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: 811-23439

----------------------------------------------------------------

ETF Opportunities Trust
(Exact name of registrant as specified in charter)

----------------------------------------------------------------

8730 Stony Point Parkway,
Suite 205
Richmond, VA 23235
(Address of principal executive offices)

The Corporation Trust Co.,
Corporation Trust Center,
1209 Orange St.,
Wilmington, DE 19801
(Name and address of agent for service)

With Copy to:

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: December 31

Date of reporting period: June 30, 2025

T-REX 2X Long GME Daily Target ETF

T-REX 2X Long HOOD Daily Target ETF

T-REX 2X Long DJT Daily Target ETF

T-REX 2X Long RBLX Daily Target ETF

T-REX 2X Long ARM Daily Target ETF

T-REX 2X Long SNOW Daily Target ETF

T-REX 2X Long Apple Daily Target ETF

T-REX 2X Long Alphabet Daily Target ETF

T-REX 2X Long Microsoft Daily Target ETF

(the “T-REX ETFs”)

 

ITEM 1.(a).    Reports to Stockholders.

SEMI-ANNUAL SHAREHOLDER REPORT JUNE 30, 2025

T-REX 2X LONG GME DAILY TARGET ETF

TICKER: GMEU (Listed on Cboe BZX Exchange, Inc.)

This semi-annual shareholder report contains important information about the T-Rex 2X Long GME Daily Target ETF for the period of April 24, 2025 (inception) to June 30, 2025. You can find additional information about the Fund at www.rexshares.com/gmeu/. You can also request this information by contacting us at (833) 759-6110.

        

What were the Fund costs for the past year?

(based on a hypothetical $10,000 investment)

Fund Name

Costs of a $10,000 investment

Costs paid as a percentage of a $10,000 investment

T-Rex 2X Long GME Daily Target ETF

$231

1.50

¹ Costs are for the period of April 24, 2025 to June 30, 2025. Costs for a full semi-annual period would be higher.

² Annualized.

Key Fund Statistics

(as of June 30, 2025)

Fund Net Assets

$39,750,071

Number of Holdings

3

Total Advisory Fee

$41,946

Annual Portfolio Turnover

0.00%

What did the Fund invest in?

(% of Net Assets as of June 30, 2025)

Market Exposure

Total Return Swap Contracts: 197.03%
Money Market Fund:
                   2.97%

“Market Exposure” includes the values of total investments (including the contract value of any derivatives) and excludes any short-term investments.

Portfolio Composition

Cash

92.96%

Derivatives

3.61%

Money Market Fund

2.97%

Other Assets Net of Liabilities

0.46%

   

   

    

   

For additional information about the Fund; including its prospectus, financial information, holdings and proxy information, visit www.rexshares.com/gmeu/.

T-Rex 2X Long GME Daily Target ETF Tailored Shareholder Report

 

SEMI-ANNUAL SHAREHOLDER REPORT JUNE 30, 2025

T-REX 2X LONG HOOD DAILY TARGET ETF

TICKER: ROBN (Listed on Cboe BZX Exchange, Inc.)

This semi-annual shareholder report contains important information about the T-Rex 2X Long Hood Daily Target ETF for the period of January 31, 2025 (inception) to June 30, 2025. You can find additional information about the Fund at www.rexshares.com/robn/. You can also request this information by contacting us at (833) 759-6110.

        

What were the Fund costs for the past year?

(based on a hypothetical $10,000 investment)

Fund Name

Costs of a $10,000 investment

Costs paid as a percentage of a $10,000 investment

T-Rex 2X Long HOOD Daily Target ETF

$671

1.05

¹ Costs are for the period of January 31, 2025 to June 30, 2025. Costs for a full semi-annual period would be higher.

² Annualized.

Key Fund Statistics

(as of June 30, 2025)

Fund Net Assets

$180,857,210

Number of Holdings

4

Total Advisory Fee

$280,058

Annual Portfolio Turnover

0.00%

What did the Fund invest in?

(% of Net Assets as of June 30, 2025)

Market Exposure

Total Return Swap Contracts: 186.63%
Money Market Fund:
                 13.37%

“Market Exposure” includes the values of total investments (including the contract value of any derivatives) and excludes any short-term investments.

Portfolio Composition

Other Assets Net of Liabilities

33.94%

Cash

27.78%

Derivatives

24.91%

Money Market Fund

13.37%

   

   

    

   

For additional information about the Fund; including its prospectus, financial information, holdings and proxy information, visit www.rexshares.com/robn/.

T-Rex 2X Long HOOD Daily Target ETF Tailored Shareholder Report

 

SEMI-ANNUAL SHAREHOLDER REPORT JUNE 30, 2025

T-REX 2X LONG DJT DAILY TARGET ETF

TICKER: DJTU (Listed on Cboe BZX Exchange, Inc.)

This semi-annual shareholder report contains important information about the T-Rex 2X Long DJT Daily Target ETF for the period of March 4, 2025 (inception) to June 30, 2025. You can find additional information about the Fund at www.rexshares.com/djtu/. You can also request this information by contacting us at (833) 759-6110.

        

What were the Fund costs for the past year?

(based on a hypothetical $10,000 investment)

Fund Name

Costs of a $10,000 investment

Costs paid as a percentage of a $10,000 investment

T-Rex 2X Long DJT Daily Target ETF

$251

1.05

¹ Costs are for the period of March 4, 2025 to June 30, 2025. Costs for a full semi-annual period would be higher.

² Annualized.

Key Fund Statistics

(as of June 30, 2025)

Fund Net Assets

$9,367,080

Number of Holdings

2

Total Advisory Fee

$9,574

Annual Portfolio Turnover

0.00%

What did the Fund invest in?

(% of Net Assets as of June 30, 2025)

Market Exposure

Total Return Swap Contracts: 193.65%
Money Market Fund:
                   6.35%

“Market Exposure” includes the values of total investments (including the contract value of any derivatives) and excludes any short-term investments.

Portfolio Composition

Cash

77.64%

Other Assets Net of Liabilities

14.07%

Money Market Fund

6.35%

Derivatives

1.94%

   

   

    

   

For additional information about the Fund; including its prospectus, financial information, holdings and proxy information, visit www.rexshares.com/djtu/.

T-Rex 2X Long DJT Daily Target ETF Tailored Shareholder Report

 

SEMI-ANNUAL SHAREHOLDER REPORT JUNE 30, 2025

T-REX 2X LONG RBLX DAILY TARGET ETF

TICKER: RBLU (Listed on Cboe BZX Exchange, Inc.)

This semi-annual shareholder report contains important information about the T-Rex 2X Long RBLX Daily Target ETF for the period of March 4, 2025 (inception) to June 30, 2025. You can find additional information about the Fund at www.rexshares.com/rblu/. You can also request this information by contacting us at (833) 759-6110.

        

What were the Fund costs for the past year?

(based on a hypothetical $10,000 investment)

Fund Name

Costs of a $10,000 investment

Costs paid as a percentage of a $10,000 investment

T-Rex 2X Long RBLX Daily Target ETF

$611

1.05

¹ Costs are for the period of March 4, 2025 to June 30, 2025. Costs for a full semi-annual period would be higher.

² Annualized.

Key Fund Statistics

(as of June 30, 2025)

Fund Net Assets

$4,474,435

Number of Holdings

2

Total Advisory Fee

$4,467

Annual Portfolio Turnover

0.00%

What did the Fund invest in?

(% of Net Assets as of June 30, 2025)

Market Exposure

Total Return Swap Contracts: 190.49%
Money Market Fund:
                   9.51%

“Market Exposure” includes the values of total investments (including the contract value of any derivatives) and excludes any short-term investments.

Portfolio Composition

Cash

50.74%

Derivatives

39.79%

Money Market Fund

9.51%

Other Assets Net of Liabilities

-0.04%

   

   

    

   

For additional information about the Fund; including its prospectus, financial information, holdings and proxy information, visit www.rexshares.com/rblu/.

T-Rex 2X Long RBLX Daily Target ETF Tailored Shareholder Report

 

SEMI-ANNUAL SHAREHOLDER REPORT JUNE 30, 2025

T-REX 2X LONG ARM DAILY TARGET ETF

TICKER: ARMU (Listed on Cboe BZX Exchange, Inc.)

This semi-annual shareholder report contains important information about the T-Rex 2X Long ARM Daily Target ETF for the period of March 4, 2025 (inception) to June 30, 2025. You can find additional information about the Fund at www.rexshares.com/armu/. You can also request this information by contacting us at (833) 759-6110.

        

What were the Fund costs for the past year?

(based on a hypothetical $10,000 investment)

Fund Name

Costs of a $10,000 investment

Costs paid as a percentage of a $10,000 investment

T-Rex 2X Long ARM Daily Target ETF

$421

1.05

¹ Costs are for the period of March 4, 2025 to June 30, 2025. Costs for a full semi-annual period would be higher.

² Annualized.

Key Fund Statistics

(as of June 30, 2025)

Fund Net Assets

$1,848,861

Number of Holdings

2

Total Advisory Fee

$3,371

Annual Portfolio Turnover

0.00%

What did the Fund invest in?

(% of Net Assets as of June 30, 2025)

Market Exposure

Total Return Swap Contracts: 190.48%
Money Market Fund:
                   9.52%

“Market Exposure” includes the values of total investments (including the contract value of any derivatives) and excludes any short-term investments.

Portfolio Composition

Derivatives

59.12%

Cash

31.53%

Money Market Fund

9.52%

Other Assets Net of Liabilities

-0.17%

   

   

    

   

For additional information about the Fund; including its prospectus, financial information, holdings and proxy information, visit www.rexshares.com/armu/.

T-Rex 2X Long ARM Daily Target ETF Tailored Shareholder Report

 

SEMI-ANNUAL SHAREHOLDER REPORT JUNE 30, 2025

T-REX 2X LONG SNOW DAILY TARGET ETF

TICKER: SNOU (Listed on Cboe BZX Exchange, Inc.)

This semi-annual shareholder report contains important information about the T-Rex 2X Long SNOW Daily Target ETF for the period of April 24, 2025 (inception) to June 30, 2025. You can find additional information about the Fund at www.rexshares.com/snou/. You can also request this information by contacting us at (833) 759-6110.

        

What were the Fund costs for the past year?

(based on a hypothetical $10,000 investment)

Fund Name

Costs of a $10,000 investment

Costs paid as a percentage of a $10,000 investment

T-Rex 2X Long SNOW Daily Target ETF

$451

1.50

¹ Costs are for the period of April 24, 2025 to June 30, 2025. Costs for a full semi-annual period would be higher.

² Annualized.

Key Fund Statistics

(as of June 30, 2025)

Fund Net Assets

$3,289,050

Number of Holdings

2

Total Advisory Fee

$5,381

Annual Portfolio Turnover

0.00%

What did the Fund invest in?

(% of Net Assets as of June 30, 2025)

Market Exposure

Total Return Swap Contracts: 192.16%
Money Market Fund:
                   7.84%

“Market Exposure” includes the values of total investments (including the contract value of any derivatives) and excludes any short-term investments.

Portfolio Composition

Cash

57.07%

Other Assets Net of Liabilities

36.16%

Money Market Fund

7.84%

Derivatives

-1.07%

   

   

    

   

For additional information about the Fund; including its prospectus, financial information, holdings and proxy information, visit www.rexshares.com/snou/.

T-Rex 2X Long SNOW Daily Target ETF Tailored Shareholder Report

 

SEMI-ANNUAL SHAREHOLDER REPORT JUNE 30, 2025

T-REX 2X LONG APPLE DAILY TARGET ETF

TICKER: AAPX (Listed on Cboe BZX Exchange, Inc.)

This semi-annual shareholder report contains important information about the T-Rex 2X Long Apple Daily Target ETF for the period of January 1, 2025 to June 30, 2025. You can find additional information about the Fund at www.rexshares.com/aapx/. You can also request this information by contacting us at (833) 759-6110.

        

What were the Fund costs for the past year?

(based on a hypothetical $10,000 investment)

Fund Name

Costs of a $10,000 investment

Costs paid as a percentage of a $10,000 investment

T-Rex 2X Long Apple Daily Target ETF

$41

1.05%1

¹ Annualized.

Key Fund Statistics

(as of June 30, 2025)

Fund Net Assets

$12,891,017

Number of Holdings

2

Total Advisory Fee

$36,531

Annual Portfolio Turnover

0.00%

What did the Fund invest in?

(% of Net Assets as of June 30, 2025)

Market Exposure

Total Return Swap Contracts: 200%

“Market Exposure” includes the values of total investments (including the contract value of any derivatives) and excludes any short-term investments.

Portfolio Composition

Cash

98.38%

Derivatives

2.52%

Other Assets Net of Liabilities

-0.90%

   

   

    

   

For additional information about the Fund; including its prospectus, financial information, holdings and proxy information, visit www.rexshares.com/aapx/.

T-Rex 2X Long Apple Daily Target ETF Tailored Shareholder Report

 

SEMI-ANNUAL SHAREHOLDER REPORT JUNE 30, 2025

T-Rex 2X Long Alphabet Daily Target ETF

TICKER: GOOX (Listed on Cboe BZX Exchange, Inc.)

This semi-annual shareholder report contains important information about the T-Rex 2X Long Alphabet Daily Target ETF for the period of January 1, 2025 to June 30, 2025. You can find additional information about the Fund at www.rexshares.com/goox/. You can also request this information by contacting us at (833) 759-6110.

        

What were the Fund costs for the past year?

(based on a hypothetical $10,000 investment)

Fund Name

Costs of a $10,000 investment

Costs paid as a percentage of a $10,000 investment

T-Rex 2X Long Alphabet Daily Target ETF

$46

1.05%1

¹ Annualized.

Key Fund Statistics

(as of June 30, 2025)

Fund Net Assets

$19,842,327

Number of Holdings

2

Total Advisory Fee

$66,008

Annual Portfolio Turnover

0.00%

What did the Fund invest in?

(% of Net Assets as of June 30, 2025)

Market Exposure

Total Return Swap Contracts: 200%

“Market Exposure” includes the values of total investments (including the contract value of any derivatives) and excludes any short-term investments.

Portfolio Composition

Cash

89.32%

Other Assets Net of Liabilities

5.83%

Derivatives

4.85%

   

   

    

   

For additional information about the Fund; including its prospectus, financial information, holdings and proxy information, visit www.rexshares.com/goox/.

T-Rex 2X Long Alphabet Daily Target ETF Tailored Shareholder Report

 

SEMI-ANNUAL SHAREHOLDER REPORT JUNE 30, 2025

T-Rex 2X Long Microsoft Daily Target ETF

TICKER: MSFX (Listed on Cboe BZX Exchange, Inc.)

This semi-annual shareholder report contains important information about the T-Rex 2X Long Microsoft Daily Target ETF for the period of January 1, 2025 to June 30, 2025. You can find additional information about the Fund at www.rexshares.com/msfx/. You can also request this information by contacting us at (833) 759-6110.

        

What were the Fund costs for the past year?

(based on a hypothetical $10,000 investment)

Fund Name

Costs of a $10,000 investment

Costs paid as a percentage of a $10,000 investment

T-Rex 2X Long Microsoft Daily Target ETF

$59

1.05%1

¹ Annualized.

Key Fund Statistics

(as of June 30, 2025)

Fund Net Assets

$8,990,983

Number of Holdings

2

Total Advisory Fee

$125,885

Annual Portfolio Turnover

0.00%

What did the Fund invest in?

(% of Net Assets as of June 30, 2025)

Market Exposure

Total Return Swap Contracts: 200%

“Market Exposure” includes the values of total investments (including the contract value of any derivatives) and excludes any short-term investments.

Portfolio Composition

Cash

77.24%

Other Assets Net of Liabilities

19.25%

Derivatives

3.51%

   

   

    

   

For additional information about the Fund; including its prospectus, financial information, holdings and proxy information, visit www.rexshares.com/msfx/.

T-Rex 2X Long Microsoft Daily Target ETF Tailored Shareholder Report

 

ITEM 1.(b).    Not applicable.

ITEM 2.       CODE OF ETHICS.

Not applicable when filing a semi-annual report to shareholders.

ITEM 3.       AUDIT COMMITTEE FINANCIAL EXPERT.

Not applicable when filing a semi-annual report to shareholders.

ITEM 4.       PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Not applicable when filing a semi-annual report to shareholders.

ITEM 5.       AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable when filing a semi-annual report to shareholders.

ITEM 6.       INVESTMENTS.

(a)      The Registrant’s Schedule of Investments is included as part of the Financial Statements and Financial Highlights filed under Item 7 of this Form.

(b)      Not applicable.

 

ITEM 7.        FINANCIAL STATEMENTS AND FINANCIAL HIGHLIGHTS FOR OPEN-END MANAGEMENT INVESTMENT COMPANIES.

  

FINANCIAL STATEMENTS

AND OTHER INFORMATION

Period Ended June 30, 2025 (unaudited)

T-REX 2X LONG GME DAILY TARGET ETF

T-REX 2X LONG HOOD DAILY TARGET ETF

T-REX 2X LONG DJT DAILY TARGET ETF

T-REX 2X LONG RBLX DAILY TARGET ETF

T-REX 2X LONG ARM DAILY TARGET ETF

T-REX 2X LONG SNOW DAILY TARGET ETF

T-REX 2X LONG APPLE DAILY TARGET ETF

T-REX 2X LONG ALPHABET DAILY TARGET ETF

T-REX 2X LONG MICROSOFT DAILY TARGET ETF

 

T-REX 2X LONG GME DAILY TARGET ETF

Schedule of Investments

 

June 30, 2025 (unaudited)

 

Shares

 

Value

MONEY MARKET FUND - 2.97%

     

 

 

First American Treasury Obligations Fund - Institutional Class 3.80%(a)

 

1,178,699

 

$

1,178,699

(Cost: $1,178,699)

     

 

 

TOTAL INVESTMENTS - 2.97%

     

 

1,178,699

(Cost: $1,178,699)

     

 

 

Other Assets, Net of Liabilities - 97.03%(b)

     

 

38,571,372

TOTAL NET ASSETS - 100.00%

     

$

39,750,071

SWAP CONTRACTS

TOTAL RETURN SWAP CONTRACTS

Counterparty

 

Reference
Entity/
Obligation

 

Pay/
Receive
Equity on
Reference
Entity

 

Financing
Rate

 

Pay/
Receive
Frequency

 

Termination
Date

 

Notional
Amount

 

Unrealized
Appreciation
(Depreciation)

 

Marex Prime Services

 

GameStop Corp.

 

Receive

 

OBFR01(c) +
650bps

 

Monthly

 

7/17/2026

 

$

22,067,316

 

$

(6,639

)

Clear Street Derivatives, LLC.

 

GameStop Corp.

 

Receive

 

OBFR01(c) +
1750bps

 

Monthly

 

4/27/2027

 

 

57,433,060

 

 

1,439,820

 

TOTAL RETURN SWAP CONTRACTS

 

$

79,500,376

 

$

1,433,181

 

(a)    Effective 7 day yield as of June 30, 2025.

(b)    Includes cash which is being held as collateral for total return swap contracts.

(c)    OBFR01 - Overnight Bank Funding Rate, 4.33% as of June 30, 2025.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG HOOD DAILY TARGET ETF

Schedule of Investments

 

June 30, 2025 (unaudited)

 

Shares

 

Value

MONEY MARKET FUND - 13.37%

     

 

 

First American Treasury Obligations Fund - Institutional Class 3.80%(a)

 

24,172,734

 

$

24,172,734

(Cost: $24,172,734)

     

 

 

TOTAL INVESTMENTS - 13.37%

     

 

24,172,734

(Cost: $24,172,734)

     

 

 

Other Assets, Net of Liabilities - 86.63%(b)

     

 

156,684,476

TOTAL NET ASSETS - 100.00%

     

$

180,857,210

SWAP CONTRACTS

TOTAL RETURN SWAP CONTRACTS

Counterparty

 

Reference
Entity/
Obligation

 

Pay/
Receive
Equity on
Reference
Entity

 

Financing
Rate

 

Pay/
Receive
Frequency

 

Termination
Date

 

Notional
Amount

 

Unrealized
Appreciation
(Depreciation)

 

Marex Prime Services

 

Robinhood Markets, Inc.

 

Receive

 

OBFR01(c) + 450bps

 

Monthly

 

3/24/2026

 

$

246,104,208

 

$

(1,055,723

)

CF Secured, LLC.

 

Robinhood Markets, Inc.

 

Receive

 

OBFR01(c) + 400bps

 

Monthly

 

4/20/2026

 

 

31,505,371

 

 

9,460,628

 

Clear Street Derivatives, LLC.

 

Robinhood Markets, Inc.

 

Receive

 

OBFR01(c) + 350bps

 

Monthly

 

2/2/2027

 

 

83,889,109

 

 

36,643,087

 

TOTAL RETURN SWAP CONTRACTS

 

$

361,498,688

 

$

45,047,992

 

(a)    Effective 7 day yield as of June 30, 2025.

(b)    Includes cash which is being held as collateral for total return swap contracts.

(c)    OBFR01 - Overnight Bank Funding Rate, 4.33% as of June 30, 2025.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG DJT DAILY TARGET ETF

Schedule of Investments

 

June 30, 2025 (unaudited)

 

Shares

 

Value

MONEY MARKET FUND - 6.35%

     

 

 

First American Treasury Obligations Fund - Institutional Class 3.80%(a)

 

594,539

 

$

594,539

(Cost: $594,539)

     

 

 

TOTAL INVESTMENTS - 6.35%

     

 

594,539

(Cost: $594,539)

     

 

 

Other Assets, Net of Liabilities - 93.65%(b)

     

 

8,772,541

TOTAL NET ASSETS - 100.00%

     

$

9,367,080

SWAP CONTRACTS

TOTAL RETURN SWAP CONTRACTS

Counterparty

 

Reference
Entity/
Obligation

 

Pay/
Receive
Equity on
Reference
Entity

 

Financing
Rate

 

Pay/
Receive
Frequency

 

Termination
Date

 

Notional
Amount

 

Unrealized
Appreciation
(Depreciation)

 

CF Secured, LLC.

 

Trump Media & Technology Group Corp.

 

Receive

 

OBFR01(c) +
1600bps

 

Monthly

 

4/6/2026

 

$

18,743,091

 

$

181,725

 

TOTAL RETURN SWAP CONTRACTS

 

$

18,743,091

 

$

181,725

 

(a)    Effective 7 day yield as of June 30, 2025.

(b)    Includes cash which is being held as collateral for total return swap contracts.

(c)    OBFR01 - Overnight Bank Funding Rate, 4.33% as of June 30, 2025.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG RBLX DAILY TARGET ETF

Schedule of Investments

 

June 30, 2025 (unaudited)

 

Shares

 

Value

MONEY MARKET FUND - 9.51%

     

 

 

First American Treasury Obligations Fund - Institutional Class 3.80%(a)

 

425,490

 

$

425,490

(Cost: $425,490)

     

 

 

TOTAL INVESTMENTS - 9.51%

     

 

425,490

(Cost: $425,490)

     

 

 

Other Assets, Net of Liabilities - 90.49%(b)

     

 

4,048,945

TOTAL NET ASSETS - 100.00%

     

$

4,474,435

SWAP CONTRACTS

TOTAL RETURN SWAP CONTRACTS

 

Reference
Entity/
Obligation

 

Pay/
Receive
Equity on
Reference
Entity

 

Financing
Rate

 

Pay/
Receive

Frequency

 

Termination
Date

 

Notional
Amount

 

Unrealized
Appreciation
(Depreciation)

 

CF Secured,
LLC.

 

Roblox Corp.

 

Receive

 

OBFR01(c) + 200bps

 

Monthly

 

4/6/2026

 

$

8,948,943

 

$

1,780,480

 

TOTAL RETURN SWAP CONTRACTS

 

$

8,948,943

 

$

1,780,480

 

(a)    Effective 7 day yield as of June 30, 2025.

(b)    Includes cash which is being held as collateral for total return swap contracts.

(c)    OBFR01 - Overnight Bank Funding Rate, 4.33% as of June 30, 2025.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG ARM DAILY TARGET ETF

Schedule of Investments

 

June 30, 2025 (unaudited)

 

Shares

 

Value

MONEY MARKET FUND - 9.52%

     

 

 

First American Treasury Obligations Fund - Institutional Class 3.80%(a)

 

176,056

 

$

176,056

(Cost: $176,056)

     

 

 

TOTAL INVESTMENTS - 9.52%

     

 

176,056

(Cost: $176,056)

     

 

 

Other Assets, Net of Liabilities - 90.48%(b)

     

 

1,672,805

TOTAL NET ASSETS - 100.00%

     

$

1,848,861

SWAP CONTRACTS

TOTAL RETURN SWAP CONTRACTS

 

Reference
Entity/
Obligation

 

Pay/
Receive
Equity on
Reference
Entity

 

Financing
Rate

 

Pay/
Receive
Frequency

 

Termination
Date

 

Notional
Amount

 

Unrealized
Appreciation
(Depreciation)

 

CF Secured, LLC.

 

Arm Holdings PLC

 

Receive

 

OBFR01(c) + 150bps

 

Monthly

 

4/6/2026

 

$

3,698,023

 

$

1,093,062

 

TOTAL RETURN SWAP CONTRACTS

 

$

3,698,023

 

$

1,093,062

 

(a)    Effective 7 day yield as of June 30, 2025.

(b)    Includes cash which is being held as collateral for total return swap contracts.

(c)    OBFR01 - Overnight Bank Funding Rate, 4.33% as of June 30, 2025.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG SNOW DAILY TARGET ETF

Schedule of Investments

 

June 30, 2025 (unaudited)

 

Shares

 

Value

MONEY MARKET FUND - 7.84%

     

 

 

First American Treasury Obligations Fund - Institutional Class 3.80%(a)

 

257,749

 

$

257,749

(Cost: $257,749)

     

 

 

TOTAL INVESTMENTS - 7.84%

     

 

257,749

(Cost: $257,749)

     

 

 

Other Assets, Net of Liabilities - 92.16%(b)

     

 

3,031,301

TOTAL NET ASSETS - 100.00%

     

$

3,289,050

SWAP CONTRACTS

TOTAL RETURN SWAP CONTRACTS

 

Reference
Entity/
Obligation

 

Pay/
Receive
Equity on
Reference
Entity

 

Financing
Rate

 

Pay/
Receive
Frequency

 

Termination
Date

 

Notional
Amount

 

Unrealized
Appreciation
(Depreciation)

 

Clear Street Derivatives, LLC.

 

Snowflake, Inc.

 

Receive

 

OBFR01(c) + 125bps

 

Monthly

 

4/27/2027

 

$

6,577,943

 

$

(35,319

)

TOTAL RETURN SWAP CONTRACTS

 

$

6,577,943

 

$

(35,319

)

(a)    Effective 7 day yield as of June 30, 2025.

(b)    Includes cash which is being held as collateral for total return swap contracts.

(c)    OBFR01 - Overnight Bank Funding Rate, 4.33% as of June 30, 2025.

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X LONG APPLE DAILY TARGET ETF

Schedule of Investments

 

June 30, 2025 (unaudited)

Other Assets In Excess of Liabilities - 100.00%(a)

 

$

12,891,018

TOTAL NET ASSETS - 100.00%

 

$

12,891,018

SWAP CONTRACTS

TOTAL RETURN SWAP CONTRACTS

 

 

 

Counterparty

 

Reference
Entity/
Obligation

 

Pay/
Receive
Equity on
Reference
Entity

 

Financing
Rate

 

Pay/
Receive
Frequency

 

Termination
Date

 

Notional
Amount

 

Unrealized
Appreciation
(Depreciation)

 

CF Secured, LLC.

 

Apple Inc.

 

Receive

 

OBFR01(b) + 100bps

 

Monthly

 

7/10/2025

 

$

11,511,678

 

$

271,949

 

Clear Street Derivatives, LLC.

 

Apple Inc.

 

Receive

 

OBFR01(b) + 65bps

 

Quarterly

 

2/16/2027

 

 

14,268,138

 

 

52,330

 

TOTAL RETURN SWAP CONTRACTS

 

$

25,779,816

 

$

324,279

 

(a)    Includes cash which is being held as collateral for total return swap contracts.

(b)    OBFR01 - Overnight Bank Funding Rate, 4.33% as of June 30, 2025.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG ALPHABET DAILY TARGET ETF

Schedule of Investments

 

June 30, 2025 (unaudited)

Other Assets In Excess of Liabilities - 100.00%(a)

 

$

19,842,328

TOTAL NET ASSETS - 100.00%

 

$

19,842,328

SWAP CONTRACTS

TOTAL RETURN SWAP CONTRACTS

 

 

 

Counterparty

 

Reference
Entity/
Obligation

 

Pay/
Receive
Equity on
Reference
Entity

 

Financing
Rate

 

Pay/
Receive
Frequency

 

Termination
Date

 

Notional
Amount

 

Unrealized
Appreciation
(Depreciation)

 

CF Secured, LLC.

 

Alphabet Inc.

 

Receive

 

OBFR01(b) + 100bps

 

Monthly

 

7/10/2025

 

$

16,815,330

 

$

(134,873

)

Clear Street Derivatives, LLC.

 

Alphabet Inc.

 

Receive

 

OBFR01(b) + 65bps

 

Quarterly

 

2/16/2027

 

 

22,876,569

 

 

1,096,560

 

TOTAL RETURN SWAP CONTRACTS

 

$

39,691,899

 

$

961,687

 

(a)    Includes cash which is being held as collateral for total return swap contracts.

(b)    OBFR01 - Overnight Bank Funding Rate, 4.33% as of June 30, 2025.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG MICROSOFT DAILY TARGET ETF

Schedule of Investments

 

June 30, 2025 (unaudited)

Other Assets In Excess of Liabilities - 100.00%(a)

 

$

8,990,983

TOTAL NET ASSETS - 100.00%

 

$

8,990,983

SWAP CONTRACTS

TOTAL RETURN SWAP CONTRACTS

 

 

 

Counterparty

 

Reference
Entity/
Obligation

 

Pay/
Receive
Equity on
Reference
Entity

 

Financing
Rate

 

Pay/
Receive
Frequency

 

Termination
Date

 

Notional
Amount

 

Unrealized
Appreciation
(Depreciation)

 

CF Secured, LLC.

 

Microsoft Inc.

 

Receive

 

OBFR01(b) + 100bps

 

Monthly

 

7/10/2025

 

$

13,726,029

 

$

(9,233

)

Clear Street Derivatives, LLC.

 

Microsoft Inc.

 

Receive

 

OBFR01(b) + 65bps

 

Quarterly

 

2/16/2027

 

 

4,258,327

 

 

324,811

 

TOTAL RETURN SWAP CONTRACTS

 

$

17,984,356

 

$

315,578

 

(a)    Includes cash which is being held as collateral for total return swap contracts.

(b)    OBFR01 - Overnight Bank Funding Rate, 4.33% as of June 30, 2025.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Statements of Assets and Liabilities

 

June 30, 2025 (unaudited)

 

Long
GME

 

Long
HOOD

 

Long
DJT

 

ASSETS

 

 

 

 

 

 

   

 

   

Investments at value(1) (Note 1)

 

$

1,178,699

 

 

$

24,172,734

 

$

594,539

 

Cash collateral held for open total return swap contracts (Note 1)

 

 

36,953,584

 

 

 

50,248,218

 

 

7,272,604

 

Cash

 

 

 

 

 

 

 

 

Receivable for capital stock sold

 

 

 

 

 

7,408,226

 

 

1,322,508

 

Interest receivable

 

 

2,315

 

 

 

69,791

 

 

1,677

 

Net unrealized appreciation on total return swap contracts

 

 

1,433,181

 

 

 

45,047,992

 

 

181,725

 

Due from counterparty on total return swap contracts

 

 

860,130

 

 

 

54,018,881

 

 

397

 

TOTAL ASSETS

 

 

40,427,909

 

 

 

180,965,842

 

 

9,373,450

 

LIABILITIES

 

 

 

 

 

 

   

 

   

Payable for securities sold

 

 

646,360

 

 

 

 

 

 

Net unrealized depreciation on total return swap contracts

 

 

 

 

 

 

 

 

Due to counterparty on total return swap contracts

 

 

 

 

 

 

 

 

Accrued advisory fees (Note 2)

 

 

31,478

 

 

 

108,632

 

 

6,370

 

TOTAL LIABILITIES

 

 

677,838

 

 

 

108,632

 

 

6,370

 

NET ASSETS

 

$

39,750,071

 

 

$

180,857,210

 

$

9,367,080

 

Net Assets Consist of:

 

 

 

 

 

 

   

 

   

Paid-in capital

 

$

44,249,527

 

 

$

42,501,134

 

$

12,397,259

 

Distributable earnings (accumulated deficits)

 

 

(4,499,456

)

 

 

138,356,076

 

 

(3,030,179

)

Net Assets

 

$

39,750,071

 

 

$

180,857,210

 

$

9,367,080

 

NET ASSET VALUE PER SHARE

 

 

 

 

 

 

   

 

   

Net Assets

 

$

39,750,071

 

 

$

180,857,210

 

$

9,367,080

 

Shares Outstanding (unlimited number of shares of beneficial interest authorized without par value)

 

 

2,460,000

 

 

 

3,460,000

 

 

850,000

 

Net Asset Value and Offering Price Per Share

 

$

16.16

 

 

$

52.27

 

$

11.02

 

(1)Identified cost of:

 

$

1,178,699

 

 

$

24,172,734

 

$

594,539

 

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Statements of Assets and Liabilities

 

June 30, 2025 (unaudited)

Long
RBLX

 

Long
ARM

 

Long
SNOW

 

Long
Apple

 

Long
Alphabet

 

Long
Microsoft

 

   

 

   

 

   

 

 

 

 

 

   

 

 

$

425,490

 

$

176,056

 

$

257,749

 

$

 

 

$

 

$

 

2,270,402

 

 

582,977

 

 

1,877,108

 

 

11,435,363

 

 

 

15,607,045

 

 

3,776,157

 

 

 

 

 

 

 

1,246,940

 

 

 

2,115,198

 

 

3,168,872

 

 

 

 

 

 

 

 

 

 

 

 

 

1,140

 

 

632

 

 

894

 

 

 

 

 

 

 

 

1,780,480

 

 

1,093,062

 

 

 

 

324,279

 

 

 

961,687

 

 

315,578

 

 

 

 

 

1,192,300

 

 

 

 

 

1,173,493

 

 

1,739,172

 

4,477,512

 

 

1,852,727

 

 

3,328,051

 

 

13,006,582

 

 

 

19,857,423

 

 

8,999,779

 

   

 

   

 

   

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35,319

 

 

 

 

 

 

 

 

221

 

 

2,057

 

 

 

 

106,340

 

 

 

 

 

 

2,856

 

 

1,809

 

 

3,682

 

 

9,224

 

 

 

15,095

 

 

8,796

 

3,077

 

 

3,866

 

 

39,001

 

 

115,564

 

 

 

15,095

 

 

8,796

$

4,474,435

 

$

1,848,861

 

$

3,289,050

 

$

12,891,018

 

 

$

19,842,328

 

$

8,990,983

 

   

 

   

 

   

 

 

 

 

 

   

 

 

$

2,796,333

 

$

776,916

 

$

2,099,020

 

$

13,223,227

 

 

$

19,608,812

 

$

6,189,539

 

1,678,102

 

 

1,071,945

 

 

1,190,030

 

 

(332,209

)

 

 

233,516

 

 

2,801,444

$

4,474,435

 

$

1,848,861

 

$

3,289,050

 

$

12,891,018

 

 

$

19,842,328

 

$

8,990,983

 

   

 

   

 

   

 

 

 

 

 

   

 

 

$

4,474,435

 

$

1,848,861

 

$

3,289,050

 

$

12,891,018

 

 

$

19,842,328

 

$

8,990,983

 

70,000

 

 

50,000

 

 

60,000

 

 

680,000

 

 

 

810,000

 

 

270,000

$

63.92

 

$

36.98

 

$

54.82

 

$

18.96

 

 

$

24.50

 

$

33.30

$

425,490

 

$

176,056

 

$

257,749

 

$

 

 

$

 

$

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Statements of Operations

 

Period Ended June 30, 2025
(unaudited)

 

Long
GME
(1)

 

Long
HOOD
(2)

 

Long
DJT
(3)

 

INVESTMENT INCOME

 

 

 

 

 

 

 

 

 

 

   

Interest income

 

$

2,968

 

 

$

176,655

 

 

$

2,737

 

Total investment income

 

 

2,968

 

 

 

176,655

 

 

 

2,737

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

   

Investment advisory fees (Note 2)

 

 

41,946

 

 

 

280,058

 

 

 

9,574

 

Total expenses

 

 

41,946

 

 

 

280,058

 

 

 

9,574

 

Net investment income (loss)

 

 

(38,978

)

 

 

(103,403

)

 

 

(6,837

)

REALIZED AND UNREALIZED
GAIN (LOSS)

 

 

 

 

 

 

 

 

 

 

   

Net realized gain (loss) on investments

 

 

 

 

 

 

 

 

 

Net realized gain (loss) on total return swap contracts

 

 

(5,893,659

)

 

 

93,411,487

 

 

 

(3,205,067

)

Net realized gain (loss) on investments and total return swap contracts

 

 

(5,893,659

)

 

 

93,411,487

 

 

 

(3,205,067

)

Net change in unrealized appreciation (depreciation) of total return swap contracts

 

 

1,433,181

 

 

 

45,047,992

 

 

 

181,725

 

Net realized and unrealized gain (loss)

 

 

(4,460,478

)

 

 

138,459,479

 

 

 

(3,023,342

)

INCREASE (DECREASE) IN NET ASSETS FROM OPERATIONS

 

$

(4,499,456

)

 

$

138,356,076

 

 

$

(3,030,179

)

(1)   The Fund commenced operations on April 24, 2025.

(2)   The Fund commenced operations on January 31, 2025.

(3)   The Fund commenced operations on March 4, 2025.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Statements of Operations

 

Period Ended June 30, 2025
(unaudited)

Long
RBLX
(3)

 

Long
ARM
(3)

 

Long
SNOW
(1)

 

Long
Apple

 

Long
Alphabet

 

Long
Microsoft

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

$

1,585

 

 

$

1,332

 

 

$

1,322

 

 

$

 

 

$

 

 

$

 

 

1,585

 

 

 

1,332

 

 

 

1,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

4,467

 

 

 

3,371

 

 

 

5,381

 

 

 

36,531

 

 

 

66,008

 

 

 

54,128

 

 

4,467

 

 

 

3,371

 

 

 

5,381

 

 

 

36,531

 

 

 

66,008

 

 

 

54,128

 

 

(2,882

)

 

 

(2,039

)

 

 

(4,059

)

 

 

(36,531

)

 

 

(66,008

)

 

 

(54,128

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

(22,586

)

 

 

 

 

 

2,122

 

 

(99,496

)

 

 

(19,078

)

 

 

1,229,408

 

 

 

(1,376,915

)

 

 

(1,564,558

)

 

 

2,502,867

 

 

(99,496

)

 

 

(19,078

)

 

 

1,229,408

 

 

 

(1,399,501

)

 

 

(1,564,558

)

 

 

2,504,989

 

 

1,780,480

 

 

 

1,093,062

 

 

 

(35,319

)

 

 

(287,723

)

 

 

153,191

 

 

 

513,505

 

 

1,680,984

 

 

 

1,073,984

 

 

 

1,194,089

 

 

 

(1,687,224

)

 

 

(1,411,367

)

 

 

3,018,494

 

$

1,678,102

 

 

$

1,071,945

 

 

$

1,190,030

 

 

$

(1,723,755

)

 

$

(1,477,375

)

 

$

2,964,366

 

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Statements of Changes in Net Assets

 

Long
GME(1)

 

Long
HOOD(2)

 

Long
DJT(3)

 

Long
RBLX(3)

 

Long
ARM(3)

 

Long
SNOW(1)

 




Period Ended June 30, 2025 (unaudited)

 

INCREASE (DECREASE) IN NET ASSETS FROM

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

OPERATIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

Net investment income (loss)

 

$

(38,978

)

 

$

(103,403

)

 

$

(6,837

)

 

$

(2,882

)

 

$

(2,039

)

 

$

(4,059

)

Net realized gain (loss) on investments and total return swap contracts

 

 

(5,893,659

)

 

 

93,411,487

 

 

 

(3,205,067

)

 

 

(99,496

)

 

 

(19,078

)

 

 

1,229,408

 

Net change in unrealized appreciation (depreciation) of investments and total return swap contracts

 

 

1,433,181

 

 

 

45,047,992

 

 

 

181,725

 

 

 

1,780,480

 

 

 

1,093,062

 

 

 

(35,319

)

Increase (decrease) in net assets from operations

 

 

(4,499,456

)

 

 

138,356,076

 

 

 

(3,030,179

)

 

 

1,678,102

 

 

 

1,071,945

 

 

 

1,190,030

 

DISTRIBUTIONS TO SHAREHOLDERS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

Distributions to shareholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Decrease in net assets from distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CAPITAL STOCK TRANSACTIONS (NOTE 5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

Proceeds from shares issued

 

 

55,925,697

 

 

 

166,852,011

 

 

 

16,293,521

 

 

 

2,796,333

 

 

 

2,080,533

 

 

 

2,558,564

 

Cost of shares redeemed

 

 

(11,676,170

)

 

 

(124,350,877

)

 

 

(3,896,262

)

 

 

 

 

 

(1,303,617

)

 

 

(459,544

)

Increase (decrease) in net assets from capital stock transactions

 

 

44,249,527

 

 

 

42,501,134

 

 

 

12,397,259

 

 

 

2,796,333

 

 

 

776,916

 

 

 

2,099,020

 

NET ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

Increase (decrease) during period

 

 

39,750,071

 

 

 

180,857,210

 

 

 

9,367,080

 

 

 

4,474,435

 

 

 

1,848,861

 

 

 

3,289,050

 

Beginning of period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

End of period

 

$

39,750,071

 

 

$

180,857,210

 

 

$

9,367,080

 

 

$

4,474,435

 

 

$

1,848,861

 

 

$

3,289,050

 

(1)   The Fund commenced operations on April 24, 2025.

(2)   The Fund commenced operations on January 31, 2025.

(3)   The Fund commenced operations on March 4, 2025.

(4)   The Fund commenced operations on Janury 11, 2025.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Statements of Changes in Net Assets

   


Long Apple

 

Long Alphabet

 

Long Microsoft

 

Six Months
Ended
June 30, 2025
(unaudited)

 

Period Ended
December 31,
2024
(4)

 

Six Months
Ended
June 30, 2025
(unaudited)

 

Period Ended
December 31,
2024
(4)

 

Six Months
Ended
June 30, 2025
(unaudited)

 

Period Ended
December 31,
2024
(4)

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

$

(36,531

)

 

$

(55,473

)

 

$

(66,008

)

 

$

(55,247

)

 

$

(54,128

)

 

$

(71,757

)

 



(1,399,501

)

 

 

2,858,952

 

 

 

(1,564,558

)

 

 

2,689,170

 

 

 

2,504,989

 

 

 

106,762

 

 




(287,723

)

 

 

612,002

 

 

 

153,191

 

 

 

808,496

 

 

 

513,505

 

 

 

(197,927

)

 


(1,723,755

)

 

 

3,415,481

 

 

 

(1,477,375

)

 

 

3,442,419

 

 

 

2,964,366

 

 

 

(162,922

)

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

(1,038,865

)

 

 

 

 

 

(1,166,830

)

 

 

 

 

 

 

 


 

 

 

(1,038,865

)

 

 

 

 

 

(1,166,830

)

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 

17,422,126

 

 

 

13,425,546

 

 

 

20,539,786

 

 

 

14,546,303

 

 

 

7,907,967

 

 

 

18,311,240

 

 

(7,645,226

)

 

 

(10,964,289

)

 

 

(7,444,641

)

 

 

(8,597,334

)

 

 

(9,213,841

)

 

 

(10,815,827

)

 



9,776,900

 

 

 

2,461,257

 

 

 

13,095,145

 

 

 

5,948,969

 

 

 

(1,305,874

)

 

 

7,495,413

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   

 


8,053,145

 

 

 

4,837,873

 

 

 

11,617,770

 

 

 

8,224,558

 

 

 

1,658,492

 

 

 

7,332,491

 

 

4,837,873

 

 

 

 

 

 

8,224,558

 

 

 

 

 

 

7,332,491

 

 

 

 

$

12,891,018

 

 

$

4,837,873

 

 

$

19,842,328

 

 

$

8,224,558

 

 

$

8,990,983

 

 

$

7,332,491

 

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG GME DAILY TARGET ETF

Financial Highlights

 

Selected Per Share Data Throughout The Period

 

Period Ended
June 30, 2025(1)
(unaudited)

 

Net asset value, beginning of period

 

$

25.00

 

Investment activities

 

 

   

Net investment income (loss)(2)

 

 

(0.05

)

Net realized and unrealized gain (loss) on investments(3)

 

 

(8.79

)

Total from investment activities

 

 

(8.84

)

Distributions

 

 

   

Distributions to shareholders

 

 

 

Total distributions

 

 

 

Net asset value, end of period

 

$

16.16

 
   

 

   

Total Return(4)

 

 

(35.36

%)

Ratios/Supplemental Data

 

 

   

Ratios to average net assets(5)

 

 

   

Expenses

 

 

1.50

%

Net investment income (loss)

 

 

(1.39

%)

Portfolio turnover rate(6)

 

 

0.00

%

Net assets, end of period (000’s)

 

$

39,750

 

(1)     The Fund commenced operations on April 24, 2025.

(2)    Per share amounts calculated using the average shares outstanding during the period.

(3)    Realized and unrealized gains and losses per share in this caption are balancing amounts necessary to reconcile the change in net asset value per share for the period, and may not reconcile with the aggregate gains and losses in the Statement of Operations due to the timing of share transactions for the period.

(4)    Total return is for the period indicated and has not been annualized.

(5)    Ratios to average net assets have been annualized.

(6)    Ratio is zero due to the Funds not holding any long term securities at any month end during the period.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG HOOD DAILY TARGET ETF

Financial Highlights

 

Selected Per Share Data Throughout The Period

 

Period Ended
June 30, 2025(1)
(unaudited)

 

Net asset value, beginning of period

 

$

25.00

 

Investment activities

 

 

   

Net investment income (loss)(2)

 

 

(0.03

)

Net realized and unrealized gain (loss) on investments(3)

 

 

27.30

 

Total from investment activities

 

 

27.27

 

Distributions

 

 

   

Distributions to shareholders

 

 

 

Total distributions

 

 

 

Net asset value, end of period

 

$

52.27

 
   

 

   

Total Return(4)

 

 

109.08

%

Ratios/Supplemental Data

 

 

   

Ratios to average net assets(5)

 

 

   

Expenses

 

 

1.05

%

Net investment income (loss)

 

 

(0.39

%)

Portfolio turnover rate(6)

 

 

0.00

%

Net assets, end of period (000’s)

 

$

180,857

 

(1)     The Fund commenced operations on January 31, 2025.

(2)    Per share amounts calculated using the average shares outstanding during the period.

(3)    Realized and unrealized gains and losses per share in this caption are balancing amounts necessary to reconcile the change in net asset value per share for the period, and may not reconcile with the aggregate gains and losses in the Statement of Operations due to the timing of share transactions for the period.

(4)    Total return is for the period indicated and has not been annualized.

(5)    Ratios to average net assets have been annualized.

(6)    Ratio is zero due to the Funds not holding any long term securities at any month end during the period.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG DJT DAILY TARGET ETF

Financial Highlights

 

Selected Per Share Data Throughout The Period

 

Period Ended
June 30, 2025(1)
(unaudited)

 

Net asset value, beginning of period

 

$

16.32

 

Investment activities

 

 

   

Net investment income (loss)(2)

 

 

(0.04

)

Net realized and unrealized gain (loss) on investments(3)

 

 

(13.94

)

Total from investment activities

 

 

(13.98

)

Distributions

 

 

   

Distributions to shareholders

 

 

 

Total distributions

 

 

 

Net asset value, end of period

 

$

11.02

 
   

 

   

Total Return(4)

 

 

(55.92

%)

Ratios/Supplemental Data

 

 

   

Ratios to average net assets(5)

 

 

   

Expenses

 

 

1.05

%

Net investment income (loss)

 

 

(0.75

%)

Portfolio turnover rate(6)

 

 

0.00

%

Net assets, end of period (000’s)

 

$

9,367

 

(1)   The Fund commenced operations on March 4, 2025.

(2)   Per share amounts calculated using the average shares outstanding during the period.

(3)   Realized and unrealized gains and losses per share in this caption are balancing amounts necessary to reconcile the change in net asset value per share for the period, and may not reconcile with the aggregate gains and losses in the Statement of Operations due to the timing of share transactions for the period.

(4)   Total return is for the period indicated and has not been annualized.

(5)   Ratios to average net assets have been annualized.

(6)   Ratio is zero due to the Funds not holding any long term securities at any month end during the period.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG RBLX DAILY TARGET ETF

Financial Highlights

 

Selected Per Share Data Throughout The Period

 

Period Ended
June 30, 2025(1)
(unaudited)

 

Net asset value, beginning of period

 

$

16.32

 

Investment activities

 

 

   

Net investment income (loss)(2)

 

 

(0.09

)

Net realized and unrealized gain (loss) on investments(3)

 

 

39.01

 

Total from investment activities

 

 

38.92

 

Distributions

 

 

   

Distributions to shareholders

 

 

 

Total distributions

 

 

 

Net asset value, end of period

 

$

63.92

 
   

 

   

Total Return(4)

 

 

155.68

%

Ratios/Supplemental Data

 

 

   

Ratios to average net assets(5)

 

 

   

Expenses

 

 

1.05

%

Net investment income (loss)

 

 

(0.68

%)

Portfolio turnover rate(6)

 

 

0.00

%

Net assets, end of period (000’s)

 

$

4,474

 

(1)   The Fund commenced operations on March 4, 2025.

(2)   Per share amounts calculated using the average shares outstanding during the period.

(3)   Realized and unrealized gains and losses per share in this caption are balancing amounts necessary to reconcile the change in net asset value per share for the period, and may not reconcile with the aggregate gains and losses in the Statement of Operations due to the timing of share transactions for the period.

(4)   Total return is for the period indicated and has not been annualized.

(5)   Ratios to average net assets have been annualized.

(6)   Ratio is zero due to the Funds not holding any long term securities at any month end during the period.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG ARM DAILY TARGET ETF

Financial Highlights

 

Selected Per Share Data Throughout The Period

 

Period Ended
June 30, 2025(1)
(unaudited)

 

Net asset value, beginning of period

 

$

25.00

 

Investment activities

 

 

   

Net investment income (loss)(2)

 

 

(0.05

)

Net realized and unrealized gain (loss) on investments(3)

 

 

12.03

 

Total from investment activities

 

 

11.98

 

Distributions

 

 

   

Distributions to shareholders

 

 

 

Total distributions

 

 

 

Net asset value, end of period

 

$

36.98

 
   

 

   

Total Return(4)

 

 

47.92

%

Ratios/Supplemental Data

 

 

   

Ratios to average net assets(5)

 

 

   

Expenses

 

 

1.05

%

Net investment income (loss)

 

 

(0.64

%)

Portfolio turnover rate(6)

 

 

0.00

%

Net assets, end of period (000’s)

 

$

4,474

 

(1)   The Fund commenced operations on March 4, 2025.

(2)   Per share amounts calculated using the average shares outstanding during the period.

(3)   Realized and unrealized gains and losses per share in this caption are balancing amounts necessary to reconcile the change in net asset value per share for the period, and may not reconcile with the aggregate gains and losses in the Statement of Operations due to the timing of share transactions for the period.

(4)   Total return is for the period indicated and has not been annualized.

(5)   Ratios to average net assets have been annualized.

(6)   Ratio is zero due to the Funds not holding any long term securities at any month end during the period.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG SNOW DAILY TARGET ETF

Financial Highlights

 

Selected Per Share Data Throughout The Period

 

Period Ended
June 30, 2025(1)
(unaudited)

 

Net asset value, beginning of period

 

$

25.00

 

Investment activities

 

 

   

Net investment income (loss)(2)

 

 

(0.10

)

Net realized and unrealized gain (loss) on investments(3)

 

 

29.92

 

Total from investment activities

 

 

29.82

 

Distributions

 

 

   

Distributions to shareholders

 

 

 

Total distributions

 

 

 

Net asset value, end of period

 

$

54.82

 
   

 

   

Total Return(4)

 

 

119.28

%

Ratios/Supplemental Data

 

 

   

Ratios to average net assets(5)

 

 

   

Expenses

 

 

1.50

%

Net investment income (loss)

 

 

(1.13

%)

Portfolio turnover rate(6)

 

 

0.00

%

Net assets, end of period (000’s)

 

$

3,289

 

(1)     The Fund commenced operations on April 24, 2025.

(2)    Per share amounts calculated using the average shares outstanding during the period.

(3)    Realized and unrealized gains and losses per share in this caption are balancing amounts necessary to reconcile the change in net asset value per share for the period, and may not reconcile with the aggregate gains and losses in the Statement of Operations due to the timing of share transactions for the period.

(4)    Total return is for the period indicated and has not been annualized.

(5)    Ratios to average net assets have been annualized.

(6)    Ratio is zero due to the Funds not holding any long term securities at any month end during the period.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG APPLE DAILY TARGET ETF

Financial Highlights

 

Selected Per Share Data Throughout Each Period

 

Six Months
Ended
June 30, 2025
(unaudited)

 

Period Ended
December 31, 2024(1)

 

Net asset value, beginning of period

 

$

32.25

 

 

$

25.00

 

Investment activities

 

 

 

 

 

 

   

Net investment income (loss)(2)

 

 

(0.11

)

 

 

(0.31

)

Net realized and unrealized gain (loss) on investments(3)

 

 

(13.18

)

 

 

14.49

 

Total from investment activities

 

 

(13.29

)

 

 

14.18

 

Distributions

 

 

 

 

 

 

   

Distributions to shareholders

 

 

 

 

 

(6.93

)

Total distributions

 

 

 

 

 

(6.93

)

Net asset value, end of period

 

$

18.96

 

 

$

32.25

 
   

 

 

 

 

 

   

Total Return(4)

 

 

(41.21

%)

 

 

55.00

%

Ratios/Supplemental Data

 

 

 

 

 

 

   

Ratios to average net assets(5)

 

 

 

 

 

 

   

Expenses

 

 

1.05

%

 

 

1.05

%

Net investment income (loss)

 

 

(1.05

%)

 

 

(1.05

%)

Portfolio turnover rate(6)

 

 

0.00

%

 

 

0.00

%

Net assets, end of period (000’s)

 

$

12,891

 

 

$

4,838

 

(1)   The Fund commenced operations on January 11, 2024.

(2)   Per share amounts calculated using the average shares outstanding during the period.

(3)   Realized and unrealized gains and losses per share in this caption are balancing amounts necessary to reconcile the change in net asset value per share for the period, and may not reconcile with the aggregate gains and losses in the Statement of Operations due to the timing of share transactions for the period.

(4)   Total return is for the period indicated and has not been annualized.

(5)   Ratios to average net assets have been annualized.

(6)   Ratio is zero due to the Funds not holding any long term securities at any month end during the period.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG ALPHABET DAILY TARGET ETF

Financial Highlights

 

Selected Per Share Data Throughout Each Period

 

Six Months
Ended
June 30, 2025
(unaudited)

 

Period Ended
December 31, 2024
(1)

 

Net asset value, beginning of period

 

$

31.63

 

 

$

25.00

 

Investment activities

 

 

 

 

 

 

   

Net investment income (loss)(2)

 

 

(0.13

)

 

 

(0.32

)

Net realized and unrealized gain (loss) on investments(3)

 

 

(7.00

)

 

 

12.25

 

Total from investment activities

 

 

(7.13

)

 

 

11.93

 

Distributions

 

 

 

 

 

 

   

Distributions to shareholders

 

 

 

 

 

 

(5.30

)

Total distributions

 

 

 

 

 

(5.30

)

Net asset value, end of period

 

$

24.50

 

 

$

31.63

 
   

 

 

 

 

 

   

Total Return(4)

 

 

(22.55

%)

 

 

46.20

%

Ratios/Supplemental Data

 

 

 

 

 

 

   

Ratios to average net assets(5)

 

 

 

 

 

 

   

Expenses

 

 

1.05

%

 

 

1.05

%

Net investment income (loss)

 

 

(1.05

%)

 

 

(1.05

%)

Portfolio turnover rate(6)

 

 

0.00

%

 

 

0.00

%

Net assets, end of period (000’s)

 

$

19,842

 

 

$

8,225

 

(1)   The Fund commenced operations on January 11, 2024.

(2)   Per share amounts calculated using the average shares outstanding during the period.

(3)   Realized and unrealized gains and losses per share in this caption are balancing amounts necessary to reconcile the change in net asset value per share for the period, and may not reconcile with the aggregate gains and losses in the Statement of Operations due to the timing of share transactions for the period.

(4)   Total return is for the period indicated and has not been annualized.

(5)   Ratios to average net assets have been annualized.

(6)   Ratio is zero due to the Funds not holding any long term securities at any month end during the period.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X LONG MICROSOFT DAILY TARGET ETF

Financial Highlights

 

Selected Per Share Data Throughout Each Period

 

Six Months
Ended
June 30, 2025
(unaudited)

 

Period Ended
December 31, 2024(1)

 

 

Net asset value, beginning of period

 

$

26.19

 

 

$

25.00

 

 

Investment activities

 

 

 

 

 

 

   

 

Net investment income (loss)(2)

 

 

(0.13

)

 

 

(0.29

)

 

Net realized and unrealized gain (loss) on investments(3)

 

 

7.24

 

 

 

1.48

 

 

Total from investment activities

 

 

7.11

 

 

 

1.19

 

 

Distributions

 

 

 

 

 

 

   

 

Distributions to shareholders

 

 

 

 

 

 

 

 

Total distributions

 

 

 

 

 

 

 

Net asset value, end of period

 

$

33.30

 

 

$

26.19

 

 

   

 

 

 

 

 

   

 

Total Return(4)

 

 

27.15

%

 

 

4.75

%

 

Ratios/Supplemental Data

 

 

 

 

 

 

   

 

Ratios to average net assets(5)

 

 

 

 

 

 

   

 

Expenses

 

 

1.05

%

 

 

1.05

%

 

Net investment income (loss)

 

 

(1.05

%)

 

 

(1.05

%)

 

Portfolio turnover rate(6)

 

 

0.00

%

 

 

0.00

%

 

Net assets, end of period (000’s)

 

$

8,991

 

 

$

7,332

 

 

(1)   The Fund commenced operations on January 11, 2024.

(2)   Per share amounts calculated using the average shares outstanding during the period.

(3)   Realized and unrealized gains and losses per share in this caption are balancing amounts necessary to reconcile the change in net asset value per share for the period, and may not reconcile with the aggregate gains and losses in the Statement of Operations due to the timing of share transactions for the period.

(4)   Total return is for the period indicated and has not been annualized.

(5)   Ratios to average net assets have been annualized.

(6)   Ratio is zero due to the Funds not holding any long term securities at any month end during the period.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements

 

June 30, 2025 (unaudited)

NOTE 1 – ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

The T-Rex 2X Long GME Daily Target ETF (“Long GME”), T-Rex 2X Long HOOD Daily Target ETF (“Long HOOD”), T-Rex 2X Long DJT Daily Target ETF (“Long DJT”), T-Rex 2X Long RBLX Daily Target ETF (“Long RBLX”), T-Rex 2X Long ARM Daily Target ETF (“Long ARM”), T-Rex 2X Long SNOW Daily Target ETF (“Long SNOW”), T-Rex 2X Long Apple Daily Target ETF (“Long Apple”), T-Rex 2X Long Alphabet Daily Target ETF (“Long Alphabet”) and the T-Rex 2X Long Microsoft Daily Target ETF (“Long Microsoft”) (collectively, “the Funds”) are non-diversified series of ETF Opportunities Trust, a Delaware statutory trust (the “Trust”) which was organized on March 18, 2019 and is registered under the Investment Company Act of 1940, as amended (the “1940 Act”), as an open-end management investment company. The offering of the Funds’ shares is registered under the Securities Act of 1933. Long Apple, Long Alphabet and Long Microsoft commenced operations on January 11, 2024. Long HOOD commenced operations on January 31, 2025. Long DJT, Long RBLX and Long ARM commenced operations on March 4, 2025. Long GME and Long SNOW commenced operations on April 24, 2025.

The investment objectives of the Funds’ are as follows:

Fund

Objective

Long GME

To seek daily investment results, before fees and expenses, of 200% of the daily performance of GameStop Corp. (NYSE: GME)

Long HOOD

To seek daily investment results, before fees and expenses, of 200% of the daily performance of Robinhood Markets, Inc. (NASDAQ: HOOD)

Long DJT

To seek daily investment results, before fees and expenses, of 200% of the daily performance of Trump Media & Technology Group Corp. (NASDAQ: DJT)

Long RBLX

To seek daily investment results, before fees and expenses, of 200% of the daily performance of Roblox Corp. (NYSE: RBLX)

Long ARM

To seek daily investment results, before fees and expenses, of 200% of the daily performance of Arm Holdings PLC (NASDAQ: ARM)

Long SNOW

To seek daily investment results, before fees and expenses, of 200% of the daily performance of Snowflake, Inc. (NYSE: SNOW)

Long Apple

To seek daily investment results, before fees and expenses, of 200% of the daily performance of Apple, Inc. (NASDAQ: AAPL)

Long Alphabet

To seek daily investment results, before fees and expenses, of 200% of the daily performance of Alphabet, Inc. (NASDAQ: GOOG)

Long Microsoft

To seek daily investment results, before fees and expenses, of 200% of the daily performance of Microsoft Corp. (NASDAQ: MSFT)

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

The Funds are deemed to be an individual reporting segments and are not part of a consolidated reporting entity. The objective and strategy of each Fund is used by Tuttle Capital Management, LLC (the “Advisor”) to make investment decisions, and the results of the Funds’ operations, as shown in its Statements of Operations and Financial Highlights, is the information utilized for the day-to-day management of the Funds. Due to the significance of oversight and its role in the Funds, management, the Advisor’s investment manager is deemed to be the Chief Operating Decision Maker.

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 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 record investments at fair value. Generally, the Funds’ domestic securities are valued each day at the last quoted sales price on each security’s primary exchange. Securities traded or dealt in upon one or more securities exchanges for which market quotations are readily available and not subject to restrictions against resale are be valued at the last quoted sales price on the primary exchange or, in the absence of a sale on the primary exchange, at the mean between the current bid and ask prices on such exchange. Other assets for which market prices are not readily available are valued at their fair value under procedures set by the Board of Trustees (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 the Funds’ assets to the Advisor as the Valuation Designee pursuant to the Funds’ policies and procedures. Securities that are not traded or dealt in any securities exchange (whether domestic or foreign) and for which over-the-counter market quotations are readily available generally are be valued at the last sale price or, in the absence of a sale, at the mean between the current bid and ask price on such over-the-counter market.

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

Certain securities or investments for which daily market quotes are not readily available may be valued, pursuant to methodologies established by the Board. Debt securities not traded on an exchange may be valued at prices supplied by a pricing agent(s) approved by the Board based on broker or dealer supplied valuations or matrix pricing, a method of valuing securities by reference to the value of other securities with similar characteristics, such as rating, interest rate and maturity. Short-term investments having a maturity of 60 days or less may be generally valued at amortized cost when it approximates fair value.

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. Futures and options on futures are valued at the settlement price determined by the exchange, or, if no settlement price is available, at the last sale price as of the close of business prior to when a Fund calculates Net Asset Value (“NAV”). Other securities for which market quotes are not readily available are valued at fair value as determined in good faith by the Valuation Designee (as defined below). Swap agreements and other derivatives are generally valued daily depending on the type of instrument and reference assets based upon market prices, the mean between bid and asked price quotations from market makers, by a pricing service at a price received from the counterparty to the swap, or by the Valuation Designee in accordance with the valuation procedures approved by the Board.

The Funds have adopted fair valuation accounting standards that establish an authoritative definition of fair value and set out a hierarchy for measuring fair value. These standards require additional disclosures about the various inputs used to develop the measurements of fair value. These inputs are summarized in the three broad levels listed below.

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).

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

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 June 30, 2025:

 

Level 1
Quoted
Prices

 

Level 2
Other
Significant
Observable
Inputs

 

Level 3
Significant
Unobservable
Inputs

 

Total

 

Long GME

 

 

   

 

   

 

   

 

   

Assets

 

 

   

 

   

 

   

 

   

Money Market
Fund

 

$

1,178,699

 

$

 

$

 

$

1,178,699

 

Net Unrealized Appreciation on Total Return Swap Contracts

 

 

 

 

1,433,181

 

 

 

 

1,433,181

 
   

$

1,178,699

 

$

1,433,181

 

$

 

$

2,611,880

 
   

 

   

 

   

 

   

 

     

Long HOOD

 

 

   

 

   

 

   

 

   

Assets

 

 

   

 

   

 

   

 

   

Money Market
Fund

 

$

24,172,734

 

$

 

$

 

$

24,172,734

 

Net Unrealized Appreciation on Total Return Swap Contracts

 

 

 

 

45,047,992

 

 

 

 

45,047,992

 
   

$

24,172,734

 

$

45,047,992

 

$

 

$

69,220,726

 
   

 

   

 

   

 

   

 

     

Long DJT

 

 

   

 

   

 

   

 

   

Assets

 

 

   

 

   

 

   

 

   

Money Market
Fund

 

$

594,539

 

$

 

$

 

$

594,539

 

Net Unrealized Appreciation on Total Return Swap Contracts

 

 

 

 

181,725

 

 

 

 

181,725

 
   

$

594,539

 

$

181,725

 

$

 

$

776,264

 
   

 

   

 

   

 

   

 

     

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

 

Level 1
Quoted
Prices

 

Level 2
Other
Significant
Observable
Inputs

 

Level 3
Significant
Unobservable
Inputs

 

Total

 

Long RBLX

 

 

   

 

 

 

 

 

   

 

   

Assets

 

 

   

 

 

 

 

 

   

 

   

Money Market
Fund

 

$

425,490

 

$

 

 

$

 

$

425,490

 

Net Unrealized Appreciation on Total Return Swap Contacts

 

 

 

 

1,780,480

 

 

$

 

 

1,780,480

 
   

$

425,490

 

$

1,780,480

 

 

$

 

$

2,205,970

 
   

 

   

 

 

 

 

 

   

 

     

Long ARM

 

 

   

 

 

 

 

 

   

 

   

Assets

 

 

   

 

 

 

 

 

   

 

   

Money Market
Fund

 

$

176,056

 

$

 

 

$

 

$

176,056

 

Net Unrealized Appreciation on Total Return Swap Contacts

 

 

 

 

1,093,062

 

 

 

 

 

1,093,062

 
   

$

176,056

 

$

1,093,062

 

 

$

 

$

1,269,118

 
   

 

   

 

 

 

 

 

   

 

     

Long SNOW

 

 

   

 

 

 

 

 

   

 

   

Assets

 

 

   

 

 

 

 

 

   

 

   

Money Market
Fund

 

$

257,749

 

$

 

 

$

 

$

257,749

 
   

$

257,749

 

$

 

 

$

 

$

257,749

 
   

 

   

 

 

 

 

 

   

 

   

Liabilities

 

 

   

 

 

 

 

 

   

 

   

Net Unrealized Depreciation on Total Return Swap Contacts

 

$

 

$

(35,319

)

 

$

 

$

(35,319

)

   

$

 

$

(35,319

)

 

$

 

$

(35,319

)

   

 

   

 

 

 

 

 

   

 

     

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

 

Level 1
Quoted
Prices

 

Level 2
Other
Significant
Observable
Inputs

 

Level 3
Significant
Unobservable
Inputs

 

Total

 

Long Apple

 

 

   

 

   

 

   

 

   

Assets

 

 

   

 

   

 

   

 

   

Net Unrealized Appreciation on Total Return Swap Contacts

 

$

 

$

324,279

 

$

 

$

324,279

 
   

$

 

$

324,279

 

$

 

$

324,279

 

Long Alphabet

 

 

   

 

   

 

   

 

   

Assets

 

 

   

 

   

 

   

 

   

Net Unrealized Appreciation on Total Return Swap Contacts

 

$

 

$

961,687

 

$

 

$

961,687

 
   

$

 

$

961,687

 

$

 

$

961,687

 
   

 

   

 

   

 

   

 

     

Long Microsoft

 

 

   

 

   

 

   

 

   

Assets

 

 

   

 

   

 

   

 

   

Net Unrealized Appreciation on Total Return Swap Contacts

 

$

 

$

315,578

 

$

 

$

315,578

 
   

$

 

$

315,578

 

$

 

$

315,578

 

Refer to the Funds’ Schedules of Investments for a listing of the securities by type. The Funds held no Level 3 securities at any time during the period ended June 30, 2025.

Security Transactions and Income

Security transactions are accounted for on the trade date. The cost of securities sold is determined generally on specific identification basis. Realized gains and losses from security transactions are determined on the basis of identified cost for book and tax purposes.

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 disclosures of contingent assets and liabilities at the date of the

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

financial statements, as well as the reported amounts of investment income and expenses during the reporting period. Actual results could differ from those estimates.

Federal Income Taxes

The Funds have complied and intend 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 their shareholders. The Funds also intend to distribute sufficient net investment income and net capital gains, if any, so that they 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 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 as incurred.

Reclassification of Capital Accounts

GAAP requires that certain components of net assets relating to permanent differences be reclassified between financial and tax reporting. For the period ended June 30, 2025, there were no such reclassifications.

Dividends and Distributions

Dividends from net investment income, if any, are declared and paid annually by the Funds. The Funds distribute their net realized capital gains, if any, to shareholders annually. The Funds may also pay a special distribution at the end of a calendar year to comply with federal tax requirements. All distributions are recorded on the ex-dividend date.

Creation Units

The Funds issue and redeem shares to certain institutional investors (typically market makers or other broker-dealers) only in large blocks of at least 10,000 shares known as “Creation Units.” Purchasers of Creation Units (“Authorized Participants”) will be required to pay to Citibank, N.A. (the “Custodian”) a fixed transaction fee (“Creation Transaction Fee”) in connection with creation orders that is intended to offset the transfer and other transaction costs associated with the issuance of

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

Creation Units. The standard Creation Transaction Fee will be the same regardless of the number of Creation Units purchased by an investor on the applicable Business Day. The Creation Transaction Fee charged by the Custodian for each creation order is $250. Authorized Participants wishing to redeem shares will be required to pay to the Custodian a fixed transaction fee (“Redemption Transaction Fee”) to offset the transfer and other transaction costs associated with the redemption of Creation Units. The standard Redemption Transaction Fee will be the same regardless of the number of Creation Units redeemed by an investor on the applicable Business Day. The Redemption Transaction Fee charged by the Custodian for each redemption order is $250.

Except when aggregated in Creation Units, shares are not redeemable securities. Shares of the Funds may only be purchased or redeemed by 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 an agreement with the Funds’ principal underwriter (the “Distributor”) with respect to creations and redemptions of Creation Units (“Participation Agreement”). 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 the Funds. Rather, most retail investors will purchase shares in the secondary market with the assistance of a broker and will be subject to customary brokerage commissions or fees. The following table discloses the Creation Unit breakdown based on the NAV as of June 30, 2025:

 

Creation Unit
Shares

 

Creation
Transaction
Fee

 

Value

Long GME

 

10,000

 

$250

 

$161,600

Long HOOD

 

10,000

 

$250

 

$522,700

Long DJT

 

10,000

 

$250

 

$110,200

Long RBLX

 

10,000

 

$250

 

$639,200

Long ARM

 

10,000

 

$250

 

$369,800

Long SNOW

 

10,000

 

$250

 

$548,200

Long Apple

 

10,000

 

$250

 

$189,600

Long Alphabet

 

10,000

 

$250

 

$245,000

Long Microsoft

 

10,000

 

$250

 

$333,000

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

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 to the Distributor, on behalf of the Funds, 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 value of the missing shares as specified in the participant agreement. A participant agreement may permit the Funds to use such collateral to purchase the missing shares, and could subject an Authorized Participant to liability for any shortfall between the cost of the Funds acquiring such shares and the value of the collateral. Amounts are disclosed as Segregated Cash Balance from Authorized Participants for Deposit Securities and Collateral Payable upon Return of Deposit Securities on the Statements of Assets and Liabilities, when applicable.

Derivatives

Each Fund may enter into total return swap contracts, which may be used either as economically similar substitutes for owning the reference asset specified in the swap contract, such as the securities that comprise a given market index, particular securities or commodities, or other assets or indicators. They also may be used as a means of obtaining exposure in markets where the reference asset is unavailable or it may otherwise be impossible or impracticable for a Fund to own that asset. “Total return” refers to the payment (or receipt) of the total return on the underlying reference asset, which is then exchanged for the receipt (or payment) of an interest rate. Total return swap contracts provide a Fund with the additional flexibility of gaining exposure to a market or sector index in a potentially more economical way.

Most swap contracts entered into by a Fund provide for the calculation and settlement of the obligations of the parties to the agreement on a “net basis” with a single payment. Consequently, a Fund’s current obligations (or rights) under a swap contract will generally be equal only to the net amount to be paid or received under the agreement based on the relative values of the positions held by each party to the agreement (the “net amount”). Other swaps may require initial premium (discount) payments as well as periodic payments (receipts) related to the interest leg of the swap or to the return on the reference entity. A Fund’s current obligations under the types of swap contracts that the Funds expect to enter into (e.g., total return swap contracts) will be accrued daily (offset against any amounts owed to a Fund by the counterparty to the swap contract)

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

and any accrued but unpaid net amounts owed to a swap counterparty will be collateralized by the Fund posting collateral to a tri-party account between the Fund’s custodian, the Fund, and the counterparty. However, typically no payments will be made until the settlement date.

Swap agreements do not involve the delivery of securities or other underlying assets. Accordingly, if a swap is entered into on a net basis and if the counterparty to a swap agreement defaults, a Fund’s risk of loss consists of the net amount of payments that the Fund is contractually entitled to receive, if any.

The following table presents the Funds’ gross derivative assets and liabilities by counterparty and contract type, net of amounts available for the offset under a master netting agreement and the related collateral received or pledged by each Fund as of June 30, 2025.

Long GME

 

Total Return Swap Contracts

           

Counterparty

 

Derivative
Assets

 

Derivative
Liabilities

 

Net Derivative
Assets
(Liabilities)*

 

Collateral
Pledged
(Received)**

 

Net
Amount

Marex Prime Services

 

$

 

$

6,638

 

$

(6,638

)

 

$

(6,638

)

 

$

Clear Street Derivatives

 

 

1,439,819

 

 

 

 

1,439,819

 

 

 

 

 

 

1,439,819

   

$

1,439,819

 

$

6,638

 

$

1,433,181

 

 

$

(6,638

)

 

$

1,439,819

Long HOOD

 

Total Return Swap Contracts

           

Counterparty

 

Derivative
Assets

 

Derivative
Liabilities

 

Net Derivative
Assets
(Liabilities)*

 

Collateral
Pledged
(Received)**

 

Net
Amount

Marex Prime Services

 

$

 

$

1,055,723

 

$

(1,055,723

)

 

$

(1,055,723

)

 

$

CF Secured

 

 

9,460,628

 

 

 

 

9,460,628

 

 

 

 

 

 

9,460,628

Clear Street Derivatives

 

 

36,643,087

 

 

 

 

36,643,087

 

 

 

 

 

 

36,643,087

   

$

46,093,614

 

$

1,055,723

 

$

45,047,992

 

 

$

(1,055,723

)

 

$

46,103,715

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

Long DJT

 

Total Return Swap Contracts

           

Counterparty

 

Derivative
Assets

 

Derivative
Liabilities

 

Net Derivative
Assets
(Liabilities)*

 

Collateral
Pledged
(Received)**

 

Net
Amount

CF Secured

 

$

181,725

 

$

 

$

181,725

 

$

 

$

181,725

   

$

181,725

 

$

 

$

181,725

 

$

 

$

181,725

Long RBLX

 

Total Return Swap Contracts

           

Counterparty

 

Derivative
Assets

 

Derivative
Liabilities

 

Net Derivative
Assets
(Liabilities)*

 

Collateral
Pledged
(Received)**

 

Net
Amount

CF Secured

 

$

1,780,480

 

$

 

$

1,780,480

 

$

 

$

1,780,480

   

$

1,780,480

 

$

 

$

1,780,480

 

$

 

$

1,780,480

Long ARM

 

Total Return Swap Contracts

           

Counterparty

 

Derivative
Assets

 

Derivative
Liabilities

 

Net Derivative
Assets
(Liabilities)*

 

Collateral
Pledged
(Received)**

 

Net
Amount

CF Secured

 

$

1,093,062

 

$

 

$

1,093,062

 

$

 

$

1,093,062

   

$

1,093,062

 

$

 

$

1,093,062

 

$

 

$

1,093,062

Long SNOW

 

Total Return Swap Contracts

           

Counterparty

 

Derivative
Assets

 

Derivative
Liabilities

 

Net Derivative
Assets
(Liabilities)*

 

Collateral
Pledged
(Received)**

 

Net
Amount

Clear Street Derivatives

 

$

 

$

35,319

 

$

(35,319

)

 

$

(35,319

)

 

$

   

$

 

$

35,319

 

$

(35,319

)

 

$

(35,319

)

 

$

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

Long Apple

 

Total Return Swap Contracts

           

Counterparty

 

Derivative
Assets

 

Derivative
Liabilities

 

Net Derivative
Assets
(Liabilities)*

 

Collateral
Pledged
(Received)**

 

Net
Amount

CF Secured

 

$

271,949

 

$

 

$

271,949

 

$

 

$

271,949

Clear Street Derivatives

 

 

52,330

 

 

 

 

52,330

 

 

 

 

52,330

   

$

324,279

 

$

 

$

324,279

 

$

 

$

324,279

Long Alphabet

 

Total Return Swap Contracts

           

Counterparty

 

Derivative
Assets

 

Derivative
Liabilities

 

Net Derivative
Assets
(Liabilities)*

 

Collateral
Pledged
(Received)**

 

Net
Amount

CF Secured

 

$

 

$

134,873

 

 

$

(134,873

)

 

$

(134,873

)

 

$

Clear Street Derivatives

 

 

1,096,560

 

 

 

 

 

1,096,560

 

 

 

 

 

 

1,096,560

   

$

1,096,560

 

$

(134,873

)

 

$

961,687

 

 

$

(134,873

)

 

$

1,096,560

Long Microsoft

 

Total Return Swap Contracts

           

Counterparty

 

Derivative
Assets

 

Derivative
Liabilities

 

Net Derivative
Assets
(Liabilities)*

 

Collateral
Pledged
(Received)**

 

Net
Amount

CF Secured

 

$

 

$

9,233

 

$

(9,233

)

 

$

(9,233

)

 

$

Clear Street Derivatives

 

 

324,811

 

 

 

 

324,811

 

 

 

 

 

 

324,811

   

$

324,811

 

$

9,233

 

$

315,578

 

 

$

(9,233

)

 

$

324,811

*     Statements of Assets and Liabilities location: Net unrealized appreciation (depreciation) on total return swap contracts.

**    The actual collateral pledged (received) may be more than the amounts shown.

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

The average monthly notional amount of the total return swap contracts during the period ended June 30, 2025 were as follows:

 

Fund

 

Average Monthly
Notional Value

   
   

Long GME

 

$

42,860,076

   
   

Long HOOD

 

 

143,060,864

   
   

Long DJT

 

 

10,488,281

   
   

Long RBLX

 

 

3,607,213

   
   

Long ARM

 

 

2,074,070

   
   

Long SNOW

 

 

4,454,777

   
   

Long Apple

 

 

16,163,626

   
   

Long Alphabet

 

 

13,628,718

   
   

Long Microsoft

 

 

20,740,524

   

As of June 30, 2025, the Funds were invested in derivative contracts, which are reflected in the Statements of Assets and Liabilities as follows:

Risk: Equity

 

Derivative Type: Total return swap contracts

 
   

Statements of
Assets and Liabilities Location

 

Fair Value
Amount

 

Long GME

     

 

   

Derivative Assets

     

 

   
   

Net unrealized appreciation on total return swap contracts

 

$

1,433,181

 

Long HOOD

     

 

   

Derivative Assets

     

 

   
   

Net unrealized appreciation on total return swap contracts

 

$

45,047,992

 

Long DJT

     

 

   

Derivative Assets

     

 

   
   

Net unrealized appreciation on total return swap contracts

 

$

181,725

 

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

Risk: Equity

 

Derivative Type: Total return swap contracts

 
   

Statements of
Assets and Liabilities Location

 

Fair Value
Amount

 

Long RBLX

     

 

   

Derivative Assets

     

 

   
   

Net unrealized appreciation on total return swap contracts

 

$

1,780,480

 

Long ARM

     

 

   

Derivative Assets

     

 

   
   

Net unrealized appreciation on total return swap contracts

 

$

1,093,062

 

Long SNOW

     

 

   

Derivative Liabilities

     

 

   
   

Net unrealized depreciation on total return swap contracts

 

$

(35,319

)

Long Apple

     

 

   

Derivative Assets

     

 

   
   

Net unrealized appreciation on total return swap contracts

 

$

324,279

 

Long Alphabet

     

 

   

Derivative Assets

     

 

   
   

Net unrealized appreciation on total return swap contracts

 

$

961,687

 

Long Microsoft

     

 

   

Derivative Assets

     

 

   
   

Net unrealized appreciation on total return swap contracts

 

$

315,578

 

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

The effect of derivative instruments on the Statements of Operations and whose underlying risk exposure is equity price risk for the period ended June 30, 2025 is as follows:

Fund

 

Realized
Gain (Loss)
on Derivatives*

 

Net Change in
Unrealized
Appreciation
(Depreciation)
on Derivatives**

 

Long GME

 

$

(5,893,659

)

 

$

1,433,181

 

Long HOOD

 

 

93,411,487

 

 

 

45,047,992

 

Long DJT

 

 

(3,205,067

)

 

 

181,725

 

Long RBLX

 

 

(99,496

)

 

 

1,780,480

 

Long ARM

 

 

(19,078

)

 

 

1,093,062

 

Long Snow

 

 

1,229,408

 

 

 

(35,319

)

Long Apple

 

 

(1,376,915

)

 

 

(287,723

)

Long Alphabet

 

 

(1,564,558

)

 

 

153,191

 

Long Microsoft

 

 

2,502,867

 

 

 

513,505

 

*     Statements of Operations location: Net realized gain (loss) on total return swap contracts.

**    Statements of Operations location: Net change in unrealized appreciation (depreciation) of total return swap contracts.

Officers and Trustees Indemnification

Under the Trust’s organizational documents, its officers and trustees are indemnified against certain liabilities arising out of the performance of their duties to the Funds. In addition, in the normal course of business, the Funds enter into contracts with its vendors and others that provide for general indemnifications. The Funds’ maximum exposure under these arrangements is unknown, as this would involve future claims that may be made against the Funds. However, based on experience, the Funds expect that risk of loss to be remote.

NOTE 2 – INVESTMENT ADVISORY AND DISTRIBUTION AGREEMENTS AND OTHER TRANSACTIONS WITH AFFILIATES

The Advisor currently provides investment advisory services pursuant to an investment advisory agreement (the “Advisory Agreement”). Under the terms of the Advisory Agreement, the Advisor is responsible for the day-to-day management of each of the Funds’ investments. The Advisor also: (i) furnishes the Funds with office space and certain administrative services; (ii) provides guidance and policy direction in connection with its daily management of each Fund’s

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

assets, subject to the authority of the Board. Under the Advisory Agreement, the Advisor has agreed, at its own expense and without reimbursement from the Funds, to pay all expenses of each Fund, except for: the fee paid to the Advisor pursuant to the Advisory Agreement, interest expenses, taxes, acquired fund fees and expenses, brokerage commissions and any other portfolio transaction related expenses and fees arising out of transactions effected on behalf of the Funds, credit facility fees and expenses, including interest expenses, and litigation and indemnification expenses and other extraordinary expenses not incurred in the ordinary course of the Funds’ business.

For its services with respect to the Funds, the Advisor is entitled to receive an annual advisory fee, calculated daily and payable monthly as a percentage of each Fund’s average daily net assets. The Advisory fee schedule for each Fund is as follows:

 

Fund

 

Advisory
Fee Rate

   
   

Long GME

 

1.50%

   
   

Long HOOD

 

1.05%

   
   

Long DJT

 

1.05%

   
   

Long RBLX

 

1.05%

   
   

Long ARM

 

1.05%

   
   

Long SNOW

 

1.50%

   
   

Long Apple

 

1.05%

   
   

Long Alphabet

 

1.05%

   
   

Long Microsoft

 

1.05%

   

REX Advisers, LLC (“REX”), a Delaware limited liability company and investment adviser registered with the SEC, located in Fairfield, Connecticut, is an independent sponsor of ETFs. REX’s research was used in the creation of the Funds’ trading strategy. REX does not make investment decisions, provide investment advice, or otherwise act in the capacity of an investment adviser to the Funds. REX is not related to the Advisor, the Funds or any of the underlying stocks of the Funds. REX makes no representation or warranty, express or implied, to the owners of the Shares or any member of the public regarding the advisability of investing in securities generally or in the Shares in particular, or as to the ability of any Fund to meet its investment objective.

The Advisor has entered into an agreement with REX pursuant to which REX and the Advisor have jointly assumed the obligation of the Advisor to pay all expenses of the Funds, except excluded expenses. REX will also provide marketing support for the Funds including, but not limited to, distributing the

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

Funds’ materials and providing the Funds with access to and the use of REX’s other marketing capabilities, including communications through print and electronic media. For its services, REX is entitled to a fee from the Advisor, which is calculated daily and paid monthly, based on a percentage of the average daily net assets of the Funds.

Fund Administrator

Commonwealth Fund Services, Inc. (“CFS”) acts as each Fund’s administrator. As administrator, CFS supervises all aspects of the operations of the Funds except those performed by the Advisor. For its services, fees to CFS are computed daily and paid monthly. The Advisor pays these fees monthly.

The Fund Accountant, Transfer Agent and Custodian for Long GME, Long HOOD, Long DJT, Long RBLX, Long Arm and Long SNOW are as follows:

Fund Accountant and Transfer Agent

U.S. Bancorp Fund Services, LLC (“U.S. Bancorp”) serves as the Fund’s Fund Accountant and Transfer Agent pursuant to a Fund Accounting Servicing Agreement and a Transfer Agent Servicing Agreement. For its services, U.S. Bancorp is entitled to a fee. The Advisor pays these fees monthly.

Custodian

U.S. Bank N.A. serves as the Fund’s Custodian pursuant to a Custody Agreement. For its services, U.S. Bank N.A. is entitled to a fee. The Advisor pays these fees monthly.

The Custodian, Transfer Agent and Fund Accountant for Long Apple, Long Alphabet and Long Microsoft are as follows:

Custodian and Transfer Agent

Citibank, N.A. serves as the Funds’ Custodian and Transfer Agent pursuant to a Global Custodial and Agency Services Agreement. For its services, Citibank N.A. is entitled to a fee. The Advisor pays these fees monthly.

Fund Accountant

Citi Fund Services, Ohio, Inc. serves as the Funds’ Fund Accountant pursuant to a Services Agreement. For its services, Citi Fund Services, Ohio, Inc. is entitled to a fee. The Advisor pays these fees monthly.

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

Distributor

Foreside Fund Services, LLC serves as the Funds’ principal underwriter pursuant to an ETF Distribution Agreement. For its services, Foreside Fund Services, LLC is entitled to a fee. The Advisor pays these fees monthly.

Trustees and Officers

Each Trustee who is not an “interested person” of the Trust receives compensation for their services to the Funds. Each Trustee receives an annual retainer fee, paid quarterly. Trustees are reimbursed for any out-of-pocket expenses incurred in connection with attendance at meetings. The Advisor pays these costs.

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. Neither the officers and/or directors of CFS, Mr. Lively or Mr. King receive any special compensation from the Trust or the Funds for serving as officers of the Trust.

The Funds’ Chief Compliance Officer and Assistant Chief Compliance Officer are not compensated directly by the Funds for their service. However, the Assistant Chief Compliance Officer is the Managing Member of Watermark Solutions, LLC (“Watermark”), which provides certain compliance services to the Funds, including the provision of the Chief Compliance Officer and the Assistant Chief Compliance Officer. The Chief Compliance Officer is the Managing Member of Fit Compliance, LLC, which has been retained by Watermark to provide the Chief Compliance Officer’s services. The Advisor pays these fees monthly.

NOTE 3 – INVESTMENTS

The costs of purchases and proceeds from the sales of securities other than short-term securities for the period ended June 30, 2025, were as follows:

 

Fund

 

Purchases

 

Sales

   
   

Long GME

 

$

 

$

   
   

Long HOOD

 

 

 

 

   
   

Long DJT

 

 

 

 

   
   

Long RBLX

 

 

 

 

   
   

Long ARM

 

 

 

 

   
   

Long SNOW

 

 

 

 

   
   

Long Apple

 

 

3,167,446

 

 

3,144,859

   
   

Long Alphabet

 

 

 

 

   
   

Long Microsoft

 

 

2,626,971

 

 

2,629,093

   

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

NOTE 4 – DISTRIBUTIONS TO SHAREHOLDERS AND TAX COMPONENTS OF CAPITAL

Distributions are determined on a tax basis and may differ from net investment income and realized capital gains for financial reporting purposes. Differences may be permanent or temporary. Permanent differences are reclassified among capital accounts in the financial statements to reflect their tax character. Temporary differences arise when certain items of income, expense, gain or loss are recognized in different periods for financial statement and tax purposes; these differences will reverse at some time in the future. Differences in classification may also result from the treatment of short-term gains as ordinary income for tax purposes.

No distributions were paid by the Funds during the period ended June 30, 2025.

The tax character of the distributions paid during the period ended December 31, 2024 were as follows:

 

Fund

 

Distributions
Paid From
Ordinary
Income

   
   

Long Apple

 

$

1,038,865

   
   

Long Alphabet

 

 

1,166,830

   
   

Long Microsoft

 

 

   

As of June 30, 2025 the components of distributable earnings (accumulated deficits) on a tax basis were as follows:

Fund

 

Accumulated Net
Investment
Income
(Accumulated
Deficits)

 

Accumulated
Net Realized
Gain (Loss)

 

Net
Unrealized
Appreciation
(Depreciation)

 

Total

 

Long GME

 

$

(38,978

)

 

$

(5,893,659

)

 

$

1,433,181

 

 

$

(4,499,456

)

Long HOOD

 

 

(103,403

)

 

 

93,411,487

 

 

 

45,047,992

 

 

 

138,356,076

 

Long DJT

 

 

(6,837

)

 

 

(3,205,067

)

 

 

181,275

 

 

 

(3,030,179

)

Long RBLX

 

 

(2,882

)

 

 

(99,496

)

 

 

1,780,480

 

 

 

1,678,102

 

Long ARM

 

 

(2,039

)

 

 

(19,078

)

 

 

1,093,062

 

 

 

1,071,945

 

Long SNOW

 

 

(4,059

)

 

 

1,229,408

 

 

 

(35,319

)

 

 

1,190,030

 

Long Apple

 

 

13,277

 

 

 

(669,765

)

 

 

324,279

 

 

 

(332,209

)

Long Alphabet

 

 

(48,003

)

 

 

(680,168

)

 

 

961,687

 

 

 

233,516

 

Long Microsoft

 

 

(125,885

)

 

 

2,611,751

 

 

 

315,578

 

 

 

2,801,444

 

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

Cost of securities for Federal Income tax purpose and the related tax-based net unrealized appreciation (depreciation) consists of:

Fund

 

Cost

 

Gross
Unrealized
Appreciation

 

Gross
Unrealized
Depreciation

 

Net
Unrealized
Appreciation
(Depreciation)

 

Long GME

 

$

1,178,699

 

$

1,433,181

 

$

 

 

$

1,433,181

 

Long HOOD

 

 

24,172,734

 

 

45,047,992

 

 

 

 

 

45,047,992

 

Long DJT

 

 

594,539

 

 

181,725

 

 

 

 

 

181,725

 

Long RBLX

 

 

425,490

 

 

1,780,480

 

 

 

 

 

1,780,480

 

Long ARM

 

 

196,056

 

 

1,093,062

 

 

 

 

 

1,093,062

 

Long SNOW

 

 

257,749

 

 

 

 

(35,319

)

 

 

(35,319

)

Long Apple

 

 

 

 

324,279

 

 

 

 

 

324,279

 

Long Alphabet

 

 

 

 

961,687

 

 

 

 

 

961,687

 

Long Microsoft

 

 

 

 

315,578

 

 

 

 

 

315,578

 

NOTE 5 – TRANSACTIONS IN SHARES OF BENEFICIAL INTEREST

Shares of the Funds are listed for trading on the Cboe BZX Exchange, Inc. (the “Exchange”), and trade at market prices rather than at NAV. Shares of the Funds may trade at a price that is greater than, at, or less than NAV. The Funds will issue and redeem Shares at NAV only in large blocks of 10,000 shares (each block of shares is called a “Creation Unit”). Creation Units are issued and redeemed for cash and/or in-kind for securities. Individual shares may only be purchased and sold in secondary market transactions through brokers. Except when aggregated in Creation Units, the shares are not redeemable securities of the Funds.

All orders to create Creation Units must be placed with the Funds’ distributor or transfer agent either (1) through the Continuous Net Settlement System of the NSCC (“Clearing Process”), a clearing agency that is registered with the Securities and Exchange Commission (“SEC”), by a “Participating Party,” i.e., a broker-dealer or other participant in the Clearing Process; or (2) outside the Clearing Process by a DTC Participant. In each case, the Participating Party or the DTC Participant must have executed an agreement with the Distributor with respect to creations and redemptions of Creation Units (“Participation Agreement”); such parties are collectively referred to as “APs” or “Authorized Participants.” Investors should contact the Distributor for the names of Authorized Participants. All Fund shares, whether created through or outside the Clearing Process, will be entered on the records of DTC for the account of a DTC Participant.

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETFS

Notes to Financial Statements - continued

 

June 30, 2025 (unaudited)

Shares of beneficial interest transactions for the Funds were:

Fund

 

Shares Sold

 

Shares
Redeemed

 

Net Increase
(Decrease)

 

Long GME

 

3,140,000

 

(680,000

)

 

2,460,000

 

Long HOOD

 

10,030,000

 

(6,570,000

)

 

3,460,000

 

Long DJT

 

1,090,000

 

(240,000

)

 

850,000

 

Long RBLX

 

70,000

 

 

 

70,000

 

Long ARM

 

100,000

 

(50,000

)

 

50,000

 

Long SNOW

 

70,000

 

(10,000

)

 

60,000

 

Long Apple

 

860,000

 

(330,000

)

 

530,000

 

Long Alphabet

 

860,000

 

(310,000

)

 

550,000

 

Long Microsoft

 

330,000

 

(340,000

)

 

(10,000

)

NOTE 6 – RISKS OF INVESTING IN THE FUNDS

An investment in the Funds entails risk. A Fund may not achieve its leveraged investment objective and there is a risk that you could lose all of your money invested a Fund. A Fund is not a complete investment program. In addition, the Funds present risks not traditionally associated with other mutual funds and ETFs. An investment in the Funds is not a bank deposit and is not insured or guaranteed by the FDIC or any government agency. A complete description of the principal risks is included in the Funds’ prospectus under the heading “Principal Risks.”

NOTE 7 – SUBSEQUENT EVENTS

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. Except as already included in the notes to these financial statements, no additional items require disclosure.

FINANCIAL STATEMENTS  |  June 30, 2025

 

T-REX 2X DAILY TARGET ETF

Supplemental Information (unaudited)

Changes in and disagreements with accountants for open-end management investment companies.

Not applicable.

Proxy disclosures for open-end management investment companies.

Not applicable.

Remuneration paid to Trustees, Officers, and others of open-end management investment companies.

Tuttle Capital Management, LLC (the “Advisor”) has agreed in the Investment Advisory Agreement to cover all operating expenses of the Funds, subject to certain exclusions as provided for therein, the Advisor pays the compensation to each Independent Trustee and the Chief Compliance Officer for services to the Fund from the Advisor’s management fees.

Statement Regarding Basis for Approval of Investment Advisory Contract.

Approval of Investment Advisory Agreement

This semi-annual report pertains only to the to the T-REX Long GME Daily Target ETF, T-REX Long HOOD Daily Target ETF, T-REX Long DJT Daily Target ETF, T-REX Long RBLX Daily Target ETF, T-REX Long ARM Daily Target ETF and T-REX Long SNOW Daily Target ETF only (the “Tuttle ETFs”).

At a meeting held on June 25-26, 2024, (the “Meeting”), the Board of Trustees (the “Board”) of the ETF Opportunities Trust (the “Trust”) considered the approval of the proposed Investment Advisory Agreement (the “Tuttle Advisory Agreement”) between the Trust and Tuttle Capital Management, LLC (“Tuttle,” or the “Adviser”), with respect to the Tuttle ETFs. The Board reflected on its discussions with the representatives from Tuttle earlier in the Meeting regarding the manner in which the Tuttle ETFs are to be managed and the roles and responsibilities of Tuttle under the Tuttle Advisory Agreement.

The Trustees reviewed a memorandum from Trust Counsel (“Trust Counsel”) that addressed the Trustees’ duties when considering the approval of the Tuttle Advisory Agreement and the responses of Tuttle to requests for information from Trust Counsel on behalf of the Board. Trust Counsel noted that the response included information on the personnel of and services to be provided

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X DAILY TARGET ETF

Supplemental Information (unaudited) - continued

by Tuttle, an expense comparison analysis for the Tuttle ETFs and comparable ETFs, and the Tuttle Advisory Agreement. Trust Counsel discussed the types of information and factors that should be considered by the Board in order to make an informed decision regarding the approval of the Tuttle Advisory Agreement, including the following material factors: (i) the nature, extent, and quality of the services to be provided by Tuttle; (ii) the investment performance of Tuttle; (iii) the costs of the services to be provided and profits to be realized by Tuttle from the relationship with the Tuttle ETFs; (iv) the extent to which economies of scale would be realized if the Tuttle ETFs grow and whether advisory fee levels reflect those economies of scale for the benefit of their respective investors; and (v) possible conflicts of interest and other benefits.

In assessing these factors and reaching its decisions, the Board took into consideration information specifically prepared or presented at this Meeting. The Board requested or was provided with information and reports relevant to the approval of the Tuttle Advisory Agreement, including: (i) information regarding the services and support to be provided by Tuttle to the Tuttle ETFs and their shareholders; (ii) presentations by management of Tuttle addressing the investment philosophy, investment strategy, personnel and operations to be utilized in managing the Tuttle ETFs; (iii) information pertaining to the compliance structure of Tuttle; (iv) disclosure information contained in the Tuttle ETFs’ registration statements and the firm’s Form ADV and/or the policies and procedures of the firm; and (v) the memorandum from Trust Counsel that summarized the fiduciary duties and responsibilities of the Board in reviewing and approving the Tuttle Advisory Agreement, including the material factors set forth above and the types of information included in each factor that should be considered by the Board in order to make an informed decision.

Trust Counsel reminded the Board that it also requested and received various informational materials including, without limitation: (i) documents containing information about Tuttle, including financial information, personnel and the services to be provided by Tuttle to the Tuttle ETFs, the firm’s compliance program, current legal matters, and other general information; (ii) projected expenses of the Tuttle ETFs and comparative expense information for other ETFs with strategies similar to the Tuttle ETFs prepared by an independent third party; (iii) the anticipated effect of size on the Tuttle ETFs’ performance and expenses; and (iv) benefits anticipated to be realized by Tuttle from its relationship with the Tuttle ETFs.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X DAILY TARGET ETF

Supplemental Information (unaudited) - continued

The Board did not identify any particular information that was most relevant to its consideration to approve the Tuttle Advisory Agreement and each Trustee may have afforded different weight to the various factors. In deciding whether to approve the Tuttle Advisory Agreement, the Trustees considered numerous factors, including:

The nature, extent, and quality of the services to be provided by Tuttle.

In this regard, the Board considered the responsibilities of Tuttle under the Tuttle Advisory Agreement. The Board reviewed the services to be provided by Tuttle to the Tuttle ETFs, including, without limitation, the processes of Tuttle for assuring compliance with the Tuttle ETFs’ investment objectives and limitations; Tuttle’s processes for trade execution and broker-dealer selection for portfolio transactions; the coordination of services by Tuttle for the Tuttle ETFs among the service providers; and the anticipated efforts of Tuttle to promote the Tuttle ETFs and grow their assets. The Board considered: the staffing, personnel, and methods of operating of Tuttle; the education and experience of the firm’s personnel; and information provided regarding the firm’s compliance program and policies and procedures. After reviewing the foregoing and further information from Tuttle, the Board concluded that the quality, extent, and nature of the services to be provided by Tuttle was satisfactory and adequate for the Tuttle ETFs.

The investment performance of Tuttle.

The Board noted that the Tuttle ETFs had not yet commenced operations. The Trustees considered Tuttle’s experience in managing other ETFs with similar strategies as the Tuttle ETFs.

The costs of services to be provided and profits to be realized by Tuttle from the relationship with the Tuttle ETFs.

In this regard, the Board considered the financial condition of Tuttle and the level of commitment to the Tuttle ETFs by Tuttle. The Board also considered the projected assets and proposed expenses of the Tuttle ETFs, including the nature and frequency of advisory payments. The Trustees noted the information on projected profitability provided by Tuttle. The Trustees considered the unitary fee structure proposed by Tuttle. The Board compared the proposed unitary fee of each of the Tuttle ETFs to the advisory fees and net expense ratios of ETFs of funds in a custom category selected by Broadridge from its Morningstar category (“Category”), and a peer group selected by Broadridge from its Category (“Peer Group”). The Trustees noted that each of the swap-based Tuttle

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X DAILY TARGET ETF

Supplemental Information (unaudited) - continued

ETF’s proposed unitary fee was higher than the median advisory fee of their Category and Peer Group, while its projected net expense ratio was lower than the median of its Category and Peer Group. The Trustees also noted that the Tuttle Capital Congressional Trading ETF’s proposed unitary fee was higher than the median advisory fee of its Category and Peer Group, while its projected net expense ratio was higher than the median of its Category and Peer Group. The Trustees noted that the proposed advisory fees and projected net expense ratios were within the range of funds in the Category and Peer Group. The Trustees acknowledged Tuttle’s representation that the proposed advisory fees are appropriate and competitively priced for actively managed funds that require unique services such as those provided by Tuttle. The Trustees also noted that Tuttle does not manage any separate accounts with strategies similar to those of the Tuttle ETFs. After further consideration, the Board concluded that the projected profitability and fees to be paid to Tuttle were within an acceptable range in light of the services to be rendered by Tuttle.

The extent to which economies of scale would be realized as the Tuttle ETFs grow and whether advisory fee levels reflect these economies of scale for the benefit of the Tuttle ETFs’ investors.

The Trustees considered that it was not anticipated that the Tuttle ETFs would be of sufficient size to achieve economies of scale in the first few years of operations. The Board noted that the unitary fee structure limits the shareholders’ exposure to underlying operating expense increases.

Possible conflicts of interest and other benefits.

In evaluating the possibility for conflicts of interest, the Board considered such matters as: the experience and ability of the advisory personnel assigned to the Tuttle ETFs; the basis of decisions to buy or sell securities for the Tuttle ETFs; and the substance and administration of the Code of Ethics and other relevant policies of Tuttle. The Board noted that Tuttle has represented that swap transactions are not eligible for soft dollars and that it does not anticipate utilizing commission recapture with regard to the Tuttle ETFs. The Board also considered potential benefits for Tuttle in managing the Tuttle ETFs. Following further consideration and discussion, the Board concluded that the standards and practices of Tuttle relating to the identification and mitigation of potential conflicts of interest, as well as the benefits to be derived by Tuttle from managing the Tuttle ETFs were satisfactory.

After additional consideration of the factors delineated in the memorandum provided by Trust Counsel and further discussion and careful review by the Trustees, the Board determined that the compensation payable under each

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X DAILY TARGET ETF

Supplemental Information (unaudited) - continued

of the Tuttle Advisory Agreement and the Tuttle Sub-Advisory Agreement was fair, reasonable and within a range of what could have been negotiated at arms-length in light of all the surrounding circumstances, and they approved the Tuttle Advisory Agreements.

Approval of Investment Advisory Agreement

This semi-annual report pertains only to the to the T-REX Long Microsoft Daily Target ETF, T-REX Long Apple Daily Target ETF and T-REX Long Alphabet Daily Target ETF only; however, the disclosure below also references the T-REX Inverse Microsoft Daily Target ETF, T-REX Inverse Apple Daily Target ETF and T-REX Inverse Alphabet Daily Target ETF (collectively, the “Tuttle ETFs” for purposes of this disclosure document, which are exchange traded funds that are part of the Tuttle family of Funds.

At a meeting held on December 19, 2023, (the “Meeting”), the Board of Trustees (the “Board”) of the ETF Opportunities Trust (the “Trust”) considered the approval of the proposed Investment Advisory Agreement (the “Tuttle Advisory Agreement”) between the Trust and Tuttle Capital Management, LLC (“Tuttle,” or the “Adviser”), with respect to the Tuttle ETFs. The Board reflected on its discussions with the representatives from Tuttle earlier in the Meeting regarding the manner in which the Tuttle ETFs are to be managed and the roles and responsibilities of Tuttle under the Tuttle Advisory Agreement.

The Trustees reviewed a memorandum from Trust Counsel (“Trust Counsel”) that addressed the Trustees’ duties when considering the approval of the Tuttle Advisory Agreement and the responses of Tuttle to requests for information from Trust Counsel on behalf of the Board. Trust Counsel noted that the response included information on the personnel of and services to be provided by Tuttle, an expense comparison analysis for the Tuttle ETFs and comparable ETFs, and the Tuttle Advisory Agreement. Trust Counsel discussed the types of information and factors that should be considered by the Board in order to make an informed decision regarding the approval of the Tuttle Advisory Agreement, including the following material factors: (i) the nature, extent, and quality of the services to be provided by Tuttle; (ii) the investment performance of Tuttle; (iii) the costs of the services to be provided and profits to be realized by Tuttle from the relationship with the Tuttle ETFs; (iv) the extent to which economies of scale would be realized if the Tuttle ETFs grow and whether advisory fee levels reflect those economies of scale for the benefit of its investors; and (v) possible conflicts of interest and other benefits.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X DAILY TARGET ETF

Supplemental Information (unaudited) - continued

In assessing these factors and reaching its decisions, the Board took into consideration information specifically prepared or presented at this Meeting. The Board requested or was provided with information and reports relevant to the approval of the Tuttle Advisory Agreement, including: (i) information regarding the services and support to be provided by Tuttle to the Tuttle ETFs and their shareholders; (ii) presentations by management of Tuttle addressing the investment philosophy, investment strategy, personnel and operations to be utilized in managing the Tuttle ETFs; (iii) information pertaining to the compliance structure of Tuttle; (iv) disclosure information contained in the Tuttle ETFs’ registration statements and the firm’s Form ADV and/or the policies and procedures of the firm; and (v) the memorandum from Trust Counsel that summarized the fiduciary duties and responsibilities of the Board in reviewing and approving the Tuttle Advisory Agreement, including the material factors set forth above and the types of information included in each factor that should be considered by the Board in order to make an informed decision.

Trust Counsel reminded the Board that it also requested and received various informational materials including, without limitation: (i) documents containing information about Tuttle, including financial information, personnel and the services to be provided by Tuttle to the Tuttle ETFs, the firm’s compliance program, current legal matters, and other general information; (ii) projected expenses of the Tuttle ETFs and comparative expense information for other ETFs with strategies similar to the Tuttle ETFs prepared by an independent third party; (iii) the anticipated effect of size on the Tuttle ETFs’ performance and expenses; and (iv) benefits anticipated to be realized by Tuttle from its relationship with the Tuttle ETFs.

The Board did not identify any particular information that was most relevant to its consideration to approve the Tuttle Advisory Agreement and each Trustee may have afforded different weight to the various factors. In deciding whether to approve the Tuttle Advisory Agreement, the Trustees considered numerous factors, including:

The nature, extent, and quality of the services to be provided by Tuttle.

In this regard, the Board considered the responsibilities of Tuttle the Tuttle Advisory Agreement. The Board reviewed the services to be provided by Tuttle to the Tuttle ETFs, including, without limitation, the processes of Tuttle for assuring compliance with the Tuttle ETFs’ investment objectives and limitations; Tuttle’s processes for trade execution and broker-dealer selection for portfolio transactions; the coordination of services by Tuttle for the Tuttle ETFs among

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X DAILY TARGET ETF

Supplemental Information (unaudited) - continued

the service providers; and the anticipated efforts of Tuttle to promote the Tuttle ETFs and grow their assets. The Board considered: the staffing, personnel, and methods of operating of Tuttle; the education and experience of the firm’s personnel; and information provided regarding the firm’s compliance program and policies and procedures. After reviewing the foregoing and further information from Tuttle, the Board concluded that the quality, extent, and nature of the services to be provided by Tuttle, was satisfactory and adequate for the Tuttle ETFs.

The investment performance of Tuttle.

The Board noted that the Tuttle ETFs had not yet commenced operations. The Trustees considered Tuttle’s experience in managing other swap-based ETFs.

The costs of services to be provided and profits to be realized by Tuttle from the relationship with the Tuttle ETFs.

In this regard, the Board considered the financial condition of Tuttle and the level of commitment to the Tuttle ETFs by Tuttle. The Board also considered the projected assets and proposed expenses of the Tuttle ETFs, including the nature and frequency of advisory payments. The Trustees noted the information on projected profitability provided by Tuttle. The Trustees considered the unitary fee structure proposed by Tuttle. The Board compared the proposed unitary fee of each of the Tuttle ETFs to the advisory fees and net expense ratios of ETFs in a custom category from its Morningstar category, Trading-Leveraged Equity Funds with respect to T-Rex 2X Long Apple Daily Target ETF, T-Rex 2X Long Alphabet Daily Target ETF and T-Rex 2X Long Microsoft Daily Target ETF, and Trading-Inverse Equity Funds with respect to T-Rex 2X Inverse Apple Daily Target ETF, T-Rex 2X Inverse Alphabet Daily Target ETF, and T-Rex 2X Inverse Microsoft Daily Target ETF (“Category”), and a peer group selected from its Category (“Peer Group”). The Trustees noted that the proposed unitary fee of each of the T-Rex 2X Inverse Alphabet Daily Target ETF and the T-Rex 2X Inverse Apple Daily Target ETF was higher than the median advisory fees of the Category and Peer Group, while each Fund’s projected net expense ratio was lower than the median of its Category and the same as the median of its Peer Group. The Trustees also noted that the proposed unitary fee of the T-Rex 2X Inverse Microsoft Daily Target ETF was higher than the median advisory fees of the Category and Peer Group, while the Fund’s projected net expense ratio was lower than the median of its Category and higher than the median of its Peer Group. The Trustees further noted that the proposed unitary fee of the T-Rex 2X Long Alphabet Daily Target ETF was higher than the median advisory fees of the Category and Peer Group, while the Fund’s projected net expense ratio was lower than the median of its Category and the same as the median of

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

T-REX 2X DAILY TARGET ETF

Supplemental Information (unaudited) - continued

its Peer Group. The Trustees also noted that the proposed unitary fee of each of the T-Rex 2X Long Apple Daily Target ETF and the T-Rex 2X Long Microsoft Daily Target ETF was higher than the median advisory fees of the Category and Peer Group, while each Fund’s projected net expense ratio was lower than the median of both its Category and Peer Group. The Trustees acknowledged Tuttle’s representation that the proposed advisory fees are appropriate and competitively priced for an actively managed fund that requires unique services such as those provided by Tuttle. The Trustees also noted that Tuttle does not manage any separate accounts with strategies similar to those of the Tuttle ETFs. After further consideration, the Board concluded that the projected profitability and fees to be paid to Tuttle were within an acceptable range in light of the services to be rendered by Tuttle.

The extent to which economies of scale would be realized as the Tuttle ETFs grow and whether advisory fee levels reflect these economies of scale for the benefit of the Tuttle ETFs’ investors.

The Trustees considered that it was not anticipated that the Tuttle ETFs would be of sufficient size to achieve economies of scale in the first few years of operations. The Board noted that the unitary fee structure limits the shareholders’ exposure to underlying operating expense increases.

Possible conflicts of interest and other benefits.

In evaluating the possibility for conflicts of interest, the Board considered such matters as: the experience and ability of the advisory personnel assigned to the Tuttle ETFs; the basis of decisions to buy or sell securities for the Tuttle ETFs; and the substance and administration of the Code of Ethics and other relevant policies of Tuttle. The Board noted that Tuttle has represented that swap transactions are not eligible for soft dollars and that it does not anticipate utilizing commission recapture with regard to the Tuttle ETFs. The Board also considered potential benefits for Tuttle in managing the Tuttle ETFs. Following further consideration and discussion, the Board concluded that the standards and practices of Tuttle relating to the identification and mitigation of potential conflicts of interest, as well as the benefits to be derived by Tuttle from managing the Tuttle ETFs were satisfactory.

After additional consideration of the factors delineated in the memorandum provided by Trust Counsel and further discussion and careful review by the Trustees, the Board determined that the compensation payable under the Tuttle Advisory Agreement was fair, reasonable and within a range of what could have been negotiated at arms-length in light of all the surrounding circumstances, and they approved the Tuttle Advisory Agreement.

FINANCIAL STATEMENTS  |  JUNE 30, 2025

 

ITEM 8.       CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS FOR OPEN-END MANAGEMENT INVESTMENT COMPANIES.

Not applicable.

ITEM 9.       PROXY DISCLOSURES FOR OPEN-END MANAGEMENT INVESTMENT COMPANIES.

Not applicable.

ITEM 10.      REMUNERATION PAID TO DIRECTORS, OFFICERS, AND OTHERS OF OPEN-END MANAGEMENT INVESTMENT COMPANIES.

Reference Item 7 which includes remuneration paid to the Trustees and Officers in the Supplemental Information.

ITEM 11.       STATEMENT REGARDING BASIS FOR APPROVAL OF INVESTMENT ADVISORY CONTRACT.

Reference Item 7 which includes investment advisory contract approval in the Supplemental Information.

ITEM 12.      DISCLOSURE OF PROXY VOTING POLICIES AND PROCEDURES FOR CLOSED-END MANAGEMENT INVESTMENT COMPANIES.

Not applicable to this Registrant because it is not a closed-end management investment company.

ITEM 13.      PORTFOLIO MANAGERS OF CLOSED-END MANAGEMENT INVESTMENT COMPANIES.

Not applicable to this Registrant because it is not a closed-end management investment company.

ITEM 14.      PURCHASES OF EQUITY SECURITIES BY CLOSED-END MANAGEMENT INVESTMENT COMPANY AND AFFILIATED PURCHASERS.

Not applicable to this Registrant because it is not a closed-end management investment company.

ITEM 15.      SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

There have been no material changes to the procedures by which shareholders may recommend nominees to the registrant’s board of trustees.

 

ITEM 16.      CONTROLS AND PROCEDURES.

(a)      The registrant’s 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 have materially affected, or are reasonably likely to materially affect, the registrant’s internal control over financial reporting.

ITEM 17.       DISCLOSURE OF SECURITIES LENDING ACTIVITIES FOR CLOSED-END MANAGEMENT INVESTMENT COMPANIES.

Not applicable to this Registrant because it is not a closed-end management investment company.

ITEM 18.      RECOVERY OF ERRONEOUSLY AWARDED COMPENSATION.

Not applicable.

ITEM 19.      EXHIBITS.

(a)(1)   Code of Ethics in response to Item 2 of this Form N-CSR – Not applicable.

(a)(2)  Any policy required by the listing standards adopted pursuant to Rule 10D-1 under the Exchange Act of 1934 – Not applicable.

(a)(3)  Certifications pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 are attached hereto.

(a)(3)(1)    Any written solicitation to purchase securities under Rule 23c-1 under the Investment Company Act of 1940 – Not applicable.

(a)(3)(2)   Change in the registrant’s independent public accountant – 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: ETF Opportunities Trust

By (Signature and Title)*:

 

/s/ Karen Shupe

   

Karen Shupe
Principal Executive Officer

Date: September 4, 2025

   

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

By (Signature and Title)*:

 

/s/ Karen Shupe

   

Karen Shupe
Principal Executive Officer

Date: September 4, 2025

   

By (Signature and Title)*:

 

/s/ Ann MacDonald

   

Ann MacDonald
Principal Financial Officer

Date: September 4, 2025

   

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

 

N-CSRS N-1A 0001771146 false 0001771146 2025-01-01 2025-06-30 0001771146 ck0001771146:C000253244Member 2025-01-01 2025-06-30 0001771146 ck0001771146:C000253244Member 2025-06-30 0001771146 ck0001771146:TotalReturnSwapContractsMember ck0001771146:C000253244Member 2025-06-30 0001771146 ck0001771146:MoneyMarketFundMember ck0001771146:C000253244Member 2025-06-30 0001771146 ck0001771146:C000253244Member ck0001771146:CashsMember 2025-06-30 0001771146 ck0001771146:C000253244Member ck0001771146:DerivativesMember 2025-06-30 0001771146 ck0001771146:C000253244Member ck0001771146:OtherAssetsNetOfLiabilitiesMember 2025-06-30 0001771146 ck0001771146:C000253245Member 2025-01-01 2025-06-30 0001771146 ck0001771146:C000253245Member 2025-06-30 0001771146 ck0001771146:TotalReturnSwapContractsMember ck0001771146:C000253245Member 2025-06-30 0001771146 ck0001771146:MoneyMarketFundMember ck0001771146:C000253245Member 2025-06-30 0001771146 ck0001771146:C000253245Member ck0001771146:OtherAssetsNetOfLiabilitiesMember 2025-06-30 0001771146 ck0001771146:C000253245Member ck0001771146:CashsMember 2025-06-30 0001771146 ck0001771146:C000253245Member ck0001771146:DerivativesMember 2025-06-30 0001771146 ck0001771146:C000253243Member 2025-01-01 2025-06-30 0001771146 ck0001771146:C000253243Member 2025-06-30 0001771146 ck0001771146:TotalReturnSwapContractsMember ck0001771146:C000253243Member 2025-06-30 0001771146 ck0001771146:MoneyMarketFundMember ck0001771146:C000253243Member 2025-06-30 0001771146 ck0001771146:C000253243Member ck0001771146:CashsMember 2025-06-30 0001771146 ck0001771146:C000253243Member ck0001771146:OtherAssetsNetOfLiabilitiesMember 2025-06-30 0001771146 ck0001771146:C000253243Member ck0001771146:DerivativesMember 2025-06-30 0001771146 ck0001771146:C000253250Member 2025-01-01 2025-06-30 0001771146 ck0001771146:C000253250Member 2025-06-30 0001771146 ck0001771146:TotalReturnSwapContractsMember ck0001771146:C000253250Member 2025-06-30 0001771146 ck0001771146:MoneyMarketFundMember ck0001771146:C000253250Member 2025-06-30 0001771146 ck0001771146:C000253250Member ck0001771146:CashsMember 2025-06-30 0001771146 ck0001771146:C000253250Member ck0001771146:DerivativesMember 2025-06-30 0001771146 ck0001771146:C000253250Member ck0001771146:OtherAssetsNetOfLiabilitiesMember 2025-06-30 0001771146 ck0001771146:C000253238Member 2025-01-01 2025-06-30 0001771146 ck0001771146:C000253238Member 2025-06-30 0001771146 ck0001771146:TotalReturnSwapContractsMember ck0001771146:C000253238Member 2025-06-30 0001771146 ck0001771146:MoneyMarketFundMember ck0001771146:C000253238Member 2025-06-30 0001771146 ck0001771146:C000253238Member ck0001771146:DerivativesMember 2025-06-30 0001771146 ck0001771146:C000253238Member ck0001771146:CashsMember 2025-06-30 0001771146 ck0001771146:C000253238Member ck0001771146:OtherAssetsNetOfLiabilitiesMember 2025-06-30 0001771146 ck0001771146:C000253254Member 2025-01-01 2025-06-30 0001771146 ck0001771146:C000253254Member 2025-06-30 0001771146 ck0001771146:TotalReturnSwapContractsMember ck0001771146:C000253254Member 2025-06-30 0001771146 ck0001771146:MoneyMarketFundMember ck0001771146:C000253254Member 2025-06-30 0001771146 ck0001771146:C000253254Member ck0001771146:CashsMember 2025-06-30 0001771146 ck0001771146:C000253254Member ck0001771146:OtherAssetsNetOfLiabilitiesMember 2025-06-30 0001771146 ck0001771146:C000253254Member ck0001771146:DerivativesMember 2025-06-30 0001771146 ck0001771146:C000247685Member 2025-01-01 2025-06-30 0001771146 ck0001771146:C000247685Member 2025-06-30 0001771146 ck0001771146:TotalReturnSwapContractsMember ck0001771146:C000247685Member 2025-06-30 0001771146 ck0001771146:C000247685Member ck0001771146:CashsMember 2025-06-30 0001771146 ck0001771146:C000247685Member ck0001771146:DerivativesMember 2025-06-30 0001771146 ck0001771146:C000247685Member ck0001771146:OtherAssetsNetOfLiabilitiesMember 2025-06-30 0001771146 ck0001771146:C000247684Member 2025-01-01 2025-06-30 0001771146 ck0001771146:C000247684Member 2025-06-30 0001771146 ck0001771146:TotalReturnSwapContractsMember ck0001771146:C000247684Member 2025-06-30 0001771146 ck0001771146:C000247684Member ck0001771146:CashsMember 2025-06-30 0001771146 ck0001771146:C000247684Member ck0001771146:OtherAssetsNetOfLiabilitiesMember 2025-06-30 0001771146 ck0001771146:C000247684Member ck0001771146:DerivativesMember 2025-06-30 0001771146 ck0001771146:C000247686Member 2025-01-01 2025-06-30 0001771146 ck0001771146:C000247686Member 2025-06-30 0001771146 ck0001771146:TotalReturnSwapContractsMember ck0001771146:C000247686Member 2025-06-30 0001771146 ck0001771146:C000247686Member ck0001771146:CashsMember 2025-06-30 0001771146 ck0001771146:C000247686Member ck0001771146:OtherAssetsNetOfLiabilitiesMember 2025-06-30 0001771146 ck0001771146:C000247686Member ck0001771146:DerivativesMember 2025-06-30 iso4217:USD xbrli:pure

ATTACHMENTS / EXHIBITS

ATTACHMENTS / EXHIBITS

EXHIBIT 99.CERT

EXHIBIT 99.906 CERT

XBRL SCHEMA FILE

XBRL DEFINITION FILE

XBRL LABEL FILE

XBRL PRESENTATION FILE

IDEA: R1.htm

IDEA: R2.htm

IDEA: R3.htm

IDEA: FilingSummary.xml

IDEA: MetaLinks.json

IDEA: ea0251555-01_ncsrs_htm.xml