Schedule of Reconciliation of the Changes in Each Significant Caption of Stockholders’ Equity |
The
Company adopted Rule 3-04/Rule 8-03(a)(5) under Regulation S-X (Note 2). Pursuant to Regulation S-X, the Company has presented a reconciliation
of the changes in each significant caption of stockholders’ equity as shown in the tables below:
| |
| | |
| | |
Capital | | |
Total Distributable | | |
| |
| |
Common Stock | | |
in Excess | | |
Earning | | |
| |
| |
Shares | | |
Amount | | |
of Par Value | | |
(Loss) | | |
Net Assets | |
Balance at February 29, 2024 | |
| 13,653,476 | | |
$ | 13,654 | | |
$ | 371,081,199 | | |
$ | (870,745 | ) | |
$ | 370,224,108 | |
Increase (Decrease) from Operations: | |
| | | |
| | | |
| | | |
| | | |
| | |
Net investment income | |
| - | | |
| - | | |
| - | | |
| 14,335,005 | | |
| 14,335,005 | |
Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| (21,194,997 | ) | |
| (21,194,997 | ) |
Net change in unrealized appreciation (depreciation) on investments | |
| - | | |
| - | | |
| - | | |
| 13,931,431 | | |
| 13,931,431 | |
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (461,001 | ) | |
| (461,001 | ) |
Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (9,967,036 | ) | |
| (9,967,036 | ) |
Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
Proceeds from issuance of common stock | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Capital contribution from Manager | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Stock dividend distribution | |
| 45,490 | | |
| 45 | | |
| 987,527 | | |
| - | | |
| 987,572 | |
Offering costs | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Balance at May 31, 2024 | |
| 13,698,966 | | |
$ | 13,699 | | |
$ | 372,068,726 | | |
$ | (4,227,343 | ) | |
$ | 367,855,082 | |
Increase (Decrease) from Operations: | |
| | | |
| | | |
| | | |
| | | |
| | |
Net investment income | |
| - | | |
| - | | |
| - | | |
| 18,197,398 | | |
| 18,197,398 | |
Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| (33,448,727 | ) | |
| (33,448,727 | ) |
Net change in unrealized appreciation (depreciation) on investments | |
| - | | |
| - | | |
| - | | |
| 28,728,155 | | |
| 28,728,155 | |
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (159,187 | ) | |
| (159,187 | ) |
Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (10,137,233 | ) | |
| (10,137,233 | ) |
Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
Stock dividend distribution | |
| 46,803 | | |
| 47 | | |
| 1,018,307 | | |
| - | | |
| 1,018,354 | |
Balance at August 31, 2024 | |
$ | 13,745,769 | | |
$ | 13,746 | | |
$ | 373,087,033 | | |
$ | (1,046,937 | ) | |
$ | 372,053,842 | |
Increase (Decrease) from Operations: | |
| | | |
| | | |
| | | |
| | | |
| | |
Net investment income | |
| - | | |
| - | | |
| - | | |
| 12,435,655 | | |
| 12,435,655 | |
Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| 5,444,745 | | |
| 5,444,745 | |
Net change in unrealized appreciation (depreciation) on investments | |
| - | | |
| - | | |
| - | | |
| (8,918,583 | ) | |
| (8,918,583 | ) |
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (126,875 | ) | |
| (126,875 | ) |
Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (10,171,868 | ) | |
| (10,171,868 | ) |
Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
Proceeds from issuance of common stock | |
| 108,438 | | |
| 108 | | |
| 2,777,318 | | |
| - | | |
| 2,777,426 | |
Capital contribution from Manager | |
| - | | |
| - | | |
| 199,652 | | |
| - | | |
| 199,652 | |
Stock dividend distribution | |
| 54,999 | | |
| 55 | | |
| 1,214,181 | | |
| - | | |
| 1,214,236 | |
Offering costs | |
| - | | |
| - | | |
| (42,575 | ) | |
| - | | |
| (42,575 | ) |
Balance at November 30, 2024 | |
$ | 13,909,206 | | |
$ | 13,909 | | |
$ | 377,235,609 | | |
$ | (2,383,863 | ) | |
$ | 374,865,655 | |
| |
| | |
| | |
Capital | | |
Total Distributable | | |
| |
| |
Common Stock | | |
in Excess | | |
Earning | | |
| |
| |
Shares | | |
Amount | | |
of Par Value | | |
(Loss) | | |
Net Assets | |
Increase (Decrease) from Operations: | |
| | |
| | |
| | |
| | |
| |
Net investment income | |
| - | | |
| - | | |
| - | | |
| 8,034,545 | | |
| 8,034,545 | |
Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| 7,169,655 | | |
| 7,169,655 | |
Income tax (provision) benefit from realized gain on investments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| (800,452 | ) | |
| (800,452 | ) |
Net change in unrealized appreciation (depreciation) on investments | |
| - | | |
| - | | |
| - | | |
| (14,766,637 | ) | |
| (14,766,637 | ) |
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (313,873 | ) | |
| (313,873 | ) |
Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (15,548,742 | ) | |
| (15,548,742 | ) |
Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
Proceeds from issuance of common stock | |
| 1,192,400 | | |
| 1,193 | | |
| 30,223,409 | | |
| - | | |
| 30,224,602 | |
Capital contribution from Manager | |
| - | | |
| - | | |
| 2,152,115 | | |
| - | | |
| 2,152,115 | |
Stock dividend distribution | |
| 81,472 | | |
| 81 | | |
| 1,857,389 | | |
| - | | |
| 1,857,470 | |
Offering costs | |
| - | | |
| - | | |
| (208,870 | ) | |
| - | | |
| (208,870 | ) |
Tax reclassification of stockholders’ equity in accordance with generally accepted accounting principles | |
| - | | |
| - | | |
| 1,653,945 | | |
| (1,653,945 | ) | |
| - | |
Balance at February 28, 2025 | |
$ | 15,183,078 | | |
$ | 15,183 | | |
$ | 412,913,597 | | |
$ | (20,263,312 | ) | |
$ | 392,665,468 | |
Increase (Decrease) from Operations: | |
| | | |
| | | |
| | | |
| | | |
| | |
Net investment income | |
| - | | |
| - | | |
| - | | |
| 10,142,032 | | |
| 10,142,032 | |
Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| 2,901,339 | | |
| 2,901,339 | |
Income tax (provision) benefit from realized gain on investments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Net change in unrealized appreciation (depreciation) on investments | |
| - | | |
| - | | |
| - | | |
| 943,977 | | |
| 943,977 | |
Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (55,085 | ) | |
| (55,085 | ) |
Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (18,980,079 | ) | |
| (18,980,079 | ) |
Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
Proceeds from issuance of common stock | |
| 244,831 | | |
| 245 | | |
| 6,143,575 | | |
| - | | |
| 6,143,820 | |
Capital contribution from Manager | |
| - | | |
| - | | |
| 297,770 | | |
| - | | |
| 297,770 | |
Stock dividend distribution | |
| 101,482 | | |
| 101 | | |
| 2,312,052 | | |
| - | | |
| 2,312,153 | |
Offering costs | |
| - | | |
| - | | |
| (2,080 | ) | |
| - | | |
| (2,080 | ) |
Tax reclassification of stockholders’ equity in accordance with generally accepted accounting principles | |
| - | | |
| - | | |
| | | |
| - | | |
| - | |
Balance at May 31, 2025 | |
$ | 15,529,391 | | |
$ | 15,529 | | |
$ | 421,664,914 | | |
$ | (25,311,128 | ) | |
$ | 396,369,315 | |
|