N-CSRS 1 tops-combined_ncsrs.htm N-CSRS

united states
securities and exchange commission
washington, d.c. 20549

form n-csr

certified shareholder report of registered management
investment companies

Investment Company Act file number 811-21853

 

Northern Lights Variable Fund Trust

(Exact name of registrant as specified in charter)

 

225 Pictoria Drive, Suite 450, Cincinnati, OH 45246

(Address of principal executive offices) (Zip code)

 

The Corporation Trust Company

1209 Orange Street, Wilmington, DE 19801

(Name and address of agent for service)

 

Registrant's telephone number, including area code: 631-470-2600

 

Date of fiscal year end: 12/31

 

Date of reporting period: 6/30/2023

 

Item 1. Reports to Stockholders.

 
 
 
(TOPS LOGO)
 
 
 
 
 
 
 
 
Semi-Annual Report
 
 
June 30, 2023
 
 
TOPS® Aggressive Growth ETF Portfolio
 
TOPS® Balanced ETF Portfolio
 
TOPS® Conservative ETF Portfolio
 
TOPS® Growth ETF Portfolio
 
TOPS® Moderate Growth ETF Portfolio
 
TOPS® Managed Risk Balanced ETF Portfolio
 
TOPS® Managed Risk Growth ETF Portfolio
 
TOPS® Managed Risk Moderate Growth ETF Portfolio
 
 
 
 
Each a series of the Northern Lights Variable Trust
 
 
 
 
 
 
 
 
 
 
Distributed by Northern Lights Distributors, LLC
 
Member FINRA

 

 

A Message from the TOPS® Portfolio Management Team

 

Mid Year 2023 Market Commentary

 

Conflicting Factors Result in Strong 1st Half for Markets

 

Markets battled through conflicting factors in the first half of the year to produce strong results. We often remind investors that the stock market and the economy are two distinctly different things. While interrelated, they do not always move in tandem. We say the economy is like the climate and the stock market is like the weather. While areas have certain climates, leading to some amount of long-term predictability, the daily weather can vary significantly from the normal climate. In the long run, climate does tend to prevail, and weather tends to settle into reasonable ranges.

 

In this commentary, we will talk about these conflicting factors. On the one hand, the economy is dealing with the risk of recession, stoked by a flurry of interest rate rises from the Federal Reserve’s attempts to cool inflation. Some economists are convinced a recession cannot be avoided; other prominent economists are predicting a 75% chance a full recession is avoided altogether. On the other hand, the bull market in stocks continues to barrel on, driven by exceptional results for US MegaCap stocks (which we call the MegaCap-8, as discussed below). Most of these gains have been driven by increased stock valuations, not direct increases in earnings. Therefore, it remains a question whether these companies can deliver on the tickets to future success investors have already purchased. Underlying both economic and stock market footing is consumers, who are gobbling up services at massive levels, to offset weakness in goods purchases.

 

Overall, our portfolios navigated these conflicting factors to deliver strong results for the first half of the year, with returns ranging from mid-single digits for conservative portfolios to low double digits for aggressive portfolios. In this commentary, we will provide information on how markets overpowered the economic concerns in the first half and what we feel are the major items apt to affect markets in the near future.

 

After discussing Q2 2023 financial market results, we will address three general themes important to TOPS portfolio returns and strategies:

 

1)The Stock Market vs. The Economy

 

2)The Federal Reserve’s Pause

 

3)Is AI the Boost Markets are Looking For?

 

Second Quarter and Year-To-Date Markets Review

 

Most equity indexes saw positive returns in the second quarter. Growth stocks (S&P 500 Growth) outperformed value stocks (S&P 500 Value), returning +10.6% and +6.6%, respectively. Midcap (S&P 400, +4.6%) outperformed small cap equities (S&P 600, +3.4%). Developed international (MSCI EAFE) returned +3.0%, outpacing emerging markets (MSCI Emerging Markets), which returned +0.9%. Real estate (MSCI World Real Estate, +0.3%) was slightly positive for the quarter, while Natural Resources (S&P GSSI NA Natural Resources, -0.1%) saw slightly negative returns for the quarter.

1

 

Equity indexes have seen positive returns so far this year. The exception here is natural resources (S&P GSSI NA Natural Resources), which is down -2.9% for the year. Growth stocks (S&P 500 Growth) outperformed value stocks (S&P 500 Value), returning +21.2% and +12.2%, respectively. Midcap (S&P 400, +8.8%) is outperforming small cap equities (S&P 600, +6.0%). Developed international (MSCI EAFE) returned +11.7%, outpacing emerging markets (MSCI Emerging Markets), which returned +4.9%. Real estate (MSCI World Real Estate) has returned +1.0% for the year.

 

Unlike equity indexes, fixed income saw mostly negative returns in the second quarter. The Bloomberg US Aggregate Bond Index had a -0.8% return for the quarter, while the Bloomberg US TIPS Index was down -1.4%. Credit (ICE BofA US Corporate Index, -0.2%) outperformed government (ICE BofA US Treasury Index, -1.4%). In the second quarter, high yield (Solactive USD High Yield Corporates, +1.3%) and international bond indexes (Bloomberg Global Aggregate ex-USD, +0.4%) were positive, while investment grade corporates (iBoxx USD Liquid Investment Grade Index, -0.4%) were negative. The 10-year US Treasury yield increased from 3.48% to 3.81% in the second quarter.

 

For the year, fixed income has seen positive returns. The Bloomberg US Aggregate Bond Index had a +2.1% return for the year, slightly outpacing the Bloomberg US TIPS Index, up +1.9%. Credit (ICE BofA US Corporate Index, +3.2%) outperformed government (ICE BofA US Treasury Index, +1.6%). High yield (Solactive USD High Yield Corporates, +5.2%), investment grade corporates (iBoxx USD Liquid Investment Grade Index, +4.0%), and international bond indexes (Bloomberg Global Aggregate ex-USD, +3.6%) are all positive year-to-date. The 10-year US Treasury yield decreased from 3.88% to 3.81% in the first quarter.

 

The Stock Market vs. The Economy

 

There are always thousands of factors (or variables) which affect movements of stock markets and economic results. We will summarize a few main factors in each area, which we feel have had the most impact recently and will make the most difference for investors.

 

Much of the story of 2023 is about the MegaCap-8 stocks, including Alphabet, Amazon, Apple, Meta, Microsoft, Netflix, NVIDIA, and Tesla. The S&P 500 is one of the leading diversified equity benchmarks so far this year, gaining 16.9%. However, 8 of the largest stocks in the index (the MegaCap-8) have driven nearly all the return for the index of 500 stocks. In a recent commentary, we wrote four pages of analysis about the MegaCap-8 stocks. While we will not rehash the full analysis, we will summarize a few main points in this commentary.

 

Here are some eye-opening stats about these stocks:

 

They have a combined market cap of $10.5 trillion. (Yardeni)

 

They account for 26.4% of the total market cap of the S&P 500 index. (S&P)

 

They have a combined forward P/E ratio of 29.4, versus 18.3 for the S&P 500 and 16.0 for the S&P 500 -ex MegaCap-8. (Yardeni)

 

For the first time in history, the S&P 500 now has 2 companies which each represent over 7% of the index. Apple and Microsoft represent about 7.5% and 7%. (S&P)

 

Last month, Apple’s stock market capitalization climbed to the point where that single company exceeded the size of the entire Russell 2000 Index, a commonly referenced index of smaller company stocks. (etf.com)

2

 

Several years ago, we wrote a piece highlighting that these large company outperformers should be looked at in a different bucket. At the time, we called them FAANG stocks, an acronym for the leading five companies. While the gang has increased to eight stocks, the narrative has not changed; the stock market continues to be led by a small group of leaders. In every part of society, there are unexplained talents. In sports, art, etc., there are always individuals and organizations which do things others have not been able to do. Looking at the MegaCap-8, we see the success of Elon Musk (Tesla), Bill Gates (Microsoft), Steve Jobs (Apple), Marc Zuckerberg (Meta), Larry Page / Sergey Brin (Alphabet / Google), and Jeff Bezos (Amazon). Along with Netflix, these are companies which have revolutionized modern life. Is Amazon the greatest company in the history of the world? Maybe. Even if they don’t prove to be, just being considered in that debate is quite an accomplishment and a logical justification for the success Amazon stock has had.

 

While the seven companies listed above were big contributors, it was Nvidia which may have been the impetus for much of the return so far this year. If you are not familiar, Nvidia is a U.S. tech company who originally found success creating graphics processing units (GPUs) for video games. Lucky for Nvidia, the GPUs required for video games run similar parallel computations required for artificial intelligence (AI). Unless you have been on vacation without access to the internet this year, you will recognize AI as the leading buzz word of 2023.

 

While Nvidia is the seventh U.S. company to have reached a $1 trillion market cap (FactSet), it has done so on promise, not statutory earnings. Unlike the other members of MegaCap-8, Nvidia is selling at astronomical valuations. To justify the current valuation of Nvidia, the company must capitalize on AI in one of the greatest transfers of promise to realized profits the U.S. market has ever seen.

 

With help from the MegaCap-8, the Nasdaq had its best first half since 1983, the S&P 500 Growth index is leading, and the S&P 500 is not far behind. Despite this strong run, the S&P 500 still sits below the pre-COVID highs though. Likewise, large cap US stocks are overvalued through nearly every measure. The MegaCap-8 currently has a forward P/E ratio of about 30 (Yardeni). Remove the MegaCap-8 and you get a P/E of about 16 for the rest of the S&P 500, not much above the historical long-term average valuation for the index.

 

Large cap U.S. stocks are the highest equity concentration in the TOPS portfolios. Likewise, large cap growth stocks are the highest concentration in our growth-oriented portfolios. Therefore, TOPS investors have benefited significantly from the MegaCap-8’s incredible run. However, TOPS has also benefited from diversification into a wide variety of other asset classes, which helps to reduce our expected risk. Fortunately, many of these other asset classes currently exhibit attractive valuations below historical averages. Since valuations play a large role in expected return calculations for most institutional investors, every report of expected returns we have reviewed so far this year has the diversifier asset classes held in TOPS portfolios expected to outperform U.S. large cap stocks over the next 10 years. We hope to be able to provide appropriate returns under either scenario, as our disciplined process has done for the last two decades.

 

There is no doubt stocks have been popular this year, maybe driven from a feeling of FOMO (fear of missing out). However, we believe the biggest question for the near future is, “will the economy drag down the market?” While the market seems to want to keep barreling on, classical economics seems to say that we should have a recession. True, there is no period in history quite like this anywhere in the world, and there has potentially never been a more difficult time to forecast. However, some of the basic numbers are just too hard for economists to ignore.

3

 

Through the process of quantitative easing the Federal Reserve carried out over the last 15 years, the Fed Balance sheet increased 10-fold (10x) since 2007. According to First Trust, GDP was only up 180% over that period. Those who follow Milton Friedman, the Apostle Paul of economics, will know if you increase money supply significantly you should expect growth to pick up; then you will get inflation. If Friedman is right, as M1, M2, and M3 money supply decreases, we should see an economic slowdown. M1, M2, and M3 have all gone down in the last year. If it worked on the increase, it should work on the decrease, right? Along with a decreasing money supply, interest rates are up, and we will even see a claw back of about $30 billion of previously approved stimulus spending. The college economics professors must be sweating in their elbow-patched sport jackets, right? Well, many are.

 

There is more to the story though, hence the theme we chose of conflicting factors. Not many prognosticators believe we are out of the woods yet; however, there are some unique factors Milton Friedman could not have foreseen. He never met the modern-day consumer, and we do not believe he anticipated the impact of the spending of happy Baby Boomers.

 

Before we even get to discussing the Baby Boomers, let’s touch briefly on the current consumer experience. There are two jobs available for every one available worker. Therefore, consumers feel safe in their jobs, and they feel they could get a new one relatively easily if needed. Also, while consumers may exhaust what is left of their pandemic savings soon, that does not mean they are out of purchasing power. Along with rising wages and salaries, Yardeni Research highlights a record $7.6 trillion in unearned income over the last year, including interest income ($1.8 trillion), dividend income ($1.7 trillion), proprietors’ income ($1.9 trillion), rental income ($0.9 trillion), and Social Security ($1.3 trillion).

 

Now for those Baby Boomers. Yardeni reports, “the consumers’ excess saving of roughly $0.5 trillion currently is dwarfed by the net worth held by the Baby Boom generation that is retiring. The Baby Boomers are currently 59-77 years old. The number of seniors (65 years old and older) rose to a record 58.0 million in May. Of this total, a record 46.9 million are not in the labor force, leaving 11.1 million still in the labor force. The Baby Boomers will all be seniors by 2029. The Baby Boomers had $74.8 trillion in net worth at the end of Q1-2023. They have just started to spend it. Their progeny undoubtedly expects to inherit some of that wealth and therefore can save less.”

 

Milton Friedman would expect Baby Boomers to cut spending and wait for a more economically sound time to spend. With all due respect for Friedman, the Baby Boomers do not seem to care. They have $75 trillion in wealth creating trillions of dollars in income and they have a definitive window to spend that money (largely on services). This conflicting factor may be leading to one of the key reasons we are not seeing a full-blown recession. Consumers are effectively spending us through the possibility of a cyclical slowdown and that could continue if they do not run out of jobs and money, or the Fed doesn’t completely spoil the party to terminate inflation.

 

This has been possibly the most expected recession in history. But here we are, still waiting for it like a rain cloud on the horizon. Dr. Ed Yardeni thinks we have been in a rolling recession for about a year. He points to the hit housing took and the bottoming in goods and manufacturing. Dr. Yardeni also recently posited, “could rolling recession be evolving into a rolling expansion?”

 

Stock market investors seem to think the Fed is nearly done and will not induce a recession. In other words, stocks appear to be pricing in a “soft landing,” a situation where the Fed positions monetary policy to be tight enough to bring inflation back down to its 2.0% target but not so tight that we have a recession. That would be great! We also understand though, while stocks are supposed to discount future earnings, that does not mean it is a straight line. The narrative right now has some green shoots, which have driven stocks. This does not mean many of the longer-term concerns still do not exist.

4

 

We feel this environment favors our TOPS portfolios, and we are encouraged by the opportunity we believe exists to provide appropriate results for our investors over the next decade. What is the alternative? Well, investors could choose to double or triple down their bet on the MegaCap-8. Fortunately, it appears most investors understand the risk in doing that. According to CNBC, while the tech sector had incredible returns, there was about $1 billion in outflows from tech related ETFs in the first half of the year.

 

This time of year, we always start building our Christmas list. This year, we are asking for a “soft landing,” disinflation towards the Fed’s 2% target, a healthy consumer, and a rally for diversifier stocks to finish the year. Whether Santa delivers or not, our long-term prospects look promising.

 

The Federal Reserve’s Pause

 

As we have discussed in previous commentaries, the Federal Reserve has been on a consistent path of increasing the Federal Funds Rate (FFR) since March of 2022. The increases are designed to slow down economic activity to reduce high levels of inflation towards the Fed’s 2% inflation target. In the previous section, we talked about the conflicting factors, which have helped the economy to avoid a full-blown recession to date. A significant amount of uncertainty remains though, and the battle is far from over.

 

At their June meeting, the Fed decided to forego a change to the existing FFR target. They struggled with what to call it. Was it a “skip” or a “pause”? Either way, they wanted to be clear the committee was not communicating they had reached the terminal rate (the end of the rate rise cycle). Chairman Powell stated after the meeting, “If you look at the data over the last quarter, what you see is stronger than expected growth, a tighter than expected labor market, and higher than expected inflation. So that tells us that although policy is restrictive, it may not be restrictive enough and it has not been restricted for long enough.”

 

As a reminder, Arthur Burns served as the Chairman of the Federal Reserve from 1970 to 1978. Burns gathered criticism from his failure to raise rates high enough to curb inflation at the time. This decision resulted in one of the worst bouts of inflation in modern history. To correct the issue, Chair Powell’s idol Paul Volcker had to aggressively raise rates in the early 1980s and is revered for carrying out a tough job that needed to be done. It is common thought Powell wants to be remembered like Volcker, not Burns. Recently stating, “there is still a risk of doing too little to bring down inflation,” noting that he wouldn’t take hiking interest rates at two consecutive policy meetings “off the table.” Further, Powell reiterated at a central bank forum in Sintra, Portugal, that most policymakers expect two more hikes, a point he also made while testifying before Congress.

 

So, it is highly unlikely the Fed is done. How far will they go and for how long is uncertain and “data dependent.” As investors, the key impact is whether the restrictive policy causes a recession and what impact that would have on stocks. To that end, Powell said he thinks there is a “significant probability” there will be a recession, though he says he does not see that as the most likely case. The next Fed meeting is in July.

 

Is AI the Boost Markets are Looking For?

 

The world’s economies and stock markets have grown over time primarily through demographics, innovation, and productivity growth. From the industrial revolution to the technological age, innovation has provided a boost on the backs of growing populations who figured out ways to produce more with less.

5

 

As investors look to these pillars for future growth, the story is not so straightforward. We have discussed in previous messages about the demographics issues faced by most of the world’s major economies, including the U.S. Much like Japan, America is quickly becoming impacted by an aging population. Further, for the last two decades, technology has been sliced and diced every which way to help provide productivity growth. There are not many more industries left which will benefit from simply adding computers, if any. This leaves the world in search of an economic savior.

 

Welcome the idea of artificial intelligence (AI). As we have noted before, AI promises to do what the brain can do, but faster and with greater focus. A feasible impact of AI would be that AI can boost productivity growth enough to offset the demographic challenges the U.S. (and several other mature economies) face. This could be a huge tailwind for stocks, albeit some of the future success has already been built into stock prices (as discussed with Nvidia). Likewise, it has been highlighted as a major theme driving stocks in 2023.

 

Through our strategies, we hope AI delivers on the promise this innovative technology carries. As such, we stand to continue to participate in the success of many publicly traded companies who capitalize on growth in this area. However, we remain measured in our excitement and sober in our views of AI, recognizing there are still a lot of questions to be answered. We are reminded of the opportunity one of our portfolio managers had to attend training a few years ago at the acclaimed CalTech, one of the top robotics universities in the world. In meeting with the professors working on the technology, we appreciated the honesty and transparency they provided. Simply put, the world of robotics was nowhere near where many YouTube videos would lead us to believe. While robots of some fashion or another have changed the world in many ways for decades, the leading professor cautioned us regarding what to expect regarding the pace and impact of robotic technology development on the economy.

 

We have a similar view of the promise of AI. While we are excited about the technology and the promise it provides, we are not making significant portfolio allocations currently to place an outsized bet on AI technology. Instead, we continue to participate in AI from a market capitalization standpoint, recognizing many of the financial benefactors of AI are likely to be the leaders who can harness, develop, and capitalize the technology in the long run.

 

TOPS Portfolio Strategies

 

One of the most distinct differences we see between retail investors and the way in which we approach our system of professional institutional portfolio management is the number of variables each typically applies when analyzing a portfolio decision. We find many retail investors tend to focus on one or two main variables when making a decision. For example, a retail investor may dispose of REITs because they read an article about office vacancies, or double down on tech stocks after logging into ChatGPT for the first time. In other words, this is like solving the equation 1+ a = 3. However, while focusing on one prominent variable can sometimes lead to successful results, it is rarely a recipe for appropriate long-term risk-adjusted returns. As professional investors, our systems, experience, processes, and access to data enable us to digest thousands of variables and assimilate decisions into action. So far in 2023, the singular variable which would have produced favorable results is a bet on the largest companies. While we participated importantly in that opportunity, we did not take a big bet. Instead, we maintained measured exposure.

 

A trade we made at the very end of last year involved reducing our overall exposure to China. While a key narrative at the time was the “China reopening” trade after COVID, our research led us to look more holistically at how China’s growth has stalled, as they have reversed the trend of opening their economy which gave them marked growth for over a decade. So far in 2023, this trade has benefitted our investors, as the EMXC position added is our best performing emerging markets position year to date. We also made some changes this year to better position our portfolios in the REIT market. We believe these changes are essential to our efforts to optimize risk-adjusted returns.

6

 

As we discussed throughout this commentary, there are a lot of conflicting factors at work in the economy and the markets. We are consistently humbled by the trust our investors continue to have in us, throughout the 20 years of serving them. Our goal primary goal remains to navigate markets in the best interest of our investors to provide appropriate risk-adjusted returns. We believe our strategies have never been more capable of delivering on that goal.

 

Managed Risk Comments

 

US equity markets ended both the first and second quarters on strong notes. Labor market fundamentals were resilient, yet volatile. Nonfarm Payrolls showed the US economy continuing to add jobs in excess of expectations over 2023. Inflationary data was encouraging, with steady improvement in both goods and services inflation. In addition, other price measures such as PCE (Personal Consumption Expenditure) and PPI (Producer Price Index) also showed notable deceleration. The Fed raised the Fed Funds rate by 25 basis points at the February, March, and May meetings before voting unanimously to leave the rate unchanged in June. That, in addition to a debt ceiling deal being reached and the major banks all passing the Fed’s Stress Test, contributed to the quarter’s positive performance. S&P 10-day realized volatility decreased from 17.57% to 15.67% over the first quarter, hitting a low of 12.49% on March 6th and reaching a high of 22.43% on March 21st. In the second quarter, S&P 10-day realized volatility further decreased from 15.67% to 11.85%.

 

In this environment, the TOPS Managed Risk portfolios cautiously reduced defensive hedge positions throughout January and February. Then volatility increased throughout March and the portfolios correspondingly reduced their equity positions temporarily. As volatility generally decreased throughout the second quarter, the defensive hedge positions of the portfolios were removed, and the equity levels approached their maximum equity allocations. With the defensive hedge positions, the TOPS Managed Risk portfolios did not fully participate in the market rally and thus underperformed their respective non-Managed Risk TOPS Portfolios by a few percent year to date, depending on the volatility target. Over time, we feel the portfolios can continue to deliver appropriate risk adjusted returns for investors.

 

The MSCI EAFE® Index is a free float-adjusted market capitalization index that is designed to measure the equity market performance of developed markets, excluding the U.S. & Canada. As of June 2007 the MSCI EAFE Index consisted of the following 21 developed market country indices: Australia, Austria, Belgium, Denmark, Finland, France, Germany, Greece, Hong Kong, Ireland, Italy, Japan, the Netherlands, New Zealand, Norway, Portugal, Singapore, Spain, Sweden, Switzerland, and the United Kingdom.

 

The MSCI Emerging Markets Index is a free float-adjusted, market capitalization-weighted index designed to measure the combined equity market performance of the materials sector of emerging markets countries. Component securities include those of chemical companies, construction materials companies, containers and packaging companies, metals and mining companies, and paper and forest products companies.

 

The S&P 500® Index is an unmanaged composite of 500 large capitalization companies. This index is widely used by professional investors as a performance benchmark for large-cap stocks.

 

The S&P Growth Index represents the growth companies of the S&P 500 Index.

 

The S&P MidCap 400® measures the mid-cap segment of the U.S.equity market. The index is designed to be an investable portfolio of companies that meet specific inclusion criteria to ensure that they are liquid and financially viable.

 

The S&P SmallCap 600® measures the small cap segment of the U.S. equity market. The index is designed to be an investable portfolio of companies that meet specific inclusion criteria to ensure that they are liquid and financially viable.

7

 

The Bloomberg U.S. Aggregate Bond Index is weighted according to market capitalization, which means the securities represented in the index are weighted according to the market size of the bond category. Treasury securities, mortgage-backed securities (“MBS”) foreign bonds, government agency bonds and corporate bonds are some of the categories included in the index. The bonds represented are medium term with an average maturity of about 4.57 years. In all, the index represents about 8,200 fixed-income securities with a total value of approximately $15 trillion (about 43% of the total U.S. bond market).

 

The Bloomberg U.S. Treasury Inflation Protected Securities Index (“TIPS”) Index includes all publicly issued, U.S. Treasury inflation-protected securities that have at least one year remaining to maturity, are rated investment grade, and have $250 million or more of outstanding face value.

 

3274-NLD-08/01/2023

8

 

TOPS® Aggressive Growth ETF Portfolio
Portfolio Review (Unaudited)
June 30, 2023
 

The Portfolio’s Average Annual Total Return through June 30, 2023*, as compared to its benchmark:

 

  Six One Five Ten Performance Performance Performance
  Months Year Year Year Since Inception** Since Inception*** Since Inception****
Aggressive Growth ETF Portfolio              
Class 1 10.05% 12.95% 6.95% 8.55% 7.59% N/A N/A
Class 2 9.83% 12.69% 6.68% 8.23% 7.35% N/A N/A
Investor Class 9.75% 12.46% 6.38% N/A N/A 6.99% N/A
Service Class 9.83% 12.69% N/A N/A N/A N/A 7.17%
S&P 500 Total Return Index ***** 16.89% 19.59% 12.31% 12.86% 12.50% 11.90% 12.31%
               
*The performance data quoted is historical. Past performance is no guarantee of future results. Current performance may be higher or lower than the performance data quoted. The principal value and investment return of an investment will fluctuate so that your shares, when redeemed, may be worth more or less than their original cost. The returns shown do not reflect the deduction of taxes that a shareholder would pay on Portfolio distributions or on the redemption of Portfolio shares as well as other charges and expenses of the insurance contract, or separate account. Per the fee table in the most recent prospectus, the Portfolio’s total annual operating expense ratios including acquired fund fees and expenses for Class 1, Class 2, Investor Class, and Service Class are 0.29%, 0.54%, 0.79%, and 0.59%, respectively. For performance information current to the most recent month-end, please call 1-855-572-5945.

 

**Class 1 and Class 2’s inception date was April 26, 2011.

 

***Investor Class inception date was July 22, 2015.

 

****Service Class inception date was April 30, 2019.

 

*****The S&P 500 Total Return Index is an unmanaged market capitalization-weighted index of 500 of the largest capitalized U.S. domiciled companies. Index returns assume reinvestment of dividends. Investors may not invest in the index directly; unlike the Portfolio’s returns, the Index does not reflect any fees or expenses.

 

Holdings by Asset Class as of June 30, 2023  % of Net Assets 
Exchange-Traded Funds - Equity   96.0%
Short-Term Investments   4.3%
Liabilities in Excess of Other Assets   (0.3%)
    100.0%
      

Please refer to the Schedule of Investments in this semi-annual report for a detailed listing of the Portfolio’s holdings.

9

 

TOPS® Balanced ETF Portfolio
Portfolio Review (Unaudited)
June 30, 2023
 

The Portfolio’s Average Annual Total Return through June 30, 2023*, as compared to its benchmark:

 

  Six One Five Ten Performance Performance Performance
  Months Year Year Year Since Inception** Since Inception*** Since Inception****
Balanced ETF Portfolio              
Class 1 5.94% 7.04% 4.50% 5.06% 4.89% N/A N/A
Class 2 5.80% 6.80% 4.23% 4.72% 4.57% N/A N/A
Investor Class 5.67% 6.53% 3.97% N/A N/A 4.14% N/A
Service Class 5.72% 6.73% N/A N/A N/A N/A 4.12%
S&P 500 Total Return Index ***** 16.89% 19.59% 12.31% 12.86% 12.50% 11.90% 12.31%
               
*The performance data quoted is historical. Past performance is no guarantee of future results. Current performance may be higher or lower than the performance data quoted. The principal value and investment return of an investment will fluctuate so that your shares, when redeemed, may be worth more or less than their original cost. The returns shown do not reflect the deduction of taxes that a shareholder would pay on Portfolio distributions or on the redemption of Portfolio shares as well as other charges and expenses of the insurance contract, or separate account. Per the fee table in the most recent prospectus, the Portfolio’s total annual operating expense ratios including acquired fund fees and expenses for Class 1, Class 2, Investor Class and Service Class are 0.30%, 0.55%, 0.80%, and 0.60%, respectively. For performance information current to the most recent month-end, please call 1-855-572-5945.

 

**Class 1 and Class 2’s inception date was April 26, 2011.

 

***Investor Class inception date was July 22, 2015.

 

****Service Class inception date was April 30, 2019.

 

*****The S&P 500 Total Return Index is an unmanaged market capitalization-weighted index of 500 of the largest capitalized U.S. domiciled companies. Index returns assume reinvestment of dividends. Investors may not invest in the index directly; unlike the Portfolio’s returns, the Index does not reflect any fees or expenses.

 

Holdings by Asset Class as of June 30, 2023  % of Net Assets 
Exchange-Traded Funds - Equity   50.3%
Exchange-Traded Funds - Fixed Income   47.7%
Short-Term Investments   4.5%
Liabilities in Excess of Other Assets   (2.5%)
    100.0%
      

Please refer to the Schedule of Investments in this semi-annual report for a detailed listing of the Portfolio’s holdings.

10

 

TOPS® Conservative ETF Portfolio
Portfolio Review (Unaudited)
June 30, 2023
 

The Portfolio’s Average Annual Total Return through June 30, 2023*, as compared to its benchmark:

 

  Six One Five Ten Performance Performance Performance
  Months Year Year Year Since Inception** Since Inception*** Since Inception****
Conservative ETF Portfolio              
Class 1 4.50% 5.16% 3.62% 3.62% 3.75% N/A N/A
Class 2 4.37% 4.92% 3.36% 3.35% 3.49% N/A N/A
Investor Class 4.26% 4.58% 3.12% N/A N/A 3.14% N/A
Service Class 4.37% 4.92% N/A N/A N/A N/A 3.14%
S&P 500 Total Return Index ***** 16.89% 19.59% 12.31% 12.86% 12.50% 11.90% 12.31%
               
*The performance data quoted is historical. Past performance is no guarantee of future results. Current performance may be higher or lower than the performance data quoted. The principal value and investment return of an investment will fluctuate so that your shares, when redeemed, may be worth more or less than their original cost. The returns shown do not reflect the deduction of taxes that a shareholder would pay on Portfolio distributions or on the redemption of Portfolio shares as well as other charges and expenses of the insurance contract, or separate account. Per the fee table in the most recent prospectus, the Portfolio’s total annual operating expense ratios including acquired fund fees and expenses for Class 1, Class 2, Investor Class, and Service Class are 0.33%, 0.58%, 0.83%, and 0.63%, respectively. For performance information current to the most recent month-end, please call 1-855-572-5945.

 

**Class 1 and Class 2’s inception date was April 26, 2011.

 

***Investor Class inception date was July 22, 2015.

 

****Service Class inception date was April 30, 2019.

 

*****The S&P 500 Total Return Index is an unmanaged market capitalization-weighted index of 500 of the largest capitalized U.S. domiciled companies. Index returns assume reinvestment of dividends. Investors may not invest in the index directly; unlike the Portfolio’s returns, the Index does not reflect any fees or expenses.

 

Holdings by Asset Class as of June 30, 2023  % of Net Assets 
Exchange-Traded Funds - Fixed Income   67.7%
Exchange-Traded Funds - Equity   30.3%
Short-Term Investments   4.0%
Liabilities in Excess of Other Assets   (2.0%)
    100.0%
      

Please refer to the Schedule of Investments in this semi-annual report for a detailed listing of the Portfolio’s holdings.

11

 

TOPS® Growth ETF Portfolio
Portfolio Review (Unaudited)
June 30, 2023
 

The Portfolio’s Average Annual Total Return through June 30, 2023*, as compared to its benchmark:

 

  Six One Five Ten Performance Performance Performance
  Months Year Year Year Since Inception** Since Inception*** Since Inception****
Growth ETF Portfolio              
Class 1 9.17% 11.80% 6.33% 7.44% 7.53% N/A N/A
Class 2 9.02% 11.56% 6.07% 7.18% 7.22% N/A N/A
Investor Class 8.89% 11.25% 5.80% N/A N/A 6.23% N/A
Service Class 9.02% 11.56% N/A N/A N/A N/A 6.43%
S&P 500 Total Return Index ***** 16.89% 19.59% 12.31% 12.86% 12.50% 11.90% 12.31%
               
*The performance data quoted is historical. Past performance is no guarantee of future results. Current performance may be higher or lower than the performance data quoted. The principal value and investment return of an investment will fluctuate so that your shares, when redeemed, may be worth more or less than their original cost. The returns shown do not reflect the deduction of taxes that a shareholder would pay on Portfolio distributions or on the redemption of Portfolio shares as well as other charges and expenses of the insurance contract, or separate account. Per the fee table in the most recent prospectus, the Portfolio’s total annual operating expense ratios including acquired fund fees and expenses for Class 1, Class 2, Investor Class, and Service Class are 0.30%, 0.55%, 0.80%, and 0.60%, respectively. For performance information current to the most recent month-end, please call 1-855-572-5945.

 

**Class 1 and Class 2’s inception date was April 26, 2011.

 

***Investor Class inception date was July 22, 2015.

 

****Service Class inception date was April 30, 2019.

 

*****The S&P 500 Total Return Index is an unmanaged market capitalization-weighted index of 500 of the largest capitalized U.S. domiciled companies. Index returns assume reinvestment of dividends. Investors may not invest in the index directly; unlike the Portfolio’s returns, the Index does not reflect any fees or expenses.

 

Holdings by Asset Class as of June 30, 2023  % of Net Assets 
Exchange-Traded Funds - Equity   85.1%
Exchange-Traded Funds - Fixed Income   12.8%
Short-Term Investments   5.6%
Liabilities in Excess of Other Assets   (3.5%)
    100.0%
      

Please refer to the Schedule of Investments in this semi-annual report for a detailed listing of the Portfolio’s holdings.

12

 

TOPS® Moderate Growth ETF Portfolio
Portfolio Review (Unaudited)
June 30, 2023
 

The Portfolio’s Average Annual Total Return through June 30, 2023*, as compared to its benchmark:

 

  Six One Five Ten Performance Performance Performance
  Months Year Year Year Since Inception** Since Inception*** Since Inception****
Moderate Growth ETF Portfolio              
Class 1 7.29% 9.12% 5.47% 6.25% 5.82% N/A N/A
Class 2 7.22% 8.91% 5.23% 6.00% 5.56% N/A N/A
Investor Class 7.05% 8.62% 5.06% N/A N/A 5.24% N/A
Service Class 7.07% 8.86% N/A N/A N/A N/A 5.29%
S&P 500 Total Return Index ***** 16.89% 19.59% 12.31% 12.86% 12.50% 11.90% 12.31%
               
*The performance data quoted is historical. Past performance is no guarantee of future results. Current performance may be higher or lower than the performance data quoted. The principal value and investment return of an investment will fluctuate so that your shares, when redeemed, may be worth more or less than their original cost. The returns shown do not reflect the deduction of taxes that a shareholder would pay on Portfolio distributions or on the redemption of Portfolio shares as well as other charges and expenses of the insurance contract, or separate account. Per the fee table in the most recent prospectus, the Portfolio’s total annual operating expense ratios including acquired fund fees and expenses for Class 1, Class 2, Investor Class and Service Class are 0.30%, 0.55%, 0.80% and 0.60%, respectively. For performance information current to the most recent month-end, please call 1-855-572-5945.

 

**Class 1 and Class 2’s inception date was April 26, 2011.

 

***Investor Class inception date was July 22, 2015.

 

****Service Class inception date was April 30, 2019.

 

*****The S&P 500 Total Return Index is an unmanaged market capitalization-weighted index of 500 of the largest capitalized U.S. domiciled companies. Index returns assume reinvestment of dividends. Investors may not invest in the index directly; unlike the Portfolio’s returns, the Index does not reflect any fees or expenses.

 

Holdings by Asset Class as of June 30, 2023  % of Net Assets 
Exchange-Traded Funds - Equity   65.5%
Exchange-Traded Funds - Fixed Income   32.9%
Short-Term Investments   2.9%
Liabilities in Excess of Other Assets   (1.3%)
    100.0%
      

Please refer to the Schedule of Investments in this semi-annual report for a detailed listing of the Portfolio’s holdings.

13

 

TOPS® Managed Risk Balanced ETF Portfolio
Portfolio Review (Unaudited)
June 30, 2023
 

The Portfolio’s Average Annual Total Return through June 30, 2023*, as compared to its benchmark:

 

          Performance Since Performance Since Since
  Six One Five Ten Inception Inception Inception
  Months Year Year Year (6/9/11)** (5/1/12)*** (7/22/15)****
Managed Risk Balanced ETF Portfolio              
Class 1 4.81% 3.83% 3.20% 3.74% 3.81% N/A N/A
Class 2 4.42% 3.48% 2.93% 3.47% 3.55% N/A N/A
Class 3 4.50% 3.32% 2.81% 3.37% N/A 3.45% N/A
Class 4 4.29% 3.23% 2.58% 3.12% N/A 3.10% N/A
Investor Class 4.82% -19.59% -2.36% N/A N/A N/A -0.45%
S&P 500 Total Return Index ***** 16.89% 19.59% 12.31% 12.86% 13.02% 13.06% 11.90%
               
*The performance data quoted is historical. Past performance is no guarantee of future results. Current performance may be higher or lower than the performance data quoted. The principal value and investment return of an investment will fluctuate so that your shares, when redeemed, may be worth more or less than their original cost. The returns shown do not reflect the deduction of taxes that a shareholder would pay on Portfolio distributions or on the redemption of Portfolio shares as well as other charges and expenses of the insurance contract, or separate account. Per the fee table in the most recent prospectus, the Portfolio’s total annual operating expense ratios including acquired fund fees and expenses, for Class 1, Class 2, Class 3, Class 4, and Investor Class are 0.51%, 0.76%, 0.86%, 1.11%, and 1.01% respectively. For performance information current to the most recent month-end, please call 1-855-572-5945.

 

**Class 1 and Class 2’s inception date was June 9, 2011.

 

***Class 3 and Class 4’s inception date was May 1, 2012.

 

****Investor Class’s inception date was July 22, 2015.

 

*****The S&P 500 Total Return Index is an unmanaged market capitalization-weighted index of 500 of the largest capitalized U.S. domiciled companies. Index returns assume reinvestment of dividends. Investors may not invest in the index directly; unlike the Portfolio’s returns, the Index does not reflect any fees or expenses.

 

Holdings by Asset Class as of June 30, 2023  % of Net Assets 
Exchange-Traded Funds - Equity   45.3%
Exchange-Traded Funds - Fixed Income   43.1%
Short-Term Investments   14.7%
Liabilities in Excess of Other Assets   (3.1%)
    100.0%
      

Please refer to the Schedule of Investments in this semi-annual report for a detailed listing of the Portfolio’s holdings.

14

 

TOPS® Managed Risk Growth ETF Portfolio
Portfolio Review (Unaudited)
June 30, 2023
 

The Portfolio’s Average Annual Total Return through June 30, 2023*, as compared to its benchmark:

 

          Performance Since Performance Since Since
  Six One Five Ten Inception Inception Inception
  Months Year Year Year (4/26/11)** (5/1/12)*** (7/22/15)****
Managed Risk Growth ETF Portfolio              
Class 1 5.80% 5.15% 3.62% 4.20% 3.97% N/A N/A
Class 2 5.77% 4.95% 3.39% 3.94% 3.72% N/A N/A
Class 3 5.71% 4.89% 3.28% 3.84% N/A 4.02% N/A
Class 4 5.42% 4.56% 3.01% 3.58% N/A 3.86% N/A
Investor Class 5.24% 4.17% 3.10% N/A N/A N/A 3.15%
S&P 500 Total Return Index ***** 16.89% 19.59% 12.31% 12.86% 12.50% 13.06% 11.90%
               
*The performance data quoted is historical. Past performance is no guarantee of future results. Current performance may be higher or lower than the performance data quoted. The principal value and investment return of an investment will fluctuate so that your shares, when redeemed, may be worth more or less than their original cost. The returns shown do not reflect the deduction of taxes that a shareholder would pay on Portfolio distributions or on the redemption of Portfolio shares as well as other charges and expenses of the insurance contract, or separate account. Per the fee table in the most recent prospectus, the Portfolio’s total annual operating expense ratios including acquired fund fees and expenses, for Class 1, Class 2, Class 3, Class 4, and Investor Class are 0.49%, 0.74%, 0.84%, 1.09%, and 0.99% respectively. For performance information current to the most recent month-end, please call 1-855-572-5945.

 

**Class 1 and Class 2’s inception date was April 26, 2011.

 

***Class 3 and Class 4’s inception date was May 1, 2012.

 

****Investor Class’s inception date was July 22, 2015.

 

*****The S&P 500 Total Return Index is an unmanaged market capitalization-weighted index of 500 of the largest capitalized U.S. domiciled companies. Index returns assume reinvestment of dividends. Investors may not invest in the index directly; unlike the Portfolio’s returns, the Index does not reflect any fees or expenses.

 

Holdings by Asset Class as of June 30, 2023  % of Net Assets 
Exchange-Traded Funds - Equity   76.7%
Exchange-Traded Funds - Fixed Income   11.6%
Short-Term Investments   12.9%
Liabilities in Excess of Other Assets   (1.2%)
    100.0%
      

Please refer to the Schedule of Investments in this semi-annual report for a detailed listing of the Portfolio’s holdings.

15

 

TOPS® Managed Risk Moderate Growth ETF Portfolio
Portfolio Review (Unaudited)
June 30, 2023
 

The Portfolio’s Average Annual Total Return through June 30, 2023*, as compared to its benchmark:

 

          Performance Since Performance Since Since
  Six One Five Ten Inception Inception Inception
  Months Year Year Year (6/9/11)** (5/1/12)*** (7/22/15)****
Managed Risk Moderate Growth ETF Portfolio              
Class 1 5.45% 4.60% 3.50% 4.27% 4.32% N/A N/A
Class 2 5.51% 4.65% 3.30% 4.03% 4.10% N/A N/A
Class 3 5.53% 4.59% 3.20% 3.93% N/A 4.00% N/A
Class 4 5.29% 4.13% 2.89% 3.66% N/A 3.75% N/A
Investor Class 4.81% 4.29% 3.01% N/A N/A N/A 3.08%
S&P 500 Total Return Index ***** 16.89% 19.59% 12.31% 12.86% 13.02% 13.06% 11.90%
               
*The performance data quoted is historical. Past performance is no guarantee of future results. Current performance may be higher or lower than the performance data quoted. The principal value and investment return of an investment will fluctuate so that your shares, when redeemed, may be worth more or less than their original cost. The returns shown do not reflect the deduction of taxes that a shareholder would pay on Portfolio distributions or on the redemption of Portfolio share as well as other charges and expenses of the insurance contract, or separate account. Per the fee table in the most recent prospectus, the Portfolio’s total annual operating expense ratios including acquired fund fees and expenses, for Class 1, Class 2, Class 3, Class 4, and Investor Class are 0.50%, 0.75%, 0.85%, 1.10%, and 1.00% respectively. For performance information current to the most recent month-end, please call 1-855-572-5945.

 

**Class 1 and Class 2’s inception date was June 9, 2011.

 

***Class 3 and Class 4’s inception date was May 1, 2012.

 

****Investor Class’s inception date was July 22, 2015.

 

*****The S&P 500 Total Return Index is an unmanaged market capitalization-weighted index of 500 of the largest capitalized U.S. domiciled companies. Index returns assume reinvestment of dividends. Investors may not invest in the index directly; unlike the Portfolio’s returns, the Index does not reflect any fees or expenses.

 

Holdings by Asset Class as of June 30, 2023  % of Net Assets 
Exchange-Traded Funds - Equity   58.7%
Exchange-Traded Funds - Fixed Income   29.5%
Short-Term Investments   17.1%
Liabilities in Excess of Other Assets   (5.3%)
    100.0%
      

Please refer to the Schedule of Investments in this semi-annual report for a detailed listing of the Portfolio’s holdings.

16

 

TOPS® Aggressive Growth ETF Portfolio
Schedule of Investments (Unaudited)
June 30, 2023

 

Shares      Fair Value 
     EXCHANGE-TRADED FUNDS — 96.0%     
     EQUITY - 96.0%     
 113,069   FlexShares Global Upstream Natural Resources Index Fund(a)  $4,530,675 
 197,363   iShares Global REIT ETF   4,533,428 
 64,825   iShares MSCI Emerging Markets ex China ETF   3,369,604 
 347,651   SPDR Portfolio S&P 400 Mid Cap ETF   15,953,704 
 74,578   SPDR Portfolio S&P 500 Growth ETF   4,550,004 
 105,130   SPDR Portfolio S&P 500 Value ETF   4,541,616 
 351,505   SPDR Portfolio S&P 600 Small Cap ETF   13,652,454 
 441,059   Vanguard FTSE Developed Markets ETF   20,368,105 
 193,359   Vanguard FTSE Emerging Markets ETF   7,865,844 
 69,570   Vanguard S&P 500 ETF   28,334,469 
 120,601   Wisdomtree Emerging Markets EX-State-Owned Enterprises Fund   3,370,798 
         111,070,701 
           
     TOTAL EXCHANGE-TRADED FUNDS (Cost $103,421,547)   111,070,701 
           
Shares      Fair Value 
     SHORT-TERM INVESTMENTS — 4.3%     
     COLLATERAL FOR SECURITIES LOANED - 2.0%     
 2,342,746   Federated Hermes Government Obligations Fund, Institutional Class, 4.97% (Cost $2,342,746)(b)   2,342,746 
           
     MONEY MARKET FUNDS - 2.3%     
 2,629,949   STIT - Government & Agency Portfolio, Institutional Class, 5.06% (Cost $2,629,949)(b)   2,629,949 
           
     TOTAL SHORT-TERM INVESTMENTS (Cost $4,972,695)   4,972,695 
           
     TOTAL INVESTMENTS - 100.3% (Cost $108,394,242)  $116,043,396 
     LIABILITIES IN EXCESS OF OTHER ASSETS - (0.3)%   (339,376)
     NET ASSETS - 100.0%  $115,704,020 

 

ETF - Exchange-Traded Fund
   
MSCI - Morgan Stanley Capital International
   
REIT - Real Estate Investment Trust
   
S&P - Standard & Poor’s  
   
SPDR - Standard & Poor’s Depositary Receipt

 

(a)All or a portion of this security is on loan. Total loaned securities had a value of $2,279,585 at June 30, 2023. The loaned securities were secured with cash collateral of $2,342,746. The Portfolio cannot pledge or resell the collateral.

 

(b)Rate disclosed is the seven day effective yield as of June 30, 2023.

 

See accompanying notes to financial statements.

17

 

TOPS® Balanced ETF Portfolio
Schedule of Investments (Unaudited)
June 30, 2023

 

Shares      Fair Value 
     EXCHANGE-TRADED FUNDS — 98.0%     
     EQUITY - 50.3%     
 65,888   FlexShares Global Upstream Natural Resources Index Fund(a)  $2,640,132 
 153,342   iShares Global REIT ETF   3,522,266 
 16,788   iShares MSCI Emerging Markets ex China ETF   872,640 
 96,493   SPDR Portfolio S&P 400 Mid Cap ETF   4,428,064 
 28,971   SPDR Portfolio S&P 500 Growth ETF   1,767,521 
 142,987   SPDR Portfolio S&P 500 Value ETF   6,177,038 
 113,829   SPDR Portfolio S&P 600 Small Cap ETF   4,421,118 
 171,163   Vanguard FTSE Developed Markets ETF   7,904,307 
 64,331   Vanguard FTSE Emerging Markets ETF   2,616,985 
 19,431   Vanguard S&P 500 ETF   7,913,858 
 62,462   Wisdomtree Emerging Markets EX-State-Owned Enterprises Fund   1,745,813 
         44,009,742 
     FIXED INCOME - 47.7%     
 64,679   iShares iBoxx $ Investment Grade Corporate Bond ETF   6,994,387 
 113,384   SPDR Bloomberg Investment Grade Floating Rate ETF   3,479,755 
 147,611   SPDR Portfolio Short Term Corporate Bond ETF   4,345,668 
 102,214   VanEck Vectors J.P. Morgan EM Local Currency Bond ETF   2,612,590 
 44,170   Vanguard Intermediate-Term Treasury ETF   2,591,012 
 37,579   Vanguard Mortgage-Backed Securities ETF(a)   1,728,258 
 220,073   Vanguard Short-Term Inflation-Protected Securities ETF   10,435,862 
 90,128   Vanguard Short-Term Treasury ETF(a)   5,203,090 
 17,735   Vanguard Total International Bond ETF   866,887 
 101,064   Xtrackers USD High Yield Corporate Bond ETF(a)   3,486,708 
         41,744,217 
           
     TOTAL EXCHANGE-TRADED FUNDS (Cost $84,917,164)   85,753,959 
           
Shares      Fair Value 
     SHORT-TERM INVESTMENTS — 4.5%     
     COLLATERAL FOR SECURITIES LOANED - 2.1%     
 1,826,365   Federated Hermes Government Obligations Fund, Institutional Class, 4.97% (Cost $1,826,365)(b)   1,826,365 

 

See accompanying notes to financial statements.

18

 

TOPS® Balanced ETF Portfolio
Schedule of Investments (Unaudited) (Continued)
June 30, 2023

 

Shares      Fair Value 
     SHORT-TERM INVESTMENTS — 4.5% (Continued)     
     MONEY MARKET FUNDS - 2.4%     
 2,129,268   STIT - Government & Agency Portfolio, Institutional Class, 5.06% (Cost $2,129,268)(b)  $2,129,268 
           
     TOTAL SHORT-TERM INVESTMENTS (Cost $3,955,633)   3,955,633 
           
     TOTAL INVESTMENTS - 102.5% (Cost $88,872,797)  $89,709,592 
     LIABILITIES IN EXCESS OF OTHER ASSETS - (2.5)%   (2,189,894)
     NET ASSETS - 100.0%  $87,519,698 

 

ETF - Exchange-Traded Fund
   
MSCI - Morgan Stanley Capital International
   
REIT - Real Estate Investment Trust
   
S&P - Standard & Poor’s  
   
SPDR - Standard & Poor’s Depositary Receipt

 

(a)All or a portion of this security is on loan. Total loaned securities had a value of $6,477,391 at June 30, 2023. The loaned securities were secured with cash collateral of $1,826,365 and non-cash collateral of $4,801,778. The non-cash collateral consists of short-term investments and long-term bonds and is held for benefit of the Portfolio at the Portfolio’s custodian. The Portfolio cannot pledge or resell the collateral.

 

(b)Rate disclosed is the seven day effective yield as of June 30, 2023.

 

See accompanying notes to financial statements.

19

 

TOPS® Conservative ETF Portfolio
Schedule of Investments (Unaudited)
June 30, 2023

 

Shares      Fair Value 
     EXCHANGE-TRADED FUNDS — 98.0%     
     EQUITY - 30.3%     
 14,820   FlexShares Global Upstream Natural Resources Index Fund(a)  $593,837 
 38,937   iShares Global REIT ETF   894,383 
 5,758   iShares MSCI Emerging Markets ex China ETF   299,301 
 26,130   SPDR Portfolio S&P 400 Mid Cap ETF   1,199,106 
 9,809   SPDR Portfolio S&P 500 Growth ETF   598,447 
 27,662   SPDR Portfolio S&P 500 Value ETF   1,194,998 
 15,417   SPDR Portfolio S&P 600 Small Cap ETF   598,796 
 31,982   Vanguard FTSE Developed Markets ETF   1,476,929 
 7,125   Vanguard FTSE Emerging Markets ETF   289,845 
 4,386   Vanguard S&P 500 ETF   1,786,330 
         8,931,972 
     FIXED INCOME - 67.7%     
 19,022   iShares iBoxx $ Investment Grade Corporate Bond ETF   2,057,039 
 23,355   JP Morgan Ultra-Short Income ETF   1,171,020 
 57,427   SPDR Bloomberg Investment Grade Floating Rate ETF   1,762,435 
 89,944   SPDR Portfolio Short Term Corporate Bond ETF   2,647,951 
 23,027   VanEck Vectors J.P. Morgan EM Local Currency Bond ETF   588,570 
 24,919   Vanguard Intermediate-Term Treasury ETF   1,461,749 
 12,878   Vanguard Mortgage-Backed Securities ETF   592,259 
 99,084   Vanguard Short-Term Inflation-Protected Securities ETF   4,698,564 
 45,765   Vanguard Short-Term Treasury ETF(a)   2,642,013 
 24,068   Vanguard Total International Bond ETF   1,176,444 
 34,486   Xtrackers USD High Yield Corporate Bond ETF(a)   1,189,767 
         19,987,811 
           
     TOTAL EXCHANGE-TRADED FUNDS (Cost $29,824,949)   28,919,783 
           
Shares      Fair Value 
     SHORT-TERM INVESTMENTS — 4.0%     
     COLLATERAL FOR SECURITIES LOANED - 1.9%     
 574,250   Federated Hermes Government Obligations Fund, Institutional Class, 4.97% (Cost $574,250)(b)   574,250 

 

See accompanying notes to financial statements.

20

 

TOPS® Conservative ETF Portfolio
Schedule of Investments (Unaudited) (Continued)
June 30, 2023

 

Shares      Fair Value 
     SHORT-TERM INVESTMENTS — 4.0% (Continued)     
     MONEY MARKET FUNDS - 2.1%     
 610,071   STIT - Government & Agency Portfolio, Institutional Class, 5.06% (Cost $610,071)(b)  $610,071 
           
     TOTAL SHORT-TERM INVESTMENTS (Cost $1,184,321)   1,184,321 
           
     TOTAL INVESTMENTS - 102.0% (Cost $31,009,270)  $30,104,104 
     LIABILITIES IN EXCESS OF OTHER ASSETS - (2.0)%   (576,989)
     NET ASSETS - 100.0%  $29,527,115 

 

ETF - Exchange-Traded Fund
   
MSCI - Morgan Stanley Capital International
   
REIT - Real Estate Investment Trust
   
S&P - Standard & Poor’s
   
SPDR - Standard & Poor’s Depositary Receipt

 

(a)All or a portion of this security is on loan. Total loaned securities had a value of $4,098,066 at June 30, 2023. The loaned securities were secured with cash collateral of $574,250 and non-cash collateral of $3,616,337. The non-cash collateral consists of short-term investments and long-term bonds and is held for benefit of the Portfolio at the Portfolio’s custodian. The Portfolio cannot pledge or resell the collateral.

 

(b)Rate disclosed is the seven day effective yield as of June 30, 2023.

 

See accompanying notes to financial statements.

21

 

TOPS® Growth ETF Portfolio
Schedule of Investments (Unaudited)
June 30, 2023

 

Shares      Fair Value 
     EXCHANGE-TRADED FUNDS — 97.9%     
     EQUITY - 85.1%     
 125,797   FlexShares Global Upstream Natural Resources Index Fund(a)  $5,040,686 
 219,848   iShares Global REIT ETF   5,049,909 
 48,081   iShares MSCI Emerging Markets ex China ETF   2,499,250 
 303,901   SPDR Portfolio S&P 400 Mid Cap ETF   13,946,017 
 103,709   SPDR Portfolio S&P 500 Growth ETF   6,327,286 
 146,240   SPDR Portfolio S&P 500 Value ETF   6,317,568 
 260,709   SPDR Portfolio S&P 600 Small Cap ETF   10,125,938 
 464,370   Vanguard FTSE Developed Markets ETF   21,444,607 
 153,655   Vanguard FTSE Emerging Markets ETF   6,250,685 
 65,076   Vanguard S&P 500 ETF   26,504,153 
 134,173   Wisdomtree Emerging Markets EX-State-Owned Enterprises Fund   3,750,135 
         107,256,234 
     FIXED INCOME - 12.8%     
 23,013   iShares iBoxx $ Investment Grade Corporate Bond ETF   2,488,626 
 97,581   VanEck Vectors J.P. Morgan EM Local Currency Bond ETF   2,494,170 
 26,910   Vanguard Mortgage-Backed Securities ETF   1,237,591 
 78,587   Vanguard Short-Term Inflation-Protected Securities ETF   3,726,596 
 43,020   Vanguard Short-Term Treasury ETF   2,483,545 
 108,536   Xtrackers USD High Yield Corporate Bond ETF(a)   3,744,491 
         16,175,019 
           
     TOTAL EXCHANGE-TRADED FUNDS (Cost $114,101,776)   123,431,253 
           
Shares      Fair Value 
     SHORT-TERM INVESTMENTS — 5.6%     
     COLLATERAL FOR SECURITIES LOANED - 3.0%     
 3,773,293   Federated Hermes Government Obligations Fund, Institutional Class, 4.97% (Cost $3,773,293)(b)   3,773,293 
           
     MONEY MARKET FUNDS - 2.6%     
 3,261,014   STIT - Government & Agency Portfolio, Institutional Class, 5.06% (Cost $3,261,014)(b)   3,261,014 
           
     TOTAL SHORT-TERM INVESTMENTS (Cost $7,034,307)   7,034,307 

 

See accompanying notes to financial statements.

22

 

TOPS® Growth ETF Portfolio
Schedule of Investments (Unaudited) (Continued)
June 30, 2023

 

Shares      Fair Value 
      TOTAL INVESTMENTS - 103.5% (Cost $121,136,083)  $130,465,560 
     LIABILITIES IN EXCESS OF OTHER ASSETS - (3.5)%   (4,356,280)
     NET ASSETS - 100.0%  $126,109,280 

 

ETF - Exchange-Traded Fund
   
MSCI - Morgan Stanley Capital International
   
REIT - Real Estate Investment Trust
   
S&P - Standard & Poor’s
   
SPDR - Standard & Poor’s Depositary Receipt

 

(a)All or a portion of this security is on loan. Total loaned securities had a value of $6,802,298 at June 30, 2023. The loaned securities were secured with cash collateral of $3,773,293 and non-cash collateral of $3,186,708. The non-cash collateral consists of short-term investments and long-term bonds and is held for benefit of the Portfolio at the Portfolio’s custodian. The Portfolio cannot pledge or resell the collateral.

 

(b)Rate disclosed is the seven day effective yield as of June 30, 2023.

 

See accompanying notes to financial statements.

23

 

TOPS® Moderate Growth ETF Portfolio
Schedule of Investments (Unaudited)
June 30, 2023

 

Shares      Fair Value 
     EXCHANGE-TRADED FUNDS — 98.4%     
     EQUITY - 65.5%     
 124,667   FlexShares Global Upstream Natural Resources Index Fund(a)  $4,995,407 
 217,605   iShares Global REIT ETF   4,998,387 
 23,824   iShares MSCI Emerging Markets ex China ETF   1,238,372 
 219,027   SPDR Portfolio S&P 400 Mid Cap ETF   10,051,149 
 41,110   SPDR Portfolio S&P 500 Growth ETF   2,508,121 
 86,845   SPDR Portfolio S&P 500 Value ETF   3,751,704 
 193,749   SPDR Portfolio S&P 600 Small Cap ETF   7,525,211 
 351,768   Vanguard FTSE Developed Markets ETF   16,244,646 
 121,817   Vanguard FTSE Emerging Markets ETF   4,955,516 
 55,253   Vanguard S&P 500 ETF   22,503,441 
 88,644   Wisdomtree Emerging Markets EX-State-Owned Enterprises Fund   2,477,600 
         81,249,554 
     FIXED INCOME - 32.9%     
 57,365   iShares iBoxx $ Investment Grade Corporate Bond ETF   6,203,451 
 377,780   SPDR Portfolio Short Term Corporate Bond ETF   11,121,844 
 96,699   VanEck Vectors J.P. Morgan EM Local Currency Bond ETF   2,471,626 
 20,896   Vanguard Intermediate-Term Treasury ETF   1,225,759 
 53,327   Vanguard Mortgage-Backed Securities ETF   2,452,509 
 156,120   Vanguard Short-Term Inflation-Protected Securities ETF   7,403,210 
 42,633   Vanguard Short-Term Treasury ETF   2,461,203 
 25,168   Vanguard Total International Bond ETF(a)   1,230,212 
 179,264   Xtrackers USD High Yield Corporate Bond ETF(a)   6,184,608 
         40,754,422 
           
     TOTAL EXCHANGE-TRADED FUNDS (Cost $116,551,906)   122,003,976 
           
Shares      Fair Value 
     SHORT-TERM INVESTMENTS — 2.9%     
     COLLATERAL FOR SECURITIES LOANED - 0.4%     
 491,161   Federated Hermes Government Obligations Fund, Institutional Class, 4.97% (Cost $491,161)(b)   491,161 

 

See accompanying notes to financial statements.

24

 

TOPS® Moderate Growth ETF Portfolio
Schedule of Investments (Unaudited) (Continued)
June 30, 2023

 

Shares      Fair Value 
     SHORT-TERM INVESTMENTS — 2.9% (Continued)     
     MONEY MARKET FUNDS - 2.5%     
 3,102,728   STIT - Government & Agency Portfolio, Institutional Class, 5.06% (Cost $3,102,728)(b)  $3,102,728 
           
     TOTAL SHORT-TERM INVESTMENTS (Cost $3,593,889)   3,593,889 
           
     TOTAL INVESTMENTS - 101.3% (Cost $120,145,795)  $125,597,865 
     LIABILITIES IN EXCESS OF OTHER ASSETS - (1.3)%   (1,668,999)
     NET ASSETS - 100.0%  $123,928,866 

 

ETF - Exchange-Traded Fund
   
MSCI - Morgan Stanley Capital International
   
REIT - Real Estate Investment Trust
   
S&P - Standard & Poor’s
   
SPDR - Standard & Poor’s Depositary Receipt

 

(a)All or a portion of this security is on loan. Total loaned securities had a value of $2,293,030 at June 30, 2023. The loaned securities were secured with cash collateral of $491,161 and non-cash collateral of $1,853,887. The non-cash collateral consists of short-term investments and long-term bonds and is held for benefit of the Portfolio at the Portfolio’s custodian. The Portfolio cannot pledge or resell the collateral.

 

(b)Rate disclosed is the seven day effective yield as of June 30, 2023.

 

See accompanying notes to financial statements.

25

 

TOPS® Managed Risk Balanced ETF Portfolio
Schedule of Investments (Unaudited)
June 30, 2023

 

Shares      Fair Value 
     EXCHANGE-TRADED FUNDS — 88.4%     
     EQUITY - 45.3%     
 40,602   FlexShares Global Upstream Natural Resources Index Fund(a)  $1,626,922 
 93,999   iShares Global REIT ETF   2,159,157 
 10,355   iShares MSCI Emerging Markets ex China ETF   538,253 
 58,823   SPDR Portfolio S&P 400 Mid Cap ETF   2,699,387 
 17,855   SPDR Portfolio S&P 500 Growth ETF   1,089,334 
 87,717   SPDR Portfolio S&P 500 Value ETF   3,789,374 
 69,093   SPDR Portfolio S&P 600 Small Cap ETF   2,683,572 
 105,477   Vanguard FTSE Developed Markets ETF   4,870,928 
 39,666   Vanguard FTSE Emerging Markets ETF   1,613,613 
 11,975   Vanguard S&P 500 ETF   4,877,177 
 38,525   Wisdomtree Emerging Markets EX-State-Owned Enterprises Fund   1,076,774 
         27,024,491 
     FIXED INCOME - 43.1%     
 39,609   iShares iBoxx $ Investment Grade Corporate Bond ETF   4,283,317 
 69,655   SPDR Bloomberg Investment Grade Floating Rate ETF   2,137,712 
 90,962   SPDR Portfolio Short Term Corporate Bond ETF   2,677,921 
 62,984   VanEck Vectors J.P. Morgan EM Local Currency Bond ETF   1,609,871 
 27,216   Vanguard Intermediate-Term Treasury ETF   1,596,491 
 23,269   Vanguard Mortgage-Backed Securities ETF(a)   1,070,141 
 135,077   Vanguard Short-Term Inflation-Protected Securities ETF   6,405,352 
 55,540   Vanguard Short-Term Treasury ETF   3,206,324 
 11,045   Vanguard Total International Bond ETF   539,880 
 62,558   Xtrackers USD High Yield Corporate Bond ETF(a)   2,158,251 
         25,685,260 
           
     TOTAL EXCHANGE-TRADED FUNDS (Cost $51,949,456)   52,709,751 
           
Shares      Fair Value 
     SHORT-TERM INVESTMENTS — 14.7%     
     COLLATERAL FOR SECURITIES LOANED - 3.5%     
 2,078,216   Federated Hermes Government Obligations Fund, Institutional Class, 4.97% (Cost $2,078,216)(b)   2,078,216 

 

See accompanying notes to financial statements.

26

 

TOPS® Managed Risk Balanced ETF Portfolio
Schedule of Investments (Unaudited) (Continued)
June 30, 2023

 

Shares      Fair Value 
     SHORT-TERM INVESTMENTS — 14.7% (Continued)     
     MONEY MARKET FUNDS - 11.2%     
 6,700,207   STIT - Government & Agency Portfolio, Institutional Class, 5.06% (Cost $6,700,207)(b)  $6,700,207 
           
     TOTAL SHORT-TERM INVESTMENTS (Cost $8,778,423)   8,778,423 
           
     TOTAL INVESTMENTS - 103.1% (Cost $60,727,879)  $61,488,174 
     LIABILITIES IN EXCESS OF OTHER ASSETS - (3.1)%   (1,826,561)
     NET ASSETS - 100.0%  $59,661,613 

 

OPEN FUTURES CONTRACTS 
                 Value and
Unrealized
 
Number of            Notional   Appreciation 
Contracts   Open Long Futures Contracts  Broker  Expiration  Amount(c)   (Depreciation) 
 31   CBOT 5 Year US Treasury Note  Bank of America Merrill Lynch  09/29/2023  $3,319,907   $(46,983)
 3   CME E-Mini Russell 2000 Index Futures  Bank of America Merrill Lynch  09/15/2023   285,555    1,057 
 5   CME E-Mini Standard & Poor’s 500 Index Futures  Bank of America Merrill Lynch  09/15/2023   1,122,063    35,773 
 1   CME E-Mini Standard & Poor’s MidCap 400 Index Futures  Bank of America Merrill Lynch  09/15/2023   264,410    6,185 
 6   ICE US Mini MSCI EAFE Index Futures  Bank of America Merrill Lynch  09/15/2023   646,650    5,850 
 9   ICE US MSCI Emerging Markets EM Index Futures  Bank of America Merrill Lynch  09/15/2023   449,055    (4,765)
     TOTAL FUTURES CONTRACTS             $(2,883)

 

CBOT - Chicago Board of Trade
   
CME - Chicago Mercantile Exchange
   
ETF - Exchange-Traded Fund
   
ICE - Intercontinental Exchange
   
MSCI - Morgan Stanley Capital International
   
REIT - Real Estate Investment Trust
   
S&P - Standard & Poor’s  
   
SPDR - Standard & Poor’s Depositary Receipt

 

(a)All or a portion of this security is on loan. Total loaned securities had a value of $3,635,535 at June 30, 2023. The loaned securities were secured with cash collateral of $2,078,216 and non-cash collateral of $1,637,652. The non-cash collateral consists of short-term investments and long-term bonds and is held for benefit of the Portfolio at the Portfolio’s custodian. The Portfolio cannot pledge or resell the collateral.

 

(b)Rate disclosed is the seven day effective yield as of June 30, 2023.

 

(c)The amounts shown are the underlying reference notional amounts to stock exchange indices, equities and treasury notes upon which the fair value of the futures contracts held by the Portfolio are based. Notional values do not represent the current fair value of, and are not necessarily indicative of the future cash flows of the Portfolio’s futures contracts. Further, the underlying price changes in relation to the variables specified by the notional values affects the fair value of these derivative financial instruments. The notional values as set forth within this schedule do not purport to represent economic value at risk to the Portfolio.

 

See accompanying notes to financial statements.

27

 

TOPS® Managed Risk Growth ETF Portfolio
Schedule of Investments (Unaudited)
June 30, 2023

 

Shares      Fair Value 
     EXCHANGE-TRADED FUNDS — 88.3%     
     EQUITY - 76.7%     
 173,612   FlexShares Global Upstream Natural Resources Index Fund(a)  $6,956,633 
 303,046   iShares Global REIT ETF(a)   6,960,967 
 66,353   iShares MSCI Emerging Markets ex China ETF   3,449,029 
 416,779   SPDR Portfolio S&P 400 Mid Cap ETF   19,125,988 
 143,136   SPDR Portfolio S&P 500 Growth ETF   8,732,727 
 201,848   SPDR Portfolio S&P 500 Value ETF   8,719,834 
 356,641   SPDR Portfolio S&P 600 Small Cap ETF   13,851,936 
 638,930   Vanguard FTSE Developed Markets ETF   29,505,787 
 212,046   Vanguard FTSE Emerging Markets ETF   8,626,031 
 89,600   Vanguard S&P 500 ETF   36,492,289 
 185,155   Wisdomtree Emerging Markets EX-State-Owned Enterprises Fund   5,175,082 
         147,596,303 
     FIXED INCOME - 11.6%     
 31,757   iShares iBoxx $ Investment Grade Corporate Bond ETF   3,434,202 
 134,307   VanEck Vectors J.P. Morgan EM Local Currency Bond ETF   3,432,887 
 37,016   Vanguard Mortgage-Backed Securities ETF   1,702,366 
 108,459   Vanguard Short-Term Inflation-Protected Securities ETF   5,143,126 
 59,372   Vanguard Short-Term Treasury ETF   3,427,546 
 149,790   Xtrackers USD High Yield Corporate Bond ETF(a)   5,167,754 
         22,307,881 
           
     TOTAL EXCHANGE-TRADED FUNDS (Cost $155,586,656)   169,904,184 
           
Shares      Fair Value 
     SHORT-TERM INVESTMENTS — 12.9%     
     COLLATERAL FOR SECURITIES LOANED - 1.6%     
 3,156,703   Federated Hermes Government Obligations Fund, Institutional Class, 4.97% (Cost $3,156,703)(b)   3,156,703 
           
     MONEY MARKET FUNDS - 11.3%     
 21,728,444   STIT - Government & Agency Portfolio, Institutional Class, 5.06% (Cost $21,728,444)(b)   21,728,444 
           
     TOTAL SHORT-TERM INVESTMENTS (Cost $24,885,147)   24,885,147 

 

See accompanying notes to financial statements.

28

 

TOPS® Managed Risk Growth ETF Portfolio
Schedule of Investments (Unaudited) (Continued)
June 30, 2023

 

Shares      Fair Value 
     TOTAL INVESTMENTS - 101.2% (Cost $180,471,803)  $194,789,331 
     LIABILITIES IN EXCESS OF OTHER ASSETS - (1.2)%   (2,259,134)
     NET ASSETS - 100.0%  $192,530,197 

 

OPEN FUTURES CONTRACTS 
                 Value and
Unrealized
 
Number of            Notional   Appreciation 
Contracts   Open Long Futures Contracts  Broker  Expiration  Amount(c)   (Depreciation) 
 48   CBOT 5 Year US Treasury Note  Bank of America Merrill Lynch  09/29/2023  $5,140,502   $(72,748)
 9   CME E-Mini Russell 2000 Index Futures  Bank of America Merrill Lynch  09/15/2023   856,665    (1,470)
 15   CME E-Mini Standard & Poor’s 500 Index Futures  Bank of America Merrill Lynch  09/15/2023   3,366,188    24,450 
 5   CME E-Mini Standard & Poor’s MidCap 400 Index Futures  Bank of America Merrill Lynch  09/15/2023   1,322,050    8,890 
 19   ICE US Mini MSCI EAFE Index Futures  Bank of America Merrill Lynch  09/15/2023   2,047,725    5,310 
 26   ICE US MSCI Emerging Markets EM Index Futures  Bank of America Merrill Lynch  09/15/2023   1,297,270    (6,580)
     TOTAL FUTURES CONTRACTS             $(42,148)
                      
CBOT - Chicago Board of Trade
   
CME - Chicago Mercantile Exchange
   
ETF - Exchange-Traded Fund
   
ICE - Intercontinental Exchange
   
MSCI - Morgan Stanley Capital International
   
REIT - Real Estate Investment Trust
   
S&P - Standard & Poor’s  
   
SPDR - Standard & Poor’s Depositary Receipt

 

(a)All or a portion of this security is on loan. Total loaned securities had a value of $8,097,410 at June 30, 2023. The loaned securities were secured with cash collateral of $3,156,703 and non-cash collateral of $5,158,081. The non-cash collateral consists of short-term investments and long-term bonds and is held for benefit of the Portfolio at the Portfolio’s custodian. The Portfolio cannot pledge or resell the collateral.

 

(b)Rate disclosed is the seven day effective yield as of June 30, 2023.

 

(c)The amounts shown are the underlying reference notional amounts to stock exchange indices, equities and treasury notes upon which the fair value of the futures contracts held by the Portfolio are based. Notional values do not represent the current fair value of, and are not necessarily indicative of the future cash flows of the Portfolio’s futures contracts. Further, the underlying price changes in relation to the variables specified by the notional values affects the fair value of these derivative financial instruments. The notional values as set forth within this schedule do not purport to represent economic value at risk to the Portfolio.

 

See accompanying notes to financial statements.

29

 

TOPS® Managed Risk Moderate Growth ETF Portfolio
Schedule of Investments (Unaudited)
June 30, 2023

 

Shares      Fair Value 
     EXCHANGE-TRADED FUNDS — 88.2%     
     EQUITY - 58.7%     
 98,808   FlexShares Global Upstream Natural Resources Index Fund(a)  $3,959,237 
 172,256   iShares Global REIT ETF(a)   3,956,720 
 18,888   iShares MSCI Emerging Markets ex China ETF   981,798 
 173,599   SPDR Portfolio S&P 400 Mid Cap ETF   7,966,458 
 32,587   SPDR Portfolio S&P 500 Growth ETF   1,988,133 
 68,929   SPDR Portfolio S&P 500 Value ETF   2,977,733 
 153,552   SPDR Portfolio S&P 600 Small Cap ETF   5,963,960 
 279,230   Vanguard FTSE Developed Markets ETF   12,894,842 
 96,546   Vanguard FTSE Emerging Markets ETF   3,927,491 
 43,846   Vanguard S&P 500 ETF   17,857,599 
 70,272   Wisdomtree Emerging Markets EX-State-Owned Enterprises Fund   1,964,102 
         64,438,073 
     FIXED INCOME - 29.5%     
 45,615   iShares iBoxx $ Investment Grade Corporate Bond ETF   4,932,806 
 300,027   SPDR Portfolio Short Term Corporate Bond ETF   8,832,795 
 76,636   VanEck Vectors J.P. Morgan EM Local Currency Bond ETF   1,958,816 
 16,397   Vanguard Intermediate-Term Treasury ETF   961,848 
 42,260   Vanguard Mortgage-Backed Securities ETF   1,943,537 
 124,086   Vanguard Short-Term Inflation-Protected Securities ETF   5,884,158 
 33,790   Vanguard Short-Term Treasury ETF   1,950,697 
 19,993   Vanguard Total International Bond ETF(a)   977,258 
 142,316   Xtrackers USD High Yield Corporate Bond ETF(a)   4,909,902 
         32,351,817 
           
     TOTAL EXCHANGE-TRADED FUNDS (Cost $94,241,796)   96,789,890 
           
Shares      Fair Value 
     SHORT-TERM INVESTMENTS — 17.1%     
     COLLATERAL FOR SECURITIES LOANED - 5.5%     
 6,026,998   Federated Hermes Government Obligations Fund, Institutional Class, 4.97% (Cost $6,026,998)(b)   6,026,998 

 

See accompanying notes to financial statements.

30

 

TOPS® Managed Risk Moderate Growth ETF Portfolio
Schedule of Investments (Unaudited) (Continued)
June 30, 2023

 

Shares      Fair Value 
     SHORT-TERM INVESTMENTS — 17.1% (Continued)     
     MONEY MARKET FUNDS - 11.6%     
 12,711,525   STIT - Government & Agency Portfolio, Institutional Class, 5.06% (Cost $12,711,525)(b)  $12,711,525 
           
     TOTAL SHORT-TERM INVESTMENTS (Cost $18,738,523)   18,738,523 
           
     TOTAL INVESTMENTS - 105.3% (Cost $112,980,319)  $115,528,413 
     LIABILITIES IN EXCESS OF OTHER ASSETS - (5.3)%   (5,805,385)
     NET ASSETS - 100.0%  $109,723,028 
           
OPEN FUTURES CONTRACTS 
                 Value and
Unrealized
 
Number of            Notional   Appreciation 
Contracts   Open Long Futures Contracts  Broker  Expiration  Amount(c)   (Depreciation) 
 47   CBOT 5 Year US Treasury Note  Bank of America Merrill Lynch  09/29/2023  $5,033,409   $(70,497)
 7   CME E-Mini Russell 2000 Index Futures  Bank of America Merrill Lynch  09/15/2023   666,295    2,967 
 12   CME E-Mini Standard & Poor’s 500 Index Futures  Bank of America Merrill Lynch  09/15/2023   2,692,950    85,455 
 4   CME E-Mini Standard & Poor’s MidCap 400 Index Futures  Bank of America Merrill Lynch  09/15/2023   1,057,640    27,610 
 15   ICE US Mini MSCI EAFE Index Futures  Bank of America Merrill Lynch  09/15/2023   1,616,625    14,700 
 20   ICE US MSCI Emerging Markets EM Index Futures  Bank of America Merrill Lynch  09/15/2023   997,900    (10,600)
     TOTAL FUTURES CONTRACTS             $49,635 

 

CBOT - Chicago Board of Trade
   
CME - Chicago Mercantile Exchange
   
ETF - Exchange-Traded Fund
   
ICE - Intercontinental Exchange
   
MSCI - Morgan Stanley Capital International
   
REIT - Real Estate Investment Trust
   
S&P - Standard & Poor’s
   
SPDR - Standard & Poor’s Depositary Receipt

 

(a)All or a portion of this security is on loan. Total loaned securities had a value of $9,477,346 at June 30, 2023. The loaned securities were secured with cash collateral of $6,026,998 and non-cash collateral of $3,691,306. The non-cash collateral consists of short-term investments and long-term bonds and is held for benefit of the Portfolio at the Portfolio’s custodian. The Portfolio cannot pledge or resell the collateral.

 

(b)Rate disclosed is the seven day effective yield as of June 30, 2023.

 

(c)The amounts shown are the underlying reference notional amounts to stock exchange indices, equities and treasury notes upon which the fair value of the futures contracts held by the Portfolio are based. Notional values do not represent the current fair value of, and are not necessarily indicative of the future cash flows of the Portfolio’s futures contracts. Further, the underlying price changes in relation to the variables specified by the notional values affects the fair value of these derivative financial instruments. The notional values as set forth within this schedule do not purport to represent economic value at risk to the Portfolio.

 

See accompanying notes to financial statements. 

31

 

TOPS® ETF Portfolios
Statements of Assets and Liabilities (Unaudited)
June 30, 2023

 

   Aggressive   Balanced   Conservative 
   Growth   ETF   ETF 
Assets:  ETF Portfolio   Portfolio   Portfolio 
Investments in securities, at cost  $108,394,242   $88,872,797   $31,009,270 
Investments in securities, at value (Securities on loan $2,279,585, $6,477,391 and $4,098,066, respectively)  $116,043,396   $89,709,592   $30,104,104 
Receivable for securities sold   280,007    406,839    128,352 
Receivable for Portfolio shares sold   2,319,659    32,091    7,447 
Interest and dividends receivable   119,882    38,836    9,006 
Total Assets   118,762,944    90,187,358    30,248,909 
Liabilities:               
Collateral on securities loaned   2,342,746    1,826,365    574,250 
Payable for Portfolio shares redeemed   1,172    10,964    6,673 
Payable for securities purchased   672,046    796,642    129,407 
Accrued investment advisory fees   9,095    7,098    2,409 
Accrued distribution (12b-1) fees   22,621    16,996    4,628 
Accrued shareholder service fees       371     
Payable to related parties and administrative service fees   11,244    9,224    4,427 
Total Liabilities   3,058,924    2,667,660    721,794 
Net Assets  $115,704,020   $87,519,698   $29,527,115 
                
Components of Net Assets:               
Paid-in capital  $104,953,220   $83,748,281   $28,790,166 
Accumulated earnings   10,750,800    3,771,417    736,949 
Net Assets  $115,704,020   $87,519,698   $29,527,115 
                
Class 1 Shares:               
Net assets  $3,115,638   $8,026,307   $11,550,681 
Total shares of beneficial interest outstanding ($0 par value, unlimited shares authorized)   171,470    584,707    920,639 
                
Net asset value, offering and redemption price per share (Net assets ÷ Total shares of beneficial interest outstanding)  $18.17   $13.73   $12.55 
                
Class 2 Shares:               
Net assets  $109,281,341   $72,014,198   $13,230,580 
Total shares of beneficial interest outstanding ($0 par value, unlimited shares authorized)   6,110,301    5,481,810    1,066,196 
                
Net asset value, offering and redemption price per share (Net assets ÷ Total shares of beneficial interest outstanding)  $17.88   $13.14   $12.41 
                
Investor Class Shares:               
Net assets  $3,307,021   $5,909,118   $4,745,840 
Total shares of beneficial interest outstanding ($0 par value, unlimited shares authorized)   171,898    423,031    373,032 
                
Net asset value, offering and redemption price per share (Net assets ÷ Total shares of beneficial interest outstanding)  $19.24   $13.97   $12.72 
                
Service Class Shares:               
Net assets  $20   $1,570,075   $14 
Total shares of beneficial interest outstanding ($0 par value, unlimited shares authorized)   1    119,658    1 
                
Net asset value, offering and redemption price per share (Net assets ÷ Total shares of beneficial interest outstanding)  $17.88 (a)  $13.12   $12.41 (a)
                
(a)NAV does not recalculate due to rounding of net assets.

 

See accompanying notes to financial statements.

32

 

TOPS® ETF Portfolios
Statements of Assets and Liabilities (Unaudited) (Continued)
June 30, 2023

 

   Growth   Moderate 
   ETF   Growth 
Assets:  Portfolio   ETF Portfolio 
Investments in securities, at cost  $121,136,083   $120,145,795 
Investments in securities, at value (Securities on loan $6,802,298 and $2,293,030, respectively)  $130,465,560   $125,597,865 
Receivable for securities sold   131,732    144,022 
Receivable for Portfolio shares sold   128,105    18,514 
Interest and dividends receivable   113,891    98,306 
Total Assets   130,839,288    125,858,707 
Liabilities:          
Collateral on securities loaned   3,773,293    491,161 
Payable for Portfolio shares redeemed   2,464    611,880 
Payable for securities purchased   909,694    780,466 
Accrued investment advisory fees   10,086    10,009 
Accrued distribution (12b-1) fees   23,921    22,975 
Accrued shareholder service fees       2,711 
Payable to related parties and administrative service fees   10,550    10,639 
Total Liabilities   4,730,008    1,929,841 
Net Assets  $126,109,280   $123,928,866 
           
Components of Net Assets:          
Paid-in capital  $113,630,992   $113,175,463 
Accumulated earnings   12,478,288    10,753,403 
Net Assets  $126,109,280   $123,928,866 
           
Class 1 Shares:          
Net assets  $9,188,842   $9,222,190 
Total shares of beneficial interest outstanding ($0 par value, unlimited shares authorized)   514,419    653,048 
           
Net asset value, offering and redemption price per share (Net assets ÷ Total shares of beneficial interest outstanding)  $17.86   $14.12 
           
Class 2 Shares:          
Net assets  $114,198,484   $93,048,328 
Total shares of beneficial interest outstanding ($0 par value, unlimited shares authorized)   6,560,872    6,889,265 
           
Net asset value, offering and redemption price per share (Net assets ÷ Total shares of beneficial interest outstanding)  $17.41   $13.51 
           
Investor Class Shares:          
Net assets  $2,721,935   $10,361,044 
Total shares of beneficial interest outstanding ($0 par value, unlimited shares authorized)   142,528    695,895 
           
Net asset value, offering and redemption price per share (Net assets ÷ Total shares of beneficial interest outstanding)  $19.10   $14.89 
           
Service Class Shares:          
Net assets  $19   $11,297,304 
Total shares of beneficial interest outstanding ($0 par value, unlimited shares authorized)   1    838,538 
           
Net asset value, offering and redemption price per share (Net assets ÷ Total shares of beneficial interest outstanding)  $17.41 (a)  $13.47 
           
(a)NAV does not recalculate due to rounding of net assets.

 

See accompanying notes to financial statements.

33

 

TOPS® Managed Risk ETF Portfolios
Statements of Assets and Liabilities (Unaudited)
June 30, 2023

 

   Managed Risk   Managed Risk   Managed Risk 
   Balanced   Growth   Moderate Growth 
Assets:  ETF Portfolio   ETF Portfolio   ETF Portfolio 
Investments in securities, at cost  $60,727,879   $180,471,803   $112,980,319 
Investments in securities, at value (Securities on loan $3,635,535, $8,097,410 and $9,477,346, respectively)  $61,488,174   $194,789,331   $115,528,413 
Deposits with Broker   192,694    311,939    391,851 
Receivable for securities sold   273,232    1,379,965    411,234 
Receivable for Portfolio shares sold   2,161    3,416    63,736 
Unrealized appreciation on futures contracts   48,865    38,650    130,732 
Interest and dividends receivable   46,240    228,780    119,410 
Total Assets   62,051,366    196,752,081    116,645,376 
Liabilities:               
Collateral on securities loaned   2,078,216    3,156,703    6,026,998 
Payable for Portfolio shares redeemed   80,901    38,861    48,612 
Payable for securities purchased   136,689    837,051    691,358 
Unrealized depreciation on futures contracts   51,748    80,798    81,097 
Accrued distribution (12b-1) fees   15,191    43,806    27,567 
Accrued investment advisory fees   14,690    47,055    26,763 
Payable to related parties and administrative service fees   12,318    17,610    19,953 
Total Liabilities   2,389,753    4,221,884    6,922,348 
Net Assets  $59,661,613   $192,530,197   $109,723,028 
                
Components of Net Assets:               
Paid-in capital  $65,255,043   $190,614,272   $120,649,887 
Accumulated earnings (losses)   (5,593,430)   1,915,925    (10,926,859)
Net Assets  $59,661,613   $192,530,197   $109,723,028 
                

See accompanying notes to financial statements.

34

 

TOPS® Managed Risk ETF Portfolios
Statements of Assets and Liabilities (Unaudited) (Continued)
June 30, 2023

 

   Managed Risk   Managed Risk   Managed Risk 
   Balanced   Growth   Moderate Growth 
   ETF Portfolio   ETF Portfolio   ETF Portfolio 
             
Class 1 Shares:               
Net assets  $176,806   $10,519,307   $326,734 
Total shares of beneficial interest outstanding ($0 par value, unlimited shares authorized)   40,581    1,800,327    140,739 
                
Net asset value, offering and redemption price per share (Net assets ÷ Total shares of beneficial interest outstanding)  $4.36   $5.84   $2.32 
                
Class 2 Shares:               
Net assets  $34,116,498   $108,214,896   $55,853,286 
Total shares of beneficial interest outstanding ($0 par value, unlimited shares authorized)   7,598,941    18,439,587    22,456,680 
                
Net asset value, offering and redemption price per share (Net assets ÷ Total shares of beneficial interest outstanding)  $4.49   $5.87   $2.49 
                
Class 3 Shares:               
Net assets  $21,046,069   $70,369,021   $49,070,130 
Total shares of beneficial interest outstanding ($0 par value, unlimited shares authorized)   4,769,617    12,264,355    21,456,526 
                
Net asset value, offering and redemption price per share (Net assets ÷ Total shares of beneficial interest outstanding)  $4.41   $5.74   $2.29 
                
Class 4 Shares:               
Net assets  $4,322,229   $3,426,958   $4,472,863 
Total shares of beneficial interest outstanding ($0 par value, unlimited shares authorized)   1,047,426    587,545    2,042,573 
                
Net asset value, offering and redemption price per share (Net assets ÷ Total shares of beneficial interest outstanding)  $4.13   $5.83   $2.19 
                
Investor Class Shares:               
Net assets  $11   $15   $15 
Total shares of beneficial interest outstanding ($0 par value, unlimited shares authorized)   2    2    3 
                
Net asset value, offering and redemption price per share (Net assets ÷ Total shares of beneficial interest outstanding)  $5.22 (a)  $6.43 (a)  $5.23 (a)
                
(a)NAV does not recalculate due to rounding of net assets.

 

See accompanying notes to financial statements.

35

 

TOPS® ETF Portfolios
Statements of Operations (Unaudited)
For the Six Months Ended June 30, 2023

 

   Aggressive   Balanced   Conservative   Growth   Moderate 
   Growth   ETF   ETF   ETF   Growth 
   ETF Portfolio   Portfolio   Portfolio   Portfolio   ETF Portfolio 
Investment Income:                         
Dividend income  $962,032   $904,724   $322,293   $1,159,339   $1,279,364 
Interest income   52,980    43,138    13,493    59,482    57,792 
Securities lending income   13,458    7,810    2,598    14,010    13,976 
Total Investment Income   1,028,470    955,672    338,384    1,232,831    1,351,132 
Expenses:                         
Investment advisory fees   50,479    40,712    14,205    56,349    58,755 
Distribution fees (12b-1)                         
Class 2 Shares   117,748    84,249    15,289    127,348    110,986 
Investor Shares   6,648    11,453    10,688    5,829    23,028 
Shareholder service fees       1,964            16,051 
Related parties and administrative service fees   55,152    45,635    19,127    60,940    63,345 
Total Expenses   230,027    184,013    59,309    250,466    272,165 
Net Investment Income   798,443    771,659    279,075    982,365    1,078,967 
                          
Realized and Unrealized Gain (Loss) on Investments:                         
Net realized gain (loss) on:                         
Investments   459,788    (226,140)   93,335    (581,851)   965,027 
Net change in unrealized appreciation on:                         
Investments   8,273,337    4,007,675    839,964    9,380,842    6,317,913 
Net Realized and Unrealized Gain on Investments   8,733,125    3,781,535    933,299    8,798,991    7,282,940 
Net Increase in Net Assets Resulting from Operations  $9,531,568   $4,553,194   $1,212,374   $9,781,356   $8,361,907 
                          

See accompanying notes to financial statements.

36

 

TOPS® Managed Risk ETF Portfolios
Statements of Operations (Unaudited)
For the Six Months Ended June 30, 2023

 

   Managed Risk   Managed Risk   Managed Risk 
   Balanced   Growth   Moderate Growth 
   ETF Portfolio   ETF Portfolio   ETF Portfolio 
Investment Income:               
Dividend income  $590,059   $1,695,408   $1,060,724 
Interest income   164,067    514,856    297,622 
Securities lending income   11,747    42,132    21,880 
Total Investment Income   765,873    2,252,396    1,380,226 
Expenses:               
Investment advisory fees   89,710    286,061    164,081 
Distribution fees (12b-1)               
Class 2 Shares   42,113    131,088    68,845 
Class 3 Shares   37,234    123,017    86,741 
Class 4 Shares   14,081    10,492    13,272 
Related parties and administrative service fees   35,320    100,770    60,110 
Total Expenses   218,458    651,428    393,049 
Net Investment Income   547,415    1,600,968    987,177 
                
Realized and Unrealized Gain (Loss) on Investments and Futures Contracts:               
Net realized gain (loss) on:               
Investments   (360,324)   5,162,998    (1,001,925)
Futures contracts   (276,000)   (3,541,880)   (977,613)
Total net realized gain (loss)   (636,324)   1,621,118    (1,979,538)
Net change in unrealized appreciation (depreciation) on:               
Investments   2,905,081    8,786,087    7,085,634 
Futures contracts   (202,150)   (1,336,803)   (386,547)
Total unrealized appreciation   2,702,931    7,449,284    6,699,087 
Net Realized and Unrealized Gain on Investments and Futures Contracts   2,066,607    9,070,402    4,719,549 
Net Increase in Net Assets Resulting from Operations  $2,614,022   $10,671,370   $5,706,726 
                

See accompanying notes to financial statements.

37

 

TOPS® ETF Portfolios
Statements of Changes in Net Assets

 

   Aggressive Growth ETF Portfolio   Balanced ETF Portfolio 
   Six Months Ended       Six Months Ended     
   June 30, 2023   Year Ended   June 30, 2023   Year Ended 
   (Unaudited)   December 31, 2022   (Unaudited)   December 31, 2022 
                     
Increase (Decrease) in Net Assets:                    
From Operations:                    
Net investment income  $798,443   $1,388,214   $771,659   $1,639,778 
Net realized gain (loss) on investments   459,788    530,675    (226,140)   1,098,285 
Net change in unrealized appreciation (depreciation) on investments   8,273,337    (15,578,892)   4,007,675    (10,848,917)
Net increase (decrease) in net assets resulting from operations   9,531,568    (13,660,003)   4,553,194    (8,110,854)
From Distributions to Shareholders:                    
Total Distributions Paid                    
Class 1       (59,433)       (273,101)
Class 2       (1,056,353)       (1,871,331)
Investor Class       (18,905)       (100,070)
Service Class       (0) (a)       (32,737)
Total distributions to shareholders       (1,134,691)       (2,277,239)
From Shares of Beneficial Interest:                    
Proceeds from shares sold                    
Class 1   430,636    607,298    227,565    1,268,470 
Class 2   17,513,280    24,431,535    8,516,856    16,051,793 
Investor Class   1,007,009    703,932    2,013,838    2,129,805 
Service Class           363,955    773,626 
Reinvestment of distributions                    
Class 1       59,433        273,101 
Class 2       1,056,352        1,871,331 
Investor Class       18,905        100,070 
Service Class       0 (a)       32,737 
Cost of shares redeemed                    
Class 1   (1,697,826)   (376,931)   (904,931)   (2,064,366)
Class 2   (1,244,462)   (1,604,144)   (2,485,948)   (2,352,528)
Investor Class   (176,001)   (388,005)   (134,161)   (327,625)
Service Class           (12,857)   (32,116)
Net increase in net assets from share transactions of beneficial interest   15,832,636    24,508,375    7,584,317    17,724,298 
Total Increase In Net Assets   25,364,204    9,713,681    12,137,511    7,336,205 
                     
Net Assets:                    
Beginning of period/year   90,339,816    80,626,135    75,382,187    68,045,982 
End of period/year  $115,704,020   $90,339,816   $87,519,698   $75,382,187 
                     
(a)Represents less than $1.

 

See accompanying notes to financial statements.

38

 

TOPS® ETF Portfolios
Statements of Changes in Net Assets (Continued)

 

   Aggressive Growth ETF Portfolio   Balanced ETF Portfolio 
   Six Months Ended       Six Months Ended     
   June 30, 2023   Year Ended   June 30, 2023   Year Ended 
   (Unaudited)   December 31, 2022   (Unaudited)   December 31, 2022 
SHARE ACTIVITY                    
Class 1                    
Shares Sold   24,783    33,891    16,945    92,165 
Shares Reinvested       3,502        20,879 
Shares Redeemed   (95,961)   (22,009)   (67,547)   (150,539)
Net increase (decrease) in shares of beneficial interest outstanding   (71,178)   15,384    (50,602)   (37,495)
                     
Class 2                    
Shares Sold   1,014,910    1,430,179    664,820    1,215,779 
Shares Reinvested       63,141        149,229 
Shares Redeemed   (72,562)   (91,686)   (193,485)   (177,251)
Net increase in shares of beneficial interest outstanding   942,348    1,401,634    471,335    1,187,757 
                     
Investor Class                    
Shares Sold   54,404    39,103    147,104    152,316 
Shares Reinvested       1,049        7,496 
Shares Redeemed   (9,354)   (21,133)   (9,748)   (23,185)
Net increase in shares of beneficial interest outstanding   45,050    19,019    137,356    136,627 
                     
Service Class                    
Shares Sold           28,366    59,542 
Shares Reinvested       0 (a)       2,613 
Shares Redeemed           (1,000)   (2,377)
Net increase in shares of beneficial interest outstanding       0 (a)   27,366    59,778 
                     
(a)Represents less than one share

 

See accompanying notes to financial statements.

39

 

TOPS® ETF Portfolios
Statements of Changes in Net Assets (Continued)

 

   Conservative ETF Portfolio   Growth ETF Portfolio 
   Six Months Ended       Six Months Ended     
   June 30, 2023   Year Ended   June 30, 2023   Year Ended 
   (Unaudited)   December 31, 2022   (Unaudited)   December 31, 2022 
                     
Increase (Decrease) in Net Assets:                    
From Operations:                    
Net investment income  $279,075   $649,388   $982,365   $1,772,615 
Net realized gain (loss) on investments   93,335    719,268    (581,851)   1,176,556 
Distributions of realized gains by underlying investment companies       1,770         
Net change in unrealized appreciation (depreciation) on investments   839,964    (4,026,825)   9,380,842    (16,914,295)
Net increase (decrease) in net assets resulting from operations   1,212,374    (2,656,399)   9,781,356    (13,965,124)
From Distributions to Shareholders:                    
Total Distributions Paid                    
Class 1       (454,463)       (163,569)
Class 2       (369,474)       (1,802,789)
Investor Class       (116,541)       (28,270)
Service Class       (0) (a)       (0) (a)
Total distributions to shareholders       (940,478)       (1,994,628)
From Shares of Beneficial Interest:                    
Proceeds from shares sold                    
Class 1   1,654,648    3,461,179    1,314,156    3,794,959 
Class 2   2,880,999    4,599,102    14,797,698    29,092,084 
Investor Class   764,015    3,447,146    1,015,826    944,914 
Reinvestment of distributions                    
Class 1       454,463        163,569 
Class 2       369,474        1,802,789 
Investor Class       116,541        28,270 
Service Class       0 (a)       0 (a)
Cost of shares redeemed                    
Class 1   (2,887,808)   (5,052,123)   (743,653)   (2,218,022)
Class 2   (1,127,003)   (1,390,202)   (1,484,177)   (3,485,267)
Investor Class   (171,519)   (4,748,381)   (376,460)   (809,327)
Net increase in net assets from share transactions of beneficial interest   1,113,332    1,257,199    14,523,390    29,313,969 
Total Increase (Decrease) In Net Assets   2,325,706    (2,339,678)   24,304,746    13,354,217 
                     
Net Assets:                    
Beginning of period/year   27,201,409    29,541,087    101,804,534    88,450,317 
End of period/year  $29,527,115   $27,201,409   $126,109,280   $101,804,534 
                     
(a)Represents less than $1.

 

See accompanying notes to financial statements.

40

 

TOPS® ETF Portfolios
Statements of Changes in Net Assets (Continued)

 

   Conservative ETF Portfolio   Growth ETF Portfolio 
   Six Months Ended       Six Months Ended     
   June 30, 2023   Year Ended   June 30, 2023   Year Ended 
   (Unaudited)   December 31, 2022   (Unaudited)   December 31, 2022 
SHARE ACTIVITY                    
Class 1                    
Shares Sold   134,320    274,160    76,124    224,386 
Shares Reinvested       37,652        9,783 
Shares Redeemed   (234,519)   (400,487)   (43,314)   (127,690)
Net increase (decrease) in shares of beneficial interest outstanding   (100,199)   (88,675)   32,810    106,479 
                     
Class 2                    
Shares Sold   235,984    366,059    883,978    1,720,035 
Shares Reinvested       30,892        110,533 
Shares Redeemed   (92,453)   (111,204)   (88,341)   (203,965)
Net increase in shares of beneficial interest outstanding   143,531    285,747    795,637    1,626,603 
                     
Investor Class                    
Shares Sold   60,873    264,502    55,584    51,304 
Shares Reinvested       9,490        1,577 
Shares Redeemed   (13,704)   (367,973)   (20,362)   (43,915)
Net increase (decrease) in shares of beneficial interest outstanding   47,169    (93,981)   35,222    8,966 
                     
Service Class                    
Shares Reinvested       0 (a)       0 (a)
Net increase in shares of beneficial interest outstanding       0 (a)       0 (a)
                     
(a)Represents less than one share.

 

See accompanying notes to financial statements.

41

 

TOPS® ETF Portfolios
Statements of Changes in Net Assets (Continued)

 

   Moderate Growth ETF Portfolio 
   Six Months Ended     
   June 30, 2023   Year Ended 
   (Unaudited)   December 31, 2022 
           
Increase (Decrease) in Net Assets:          
From Operations:          
Net investment income  $1,078,967   $2,210,478 
Net realized gain on investments   965,027    1,404,658 
Net change in unrealized appreciation (depreciation) on investments   6,317,913    (17,389,326)
Net increase (decrease) in net assets resulting from operations   8,361,907    (13,774,190)
From Distributions to Shareholders:          
Total Distributions Paid          
Class 1       (241,106)
Class 2       (2,373,907)
Investor Class       (144,895)
Service Class       (288,275)
Total distributions to shareholders       (3,048,183)
From Shares of Beneficial Interest:          
Proceeds from shares sold          
Class 1   1,434,190    2,830,633 
Class 2   8,996,216    25,057,822 
Investor Class   1,765,589    8,413,904 
Service Class   548,494    402,076 
Reinvestment of distributions          
Class 1       241,106 
Class 2       2,373,907 
Investor Class       144,895 
Service Class       288,275 
Cost of shares redeemed          
Class 1   (1,374,366)   (2,850,772)
Class 2   (10,083,137)   (2,567,138)
Investor Class   (628,479)   (288,168)
Service Class   (371,595)   (865,423)
Net increase in net assets from share transactions of beneficial interest   286,912    33,181,117 
Total Increase In Net Assets   8,648,819    16,358,744 
           
Net Assets:          
Beginning of period/year   115,280,047    98,921,303 
End of period/year  $123,928,866   $115,280,047 
           

See accompanying notes to financial statements.

42

 

TOPS® ETF Portfolios
Statements of Changes in Net Assets (Continued)

 

   Moderate Growth ETF Portfolio 
   Six Months Ended     
   June 30, 2023   Year Ended 
   (Unaudited)   December 31, 2022 
SHARE ACTIVITY          
Class 1          
Shares Sold   104,639    205,285 
Shares Reinvested       18,033 
Shares Redeemed   (100,707)   (202,907)
Net increase in shares of beneficial interest outstanding   3,932    20,411 
           
Class 2          
Shares Sold   685,969    1,870,196 
Shares Reinvested       185,461 
Shares Redeemed   (760,598)   (193,955)
Net increase (decrease) in shares of beneficial interest outstanding   (74,629)   1,861,702 
           
Investor Class          
Shares Sold   122,128    575,599 
Shares Reinvested       10,247 
Shares Redeemed   (43,391)   (20,400)
Net increase in shares of beneficial interest outstanding   78,737    565,446 
           
Service Class          
Shares Sold   41,479    30,975 
Shares Reinvested       22,557 
Shares Redeemed   (28,445)   (65,256)
Net increase (decrease) in shares of beneficial interest outstanding   13,034    (11,724)
           

See accompanying notes to financial statements.

43

 

TOPS® Managed Risk ETF Portfolios
Statements of Changes in Net Assets

 

   Managed Risk Balanced ETF Portfolio 
   Six Months Ended     
   June 30, 2023   Year Ended 
   (Unaudited)   December 31, 2022 
Increase (Decrease) in Net Assets:          
From Operations:          
Net investment income  $547,415   $5,190,005 
Net realized gain (loss) on investments and futures contracts   (636,324)   13,034,942 
Net change in unrealized appreciation (depreciation) on investments and futures contracts   2,702,931    (81,074,492)
Net increase (decrease) in net assets resulting from operations   2,614,022    (62,849,545)
From Distributions to Shareholders:          
Total Distributions Paid          
Class 1       (89,730)
Class 2       (20,385,169)
Class 3       (13,855,786)
Class 4       (3,281,275)
Investor Class       (7)
Total distributions to shareholders       (37,611,967)
From Shares of Beneficial Interest:          
Proceeds from shares sold          
Class 1   28,337    10 
Class 2   2,381,307    11,220,486 
Class 3   56,642    1,699,832 
Class 4   12,492    5,742,146 
Investor Class       55,055 
Reinvestment of distributions          
Class 1       89,730 
Class 2       20,385,169 
Class 3       13,855,786 
Class 4       3,281,275 
Investor Class       7 
Cost of shares redeemed          
Class 1   (123)   (250)
Class 2   (2,349,221)   (300,609,740)
Class 3   (1,685,152)   (50,419,493)
Class 4   (944,540)   (6,394,816)
Investor Class       (51,726)
Net decrease in net assets from share transactions of beneficial interest   (2,500,258)   (301,146,529)
Total Increase (Decrease) In Net Assets   113,764    (401,608,041)
           
Net Assets:          
Beginning of period/year   59,547,849    461,155,890 
End of period/year  $59,661,613   $59,547,849 
           

See accompanying notes to financial statements.

44

 

TOPS® Managed Risk ETF Portfolios
Statements of Changes in Net Assets (Continued)

 

   Managed Risk Balanced ETF Portfolio 
   Six Months Ended     
   June 30, 2023   Year Ended 
   (Unaudited)   December 31, 2022 
SHARE ACTIVITY          
Class 1          
Shares Sold   6,529    1 
Shares Reinvested       21,467 
Shares Redeemed   (29)   (28)
Net increase in shares of beneficial interest outstanding   6,500    21,440 
           
Class 2          
Shares Sold   542,429    983,055 
Shares Reinvested       4,729,737 
Shares Redeemed   (534,185)   (27,587,065)
Net increase (decrease) in shares of beneficial interest outstanding   8,244    (21,874,273)
           
Class 3          
Shares Sold   13,129    159,898 
Shares Reinvested       3,267,874 
Shares Redeemed   (389,328)   (4,656,447)
Net decrease in shares of beneficial interest outstanding   (376,199)   (1,228,675)
           
Class 4          
Shares Sold   3,079    500,283 
Shares Reinvested       826,518 
Shares Redeemed   (233,421)   (568,354)
Net increase (decrease) in shares of beneficial interest outstanding   (230,342)   758,447 
           
Investor Class          
Shares Sold       4,271 
Shares Reinvested       1 
Shares Redeemed       (4,271)
Net increase in shares of beneficial interest outstanding       1 
           

See accompanying notes to financial statements.

45

 

TOPS® Managed Risk ETF Portfolios
Statements of Changes in Net Assets (Continued)

 

   Managed Risk Growth ETF Portfolio 
   Six Months Ended     
   June 30, 2023   Year Ended 
   (Unaudited)   December 31, 2022 
Increase (Decrease) in Net Assets:          
From Operations:          
Net investment income  $1,600,968   $7,749,391 
Net realized gain on investments and futures contracts   1,621,118    93,012,775 
Net change in unrealized appreciation (depreciation) on investments and futures contracts   7,449,284    (220,141,816)
Net increase (decrease) in net assets resulting from operations   10,671,370    (119,379,650)
From Distributions to Shareholders:          
Total Distributions Paid          
Class 1       (9,204,007)
Class 2       (53,620,014)
Class 3       (37,903,975)
Class 4       (1,892,946)
Investor Class       (7)
Total distributions to shareholders       (102,620,949)
From Shares of Beneficial Interest:          
Proceeds from shares sold          
Class 1       19,376 
Class 2   3,173,591    17,223,139 
Class 3   182,010    3,086,972 
Class 4   10,937    4,078,091 
Reinvestment of distributions          
Class 1       9,204,007 
Class 2       53,620,014 
Class 3       37,903,975 
Class 4       1,892,946 
Investor Class       7 
Cost of shares redeemed          
Class 1   (7,740,839)   (5,807,085)
Class 2   (4,317,144)   (438,004,621)
Class 3   (4,727,200)   (56,292,148)
Class 4   (358,785)   (4,485,546)
Net decrease in net assets from share transactions of beneficial interest   (13,777,430)   (377,560,873)
Total Decrease In Net Assets   (3,106,060)   (599,561,472)
           
Net Assets:          
Beginning of period/year   195,636,257    795,197,729 
End of period/year  $192,530,197   $195,636,257 
           

See accompanying notes to financial statements.

46

 

TOPS® Managed Risk ETF Portfolios
Statements of Changes in Net Assets (Continued)

 

   Managed Risk Growth ETF Portfolio 
   Six Months Ended     
   June 30, 2023   Year Ended 
   (Unaudited)   December 31, 2022 
SHARE ACTIVITY          
Class 1          
Shares Sold       2,591 
Shares Reinvested       1,649,464 
Shares Redeemed   (1,364,250)   (500,030)
Net increase (decrease) in shares of beneficial interest outstanding   (1,364,250)   1,152,025 
           
Class 2          
Shares Sold   558,280    1,478,019 
Shares Reinvested       9,557,935 
Shares Redeemed   (757,277)   (39,675,684)
Net decrease in shares of beneficial interest outstanding   (198,997)   (28,639,730)
           
Class 3          
Shares Sold   32,523    269,968 
Shares Reinvested       6,904,185 
Shares Redeemed   (846,996)   (5,207,445)
Net increase (decrease) in shares of beneficial interest outstanding   (814,473)   1,966,708 
           
Class 4          
Shares Sold   1,941    341,637 
Shares Reinvested       338,631 
Shares Redeemed   (63,697)   (383,380)
Net increase (decrease) in shares of beneficial interest outstanding   (61,756)   296,888 
           
Investor Class          
Shares Reinvested       1 
Net increase in shares of beneficial interest outstanding       1 
           

See accompanying notes to financial statements.

47

 

TOPS® Managed Risk ETF Portfolios
Statements of Changes in Net Assets (Continued)

 

   Managed Risk Moderate Growth ETF Portfolio 
   Six Months Ended     
   June 30, 2023   Year Ended 
   (Unaudited)   December 31, 2022 
Increase (Decrease) in Net Assets:          
From Operations:          
Net investment income  $987,177   $8,082,697 
Net realized gain (loss) on investments and futures contracts   (1,979,538)   54,886,663 
Net change in unrealized appreciation (depreciation) on investments and futures contracts   6,699,087    (181,379,333)
Net increase (decrease) in net assets resulting from operations   5,706,726    (118,409,973)
From Distributions to Shareholders:          
Total Distributions Paid          
Class 1       (452,047)
Class 2       (44,987,637)
Class 3       (42,515,268)
Class 4       (3,829,594)
Investor Class       (66)
Total distributions to shareholders       (91,784,612)
From Shares of Beneficial Interest:          
Proceeds from shares sold          
Class 1       10 
Class 2   2,328,996    12,595,623 
Class 3   67,447    2,323,602 
Class 4   5,422    5,411,994 
Reinvestment of distributions          
Class 1       452,047 
Class 2       44,987,637 
Class 3       42,515,268 
Class 4       3,829,594 
Investor Class       66 
Cost of shares redeemed          
Class 1   (16,525)   (699,848)
Class 2   (5,085,398)   (488,102,374)
Class 3   (4,339,853)   (86,145,681)
Class 4   (355,899)   (6,345,120)
Investor Class       (501,840)
Net decrease in net assets from share transactions of beneficial interest   (7,395,810)   (469,679,022)
Total Decrease In Net Assets   (1,689,084)   (679,873,607)
           
Net Assets:          
Beginning of period/year   111,412,112    791,285,719 
End of period/year  $109,723,028   $111,412,112 
           

See accompanying notes to financial statements.

48

 

TOPS® Managed Risk ETF Portfolios
Statements of Changes in Net Assets (Continued)

 

   Managed Risk Moderate Growth ETF Portfolio 
   Six Months Ended     
   June 30, 2023   Year Ended 
   (Unaudited)   December 31, 2022 
SHARE ACTIVITY          
Class 1          
Shares Sold       1 
Shares Reinvested       203,625 
Shares Redeemed   (7,394)   (141,903)
Net increase (decrease) in shares of beneficial interest outstanding   (7,394)   61,723 
           
Class 2          
Shares Sold   956,192    1,108,644 
Shares Reinvested       18,902,369 
Shares Redeemed   (2,095,131)   (42,946,232)
Net decrease in shares of beneficial interest outstanding   (1,138,939)   (22,935,219)
           
Class 3          
Shares Sold   30,276    270,150 
Shares Reinvested       19,413,364 
Shares Redeemed   (1,946,703)   (8,036,119)
Net increase (decrease) in shares of beneficial interest outstanding   (1,916,427)   11,647,395 
           
Class 4          
Shares Sold   2,518    445,597 
Shares Reinvested       1,823,616 
Shares Redeemed   (166,112)   (540,227)
Net increase (decrease) in shares of beneficial interest outstanding   (163,594)   1,728,986 
           
Investor Class          
Shares Reinvested       13 
Shares Redeemed       (36,535)
Net decrease in shares of beneficial interest outstanding       (36,522)
           

See accompanying notes to financial statements.

49

 

TOPS® ETF Portfolios
Financial Highlights
Aggressive Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 1 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $16.51   $19.88   $16.72   $15.18   $12.88   $14.94 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.13    0.32    0.35    0.24    0.33    0.32 
Net realized and unrealized gain (loss) on investments   1.53    (3.44)   2.93    1.65    2.78    (1.69)
Total income (loss) from investment operations   1.66    (3.12)   3.28    1.89    3.11    (1.37)
Less distributions from:                              
Net investment income       (0.24)   (0.12)   (0.21)   (0.24)   (0.16)
Net realized gain       (0.01)       (0.14)   (0.57)   (0.53)
Total distributions       (0.25)   (0.12)   (0.35)   (0.81)   (0.69)
Net asset value, end of period/year  $18.17   $16.51   $19.88   $16.72   $15.18   $12.88 
Total return (c)   10.05% (e)   (15.74)%   19.66%   12.92%   24.70%   (9.60)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $3,116   $4,007   $4,517   $3,058   $2,199   $1,517 
Ratio of expenses to average net assets (d)   0.21% (f)   0.21%   0.22%   0.23%   0.25%   0.22%
Ratio of net investment income to average net assets (b)(d)   1.51% (f)   1.87%   1.86%   1.68%   2.28%   2.17%
Portfolio turnover rate   8% (e)   9%   9%   23%   46%   39%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

50

 

TOPS® ETF Portfolios
Financial Highlights
Aggressive Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 2 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $16.28   $19.60   $16.52   $15.01   $12.75   $14.81 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.14    0.29    0.32    0.22    0.28    0.26 
Net realized and unrealized gain (loss) on investments   1.46    (3.40)   2.87    1.61    2.76    (1.65)
Total income (loss) from investment operations   1.60    (3.11)   3.19    1.83    3.04    (1.39)
Less distributions from:                              
Net investment income       (0.20)   (0.11)   (0.18)   (0.21)   (0.14)
Net realized gain       (0.01)       (0.14)   (0.57)   (0.53)
Total distributions       (0.21)   (0.11)   (0.32)   (0.78)   (0.67)
Net asset value, end of period/year  $17.88   $16.28   $19.60   $16.52   $15.01   $12.75 
Total return (c)   9.83% (e)   (15.88)%   19.31%   12.68%   24.37%   (9.88)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $109,281   $84,109   $73,834   $33,897   $18,077   $13,452 
Ratio of expenses to average net assets (d)   0.46% (f)   0.46%   0.47%   0.48%   0.50%   0.47%
Ratio of net investment income to average net assets (b)(d)   1.59% (f)   1.70%   1.73%   1.56%   1.99%   1.80%
Portfolio turnover rate   8% (e)   9%   9%   23%   46%   39%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

51

 

TOPS® ETF Portfolios
Financial Highlights
Aggressive Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Investor Class Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $17.53   $21.10   $17.79   $16.18   $13.75   $14.81 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.13    0.25    0.33    0.19    0.38    0.23 
Net realized and unrealized gain (loss) on investments   1.58    (3.65)   3.07    1.74    2.86    (0.62)
Total income (loss) from investment operations   1.71    (3.40)   3.40    1.93    3.24    (0.39)
Less distributions from:                              
Net investment income       (0.16)   (0.09)   (0.18)   (0.24)   (0.14)
Net realized gain       (0.01)       (0.14)   (0.57)   (0.53)
Total distributions       (0.17)   (0.09)   (0.32)   (0.81)   (0.67)
Net asset value, end of period/year  $19.24   $17.53   $21.10   $17.79   $16.18   $13.75 
Total return (c)   9.75% (f)   (16.14)%   19.11%   12.34%   24.06%   (10.22)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $3,307   $2,223   $2,275   $1,010   $624   $20 
Ratio of expenses to average net assets (d)   0.71% (g)   0.71%   0.72%   0.73%   0.75%   0.72%
Ratio of net investment income to average net assets (b)(d)   1.40% (g)   1.38%   1.61%   1.26%   2.47%   1.55%
Portfolio turnover rate   8% (f)   9%   9%   23%   46%   39%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(f)Not annualized.

 

(g)Annualized.

 

See accompanying notes to financial statements.

 

52

 

TOPS® ETF Portfolios
Financial Highlights
Aggressive Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Service Class Shares 
   Six Months Ended                 
   June 30, 2023   Year Ended   Year Ended   Year Ended   Period Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019 (a) 
                     
Net asset value, beginning of period/year  $16.28   $19.60   $16.52   $15.01   $14.76 
Income (loss) from investment operations:                         
Net investment income (b)(c)   0.15    0.35    0.36    0.00 (h)   0.00 (h)
Net realized and unrealized gain (loss) on investments   1.45    (3.46)   2.83    1.83    1.03 
Total income (loss) from investment operations   1.60    (3.11)   3.19    1.83    1.03 
Less distributions from:                         
Net investment income       (0.20)   (0.11)   (0.18)   (0.21)
Net realized gain       (0.01)       (0.14)   (0.57)
Total distributions       (0.21)   (0.11)   (0.32)   (0.78)
Net asset value, end of period/year (d)  $17.88   $16.28   $19.60   $16.52   $15.01 
Total return (e)   9.83% (i)   (15.88)%   19.31%   12.68%   7.42%
Ratios and Supplemental Data:                         
Net assets, end of period/year (f)  $20   $18   $21   $18   $16 
Ratio of expenses to average net assets (g)   0.51% (j)   0.51%   0.52%   0.53%   0.55% (j)
Ratio of net investment income to average net assets (c)(g)   0.90% (j)   2.03%   1.41%   1.06%   2.27% (j)
Portfolio turnover rate   8% (i)   9%   9%   23%   46%

 

(a)The Aggressive Growth ETF Portfolio Service Class Shares commenced operations on April 30, 2019.

 

(b)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the year/period.

 

(c)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(d)NAV does not recalculate due to rounding of net assets.

 

(e)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any. Total returns for periods of less than one year are not annualized.

 

(f)Rounded net assets, not truncated.

 

(g)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(h)Amount represents less than $0.01 per share.

 

(i)Not annualized.

 

(j)Annualized.

 

See accompanying notes to financial statements.

53

 

TOPS® ETF Portfolios
Financial Highlights
Balanced ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 1 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $12.96   $15.04   $13.81   $12.91   $11.53   $12.58 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.14    0.33    0.33    0.22    0.32    0.32 
Net realized and unrealized gain (loss) on investments   0.63    (1.98)   1.04    0.87    1.53    (0.98)
Total income (loss) from investment operations   0.77    (1.65)   1.37    1.09    1.85    (0.66)
Less distributions from:                              
Net investment income       (0.23)   (0.14)   (0.19)   (0.22)   (0.17)
Net realized gain       (0.20)       (0.00) (e)   (0.25)   (0.22)
Total distributions       (0.43)   (0.14)   (0.19)   (0.47)   (0.39)
Net asset value, end of period/year  $13.73   $12.96   $15.04   $13.81   $12.91   $11.53 
Total return (c)   5.94% (e)   (10.99)%   9.97%   8.62%   16.26%   (5.38)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $8,026   $8,234   $10,116   $8,045   $6,764   $5,009 
Ratio of expenses to average net assets (d)   0.21% (f)   0.21%   0.22%   0.21%   0.24%   0.22%
Ratio of net investment income to average net assets (b)(d)   2.09% (f)   2.44%   2.23%   1.71%   2.56%   2.59%
Portfolio turnover rate   11% (e)   12%   13%   23%   37%   45%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Amount represents less than $0.01 per share.

 

(f)Not annualized.

 

(g)Annualized.

 

See accompanying notes to financial statements.

54

 

TOPS® ETF Portfolios
Financial Highlights
Balanced ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 2 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $12.42   $14.43   $13.28   $12.43   $11.13   $12.17 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.12    0.31    0.29    0.19    0.28    0.28 
Net realized and unrealized gain (loss) on investments   0.60    (1.92)   0.99    0.83    1.47    (0.95)
Total income (loss) from investment operations   0.72    (1.61)   1.28    1.02    1.75    (0.67)
Less distributions from:                              
Net investment income       (0.20)   (0.13)   (0.17)   (0.20)   (0.15)
Net realized gain       (0.20)       (0.00) (e)   (0.25)   (0.22)
Total distributions       (0.40)   (0.13)   (0.17)   (0.45)   (0.37)
Net asset value, end of period/year  $13.14   $12.42   $14.43   $13.28   $12.43   $11.13 
Total return (c)   5.80% (f)   (11.15)%   9.62%   8.40%   15.93%   (5.62)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $72,014   $62,226   $55,173   $32,802   $18,536   $12,444 
Ratio of expenses to average net assets (d)   0.46% (g)   0.46%   0.47%   0.46%   0.49%   0.47%
Ratio of net investment income to average net assets (b)(d)   1.88% (g)   2.34%   2.06%   1.55%   2.35%   2.35%
Portfolio turnover rate   11% (f)   12%   13%   23%   37%   45%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Amount represents less than $0.01 per share.

 

(f)Not annualized.

 

(g)Annualized.

 

See accompanying notes to financial statements.

55

 

TOPS® ETF Portfolios
Financial Highlights
Balanced ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Investor Class Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $13.22   $15.35   $14.13   $13.25   $11.87   $12.16 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.12    0.31    0.31    0.15    0.44    0.25 
Net realized and unrealized gain (loss) on investments   0.63    (2.06)   1.01    0.90    1.41    (0.17)
Total income (loss) from investment operations   0.75    (1.75)   1.32    1.05    1.85    0.08 
Less distributions from:                              
Net investment income       (0.18)   (0.10)   (0.17)   (0.22)   (0.15)
Net realized gain       (0.20)       (0.00) (e)   (0.25)   (0.22)
Total distributions       (0.38)   (0.10)   (0.17)   (0.47)   (0.37)
Net asset value, end of period/year  $13.97   $13.22   $15.35   $14.13   $13.25   $11.87 
Total return (c)   5.67% (g)   (11.41)%   9.34%   8.09%   15.78%   (5.81)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $5,909   $3,777   $2,288   $1,044   $1,017   $26 
Ratio of expenses to average net assets (d)   0.71% (h)   0.71%   0.72%   0.72%   0.74%   0.72%
Ratio of net investment income to average net assets (b)(d)   1.73% (h)   2.26%   2.09%   1.18%   3.35%   2.10%
Portfolio turnover rate   11% (g)   12%   13%   23%   37%   45%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Amount represents less than $0.01 per share.

 

(g)Not Annualized

 

(h)Annualized.

 

See accompanying notes to financial statements.

56

 

TOPS® ETF Portfolios
Financial Highlights
Balanced ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Service Class Shares 
   Six Months Ended                 
   June 30, 2023   Year Ended   Year Ended   Year Ended   Period Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019 (a) 
                     
Net asset value, beginning of period/year  $12.41   $14.43   $13.28   $12.43   $12.16 
Income (loss) from investment operations:                         
Net investment income (b)(c)   0.12    0.33    0.42    0.00 (g)   0.00 (g)
Net realized and unrealized gain (loss) on investments   0.59    (1.95)   0.85    1.02    0.72 
Total income (loss) from investment operations   0.71    (1.62)   1.27    1.02    0.72 
Less distributions from:                         
Net investment income       (0.20)   (0.12)   (0.17)   (0.20)
Net realized gain       (0.20)       (0.00) (g)   (0.25)
Total distributions       (0.40)   (0.12)   (0.17)   (0.45)
Net asset value, end of period/year  $13.12   $12.41   $14.43   $13.28(h)  $12.43(h)
Total return (d)   5.72% (i)   (11.22)%   9.62%   8.40%   6.18%
Ratios and Supplemental Data:                         
Net assets, end of period/year (e)  $1,570,075   $1,145,101   $469,051   $14   $13 
Ratio of expenses to average net assets (f)   0.51% (j)   0.51%   0.52%   0.52%   0.54% (j)
Ratio of net investment income to average net assets (c)(f)   0.94% (j)   2.60%   2.95%   0.98%   3.15% (j)
Portfolio turnover rate   11% (i)   12%   13%   23%   37%

 

(a)The Balanced ETF Portfolio Service Class Shares commenced operations on April 30, 2019.

 

(b)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(c)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(d)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any. Total returns for periods of less than one year are not annualized.

 

(e)Rounded net assets, not truncated.

 

(f)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(g)Amount represents less than $0.01 per share.

 

(h)NAV does not recalculate due to rounding of net assets.

 

(i)Not annualized

 

(j)Annualized.

 

See accompanying notes to financial statements.

57

 

TOPS® ETF Portfolios
Financial Highlights
Conservative ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 1 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $12.01   $13.63   $12.89   $12.26   $11.28   $11.91 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.13    0.32    0.28    0.19    0.29    0.29 
Net realized and unrealized gain (loss) on investments   0.41    (1.49)   0.59    0.68    1.06    (0.57)
Total income (loss) from investment operations   0.54    (1.17)   0.87    0.87    1.35    (0.28)
Less distributions from:                              
Net investment income       (0.25)   (0.13)   (0.22)   (0.24)   (0.17)
Net realized gain       (0.20)       (0.02)   (0.13)   (0.18)
Total distributions       (0.45)   (0.13)   (0.24)   (0.37)   (0.35)
Net asset value, end of period/year  $12.55   $12.01   $13.63   $12.89   $12.26   $11.28 
Total return (c)   4.50% (e)   (8.60)%   6.74%   7.23%   12.03%   (2.48)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $11,551   $12,255   $15,125   $11,103   $9,525   $7,506 
Ratio of expenses to average net assets (d)   0.23% (f)   0.24%   0.24%   0.25%   0.28%   0.23%
Ratio of net investment income to average net assets (b)(d)   2.13% (f)   2.46%   2.12%   1.60%   2.43%   2.44%
Portfolio turnover rate   12% (e)   35%   8%   28%   28%   47%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

58

 

TOPS® ETF Portfolios
Financial Highlights
Conservative ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 2 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $11.89   $13.51   $12.79   $12.17   $11.21   $11.85 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.12    0.31    0.24    0.17    0.27    0.26 
Net realized and unrealized gain (loss) on investments   0.40    (1.50)   0.58    0.67    1.03    (0.57)
Total income (loss) from investment operations   0.52    (1.19)   0.82    0.84    1.30    (0.31)
Less distributions from:                              
Net investment income       (0.23)   (0.10)   (0.20)   (0.21)   (0.15)
Net realized gain       (0.20)       (0.02)   (0.13)   (0.18)
Total distributions       (0.43)   (0.10)   (0.22)   (0.34)   (0.33)
Net asset value, end of period/year  $12.41   $11.89   $13.51   $12.79   $12.17   $11.21 
Total return (c)   4.37% (e)   (8.85)%   6.45%   7.04%   11.70%   (2.68)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $13,231   $10,969   $8,605   $6,662   $4,618   $3,218 
Ratio of expenses to average net assets (d)   0.48% (f)   0.49%   0.49%   0.50%   0.53%   0.48%
Ratio of net investment income to average net assets (b)(d)   1.91% (f)   2.44%   1.83%   1.36%   2.27%   2.18%
Portfolio turnover rate   12% (e)   35%   8%   28%   28%   47%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

59

 

TOPS® ETF Portfolios
Financial Highlights
Conservative ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Investor Class Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $12.20   $13.84   $13.14   $12.54   $11.60   $11.84 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.10    0.22    0.27    0.19    0.34    0.23 
Net realized and unrealized gain (loss) on investments   0.42    (1.48)   0.55    0.64    0.97    (0.14)
Total income (loss) from investment operations   0.52    (1.26)   0.82    0.83    1.31    0.09 
Less distributions from:                              
Net investment income       (0.18)   (0.12)   (0.21)   (0.24)   (0.15)
Net realized gain       (0.20)       (0.02)   (0.13)   (0.18)
Total distributions       (0.38)   (0.12)   (0.23)   (0.37)   (0.33)
Net asset value, end of period/year  $12.72   $12.20   $13.84   $13.14   $12.54   $11.60 
Total return (c)   4.26% (f)   (9.12)%   6.27%   6.68%   11.35%   (2.59)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $4,746   $3,977   $5,811   $880   $295   $12(e)
Ratio of expenses to average net assets (d)   0.73% (g)   0.74%   0.74%   0.75%   0.78%   0.73%
Ratio of net investment income to average net assets (b)(d)   1.66% (g)   1.73%   1.97%   1.52%   2.75%   1.96%
Portfolio turnover rate   12% (f)   35%   8%   28%   28%   47%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Actual net assets, not truncated.

 

(f)Not annualized

 

(g)Annualized.

 

See accompanying notes to financial statements.

60

 

TOPS® ETF Portfolios
Financial Highlights
Conservative ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Service Class Shares 
   Six Months Ended                 
   June 30, 2023   Year Ended   Year Ended   Year Ended   Period Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019 (a) 
                     
Net asset value, beginning of period/year  $11.89   $13.51   $12.79   $12.17   $11.93 
Income (loss) from investment operations:                         
Net investment income (b)(c)   0.12    0.33    0.30    0.00 (h)   0.00 (h)
Net realized and unrealized gain (loss) on investments   0.40    (1.52)   0.52    0.84    0.58 
Total income (loss) from investment operations   0.52    (1.19)   0.82    0.84    0.58 
Less distributions from:                         
Net investment income       (0.23)   (0.10)   (0.20)   (0.21)
Net realized gain       (0.20)       (0.02)   (0.13)
Total distributions       (0.43)   (0.10)   (0.22)   (0.34)
Net asset value, end of period/year (d)  $12.41   $11.89   $13.51   $12.79   $12.17 
Total return (e)   4.37% (i)   (8.85)%   6.45%   7.04%   4.94%
Ratios and Supplemental Data:                         
Net assets, end of period/year (f)  $14   $13   $14   $13   $13 
Ratio of expenses to average net assets (g)   0.53% (j)   0.54%   0.54%   0.55%   0.58% (j)
Ratio of net investment income to average net assets (c)(g)   0.97% (j)   2.63%   1.77%   1.32%   2.55% (j)
Portfolio turnover rate   12% (i)   35%   8%   28%   28%

 

(a)The Conservative ETF Portfolio Service Class Shares commenced operations on April 30, 2019.

 

(b)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(c)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(d)NAV does not recalculate due to rounding of net assets.

 

(e)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any. Total returns for periods of less than one year are not annualized.

 

(f)Rounded net assets, not truncated.

 

(g)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(h)Amount represents less than $0.01 per share.

 

(i)Not annualized

 

(j)Annualized.

 

See accompanying notes to financial statements.

61

 

TOPS® ETF Portfolios
Financial Highlights
Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 1 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $16.36   $19.56   $16.88   $15.43   $13.29   $15.35 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.16    0.37    0.40    0.25    0.37    0.35 
Net realized and unrealized gain (loss) on investments   1.34    (3.21)   2.44    1.53    2.54    (1.61)
Total income (loss) from investment operations   1.50    (2.84)   2.84    1.78    2.91    (1.26)
Less distributions from:                              
Net investment income       (0.26)   (0.16)   (0.24)   (0.26)   (0.20)
Net realized gain       (0.10)       (0.09)   (0.51)   (0.60)
Total distributions       (0.36)   (0.16)   (0.33)   (0.77)   (0.80)
Net asset value, end of period/year  $17.86   $16.36   $19.56   $16.88   $15.43   $13.29 
Total return (c)   9.17% (e)   (14.55)%   16.89%   11.92%   22.36%   (8.57)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $9,189   $7,881   $7,336   $5,487   $4,834   $3,664 
Ratio of expenses to average net assets (d)   0.21% (f)   0.21%   0.21%   0.22%   0.23%   0.21%
Ratio of net investment income to average net assets (b)(d)   1.94% (f)   2.16%   2.13%   1.72%   2.47%   2.31%
Portfolio turnover rate   7% (e)   11%   10%   27%   49%   43%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

62

 

TOPS® ETF Portfolios
Financial Highlights
Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 2 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $15.96   $19.10   $16.52   $15.14   $13.06   $15.11 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.15    0.32    0.35    0.23    0.33    0.32 
Net realized and unrealized gain (loss) on investments   1.30    (3.13)   2.37    1.48    2.50    (1.59)
Total income (loss) from investment operations   1.45    (2.81)   2.72    1.71    2.83    (1.27)
Less distributions from:                              
Net investment income       (0.23)   (0.14)   (0.24)   (0.24)   (0.18)
Net realized gain       (0.10)       (0.09)   (0.51)   (0.60)
Total distributions       (0.33)   (0.14)   (0.33)   (0.75)   (0.78)
Net asset value, end of period/year  $17.41   $15.96   $19.10   $16.52   $15.14   $13.06 
Total return (c)   9.02% (f)   (14.76)% (e)   16.52%   11.67%   22.07%   (8.78)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $114,198   $92,042   $79,054   $47,067   $29,405   $20,228 
Ratio of expenses to average net assets (d)   0.46% (g)   0.46%   0.46%   0.47%   0.48%   0.46%
Ratio of net investment income to average net assets (b)(d)   1.73% (g)   1.92%   1.92%   1.59%   2.25%   2.12%
Portfolio turnover rate   7% (f)   11%   10%   27%   49%   43%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Includes adjustments in accordance with accounting principles generally accepted in the United States of America and, consequently, the net asset value for financial reporting purposes and the returns based upon those net asset values may differ from the net asset values and returns for shareholder transactions.

 

(f)Not annualized.

 

(g)Annualized.

 

See accompanying notes to financial statements.

63

 

TOPS® ETF Portfolios
Financial Highlights
Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Investor Class Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $17.54   $20.95   $18.10   $16.49   $14.23   $15.11 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.16    0.29    0.42    0.17    0.34    0.28 
Net realized and unrealized gain (loss) on investments   1.40    (3.42)   2.53    1.66    2.69    (0.38)
Total income (loss) from investment operations   1.56    (3.13)   2.95    1.83    3.03    (0.10)
Less distributions from:                              
Net investment income       (0.18)   (0.10)   (0.13)   (0.26)   (0.18)
Net realized gain       (0.10)       (0.09)   (0.51)   (0.60)
Total distributions       (0.28)   (0.10)   (0.22)   (0.77)   (0.78)
Net asset value, end of period/year  $19.10   $17.54   $20.95   $18.10   $16.49   $14.23 
Total return (c)   8.89% (f)   (14.95)%   16.30%   11.36%   21.72%   (8.92)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $2,722   $1,882   $2,060   $694   $1,044   $34 
Ratio of expenses to average net assets (d)   0.71% (g)   0.71%   0.71%   0.72%   0.73%   0.71%
Ratio of net investment income to average net assets (b)(d)   1.60% (g)   1.55%   2.06%   1.12%   2.14%   1.87%
Portfolio turnover rate   7% (f)   11%   10%   27%   49%   43%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(f)Not annualized.

 

(g)Annualized.

 

See accompanying notes to financial statements.

64

 

TOPS® ETF Portfolios
Financial Highlights
Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Service Class Shares 
   Six Months Ended                 
   June 30, 2023   Year Ended   Year Ended   Year Ended   Period Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019 (a) 
                     
Net asset value, beginning of period/year  $15.96   $19.10   $16.52   $15.14   $14.88 
Income (loss) from investment operations:                         
Net investment income (b)(c)   0.18    0.39    0.39    0.00 (h)   0.00 (h)
Net realized and unrealized gain (loss) on investments   1.27    (3.20)   2.33    1.71    1.01 
Total income (loss) from investment operations   1.45    (2.81)   2.72    1.71    1.01 
Less distributions from:                         
Net investment income       (0.23)   (0.14)   (0.24)   (0.24)
Net realized gain       (0.10)       (0.09)   (0.51)
Total distributions       (0.33)   (0.14)   (0.33)   (0.75)
Net asset value, end of period/year (d)  $17.41   $15.96   $19.10   $16.52   $15.14 
Total return (e)   9.02% (j)   (14.76)%(i)   16.52%   11.67%   7.16%
Ratios and Supplemental Data:                         
Net assets, end of period/year (f)  $19   $18   $21   $18   $16 
Ratio of expenses to average net assets (g)   0.51% (k)   0.51%   0.51%   0.52%   0.53% (k)
Ratio of net investment income to average net assets (c)(g)   1.08% (k)   2.29%   1.86%   0.92%   1.94% (k)
Portfolio turnover rate   7% (j)   11%   10%   27%   49%

 

(a)The Growth ETF Portfolio Service Class Shares commenced operations on April 30, 2019.

 

(b)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(c)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(d)NAV does not recalculate due to rounding of net assets.

 

(e)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any. Total returns for periods of less than one year are not annualized.

 

(f)Rounded net assets, not truncated.

 

(g)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(h)Amount represents less than $0.01 per share.

 

(i)Includes adjustments in accordance with accounting principles generally accepted in the United States of America and, consequently, the net asset value for financial reporting purposes and the returns based upon those net asset values may differ from the net asset values and returns for shareholder transactions.

 

(j)Not annualized.

 

(k)Annualized.

 

See accompanying notes to financial statements.

65

 

TOPS® ETF Portfolios
Financial Highlights
Moderate Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 1 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $13.16   $15.51   $13.87   $12.74   $11.13   $12.40 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.14    0.32    0.32    0.22    0.32    0.31 
Net realized and unrealized gain (loss) on investments   0.82    (2.27)   1.49    1.13    1.79    (1.10)
Total income (loss) from investment operations   0.96    (1.95)   1.81    1.35    2.11    (0.79)
Less distributions from:                              
Net investment income       (0.23)   (0.17)   (0.20)   (0.22)   (0.17)
Net realized gain       (0.17)       (0.02)   (0.28)   (0.31)
Total distributions       (0.40)   (0.17)   (0.22)   (0.50)   (0.48)
Net asset value, end of period/year  $14.12   $13.16   $15.51   $13.87   $12.74   $11.13 
Total return (c)   7.29% (e)   (12.66)%   13.12%   10.83%   19.14%   (6.60)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $9,222   $8,544   $9,750   $8,334   $8,793   $6,797 
Ratio of expenses to average net assets (d)   0.21% (f)   0.21%   0.21%   0.20%   0.23%   0.21%
Ratio of net investment income to average net assets (b)(d)   2.10% (f)   2.29%   2.14%   1.77%   2.64%   2.51%
Portfolio turnover rate   14% (e)   11%   12%   27%   39%   33%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

66

 

TOPS® ETF Portfolios
Financial Highlights
Moderate Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 2 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $12.60   $14.88   $13.33   $12.26   $10.73   $11.99 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.13    0.28    0.28    0.20    0.29    0.28 
Net realized and unrealized gain (loss) on investments   0.78    (2.19)   1.42    1.07    1.72    (1.08)
Total income (loss) from investment operations   0.91    (1.91)   1.70    1.27    2.01    (0.80)
Less distributions from:                              
Net investment income       (0.20)   (0.15)   (0.18)   (0.20)   (0.15)
Net realized gain       (0.17)       (0.02)   (0.28)   (0.31)
Total distributions       (0.37)   (0.15)   (0.20)   (0.48)   (0.46)
Net asset value, end of period/year  $13.51   $12.60   $14.88   $13.33   $12.26   $10.73 
Total return (c)   7.22% (e)   (12.90)%   12.82%   10.60%   18.91%   (6.89)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $93,048   $87,770   $75,899   $51,819   $31,364   $19,842 
Ratio of expenses to average net assets (d)   0.46% (f)   0.46%   0.46%   0.45%   0.48%   0.46%
Ratio of net investment income to average net assets (b)(d)   1.83% (f)   2.14%   1.97%   1.66%   2.48%   2.32%
Portfolio turnover rate   14% (e)   11%   12%   27%   39%   33%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

67

 

TOPS® ETF Portfolios
Financial Highlights
Moderate Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Investor Class Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $13.91   $16.40   $14.69   $13.54   $11.86   $11.98 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.12    0.34    0.33    0.17    0.49    0.25 
Net realized and unrealized gain (loss) on investments   0.86    (2.48)   1.51    1.19    1.68    0.09 
Total income (loss) from investment operations   0.98    (2.14)   1.84    1.36    2.17    0.34 
Less distributions from:                              
Net investment income       (0.18)   (0.13)   (0.19)   (0.21)   (0.15)
Net realized gain       (0.17)       (0.02)   (0.28)   (0.31)
Total distributions       (0.35)   (0.13)   (0.21)   (0.49)   (0.46)
Net asset value, end of period/year  $14.89   $13.91   $16.40   $14.69   $13.54   $11.86 
Total return (c)   7.05% (e)   (13.07)%   12.57%   10.24%   18.52%   (6.50)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $10,361   $8,585   $848   $323   $237   $11 
Ratio of expenses to average net assets (d)   0.71% (f)   0.71%   0.71%   0.70%   0.73%   0.71%
Ratio of net investment income to average net assets (b)(d)   1.65% (f)   2.34%   2.07%   1.33%   3.75%   2.07%
Portfolio turnover rate   14% (e)   11%   12%   27%   39%   33%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

68

 

TOPS® ETF Portfolios
Financial Highlights
Moderate Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Service Class Shares 
   Six Months Ended                 
   June 30, 2023   Year Ended   Year Ended   Year Ended   Period Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019 (a) 
                     
Net asset value, beginning of period/year  $12.58   $14.84   $13.28   $12.24   $11.97 
Income (loss) from investment operations:                         
Net investment income (b)(c)   0.11    0.27    0.26    0.17    0.36 
Net realized and unrealized gain (loss) on investments   0.78    (2.17)   1.43    1.08    0.40 
Total income (loss) from investment operations   0.89    (1.90)   1.69    1.25    0.76 
Less distributions from:                         
Net investment income       (0.19)   (0.13)   (0.19)   (0.21)
Net realized gain       (0.17)       (0.02)   (0.28)
Total distributions       (0.36)   (0.13)   (0.21)   (0.49)
Net asset value, end of period/year  $13.47   $12.58   $14.84   $13.28   $12.24 
Total return (d)   7.07% (f)   (12.86)%   12.80%   10.48%   6.60%
Ratios and Supplemental Data:                         
Net assets, end of period/year (in 000’s)  $11,297   $10,381   $12,425   $11,834   $11,619 
Ratio of expenses to average net assets (e)   0.51% (g)   0.51%   0.51%   0.50%   0.53% (g)
Ratio of net investment income to average net assets (c)(e)   0.89% (g)   1.97%   1.78%   1.48%   4.45% (g)
Portfolio turnover rate   14% (f)   11%   12%   27%   39%

 

(a)The Moderate Growth ETF Portfolio Service Class Shares commenced operations on April 30, 2019.

 

(b)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(c)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(d)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any. Total returns for periods of less than one year are not annualized.

 

(e)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(f)Not annualized.

 

(g)Annualized.

 

See accompanying notes to financial statements.

69

 

TOPS® Managed Risk ETF Portfolios
Financial Highlights
Managed Risk Balanced ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 1 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $4.16   $12.73   $11.86   $11.63   $10.70   $12.25 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.06    0.22    0.22    0.16    0.23    0.24 
Net realized and unrealized gain (loss) on investments and futures contracts   0.14    (1.68)   0.82    0.52    1.32    (0.92)
Total income (loss) from investment operations   0.20    (1.46)   1.04    0.68    1.55    (0.68)
Less distributions from:                              
Net investment income       (2.35)   (0.17)   (0.29)   (0.29)   (0.24)
Net realized gain       (4.76)       (0.16)   (0.33)   (0.63)
Total distributions       (7.11)   (0.17)   (0.45)   (0.62)   (0.87)
Net asset value, end of period/year  $4.36   $4.16   $12.73   $11.86   $11.63   $10.70 
Total return (c)   4.81% (e)   (11.75)%   8.80%   6.17%   14.81%   (5.81)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $177   $142   $161   $148   $140   $246 
Ratio of expenses to average net assets (d)   0.42% (f)   0.41%   0.40%   0.40%   0.40%   0.40%
Ratio of net investment income to average net assets (b)(d)   2.15% (f)   2.26%   1.75%   1.38%   2.04%   2.03%
Portfolio turnover rate   11% (e)   14%   9%   27%   36%   48%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

70

 

TOPS® Managed Risk ETF Portfolios
Financial Highlights
Managed Risk Balanced ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 2 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $4.30   $12.67   $11.80   $11.57   $10.64   $12.18 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.04    0.18    0.18    0.13    0.22    0.23 
Net realized and unrealized gain (loss) on investments and futures contracts   0.15    (1.67)   0.83    0.52    1.30    (0.93)
Total income (loss) from investment operations   0.19    (1.49)   1.01    0.65    1.52    (0.70)
Less distributions from:                              
Net investment income       (2.12)   (0.14)   (0.26)   (0.26)   (0.21)
Net realized gain       (4.76)       (0.16)   (0.33)   (0.63)
Total distributions       (6.88)   (0.14)   (0.42)   (0.59)   (0.84)
Net asset value, end of period/year  $4.49   $4.30   $12.67   $11.80   $11.57   $10.64 
Total return (c)   4.42% (e)   (11.85)%   8.57%   5.90%   14.55%   (6.04)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $34,116   $32,612   $373,337   $382,900   $409,218   $415,533 
Ratio of expenses to average net assets (d)   0.67% (f)   0.66%   0.65%   0.65%   0.65%   0.65%
Ratio of net investment income to  average net assets (b)(d)   1.90% (f)   1.55%   1.46%   1.10%   1.97%   1.91%
Portfolio turnover rate   11% (e)   14%   9%   27%   36%   48%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

71

 

TOPS® Managed Risk ETF Portfolios
Financial Highlights
Managed Risk Balanced ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 3 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $4.22   $12.73   $11.85   $11.63   $10.69   $12.24 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.04    0.17    0.17    0.11    0.22    0.22 
Net realized and unrealized gain (loss) on investments and futures contracts   0.15    (1.67)   0.84    0.52    1.30    (0.94)
Total income (loss) from investment operations   0.19    (1.50)   1.01    0.63    1.52    (0.72)
Less distributions from:                              
Net investment income       (2.25)   (0.13)   (0.25)   (0.25)   (0.20)
Net realized gain       (4.76)       (0.16)   (0.33)   (0.63)
Total distributions       (7.01)   (0.13)   (0.41)   (0.58)   (0.83)
Net asset value, end of period/year  $4.41   $4.22   $12.73   $11.85   $11.63   $10.69 
Total return (c)   4.50% (e)   (12.08)%   8.51%   5.66%   14.48%   (6.15)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $21,046   $21,739   $81,163   $82,899   $88,729   $85,937 
Ratio of expenses to average net assets (d)   0.77% (f)   0.76%   0.75%   0.75%   0.75%   0.75%
Ratio of net investment income to average net assets (b)(d)   1.79% (f)   1.56%   1.35%   1.00%   1.90%   1.84%
Portfolio turnover rate   11% (e)   14%   9%   27%   36%   48%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

72

 

TOPS® Managed Risk ETF Portfolios
Financial Highlights
Managed Risk Balanced ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 4 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $3.96   $12.51   $11.62   $11.40   $10.49   $12.02 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.03    0.15    0.13    0.08    0.18    0.18 
Net realized and unrealized gain (loss) on investments and futures contracts   0.14    (1.66)   0.83    0.51    1.28    (0.92)
Total income (loss) from investment operations   0.17    (1.51)   0.96    0.59    1.46    (0.74)
Less distributions from:                              
Net investment income       (2.28)   (0.07)   (0.21)   (0.22)   (0.16)
Net realized gain       (4.76)       (0.16)   (0.33)   (0.63)
Total distributions       (7.04)   (0.07)   (0.37)   (0.55)   (0.79)
Net asset value, end of period/year  $4.13   $3.96   $12.51   $11.62   $11.40   $10.49 
Total return (c)   4.29% (e)   (12.17)%   8.28%   5.46%   14.17%   (6.41)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $4,322   $5,055   $6,494   $8,104   $10,059   $9,733 
Ratio of expenses to average net assets (d)   1.02% (f)   1.01%   1.00%   1.00%   1.00%   1.00%
Ratio of net investment income to average net assets (b)(d)   1.50% (f)   1.61%   1.05%   0.74%   1.64%   1.58%
Portfolio turnover rate   11% (e)   14%   9%   27%   36%   48%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

73

 

TOPS® Managed Risk ETF Portfolios
Financial Highlights
Managed Risk Balanced ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Investor Class Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $6.43   $13.42   $12.55   $12.32   $11.39   $12.17 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.04    0.14    0.30    0.09    0.31    0.20 
Net realized and unrealized gain (loss) on investments and futures contracts   (1.25)   (2.37)   0.71    0.56    1.21    (0.15)
Total income from investment operations   (1.21)   (2.23)   1.01    0.65    1.52    0.05 
Less distributions from:                              
Net investment income           (0.14)   (0.26)   (0.26)   (0.20)
Net realized gain       (4.76)       (0.16)   (0.33)   (0.63)
Total distributions       (4.76)   (0.14)   (0.42)   (0.59)   (0.83)
Net asset value, end of year (c)  $5.22   $6.43   $13.42   $12.55   $12.32   $11.39 
Total return (d)   4.82% (g)   (11.73)%   8.06%   5.52%   13.64%   (5.67)%
Ratios and Supplemental Data:                              
Net assets, end of year (e)  $11   $14   $16   $15   $14   $12 
Ratio of expenses to average net assets (f)   0.92% (h)   0.91%   0.90%   0.90%   0.90%   0.90%
Ratio of net investment income to average net assets (b)(f)   1.40% (h)   1.51%   0.95%   0.64%   1.54%   1.66%
Portfolio turnover rate   11% (g)   14%   9%   27%   36%   48%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)NAV does not recalculate due to rounding of net assets.

 

(d)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(e)Rounded net assets, not truncated.

 

(f)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(g)Not annualized.

 

(h)Annualized.

 

See accompanying notes to financial statements.

74

 

TOPS® Managed Risk ETF Portfolios
Financial Highlights
Managed Risk Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 1 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $5.52   $13.16   $11.82   $11.49   $10.73   $12.66 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.05    0.18    0.21    0.15    0.25    0.24 
Net realized and unrealized gain (loss) on investments and futures contracts   0.27    (1.89)   1.30    0.44    1.54    (1.27)
Total income (loss) from investment operations   0.32    (1.71)   1.51    0.59    1.79    (1.03)
Less distributions from:                              
Net investment income       (1.09)   (0.17)   (0.26)   (0.26)   (0.23)
Net realized gain       (4.84)           (0.77)   (0.67)
Total distributions       (5.93)   (0.17)   (0.26)   (1.03)   (0.90)
Net asset value, end of period/year  $5.84   $5.52   $13.16   $11.82   $11.49   $10.73 
Total return (c)   5.80% (e)   (13.45)%   12.79%   5.46%   17.32%   (8.50)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $10,519   $17,478   $26,491   $28,548   $29,825   $26,999 
Ratio of expenses to average net assets (d)   0.41% (f)   0.40%   0.40%   0.40%   0.40%   0.40%
Ratio of net investment income to average net assets (b)(d)   1.80% (f)   1.71%   1.62%   1.34%   2.19%   1.96%
Portfolio turnover rate   8% (e)   18%   9%   37%   36%   50%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

75

 

TOPS® Managed Risk ETF Portfolios
Financial Highlights
Managed Risk Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 2 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $5.55   $13.10   $11.76   $11.43   $10.67   $12.59 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.05    0.15    0.17    0.12    0.22    0.21 
Net realized and unrealized gain (loss) on investments and futures contracts   0.27    (1.89)   1.31    0.44    1.54    (1.27)
Total income (loss) from investment operations   0.32    (1.74)   1.48    0.56    1.76    (1.06)
Less distributions from:                              
Net investment income       (0.97)   (0.14)   (0.23)   (0.23)   (0.19)
Net realized gain       (4.84)           (0.77)   (0.67)
Total distributions       (5.81)   (0.14)   (0.23)   (1.00)   (0.86)
Net asset value, end of period/year  $5.87   $5.55   $13.10   $11.76   $11.43   $10.67 
Total return (c)   5.77% (e)   (13.73)%   12.59%   5.19%   17.08%   (8.72)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $108,215   $103,516   $619,200   $613,432   $652,103   $640,432 
Ratio of expenses to average net assets (d)   0.66% (f)   0.65%   0.65%   0.65%   0.65%   0.65%
Ratio of net investment income to average net assets (b)(d)   1.73% (f)   1.28%   1.34%   1.10%   1.91%   1.69%
Portfolio turnover rate   8% (e)   18%   9%   37%   36%   50%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

 

76

 

TOPS® Managed Risk ETF Portfolios
Financial Highlights
Managed Risk Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 3 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $5.43   $13.04   $11.71   $11.37   $10.62   $12.54 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.04    0.15    0.16    0.11    0.20    0.19 
Net realized and unrealized gain (loss) on investments and futures contracts   0.27    (1.88)   1.29    0.45    1.53    (1.26)
Total income (loss) from investment operations   0.31    (1.73)   1.45    0.56    1.73    (1.07)
Less distributions from:                              
Net investment income       (1.04)   (0.12)   (0.22)   (0.21)   (0.18)
Net realized gain       (4.84)           (0.77)   (0.67)
Total distributions       (5.88)   (0.12)   (0.22)   (0.98)   (0.85)
Net asset value, end of period/year  $5.74   $5.43   $13.04   $11.71   $11.37   $10.62 
Total return (c)   5.71% (e)   (13.79)%   12.43%   5.18%   16.93%   (8.84)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $70,369   $71,051   $144,867   $149,766   $162,948   $159,859 
Ratio of expenses to average net assets (d)   0.76% (f)   0.75%   0.75%   0.75%   0.75%   0.75%
Ratio of net investment income to average net assets (b)(d)   1.61% (f)   1.32%   1.23%   0.99%   1.81%   1.60%
Portfolio turnover rate   8% (e)   18%   9%   37%   36%   50%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

77

 

TOPS® Managed Risk ETF Portfolios
Financial Highlights
Managed Risk Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 4 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $5.53   $13.16   $11.82   $11.48   $10.69   $12.57 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.04    0.12    0.13    0.08    0.18    0.15 
Net realized and unrealized gain (loss) on investments and futures contracts   0.26    (1.88)   1.30    0.45    1.54    (1.25)
Total income (loss) from investment operations   0.30    (1.76)   1.43    0.53    1.72    (1.10)
Less distributions from:                              
Net investment income       (1.03)   (0.09)   (0.19)   (0.16)   (0.11)
Net realized gain       (4.84)           (0.77)   (0.67)
Total distributions       (5.87)   (0.09)   (0.19)   (0.93)   (0.78)
Net asset value, end of period/year  $5.83   $5.53   $13.16   $11.82   $11.48   $10.69 
Total return (c)   5.42% (e)   (13.86)%   12.13%   4.85%   16.64%   (9.09)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $3,427   $3,590   $4,639   $4,592   $5,079   $4,833 
Ratio of expenses to average net assets (d)   1.01% (f)   1.00%   1.00%   1.00%   1.00%   1.00%
Ratio of net investment income to average net assets (b)(d)   1.34% (f)   1.18%   0.99%   0.74%   1.58%   1.23%
Portfolio turnover rate   8% (e)   18%   9%   37%   36%   50%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

78

 

TOPS® Managed Risk ETF Portfolios
Financial Highlights
Managed Risk Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Investor Class Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $6.11   $13.68   $12.34   $12.01   $11.25   $12.59 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.06    0.20    0.24    0.05    0.25    0.17 
Net realized and unrealized gain (loss) on investments and futures contracts   0.26    (1.96)   1.24    0.51    1.51    (0.65)
Total income (loss) from investment operations   0.32    (1.76)   1.48    0.56    1.76    (0.48)
Less distributions from:                              
Net investment income       (0.97)   (0.14)   (0.23)   (0.23)   (0.19)
Net realized gain       (4.84)           (0.77)   (0.67)
Total distributions       (5.81)   (0.14)   (0.23)   (1.00)   (0.86)
Net asset value, end of year (c)  $6.43   $6.11   $13.68   $12.34   $12.01   $11.25 
Total return (d)   5.24% (g)   (13.38)%   12.00%   4.92%   16.12%   (8.32)%
Ratios and Supplemental Data:                              
Net assets, end of year (e)  $15   $14   $16   $15   $14   $12 
Ratio of expenses to average net assets (f)   0.91% (h)   0.90%   0.90%   0.90%   0.90%   0.90%
Ratio of net investment income to average net assets (b)(f)   1.24% (h)   1.08%   0.89%   0.64%   1.48%   1.44%
Portfolio turnover rate   8% (g)   18%   9%   37%   36%   50%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)NAV does not recalculate due to rounding of net assets.

 

(d)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(e)Rounded net assets, not truncated.

 

(f)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(g)Not annualized.

 

(h)Annualized.

 

See accompanying notes to financial statements.

79

 

TOPS® Managed Risk ETF Portfolios
Financial Highlights
Managed Risk Moderate Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 1 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $2.20   $13.50   $12.29   $11.99   $11.02   $12.71 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.02    0.16    0.22    0.16    0.27    0.25 
Net realized and unrealized gain (loss) on investments and futures contracts   0.10    (1.86)   1.17    0.54    1.51    (1.10)
Total income (loss) from investment operations   0.12    (1.70)   1.39    0.70    1.78    (0.85)
Less distributions from:                              
Net investment income       (2.09)   (0.18)   (0.30)   (0.30)   (0.24)
Net realized gain       (7.51)       (0.10)   (0.51)   (0.60)
Total distributions       (9.60)   (0.18)   (0.40)   (0.81)   (0.84)
Net asset value, end of period/year  $2.32   $2.20   $13.50   $12.29   $11.99   $11.02 
Total return (c)   5.45% (e)   (13.22)%   11.38%   6.20%   16.59%   (7.00)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $327   $326   $1,167   $1,116   $1,115   $1,015 
Ratio of expenses to average net assets (d)   0.41% (f)   0.41%   0.40%   0.40%   0.40%   0.40%
Ratio of net investment income to average net assets (b)(d)   2.13% (f)   1.79%   1.68%   1.43%   2.31%   1.98%
Portfolio turnover rate   9% (e)   14%   9%   32%   35%   38%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

80

 

TOPS® Managed Risk ETF Portfolios
Financial Highlights
Managed Risk Moderate Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 2 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $2.36   $13.45   $12.25   $11.95   $10.98   $12.66 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.02    0.17    0.18    0.13    0.24    0.24 
Net realized and unrealized gain (loss) on investments and futures contracts   0.11    (1.88)   1.17    0.54    1.50    (1.11)
Total income (loss) from investment operations   0.13    (1.71)   1.35    0.67    1.74    (0.87)
Less distributions from:                              
Net investment income       (1.87)   (0.15)   (0.27)   (0.26)   (0.21)
Net realized gain       (7.51)       (0.10)   (0.51)   (0.60)
Total distributions       (9.38)   (0.15)   (0.37)   (0.77)   (0.81)
Net asset value, end of period/year  $2.49   $2.36   $13.45   $12.25   $11.95   $10.98 
Total return (c)   5.51% (e)   (13.35)%   11.06%   5.91%   16.30%   (7.22)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $55,853   $55,717   $626,034   $629,522   $673,353   $678,295 
Ratio of expenses to average net assets (d)   0.66% (f)   0.66%   0.65%   0.65%   0.65%   0.65%
Ratio of net investment income to average net assets (b)(d)   1.87% (f)   1.41%   1.41%   1.16%   2.02%   1.86%
Portfolio turnover rate   9% (e)   14%   9%   32%   35%   38%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

 

81

 

TOPS® Managed Risk ETF Portfolios
Financial Highlights
Managed Risk Moderate Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 3 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $2.17   $13.41   $12.21   $11.90   $10.94   $12.63 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.02    0.15    0.17    0.12    0.22    0.22 
Net realized and unrealized gain (loss) on investments and futures contracts   0.10    (1.87)   1.17    0.54    1.50    (1.11)
Total income (loss) from investment operations   0.12    (1.72)   1.34    0.66    1.72    (0.89)
Less distributions from:                              
Net investment income       (2.01)   (0.14)   (0.25)   (0.25)   (0.20)
Net realized gain       (7.51)       (0.10)   (0.51)   (0.60)
Total distributions       (9.52)   (0.14)   (0.35)   (0.76)   (0.80)
Net asset value, end of period/year  $2.29   $2.17   $13.41   $12.21   $11.90   $10.94 
Total return (c)   5.53% (e)   (13.53)%   10.98%   5.90%   16.16%   (7.38)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $49,070   $50,774   $157,188   $159,926   $171,983   $170,062 
Ratio of expenses to average net assets (d)   0.76% (f)   0.76%   0.75%   0.75%   0.75%   0.75%
Ratio of net investment income to average net assets (b)(d)   1.76% (f)   1.44%   1.30%   1.06%   1.92%   1.79%
Portfolio turnover rate   9% (e)   14%   9%   32%   35%   38%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

82

 

TOPS® Managed Risk ETF Portfolios
Financial Highlights
Managed Risk Moderate Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Class 4 Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $2.08   $13.36   $12.16   $11.86   $10.90   $12.57 
Income (loss) from investment operations:                              
Net investment income (a)(b)   0.02    0.11    0.14    0.09    0.20    0.19 
Net realized and unrealized gain (loss) on investments and futures contracts   0.09    (1.85)   1.16    0.53    1.49    (1.10)
Total income (loss) from investment operations   0.11    (1.74)   1.30    0.62    1.69    (0.91)
Less distributions from:                              
Net investment income       (2.03)   (0.10)   (0.22)   (0.22)   (0.16)
Net realized gain       (7.51)       (0.10)   (0.51)   (0.60)
Total distributions       (9.54)   (0.10)   (0.32)   (0.73)   (0.76)
Net asset value, end of period/year  $2.19   $2.08   $13.36   $12.16   $11.86   $10.90 
Total return (c)   5.29% (e)   (13.76)%   10.72%   5.53%   15.88%   (7.61)%
Ratios and Supplemental Data:                              
Net assets, end of period/year (in 000’s)  $4,473   $4,595   $6,376   $6,657   $7,455   $6,905 
Ratio of expenses to average net assets (d)   1.01% (f)   1.01%   1.00%   1.00%   1.00%   1.00%
Ratio of net investment income to average net assets (b)(d)   1.51% (f)   1.37%   1.04%   0.80%   1.70%   1.51%
Portfolio turnover rate   9% (e)   14%   9%   32%   35%   38%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(e)Not annualized.

 

(f)Annualized.

 

See accompanying notes to financial statements.

83

 

TOPS® Managed Risk ETF Portfolios
Financial Highlights
Managed Risk Moderate Growth ETF Portfolio
 
Selected data based on a share outstanding throughout each period/year indicated.

 

   Investor Class Shares 
   Six Months Ended                     
   June 30, 2023   Year Ended   Year Ended   Year Ended   Year Ended   Year Ended 
   (Unaudited)   December 31, 2022   December 31, 2021   December 31, 2020   December 31, 2019   December 31, 2018 
                         
Net asset value, beginning of period/year  $4.99   $14.27   $13.04   $12.74   $11.77   $12.67 
Income (loss) from investment operations:                              
Net investment income (loss)(a)(b)   0.04    (0.14)   0.21    0.09    0.32    0.20 
Net realized and unrealized gain (loss) on investments and futures contracts   0.20    (1.63)   1.17    0.58    1.42    (0.29)
Total income (loss) from investment operations   0.24    (1.77)   1.38    0.67    1.74    (0.09)
Less distributions from:                              
Net investment income           (0.15)   (0.27)   (0.26)   (0.21)
Net realized gain       (7.51)       (0.10)   (0.51)   (0.60)
Total distributions       (7.51)   (0.15)   (0.37)   (0.77)   (0.81)
Net asset value, end of period/year  $5.23   $4.99   $14.27   $13.04(f)  $12.74(f)  $11.77(f)
Total return (c)   4.81% (g)   (12.84)%   10.62%   5.52%   15.21%   (6.77)%
Ratios and Supplemental Data:                              
Net assets, end of year (d)  $15   $15   $521,296   $15   $14   $13 
Ratio of expenses to average net assets (e)   0.91% (h)   0.91%   0.90%   0.90%   0.90%   0.90%
Ratio of net investment income (loss) to average net assets (b)(e)   1.41% (h)   (0.92)%   1.49%   0.70%   1.60%   1.61%
Portfolio turnover rate   9% (g)   14%   9%   32%   35%   38%

 

(a)Net investment income has been calculated using the average shares method, which more appropriately presents the per share data for the period/year.

 

(b)Recognition of net investment income (loss) by the Portfolio is affected by the timing of the declaration of dividends by the underlying investment companies in which the Portfolio invests.

 

(c)Total returns are historical and assume changes in share price and reinvestment of dividends and capital gains distributions, if any.

 

(d)Rounded net assets, not truncated.

 

(e)Does not include the expenses of the underlying investment companies in which the Portfolio invests.

 

(f)NAV does not recalculate due to rounding of net assets.

 

(g)Not annualized.

 

(h)Annualized.

 

See accompanying notes to financial statements.

84

 

TOPS® ETF Portfolios
Notes to Financial Statements (Unaudited)
June 30, 2023

 

1.ORGANIZATION

 

The TOPS® ETF Portfolios (each a “Portfolio”, collectively the “Portfolios”) are comprised of eight different actively managed portfolios. Each Portfolio is a diversified series of shares of beneficial interest of Northern Lights Variable Trust (the “Trust”), a statutory trust organized under the laws of the State of Delaware, and registered under the Investment Company Act of 1940, as amended (the “1940 Act”), as an open-end management investment company. The Portfolios are intended to be funding vehicles for variable annuity contracts and flexible premium variable life insurance policies offered by the separate accounts of various insurance companies. The assets of each Portfolio are segregated and a shareholder’s interest is limited to the Portfolio in which shares are held. Each Portfolio pays its own expenses. The investment objective of each Portfolio is as follows:

 

Portfolio Primary Objective
Aggressive Growth ETF Portfolio Capital appreciation.
Balanced ETF Portfolio Income and capital appreciation.
Conservative ETF Portfolio Preserve capital and provide moderate income and moderate capital appreciation.
Growth ETF Portfolio Capital appreciation.
Moderate Growth ETF Portfolio Capital appreciation.
Managed Risk Balanced ETF Portfolio Income and capital appreciation with less volatility than the fixed income and equity markets as a whole.
Managed Risk Growth ETF Portfolio Capital appreciation with less volatility than the equity markets as a whole.
Managed Risk Moderate Growth ETF Portfolio Capital appreciation with less volatility than the equity markets as a whole.

 

The Aggressive Growth ETF Portfolio, Balanced ETF Portfolio, Conservative ETF Portfolio, Growth ETF Portfolio and Moderate Growth ETF Portfolio (collectively the “Traditional Portfolios”) currently offer four classes of shares: Class 1 Shares, Class 2 Shares, Investor Class Shares and Service Class Shares. The Managed Risk Balanced ETF Portfolio, Managed Risk Growth ETF Portfolio, and Managed Risk Moderate Growth ETF Portfolio, (collectively the “Managed Risk Portfolios”) currently offer five classes of shares: Class 1 Shares, Class 2 Shares, Class 3 Shares, Class 4 Shares, and Investor Class Shares. Each class of shares of the Portfolios has identical rights and privileges except with respect to arrangements pertaining to shareholder servicing or distribution, class-related expenses, voting rights on matters affecting a single class of shares, and the exchange privilege of each class of shares. The Portfolios’ share classes differ in the fees and expenses charged to shareholders. The Portfolios’ income, expenses (other than class specific distribution fees) and realized and unrealized gains and losses are allocated proportionately each day based upon the relative net assets of each class.

 

2.SIGNIFICANT ACCOUNTING POLICIES

 

The following is a summary of significant accounting policies followed by the Portfolios in preparation of their financial statements. These policies are in conformity with accounting principles generally accepted in the United States of America (“GAAP”). 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 disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of increases and decreases in net assets from operations during the reporting period. Actual results could differ from those estimates. The Portfolios are investment companies and accordingly follow the investment company accounting and reporting guidance of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification Topic 946 “Financial Services Investment Companies”, including Accounting Standards Update 2013-08.

85

 

TOPS® ETF Portfolios
Notes to Financial Statements (Unaudited) (Continued)
June 30, 2023

 

Securities Valuation – Securities listed on an exchange are valued at the last reported sale price at the close of the regular trading session of the primary exchange on the business day the value is being determined, or in the case of securities listed on NASDAQ at the NASDAQ Official Closing Price (“NOCP”). In the absence of a sale, such securities shall be valued at the mean between the current bid and ask prices on the primary exchange on the day of valuation. Short-term debt obligations having 60 days or less remaining until maturity, at time of purchase, may be valued at amortized cost. Futures and future options are valued at the final settled price or, in the absence of a settled price, at the last sale price on the day of valuation.

 

Valuation of Funds of Funds – The Portfolios may invest in portfolios of open-end investment companies. Open-end investment companies are valued at their respective net asset values as reported by such investment companies. Open-end investment companies value securities in their portfolios for which market quotations are readily available at their market values (generally the last reported sale price) and all other securities and assets at their fair value based on the methods established by the boards of directors or trustees of the open-end investment companies.

 

The Portfolios may hold securities, such as private investments, interests in commodity pools, other non-traded securities or temporarily illiquid securities, for which market quotations are not readily available or are determined to be unreliable. These securities are valued using the “fair value” procedures approved by the Board. The Board has designated the adviser as its valuation designee (the “Valuation Designee”) to execute these procedures. The Board may also enlist third party consultants such as a valuation specialist at a public accounting firm, valuation consultant or financial officer of a security issuer on an as-needed basis to assist the Valuation Designee in determining a security-specific fair value. The Board is responsible for reviewing and approving fair value methodologies utilized by the Valuation Designee, approval of which shall be based upon whether the Valuation Designee followed the valuation procedures established by the Board.

 

Fair Valuation Process – The applicable investments are valued by the Valuation Designee pursuant to valuation procedures established by the Board. For example, fair value determinations are required for the following securities: (i) securities for which market quotations are insufficient or not readily available on a particular business day (including securities for which there is a short and temporary lapse in the provision of a price by the regular pricing source); (ii) securities for which, in the judgment of the Valuation Designee, the prices or values available do not represent the fair value of the instrument; factors which may cause the Valuation Designee to make such a judgment include, but are not limited to, the following: only a bid price or an asked price is available; the spread between bid and asked prices is substantial; the frequency of sales; the thinness of the market; the size of reported trades; and actions of the securities markets, such as the suspension or limitation of trading; (iii) securities determined to be illiquid; and (iv) securities with respect to which an event that affects the value thereof has occurred (a “significant event”) since the closing prices were established on the principal exchange on which they are traded, but prior to a Portfolio’s calculation of its net asset value. Specifically, interests in commodity pools or managed futures pools are valued on a daily basis by reference to the closing market prices of each futures contract or other asset held by a pool, as adjusted for pool expenses. Restricted or illiquid securities, such as private investments or non-traded securities are valued based upon the current bid for the security from two or more independent dealers or other parties reasonably familiar with the facts and circumstances of the security (who should take into consideration all relevant factors as may be appropriate under the circumstances). If a current bid from such independent dealers or other independent parties is unavailable, the Valuation Designee shall determine the fair value of such security using the following factors: (i) the type of security; (ii) the cost at date of purchase; (iii) the size and nature of the Portfolios’ holdings; (iv) the discount from market value of unrestricted securities of the same class at the time of purchase and subsequent thereto; (v) information as to any transactions or offers with respect to the security; (vi) the nature and duration of restrictions on disposition of the security and the existence of any registration rights; (vii) how the yield of the security compares to similar securities of companies of similar or equal creditworthiness; (viii) the level of recent trades of similar or comparable securities; (ix) the liquidity characteristics of the security; (x) current market conditions; and (xi) the market value of any securities into which the security is convertible or exchangeable.

86

 

TOPS® ETF Portfolios
Notes to Financial Statements (Unaudited) (Continued)
June 30, 2023

 

Each Portfolio utilizes various methods to measure the fair value of all of its investments on a recurring basis. GAAP establishes a hierarchy that prioritizes inputs to valuation methods. The three levels of input are:

 

Level 1 – Unadjusted quoted prices in active markets for identical assets and liabilities that the Portfolios have the ability to access.

 

Level 2 – Observable inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These inputs may include quoted prices for the identical instrument in an inactive market, prices for similar instruments, interest rates, prepayment speeds, credit risk, yield curves, default rates and similar data.

 

Level 3 – Unobservable inputs for the asset or liability, to the extent relevant observable inputs are not available, representing the Portfolios’ own assumptions about the assumptions a market participant would use in valuing the asset or liability, and would be based on the best information available.

 

The availability of observable inputs can vary from security to security and is affected by a wide variety of factors, including, for example, the type of security, whether the security is new and not yet established in the marketplace, the liquidity of markets, and other characteristics particular to the security. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Accordingly, the degree of judgment exercised in determining fair value is greatest for instruments categorized in Level 3.

 

The inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure purposes, the level in the fair value hierarchy within which the fair value measurement falls in its entirety, is determined based on the lowest level input that is significant to the fair value measurement in its entirety.

87

 

TOPS® ETF Portfolios
Notes to Financial Statements (Unaudited) (Continued)
June 30, 2023

 

The inputs or methodology used for valuing securities are not necessarily an indication of the risk associated with investing in those securities. The following tables summarize the inputs used as of June 30, 2023 for each Portfolio’s investments measured at fair value:

 

Aggressive Growth ETF Portfolio 
                 
Assets*  Level 1   Level 2   Level 3   Total 
Exchange-Traded Funds  $111,070,701   $   $   $111,070,701 
Short-Term Investments   4,972,695            4,972,695 
Total  $116,043,396   $   $   $116,043,396 
                     
Balanced ETF Portfolio 
                 
Assets*  Level 1   Level 2   Level 3   Total 
Exchange-Traded Funds  $85,753,959   $   $   $85,753,959 
Short-Term Investments   3,955,633            3,955,633 
Total  $89,709,592   $   $   $89,709,592 
                     
Conservative ETF Portfolio 
                 
Assets*  Level 1   Level 2   Level 3   Total 
Exchange-Traded Funds  $28,919,783   $   $   $28,919,783 
Short-Term Investments   1,184,321            1,184,321 
Total  $30,104,104   $   $   $30,104,104 
                     
Growth ETF Portfolio 
                 
Assets*  Level 1   Level 2   Level 3   Total 
Exchange-Traded Funds  $123,431,253   $   $   $123,431,253 
Short-Term Investments   7,034,307            7,034,307 
Total  $130,465,560   $   $   $130,465,560 
                     
Moderate Growth ETF Portfolio 
                 
Assets*  Level 1   Level 2   Level 3   Total 
Exchange-Traded Funds  $122,003,976   $   $   $122,003,976 
Short-Term Investments   3,593,889            3,593,889 
Total  $125,597,865   $   $   $125,597,865 

88

 

TOPS® ETF Portfolios
Notes to Financial Statements (Unaudited) (Continued)
June 30, 2023

 

Managed Risk Balanced ETF Portfolio 
                 
Assets*  Level 1   Level 2   Level 3   Total 
Exchange-Traded Funds  $52,709,751   $   $   $52,709,751 
Short-Term Investments   8,778,423            8,778,423 
Derivatives                    
Futures Contracts **   48,865            48,865 
Total  $61,537,039   $   $   $61,537,039 
                     
Liabilities*  Level 1   Level 2   Level 3   Total 
Futures Contracts **  $51,748   $   $   $51,748 
                     
Managed Risk Growth ETF Portfolio 
                 
Assets*  Level 1   Level 2   Level 3   Total 
Exchange-Traded Funds  $169,904,184   $   $   $169,904,184 
Short-Term Investments   24,885,147            24,885,147 
Derivatives                    
Futures Contracts **   38,650            38,650 
Total  $194,827,981   $   $   $194,827,981 
                     
Liabilities*  Level 1   Level 2   Level 3   Total 
Futures Contracts **  $80,798   $   $   $80,798 
                     
Managed Risk Moderate Growth ETF Portfolio 
                 
Assets*  Level 1   Level 2   Level 3   Total 
Exchange-Traded Funds  $96,789,890   $   $   $96,789,890 
Short-Term Investments   18,738,523            18,738,523 
Derivatives                    
Futures Contracts **   130,732            130,732 
Total  $115,659,145   $   $   $115,659,145 
                     
Liabilities*  Level 1   Level 2   Level 3   Total 
Futures Contracts **  $81,097   $   $   $81,097 

 

The Portfolios did not hold any Level 2 or 3 securities during the six months ended June 30, 2023.

 

*Refer to the Schedule of Investments for security classifications.

 

**Cumulative unrealized appreciation (depreciation) of futures contracts is reported in the above table.

 

Security Transactions and Related Income – Security transactions are accounted for on the trade date. Interest income is recognized on an accrual basis. Discounts are accreted and premiums are amortized on securities purchased over the lives of the respective securities. Dividend income is recorded on the ex-dividend date. Realized gains or losses from sales of securities are determined by comparing the identified cost of the security lot sold with the net sales proceeds.

 

Dividends and Distributions to Shareholders – Dividends from net investment income and distributions from net realized capital gains if any, are declared and paid annually. Dividends and distributions to shareholders are recorded on the ex-date and are determined in accordance with federal income tax regulations, which may differ from GAAP. These “book/tax” differences are considered either temporary (e.g., deferred losses, capital loss carryforwards) or permanent in nature. To the extent these differences are permanent in nature, such amounts are reclassified within the composition of net assets based on their federal tax-basis treatment; temporary differences do not require reclassification. These reclassifications have no effect on net assets, results from operations or net asset values per share of the Portfolios.

89

 

TOPS® ETF Portfolios
Notes to Financial Statements (Unaudited) (Continued)
June 30, 2023

 

Federal Income Tax – It is each Portfolio’s policy to continue to qualify as a regulated investment company by complying with the provisions of the Internal Revenue Code that are applicable to regulated investment companies and to distribute substantially all of its taxable income and net realized gains to shareholders. Therefore, no federal income tax provision is required.

 

Each Portfolio will recognize the tax benefits of uncertain tax positions only where the position is “more likely than not” to be sustained assuming examination by tax authorities. Management has analyzed the Portfolios’ tax positions and has concluded that no liability for unrecognized tax benefits should be recorded related to uncertain tax positions taken on returns filed for open tax years ended December 31, 2020 through December 31, 2022 or expected to be taken in the Portfolios’ December 31, 2023 year-end tax returns. Each Portfolio identified its major tax jurisdictions as U.S. federal, Ohio and foreign jurisdictions where the Portfolio makes significant investments. The Portfolios are not aware of any tax positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will change materially in the next twelve months.

 

Futures Contracts – The Portfolios are subject to equity price risk in the normal course of pursuing their investment objectives. The Portfolios may purchase or sell futures contracts to hedge against market risk and to reduce return volatility. During the period the futures contracts are open, changes in the value of the contracts are recognized as unrealized gains or losses by “marking to market” on a daily basis to reflect the market value of the contracts at the end of each day’s trading. Variation margin payments are received or made depending upon whether unrealized gains or losses are incurred. When the contracts are closed, a Portfolio recognizes a realized gain or loss equal to the difference between the proceeds from, or cost of, the closing transaction and the Portfolio’s basis in the contract. If a Portfolio were unable to liquidate a futures contract and/or enter into an offsetting closing transaction, the Portfolio would continue to be subject to market risk with respect to the value of the contracts and continue to be required to maintain the margin deposits on the futures contracts. Risks may exceed amounts recognized in the Statements of Assets and Liabilities. With futures, there is minimal counterparty credit risk to a Portfolio since futures are exchange-traded and the exchange’s clearinghouse, as counterparty to all exchange-traded futures, guarantees the futures against default.

 

The following is a summary of the location of derivative investments on the Portfolios’ Statements of Asset and Liabilities as of June 30, 2023:

 

  Managed Risk Balanced ETF Portfolio      
       Statement of Assets and Liabilities    Unrealized Appreciation 
  Contract Type/Primary Risk Exposure    Location    (Depreciation) 
  Equity Risk    Unrealized appreciation on futures contracts    $44,100 
  Interest Risk    Unrealized depreciation on futures contracts     (46,983)
  Total         $(2,883)
               
  Managed Risk Growth ETF Portfolio      
       Statement of Assets and Liabilities    Unrealized Appreciation 
  Contract Type/Primary Risk Exposure    Location    (Depreciation) 
  Equity Risk    Unrealized appreciation on futures contracts    $30,600 
  Interest Risk    Unrealized depreciation on futures contracts     (72,748)
  Total         $(42,148)
               
  Managed Risk Moderate Growth ETF Portfolio      
       Statement of Assets and Liabilities    Unrealized Appreciation 
  Contract Type/Primary Risk Exposure    Location    (Depreciation) 
  Equity Risk    Unrealized appreciation on futures contracts    $120,132 
  Interest Risk    Unrealized depreciation on futures contracts     (70,497)
  Total         $49,635 

90

 

TOPS® ETF Portfolios
Notes to Financial Statements (Unaudited) (Continued)
June 30, 2023

 

The following is a summary of the location of derivative investments on the Portfolios’ Statements of Operations for the six months ended June 30, 2023:

 

Managed Risk Balanced ETF Portfolio

 

                 Realized and Unrealized Gain 
            Location of Gain (Loss) on Derivatives    (Loss) on Derivatives 
  Derivative Investment Type    Primary Risk Exposure    recognized in income    recognized in income 
  Futures Contracts    Equity Risk    Net realized loss on futures transactions    $(255,398)
  Futures Contracts    Interest Risk    Net realized loss on futures transactions     (20,602)
  Total              $(276,000)
                    
  Futures Contracts    Equity Risk    Net change in unrealized depreciation on futures contracts    $(158,712)
  Futures Contracts    Interest Risk    Net change in unrealized depreciation on futures  contracts     (43,438)
  Total              $(202,150)
                    
Managed Risk Growth ETF Portfolio      
              
                 Realized and Unrealized Gain 
            Location of Gain (Loss) on Derivatives    (Loss) on Derivatives 
  Derivative Investment Type    Primary Risk Exposure    recognized in income    recognized in income 
  Futures Contracts    Equity Risk    Net realized loss on futures transactions    $(3,409,646)
  Futures Contracts    Interest Risk    Net realized loss on futures transactions     (132,234)
  Total              $(3,541,880)
                    
  Futures Contracts    Equity Risk    Net change in unrealized depreciation on futures contracts    $(1,267,600)
  Futures Contracts    Interest Risk    Net change in unrealized depreciation on futures contracts     (69,203)
  Total              $(1,336,803)
                    
Managed Risk Moderate Growth ETF Portfolio      
         
                 Realized and Unrealized Gain 
            Location of Gain (Loss) on Derivatives    (Loss) on Derivatives 
  Derivative Investment Type    Primary Risk Exposure    recognized in income    recognized in income 
  Futures Contracts    Equity Risk    Net realized loss on futures transactions    $(922,551)
  Futures Contracts    Interest Risk    Net realized loss on futures transactions     (55,062)
  Total              $(977,613)
                    
  Futures Contracts    Equity Risk    Net change in unrealized depreciation on futures contracts    $(320,655)
  Futures Contracts    Interest Risk    Net change in unrealized depreciation on futures contracts     (65,892)
  Total              $(386,547)

 

The notional value of the derivative instruments outstanding as of June 30, 2023 as disclosed in the Schedule of Investments and the amounts realized and changes in unrealized gains and losses on derivative instruments during the year as disclosed above and within the Statements of Operations serve as indicators of the volume of derivative activity for each Portfolio.

91

 

TOPS® ETF Portfolios
Notes to Financial Statements (Unaudited) (Continued)
June 30, 2023

 

Exchange Traded Funds – The Portfolio may invest in exchange traded funds (“ETFs”). An ETF is a type of open-end fund, however, unlike a mutual fund, its shares are bought and sold on a securities exchange at market price and only certain financial institutions called authorized participants may buy and redeem shares of the ETF at net asset value. ETF shares can trade at either a premium or discount to net asset value. Each ETF like a mutual fund is subject to specific risks depending on the type of strategy (actively managed or passively tracking an index) and the composition of its underlying holdings. Investing in an ETF involves substantially the same risks as investing directly in the ETF’s underlying holdings. ETFs pay fees and incur operating expenses, which reduce the total return earned by the ETFs from their underlying holdings. An ETF may not achieve its investment objective or execute its investment strategy effectively, which may adversely affect the Portfolio’s performance.

 

Expenses – Expenses of the Trust that are directly identifiable to a specific portfolio are charged to that portfolio. Expenses, which are not readily identifiable to a specific portfolio, are allocated in such a manner as deemed equitable, taking into consideration the nature and type of expense and the relative sizes of the portfolios in the Trust.

 

Indemnification – The Trust indemnifies its officers and Trustees for certain liabilities that may arise from the performance of their duties to the Trust. Additionally, in the normal course of business, the Portfolios enter into contracts that contain a variety of representations and warranties which provide general indemnities. Each Portfolio’s maximum exposure under these arrangements is unknown, as this would involve future claims that may be made against the Portfolios that have not yet occurred. However, based on experience, the Portfolios expect the risk of loss due to these warranties and indemnities to be remote.

 

Security Loans – The Portfolios have entered into a securities lending arrangement with The Bank of New York Mellon (the “Borrower”). Under the terms of the agreement, the Portfolios are authorized to loan securities to the Borrower. In exchange, the Portfolios receive cash and securities as collateral in the amount of at least 102% of the value of the securities loaned. The cash collateral is invested in short-term instruments as noted in the Schedules of Investments. Securities received as collateral are U.S. government securities; securities received as collateral, if any, are not recognized as portfolio assets. Although risk is mitigated by the collateral, the Portfolios could experience a delay in recovering their securities and possible loss of income or value if the Borrower fails to return them.

 

Gain or loss in the fair value of securities loaned that may occur during the term of the loan will be for the account of each Portfolio. Each Portfolio has the right under the securities lending agreement to recover the securities from the Borrower on demand. If the fair value of the collateral falls below 102% plus accrued interest of the loaned securities, the lender’s agent shall request additional collateral from the Borrower to bring the collateralization back to 102%. Under the terms of the securities lending agreement, each Portfolio is indemnified for such losses by the security lending agreement. Should the Borrower fail financially, the Portfolios have the right to repurchase the securities using the collateral in the open market.

92

 

TOPS® ETF Portfolios
Notes to Financial Statements (Unaudited) (Continued)
June 30, 2023

 

The following table is a summary of the Portfolios’ securities loaned and related collateral which are subject to a netting agreement as of June 30, 2023:

 

               Gross Amounts Not Offset in the     
               Statement of Assets & Liabilities *     
           Net Amounts of             
       Gross Amounts   Assets Presented             
       Offset in the   in the             
   Gross Amounts   Statements of   Statements of   Financial         
   of Recognized   Assets &   Assets &   Instruments   Cash Collateral   Net Amount of 
Assets:  Assets   Liabilities   Liabilities   Received   Received   Assets 
                               
Aggressive Growth ETF Portfolio
Description:                              
Securities Loaned  $2,279,585   $   $2,279,585   $   $2,279,585   $ 
Total  $2,279,585   $   $2,279,585   $   $2,279,585   $ 
                               
Balanced ETF Portfolio
Description:                              
Securities Loaned  $6,477,391   $   $6,477,391   $4,801,778   $1,675,613   $ 
Total  $6,477,391   $   $6,477,391   $4,801,778   $1,675,613   $ 
                               
Conservative ETF Portfolio
Description:                              
Securities Loaned  $4,098,066   $   $4,098,066   $3,616,337   $481,729   $ 
Total  $4,098,066   $   $4,098,066   $3,616,337   $481,729   $ 
                               
Growth ETF Portfolio
Description:                              
Securities Loaned  $6,802,298   $   $6,802,298   $3,186,708   $3,615,590   $ 
Total  $6,802,298   $   $6,802,298   $3,186,708   $3,615,590   $ 
                               
Moderate Growth ETF Portfolio
Description:                              
Securities Loaned  $2,293,030   $   $2,293,030   $1,853,887   $439,143   $ 
Total  $2,293,030   $   $2,293,030   $1,853,887   $439,143   $ 
                               
Managed Risk Balanced ETF Portfolio
Description:                              
Securities Loaned  $3,635,535   $   $3,635,535   $1,637,652   $1,997,883   $ 
Total  $3,635,535   $   $3,635,535   $1,637,652   $1,997,883   $ 
                               
Managed Risk Growth ETF Portfolio
Description:                              
Securities Loaned  $8,097,410   $   $8,097,410   $5,158,081   $2,939,329   $ 
Total  $8,097,410   $   $8,097,410   $5,158,081   $2,939,329   $ 
                               
Managed Risk Moderate Growth ETF Portfolio
Description:                              
Securities Loaned  $9,477,346   $   $9,477,346   $3,691,306   $5,786,040   $ 
Total  $9,477,346   $   $9,477,346   $3,691,306   $5,786,040   $ 

 

*The amount is limited to the securities loaned asset balance and accordingly, does not include excess collateral pledged.

93

 

TOPS® ETF Portfolios
Notes to Financial Statements (Unaudited) (Continued)
June 30, 2023

 

The following table breaks out the holdings received as collateral as of June 30, 2023:

 

Securities Lending Transactions     
Overnight and Continuous     
Aggressive Growth ETF Portfolio     
Federated Hermes Government Obligations Fund, Institutional Class  $2,342,746 
      
Balanced ETF Portfolio     
Federated Hermes Government Obligations Fund, Institutional Class  $1,826,365 
      
Conservative ETF Portfolio     
Federated Hermes Government Obligations Fund, Institutional Class  $574,250 
      
Growth ETF Portfolio     
Federated Hermes Government Obligations Fund, Institutional Class  $3,773,293 
      
Moderate Growth ETF Portfolio     
Federated Hermes Government Obligations Fund, Institutional Class  $491,161 
      
Managed Risk Balanced ETF Portfolio     
Federated Hermes Government Obligations Fund, Institutional Class  $2,078,216 
      
Managed Risk Growth ETF Portfolio     
Federated Hermes Government Obligations Fund, Institutional Class  $3,156,703 
      
Managed Risk Moderate Growth ETF Portfolio     
Federated Hermes Government Obligations Fund, Institutional Class  $6,026,998 

 

The fair value of the securities loaned for the Aggressive Growth ETF Portfolio, Balanced ETF Portfolio, Conservative ETF Portfolio, Growth ETF Portfolio, Moderate Growth ETF Portfolio, Managed Risk Balanced ETF Portfolio, Managed Risk Growth ETF Portfolio and Managed Risk Moderate Growth ETF Portfolio totaled $2,279,585, $6,477,391, $4,098,066, $6,802,298, $2,293,030, $3,635,535, $8,097,410 and $9,477,346 as of June 30, 2023, respectively. The securities loaned are noted in the Schedules of Investments. The fair value of the “collateral for securities loaned” on each Schedule of Investments includes only cash collateral received and reinvested that totaled $2,342,746, $1,826,365, $574,250, $3,773,293, $491,161, $2,078,216, $3,156,703 and $6,026,998 for the Aggressive Growth ETF Portfolio, Balanced ETF Portfolio, Conservative ETF Portfolio, Growth ETF Portfolio, Moderate Growth ETF Portfolio, Managed Risk Balanced ETF Portfolio, Managed Risk Growth ETF Portfolio and Managed Risk Moderate Growth ETF Portfolio as of June 30, 2023, respectively. This amount is offset by a liability recorded as “Collateral on securities loaned.” At June 30, 2023, the Balanced ETF Portfolio, Conservative ETF Portfolio, Growth ETF Portfolio, Moderate Growth ETF Portfolio, Managed Risk Balanced ETF Portfolio, Managed Risk Growth ETF Portfolio and Managed Risk Moderate Growth ETF Portfolio received non-cash collateral of $4,801,778, $3,616,337, $3,186,708, $1,853,887, $1,637,652, $5,158,081 and $3,691,306, respectively. The Aggressive Growth ETF Portfolio did not receive non-cash collateral as of June 30, 2023. The non-cash collateral consists of short-term investments and long-term bonds and is held for benefit of a Portfolio at the Portfolio’s custodian. A Portfolio cannot pledge or resell the collateral.

94

 

TOPS® ETF Portfolios
Notes to Financial Statements (Unaudited) (Continued)
June 30, 2023

 

3.INVESTMENT TRANSACTIONS

 

For the six months ended June 30, 2023, cost of purchases and proceeds from sales of portfolio securities, other than short-term investments, were as follows:

 

Portfolio  Purchases   Sales 
Aggressive Growth ETF Portfolio  $21,298,302   $7,878,795 
Balanced ETF Portfolio   17,013,783    8,868,773 
Conservative ETF Portfolio   4,567,068    3,232,255 
Growth ETF Portfolio   23,116,790    8,250,708 
Moderate Growth ETF Portfolio   20,645,712    16,778,607 
Managed Risk Balanced ETF Portfolio   5,641,926    8,052,564 
Managed Risk Growth ETF Portfolio   14,154,511    30,648,669 
Managed Risk Moderate Growth ETF Portfolio   8,848,783    16,373,165 

 

4.INVESTMENT ADVISORY AGREEMENT AND TRANSACTIONS WITH RELATED PARTIES

 

ValMark Advisors, Inc. serves as the Portfolios’ investment advisor (the “Advisor”). The Advisor has engaged Milliman Financial Risk Management, LLC. as the Managed Risk Portfolios’ sub-advisor (the “sub-advisor”). Pursuant to an advisory agreement with the Trust, on behalf of the Portfolios, the Advisor, under the oversight of the Board, directs the daily investment operations of the Portfolios and supervises the performance of administrative and professional services provided by others. As compensation for its services and the related expenses borne by the Advisor, the Portfolios pay the Advisor a management fee, computed on average daily net assets and accrued daily and paid monthly, at an annual rate of 0.10% of each of the Traditional Portfolio’s average daily net assets and 0.30% of each of the Managed Risk Portfolio’s average daily net assets. Pursuant to a sub-advisory agreement between the Advisor and sub-advisor, on behalf of the Managed Risk Portfolios, the Advisor not the Portfolios pays the sub-advisor a fee, which is computed and accrued daily and paid monthly. For the six months ended June 30, 2023, the Portfolios paid the following in advisory fees.

 

Portfolio  Advisory Fees 
Aggressive Growth ETF Portfolio  $50,479 
Balanced ETF Portfolio   40,712 
Conservative ETF Portfolio   14,205 
Growth ETF Portfolio   56,349 
Moderate Growth ETF Portfolio   58,755 
Managed Risk Balanced ETF Portfolio   89,710 
Managed Risk Growth ETF Portfolio   286,061 
Managed Risk Moderate Growth ETF Portfolio   164,081 

95

 

TOPS® ETF Portfolios
Notes to Financial Statements (Unaudited) (Continued)
June 30, 2023

 

The Trust, with respect to the Portfolios, has adopted the Trust’s Master Distribution and Shareholder Servicing Plan (“12b-1 Plan” or “Plan”) for each of Class 2 shares, Class 3 shares, Class 4 shares, and Investor Class shares. The fee is calculated at an annual rate of 0.25%, 0.35%, 0.60%, and 0.50% of the average daily net assets attributable to each Portfolio’s Class 2 shares, Class 3 shares, Class 4 shares, and Investor Class shares, respectively, and is paid to Northern Lights Distributors, LLC (the “Distributor”) to provide compensation for ongoing shareholder servicing and distribution related activities and/or maintenance of each Portfolio’s shareholder accounts, not otherwise required to be provided by the Advisor. For the six months ended June 30, 2023, the Portfolios paid the following in distribution fees under the Plan.

 

Portfolio  Distribution Fees 
Aggressive Growth ETF Portfolio  $124,396 
Balanced ETF Portfolio   95,702 
Conservative ETF Portfolio   25,977 
Growth ETF Portfolio   133,177 
Moderate Growth ETF Portfolio   134,014 
Managed Risk Balanced ETF Portfolio   93,428 
Managed Risk Growth ETF Portfolio   264,597 
Managed Risk Moderate Growth ETF Portfolio   168,858 

 

Service Class shares also include shareholder servicing and administrative fees for Balanced ETF Portfolio and Moderate Growth ETF Portfolio Fund in the amounts of $1,964 and $16,051, respectively.

 

In addition, certain affiliates of the Distributor provide services to the Portfolios as follows:

 

Ultimus Fund Solutions, LLC (“UFS”), an affiliate of the Distributor, provides administration, fund accounting, and transfer agent services to the Trust. Pursuant to the terms of an administrative servicing agreement with UFS, each Portfolio pays to UFS a monthly fee for all operating expenses of the Portfolio, which is calculated by each Portfolio on its average daily net assets. Operating expenses include but are not limited to Fund Accounting, Fund Administration, Transfer Agency, Legal Fees, Audit Fees, Compliance Services, Shareholder Reporting Expenses, Trustees Fees and Custody Fees.

 

For the six months ended June 30, 2023, the Trustees received fees in the amount of $9,218 on behalf of each Portfolio.

 

The approved entities may be affiliates of UFS and the Distributor. Certain Officers of the Trust are also Officers of UFS, and are not paid any fees directly by the Portfolios for serving in such capacities.

 

Northern Lights Compliance Services, LLC (“NLCS”), an affiliate of UFS and the Distributor, provides a Chief Compliance Officer to the Trust, as well as related compliance services, pursuant to a consulting agreement between NLCS and the Trust. Under the terms of such agreement, NLCS receives customary fees from UFS under the administrative servicing agreement.

 

Blu Giant, LLC (“Blu Giant”), an affiliate of UFS and the Distributor, provides EDGAR conversion and filing services as well as print management services for the Portfolios on an ad-hoc basis. For the provision of these services, Blu Giant receives fees from UFS under the administrative servicing agreement.

96

 

TOPS® ETF Portfolios
Notes to Financial Statements (Unaudited) (Continued)
June 30, 2023

 

5.CONTROL OWNERSHIP

 

The beneficial ownership, either directly or indirectly, of more than 25% of the voting securities of a Portfolio creates presumption of the control of the Portfolio, under Section 2(a)(9) of the 1940 Act. As of June 30, 2023, ownership percentages of the holders of the voting securities of each Portfolio that may be deemed to control the Portfolio were as follows:

 

Aggressive Growth ETF Portfolio   
Pruco Life Insurance Company  83%
    
Balanced ETF Portfolio   
Pruco Life Insurance Company  69%
    
Conservative ETF Portfolio   
Members Life Insurance Company  37%
Pruco Life Insurance Company  35%
    
Growth ETF Portfolio   
Pruco Life Insurance Company  81%
    
Moderate Growth ETF Portfolio   
Pruco Life Insurance Company  56%
    
Managed Risk Balanced ETF Portfolio   
Forethought Life Insurance Company  31%
    
Managed Risk Growth ETF Portfolio   
Forethought Life Insurance Company  35%
Minnesota Life Insurance Co.  34%
    
Managed Risk Moderate Growth ETF Portfolio   
Forethought Life Insurance Company  25%

 

The Trust has no knowledge as to whether all or any portion of the shares owned of record are also owned beneficially.

 

6.DISTRIBUTIONS TO SHAREHOLDERS AND TAX COMPONENTS OF CAPITAL

 

The table below represents aggregate cost for federal tax purposes for the Portfolios as of June 30, 2023 and differs from market value by net unrealized appreciation/depreciation which consisted of:

 

               Tax Net 
   Cost for           Unrealized 
   Federal Tax   Unrealized   Unrealized   Appreciation/ 
Fund  Purposes   Appreciation   Depreciation   (Depreciation) 
Aggressive Growth ETF Portfolio  $108,586,141   $9,102,983   $(1,645,728)  $7,457,255 
Balanced ETF Portfolio   89,310,739    4,595,128    (4,196,275)   398,853 
Conservative ETF Portfolio   31,173,674    519,676    (1,589,246)   (1,069,570)
Growth ETF Portfolio   121,590,072    11,955,177    (3,079,689)   8,875,488 
Moderate Growth ETF Portfolio   120,747,441    9,573,180    (4,722,756)   4,850,424 
Managed Risk Balanced ETF Portfolio   63,628,706    4,132,921    (6,273,453)   (2,140,532)
Managed Risk Growth ETF Portfolio   184,229,186    16,737,940    (7,977,795)   8,760,145 
Managed Risk Moderate Growth ETF Portfolio   117,060,668    6,974,882    (8,507,137)   (1,532,255)

97

 

TOPS® ETF Portfolios
Notes to Financial Statements (Unaudited) (Continued)
June 30, 2023

 

The tax character of the Portfolios’ distributions paid for the years ended December 31, 2022 and December 31, 2021 was as follows:

 

For the year ended December 31, 2022:
   Ordinary   Long-Term     
Portfolio  Income   Capital Gains   Total 
Aggressive Growth ETF Portfolio  $1,075,485   $59,206   $1,134,691 
Balanced ETF Portfolio   1,208,327    1,068,912    2,277,239 
Conservative ETF Portfolio   554,504    385,974    940,478 
Growth ETF Portfolio   1,408,403    586,225    1,994,628 
Moderate Growth ETF Portfolio   1,728,293    1,319,890    3,048,183 
Managed Risk Balanced ETF Portfolio   13,359,102    24,252,865    37,611,967 
Managed Risk Growth ETF Portfolio   18,156,955    84,463,994    102,620,949 
Managed Risk Moderate Growth ETF Portfolio   25,714,915    66,069,697    91,784,612 
                
For the year ended December 31, 2021:
   Ordinary   Long-Term     
Portfolio  Income   Capital Gains   Total 
Aggressive Growth ETF Portfolio  $468,981   $   $468,981 
Balanced ETF Portfolio   575,802        575,802 
Conservative ETF Portfolio   255,030        255,030 
Growth ETF Portfolio   717,780        717,780 
Moderate Growth ETF Portfolio   1,023,350        1,023,350 
Managed Risk Balanced ETF Portfolio   5,360,289        5,360,289 
Managed Risk Growth ETF Portfolio   9,153,014        9,153,014 
Managed Risk Moderate Growth ETF Portfolio   9,505,458        9,505,458 

 

As of December 31, 2022, the components of accumulated earnings/(deficit) on a tax basis were as follows:

 

   Undistributed   Undistributed   Post October Loss   Capital Loss   Other   Unrealized   Total 
   Ordinary   Long-Term   and   Carry   Book/Tax   Appreciation/   Accumulated 
   Income   Capital Gains   Late Year Loss   Forwards   Differences   (Depreciation)   Earnings/(Deficits) 
Aggressive Growth ETF Portfolio  $1,388,633   $646,681   $   $   $   $(816,082)  $1,219,232 
Balanced ETF Portfolio   1,639,324    1,187,721                (3,608,822)   (781,777)
Conservative ETF Portfolio   649,264    784,845                (1,909,534)   (475,425)
Growth ETF Portfolio   1,772,695    1,429,591                (505,354)   2,696,932 
Moderate Growth ETF Portfolio   2,210,412    1,648,573                (1,467,489)   2,391,496 
Managed Risk Balanced ETF Portfolio   131,598    277,804    (3,571,241)           (5,045,613)   (8,207,452)
Managed Risk Growth ETF Portfolio   781,952    267,042    (11,578,497)   (12,050,464)       1,774,058    (8,755,445)
Managed Risk Moderate Growth ETF Portfolio   390,163    308,036    (8,713,895)           (8,617,889)   (16,633,585)

 

The difference between book basis and tax basis accumulated net realized gains/ losses, and unrealized appreciation/ depreciation from investments is primarily attributable to the tax deferral of losses on wash sales and the mark-to-market treatment of Section 1256 futures contracts.

98

 

TOPS® ETF Portfolios
Notes to Financial Statements (Unaudited) (Continued)
June 30, 2023

 

Capital losses incurred after October 31 within the fiscal year are deemed to arise on the first business day of the following fiscal year for tax purposes. The Funds incurred and elected to defer such capital losses as follows:

 

   Post October 
Portfolio  Losses 
Aggressive Growth ETF Portfolio  $ 
Balanced ETF Portfolio    
Conservative ETF Portfolio    
Growth ETF Portfolio    
Moderate Growth ETF Portfolio    
Managed Risk Balanced ETF Portfolio   3,571,241 
Managed Risk Growth ETF Portfolio   11,578,497 
Managed Risk Moderate Growth ETF Portfolio   8,713,895 

 

At December 31, 2022, the Managed Risk Growth ETF Portfolio utilized capital loss carry forwards available for federal income tax purposes of $12,050,464.

 

7.SUBSEQUENT EVENTS

 

Subsequent events after the date of the Statements of Assets and Liabilities have been evaluated through the date the financial statements were issued. Management has determined that no events or transactions occurred requiring adjustment or disclosure in the financial statements.

99

 

TOPS® ETF Portfolios
Expense Example (Unaudited)
June 30, 2023

 

As a shareholder of one or more of the Portfolios, you incur ongoing costs, including management fees; distribution and/or service (12b-1) fees; and other Portfolio expenses. This example is intended to help you understand your ongoing costs (in dollars) of investing in a Portfolio and to compare these costs with the ongoing costs of investing in other mutual funds.

 

The example is based on an investment of $1,000 invested at the beginning of the period and held for the entire period from January 1, 2023 through June 30, 2023.

 

Actual Expenses

 

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

 

Hypothetical Example for Comparison Purposes

 

The “Hypothetical” columns in the tables below provide information about hypothetical account values and hypothetical expenses based on each Portfolio’s actual expense ratio and an assumed rate of return of 5% per year before expenses, which is not the Portfolio’s actual return. The hypothetical account values and expenses may not be used to estimate the actual ending account balances or expenses you paid for the period. You may use this information to compare this 5% hypothetical example with the 5% hypothetical examples that appear in the shareholder reports of other funds.

 

Please note that the expenses shown in the table are meant to highlight your ongoing costs only and do not reflect any transactional costs, or other expenses charged by your insurance contract or separate account. Therefore, the table is useful in comparing ongoing costs only, and will not help you determine the relative total costs of owning different funds. In addition, if these transactional costs were included, your costs would have been higher.

 

               Hypothetical
               (5% return before
         Actual  expenses)
                   
   Portfolio’s     Ending  Expenses  Ending  Expenses
   Annualized  Beginning  Account  Paid  Account  Paid
   Expense  Account Value  Value  During  Value  During
Class 1  Ratio  1-1-23  6-30-23  Period*  6-30-23  Period*
Aggressive Growth ETF Portfolio  0.21%  $1,000.00  $1,100.50  $1.09  $1,023.75  $1.05
Balanced ETF Portfolio  0.21%  $1,000.00  $1,059.40  $1.07  $1,023.75  $1.05
Conservative ETF Portfolio  0.23%  $1,000.00  $1,045.00  $1.17  $1,023.65  $1.15
Growth ETF Portfolio  0.21%  $1,000.00  $1,091.70  $1.09  $1,023.75  $1.05
Moderate Growth ETF Portfolio  0.21%  $1,000.00  $1,072.90  $1.08  $1,023.75  $1.05
Managed Risk Balanced ETF Portfolio  0.42%  $1,000.00  $1,048.10  $2.13  $1,022.71  $2.11
Managed Risk Growth ETF Portfolio  0.41%  $1,000.00  $1,058.00  $2.09  $1,022.76  $2.06
Managed Risk Moderate Growth ETF Portfolio  0.41%  $1,000.00  $1,054.50  $2.09  $1,022.76  $2.06

100

 

TOPS® ETF Portfolios
Expense Example (Unaudited) (Continued)
June 30, 2023
               Hypothetical
               (5% return before
         Actual  expenses)
                   
         Ending  Expenses  Ending  Expenses
   Portfolio’s  Beginning  Account  Paid  Account  Paid
   Annualized  Account Value  Value  During  Value  During
Class 2  Expense Ratio  1-1-23  6-30-23  Period*  6-30-23  Period*
Aggressive Growth ETF Portfolio  0.46%  $1,000.00  $1,098.30  $2.39  $1,022.51  $2.31
Balanced ETF Portfolio  0.46%  $1,000.00  $1,058.00  $2.35  $1,022.51  $2.31
Conservative ETF Portfolio  0.48%  $1,000.00  $1,043.70  $2.43  $1,022.41  $2.41
Growth ETF Portfolio  0.46%  $1,000.00  $1,090.20  $2.38  $1,022.51  $2.31
Moderate Growth ETF Portfolio  0.46%  $1,000.00  $1,072.20  $2.36  $1,022.51  $2.31
Managed Risk Balanced ETF Portfolio  0.67%  $1,000.00  $1,044.20  $3.40  $1,021.47  $3.36
Managed Risk Growth ETF Portfolio  0.66%  $1,000.00  $1,057.70  $3.37  $1,021.52  $3.31
Managed Risk Moderate Growth ETF Portfolio  0.66%  $1,000.00  $1,055.10  $3.36  $1,021.52  $3.31
                   
               Hypothetical
               (5% return before
         Actual  expenses)
   Portfolio’s  Beginning  Ending  Expenses  Ending  Expenses
   Annualized  Account  Account  Paid  Account  Paid
   Expense  Value  Value  During  Value  During
Class 3  Ratio  1-1-23  6-30-23  Period *  6-30-23  Period*
Managed Risk Balanced ETF Portfolio  0.77%  $1,000.00  $1,045.00  $3.90  $1,020.98  $3.86
Managed Risk Growth ETF Portfolio  0.76%  $1,000.00  $1,057.10  $3.88  $1,021.03  $3.81
Managed Risk Moderate Growth ETF Portfolio  0.76%  $1,000.00  $1.055.30  $3.87  $1,021.03  $3.81
                   
               Hypothetical
               (5% return before
         Actual  expenses)
                   
   Portfolio’s  Beginning  Ending  Expenses  Ending  Expenses
   Annualized  Account  Account  Paid  Account  Paid
   Expense  Value  Value  During  Value  During
Class 4  Ratio  1-1-23  6-30-23  Period *  6-30-23  Period*
Managed Risk Balanced ETF Portfolio  1.02%  $1,000.00  $1,042.90  $5.17  $1,019.74  $5.11
Managed Risk Growth ETF Portfolio  1.01%  $1,000.00  $1,054.20  $5.14  $1,019.79  $5.06
Managed Risk Moderate Growth ETF Portfolio  1.01%  $1,000.00  $1,052.90  $5.14  $1,019.79  $5.06

101

 

TOPS® ETF Portfolios
Expense Example (Unaudited) (Continued)
June 30, 2023
               Hypothetical
               (5% return before
         Actual  expenses)
                   
   Portfolio’s     Ending  Expenses  Ending  Expenses
   Annualized  Beginning  Account  Paid  Account  Paid
   Expense  Account Value  Value  During  Value  During
Investor Class  Ratio  1-1-23  6-30-23  Period*  6-30-23  Period*
Aggressive Growth ETF Portfolio  0.71%  $1,000.00  $1,097.50  $3.69  $1,021.27  $3.56
Balanced ETF Portfolio  0.71%  $1,000.00  $1,056.70  $3.62  $1,021.27  $3.56
Conservative ETF Portfolio  0.73%  $1,000.00  $1,042.60  $3.70  $1,021.17  $3.66
Growth ETF Portfolio  0.71%  $1,000.00  $1,088.90  $3.68  $1,021.27  $3.56
Moderate Growth ETF Portfolio  0.71%  $1,000.00  $1,070.50  $3.64  $1,021.27  $3.56
Managed Risk Balanced ETF Portfolio  0.92%  $1,000.00  $1,048.20  $4.67  $1,020.23  $4.61
Managed Risk Growth ETF Portfolio  0.91%  $1,000.00  $1,052.40  $4.63  $1,020.28  $4.56
Managed Risk Moderate Growth ETF Portfolio  0.91%  $1,000.00  $1,048.10  $4.62  $1,020.28  $4.56
                   
               Hypothetical
               (5% return before
         Actual  expenses)
                   
   Portfolio’s     Ending  Expenses  Ending  Expenses
   Annualized  Beginning  Account  Paid  Account  Paid
   Expense  Account Value  Value  During  Value  During
Service Class  Ratio  1-1-23  6-30-23  Period*  6-30-23  Period*
Aggressive Growth ETF Portfolio  0.51%  $1,000.00  $1,098.30  $2.65  $1,022.27  $2.56
Balanced ETF Portfolio  0.51%  $1,000.00  $1,057.20  $2.60  $1,022.27  $2.56
Conservative ETF Portfolio  0.53%  $1,000.00  $1,043.70  $2.69  $1,022.17  $2.66
Growth ETF Portfolio  0.51%  $1,000.00  $1,090.20  $2.64  $1,022.27  $2.56
Moderate Growth ETF Portfolio  0.51%  $1,000.00  $1,070.70  $2.62  $1,022.27  $2.56

 

*Expenses are equal to the average account value over the period, multiplied by each Portfolio’s annualized expense ratio, multiplied by the number of days in the period (181) divided by the number of days in the fiscal year (365).

102

 

TOPS® ETF Portfolios
SUPPLEMENTAL INFORMATION (Unaudited)
June 30, 2023

 

LIQUIDITY RISK MANAGEMENT PROGRAM

 

The Portfolios have adopted and implemented a written liquidity risk management program as required by Rule 22e-4 (the “Liquidity Rule”) under the 1940 Act. The program is reasonably designed to assess and manage the Portfolios’ liquidity risk, taking into consideration, among other factors, each respective Portfolio’s investment strategy and the liquidity of its portfolio investments during normal and reasonably foreseeable stressed conditions; its short and long-term cash flow projections; and its cash holdings and access to other funding sources.

 

During the six months ended June 30, 2023, the Trust’s Liquidity Risk Management Program Committee (the “Committee”) reviewed the Portfolios’ investments and determined that the Portfolios held adequate levels of cash and highly liquid investments to meet shareholder redemption activities in accordance with applicable requirements. Accordingly, the Committee concluded that (i) the Portfolios’ liquidity risk management program is reasonably designed to prevent violations of the Liquidity Rule and (ii) the Portfolios’ liquidity risk management program has been effectively implemented.

103

 

PRIVACY NOTICE

 

Northern Lights Variable Trust

Rev. April 2021

 

FACTS WHAT DOES NORTHERN LIGHTS VARIABLE TRUST DO WITH YOUR PERSONAL INFORMATION?

 

Why? Financial companies choose how they share your personal information.  Federal law gives consumers the right to limit some, but not all sharing.  Federal law also requires us to tell you how we collect, share, and protect your personal information.  Please read this notice carefully to understand what we do.

 

What?

The types of personal information we collect and share depends on the product or service that you have with us. This information can include:

 

●         Social Security number and wire transfer instructions

 

         account transactions and transaction history

 

         investment experience and purchase history

 

When you are no longer our customer, we continue to share your information as described in this notice.

 

How? All financial companies need to share customers’ personal information to run their everyday business.  In the section below, we list the reasons financial companies can share their customers’ personal information; the reasons Northern Lights Variable Trust chooses to share; and whether you can limit this sharing.

 

Reasons we can share your
personal information:
Does Northern Lights Variable
Trust share information?
Can you limit this sharing?
For our everyday business purposes - such as to process your transactions, maintain your account(s), respond to court orders and legal investigations, or report to credit bureaus. YES NO
For our marketing purposes - to offer our products and services to you. NO We don’t share
For joint marketing with other financial companies. NO We don’t share
For our affiliates’ everyday business purposes - information about your transactions and records. NO We don’t share
For our affiliates’ everyday business purposes - information about your credit worthiness. NO We don’t share
For nonaffiliates to market to you NO We don’t share

 

QUESTIONS?   Call 1-631-490-4300

104

 

PRIVACY NOTICE

 

Northern Lights Variable Trust

 

Page 2  

 

What we do:

 

How does Northern Lights Variable Trust protect my personal information?

To protect your personal information from unauthorized access and use, we use security measures that comply with federal law. These measures include computer safeguards and secured files and buildings.

 

Our service providers are held accountable for adhering to strict policies and procedures to prevent any misuse of your nonpublic personal information.

 

How does Northern Lights Variable Trust collect my personal information?

We collect your personal information, for example, when you

●     open an account or deposit money

 

●     direct us to buy securities or direct us to sell your securities

 

●     seek advice about your investments

 

We also collect your personal information from others, such as credit bureaus, affiliates, or other companies.

 

Why can’t I limit all sharing?

Federal law gives you the right to limit only:

●     sharing for affiliates’ everyday business purposes – information about your creditworthiness.

 

●     affiliates from using your information to market to you.

 

●     sharing for nonaffiliates to market to you.

 

State laws and individual companies may give you additional rights to limit sharing.

 

Definitions
Affiliates

Companies related by common ownership or control. They can be financial and nonfinancial companies.

 

●     Northern Lights Variable Trust does not share with its affiliates.

Nonaffiliates

Companies not related by common ownership or control. They can be financial and nonfinancial companies.

 

●     Northern Lights Variable Trust does not share with nonaffiliates so they can market to you.

Joint marketing

A formal agreement between nonaffiliated financial companies that together market financial products or services to you.

 

●     Northern Lights Variable Trust doesn’t jointly market.

105

 

PROXY VOTING POLICY

 

Information regarding how the Portfolios voted proxies relating to portfolio securities for the most recent twelve month period ended June 30 as well as a description of the policies and procedures that the Portfolios use to determine how to vote proxies is available without charge, upon request, by calling 1-855 -572-5945 or by referring to the Securities and Exchange Commission’s (“SEC”) website at http://www.sec.gov.

 

PORTFOLIO HOLDINGS

 

Each Portfolio files a complete schedule of portfolio holdings with the SEC for the first and third quarters of each fiscal year as an exhibit to its reports on Form N- PORT, within sixty days after the end of the period. Form N-PORT reports are available on the SEC’s website at www.sec.gov. The information on Form N-PORT is available without charge, upon request, by calling 1-855-572-5945.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INVESTMENT ADVISOR
ValMark Advisers, Inc.
130 Springside Drive
Akron, OH 44333
 
INVESTMENT SUB-ADVISOR
Milliman Financial Risk Management, LLC
71 S. Wacker Drive, 31st Floor
Chicago, IL 60606
 
ADMINISTRATOR
Ultimus Fund Solutions, LLC
4221 North 203rd Street, Suite 100
Elkhorn, NE 68022
 
 
 
TCM-SAR23

 

 

(b)        Not applicable

 

Item 2. Code of Ethics. Not Applicable.

 

Item 3. Audit Committee Financial Expert. Not Applicable.

 

Item 4. Principal Accountant Fees and Services. Not Applicable.

 

Item 5. Audit Committee of Listed Companies. Not applicable to open-end investment companies.

 

Item 6. Schedule of Investments. Schedule of investments in securities of unaffiliated issuers is included under Item 1.

 

Item 7. Disclosure of Proxy Voting Policies and Procedures for Closed-End Funds. Not applicable to open-end investment companies.

 

Item 8. Portfolio Managers of Closed-End Management Investment Companies. Not applicable to open-end investment companies.

 

Item 9. Purchases of Equity Securities by Closed-End Funds. Not applicable to open-end investment companies.

 

 
 

Item 10. Submission of Matters to a Vote of Security Holders. None

 

 

Item 11. Controls and Procedures.

 

(a)       Based on an evaluation of the Registrant’s disclosure controls and procedures as of a date within 90 days of filing date of this Form N-CSR, the principal executive officer and principal financial officer of the Registrant have concluded that the disclosure controls and procedures of the Registrant are reasonably designed to ensure that the information required in filings on Form N-CSR is recorded, processed, summarized, and reported by the filing date, including that information required to be disclosed is accumulated and communicated to the Registrant’s management, including the Registrant’s principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.

 

(b)       There were no significant changes in the Registrant’s internal control over financial reporting that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, the Registrant’s internal control over financial reporting.

 

Item 12. Disclosure of Securities Lending Activities for Closed-End Management Investment Companies. Not applicable to open-end investment companies.

 

Item 13. Exhibits.

 

(a)(1) Not applicable.

 

(a)(2) Certifications required by Section 302 of the Sarbanes-Oxley Act of 2002 (and Item 11(a)(2) of Form N-CSR) are filed herewith.

 

(a)(3) Not applicable for open-end investment companies.

 

(b)Certifications required by Section 906 of the Sarbanes-Oxley Act of 2002 (and Item 11(b) of Form N-CSR) are filed herewith.

 

 

 

 

 

 

 

 
 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

(Registrant) Northern Lights Variable Fund Trust

 

By (Signature and Title)

/s/ Kevin E. Wolf

Kevin E. Wolf, Principal Executive Officer/President

 

Date 8/22/2023

 

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

 

By (Signature and Title)

/s/ Kevin E. Wolf

Kevin E. Wolf, Principal Executive Officer/President

 

Date 8/22/2023

 

 

By (Signature and Title)

/s/ Jim Colantino

Jim Colantino, Principal Financial Officer/Treasurer

 

Date 8/22/2023