ended April 30, 2025 |
|
Year
Ended April 30, 2024 |
|
Year
Ended April 30, 2023 |
|
Year
Ended April 30, 2022 |
|
Period
Ended April 30, 2021(a)
|
Net
asset value, beginning of period |
|
$
|
23.35
|
|
$
|
22.17
|
|
$
|
23.93
|
|
$
|
26.20
|
|
$
|
25.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
investment income (loss)(b) |
|
|
0.54
|
|
|
0.56
|
|
|
0.30
|
|
|
0.30
|
|
|
0.22
|
Net
realized and unrealized gain (loss) on investments |
|
|
0.18
|
|
|
1.17
|
|
|
(1.68)
|
|
|
(2.25)
|
|
|
1.09
|
Total
from investment operations |
|
|
0.72
|
|
|
1.73
|
|
|
(1.38)
|
|
|
(1.95)
|
|
|
1.31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions
to shareholders from: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
investment income |
|
|
(0.66)
|
|
|
(0.55)
|
|
|
(0.38)
|
|
|
(0.32)
|
|
|
(0.13)
|
Total
distributions |
|
|
(0.66)
|
|
|
(0.55)
|
|
|
(0.38)
|
|
|
(0.32)
|
|
|
(0.13)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
asset value, end of period |
|
$
|
23.41
|
|
$
|
23.35
|
|
$
|
22.17
|
|
$
|
23.93
|
|
$
|
26.20
|
Net
Asset Value, Total Return |
|
|
2.96%
|
|
|
7.85%
|
|
|
(5.78)%
|
|
|
(7.58)%
|
|
|
5.27%(c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratios
and Supplemental Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
assets, end of period (000 omitted) |
|
$
|
154,282
|
|
$
|
239,695
|
|
$
|
461,724
|
|
$
|
782,042
|
|
$
|
660,816
|
Ratios
to Average Net Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
before fee waiver(d) |
|
|
0.80%
|
|
|
0.80%
|
|
|
0.80%
|
|
|
0.80%
|
|
|
0.80%(e)
|
Expenses
after fee waiver(d) |
|
|
0.69%
|
|
|
0.65%
|
|
|
0.55%
|
|
|
0.58%
|
|
|
0.54%(e)
|
Net
investment income (loss) |
|
|
2.20%
|
|
|
2.48%
|
|
|
1.31%
|
|
|
1.13%
|
|
|
1.46%(e)
|
Portfolio
turnover rate(f)
|
|
|
256%
|
|
|
485%
|
|
|
1068%
|
|
|
319%
|
|
|
451%(c)
|
12
Cabana
Target Leading Sector Moderate ETF
FINANCIAL
HIGHLIGHTS
(For
a Share Outstanding Throughout the Period Presented) |
|
|
|
|
Year
Ended April 30, 2025 |
|
Year
Ended April 30, 2024 |
|
Year
Ended April 30, 2023 |
|
Period
Ended April 30, 2022(a)
|
Net
asset value, beginning of period |
|
$
|
19.74
|
|
$
|
20.25
|
|
$
|
21.83
|
|
$
|
25.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
operations: |
|
|
|
|
|
|
|
|
|
|
|
|
Net
investment income (loss)(b) |
|
|
0.24
|
|
|
0.54
|
|
|
0.29
|
|
|
0.11
|
Net
realized and unrealized gain (loss) on investments |
|
|
0.46
|
|
|
(0.52)
|
|
|
(1.23)
|
|
|
(3.21)(c)
|
Total
from investment operations |
|
|
0.70
|
|
|
0.02
|
|
|
(0.94)
|
|
|
(3.10)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions
to shareholders from: |
|
|
|
|
|
|
|
|
|
|
|
|
Net
investment income |
|
|
(0.43)
|
|
|
(0.53)
|
|
|
(0.64)
|
|
|
(0.16)
|
Total
distributions |
|
|
(0.43)
|
|
|
(0.53)
|
|
|
(0.64)
|
|
|
(0.16)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
asset value, end of period |
|
$
|
20.01
|
|
$
|
19.74
|
|
$
|
20.25
|
|
$
|
21.83
|
Net
Asset Value, Total Return |
|
|
3.52%(h)
|
|
|
(0.03)%
|
|
|
(4.27)%
|
|
|
(12.51)%(d)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratios
and Supplemental Data: |
|
|
|
|
|
|
|
|
|
|
|
|
Net
assets, end of period (000 omitted) |
|
$
|
119,196
|
|
$
|
180,721
|
|
$
|
170,126
|
|
$
|
72,025
|
Ratios
to Average Net Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
before fee waiver(e) |
|
|
0.80%
|
|
|
0.80%
|
|
|
0.80%
|
|
|
0.80%(f)
|
Expenses
after fee waiver(e) |
|
|
0.69%
|
|
|
0.67%
|
|
|
0.59%
|
|
|
0.59%(f)
|
Net
investment income (loss) |
|
|
1.17%
|
|
|
2.69%
|
|
|
1.40%
|
|
|
0.53%(f)
|
Portfolio
turnover rate(g)
|
|
|
401%
|
|
|
681%
|
|
|
1003%
|
|
|
231%(d)
|
13
EXCHANGE
LISTED FUNDS TRUST
NOTES
TO FINANCIAL STATEMENTS
April
30, 2025 |
|
|
1. Organization
Exchange
Listed Funds Trust (the “Trust”) was organized on April 4, 2012 as a Delaware statutory trust and is registered with
the Securities and Exchange Commission (“SEC”) under the Investment Company Act of 1940 (the “1940 Act”) as
an open-end management investment company. The Agreement and Declaration of Trust permits the Trust to issue
an unlimited number of shares of beneficial interest (“Shares”) in one or more series representing interests in separate
portfolios of securities. The Trust has registered its Shares in multiple separate series. The assets of each series in the Trust are
segregated and a shareholder’s interest is limited to the series in which Shares are held. The financial statements presented herein
relate to the funds listed below and are individually referred to as a “Fund” or collectively as the “Funds”:
Cabana
Target Beta ETF
Cabana
Target Drawdown 10 ETF
Cabana
Target Leading Sector Moderate ETF
The
Cabana Target Beta ETF, the Cabana Target Drawdown 10 ETF and the Cabana Target Leading Sector Moderate ETF are classified as diversified
investment companies under the 1940 Act.
Each
Fund is an actively managed exchange-traded fund (“ETF”). Unlike index ETFs, actively managed
ETFs do not seek to track the performance of a specified index. Instead, each Fund uses an active investment strategy in seeking to meet
its investment objective.
The
Cabana Target Beta ETF seeks to provide long-term growth. The Cabana Target Beta ETF seeks to achieve its
investment objective by targeting a one year rolling beta of 0.35 relative to the S&P 500 Equal Weight Index, although the beta exposure
is not a fixed amount and may vary based on the fund’s proprietary algorithm for assessing market and economic conditions. Beta
is a measure of the volatility of an asset relative to the overall market. The Cabana Target Drawdown 10 ETF seeks to provide long-term
growth within a targeted risk parameter and seeks to achieve its investment objective with limited volatility and reduced correlation
to the overall performance of the equity markets by allocating its assets among ETFs in the following five major asset classes: equities,
fixed income securities, real estate, currencies, and commodities. The Cabana Target Leading Sector Moderate ETF seeks to provide long-term
growth and seeks to achieve its investment objective primarily by allocating its assets among ETFs that invest in securities of companies
in the various sectors of the U.S. market: communication services, consumer discretionary, consumer staples, energy, financials,
health care, industrials, information technology, materials, real estate, and utilities. The Cabana Target Beta ETF and the Cabana Target
Drawdown 10 ETF commenced operations on September 17, 2020, and the Cabana Target Leading Sector Moderate ETF commenced operations
on July 13, 2021.
Under
the Trust’s organizational documents, its officers and Board of Trustees (the “Board”) are indemnified against certain
liabilities arising out of the performance of their duties to the Trust. In addition, in the normal course of business, the Trust may
enter into contracts with vendors and others that provide for general indemnifications. The Trust’s maximum exposure under these
arrangements is unknown, as this would involve future claims that may be made against the Trust.
2. Basis
of Presentation and Significant Accounting Policies
The
following is a summary of the significant accounting policies followed by the Trust in the preparation of the financial statements. These
policies are in conformity with generally accepted accounting principles in the United States of America (“GAAP”).
The Trust is an investment company and follows accounting and reporting guidance under Financial Accounting Standards Board (“FASB”)
Accounting Standards Codification (“ASC”) Topic 946, “Financial Services-Investment
Companies.”
(a) Use
of Estimates
The
preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and income
and expenses during the reporting period. Management believes the estimates and security valuations are appropriate; however, actual results
may differ from those estimates, and the security valuations reflected in the financial statements may differ from the value each Fund
ultimately realizes upon sale of the securities.
14
EXCHANGE
LISTED FUNDS TRUST
NOTES
TO FINANCIAL STATEMENTS (Continued)
April
30, 2025 |
|
|
(b) Valuation
of Investments
Each
Fund records investments at fair value using procedures approved by the Board and are generally valued using market valuations (Market
Approach). A market valuation generally means a valuation (i) obtained from an exchange, a pricing service, or a major market maker
(or dealer) or (ii) based on a price quotation or other equivalent indication of value supplied by an exchange, a pricing service,
or a major market maker (or dealer). A price obtained from a pricing service based on such pricing service’s valuation matrix may
be considered a market valuation. Any assets or liabilities denominated in currencies other than the U.S. dollar are converted
into U.S. dollars at the current market rates on the date of valuation as quoted by one or more sources.
In
December 2020, the SEC adopted Rule 2a-5 under the 1940 Act, establishing requirements to determine
fair value in good faith for purposes of the 1940 Act. The rule permits fund boards to designate a fund’s investment adviser to
perform fair-value determinations, subject to board oversight and certain other conditions. The rule also
defines when market quotations are “readily available” for purposes of the 1940 Act and requires a fund to fair value a
portfolio investment when a market quotation is not readily available. The SEC also adopted new Rule 31a-4
under the 1940 Act, which sets forth recordkeeping requirements associated with fair-value determinations.
Pursuant
to the requirements of Rule 2a-5, the Board (i) has designated the Adviser as the Board’s
valuation designee to perform fair-value determinations for the Fund through the Adviser’s Valuation
Committee and (ii) has approved the Adviser’s Valuation Procedures.
In
the event that current market valuations are not readily available or such valuations do not reflect current fair market value, the Trust’s
procedures require the Valuation Committee, in accordance with the Trust’s Board-approved Valuation
Procedures, to determine a security’s fair value. In determining such value, the Valuation Committee may consider, among other
things, (i) price comparisons among multiple sources, (ii) a review of corporate actions and news events, and (iii) a
review of relevant financial indicators (e.g., movement in interest rates or market indices). Fair value pricing involves subjective judgments
and it is possible that the fair value determination for a security is materially different than the value that could be realized upon
the sale of the security. With respect to securities that are primarily listed on foreign exchanges, the value of each Fund’s portfolio
securities may change on days when the investors will not be able to purchase or sell their Shares.
Each
Fund discloses the fair value of its investments in a hierarchy that distinguishes between: (1) market participant assumptions
developed based on market data obtained from sources independent of each Fund (observable inputs) and (2) each Fund’s own
assumptions about market participant assumptions developed based on the best information available under the circumstances (unobservable
inputs). The three levels defined by the hierarchy are as follows:
• Level
1 – Quoted prices in active markets for identical assets.
• Level
2 – Other significant observable inputs (including quoted prices for similar securities, interest rates, prepayment speeds,
credit risk, etc.).
• Level
3 – Significant unobservable inputs (including each Fund’s own assumptions in determining the 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.
Pursuant
to the Valuation Procedures noted previously, ETFs and short-term investments are generally categorized as
Level 1 in the fair value hierarchy (unless there is a fair valuation event, in which case affected securities are generally categorized
as Level 2 or Level 3).
15
EXCHANGE
LISTED FUNDS TRUST
NOTES
TO FINANCIAL STATEMENTS (Continued)
April
30, 2025 |
|
|
The
following is a summary of the valuations as of April 30, 2025, for each Fund based upon the three levels
defined above:
Cabana
Target Beta ETF
Assets
|
|
Level
1 |
|
Level
2 |
|
Level
3 |
|
Total
|
Exchange-Traded
Funds* |
|
$
|
73,027,161
|
|
$
|
—
|
|
$
|
—
|
|
$
|
73,027,161
|
Total
|
|
$
|
73,027,161
|
|
$
|
—
|
|
$
|
—
|
|
$
|
73,027,161
|
Cabana
Target Drawdown 10 ETF
Assets
|
|
Level
1 |
|
Level
2 |
|
Level
3 |
|
Total
|
Exchange-Traded
Funds* |
|
$
|
154,019,705
|
|
$
|
—
|
|
$
|
—
|
|
$
|
154,019,705
|
Short-Term
Investments |
|
|
1,802,500
|
|
|
—
|
|
|
—
|
|
|
1,802,500
|
Total
|
|
$
|
155,822,205
|
|
$
|
—
|
|
$
|
—
|
|
$
|
155,822,205
|
Cabana
Target Leading Sector Moderate ETF
Assets
|
|
Level
1 |
|
Level
2 |
|
Level
3 |
|
Total
|
Exchange-Traded
Funds* |
|
$
|
119,004,582
|
|
$
|
—
|
|
$
|
—
|
|
$
|
119,004,582
|
Short-Term
Investments |
|
|
25,919,950
|
|
|
—
|
|
|
—
|
|
|
25,919,950
|
Total
|
|
$
|
144,924,532
|
|
$
|
—
|
|
$
|
—
|
|
$
|
144,924,532
|
(c) Investment
Transactions and Related Income
For
financial reporting purposes, investment transactions are reported on the trade date. However, for daily Net Asset Value (“NAV”)
determination, portfolio securities transactions are reflected no later than in the first calculation on the first business day
following the trade date. Dividend income is recorded on the ex-dividend date. Interest income is recognized
on an accrual basis and includes, where applicable, the amortization of premium or accretion of discount, using the effective yield method.
Gains or losses realized on sales of securities are determined using the specific identification method by comparing the identified cost
of the security lot sold with the net sales proceeds. Dividend Income on the Statements of Operations is shown net of any foreign taxes
withheld on income from foreign securities, which are provided for in accordance with each Fund’s understanding of the applicable
tax rules and regulations, if any.
(d) Federal
Income Tax
It
is the policy of each Fund to continue to qualify each year as a regulated investment company under Subchapter M of the Internal Revenue
Code of 1986 (the “Code”) and to distribute substantially all of its net investment income and capital gains, if any, to
its shareholders. Therefore, no federal income tax provision is required as long as each Fund qualifies as a regulated investment company.
Management
of each Fund has evaluated tax positions taken or expected to be taken in the course of preparing each Fund’s tax returns to determine
whether it is more-likely-than-not (i.e., greater
than 50%) that each tax position will be sustained upon examination by a taxing authority based on the technical merits of the position.
A tax position that meets the more-likely-than-not
recognition threshold is measured to determine the amount of benefit to recognize in the financial statements. Differences between tax
positions taken in a tax return and amounts recognized in the financial statements will generally result in an increase in a liability
for taxes payable (or a reduction of a tax refund receivable), including the recognition of any related interest and penalties as an operating
expense. In general, tax positions taken in previous tax years remain subject to examination by tax authorities (generally three years
for federal income tax purposes). The determination has been made that there are not any uncertain tax positions that would require each
Fund to record a tax liability and, therefore, there is no impact to the Fund’s financial statements. Each Fund’s policy
is to classify interest and
16
EXCHANGE
LISTED FUNDS TRUST
NOTES
TO FINANCIAL STATEMENTS (Continued)
April
30, 2025 |
|
|
penalties
associated with underpayment of federal and state income taxes, if any, as income tax expense on its Statements of Operations. As of April
30, 2025, The Cabana Target Beta ETF did not meet the qualified income test under Subchapter M of the Internal Code of 1986 for
the tax year ended April 30, 2025, because it did not generate at least 90% of its gross income from qualifying
sources. However, the fund intends to continue to qualify as a regulated investment company pursuant to Internal Revenue Code 851(i).
Accordingly, the Fund has recorded an estimated tax liability pursuant to this provision in the amount of $252,856. The Cabana Target
Drawdown 10 ETF and Cabana Target Leading Sector Moderate ETF did not have any interest or penalties associated with the underpayment
of any income taxes.
(e) Distributions
to Shareholders
The
Cabana Target Beta ETF and Cabana Target Drawdown 10 ETF each pay out dividends from their net investment income at least quarterly and
distribute their net capital gains, if any, at least annually. The Cabana Target Leading Sector Moderate ETF distributes its net investment
income and capital gains, if any, at least annually. Each Fund may make distributions on a more frequent basis to comply with the distributions
requirement of the Code, in all events in a manner consistent with the provisions of the 1940 Act.
The
amount of distributions from net investment income and net realized gains are determined in accordance with federal income tax regulations,
which may differ from GAAP. These “book/tax” differences are either considered temporary or permanent in nature.
To the extent these differences are permanent in nature (e.g., return of capital and distribution reclassifications), such amounts are
reclassified within the composition of net assets based on their federal tax basis treatment; temporary differences (e.g., wash sales
and straddles) do not require a reclassification
(f) Payment
from affiliate
The
Cabana Target Leading Sector Moderate ETF was reimbursed $414,576 from Cabana Asset Management as a result of a trading error which is
included in net increase from payment made by affiliate on the Fund’s Statement of Operations.
3. Transactions
with Affiliates and Other Servicing Agreements
(a) Investment
Advisory and Administrative Services
Exchange
Traded Concepts, LLC (the “Adviser”) serves as the investment adviser to each Fund pursuant to an investment advisory agreement
with the Trust (the “Advisory Agreement”). Under the Advisory Agreement, the Adviser provides investment advisory services
to each Fund and is responsible for, among other things, overseeing the Sub-Adviser (as defined below), including
regular review of the Sub-Adviser’s performance, trading portfolio securities on behalf of each Fund,
and selecting broker-dealers to execute purchase and sale transactions, subject to the oversight of the Board.
For the services it provides, each Fund pays the Adviser a fee calculated daily and paid monthly at an annual rate of 0.80% of the Fund’s
average daily net assets.
ETC
Platform Services, LLC (“ETC Platform Services”), a direct wholly owned subsidiary of the Adviser, administers each Fund’s
business affairs and provides office facilities and equipment, certain clerical, bookkeeping and administrative services, paying agent
services under each Fund’s unitary fee arrangement (as described below), and its officers and employees to serve as officers or
Trustees of the Trust. ETC Platform Services also arranges for transfer agency, custody, fund administration and accounting, and other
non-distribution related services necessary for each Fund to operate. For the services it provides to each
Fund, ETC Platform Services is paid a fee calculated daily and paid monthly based on a percentage of each Fund’s average daily
net assets.
Under
the Advisory Agreement, the Adviser has agreed to pay all expenses of each Fund (including the fee charged by ETC Platform Services) except
for the advisory fee, interest, taxes, brokerage commissions and other expenses incurred in placing orders for the purchase and sale of
securities and other investment instruments, acquired fund fees and expenses, accrued deferred tax liability, extraordinary expenses,
and distribution fees and expenses paid by the Trust under any
17
EXCHANGE
LISTED FUNDS TRUST
NOTES
TO FINANCIAL STATEMENTS (Continued)
April
30, 2025 |
|
|
distribution
plan adopted pursuant to Rule 12b-1 under the 1940 Act (collectively, “Excluded Expenses”).
As part of an arrangement between the Sub-Adviser and the Adviser, the Sub-Adviser
has agreed to assume the Adviser’s obligation to pay all expenses of the Fund (except Excluded Expenses) and, to the extent applicable,
pay the Adviser a minimum fee.
The
Adviser has voluntarily elected to waive a portion of the Advisory Fee attributable to the income tax expense. Fees waived pursuant to
this voluntary waiver are not subject to recoupment in future periods. As of April 30, 2025, the Adviser
waived $66,961 in advisory fees pursuant to the voluntary waiver.
The
Adviser has contractually agreed to waive its fees and reimburse expenses to the extent necessary to keep total annual operating expenses
of each Fund (excluding amounts payable pursuant to any plan adopted in accordance with Rule 12b-1,
interest expense, taxes, acquired fund fees and expenses, brokerage commissions, other expenditures which are capitalized in accordance
with generally accepted accounting principles, and extraordinary expenses) from exceeding 0.69% of the combined average daily net
assets of the Funds up to and including $750 million, and 0.64% of combined average daily net assets in excess of $750 million.
This arrangement is in effect through at least August 31, 2025, unless earlier terminated by the Trust for any reason at any time
with the approval of the Board.
Fund
|
|
Expenses Waived
|
Cabana
Target Beta ETF |
|
$
|
102,489
|
Cabana
Target Drawdown 10 ETF |
|
|
225,464
|
Cabana
Target Leading Sector Moderate ETF |
|
|
168,871
|
The
above waived amounts are not subject to recoupment.
An
interested Trustee and certain officers of the Trust are affiliated with the Adviser and receive no compensation from the Trust for serving
as officers and/or Trustee.
(b) Investment
Sub-Advisory Agreement
The
Adviser has entered into investment sub-advisory agreement (the “Sub-Advisory
Agreement”) with respect to the Funds with Cabana LLC d/b/a Cabana Asset Management (the “Sub-Adviser”).
Under the Sub-Advisory Agreement, the Sub-Adviser
makes investment decisions for the Funds and continuously reviews and administers the investment program of the Funds, subject to the
supervision of the Adviser and the oversight of the Board. The Adviser pays a fee to the Sub-Adviser out
of the Fee the Adviser receives from each Fund, which is calculated daily and paid monthly. Assets of each of the Cabana Target Beta ETF
and Cabana Target Drawdown 10 ETF shall be aggregated for purposes of calculating the sub-advisory fee for
those funds.
(c) Distribution
Arrangement
Foreside
Fund Services, LLC (the “Distributor”), a Delaware limited liability company, is the principal underwriter and distributor
of each Fund’s Shares. The Distributor does not maintain any secondary market in any Fund’s Shares.
The
Trust has adopted a Rule 12b-1 Distribution and Service Plan (the “Distribution and Service
Plan”) pursuant to which payments of up to a maximum of 0.25% of a Fund’s average daily net assets may be made to compensate
or reimburse financial intermediaries for activities principally intended to result in the sale of each Fund’s Shares. In accordance
with the Distribution and Service Plan, the Distributor may enter into agreements with financial intermediaries and dealers relating to
distribution and/or marketing services with respect to the Trust.
Currently,
no payments are made under the Distribution and Service Plan. Such payments may only be made after approval by the Board. The Adviser
and its affiliates may, out of their own resources, pay amounts to third parties for distribution or marketing services on behalf of the
Trust.
18
EXCHANGE
LISTED FUNDS TRUST
NOTES
TO FINANCIAL STATEMENTS (Continued)
April
30, 2025 |
|
|
(d) Other
Servicing Agreements
Effective
June 14, 2024, Ultimus Fund Services, LLC provides administration and fund accounting services to the Trust
pursuant to separate servicing agreements. Brown Brothers Harriman & Co. serves as each fund’s custodian and transfer
agent pursuant to a custodian agreement and transfer agency services agreement. The Adviser pays these fees. Prior to June
14, 2024, The Bank of New York Mellon provided administration, fund accounting services, transfer agent and custodian services
to the Funds.
An
officer of the Trust is affiliated with the administrator and receives no compensation from the Trust for serving as an officer.
4. Investments
Transactions
Purchases
and sales of investments, excluding in-kind transactions and short-term investments,
for the year ended April 30, 2025, were as follows:
Fund
|
|
Purchases
|
|
Sales
|
Cabana
Target Beta ETF |
|
$
|
184,495,722
|
|
$
|
184,297,247
|
Cabana
Target Drawdown 10 ETF |
|
|
521,067,803
|
|
|
521,776,642
|
Cabana
Target Leading Sector Moderate ETF |
|
|
613,022,695
|
|
|
614,032,193
|
Purchases
and sales of in-kind transactions for the year ended April 30, 2025, were as
follows:
Fund
|
|
Purchases
|
|
Sales
|
Cabana
Target Beta ETF |
|
$
|
—
|
|
$
|
42,484,353
|
Cabana
Target Drawdown 10 ETF |
|
|
—
|
|
|
89,545,653
|
Cabana
Target Leading Sector Moderate ETF |
|
|
—
|
|
|
65,732,096
|
Transactions
with Affiliates. The Funds may purchase securities from, or sell securities to, an affiliated fund provided the affiliation is
solely due to having a common investment advisor, common officers, or common trustees. During the fiscal year ended April
30, 2025, the Funds engaged in securities purchases and securities sales with an affiliated fund in compliance with Rule 17a-7
under the 1940 Act as follows:
Fund
|
|
Securities
Purchased |
|
Securities
Sold |
|
Net
Realized Gain (Loss) on Securities Sold |
Cabana
Target Drawdown 10 ETF |
|
$
|
6,092,391
|
|
$
|
—
|
|
$
|
—
|
|
Cabana
Target Leading Sector Moderate ETF |
|
|
—
|
|
|
6,092,391
|
|
|
(231,783
|
)
|
5. Capital
Share Transactions
Fund
Shares are listed and traded on the NASDAQ Stock Market, LLC (the “Exchange”) each day that the Exchange is open
for business (“Business Day”). Each Fund’s Shares may only be purchased and sold on the Exchange through a broker-dealer.
Because each Fund’s Shares trade at market prices rather than at their NAV, Shares may trade at a price equal to NAV, greater than
NAV (premium) or less than NAV (discount).
Each
Fund offers and redeems Shares on a continuous basis at NAV only in large blocks of Shares (“Creation Units”). Except when
aggregated in Creation Units, Shares are not redeemable securities of a Fund. Fund Shares may only be purchased from or redeemed directly
from each Fund by certain financial institutions (“Authorized Participants”). An Authorized Participant is either (i) a
broker-dealer or other participant in the clearing process through the Continuous Net Settlement System of
the National Securities Clearing Corporation or (ii) a Depository Trust Company (“DTC”) participant and, in each
case, must have executed a Participant Agreement with the Distributor. Creation Units are available for purchase and redemption
on each Business Day and are offered and redeemed on an in-kind basis, together with the specified cash amount,
or for an all cash amount.
19
EXCHANGE
LISTED FUNDS TRUST
NOTES
TO FINANCIAL STATEMENTS (Continued)
April
30, 2025 |
|
|
To
the extent contemplated by a Participant Agreement, in the event an Authorized Participant has submitted a redemption request in proper
form but is unable to transfer all or part of the shares comprising a Creation Unit to be redeemed by the Distributor, on behalf of each
Fund, by the time as set forth in a Participant Agreement, the Distributor may nonetheless accept the redemption request in reliance on
the undertaking by the Authorized Participant to deliver the missing shares as soon as possible, which undertaking shall be secured by
the Authorized Participant’s delivery and maintenance of collateral equal to a percentage of the market value as set forth in the
Participant Agreement. A Participant Agreement may permit each Fund to use such collateral to purchase the missing shares, and could subject
an Authorized Participant to liability for any shortfall between the cost of each Fund acquiring such shares and the value of the collateral.
Most
retail investors will not qualify as Authorized Participants or have the resources to buy and sell whole Creation Units. Therefore, they
will be unable to purchase or redeem the Shares directly from each Fund. Rather, most retail investors will purchase Shares in the secondary
market with the assistance of a broker, which will be subject to customary brokerage commissions or fees.
A
purchase (i.e., creation) transaction fee may be imposed for the transfer and other transaction costs associated with the purchase of
Creation Units, and investors will be required to pay a creation transaction fee regardless of the number of Creation Units created
in the transaction. Each Fund may adjust the creation transaction fee from time to time based upon actual experience. In addition, a variable
fee may be imposed for cash purchases, non-standard orders, or partial cash purchases of Creation Units.
The variable fee is primarily designed to cover non-standard charges, e.g., brokerage, taxes, foreign exchange,
execution, market impact, and other costs and expenses, related to the execution of trades resulting from such transaction. Each Fund
may adjust the non-standard charge from time to time based upon actual experience. Investors who use the
services of an Authorized Participant, broker or other such intermediary may be charged a fee for such services which may include an amount
for the creation transaction fee and non-standard charges. Investors are responsible for the costs of transferring
the securities constituting the deposit securities to the account of the Trust. The Adviser may retain all or a portion of the transaction
fee to the extent the Adviser bears the expenses that otherwise would be borne by the Trust in connection with the issuance of a Creation
Unit, which the transaction fee is designed to cover.
A
redemption transaction fee may be imposed for the transfer and other transaction costs associated with the redemption of Creation Units,
and Authorized Participants will be required to pay a redemption transaction fee regardless of the number of Creation Units redeemed
in the transaction. The redemption transaction fee is the same no matter how many Creation Units are being redeemed pursuant to
any one redemption request. Each Fund may adjust the redemption transaction fee from time to time based upon actual experience. In addition,
a variable fee, payable to each Fund, may be imposed for cash redemptions, non-standard orders, or partial
cash redemptions for each Fund. The variable fee is primarily designed to cover non-standard charges, e.g.,
brokerage, taxes, foreign exchange, execution, market impact, and other costs and expenses, related to the execution of trades resulting
from such transaction. Investors who use the services of an Authorized Participant, broker or other such intermediary may be charged a
fee for such services which may include an amount for the redemption transaction fees and non-standard charges.
Investors are responsible for the costs of transferring the securities constituting each Fund’s securities to the account of the
Trust. The non-standard charges are payable to each Fund as it incurs costs in connection with the redemption
of Creation Units, the receipt of each Fund’s securities and the cash redemption amount and other transactions costs.
6. Principal
Risks
As
with any investment, an investor could lose all or part of their investment in each Fund and each Fund’s performance could trail
that of other investments. Each Fund is subject to the principal risks noted below, any of which may adversely affect a Fund’s
NAV, trading price, yield, total return and ability to meet its investment objective. Additional principal risks are disclosed in the
Funds’ prospectus. Please refer to the relevant Fund’s prospectus for a complete description of the principal risks of investing
in that Fund.
Asset
Allocation Risk. Each Fund’s investment performance depends upon the successful allocation by the Sub-Adviser
of the Fund’s assets among asset classes. There is no guarantee that the Sub-Adviser’s allocation
techniques and decisions will produce the desired results.
20
EXCHANGE
LISTED FUNDS TRUST
NOTES
TO FINANCIAL STATEMENTS (Continued)
April
30, 2025 |
|
|
Exchange-Traded
Funds Risk. Through its investments in ETFs, each Fund is subject to the risks associated with the ETFs’ investments, including
the possibility that the value of the instruments held by an ETF could decrease. A Fund’s exposure to a particular risk will be
proportionate to that Fund’s overall allocation and each ETF’s asset allocation. In addition, by investing in a Fund, shareholders
indirectly bear fees and expenses charged by the ETFs in addition to the Fund’s direct fees and expenses. As a result, the cost
of investing in a Fund may exceed the costs of investing directly in ETFs. A Fund may purchase ETFs at prices that exceed the net asset
value of their underlying investments and may sell ETF investments at prices below such net asset value, and will likely incur brokerage
costs when it purchases and sells ETFs.
Market
Risk. Overall market risk may affect the value of individual instruments in which a Fund invests. A Fund is subject to the risk
that the securities markets will move down, sometimes rapidly and unpredictably, based on overall economic conditions and other factors,
which may negatively affect a Fund’s performance. Factors such as domestic and foreign (non-U.S.)
economic growth and market conditions, real or perceived adverse economic or political conditions, military conflict, acts of terrorism,
social unrest, natural disasters, recessions, inflation, changes in interest rate levels, supply chain disruptions, sanctions, the spread
of infectious illness or other public health threats, lack of liquidity in the bond or other markets, volatility in the securities markets,
adverse investor sentiment and political events affect the securities markets. U.S. and foreign stock markets have experienced
periods of substantial price volatility in the past and may do so again in the future. Securities markets also may experience long periods
of decline in value. A change in financial condition or other event affecting a single issuer or market may adversely impact securities
markets as a whole. Rates of inflation have recently risen. The value of assets or income from an investment may be worth less in the
future as inflation decreases the value of money.
Trading
Risk. Shares of each Fund may trade on the Exchange above (premium) or below (discount) their NAV. The NAV of shares of
each Fund will fluctuate with changes in the market value of that Fund’s holdings. The market prices of each Fund’s shares
will fluctuate continuously throughout trading hours based on market supply and demand and may deviate significantly from the value
of such Fund’s holdings, particularly in times of market stress, with the result that investors may pay more or receive less than
the underlying value of the Fund shares bought or sold. When buying or selling shares in the secondary market, you may incur costs attributable
to the difference between the highest price a buyer is willing to pay to purchase shares of a Fund (bid) and the lowest price a seller
is willing to accept for shares of a Fund (ask), which is known as the bid-ask spread. In addition, although
each Fund’s shares are currently listed on the Exchange, there can be no assurance that an active trading market for shares will
develop or be maintained. Trading in Fund shares may be halted due to market conditions or for reasons that, in the view of the Exchange,
make trading in shares of a Fund inadvisable. In stressed market conditions, the market for a Fund’s shares may become less liquid
in response to deteriorating liquidity in the markets for the Fund’s underlying portfolio holdings. In such a circumstance, a Fund’s
shares could trade at a premium or discount to their NAV.
7. Federal
Income Taxes
GAAP
requires certain components of net assets to be reclassified between financial and tax reporting. These reclassifications have no effect
on net assets or NAV per share. For the year ended April 30, 2025, the following amounts, resulting primarily from the differing
book and tax treatment relating to the reversal of gains and losses emanating from redemption-in-kind transactions
have been reclassified:
Fund
|
|
Paid-in
Capital |
|
Total
Distributable Earnings (Loss) |
Cabana
Target Beta ETF |
|
$
|
1,133,103
|
|
$
|
(1,133,103
|
)
|
Cabana
Target Drawdown 10 ETF |
|
|
4,233,024
|
|
|
(4,233,024
|
)
|
Cabana
Target Leading Sector Moderate ETF |
|
|
2,386,065
|
|
|
(2,386,065
|
)
|
21
EXCHANGE
LISTED FUNDS TRUST
NOTES
TO FINANCIAL STATEMENTS (Continued)
April
30, 2025 |
|
|
The
tax character of the distributions paid during the tax year ended April 30, 2025, and April 30, 2024, was as follows:
|
|
Year
Ended April 30, 2025 |
Fund
|
|
Ordinary
Income |
|
Net
Long-Term Capital Gains |
|
Return
of Capital |
|
Total
Distributions |
Cabana
Target Beta ETF |
|
$
|
2,714,812
|
|
$
|
—
|
|
$
|
—
|
|
$
|
2,714,812
|
Cabana
Target Drawdown 10 ETF |
|
|
5,029,377
|
|
|
—
|
|
|
—
|
|
|
5,029,377
|
Cabana
Target Leading Sector Moderate ETF |
|
|
2,937,259
|
|
|
—
|
|
|
—
|
|
|
2,937,259
|
|
|
Year
Ended April 30, 2024 |
Fund
|
|
Ordinary
Income |
|
Net
Long-Term Capital Gains |
|
Return
of Capital |
|
Total
Distributions |
Cabana
Target Beta ETF |
|
$
|
3,746,980
|
|
$
|
—
|
|
$
|
296,809
|
|
$
|
4,043,789
|
Cabana
Target Drawdown 10 ETF |
|
|
7,468,134
|
|
|
—
|
|
|
—
|
|
|
7,468,134
|
Cabana
Target Leading Sector Moderate ETF |
|
|
2,578,282
|
|
|
—
|
|
|
—
|
|
|
2,578,282
|
As
of the tax year ended April 30, 2025, the components of distributable earnings (loss) on a tax basis were
as follows:
Fund
|
|
Undistributed Ordinary Income
|
|
Undistributed Capital Gains
(Losses) |
|
Unrealized Appreciation (Depreciation) on Investments
|
|
Distributable Earnings (Loss)
|
Cabana
Target Beta ETF |
|
$
|
—
|
|
$
|
(81,077,975
|
)
|
|
$
|
366,172
|
|
$
|
(80,711,803
|
)
|
Cabana
Target Drawdown 10 ETF |
|
|
—
|
|
|
(391,940,765
|
)
|
|
|
1,493,811
|
|
|
(390,446,954
|
)
|
Cabana
Target Leading Sector Moderate ETF |
|
|
390,328
|
|
|
(227,441,941
|
)
|
|
|
5,360,936
|
|
|
(221,690,677
|
)
|
At
April 30, 2025, the aggregate cost for federal tax purposes, which differs from fair value by net unrealized appreciation (depreciation)
of securities, are as follows:
Fund
|
|
Tax
Cost of Investments |
|
Unrealized
Appreciation on Investments |
|
Unrealized Depreciation
on Investments |
|
Net
Unrealized Appreciation (Depreciation) on Investments |
Cabana
Target Beta ETF |
|
$
|
72,660,989
|
|
$
|
366,172
|
|
$
|
—
|
|
$
|
366,172
|
Cabana
Target Drawdown 10 ETF |
|
|
154,328,394
|
|
|
1,493,811
|
|
|
—
|
|
|
1,493,811
|
Cabana
Target Leading Sector Moderate ETF |
|
|
139,563,596
|
|
|
5,360,936
|
|
|
—
|
|
|
5,360,936
|
The
differences between cost amounts for financial statement and federal income tax purposes is due primarily to timing differences in recognizing
certain gains and losses in security transactions.
As
of the tax year ended April 30, 2025, each Fund has non-expiring accumulated capital loss carryforwards
as follows:
Fund
|
|
Short-Term
|
|
Long-Term
|
|
Total
Amount |
|
CLCF
Utilized |
Cabana
Target Beta ETF |
|
$
|
80,790,536
|
|
$
|
287,439
|
|
$
|
81,077,975
|
|
$
|
—
|
Cabana
Target Drawdown 10 ETF |
|
|
391,940,765
|
|
|
—
|
|
|
391,940,765
|
|
|
168,514,883
|
Cabana
Target Leading Sector Moderate ETF |
|
|
227,441,941
|
|
|
—
|
|
|
227,441,941
|
|
|
185,265,630
|
To
the extent that the Fund may realize future net capital gains, those gains will be offset by any of its unused capital loss carryforward.
Future capital loss carryover utilization in any given year may be subject to Internal Revenue Code limitations.
22
EXCHANGE
LISTED FUNDS TRUST
NOTES
TO FINANCIAL STATEMENTS (Continued)
April
30, 2025 |
|
|
8. Securities
Lending
Each
Fund has entered into a Securities Lending Agreement with the Brown Brothers Harriman & Co. (the “Lending Agent”)
to lend portfolio securities to brokers, dealers and other financial organizations that meet capital and other credit requirements or
other criteria established by the Trust’s Board. These loans, if and when made, may not exceed 33 1/3% of the total asset value
of a Fund (including the loan collateral). The Funds will not lend portfolio securities to the Adviser or its affiliates unless permissible
under the 1940 Act and the rules and regulations thereunder. Loans of portfolio securities will be fully collateralized by cash, letters
of credit or U.S. government securities, and the collateral will be maintained in an amount equal to at least 102% of the value
of domestic equity securities and American Depositary Receipts and 105% of the value of foreign equity securities (other than American
Depositary Receipts (ADRs)). However, due to market fluctuations during the day, the value of securities loaned on a particular day
may, during the course of the day, exceed the value of collateral. On each business day, the amount of collateral is adjusted
based on the prior day’s market fluctuations and the current day’s lending activity. Income from lending activity
is determined by the amount of interest earned on collateral, less any amounts payable to the borrowers of the securities and the lending
agent.
Lending
securities involves certain risks, including the risk that the Funds may be delayed or restricted from recovering the loaned securities
or disposing of the collateral for the loan, which could give rise to loss because at adverse market actions expenses and/or delays in
connection with the disposition of the underlying securities. Any gain or loss in the market price of the securities loaned and income
from lending activity by a Fund that might occur during the term of the loan would be for the account of the Fund.
Cash
collateral received in connection with securities lending is invested in short-term investments by the Lending
Agent. The Funds do not have effective control of the non-cash collateral and therefore it is not disclosed
in the Funds’ Schedules of Investments, if any.
Securities
lending transactions are entered into by the Funds under the Securities Lending Agreement, which permits each Fund, under certain circumstances
such as an event of default, to offset amounts payable by the Funds to the same counterparty against amounts receivable from the counterparty
to create a net payment due to or from the Funds.
The
following is a summary of securities lending agreements held by the Funds, with cash collateral of overnight maturities and non-cash
collateral, which would be subject to offset as of April 30, 2025:
Fund
|
|
Gross
Amount of Recognized Assets (Value of Securities on Loan) |
|
Value
of Cash Collateral Received(1) |
|
Value
of Non-Cash Collateral Received(1)
|
|
Net
Amount |
Cabana
Target Drawdown 10 ETF |
|
$
|
1,743,000
|
|
$
|
1,743,000
|
|
$
|
—
|
|
$
|
—
|
Cabana
Target Leading Sector Moderate ETF |
|
|
25,064,340
|
|
|
25,064,340
|
|
|
—
|
|
|
—
|
23
EXCHANGE
LISTED FUNDS TRUST
NOTES
TO FINANCIAL STATEMENTS (Continued)
April
30, 2025 |
|
|
The
value of loaned securities and related collateral outstanding at April 30, 2025, are shown in the Schedules
of Investments. The value of the collateral held may be temporarily less than that required under the lending contract. As of April
30, 2025, the cash collateral was invested in Short-Term Investments with the following maturities:
Remaining
Contractual Maturity of the Agreements, as of April 30, 2025 |
Securities
Lending Transactions |
|
Overnight
and Continuous |
|
<30 Days
|
|
Between
30 & 90 days |
|
>90 days
|
|
Total
|
Cabana
Target Drawdown 10 ETF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-Term
Investments |
|
$
|
1,802,500
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
1,802,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cabana
Target Leading Sector Moderate ETF |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-Term
Investments |
|
$
|
25,919,950
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
25,919,950
|
9. Recent
Market Events
Local,
regional, or global events such as war, acts of terrorism, the spread of infectious illness or other public health issues, recessions,
or other events could have a significant impact on the market generally and on specific securities. Periods of market volatility may occur
in response to such events and other economic, political, and global macro factors.
Governments
and central banks, including the Federal Reserve in the United States, took extraordinary and unprecedented actions to support
local and global economies and the financial markets in response to the COVID-19 pandemic, including by keeping
interest rates at historically low levels for an extended period. The Federal Reserve concluded its market support activities in 2022
and began to raise interest rates in an effort to fight inflation. The Federal Reserve may determine to raise interest rates further.
Trade disputes and the imposition of tariffs, along with other matters, may negatively impact the economies of the United States and its
trading partners, as well as the financial markets as a whole. This and other government intervention into the economy and financial markets
to address the pandemic, inflation, or other significant events in the future may not work as intended, particularly if the efforts are
perceived by investors as being unlikely to achieve the desired results.
10. Reorganization
At
a meeting held on November 8, 2023, the Board of the Trust approved the following reorganizations (each, a “Reorganization”)
of the Cabana Target Drawdown 13 ETF, the Cabana Target Drawdown 16 ETF, the Cabana Target Leading Sector Conservative ETF, and the Cabana
Target Leading Sector Aggressive ETF (each an “Acquired Fund,” and collectively, the “Acquired Funds”). Each
Acquired Fund was a series of Exchange Listed Funds Trust. The Trust approved the following Reorganizations of the Acquired Funds: (i) the
Reorganization of the Cabana Target Drawdown 13 ETF and the Cabana Target Drawdown 16 ETF into the Cabana Target Drawdown 10 ETF
and (ii) the Reorganization of the Cabana Target Leading Sector Aggressive ETF and the Cabana Target Leading Sector Conservative
ETF into the Cabana Target Leading Sector Moderate ETF (collectively, with the Cabana Target Drawdown 10 ETF, the “Acquiring Funds”).
Each Reorganization occurred after the close of business on January 5, 2024.
Each
Reorganization occurred by transferring all of the assets of the Acquired Funds to the Acquiring Fund in exchange for shares of the Acquiring
Fund and the assumption of all the liabilities of the Acquired Funds by the Acquiring Fund. Each Reorganization was accomplished by a
tax-free exchange of shares of each Acquiring Fund. A tax-free exchange means
that shareholders of the Acquired Funds will not realize any capital gains (losses) for federal income tax purposes. The following amounts
were exchanged:
Acquiring
Fund Name |
|
Acquiring
Fund’s Net Assets before Reorganization |
|
Acquiring
Fund’s Shares Outstanding before Reorganization |
|
Acquiring
Fund’s Net Assets after Reorganization |
|
Acquiring
Fund’s Shares Outstanding after Reorganization |
Cabana
Drawdown 10 ETF |
|
$
|
286,439,954
|
|
12,500,000
|
|
$
|
397,961,234
|
|
17,366,665
|
Cabana
Target Leading Sector Moderate ETF |
|
|
98,644,359
|
|
4,875,000
|
|
|
161,513,081
|
|
7,981,941
|
24
EXCHANGE
LISTED FUNDS TRUST
NOTES
TO FINANCIAL STATEMENTS (Continued)
April
30, 2025 |
|
|
A
reconciliation of each Acquiring Fund’s ending net assets and shares outstanding after the Reorganizations were as follows:
Fund
Name |
|
Reconciliation of
Acquiring Fund’s Net Assets after Reorganization |
|
Reconciliation
of Acquiring Fund’s Shares Outstanding after Reorganization |
Cabana
Drawdown 10 ETF |
|
$
|
286,439,954
|
|
12,500,000
|
Cabana
Drawdown 13 ETF |
|
|
67,429,054
|
|
2,942,530
|
Cabana
Drawdown 16 ETF |
|
|
44,092,226
|
|
1,924,135
|
Total
|
|
$
|
397,961,234
|
|
17,366,665
|
|
|
|
|
|
|
Cabana
Target Leading Sector Moderate ETF |
|
$
|
98,644,359
|
|
4,875,000
|
Cabana
Target Leading Sector Aggressive ETF |
|
|
38,784,583
|
|
1,916,719
|
Cabana
Target Leading Sector Conservative ETF |
|
|
24,084,139
|
|
1,190,222
|
Total
|
|
$
|
161,513,081
|
|
7,981,941
|
The
net unrealized appreciation (depreciation) for each Acquired Fund immediately before the Reorganizations were as follows:
Acquired
Fund Name |
|
Acquired Fund’s
Unrealized Appreciation (Depreciation)(1)
|
Cabana
Drawdown 13 ETF |
|
$
|
1,725,652
|
Cabana
Drawdown 16 ETF |
|
|
1,148,448
|
Cabana
Target Leading Sector Aggressive ETF |
|
|
1,300,157
|
Cabana
Target Leading Sector Conservative ETF |
|
|
210,110
|
For
accounting and financial reporting purposes, the Acquiring Funds are the accounting survivors and as a result, the financial statements
and financial highlights do not reflect the operations of the Acquired Funds. The Acquiring Funds are the accounting survivors for performance
purposes.
11. New
Accounting Pronouncement
In
December 2023, the FASB issued Accounting Standards Update 2023-09 (“ASU 2023-09”),
Income Taxes (Topic 740) Improvements to Income Tax Disclosures, which amends quantitative and qualitative income tax disclosure requirements
in order to increase disclosure consistency, bifurcate income tax information by jurisdiction and remove information that is no longer
beneficial. ASU 2023-09 is effective for annual periods beginning after December 15,
2024, and early adoption is permitted. Fund Management is evaluating the impacts of these changes on the Fund’s financial statements.
12. Events
Subsequent to Fiscal Period End
In
preparing these financial statements, management has evaluated events and transactions for potential recognition or disclosure through
the date the financial statements were issued. Management has determined there are no subsequent events that would require disclosure
in a Fund’s financial statements.
25
EXCHANGE
LISTED FUNDS TRUST
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
April
30, 2025 |

To
the Shareholders of Cabana Target Beta ETF, Cabana Target Drawdown 10 ETF, and Cabana Target Leading Sector Moderate ETF and
Board
of Trustees of Exchange Listed Funds Trust
Opinion
on the Financial Statements
We
have audited the accompanying statements of assets and liabilities, including the schedules of investments, of Exchange Listed Funds Trust
comprising the funds listed below (the “Funds”) as of April 30, 2025, the related statements of operations and changes
in net assets, and the financial highlights for each of the periods indicated below, and the related notes (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 April 30, 2025, 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 |
Cabana
Target Beta ETF and Cabana Target Drawdown 10 ETF |
|
For
the year ended April 30, 2025 |
|
For
the years ended April 30, 2025 and 2024 |
|
For
the years ended April 30, 2025, 2024, 2023, 2022, and for the period from September 17, 2020 (commencement of operations)
through April 30, 2021 |
Cabana
Target Leading Sector Moderate ETF |
|
For
the year ended April 30, 2025 |
|
For
the years ended April 30, 2025 and 2024 |
|
For
the years ended April 30,2025, 2024, 2023, and for the period from July 13, 2021 (commencement of operations) through
April 30, 2022 |
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 April 30,
2025, by correspondence with the custodians and brokers; when replies were not received from brokers, we performed other auditing procedures.
Our audits also included evaluating 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 auditor of one or more investment companies advised by Exchange Traded Concepts, LLC since 2012.

COHEN &
COMPANY, LTD.
Cleveland,
Ohio
June 26,
2025

26
EXCHANGE
LISTED FUNDS TRUST
OTHER
INFORMATION (Unaudited)
April
30, 2025 |
|
|
Tax
Information
For
the year ended April 30, 2025, the Funds listed below had a percentage of the dividends paid from net investment income, including
short-term capital gains (if any) designated as qualified dividend income.
Fund
|
|
Qualified
Dividend Income |
Cabana
Target Beta ETF |
|
28
|
%
|
Cabana
Target Drawdown 10 ETF |
|
62
|
%
|
Cabana
Target Leading Sector Moderate ETF |
|
52
|
%
|
For
the year ended April 30, 2025, the Funds listed below had a percentage of the dividends paid from net investment
income, including short-term capital gains (if any), qualify for the dividends received deduction available
to corporate shareholders.
Fund
|
|
Corporate Dividends
Received Deduction |
Cabana
Target Beta ETF |
|
28
|
%
|
Cabana
Target Drawdown 10 ETF |
|
55
|
%
|
Cabana
Target Leading Sector Moderate ETF |
|
52
|
%
|
Premium/Discount
information
Information
regarding how often the Shares of the Fund traded on the Exchange at a price above (i.e., at a premium) or below (i.e., at a discount)
the NAV of the Fund for various time periods can be found on the Fund’s website at https://www.cabanaetfs.com/investor-materials.
27
EXCHANGE
LISTED FUNDS TRUST
OTHER
INFORMATION (Form N-CSR Items 8-11) (Unaudited) (Continued)
April
30, 2025 |
|
|
Item
8. Changes in and Disagreements with Accountants for Open-End Investment Companies.
Not
applicable.
Item
9. Proxy Disclosures for Open-End Management Investment Companies
There
were no matters submitted to a vote of shareholders during the period covered by this report.
Item
10. Remuneration Paid to Directors, Officers, and Others of Open-End Investment Companies.
Remuneration
was paid by the company during the period covered by the report to Trustees on the company’s Board of Trustees. The Board of Trustees
expensed $19,323 to each Fund in the Trust for the period covered by the report.
Item
11. Statement Regarding Basis for Approval of Investment Advisory Contract.
Not
applicable.
28

10900
Hefner Pointe Drive, Suite 400
Oklahoma City, OK 73120
Investment
Adviser:
Exchange
Traded Concepts, LLC
10900
Hefner Pointe Drive, Suite 400
Oklahoma
City, OK 73120
Investment
Sub-Adviser:
Cabana
Asset Management
220
S. School Ave.
Fayetteville,
AR 72701
Distributor:
Foreside
Fund Services, LLC
Three
Canal Plaza, Suite 100
Portland,
ME 04101
Legal
Counsel:
Chapman
and Cutler LLP
320 South Canal Street
Chicago, IL 60606
This
information must be preceded or accompanied by a current prospectus for the Funds.
For
additional information about the Funds; including each Fund’s prospectus, financial information, holdings, and proxy voting information,
call or visit:
• 866-239-9536
• https://www.cabanaetfs.com/investor-materials
|
Item 8. Changes in and Disagreements with
Accountants for Open-End Investment Companies.
Included under item 7.
Item 9. Proxy Disclosures for Open-End Management Investment Companies.
Included under item 7.
Included under item 7.
Included under item 7.
Item 12. Disclosure of Proxy Voting Policies
and Procedures for Closed-End Management Investment Companies.
Not applicable for open-end management investment companies.
Not applicable for open-end management investment companies.
Not applicable for open-end management investment companies.
There have been no changes to the procedures by which shareholders
may recommend nominees to the Registrant’s Board of Trustees during the period covered by this report.
(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 Act are effective based on the evaluation
of these controls and procedures required by Rule 30a-3(b) under the Act and Rules 13a-15(b) or 15d-15(b) under the Securities Exchange
Act of 1934 as of a date within 90 days of the filing date of this report.
(b) There
were no changes in the Registrant's internal control over financial reporting (as defined in Rule 30a-3(d) under the Act) that occurred
during the period covered by this report that have materially affected, or are reasonably likely to materially affect, the Registrant's
internal control over financial reporting.
Item 17. Disclosure of Securities Lending Activities for Closed-End
Management Investment Companies.
Not applicable for open-end management investment companies.
Item 19. Exhibits.
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.
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.