UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q

(Mark One)

☒QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2019

OR☐

☐TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number: 333-221591

METAURUS EQUITY COMPONENT TRUST

(Exact Name of Registrant as Specified in its Charter)

Delaware		35-2594229 30-0987130
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

c/o Metaurus Advisors LLC 589 Fifth Avenue, Suite 808 New York, New York		10017
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number, including area code: (201) 683-7979

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes☒ No☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes☒ No☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Small reporting company	☒
		Emerging Growth Company	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.☒

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes☐ No☒

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Shares of U.S. Equity Cumulative Dividends Fund – Series 2027	IDIV	NYSE Arca, Inc.
Shares of U.S. Equity Ex-Dividend Fund – Series 2027	XDIV	NYSE Arca, Inc.

As of ~~July 22,~~October 15, 2019, the Registrant had 2,450,000 shares outstanding.

Table of Contents

		Page
PART I.	FINANCIAL INFORMATION
Item 1.	Financial Statements	1
	U.S. Equity Cumulative Dividends Fund—Series 2027
	Statements of Financial Condition as of ~~June~~September 30, 2019 (unaudited) and December 31, 2018 (audited)	2
	Schedules of Investments as of ~~June~~September 30, 2019 (unaudited) and December 31, 2018 (audited)	3
	Statements of Operations for the Three Months and ~~Six~~Nine Months Ended ~~June~~September 30, 2019 and 2018* (unaudited)	5
	Statements of Changes in Shareholders’ Equity for the ~~Six~~Nine Months Ended ~~June~~September 30, 2019 and 2018* (unaudited)	6
	Statements of Cash Flows for the ~~Six~~Nine Months Ended ~~June~~September 30, 2019 and 2018* (unaudited)	7
	U.S. Equity Ex-Dividend Fund—Series 2027
	Statements of Financial Condition as of ~~June~~September 30, 2019 (unaudited) and December 31, 2018 (audited)	8
	Schedules of Investments as of ~~June~~September 30, 2019 (unaudited) and December 31, 2018 (audited)	9
	Statements of Operations for the Three Months and ~~Six~~Nine Months Ended ~~June~~September 30, 2019 and 2018* (unaudited)	11
	Statements of Changes in Shareholders’ Equity for the ~~Six~~Nine Months Ended ~~June~~September 30, 2019 and 2018* (unaudited)	12
	Statements of Cash Flows for the ~~Six~~Nine Months Ended ~~June~~September 30, 2019 and 2018* (unaudited)	13
	Notes to Unaudited Financial Statements	14
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	2628
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	2729
Item 4.	Controls and Procedures	2729
PART II.	OTHER INFORMATION
Item 1.	Legal Proceedings	30
Item 1A.	Risk Factors	30
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	30
Item 3.	Defaults Upon Senior Securities	30
Item 4.	Mine Safety Disclosures	30
Item 5.	Other Information	30
Item 6.	Exhibits	30
Signatures		31
Exhibit Index		32

The Fund’s commencement of operations was January 17, 2018

PART I—FINANCIAL INFORMATION

Item 1. Financial Statements

Index

Documents

Statements of Financial Condition, Schedules of Investments, Statements of Operations, Statements of Changes in Shareholders’ Equity and Statements of Cash Flows:

	Page
U.S. Equity Cumulative Dividends Fund—Series 2027
Statements of Financial Condition as of ~~June~~September 30, 2019 (unaudited) and December 31, 2018 (audited)	2
Schedules of Investments as of ~~June~~September 30, 2019 (unaudited) and December 31, 2018 (audited)	3
Statements of Operations for the Three Months and ~~Six~~Nine Months Ended ~~June~~September 30, 2019 and 2018* (unaudited)	5
Statements of Changes in Shareholders’ Equity for the ~~Six~~Nine Months Ended ~~June~~September 30, 2019 and 2018* (unaudited)	6
Statements of Cash Flows for the ~~Six~~Nine Months Ended ~~June~~September 30, 2019 and 2018* (unaudited)	7

U.S. Equity Ex-Dividend Fund—Series 2027
Statements of Financial Condition as of ~~June~~September 30, 2019 (unaudited) and December 31, 2018 (audited)	8
Schedules of Investments as of ~~June~~September 30, 2019 (unaudited) and December 31, 2018 (audited)	9
Statements of Operations for the Three Months and ~~Six~~Nine Months Ended ~~June~~September 30, 2019 and 2018* (unaudited)	11
Statements of Changes in Shareholders’ Equity for the ~~Six~~Nine Months Ended ~~June~~September 30, 2019 and 2018* (unaudited)	12
Statements of Cash Flows for the ~~Six~~Nine Months Ended ~~June~~September 30, 2019 and 2018* (unaudited)	13

The Fund’s commencement of operations was January 17, 2018

U.S. Equity Cumulative Dividends Fund─Series 2027

Statements of Financial Condition

	(Unaudited)		(Audited)		(Unaudited)		(Audited)
	June 30, 2019		December 31, 2018		September 30, 2019		December 31, 2018
Assets
Investments, at Fair Value (Cost $23,448,286 and $4,453,987, respectively)	$	23,581,841	$	4,495,280
Investments, at Fair Value (Cost $22,560,158 and $4,453,987, respectively)					$	22,874,428	$	4,495,280
Cash and Cash Equivalents		466,108		212,744		153,244		212,744
Cash pledged as collateral on Futures Contracts		216,887		70,768		281,235		70,768
Receivable for Securities Sold						299,766		-
Interest Receivable		156,266		9,007		181,680		9,007
Receivable from Advisor		-		15,459		-		15,459
Variation Margin Receivable on Open Futures Contracts		65,000		-		71,750		-
Deferred Offering Costs		-		123,816		-		123,816
Total Assets	$	24,486,102	$	4,927,074	$	23,862,103	$	4,927,074

Liabilities
Due to Advisor		9,838		124,500		16,975		124,500
Payable to Administrator		-		3,185		-		3,185
Payable to Transfer Agent		1,445		-		1,445		-
Payable to Trustees		13,293		-		13,293		-
Payable for Professional Fees		58,737		-		58,737		-
Variation Margin Payable on Open Futures Contracts		-		28,500		-		28,500
Income Distribution Payable		250,000		56,000		251,125		56,000
Other Accrued Expenses		10,821		188,029		15,294		188,029
Total Liabilities	$	344,134	$	400,214	$	356,869	$	400,214

Shareholders’ Equity
Authorized Participants (2,000,000 Shares and 400,000 Shares Outstanding, respectively)	$	24,141,968	$	4,526,860
Authorized Participants (2,050,000 Shares and 400,000 Shares Outstanding, respectively)					$	23,505,234	$	4,526,860
Net Asset Value Per Share	$	12.07	$	11.32	$	11.47	$	11.32
Market Price Per Share	$	12.29	$	11.33	$	11.48	$	11.33

See accompanying notes to financial statements.

U.S. Equity Cumulative Dividends Fund─Series 2027

Schedule of Investments

~~June~~September 30, 2019 (Unaudited)

Description	Principal Amount		Value		Principal Amount		Value
U.S. TREASURY OBLIGATIONS - 97.7%
U.S. TREASURY OBLIGATIONS - 97.3%
U.S. Treasury Notes
6.125%, 11/15/2027 (1)	$	2,808,000	$	3,712,977	$	2,409,000	$	3,230,601
2.250%, 12/31/2023 (1)		2,614,000		2,669,599		2,696,000		2,771,456
2.250%, 11/15/2024 (1)						2,781,000		2,873,338
2.250%, 11/15/2025 (1)		2,879,000		2,947,208		2,852,000		2,958,560
2.250%, 11/15/2024 (1)		2,747,000		2,810,256
2.125%, 12/31/2022 (1)		2,525,000		2,558,979		2,603,000		2,648,146
2.000%, 12/31/2021 (1)		2,436,000		2,452,081		2,488,000		2,508,652
2.000%, 11/15/2026 (1)		2,991,000		3,012,381		3,001,000		3,078,076
1.750%, 12/31/2020 (1)		2,369,000		2,365,854		2,408,000		2,406,918
1.625%, 12/31/2019		1,055,000		1,052,506		399,000		398,681

Total U.S. Treasury Obligations (Cost $23,448,286)				23,581,841
Total U.S. Treasury Obligations (Cost $22,560,158)								22,874,428

Total Investments - 97.7% (Cost $23,448,286)			$	23,581,841
Total Investments - 97.3% (Cost $22,560,158)							$	22,874,428

Percentages are based on net assets of ~~$24,141,968.~~

$23,505,234.

A list of the open futures contracts held by the Fund at ~~June~~September 30, 2019, is as follows:

Number of Unrealized
Contracts Expiration Notional Appreciation
Type of Contract Long Date Amount Value (Depreciation)
S&P 500 Annl Div  Dec19 200 12/23/2019 $ 2,884,201 $ 2,897,500 $ 13,299
S&P 500 Annl Div  Dec20 200 12/21/2020 2,965,388 2,955,000 (10,388 )
S&P 500 Annl Div  Dec21 200 12/20/2021 3,029,638 3,012,500 (17,138 )
S&P 500 Annl Div  Dec22 200 12/19/2022 3,086,576 3,070,000 (16,576 )
S&P 500 Annl Div  Dec23 200 12/18/2023 3,140,576 3,120,000 (20,576 )
S&P 500 Annl Div  Dec24 200 12/23/2024 3,196,201 3,170,000 (26,201 )
S&P 500 Annl Div  Dec25 200 12/22/2025 3,265,388 3,225,000 (40,388 )
S&P 500 Annl Div  Dec26 200 12/21/2026 3,335,263 3,300,000 (35,263 )
S&P 500 Annl Div  Dec27 200 12/20/2027 3,399,826 3,360,000 (39,826 )
Net Unrealized Appreciation (Depreciation) $ (193,057 )

Type of Contract	Number of Contracts Long		Expiration Date	Notional Amount		Notional Value		Unrealized Appreciation (Depreciation)
S&P 500 Annl Div Dec19		205	12/23/2019	$	2,956,779	$	2,977,625	$	20,846
S&P 500 Annl Div Dec20		205	12/21/2020		3,039,342		3,018,625	$	(20,717	)
S&P 500 Annl Div Dec21		205	12/20/2021		3,105,092		3,031,438	$	(73,654	)
S&P 500 Annl Div Dec22		205	12/19/2022		3,163,342		3,077,563	$	(85,779	)
S&P 500 Annl Div Dec23		205	12/18/2023		3,218,779		3,092,937	$	(125,842	)
S&P 500 Annl Div Dec24		205	12/23/2024		3,275,842		3,133,938	$	(141,904	)
S&P 500 Annl Div Dec25		205	12/22/2025		3,346,404		3,167,250	$	(179,154	)
S&P 500 Annl Div Dec26		205	12/21/2026		3,417,779		3,198,000	$	(219,779	)
S&P 500 Annl Div Dec27		205	12/20/2027		3,483,842		3,226,188	$	(257,654	)
Net Unrealized Appreciation (Depreciation)								$	(1,083,637	)

(1)

Security, or a portion ~~of these securities, has~~thereof, may have been pledged as collateral for the trading of futures contracts. The total market value of the securities pledged as collateral for the period ended ~~June~~September 30, 2019 was ~~$2,725,724~~$2,750,948 or ~~11.29%~~11.7% of net assets.

See accompanying notes to financial statements.

U.S. Equity Cumulative Dividends Fund─Series 2027

Schedule of Investments

December 31, 2018 (Audited)

Description	Principal Amount		Value
U.S. TREASURY OBLIGATIONS - 99.3%
U.S. Treasury Notes
6.125%, 11/15/2027 (1)	$	560,000	$	712,202
2.250%, 12/31/2023 (1)		488,000		481,904
2.250%, 11/15/2025 (1)		528,000		516,723
2.250%, 11/15/2024 (1)		512,000		503,381
2.125%, 12/31/2022 (1)		472,000		465,484
2.000%, 12/31/2021 (1)		456,000		449,856
2.000%, 11/15/2026 (1)		536,000		512,184
1.750%, 12/31/2020 (1)		440,000		433,729
1.625%, 12/31/2019		424,000		419,817

Total U.S. Treasury Obligations (Cost $4,453,987)				4,495,280

Total Investments - 99.3% (Cost $4,453,987)			$	4,495,280

Percentages are based on net assets of $4,526,860.

A list of the open futures contracts held by the Fund at December 31, 2018, is as follows:

Number of Unrealized
Contracts Expiration Notional Appreciation
Type of Contract Long (Short) Date Amount Value (Depreciation)
S&P 500 Annl Div  Dec19 40 12/23/2019 $ 561,699 $ 566,000 $ 4,301
S&P 500 Annl Div  Dec20 40 12/21/2020 588,886 565,000 (23,886 )
S&P 500 Annl Div  Dec21 40 12/20/2021 616,761 569,000 (47,761 )
S&P 500 Annl Div  Dec22 40 12/19/2022 637,699 575,000 (62,699 )
S&P 500 Annl Div  Dec23 40 12/18/2023 655,011 579,500 (75,511 )
S&P 500 Annl Div  Dec24 40 12/23/2024 674,699 588,500 (86,199 )
S&P 500 Annl Div  Dec25 40 12/22/2025 691,386 595,500 (95,886 )
S&P 500 Annl Div  Dec26 40 12/21/2026 708,574 607,000 (101,574 )
S&P 500 Annl Div  Dec27 40 12/20/2027 726,198 618,500 (107,698 )
Net Unrealized Appreciation (Depreciation) $ (596,913 )

Type of Contract	Number of Contracts Long (Short)		Expiration Date	Notional Amount		Notional Value		Unrealized Appreciation (Depreciation)
S&P 500 Annl Div Dec19		40	12/23/2019	$	561,699	$	566,000	$	4,301
S&P 500 Annl Div Dec20		40	12/21/2020		588,886		565,000		(23,886	)
S&P 500 Annl Div Dec21		40	12/20/2021		616,761		569,000		(47,761	)
S&P 500 Annl Div Dec22		40	12/19/2022		637,699		575,000		(62,699	)
S&P 500 Annl Div Dec23		40	12/18/2023		655,011		579,500		(75,511	)
S&P 500 Annl Div Dec24		40	12/23/2024		674,699		588,500		(86,199	)
S&P 500 Annl Div Dec25		40	12/22/2025		691,386		595,500		(95,886	)
S&P 500 Annl Div Dec26		40	12/21/2026		708,574		607,000		(101,574	)
S&P 500 Annl Div Dec27		40	12/20/2027		726,198		618,500		(107,698	)
Net Unrealized Appreciation (Depreciation)								$	(596,913	)

Risk and volume is representative of the period.

(1)

Security, or a portion ~~of these securities, has~~thereof, may have been pledged as collateral for the trading of futures contracts. The total market value of the securities pledged as collateral for the period ended December 31, 2018 was $513,627 or 11.3% of net assets.

See accompanying notes to financial statements.

U.S. Equity Cumulative Dividends Fund─Series 2027

Statements of Operations

(Unaudited)

	Three Months Ended September 30,						Nine Months Ended September 30,
	2019**			2018*			2019			2018*
Investment Income
Interest Income	$	112,747		$	34,868		$	171,108		$	71,430

Expenses
Advisory Fees		52,851			7,779			68,324			16,137
Administration Fees		-			18,904			27,740			48,698
Professional Fees		-			14,500			13,870			20,959
Custody Fees		-			2,086			499			3,107
Tax Preparation Fees		-			29,611			36,290			42,798
Other Expenses		-			18,468			18,814			27,970
Total Expenses		52,851			91,348			165,537			159,669
Less Waivers/Reimbursement of:
Voluntary Waivers		-			(83,569	)		(97,121	)		(116,819	)
Net Expenses		52,851			7,779			68,416			42,850
Net Investment Income (Loss)		59,896			27,089			102,692			28,580

Net Realized and Unrealized Gain (Loss) from Investment Activities
Net Realized Gain (Loss) on Investments		72,243			(199	)		95,540			(2,518	)
Net Realized Gain (Loss) on Futures Contracts		-			-			(72,850	)		-
Net Change in Unrealized Appreciation (Depreciation) on Investments		180,716			(48,929	)		272,977			(59,991	)
Net Change in Unrealized Appreciation (Depreciation) on Futures Contracts		(890,580	)		139,501			(486,724	)		109,388
Net Realized and Unrealized Gain (Loss) on Investments		(637,621	)		90,373			(191,057	)		46,879
Net Increase (Decrease) in Net Assets Resulting from Operations	$	(577,725	)	$	117,462		$	(88,365	)	$	75,459

Three Months Ended
June 30, Six Months Ended
June 30,
2019 2018* 2019 2018*

Investment Income
Interest Income $ 32,187 $ 24,943 $ 58,361 $ 36,562

Expenses
Advisory Fees 9,870 5,714 15,473 8,358
Administration Fees 9,247 18,698 27,740 29,794
Professional Fees 2,157 5,683 13,870 6,459
Custody Fees 285 797 499 1,021
Tax Preparation Fees 12,372 11,603 36,290 13,187
Other Expenses 6,603 8,162 18,814 9,502
Total Expenses 40,534 50,657 112,686 68,321
Less Waivers/Reimbursement of:
Voluntary Waivers (30,573 ) (33,250 ) (97,121 ) (33,250 )
Net Expenses 9,961 17,407 15,565 35,071
Net Investment Income (Loss) 22,226 7,536 42,796 1,491

Net Realized and Unrealized Gain (Loss) from Investment Activities
Net Realized Gain (Loss) on Investments 19,484 (1,463 ) 23,297 (2,319 )
Net Realized Gain (Loss) on Futures Contracts - - (72,850 ) -
Net Change in Unrealized Appreciation (Depreciation) on Investments 47,290 (15,204 ) 92,262 (11,062 )
Net Change in Unrealized Appreciation (Depreciation) on Futures Contracts (7,068 ) (108,814 ) 403,856 (30,113 )
Net Realized and Unrealized Gain (Loss) on Investments 59,706 (125,481 ) 446,565 (43,494 )
Net Increase (Decrease) in Net Assets Resulting from Operations $ 81,932 $ (117,945 ) $ 489,361 $ (42,003 )

The Fund’s commencement of operations was January 17, 2018

Effective May 15, 2019, the Fund adopted a unitary fee structure (See Note 4, below)

See accompanying notes to financial statements.

U.S. Equity Cumulative Dividends Fund─Series 2027

Statements of Changes in Shareholders’ Equity

(Unaudited)

	Nine Months Ended September 30,
	2019			2018*
Operations:
Net Investment Income	$	102,692		$	28,580
Net Realized Gain (Loss) on Investments and Futures Contracts		22,690			(2,518	)
Net Change in Unrealized Appreciation (Depreciation) on Investments and Futures Contracts		(213,747	)		49,397
Net Increase (Decrease) in Net Assets Resulting from Operations		(88,365	)		75,459

Distributions to Shareholders:
Distributions		(1,084,250	)		(260,000	)
Total Distributions		(1,084,250	)		(260,000	)

Capital Share Transactions:
Issued		21,346,523			5,445,232
Redeemed		(1,195,534	)		-
Net Increase (Decrease) in Net assets Resulting from Capital Share Transactions		20,150,989			5,445,232

Total Increase (Decrease) in Net Assets		18,978,374			5,260,691

Net Assets:
Beginning of period		4,526,860			1,000
End of period	$	23,505,234		$	5,261,691

Capital Share Transactions:
Beginning of Period		400,000			-
Issued		1,750,000			400,000
Redeemed		(100,000	)		-
Shares Outstanding from Capital Share Transactions		2,050,000			400,000

The Fund’s commencement of operations was January 17, 2018

See accompanying notes to financial statements.

U.S. Equity Cumulative Dividends Fund─Series 2027

Statements of ~~Changes in Shareholders’ Equity~~Cash Flows

(Unaudited)

Six Months Ended
June 30,
2019 2018 *
Operations:
Net Investment Income $ 42,796 $ 1,491
Net Realized Gain (Loss) on Investments and Futures Contracts (49,553 ) (2,319 )
Net Change in Unrealized Appreciation (Depreciation) on Investments and Futures Contracts 496,118 (41,175 )
Net Increase (Decrease) in Net Assets Resulting from Operations 489,361 (42,003 )

Dividends and Distributions to Shareholders:
Investment Income (418,000 ) (125,000 )
Total Dividends and Distributions (418,000 ) (125,000 )

Capital Share Transactions:
Issued 20,739,281 5,443,862
Redeemed (1,195,534 ) -
Net Increase (Decrease) in Net assets Resulting from Capital Share Transactions 19,543,747 5,443,862

Total Increase (Decrease) in Net Assets 19,615,108 5,276,859

Net Assets:
Beginning of period 4,526,860 1,000
End of period $ 24,141,968 $ 5,277,859

Capital Share Transactions:
Beginning of Period 400,000 -
Issued 1,700,000 400,000
Redeemed (100,000 ) -
Shares Outstanding from Capital Share Transactions 2,000,000 400,000

	Nine Months Ended September 30,
	2019			2018*
Cash Flows from operating activities
Net increase/(decrease) in net assets from operations	$	(88,365	)	$	75,459
Adjustments to reconcile net increase/(decrease) in net assets from operations to net cash provided by (used in) operating activities:
Purchases of investments		(22,874,060	)		(5,602,440	)
Proceeds from sale of investments		4,836,063			412,592
Accretion of discounts and amortization of premiums		27,366			-
Net realized (gain)/loss on investments		(95,540	)		2,518
Net change in unrealized (appreciation)/depreciation on investments		(272,977	)		59,991
(Increase)/decrease in operating assets
Cash pledged as collateral on futures contracts		(210,467	)		(113,736	)
Receivable for securities sold		(299,766	)		-
Interest Receivable		(172,673	)		(44,052	)
Receivable from advisor		15,459			(23,882	)
Prepaid expenses		-			(1,834	)
Variation margin receivable on open futures contracts		(71,750	)		-
Deferred offering costs		123,816			(123,816	)
Increase/(decrease) in operating liabilities
Due to Advisor		(107,525	)		-
Payable to Administrator		(3,185	)		-
Payable to Transfer Agent		1,445			-
Payable to Trustees		13,293			-
Payable for Professional Fees		58,737			-
Variation margin payable on open futures contracts		(28,500	)		-
Other accrued expenses		(172,735	)		91,027
Net cash provided by (used in) operating activities		(19,321,364	)		(5,268,173	)

Cash Flows from financing activities
Proceeds from capital share issuances		21,346,523			5,445,232
Capital share redemptions		(1,195,534	)		-
Distributions to shareholders		(889,125	)		(212,000	)
Net cash provided by (used in) financing activities		19,261,864			5,233,232

Net change in cash and cash equivalents		(59,500	)		(34,941	)
Cash and cash equivalents, beginning of period		212,744			125,500
Cash and cash equivalents, end of period	$	153,244		$	90,559

Supplemental Disclosure of Cash Flow and Non-Cash Information:
Income Distribution Payable	$	251,125		$	48,000

The Fund’s commencement of operations was January 17, 2018

See accompanying notes to financial statements.

U.S. Equity ~~Cumulative Dividends~~Ex-Dividend Fund─Series 2027

Statements of ~~Cash Flows~~

~~(Unaudited)~~Financial Condition

Six Months Ended
June 30,
2019 2018 *
Cash Flows from operating activities
Net increase/(decrease) in net assets from operating activities $ 489,361 $ (42,003 )
Adjustments to reconcile net increase/(decrease) in net assets from operations to net cash provided by (used in) operating activities:
Purchases of investments (21,723,072 ) (5,535,186 )
Proceeds from sale of investments 2,754,692 301,338
Accretion of discounts and amortization of premiums (2,622 ) -
Net realized (gain)/loss on investments (23,297 ) 2,319
Net change in unrealized (appreciation)/depreciation on investments (92,262 ) 11,062
(Increase)/decrease in operating assets
Cash pledged as collateral on futures contracts (146,119 ) (26,014 )
Interest Receivable (147,259 ) (34,733 )
Receivable from advisor 15,459 (9,640 )
Prepaid expenses - (3,578 )
Variation margin receivable on open futures contracts (65,000 ) -
Deferred offering costs 123,816 (123,816 )
Increase/(decrease) in operating liabilities
Due to Advisor (114,662 ) -
Payable to Administrator (3,185 ) -
Payable to Transfer Agent 1,445 -
Payable to Trustees 13,293 -
Payable for Professional Fees 58,737 -
Variation margin payable on open futures contracts (28,500 ) 14,000
Other accrued expenses (177,208 ) 28,197
Net cash provided by (used in) operating activities (19,066,383 ) (5,418,054 )

Cash Flows from financing activities
Proceeds from capital share issuances 20,739,281 5,443,862
Capital share redemptions (1,195,534 ) -
Dividends and distributions to shareholders (224,000 ) (84,000 )
Net cash provided by (used in) financing activities 19,319,747 5,359,862

Net change in cash and cash equivalents 253,364 (58,192 )
Cash and cash equivalents, beginning of period 212,744 125,500
Cash and cash equivalents, end of period $ 466,108 $ 67,308

Supplemental Disclosure of Cash Flow and Non-Cash Information:
Income Distribution Payable $ 250,000 $ 41,000

~~The Fund’s commencement of operations was January 17, 2018~~

	(Unaudited)		(Audited)
	September 30, 2019		December 31, 2018
Assets
Investments, at Fair Value (Cost $23,470,320 and $11,249,881, respectively)	$	23,487,441	$	11,248,789
Cash and Cash Equivalents		470,261		69,630
Cash pledged as collateral on Futures Contracts		701,230		1,218,374
Variation Margin Receivable on Open Futures Contracts		147,000		137,813
Receivable from Advisor		-		14,042
Deferred Offering Costs		-		122,898
Total Assets	$	24,805,932	$	12,811,546

Liabilities
Due to Advisor		11,762		124,500
Payable to Administrator		-		3,185
Payable to Transfer Agent		1,419		-
Payable to Trustees		13,293		-
Payable for Professional Fees		58,747		-
Variation Margin Payable on Open Futures Contracts		14,000		-
Other Accrued Expenses		19,582		188,034
Total Liabilities	$	118,803	$	315,719

Shareholders’ Equity
Authorized Participants (400,000 Shares and 250,000 Shares Outstanding, respectively)	$	24,687,129	$	12,495,827
Net Asset Value Per Share	$	61.72	$	49.98
Market Price Per Share	$	61.48	$	49.63

See accompanying notes to financial statements.

U.S. Equity Ex-Dividend Fund─Series 2027

~~Statements of Financial Condition~~

(Unaudited) (Audited)
June 30,
2019 December 31,
2018
Assets
Investments, at Fair Value (Cost $23,294,688 and $11,249,881, respectively) $ 23,298,995 $ 11,248,789
Cash and Cash Equivalents 156,340 69,630
Cash pledged as collateral on Futures Contracts 616,298 1,218,374
Variation Margin Receivable on Open Futures Contracts 133,000 137,813
Receivable from Advisor - 14,042
Deferred Offering Costs - 122,898
Total Assets $ 24,204,633 $ 12,811,546

Liabilities
Due to Advisor 12,940 124,500
Payable to Administrator - 3,185
Payable to Transfer Agent 1,420 -
Payable to Trustees 13,293 -
Payable for Professional Fees 58,747 -
Variation Margin Payable on Open Futures Contracts 13,000 -
Other Accrued Expenses 15,299 188,034
Total Liabilities $ 114,699 $ 315,719

Shareholders’ Equity
Authorized Participants (400,000 Shares and 250,000 Shares Outstanding, respectively) $ 24,089,934 $ 12,495,827
Net Asset Value Per Share $ 60.22 $ 49.98
Market Price Per Share $ 60.06 $ 49.63

~~See accompanying notes to financial statements.~~

~~U.S. Equity Ex-Dividend Fund─Series 2027~~

Schedule of Investments

~~June~~September 30, 2019 (Unaudited)

Description Principal Amount Value
U.S. TREASURY OBLIGATIONS - 96.7%
U.S. Treasury Bills (1) (2)
2.101%, 12/19/2019 $ 23,527,000 $ 23,298,995
Total U.S. Treasury Obligations
(Cost $23,294,688) 23,298,995

Total Investments - 96.7%
(Cost $23,294,688) $ 23,298,995

Description	Principal Amount		Value
U.S. TREASURY OBLIGATIONS - 95.1%
U.S. Treasury Bills (1) (2)
2.083%, 12/19/2019	$	23,577,000	$	23,487,441
Total U.S. Treasury Obligations
(Cost $23,470,320)				23,487,441

Total Investments - 95.1%
(Cost $23,470,320)			$	23,487,441

Percentages are based on net assets of ~~$24,089,934.~~$24,687,129.

A list of the open futures contracts held by the Fund at ~~June~~September 30, 2019, is as follows:

Number of Unrealized
Contracts Expiration Notional Appreciation
Type of Contract Long/(Short) Date Amount Value (Depreciation)
S&P 500 Annl Div  Dec19 (40) 12/23/2019 $ (566,566 ) $ (579,500 ) $ (12,934 )
S&P 500 Annl Div  Dec20 (40) 12/21/2020 (590,254 ) (591,000 ) (746 )
S&P 500 Annl Div  Dec21 (40) 12/20/2021 (613,816 ) (602,500 ) 11,316
S&P 500 Annl Div  Dec22 (40) 12/19/2022 (631,004 ) (614,000 ) 17,004
S&P 500 Annl Div  Dec23 (40) 12/18/2023 (644,691 ) (624,000 ) 20,691
S&P 500 Annl Div  Dec24 (40) 12/23/2024 (660,316 ) (634,000 ) 26,316
S&P 500 Annl Div  Dec25 (40) 12/22/2025 (673,566 ) (645,000 ) 28,566
S&P 500 Annl Div  Dec26 (40) 12/21/2026 (687,629 ) (660,000 ) 27,629
S&P 500 Annl Div  Dec27 (40) 12/20/2027 (702,316 ) (672,000 ) 30,316
S&P 500 Index Sep19 40 09/09/2019 29,103,501 29,442,000 338,499
Net Unrealized Appreciation (Depreciation) $ 486,657

	Number of								Unrealized
	Contracts	Expiration	Notional			Notional			Appreciation
Type of Contract	Long/(Short)	Date	Amount			Value			(Depreciation)
S&P 500 Annl Div Dec19	(40)	12/23/2019	$	(566,566	)	$	(581,000	)	$	(14,434	)
S&P 500 Annl Div Dec20	(40)	12/21/2020		(590,254	)		(589,000	)		1,254
S&P 500 Annl Div Dec21	(40)	12/20/2021		(613,817	)		(591,500	)		22,317
S&P 500 Annl Div Dec22	(40)	12/19/2022		(631,005	)		(600,500	)		30,505
S&P 500 Annl Div Dec23	(40)	12/18/2023		(644,691	)		(603,500	)		41,191
S&P 500 Annl Div Dec24	(40)	12/23/2024		(660,316	)		(611,500	)		48,816
S&P 500 Annl Div Dec25	(40)	12/22/2025		(673,566	)		(618,000	)		55,566
S&P 500 Annl Div Dec26	(40)	12/21/2026		(687,629	)		(624,000	)		63,629
S&P 500 Annl Div Dec27	(40)	12/20/2027		(702,316	)		(629,500	)		72,816
S&P 500 Index Dec19	40	12/22/2019		30,015,140			29,785,000			(230,140	)
Net Unrealized Appreciation (Depreciation)									$	91,520

(1)

Zero coupon security. The rate reported on the Schedule of Investments is the effective yield at time of purchase.

(2)

Security, or a portion ~~of these securities, has~~thereof, may have been pledged as collateral for the trading of futures contracts. The total market value of the securities pledged as collateral for the period ended ~~June~~September 30, 2019 was ~~$6,169,624~~$6,704,426 or ~~25.61%~~27.2% of net assets.

See accompanying notes to financial statements.

U.S. Equity Ex-Dividend Fund─Series 2027

Schedule of Investments

December 31, 2018 (Audited)

Description	Principal Amount		Value		Principal Amount		Value
U.S. TREASURY OBLIGATIONS - 90.0%
U.S. Treasury Bills (1) (2)
2.414%, 4/11/2019	$	11,325,000	$	11,248,789	$	11,325,000	$	11,248,789
Total U.S. Treasury Obligations (Cost $11,249,881)				11,248,789
Total U.S. Treasury Obligations
(Cost $11,249,881)								11,248,789

Total Investments - 90.0% (Cost $11,249,881)			$	11,248,789
Total Investments - 90.0%
(Cost $11,249,881)							$	11,248,789

Percentages are based on net assets of $12,495,827.

A list of the open futures contracts held by the Fund at December 31, 2018, is as follows:

Number of Unrealized
Contracts Expiration Notional Appreciation
Type of Contract Long/(Short) Date Amount Value (Depreciation)
S&P 500 Annl Div  Dec19 (25) 12/23/2019 $ (349,301 ) $ (353,750 ) $ (4,449 )
S&P 500 Annl Div  Dec20 (25) 12/21/2020 (366,801 ) (353,125 ) 13,676
S&P 500 Annl Div  Dec21 (25) 12/20/2021 (385,489 ) (355,625 ) 29,864
S&P 500 Annl Div  Dec22 (25) 12/19/2022 (398,364 ) (359,375 ) 38,989
S&P 500 Annl Div  Dec23 (25) 12/18/2023 (407,739 ) (362,188 ) 45,551
S&P 500 Annl Div  Dec24 (25) 12/23/2024 (419,614 ) (367,813 ) 51,801
S&P 500 Annl Div  Dec25 (25) 12/22/2025 (428,926 ) (372,188 ) 56,739
S&P 500 Annl Div  Dec26 (25) 12/21/2026 (438,676 ) (379,375 ) 59,301
S&P 500 Annl Div  Dec27 (25) 12/20/2027 (448,864 ) (386,562 ) 62,302
S&P 500 Index Mar19 25 03/15/2019 16,282,900 15,657,500 (625,400 )
Net Unrealized Appreciation (Depreciation) $ (271,626 )

	Number of								Unrealized
	Contracts	Expiration	Notional			Notional			Appreciation
Type of Contract	Long/(Short)	Date	Amount			Value			(Depreciation)
S&P 500 Annl Div Dec19	(25)	12/23/2019	$	(349,301	)	$	(353,750	)	$	(4,449	)
S&P 500 Annl Div Dec20	(25)	12/21/2020		(366,801	)		(353,125	)		13,676
S&P 500 Annl Div Dec21	(25)	12/20/2021		(385,489	)		(355,625	)		29,864
S&P 500 Annl Div Dec22	(25)	12/19/2022		(398,364	)		(359,375	)		38,989
S&P 500 Annl Div Dec23	(25)	12/18/2023		(407,739	)		(362,188	)		45,551
S&P 500 Annl Div Dec24	(25)	12/23/2024		(419,614	)		(367,813	)		51,801
S&P 500 Annl Div Dec25	(25)	12/22/2025		(428,926	)		(372,188	)		56,739
S&P 500 Annl Div Dec26	(25)	12/21/2026		(438,676	)		(379,375	)		59,301
S&P 500 Annl Div Dec27	(25)	12/20/2027		(448,864	)		(386,562	)		62,302
S&P 500 Index Mar19	25	03/15/2019		16,282,900			15,657,500			(625,400	)
Net Unrealized Appreciation (Depreciation)									$	(271,626	)

Risk and volume is representative of the period.

(1)

Zero coupon security. The rate reported on the Schedule of Investments is the effective yield at time of purchase.

(2)

Security, or a portion ~~of these securities, has~~thereof, may have been pledged as collateral for the trading of futures contracts. The total market value of the securities pledged as collateral for the period ended December 31, 2018 was $3,059,980 or 24.5% of net assets.

See accompanying notes to financial statements.

U.S. Equity Ex-Dividend Fund─Series 2027

Statements of Operations

(Unaudited)

	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended September 30,						Nine Months Ended September 30,
	2019			2018*			2019			2018*			2019**			2018*			2019			2018*

Investment Income
Interest Income	$	93,227		$	57,419		$	172,715		$	82,780		$	126,076		$	69,159		$	298,791		$	151,939

Expenses
Advisory Fees		17,366			9,679			27,117			14,781			35,658			10,436			62,774			25,217
Administration Fees		9,247			18,699			27,740			29,795			-			18,904			27,740			48,699
Professional Fees		2,154			6,927			13,870			8,137			-			15,109			13,870			23,246
Custody Fees		217			1,458			484			1,907			-			2,399			484			4,306
Tax Preparation Fees		12,369			14,144			36,287			16,615			-			30,853			36,287			47,468
Other Expenses		8,443			9,602			24,334			11,780			-			24,341			24,334			36,121
Total Expenses		49,796			60,509			129,832			83,015			35,658			102,042			165,489			185,057
Less Waivers/Reimbursement of:
Voluntary Waivers		(16,169	)		(18,868	)		(51,310	)		(18,868	)		-			(45,805	)		(51,310	)		(64,673	)
Net Expenses		33,627			41,641			78,522			64,147			35,658			56,237			114,179			120,384
Net Investment Income		59,600			15,778			94,193			18,633			90,418			12,922			184,612			31,555

Net Realized and Unrealized Gain (Loss) from Investment Activities
Net Realized Gain (Loss) on Investments		7,759			-			7,389			103			1,269			-			8,658			103
Net Realized Gain (Loss) on Futures Contracts		642,959			274,512			1,759,971			712,229			887,358			814,287			2,647,329			1,526,516
Net Change in Unrealized Appreciation (Depreciation) on Investments		1,872			(1,479	)		5,400			781			12,813			(1,817	)		18,212			(1,036	)
Net Change in Unrealized Appreciation (Depreciation) on Futures Contracts		49,534			271,561			758,284			(341,514	)		(395,139	)		300,715			363,146			(40,799	)
Net Realized and Unrealized Gain (Loss) on Investments		702,124			544,594			2,531,044			371,599			506,301			1,113,185			3,037,345			1,484,784
Net Increase (Decrease) in Net Assets Resulting from Operations	$	761,724		$	560,372		$	2,625,237		$	390,232		$	596,719		$	1,126,107		$	3,221,957		$	1,516,339

	*	The Fund’s commencement of operations was January 17, 2018
	**	Effective May 15, 2019, the Fund adopted a unitary fee structure (See Note 4, below)

See accompanying notes to financial statements.

U.S. Equity Ex-Dividend Fund─Series 2027

Statements of Changes in Shareholders’ Equity

(Unaudited)

	Six Months Ended June 30,					Nine Months Ended September 30,
	2019		2018 *			2019		2018*
Operations:
Net Investment Income	$	94,193	$	18,633		$	184,612	$	31,555
Net Realized Gain (Loss) on Investments and Futures Contracts		1,767,360		712,332			2,655,987		1,526,619
Net Change in Unrealized Appreciation (Depreciation) on Investments and Futures Contracts		763,684		(340,733	)
Net Change in Unrealized Appreciation (Depreciation) on
Investments and Futures Contracts							381,358		(41,835	)
Net Increase (Decrease) in Net Assets Resulting from Operations		2,625,237		390,232			3,221,957		1,516,339

Capital Share Transactions:
Issued		8,968,870		13,144,114			8,969,345		13,144,112
Redeemed		-		-			-		-
Net Increase (Decrease) in Net Assets Resulting from Capital Share Transactions		8,968,870		13,144,114			8,969,345		13,144,112

Total Increase (Decrease) in Net Assets		11,594,107		13,534,346			12,191,302		14,660,451

Net Assets:
Beginning of period		12,495,827		1,000			12,495,827		1,000
End of period	$	24,089,934	$	13,535,346		$	24,687,129	$	14,661,451

Capital Share Transactions:
Beginning of Period		250,000		-			250,000		-
Issued		150,000		250,000			150,000		250,000
Shares Outstanding from Capital Share Transactions		400,000		250,000			400,000		250,000

The Fund’s commencement of operations was January 17, 2018

See accompanying notes to financial statements.

U.S. Equity Ex-Dividend Fund─Series 2027

Statements of Cash Flows

(Unaudited)

	Six Months Ended June 30,						Nine Months Ended September 30,
	2019			2018 *			2019			2018*
Cash Flows from operating activities
Net increase/(decrease) in net assets from operating activities	$	2,625,237		$	390,232
Net increase/(decrease) in net assets from operations							$	3,221,957		$	1,516,339
Adjustments to reconcile net increase/(decrease) in net assets from operations to net cash provided by (used in) operating activities:
Purchases of investments		(48,772,934	)		(40,569,754	)		(50,610,753	)		(41,633,161	)
Proceeds from sale of investments		36,901,929			27,384,207			38,689,416			27,457,387
Accretion of discounts and amortization of premiums		(166,412	)		-			(290,445	)		-
Net realized (gain)/loss on investments		(7,389	)		(103	)		(8,658	)		(103	)
Net change in unrealized (appreciation)/depreciation on investments		(5,400	)		(781	)		(18,212	)		1,036
(Increase)/decrease in operating assets
Cash pledged as collateral on futures contracts		602,076			(189,487	)		517,144			(410,425	)
Variation margin receivable on open futures contracts		4,813			(21,875	)		(9,187	)		-
Receivable from Advisor		14,042			(3,939	)		14,042			(10,992	)
Prepaid Expenses		-			(18,967	)		-			(12,135	)
Deferred offering costs		122,898			(122,898	)		122,898			(122,898	)
Increase/(decrease) in operating liabilities
Due to Advisor		(111,560	)		-			(112,738	)		-
Payable to Administrator		(3,185	)		-			(3,185	)		3,082
Payable to Transfer Agent		1,420			-			1,419			-
Payable to Trustees		13,293			-			13,293			-
Payable for Professional Fees		58,747			-			58,747			-
Variation margin payable on open futures contracts		13,000			3,082			14,000			5,625
Other accrued expenses		(172,735	)		35,958			(168,452	)		101,820
Net cash provided by (used in) operating activities		(8,882,160	)		(13,114,325	)		(8,568,714	)		(13,104,425	)

Cash Flows from financing activities
Proceeds from capital share issuances		8,968,870			13,144,114			8,969,345			13,144,112
Net cash provided by financing activities		8,968,870			13,144,114			8,969,345			13,144,112

Net change in cash and cash equivalents		86,710			29,789			400,631			39,687
Cash and cash equivalents, beginning of period		69,630			125,500			69,630			125,500
Cash and cash equivalents, end of period	$	156,340		$	155,289		$	470,261		$	165,187

The Fund’s commencement of operations was January 17, 2018

See accompanying notes to financial statements.

METAURUS EQUITY COMPONENT TRUST

NOTES TO FINANCIAL STATEMENTS

~~June~~September 30, 2019

(unaudited)

NOTE 1 – ORGANIZATION

Metaurus Equity Component Trust (the “Trust”) was formed in September 2016 and is authorized to have multiple series or portfolios. The Trust is a statutory trust formed under the laws of the state of Delaware. The Trust currently has two series or funds traded on the NYSE Arca, Inc. exchange (“NYSE Arca”), U.S. Equity Cumulative Dividends Fund─Series 2027 (the “Dividend Fund”) and U.S. Equity Ex-Dividend Fund─Series 2027 (the “Ex-Dividend Fund”, each a “Fund” or “ETF”), collectively the “Funds” or “ETFs”). Metaurus Advisors LLC (the “Sponsor” or “Advisor”) serves as the sponsor, commodity pool operator and commodity trading advisor of each Fund. Each of the Funds commenced operations on January 17, 2018 and commenced investment operations on February 5, 2018.

The Trust has had no investment operations prior to February 5, 2018 other than matters relating to its organization, the registration of each series/Fund under the Securities Act of 1933, as amended, and matters relating to their establishment and the capital contribution by the Sponsor of $1,000 to each Fund on December 22, 2017.

The investment objective of the ETFs is to employ a passive management, or indexing, investment approach designed to correspond to the performance of each underlying index, before fees and expenses.

Individual Shares of the ETFs may be purchased and sold only on a national securities exchange, an alternative trading system or in the over-the-counter market and not directly from the ETFs. Only broker-dealers who have entered into agreements with the Trust to act as authorized participants of the Trust (“Authorized Participants”) may purchase or redeem shares directly with the ETFs. Shares of the ETFs are listed and traded on the NYSE Arca, Inc. exchange. The Fund will issue and redeem Shares on a continuous basis, through SEI Investments Distribution Co. (the “Distributor”), at net asset value (“NAV”) per Share only in one or more large blocks of 50,000 Shares, called “Baskets”. Baskets may be issued and redeemed for cash but are expected to be issued and redeemed principally through exchange for related positions (“EFRP”) transactions for (i) futures contracts, Treasury securities and other financial instruments designed to track such Fund’s underlying index (“Deposit Instruments”) and (ii) a cash amount that includes a variable charge. Creation and redemption prices of Baskets are directly linked to a Fund’s next computed NAV and will vary from NAV by a market-determined trading cost, which may be zero. Shares generally will trade in the secondary market in amounts less than a Basket at market prices that change throughout the day. Trading prices in the secondary market for the Shares may be different from the NAVs of the ETFs.

Undefined capitalized terms shall have the meaning as set forth in the registration statement.

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

~~Each Fund is an investment company, as defined by Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946~~~~Financial Services — Investment Companies~~~~. As such, the ETFs follow the investment company accounting and reporting guidance.~~

The accompanying unaudited financial statements were prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with the instructions for Form 10-Q and the rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”). In the opinion of management, all material adjustments, consisting only of normal recurring adjustments, considered necessary for a fair statement of the interim period financial statements have been made. Interim period results are not necessarily indicative of results for a full-year period.

Each Fund is an investment company, as defined by Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946Financial Services — Investment Companies. As such, the ETFs follow the investment company accounting and reporting guidance.

METAURUS EQUITY COMPONENT TRUST

NOTES TO FINANCIAL STATEMENTS

~~June~~September 30, 2019

(unaudited)

Following is a summary of the significant accounting policies followed by the Funds:

~~Basis of Presentation,~~ Use of Estimates ~~& Indemnifications~~

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

In the normal course of business, the Trust enters into contracts that contain a variety of representations which provide general indemnifications. The Trust’s maximum exposure under these arrangements cannot be known; however, the Trust expects any risk of loss to be remote.

Concentration of Credit Risk

Credit risk is the risk that a financial loss will be incurred if a Fund’s counterparty does not fulfill its financial obligations in a timely manner. Financial instruments that potentially subject the Funds to concentrations of credit risk consist principally of investments and cash deposits. Investments and cash of each Fund at ~~June~~September 30, 2019 are held at Brown Brothers, Harriman & Co., and Morgan Stanley & Co. ~~LLC, and First Republic Bank.~~LLC.

Final Net Asset Value for Fiscal Period

The NAV per Share for a Fund is determined by dividing the net assets of the Fund by the number of outstanding Shares. The NAVs of the ETFs are determined as soon as practicable after the close of regular trading of the Shares on the NYSE Arca on each Business Day. Each Fund’s net assets on a Business Day is obtained by subtracting accrued expenses and other liabilities borne by such Fund, if any, from the total value of the assets held by the Fund, in each case, as of the time of calculation. SEI Investments Global Fund Services, Inc., the administrator of the ETFs is responsible for making these determinations.

Fair Value of Financial Instruments

Security Valuation — Securities listed on a securities exchange, market or automated quotation system for which quotations are readily available (except for securities traded on NASDAQ), including securities traded over the counter, are valued at the last quoted sale price on the primary exchange or market (foreign or domestic) on which they are traded (or at approximately 4:00 pm Eastern Time if a security’s primary exchange is normally open at that time), or, in the case of the futures contracts held by the Funds, at the daily settlement price published by the Chicago Mercantile Exchange for such futures contracts. For securities traded on NASDAQ, the NASDAQ Official Closing Price will be used.

Treasury Securities held by the Funds generally are priced based upon valuations provided by independent, third-party pricing agents.

Securities for which market prices are not “readily available” are valued in accordance with Fair Value Procedures established by the Sponsor or a committee of its personnel thereof. Some of the more common reasons that may necessitate that a security be valued using Fair Value Procedures include: the security’s trading has been halted or suspended; the security has been de-listed from a national exchange; the security’s primary trading market is temporarily closed at a time when under normal conditions it would be open; the security has not been traded for an extended period of time; the security’s primary pricing source is not able or willing to provide a price; or trading of the security is subject to local government-imposed restrictions. In addition, the Funds may fair value their securities if an event that may materially affect the value of a Fund’s securities that traded outside of the United States (a “Significant Event”) has occurred between the time of the security’s last close and the time that the Fund calculates its net asset value. A Significant Event may relate to a single issuer or to an entire market sector. Events that may be Significant Events include: government actions, natural disasters, armed conflict, acts of terrorism and significant market fluctuations. If the Advisor becomes aware of a Significant Event that has occurred with respect to a security or group of securities after the closing of the exchange or market on which the security or securities principally trade, but before the time at which the Fund calculates its net asset value, it may request that a valuation meeting be called. When a security is valued in accordance with the Fair Value Procedures, the Sponsor or its designees will determine the fair value after taking into consideration relevant information reasonably available to it.

METAURUS EQUITY COMPONENT TRUST

NOTES TO FINANCIAL STATEMENTS

~~June~~September 30, 2019

(unaudited)

In accordance with the authoritative guidance on fair value measurements and disclosure under GAAP, the Funds disclose fair value of their investments in a hierarchy that prioritizes the inputs to valuation techniques used to measure the fair value. The objective of a fair value measurement is to determine the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). Accordingly, the fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3).The three levels of the fair value hierarchy are described below:

Level 1	–	Unadjusted quoted prices in active markets for identical, unrestricted assets or liabilities that the Fund has the ability to access at the measurement date;

Level 2	–	Quoted prices which are not active, or inputs that are observable (either directly or indirectly) for substantially the full term of the asset or liability; and

Level 3	–	Prices, inputs or modeling techniques which are both significant to the fair value measurement and unobservable (supported by little or no market activity).

In some instances, the inputs used to measure fair value might fall within different levels of the fair value hierarchy. The level in the fair value hierarchy within which the fair value measurement in its entirety falls shall be determined based on the lowest input level that is significant to the fair value measurement in its entirety.

The following table summarizes the inputs used to value the Funds’ investments at ~~June~~September 30, 2019 and December 31, 2018 using the fair value hierarchy:

U.S. Equity Cumulative Dividends Fund─Series 2027

~~June~~September 30, 2019 (Unaudited)

Investments in Securities	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total

U.S. Treasury Obligations	$	-	$	23,581,841	$	-	$	23,581,841	$	-	$	22,874,428	$	-	$	22,874,428
Total Investments in Securities	$	-	$	23,581,841	$	-	$	23,581,841	$	-	$	22,874,428	$	-	$	22,874,428

Other Financial Instruments	Level 1			Level 2		Level 3		Total			Level 1			Level 2		Level 3		Total

Futures Contracts*
Unrealized Appreciation	$	13,299		$	-	$	-	$	13,299		$	20,846		$	-	$	-	$	20,846
Unrealized Depreciation		(206,356	)		-		-		(206,356	)		(1,104,483	)		-		-		(1,104,483	)
Total Other Financial Instruments	$	(193,057	)	$	-	$	-	$	(193,057	)	$	(1,083,637	)	$	-	$	-	$	(1,083,637	)

U.S. Equity Cumulative Dividends Fund─Series 2027

December 31, 2018 (Audited)

Investments in Securities	Level 1		Level 2		Level 3		Total

U.S. Treasury Obligations	$	-	$	4,495,280	$	-	$	4,495,280
Total Investments in Securities	$	-	$	4,495,280	$	-	$	4,495,280

Other Financial Instruments	Level 1			Level 2		Level 3		Total

Futures Contracts*
Unrealized Appreciation	$	4,301		$	-	$	-	$	4,301
Unrealized Depreciation		(601,214	)		-		-		(601,214	)
Total Other Financial Instruments	$	(596,913	)	$	-	$	-	$	(596,913	)

Futures contracts are valued at unrealized appreciation (depreciation) on the instrument.

For the periods ended ~~June~~September 30, 2019 and December 31, 2018, there have been no transfers between Level 1, Level 2, or Level 3 investments. It is the Funds’ policy to recognize transfers into and out of Level 1, Level 2 and Level 3 at the end of the reporting period. For the period ended ~~June~~September 30, 2019 and December 31, 2018, there were no Level 3 ~~investments~~investments.

Amounts designated as “-” are $0.

METAURUS EQUITY COMPONENT TRUST

NOTES TO FINANCIAL STATEMENTS

~~June~~September 30, 2019

(unaudited)

U.S. Equity Ex-Dividend Fund─Series 2027

~~June~~September 30, 2019 (Unaudited)

Investments in Securities	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total

U.S. Treasury Obligations	$	-	$	23,298,995	$	-	$	23,298,995	$	-	$	23,487,441	$	-	$	23,487,441
Total Investments in Securities	$	-	$	23,298,995	$	-	$	23,298,995	$	-	$	23,487,441	$	-	$	23,487,441

Other Financial Instruments	Level 1			Level 2		Level 3		Total			Level 1			Level 2		Level 3		Total

Futures Contracts*
Unrealized Appreciation	$	500,337		$	-	$	-	$	500,337		$	336,094		$	-	$	-	$	336,094
Unrealized Depreciation		(13,680	)		-		-		(13,680	)		(244,574	)		-		-		(244,574	)
Total Other Financial Instruments	$	486,657		$	-	$	-	$	486,657		$	91,520		$	-	$	-	$	91,520

U.S. Equity Ex-Dividend Fund─Series 2027

December 31, 2018 (Audited)

Investments in Securities	Level 1		Level 2		Level 3		Total

U.S. Treasury Obligations	$	-	$	11,248,789	$	-	$	11,248,789
Total Investments in Securities	$	-	$	11,248,789	$	-	$	11,248,789

Other Financial Instruments	Level 1			Level 2		Level 3		Total

Futures Contracts*
Unrealized Appreciation	$	358,223		$	-	$	-	$	358,223
Unrealized Depreciation		(629,849	)		-		-		(629,849	)
Total Other Financial Instruments	$	(271,626	)	$	-	$	-	$	(271,626	)

Futures contracts are valued at unrealized appreciation (depreciation) on the instrument.

Amounts designated as “-” are $0.

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

Investment Transactions and Related Income

Investment transactions are recorded on trade date. Dividend income is recorded on the ex-dividend date. Discounts and premiums on securities purchased are amortized or accreted using the effective interest method. Realized gains and losses from securities transactions and unrealized appreciation and depreciation of securities are determined using the identified cost basis method for financial reporting.

Trading and Transaction Costs and Fees

Each Fund will pay (or will reimburse the Clearing FCM if previously paid) any other transaction costs and fees associated with trading of the Fund’s instruments (including floor brokerage, exchange, clearing, give-up, user and National Futures Association (“NFA”) fees) that are not related to the creation and redemption of Baskets.

Income Taxes

Each Fund is a series of a Delaware statutory trust and will be treated as a partnership for U.S. federal income tax purposes. Accordingly, no Fund expects to incur U.S. federal income tax; rather each beneficial owner of Shares will be required to take into account its allocable share of the Fund’s income, gain, loss deductions and other items for the Fund’s taxable year ending with or within the beneficial owner’s taxable year.

METAURUS EQUITY COMPONENT TRUST

NOTES TO FINANCIAL STATEMENTS

September 30, 2019

(unaudited)

The Funds file an income tax return in the U.S. federal jurisdiction and may file income tax returns in various U.S. states and foreign jurisdictions. Generally, the Funds are subject to income tax examinations by federal, state and local jurisdictions, where applicable.

~~METAURUS EQUITY COMPONENT TRUST~~

~~NOTES TO FINANCIAL STATEMENTS~~

~~June 30, 2019~~

~~(unaudited)~~

The Funds are required to determine whether their tax positions are more likely than not to be sustained upon examination by the applicable taxing authority based on the technical merits of the position. Tax positions not deemed more-likely-than-not threshold would be recorded as a tax expense in the current period.

At ~~June~~September 30, 2019 and December 31, 2018, the Funds had no unrecognized tax benefits related to their tax positions. The Funds do not expect that their assessments related to unrecognized tax benefits will materially change over the next 12 months. However, the Funds’ conclusions may be subject to review and adjustment at a later date based on factors including, but not limited to, the nexus of income among various tax jurisdictions; compliance with U.S. federal, state and foreign tax laws; and changes in the administrative practices and precedents of the relevant taxing authorities.

The Funds’ policy is to classify interest and penalties associated with the failure to file U.S. federal and state income tax returns, as income tax expenses on their Statements of Operations. For the period January 17, 2018 (commencement of operations) through December 31, 2018 and for the ~~six~~nine months ended ~~June~~September 30, 2019, the Funds did not have any interest or penalties associated with the failure to file any income tax returns.

Distribution Policy

The Dividend Fund expects to pay monthly cash distributions to its Shareholders throughout each calendar year. Such distributions shall, on an annual basis, before fees and expenses, equal all or a substantial portion of the Dividend Fund’s NAV attributable to the ordinary cash dividends accumulated by the Dividend Points Index for the year (as reflected in the current year’s S&P 500 Dividend Futures Contracts held by the Dividend Fund). Such distributions may consist of ordinary income, capital gains and/or return of capital whose character will be determined at fiscal year-end once final year-end figures have been calculated. The Dividend Fund’s capital gains, if any, for a calendar year may include any net unrealized appreciation in its futures contracts that expire in future calendar years.

The Ex-Dividend Fund does not anticipate making any periodic distributions.

NOTE 3 – INVESTMENTS

The Dividend Fund seeks investment results that, before fees and expenses, correspond to the performance of the Solactive® U.S. Cumulative Dividends Index—Series 2027 (the “Solactive Dividend Index”) over each calendar year so as to provide Shareholders with returns designed to replicate the dividends on constituent companies of the S&P 500, without exposure to the underlying securities. The Dividend Fund intends primarily to invest its assets in the component instruments of the Solactive Dividend Index, as well as in cash and/or cash equivalents. The component instruments of the Solactive Dividend Index consist of U.S. Treasury Securities (“Treasury Securities”) and long positions in annual futures contracts listed on the Chicago Mercantile Exchange (“CME”) that provide exposure to dividends paid on the S&P 500 constituent companies (“S&P 500 Dividend Futures Contracts”) pro rata for each year of the life of the Dividend Fund.

The Ex-Dividend Fund seeks investment results that, before fees and expenses, correspond to the performance of the Solactive® U.S. Equity Ex-Dividends Index—Series 2027 (the “Solactive Ex-Dividend Index”). The Ex-Dividend Fund seeks to track the Solactive Ex-Dividend Index so as to provide Shareholders with returns that are equivalent to the performance of 0.25 shares of SPDR S&P 500 exchange-traded fund (“SPY”) less the value of current and future expected ordinary cash dividends to be paid on the S&P 500 constituent companies over the term of the Ex-Dividend Fund. SPY is an exchange-traded fund that seeks to track the S&P 500. The Ex-Dividend Fund seeks to replicate the performance of SPY through owning long positions in quarterly S&P 500 Index futures contracts traded on the CME (“S&P 500 Index Futures Contracts”) rather than shares of SPY. Additionally, the Ex-Dividend Fund intends to track the performance of the Solactive Ex-Dividend Index by selling S&P 500 Dividend Futures Contracts. The Ex-Dividend Fund will also hold Treasury Securities, cash and/or cash equivalents.

Cash and Cash Equivalents

Cash and cash equivalents consist of highly liquid investments with original maturities of three months or less at the date of purchase. The Funds maintain deposits with financial institutions in amounts that may, at times, exceed the insured limits under applicable law.

Short-Term Investments

The Funds may purchase U.S. Treasury Bills, cash and or cash equivalents. Additionally, the Funds may enter into short-term loans and reverse repurchase agreements for liquidity purposes. There were no short-term loans or reverse repurchase agreements held in the Funds as of and during the period ended ~~June~~September 30, 2019 nor as of and during the period from January 17, 2018 (commencement of operations) through ~~June~~September 30, 2018.

Accounting for Derivative Instruments

All open derivative positions at period end are reflected on each respective ETF’s Schedule of Investments. The ETFs utilized a varying level of derivative instruments in conjunction with investment securities in seeking to meet their investment objective during the period. While the volume of open positions may vary on a daily basis as each ETF transacts derivatives contracts in order to achieve the appropriate exposure to meet its investment objective, the volume of these open positions relative to the net assets of each respective ETF at the date of this report is generally representative of open positions throughout the reporting period. Following is a description of the derivative instruments used by the ETFs during the reporting period, including the primary underlying risk exposures related to each instrument type.

METAURUS EQUITY COMPONENT TRUST

NOTES TO FINANCIAL STATEMENTS

~~June~~September 30, 2019

(unaudited)

Futures Contracts

The ETFs enter into futures contracts to gain exposure to changes in the value of, or as a substitute for investing directly in (or shorting), an underlying index, currency or commodity, as set forth above. A futures contract obligates the seller to deliver (and the purchaser to accept) the future delivery of a specified quantity and type of asset at a specified time and place. The contractual obligations of a buyer or seller may generally be satisfied by taking or making physical delivery of the underlying commodity, if applicable, or by making an offsetting sale or purchase of an identical futures contract on the same or linked exchange before the designated date of delivery, or by cash settlement at expiration of contract. The particular futures contracts utilized by the ETFs permit settlement only in cash. Upon entering into a futures contract, each ETF is required to deposit and maintain as collateral at least such initial margin as required by the exchange on which the transaction is affected.

The initial margin is segregated as cash and/or securities balances with brokers for futures contracts, as disclosed in the Statements of Financial Condition and Schedules of Investments, and is restricted as to its use. The ETFs that enter into futures contracts maintain collateral at the broker in the form of cash and/or securities. Pursuant to the futures contract, each Fund generally agrees to receive from or pay to the broker(s) an amount of cash equal to the daily fluctuation in value of the futures contract. Such receipts or payments are known as variation margin and are recorded by each Fund as unrealized gains or losses. Each Fund will realize a gain or loss upon closing of a futures transaction. Futures contracts involve, to varying degrees, elements of market risk (specifically commodity price risk or equity market volatility risk) and exposure to loss in excess of the amount of variation margin. The face or contract amounts reflect the extent of the total exposure each Fund has in the particular classes of instruments. Additional risks associated with the use of futures contracts are imperfect correlation between movements in the price of the futures contracts and the market value of the underlying index or commodity and the possibility of an illiquid market for a futures contract. With futures contracts, there is minimal but some counterparty risk to the ETFs since futures contracts are exchange-traded and the exchange’s clearinghouse, as counterparty to all exchange-traded futures contracts, guarantees the futures contracts against default. Many futures exchanges and boards of trade limit the amount of fluctuation permitted in futures contract prices during a single trading day. Once the daily limit has been reached in a particular contract, no trades may be made that day at a price beyond that limit or trading may be suspended for specified times during the trading day. Futures contracts prices could move to the limit for several consecutive trading days with little or no trading, thereby preventing prompt liquidation of futures positions and potentially subjecting a Fund to substantial losses. If trading is not possible, or if a Fund determines not to close a futures position in anticipation of adverse price movements, the Fund will be required to make daily cash payments of variation margin. The risk that the Fund will be unable to close out a futures position will be minimized by entering into such transactions on a national exchange with an active and liquid secondary market.

The Funds held futures equity contracts as of and for the ~~six-month~~nine-month period ended ~~June~~September 30, 2019 and as of and for the period ended December 31, 2018. The value and detail of these contracts are disclosed on each fund’s respective Schedule of Investments. The corresponding gains and losses associated with these contracts are disclosed on each Fund’s respective Statement of Operations.

The average volume of futures contracts for the ~~six-month~~nine-month period ended ~~June~~September 30, 2019 are as follows:

U.S. Equity Cumulative Dividends Fund─Series 2027

Derivative		Notional Amount				Notional Amount
Long futures contracts		$	8,737,258			$	15,493,904

U.S. Equity Ex-Dividend Fund─Series 2027

Derivative	Notional Amount			Notional Amount
Long futures contracts	$	18,993,887		$	22,465,051
Short futures contracts	$	(3,998,354	)	$	(4,588,835	)

The average volume of futures contracts during the period February 5, 2018 (commencement of investment operations) to ~~June~~September 30, 2018 are as follows:

U.S. Equity Cumulative Dividends Fund─Series 2027

Derivative		Notional Amount				Notional Amount
Long futures contracts		$	4,299,480			$	5,085,530

U.S. Equity Ex-Dividend Fund─Series 2027

Derivative	Notional Amount			Notional Amount
Long futures contracts	$	16,338,971		$	16,823,871
Short futures contracts	$	(3,814,595	)	$	(3,875,502	)

METAURUS EQUITY COMPONENT TRUST

NOTES TO FINANCIAL STATEMENTS

~~June~~September 30, 2019

(unaudited)

Offsetting Assets and Liabilities

The Futures Account Agreement includes provisions permitting the Clearing FCM to net and set off its obligations to the Fund against the obligations of the Fund to the Clearing FCM upon the termination of the agreement or occurrence of an Event of Default, as defined in the agreement. As described above, the Funds utilize derivative instruments to pursue their investment objective during the year. The amounts shown in the Statements of Financial Condition do not take into consideration the effects of legally enforceable master netting agreements or similar arrangements.

For financial reporting purposes, the Funds do not offset derivative assets and derivative liabilities that are subject to netting arrangements in the Statements of Financial Condition. The following table presents each Fund’s derivatives by investment type and by counterparty net of amounts available for offset under a master netting agreement and the related collateral received or pledged by the Funds as of ~~June~~September 30, 2019.

~~June 30, 2019 (Unaudited)~~

U.S. Equity Cumulative Dividends Fund─Series 2027

September 30, 2019 (Unaudited)

Offsetting of Derivative Assets

	Gross Amounts of		Gross Amounts Offset in the Statement of		Net Amounts Presented in the Statement of		Gross Amounts Not Offset in the Statement of Financial Condition						Gross		Gross Amounts Offset in the		Net Amounts Presented in the		Gross Amounts Not Offset in the Statement of Financial Condition
	Recognized Assets		Financial Condition		Financial Condition		Financial Instruments(a)		Cash Collateral Pledged(a)		Net Amount		Amounts of Recognized Assets		Statement of Financial Condition		Statement of Financial Condition		Financial Instruments(a)		Cash Collateral Pledged(a)		Net Amount
Derivative Assets
Futures Contracts	$	65,000	$	-	$	65,000	$	-	$	-	$	65,000	$	71,750	$	-	$	71,750	$	-	$	-	$	71,750
Total	$	65,000	$	-	$	65,000	$	-	$	-	$	65,000	$	71,750	$	-	$	71,750	$	-	$	-	$	71,750

Offsetting of Derivative Liabilities

Gross ~~Amounts of~~

Gross Amounts Offset in the ~~Statement of~~

Net Amounts Presented in the ~~Statement of~~

Gross Amounts Not Offset in the
Statement of Financial Condition

Amounts of Recognized
Liabilities

Statement of Financial
Condition

Financial
Instruments(a)

Cash Collateral
Pledged (a)

Net Amount

Derivative Liabilities

~~Futures Contracts~~

~~Total~~

~~METAURUS EQUITY COMPONENT TRUST~~

~~NOTES TO FINANCIAL STATEMENTS~~

~~June 30, 2019~~

~~(unaudited)~~

~~December 31, 2018 (Audited)~~

~~Offsetting of Derivative Assets~~

~~Gross Amounts of~~

~~Gross Amounts Offset in the Statement of~~

~~Net Amounts Presented in the Statement of~~

~~Gross Amounts Not Offset in the~~
~~Statement of Financial Condition~~

~~Recognized~~
~~Assets~~

~~Financial~~
~~Condition~~

~~Financial~~
~~Instruments(a)~~

~~Cash Collateral~~
~~Pledged(a)~~

~~Net Amount~~

~~Derivative Assets~~

Futures Contracts

~~Total~~

Total

METAURUS EQUITY COMPONENT TRUST

NOTES TO FINANCIAL STATEMENTS

September 30, 2019

(unaudited)

December 31, 2018 (Audited)

Offsetting of Derivative Assets

Gross

Gross Amounts Offset in the

Net Amounts Presented in the

Gross Amounts Not Offset in the Statement of Financial Condition

Amounts of Recognized Assets

Statement of Financial Condition

Financial
Instruments(a)

Cash Collateral Pledged(a)

Net Amount

Derivative Assets

Futures Contracts

Total

Offsetting of Derivative Liabilities

		Gross Amounts of			Gross Amounts Offset in the Statement of		Net Amounts Presented in the Statement of			Gross Amounts Not Offset in the Statement of Financial Condition						Gross			Gross Amounts Offset in the	Net Amounts Presented in the			Gross Amounts Not Offset in the Statement of Financial Condition
		Recognized Liabilities			Financial Condition		Financial Condition			Financial Instruments(a)		Cash Collateral Pledged(a)		Net Amount		Amounts of Recognized Liabilities			Statement of Financial Condition	Statement of Financial Condition			Financial Instruments(a)		Cash Collateral Pledged (a)		Net Amount
Derivative Liabilities	Derivative Liabilities
Futures Contracts		$	(28,500	)		-	$	(28,500	)	$	-	$	28,500	$	-	$	(28,500	)		$	(28,500	)	$	-	$	28,500	$	-
Total		$	(28,500	)		-	$	(28,500	)	$	-	$	28,500	$	-	$	(28,500	)		$	(28,500	)	$	-	$	28,500	$	-

(a)

These amounts are limited to the derivatives asset/liability balance and, accordingly, do not include excess collateral received/pledged.

METAURUS EQUITY COMPONENT TRUST

NOTES TO FINANCIAL STATEMENTS

~~June~~September 30, 2019

(unaudited)

U.S. Equity Ex-Dividends Fund─Series 2027

~~June~~September 30, 2019 (Unaudited)

Offsetting of Derivative Assets

	Gross Amounts of		Gross Amounts Offset in the Statement of		Net Amounts Presented in the Statement of		Gross Amounts Not Offset in the Statement of Financial Condition						Gross		Gross Amounts Offset in the		Net Amounts Presented in the		Gross Amounts Not Offset in the Statement of Financial Condition
	Recognized Assets		Financial Condition		Financial Condition		Financial Instruments(a)		Cash Collateral Pledged(a)		Net Amount		Amounts of Recognized Assets		Statement of Financial Condition		Statement of Financial Condition		Financial Instruments(a)		Cash Collateral Pledged(a)		Net Amount
Derivative Assets
Futures Contracts	$	133,000	$	-	$	133,000	$	-	$	-	$	133,000	$	147,000	$	-	$	147,000	$	-	$	-	$	147,000
Total	$	133,000	$	-	$	133,000	$	-	$	-	$	133,000	$	147,000	$	-	$	147,000	$	-	$	-	$	147,000

Offsetting of Derivative Liabilities

Gross Amounts of Gross Amounts Offset in the Statement of Net Amounts Presented in the Statement of Gross Amounts Not Offset in the
Statement of Financial Condition
Recognized
Liabilities Financial
Condition Financial
Condition Financial
Instruments(a) Cash Collateral
Pledged (a) Net Amount
Derivative Liabilities
Futures Contracts $ (13,000 ) $ - $ (13,000 ) $ - $ - $ (13,000 )
Total $ (13,000 ) $ - $ (13,000 ) $ - $ - $ (13,000 )

	Gross			Gross Amounts Offset in the		Net Amounts Presented in the			Gross Amounts Not Offset in the Statement of Financial Condition
	Amounts of Recognized Liabilities			Statement of Financial Condition		Statement of Financial Condition			Financial Instruments(a)		Cash Collateral Pledged (a)		Net Amount
Derivative Liabilities
Futures Contracts	$	(14,000	)	$	-	$	(14,000	)	$	-	$	14,000	$	-
Total	$	(14,000	)	$	-	$	(14,000	)	$	-	$	14,000	$	-

METAURUS EQUITY COMPONENT TRUST

NOTES TO FINANCIAL STATEMENTS

~~June~~September 30, 2019

(unaudited)

December 31, 2018 (Audited)

Offsetting of Derivative Assets

		Gross Amounts of		Gross Amounts Offset in the Statement of		Net Amounts Presented in the Statement of		Gross Amounts Not Offset in the Statement of Financial Condition						Gross		Gross Amounts Offset in the		Net Amounts Presented in the		Gross Amounts Not Offset in the Statement of Financial Condition
		Recognized Liabilities		Financial Condition		Financial Condition		Financial Instruments(a)		Cash Collateral Pledged (a)		Net Amount		Amounts of Recognized Assets		Statement of Financial Condition		Statement of Financial Condition		Financial Instruments(a)		Cash Collateral Pledged(a)		Net Amount
Derivative Assets	Derivative Assets
Futures Contracts		$	137,813	$	-	$	137,813	$	-	$	-	$	137,813	$	137,813	$	-	$	137,813	$	-	$	-	$	137,813
Total		$	137,813	$	-	$	137,813	$	-	$	-	$	137,813	$	137,813	$	-	$	137,813	$	-	$	-	$	137,813

Offsetting of Derivative Liabilities

Gross ~~Amounts of~~

Gross Amounts Offset in the ~~Statement of~~

Net Amounts Presented in the ~~Statement of~~

Gross Amounts Not Offset in the
Statement of Financial Condition

Amounts of Recognized
Liabilities

Statement of Financial
Condition

Financial
Instruments(a)

Cash Collateral
Pledged (a)

Net Amount

Derivative Liabilities

~~Futures Contracts~~

Futures Contracts

Total

(a)

These amounts are limited to the derivatives asset/liability balance and, accordingly, do not include excess collateral received/pledged.

NOTE 4 – AGREEMENTS

Sponsor

On May 15, 2019, the Funds filed a prospectus supplement with the SEC and the NFA (Prospectus Supplement No. 1 (“Supplement No. 1”) to the prospectus dated April 19, 2019 (the “Prospectus”).) The NFA accepted and approved Supplement No. 1 on the same day. The SEC accepted the filing on May 15, 2019, and noted it as filed on May 16, 2019. Among other things, Supplement No. 1 provided that, effective immediately, the Funds were adopting a unitary fee structure pursuant to which each ~~fund~~Fund will pay the Sponsor a management fee in consideration of the services provided by the Sponsor and other services provided to each Fund that the Sponsor pays directly (the “Management Fee”). Following the adoption of the unitary fee structure, the Sponsor will pay for all of the routine operational, administrative, and other ordinary expenses of each Fund as determined by the Sponsor as set forth in the Prospectus and Supplement No.1. The Funds will pay for certain other expenses and all of the Funds’ extraordinary fees and expenses, if any, as determined by the Sponsor, as set forth in the Prospectus and Supplement No. 1.

Prior to May 16, 2019, each Fund paid its periodic professional expenses, including, but not limited to the fees of the Trustee, continuous offering expenses, legal, audit, tax, accounting, performance, administrative, filing, reporting and data processing fees and expenses and other operating expenses. For each Fund, the Sponsor had agreed to pay any professional expenses of each Fund in excess of $150,000 in each of 2018 and 2019. The Funds were responsible for any extraordinary expenses and liabilities. Each Fund paid for its printing and mailing expenses.

~~METAURUS EQUITY COMPONENT TRUST~~

~~NOTES TO FINANCIAL STATEMENTS~~

~~June 30, 2019~~

~~(unaudited)~~

While neither of the Funds individually incurred professional expenses in excess of $150,000 through ~~June~~September 30, 2019, the Sponsor had elected to voluntarily reimburse certain expenses beginning on January 1, 2019 totaling $97,121 and $51,310 for the Dividend Fund and Ex-Dividend Fund, respectively, through May 15, 2019 when the Sponsor ceased to reimburse such expenses following the adoption of the unitary fee. The Sponsor had also elected to voluntarily reimburse certain expenses totaling ~~$33,250~~$116,819 and ~~$18,868~~$64,673 for the Dividend Fund and Ex-Dividend Fund, respectively from May 1, 2018 to ~~June~~September 30, 2018. Previously, the Sponsor had voluntarily waived a portion of its Management Fee from the Funds. Effective May 16, 2019, the Sponsor is no longer reimbursing such expenses, and is no longer waiving its Management Fee from the Funds.

METAURUS EQUITY COMPONENT TRUST

NOTES TO FINANCIAL STATEMENTS

September 30, 2019

(unaudited)

At the time the Funds commenced operations, the Sponsor entered into an agreement (the “Reimbursement Agreement”) with the Funds to reimburse the Sponsor for amounts provided to the Funds to pay for the fees to register the offering of the Shares with the Securities and Exchange Commission. The Reimbursement Agreement provided that the amount due to the Sponsor, as disclosed on the Statements of Financial Condition, will be repaid over a maximum ten-year period. The Reimbursement Agreement, provided that the amount to be reimbursed to the Sponsor by a Fund over a given calendar year will vary depending on the number of Shares issued by the Fund during such year. The Reimbursement Agreement contained a prepayment provision where upon issuance of any shares of the Funds, the prorated portion of the amount due based on the percentage of shares issued to the percentage of the overall shares registered is due within 90 days of the share issuance date. In addition, it provided that should the Funds terminate prior to the full repayment of the amount due, the Sponsor agrees to forfeit the unpaid amount. Interest would not be charged on any amounts due. The Dividend Fund and Ex-Dividend Fund reimbursed the Sponsor $13,065 and $13,892, respectively, for 2018 and will reimburse the Sponsor $4,627 and $4,511, respectively, for the amount accrued from January 1, 2019 through May 15, 2019. No additional repayments/reimbursements under the Reimbursement Agreements will be paid following the Funds’ adoption of the unitary fee structure effective May 16, 2019. As a result of the adoption of the unitary fee, the remaining unpaid balances under the Reimbursement Agreement of $106,808 and $106,097, for the Dividend Fund and Ex-Dividend Fund, respectively, will not be reimbursed to the Sponsor. The Sponsor ~~has~~ agreed to absorb these unpaid balances ~~as reflected in the amounts written-off by the Funds concerning~~and wrote off both the deferred offering costs and the related payable due to the Sponsor asduring the second quarter of ~~June 30,~~ 2019.

Administrator, Custodian, Fund Accountant and Transfer Agent

SEI Investments Global Fund Services, Inc. (the “Administrator”) serves as the Funds’ Administrator pursuant to an administration agreement. Brown Brothers Harriman & Co. (the “Custodian”) serves as the Funds’ custodian and transfer agent pursuant to a custodian and transfer agent agreement.

Clearing FCM

Morgan Stanley & Co. LLC (“MS&Co.” or the “Clearing FCM”) serves as the Fund’s Clearing FCM pursuant to the terms of a commodity futures customer agreement among the Sponsor, on behalf of the Funds, severally and not jointly, and the Clearing FCM (the “Futures Account Agreement”). As Clearing FCM, MS&Co. serves as the Funds’ clearing broker and as such arranges for the execution and clearing of the Funds’ futures transactions. As such, MS&Co. holds, on behalf of the Funds, positions in futures contracts and Treasury Securities, cash and cash equivalents as futures margin. Treasury Securities, cash and cash equivalents not held as futures margin will be held by the Custodian. The Funds may engage additional and/or other futures commission merchants in the future.

Distribution Agreement

SEI Investments Distribution Co., a wholly-owned subsidiary of SEI Investments and an affiliate of the Administrator, serves as the Funds’ distributor of Baskets pursuant to a distribution agreement. The Distributor does not maintain any secondary market in the Shares.

Management Fee/Advisory Fee

The Management Fee is paid to the Sponsor in consideration of its services as sponsor, commodity pool operator, commodity trading advisor, and for managing the business and affairs of the Funds. The Sponsor supervises and directs the investment of the assets of the Funds in accordance with the Funds’ investment objectives and investment strategies outlined in the Funds’ prospectus.

Effective May 16, 2019, as set forth in Supplement No.1, the Dividend Fund will pay the Sponsor a Management Fee equal to 0.87% per year of the Dividend Fund’s average daily net assets, calculated and payable monthly in arrears, orpro rata for any partial month. The Ex-Dividend Fund will pay the Sponsor a Management Fee equal to 0.58% per year of the Ex-Dividend Fund’s average daily net assets, calculated and payable monthly in arrears, orpro rata for any partial month.

Prior to May 16, 2019, the Dividend Fund paid the Sponsor a Management Fee equal to 0.58% per year of the Dividend Fund’s average daily NAV, calculated and payable monthly, subject to a minimum monthly fee of $0.005 per Share. This minimum monthly fee was expected to apply when the Dividend Fund’s average daily NAV for such month was less than $10.34 per Share. The Ex-Dividend Fund paid the Sponsor a Management Fee equal to 0.29% per year of the Ex-Dividend Fund’s average daily NAV, calculated and payable monthly.

NOTE 5 – OFFERING AND ORGANIZATIONAL COSTS

The Sponsor paid all necessary and reasonable expenses and liabilities incurred in connection with the organization of the Funds and proposed initial public offering of the Shares. See the discussion in Note 4, above, concerning the Reimbursement Agreement concerning registration fees paid by the Sponsor to the SEC in connection with the registration of the Fund’s Shares.

Deferred offering costs consist of fees paid in relation to legal, accounting, regulatory and work completed in preparation of equity offerings. Deferred offering costs are charged against the proceeds from equity offerings when received. As of ~~June~~September 30, 2019, deferred offering costs for each Fund ~~which are included on the Statements of Financial Condition,~~ were ~~$102,582~~zero for both the Dividend Fund and ~~$103,639 for~~ the Ex-Dividend Fund. As of December 31, 2018, deferred offering costs for each Fund, which are included on the Statements of Financial Condition, were $123,816 for the Dividend Fund and $122,898 for the Ex-Dividend Fund.

METAURUS EQUITY COMPONENT TRUST

NOTES TO FINANCIAL STATEMENTS

~~June~~September 30, 2019

(unaudited)

NOTE 6 – CREATION AND REDEMPTION OF CREATION UNITS

The Funds issue and redeem Shares on a continuous basis at NAV in one or more large blocks of 50,000 Shares called Baskets. Each Fund intends to create and redeem Baskets primarily through exchange for related position (“EFRP”) transactions. In certain instances, the Funds may effect creations and redemptions partly or wholly for cash, rather than through an EFRP transaction.

The manner by which redemptions are made is dictated by the terms of the respective authorized participant agreement between an Authorized Participant and the Trust (“Authorized Participant Agreement”). Except when aggregated in Baskets, Shares are not redeemable securities of a Fund. Shares of the Funds may be purchased or redeemed only by Authorized Participants. An Authorized Participant is an institution that (i) is a broker-dealer; (ii) is a registered futures commission merchant and/or clears through a registered futures commission merchant; (iii) is a Depository Trust Company Participant and a member of the National Securities Clearing Corporation; (iv) has entered into an Authorized Participant agreement with the Trust; and (v) is in a position to transfer the required Deposit Instruments and/or the cash to buy and sell whole Baskets. Investors will purchase Shares in the secondary market, generally with the assistance of a broker or investment advisor and will be subject to customary brokerage commissions, mark ups and mark downs and fees.

Authorized Participants will pay a transaction fee per Basket created or redeemed. The Sponsor may choose to pay transaction fees on behalf of Authorized Participants and has done so to date on Baskets that have been created. There is no guarantee that Sponsor will continue to do so. In addition, to the extent that cash is delivered or received in lieu of any of the Deposit Instruments upon the creation or redemption of Shares by an Authorized Participant, such Authorized Participants will pay an additional variable charge up to 2% of the cash that is delivered or received in lieu of any of the Deposit Instruments to a Fund to pay for any additional transaction costs and fees and price changes associated with the purchase or disposition of any of the Deposit Instruments.

NOTE 7 – FINANCIAL HIGHLIGHTS

Selected data for a Share outstanding throughout the ~~six months~~periods ended ~~June~~September 30, 2019:

Financial Highlights

Three Months Ended ~~June~~September 30, 2019 (Unaudited)

																																																																		Ratio of
																																										Net																								Expenses			Ratio of
																																										Realized						Distributions													Net Assets		Ratio of			to Average			Net Investment
																																						NAV		Net		and			Total			from Net						NAV							End of		Expenses			Net Assets			Income/Loss to
																																						Beginning		Investment		Unrealized			from			Investment			Total			End of		Total			Market		Period		to Average			(Excluding			Average			Portfolio
		NAV Beginning of Period		Net Investment Income/Loss*		Net Realized and Unrealized Gain/Loss		Total from Operations		Distributions from Net Investment Income			Total Distributions			NAV End of Period		Total Return⁽¹⁾			Market Price		Net Assets End of Period (000)		Ratio of Expenses to Average Net Assets⁽³⁾			Ratio of Expenses to Average Net Assets (Excluding Waivers)⁽³⁾			Ratio of Net Investment Income/Loss to Average Net Assets⁽³⁾			Portfolio Turnover⁽²⁾				of Period		Income/Loss*		Gain/Loss			Operations			Income			Distributions			Period		Return⁽¹⁾			Price		(000)		Net Assets⁽³⁾			Waivers)⁽³⁾			Net Assets⁽³⁾			Turnover⁽²⁾
U.S. Equity Cumulative Dividends Fund─Series 2027	U.S. Equity Cumulative Dividends Fund─Series 2027																																				U.S. Equity Cumulative Dividends Fund─Series 2027
2019		$	12.13	$	0.05	$	0.23	$	0.29	$	(0.35	)	$	(0.35	)	$	12.07		2.38	%	$	12.29	$	24,142		0.76	%		3.10	%		1.70	%		10	%		$	12.07	$	0.03	$	(0.30	)	$	(0.28	)	$	(0.33	)	$	(0.33	)	$	11.47		-2.29	%	$	11.48	$	23,505		0.87	%		0.87	%		0.99	%		5	%

U.S. Equity Ex-Dividend Fund─Series 2027	U.S. Equity Ex-Dividend Fund─Series 2027																																				U.S. Equity Ex-Dividend Fund─Series 2027
2019		$	57.44	$	0.35	$	2.43	$	2.78	$	-		$	-		$	60.22		4.86	%	$	60.06	$	24,090		0.86	%		1.28	%		1.53	%		0	%		$	60.22	$	0.26	$	1.24		$	1.50		$	-		$	-		$	61.72		2.49	%	$	61.48	$	24,687		0.58	%		0.58	%		1.47	%		0	%

Per share data calculated using average shares method.

⁽¹⁾

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

⁽²⁾

Portfolio turnover rate is for the period indicated and has not been annualized.

⁽³⁾

Annualized

Amounts designated as “-” are $0.

Financial Highlights

~~Six~~Nine Months Ended ~~June~~September 30, 2019 (Unaudited)

																																																																Ratio of
																																										Net																						Expenses			Ratio of
																																										Realized				Distributions													Net Assets		Ratio of			to Average			Net Investment
																																						NAV		Net		and		Total		from Net						NAV							End of		Expenses			Net Assets			Income/Loss to
																																						Beginning		Investment		Unrealized		from		Investment			Total			End of		Total			Market		Period		to Average			(Excluding			Average			Portfolio
		NAV Beginning of Period		Net Investment Income/Loss*		Net Realized and Unrealized Gain/Loss		Total from Operations		Distributions from Net Investment Income			Total Distributions			NAV End of Period		Total Return⁽¹⁾			Market Price		Net Assets End of Period (000)		Ratio of Expenses to Average Net Assets⁽³⁾			Ratio of Expenses to Average Net Assets (Excluding Waivers)⁽³⁾			Ratio of Net Investment Income/Loss to Average Net Assets⁽³⁾			Portfolio Turnover⁽²⁾				of Period		Income/Loss*		Gain/Loss		Operations		Income			Distributions			Period		Return⁽¹⁾			Price		(000)		Net Assets⁽³⁾			Waivers)⁽³⁾			Net Assets⁽³⁾			Turnover⁽²⁾
U.S. Equity Cumulative Dividends Fund─Series 2027	U.S. Equity Cumulative Dividends Fund─Series 2027																																				U.S. Equity Cumulative Dividends Fund─Series 2027
2019		$	11.32	$	0.11	$	1.27	$	1.38	$	(0.63	)	$	(0.63	)	$	12.07		12.28	%	$	12.29	$	24,142		0.68	%		4.95	%		1.88	%		27	%		$	11.32	$	0.11	$	0.99	$	1.10	$	(0.95	)	$	(0.95	)	$	11.47		9.71	%	$	11.48	$	23,505		0.82	%		1.98	%		1.23	%		27	%

U.S. Equity Ex-Dividend Fund─Series 2027	U.S. Equity Ex-Dividend Fund─Series 2027																																				U.S. Equity Ex-Dividend Fund─Series 2027
2019		$	49.98	$	0.36	$	9.88	$	10.24	$	-		$	-		$	60.22		20.50	%	$	60.06	$	24,090		1.08	%		1.79	%		1.30	%		0	%		$	49.98	$	0.60	$	11.14	$	11.74	$	-		$	-		$	61.72		23.49	%	$	61.48	$	24,687		0.85	%		1.23	%		1.38	%		0	%

Per share data calculated using average shares method.

⁽¹⁾

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

⁽²⁾

Portfolio turnover rate is for the period indicated and has not been annualized.

⁽³⁾

Annualized

Amounts designated as “-” are $0.

METAURUS EQUITY COMPONENT TRUST

NOTES TO FINANCIAL STATEMENTS

~~June~~September 30, 2019

(unaudited)

Financial Highlights

~~For the Period from January 17, 2018 (commencement of operations) to June~~Three Months Ended September 30, 2018 (Unaudited)

NAV Beginning of Period Net Investment Income/Loss* Net Realized and Unrealized Gain/Loss Total from Operations Distributions from Net Investment Income Total Distributions NAV End of Period Total Return⁽¹⁾ Market Price Net Assets End of Period (000) Ratio of Expenses to Average Net Assets ⁽⁴⁾ Ratio of Expenses to Average Net Assets (Excluding Waivers) ⁽⁴⁾ Ratio of Net Investment Income/Loss to Average Net Assets ⁽⁴⁾ Portfolio Turnover ⁽²⁾
U.S. Equity Cumulative Dividends Fund─Series 2027
2018⁽³⁾ $ 13.73 $ 0.01 $ (0.09 ) $ (0.08 ) $ (0.45 ) $ (0.45 ) $ 13.20 -0.60 % $ 13.27 $ 5,278 2.43 % 4.74 % 0.10 % 6 %

U.S. Equity Ex-Dividend Fund─Series 2027
2018⁽³⁾ $ 51.48 $ 0.08 $ 2.58 $ 2.66 $ - $ - $ 54.14 5.17 % $ 54.00 $ 13,535 1.26 % 1.63 % 0.37 % 0 %

																											Ratio of
					Net																						Expenses			Ratio of
					Realized				Distributions													Net Assets		Ratio of			to Average			Net Investment
	NAV		Net		and		Total		from Net						NAV							End of		Expenses			Net Assets			Income/Loss to
	Beginning		Investment		Unrealized		from		Investment			Total			End of		Total			Market		Period		to Average			(Excluding			Average			Portfolio
	of Period		Income/Loss*		Gain/Loss		Operations		Income			Distributions			Period		Return⁽¹⁾			Price		(000)		Net Assets⁽³⁾			Waivers)⁽³⁾			Net Assets⁽³⁾			Turnover⁽²⁾
U.S. Equity Cumulative Dividends Fund─Series 2027 *
2018	$	13.20	$	0.07	$	0.22	$	0.29	$	(0.34	)	$	(0.34	)	$	13.15		2.17	%	$	13.28	$	5,262		0.58	%		6.81	%		2.02	%		0	%

U.S. Equity Ex-Dividend Fund─Series 2027 *
2018	$	54.14	$	0.05	$	4.46	$	4.51	$	-		$	-		$	58.65		8.33	%	$	58.58	$	14,661		1.56	%		2.84	%		0.36	%		0	%

Per share data calculated using average shares method.

⁽¹⁾

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

⁽²⁾

Portfolio turnover rate is for the period indicated and has not been annualized.

⁽³⁾

Annualized

Amounts designated as “-” are $0.

Financial Highlights

For the Period from January 17, 2018 (inception) to September 30, 2018 (Unaudited)

																											Ratio of
					Net																						Expenses			Ratio of
					Realized				Distributions													Net Assets		Ratio of			to Average			Net Investment
	NAV		Net		and		Total		from Net						NAV							End of		Expenses			Net Assets			Income/Loss to
	Beginning		Investment		Unrealized		from		Investment			Total			End of		Total			Market		Period		to Average			(Excluding			Average			Portfolio
	of Period		Income/Loss*		Gain/Loss		Operations		Income			Distributions			Period		Return⁽¹⁾			Price		(000)		Net Assets⁽⁴⁾			Waivers)⁽⁴⁾			Net Assets⁽⁴⁾			Turnover⁽²⁾
U.S. Equity Cumulative Dividends Fund─Series 2027*
2018 (3)	$	13.73	$	0.09	$	0.12	$	0.21	$	(0.79	)	$	(0.79	)	$	13.15		1.55	%	$	13.28	$	5,262		1.54	%		5.74	%		1.03	%		5	%

U.S. Equity Ex-Dividend Fund─Series 2027*
2018 (3)	$	51.48	$	0.13	$	7.04	$	7.17	$	-		$	-		$	58.65		13.93	%	$	58.58	$	14,661		1.38	%		2.13	%		0.36	%		0	%

Per share data calculated using average shares method.

⁽¹⁾

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

⁽²⁾

Portfolio turnover rate is for the period indicated and has not been annualized.

⁽³⁾

From commencement of operations, January 17, 2018 through ~~June~~September 30, 2018.

⁽⁴⁾

Annualized

Amounts designated as “-” are $0.

NOTE 8 – RISK

Principal Risks

A shareholder of the Funds is subject to the risk that his or her investment could lose money. The Funds are subject to the principal risks noted below, any of which may adversely affect a Fund’s NAV, trading price, yield, total return and ability to meet its investment objective. A more complete description of principal risks is included in the prospectus under the heading “Principal Risks”. This could result in the Funds’ underperformance compared to other funds with similar investment objectives.

Market Trading Risks

Individual Shares may be purchased and sold only on a national securities exchange, an alternative trading system, or in the over-the-counter market and may not be directly purchased or redeemed from the Funds. There can be no guarantee that an active trading market for Shares will develop or be maintained, or that the listing of the Shares will continue unchanged. Buying and selling Shares may require a shareholder to pay brokerage commissions and expose a shareholder to other trading costs. Due to brokerage commissions and other transaction costs that may apply, frequent trading may detract from realized investment returns. Trading prices of Shares may be above, at or below the Funds’ NAV, will fluctuate in relation to NAV based on supply and demand in the market for Shares and other factors, and may vary significantly from NAV during periods of market volatility. The return on an investor’s investment will be reduced when the investor sells Shares at a discount or buys Shares at a premium to NAV.

METAURUS EQUITY COMPONENT TRUST

NOTES TO FINANCIAL STATEMENTS

~~June~~September 30, 2019

(unaudited)

Contingent Pricing Risks

Creation and redemption prices of Baskets are directly linked to the Funds’ next-computed NAV, which is normally determined at the end of each business day. Buyers and sellers of Shares will not know the value of their purchases and sales until the Funds’ NAV is determined at the end of the trading day. Like mutual funds, the Funds do not offer opportunities to purchase or redeem Baskets intraday at currently determined (as opposed to end-of-day) prices. Creation and redemption prices of Baskets are contingent upon the determination of NAV and may vary significantly from anticipated levels (including estimates based on intraday indicative values disseminated by the Funds) during periods of market volatility. Although limit orders can be used to restrict differences between prices of the Shares in the secondary market and NAV (i.e., premiums and discounts to NAV), they cannot be used to specify trade execution prices. However, unlike shares of mutual funds, Shares will trade on NYSE Arca, Inc. during the day at market-determined prices. The Funds will disseminate an indicative NAV every 15 seconds during the trading day.

Cash Transactions Risk

Each Fund intends to create and redeem Baskets primarily through EFRP transactions. In certain instances, the Funds may effect creations and redemptions partly or wholly for cash, rather than through an EFRP transaction. Because the Funds may effect redemptions for cash, rather than through an EFRP transaction, they may be required to sell Deposit Instruments in order to obtain the cash needed to distribute redemption proceeds, and they may subsequently recognize gains on such sales. As a result, an investment in Shares redeemed partially or wholly for cash may be less tax-efficient than if the Shares were redeemed through an EFRP transaction which generally will not trigger any tax consequences to Shareholders. Moreover, cash transactions may have to be carried out over several days if the market for any of the Deposit Instruments is relatively illiquid and may involve considerable brokerage fees and taxes. These brokerage fees and taxes, which generally are expected to be higher than if the Basket was created or redeemed through an EFRP transaction, may be passed on to purchasers and redeemers of Baskets in the form of creation and redemption transaction fees. In addition, these factors may result in wider spreads between the bid and the offered prices of the Shares.

Authorized Participant Concentration Risk

Only an Authorized Participant may engage in creation or redemption transactions directly with the Funds. The Funds may have relationships with a limited number of institutions that act as Authorized Participants. To the extent these institutions exit the business or are unable or unwilling to proceed with creation and/or redemption orders with respect to the Funds and no other Authorized Participant is able to step forward to create or redeem Baskets, Shares of the Funds may trade at a discount to NAV and possibly face trading halts and/or delisting.

Guarantees and Indemnifications

In the normal course of business, the Funds enter into contracts ~~with third-party service providers~~ that contain a variety of representations and warranties and that provide general indemnifications. Additionally, under the Funds’ organizational documents, the Sponsor, Wilmington Trust, N.A., a national banking association and the trustee of the Trust, and their officers and affiliates are indemnified against certain liabilities arising out of the performance of their duties to the Funds. The Funds’ maximum exposure under these arrangements ~~is unknown,~~cannot be known, as it involves possible future claims that may or may not be made against the Funds. Based on experience, the Sponsor is of the view that the risk of loss to the Funds in connection with the Funds’ indemnification obligations is remote; however, there can be no assurance that such obligations will not result in material liabilities that adversely affect the Funds.

NOTE 9 – RECENTLY ISSUED ACCOUNTING PRONOUNCEMENT

In August 2018, the FASB issued Accounting Standards Update 2018-13,Fair Value Measurement (Topic 820). The new guidance includes additions and modifications to disclosures requirements for fair value measurements. For public entities, the amendments are effective for financial statements issued for fiscal years beginning after December 15, 2019, and interim periods within those fiscal years. At this time, management is currently evaluating the impact of this new guidance on the financial statements and disclosures.

NOTE 10 – SUBSEQUENT EVENTS

In preparing these financial statements, management has evaluated events and transactions for potential recognition or disclosure through the date the financial statements were issued. Management has determined that there are no material events, except as set forth above that would require disclosure in the Funds’ financial statements through this date.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following discussion should be read in conjunction with the financial statements and the notes thereto of Metaurus Equity Component Trust (the “Trust”) included elsewhere in this quarterly report on Form 10-Q.

Forward-Looking Information

This quarterly report on Form 10-Q, including this “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” contains forward-looking statements regarding the plans and objectives of management for future operations. This information may involve known and unknown risks, uncertainties and other factors that may cause the Trust’s actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by any forward-looking statements. Forward-looking statements, which involve assumptions and describe the Trust’s future plans, strategies and expectations, are generally identifiable by use of the words “may,” “will,” “should,” “expect,” “anticipate,” “estimate,” “believe,” “intend” or “project,” the negative of these words, other variations on these words or comparable terminology. These forward-looking statements are based on assumptions that may be incorrect, and the Trust cannot assure investors that the projections included in these forward-looking statements will come to pass. the Trust’s actual results could differ materially from those expressed or implied by the forward-looking statements as a result of various factors.

The Trust has based the forward-looking statements included in this quarterly report on Form 10-Q on information available to it on the date of this quarterly report on Form 10-Q, and the Trust assumes no obligation to update any such forward-looking statements. Although the Trust undertakes no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, investors are advised to consult any additional disclosures that the Trust may make directly to them or through reports that the Trust in the future files with the SEC, including annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K.

Introduction

��

The Metaurus Equity Component Trust (the “Trust”) is a statutory trust formed under the laws of the State of Delaware in September 2016. The Trust is neither managed like a corporation nor registered as an investment company under the Investment Company Act of 1940 and is not required to register under such act.

The U.S. Equity Cumulative Dividends Fund—Series 2027 (the “Dividend Fund”) and the U.S. Equity Ex-Dividend Fund—Series 2027 (the “Ex-Dividend Fund”, and together with the Dividend Fund, the “Funds” and each, a “Fund”) are separate series of the Trust. Each Fund is a commodity pool that will issue shares to shareholders (“Shareholders”) representing fractional undivided beneficial interests in, and ownership of, the net assets of the Fund (“Shares”). The Funds are each passive, unleveraged investment pools.

Shares in each Fund are being separately offered. The Funds are term funds that will terminate on or prior to December 31, 2027. Each of the Funds began issuing shares on February 5, 2018, and their units of beneficial interest (“Shares”) represent units of fractional undivided beneficial interest in and ownership of only that Fund. The Shares of each Fund are listed on the New York Stock Exchange Archipelago (a/k/a NYSE Arca). The Trust qualifies as an “emerging growth company” subject to reduced public company reporting requirements under U.S. federal securities laws.

The Funds filed a post-effective amendment to the registration statement with the SEC on April 11, 2019, and with the NFA on April 12, 2019, which was declared effective by the SEC and accepted by the NFA on April 18, 2019. The registration statement is dated April 19, 2019.

On May 15, 2019, the Funds filed Supplement No. 1. The NFA accepted and approved the supplement on the same day. The SEC accepted the filing on May 15, 2019, and noted it as filed on May 16, 2019.

Metaurus Advisors LLC (“Metaurus”) is the sponsor, commodity pool operator and commodity trading advisor of each Fund. Metaurus, a limited liability company formed in the State of Delaware on September 15, 2016, serves as the Trust’s Sponsor, commodity pool operator and commodity trading advisor. The Sponsor is exempt from registration as a commodity trading advisor with the CFTC under CFTC Rule 4.14(a)(4), as the Sponsor is registered as a commodity pool operator, and the Sponsor’s commodity trading advice is directed solely to, and for the sole use of, the Funds, pools for which it is so registered. The address of Metaurus is 589 Fifth Avenue, Suite 808, New York, NY 10017. The main business telephone number of Metaurus is (201) 683-7979. The Trust had no investment operations prior to February 5, 2018, other than matters relating to its organization, the registration of each series under the Securities Act of 1933, as amended, and the contribution of $1,000 in each Fund by the Sponsor.

The Sponsor is responsible for making operational decisions necessary to maintain the proper number of investment positions to meet the investment objectives of the Funds, monitor the performance results of the Funds’ portfolios and reallocate assets within the portfolios with a view to causing the performance of each Fund’s portfolio to track that of its Underlying Index over each calendar year. Each Fund is designed to terminate operations in December 2027.

Each of the Funds generally invests 100% of its assets in U.S Treasury Securities, cash and cash equivalent securities and seeks to gain exposure to certain financial futures whose value is derived from the underlying assets, as a substitute for investing directly in U.S equity securities directly, in order to gain or lose exposure to certain component of their return.

More specifically, the Dividend Fund is a passive, unleveraged fund that seeks to track the Solactive U.S. Cumulative Dividends Index - Series 2027 (the “Dividends Index”). The Dividends Index (and the Dividend Fund) seeks to represent the discounted present value of all dividend futures contracts out to and including December 2027. Each annual dividend futures contract represents the total value of all dividends paid on the S&P 500 Index constituent stocks during the contract year (as measured from mid-December to mid-December). The Dividend Fund holds a portfolio of sequentially maturing U.S. Treasury Notes and cash. In order to gain exposure to the annual dividends paid on the S&P 500 Index in each year, the Dividend Fund holds long positions in the series of annual dividend futures contracts that are linked to the amounts of dividends paid on the S&P 500 Index constituent stock in each year during the term of the Dividend Fund. Unlike most futures contracts, dividend futures contracts do not need to be “rolled” periodically but may be held to their annual expiry.

The Ex-Dividend Fund is a passive, unleveraged fund that seeks to track the Solactive U.S. Ex-Dividends Index - Series 2027 (the “Ex-Dividends Index”). The Ex-Dividends Index (and the Ex-Dividend Fund) seeks to gain exposure to U.S. equities at a discounted price by holding 100% of its assets in short-term U.S. Treasury securities and cash and gaining exposure to the U.S. equity market by holding long positions in S&P 500 Index futures and short positions in S&P 500 dividend futures contracts. The short positions in the dividend futures contracts allow the fund to access index exposure at a discount to purchasing shares of the index itself.

Each Fund continuously offers and redeems its Shares in blocks of 50,000 Shares (each such block a “Creation Unit”). Only Authorized Participants may purchase and redeem Shares from a Fund and then only in Creation Units. An Authorized Participant is an entity that has entered into an Authorized Participant Agreement with one or more of the Funds. Shares of the Funds are offered to Authorized Participants in Creation Units at each Fund’s respective NAV. Authorized Participants may then offer to the public, from time to time, Shares from any Creation Unit they create at a per-Share market price that varies depending on, among other factors, the trading price of the Shares of each Fund on the NYSE Arca, the NAV and the supply of and demand for the Shares at the time of the offer. Shares from the same Creation Unit may be offered at different times and may have different offering prices based upon the above factors. The form of Authorized Participant Agreement and related Authorized Participant Handbook set forth the terms and conditions under which an Authorized Participant may purchase or redeem a Creation Unit. Authorized Participants do not receive from any Fund, the Sponsor, or any of their affiliates, any underwriting fees or compensation in connection with their sale of Shares to the public.

Liquidity and Capital Resources

In order to maintain margin on futures positions held by the Funds, a portion of the NAV of each Fund is held in cash and/or U.S. Treasury securities at Morgan Stanley, the Funds’ Futures Commission Merchant, and, in the case of the Dividend Fund, to fund its monthly distributions. The Funds also maintain cash positions to fund certain fees and expenses of the Funds. The percentage that U.S. Treasury bills and other short-term cash positions held by the Funds can be expected to vary from period to period as the market values of the underlying futures contracts change.

The Sponsor is not aware of any other demands, commitments, events or uncertainties that are reasonably likely to result in material changes to the liquidity needs of either Fund. Effective May 16, 2019, the Sponsor will pay for all of the routine operational, administrative, and other ordinary expenses of each Fund as determined by the Sponsor as set forth in the Prospectus and Supplement No.1. The Funds will pay for certain other expenses and all of the Funds’ extraordinary fees and expenses, if any, as determined by the Sponsor, as set forth in the Prospectus and Supplement No. 1.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

See Note 8 – RISK, above.

Item 4. Controls and Procedures

Disclosure Controls and Procedures

The duly authorized officers of the Sponsor, performing functions equivalent to those a principal executive officer and principal financial officer of the Trust would perform if the Trust had any officers, have evaluated the effectiveness of the Trust’s disclosure controls and procedures, and have concluded that the disclosure controls and procedures of the Trust were effective as of the end of the period covered by this report. Such disclosure controls and procedures are designed to provide reasonable assurance that information required to be disclosed in the reports that the Trust files or submits under the Securities Exchange Act of 1934, as amended, are recorded, processed, summarized and reported, within the time period specified in the applicable rules and forms, and that such information is accumulated and communicated to the duly authorized officers of the Sponsor performing functions equivalent to those a principal executive officer and principal financial officer of the Trust would perform if the Trust had any officers, to allow timely decisions regarding required disclosure.

Internal Control over Financial Reporting

There has been no change in the internal control over financial reporting that occurred during the fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Trust’s internal control over financial reporting.

PART II—OTHER INFORMATION

Item 1. Legal Proceedings.

From time to time, the Funds may receive subpoenas or other requests for information from various U.S. federal, state governmental and domestic and international regulatory authorities in connection with certain industry-wide or other investigations or proceedings. It is the Funds’ general policy to cooperate fully with such inquiries. The Funds may also be named as defendants in legal actions, including arbitrations and other litigation arising in connection with their activities, any of which potentially could harm the investment returns of the Fund or result in it being liable for any resulting damages.

The Sponsor, after consultation with legal counsel, currently does not anticipate that the aggregate liability arising out of regulatory matters or lawsuits, if any, will have a material effect on either Fund’s results of operations, financial position, or cash flows. However, there is no assurance as to whether any such pending or threatened matters, if any, will have a material effect on a Fund’s results of operations, financial position or cash flows in any future reporting period. Due to uncertainties surrounding the outcome of these matters, if any, the Funds cannot reasonably estimate the possible loss or range of loss that may arise from these matters, if any.

Item 1A. Risk Factors.

Shareholders should carefully consider the factors discussed beginning Page 12 “Risk Factors” in our prospectus dated April 19, 2019, which could materially affect our business, financial condition or future results. The risks described in the prospectus are not the only risks facing the Trust. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

a) None.

b) Not applicable.

c) For the ~~six~~nine months ended ~~June~~September 30, 2019: 2 Baskets were redeemed.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

Item 6. Exhibits.

Exhibit Number		Description

31.1*		Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*		Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1*		Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2*		Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS		XBRL Instance Document
101.SCH		XBRL Taxonomy Extension Schema Document
101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF		XBRL Taxonomy Extension Definition Linkbase Document
101.LAB		XBRL Taxonomy Extension Label Linkbase Document
101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document

Filed herewith.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	Metaurus Advisors LLC
	Sponsor of the Metaurus Equity Component Trust
	(Registrant)

Date: ~~August~~November 14, 2019	By:	/s/Jamie Greenwald
		Jamie Greenwald
		Co-Chief Executive Officer

Date: ~~August~~November 14, 2019	By:	/s/ Donald M. Callahan
		Donald M. Callahan
		Chief Financial Officer

The Registrant is a trust and the persons are signing in their capacities as officers of Metaurus Advisors LLC, the Sponsor of the Registrant.

Exhibit Index

~~Exhibit Index~~

Exhibit Number		Description

31.1*		Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*		Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1*		Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2*		Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS		XBRL Instance Document
101.SCH		XBRL Taxonomy Extension Schema Document
101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF		XBRL Taxonomy Extension Definition Linkbase Document
101.LAB		XBRL Taxonomy Extension Label Linkbase Document
101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document

Filed herewith.