10-Q

BlackRock TCP Capital Corp.

Consolidated Statements of Operations (Unaudited)


	Three Months Ended June 30,						Six Months Ended June 30,
	2025			2024			2025			2024
Investment income
Interest income (excluding PIK):
Non-controlled, non-affiliated investments	$	41,609,217		$	63,562,637		$	85,065,954		$	112,208,830
Non-controlled, affiliated investments		338,648			384,684			676,647			732,319
Controlled investments		2,270,542			2,696,570			4,579,811			5,555,650
PIK interest income:
Non-controlled, non-affiliated investments		5,449,424			2,034,356			11,238,339			4,440,033
Non-controlled, affiliated investments		—			—			—			92,675
Controlled investments		394,202			353,752			1,075,763			703,721
Dividend income:
Non-controlled, non-affiliated investments		449,575			594,372			885,526			906,696
Non-controlled, affiliated investments		213,493			1,018,486			1,222,550			1,732,189
Controlled investments		738,497			878,075			2,607,357			878,075
Other income:
Non-controlled, non-affiliated investments		1,399			3,293			1,965			5,346
Total investment income		51,464,997			71,526,225			107,353,912			127,255,534

Operating expenses
Interest and other debt expenses		17,087,833			19,726,829			34,172,466			32,957,053
Management fees		5,461,118			6,563,189			10,944,962			12,382,694
Professional fees		947,452			681,923			1,814,899			1,601,599
Administrative expenses		509,930			594,208			1,151,394			1,155,211
Insurance expense		218,463			205,953			436,926			351,066
Director fees		192,500			197,500			385,000			414,219
Custody fees		91,348			99,145			184,533			189,065
Incentive fees		—			6,815,672			—			12,696,050
Other operating expenses		1,182,050			816,274			2,114,708			1,421,772
Total operating expenses, before management fee waiver		25,690,694			35,700,693			51,204,888			63,168,729
Management fee waiver (Note 3)		(1,820,372	)		—			(3,648,320	)		—
Total operating expenses, after management fee waiver		23,870,322			35,700,693			47,556,568			63,168,729

Net investment income		27,594,675			35,825,532			59,797,344			64,086,805

Realized and unrealized gain (loss) on investments and foreign currency
Net realized gain (loss):
Non-controlled, non-affiliated investments		(66,287,884	)		(22,703,792	)		(107,205,222	)		(22,871,869	)
Non-controlled, affiliated investments		—			(12,810,138	)		—			(12,810,138	)
Interest Rate Swap		(9,491	)		—			(9,491	)		—
Net realized gain (loss)		(66,297,375	)		(35,513,930	)		(107,214,713	)		(35,682,007	)

Net change in unrealized appreciation (depreciation) (1):
Non-controlled, non-affiliated investments		40,313,699			(57,619,007	)		66,868,692			(63,771,066	)
Non-controlled, affiliated investments		(3,203,412	)		8,310,670			(2,282,254	)		(6,067,358	)
Controlled investments		(14,296,084	)		(2,137,940	)		(12,171,749	)		(4,650,847	)
Interest Rate Swap		(18,087	)		(141,842	)		(9,316	)		(134,903	)
Net change in unrealized appreciation (depreciation)		22,796,116			(51,588,119	)		52,405,373			(74,624,174	)

Net realized and unrealized gain (loss)		(43,501,259	)		(87,102,049	)		(54,809,340	)		(110,306,181	)

Net increase (decrease) in net assets resulting from operations	$	(15,906,584	)	$	(51,276,517	)	$	4,988,004		$	(46,219,376	)

Basic and diluted earnings (loss) per share	$	(0.19	)	$	(0.60	)	$	0.06		$	(0.63	)

Basic and diluted weighted average common shares outstanding		85,042,931			85,591,134			85,060,179			73,819,497

(1) Includes $21,347,357 change in unrealized appreciation from application of Merger accounting under ASC 805 for the six months ended June 30, 2024 (see Note 12).

See accompanying notes to the consolidated financial statements.

BlackRock TCP Capital Corp.

Consolidated Statements of Changes in Net Assets (Unaudited)


	Common Stock
	Shares			Par Amount			Paid in Capital in Excess of Par			Distributable earnings (loss)			Total Net Assets
Balance at December 31, 2024		85,080,447		$	85,080		$	1,731,057,459		$	(946,018,872	)	$	785,123,667

Repurchase of common stock		(3,150	)		(3	)		(26,912	)		—			(26,915	)
Net investment income		—			—			—			32,202,669			32,202,669
Net realized and unrealized gain (loss)		—			—			—			(11,308,081	)		(11,308,081	)
Dividends paid to shareholders		—			—			—			(24,672,416	)		(24,672,416	)
Balance at March 31, 2025		85,077,297		$	85,077		$	1,731,030,547		$	(949,796,700	)	$	781,318,924

Repurchase of common stock		(40,830	)		(41	)		(274,422	)		—			(274,463	)
Net investment income		—			—			—			27,594,675			27,594,675
Net realized and unrealized gain (loss)		—			—			—			(43,501,259	)		(43,501,259	)
Dividends paid to shareholders		—			—			—			(24,660,939	)		(24,660,939	)
Balance at June 30, 2025		85,036,467		$	85,036		$	1,730,756,125		$	(990,364,223	)	$	740,476,938


	Common Stock
	Shares		Par Amount		Paid in Capital in Excess of Par		Distributable earnings (loss)			Total Net Assets
Balance at December 31, 2023		57,767,264	$	57,767	$	967,643,255	$	(280,099,476	)	$	687,601,546

Issuance of common stock in connection with the Merger (Note 12)		27,823,870		27,824		280,436,786		—			280,464,610
Net investment income		—		—		—		28,261,273			28,261,273
Net realized and unrealized gain (loss)		—		—		—		(23,204,132	)		(23,204,132	)
Dividends paid to shareholders		—		—		—		(19,640,870	)		(19,640,870	)
Balance at March 31, 2024		85,591,134	$	85,591	$	1,248,080,041	$	(294,683,205	)	$	953,482,427

Net investment income		—		—		—		35,825,532			35,825,532
Net realized and unrealized gain (loss)		—		—		—		(87,102,049	)		(87,102,049	)
Dividends paid to shareholders		—		—		—		(29,100,986	)		(29,100,986	)
Balance at June 30, 2024		85,591,134	$	85,591	$	1,248,080,041	$	(375,060,708	)	$	873,104,924

See accompanying notes to the consolidated financial statements.

BlackRock TCP Capital Corp.

Consolidated Statements of Cash Flows (Unaudited)


	Six Months Ended June 30,
	2025			2024
Operating activities
Net increase (decrease) in net assets resulting from operations	$	4,988,004		$	(46,219,376	)
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
Net realized (gain) loss		107,214,713			35,682,007
Change in net unrealized (appreciation) depreciation of investments		(52,405,373	)		74,624,174
Net amortization of investment discounts and premiums		(7,353,577	)		(8,917,216	)
Amortization of original issue discount on debt		119,956			168,593
Interest and dividend income paid in kind		(12,314,102	)		(7,644,181	)
Amortization of deferred debt issuance costs		2,618,207			2,017,896
Cash acquired in the Merger		—			11,670,610
Merger costs capitalized into purchase price		—			(2,366,408	)
Changes in assets and liabilities (1):
Purchases of investments (2)		(163,597,176	)		(142,018,224	)
Proceeds from disposition of investments		132,596,189			209,290,364
Decrease (increase) in interest, dividends and fees receivable		(1,786,299	)		2,426,108
Decrease (increase) in due from broker		851,683			997,346
Decrease (increase) in receivable for investments sold		(3,753,008	)		671,442
Decrease (increase) in prepaid expenses and other assets		1,222,443			(422,524	)
Increase (decrease) in payable for investments purchased		4,919,403			(1,554,064	)
Increase (decrease) in incentive fees payable		—			104,336
Increase (decrease) in interest and debt related payables		209,673			1,116,938
Increase (decrease) in Interest Rate Swap, at fair value		(774,861	)		(835,923	)
Increase (decrease) in reimbursements due to the Advisor		463,576			(175,858	)
Increase (decrease) in management fees payable		(2,264,755	)		(7,578,769	)
Increase (decrease) in accrued expenses and other liabilities		(312,467	)		(1,205,669	)
Net cash provided by (used in) operating activities		10,642,229			119,831,602

Financing activities
Draws on credit facilities		137,000,000			113,800,092
Repayments of credit facility draws		(82,279,620	)		(411,091,157	)
Payments of debt issuance costs		—			(5,500,000	)
Dividends paid to shareholders (3)		(49,333,355	)		(55,999,047	)
Repurchase of shares		(301,378	)		—
Proceeds from issuance of unsecured notes		—			321,386,000
Net cash provided by (used in) financing activities		5,085,647			(37,404,112	)

Net increase (decrease) in cash and cash equivalents (including restricted cash)		15,727,876			82,427,490
Cash and cash equivalents (including restricted cash) at beginning of period		91,589,702			112,241,946
Cash and cash equivalents (including restricted cash) at end of period	$	107,317,578		$	194,669,436

Supplemental cash flow information
Interest payments	$	30,489,695		$	29,135,531
Excise tax payments	$	478,159		$	165,495

Non-cash operating and financing activities from the Merger
Acquisition of Merger Sub assets and liabilities (4)
Non-cash assets acquired:
Investments (5)	$	—		$	586,983,708
Interest, dividends and fees receivable		—			10,373,421
Due from broker		—			2,048,141
Other assets		—			3,731,006
Total non-cash assets acquired	$	—		$	603,136,276
Liabilities assumed:
Debt	$	—		$	315,296,749
Dividends payable		—			7,257,191
Management fees payable		—			1,888,664
Interest Rate Swap, at fair value		—			1,674,309
Incentive fees payable		—			1,363,625
Other liabilities		—			4,495,330
Total liabilities assumed	$	—		$	331,975,868
Issuance of shares in connection with the Merger	$	—		$	280,464,610
Merger costs capitalized into purchase price	$	—		$	2,366,408

(1)

Adjusted for assets acquired and liabilities assumed as a result of the Merger (as defined in Note 1 “Organization and Nature of Operations”), as applicable for the six months ended June 30, 2024.

(2)

Excludes $586,983,708 of cost of investments acquired in connection with the Merger for the six months ended June 30, 2024.

(3)

Includes payment of dividends payable of $7,257,191 assumed in the Merger declared on March 4, 2024 by the BCIC Board of Directors for the benefit of former BCIC shareholders of record as of March 15, 2024.

(4)

On March 18, 2024, in connection with the Merger, the Company acquired net assets in exchange for shares issued of the Company's common stock with a market value of $280,464,610 plus $2,366,408 in merger costs capitalized into the purchase price.

(5)

Investments acquired were recorded at fair value at the date of the acquisition, which is also the Company's initial cost basis in the investments, and reflects the impact of a $21,886,848 purchase discount for the six months ended June 30, 2024.

See accompanying notes to the consolidated financial statements


Issuer	Instrument	Ref	Floor	Spread	Total Coupon	Maturity	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (A)
Aerospace & Defense
Skydio, Inc	First Lien Term Loan	SOFR(M)	2.50%	2.75% Cash + 2.75% PIK	9.82%	12/4/2029	$	13,306,506	$	13,193,280		$	13,173,441			0.69	%	N
Skydio, Inc	First Lien Delayed Draw Term Loan B	SOFR(M)	2.50%	2.75% Cash + 2.75% PIK	9.82%	12/4/2029	$	—		(58,133	)		(65,625	)		0.00	%	K/N
Skydio, Inc	First Lien Delayed Draw Term Loan A	SOFR(M)	2.50%	2.75% Cash + 2.75% PIK	9.82%	12/4/2029	$	—		(58,133	)		(65,625	)		0.00	%	K/N
										13,077,014			13,042,191			0.69	%
Automobiles
ALCV Purchaser, Inc. (AutoLenders)	First Lien Term Loan	SOFR(M)	1.00%	6.86%	11.19%	2/25/2026	$	7,577,113		7,524,404			7,577,113			0.40	%	G/N
ALCV Purchaser, Inc. (AutoLenders)	Sr Secured Revolver	SOFR(M)	1.00%	6.86%	11.19%	2/25/2026	$	448,202		442,520			448,202			0.02	%	G/N
AutoAlert, LLC	First Lien Term Loan	SOFR(Q)	1.00%	5.40%	9.70%	3/31/2028	$	18,812,631		18,812,631			18,812,631			0.99	%	F/N
AutoAlert, LLC	Second Lien Term Loan	SOFR(Q)	1.00%	9.40% PIK	13.70%	3/31/2029	$	11,482,833		11,482,833			11,482,833			0.60	%	F/N
										38,262,388			38,320,779			2.01	%
Building Products
Air Distribution Technologies Inc	First Lien Term Loan	SOFR(Q)	1.00%	6.00%	10.30%	8/1/2030	$	1,990,394		1,955,049			1,998,356			0.11	%	N
Porcelain Acquisition Corporation (Paramount)	First Lien Term Loan	SOFR(Q)	1.00%	6.10%	10.40%	4/30/2027	$	9,403,496		9,218,016			8,115,217			0.43	%	N
Trulite Holding Corp.	First Lien Term Loan	SOFR(Q)	1.00%	6.00%	10.29%	3/1/2030	$	1,614,583		1,559,543			1,574,219			0.08	%	N
										12,732,608			11,687,792			0.62	%
Capital Markets
Pico Quantitative Trading, LLC	First Lien Term Loan	SOFR(Q)	1.50%	7.51%	11.75%	2/8/2027	$	22,291,007		22,229,894			22,402,462			1.18	%	N
Pico Quantitative Trading, LLC	First Lien Incremental Term Loan	SOFR(Q)	1.50%	7.51%	11.79%	2/8/2027	$	17,285,388		17,204,048			17,285,388			0.91	%	N
PMA Parent Holdings, LLC	First Lien Term Loan	SOFR(Q)	0.75%	5.50%	9.80%	1/31/2031	$	5,223,783		4,973,565			5,276,021			0.28	%	N
PMA Parent Holdings, LLC	Sr Secured Revolver	SOFR(Q)	0.75%	5.50%	9.80%	1/31/2031	$	—		(13,344	)		—			0.00	%	K/N
										44,394,163			44,963,871			2.37	%
Commercial Services & Supplies
Apollo Group Holdco, LLC (Topsail)	First Lien Term Loan	SOFR(Q)	1.00%	6.00%	10.30%	12/26/2030	$	487,500		478,706			475,800			0.03	%	N
Kellermeyer Bergensons Services, LLC	First Lien Term Loan	SOFR(Q)	1.00%	1.90% Cash +3.50% PIK	9.68%	11/6/2028	$	1,394,427		1,364,989			1,394,427			0.07	%	N
Kellermeyer Bergensons Services, LLC	First Lien Term Loan	SOFR(Q)	1.00%	1.15% Cash +7.00% PIK	12.43%	11/6/2028	$	626,038		428,878			626,038			0.03	%	N
Modigent, LLC (Pueblo)	First Lien Term Loan	SOFR(Q)	0.75%	5.00%	9.30%	8/23/2028	$	1,684,490		1,625,770			1,664,540			0.09	%	N
Modigent, LLC (Pueblo)	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%	5.00%	9.30%	8/23/2028	$	1,168,435		1,131,321			1,154,597			0.06	%	N
Modigent, LLC (Pueblo)	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%	5.00%	9.30%	8/23/2028	$	1,573,051		1,520,524			1,546,527			0.08	%	N
Modigent, LLC (Pueblo)	Sr Secured Revolver	SOFR(Q)	0.75%	5.00%	9.30%	8/23/2027	$	168,631		158,693			163,628			0.01	%	N
Thermostat Purchaser III, Inc. (Reedy Industries)	Second Lien Term Loan	SOFR(Q)	0.75%	7.40%	11.73%	8/31/2029	$	10,383,054		10,170,605			10,383,054			0.55	%	N
										16,879,486			17,408,611			0.92	%
Construction and Engineering
Brown & Settle, Inc.	Sr Secured Revolver	SOFR(M)	1.00%	6.50%	10.82%	5/16/2030	$	468,293		444,377			440,000			0.02	%	N
Brown & Settle, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	6.50%	10.83%	5/16/2030	$	9,024,390		8,802,147			8,762,683			0.46	%	N
Homerenew Buyer, Inc. (Renovo)	First Lien Delayed Draw Term Loan	SOFR(Q)	0.00%	9.65%	13.97%	4/14/2030	$	1,641,996		1,095,615			1,641,996			0.09	%	N
Homerenew Buyer, Inc. (Renovo)	First Lien Term Loan	SOFR(Q)	0.00%	6.65%	10.96%	4/14/2030	$	2,898,055		2,898,055			2,898,055			0.15	%	N
Homerenew Buyer, Inc. (Renovo)	First Lien Term Loan	SOFR(Q)	0.00%	8.15%	12.46%	4/14/2030	$	1,253,783		1,253,783			1,253,783			0.07	%	N
Homerenew Buyer, Inc. (Renovo)	First Lien Term Loan	SOFR(Q)	0.00%	9.65%	13.96%	4/14/2030	$	5,452,570		5,452,570			5,452,570			0.29	%	N
JF Acquisition, LLC (JF Petroleum)	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	5.75%	10.06%	6/18/2030	$	—		(35,612	)		(17,806	)		0.00	%	K/N
JF Acquisition, LLC (JF Petroleum)	Sr Secured Revolver	SOFR(Q)	1.00%	5.75%	10.06%	6/18/2030	$	—		(13,355	)		(6,677	)		0.00	%	K/N
JF Acquisition, LLC (JF Petroleum)	First Lien Term Loan	SOFR(Q)	1.00%	5.75%	10.06%	6/18/2030	$	5,119,237		5,016,852			5,068,045			0.27	%	N
Vortex Companies, LLC	First Lien Delayed Draw Term Loan	SOFR(M)	1.00%	5.00%	9.33%	9/4/2029	$	—		(4,750	)		(1,963	)		0.00	%	K/N
Vortex Companies, LLC	First Lien Term Loan	SOFR(M)	1.00%	5.00%	9.33%	9/4/2029	$	1,088,018		1,072,126			1,084,754			0.06	%	N


Issuer	Instrument	Ref	Floor	Spread	Total Coupon	Maturity	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (continued)
Hylan Intermediate Holding II, LLC	First Lien Term Loan	SOFR(S)	2.00%	6.25%	10.33%	4/5/2029	$	11,563,401	$	11,430,987		$	10,888,098			0.57	%	B/N
LJ Avalon Holdings, LLC (Ardurra)	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	4.75%	9.07%	2/1/2030	$	2,768,081		2,733,651			2,781,921			0.15	%	N
LJ Avalon Holdings, LLC (Ardurra)	First Lien Term Loan	SOFR(Q)	1.00%	4.75%	9.07%	2/1/2030	$	6,761,737		6,579,390			6,795,546			0.36	%	N
PlayPower, Inc	First Lien Term Loan	SOFR(Q)	0.75%	5.25%	9.55%	8/28/2030	$	8,621,717		8,507,768			8,578,609			0.45	%	N
PlayPower, Inc	First Lien Term Loan	SOFR(Q)	0.75%	5.25%	9.55%	8/28/2030	$	1,265,776		1,253,826			1,259,447			0.07	%	N
PlayPower, Inc	Sr Secured Revolver	SOFR(Q)	0.75%	5.25%	9.55%	8/28/2030	$	—		(16,968	)		(17,333	)		0.00	%	K/N
Titan Home Improvement, LLC (Renuity)	First Lien Term Loan	SOFR(Q)	1.00%	5.75%	10.08%	5/31/2030	$	1,846,512		1,800,349			1,864,977			0.10	%	N
Titan Home Improvement, LLC (Renuity)	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	5.75%	10.08%	5/31/2030	$	—		—			3,488			0.00	%	N
Vortex Companies, LLC	First Lien Term Loan	SOFR(M)	1.00%	5.00%	9.33%	9/4/2029	$	879,752		846,271			877,113			0.05	%	N
Vortex Companies, LLC	First Lien Term Loan	SOFR(M)	1.00%	5.00%	9.33%	9/4/2029	$	652,441		633,768			650,484			0.03	%	N
Vortex Companies, LLC	First Lien Delayed Draw Term Loan	SOFR(M)	1.00%	5.00%	9.33%	9/4/2029	$	851,880		840,650			849,324			0.04	%	N
Vortex Companies, LLC	First Lien Delayed Draw Term Loan	SOFR(M)	1.00%	5.00%	9.33%	9/4/2029	$	422,856		434,258			421,588			0.02	%	N

Vortex Companies, LLC	Sr Secured Revolver	Prime	1.00%	4.00%	11.50%	9/4/2029	$	28,804		28,315			28,335			0.00	%	N
										61,054,073			61,557,037			3.25	%
Consumer Finance
Freedom Financial Network Funding, LLC	First Lien Term Loan	SOFR(M)	1.00%	9.10%	13.42%	9/21/2027	$	12,058,668		11,735,374			11,938,081			0.63	%	N
Freedom Financial Network Funding, LLC	First Lien Delayed Draw Term Loan	SOFR(S)	1.00%	9.25%	13.43%	9/21/2027	$	4,019,556		3,915,237			3,979,360			0.21	%	N
Lucky US BuyerCo, LLC (Global Payments)	Sr Secured Revolver	SOFR(Q)	1.00%	7.50%	11.80%	3/30/2029	$	411,316		402,247			401,486			0.02	%	N
Lucky US BuyerCo, LLC (Global Payments)	First Lien Term Loan	SOFR(Q)	1.00%	7.50%	11.80%	3/30/2029	$	4,254,251		4,118,624			4,179,011			0.22	%	N
Money Transfer Acquisition Inc.	First Lien Term Loan	SOFR(M)	1.00%	8.35%	12.68%	12/14/2027	$	8,146,037		8,009,232			7,958,678			0.42	%	N
										28,180,714			28,456,616			1.50	%
Containers & Packaging
BW Holding, Inc. (Brook & Whittle)	Second Lien Term Loan	SOFR(Q)	0.75%	7.65%	11.98%	12/14/2029	$	17,639,207		16,906,920			7,038,043			0.37	%	C/N
PVHC Holding Corp.	First Lien Term Loan	SOFR(Q)	2.50%	5.65% Cash + 0.75% PIK	10.70%	2/17/2027	$	5,031,260		4,927,630			5,094,151			0.27	%	N
										21,834,550			12,132,194			0.64	%
Diversified Consumer Services
Express Wash Acquisition Company, LLC (Whistle)	Sr Secured Revolver	SOFR(Q)	1.00%	6.25%	10.59%	4/10/2031	$	—		(16,045	)		(8,333	)		0.00	%	K/N
Express Wash Acquisition Company, LLC (Whistle)	First Lien Term Loan	SOFR(Q)	1.00%	6.25%	10.46%	4/10/2031	$	28,333,385		28,062,368			28,191,718			1.48	%	N
Fusion Holding Corp. (Finalsite)	First Lien Term Loan	SOFR(Q)	0.75%	6.25%	10.55%	9/14/2029	$	3,571,608		3,449,005			3,485,878			0.18	%	N
Fusion Holding Corp. (Finalsite)	Sr Secured Revolver	Prime	0.75%	5.25%	12.75%	9/15/2027	$	276,607		274,674			271,705			0.01	%	N
Razor Group Holdings II, Inc. (Germany)	First Lien A Term Loan	Fixed	0.00%	2.50% Cash + 5.00% PIK	7.50%	9/30/2028	$	63,345,275		59,486,911			12,922,436			0.68	%	C/H/N
Razor Group Holdings II, Inc. (Germany)	First Lien C Term Loan	Fixed	0.00%	3.50% Cash + 3.50% PIK	7.00%	9/30/2028	$	6,864,777		6,114,187			—			0.00	%	C/H/N
Razor Group Holdings II, Inc. (Germany)	First Out Delayed Draw Term Loan	Fixed	0.00%	15.00%	15.00%	9/15/2027	$	1,461,580		1,461,580			2,239,140			0.12	%	H/N
SellerX Germany GmbH (Germany)	Sr Secured Revolver	SOFR(Q)	0.00%	5.00%	9.26%	10/28/2026	$	807,613		798,614			807,613			0.04	%	H/N
SellerX Germany GMBH & Co. KG (Germany)	Sr Secured Revolver	SOFR(Q)	0.00%	5.00%	9.31%	6/18/2029	$	7,909,228		8,328,327			7,909,228			0.42	%	H/N
SellerX Germany GMBH & Co. KG (Germany)	First Lien Term Loan	SOFR(Q)	0.00%	9.00%	13.31%	12/31/2028	$	7,072,231		7,072,231			7,072,231			0.37	%	H/N
SellerX Germany GMBH & Co. KG (Germany)	First Lien Term Loan	SOFR(Q)	0.00%	9.00%	13.31%	12/31/2028	$	8,114,159		8,114,159			8,114,159			0.43	%	H/N
Thras.io, LLC	First Out Term Loan	SOFR(M)	1.00%	10.11% PIK	14.44%	6/18/2029	$	6,297,579		6,167,831			6,297,579			0.33	%	N
Thras.io, LLC	Second Out Term Loan	SOFR(M)	1.00%	10.11% PIK	14.44%	6/18/2029	$	18,268,660		15,397,713			13,935,334			0.73	%	C/N
										144,711,555			91,238,688			4.79	%
Diversified Financial Services
36th Street Capital Partners Holdings, LLC	Senior Note	Fixed	0.00%	12.00%	12.00%	11/30/2025	$	59,756,438		59,756,438			59,756,438			3.15	%	E/F/N
Accordion Partners LLC	Sr Secured Revolver	SOFR(Q)	0.75%	5.25%	9.55%	11/15/2031	$	—		(2,907	)		(2,625	)		0.00	%	K/N
Accordion Partners LLC	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%	5.25%	9.56%	11/15/2031	$	157,485		153,081			153,549			0.01	%	N
Accordion Partners LLC	First Lien Term Loan	SOFR(Q)	0.75%	5.25%	9.55%	11/15/2031	$	5,890,954		5,864,424			5,867,391			0.31	%	N
Accuserve Solutions, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	5.25%	9.59%	3/15/2030	$	2,330,930		2,317,512			2,288,973			0.12	%	N
Accuserve Solutions, Inc.	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	5.25%	9.59%	3/15/2030	$	—		(11,674	)		(35,460	)		0.00	%	K/N


Issuer	Instrument	Ref	Floor	Spread	Total Coupon	Maturity	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (continued)
Beekeeper Buyer Inc. (Archway)	First Lien Term Loan	SOFR(Q)	0.75%	5.25%	9.55%	6/30/2031	$	—	$	(1,999	)	$	(2,000	)		0.00	%	K/N
Beekeeper Buyer Inc. (Archway)	First Lien Term Loan	SOFR(Q)	0.75%	5.25%	9.55%	6/30/2031	$	800,000		792,001			792,000			0.04	%	N
Callodine Commercial Finance, LLC	First Lien Term Loan	SOFR(Q)	1.00%	11.26%	15.56%	11/3/2025	$	19,115,226		18,976,757			19,115,226			1.01	%	N
GC Champion Acquisition LLC (Numerix)	First Lien Term Loan	SOFR(Q)	1.00%	5.00%	9.27%	8/21/2028	$	7,683,981		7,393,618			7,615,044			0.40	%	N
GC Champion Acquisition LLC (Numerix)	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	5.00%	9.27%	8/21/2028	$	2,134,439		2,053,770			2,115,290			0.11	%	N
Gordon Brothers Finance Company	Unsecured Debt	LIBOR(M)	1.00%	11.00%	15.30%	6/8/2029	$	34,644,008		10,575,543			128,183			0.01	%	C/F/N
Libra Solutions Intermediate Holdco, LLC et al (fka Oasis Financial, LLC)	Second Lien Term Loan	SOFR(M)	1.00%	8.62%	12.94%	7/5/2026	$	22,633,544		22,420,455			22,588,277			1.19	%	N
Rialto Management Group, LLC	Sr Secured Revolver	SOFR(M)	0.75%	5.00%	9.33%	12/5/2030	$	—		(1,562	)		—			0.00	%	I/K/N
Rialto Management Group, LLC	First Lien Term Loan	SOFR(M)	0.75%	5.00%	9.33%	12/5/2030	$	4,772,414		4,729,361			4,801,048			0.25	%	I/N
SitusAMC Holdings Corporation	First Lien Term Loan	SOFR(Q)	0.75%	5.50%	9.80%	5/14/2031	$	18,227,001		18,143,725			18,172,320			0.96	%	N
										153,158,543			143,353,654			7.56	%
Electrical Equipment
Spark Buyer, LLC (Sparkstone)	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%	5.25%	9.57%	10/15/2031	$	—		(60,492	)		(237,586	)		-0.01	%	K/N
Spark Buyer, LLC (Sparkstone)	Sr Secured Revolver	SOFR(Q)	0.75%	5.25%	9.58%	10/15/2031	$	224,138		224,138			105,345			0.01	%	N
Spark Buyer, LLC (Sparkstone)	First Lien Term Loan	SOFR(Q)	0.75%	5.25%	9.57%	10/15/2031	$	11,150,862		10,996,404			10,559,866			0.56	%	N
										11,160,050			10,427,625			0.56	%
Electric Utilities
Conergy Asia & ME Pte. Ltd. (Singapore)	First Lien Term Loan	Fixed	0.00%	0.00%	0.00%	9/2/2025	$	2,110,141		2,110,141			—			0.00	%	D/F/H/N
Kawa Solar Holdings Limited (Conergy) (Cayman Islands)	Bank Guarantee Credit Facility	Fixed	0.00%	0.00%	0.00%	12/31/2025	$	6,578,877		6,578,877			40,789			0.00	%	D/F/H/N
Kawa Solar Holdings Limited (Conergy) (Cayman Islands)	Revolving Credit Facility	Fixed	0.00%	0.00%	0.00%	12/31/2025	$	5,535,517		5,535,517			1,022,410			0.05	%	D/F/H/N
										14,224,535			1,063,199			0.05	%
Health Care Technology
Appriss Health, LLC (PatientPing)	First Lien Term Loan	SOFR(M)	1.00%	4.90%	9.22%	5/6/2027	$	5,382,416		5,310,117			5,382,416			0.28	%	N
Appriss Health, LLC (PatientPing)	Sr Secured Revolver	SOFR(M)	1.00%	4.90%	9.22%	5/6/2027	$	—		(5,672	)		—			0.00	%	K/N
CareATC, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	7.35%	11.66%	3/14/2026	$	21,081,367		20,865,522			20,849,472			1.10	%	N
CareATC, Inc.	Sr Secured Revolver	SOFR(Q)	1.00%	7.35%	11.66%	3/14/2026	$	—		(3,500	)		(10,399	)		0.00	%	K/N
ESO Solutions, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	6.75%	11.09%	5/3/2027	$	32,182,664		31,679,030			32,021,751			1.69	%	N
ESO Solutions, Inc.	Sr Secured Revolver	SOFR(Q)	1.00%	6.75%	11.09%	5/3/2027	$	2,366,541		2,338,974			2,354,709			0.12	%	N
Gainwell Acquisition Corp.	Second Lien Term Loan	SOFR(Q)	1.00%	8.10%	12.38%	10/2/2028	$	7,744,557		7,614,550			7,380,563			0.39	%	N
MRO Parent Corporation	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%	4.75%	9.08%	6/9/2032	$	—		(551	)		(1,111	)		0.00	%	K/N
MRO Parent Corporation	Sr Secured Revolver	SOFR(Q)	0.75%	4.75%	9.08%	6/9/2032	$	—		(1,102	)		(1,111	)		0.00	%	K/N
MRO Parent Corporation	First Lien Term Loan	SOFR(Q)	0.75%	4.75%	9.08%	6/9/2032	$	851,852		839,116			839,074			0.04	%	N
										68,636,484			68,815,364			3.62	%
Healthcare Providers and Services
INH Buyer, Inc.	First Lien Delayed Draw Term Loan	SOFR(Q)	0.00%	8.50%	12.90%	3/2/2026	$	—		—			(4,239	)		0.00	%	K/N
INH Buyer, Inc.	First Lien Amendment No. 8 Term Loan	SOFR(Q)	0.00%	8.50% PIK	12.90%	3/2/2026	$	269,321		269,321			265,281			0.01	%	N
INH Buyer, Inc.	First Lien Term Loan	SOFR(Q)	0.00%	7.00%	11.40%	6/28/2028	$	8,313,711		6,584,206			1,646,115			0.09	%	C/N
PHC Buyer, LLC (Patriot Home Care)	First Lien Term Loan	SOFR(Q)	0.75%	6.00%	10.33%	5/4/2028	$	13,784,079		13,470,159			13,555,520			0.71	%	N
PHC Buyer, LLC (Patriot Home Care)	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%	6.00%	10.33%	5/4/2028	$	3,205,352		3,187,274			3,152,203			0.17	%	N
RecordXTechnologies, LLC (Ontellus)	First Lien Term Loan	SOFR(M)	1.00%	5.25%	9.58%	12/23/2027	$	2,468,750		2,444,063			2,468,750			0.13	%	N
Team Services Group, LLC	Second Lien Term Loan	SOFR(Q)	1.00%	9.26%	13.54%	11/13/2028	$	34,410,390		33,565,598			34,410,390			1.81	%	G/N
										59,520,621			55,494,020			2.92	%
Hotels, Restaurants and Leisure
Stonebridge Companies, LLC	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%	5.00%	9.34%	5/16/2031	$	—		(1,421	)		(2,903	)		0.00	%	K/N
Stonebridge Companies, LLC	Sr Secured Revolver	SOFR(Q)	0.75%	5.00%	9.34%	5/16/2030	$	—		(1,890	)		(1,935	)		0.00	%	K/N
Stonebridge Companies, LLC	First Lien Term Loan	SOFR(M)	0.75%	5.00%	9.33%	5/16/2031	$	677,419		667,409			667,258			0.04	%	N


Issuer	Instrument	Ref	Floor	Spread	Total Coupon	Maturity	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (continued)
OCM Luxembourg Baccarat BidCo S.À R.L. (Interblock) (Slovenia)	First Lien Term Loan	SOFR(Q)	2.00%	6.25%	10.57%	6/3/2027	$	5,328,407	$	5,163,504		$	5,302,054			0.28	%	H/N
OCM Luxembourg Baccarat BidCo S.À R.L. (Interblock) (Slovenia)	Second Lien Term Loan	SOFR(Q)	2.00%	6.25%	10.57%	6/3/2027	$	3,326,779		3,166,885			3,310,326			0.17	%	H/N
OCM Luxembourg Baccarat BidCo S.À R.L. (Interblock) (Slovenia)	Sr Secured Revolver	SOFR(M)	2.00%	6.25%	10.57%	6/3/2027	$	438,327		434,796			436,159			0.02	%	H/N
										9,429,283			9,710,959			0.51	%
Household Durables
Bad Boy Mowers JV Acquisition, LLC	First Lien Term Loan	SOFR(M)	1.00%	5.25%	9.56%	11/9/2029	$	5,271,841		5,078,454			5,324,559			0.28	%	N

Insurance
AmeriLife Holdings, LLC	First Lien Term Loan	SOFR(S)	0.75%	4.75%	9.01%	8/31/2029	$	7,244,778		6,995,569			7,244,778			0.38	%	N
AmeriLife Holdings, LLC	Sr Secured Revolver	SOFR(Q)	0.75%	4.75%	9.08%	8/31/2028	$	61,875		54,901			61,874			0.00	%	N
EBS Parent Holdings Inc. (TDC Acquisition Sub Inc.) (The Difference Card)	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%	5.00%	9.34%	7/1/2032	$	—		(3,880	)		(7,764	)		0.00	%	K/N
EBS Parent Holdings Inc. (TDC Acquisition Sub Inc.) (The Difference Card)	Sr Secured Revolver	SOFR(Q)	0.75%	5.00%	9.34%	7/1/2032	$	—		(2,587	)		(2,588	)		0.00	%	K/N
EBS Parent Holdings Inc. (TDC Acquisition Sub Inc.) (The Difference Card)	First Lien Term Loan	SOFR(Q)	0.75%	5.00%	9.29%	7/1/2032	$	3,105,469		3,074,417			3,074,414			0.16	%	N
Integrity Marketing Acquisition, LLC	First Lien Term Loan	SOFR(Q)	0.75%	5.00%	9.32%	8/25/2028	$	2,366,127		2,347,939			2,366,127			0.12	%	N
Integrity Marketing Acquisition, LLC	Sr Secured Revolver	SOFR(Q)	0.75%	5.00%	9.32%	8/25/2028	$	—		(300,869	)		—			0.00	%	K/N
IT Parent, LLC	First Lien Term Loan	SOFR(A)	1.00%	6.35%	10.60%	10/1/2026	$	745,755		734,441			745,755			0.04	%	N
IT Parent, LLC	First Lien Term Loan	SOFR(A)	1.00%	6.35%	10.60%	10/1/2026	$	5,849,375		5,761,587			5,849,375			0.31	%	N
IT Parent, LLC	Sr Secured Revolver	SOFR(A)	1.00%	6.35%	10.32%	10/1/2026	$	875,000		862,422			875,000			0.05	%	N
IT Parent, LLC	First Lien Term Loan	SOFR(A)	1.00%	6.35%	10.67%	10/1/2026	$	3,098,802		3,068,390			3,098,802			0.16	%	N
										22,592,330			23,305,773			1.22	%
Internet and Catalog Retail
Syndigo, LLC	Second Lien Term Loan	SOFR(Q)	0.75%	8.26%	12.54%	12/14/2028	$	16,815,342		16,380,536			16,689,227			0.88	%	G/N

Internet Software and Services
Acquia, Inc.	Sr Secured Revolver	SOFR(Q)	1.00%	7.15%	11.43%	11/1/2026	$	1,891,323		1,889,024			1,891,323			0.10	%	N
Acquia, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	7.15%	11.41%	11/1/2026	$	25,299,736		25,257,421			25,299,736			1.33	%	N
Astra Acquisition Corp. (Anthology)	Second Lien Term Loan	SOFR(Q)	0.75%	10.14%	14.44%	10/25/2029	$	27,879,880		20,344,734			—			0.00	%	C/N
Bynder Bidco, Inc. (Netherlands)	Sr Secured Revolver A	SOFR(S)	1.00%	6.00%	10.14%	1/26/2029	$	—		(5,606	)		—			0.00	%	H/K/N
Bynder Bidco, Inc. (Netherlands)	First Lien Term Loan A	SOFR(S)	1.00%	6.00%	10.14%	1/26/2029	$	4,283,754		4,171,329			4,289,513			0.23	%	H/N
Bynder Bidco B.V. (Netherlands)	Sr Secured Revolver B	SOFR(S)	1.00%	6.00%	10.14%	1/26/2029	$	—		(20,348	)		—			0.00	%	H/K/N
Bynder Bidco B.V. (Netherlands)	First Lien Term Loan B	SOFR(S)	1.00%	6.00%	10.14%	1/26/2029	$	15,528,609		15,121,692			15,549,484			0.82	%	H/N
Domo, Inc.	First Lien Delayed Draw Term Loan (7.0% Exit Fee)	SOFR(Q)	1.50%	3.00% Cash +5.00% PIK	12.32%	8/19/2028	$	61,461,590		61,461,590			61,461,590			3.24	%	L/N
Domo, Inc.	First Lien PIK Term Loan	Fixed	0.00%	9.50% PIK	9.50%	8/19/2028	$	3,954,447		1,464,569			3,744,861			0.20	%	N
e-Discovery Acquireco, LLC (Reveal)	Sr Secured Revolver	SOFR(Q)	1.00%	5.75%	10.08%	8/29/2029	$	249,357		239,851			249,357			0.01	%	N
e-Discovery Acquireco, LLC (Reveal)	First Lien Term Loan	SOFR(Q)	1.00%	5.75%	10.08%	8/29/2029	$	5,500,000		5,278,428			5,596,861			0.29	%	N
Fishbowl, Inc.	First Lien Term Loan (7.5% Exit Fee)	SOFR(Q)	1.00%	5.26% PIK	9.56%	5/27/2027	$	13,015,243		13,224,044			7,744,069			0.41	%	C/F/L/N
Gympass US, LLC	First Lien Term Loan	SOFR(M)	1.00%	3.25% Cash +3.25% PIK	10.94%	8/29/2029	$	2,678,467		2,624,120			2,705,251			0.14	%	N
Gympass US, LLC	First Lien Delayed Draw Term Loan	SOFR(M)	1.00%	3.25% Cash +3.25% PIK	10.94%	8/29/2029	$	4,920,713		4,939,023			4,969,920			0.26	%	N
Magenta Buyer, LLC (McAfee)	First Lien First Out Term Loan	SOFR(Q)	0.75%	7.01%	11.29%	7/27/2028	$	2,318,424		2,041,177			1,948,125			0.10	%	N
Magenta Buyer, LLC (McAfee)	Second Lien Second Out Term Loan	SOFR(Q)	0.75%	7.26%	11.54%	7/27/2028	$	5,578,386		4,563,797			2,641,366			0.14	%	N
Magenta Buyer, LLC (McAfee)	First Lien Term Loan	SOFR(Q)	0.75%	6.25%	10.53%	7/27/2028	$	873,530		864,461			885,541			0.05	%	N
Oranje Holdco, Inc. (KnowBe4)	First Lien Term Loan	SOFR(Q)	1.00%	7.75%	12.03%	2/1/2029	$	13,175,394		12,967,099			13,305,184			0.70	%	N
Oranje Holdco, Inc. (KnowBe4)	First Lien Incremental Term Loan	SOFR(Q)	1.00%	7.25%	11.53%	2/1/2029	$	10,178,938		9,975,359			10,208,533			0.54	%	N
Oranje Holdco, Inc. (KnowBe4)	Sr Secured Revolver	SOFR(Q)	1.00%	7.75%	12.03%	2/1/2029	$	—		(18,543	)		—			0.00	%	K/N


Issuer	Instrument	Ref	Floor	Spread	Total Coupon	Maturity	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (continued)
Persado, Inc.	First Lien Delayed Draw Term Loan (6.575% Exit Fee)	SOFR(M)	1.80%	7.50%	11.82%	6/10/2027	$	6,035,121	$	5,958,545		$	5,848,032			0.31	%	L/N
Persado, Inc.	First Lien Term Loan (6.575% Exit Fee)	SOFR(M)	1.80%	7.50%	11.82%	6/10/2027	$	8,758,983		8,477,339			8,487,455			0.45	%	L/N
Pluralsight, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	3.00% Cash +1.50% PIK	8.83%	8/22/2029	$	5,797,988		5,556,726			5,797,988			0.31	%	N
Pluralsight, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	7.50% PIK	11.83%	8/22/2029	$	9,429,356		9,064,821			9,429,356			0.50	%	N
Pluralsight, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	3.00% Cash +1.50% PIK	8.83%	8/22/2029	$	3,055,448		3,055,448			3,055,448			0.16	%	N
Spartan Bidco Pty Ltd (StarRez) (Australia)	First Lien Term Loan	SOFR(Q)	0.75%	6.65%	10.93%	1/24/2028	$	9,686,006		9,540,471			9,649,367			0.51	%	H/N
Spartan Bidco Pty Ltd (StarRez) (Australia)	First Lien Incremental Term Loan	SOFR(Q)	0.75%	6.65%	10.93%	1/24/2028	$	5,012,679		4,868,489			4,993,718			0.26	%	H/N
Spartan Bidco Pty Ltd (StarRez) (Australia)	Sr Secured Revolver	SOFR(Q)	0.75%	6.65%	10.93%	1/24/2028	$	—		(12,327	)		(3,037	)		0.00	%	H/K/N
Suited Connector, LLC	Sr Secured Revolver	SOFR(Q)	1.00%	6.20% Cash + 1.00% PIK	11.51%	12/1/2027	$	909,258		851,517			592,836			0.03	%	N
Suited Connector, LLC	First Lien Term Loan	SOFR(Q)	1.00%	6.20% Cash + 1.00% PIK	11.51%	12/1/2027	$	5,889,558		5,526,969			3,839,992			0.20	%	N
										239,271,219			214,181,869			11.29	%
IT Services
Crewline Buyer, Inc. (New Relic)	Sr Secured Revolver	SOFR(M)	1.00%	6.75%	11.08%	11/8/2030	$	—		(1,699	)		(2,126	)		0.00	%	K/N
Crewline Buyer, Inc. (New Relic)	First Lien Term Loan	SOFR(M)	1.00%	6.75%	11.08%	11/8/2030	$	1,569,811		1,528,254			1,549,404			0.08	%	N
Intercept Bidco, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	6.00%	10.32%	6/3/2030	$	1,805,556		1,759,722			1,776,667			0.09	%	N
Intercept Bidco, Inc.	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	6.00%	10.32%	6/3/2030	$	—		—			(6,667	)		0.00	%	K/N
Intercept Bidco, Inc.	Sr Secured Revolver	SOFR(Q)	1.00%	6.00%	10.32%	6/3/2030	$	—		—			(4,444	)		0.00	%	K/N
Idera, Inc.	Second Lien Term Loan	SOFR(Q)	0.75%	6.75%	11.18%	2/4/2029	$	1,923,186		1,832,680			1,706,828			0.09	%	G
Madison Logic Holdings, Inc.	Sr Secured Revolver	SOFR(M)	1.00%	4.73% Cash + 2.37% PIK	11.33%	12/30/2027	$	—		(12,646	)		(41,378	)		0.00	%	K/N
Madison Logic Holdings, Inc.	First Lien Term Loan	SOFR(M)	1.00%	4.73% Cash + 2.37% PIK	11.33%	12/29/2028	$	19,808,107		19,197,358			18,718,661			0.99	%	N
Serrano Parent, LLC (Sumo Logic)	Sr Secured Revolver	SOFR(S)	1.00%	6.50%	10.71%	5/13/2030	$	—		(2,499	)		(16,751	)		0.00	%	K/N
Serrano Parent, LLC (Sumo Logic)	First Lien Term Loan	SOFR(S)	1.00%	6.50%	10.71%	5/13/2030	$	6,979,701		6,764,936			6,812,188			0.36	%	N
Xactly Corporation	First Lien Incremental Term Loan	SOFR(Q)	1.00%	6.35%	10.68%	7/31/2027	$	14,671,682		14,671,682			14,671,682			0.77	%	N
										45,737,788			45,164,064			2.38	%
Life Sciences Tools & Services
Alcami Corporation	First Lien Delayed Draw Term Loan	SOFR(M)	1.00%	7.10%	11.41%	12/21/2028	$	628,423		616,390			634,708			0.03	%	N
Alcami Corporation	Sr Secured Revolver	SOFR(Q)	1.00%	7.15%	11.48%	12/21/2028	$	—		(17,968	)		—			0.00	%	K/N
Alcami Corporation	First Lien Term Loan	SOFR(Q)	1.00%	7.15%	11.48%	12/21/2028	$	8,538,559		8,369,880			8,623,945			0.45	%	N
DNAnexus, Inc	First Lien Delayed Draw Term Loan	SOFR(M)	3.00%	5.25%	9.57%	12/18/2029	$	1,312,500		1,136,137			1,115,625			0.06	%	N
DNAnexus, Inc	First Lien Term Loan	SOFR(M)	3.00%	5.25%	9.57%	12/20/2029	$	6,562,500		6,502,410			6,496,875			0.34	%	N
										16,606,849			16,871,153			0.88	%
Machinery
Sonny’s Enterprises, LLC	First Lien Term Loan	SOFR(Q)	1.00%	5.65%	9.95%	8/5/2028	$	19,456,167		19,150,715			18,444,447			0.97	%	N
Sonny’s Enterprises, LLC	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	5.65%	9.96%	8/5/2028	$	202,130		200,285			191,619			0.01	%	N
Sonny’s Enterprises, LLC	Sr Secured Revolver	SOFR(Q)	1.00%	5.65%	9.95%	8/5/2027	$	89,879		89,880			80,663			0.00	%	N
										19,440,880			18,716,729			0.98	%
Media
Khoros, LLC (Lithium)	First Lien Term Loan	Fixed	0.00%	10.00%	10.00%	5/23/2030	$	5,978,250		5,978,250			5,978,250			0.31	%	N
NEP Group, Inc. et al	Second Lien Term Loan	SOFR(Q)	0.00%	7.26%	11.59%	10/19/2026	$	17,631,760		17,090,751			9,521,150			0.50	%	G/N
Streamland Media Midco LLC	Sr Secured Revolver	SOFR(Q)	0.00%	1.00% Cash + 5.50% PIK	10.07%	3/31/2029	$	16,818		16,818			16,818			0.00	%	N
Streamland Media Midco LLC	First Out Term Loan	SOFR(Q)	1.00%	1.00% Cash + 5.50% PIK	10.06%	3/31/2029	$	288,098		288,098			288,098			0.02	%	N
Streamland Media Midco LLC	Last Out Term Loan	SOFR(Q)	0.00%	1.00% Cash + 6.50% PIK	11.06%	3/31/2029	$	269,999		269,999			269,999			0.01	%	N
Streamland Media Midco LLC	First Lien Rollup Term Loan	SOFR(Q)	1.00%	1.00% Cash + 5.50% PIK	10.06%	3/31/2029	$	10,033		10,033			10,033			0.00	%	N
Terraboost Media Operating Company, LLC	First Lien Term Loan	Fixed	0.00%	4.00% Cash + 6.00% PIK	10.00%	8/23/2026	$	13,585,251		13,346,941			13,340,716			0.70	%	N
TL Voltron Purchaser, LLC (GES)	First Lien Term Loan	SOFR(Q)	1.00%	5.25%	9.58%	12/31/2030	$	12,082,143		11,859,392			11,792,171			0.62	%	N
										48,860,282			41,217,235			2.16	%


Issuer	Instrument	Ref	Floor	Spread	Total Coupon	Maturity	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (continued)
Oil, Gas and Consumable Fuels
Iracore International Holdings, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	9.15%	13.45%	4/12/2026	$	842,642	$	842,642		$	842,642			0.04	%	B/N
Palmdale Oil Company, LLC	First Lien Term Loan	SOFR(M)	1.00%	6.75%	11.06%	10/2/2029	$	3,276,545		3,138,552			3,273,269			0.17	%	N
										3,981,194			4,115,911			0.21	%
Paper and Forest Products
Alpine Acquisition Corp II (48Forty)	First Lien Term Loan	SOFR(Q)	1.00%	6.15%	10.48%	11/30/2029	$	1,334,039		1,278,024			913,778			0.05	%	C/N
Alpine Acquisition Corp II (48Forty)	First Lien Participation Tranche 1 Term Loan	SOFR(Q)	1.00%	6.15%	10.48%	11/30/2029	$	15,163,075		14,866,462			10,386,268			0.55	%	C/N
Alpine Acquisition Corp II (48Forty)	First Lien Term Loan	SOFR(Q)	1.00%	6.15%	10.48%	11/30/2029	$	11,409,966		11,252,132			7,815,498			0.41	%	C/N
Alpine Acquisition Corp II (48Forty)	First Lien Incremental Term Loan	SOFR(Q)	1.00%	6.15%	10.48%	11/30/2029	$	4,285,044		4,117,752			2,935,131			0.15	%	C/N
Alpine Acquisition Corp II (48Forty)	Sr Secured Revolver	SOFR(Q)	1.00%	6.10%	10.43%	11/30/2029	$	678,014		655,496			410,513			0.02	%	C/N
FSK Pallet Holding Corp. (Kamps)	First Lien Term Loan	SOFR(Q)	1.25%	6.65%	10.86%	12/23/2026	$	13,133,737		12,866,137			13,119,741			0.69	%	N
										45,036,003			35,580,929			1.87	%
Professional Services
Applause App Quality, Inc.	Sr Secured Revolver	SOFR(Q)	1.50%	6.00%	10.21%	10/24/2029	$	261,544		238,930			247,159			0.01	%	N
Applause App Quality, Inc.	First Lien Term Loan	SOFR(Q)	1.50%	6.00%	10.30%	10/24/2029	$	13,077,192		12,847,078			12,933,343			0.68	%	N
Chronicle Parent LLC (Lexitas)	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	5.00%	9.34%	4/15/2031	$	—		(20,845	)		(21,605	)		0.00	%	K/N
Chronicle Parent LLC (Lexitas)	Sr Secured Revolver	SOFR(Q)	1.00%	5.00%	9.34%	4/15/2031	$	—		(13,902	)		(7,202	)		0.00	%	K/N
Chronicle Parent LLC (Lexitas)	First Lien Term Loan	SOFR(Q)	1.00%	5.00%	9.26%	4/15/2031	$	13,683,128		13,550,697			13,614,712			0.72	%	N
Lighthouse Parent Holdings, Inc (Aperture)	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%	5.00%	9.26%	12/20/2031	$	—		(33,637	)		(134,015	)		-0.01	%	K/N
Lighthouse Parent Holdings, Inc (Aperture)	Sr Secured Revolver	SOFR(Q)	0.75%	5.00%	9.26%	12/20/2031	$	—		(26,954	)		(53,606	)		0.00	%	K/N
Lighthouse Parent Holdings, Inc (Aperture)	First Lien Term Loan	SOFR(Q)	0.75%	5.00%	9.26%	12/20/2031	$	12,011,837		11,876,626			11,735,565			0.62	%	N
Huckabee Acquisition, LLC (MOREgroup)	First Lien Term Loan	SOFR(Q)	1.00%	5.25%	9.57%	1/16/2030	$	1,465,323		1,408,689			1,465,323			0.08	%	N
Huckabee Acquisition, LLC (MOREgroup)	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	5.25%	9.57%	1/16/2030	$	—		(2,643	)		—			0.00	%	K/N
Huckabee Acquisition, LLC (MOREgroup)	Sr Secured Revolver	SOFR(Q)	1.00%	5.25%	9.57%	1/16/2030	$	—		(1,586	)		—			0.00	%	K/N
ICIMS, Inc.	First Lien Term Loan	SOFR(Q)	0.75%	5.75%	10.03%	8/18/2028	$	16,380,862		15,971,222			15,977,893			0.84	%	N
ICIMS, Inc.	First Lien Incremental Term Loan	SOFR(Q)	0.75%	6.25%	10.53%	8/18/2028	$	4,449,002		4,400,524			4,399,173			0.23	%	N
ICIMS, Inc.	Sr Secured Revolver	SOFR(Q)	0.75%	5.75%	10.03%	8/18/2028	$	217,524		207,419			181,850			0.01	%	N
JobandTalent USA, Inc. (United Kingdom)	First Lien Incremental Term Loan (5.0% Exit Fee)	SOFR(M)	1.00%	7.00% PIK	11.33%	8/17/2025	$	5,111,117		5,096,033			4,968,517			0.26	%	H/L/N
JobandTalent USA, Inc. (United Kingdom)	First Lien Term Loan (5.0% Exit Fee)	SOFR(M)	1.00%	7.00% PIK	11.33%	8/17/2025	$	30,621,884		30,577,593			29,767,533			1.57	%	H/L/N
JobandTalent USA, Inc. (United Kingdom)	First Lien Delayed Draw Term Loan (5.0% Exit Fee)	SOFR(M)	1.00%	7.00% PIK	11.33%	8/17/2025	$	10,207,294		10,192,334			9,922,511			0.52	%	H/L/N
JobandTalent USA, Inc. (United Kingdom)	First Lien Delayed Draw Term Loan (5.0% Exit Fee)	SOFR(M)	1.00%	7.00% PIK	11.33%	8/17/2025	$	4,436,297		4,431,336			4,312,525			0.23	%	H/L/N
JobandTalent USA, Inc. (United Kingdom)	First Lien Delayed Draw Term Loan (5.0% Exit Fee)	SOFR(M)	1.00%	7.00% PIK	11.33%	8/17/2025	$	8,872,595		8,860,727			8,625,049			0.45	%	H/L/N
TLE Holdings, LLC	First Lien Delayed Draw Term Loan	SOFR(M)	1.00%	5.60%	9.93%	6/28/2026	$	952,690		930,104			955,072			0.05	%	N
TLE Holdings, LLC	First Lien Term Loan	SOFR(M)	1.00%	5.60%	9.93%	6/28/2026	$	3,720,359		3,632,095			3,729,659			0.20	%	N
										124,121,840			122,619,456			6.46	%
Real Estate Management and Development
Community Merger Sub Debt LLC (CINC Systems)	First Lien Term Loan	SOFR(M)	0.75%	5.25%	9.58%	1/18/2030	$	1,571,429		1,502,844			1,569,673			0.08	%	N
Community Merger Sub Debt LLC (CINC Systems)	First Lien 2025 Incremental Term Loan	SOFR(M)	0.75%	5.25%	9.58%	1/18/2030	$	599,435		594,189			598,765			0.03	%	N
Community Merger Sub Debt LLC (CINC Systems)	Sr Secured Revolver	SOFR(M)	0.75%	5.25%	9.58%	1/18/2030	$	—		(4,137	)		(479	)		0.00	%	K/N
Greystone Affordable Housing Initiatives, LLC	First Lien Delayed Draw Term Loan	SOFR(S)	1.25%	6.43%	10.69%	3/2/2026	$	6,533,333		6,464,091			6,500,667			0.34	%	I/N
Greystone Select Company II, LLC (Passco)	First Lien Term Loan	SOFR(M)	1.50%	6.61%	10.94%	3/21/2027	$	12,843,151		12,644,515			12,758,095			0.67	%	N
										21,201,502			21,426,721			1.12	%


Issuer	Instrument	Ref	Floor	Spread	Total Coupon	Maturity	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (continued)
Road and Rail
Motive Technologies, Inc. (Keep Trucking)	First Lien Incremental Term Loan 2 (1.0% Exit Fee)	SOFR(M)	1.00%	7.36%	11.69%	4/8/2027	$	10,119,063	$	10,074,697		$	10,038,110			0.53	%	L/N
Motive Technologies, Inc. (Keep Trucking)	First Lien Incremental Term Loan 1 (1.0% Exit Fee)	SOFR(M)	1.00%	7.36%	11.69%	4/8/2027	$	13,280,937		13,167,074			13,174,690			0.69	%	L/N
Motive Technologies, Inc. (Keep Trucking)	First Lien Term Loan (1.0% Exit Fee)	SOFR(M)	1.00%	7.36%	11.69%	4/8/2027	$	29,600,000		29,272,894			29,363,200			1.55	%	L/N
Motive Technologies, Inc. (Keep Trucking)	First Lien Incremental Term Loan 3 (1.0% Exit Fee)	SOFR(M)	1.00%	7.36%	11.69%	4/8/2027	$	2,000,000		1,952,412			1,984,000			0.10	%	L/N
										54,467,077			54,560,000			2.87	%
Semiconductors and Semiconductor Equipment
Emerald Technologies (U.S.) AcquisitionCo, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	6.40%	10.73%	12/29/2027	$	6,923,001		6,720,605			4,846,100			0.26	%	G/N
Emerald Technologies (U.S.) AcquisitionCo, Inc.	Sr Secured Revolver	Prime	1.00%	5.00%	12.50%	12/29/2026	$	2,625,746		2,473,341			1,817,259			0.10	%	G/N
										9,193,946			6,663,359			0.36	%
Software
AlphaSense, Inc.	First Lien Term Loan	SOFR(Q)	2.00%	6.25%	10.55%	6/27/2029	$	23,208,319		23,015,317			23,012,437			1.21	%	N
AlphaSense, Inc.	First Lien Delayed Draw Term Loan	SOFR(Q)	2.00%	6.25%	10.55%	6/27/2029	$	—		(46,417	)		(39,176	)		0.00	%	K/N
Aras Corporation	Sr Secured Revolver	SOFR(Q)	1.00%	5.50%	9.80%	4/13/2029	$	452,133		448,541			452,133			0.02	%	N
Aras Corporation	First Lien Term Loan	SOFR(Q)	1.00%	5.50%	9.80%	4/13/2029	$	17,816,279		17,517,745			17,834,095			0.94	%	N
Bluefin Holding, LLC (Allvue)	Sr Secured Revolver	SOFR(Q)	1.00%	6.25%	10.57%	9/12/2029	$	—		(8,560	)		—			0.00	%	K/N
Bluefin Holding, LLC (Allvue)	First Lien Term Loan	SOFR(Q)	1.00%	6.25%	10.57%	9/12/2029	$	11,307,053		10,962,975			11,420,124			0.60	%	N
Cart.Com, Inc.	First Lien Term Loan (2.5% Exit Fee)	SOFR(M)	1.50%	7.75%	12.08%	5/30/2029	$	26,250,000		25,987,500			25,987,500			1.37	%	L/N
Clever Devices Ltd.	Sr Secured Revolver	SOFR(M)	1.00%	6.00%	10.33%	6/12/2030	$	98,039		79,657			97,304			0.01	%	N
Clever Devices Ltd.	First Lien Term Loan	SOFR(M)	1.00%	6.00%	10.32%	6/12/2030	$	1,747,059		1,703,382			1,745,312			0.09	%	N
Deepl Se (Germany)	First Lien Delayed Draw Term Loan	SOFR(Q)	2.50%	5.00%	9.30%	6/26/2030	$	—		(10,305	)		(10,311	)		0.00	%	H/K/N
Deepl Se (Germany)	First Lien Term Loan	SOFR(Q)	2.50%	5.00%	9.30%	6/26/2030	$	2,356,713		2,322,850			2,322,847			0.12	%	H/N
Disco Parent, Inc. (Duck Creek Technologies)	Sr Secured Revolver	SOFR(Q)	1.00%	7.00%	11.33%	3/30/2029	$	—		(3,652	)		—			0.00	%	K/N
Disco Parent, Inc. (Duck Creek Technologies)	First Lien Term Loan	SOFR(Q)	1.00%	7.00%	11.33%	3/30/2029	$	7,217,706		7,008,054			7,217,706			0.38	%	N
Douglas Holdings, Inc (Docupace)	First Lien Term Loan	SOFR(Q)	1.00%	5.75% Cash +0.38% PIK	10.42%	8/27/2030	$	15,259,318		15,057,488			15,045,688			0.79	%	N
Douglas Holdings, Inc (Docupace)	First Lien Delayed Draw Term Loan B	SOFR(Q)	1.00%	5.75% Cash +0.38% PIK	10.42%	8/27/2030	$	398,069		373,818			351,628			0.02	%	N
Douglas Holdings, Inc (Docupace)	First Lien PIK Delayed Draw Term Loan	SOFR(Q)	1.00%	5.75% Cash +0.38% PIK	10.42%	8/27/2030	$	719,248		719,248			692,869			0.04	%	N
Douglas Holdings, Inc (Docupace)	Sr Secured Revolver	SOFR(Q)	1.00%	5.75%	10.42%	8/27/2030	$	—		(17,137	)		(18,577	)		0.00	%	K/N
Dragos, Inc.	First Lien Delayed Draw Term Loan	SOFR(S)	1.00%	5.25%	9.42%	6/30/2030	$	—		(23,987	)		(24,000	)		0.00	%	K/N
Dragos, Inc.	First Lien Term Loan	SOFR(S)	1.00%	5.25%	9.42%	6/30/2030	$	3,600,000		3,564,008			3,564,000			0.19	%	N
Elastic Path Software, Inc. (Canada)	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	7.76%	12.09%	1/6/2026	$	3,719,435		3,701,252			3,719,435			0.20	%	H/L/N
Elastic Path Software, Inc. (Canada)	First Lien Term Loan	SOFR(Q)	1.00%	7.76%	12.02%	1/6/2026	$	7,326,537		7,289,151			7,326,537			0.39	%	H/L/N
FirstUp, Inc	First Lien Term Loan	SOFR(Q)	1.00%	6.75%	11.05%	7/13/2027	$	418,269		414,697			415,759			0.02	%	N
FirstUp, Inc	First Lien Term Loan	SOFR(Q)	1.00%	6.75%	11.05%	7/13/2027	$	43,005		42,638			42,747			0.00	%	N
FirstUp, Inc	Sr Secured Revolver	SOFR(Q)	1.00%	6.75%	11.05%	7/13/2027	$	—		(329	)		(232	)		0.00	%	K/N
Flexport Capital, LLC	First Lien Delayed Draw Term Loan	SOFR(Q)	2.00%	5.50%	9.84%	6/30/2029	$	—		—			(43,333	)		0.00	%	K/N
Flexport Capital, LLC	First Lien Term Loan	SOFR(Q)	2.00%	5.50%	9.84%	6/30/2029	$	5,666,667		5,610,011			5,610,000			0.30	%	N
Fusion Risk Management, Inc.	Sr Secured Revolver	SOFR(M)	1.00%	6.00%	10.32%	5/22/2029	$	128,571		119,320			123,429			0.01	%	N
Fusion Risk Management, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	6.00%	10.33%	5/22/2029	$	5,670,157		5,452,782			5,624,795			0.30	%	N
G-3 Apollo Acquisition Corp (Appriss Retail)	First Lien Term Loan	SOFR(Q)	1.00%	5.00%	9.31%	3/10/2031	$	6,666,667		6,579,307			6,586,667			0.35	%	N
G-3 Apollo Acquisition Corp (Appriss Retail)	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	5.00%	9.31%	3/10/2031	$	—		(20,388	)		(17,143	)		0.00	%	K/N
G-3 Apollo Acquisition Corp (Appriss Retail)	Sr Secured Revolver	SOFR(Q)	1.00%	5.00%	9.31%	3/10/2031	$	152,381		130,952			135,238			0.01	%	N


Issuer	Instrument	Ref	Floor	Spread	Total Coupon	Maturity/ Expiration	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (continued)
GTY Technology Holdings Inc.	First Lien Term Loan	SOFR(Q)	1.00%	2.50% Cash + 4.125% PIK	10.92%	7/9/2029	$	2,470,421	$	2,356,424		$	2,435,482			0.13	%	N
GTY Technology Holdings Inc.	First Lien Incremental Term Loan	SOFR(Q)	0.75%	2.50% Cash + 4.125% PIK	10.92%	7/9/2029	$	3,024,815		2,982,611			2,982,035			0.16	%	N
GTY Technology Holdings Inc.	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	2.50% Cash + 4.125% PIK	10.92%	7/9/2029	$	1,910,735		1,826,116			1,883,712			0.10	%	N
GTY Technology Holdings Inc.	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%	2.50% Cash + 4.125% PIK	10.92%	7/9/2029	$	1,466,277		1,413,598			1,445,540			0.08	%	N
GTY Technology Holdings Inc.	Sr Secured Revolver	Prime	1.00%	5.00%	12.50%	7/9/2029	$	616,705		591,316			594,899			0.03	%	N
Honey Intermediate, Inc. (iLobby) (Canada)	First Lien Term Loan	SOFR(M)	1.00%	2.88% Cash +3.38% PIK	10.58%	9/26/2030	$	18,103,884		17,864,475			17,832,326			0.94	%	H/N
Honey Intermediate, Inc. (iLobby) (Canada)	Sr Secured Revolver	SOFR(M)	1.00%	2.88% Cash +3.38% PIK	10.58%	9/26/2030	$	—		(30,909	)		(35,294	)		0.00	%	H/K/N
Integrate.com, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	4.65% Cash +2.25% PIK	11.20%	12/17/2027	$	5,656,962		5,545,784			5,444,926			0.29	%	N
Integrate.com, Inc.	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	4.65% Cash +2.25% PIK	11.20%	12/17/2027	$	359,565		352,608			346,088			0.02	%	N
Integrate.com, Inc.	First Lien Incremental Term Loan	SOFR(Q)	1.00%	4.65% Cash +2.25% PIK	11.22%	12/17/2027	$	300,813		287,411			289,538			0.02	%	N
Integrate.com, Inc.	Sr Secured Revolver	SOFR(Q)	1.00%	4.65% Cash +2.25% PIK	11.22%	12/17/2027	$	465,802		460,900			447,818			0.02	%	N
JOBVITE, Inc. (Employ, Inc.)	First Lien Last Out Term Loan	SOFR(Q)	0.75%	7.50%	11.80%	8/5/2028	$	8,017,052		7,727,971			7,895,254			0.42	%	N
Logicmonitor, Inc	Sr Secured Revolver	SOFR(Q)	0.75%	5.50%	9.78%	11/19/2031	$	—		(579	)		(603	)		0.00	%	K/N
Logicmonitor, Inc	First Lien Term Loan	SOFR(Q)	0.75%	5.50%	9.78%	11/19/2031	$	405,983		401,489			401,160			0.02	%	N
Thunder Purchaser, Inc. (Vector Solutions)	First Lien Incremental Delayed Draw Term Loan	SOFR(Q)	1.00%	5.40%	9.70%	6/30/2028	$	4,037,070		3,995,924			3,954,673			0.21	%	N
Thunder Purchaser, Inc. (Vector Solutions)	First Lien Incremental Term Loan	SOFR(Q)	1.00%	5.40%	9.70%	6/30/2028	$	2,260,760		2,242,395			2,226,196			0.12	%	N
Nvest, Inc. (SigFig)	First Lien Term Loan	SOFR(M)	1.00%	7.50%	11.93%	9/15/2026	$	7,318,167		7,267,699			7,246,574			0.38	%	N
SEP Eiger BidCo Ltd. (Beqom) (Switzerland)	First Lien Term Loan	SOFR(Q)	1.00%	3.00% Cash + 3.50% PIK	10.80%	5/9/2028	$	25,974,061		25,614,973			25,896,520			1.36	%	H/N
SEP Eiger BidCo Ltd. (Beqom) (Switzerland)	Sr Secured Revolver	SOFR(Q)	1.00%	6.50%	10.80%	5/9/2028	$	—		(17,356	)		(6,538	)		0.00	%	H/K/N
Trintech, Inc.	Sr Secured Revolver	SOFR(M)	1.00%	5.50%	9.83%	7/25/2029	$	60,857		55,197			57,637			0.00	%	N
Trintech, Inc.	First Lien Term Loan	SOFR(M)	1.00%	5.50%	9.83%	7/25/2029	$	2,727,465		2,610,445			2,686,231			0.14	%	N
Zendesk Inc.	First Lien Term Loan	SOFR(Q)	0.75%	5.00%	9.32%	11/22/2028	$	5,675,728		5,537,395			5,675,728			0.30	%	N
Zendesk Inc.	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%	5.00%	9.32%	11/22/2028	$	436,068		441,912			436,069			0.02	%	N
Zendesk Inc.	Sr Secured Revolver	SOFR(Q)	0.75%	5.00%	9.32%	11/22/2028	$	—		(572	)		—			0.00	%	K/N
Zilliant Incorporated	First Lien Term Loan (0.5% Exit Fee)	SOFR(M)	0.75%	2.10% Cash + 5.00% PIK	11.43%	12/21/2027	$	3,504,768		3,391,648			3,361,072			0.18	%	L/N
Zilliant Incorporated	First Lien Delayed Draw Term Loan (0.5% Exit Fee)	SOFR(M)	0.75%	2.10% Cash + 5.00% PIK	11.43%	12/21/2027	$	641,724		626,290			615,414			0.03	%	L/N
Zilliant Incorporated	Sr Secured Revolver (0.5% Exit Fee)	SOFR(M)	0.75%	2.10% Cash + 5.00% PIK	11.43%	12/21/2027	$	—		(2,246	)		(12,148	)		0.00	%	K/L/N
										231,512,837			233,275,787			12.33	%
Specialty Retail
Calceus Acquisition, Inc. (Cole Haan)	First Lien Term Loan	SOFR(Q)	2.00%	6.50%	10.80%	8/15/2028	$	24,462,736		23,913,337			24,560,586			1.29	%	G/N
Hanna Andersson, LLC	First Lien Term Loan	SOFR(Q)	1.00%	6.35%	10.63%	7/2/2026	$	10,413,407		10,228,506			10,413,407			0.55	%	N
										34,141,843			34,973,993			1.84	%
Technology Hardware, Storage & Peripherals
SumUp Holdings Luxembourg S.A.R.L. (Luxembourg)	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	6.50%	10.83%	4/25/2031	$	34,673,627		34,375,175			35,020,364			1.84	%	H/N

Textiles, Apparel and Luxury Goods
James Perse Enterprises, Inc.	First Lien Term Loan	SOFR(A)	1.00%	6.25%	10.31%	9/8/2027	$	22,222,222		21,955,252			22,222,222			1.17	%	N
James Perse Enterprises, Inc.	First Lien Term Loan	SOFR(A)	1.00%	6.25%	10.31%	9/8/2027	$	3,195,681		3,116,406			3,195,681			0.17	%	N
James Perse Enterprises, Inc.	Sr Secured Revolver	SOFR(A)	1.00%	6.25%	10.20%	9/8/2027	$	1,184,530		1,203,067			1,184,530			0.06	%	N
PSEB, LLC (Eddie Bauer)	First Lien Term Loan	SOFR(Q)	1.00%	6.65%	10.98%	12/30/2026	$	17,404,360		17,308,930			17,247,721			0.91	%	N
PSEB, LLC (Eddie Bauer)	First Lien Incremental Term Loan	SOFR(Q)	1.00%	6.65%	10.98%	12/30/2026	$	6,783,140		6,763,635			6,722,092			0.35	%	N
										50,347,290			50,572,246			2.66	%
Wireless Telecommunication Services
OpenMarket, Inc. (Infobip) (United Kingdom)	First Lien Term Loan	SOFR(Q)	0.75%	5.75%	10.05%	6/11/2029	$	14,438,813		14,181,669			14,223,018			0.75	%	H/N

Total Debt Investments - 216.4% of Net Assets										1,733,784,781			1,602,174,993			84.34	%


Issuer	Instrument	Ref	Total Coupon	Expiration	Shares		Cost		Fair Value		% of Total Cash and Investments			Notes
Equity Securities
Automobiles
AA Acquisition Aggregator, LLC (AutoAlert)	Common Stock					540,248	$	9,085,917	$	5,190,624		0.27	%	D/E/F/N

Capital Markets
Pico Quantitative Trading Holdings, LLC	Warrants to Purchase Membership Units			2/7/2030		7,191		673,788		1,307,905		0.07	%	D/E/N

Chemicals
AGY Equity, LLC	Class A Preferred Stock					5,982,385		485,322		—		0.00	%	D/E/N
AGY Equity, LLC	Class B Preferred Stock					4,187,669		—		—		0.00	%	D/E/N
AGY Equity, LLC	Class C Common Stock					3,290,312		—		—		0.00	%	D/E/N
								485,322		—		0.00	%
Commercial Services & Supplies
Kellermeyer Bergensons Services, LLC	Preferred Stock					171,813		285,933		5,378		0.00	%	D/E/N
Kellermeyer Bergensons Services, LLC	Common Stock					171,813		—		—		0.00	%	D/E/N
								285,933		5,378		0.00	%
Construction & Engineering
Homerenew Buyer, Inc. (Renovo)	Class A Preferred Units					6,165		2,203,054		1,305,582		0.07	%	D/E/N
Homerenew Buyer, Inc. (Renovo)	Class B-1 Preferred Units					9,908		—		—		0.00	%	D/E/N
Homerenew Buyer, Inc. (Renovo)	Class C-1 Common Units					15,501		—		—		0.00	%	D/E/N
Hylan Global LLC	Common Stock					738,447		738,447		—		0.00	%	B/D/E/N
								2,941,501		1,305,582		0.07	%
Diversified Consumer Services
Razor US LP	Common Units					263,206		—		—		0.00	%	D/E/N
Razor US LP	Class A Preferred Units	Fixed	3.00%			26,320,670		22,711,306		—		0.00	%	D/E/N
Razor Group GmbH (Germany)	Warrants to Purchase Preferred Series A1 Shares			4/28/2028		698		13,654		—		0.00	%	D/E/H/N
Razor Group GmbH (Germany)	Warrants to Purchase Series C Shares			12/23/2029		213		20,680		—		0.00	%	D/E/H/N
SellerX Germany GMBH & Co. KG (Germany)	Common Shares					706,179		8,197		—		0.00	%	D/E/H/N
SellerX Germany GMBH & Co. KG (Germany)	Preferred Units					48,576,519		15,107,298		15,108,710		0.80	%	D/E/H/N
TVG-Edmentum Holdings, LLC	Series B-1 Common Units					17,858,122		24,166,714		13,900,952		0.73	%	B/D/E/N
TVG-Edmentum Holdings, LLC	Series B-2 Common Units					17,858,122		13,421,162		13,900,952		0.73	%	B/D/E/N
TVG-Edmentum Holdings, LLC	Series C-2 Preferred Units	Fixed	15.00%			2,542		5,906,656		8,198,047		0.43	%	B/E/N
Thras.io, LLC	Common Units					291,605		—		—		0.00	%	D/E/N
								81,355,667		51,108,661		2.69	%
Diversified Financial Services
36th Street Capital Partners Holdings, LLC	Membership Units					28,277,397		32,955,166		51,054,000		2.69	%	E/F/N
Conventional Lending TCP Holdings, LLC	Membership Units					17,885,591		17,760,790		14,952,354		0.79	%	E/F/I/N
Gordon Brothers Finance Company	Common Stock					10,612		—		—		0.00	%	D/F/N
Gordon Brothers Finance Company	Preferred Stock	Fixed	13.50%			34,285		—		—		0.00	%	D/F/N
Worldremit Group Limited (United Kingdom)	Series X Shares					3,721		373,524		415,173		0.02	%	D/E/H/N
Worldremit Group Limited (United Kingdom)	Warrants to Purchase Series D Stock			2/11/2031		42,482		28,022		35,876		0.00	%	D/E/H/N
Worldremit Group Limited (United Kingdom)	Warrants to Purchase Series E Stock			8/17/2031		508		61		16		0.00	%	D/E/H/N
								51,117,563		66,457,419		3.50	%
Electric Utilities
Conergy Asia Holdings Limited (United Kingdom)	Class B Shares					1,000,000		1,000,000		—		0.00	%	D/E/F/H/N
Conergy Asia Holdings Limited (United Kingdom)	Ordinary Shares					5,318,860		7,833,333		—		0.00	%	D/E/F/H/N
Kawa Solar Holdings Limited (Conergy) (Cayman Islands)	Ordinary Shares					2,332,594		—		—		0.00	%	D/E/F/H/N
Kawa Solar Holdings Limited (Conergy) (Cayman Islands)	Series B Preferred Shares					93,023		1,395,349		—		0.00	%	D/E/F/H/N
Utilidata, Inc.	Common Stock					29,593		216,336		13,440		0.00	%	D/E/N
Utilidata, Inc.	Series A-2 Preferred Stock					257,369		153,398		138,152		0.01	%	D/E/N
Utilidata, Inc.	Series A-1 Preferred Stock					500,000		500,000		230,665		0.01	%	D/E/N
								11,098,416		382,257		0.02	%


Issuer	Instrument	Ref	Total Coupon	Expiration	Shares		Cost		Fair Value		% of Total Cash and Investments			Notes
Equity Securities (continued)
Energy Equipment and Services
GlassPoint, Inc.	Warrants to Purchase Common Stock			9/12/2029		2,088,152	$	275,200	$	2,175,938		0.11	%	D/E/N

Healthcare Providers and Services
INH Buyer, Inc. (IMA Health)	A1 Preferred Stock					3,977,966		—		—		0.00	%	D/E/N
INH Buyer, Inc. (IMA Health)	Preferred Stock					4		—		—		0.00	%	D/E/N
								—		—		—
Household Durables
Stitch Holdings, L.P.	Limited Partnership/Limited Liability Company Interests					5,910		—		—		0.00	%	D/E/N

Internet Software and Services
Domo, Inc.	Common Stock					49,792		1,543,054		695,594		0.04	%	D
Domo, Inc.	Warrants to Purchase Class B Common Stock			2/17/2028		94,136		—		1,143,862		0.06	%	D/N
Domo, Inc.	Warrants to Purchase Class B Common Stock			2/17/2028		482,404		—		5,861,771		0.31	%	D/N
Fishbowl, Inc.	Common Membership Units					604,479		787,032		—		0.00	%	D/E/F/N
Foursquare Labs, Inc.	Warrants to Purchase Series E Preferred Stock			5/4/2027		2,187,500		508,805		123,301		0.01	%	D/E/N
Igloo Parent Holdings LLC (InMoment)	Common Units					97		7,661,666		7,699,406		0.41	%	D/E/I/N
InMobi, Inc. (Singapore)	Warrants to Purchase Common Stock			8/15/2027		1,327,869		212,360		2,924,135		0.15	%	D/E/H/N
InMobi, Inc. (Singapore)	Warrants to Purchase Series E Preferred Stock			9/18/2025		1,049,996		276,492		2,343,045		0.12	%	D/E/H/N
InMobi, Inc. (Singapore)	Warrants to Purchase Series E Preferred Stock			10/3/2028		1,511,002		93,407		2,199,562		0.12	%	D/E/H/N
Pluralsight, Inc.	Common Stock					2,865,672		7,995,225		515,821		0.03	%	D/E/N
ResearchGate Corporation (Germany)	Warrants to Purchase Series D Preferred Stock			10/30/2029		333,370		202,001		30,003		0.00	%	D/E/H/N/O
SuCo Investors, LP (Suited Connector)	Warrants to Purchase Class A Units			3/6/2033		44,928		—		—		0.00	%	D/E/N
SnapLogic, Inc.	Warrants to Purchase Series Preferred Stock			3/19/2028		1,860,000		377,722		5,614,076		0.30	%	D/E/N
								19,657,764		29,150,576		1.55	%
IT Services
Fidelis (SVC), LLC	Preferred Unit-C					657,932		2,001,384		—		0.00	%	D/E/N

Media
Khoros, LLC (Lithium)	Preferred Units					63,768		1,302,031		1,279,996		0.07	%	D/E/N
MBS Parent, LLC	Limited Partnership/Limited Liability Company Interests					546		21,204		233,966		0.01	%	D/E/N
Quora, Inc.	Warrants to Purchase Series D Preferred Stock			4/11/2029		507,704		65,245		54,093		0.00	%	D/E/N
Streamland Media Holdings LLC	Common Units					2,636		134,515		126,917		0.01	%	D/E/N
								1,522,995		1,694,972		0.09	%
Oil, Gas and Consumable Fuels
Iracore Investments Holdings, Inc.	Class A Common Stock					16,207		4,177,710		509,594		0.03	%	B/D/E/N

Paper and Forest Products
48forty Intermediate Holdings, Inc.	Common Stock					4,335		—		—		0.00	%	D/E/N

Pharmaceuticals
Inotiv, Inc.	Common Stock					14,578		—		26,532		0.00	%	D/E

Professional Services
Anacomp, Inc.	Class A Common Stock					1,255,527		26,711,048		1,155,295		0.06	%	D/E/F/N
JobandTalent USA, Inc. (United Kingdom)	F1 Preferred Stock					255,112		3,207,662		13,485,570		0.71	%	D/E/H/N
JobandTalent USA, Inc. (United Kingdom)	F3 Preferred Stock					17,007		—		780,979		0.04	%	D/E/H/N
								29,918,710		15,421,844		0.81	%


Issuer	Instrument	Ref	Total Coupon	Expiration	Shares		Cost		Fair Value		% of Total Cash and Investments			Notes
Equity Securities (continued)
Road and Rail
Motive Technologies, Inc (Keep Trucking)	Warrants to Purchase Common Stock					825,000	$	825,000	$	751,336		0.04	%	D/E/N

Software
Grey Orange International Inc.	Warrants to Purchase Common Stock			5/6/2032		10,538		546		2,108		0.00	%	D/E/N
Tradeshift, Inc.	Warrants to Purchase Series D Preferred Stock			3/6/2027		1,712,930		577,843		—		0.00	%	D/E/N
								578,389		2,108		0.00	%
Trading Companies & Distributors
Blackbird Holdco, Inc. (Ohio Transmission Corp.)	Preferred Stock	Fixed	12.50%			9,586		14,645,230		14,669,124		0.77	%	E/N

Total Equity Securities - 25.7% of Net Assets								230,646,489		190,159,850		10.01	%

Total Investments - 242.1% of Net Assets							$	1,964,431,270	$	1,792,334,843		94.35	%

Cash and Cash Equivalents - 14.5% of Net Assets									$	107,317,578		5.65	%

Total Cash and Investments - 256.5% of Net Assets									$	1,899,652,421		100.00	%	M

Notes to Consolidated Schedule of Investments:

(A)

Debt investments include investments in bank debt that generally are bought and sold among institutional investors in transactions not subject to registration under the Securities Act of 1933 (the “Securities Act”). Such transactions are generally subject to contractual restrictions, such as approval of the agent or borrower.

(B)

Non-controlled affiliate – as defined under the Investment Company Act of 1940 (the "1940 Act") (ownership of between 5% and 25% of the outstanding voting securities of this issuer). See Consolidated Schedule of Changes in Investments in Affiliates.

(C)

Non-accruing debt investment.

(D)

Other non-income producing investment.

(E)

Restricted security. (See Note 2)

(F)

Controlled issuer – as defined under the 1940 Act (ownership of 25% or more of the outstanding voting securities of this issuer). Investment is not more than 50% of the outstanding voting securities of the issuer nor deemed to be a significant subsidiary. See Consolidated Schedule of Changes in Investments in Affiliates.

(G)

Investment has been segregated to collateralize certain unfunded commitments.

(H)

Non-U.S. company or principal place of business outside the U.S. and as a result the investment is not a qualifying asset under Section 55(a) of the 1940 Act. Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time such acquisition is made, qualifying assets represent at least 70% of the Company's total assets.

(I)

Deemed an investment company under Section 3(c) of the 1940 Act and as a result the investment is not a qualifying asset under Section 55(a) of the 1940 Act. Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time such acquisition is made, qualifying assets represent at least 70% of the Company's total assets.

(J)

Publicly traded company with a market capitalization greater than $250 million and as a result the investment is not a qualifying asset under Section 55(a) of the 1940 Act. Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time such acquisition is made, qualifying assets represent at least 70% of the Company's total assets.

(K)

Negative balances relate to an unfunded commitment that was acquired and/or valued at a discount.

(L)

In addition to the stated coupon, investment has an exit fee payable upon repayment of the loan in an amount equal to the percentage of the original principal amount shown.

(M)

All cash and investments, except those referenced in Note G above, are pledged as collateral under certain debt as described in Note 4 to the Consolidated Financial Statements.

(N)

Inputs in the valuation of this investment included certain unobservable inputs that were significant to the valuation as a whole.

(O)

Investment denominated in foreign currency. Amortized cost and fair value converted from foreign currency to U.S. dollars. Foreign currency denominated investments are generally hedged for currency exposure.

LIBOR/SOFR or EURIBOR resets monthly (M), quarterly (Q), semiannually (S), or annually (A).

Aggregate acquisitions and aggregate dispositions of investments, other than government securities, totaled $177,510,310 and 132,596,189, respectively, for the six months ended June 30, 2025. Aggregate acquisitions include investment assets received as payment in kind. Aggregate dispositions include principal paydowns on and maturities of debt investments. The total value of restricted securities and bank debt as of June 30, 2025 was $1,784,633,616 or 93.9% of total cash and investments of the Company. As of June 30, 2025, approximately 16.6% of the total assets of the Company were not qualifying assets under Section 55(a) of the 1940 Act.

See accompanying notes to the consolidated financial statements.

BlackRock TCP Capital Corp.

Consolidated Schedule of Investments

December 31, 2024


Issuer	Instrument	Ref	Floor		Spread	Total Coupon	Maturity	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (A)
Aerospace & Defense
Skydio, Inc	First Lien Delayed Draw Term Loan B	SOFR(M)	2.50%		2.75% Cash + 2.75% PIK	10.02%	12/4/2029	$	—	$	(129,218	)	$	(131,250	)		-0.01	%	K/N
Skydio, Inc	First Lien Term Loan	SOFR(M)	2.50%		2.75% Cash + 2.75% PIK	10.02%	12/4/2029	$	13,125,000		12,995,270			12,993,750			0.69	%	N
											12,866,052			12,862,500			0.68	%
Automobiles
ALCV Purchaser, Inc. (AutoLenders)	First Lien Term Loan	SOFR(Q)	1.00%		7.01%	11.34%	2/25/2026	$	7,734,970		7,640,976			7,688,560			0.41	%	G/N
ALCV Purchaser, Inc. (AutoLenders)	Sr Secured Revolver	SOFR(Q)	1.00%		7.01%	11.34%	2/25/2026	$	896,404		886,220			891,025			0.05	%	G/N
AutoAlert, LLC	First Lien Incremental Term Loan	SOFR(Q)	1.00%		5.40%	9.99%	3/31/2028	$	18,812,631		18,812,631			18,812,631			1.00	%	F/N
AutoAlert, LLC	Second Lien Incremental Term Loan	SOFR(Q)	1.00%		9.40% PIK	13.99%	3/31/2029	$	10,718,897		10,718,897			10,718,897			0.57	%	F/N
											38,058,724			38,111,113			2.03	%
Building Products
Air Distribution Technologies Inc	First Lien Term Loan	SOFR(M)	1.00%		6.00%	10.55%	8/1/2030	$	2,000,421		1,961,606			1,976,416			0.10	%	N
Porcelain Acquisition Corporation (Paramount)	First Lien Term Loan	SOFR(Q)	1.00%		6.10%	10.43%	4/30/2027	$	9,452,421		9,215,178			8,422,107			0.45	%	N
Trulite Holding Corp.	First Lien Term Loan	SOFR(Q)	1.00%		6.00%	10.59%	2/22/2030	$	1,635,417		1,579,667			1,633,372			0.09	%	N
											12,756,451			12,031,895			0.64	%
Capital Markets
Pico Quantitative Trading, LLC	First Lien Term Loan	SOFR(Q)	1.50%		7.51%	12.17%	2/8/2027	$	22,291,007		22,198,712			22,268,716			1.18	%	N
Pico Quantitative Trading, LLC	First Lien Incremental Term Loan	SOFR(Q)	1.50%		7.51%	12.10%	2/8/2027	$	17,285,388		17,165,438			17,129,820			0.91	%	N
PMA Parent Holdings, LLC	First Lien Term Loan	SOFR(Q)	0.75%		5.25%	9.58%	1/31/2031	$	5,236,875		4,986,030			5,247,349			0.28	%	N
PMA Parent Holdings, LLC	Sr Secured Revolver	SOFR(Q)	0.75%		5.25%	9.58%	1/31/2031	$	—		(13,344	)		—			0.00	%	K/N
											44,336,836			44,645,885			2.37	%
Commercial Services & Supplies
Apollo Group Holdco, LLC (Topsail)	First Lien Term Loan	SOFR(Q)	1.00%		6.00%	10.33%	12/26/2030	$	500,000		490,006			490,000			0.03	%	N
Kellermeyer Bergensons Services, LLC	First Lien Term Loan	SOFR(Q)	1.00%		1.90% Cash + 3.50% PIK	9.99%	11/6/2028	$	1,333,891		1,299,716			1,333,891			0.07	%	N
Kellermeyer Bergensons Services, LLC	Subordinated Term Loan	SOFR(Q)	1.00%		1.15% Cash + 7.00% PIK	12.74%	11/6/2028	$	588,214		373,598			588,214			0.03	%	N
Modigent, LLC (Pueblo)	First Lien Term Loan	SOFR(Q)	0.75%		6.50%	10.83%	8/23/2028	$	1,693,151		1,625,755			1,671,292			0.09	%	N
Modigent, LLC (Pueblo)	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%		6.50%	10.83%	8/23/2028	$	1,174,408		1,131,768			1,159,247			0.06	%	N
Modigent, LLC (Pueblo)	First Lien Incremental Delayed Draw Term Loan	SOFR(Q)	0.75%		6.50%	10.83%	8/23/2028	$	707,766		659,082			678,788			0.04	%	N
Modigent, LLC (Pueblo)	Sr Secured Revolver	SOFR(Q)	0.75%		6.50%	10.83%	8/23/2027	$	425,793		413,629			419,925			0.02	%	N
Thermostat Purchaser III, Inc. (Reedy Industries)	Second Lien Term Loan	SOFR(Q)	0.75%		7.10%	11.91%	8/31/2029	$	10,383,054		10,152,539			10,383,054			0.55	%	N
											16,146,093			16,724,411			0.89	%
Communications Equipment
Plate Newco 1 Limited (Avanti) (United Kingdom)	Subordinated E1 Term Loan	Fixed		—	12.50% PIK	12.50%	6/30/2025	$	88,455		58,350			—			0.00	%	C/H/N


Issuer	Instrument	Ref	Floor		Spread	Total Coupon	Maturity	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (continued)
Plate Newco 1 Limited (Avanti) (United Kingdom)	Subordinated E2 Term Loan	Fixed		—	12.50% PIK	12.50%	6/30/2025	$	265,368	$	174,283		$	-			0.00	%	C/H/N
Plate Newco 1 Limited (Avanti) (United Kingdom)	Subordinated F Term Loan	Fixed		—	12.50% PIK	12.50%	6/30/2025	$	1,071,041		650,880			—			0.00	%	C/H/N
Plate Newco 1 Limited (Avanti) (United Kingdom)	Subordinated G Term Loan	Fixed		—	12.50% PIK	12.50%	6/30/2025	$	315,185		198,154			—			0.00	%	C/H/N
											1,081,667			—			0.00	%
Construction and Engineering
Homerenew Buyer, Inc. (Renovo)	First Lien Term Loan	SOFR(M)	1.00%		8.60% PIK	12.96%	11/23/2027	$	8,894,358		7,953,937			3,193,859			0.17	%	C/N
Homerenew Buyer, Inc. (Renovo)	First Lien Term Loan	SOFR(M)	1.00%		9.10% PIK	13.44%	11/23/2027	$	822,292		806,814			822,292			0.04	%	N
Homerenew Buyer, Inc. (Renovo)	First Lien Delayed Draw Term Loan	SOFR(M)	1.00%		8.60% PIK	12.96%	11/23/2027	$	6,471,731		5,948,389			2,323,466			0.12	%	C/N
Homerenew Buyer, Inc. (Renovo)	Sr Secured Revolver	SOFR(M)	1.00%		8.60% PIK	12.94%	11/23/2027	$	2,091,019		1,885,901			750,429			0.04	%	C/N
Homerenew Buyer, Inc. (Renovo)	First Lien Term Loan	SOFR(M)	2.50%		11.10% PIK	15.44%	3/13/2025	$	1,802,075		1,509,083			1,802,075			0.10	%	N
Homerenew Buyer, Inc. (Renovo)	First Lien Term Loan	SOFR(M)	2.50%		9.10% PIK	13.54%	3/13/2025	$	367,667		363,290			367,667			0.02	%	N
Homerenew Buyer, Inc. (Renovo)	First Lien Term Loan	SOFR(M)	2.50%		11.10% PIK	15.46%	3/13/2025	$	1,008,793		889,617			1,008,793			0.05	%	N
Hylan Intermediate Holding II, LLC	First Lien Term Loan	SOFR(M)	2.00%		6.25%	10.80%	4/5/2029	$	11,709,782		11,575,692			11,376,522			0.60	%	B/N
LJ Avalon Holdings, LLC (Ardurra)	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%		5.00%	9.51%	2/1/2030	$	2,782,103		2,743,656			2,793,231			0.15	%	N
LJ Avalon Holdings, LLC (Ardurra)	First Lien Term Loan	SOFR(Q)	1.00%		5.00%	9.53%	2/1/2030	$	6,796,324		6,593,218			6,823,509			0.36	%	N
PlayPower, Inc	First Lien Term Loan	SOFR(Q)	0.75%		5.25%	9.58%	8/28/2030	$	8,665,152		8,538,830			8,621,826			0.46	%	N
PlayPower, Inc	Sr Secured Revolver	SOFR(Q)	0.75%		5.25%	9.58%	8/28/2030	$	—		(18,610	)		(17,333	)		0.00	%	K/N
Titan Home Improvement, LLC (Renuity)	First Lien Term Loan	SOFR(Q)	1.00%		5.75%	10.26%	5/31/2030	$	1,855,814		1,809,419			1,857,670			0.10	%	N
Titan Home Improvement, LLC (Renuity)	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%		5.75%	10.26%	5/31/2030	$	—		—			349			0.00	%	N
Vortex Companies, LLC	First Lien Term Loan	SOFR(M)	1.00%		5.00%	9.36%	9/4/2029	$	1,539,980		1,485,512			1,524,580			0.08	%	N
Vortex Companies, LLC	First Lien Delayed Draw Term Loan	SOFR(M)	1.00%		5.00%	9.36%	9/4/2029	$	1,281,179		1,280,384			1,268,367			0.07	%	N
Vortex Companies, LLC	Sr Secured Revolver	SOFR(M)	1.00%		5.00%	9.36%	9/4/2029	$	15,411		14,863			13,848			0.00	%	N
											53,379,995			44,531,150			2.36	%
Consumer Finance
Freedom Financial Network Funding, LLC	First Lien Term Loan	SOFR(S)	1.00%		9.25%	13.53%	9/21/2027	$	12,376,001		12,000,219			12,066,601			0.64	%	N
Freedom Financial Network Funding, LLC	First Lien Delayed Draw Term Loan	SOFR(S)	1.00%		9.25%	13.66%	9/21/2027	$	4,125,334		4,000,528			4,022,200			0.21	%	N
Lucky US BuyerCo, LLC (Global Payments)	Sr Secured Revolver	SOFR(Q)	1.00%		7.50%	11.83%	3/30/2029	$	333,500		323,357			322,806			0.02	%	N
Lucky US BuyerCo, LLC (Global Payments)	First Lien Term Loan	SOFR(Q)	1.00%		7.50%	11.83%	3/30/2029	$	4,276,012		4,125,110			4,193,741			0.22	%	N
Money Transfer Acquisition Inc.	First Lien Term Loan	SOFR(M)	1.00%		8.35%	12.92%	12/14/2027	$	8,249,426		8,083,104			8,166,931			0.43	%	N
											28,532,318			28,772,279			1.52	%
Containers & Packaging
BW Holding, Inc. (Brook & Whittle)	Second Lien Term Loan	SOFR(Q)	0.75%		7.65%	12.16%	12/14/2029	$	17,639,207		16,860,816			15,116,800			0.80	%	N
PVHC Holding Corp.	First Lien Term Loan	SOFR(Q)	2.50%		6.15% Cash + 0.75% PIK	11.18%	2/17/2027	$	5,037,221		4,902,190			5,075,000			0.27	%	N
											21,763,006			20,191,800			1.07	%
Diversified Consumer Services
Fusion Holding Corp. (Finalsite)	First Lien Term Loan	SOFR(Q)	0.75%		6.25%	10.58%	9/14/2029	$	3,589,924	$	3,456,341		$	3,528,788			0.19	%	N
Fusion Holding Corp. (Finalsite)	Sr Secured Revolver	SOFR(Q)	0.75%		6.25%	10.58%	9/15/2027	$	—		(2,326	)		(4,085	)		0.00	%	K/N
Razor Group Holdings II, Inc. (Germany)	First Lien A Term Loan	Fixed		—	2.50% Cash + 5.00% PIK	7.50%	9/30/2028	$	61,293,641		59,486,911			23,230,290			1.23	%	C/H/N


Issuer	Instrument	Ref	Floor		Spread		Total Coupon		Maturity	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (continued)
Razor Group Holdings II, Inc. (Germany)	First Lien C Term Loan	Fixed		—	3.50% Cash + 3.50% PIK		7.00%		9/30/2028	$	6,669,599		6,114,187			—			0.00	%	C/H/N
Razor Group Holdings II, Inc. (Germany)	First Out Delayed Draw Term Loan	Fixed	0.00%		15.00%		15.00%		9/15/2027	$	1,353,054		1,353,054			2,018,756			0.11	%	H/N
SellerX Germany GmbH (Germany)	Sr Secured Revolver	SOFR(Q)	0.00%		5.00%		9.57%		10/28/2026	$	807,613		795,100			807,613			0.04	%	H/N
SellerX Germany GmbH (Germany)	Sr Secured Revolver	SOFR(Q)	0.00%		9.00%		13.49%		11/22/2029	$	1,346,023		1,346,022			1,346,022			0.07	%	H/N
SellerX Germany GmbH (Germany)	First Lien A1 Term Loan	SOFR(Q)	2.00%		4.50% Cash + 4.50% PIK		14.33%		5/23/2026	$	25,602,703		24,990,837			16,206,511			0.86	%	C/H/N
SellerX Germany GmbH (Germany)	First Lien A2 Term Loan	SOFR(Q)	2.00%		4.50% Cash + 4.50% PIK		14.33%		5/23/2026	$	29,374,777		28,655,901			18,594,234			0.99	%	C/H/N
Thras.io, LLC	First Out Term Loan	SOFR(Q)	1.00%		10.26% PIK		14.55%		6/18/2029	$	5,701,730		5,571,982			5,701,730			0.30	%	N
Thras.io, LLC	Second Out Term Loan	SOFR(Q)	1.00%		10.26% PIK		14.55%		6/18/2029	$	16,540,161		13,669,214			14,092,217			0.75	%	N
													145,437,223			85,522,076			4.54	%

Diversified Financial Services
36th Street Capital Partners Holdings, LLC	Senior Note	Fixed (Q)		—	12.00%		12.00%		11/30/2025	$	59,756,438		59,756,438			59,756,438			3.17	%	E/F/N
Accordion Partners LLC	Sr Secured Revolver	SOFR(Q)	0.75%		5.25%		9.58%		11/15/2031	$	—		(3,220	)		(3,281	)		0.00	%	K/N
Accordion Partners LLC	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%		5.25%		9.58%		11/15/2031	$	—		(4,830	)		(4,921	)		0.00	%	K/N
Accordion Partners LLC	First Lien Term Loan	SOFR(Q)	0.75%		5.25%		9.58%		11/15/2031	$	5,905,719		5,876,190			5,876,190			0.31	%	N
Accuserve Solutions, Inc.	First Lien Term Loan	SOFR(S)	1.00%		5.25%		10.03%		3/15/2030	$	2,041,751		2,030,049			2,058,085			0.11	%	N
Accuserve Solutions, Inc.	First Lien Delayed Draw Term Loan	SOFR (Q)	1.00%		5.25%		10.03%		3/15/2030	$	—		(13,470	)		18,185			0.00	%	K/N
Callodine Commercial Finance, LLC	First Lien Term Loan	SOFR(Q)	1.00%		11.26%		15.59%		11/3/2025	$	22,096,774		21,673,656			22,096,774			1.17	%	N
GC Champion Acquisition LLC (Numerix)	First Lien Term Loan	SOFR(Q)	1.00%		5.25%		9.87%		8/21/2028	$	7,723,086		7,388,545			7,616,430			0.40	%	N
GC Champion Acquisition LLC (Numerix)	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%		5.25%		9.87%		8/21/2028	$	2,145,302		2,052,359			2,115,675			0.11	%	N
Gordon Brothers Finance Company	Unsecured Debt	LIBOR(M)	1.00%		11.00%		15.36%		10/31/2025	$	37,183,232		13,114,243			5,016,017			0.27	%	C/F/N
Libra Solutions Intermediate Holdco, LLC et al (fka Oasis Financial, LLC)	Second Lien Term Loan	SOFR(M)	1.00%		8.62%		12.97%		7/5/2026	$	22,633,544		22,314,462			22,543,010			1.20	%	N
Rialto Management Group, LLC	Sr Secured Revolver	SOFR(M)	0.75%		5.00%		9.53%		12/5/2030	$	—		(1,703	)		(1,724	)		0.00	%	I/K/N
Rialto Management Group, LLC	First Lien Term Loan	SOFR(M)	0.75%		5.00%		9.53%		12/5/2030	$	5,000,000		4,950,000			4,950,000			0.26	%	I/N
SitusAMC Holdings Corporation	First Lien Term Loan B	SOFR(Q)	0.75%		5.60%		9.93%		6/28/2025	$	796,371		794,161			802,742			0.04	%	N
SitusAMC Holdings Corporation	First Lien Term Loan	SOFR(Q)	0.75%		5.60%		9.93%		11/30/2027	$	1,687,182		1,678,746			1,700,679			0.09	%	N
													141,605,626			134,540,299			7.13	%
Diversified Telecommunication Services
Aventiv Technologies, Inc. (Securus)	Second Lien Term Loan	SOFR(Q)	1.00%		1.26% Cash + 8.05% PIK		13.92%		10/31/2025	$	29,001,528		24,900,884			1,044,055			0.06	%	C/N

Electrical Equipment
Spark Buyer, LLC (Sparkstone)	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%		5.25%		9.77%		10/15/2031	$	—		(65,281	)		(53,793	)		0.00	%	K/N
Spark Buyer, LLC (Sparkstone)	Sr Secured Revolver	SOFR(Q)	0.75%		5.25%		9.77%		10/15/2031	$	—		—			(26,897	)		0.00	%	K/N
Spark Buyer, LLC (Sparkstone)	First Lien Term Loan	SOFR(Q)	0.75%		5.25%		9.77%		10/15/2031	$	11,206,897		11,040,870			11,072,414			0.59	%	N
													10,975,589			10,991,724			0.59	%
Electric Utilities
Conergy Asia & ME Pte. Ltd. (Singapore)	First Lien Term Loan	Fixed		—		—		—	6/30/2025	$	2,110,141		2,110,141			—			0.00	%	D/F/H/N
Kawa Solar Holdings Limited (Conergy) (Cayman Islands)	Bank Guarantee Credit Facility	Fixed		—		—		—	6/30/2025	$	6,578,877		6,578,877			60,889			0.00	%	D/F/H/N
Kawa Solar Holdings Limited (Conergy) (Cayman Islands)	Revolving Credit Facility	Fixed		—		—		—	6/30/2025	$	5,535,517		5,535,517			1,235,527			0.07	%	D/F/H/N
													14,224,535			1,296,416			0.07	%
Health Care Technology
Appriss Health, LLC (PatientPing)	First Lien Term Loan	SOFR(S)	1.00%		7.25%		12.08%		5/6/2027	$	10,795,373	$	10,605,638		$	10,795,373			0.57	%	N


Issuer	Instrument	Ref	Floor	Spread	Total Coupon	Maturity	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (continued)
Appriss Health, LLC (PatientPing)	Sr Secured Revolver	SOFR(S)	1.00%	7.25%	12.08%	5/6/2027	$	—		(7,205	)		—			0.00	%	K/N
CareATC, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	7.35%	11.70%	3/14/2026	$	21,199,958		20,865,861			20,839,559			1.10	%	N
CareATC, Inc.	Sr Secured Revolver	SOFR(Q)	1.00%	7.35%	11.70%	3/14/2026	$	—		(5,947	)		(16,071	)		0.00	%	K/N
ESO Solutions, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	6.75%	11.27%	5/3/2027	$	32,182,664		31,560,852			31,860,837			1.69	%	N
ESO Solutions, Inc.	Sr Secured Revolver	SOFR(Q)	1.00%	6.75%	11.28%	5/3/2027	$	1,656,579		1,621,476			1,632,914			0.09	%	N
Gainwell Acquisition Corp.	Second Lien Term Loan	SOFR(Q)	1.00%	8.10%	12.68%	10/2/2028	$	7,744,557		7,598,405			6,815,210			0.36	%	N
										72,239,080			71,927,822			3.81	%

Healthcare Providers and Services
RecordXTechnologies, LLC (Ontellus)	First Lien Term Loan	SOFR(Q)	1.00%	5.25%	9.58%	5/20/2030	$	2,481,250		2,456,438			2,493,656			0.13	%	N
INH Buyer, Inc. (IMA Health)	First Lien Term Loan (1.5% Exit Fee)	SOFR(Q)	1.00%	7.00%	11.43%	6/28/2028	$	8,313,711		6,584,206			3,599,837			0.19	%	C/L/N
PHC Buyer, LLC (Patriot Home Care)	First Lien Term Loan	SOFR(Q)	0.75%	6.00%	10.51%	5/4/2028	$	13,855,131		13,498,203			13,547,409			0.72	%	N
PHC Buyer, LLC (Patriot Home Care)	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%	6.00%	10.51%	5/4/2028	$	3,221,439		3,193,277			3,149,891			0.17	%	N
Team Services Group, LLC	Second Lien Term Loan	Prime	1.00%	9.11%	13.47%	11/13/2028	$	34,410,390		33,434,554			34,066,286			1.81	%	G/N
										59,166,678			56,857,079			3.02	%
Hotels, Restaurants and Leisure
OCM Luxembourg Baccarat BidCo S.À R.L. (Interblock) (Slovenia)	First Lien Term Loan	SOFR(Q)	2.00%	6.25%	10.69%	6/3/2027	$	5,355,802		5,155,794			5,312,260			0.28	%	H/N
OCM Luxembourg Baccarat BidCo S.À R.L. (Interblock) (Slovenia)	Second Lien Term Loan	SOFR(Q)	2.00%	6.25%	10.69%	6/3/2027	$	3,343,666		3,182,960			3,316,482			0.18	%	H/N
OCM Luxembourg Baccarat BidCo S.À R.L. (Interblock) (Slovenia)	Sr Secured Revolver	SOFR(M)	2.00%	6.25%	10.78%	6/3/2027	$	109,582		105,198			106,018			0.01	%	H/N
										8,443,952			8,734,760			0.47	%
Household Durables
Bad Boy Mowers JV Acquisition, LLC	First Lien Term Loan	SOFR(M)	1.00%	6.00%	10.45%	11/9/2029	$	5,088,792		4,874,571			5,114,236			0.27	%	N

Insurance
AmeriLife Holdings, LLC	First Lien Term Loan	SOFR(S)	0.75%	5.00%	9.70%	8/31/2029	$	7,281,424		7,030,955			7,281,424			0.39	%	N
AmeriLife Holdings, LLC	Sr Secured Revolver	SOFR(S)	0.75%	5.00%	9.70%	8/31/2028	$	—		(6,973	)		—			0.00	%	K/N
Integrity Marketing Acquisition, LLC	First Lien Term Loan	SOFR(Q)	0.75%	5.00%	9.51%	8/25/2028	$	15,153,775		14,918,894			15,214,390			0.81	%	N
Integrity Marketing Acquisition, LLC	Sr Secured Revolver	SOFR(Q)	0.75%	5.00%	9.51%	8/25/2028	$	—		(374,357	)		—			0.00	%	K/N
IT Parent, LLC	First Lien Term Loan	SOFR(A)	1.00%	6.35%	10.60%	10/1/2026	$	6,629,659		6,490,358			6,629,659			0.35	%	N
IT Parent, LLC	Sr Secured Revolver	Prime	1.00%	5.25%	12.75%	10/1/2026	$	875,000		857,841			875,000			0.05	%	N
IT Parent, LLC	First Lien Term Loan	SOFR(A)	1.00%	6.35%	10.67%	10/1/2026	$	3,114,413		3,070,793			3,114,413			0.17	%	N
Peter C. Foy & Associates Insurance Services, LLC (PCF Insurance)	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%	5.50%	9.83%	11/1/2028	$	5,852,362		5,731,681			5,840,657			0.31	%	N
										37,719,192			38,955,543			2.08	%
Internet and Catalog Retail
Syndigo, LLC	Second Lien Term Loan	SOFR(Q)	0.75%	8.26%	12.89%	12/14/2028	$	16,815,342		16,347,562			16,584,131			0.88	%	G/N
										16,347,562			16,584,131			0.88	%
Internet Software and Services
Acquia, Inc.	Sr Secured Revolver	SOFR(Q)	1.00%	7.15%	11.75%	11/1/2025	$	1,059,141		1,053,670			1,059,141			0.06	%	N
Acquia, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	7.15%	11.73%	11/1/2025	$	25,299,736		25,196,264			25,299,736			1.34	%	N
Astra Acquisition Corp. (Anthology)	Second Lien Term Loan	SOFR(Q)	0.75%	9.14%	13.47%	10/25/2029	$	27,879,880		20,344,734			390,318			0.02	%	C/N
Bynder Bidco, Inc. (Netherlands)	Sr Secured Revolver A	SOFR(Q)	1.00%	6.00%	10.62%	1/26/2029	$	—		(6,383	)		—			0.00	%	H/K/N
Bynder Bidco, Inc. (Netherlands)	First Lien Term Loan A	SOFR(Q)	1.00%	6.00%	10.62%	1/26/2029	$	4,283,754		4,157,095			4,290,094			0.23	%	H/N
Bynder Bidco B.V. (Netherlands)	Sr Secured Revolver B	SOFR(Q)	1.00%	6.00%	10.62%	1/26/2029	$	—		(23,167	)		—			0.00	%	H/K/N
Bynder Bidco B.V. (Netherlands)	First Lien Term Loan B	SOFR(Q)	1.00%	6.00%	10.62%	1/26/2029	$	15,528,609		15,069,469			15,551,592			0.82	%	H/N


Issuer	Instrument	Ref	Floor		Spread	Total Coupon	Maturity	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (continued)
Domo, Inc.	First Lien Delayed Draw Term Loan (7.0% Exit Fee)	SOFR(Q)	1.50%		3.00% Cash + 5.00% PIK	12.49%	8/19/2028	$	59,930,639	$	59,907,358		$	59,930,639			3.18	%	L/N
Domo, Inc.	First Lien PIK Term Loan	Fixed (M)		—	9.50% PIK	9.50%	8/19/2028	$	3,769,734		1,279,857			3,445,537			0.18	%	N
e-Discovery Acquireco, LLC (Reveal)	Sr Secured Revolver	SOFR(Q)	1.00%		6.25%	10.76%	8/29/2029	$	—		(10,648	)		—			0.00	%	K/N
e-Discovery Acquireco, LLC (Reveal)	First Lien Term Loan	SOFR(Q)	1.00%		6.25%	10.76%	8/29/2029	$	5,500,000		5,258,817			5,610,000			0.30	%	N
Fishbowl, Inc.	First Lien Term Loan (7.5% Exit Fee)	SOFR(Q)	1.00%		2.63% Cash + 2.63% PIK	9.59%	5/27/2027	$	12,410,563		12,410,563			7,843,476			0.42	%	F/L/N
Gympass US, LLC	First Lien Term Loan	SOFR(M)	1.00%		3.25% Cash + 3.25% PIK	10.97%	8/29/2029	$	2,635,114		2,574,806			2,640,384			0.14	%	N
Gympass US, LLC	First Lien Delayed Draw Term Loan	SOFR(M)	1.00%		3.25% Cash + 3.25% PIK	10.97%	8/29/2029	$	4,841,068		4,859,379			4,850,750			0.26	%	N
InMoment, Inc.	First Lien Term Loan	SOFR(M)	0.75%		5.00% Cash + 2.50% PIK	11.95%	6/8/2028	$	20,089,415		19,325,057			13,044,057			0.69	%	C/N
Magenta Buyer, LLC (McAfee)	First Lien Term Loan	SOFR(Q)	0.75%		7.01%	11.60%	7/27/2028	$	2,318,424		2,010,891			2,144,542			0.11	%	N
Magenta Buyer, LLC (McAfee)	Second Lien Second Out Term Loan	SOFR(Q)	0.75%		1.76% Cash + 6.25% PIK	12.60%	7/27/2028	$	5,480,222		4,393,010			3,297,258			0.17	%	N
Magenta Buyer, LLC (McAfee)	Second Lien Third Out Term Loan	SOFR(Q)	0.75%		1.76% Cash + 5.50% PIK	11.85%	7/27/2028	$	15,316,797		11,298,021			5,388,220			0.29	%	C/N
Magenta Buyer, LLC (McAfee)	First Lien Term Loan	SOFR(Q)	0.75%		6.25%	10.84%	7/27/2028	$	873,530		862,954			891,275			0.05	%	N
Oranje Holdco, Inc. (KnowBe4)	First Lien Term Loan	SOFR(Q)	1.00%		7.75%	12.32%	2/1/2029	$	13,175,394		12,939,930			13,228,096			0.70	%	N
Oranje Holdco, Inc. (KnowBe4)	First Lien Incremental Term Loan	SOFR(Q)	1.00%		7.25%	11.82%	2/1/2029	$	10,178,938		9,975,359			10,046,612			0.53	%	N
Oranje Holdco, Inc. (KnowBe4)	Sr Secured Revolver	SOFR(Q)	1.00%		7.75%	12.32%	2/1/2029	$	—		(21,114	)		—			0.00	%	K/N
Persado, Inc.	First Lien Term Loan (6.575% Exit Fee)	SOFR(M)	1.80%		7.50%	12.05%	6/10/2027	$	16,285,946		15,798,508			15,401,028			0.82	%	L/N
Pluralsight, Inc.	First Lien Term Loan	SOFR(Q)	1.00%		3.00% Cash + 1.50% PIK	9.01%	8/22/2029	$	5,753,313		5,487,638			5,753,313			0.30	%	N
Pluralsight, Inc.	First Lien Term Loan	SOFR(Q)	1.00%		12.01% PIK	12.01%	8/22/2029	$	8,874,302		8,473,778			8,874,302			0.47	%	N
Pluralsight, Inc.	First Lien Term Loan	SOFR(Q)	1.00%		3.00% Cash + 1.50% PIK	9.01%	8/22/2029	$	3,031,905		3,031,905			3,031,905			0.16	%	N
ResearchGate GmBH (Germany)	First Lien Term Loan (4.0% Exit Fee)	EURIBOR(M)		—	8.55%	11.49%	10/30/2025	$	7,500,000		8,231,990			7,472,513			0.40	%	H/L/N/O
Sailpoint Technologies Holdings, Inc.	First Lien Term Loan	SOFR(Q)	0.75%		6.00%	10.52%	8/16/2029	$	2,991,914		2,910,650			2,991,914			0.16	%	N
Sailpoint Technologies Holdings, Inc.	Sr Secured Revolver	SOFR(Q)	0.75%		6.00%	10.52%	8/16/2028	$	—		(456	)		—			0.00	%	K/N
Spartan Bidco Pty Ltd (StarRez) (Australia)	Sr Secured Revolver	SOFR(M)	0.75%		6.90%	11.25%	1/24/2028	$	—		(14,707	)		(2,039	)		0.00	%	H/K/N
Spartan Bidco Pty Ltd (StarRez) (Australia)	First Lien Term Loan	SOFR(M)	0.75%		6.90%	11.25%	1/24/2028	$	9,634,621		9,457,545			9,610,149			0.51	%	H/N
Spartan Bidco Pty Ltd (StarRez) (Australia)	First Lien Incremental Term Loan	SOFR(Q)	0.75%		0.90% Cash + 6.25% PIK	11.78%	1/24/2028	$	4,937,553		4,769,792			4,885,018			0.26	%	H/N
Suited Connector, LLC	Sr Secured Revolver	SOFR(Q)	1.00%		6.20% Cash + 1.00% PIK	11.63%	12/1/2027	$	870,965		804,486			649,740			0.03	%	N
Suited Connector, LLC	First Lien Term Loan	SOFR(Q)	1.00%		6.20% Cash + 2.00% PIK	12.72%	12/1/2027	$	5,641,222		5,223,409			4,208,352			0.22	%	N
											277,030,460			241,827,922			12.82	%
IT Services
Avalara, Inc.	First Lien Term Loan	SOFR(Q)	0.75%		6.25%	10.58%	10/19/2028	$	2,700,000		2,648,914			2,720,250			0.14	%	N
Avalara, Inc.	Sr Secured Revolver	SOFR(Q)	0.75%		6.25%	10.58%	10/19/2028	$	—		(718	)		—			0.00	%	K/N
Crewline Buyer, Inc. (New Relic)	Sr Secured Revolver	SOFR(Q)	1.00%		6.75%	11.35%	11/8/2030	$	—		(1,858	)		—			0.00	%	K/N
Crewline Buyer, Inc. (New Relic)	First Lien Term Loan	SOFR(Q)	1.00%		6.75%	11.35%	11/8/2030	$	1,569,811		1,524,762			1,590,219			0.08	%	N
Intercept Bidco, Inc.	First Lien Term Loan	SOFR(Q)	1.00%		6.00%	10.47%	6/3/2030	$	1,805,556		1,759,722			1,767,639			0.09	%	N
Intercept Bidco, Inc.	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%		6.00%	10.47%	6/3/2030	$	—		—			(8,750	)		0.00	%	K/N
Intercept Bidco, Inc.	Sr Secured Revolver	SOFR(Q)	1.00%		6.00%	10.47%	6/3/2030	$	—		—			(5,833	)		0.00	%	K/N
Idera, Inc.	Second Lien Term Loan	SOFR(Q)	0.75%		6.75%	11.47%	2/4/2029	$	1,923,186		1,821,864			1,872,703			0.10	%	G/N


Issuer	Instrument	Ref	Floor		Spread	Total Coupon	Maturity	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (continued)
Madison Logic Holdings, Inc.	Sr Secured Revolver	SOFR(M)	1.00%		7.50%	11.84%	12/30/2027	$	—	$	(15,114	)	$	(29,341	)		0.00	%	K/N
Madison Logic Holdings, Inc.	First Lien Term Loan	SOFR(M)	1.00%		5.59% Cash + 1.51% PIK	11.84%	12/29/2028	$	19,674,810		18,986,911			18,907,492			1.00	%	N
Serrano Parent, LLC (Sumo Logic)	Sr Secured Revolver	SOFR(S)	1.00%		6.50%	10.92%	5/13/2030	$	—		(2,767	)		—			0.00	%	K/N
Serrano Parent, LLC (Sumo Logic)	First Lien Term Loan	SOFR(S)	1.00%		6.50%	10.92%	5/13/2030	$	6,979,701		6,747,736			7,014,600			0.37	%	N
Xactly Corporation	First Lien Incremental Term Loan	SOFR(Q)	1.00%		6.35%	10.86%	7/31/2027	$	14,671,682		14,671,682			14,642,338			0.78	%	N
Xactly Corporation	Sr Secured Revolver	SOFR(Q)	1.00%		6.35%	10.86%	7/31/2027	$	—		—			(1,710	)		0.00	%	K/N
											48,141,134			48,469,607			2.56	%
Leisure Products
Blue Star Sports Holdings, Inc.	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%		5.90% Cash + 3.50% PIK	13.92%	6/15/2026	$	78,258		78,258			76,673			0.00	%	N
Blue Star Sports Holdings, Inc.	Sr Secured Revolver	SOFR(Q)	1.00%		5.90% Cash + 3.50% PIK	13.99%	6/15/2026	$	156,038		155,877			152,877			0.01	%	N
Blue Star Sports Holdings, Inc.	First Lien Term Loan	SOFR(Q)	1.00%		5.90% Cash + 3.50% PIK	13.99%	6/15/2026	$	2,148,003		2,147,749			2,104,485			0.11	%	N
											2,381,884			2,334,035			0.12	%
Life Sciences Tools & Services
Alcami Corporation	First Lien Delayed Draw Term Loan	SOFR(M)	1.00%		7.10%	11.55%	12/21/2028	$	631,605		617,706			636,026			0.03	%	N
Alcami Corporation	Sr Secured Revolver	SOFR(M)	1.00%		7.10%	11.44%	12/21/2028	$	87,575		67,110			87,575			0.00	%	N
Alcami Corporation	First Lien Term Loan	SOFR(Q)	1.00%		7.15%	11.66%	12/21/2028	$	8,582,346		8,390,263			8,642,420			0.46	%	N
DNAnexus, Inc	First Lien Delayed Draw Term Loan	SOFR(M)	3.00%		5.25%	9.62%	12/20/2029	$	1,312,500		1,116,844			1,115,625			0.06	%	N
DNAnexus, Inc	First Lien Term Loan	SOFR(M)	3.00%		5.25%	9.62%	12/20/2029	$	6,562,500		6,496,879			6,496,875			0.34	%	N
											16,688,802			16,978,521			0.89	%
Machinery
Sonny’s Enterprises, LLC	First Lien Term Loan	SOFR(Q)	1.00%		5.65%	10.17%	8/5/2028	$	19,557,127		19,207,809			18,794,399			1.00	%	N
Sonny’s Enterprises, LLC	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%		5.65%	10.17%	8/5/2028	$	203,153		200,923			195,230			0.01	%	N
Sonny’s Enterprises, LLC	Sr Secured Revolver	SOFR(M)	1.00%		5.60%	10.05%	8/5/2027	$	44,313		44,313			37,400			0.00	%	N
											19,453,045			19,027,029			1.01	%
Media
NEP Group, Inc. et al	First Lien Term Loan (2.0% Exit Fee)	SOFR(M)	1.00%		3.36% Cash + 1.50% PIK	9.22%	8/19/2026	$	668,568		618,476			612,743			0.03	%	L/N
NEP Group, Inc. et al	Second Lien Term Loan	SOFR(M)		—	7.00%	11.47%	10/19/2026	$	17,631,760		16,917,972			14,350,930			0.76	%	G/N
Khoros, LLC (Lithium)	First Lien Incremental Term Loan	SOFR(Q)	1.00%		4.50% Cash + 4.50% PIK	15.59%	1/3/2025	$	33,745,227		29,766,996			8,031,364			0.43	%	C/N
Streamland Media Midco LLC	First Lien Term Loan	SOFR(M)	1.00%		9.76% PIK	14.09%	3/31/2025	$	28,490		28,375			28,490			0.00	%	N
Streamland Media Midco LLC	First Lien Term Loan	SOFR(Q)	1.00%		9.76% PIK	14.09%	3/31/2025	$	43,644		43,641			43,644			0.00	%	N
Streamland Media Midco LLC	First Lien Term Loan	SOFR(Q)	1.00%		9.76% PIK	14.09%	3/31/2025	$	43,644		43,644			43,644			0.00	%	N
Streamland Media Midco LLC	First Lien Term Loan	SOFR(Q)	1.00%		9.76% PIK	14.09%	3/31/2025	$	743,288		743,288			446,716			0.02	%	N
Terraboost Media Operating Company, LLC	First Lien Term Loan	SOFR(Q)	1.00%		4.73%	10.98%	8/23/2026	$	13,777,956		13,426,875			13,474,841			0.71	%	N
TL Voltron Purchaser, LLC (GES)	First Lien Term Loan	SOFR(M)	1.00%		5.25%	9.61%	12/31/2030	$	12,142,857		11,900,034			11,900,000			0.63	%	N
											73,489,301			48,932,372			2.58	%
Oil, Gas and Consumable Fuels
Iracore International Holdings, Inc.	First Lien Term Loan	SOFR(Q)	1.00%		9.15%	13.48%	4/12/2026	$	842,642		842,642			842,642			0.04	%	B/N
Palmdale Oil Company, LLC	First Lien Term Loan	SOFR(M)	1.00%		6.75%	11.23%	10/2/2029	$	3,293,178		3,140,991			3,280,005			0.17	%	N
											3,983,633			4,122,647			0.21	%
Paper and Forest Products
Alpine Acquisition Corp II (48Forty)	First Lien Term Loan	SOFR(M)	1.00%		1.00 Cash + 5.33% PIK	10.65%	11/30/2026	$	31,071,415		30,279,880			27,026,848			1.43	%	N
Alpine Acquisition Corp II (48Forty)	Sr Secured Revolver	SOFR(M)	1.00%		1.00 Cash + 5.33% PIK	10.65%	11/30/2026	$	365,117		337,220			254,588			0.01	%	N
FSK Pallet Holding Corp. (Kamps)	First Lien Term Loan	SOFR(Q)	1.25%		6.65%	11.33%	12/23/2026	$	13,771,747		13,413,087			13,783,178			0.73	%	N
											44,030,187			41,064,614			2.17	%


Issuer	Instrument	Ref	Floor	Spread	Total Coupon	Maturity	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (continued)
Professional Services
Applause App Quality, Inc.	Sr Secured Revolver	SOFR(Q)	1.50%	6.00%	10.33%	10/24/2029	$	—	$	(25,202	)	$	(24,847	)		0.00	%	K/N
Applause App Quality, Inc.	First Lien Term Loan	SOFR(Q)	1.50%	6.00%	10.33%	10/24/2029	$	13,077,192		12,820,778			12,828,725			0.68	%	N
Lighthouse Parent Holdings, Inc (Aperture)	First Lien Delayed Draw Term Loan	SOFR(M)	0.75%	5.00%	9.37%	12/20/2031	$	—		(72,490	)		(72,834	)		0.00	%	K/N
Lighthouse Parent Holdings, Inc (Aperture)	Sr Secured Revolver	SOFR(M)	0.75%	5.00%	9.37%	12/20/2031	$	—		(28,996	)		(29,134	)		0.00	%	K/N
Lighthouse Parent Holdings, Inc (Aperture)	First Lien Term Loan	SOFR(M)	0.75%	5.00%	9.37%	12/20/2031	$	12,041,942		11,891,418			11,891,418			0.63	%	N
CIBT Solutions, Inc.	Second Lien Term Loan	SOFR(M)	1.00%	6.75% PIK	11.11%	12/31/2027	$	8,146,376		7,567,314			57,025			0.00	%	C/N
Huckabee Acquisition, LLC (MOREgroup)	First Lien Term Loan	SOFR(Q)	1.00%	5.25%	9.58%	1/16/2030	$	1,472,742		1,415,822			1,466,851			0.08	%	N
Huckabee Acquisition, LLC (MOREgroup)	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	5.25%	9.58%	1/16/2030	$	—		(2,643	)		(1,290	)		0.00	%	K/N
Huckabee Acquisition, LLC (MOREgroup)	Sr Secured Revolver	SOFR(Q)	1.00%	5.25%	9.58%	1/16/2030	$	—		(1,586	)		(774	)		0.00	%	K/N
ICIMS, Inc.	First Lien Term Loan	SOFR(Q)	0.75%	5.75%	10.38%	8/18/2028	$	16,380,862		15,911,506			15,928,750			0.84	%	N
ICIMS, Inc.	First Lien Incremental Term Loan	SOFR(Q)	0.75%	6.25%	10.88%	8/18/2028	$	4,449,002		4,392,093			4,393,167			0.23	%	N
ICIMS, Inc.	Sr Secured Revolver	SOFR(Q)	0.75%	5.75%	10.34%	8/18/2028	$	290,032		278,222			250,008			0.01	%	N
JobandTalent USA, Inc. (United Kingdom)	First Lien Delayed Draw Term Loan (3.0% Exit Fee)	SOFR(M)	1.00%	8.86%	13.22%	8/17/2025	$	22,108,019		21,940,945			21,533,210			1.14	%	H/L/N
JobandTalent USA, Inc. (United Kingdom)	First Lien Term Loan (3.0% Exit Fee)	SOFR(M)	1.00%	8.86%	13.22%	8/17/2025	$	33,593,280		33,294,162			32,719,855			1.73	%	H/L/N
TLE Holdings, LLC	First Lien Term Loan	SOFR(M)	1.00%	5.60%	9.96%	6/28/2026	$	957,738		924,215			956,541			0.05	%	N
TLE Holdings, LLC	First Lien Delayed Draw Term Loan	SOFR(M)	1.00%	5.60%	9.96%	6/28/2026	$	3,740,360		3,609,349			3,735,685			0.20	%	N
										113,914,907			105,632,356			5.59	%
Real Estate Management and Development
Community Merger Sub Debt LLC (CINC Systems)	First Lien Term Loan	SOFR(M)	0.75%	5.75%	10.11%	1/18/2030	$	1,571,429		1,502,844			1,547,590			0.08	%	N
Community Merger Sub Debt LLC (CINC Systems)	Sr Secured Revolver	SOFR(M)	0.75%	5.75%	10.11%	1/18/2030	$	—		(4,137	)		(6,501	)		0.00	%	K/N
Greystone Affordable Housing Initiatives, LLC	First Lien Delayed Draw Term Loan	SOFR(S)	1.25%	6.43%	11.57%	3/2/2026	$	6,533,333		6,464,091			6,526,800			0.35	%	I/N
Greystone Select Company II, LLC (Passco)	First Lien Term Loan	SOFR(M)	1.50%	6.61%	10.97%	3/21/2027	$	12,843,151		12,589,778			12,768,275			0.68	%	N
										20,552,576			20,836,164			1.11	%
Road and Rail
Motive Technologies, Inc. (Keep Trucking)	First Lien Term Loan (1.0% Exit Fee)	SOFR(M)	1.00%	7.36%	11.72%	4/8/2027	$	53,000,000		52,400,270			52,735,000			2.80	%	L/N
Motive Technologies, Inc. (Keep Trucking)	First Lien Incremental 3 Term Loan (1.0% Exit Fee)	SOFR(M)	1.00%	7.36%	11.72%	4/8/2027	$	2,000,000		1,941,731			1,990,000			0.11	%	L/N
										54,342,001			54,725,000			2.91	%
Semiconductors and Semiconductor Equipment
Emerald Technologies (U.S.) AcquisitionCo, Inc.	First Lien Term Loan	SOFR(M)	1.00%	6.35%	10.71%	12/29/2027	$	7,017,191		6,776,288			5,613,753			0.30	%	G/N
Emerald Technologies (U.S.) AcquisitionCo, Inc.	Sr Secured Revolver	SOFR(M)	1.00%	6.10%	10.44%	12/29/2026	$	1,799,856		1,603,486			1,166,555			0.06	%	G/N
										8,379,774			6,780,308			0.36	%


Issuer	Instrument	Ref	Floor	Spread	Total Coupon	Maturity	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (continued)
Software
AlphaSense, Inc.	First Lien Term Loan	SOFR(Q)	2.00%	6.25%	10.58%	6/27/2029	$	23,208,319	$	22,946,913		$	22,951,263			1.22	%	N
Aras Corporation	Sr Secured Revolver	SOFR(M)	1.00%	5.25%	9.59%	4/13/2029	$	452,133		445,848			449,774			0.02	%	N
Aras Corporation	First Lien Term Loan	SOFR(M)	1.00%	5.25%	9.58%	4/13/2029	$	17,906,260		17,568,039			17,870,448			0.95	%	N
Bluefin Holding, LLC (Allvue)	Sr Secured Revolver	SOFR(Q)	1.00%	6.25%	10.64%	9/12/2029	$	—		(9,558	)		—			0.00	%	K/N
Bluefin Holding, LLC (Allvue)	First Lien Term Loan	SOFR(Q)	1.00%	6.25%	10.64%	9/12/2029	$	11,307,053		10,931,006			11,318,360			0.60	%	N
Bonterra LLC (fka CyberGrants Holdings, LLC)	First Lien Term Loan	SOFR(Q)	0.75%	7.00%	11.43%	9/8/2027	$	420,392		414,749			416,567			0.02	%	N
Bonterra LLC (fka CyberGrants Holdings, LLC)	First Lien Term Loan	SOFR(Q)	0.75%	7.00%	11.33%	9/8/2027	$	5,832,706		5,670,708			5,779,628			0.31	%	N
Bonterra LLC (fka CyberGrants Holdings, LLC)	Sr Secured Revolver	SOFR(Q)	0.75%	7.00%	11.33%	9/8/2027	$	355,556		352,148			350,500			0.02	%	N
Bonterra LLC (fka CyberGrants Holdings, LLC)	First Lien Incremental Term Loan	SOFR(Q)	0.75%	7.75% PIK	12.08%	9/27/2027	$	1,977,185		1,932,927			1,982,127			0.11	%	N
Cart.Com, Inc.	First Lien Term Loan (2.5% Exit Fee)	SOFR(M)	1.50%	7.75%	12.11%	5/22/2029	$	26,250,000		25,987,500			25,935,000			1.37	%	L/N
Clever Devices Ltd.	Sr Secured Revolver	SOFR(M)	1.00%	6.00%	10.36%	6/12/2030	$	294,118		275,735			294,118			0.02	%	N
Clever Devices Ltd.	First Lien Term Loan	SOFR(Q)	1.00%	6.00%	10.66%	6/12/2030	$	1,755,882		1,711,985			1,773,441			0.09	%	N
Disco Parent, Inc. (Duck Creek Technologies)	Sr Secured Revolver	SOFR(Q)	1.00%	7.50%	12.01%	3/30/2029	$	—		(4,133	)		—			0.00	%	K/N
Disco Parent, Inc. (Duck Creek Technologies)	First Lien Term Loan	SOFR(Q)	1.00%	7.50%	12.01%	3/30/2029	$	7,217,706		6,987,763			7,246,577			0.38	%	N
Douglas Holdings, Inc (Docupace)	First Lien Term Loan	SOFR(Q)	1.00%	5.75% Cash + 0.38% PIK	10.45%	8/27/2030	$	15,259,318		15,037,497			15,045,688			0.80	%	N
Douglas Holdings, Inc (Docupace)	First Lien Delayed Draw Term Loan A	SOFR(Q)	1.00%	5.75% Cash + 0.38% PIK	10.45%	8/27/2030	$	—		(25,853	)		(51,086	)		0.00	%	K/N
Douglas Holdings, Inc (Docupace)	First Lien Delayed Draw Term Loan B	SOFR(Q)	1.00%	5.75% Cash + 0.38% PIK	10.45%	8/27/2030	$	—		(23,503	)		(46,441	)		0.00	%	K/N
Douglas Holdings, Inc (Docupace)	First Lien PIK Delayed Draw Term Loan	SOFR(Q)	1.00%	5.75% Cash + 0.38% PIK	10.45%	8/27/2030	$	294,566		294,566			268,187			0.01	%	N
Douglas Holdings, Inc (Docupace)	Sr Secured Revolver	SOFR(Q)	1.00%	5.75% Cash + 0.38% PIK	10.45%	8/27/2030	$	—		(18,796	)		(18,577	)		0.00	%	K/N
Elastic Path Software, Inc. (Canada)	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	7.76%	12.28%	1/6/2026	$	3,719,435		3,682,746			3,748,633			0.20	%	H/N
Elastic Path Software, Inc. (Canada)	First Lien Term Loan	SOFR(Q)	1.00%	7.76%	12.35%	1/6/2026	$	7,326,537		7,257,544			7,384,050			0.39	%	H/N
Fusion Risk Management, Inc.	Sr Secured Revolver	SOFR(Q)	1.00%	3.00% Cash + 3.25% PIK	11.08%	5/22/2029	$	—		(10,389	)		(9,643	)		0.00	%	K/N
Fusion Risk Management, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	3.00% Cash + 3.25% PIK	11.08%	5/22/2029	$	5,670,157		5,428,312			5,585,104			0.30	%	N
GTY Technology Holdings Inc.	First Lien Term Loan	SOFR(Q)	1.00%	2.58% Cash + 4.30% PIK	11.21%	7/9/2029	$	2,419,263		2,293,674			2,355,975			0.12	%	N
GTY Technology Holdings Inc.	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%	2.58% Cash + 4.30% PIK	11.21%	7/9/2029	$	1,871,167		1,778,246			1,822,217			0.10	%	N
GTY Technology Holdings Inc.	First Lien Incremental Delayed Draw Term Loan	SOFR(Q)	0.75%	2.67% Cash + 4.55% PIK	11.68%	7/9/2029	$	429,487		386,974			404,859			0.02	%	N
GTY Technology Holdings Inc.	Sr Secured Revolver	SOFR(Q)	1.00%	2.58% Cash + 4.30% PIK	11.21%	7/9/2029	$	—		(10,580	)		(10,331	)		0.00	%	K/N
Honey Intermediate, Inc. (iLobby) (Canada)	First Lien Term Loan	SOFR(M)	1.00%	2.88% Cash + 3.38% PIK	10.61%	9/26/2030	$	17,799,702		17,538,706			17,568,306			0.93	%	H/N
Honey Intermediate, Inc. (iLobby) (Canada)	Sr Secured Revolver	SOFR(M)	1.00%	2.88% Cash + 3.38% PIK	10.61%	9/26/2030	$	—		(33,803	)		(30,588	)		0.00	%	H/K/N
Integrate.com, Inc.	First Lien Term Loan	SOFR(Q)	1.00%	4.65% Cash + 2.25% PIK	11.23%	12/17/2027	$	5,976,918		5,837,139			5,783,983			0.31	%	N
Integrate.com, Inc.	First Lien Incremental Term Loan	SOFR(Q)	1.00%	4.65% Cash + 2.25% PIK	11.56%	12/17/2027	$	298,779		282,915			289,135			0.02	%	N
Integrate.com, Inc.	Sr Secured Revolver	SOFR(Q)	1.00%	4.65% Cash + 2.25% PIK	11.23%	12/17/2027	$	460,549		454,049			445,230			0.02	%	N
JOBVITE, Inc. (Employ, Inc.)	First Lien Term Loan	SOFR(Q)	0.75%	7.50%	12.02%	8/5/2028	$	8,017,052		7,692,397			7,890,543			0.42	%	N
Logicmonitor, Inc	Sr Secured Revolver	SOFR(Q)	0.75%	5.50%	9.99%	11/19/2031	$	—		(624	)		(625	)		0.00	%	K/N
Logicmonitor, Inc	First Lien Term Loan	SOFR(Q)	0.75%	5.50%	9.99%	11/19/2031	$	405,983		400,951			400,985			0.02	%	N


Issuer	Instrument	Ref	Floor		Spread	Total Coupon	Maturity/ Expiration	Principal		Cost			Fair Value			% of Total Cash and Investments			Notes
Debt Investments (continued)
Thunder Purchaser, Inc. (Vector Solutions)	First Lien Incremental Delayed Draw Term Loan	SOFR(Q)	1.00%		5.25%	9.58%	6/30/2028	$	—		(25,808	)		(93,157	)		0.00	%	K/N
Thunder Purchaser, Inc. (Vector Solutions)	First Lien Incremental Term Loan	SOFR(Q)	1.00%		5.25%	9.58%	6/30/2028	$	2,272,120		2,250,270			2,232,994			0.12	%	N
Kaseya, Inc.	First Lien Term Loan	SOFR(Q)	0.75%		5.50%	10.09%	6/25/2029	$	9,228,521	$	8,974,649		$	9,228,521			0.49	%	N
Kaseya, Inc.	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%		5.50%	10.09%	6/25/2029	$	108,233		106,774			108,233			0.01	%	N
Kaseya, Inc.	First Lien Incremental Delayed Draw Term Loan	SOFR(Q)	0.75%		5.50%	10.09%	6/25/2029	$	34,368		33,278			34,368			0.00	%	N
Kaseya, Inc.	Sr Secured Revolver	SOFR(Q)	0.75%		5.50%	9.83%	6/25/2029	$	140,252		136,634			140,251			0.01	%	N
Kong Inc.	First Lien Term Loan	SOFR(M)	1.00%		5.50% Cash + 3.25% PIK	13.42%	11/1/2027	$	10,039,397		9,841,626			10,034,578			0.53	%	N
Nvest, Inc. (SigFig)	First Lien Term Loan	SOFR(S)	1.00%		7.50%	12.50%	9/15/2025	$	7,318,167		7,245,434			7,220,542			0.38	%	N
SEP Raptor Acquisition, Inc. (Loopio) (Canada)	First Lien Term Loan	SOFR(S)	1.00%		5.50%	9.93%	3/31/2027	$	16,273,539		16,016,631			16,224,718			0.86	%	H/N
SEP Raptor Acquisition, Inc. (Loopio) (Canada)	Sr Secured Revolver	SOFR(S)	1.00%		5.50%	9.93%	3/31/2027	$	—		—			(5,724	)		0.00	%	H/K/N
SEP Eiger BidCo Ltd. (Beqom) (Switzerland)	First Lien Term Loan	SOFR(Q)	1.00%		3.00% Cash + 3.50% PIK	11.02%	5/9/2028	$	24,969,887		24,547,067			24,897,224			1.32	%	H/N
SEP Eiger BidCo Ltd. (Beqom) (Switzerland)	Sr Secured Revolver	SOFR(Q)	1.00%		6.00%	10.52%	5/9/2028	$	730,053		709,380			723,680			0.04	%	H/N
Trintech, Inc.	Sr Secured Revolver	SOFR(M)	1.00%		5.50%	9.86%	7/25/2029	$	60,857		54,533			55,473			0.00	%	N
Trintech, Inc.	First Lien Term Loan	SOFR(M)	1.00%		5.50%	9.86%	7/25/2029	$	2,741,310		2,611,479			2,672,010			0.14	%	N
Zendesk Inc.	First Lien Term Loan	SOFR(Q)	0.75%		5.00%	9.33%	11/22/2028	$	5,703,590		5,564,578			5,760,626			0.31	%	N
Zendesk Inc.	First Lien Delayed Draw Term Loan	SOFR(Q)	0.75%		5.00%	9.33%	11/22/2028	$	—		10,220			13,931			0.00	%	N
Zendesk Inc.	Sr Secured Revolver	SOFR(Q)	0.75%		5.00%	9.33%	11/22/2028	$	—		(572	)		—			0.00	%	K/N
Zilliant Incorporated	Sr Secured Revolver	SOFR(M)	0.75%		2.00% Cash + 5.00% PIK	11.36%	12/21/2027	$	—		(3,273	)		(13,037	)		0.00	%	K/N
Zilliant Incorporated	First Lien Term Loan (0.25% Exit Fee)	SOFR(M)	0.75%		2.00% Cash + 5.00% PIK	11.36%	12/21/2027	$	4,043,766		3,895,391			3,865,840			0.20	%	L/N
											245,422,089			248,294,478			13.18	%
Specialty Retail
Calceus Acquisition, Inc. (Cole Haan)	First Lien Term Loan	SOFR(Q)	2.00%		6.75%	11.08%	8/15/2028	$	24,782,510		24,132,689			24,782,510			1.31	%	G/N
Hanna Andersson, LLC	First Lien Term Loan	SOFR(M)	1.00%		6.35%	10.71%	7/2/2026	$	10,568,138		10,291,947			10,441,320			0.55	%	N
											34,424,636			35,223,830			1.86	%
Technology Hardware, Storage & Peripherals
SumUp Holdings Luxembourg S.A.R.L. (Luxembourg)	First Lien Delayed Draw Term Loan	SOFR(Q)	1.00%		6.50%	11.01%	4/25/2031	$	34,673,627		34,341,438			35,150,390			1.86	%	H/N

Textiles, Apparel and Luxury Goods
James Perse Enterprises, Inc.	First Lien Term Loan	SOFR(S)	1.00%		6.35%	10.50%	9/8/2027	$	25,417,903		25,010,731			25,417,903			1.35	%	N
James Perse Enterprises, Inc.	Sr Secured Revolver	SOFR(A)	1.00%		6.25%	10.34%	9/8/2027	$	410,030		426,214			410,030			0.02	%	N
PSEB, LLC (Eddie Bauer)	First Lien Incremental Term Loan	SOFR(S)	1.00%		6.75%	11.49%	12/30/2026	$	24,312,500		24,154,229			23,388,625			1.24	%	N
WH Borrower, LLC (WHP)	First Lien Term Loan	SOFR(Q)	0.50%		5.50%	10.15%	2/15/2027	$	99,494		99,494			100,986			0.01	%	N
											49,690,668			49,317,544			2.62	%
Wireless Telecommunication Services
OpenMarket, Inc. (Infobip) (United Kingdom)	First Lien Term Loan	SOFR(Q)		—	6.51%	10.84%	9/17/2026	$	14,512,500		14,259,245			14,417,008			0.76	%	H/N

Total Debt Investments - 209.2% of Net Assets											1,825,381,814			1,642,572,999			87.08	%


Issuer	Instrument	Ref	Total Coupon	Expiration	Shares		Cost		Fair Value		% of Total Cash and Investments			Notes
Equity Securities
Automobiles
AA Acquisition Aggregator, LLC (AutoAlert)	Common Stock					540,248	$	9,085,917	$	9,513,635		0.50	%	D/E/F/N

Capital Markets
Pico Quantitative Trading Holdings, LLC	Warrants to Purchase Membership Units			2/7/2030		7,191		673,788		1,182,309		0.06	%	D/E/N

Chemicals
AGY Equity, LLC	Class A Preferred Stock					5,982,385		485,322		—		0.00	%	D/E/N
AGY Equity, LLC	Class B Preferred Stock					4,187,669		—		—		0.00	%	D/E/N
AGY Equity, LLC	Class C Common Stock					3,290,312		—		—		0.00	%	D/E/N
								485,322		—		0.00	%
Communications Equipment
Plate Newco 1 Limited (Avanti) (United Kingdom)	Common Stock					364		—		—		0.00	%	D/E/H/N/O

Commercial Services & Supplies
Kellermeyer Bergensons Services, LLC	Preferred Stock					171,813		285,933		61,128		0.00	%	D/N
Kellermeyer Bergensons Services, LLC	Common Stock					171,813		—		—		0.00	%	D/N
								285,933		61,128		0.00	%
Construction & Engineering
Hylan Global LLC	Common Stock					738,447		738,447		298,333		0.02	%	B/D/E/N

Diversified Consumer Services
SellerX Germany GMBH & Co. KG (Germany)	Warrants to Purchase Common Stock			7/25/2030		3,980		73,107		—		0.00	%	D/E/H/N
SellerX Germany GMBH & Co. KG (Germany)	Warrants to Purchase Preferred New Super Senior Shares			7/25/2030		15,793		287,104		—		0.00	%	D/E/H/N
MXP Prime Platform GmbH (SellerX) (Germany)	Warrants to Purchase Common Stock			7/25/2030		5,430		66,734		—		0.00	%	D/E/H/N
Razor US LP	Common Units					263,206		—		—		0.00	%	D/N
Razor US LP	Class A Preferred Units	Fixed	3.00%			26,320,670		22,711,306		—		0.00	%	D/E/N
Razor Group GmbH (Germany)	Warrants to Purchase Preferred Series A1 Shares			4/28/2028		698		13,654		—		0.00	%	D/E/H/N
Razor Group GmbH (Germany)	Warrants to Purchase Series C Shares			12/23/2029		213		20,680		—		0.00	%	D/E/H/N
TVG-Edmentum Holdings, LLC	Series B-1 Common Units	Fixed	12.00%			17,858,122		23,363,434		14,458,626		0.77	%	B/E/N
TVG-Edmentum Holdings, LLC	Series B-2 Common Units					17,858,122		13,421,162		14,458,626		0.77	%	B/D/E/N
TVG-Edmentum Holdings, LLC	Series C-2 Preferred Units	Fixed	15.00%			2,542		5,487,386		6,959,570		0.37	%	B/E/N
Thras.io, LLC	Common Units					291,605		—		—		0.00	%	D/E/N
								65,444,567		35,876,822		1.91	%
Diversified Financial Services
36th Street Capital Partners Holdings, LLC	Membership Units					28,277,397		28,277,397		51,054,000		2.73	%	E/F/N
Conventional Lending TCP Holdings, LLC	Membership Units					17,800,591		17,675,790		14,543,083		0.77	%	E/F/I/N


Issuer	Instrument	Ref	Total Coupon	Expiration	Shares		Cost		Fair Value		% of Total Cash and Investments			Notes
Equity Securities (continued)
Gordon Brothers Finance Company	Common Stock					10,612	$	-	$	-		0.00	%	D/F/N
Gordon Brothers Finance Company	Preferred Stock	Fixed	13.50%			34,285		—		—		0.00	%	D/F/N
Worldremit Group Limited (United Kingdom)	Series X Shares					3,721		373,524		395,762		0.02	%	D/E/H/N
Worldremit Group Limited (United Kingdom)	Warrants to Purchase Series D Stock			2/11/2031		42,482		28,022		97,445		0.01	%	D/E/H/N
Worldremit Group Limited (United Kingdom)	Warrants to Purchase Series E Stock			8/17/2031		508		61		58		0.00	%	D/E/H/N
								46,354,794		66,090,348		3.53	%
Electric Utilities
Conergy Asia Holdings Limited (United Kingdom)	Class B Shares					1,000,000		1,000,000		—		0.00	%	D/E/F/H/N
Conergy Asia Holdings Limited (United Kingdom)	Ordinary Shares					5,318,860		7,833,333		—		0.00	%	D/E/F/H/N
Kawa Solar Holdings Limited (Conergy) (Cayman Islands)	Ordinary Shares					2,332,594		—		—		0.00	%	D/E/F/H/N
Kawa Solar Holdings Limited (Conergy) (Cayman Islands)	Series B Preferred Shares					93,023		1,395,349		—		0.00	%	D/E/F/H/N
Utilidata, Inc.	Common Stock					29,593		216,336		211		0.00	%	D/E/N
Utilidata, Inc.	Series A-2 Preferred Stock					257,369		153,398		50,143		0.00	%	D/E/N
Utilidata, Inc.	Series A-1 Preferred Stock					500,000		500,000		6,425		0.00	%	D/E/N
								11,098,416		56,779		0.00	%
Energy Equipment and Services
GlassPoint, Inc.	Warrants to Purchase Common Stock			9/12/2029		2,088,152		275,200		1,610,592		0.09	%	D/E/N

Healthcare Providers and Services
INH Buyer, Inc. (IMA Health)	Preferred Stock				$	3,977,966		—		—		0.00	%	D/E/N

Household Durables
Stitch Holdings, L.P.	Limited Partnership/Limited Liability Company Interests					5,910		—		—		0.00	%	D/N/E

Internet Software and Services
Domo, Inc.	Common Stock					49,792		1,543,054		352,527		0.02	%	D
Domo, Inc.	Warrants to Purchase Common Stock			2/17/2028		94,136		—		995,959		0.05	%	D/N
Domo, Inc.	Warrants to Purchase Class B Common Stock			2/17/2028		482,404		—		3,772,399		0.20	%	D/N
Fishbowl, Inc.	Common Membership Units					604,479		787,032		—		0.00	%	D/E/F/N
Foursquare Labs, Inc.	Warrants to Purchase Series E Preferred Stock			5/4/2027		2,187,500		508,805		139,519		0.01	%	D/E/N
InMobi, Inc. (Singapore)	Warrants to Purchase Common Stock			8/15/2027		1,327,869		212,360		2,246,381		0.11	%	D/E/H/N
InMobi, Inc. (Singapore)	Warrants to Purchase Series E Preferred Stock			9/18/2025		1,049,996		276,492		1,815,871		0.10	%	D/E/H/N
InMobi, Inc. (Singapore)	Warrants to Purchase Series E Preferred Stock			10/3/2028		1,511,002		93,407		2,318,220		0.12	%	D/E/H/N
Pluralsight, Inc.	Common Stock					2,865,672		7,995,225		3,887,269		0.21	%	D/E/N
ResearchGate Corporation (Germany)	Warrants to Purchase Series D Preferred Stock			10/30/2029		333,370		202,001		42,131		0.00	%	D/E/H/N/O
SuCo Investors, LP (Suited Connector)	Warrants to Purchase Class A Units			3/6/2033		44,928		—		—		0.00	%	D/E/N
SnapLogic, Inc.	Warrants to Purchase Series Preferred Stock			3/19/2028		1,860,000		377,722		5,197,770		0.28	%	D/E/N
								11,996,098		20,768,046		1.10	%


Issuer	Instrument	Ref	Total Coupon	Expiration	Shares		Cost		Fair Value		% of Total Cash and Investments			Notes
Equity Securities (continued)
IT Services
Fidelis (SVC), LLC	Preferred Unit-C					657,932	$	2,001,384	$	—		0.00	%	D/E/N

Media
MBS Parent, LLC	Limited Partnership/Limited Liability Company Interests					546		21,204		41,695		0.00	%	D/N
Quora, Inc.	Warrants to Purchase Series D Preferred Stock			4/11/2029		507,704		65,245		68,789		0.00	%	D/E/N
SoundCloud, Ltd. (United Kingdom)	Warrants to Purchase Preferred Stock			4/29/2025		946,498		79,082		572,593		0.03	%	D/E/H/N
								165,531		683,077		0.03	%
Oil, Gas and Consumable Fuels
Iracore Investments Holdings, Inc.	Class A Common Stock					16,207		4,177,710		1,050,376		0.06	%	B/D/E/N

Paper and Forest Products
48forty Intermediate Holdings, Inc.	Common Stock				$	2,347		—		—		0.00	%	D/E/N

Pharmaceuticals
Inotiv, Inc.	Common Stock					14,578		—		60,353		0.00	%	D/E

Professional Services
Anacomp, Inc.	Class A Common Stock					1,255,527		26,711,048		1,155,295		0.06	%	D/E/F/N

Software
Grey Orange International Inc.	Warrants to Purchase Common Stock			5/6/2032		10,538		546		2,108		0.00	%	D/E/N
Tradeshift, Inc.	Warrants to Purchase Series D Preferred Stock			3/6/2027		1,712,930		577,843		—		0.00	%	D/E/N
								578,389		2,108		0.00	%
Trading Companies & Distributors
Blackbird Holdco, Inc. (Ohio Transmission Corp.)	Preferred Stock	Fixed	12.50%			9,586		13,759,704		13,776,136		0.73	%	E/N

Total Equity Securities - 19.4% of Net Assets								193,832,248		152,185,337		8.06	%

Total Investments - 228.6% of Net Assets							$	2,019,214,062	$	1,794,758,336		95.14	%

Cash and Cash Equivalents - 11.7% of Net Assets									$	91,589,702		4.86	%

Total Cash and Investments - 240.3% of Net Assets									$	1,886,348,038		100.00	%	M

      
     Interest Rate Swap as of December 31, 2024

      
     Company Receives Fixed

     Company Pays Floating

     Counterparty

     Maturity Date

     Payment Frequency

     Notional Amount

     Derivative Liability at Fair Value

Interest rate swap

2.633%

1 Day SOFR

CME

6/9/2025

Annual

35,000,000

(731,830

)

Notes to Consolidated Schedule of Investments:

(A)

Debt investments include investments in bank debt that generally are bought and sold among institutional investors in transactions not subject to registration under the Securities Act of 1933 (the "Securities Act"). Such transactions are generally subject to contractual restrictions, such as approval of the agent or borrower.

(B)

(C)

Non-accruing debt investment.

(D)

Other non-income producing investment.

(E)

Restricted security. (See Note 2)

(F)

(G)

Investment has been segregated to collateralize certain unfunded commitments.

(H)

(I)

(J)

(K)

Negative balances relate to an unfunded commitment that was acquired and/or valued at a discount.

(L)

In addition to the stated coupon, investment has an exit fee payable upon repayment of the loan in an amount equal to the percentage of the original principal amount shown.

(M)

All cash and investments, except those referenced in Note G above, are pledged as collateral under certain debt as described in Note 4 to the Consolidated Financial Statements.

(N)

Inputs in the valuation of this investment included certain unobservable inputs that were significant to the valuation as a whole.

(O)

LIBOR/SOFR or EURIBOR resets monthly (M), quarterly (Q), semiannually (S), or annually (A).

Excluding $586,983,708 of investments acquired in connection with the Merger, aggregate acquisitions and aggregate dispositions of investments, other than government securities, totaled $343,187,049 and $517,085,063, respectively, for the year ended December 31, 2024. Aggregate acquisitions include investment assets received as payment in kind. Aggregate dispositions include principal paydowns on and maturities of debt investments. The total value of restricted securities and bank debt as of December 31, 2024 was $1,789,534,628 or 94.9% of total cash and investments of the Company. As of December 31, 2024, approximately 16.9% of the total assets of the Company were not qualifying assets under Section 55(a) of the 1940 Act.

See accompanying notes to the consolidated financial statements.

BlackRock TCP Capital Corp.

Notes to Consolidated Financial Statements (Unaudited)

June 30, 2025

1. Organization and Nature of Operations

BlackRock TCP Capital Corp. (the “Company”), formerly known as TCP Capital Corp., is a Delaware corporation formed on April 2, 2012 as an externally managed, closed-end, non-diversified management investment company. The Company elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). The Company’s investment objective is to achieve high total returns through current income and capital appreciation, with an emphasis on principal protection. The Company invests primarily in the debt of middle-market companies as well as small businesses, including senior secured loans, junior loans, mezzanine debt and bonds. Such investments may include an equity component, and, to a lesser extent, the Company may make equity investments directly. The Company was formed through the conversion on April 2, 2012 of the Company’s predecessor, Special Value Continuation Fund, LLC, from a limited liability company to a corporation in a non-taxable transaction, leaving the Company as the surviving entity. On April 3, 2012, the Company completed its initial public offering.

Investment operations are conducted through the Company's wholly-owned subsidiaries, Special Value Continuation Partners LLC, a Delaware limited liability company ("SVCP"), TCPC Funding I, LLC, a Delaware limited liability company (“TCPC Funding”), TCPC Funding II, LLC, a Delaware limited liability company ("TCPC Funding II"), TCPC SBIC, LP, a Delaware limited partnership (the “SBIC”) and BCIC Merger Sub, LLC, a Delaware limited liability company and wholly-owned subsidiary of SVCP (“Merger Sub”). SVCP was organized as a limited partnership and had elected to be regulated as a BDC under the 1940 Act through July 31, 2018. On August 1, 2018, SVCP withdrew its election to be regulated as a BDC under the 1940 Act and withdrew the registration of its common limited partner interests under Section 12(g) of the Securities Exchange Act of 1934 (the “1934 Act”) and, on August 2, 2018, terminated its general partner, Series H of SVOF/MM, LLC, and converted to a Delaware limited liability company. The SBIC was organized in June 2013, and, on April 22, 2014, received a license from the United States Small Business Administration (the “SBA”) to operate as a small business investment company under the provisions of Section 301(c) of the Small Business Investment Act of 1958. These consolidated financial statements include the accounts of the Company, SVCP (including effective from the closing (the "Closing") of the Merger (as defined below) on March 18, 2024, the consolidated accounts of Merger Sub), TCPC Funding, TCPC Funding II and the SBIC. All significant intercompany transactions and balances have been eliminated in the consolidation.

The Company has elected to be treated as a regulated investment company (“RIC”) for U.S. federal income tax purposes. As a RIC, the Company will not be taxed on its income to the extent that it distributes such income each year and satisfies other applicable income tax requirements. All of the subsidiaries of the Company are treated as disregarded entities.

Series H of SVOF/MM, LLC serves as the administrator of the Company (the “Administrator”). The managing member of SVOF/MM is Tennenbaum Capital Partners, LLC (the “Advisor”), which serves as the investment manager to the Company, TCPC Funding, TCPC Funding II, Merger Sub and the SBIC. On August 1, 2018, the Advisor merged with and into a wholly owned subsidiary of BlackRock Capital Investment Advisors, LLC, an indirect wholly owned subsidiary of BlackRock, Inc., with the Advisor as the surviving entity.

Company management consists of the Advisor and the Company’s Board of Directors (the “Board of Directors”). The Advisor directs and executes the day-to-day operations of the Company, subject to oversight from the Board of Directors, which sets the broad policies of the Company. The Board of Directors of the Company has delegated investment management of SVCP’s assets to the Advisor. The Board of Directors consists of six persons, five of whom are independent.

On March 18, 2024, the Company completed its previously announced acquisition of BlackRock Capital Investment Corporation, a Delaware corporation (“BCIC”), pursuant to the Amended and Restated Agreement and Plan of Merger (the "Merger Agreement"), dated as of January 10, 2024, by and among the Company, BCIC, Merger Sub, and solely for the limited purposes set forth therein, BlackRock Capital Investment Advisors, LLC, a Delaware limited liability company and investment advisor to BCIC (“BCIA”), and the Advisor. Pursuant to the Merger Agreement, BCIC merged with and into Merger Sub, with Merger Sub continuing as the surviving company and as a subsidiary of SVCP and an indirect wholly-owned subsidiary of the Company (the "Merger"). As a result of, and as of the effective time of, the Merger, BCIC’s separate corporate existence ceased.

See “Note 12 – Merger with BlackRock Capital Investment Corporation” for further information regarding the Merger Agreement and the Merger.

2. Summary of Significant Accounting Policies

Basis of Presentation

The consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”). The Company is an investment company following accounting and reporting guidance in Accounting Standards Codification (“ASC”) Topic 946, Financial Services – Investment Companies. The Company has consolidated the results of its wholly owned subsidiaries in its consolidated financial statements in accordance with ASC Topic 946. The following is a summary of the significant accounting policies of the Company.

Use of Estimates

The preparation of the consolidated 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 consolidated financial statements, as well the reported amounts of revenues and expenses during the reporting periods presented. Although management believes these estimates and assumptions to be reasonable, actual results could differ from those estimates and such differences could be material.

Investment Valuation

Pursuant to Rule 2a-5 (the “Rule”) under the 1940 Act, the Board of Directors designated the Advisor as the Company’s valuation designee (the “Valuation Designee”) to perform certain fair value functions, including performing fair value determinations and has approved policies and procedures adopted by the Advisor to seek to ensure compliance with the requirements of the Rule.

The Company’s investments are generally held by the Company's subsidiaries. Investments are recorded at fair value in accordance with GAAP, based upon the principles and methods of valuation set forth in the policies adopted by the Valuation Designee and approved by the Board of Directors. Fair value is generally defined as the amount for which an investment would be sold in an orderly transaction between market participants at the measurement date.

All investments are valued at least quarterly based on quotations or other affirmative pricing from independent third-party sources, with the exception of investments priced directly by the Valuation Designee which in the aggregate comprise less than 5% of the assets of the Company. Investments listed on a recognized exchange or market quotation system, whether U.S. or foreign, are valued using the closing price on the date of valuation. Investments not listed on a recognized exchange or market quotation system, but for which reliable market quotations are readily available are valued using prices provided by a nationally recognized pricing service or by using quotations from broker-dealers.

Investments for which market quotations are either not readily available or are determined to be unreliable are priced at fair value using affirmative valuations performed by independent valuation services approved by the Valuation Designee or, for investments aggregating less than 5% of the total assets of the Company, using valuations determined directly by the Valuation Designee. Such valuations are determined under documented valuation policies and procedures reviewed and approved by a committee established by the Valuation Designee (the “Valuation Committee”).

Generally, to increase objectivity in valuing the investments, the Valuation Designee will utilize external measures of value, such as public markets or third-party transactions, whenever possible. The Valuation Designee’s valuation is not based on long-term work-out value, immediate liquidation value, nor incremental value for potential changes that may take place in the future. The values assigned to investments are based on available information as of the balance sheet date and do not necessarily represent amounts that might ultimately be realized, as these amounts depend on future circumstances and cannot reasonably be determined until the individual investments are actually liquidated. Such circumstances may include macroeconomic, geopolitical and other events and conditions that may significantly impact the profitability or viability of businesses in which the Company is invested, and therefore may significantly impact the return on the Company’s investments. The foregoing policies apply to all investments, including any in companies and groups of affiliated companies aggregating more than 5% of the Company’s assets.

2. Summary of Significant Accounting Policies — (continued)

Fair valuations of investments in each asset class are determined using one or more methodologies including market quotations, the market approach, income approach, or, in the case of recent investments, the cost approach, as appropriate. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets. Such information may include observed multiples of earnings and/or revenues at which transactions in securities of comparable companies occur, with appropriate adjustments for differences in company size, operations or other factors affecting comparability.

The income approach uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present value amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. The discount rates used for such analyses reflect market yields for comparable investments, considering such factors as relative credit quality, capital structure, and other factors.

In following these approaches, the types of factors that may be taken into account also include, as relevant: available current market data, including relevant and applicable market trading and transaction comparables, security covenants, call protection provisions, information rights, the nature and realizable value of any collateral, the portfolio company’s ability to make payments, its earnings and cash flows, the markets in which the portfolio company does business, comparisons of financial ratios of peer companies that are public, merger and acquisition comparables, comparable costs of capital, the principal market in which the investment trades and enterprise values, among other factors.

Investments may be categorized based on the types of inputs used in valuing such investments. The level in the GAAP valuation hierarchy in which an investment falls is based on the lowest level input that is significant to the valuation of the investment in its entirety. Transfers between levels are recognized as of the beginning of the reporting period.

At June 30, 2025, the Company's investments were categorized as follows:


Level	Basis for Determining Fair Value	Bank Debt (1)		Other Corporate Debt (2)		Equity Securities		Total
1	Quoted prices in active markets for identical assets	$	—	$	—	$	722,126	$	722,126
2	Other direct and indirect observable market inputs (3)		16,703,010		—		—		16,703,010
3	Independent third-party valuation sources that employ significant unobservable inputs		1,525,587,362		59,884,621		188,280,321		1,773,752,304
3	Valuation Designee valuations with significant unobservable inputs		—		—		1,157,403		1,157,403
Total		$	1,542,290,372	$	59,884,621	$	190,159,850	$	1,792,334,843

(1)

Includes senior secured loans

(2)

Includes senior secured notes, unsecured debt and subordinated debt

(3)

For example, quoted prices in inactive markets or quotes for comparable investments

2. Summary of Significant Accounting Policies — (continued)

Unobservable inputs used in the fair value measurement of Level 3 investments as of June 30, 2025 included the following:


Asset Type	Fair Value		Valuation Technique	Unobservable Input	Range (Weighted Avg.) (1)
Bank Debt	$	1,243,923,648	Income approach	Discount rate	8.4% - 15.2% (11.2%)
		109,888,151	Market comparable companies	Revenue multiples	0.2x - 1.4x (1.0x)
		95,443,480	Market quotations	Indicative bid/ask quotes	1 (1)
		75,268,884	Market comparable companies	EBITDA multiples	3.0x - 14.0x (8.1x)
		1,063,199	Asset approach (2)	N/A	N/A
Other Corporate Debt		59,756,438	Market comparable companies	Book value multiples	1.6x (1.6x)
		128,183	Asset approach (2)	N/A	N/A
Equity		66,006,354	Market comparable companies	Book value multiples	0.8x - 1.6x (1.4x)
		57,129,229	Option Pricing Model	EBITDA/Revenue multiples	2.0x - 13.5x (10.2x)
				Implied volatility	45.0% - 75.0% (58.8%)
				Term	0.3 years - 3.3 years (2.4 years)
		23,868,693	Market comparable companies	Revenue multiples	0.2x - 5.0x (0.9x)
		23,557,054	Market comparable companies	EBITDA multiples	3.0x - 18.0x (8.6x)
		16,700,456	Income approach	Discount rate	13.4% - 40.0% (15.5%)
		2,175,938	Transaction approach (3)	N/A	N/A
	$	1,774,909,707

(1)

Weighted by fair value.

(2)

Fair value was determined using an asset approach and is based on the remaining cash held, net of all liabilities.

(3)

Fair value was determined using the transaction price to acquire the position. There has been no change to the valuation based on the underlying assumptions used at the closing of such transaction.

2. Summary of Significant Accounting Policies — (continued)

Certain fair value measurements may employ more than one valuation technique, with each valuation technique receiving a relative weight between 0% and 100%. Generally, a change in an unobservable input may result in a change to the value of an investment as follows:


Input	Impact to Value if Input Increases	Impact to Value if Input Decreases
Discount rate	Decrease	Increase
Revenue multiples	Increase	Decrease
EBITDA multiples	Increase	Decrease
Book value multiples	Increase	Decrease
Implied volatility	Increase	Decrease
Term	Increase	Decrease
Yield	Increase	Decrease

Changes in investments categorized as Level 3 during the three months ended June 30, 2025 were as follows:


	Independent Third-Party Valuation
	Bank Debt			Other Corporate Debt			Equity Securities			Total
Beginning balance	$	1,511,035,364		$	62,109,147		$	173,418,162		$	1,746,562,673
Net realized and unrealized gains (losses)		(23,598,192	)		314,698			(17,591,845	)		(40,875,339	)
Acquisitions (1)		81,074,012			—			33,223,320			114,297,332
Dispositions		(42,923,822	)		(2,539,224	)		(769,316	)		(46,232,362	)
Ending balance	$	1,525,587,362		$	59,884,621		$	188,280,321		$	1,773,752,304

Net change in unrealized appreciation/depreciation during the period on investments still held at period end (included in net realized and unrealized gains/losses, above)	$	(16,497,886	)	$	314,175		$	(17,106,349	)	$	(33,290,060	)

(1) Includes payments received in kind and accretion of original issue and market discounts.


	Valuation Designee Valuation
	Bank Debt		Other Corporate Debt		Equity Securities		Total
Beginning balance	$	—	$	—	$	1,157,403	$	1,157,403
Ending balance	$	—	$	—	$	1,157,403	$	1,157,403

Net change in unrealized appreciation/depreciation during the period on investments still held at period end (included in net realized and unrealized gains/losses, above)	$	—	$	—	$	—	$	—

2. Summary of Significant Accounting Policies — (continued)

Changes in investments categorized as Level 3 during the six months ended June 30, 2025 were as follows:


	Independent Third-Party Valuation
	Bank Debt			Other Corporate Debt			Equity Securities			Total
Beginning balance	$	1,549,242,872		$	64,772,456		$	150,615,054		$	1,764,630,382
Net realized and unrealized gains (losses)		(47,523,851	)		(2,348,611	)		912,897			(48,959,565	)
Acquisitions (1)		121,482,589			—			38,010,505			159,493,094
Dispositions		(97,614,248	)		(2,539,224	)		(1,258,135	)		(101,411,607	)
Ending balance	$	1,525,587,362		$	59,884,621		$	188,280,321		$	1,773,752,304

Net change in unrealized appreciation/depreciation during the period on investments still held at period end (included in net realized and unrealized gains/losses, above)	$	(34,410,339	)	$	(2,349,135	)	$	917,592		$	(35,841,882	)

(1)

Includes payments received in kind and accretion of original issue and market discounts.


	Valuation Designee Valuation
	Bank Debt		Other Corporate Debt		Equity Securities		Total
Beginning balance	$	—	$	—	$	1,157,403	$	1,157,403
Ending balance	$	—	$	—	$	1,157,403	$	1,157,403

Net change in unrealized appreciation/depreciation during the period on investments still held at period end (included in net realized and unrealized gains/losses, above)	$	—	$	—	$	—	$	—

2. Summary of Significant Accounting Policies — (continued)

At December 31, 2024, the Company’s investments were categorized as follows:


Level	Basis for Determining Fair Value	Bank Debt (1)		Other Corporate Debt (2)		Equity Securities		Total
1	Quoted prices in active markets for identical assets	$	—	$	—	$	412,880	$	412,880
2	Other direct and indirect observable market inputs (3)		28,557,671	—		—			28,557,671
3	Independent third-party valuation sources that employ significant unobservable inputs		1,549,242,872		64,772,456		150,615,054		1,764,630,382
3	Valuation Designee valuations with significant unobservable inputs	—		—			1,157,403		1,157,403
Total		$	1,577,800,543	$	64,772,456	$	152,185,337	$	1,794,758,336

(1)

Includes senior secured loans.

(2)

Includes senior secured notes, unsecured debt and subordinated debt.

(3)

For example, quoted prices in inactive markets or quotes for comparable investments.

Unobservable inputs used in the fair value measurement of Level 3 investments as of December 31, 2024 included the following:


Asset Type	Fair Value		Valuation Technique	Unobservable Input	Range (Weighted Avg.) (1)
Bank Debt	$	1,243,224,730	Income approach	Discount rate	9.1% - 22.4% (12.3%)
		127,397,885	Market comparable companies	Revenue multiples	0.4x - 1.4x (0.9x)
		95,787,823	Market quotations	Indicative bid/ask quotes	1 (1)
		41,621,909	Asset approach (2)	N/A	N/A
		40,763,182	Market comparable companies	EBITDA multiples	3.5x - 10.8x (4.4x)
		447,343	Option Pricing Model	EBITDA/Revenue multiples	1.2x - 5.3x (4.7x)
				Implied volatility	35.0% (35.0%)
				Term	1.5 years - 1.8 years (1.5 years)
Other Corporate Debt		59,756,438	Market comparable companies	Book value multiples	1.5x (1.5x)
		5,016,018	Income approach	Discount rate	13.5% (13.5%)
Equity		65,597,083	Market comparable companies	Book value multiples	0.8x - 1.5x (1.3x)
		53,598,606	Option Pricing Model	EBITDA/Revenue multiples	1.3x - 13.8x (10.7x)
				Implied volatility	40.0% - 75.0% (54.0%)
				Term	0.3 years - 3.8 years (1.9 years)
		15,738,508	Market comparable companies	Revenue multiples	0.4x - 4.8x (2.1x)
		15,227,668	Market comparable companies	EBITDA multiples	3.5x - 12.0x (11.3x)
		1,610,592	Transaction approach (3)	N/A	N/A
	$	1,765,787,785

(1)

Weighted by fair value.

(2)

Fair value was determined using an asset approach and is based on the remaining cash held, net of all liabilities.

(3)

Fair value was determined using the transaction price to acquire the position. There has been no change to the valuation based on the underlying assumptions used at the closing of such transaction.

2. Summary of Significant Accounting Policies — (continued)

Changes in investments categorized as Level 3 during the three months ended June 30, 2024 were as follows:


	Independent Third-Party Valuation
	Bank Debt			Other Corporate Debt			Equity Securities			Total
Beginning balance	$	1,852,766,795		$	71,542,109		$	160,570,777		$	2,084,879,681
Net realized and unrealized gains (losses)		(81,402,083	)		59,452			(5,743,051	)		(87,085,682	)
Acquisitions (1)		130,850,647			177,626			6,152,684			137,180,957
Dispositions		(179,133,867	)		(5,542,566	)		(23,607	)		(184,700,040	)
Transfers into Level 3 (2)		2,795,614			—			—			2,795,614
Ending balance	$	1,725,877,106		$	66,236,621		$	160,956,803		$	1,953,070,530

Net change in unrealized appreciation/depreciation during the period on investments still held at period end (included in net realized and unrealized gains/losses, above)	$	(74,624,371	)	$	237,078		$	(5,344,064	)	$	(79,731,357	)

(1)

Includes payments received in kind and accretion of original issue and market discounts.

(2)

Comprised of one investment that was transferred from Level 2 due to reduced number of market quotes.


	Valuation Designee Valuation
	Bank Debt		Other Corporate Debt		Equity Securities		Total
Beginning balance	$	—	$	—	$	877,248	$	877,248
Ending balance	$	—	$	—	$	877,248	$	877,248

Net change in unrealized appreciation/depreciation during the period on investments still held at period end (included in net realized and unrealized gains/losses, above)	$	—	$	—	$	—	$	—

2. Summary of Significant Accounting Policies — (continued)

Changes in investments categorized as Level 3 during the six months ended June 30, 2024 were as follows:


	Independent Third-Party Valuation
	Bank Debt			Other Corporate Debt			Equity Securities			Total
Beginning balance	$	1,289,587,391		$	52,318,937		$	164,340,278		$	1,506,246,606
Net realized and unrealized gains (losses)		(74,411,433	)		803,441			(34,431,832	)		(108,039,824	)
Acquisitions (1)		685,719,758			18,114,243			33,834,839			737,668,840
Dispositions		(199,278,802	)		(5,000,000	)		(2,786,482	)		(207,065,284	)
Transfers into Level 3 (2)		27,512,314			—			—			27,512,314
Transfers out of Level 3 (3)		(3,252,122	)		—			—			(3,252,122	)
Ending balance	$	1,725,877,106		$	66,236,621		$	160,956,803		$	1,953,070,530

Net change in unrealized appreciation/depreciation during the period on investments still held at period end (included in net realized and unrealized gains/losses, above)	$	(76,155,049	)	$	803,441		$	(32,713,231	)	$	(108,064,839	)

____________________

(1) Includes payments received in kind and accretion of original issue and market discounts and Level 3 investments acquired in connection with the Merger.

(2) Comprised of four investments that were transferred from Level 2 due to reduced number of market quotes.

(3) Comprised of one investment that was transferred to Level 2 due to increased number of market quotes.


	Valuation Designee Valuation
	Bank Debt		Other Corporate Debt		Equity Securities		Total
Beginning balance	$	—	$	—	$	844,615	$	844,615
Net realized and unrealized gains (losses)		—		—		32,087		32,087
Acquisitions (1)		—		—		546		546
Ending balance	$	—	$	—	$	877,248	$	877,248

Net change in unrealized appreciation/depreciation during the period on investments still held at period end (included in net realized and unrealized gains/losses, above)	$	—	$	—	$	32,087	$	32,087

____________________

(1) Includes payments received in kind and accretion of original issue and market discounts and Level 3 investments acquired in connection with the Merger.

2. Summary of Significant Accounting Policies — (continued)

Investment Transactions

Investment transactions are recorded on the trade date, except for private transactions that have conditions to closing, which are recorded on the closing date. The cost of investments purchased is based upon the purchase price plus those professional fees which are specifically identifiable to the investment transaction. Realized gains and losses on investments are recorded based on the specific identification method, which typically allocates the highest cost inventory to the basis of investments sold.

Cash and Cash Equivalents

Cash consists of amounts held in accounts with the custodian bank. Cash equivalents consist of highly liquid investments with an original maturity of generally 60 days or less and may not be insured by the FDIC or may exceed federally insured limits. Cash equivalents are classified as Level 1 in the GAAP valuation hierarchy. At June 30, 2025, included in cash and cash equivalents was $20.2 million (2.7% of net assets) held in the JPMorgan U.S. Government Money Market Fund with a 7-day yield of 4.21% and $78.5 million (10.6% of net assets) held in the Allspring Government Money Market Fund with a 7- day yield of 4.20%. At December 31, 2024, included in cash and cash equivalents was $1.4 million (0.2% of net assets) held in the JPMorgan U.S. Treasury Plus Money Market Fund with a 7-day yield of 4.42% and $59.2 million (7.5% of net assets) held in the Allspring Government Money Market Fund with a 7- day yield of 4.36%. There was no restricted cash at June 30, 2025 and December 31, 2024.

Restricted Investments

The Company may invest without limitation in instruments that are subject to legal or contractual restrictions on resale. These instruments generally may be resold to institutional investors in transactions exempt from registration or to the public if the securities are registered. Disposal of these investments may involve time-consuming negotiations and additional expense, and prompt sale at an acceptable price may be difficult. Information regarding restricted investments is included at the end of the Consolidated Schedule of Investments. Restricted investments, including any restricted investments in affiliates, are valued in accordance with the investment valuation policies discussed above.

Foreign Currency Investments

The Company may invest in instruments traded in foreign countries and denominated in foreign currencies. Foreign currency denominated investments comprised approximately 0.0% and 0.4% of total investments at June 30, 2025 and December 31, 2024, respectively. Such positions were converted at the respective closing foreign exchange rates in effect at June 30, 2025 and December 31, 2024 and reported in U.S. dollars. Purchases and sales of investments and income and expense items denominated in foreign currencies, when they occur, are translated into U.S. dollars based on the foreign exchange rates in effect on the respective dates of such transactions. The portion of gains and losses on foreign investments resulting from fluctuations in foreign currencies is included in net realized and unrealized gain or loss from investments.

Investments in foreign companies and securities of foreign governments may involve special risks and considerations not typically associated with investing in U.S. companies and securities of the U.S. government. These risks include, among other things, revaluation of currencies, less reliable information about issuers, different transaction clearance and settlement practices, and potential future adverse political and economic developments. Moreover, investments in foreign companies and securities of foreign governments and their markets may be less liquid and their prices more volatile than those of comparable U.S. companies and the U.S. government.

Derivatives

In order to mitigate certain currency exchange and interest rate risks, the Company may enter into certain derivative transactions. All derivatives are subject to a master netting agreement and are reported at their gross amounts as either assets or liabilities in the Consolidated Statements of Assets and Liabilities. Transactions entered into are accounted for using the mark-to-market method with the resulting change in fair value recognized in earnings for the current period. Risks may arise upon entering into these contracts from the potential inability of counterparties to meet the terms of their contracts and from unanticipated movements in interest rates and the value of foreign currencies relative to the U.S. dollar. Certain derivatives may also require the Company to pledge assets as collateral to secure its obligations.

2. Summary of Significant Accounting Policies — (continued)

Valuations of derivatives are determined using observable market inputs other than quoted prices in active markets for identical assets and, accordingly, are generally classified as Level 2 in the GAAP valuation hierarchy.

Merger Sub entered into a centrally-cleared interest rate swap (the “Interest Rate Swap”) to economically hedge the interest payable on the fixed rate tranche of Merger Sub’s 2025 Notes (as defined below) (see Note 4). The notional amount of the Interest Rate Swap is $35.0 million. Under the swap agreement, Merger Sub received a fixed interest rate of 2.633% and paid a floating interest rate of SOFR with payments due annually. The Interest Rate Swap matured on June 9, 2025.

Pursuant to the contract, Merger Sub was required to deposit initial margin with the broker in the form of cash and has agreed to receive from or pay to the broker daily variation margin. The amounts related to the right to claim or the obligation to return cash collateral may not be used to offset amounts due under the Interest Rate Swap contract in the normal course of settlement. Both the initial margin and variation margin paid were included as assets within Due from broker on the Consolidated Statement of Assets and Liabilities prior to its maturity on June 9, 2025.

Since the swap contract has not been designated as a hedge accounting relationship pursuant to ASC 815, Derivatives and Hedging, changes in the fair value of the swap contract, net of any periodic interest accruals, were presented as part of change in unrealized appreciation (depreciation) on the Consolidated Statement of Operations.

Interest rate swap agreements are valued utilizing quotes received from independent pricing services or through brokers, which are derived using daily swap curves and models that incorporate a number of market data factors, such as discounted cash flows, trades and values of the underlying reference instruments. The fair value of the Interest Rate Swap is classified as Level 2 with respect to the fair value hierarchy.

During the six months ended June 30, 2025 and 2024, the Company did not enter into any additional derivative transactions.

Deferred Debt Issuance Costs

Certain costs incurred in connection with the issuance and/or extension of debt of the Company and its subsidiaries were capitalized and are being amortized on a straight-line basis over the estimated life of the respective instruments. The impact of utilizing the straight-line amortization method versus the effective-interest method is not material to the operations of the Company.

Revenue Recognition

Interest and dividend income, including income paid in kind, is recorded on an accrual basis, when such amounts are considered collectible. Origination, structuring, closing, commitment and other upfront fees, including original issue discounts, earned with respect to capital commitments are generally amortized or accreted into interest income over the life of the respective debt investment, as are end-of-term or exit fees receivable upon repayment of a debt investment. Other fees, including certain amendment fees, prepayment fees and commitment fees on broken deals, are recognized as earned. Prepayment fees and similar income due upon the early repayment of a loan or debt security are recognized when earned and are included in interest income.

Certain debt investments are purchased at a discount to par as a result of the underlying credit risks and financial results of the issuer, as well as general market factors that influence the financial markets as a whole. Discounts on the acquisition of corporate bonds are generally amortized using the effective-interest or constant-yield method assuming there are no questions as to collectability. When principal payments on a loan are received in an amount in excess of the loan’s amortized cost, the excess principal payments are recorded as interest income.

2. Summary of Significant Accounting Policies — (continued)

applied to principal depending upon the Company’s judgment regarding collectability of the outstanding principal and interest. Non-accrual investments are restored to accrual status if past due principal and interest are paid or, in the Company’s judgment, the repayment of the remaining contractual principal and interest is expected. The Company may opt not to place a distressed debt investment on non-accrual status if principal and interest are secured through sufficient collateral value and are in the process of collection through legal actions or other efforts that are expected to result in repayment of principal and interest.

36th Street Capital Partners, LLC

In accordance with Rules 3-09 and 4-08(g) of Regulation S-X (“Rule 3-09” and “Rule 4-08(g),” respectively), the Company must determine which of its unconsolidated controlled portfolio companies are considered “significant subsidiaries,” if any. In evaluating these investments, Rule 1-02(w)(2) of Regulation S-X stipulates two tests to be utilized by a business development company to determine if any of its controlled investments are considered significant subsidiaries for financial reporting purposes: the investment test and the income test. Rule 3-09 requires separate audited financial statements of an unconsolidated majority owned subsidiary in an annual report if any of the tests exceed the thresholds noted in Rule 1-02(w)(2), whereas Rule 4-08(g) only requires summarized financial information in an annual/quarterly report if the thresholds are exceeded. Our investment in 36th Street Capital Partners Holdings, LLC as of December 31, 2024 exceeded the threshold in at least one of the tests for both Rule 3-09 and Rule 4-08(g). Accordingly, we included the audited financial statements of 36th Street Capital Partners Holdings, LLC as an exhibit to our annual report on Form 10-K for the year ended December 31, 2024.

Income Taxes

The Company intends to comply with the requirements of the Internal Revenue Code of 1986, as amended (the "Code"), applicable to RICs, and to distribute substantially all of its taxable income to its shareholders. Therefore, no U.S. federal income tax provision is required. The income or loss of SVCP (including effective from the Closing, the consolidated income or loss of Merger Sub), TCPC Funding, TCPC Funding II and the SBIC is reported in the respective members' or partners’ income tax returns, as applicable. In accordance with ASC Topic 740 - Income Taxes, the Company recognizes in its consolidated financial statements the effect of a tax position when it is determined that such position is more likely than not, based on the technical merits, to be sustained upon examination. The tax returns of the Company, SVCP, TCPC Funding, TCPC Funding II and the SBIC remain open for examination by tax authorities for a period of three years from the date they are filed. No such examinations are currently pending. Management has analyzed tax laws and regulations and their application to the Company as of June 30, 2025, inclusive of the open tax return years, and does not believe that there are any uncertain tax positions that require recognition of a tax liability in the consolidated financial statements.

The final tax characterization of distributions is determined after the fiscal year and is reported on Form 1099 and in the Company’s annual report to shareholders. Distributions can be characterized as ordinary income, capital gains and/or return of capital. As of December 31, 2024, the Company had non-expiring capital loss carryforwards in the amount of $636,962,720 available to offset future realized capital gains.

As of December 31, 2024, gross unrealized appreciation and depreciation for investments and derivatives based on cost for U.S. federal income tax purposes were as follows:


	December 31, 2024
Tax Cost	$	2,120,958,894

Gross Unrealized Appreciation	$	165,148,618
Gross Unrealized Depreciation		(489,385,214	)
Net Unrealized Appreciation (Depreciation)	$	(324,236,596	)

On March 18, 2024, the Company completed its previously announced Merger with BCIC. Pursuant to the Merger Agreement, BCIC was merged with and into Merger Sub, with Merger Sub continuing as the surviving company and as a subsidiary of SVCP. The Merger was considered a tax-free reorganization and the Company has elected to carry forward the historical cost basis of the acquired BCIC investments for tax purposes. As a result of the Merger, BCIC’s separate existence ceased.

2. Summary of Significant Accounting Policies — (continued)

Recent Accounting Pronouncements

The Company considers the applicability and impact of all accounting standard updates (“ASU”) issued by the Financial Accounting Standards Board (the “FASB”). ASUs not listed were assessed by the Company and either determined to be not applicable or expected to have minimal impact on its consolidated financial statements.

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU 2023- 07”), which enhances disclosure requirements about significant segment expenses that are regularly provided to the chief operating decision maker (the “CODM”). ASU 2023-07, among other things, (i) requires a single segment public entity to provide all of the disclosures as required by ASC 280, (ii) requires a public entity to disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources and (iii) provides the ability for a public entity to elect more than one performance measure. ASU 2023-07 is effective for the fiscal years beginning after December 15, 2023, and interim periods beginning with the first quarter ended March 31, 2025. Early adoption is permitted and retrospective adoption is required for all prior periods presented. The Company has adopted ASU 2023-07 effective December 31, 2024 and concluded that the application of this guidance did not have any material impact on its consolidated financial statements. See Note 13 for more information on the adoption of ASU 2023-07.

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU 2023-09”), which intends to improve the transparency of income tax disclosures. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024 and permits early adoption. The Company plans to adopt the ASU for the annual reporting period beginning on January 1, 2025 and does not expect a material impact on its consolidated financial statements.

3. Management Fees, Incentive Fees and Other Expenses

On February 8, 2019, the shareholders of the Company approved an amended investment management agreement to be effective on February 9, 2019 between the Company and the Advisor which (i) reduced the base management fee on total assets (excluding cash and cash equivalents) that exceed an amount equal to 200% of the net asset value of the Company from 1.50% to 1.00%, (ii) reduced the incentive compensation on net investment income and net realized gains (reduced by any net unrealized losses) from 20% to 17.5% and (iii) reduced the cumulative total return hurdle from 8% to 7%.

Accordingly, the Company’s base management fee was calculated at an annual rate of 1.50% on total assets (excluding cash and cash equivalents) up to an amount equal to 200% of the net asset value of the Company, and 1.00% thereafter. The base management fee is calculated on a consolidated basis as of the beginning of each quarter and is payable to the Advisor quarterly in arrears.

In connection with the Merger, the Company and the Advisor entered into an amended and restated investment advisory agreement (the “Amended and Restated Investment Advisory Agreement”) that became effective at the Closing, pursuant to which the Advisor reduced its base management fee rate for managing the Company from 1.50% to 1.25% on assets equal to or below 200% of the net asset value of the Company with no change to the basis of calculation. Prior to the Closing, the Advisor's base management fee rate for managing the Company was 1.50% on assets equal to or below 200% of the net asset value of the Company. The base management fee rate on assets that exceed 200% of the net asset value of the Company remains 1.00%. The base management fee is calculated on a consolidated basis as of the beginning of each quarter and is payable to the Advisor quarterly in arrears. On February 24, 2025, the Advisor voluntarily agreed to waive one third of its management fee for each of the first three quarters of 2025, starting on January 1, 2025 and ending on September 30, 2025. For the three months ended March 31, 2025, the Advisor waived $1.8 million in management fees. For the six months ended June 30, 2025, the Advisor waived $3.6 million in management fees.

In connection with the Merger, the Company also entered into a fee waiver agreement with the Advisor (the “Fee Waiver Agreement”). The Fee Waiver Agreement provides that the Advisor will waive all or a portion of its advisory fees to the extent the adjusted net investment income of the Company on a per share basis (determined by dividing the adjusted net investment income of the Company by the weighted average outstanding shares of the Company during the relevant quarter) is less than $0.32 per share in any of the first four (4) fiscal quarters ending after the Closing (the first of which will be the quarter in which the Closing occurred) to the extent there are sufficient advisory fees to cover such deficit (the waiver amount in a given quarter cannot exceed the total advisory fees for such quarter). No advisory fee waiver was required for the four (4) fiscal quarters following the Closing pursuant to the Fee Waiver Agreement. The Fee Waiver Agreement is not applicable to the periods after December 31, 2024.

3. Management Fees, Incentive Fees and Other Expenses — (continued)

Incentive compensation is only incurred to the extent the Company’s cumulative total return (after incentive compensation) exceeds a 7% annual rate on daily weighted-average contributed common equity. Subject to that limitation, incentive compensation is calculated on ordinary income (before incentive compensation) and net realized gains (net of any unrealized depreciation) at rates of 17.5% on income since the fee reduction on February 8, 2019 and 20% previously. Incentive compensation is computed as the difference between incentive compensation earned and incentive compensation paid, subject to the total return hurdle, on a cumulative basis since January 1, 2013, and is payable quarterly in arrears. As of June 30, 2025, the Company's cumulative total return did not exceed the total return hurdle and, as a result, no incentive compensation was accrued for the three and six months ended June 30, 2025.

In connection with the Merger, the Company and the Advisor agreed that, for the purposes of calculating adjusted net investment income and for purposes of incentive fee calculations under the Amended and Restated Investment Advisory Agreement, any amortization of original issue discount to interest income or any gains and losses resulting solely from accounting adjustments to the cost basis of the BCIC assets acquired in the Merger as required under applicable accounting guidance under ASC 805 will be excluded.

A reserve for incentive compensation is accrued based on the amount of any additional incentive compensation that would have been payable to the Advisor assuming a hypothetical liquidation of the Company at net asset value on the balance sheet date. As of June 30, 2025 and December 31, 2024, no such reserve was accrued.

The Company bears all expenses incurred in connection with its business, including fees and expenses of outside contracted services, such as custodian, administrative, legal, audit and tax preparation fees, costs of valuing investments, insurance costs, brokers’ and finders’ fees relating to investments, and any other transaction costs associated with the purchase and sale of investments.

4. Debt

Debt is comprised of unsecured notes due December 2025 originally issued by BCIC and assumed by Merger Sub (the “2025 Notes”) as of the Closing, unsecured notes due February 2026 issued by the Company (the “2026 Notes”), unsecured notes due May 2029 issued by the Company (the “2029 Notes”), amounts outstanding under a senior secured revolving, multi-currency credit facility entered into by SVCP (the “Operating Facility”), amounts outstanding under a senior secured revolving credit facility entered into by TCPC Funding II (“Funding Facility II”), amounts outstanding under a senior secured revolving credit facility originally entered into by BCIC and assumed by Merger Sub (“Merger Sub Facility”), and debentures guaranteed by the SBA (the “SBA Debentures”). Prior to being repaid on August 23, 2024, debt included $250.0 million in senior unsecured notes due August 2024 issued by the Company (the "2024 Notes").

Total debt outstanding and available at June 30, 2025 was as follows:


Debt, net of unamortized issuance costs	Maturity	Rate		Carrying Value (1)			Available		Total Capacity
Operating Facility	2029	SOFR+2.00%	(2)	$	202,000,000		$	98,000,000	$	300,000,000	(3)
Funding Facility II	2027	SOFR+2.05%	(4)		100,000,000			100,000,000		200,000,000	(5)
Merger Sub Facility(6)	2028	SOFR+2.00%	(7)		18,000,000			247,000,000		265,000,000	(8)
SBA Debentures	2025−2031	2.45%	(9)		122,000,000			10,000,000		132,000,000
2025 Notes ($92 million par)(6)	2025	Fixed/Variable	(10)		92,000,000			—		92,000,000
2026 Notes ($325 million par)	2026	2.85%			325,198,700			—		325,198,700
2029 Notes ($325 million par)	2029	6.95%			322,065,294			—		322,065,294
Total leverage					1,181,263,994		$	455,000,000	$	1,636,263,994
Unamortized issuance costs					(6,623,403	)
Debt, net of unamortized issuance costs				$	1,174,640,591

(1)

Except for the 2026 Notes and 2029 Notes all carrying values are the same as the principal amounts outstanding.

(2)

The outstanding amount was subject to a SOFR credit adjustment of 0.10%.

(3)

Operating Facility includes a $100.0 million accordion which allows for expansion of the facility to up to $400.0 million subject to consent from the lender and other customary conditions.

(4)

Subject to certain funding requirements and a SOFR credit adjustment of 0.15%.

(5)

Funding Facility II includes a $50.0 million accordion which allows for expansion of the facility to up to $250.0 million subject to consent from the lender and other customary conditions.

(6)

Debt assumed by the Company as a result of the Merger with BCIC.

(7)

The applicable margin for SOFR-based borrowings could be either 1.75% or 2.00% depending on a ratio of the borrowing base to certain committed indebtedness, and is also subject to a credit spread adjustment of 0.10%. If Merger Sub elects to borrow based on the alternate base rate, the applicable margin could be either 0.75% or 1.00% depending on a ratio of the borrowing base to certain committed indebtedness.

(8)

Merger Sub Facility includes a $60.0 million accordion which allows for expansion of the facility to up to $325.0 million subject to consent from the lender and other customary conditions.

(9)

Weighted-average interest rate, excluding fees of 0.35% or 0.36%.

(10)

The 2025 Notes consist of two tranches: $35.0 million aggregate principal amount with a fixed interest rate of 6.85% and $57.0 million aggregate principal amount bearing interest at a rate equal to SOFR plus 3.14%.

Total debt outstanding and available at December 31, 2024 was as follows:


Debt, net of unamortized issuance costs	Maturity	Rate		Carrying Value (1)			Available		Total Capacity
Operating Facility	2029	SOFR+2.00%	(2)	$	120,670,788		$	179,329,212	$	300,000,000	(3)
Funding Facility II	2027	SOFR+2.05%	(4)		75,000,000			125,000,000		200,000,000	(5)
Merger Sub Facility(6)	2028	SOFR+2.00%	(7)		60,000,000			205,000,000		265,000,000	(8)
SBA Debentures	2025−2031	2.45%	(9)		131,500,000			10,000,000		141,500,000
2025 Notes ($92 million par)(6)	2025	Fixed/Variable	(10)		92,000,000			—		92,000,000
2026 Notes ($325 million par)	2026	2.85%			325,398,402			—		325,398,402
2029 Notes ($325 million par)	2029	6.95%			321,745,636			—		321,745,636
Total leverage					1,126,314,826		$	519,329,212	$	1,645,644,038
Unamortized issuance costs					(7,974,601	)
Debt, net of unamortized issuance costs				$	1,118,340,225

(1)

Except for the 2026 Notes and the 2029 Notes, all carrying values are the same as the principal amounts outstanding.

(2)

As of December 31, 2024, $113.0 million of the outstanding amount was subject to a SOFR credit adjustment of 0.10%. $7.7 million of the outstanding amount bore interest at a rate of EURIBOR + 2.00%.

4. Debt — (continued)

(3)

Operating Facility includes a $100.0 million accordion which allows for expansion of the facility to up to $400.0 million subject to consent from the lender and other customary conditions.

(4)

Subject to certain funding requirements and a SOFR credit adjustment of 0.15%.

(5)

Funding Facility II includes a $50.0 million accordion which allows for expansion of the facility to up to $250.0 million subject to consent from the lender and other customary conditions.

(6)

Debt assumed by the Company as a result of the Merger with BCIC.

(7)

(8)

Merger Sub Facility includes a $60.0 million accordion which allows for expansion of the facility to up to $325.0 million subject to consent from the lender and other customary conditions.

(9)

Weighted-average interest rate, excluding fees of 0.35% or 0.36%.

(10)

The combined weighted-average interest rates on total debt outstanding at June 30, 2025 and December 31, 2024 were 5.26% and 5.19%, respectively.

Total expenses related to debt included the following:


	Six Months Ended June 30,
	2025		2024
Interest expense	$	30,651,094	$	30,421,062
Amortization of deferred debt issuance costs		2,618,207		2,017,896
Commitment fees		903,165		518,095
Total	$	34,172,466	$	32,957,053

Outstanding debt is carried at amortized cost in the Consolidated Statements of Assets and Liabilities. As of June 30, 2025, the estimated fair values of the Operating Facility, Funding Facility II and the SBA Debentures approximated their carrying values and the estimated fair value of the Merger Sub Facility was $16.6 million. As of June 30, 2025, the 2025 Notes, the 2026 Notes and the 2029 Notes had estimated fair values of $92.2 million, $319.5 million and $335.9 million, respectively. As of December 31, 2024, the estimated fair values of the Operating Facility, Funding Facility II and the SBA Debentures approximated their carrying values and the estimated fair value of the Merger Sub Facility was $55.5 million. As of December 31, 2024, the 2025 Notes, the 2026 Notes and the 2029 Notes had estimated fair values of $92.7 million, $315.9 million and $338.8 million, respectively. The estimated fair values of the Operating Facility, Funding Facility II and the SBA Debentures were determined by discounting projected remaining payments using market interest rates for borrowings of the Company and entities with similar credit risks at the measurement date. The estimated fair value of the Merger Sub Facility was derived by taking the average of the high and low quotes as obtained from a broker. The estimated fair values of the 2026 Notes and 2029 Notes were determined using market quotations, and the estimated fair value of the 2025 Notes was derived by an independent valuation firm. The estimated fair values of the Operating Facility, Funding Facility II, Merger Sub Facility, 2025 Notes, 2026 Notes, 2029 Notes and SBA Debentures as prepared for disclosure purposes were deemed to be Level 3 in the GAAP valuation hierarchy.

Unsecured Notes

On August 23, 2019, the Company issued $150.0 million of unsecured notes. On November 26, 2019, the Company issued an additional $50.0 million of the 2024 Notes and on October 2, 2020, the Company issued an additional $50.0 million of the 2024 Notes for a total outstanding aggregate principal amount of $250.0 million. The 2024 Notes were issued at a discount to the principal amount and bore interest at an annual rate of 3.900%, payable semi-annually. On August 23, 2024, the 2024 Notes matured and all principal was repaid.

On February 9, 2021, the Company issued $175.0 million of unsecured notes that mature on February 9, 2026, unless previously repurchased or redeemed in accordance with their terms. The 2026 Notes were issued at a discount to the principal amount. On August 27, 2021, the Company issued an additional $150.0 million of the 2026 Notes, at a premium to par, for a total outstanding aggregate principal amount of $325.0 million. The 2026 Notes bear interest at an annual rate of 2.850%, payable semi-annually, and all principal is due upon maturity. The 2026 Notes may be redeemed in whole or part at the Company's option at a redemption price equal to par plus a "make whole" premium, as determined pursuant to the indenture governing the 2026 Notes, and any accrued and unpaid interest.

4. Debt — (continued)

On March 18, 2024, Merger Sub entered into an assumption agreement (the “Note Assumption Agreement”), effective as of the Closing. The Note Assumption Agreement relates to Merger Sub’s assumption of (a) $35.0 million aggregate principal amount of BCIC’s 6.85% Series 2022A Senior Notes, Tranche A, due December 9, 2025 (the “Tranche A Notes”) and (b) $57.0 million aggregate principal amount of BCIC’s Floating Rate Series 2022A Senior Notes, Tranche B due December 9, 2025 (the “Tranche B Notes” and, collectively with the Tranche A Notes, the “2025 Notes”) and other obligations of BCIC under the Master Note Purchase Agreement, dated as of April 21, 2022 (as amended by the First Amendment to the Master Note Purchase Agreement, dated as of March 13, 2024 (the “First Amendment”), and as further amended, supplemented or otherwise modified from time to time, the “Note Purchase Agreement”), among BCIC and certain institutional investors.

Pursuant to the Note Assumption Agreement, Merger Sub expressly assumed on behalf of BCIC the due and punctual payment of the principal of (and premium, if any) and interest on all the 2025 Notes outstanding, and the due and punctual performance and observance of every covenant and every condition of the Note Purchase Agreement and the 2025 Notes, to be performed or observed by BCIC.

The Tranche A Notes bear interest at a fixed rate equal to 6.85% per annum (which was increased from 5.82% per annum effective as of the Closing) that is payable semi-annually. The Tranche B Notes bear interest at a rate equal to the SOFR plus 3.14% that is payable quarterly. The 2025 Notes will be due on December 9, 2025 unless redeemed, purchased or prepaid prior to such date by Merger Sub or its affiliates in accordance with their terms. Merger Sub may prepay the 2025 Notes at its option, subject to a prepayment premium, in an amount equal to 1% on or before June 9, 2024, 0.5% after June 9, 2024 but on or before June 9, 2025 and zero after June 9, 2025. In addition, Merger Sub will be obligated to offer to repay the 2025 Notes at par if certain change in control events occur.

On May 30, 2024, the Company issued $325.0 million of unsecured notes that mature on May 30, 2029, unless previously repurchased or redeemed in accordance with their terms. The 2029 Notes were issued at a discount to the principal amount. The 2029 Notes bear interest at an annual rate of 6.95%, payable semi-annually, and all principal is due upon maturity. The 2029 Notes may be redeemed in whole or part at the Company's option at a redemption price equal to par plus a "make whole" premium, as determined pursuant to the indenture governing the 2029 Notes, and any accrued and unpaid interest.

As of June 30, 2025 and December 31, 2024, the components of the carrying value of 2025 Notes, 2026 Notes and 2029 Notes were as follows:


	June 30, 2025							December 31, 2024
	2025 Notes		2026 Notes		2029 Notes			2025 Notes		2026 Notes		2029 Notes
Principal amount of debt	$	92,000,000	$	325,000,000	$	325,000,000		$	92,000,000	$	325,000,000	$	325,000,000
Original issue (discount)/ premium, net of accretion		—		198,700		(2,934,706	)		—		398,402		(3,254,364	)
Carrying value of debt	$	92,000,000	$	325,198,700	$	322,065,294		$	92,000,000	$	325,398,402	$	321,745,636

For the six months ended June 30, 2025 and 2024, the components of interest expense for the 2024 Notes, 2025 Notes, 2026 Notes and 2029 Notes were as follows:


	Six Months Ended June 30,
	2025							2024
	2025 Notes		2026 Notes			2029 Notes		2024 Notes		2025 Notes		2026 Notes			2029 Notes
Stated interest expense	$	3,346,539	$	4,631,250		$	11,293,750	$	4,875,000	$	2,128,377	$	4,631,250		$	1,882,292
Amortization of original issue discount/ (premium)		—		(199,703	)		319,659		312,662		—		(195,182	)		51,113
Total interest expense	$	3,346,539	$	4,431,547		$	11,613,409	$	5,187,662	$	2,128,377	$	4,436,068		$	1,933,405

Operating Facility

The Operating Facility consists of a revolving, multi-currency credit facility which provides for amounts to be drawn up to $300.0 million, subject to certain collateral and other restrictions. The Operating Facility includes a $100.0 million accordion feature which allows for expansion of the facility to up to $400.0 million subject to consent from the lender and other customary conditions.

4. Debt — (continued)

Most of the cash and investments held directly by SVCP, as well as the assets of TCPC Funding and 36th Street Capital Partners Holdings, LLC, are included in the collateral for the facility.

On June 22, 2021, the Operating Facility was amended to (i) extend the maturity date by two years from May 6, 2024 to May 6, 2026, (ii) change the interest rate applicable to borrowings to (a) LIBOR plus an applicable margin equal to either 1.75% or 2.00%, or (b) in the case of ABR borrowings, generally the prime rate in effect plus an applicable margin of either 0.75% or 1.00% depending on a ratio of the borrowing base to the facility commitments in both cases, and (iii) reduce commitment fees on the undrawn portion of the Operating Facility above the minimum utilization amount from 0.50% per annum to 0.375% per annum. Undrawn portions of the Operating Facility below the minimum utilization amount continued to accrue commitment fees at a rate of 0.50% per annum until March 1, 2022, the date on which the March 2022 Convertible Notes were terminated in full, after which time they accrue at a rate of 2.00% per annum.

On June 15, 2023, the Operating Facility was amended to update the terms of the interest rate from LIBOR to SOFR plus a credit spread adjustment of 0.11%, plus a margin equal to either 1.75% or 2.00%, depending on a ratio of the borrowing base to the facility commitments.

On August 1, 2024, the Operating Facility was amended to (i) extend the expiration date of the Operating Facility and the maturity date with respect to loans made thereunder from May 6, 2025 and May 6, 2026 to August 1, 2028 and August 1, 2029, respectively, (ii) delete references to the 2022 Notes, (iii) remove certain borrowing base restrictions, (iv) lower the SOFR credit spread adjustment to 0.10% for one month contracts and 0.15% for three month contracts, respectively, (v) update the minimum amount of stockholder’s equity figure, (vi) update the “change in control” provisions to account for personnel changes and structuring variations and (vii) update certain mechanical/administrative provisions, including provisions for replacing CDOR and other reference rates. The Operating Facility may be terminated, and any outstanding amounts there under may become due and payable, should SVCP fail to satisfy certain financial or other covenants. As of June 30, 2025, SVCP was in full compliance with such covenants.

Funding Facility II

Funding Facility II is a senior secured revolving credit facility which provides for amounts to be drawn up to $200.0 million, subject to certain collateral and other restrictions. The facility contains an accordion feature which allows for expansion of the facility to up to $250.0 million subject to consent from the lender and other customary conditions. The cash and investments of TCPC Funding II are included in the collateral for the facility.

Borrowings under Funding Facility II bore interest at a rate of LIBOR plus 2.00% per annum, subject to certain funding requirements, plus a 0.35% fee on drawn amounts and an agency fee of 0.15% per annum on the facility. The facility also accrued commitment fees of 0.35% per annum on the unused portion of the facility.

Since February 28, 2023, borrowings under Funding Facility II bore interest at a rate of SOFR plus a credit spread adjustment of 0.15%, plus a margin of 2.00% per annum, which is subject to increase after the end of the revolving period or under other customary circumstances. The facility also accrues a 0.35% fee on drawn amounts and an agency fee of 0.15% per annum on the facility. The facility also accrues commitment fees of 0.35% per annum on the unused portion of the facility.

On August 4, 2023, the Funding Facility II was amended to extend the maturity date from August 4, 2025 to August 4, 2027, and updated interest to a rate of SOFR plus a credit spread adjustment of 0.15%, plus a margin of 2.05%. The facility may be terminated, and any outstanding amounts thereunder may become due and payable, should TCPC Funding II fail to satisfy certain financial or other covenants. As of June 30, 2025, TCPC Funding II was in full compliance with such covenants.

Merger Sub Facility

On March 18, 2024, Merger Sub entered into an assumption agreement (the “Credit Assumption Agreement”), effective as of the Closing. The Credit Assumption Agreement relates to Merger Sub’s assumption of that certain Second Amended and Restated Senior Secured Revolving Credit Agreement, originally entered into on February 19, 2016, as amended as of August 8, 2016, June 5, 2017, March 15, 2018, August 30, 2019, May 22, 2020, April 23, 2021, April 26, 2023 and September 6, 2023 (as further amended, restated, amended and restated, supplemented or otherwise modified from time to time, the "Merger Sub Facility"), by and among BCIC (the "Initial Borrower"), Citibank, N.A., as administrative agent and the other parties thereto. The Merger Sub Facility provides for amounts to be drawn up to $265.0 million, by which Merger Sub may seek an increase in the commitments to $325.0 million in the aggregate (subject to satisfaction of certain conditions, including obtaining commitments). The Merger Sub Facility matures on

4. Debt — (continued)

September 6, 2028. Amounts outstanding under the Merger Sub Facility bear interest at a rate based on, at Merger Sub’s election, (i) in the case of ABR loans, a base reference rate equal to the highest of (a) the federal funds effective rate plus 0.50%, (b) the "Prime Rate" in effect on such day and (c) the adjusted term SOFR rate plus 1.00%, plus a margin ranging from 0.75% to 1.00% per annum, in the case of ABR loans, and 1.75% to 2.00% per annum, in the case of eurocurrency loans or SOFR loans, (ii) in the case of eurocurrency loans, a rate per annum equal to the adjusted CDOR rate or the adjusted EURIBOR rate, for loans denominated in Canadian dollars or in euros, respectively, plus, in either case, the Applicable Margin (as defined in the Merger Sub Facility) or (iii) in the case of SOFR loans, a rate per annum equal to the adjusted term SOFR rate plus the Applicable Margin. The Merger Sub Facility is secured by all of the assets held by Merger Sub as successor to BCIC.

SBA Debentures

As of June 30, 2025, the SBIC is able to issue up to $132.0 million in SBA Debentures, subject to funded regulatory capital and other customary regulatory requirements. As of June 30, 2025, SVCP had committed $87.5 million of regulatory capital to the SBIC, all of which had been funded. SBA Debentures are non-recourse and may be prepaid at any time without penalty. Once drawn, the SBIC debentures bear an interim interest rate of SOFR plus 30 basis points. The rate then becomes fixed at the time of SBA pooling, which occurs twice each year, and is set to the then-current 10-year treasury rate plus a spread and an annual SBA charge.

SBA Debentures outstanding as of June 30, 2025 were as follows:


Issuance Date	Maturity	Debenture Amount		Fixed Interest Rate				SBA Annual Charge
September 23, 2015	September 1, 2025		10,800,000		2.83	%			0.36	%
March 23, 2016	March 1, 2026		4,000,000		2.51	%			0.36	%
September 21, 2016	September 1, 2026		18,200,000		2.05	%			0.36	%
September 20, 2017	September 1, 2027		14,000,000		2.52	%			0.36	%
March 21, 2018	March 1, 2028		8,000,000		3.19	%			0.35	%
September 19, 2018	September 1, 2028		15,000,000		3.55	%			0.35	%
September 25, 2019	September 1, 2029		40,000,000		2.28	%			0.35	%
September 22, 2021	September 1, 2031		12,000,000		1.30	%			0.35	%
		$	122,000,000		2.45	%	*

* Weighted-average interest rate

SBA Debentures outstanding as of December 31, 2024 were as follows:


Issuance Date	Maturity	Debenture Amount		Fixed Interest Rate				SBA Annual Charge
March 25, 2015	March 1, 2025	$	9,500,000		2.52	%			0.36	%
September 23, 2015	September 1, 2025		10,800,000		2.83	%			0.36	%
March 23, 2016	March 1, 2026		4,000,000		2.51	%			0.36	%
September 21, 2016	September 1, 2026		18,200,000		2.05	%			0.36	%
September 20, 2017	September 1, 2027		14,000,000		2.52	%			0.36	%
March 21, 2018	March 1, 2028		8,000,000		3.19	%			0.35	%
September 19, 2018	September 1, 2028		15,000,000		3.55	%			0.35	%
September 25, 2019	September 1, 2029		40,000,000		2.28	%			0.35	%
September 22, 2021	September 1, 2031		12,000,000		1.30	%			0.35	%
		$	131,500,000		2.45	%	*

* Weighted-average interest rate

5. Commitments, Contingencies, Concentration of Credit Risk and Off-Balance Sheet Risk

SVCP, TCPC Funding, TCPC Funding II, Merger Sub and the SBIC conduct business with brokers and dealers that are primarily headquartered in New York and Los Angeles and are members of the major securities exchanges. Banking activities are conducted with a firm headquartered in the San Francisco area and in New York.

In the normal course of business, investment activities involve executions, settlement and financing of various transactions resulting in receivables from, and payables to, brokers, dealers and the custodian. These activities may expose the Company to risk in the event that such parties are unable to fulfill contractual obligations. Management does not anticipate any material losses from counterparties with whom it conducts business. Consistent with standard business practice, the Company, SVCP, TCPC Funding, TCPC Funding II, Merger Sub and the SBIC enter into contracts that contain a variety of indemnifications, and are engaged from time to time in various legal actions. The maximum exposure under these arrangements and activities is unknown. However, management expects the risk of material loss to be remote.

The Consolidated Schedules of Investments include certain revolving loan facilities and other commitments with unfunded balances at June 30, 2025 and December 31, 2024 as follows:


		Unfunded Balances
Issuer	Maturity	June 30, 2025		December 31, 2024
Accordion Partners LLC	11/15/2031	$	826,801	$	984,286
Accordion Partners LLC	11/15/2031		656,191		656,191
Accuserve Solutions, Inc.	3/15/2030		1,970,013		2,273,092
Acquia, Inc.	11/1/2025	N/A			832,182
Alcami Corporation	12/21/2028		1,167,666		1,080,091
ALCV Purchaser, Inc. (AutoLenders)	2/25/2026		448,202	N/A
AlphaSense, Inc.	6/27/2029		4,641,664		4,641,664
Alpine Acquisition Corp II (48Forty)	11/30/2029		171,095		483,992
AmeriLife Holdings, LLC	8/31/2028		680,617		742,492
Applause App Quality, Inc.	10/24/2029		1,046,175		1,307,719
Appriss Health, LLC (PatientPing)	5/6/2027		736,257		736,257
Aras Corporation	4/13/2029		727,344		727,344
Avalara, Inc.	10/19/2028	N/A			270,000
Beekeeper Buyer Inc. (Archway)	6/30/2031		200,000	N/A
Bluefin Holding, LLC (Allvue)	9/12/2029		762,821		762,821
Bonterra LLC (fka CyberGrants Holdings, LLC)	9/8/2027	N/A			200,000
Brown & Settle, Inc.	5/16/2030		507,317	N/A
Bynder Bidco B.V. (Netherlands)	1/26/2029		1,259,424		1,259,424
Bynder Bidco, Inc. (Netherlands)	1/26/2029		346,984		346,984
CareATC, Inc.	3/14/2026		945,362		945,362
Chronicle Parent LLC (Lexitas)	4/15/2031		4,320,988	N/A
Chronicle Parent LLC (Lexitas)	4/15/2031		1,440,329	N/A
Clever Devices Ltd.	6/12/2030		637,255		441,176
Community Merger Sub Debt LLC (CINC Systems)	1/18/2030		428,571		428,571
Crewline Buyer, Inc. (New Relic)	11/8/2030		163,522		163,522
Deepl Se (Germany)	6/26/2030		2,062,124	N/A
Deepl Se (Germany)	6/26/2030		581,163	N/A
Disco Parent, Inc. (Duck Creek Technologies)	3/30/2029		604,041		604,041
DNAnexus, Inc	12/18/2029		18,375,000		18,375,000
Douglas Holdings, Inc (Docupace)	8/27/2030	N/A			3,648,967
Douglas Holdings, Inc (Docupace)	8/27/2030		2,919,174		3,317,243
Douglas Holdings, Inc (Docupace)	8/27/2030		1,164,946		1,589,628
Douglas Holdings, Inc (Docupace)	8/27/2030		1,326,897		1,326,897
Dragos, Inc.	6/30/2030		2,400,000	N/A
Dragos, Inc.	6/30/2030		881,172	N/A
EBS Parent Holdings Inc. (The Difference Card)	7/1/2032		776,367	N/A
EBS Parent Holdings Inc. (The Difference Card)	7/1/2032		258,789	N/A
e-Discovery Acquireco, LLC (Reveal)	8/29/2029		498,714		748,071
Emerald Technologies (U.S.) AcquisitionCo, Inc.	12/29/2026		3,479		829,369
ESO Solutions, Inc.	5/3/2027	N/A			709,962
Express Wash Acquisition Company, LLC (Whistle)	4/10/2031		1,666,615	N/A
FirstUp, Inc	7/13/2027		38,620	N/A

5. Commitments, Contingencies, Concentration of Credit Risk and Off-Balance Sheet Risk — (continued)


		Unfunded Balances
Issuer	Maturity	June 30, 2025		December 31, 2024
Flexport Capital, LLC	6/30/2029	$	4,333,333	N/A
Fusion Holding Corp. (Finalsite)	9/15/2027		22,428		299,035
Fusion Risk Management, Inc.	5/22/2029		514,286		642,857
G-3 Apollo Acquisition Corp (Appriss Retail)	3/10/2031		1,428,571	N/A
G-3 Apollo Acquisition Corp (Appriss Retail)	3/10/2031		1,276,190	N/A
GTY Technology Holdings Inc.	7/9/2029	N/A			1,016,653
GTY Technology Holdings Inc.	7/9/2029		925,056		394,917
Honey Intermediate, Inc. (iLobby) (Canada)	9/26/2030		2,352,941		2,352,941
Huckabee Acquisition, LLC (MOREgroup)	1/16/2030		322,581		322,581
Huckabee Acquisition, LLC (MOREgroup)	1/16/2030		193,548		193,548
ICIMS, Inc.	8/18/2028		1,232,637		1,160,129
INH Buyer, Inc.	3/2/2026		282,604	N/A
Integrate.com, Inc.	12/17/2027		14,000		14,000
Integrity Marketing Acquisition, LLC	8/25/2028		14,532,289		15,422,318
Intercept Bidco, Inc.	6/3/2030		416,667		416,667
Intercept Bidco, Inc.	6/3/2030		277,778		277,778
James Perse Enterprises, Inc.	9/8/2027		2,232,384		3,006,884
JF Acquisition, LLC (JF Petroleum)	6/18/2030		1,780,604	N/A
JF Acquisition, LLC (JF Petroleum)	6/18/2030		667,727	N/A
Kaseya, Inc.	6/25/2029	N/A			412,951
Kaseya, Inc.	6/25/2029	N/A			416,280
Kellermeyer Bergensons Services, LLC	11/6/2028	N/A			39,048
Lighthouse Parent Holdings, Inc (Aperture)	12/20/2031		5,826,746		5,826,746
Lighthouse Parent Holdings, Inc (Aperture)	12/20/2031		2,330,698		2,330,698
LJ Avalon Holdings, LLC (Ardurra)	2/1/2029		1,121,737		1,121,737
Logicmonitor, Inc	11/19/2031		50,748		50,748
Lucky US BuyerCo, LLC (Global Payments)	3/30/2029		144,517		222,333
Madison Logic Holdings, Inc.	12/30/2027		752,321		752,321
Modigent, LLC (Pueblo)	8/23/2027		337,262		80,100
Modigent, LLC (Pueblo)	8/23/2028		666,503		1,536,784
MRO Parent Corporation	6/9/2032		74,074	N/A
MRO Parent Corporation	6/9/2032		74,074	N/A
OCM Luxembourg Baccarat BidCo S.À R.L. (Interblock) (Slovenia)	6/3/2027	N/A			328,745
Oranje Holdco, Inc. (KnowBe4)	2/1/2029		1,646,924		1,646,924
Persado, Inc.	6/10/2027	N/A			101,431
PlayPower, Inc	8/28/2030		1,313,131		1,313,131
Pluralsight, Inc.	8/22/2029		3,775,409		3,775,409
Pluralsight, Inc.	8/22/2029		1,849,410		1,849,410
PMA Parent Holdings, LLC	1/31/2031		750,000		750,000
Rialto Management Group, LLC	12/5/2030		172,414		172,414
Sailpoint Technologies Holdings, Inc.	8/16/2028	N/A			371,281
SellerX Germany GMBH & Co. KG (Germany)	6/18/2029		3,666,564	N/A
SellerX Germany GmbH (Germany)	11/22/2029	N/A			1,346,022
SellerX Germany GmbH (Germany)	10/28/2026		538,409		538,409
SEP Eiger BidCo Ltd. (Beqom) (Switzerland)	5/9/2028		2,190,160		1,460,107
SEP Raptor Acquisition, Inc. (Loopio) (Canada)	3/31/2027	N/A			1,908,116
Serrano Parent, LLC (Sumo Logic)	5/13/2030		697,970		697,970
Skydio, Inc	12/4/2029		6,562,500		6,562,500
Skydio, Inc	12/4/2029		6,562,500		6,562,500
Sonny’s Enterprises, LLC	8/5/2027		87,374		132,940
Spark Buyer, LLC (Sparkstone)	10/15/2031		4,482,759		4,482,759
Spark Buyer, LLC (Sparkstone)	10/15/2031		2,017,241		2,241,379
Spartan Bidco Pty Ltd (StarRez) (Australia)	1/24/2028	N/A			802,885
Spartan Bidco Pty Ltd (StarRez) (Australia)	1/24/2028		802,885	N/A
Stonebridge Companies, LLC	5/16/2031		193,548	N/A
Stonebridge Companies, LLC	5/16/2030		129,032	N/A
Streamland Media Midco LLC	3/31/2029		25,228	N/A

5. Commitments, Contingencies, Concentration of Credit Risk and Off-Balance Sheet Risk — (continued)


		Unfunded Balances
Issuer	Maturity	June 30, 2025		December 31, 2024
SumUp Holdings Luxembourg S.A.R.L. (Luxembourg)	4/25/2031		8,668,407		8,668,407
Thunder Purchaser, Inc. (Vector Solutions)	6/30/2028		1,352,453		5,409,810
Titan Home Improvement, LLC (Renuity)	5/31/2030		348,837		348,837
Titan Home Improvement, LLC (Renuity)	5/31/2030		290,698		290,698
Trintech, Inc.	7/25/2029		152,143		152,143
Vortex Companies, LLC	9/4/2029		654,447	N/A
Vortex Companies, LLC	9/4/2029		127,446		140,839
Xactly Corporation	7/31/2027		854,898		854,898
Zendesk Inc.	11/22/2028		955,930		1,393,091
Zendesk Inc.	11/22/2028		573,626		573,626
Zilliant Incorporated	12/21/2027		296,296		296,296
Total Unfunded Balances		$	153,564,645	$	143,915,382

From time to time, the Company and the Advisor may be parties to certain legal proceedings incidental to the normal course of our business, including with respect to our investments in our portfolio companies. On September 13, 2023, the Company was named as a defendant, together with the Advisor and certain other funds managed by the Advisor, as well as certain other defendants, in a lawsuit filed in the United States Bankruptcy Court for the Southern District of New York. The suit relates to a third-party sponsored collateralized loan obligation in which the Company and certain other defendants invested. The suit alleges that the Company and the other defendants knew or should have known of certain fraudulent activities of the third-party manager relating to its management of the collateralized loan obligation that caused the plaintiffs to suffer investment losses. The suit seeks to recover from the Company approximately $15.1 million, plus interest, additional amounts from the other defendants, and attorneys’ fees and costs from all defendants. The Company, the affiliated funds and the Advisor intend to vigorously defend against these claims. On November 6, 2023, the Company, the affiliated funds, and the Advisor, and certain other defendants filed motions to dismiss the lawsuit, which was fully briefed on February 12, 2024 and was argued in court on March 6, 2024. On November 8, 2024, the court issued a decision, granting in part and denying in part the motion to dismiss. As a result, on December 6, 2024, the plaintiffs filed an amended complaint containing substantially similar allegations but without the claims dismissed by the court. On January 23, 2025, the Company, the Advisor and the funds managed by it, along with other defendants, filed a motion to dismiss one of the counts in the amended complaint. As of the date of this report, the Company and the Advisor cannot predict with a reasonable degree of certainty the likelihood of an unfavorable outcome, including any potential losses that could result.

6. Other Related Party Transactions

The Company, SVCP, TCPC Funding, TCPC Funding II, the SBIC, Merger Sub, the Advisor and their members and affiliates may be considered related parties. From time to time, SVCP advances payments to third parties on behalf of the Company which are reimbursable through deductions from distributions to the Company. At June 30, 2025 and December 31, 2024, no such amounts were outstanding. From time to time, the Advisor advances payments to third parties on behalf of the Company and SVCP and receives reimbursement from the Company. At June 30, 2025 and December 31, 2024, amounts reimbursable to the Advisor totaled $1.4 million and $0.9 million, respectively, as reflected in the Consolidated Statements of Assets and Liabilities.

Pursuant to an administration agreement between the Administrator and the Company (the “Administration Agreement”), the Administrator may be reimbursed for costs and expenses incurred by the Administrator for office space rental, office equipment and utilities allocable to the Company, as well as costs and expenses incurred by the Administrator or its affiliates relating to any administrative, operating, or other non-investment advisory services provided by the Administrator or its affiliates to the Company. For the six months ended June 30, 2025 and 2024, expenses allocated pursuant to the Administration Agreement totaled $1.2 million and $1.2 million, respectively.

7. Stockholders’ Equity and Dividends

In accordance with the terms of the Merger Agreement, at the Closing, each outstanding share of BCIC’s common stock was converted into the right to receive 0.3834 shares (the “Exchange Ratio”) of common stock, par value $0.001 per share of the Company (with BCIC shareholders receiving cash in lieu of fractional shares of the Company’s common stock). As a result of the Merger, the Company issued 27,823,870 shares of its common stock on March 18, 2024 to former BCIC shareholders, after adjustment for BCIC shareholders receiving cash in lieu of fractional shares.

7. Stockholders’ Equity and Dividends — (continued)

The Company’s dividends are recorded on the ex-dividend date. The following table summarizes the Company’s dividends declared and paid for the six months ended June 30, 2025:


Date Declared	Record Date	Payment Date	Type	Amount Per Share		Total Amount		Reinvested Amount(1)
February 27, 2025	March 17, 2025	March 31, 2025	Regular	$	0.25	$	21,269,324	$	1,164,696
February 27, 2025	March 17, 2025	March 31, 2025	Special		0.04	$	3,403,092	$	186,351
May 8, 2025	June 16, 2025	June 30, 2025	Regular	$	0.25	$	21,259,430	$	399,000
May 8, 2025	June 16, 2025	June 30, 2025	Special		0.04	$	3,401,509	$	63,840
				$	0.58	$	49,333,355	$	1,813,887

(1)

Dividends reinvested through purchase of shares in the open market.

The following table summarizes the Company’s dividends declared and paid for the six months ended June 30, 2024:


Date Declared	Record Date	Payment Date	Type	Amount Per Share		Total Amount		Reinvested Amount(1)
February 29, 2024	March 14, 2024	March 29, 2024	Regular	$	0.34	$	19,640,870	$	—
May 1, 2024	June 14, 2024	June 28, 2024	Regular		0.34		29,100,986		771,651
				$	0.68	$	48,741,856	$	771,651

(1)

Dividends reinvested through purchase of shares in the open market.

In addition, the Company paid $7,257,191 of dividends payable assumed in the Merger that were declared on March 4, 2024 by the BCIC Board of Directors for the benefit of former BCIC shareholders of record as of March 15, 2024. Such amount was paid from BCIC cash and cash equivalents acquired by the Company in the Merger.

Dividend Reinvestment Plan

On February 27, 2024, the Board of Directors approved a new dividend reinvestment plan (the “DRIP”) for the Company. The DRIP was effective as of, and will apply to the reinvestment of cash distributions with a record date after March 18, 2024. Under the DRIP, shareholders will automatically receive cash dividends and distributions unless they “opt in” to the DRIP and elect to have their dividends and distributions reinvested in additional shares of the Company’s common stock. Notwithstanding the foregoing, the former shareholders of BCIC that participated in the BCIC dividend reinvestment plan at the time of the Merger have been automatically enrolled in the Company’s DRIP and will have their shares reinvested in additional shares of the Company’s common stock on future distributions, unless they “opt out” of the DRIP.

To “opt in”, a shareholder shall notify Computershare Trust Company, N.A., the DRIP plan administrator (the “Plan Administrator”), in writing so that such notice is received by the Plan Administrator no later than the record date fixed by the Board of Directors for the distribution involved. The Plan Administrator will set up an account for shares acquired pursuant to the DRIP for each shareholder who has elected to participate in the DRIP (each a “Participant”). The amount of common stock to be issued to Participants pursuant to the DRIP will be calculated by reference to all shares of common stock owned by the Participant, whether held in its DRIP account or elsewhere. Common stock will be acquired by the Plan Administrator for the Participants’ accounts, through either (i) the receipt from the Company of additional unissued but authorized common stock (“newly issued common stock”) or (ii) the purchase of outstanding common stock in the open market (“open-market purchases”).

The Plan Administrator will acquire newly issued common stock on behalf of Participants if, on the distribution payment date, the closing market price per share of the Company’s common stock on the NASDAQ Global Select Market (or if no sale is reported for such day, the midpoint of the reported bid and asked prices) plus estimated per share fees (which include any applicable brokerage commissions the Plan Administrator is required to pay) (the “Market Price”) is greater than the most recently published net asset value per common stock (“NAV”) (such condition referred to as a “market premium”). The number of shares of newly issued common stock

7. Stockholders’ Equity and Dividends — (continued)

to be credited to a Participant’s account will be determined by dividing the dollar amount of the distribution otherwise payable to the Participant by the greater of (i) the NAV or (ii) 95% of the Market Price on the distribution payment date.

Unless otherwise instructed by the Company at the direction of its Board of Directors, the Plan Administrator will acquire common stock on behalf of Participants through open-market purchases if, on the distribution payment date, the Market Price is less than the most recently published NAV (such condition referred to as a “market discount”). In the event of a market discount on the distribution payment date, the Plan Administrator will have until the last business day before the next date on which the common stock trades on an “ex-distribution” basis or 30 days after the distribution payment date, whichever is sooner (the “last purchase date”), to invest the distribution amount in common stock acquired in open-market purchases. If shares are purchased in the open market with respect to a distribution, the number of shares to be credited to a Participant’s account shall be determined by dividing the dollar amount of the cash distribution otherwise payable to the Participant by the weighted average Market Price per share for all common stock purchased by the Plan Administrator in the open market. If the Plan Administrator is unable to invest the full distribution amount in open-market purchases, or if the market discount shifts to a market premium during the purchase period, the Plan Administrator may cease making open-market purchases and may use any uninvested portion to acquire newly issued shares. Investments in newly issued shares made in this manner would be made pursuant to the same process described above and the date of issue for such newly issued shares will substitute for the distribution payment date. If the Company instructs the Plan Administrator to purchase new shares of common stock when there is a market discount, the shares of common stock will be acquired in accordance with the same terms as outlined above when there is a market premium.

There will be no fees with respect to shares of common stock issued directly by the Company. However, each Participant will pay the per share fees (which include any applicable brokerage commissions the Plan Administrator is required to pay) incurred in connection with open-market purchases. If a shareholder has shares held by a broker, such shareholder should contact his/her broker to participate in the DRIP. For the six months ended June 30, 2025, approximately $1.8 million of cash distributions were reinvested for electing Participants through purchase of shares in the open market in accordance with the terms of the DRIP.

Share Repurchase Plan

On February 24, 2015, the Company’s Board of Directors approved a stock repurchase plan (the “Company Repurchase Plan”) to acquire up to $50.0 million in the aggregate of the Company’s common stock at prices at certain thresholds below the Company’s net asset value per share, in accordance with the guidelines specified in Rule 10b-18 and Rule 10b5-1 of the 1934 Act. The Company Repurchase Plan is designed to allow the Company to repurchase its common stock at times when it otherwise might be prevented from doing so under insider trading laws. The Company Repurchase Plan requires an agent selected by the Company to repurchase shares of common stock on the Company’s behalf if and when the market price per share is at certain thresholds below the most recently reported net asset value per share. Under the plan, the agent will increase the volume of purchases made if the price of the Company’s common stock declines, subject to volume restrictions. The timing and amount of any stock repurchased depends on the terms and conditions of the Company Repurchase Plan, the market price of the common stock and trading volumes, and no assurance can be given that any particular amount of common stock will be repurchased. The Company Repurchase Plan was re-approved on April 29, 2025, to be in effect through the earlier of April 30, 2026, unless further extended or terminated by the Company’s Board of Directors, or such time as the approved $50.0 million repurchase amount has been fully utilized, subject to certain conditions.

The following table summarizes the total shares repurchased and amounts paid by the Company under the Company Repurchase Plan, including broker fees, for the six months ended June 30, 2025:


	Shares Repurchased		Price Per Share*		Total Cost
Company Repurchase Plan		43,980	$	6.85	$	301,378

* Weighted-average price per share

No shares were repurchased by the Company under the Company Repurchase Plan for the six months ended June 30, 2024.

8. Earnings Per Share

In accordance with ASC 260, Earnings per Share, basic earnings per share is computed by dividing earnings available to common shareholders by the weighted average number of shares outstanding during the period. Other potentially dilutive common shares, if any, and the related impact to earnings, are considered when calculating earnings per share on a diluted basis. The following information sets forth the computation of the net increase (decrease) in net assets per share resulting from operations for three and six months ended June 30, 2025 and 2024:


	Three Months Ended June 30,						Six Months Ended June 30,
	2025			2024			2025		2024
Net increase (decrease) in net assets from operations	$	(15,906,584	)	$	(51,276,517	)	$	4,988,004	$	(46,219,376	)
Weighted average shares outstanding		85,042,931			85,591,134			85,060,179		73,819,497
Earnings (loss) per share	$	(0.19	)	$	(0.60	)	$	0.06	$	(0.63	)

9. Subsequent Events

On July 1, 2025, BlackRock, Inc. completed its previously announced acquisition of 100% of the business and assets of HPS
Investment Partners (“HPS”), a leading global credit investment manager (the “Acquisition”). In connection with the Acquisition,
certain senior personnel of HPS joined the Adviser’s investment committee for the Company’s portfolio as voting members. As of July 1, 2025, the voting members of the Adviser’s investment committee for the Company are Philip Tseng, Jason Mehring, Dan Worrell, Rob DiPaolo, Vikas Keswani, Michael Fenstermacher, and Grishma Parekh.

On July 21, 2025, the Company caused notices to be issued to the holders of the 2025 Notes regarding the Company’s exercise
of its option to prepay $35,000,000 in aggregate principal amount of issued and outstanding Tranche A Notes and $57,000,000 in
aggregate principal amount of issued and outstanding Tranche B Notes, which represent the entire amount of the 2025 Notes
outstanding, pursuant to the terms of the Note Purchase Agreement. The Company prepaid all $35,000,000 in aggregate principal
amount of the Tranche A Notes and $57,000,000 in aggregate principal amount of the Tranche B Notes on July 31, 2025, at 100% of
their principal amount, plus the accrued and unpaid interest thereon in accordance with the terms of the Note Purchase Agreement.

On July 31, 2025, TCPC Funding II entered into a Sixth Amendment to the Loan and Servicing Agreement (the “Sixth
Amendment”) among TCPC Funding II, as borrower, SVCP, as servicer, Morgan Stanley Asset Funding Inc., as administrative agent
and Morgan Stanley Bank, N.A. and City National Bank, as lenders. The Sixth Amendment amends Funding Facility II to extend the
revolving period from August 4, 2025, to July 31, 2027, and incorporates certain other changes set forth in the Sixth Amendment.

On August 7, 2025, the Company’s Board of Directors declared a third quarter regular dividend of $0.25 per share and a special dividend of $0.04 per share, both payable on September 30, 2025 to shareholders of record as of the close of business on September 16, 2025.

10. Financial Highlights


	Six Months Ended June 30,
	2025			2024
Per Common Share
Per share NAV at beginning of period	$	9.23		$	11.90

Investment operations:
Net investment income (1)		0.70			0.87
Net realized and unrealized gain (loss) (1)		(0.64	)		(1.61	)
Total from investment operations		0.06			(0.74	)

Net decrease in net assets as a result of issuance of shares in connection with the Merger (2)		—			(0.28	)
Repurchase of common stock		0.00			—

Dividends to common shareholders		(0.58	)		(0.68	)

Per share NAV at end of period	$	8.71		$	10.20

Per share market price at end of period	$	7.70		$	10.80

Total return based on market value (3) (4)		(4.9	)%		(0.5	)%
Total return based on net asset value (3) (5)		0.7	%		(8.6	)%

Shares outstanding at end of period		85,036,467			85,591,134

Ratios to average common equity: (6)
Net investment income		15.4	%		17.0	%
Expenses, before incentive fee and management fee waiver		13.1	%		12.2	%
Expenses, net of incentive fee, before management fee waiver		13.1	%		13.7	%
Expenses, net of incentive fee and management fee waiver		12.2	%		13.7	%

Ending common shareholder equity	$	740,476,938		$	873,104,924
Portfolio turnover rate		7.4	%		8.1	%
Weighted-average debt outstanding	$	1,145,193,596		$	1,211,640,358
Weighted-average interest rate on debt		5.4	%		5.0	%
Weighted-average number of common shares		85,060,179			73,819,497
Weighted-average debt per share	$	13.46		$	16.41

(1)

Amounts shown reflect the impact of the purchase discount recorded in connection with the Merger and were computed based on the actual amounts earned or incurred by the Company divided by the actual shares outstanding in the respective accounting periods before and after the closing of the Merger on March 18, 2024.

(2)

Calculated as the number of shares issued by the Company in connection with the Merger times the discount per share based on the closing price per share and the NAV per share at the time of the closing of the Merger.

(3)

Not annualized.

(4)

Total return based on market value equals the change in ending market value per share during the period plus declared dividends per share during the period, divided by the market value per share at the beginning of the period.

(5)

Total return based on net asset value equals the change in net asset value per share during the period plus declared dividends per share during the period, divided by the beginning net asset value per share.

(6)

Annualized, except for incentive compensation.

11. Senior Securities

Information about the Company's senior securities is shown in the following table as of the end of each of the last ten fiscal years and the period ended June 30, 2025.


Class and Year	Total Amount Outstanding(1)		Asset Coverage Per Unit(2)		Involuntary Liquidating Preference Per Unit(3)		Average Market Value Per Unit(4)
Operating Facility
As of June 30, 2025 (Unaudited)	$	202,000	$	5,604		—	N/A
Fiscal Year 2024		120,671		6,932		—	N/A
Fiscal Year 2023		163,169		5,244		—	N/A
Fiscal Year 2022		123,890		6,906		—	N/A
Fiscal Year 2021		154,480		11,020		—	N/A
Fiscal Year 2020		120,454		9,508		—	N/A
Fiscal Year 2019		108,498		5,812		—	N/A
Fiscal Year 2018		82,000		5,221		—	N/A
Fiscal Year 2017		57,000		6,513		—	N/A
Fiscal Year 2016		100,500		4,056		—	N/A
Funding Facility I
As of June 30, 2025 (Unaudited)	N/A		N/A			—	N/A
Fiscal Year 2024	N/A		N/A			—	N/A
Fiscal Year 2023	N/A		N/A			—	N/A
Fiscal Year 2022	N/A		N/A			—	N/A
Fiscal Year 2021	N/A		N/A			—	N/A
Fiscal Year 2020	N/A		N/A			—	N/A
Fiscal Year 2019	$	158,000	$	5,812		—	N/A
Fiscal Year 2018		212,000		5,221		—	N/A
Fiscal Year 2017		175,000		6,513		—	N/A
Fiscal Year 2016		175,000		4,056		—	N/A
Funding Facility II
As of June 30, 2025 (Unaudited)	$	100,000	$	5,604		—	N/A
Fiscal Year 2024		75,000		6,932		—	N/A
Fiscal Year 2023		100,000		5,244		—	N/A
Fiscal Year 2022		100,000		6,906		—	N/A
Fiscal Year 2021		—	N/A			—	N/A
Fiscal Year 2020		36,000		9,508		—	N/A
Merger Sub Facility
As of June 30, 2025 (Unaudited)	$	18,000	$	5,604		—	N/A
Fiscal Year 2024		60,000		6,932		—	N/A
SBA Debentures
As of June 30, 2025 (Unaudited)	$	122,000	$	5,604		—	N/A
Fiscal Year 2024		131,500		6,932		—	N/A
Fiscal Year 2023		150,000		5,244		—	N/A
Fiscal Year 2022		150,000		6,906		—	N/A
Fiscal Year 2021		150,000		11,020		—	N/A
Fiscal Year 2020		138,000		9,508		—	N/A
Fiscal Year 2019		138,000		5,812		—	N/A
Fiscal Year 2018		98,000		5,221		—	N/A
Fiscal Year 2017		83,000		6,513		—	N/A
Fiscal Year 2016		61,000		4,056		—	N/A
2019 Convertible Notes
As of June 30, 2025 (Unaudited)	N/A		N/A			—	N/A
Fiscal Year 2024	N/A		N/A			—	N/A
Fiscal Year 2023	N/A		N/A			—	N/A
Fiscal Year 2022	N/A		N/A			—	N/A
Fiscal Year 2021	N/A		N/A			—	N/A
Fiscal Year 2020	N/A		N/A			—	N/A
Fiscal Year 2019	N/A		N/A			—	N/A
Fiscal Year 2018	$	108,000	$	2,157		—	N/A
Fiscal Year 2017		108,000		2,335		—	N/A
Fiscal Year 2016		108,000		2,352		—	N/A
2022 Convertible Notes
As of June 30, 2025 (Unaudited)	N/A		N/A			—	N/A
Fiscal Year 2024	N/A		N/A			—	N/A
Fiscal Year 2023	N/A		N/A			—	N/A
Fiscal Year 2022	N/A		N/A			—	N/A
Fiscal Year 2021	$	140,000	$	1,948		—	N/A
Fiscal Year 2020		140,000		2,058		—	N/A
Fiscal Year 2019		140,000		1,992		—	N/A
Fiscal Year 2018		140,000		2,157		—	N/A
Fiscal Year 2017		140,000		2,335		—	N/A
Fiscal Year 2016		140,000		2,352		—	N/A

11. Senior Securities — (continued)


Class and Year	Total Amount Outstanding(1)		Asset Coverage Per Unit(2)		Involuntary Liquidating Preference Per Unit(3)		Average Market Value Per Unit(4)
2022 Notes
As of June 30, 2025 (Unaudited)	N/A		N/A			—	N/A
Fiscal Year 2024	N/A		N/A			—	N/A
Fiscal Year 2023	N/A		N/A			—	N/A
Fiscal Year 2022	N/A		N/A			—	N/A
Fiscal Year 2021	N/A		N/A			—	N/A
Fiscal Year 2020	$	175,000	$	2,058		—	N/A
Fiscal Year 2019		175,000		1,992		—	N/A
Fiscal Year 2018		175,000		2,157		—	N/A
Fiscal Year 2017		175,000		2,335		—	N/A
2024 Notes
As of June 30, 2025 (Unaudited)	N/A		N/A			—	N/A
Fiscal Year 2024	N/A		N/A			—	N/A
Fiscal Year 2023	$	250,000	$	1,643		—	N/A
Fiscal Year 2022		250,000		1,929		—	N/A
Fiscal Year 2021		250,000		1,948		—	N/A
Fiscal Year 2020		250,000		2,058		—	N/A
Fiscal Year 2019		200,000		1,992		—	N/A
2025 Notes
As of June 30, 2025 (Unaudited)	$	92,000	$	1,698		—	N/A
Fiscal Year 2024		92,000		1,789		—	N/A
2026 Notes
As of June 30, 2025 (Unaudited)	$	325,000	$	1,698		—	N/A
Fiscal Year 2024		325,000		1,789		—	N/A
Fiscal Year 2023		325,000		1,643		—	N/A
Fiscal Year 2022		325,000		1,929		—	N/A
Fiscal Year 2021		325,000		1,948		—	N/A
2029 Notes
As of June 30, 2025 (Unaudited)	$	325,000	$	1,698		—	N/A
Fiscal Year 2024		325,000		1,789		—	N/A

(1)

Total amount of each class of senior securities outstanding at the end of the period presented (in 1,000’s).

(2)

The asset coverage ratio for a class of senior securities representing indebtedness is calculated as our consolidated total assets, less all liabilities and indebtedness not represented by senior securities, divided by senior securities representing indebtedness. For the Operating Facility, Funding Facility I, Funding Facility II and Merger Sub Facility, the asset coverage ratio with respect to indebtedness is multiplied by $1,000 to determine the Asset Coverage Per Unit.

(3)

The amount to which such class of senior security would be entitled upon the voluntary liquidation of the issuer in preference to any security junior to it. The “—” in this column indicates that the SEC expressly does not require this information to be disclosed for certain types of senior securities.

(4)

The Company's senior securities are not registered for public trading.

12. Merger with BlackRock Capital Investment Corporation

On March 18, 2024, the Company completed its previously announced acquisition of BCIC, pursuant to that certain Amended and Restated Agreement and Plan of Merger, dated as of January 10, 2024, by and among the Company, BCIC, Merger Sub, and solely for the limited purposes set forth therein, BCIA, and the Advisor. Pursuant to the Merger Agreement, BCIC merged with and into Merger Sub, with Merger Sub continuing as the surviving company and as a subsidiary of SVCP and an indirect wholly-owned subsidiary of the Company. As a result of, and as of the effective time of, the Merger, BCIC’s separate corporate existence ceased.

In connection with the Merger, the Company and the Advisor entered into the Amended and Restated Investment Advisory Agreement that became effective as of the Closing, pursuant to which the Advisor reduced its base management fee rate for managing the Company from 1.50% to 1.25% on assets equal to or below 200% of the net asset value of the Company with no change to the basis of the calculation. Prior to the Closing, the Advisor's base management fee rate for managing the Company was 1.50% on assets equal to or below 200% of the net asset value of the Company. The base management fee rate on assets that exceed 200% of the net asset value of the Company remains 1.00%. The Company also entered into the Fee Waiver Agreement with the Advisor. The Fee Waiver Agreement provides that the Advisor will waive all or a portion of its advisory fees to the extent the adjusted net investment income of the Company on a per share basis (determined by dividing the adjusted net investment income of the Company by the weighted average outstanding shares of the Company during the relevant quarter) is less than $0.32 per share in any of the first four (4) fiscal quarters ending after the Closing (the first of which will be the quarter in which the Closing occurred) to the extent there are sufficient advisory fees to cover such deficit. The waiver amount in a given quarter cannot exceed the total advisory fees for such quarter.

In accordance with the terms of the Merger Agreement, at the Closing, each outstanding share of BCIC’s common stock was converted into the right to receive 0.3834 shares of common stock, par value $0.001 per share of the Company (with BCIC’s shareholders receiving cash in lieu of fractional shares of the Company’s common stock). As a result of the Merger, the Company issued 27,823,870 shares of its common stock to former BCIC shareholders, after adjustment for BCIC’s shareholders receiving cash in lieu of fractional shares.

The Merger has been accounted for as an asset acquisition of BCIC by the Company in accordance with the asset acquisition method of accounting as detailed in ASC 805-50 ("ASC 805"), Business Combinations-Related Issues. The Company determined the fair value of the shares of the Company's common stock that were issued to former BCIC shareholders pursuant to the Merger Agreement plus transaction costs to be the consideration paid in connection with the Merger under ASC 805. The consideration paid to BCIC shareholders was less than the aggregate fair values of the BCIC assets acquired and liabilities assumed, which resulted in a purchase discount (the “purchase discount”). The consideration paid was allocated to the individual BCIC assets acquired and liabilities assumed based on the relative fair values of net identifiable assets acquired other than “non-qualifying” assets and liabilities (for example, cash) and did not give rise to goodwill. As a result, the purchase discount was allocated to the cost basis of the BCIC investments acquired by the Company on a pro-rata basis based on their relative fair values as of the effective time of the Merger. Immediately following the Merger, the investments were marked to their respective fair values in accordance with ASC 820 which resulted in immediate recognition of net unrealized appreciation in the Consolidated Statement of Operations as a result of the Merger. The purchase discount allocated to the BCIC debt investments acquired will amortize over the remaining life of each respective debt investment through interest income, with a corresponding adjustment recorded to unrealized appreciation or depreciation on such investment acquired through its ultimate disposition. The purchase discount allocated to BCIC equity investments acquired will not amortize over the life of such investments through interest income and, assuming no subsequent change to the fair value of the equity investments acquired and disposition of such equity investments at fair value, the Company may recognize a realized gain or loss with a corresponding reversal of the unrealized appreciation on disposition of such equity investments acquired.

The Merger was considered a tax-free reorganization and the Company has elected to carry forward the historical cost basis of the acquired BCIC investments for tax purposes.

Pursuant to the Merger Agreement, the Advisor, in the case of the Company, and BCIA, in the case of BCIC, would each bear 50% of the aggregate reasonable out-of-pocket costs and expenses incurred by the Company or BCIC, as applicable, up to a combined aggregate amount equal to $6.0 million (the “Merger transaction costs”). Net of Merger transaction costs borne by the Advisor, the Company capitalized $2.4 million of Merger transaction costs as part of the total consideration paid to acquire the assets and liabilities of BCIC.

12. Merger with BlackRock Capital Investment Corporation — (continued)

The following table summarizes the allocation of the consideration paid to the assets acquired and liabilities assumed as a result of the Merger:


Common stock issued by the Company (1)	$	280,464,610
Transaction costs		2,366,408
Total purchase price	$	282,831,018
Assets acquired:
Investments(2)	$	586,983,708
Cash and cash equivalents		11,670,610
Interest, dividends and fees receivable		10,373,421
Due from broker		2,048,141
Other assets		3,731,006
Total assets acquired		614,806,886
Liabilities assumed:
Debt		315,296,749
Dividends payable (3)		7,257,191
Management fees payable		1,888,664
Interest rate swap, at fair value		1,674,309
Incentive fees payable		1,363,625
Other liabilities		4,495,330
Total liabilities assumed		331,975,868
Net assets acquired	$	282,831,018

(1)

Based on the Company's market price of $10.08 and 27,823,870 shares of common stock issued by the Company at closing.

(2)

(3)

Declared on March 4, 2024 by the BCIC Board of Directors for the benefit of former BCIC shareholders of record as of March 15, 2024 and paid on March 29, 2024 out of BCIC cash and cash equivalents acquired by the Company.

13. Segment Reporting

The Company’s chief executive officer and chief financial officer act as the Company’s Chief Operating Decision Maker (the “CODM”). The CODM is responsible for assessing performance, allocating resources and making operating decisions of the Company on a consolidated basis based on the net increase (decrease) in net assets resulting from operations (“net income”) of the Company. The CODM has concluded that the Company operates through a single operating and reporting segment with an investment objective to generate both current income and capital appreciation through debt and equity investments. In addition to numerous other factors and metrics, the CODM utilizes net income as a key metric in determining the amount of dividends to be distributed to the Company’s shareholders. As the Company’s operations comprise of a single reporting segment, the segment assets are reflected on the accompanying Consolidated Statements of Assets and Liabilities as “total assets” and the significant segment expenses are listed on the accompanying Consolidated Statements of Operations.

BlackRock TCP Capital Corp.

Consolidated Schedule of Changes in Investments in Non-Controlled Affiliates(1) (Unaudited)

Six Months Ended June 30, 2025


Security	Dividends or Interest (2)		Fair Value at December 31, 2024		Net realized gain or loss		Net increase or decrease in unrealized appreciation or depreciation			Acquisitions (3)		Dispositions (4)			Fair Value at June 30, 2025
Hylan Intermediate Holdings II LLC, Senior Secured 1st Lien Incremental Term Loan, SOFR + 6.25%, 2% SOFR Floor, due 4/5/29	$	619,606	$	11,376,522	$	—	$	(343,718	)	$	1,676	$	(146,382	)	$	10,888,098
Hylan Global LLC, Parent Common Units		—		298,333		—		(298,333	)		—		—			—
Iracore International Holdings, Inc., Senior Secured 1st Lien Term Loan, SOFR + 9%, 1% SOFR Floor, due 4/12/26		57,041		842,642		—		—			—		—			842,642
Iracore Investments Holdings, Inc., Class A Common Stock		—		1,050,376		—		(540,782	)		—		—			509,594
TVG-Edmentum Holdings, LLC, Series B-1 Common Units		803,280		14,458,626		—		(1,360,954	)		803,280		—			13,900,952
TVG-Edmentum Holdings, LLC, Series B-2 Common Units		—		14,458,626		—		(557,674	)		—		—			13,900,952
TVG-Edmentum Holdings, LLC, Series C-2 Preferred Units		419,270		6,959,570		—		819,207			419,269		—			8,198,046
Total	$	1,899,197	$	49,444,695	$	—	$	(2,282,254	)	$	1,224,225	$	(146,382	)	$	48,240,284

Notes to Consolidated Schedule of Changes in Investments in Non-Controlled Affiliates:

(1)

The issuers of the securities listed on this schedule are considered non-controlled affiliates under the 1940 Act due to the ownership by the Company of 5% to 25% of the issuers' voting securities.

(2)

Also includes fee income as applicable.

(3)

Acquisitions include new purchases, PIK income and amortization of original issue and market discounts and investments acquired in connection with the Merger.

(4)

Dispositions include decreases in the cost basis from sales and paydowns.

BlackRock TCP Capital Corp.

Consolidated Schedule of Changes in Investments in Controlled Affiliates (1) (Unaudited)

Six Months Ended June 30, 2025


Security	Dividends or Interest (2)		Fair Value at December 31, 2024		Net realized gain or loss		Net increase or decrease in unrealized appreciation or depreciation			Acquisitions (3)		Dispositions (4)			Fair Value at June 30, 2025
36th Street Capital Partners Holdings, LLC, Senior Note, 12%, due 11/30/25	$	3,585,386	$	59,756,438	$	—	$	—		$	—	$	—		$	59,756,438
36th Street Capital Partners Holdings, LLC, Membership Units		2,189,300		51,054,000		—		(4,677,770	)		4,677,770		—			51,054,000
Anacomp, Inc., Class A Common Stock		—		1,155,295		—		—			—		—			1,155,295
AutoAlert, LLC, Senior Secured 1st Lien Term Loan, SOFR + 5.4%, 1% SOFR Floor, PIK toggle, due 3/31/28		918,007		18,812,631		—		—			—		—			18,812,631
AutoAlert, LLC, Senior Secured 2nd Lien Term Loan, SOFR + 9.4%, 1% SOFR Floor, PIK toggle, due 3/31/29		778,208		10,718,897		—		—			763,936		—			11,482,833
AA Acquisition Aggregator, LLC, Ordinary Shares		—		9,513,635		—		(4,323,011	)		—		—			5,190,624
Conventional Lending TCP Holdings, LLC, Membership Units		453,090		14,543,083		—		324,271			85,000		—			14,952,354
Conergy Asia & ME Pte. Ltd., 1st Lien Term Loan, 0%, due 12/31/21		—		—		—		—			—		—			—
Conergy Asia Holdings Limited, Ordinary Shares		—		—		—		—			—		—			—
Conergy Asia Holdings Limited, Class B Shares		—		—		—		—			—		—			—
Fishbowl INC., Common Membership Units		—		—		—		—			—		—			—
Fishbowl, Inc., Senior Secured 1st Lien Term Loan, SOFR + 5%, 1% SOFR Floor, 7.50% EOT, due 05/27/2027		338,940		7,843,476		—		(912,888	)		297,555		515,926			7,744,069
Gordon Brothers Finance Company, Unsecured Term Loan, SOFR +11%, 1% SOFR Floor, due 10/31/2021		—		5,016,017		—		(2,349,134	)		—		(2,538,700	)		128,183
Gordon Brothers Finance Company, Preferred Stock		—		—		—		—			—		—			—
Gordon Brothers Finance Company, Common Stock		—		—		—		—			—		—			—
Kawa Solar Holdings Limited, Bank Guarantee Credit Facility, 0%, due 12/31/21		—		60,889		—		(20,100	)		—		—			40,789
Kawa Solar Holdings Limited, Revolving Credit Facility, 0%, due 12/31/21		—		1,235,527		—		(213,117	)		—		—			1,022,410
Kawa Solar Holdings Limited, Ordinary Shares		—		—		—		—			—		—			—
Kawa Solar Holdings Limited, Series B Preferred Shares		—		—		—		—			—		—			—
Total	$	8,262,931	$	179,709,888	$	—	$	(12,171,749	)	$	5,824,261	$	(2,022,774	)	$	171,339,626

Notes to Consolidated Schedule of Changes in Investments in Controlled Affiliates:

(1)

The issuers of the securities listed on this schedule are considered controlled affiliates under the 1940 Act due to the ownership by the Company of more than 25% of the issuers' voting securities.

(2)

Also includes fee income as applicable.

(3)

Acquisitions include new purchases, PIK income and amortization of original issue and market discounts and investments acquired in connection with the Merger.

(4)

Dispositions include decreases in the cost basis from sales and paydowns.

BlackRock TCP Capital Corp.

Consolidated Schedule of Changes in Investments in Non-Controlled Affiliates (1)

Year Ended December 31, 2024


Security	Dividends or Interest (2)		Fair Value at December 31, 2023		Net realized gain or loss			Net increase or decrease in unrealized appreciation or depreciation			Acquisitions (3)			Dispositions (4)			Fair Value at December 31, 2024
Hylan Intermediate Holdings II LLC, 2nd Lien Term Loan, SOFR + 10%, 1% SOFR Floor, due 3/11/2027	$	228,253	$	5,232,821	$	(184,796	)	$	(146,321	)	$	(5,086,500	)	$	184,796		$	—
Hylan Intermediate Holdings II LLC, Senior Secured 1st Lien Incremental Term Loan, SOFR + 6.25%, 2% SOFR Floor, due 4/5/29		990,675		—		—			(199,170	)		11,575,692			—			11,376,522
Hylan Intermediate Holdings II LLC, Senior Secured 1st Lien Term Loan, SOFR + 8%, 1% SOFR Floor, due 2/22/26		176,882		4,979,720		—			3,987			(4,983,707	)		—			—
Hylan Novellus LLC, Class A Units		—		2,827,373		(12,625,342	)		10,990,444			(1,192,475	)		—			—
Hylan Global LLC, Parent Common Units		—		—		—			(440,114	)		738,447			—			298,333
Iracore International Holdings, Inc., Senior Secured 1st Lien Term Loan, SOFR + 9%, 1% SOFR Floor, due 4/12/26		169,332		1,324,151		—			—			—			(481,509	)		842,642
Iracore Investments Holdings, Inc., Class A Common Stock		283,370		1,799,178		—			(748,802	)		—			—			1,050,376
TVG-Edmentum Holdings, LLC, Series B-1 Common Units		2,985,869		24,629,566		—			(13,156,809	)		2,985,869			—			14,458,626
TVG-Edmentum Holdings, LLC, Series B-2 Common Units		—		24,629,566		—			(10,170,940	)		—			—			14,458,626
TVG-Edmentum Holdings, LLC, Series C-2 Preferred Units		456,587		—		—			1,472,182			5,487,388			—			6,959,570
Total	$	5,290,968	$	65,422,375	$	(12,810,138	)	$	(12,395,543	)	$	9,524,714		$	(296,713	)	$	49,444,695

Notes to Consolidated Schedule of Changes in Investments in Non-Controlled Affiliates:

(1)

The issuers of the securities listed on this schedule are considered non-controlled affiliates under the 1940 Act due to the ownership by the Company of 5% to 25% of the issuers' voting securities.

(2)

Also includes fee income as applicable.

(3)

Acquisitions include new purchases, PIK income and amortization of original issue and market discounts.

(4)

Dispositions include decreases in the cost basis from sales and paydowns.

BlackRock TCP Capital Corp.

Consolidated Schedule of Changes in Investments in Controlled Affiliates (1)

Year Ended December 31, 2024


Security	Dividends or Interest (2)		Fair Value at December 31, 2023		Net realized gain or loss		Net increase or decrease in unrealized appreciation or depreciation			Acquisitions (3)		Dispositions (4)		Fair Value at December 31, 2024
36th Street Capital Partners Holdings, LLC, Senior Note, 12%, due 11/30/25	$	6,643,097	$	52,318,937	$	—	$	—		$	7,437,501	$	—	$	59,756,438
36th Street Capital Partners Holdings, LLC, Membership Units		1,359,774		50,541,000		—		(549,500	)		1,062,500		—		51,054,000
Anacomp, Inc., Class A Common Stock		—		843,074		—		312,221			—		—		1,155,295
AutoAlert, LLC, Senior Secured 1st Lien Term Loan, SOFR + 5.4%, 1% SOFR Floor, PIK toggle, due 3/31/28		2,015,428		18,812,631		—		—			—		—		18,812,631
AutoAlert, LLC, Senior Secured 2nd Lien Term Loan, SOFR + 9.4%, 1% SOFR Floor, PIK toggle, due 3/31/29		1,499,820		9,256,229		—		—			1,462,668		—		10,718,897
AA Acquisition Aggregator, LLC, Ordinary Shares		—		9,985,207		—		(541,338	)		69,766		—		9,513,635
Conventional Lending TCP Holdings, LLC, Membership Units		1,456,847		16,376,544		—		(1,833,461	)		—		—		14,543,083
Conergy Asia & ME Pte. Ltd., 1st Lien Term Loan, 0%, due 12/31/21		—		—		—		—			—		—		—
Conergy Asia Holdings Limited, Ordinary Shares		—		—		—		—			—		—		—
Conergy Asia Holdings Limited, Class B Shares		—		—		—		—			—		—		—
Fishbowl INC., Common Membership Units		—		135,403		—		(135,403	)		—		—		—
Fishbowl, Inc., Senior Secured 1st Lien Term Loan, SOFR + 5%, 1% SOFR Floor, 7.50% EOT, due 05/27/2027		1,753,658		12,089,579		—		(4,567,088	)		320,985		—		7,843,476
Gordon Brothers Finance Company, Unsecured Term Loan, SOFR +11%, 1% SOFR Floor, due 10/31/2021		—		—		—		(8,098,235	)		13,114,252		—		5,016,017
Gordon Brothers Finance Company, Preferred Stock		—		—		—		—			—		—		—
Gordon Brothers Finance Company, Common Stock		—		—		—		—			—		—		—
Kawa Solar Holdings Limited, Bank Guarantee Credit Facility, 0%, due 12/31/21		—		101,315		—		(40,426	)		—		—		60,889
Kawa Solar Holdings Limited, Revolving Credit Facility, 0%, due 12/31/21		—		1,367,273		—		(131,746	)		—		—		1,235,527
Kawa Solar Holdings Limited, Ordinary Shares		—		—		—		—			—		—		—
Kawa Solar Holdings Limited, Series B Preferred Shares		—		—		—		—			—		—		—
Total	$	14,728,624	$	171,827,192	$	—	$	(15,584,976	)	$	23,467,672	$	—	$	179,709,888

Notes to Consolidated Schedule of Changes in Investments in Controlled Affiliates:

(1)

The issuers of the securities listed on this schedule are considered controlled affiliates under the 1940 Act due to the ownership by the Company of more than 25% of the issuers' voting securities.

(2)

Also includes fee income as applicable.

(3)

Acquisitions include new purchases, PIK income and amortization of original issue and market discounts.

(4)

Dispositions include decreases in the cost basis from sales and paydowns.

BlackRock TCP Capital Corp.

Consolidated Schedule of Restricted Securities of Unaffiliated Issuers (Unaudited)

June 30, 2025


Investment		Acquisition Date
48forty Intermediate Holdings, Inc., Common Stock		11/5/2024
AGY Equity, LLC, Class A Preferred Stock		9/3/2020
AGY Equity, LLC, Class B Preferred Stock		9/3/2020
AGY Equity, LLC, Class C Common Stock		9/3/2020
Blackbird Holdco, Inc. (Ohio Transmission Corp.), Preferred Stock		12/14/2021
Fidelis (SVC), LLC, Preferred Unit-C		12/31/2019
Foursquare Labs, Inc. ,Warrants to Purchase Series E Preferred Stock		5/4/2017
GlassPoint, Inc. ,Warrants to Purchase Common Stock		3/31/2021
Grey Orange International Inc. ,Warrants to Purchase Common Stock		5/5/2022
Homerenew Buyer, Inc., Class A Preferred Units		4/14/2025
Homerenew Buyer, Inc., Class B-1 Preferred Units		4/14/2025
Homerenew Buyer, Inc., Class C-1 Common Units		4/14/2025
Igloo Parent Holdings LLC, Common Units		5/9/2025
INH Buyer, Inc. (IMA Health), A1 Preferred Stock		12/16/2024
INH Buyer, Inc. (IMA Health), Preferred Stock		12/16/2024
InMobi, Inc. (Singapore) ,Warrants to Purchase Common Stock		8/22/2017
InMobi, Inc. (Singapore) ,Warrants to Purchase Series E Preferred Stock		10/1/2018
InMobi, Inc. (Singapore) ,Warrants to Purchase Series E Preferred Stock		9/18/2015
JobandTalent USA, Inc. (United Kingdom), F1 Preferred Stock		2/11/2025
JobandTalent USA, Inc. (United Kingdom), F3 Preferred Stock		2/12/2025
Kellermeyer Bergensons Services, LLC, Common Stock		3/18/2024
Kellermeyer Bergensons Services, LLC, Preferred Stock		3/18/2024
Khoros, LLC (f/k/a Lithium Technologies, LLC), Preferred Units		5/23/2025
MBS Parent, LLC, Limited Partnership/Limited Liability Company Interests		3/15/2024
Motive Technologies, Inc., Warrants to Purchase Common Stock		11/27/2024
Pico Quantitative Trading Holdings, LLC ,Warrants to Purchase Membership Units		2/7/2020
Pluralsight, Inc., Common Stock		8/22/2024
Quora, Inc. ,Warrants to Purchase Series D Preferred Stock		4/12/2019
Razor Group GmbH (Germany) ,Warrants to Purchase Preferred Series A1 Shares		4/30/2021
Razor Group GmbH (Germany) ,Warrants to Purchase Series C Shares		12/23/2022
Razor US LP, Class A Preferred Units		2/28/2024
Razor US LP, Common Units		2/28/2024
ResearchGate Corporation (Germany) ,Warrants to Purchase Series D Preferred Stock		11/7/2019
SellerX Germany GMBH & Co. KG (Germany), Common Shares		6/27/2025
SellerX Germany GMBH & Co. KG (Germany), Preferred Non Convertible Shares Series Z		6/27/2025
SnapLogic, Inc. ,Warrants to Purchase Series Preferred Stock		3/20/2018
Stitch Holdings, L.P., Limited Partnership/Limited Liability Company Interests		3/15/2024
Streamland Media Holdings LLC, Common Units		3/31/2025
SuCo Investors, LP (Suited Connector) ,Warrants to Purchase Class A Units		3/6/2023
Thras.io, LLC, Common Units		6/18/2024
Tradeshift, Inc. ,Warrants to Purchase Series D Preferred Stock		3/9/2017
Utilidata, Inc., Common Stock		7/6/2020
Utilidata, Inc., Series A-1 Preferred Stock		7/6/2020
Utilidata, Inc., Series A-2 Preferred Stock		7/6/2020
Worldremit Group Limited (United Kingdom) ,Warrants to Purchase Series D Stock		2/11/2021
Worldremit Group Limited (United Kingdom) ,Warrants to Purchase Series E Stock		3/15/2024
Worldremit Group Limited (United Kingdom), Series X Shares		6/24/2024

BlackRock TCP Capital Corp.

Consolidated Schedule of Restricted Securities of Unaffiliated Issuers

December 31, 2024


Investment		Acquisition Date
48forty Intermediate Holdings, Inc., Common Stock		11/5/2024
AGY Equity, LLC, Class A Preferred Stock		9/3/2020
AGY Equity, LLC, Class B Preferred Stock		9/3/2020
AGY Equity, LLC, Class C Common Stock		9/3/2020
Blackbird Holdco, Inc. (Ohio Transmission Corp.), Preferred Stock		12/14/2021
Fidelis (SVC), LLC, Preferred Unit-C		12/31/2019
Foursquare Labs, Inc. ,Warrants to Purchase Series E Preferred Stock		5/4/2017
GlassPoint, Inc. ,Warrants to Purchase Common Stock		3/31/2021
Grey Orange International Inc. ,Warrants to Purchase Common Stock		5/5/2022
INH Buyer, Inc. (IMA Health), A1 Preferred Stock		12/16/2024
INH Buyer, Inc. (IMA Health), Preferred Stock		12/16/2024
InMobi, Inc. (Singapore) ,Warrants to Purchase Common Stock		8/22/2017
InMobi, Inc. (Singapore) ,Warrants to Purchase Series E Preferred Stock		10/1/2018
InMobi, Inc. (Singapore) ,Warrants to Purchase Series E Preferred Stock		9/18/2015
JobandTalent USA, Inc. (United Kingdom), F1 Preferred Stock		2/11/2025
JobandTalent USA, Inc. (United Kingdom), F3 Preferred Stock		2/12/2025
Kellermeyer Bergensons Services, LLC, Common Stock		3/18/2024
Kellermeyer Bergensons Services, LLC, Preferred Stock		3/18/2024
MBS Parent, LLC, Limited Partnership/Limited Liability Company Interests		3/15/2024
MXP Prime Platform GmbH (SellerX) (Germany) ,Warrants to Purchase Common Stock		11/23/2021
Pico Quantitative Trading Holdings, LLC ,Warrants to Purchase Membership Units		2/7/2020
Pluralsight, Inc., Common Stock		8/22/2024
Quora, Inc. ,Warrants to Purchase Series D Preferred Stock		4/12/2019
Razor Group GmbH (Germany) ,Warrants to Purchase Preferred Series A1 Shares		4/30/2021
Razor Group GmbH (Germany) ,Warrants to Purchase Series C Shares		12/23/2022
Razor US LP, Class A Preferred Units		2/28/2024
Razor US LP, Common Units		2/28/2024
ResearchGate Corporation (Germany) ,Warrants to Purchase Series D Preferred Stock		11/7/2019
SellerX Germany GMBH & Co. KG (Germany) ,Warrants to Purchase Common Stock		7/26/2023
SellerX Germany GMBH & Co. KG (Germany) ,Warrants to Purchase Preferred New Super Senior Shares		7/26/2023
SnapLogic, Inc. ,Warrants to Purchase Series Preferred Stock		3/20/2018
SoundCloud, Ltd. (United Kingdom) ,Warrants to Purchase Preferred Stock		4/30/2015
Stitch Holdings, L.P., Limited Partnership/Limited Liability Company Interests		3/15/2024
Streamland Media Holdings LLC, Common Units		3/31/2025
SuCo Investors, LP (Suited Connector) ,Warrants to Purchase Class A Units		3/6/2023
Thras.io, LLC, Common Units		6/18/2024
Tradeshift, Inc. ,Warrants to Purchase Series D Preferred Stock		3/9/2017
Utilidata, Inc., Common Stock		7/6/2020
Utilidata, Inc., Series A-1 Preferred Stock		7/6/2020
Utilidata, Inc., Series A-2 Preferred Stock		7/6/2020
Worldremit Group Limited (United Kingdom) ,Warrants to Purchase Series D Stock		2/11/2021
Worldremit Group Limited (United Kingdom) ,Warrants to Purchase Series E Stock		3/15/2024
Worldremit Group Limited (United Kingdom), Series X Shares		6/24/2024

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

The information contained in this section should be read in conjunction with our unaudited consolidated financial statements and related notes thereto appearing elsewhere in this quarterly report on Form 10-Q. Some of the statements in this report (including in the following discussion) constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, which relate to future events or the future performance or financial condition of BlackRock TCP Capital Corp. (the “Company,” “we,” “us” or “our”), formerly known as TCP Capital Corp. The forward-looking statements contained in this report involve a number of risks and uncertainties, including statements concerning:

•

our, or our portfolio companies’, future business, operations, operating results or prospects;

•

the return or impact of current and future investments;

•

the impact of a protracted decline in the liquidity of credit markets on our business;

•

the impact of fluctuations in interest rates on our business;

•

the impact of changes in laws or regulations governing our operations or the operations of our portfolio companies;

•

our contractual arrangements and relationships with third parties;

•

the general economy and its impact on the industries in which we invest;

•

the financial condition of and ability of our current and prospective portfolio companies to achieve their objectives;

•

our expected financings and investments;

•

the adequacy of our financing resources and working capital;

•

the ability of our investment advisor to locate suitable investments for us and to monitor and administer our investments;

•

the timing of cash flows, if any, from the operations of our portfolio companies;

•

the timing, form and amount of any dividend distributions;

•

our ability to maintain our qualification as a RIC and as a BDC;

•

the ability to realize benefits anticipated by the Merger; and

•

the impact of information technology system failures, data security breaches, data privacy compliance, network disruptions, and cybersecurity attacks.

We use words such as “anticipate,” “believe,” “expect,” “intend,” “will,” “should,” “could,” “may,” “plan” and similar words to identify forward-looking statements. The forward looking statements contained in this quarterly report involve risks and uncertainties. Our actual results could differ materially from those implied or expressed in the forward-looking statements for any reason, including the factors set forth as “Risk Factors” in this report.

We have based the forward-looking statements included in this report on information available to us on the date of this report, and we assume no obligation to update any such forward-looking statements. Although we undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, you are advised to consult any additional disclosures that we may make directly to you or through reports that we have filed or in the future may file with the SEC, including annual reports on Form 10-K, registration statements on Form N-2, quarterly reports on Form 10-Q and current reports on Form 8-K.

Overview

The Company is a Delaware corporation formed on April 2, 2012 and is an externally managed, closed-end, non-diversified management investment company. The Company was formed through the conversion of a pre-existing closed-end investment company. The Company elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). Our investment objective is to seek to achieve high total returns through current income and capital appreciation, with an emphasis on principal protection. We invest primarily in the debt of middle-market companies as well as small businesses, including senior secured loans, junior loans, mezzanine debt and bonds. Such investments may include an equity component, and, to a lesser extent, we may make equity investments directly. Certain investment operations are conducted through the Company’s wholly-owned subsidiaries, Special Value Continuation Partners LLC, a Delaware limited liability company (“SVCP”), TCPC Funding I, LLC (“TCPC Funding”), TCPC Funding II, LLC ("TCPC Funding II"), TCPC SBIC, LP, a Delaware limited partnership (the “SBIC”) and BCIC Merger Sub, LLC, a Delaware limited liability company and a wholly-owned subsidiary of SVCP (“Merger Sub”). SVCP was organized as a limited partnership and had elected to be regulated as a BDC under the 1940 Act through July 31, 2018. On August 1, 2018, SVCP withdrew its election to be regulated as a BDC under the 1940 Act and withdrew the registration of its common limited partner interests under Section 12(g) of the 1934 Act and, on August 2, 2018, terminated its general partner, Series H of SVOF/MM, LLC, and converted to a Delaware limited liability company. Series H of SVOF/MM, LLC (“SVOF/MM”) serves as the administrator (the “Administrator”) of the Company. The managing member of SVOF/MM is Tennenbaum Capital Partners, LLC (the “Advisor”), which serves as the investment manager to the Company, TCPC Funding, TCPC Funding II and the SBIC. On August 1, 2018, the Advisor merged with and into a wholly owned subsidiary of BlackRock Capital Investment Advisors, LLC ("BCIA"), an indirect wholly owned subsidiary of BlackRock, Inc. with the Advisor as the surviving entity. The SBIC was organized as a Delaware limited partnership in June 2013. On April 22, 2014, the SBIC received a license from the United States Small Business Administration (the “SBA”) to operate as a small business investment company under the provisions of Section 301(c) of the Small Business Investment Act of 1958.

The Company has elected to be treated as a RIC for U.S. federal income tax purposes. As a RIC, the Company will not be taxed on its income to the extent that it distributes such income each year and satisfies other applicable income tax requirements. All of the subsidiaries of the Company are treated as disregarded entities.

Our leverage program is comprised of $300.0 million in available debt under a revolving, multi-currency credit facility issued by SVCP (the “Operating Facility”), $200.0 million in available debt under a senior secured revolving credit facility issued by TCPC Funding II (“Funding Facility II”), amounts outstanding under a senior secured revolving credit facility originally issued by BlackRock Capital Investment Corporation, a Delaware corporation ("BCIC"), and assumed by Merger Sub ("Merger Sub Facility"), unsecured notes due December 2025 originally issued by BCIC and assumed by Merger Sub (the "2025 Notes"), $325.0 million in senior unsecured notes issued by the Company maturing in 2026 (the “2026 Notes”), $325.0 million in senior unsecured notes issued by the Company maturing in 2029 (the “2029 Notes”) and $132.0 million in committed leverage from the SBA (the “SBA Program”) and, together with the Operating Facility, Funding Facility II, Merger Sub Facility, the 2025 Notes, the 2026 Notes and the 2029 Notes, the “Leverage Program”). Prior to being repaid on August 23, 2024, debt included $250.0 million in unsecured notes due August 2024 issued by the Company (the "2024 Notes").

To qualify as a RIC, we must, among other things, meet certain source-of-income and asset diversification requirements and timely distribute to our shareholders generally at least 90% of our investment company taxable income, as defined by the Internal Revenue Code of 1986, as amended, for each year. Pursuant to this election, we generally will not have to pay corporate level taxes on any income that we distribute to our shareholders provided that we satisfy those requirements.

On September 6, 2023, the Company entered into an agreement and plan of merger with BCIC, Merger Sub, and, solely for the limited purposes set forth therein, BCIA and the Advisor (such agreement, as amended, the "Merger Agreement"). On March 18, 2024, BCIC merged with and into Merger Sub, with Merger Sub continuing as the surviving company and as a subsidiary of SVCP and an indirect wholly-owned subsidiary of the Company (the "Merger"). As a result of the Merger, BCIC’s separate existence ceased.

In accordance with the terms of the Merger Agreement, at the closing of the Merger, each outstanding share of BCIC’s common stock was converted into the right to receive 0.3834 shares (the “Exchange Ratio”) of common stock, par value $0.001 per share of the Company (with BCIC shareholders receiving cash in lieu of fractional shares of the Company’s common stock). As a result of the Merger, the Company issued 27,823,870 shares of its common stock to former BCIC shareholders, after adjustment for BCIC’s shareholders receiving cash in lieu of fractional shares.

See “Note 12 – Merger with BlackRock Capital Investment Corporation” for further information regarding the Merger Agreement and the Merger.

Investments

Our level of investment activity can and does vary substantially from period to period depending on many factors, including the amount of debt and equity capital available to middle-market companies, the level of merger and acquisition activity, the general economic environment and the competitive environment for the types of investments we make.

As a BDC, we are required to comply with certain regulatory requirements. For instance, we generally have to invest at least 70% of our total assets in “qualifying assets,” including securities and indebtedness of private U.S. companies, public U.S. operating companies whose securities are not listed on a national securities exchange or registered under the Securities Exchange Act of 1934, as amended, public domestic operating companies having a market capitalization of less than $250.0 million, cash, cash equivalents, U.S. government securities and high-quality debt investments that mature in one year or less. We are also permitted to make certain follow-on investments in companies that were eligible portfolio companies at the time of initial investment but that no longer meet the definition. As of June 30, 2025, 83.4% of our total assets were invested in qualifying assets.

Revenues

We generate revenues primarily in the form of interest on the debt we hold. We also generate revenue from dividends on our equity interests, capital gains on the disposition of investments, and certain lease, fee, and other income. Our investments in fixed income instruments generally have an expected maturity of three to five years, although we have no lower or upper constraint on maturity. Interest on our debt investments is generally payable quarterly or semi-annually. Payments of principal of our debt investments may be amortized over the stated term of the investment, deferred for several years or due entirely at maturity. In some cases, our debt investments and preferred stock investments may defer payments of cash interest or dividends or PIK. Any outstanding principal amount of our debt investments and any accrued but unpaid interest will generally become due at the maturity date. In addition, we may generate revenue in the form of prepayment fees, commitment, origination, structuring or due diligence fees, end-of-term or exit fees, fees for providing significant managerial assistance, consulting fees and other investment related income.

Expenses

Our primary operating expenses include the payment of a base management fee and, depending on our operating results, incentive compensation, expenses reimbursable under the management agreement, administration fees and the allocable portion of overhead under the administration agreement. The base management fee and incentive compensation remunerates the Advisor for work in identifying, evaluating, negotiating, closing and monitoring our investments. Our administration agreement with the Administrator provides that the Administrator may be reimbursed for costs and expenses incurred by the Administrator for office space rental, office equipment and utilities allocable to us under the administration agreement, as well as any costs and expenses incurred by the Administrator or its affiliates relating to any non-investment advisory, administrative or operating services provided by the Administrator or its affiliates to us. We also bear all other costs and expenses of our operations and transactions (and the Company’s common shareholders indirectly bear all of the costs and expenses of the Company, SVCP, TCPC Funding II, the SBIC and Merger Sub), which may include those relating to:

•

our organization;

•

calculating our net asset value (including the cost and expenses of any independent valuation firms);

•

interest payable on debt, if any, incurred to finance our investments;

•

costs of future offerings of our common stock and other securities, if any;

•

the base management fee and any incentive compensation;

•

dividends and distributions on our preferred shares, if any, and common shares;

•

administration fees payable under the administration agreement;

•

fees payable to third parties relating to, or associated with, making investments;

•

transfer agent and custodial fees;

•

registration fees;

•

listing fees;

•

taxes;

•

director fees and expenses;

•

costs of preparing and filing reports or other documents with the SEC;

•

costs of any reports, proxy statements or other notices to our shareholders, including printing costs;

•

our fidelity bond;

•

directors and officers/errors and omissions liability insurance, and any other insurance premiums;

•

indemnification payments;

•

direct costs and expenses of administration, including audit and legal costs; and

•

all other expenses reasonably incurred by us and the Administrator in connection with administering our business, such as the allocable portion of overhead under the administration agreement, including rent and other allocable portions of the cost of certain of our officers and their respective staffs.

Prior to the Closing, the investment management agreement provided that the base management fee be calculated at an annual rate of 1.5% of our total assets (excluding cash and cash equivalents) payable quarterly in arrears; provided, however, that, effective as of February 9, 2019, the base management fee was calculated at an annual rate of 1.0% of our total assets (excluding cash and cash equivalents) that exceed an amount equal to 200% of the net asset value of the Company. For purposes of calculating the base management fee, “total assets” is determined without deduction for any borrowings or other liabilities. The base management fee is calculated based on the value of our total assets and net asset value (excluding cash and cash equivalents) at the end of the most recently completed calendar quarter.

In connection with the Merger, the Company and the Advisor entered into an amended and restated investment advisory agreement (the "Amended and Restated Investment Advisory Agreement"), pursuant to which the Advisor reduced its base management fee rate for managing the Company from 1.50% to 1.25% on assets equal to or below 200% of the net asset value of the Company with no change to the basis of calculation. Prior to the Closing, the Advisor’s base management fee rate for managing the Company was 1.50% on assets equal to or below 200% of the net asset value of the Company. The base management fee rate on assets that exceed 200% of the net asset value of the Company remains 1.00%. The Company also entered into a fee waiver agreement with the Advisor (the "Fee Waiver Agreement"). The Fee Waiver Agreement provided that the Advisor will waive all or a portion of its advisory fees to the extent the adjusted net investment income of the Company on a per share basis (determined by dividing the adjusted net investment income of the Company by the weighted average outstanding shares of the Company during the relevant quarter) is less than $0.32 per share in any of the first four (4) fiscal quarters ending after the Closing (the first of which will be the quarter in which the Closing occurred) to the extent there are sufficient advisory fees to cover such deficit (the waiver amount in a given quarter cannot exceed the total advisory fees for such quarter). On February 24, 2025, the Advisor voluntarily agreed to waive one third of its management fee for each of the first three quarters of 2025, starting on January 1, 2025 and ending on September 30, 2025. For the six months ended June 30, 2025, the Advisor waived $3.6 million in management fees.

Additionally, the previous investment management agreement dated February 9, 2019 and the Amended and Restated Investment Advisory Agreement each provide that the Advisor or its affiliates may be entitled to incentive compensation under certain circumstances. According to the terms of such agreements, no incentive compensation was incurred prior to January 1, 2013. Under the previous investment management agreement, dated February 9, 2019, and as continued under the Amended and Restated Investment Advisory Agreement, the incentive compensation equals the sum of (1) 20% of all ordinary income since January 1, 2013 through February 8, 2019 and 17.5% thereafter and (2) 20% of all net realized capital gains (net of any net unrealized capital depreciation) since January 1, 2013 through February 8, 2019 and 17.5% thereafter, less ordinary income incentive compensation and capital gains incentive compensation previously paid. However, incentive compensation will only be paid to the extent the cumulative total return of the Company after incentive compensation and including such payment would equal or exceed a 7% annual return on daily weighted-average contributed common equity. The determination of incentive compensation is subject to limitations under the 1940 Act and the Investment Advisers Act of 1940.

Critical accounting policies and estimates

Our discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. Changes in the economic environment, financial markets and any other parameters used in determining such estimates could cause actual results to differ. Management considers the following critical accounting policies important to understanding the financial statements. In addition to the discussion below, our critical accounting policies are further described in the notes to our financial statements.

Valuation of portfolio investments

We value our portfolio investments at fair value based upon the principles and methods of valuation set forth in policies and procedures reviewed and approved by a committee established by the Valuation Designee (the "Valuation Committee"). Fair value is defined as the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date. Market participants are buyers and sellers in the principal (or most advantageous) market for the asset that (i) are independent of us, (ii) are knowledgeable, having a reasonable understanding about the asset based on all available information (including information that might be obtained through due diligence efforts that are usual and customary), (iii) are able to transact for the asset, and (iv) are willing to transact for the asset or liability (that is, they are motivated but not forced or otherwise compelled to do so).

Investments for which market quotations are readily available are valued at such market quotations unless the quotations are deemed not to represent fair value. We generally obtain market quotations from recognized exchanges, market quotation systems, independent pricing services or one or more broker-dealers or market makers. However, short term debt investments with original maturities of generally three months or less are valued at amortized cost, which approximates fair value. Debt and equity securities for which market quotations are not readily available, which is the case for many of our investments, or for which market quotations are deemed not to represent fair value, are valued at fair value using a consistently applied valuation process in accordance with our documented valuation policies and procedures reviewed and approved by the Valuation Committee. The policies were adopted by the Valuation Designee and approved by the Board. Due to the inherent uncertainty and subjectivity of determining the fair value of investments that do not have a readily available market value, the fair value of our investments may differ significantly from the values that would have been used had a readily available market value existed for such investments and may differ materially from the values that we may ultimately realize. In addition, changes in the market environment and other events may have differing impacts on the market quotations used to value some of our investments than on the fair values of our investments for which market quotations are not readily available. Market quotations may be deemed not to represent fair value in certain circumstances where we believe that facts and circumstances applicable to an issuer, a seller or purchaser, or the market for a particular security cause current market quotations to not reflect the fair value of the security. Examples of these events could include cases where a security trades infrequently causing a quoted purchase or sale price to become stale, where there is a “forced” sale by a distressed seller, where market quotations vary substantially among market makers, or where there is a wide bid-ask spread or significant increase in the bid-ask spread.

The valuation process adopted by the Valuation Designee with respect to investments for which market quotations are not readily available or for which market quotations are deemed not to represent fair value is as follows:

•

The investment professionals of the Valuation Designee provide recent portfolio company financial statements and other reporting materials to independent valuation firms approved by the Valuation Committee.

•

Such firms evaluate this information along with relevant observable market data to conduct independent appraisals each quarter, and their preliminary valuation conclusions are documented and discussed with senior management of the Valuation Designee.

•

The fair value of smaller investments comprising in the aggregate less than 5% of our total capitalization may be determined by the Valuation Designee in good faith in accordance with our valuation policy without the employment of an independent valuation firm.

•

The Valuation Designee determines the fair value of the remainder of investments in our portfolio in good faith based on the input of the Valuation Committee and the respective independent valuation firms.

Those investments for which market quotations are not readily available or for which market quotations are deemed not to represent fair value are valued utilizing one or more methodologies, including the market approach, the income approach, or in the case of recent investments, the cost approach, as appropriate. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities (including a business). The income approach uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. In following these approaches, the types of factors that the Valuation Designee may take into account in determining the fair value of our investments include, as relevant and among other factors: available current market data, including relevant and applicable market trading and transaction comparable, applicable market yields and multiples, security covenants, call protection provisions, information rights, the nature and realizable value of any collateral, the portfolio company’s ability to make payments, its earnings and discounted cash flows, the markets in which the portfolio company does business, comparisons of financial ratios of peer companies that are public, merger and acquisition comparable, our principal market (as the reporting entity) and enterprise values.

When valuing all of our investments, we strive to maximize the use of observable inputs and minimize the use of unobservable inputs. Inputs refer broadly to the assumptions that market participants would use in pricing an asset, including assumptions about risk. Inputs may be observable or unobservable. Observable inputs are inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on market data obtained from sources independent of us. Unobservable inputs are inputs that reflect our assumptions about the assumptions market participants would use in pricing an asset or liability developed based on the best information available in the circumstances.

Our investments may be categorized based on the types of inputs used in their valuation. The level in the GAAP valuation hierarchy in which an investment falls is based on the lowest level input that is significant to the valuation of the investment in its entirety. Investments are classified by GAAP into the three broad levels as follows:

Level 1 — Investments valued using unadjusted quoted prices in active markets for identical assets.

Level 2 — Investments valued using other unadjusted observable market inputs, e.g. quoted prices in markets that are not active or quotes for comparable instruments.

Level 3 — Investments that are valued using quotes and other observable market data to the extent available, but which also take into consideration one or more unobservable inputs that are significant to the valuation taken as a whole.

As of June 30, 2025, 0.0% of our investments were categorized as Level 1, 0.9% were categorized as Level 2, 99.0% were categorized as Level 3 investments valued based on valuations by independent third-party sources, and 0.1% were categorized as Level 3 investments valued based on valuations by the Valuation Designee.

As of December 31, 2024, 0.0% of our investments were categorized as Level 1, 1.6% were categorized as Level 2, 98.3% were categorized as Level 3 investments valued based on valuations by independent third-party sources, and 0.1% were categorized as Level 3 investments valued based on valuations by the Valuation Designee.

Determination of fair value involves subjective judgments and estimates. Accordingly, the notes to our consolidated financial statements express the uncertainty with respect to the possible effect of such valuations, and any change in such valuations, on the financial statements.

Revenue recognition

Certain of our debt investments are purchased at a discount to par as a result of the underlying credit risks and financial results of the issuer, as well as general market factors that influence the financial markets as a whole. Discounts on the acquisition of corporate bonds are generally amortized using the effective-interest or constant-yield method assuming there are no questions as to collectability. When principal payments on a loan are received in an amount in excess of the loan’s amortized cost, the excess principal payments are recorded as interest income.

Debt investments are generally placed on non-accrual status when it is probable that principal or interest will not be collected according to the contractual terms. When a debt investment is placed on non-accrual status, accrued and unpaid interest (including any accrued PIK interest) is generally reversed, and discount accretion or premium amortization is discontinued. The Company does not reverse previously capitalized PIK income. Payments received on non-accrual investments may either be recognized as income or applied to principal depending upon the Company’s judgment regarding collectability of the outstanding principal and interest. Non-accrual investments are restored to accrual status if past due principal and interest are paid or, in the Company’s judgment, the repayment of the remaining contractual principal and interest is expected. The Company may opt not to place a distressed debt investment on non-accrual status if principal and interest are secured through sufficient collateral value and are in the process of collection through legal actions or other efforts that are expected to result in repayment of principal and interest.

Net realized gains or losses and net change in unrealized appreciation or depreciation

We measure realized gains or losses by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment, without regard to unrealized appreciation or depreciation previously recognized. Realized gains and losses are computed using the specific identification method. Net change in unrealized appreciation or depreciation reflects the change in portfolio investment values during the reporting period, including the reversal of previously recorded unrealized appreciation or depreciation when gains or losses are realized.

Portfolio and investment activity

During the three months ended June 30, 2025, we invested approximately $111.5 million, comprised of new investments in 11 new and 2 existing portfolio companies, as well as draws made on existing commitments and PIK received on prior investments. Of these investments, $102.2 million, or 91.6% of total acquisitions, were in senior secured loans. The remaining $9.3 million, or 8.4% of total acquisitions, was comprised of equity investments. Additionally, we received approximately $47.9 million in proceeds from sales or repayments of investments during the three months ended June 30, 2025.

During the three months ended June 30, 2024, we invested approximately $129.7 million, comprised of new investments in 5 new and 5 existing portfolio companies, as well as draws made on existing commitments and PIK received on prior investments. Of these investments, $123.5 million, or 95.3% of total acquisitions, were in senior secured loans. The remaining $6.2 million, or 4.7% of total acquisitions, was comprised of equity investments. Additionally, we received approximately $185.0 million in proceeds from sales or repayments of investments during the three months ended June 30, 2024.

During the six months ended June 30, 2025, we invested approximately $177.5 million, comprised of new investments in 13 new and 11 existing portfolio companies, as well as draws made on existing commitments and PIK received on prior investments. Of these investments, $162.6 million, or 91.6% of total acquisitions, were in senior secured loans. The remaining $14.9 million or 8.4% of total acquisitions, was comprised of equity investments. Additionally, we received approximately $132.6 million in proceeds from sales or repayments of investments during the six months ended June 30, 2025.

During the six months ended June 30, 2024, we invested approximately $736.7 million, of which $587.0 million of investments were acquired as a result of the Merger, which were comprised of 95.8% in senior secured loans, 3.1% in unsecured or subordinated debt securities and 1.1% in equity investments. The remaining $149.7 million of investments made by the Company during the six months ended June 30, 2024, included new investments in 8 new and 9 existing portfolio companies, as well as draws made on existing commitments and PIK received on prior investments. Of these investments, $142.5 million, or 95.2% of total acquisitions, were in senior secured loans. The remaining $7.3 million or 4.8% of total acquisitions, was comprised of equity investments. Additionally, we received approximately $209.3 million in proceeds from sales or repayments of investments during the six months ended June 30, 2024.

At June 30, 2025, our consolidated investment portfolio of $1,792.3 million (at fair value) consisted of 153 portfolio companies and was invested 89.4% in debt investments, primarily in senior secured debt. In aggregate, our investment portfolio was invested 86.0% in senior secured loans, 3.3% in senior secured notes, 0.1% in unsecured debt and 10.6% in equity investments. Our average portfolio company investment at fair value was approximately $11.7 million. Our largest portfolio company investment based on fair value was approximately 6.2% of our portfolio and our five largest portfolio company investments based on fair value comprised approximately 19.6% of our portfolio at June 30, 2025.

At December 31, 2024, our consolidated investment portfolio of $1,794.8 million (at fair value) consisted of 154 portfolio companies and was invested 91.5% in debt investments, primarily in senior secured debt. In aggregate, our investment portfolio was invested 87.9% in senior secured loans, 3.3% in senior secured notes, 0.3% in unsecured debt and 8.5% in equity investments. Our average portfolio company investment at fair value was approximately $11.7 million. Our largest portfolio company investment based on fair value was approximately 6.2% of our portfolio and our five largest portfolio company investments by value comprised approximately 18.3% of our portfolio at December 31, 2024.

The industry composition of our portfolio at fair value at June 30, 2025 was as follows:


Industry	Percent of Total Investments
Internet Software and Services		13.6	%
Software		13.0	%
Diversified Financial Services		11.7	%
Diversified Consumer Services		7.9	%
Professional Services		7.7	%
Health Care Technology		3.8	%
Construction and Engineering		3.5	%
Healthcare Providers and Services		3.1	%
Road and Rail		3.1	%
Textiles, Apparel and Luxury Goods		2.8	%
Capital Markets		2.6	%
IT Services		2.5	%
Automobiles		2.4	%
Media		2.4	%
Paper and Forest Products		2.0	%
Technology Hardware, Storage and Peripherals		2.0	%
Specialty Retail		2.0	%
Consumer Finance		1.6	%
Insurance		1.3	%
Real Estate Management and Development		1.2	%
Machinery		1.0	%
Commercial Services and Supplies		1.0	%
Other		7.8	%
Total		100.0	%

The weighted average effective yield of our debt portfolio based on fair value was 12.0% at June 30, 2025 and 12.4% at December 31, 2024, excluding non-accrual and non-income producing loans. The weighted average effective yield of our total portfolio based on fair value was 10.6% at June 30, 2025 and 11.1% at December 31, 2024. At June 30, 2025, 93.8% of debt investments in our portfolio bore interest based on floating rates, such as SOFR, EURIBOR, the Federal Funds Rate or the Prime Rate, and 6.2% bore interest at fixed rates. The percentage of floating rate debt investments in our portfolio that were subject to an interest rate floor was 96.9% at June 30, 2025. Debt and preferred equity investments in eight portfolio companies were on non-accrual status as of June 30, 2025, representing 3.7% of the portfolio at fair value and 10.4% at cost. At December 31, 2024, 94.5% of debt investments in our portfolio bore interest based on floating rates, such as SOFR, EURIBOR, the Federal Funds Rate or the Prime Rate, and 5.5% bore interest at fixed rates. The percentage of floating rate debt investments in our portfolio that were subject to an interest rate floor was 97.5% at December 31, 2024. Debt and preferred equity investments in twelve portfolio companies were on non-accrual status as of December 31, 2024, representing 5.6% of the portfolio at fair value and 14.4% at cost.

Results of operations

Investment income

Investment income totaled $51.5 million and $71.5 million, respectively, for the three months ended June 30, 2025 and 2024, of which $50.1 million and $69.0 million were attributable to interest and fees on our debt investments, $1.4 million and $2.5 million to dividend income and $0.0 million and $0.0 million to other income, respectively. Included in interest and fees on our debt investments were $0.5 million and $6.0 million of non-recurring income related to prepayments and $0.9 million and $0.2 million in amendment fees for the three months ended June 30, 2025 and 2024, respectively. The decrease in investment income for the three months ended June 30, 2025 compared to the three months ended June 30, 2024 primarily reflects a decrease in portfolio size and a decrease in interest income due to lower SOFR rates during the three months ended June 30, 2025.

Investment income totaled $107.4 million and $127.3 million, respectively, for the six months ended June 30, 2025 and 2024, of which $102.6 million and $123.7 million were attributable to interest and fees on our debt investments, $4.7 million and $3.5 million to dividend income and $0.1 million and $0.1 million to other income, respectively. Included in interest and fees on our debt investments were $2.9 million and $6.4 million of non-recurring income related to prepayments and $1.1 million and $0.4 million in amendment fees for the six months ended June 30, 2025 and 2024, respectively. The decrease in investment income for the six months ended June 30, 2025 compared to the six months ended June 30, 2024 primarily reflects a decrease in portfolio size and a decrease in interest income due to lower SOFR rates during the six months ended June 30, 2025.

Expenses

Total operating expenses for the three months ended June 30, 2025 and 2024 were $23.9 million and $35.7 million, respectively, comprised of $17.1 million and $19.7 million in interest expense and related fees, $5.5 million and $6.6 million in base management fees, $0.9 million and $0.7 million in professional fees, $0.5 million and $0.6 million in administrative expenses, $0.0 million and $6.8 million in incentive fee expense, and $1.7 million and $1.3 million in other expenses, respectively, offset by $1.8 million and $0.0 million in management fee waivers. The decrease in operating expenses for the three months ended June 30, 2025 compared to the three months ended June 30, 2024 primarily reflects a decrease in incentive fee expense due to the Company not accruing incentive fees in the three months ended June 30, 2025 as a result of the Company's cumulative total return not exceeding the total return hurdle, a decrease in interest expense due to lower SOFR rates during the three months ended June 30, 2025 and as a result of lower debt outstanding, and a decrease in management fees due to the application of a management fee waiver during the three months ended June 30, 2025.

Total operating expenses for the six months June 30, 2025 and 2024 were $47.6 million and $63.2 million, respectively, comprised of $34.2 million and $33.0 million in interest expense and related fees, $10.9 million and $12.4 million in base management fees, $1.8 million and $1.6 million in professional fees, $1.2 million and $1.2 million in administrative expenses, $0.0 million and $12.7 million in incentive fee expense, and $3.1 million and $2.3 million in other expenses, respectively, offset by $3.6 million and $0.0 million in management fee waivers. The decrease in operating expenses for the six months ended June 30, 2025 compared to the six months ended June 30, 2024 primarily reflects a decrease in incentive fee expense due to the Company not accruing incentive fees in the six months ended June 30, 2025 as a result of the Company's cumulative total return not exceeding the total return hurdle and a decrease in management fees due to the application of a management fee waiver during the six months ended June 30, 2025.

Net investment income

Net investment income was $27.6 million and $35.8 million, respectively, for the three months ended June 30, 2025 and 2024. The decrease in net investment income for the three months ended June 30, 2025 compared to the three months ended June 30, 2024 primarily reflects the decrease in total investment income, partially offset by a decrease in expenses during the three months ended June 30, 2025.

Net investment income was $59.8 million and $64.1 million, respectively, for the six months ended June 30, 2025 and 2024. The decrease in net investment income for the six months ended June 30, 2025 compared to the six months ended June 30, 2024 primarily reflects the decrease in total investment income, partially offset by the decrease in expenses during the six months ended June 30, 2024.

Net realized and unrealized gain or loss

Net realized gain (loss) for the three months ended June 30, 2025 and 2024 was $(66.3) million and $(35.5) million, respectively. Net realized loss for the three months ended June 30, 2025 was comprised primarily of $23.8 million, $22.5 million, $11.1 million, and $10.7 million in losses from the restructuring of our investments in SellerX, Khoros, InMoment, and Renovo, respectively. Net realized loss for the three months ended June 30, 2024 was comprised primarily of $22.8 million and $12.8 million in losses from the restructuring of our investments in Thras.io and Hylan, respectively.

Net realized gain (loss) for the six months ended June 30, 2025 and 2024 was $(107.2) million and $(35.7) million, respectively. Net realized loss for the six months ended June 30, 2025 was comprised primarily of a $24.5 million loss from the disposition of our investment in Securus and $23.8 million, $22.5 million, $11.5 million, and $10.7 million in losses from the restructuring of our investments in SellerX, Khoros, InMoment, and Renovo, respectively. Net realized loss for the six months ended June 30, 2024 was comprised primarily of $22.8 million and $12.8 million in losses from the restructuring of our investments in Thras.io and Hylan, respectively.

For the three months ended June 30, 2025 and 2024, the change in net unrealized appreciation (depreciation) was $22.8 million and $(51.6) million, respectively. The change in net unrealized appreciation for the three months ended June 30, 2025 primarily reflects $23.1 million, $20.3 million, $9.5 million and $7.7 million reversals of previously recognized unrealized losses from the restructuring of our investments in Khoros, SellerX, Renovo and InMoment, respectively, partially offset by a $9.6 million unrealized loss on our investment in AutoAlert, a $5.9 million unrealized loss on our investment in Brook & Whittle, a $4.7 million unrealized loss on our investment in 36th Street Capital, a $4.1 million unrealized loss on our investment in NEP Group, and a $4.1 million unrealized loss on our investment in Alpine. The change in net unrealized depreciation for the three months ended June 30, 2024 primarily reflects a $31.2 million unrealized loss on our investment in SellerX, a $20.8 million unrealized loss on our investment in Pluralsight, an $11.3 million unrealized loss on our investment in Lithium, and a $4.0 million unrealized loss on our investment in Edmentum and other unrealized losses across the portfolio, partially offset by $18.9 million and $12.3 million reversals of previous unrealized losses from the restructuring of our investments in Thras.io and Hylan, respectively.

For the six months June 30, 2025 and 2024, the change in net unrealized appreciation (depreciation) was $52.4 million and $(74.6) million, respectively. The change in net unrealized appreciation for the six months ended June 30, 2025 primarily reflects a $23.9 million

reversal of previously recognized unrealized loss from the disposition of our investment in Securus, $21.7 million, $18.8 million and $8.7 million reversals of previously recognized unrealized losses from the restructuring of our investments in Khoros, SellerX and Renovo, respectively, and a $10.5 million unrealized gain on our investment in Job and Talent, partially offset by a $10.2 million unrealized loss on our investment in Razor, an $8.1 million unrealized loss on our investment in Brook & Whittle, a $6.4 million unrealized loss on our investment in Alpine, and a $5.0 million unrealized loss on our investment in NEP Group. The change in net unrealized depreciation for the six months ended June 30, 2024 of $(74.6) million is net of $21.3 million in unrealized appreciation resulting from a reduction of the cost basis of investments acquired as a result of the Merger from allocation of the purchase discount paid by the Company. The change in net unrealized depreciation for the six months ended June 30, 2024 primarily reflects a $31.5 million unrealized loss on our investment in Seller-X, a $23.0 million unrealized loss on our investment in Pluralsight, a $17.3 million unrealized loss on our investment in Edmentum, a $14.2 million unrealized loss on our investment in Razor, a $13.0 million unrealized loss on our investment in Lithium, an $8.4 million unrealized loss on our investment in Aventiv and a $7.6 million unrealized loss on our investment in Astra, partially offset by $17.0 million, $11.0 million, and $6.3 million reversals of previously recognized unrealized losses from the restructuring of our investments in Thras.io, Hylan and Perch, respectively.

Incentive compensation

Incentive fees, included in operating expenses for the three months ended June 30, 2025 and 2024 were $0.0 million and $6.8 million, and for the six months ended June 30, 2025 and 2024 were $0.0 million and $12.7 million, respectively. The decrease in incentive fee expense for the three and six months ended June 30, 2025 compared to the three and six months ended June 30, 2024 was due to the Company not accruing incentive fees for the three and six months ended June 30, 2025 as a result of the Company's cumulative total return not exceeding the total return hurdle.

Income tax expense, including excise tax

The Company has elected to be treated as a RIC under Subchapter M of the Code and operates in a manner so as to qualify for the tax treatment applicable to RICs. To qualify as a RIC, the Company must, among other things, timely distribute to its shareholders generally at least 90% of its investment company taxable income, as defined by the Code, for each year. The Company has made and intends to continue to make the requisite distributions to its shareholders which will generally relieve the Company from U.S. federal income taxes.

Depending on the level of taxable income earned in a tax year, we may choose to carry forward taxable income in excess of current year dividend distributions from such current year taxable income into the next tax year and pay a 4% excise tax on such income. Any excise tax expense is recorded at year end as such amounts are known. No excise tax was incurred for the six months ended June 30, 2025.

Net increase (decrease) in net assets resulting from operations

The net increase (decrease) in net assets applicable to common shareholders resulting from operations was $(15.9) million and $(51.3) million for the three months ended June 30, 2025 and 2024, respectively. The lower net decrease in net assets resulting from operations during the three months ended June 30, 2025 was primarily due to lower net realized and unrealized losses, partially offset by lower net investment income compared to the three months ended June 30, 2024.

The net increase (decrease) in net assets applicable to common shareholders resulting from operations was $5.0 million and $(46.2) million for the six months ended June 30, 2025 and 2024, respectively. The increase in net assets resulting from operations during the six months ended June 30, 2025 was primarily due to lower net realized and unrealized losses, partially offset by lower net investment income compared to the six months ended June 30, 2024.

Net investment income, net realized and unrealized gain (loss) and net increase (decrease) in net assets resulting from operations can vary from period to period as a result of various factors, including acquisitions, the level of new investment commitments, the recognition of realized gains and losses and changes in unrealized appreciation and depreciation on the investment portfolio.

Supplemental Non-GAAP information

On March 18, 2024, the Company completed its previously announced Merger with BCIC. The Merger has been accounted for as an asset acquisition of BCIC by the Company in accordance with the asset acquisition method of accounting as detailed in ASC 805-50 ("ASC 805"), Business Combinations-Related Issues. The Company determined the fair value of the shares of the Company's common stock that were issued to former BCIC shareholders pursuant to the Merger Agreement plus transaction costs to be the consideration paid in connection with the Merger under ASC 805. The consideration paid to BCIC shareholders was less than the aggregate fair values of the BCIC assets acquired and liabilities assumed, which resulted in a purchase discount (the “purchase discount”). The consideration paid was allocated to the individual BCIC assets acquired and liabilities assumed based on the relative fair values of net identifiable assets acquired other than “non-qualifying” assets and liabilities (for example, cash) and did not give rise to goodwill. As a result, the purchase discount was allocated to the cost basis of the BCIC investments acquired by the Company on a pro-rata basis based on their relative fair values as of the effective time of the Merger. Immediately following the Merger, the investments were marked to their respective fair values in accordance with ASC 820 which resulted in immediate recognition of net unrealized appreciation in the Consolidated Statement of Operations as a result of the Merger. The purchase discount allocated to the BCIC debt investments acquired will amortize over the remaining life of each respective debt investment through interest income, with a corresponding adjustment recorded to unrealized appreciation or depreciation on such investment acquired through its ultimate disposition. The purchase discount allocated to BCIC equity investments acquired will not amortize over the life of such investments through interest income and, assuming no subsequent change to the fair value of the equity investments acquired and disposition of such equity investments at fair value, the Company may recognize a realized gain with a corresponding reversal of the unrealized appreciation on disposition of such equity investments acquired.

As a supplement to the Company’s reported GAAP financial measures, we have provided the following non-GAAP financial measures that we believe are useful:

•

“Adjusted net investment income” – excludes the amortization of purchase accounting discount from net investment income calculated in accordance with GAAP;

•

“Adjusted net realized and unrealized gain (loss)” – excludes the unrealized appreciation resulting from the purchase discount and the corresponding reversal of the unrealized appreciation from the amortization of the purchase discount from the determination of net realized and unrealized gain (loss) determined in accordance with GAAP; and

•

“Adjusted net increase (decrease) in net assets resulting from operations” – calculates net increase (decrease) in net assets resulting from operations based on Adjusted net investment income and Adjusted net realized and unrealized gain (loss).


	Three months ended June 30,												Six months ended June 30,
	2025						2024						2025						2024
	Amount			Per Share			Amount			Per Share			Amount			Per Share			Amount			Per Share
Net investment income	$	27,594,675			0.32		$	35,825,532			0.42		$	59,797,344			0.70		$	64,086,805			0.87
Less: Purchase accounting discount amortization		1,293,521			0.01			3,694,506			0.04			2,795,894			0.03			4,233,997			0.06
Adjusted net investment income	$	26,301,154			0.31		$	32,131,026			0.38		$	57,001,450			0.67		$	59,852,808			0.81

Net realized and unrealized gain (loss)	$	(43,501,259	)		(0.51	)	$	(87,102,049	)		(1.02	)	$	(54,809,340	)		(0.64	)	$	(110,306,181	)		(1.49	)
Less: Realized gain (loss) due to the allocation of purchase discount		4,000,208			0.05			5,187,625			0.06			6,685,687			0.08			5,187,625			0.07
Less: Net change in unrealized appreciation (depreciation) due to the allocation of purchase discount		(5,293,729	)		(0.06	)		(8,882,131	)		(0.10	)		(9,481,581	)		(0.11	)		12,465,226			0.17
Adjusted net realized and unrealized gain (loss)	$	(42,207,738	)		(0.50	)	$	(83,407,543	)		(0.98	)	$	(52,013,446	)		(0.61	)	$	(127,959,032	)		(1.73	)

Net increase (decrease) in net assets resulting from operations	$	(15,906,584	)		(0.19	)	$	(51,276,517	)		(0.60	)	$	4,988,004			0.06		$	(46,219,376	)		(0.63	)
Less: Purchase accounting discount amortization		1,293,521			0.01			3,694,506			0.04			2,795,894			0.03			4,233,997			0.06
Less: Realized gain (loss) due to the allocation of purchase discount		4,000,208			0.05			5,187,625			0.06			6,685,687			0.08			5,187,625			0.07
Less: Net change in unrealized appreciation (depreciation) due to the allocation of purchase discount		(5,293,729	)		(0.06	)		(8,882,131	)		(0.10	)		(9,481,581	)		(0.11	)		12,465,226			0.17
Adjusted net increase (decrease) in assets resulting from operations	$	(15,906,584	)		(0.19	)	$	(51,276,517	)		(0.60	)	$	4,988,004			0.06		$	(68,106,224	)		(0.93	)

We believe that the adjustment to exclude the full effect of purchase discount accounting under ASC 805 from these financial measures is meaningful because of the potential impact on the comparability of these financial measures that we and investors use to


Delaware	56-2594706
(State or Other Jurisdiction of Incorporation)	(IRS Employer Identification No.)

2951 28th Street, Suite 1000
Santa Monica, California	90405
(Address of Principal Executive Offices)	(Zip Code)


Common Stock, par value $0.001 per share	TCPC	Nasdaq Global Select Market
(Title of each class)	(Trading Symbol(s) )	(Name of each exchange on which registered)


Large accelerated filer	☒	Accelerated filer	☐
Non-accelerated filer	☐	Smaller reporting company	☐
Emerging growth company	☐


Part I.	Financial Information

Item 1.	Financial Statements
	Consolidated Statements of Assets and Liabilities as of June 30, 2025 (unaudited) and December 31, 2024	2

	Consolidated Statements of Operations for the three and six months ended June 30, 2025 (unaudited) and June 30, 2024 (unaudited)	3

	Consolidated Statements of Changes in Net Assets for the three and six months ended June 30, 2025 (unaudited) and June 30, 2024 (unaudited)	4

	Consolidated Statements of Cash Flows for the six months ended June 30, 2025 (unaudited) and June 30, 2024 (unaudited)	5

	Consolidated Schedule of Investments as of June 30, 2025 (unaudited) and December 31, 2024	7

	Notes to Consolidated Financial Statements (unaudited)	32

	Consolidated Schedule of Changes in Investments in Affiliates for the six months ended June 30, 2025 (unaudited) and year ended December 31, 2024	62

	Consolidated Schedule of Restricted Securities of Unaffiliated Issuers as of June 30, 2025 (unaudited) and December 31, 2024	66

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	68

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	84

Item 4.	Controls and Procedures	85

Part II.	Other Information	86

Item 1.	Legal Proceedings	86

Item 1A.	Risk Factors	86

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	88

Item 3.	Defaults upon Senior Securities	88

Item 4.	Mine Safety Disclosures	88

Item 5.	Other Information	89

Item 6.	Exhibits	90


	June 30, 2025			December 31, 2024
	(unaudited)
Assets
Investments, at fair value:
Non-controlled, non-affiliated investments (cost of $1,678,142,294 and $1,737,804,418, respectively)	$	1,572,754,933		$	1,565,603,753
Non-controlled, affiliated investments (cost of $60,684,317 and $59,606,472, respectively)		48,240,284			49,444,695
Controlled investments (cost of $225,604,659 and $221,803,172, respectively)		171,339,626			179,709,888
Total investments (cost of $1,964,431,270 and $2,019,214,062, respectively)		1,792,334,843			1,794,758,336

Cash and cash equivalents		107,317,578			91,589,702
Interest, dividends and fees receivable		22,972,092			22,784,825
Receivable for investments sold		8,240,705			4,487,697
Deferred debt issuance costs		4,968,000			6,235,009
Due from broker		—			817,969
Prepaid expenses and other assets		1,135,382			2,357,825
Total assets		1,936,968,600			1,923,031,363

Liabilities
Debt (net of deferred issuance costs of $6,623,403 and $7,974,601, respectively)		1,174,640,591			1,118,340,225
Interest and debt related payables		8,515,799			8,306,126
Payable for investments purchased		5,018,897			99,494
Management fees payable		3,486,216			5,750,971
Reimbursements due to the Advisor		1,395,800			932,224
Interest Rate Swap, at fair value		—			731,830
Accrued expenses and other liabilities		3,434,359			3,746,826
Total liabilities		1,196,491,662			1,137,907,696

Commitments and contingencies (Note 5)

Net assets	$	740,476,938		$	785,123,667

Composition of net assets applicable to common shareholders
Common stock, $0.001 par value; 200,000,000 shares authorized, 85,036,467 and 85,080,447 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively	$	85,036		$	85,080
Paid-in capital in excess of par		1,730,756,125			1,731,057,459
Distributable earnings (loss)		(990,364,223	)		(946,018,872	)
Total net assets		740,476,938			785,123,667
Total liabilities and net assets	$	1,936,968,600		$	1,923,031,363

Net assets per share	$	8.71		$	9.23


☒	Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934


☐	Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the Transition Period From ____ to ____


Basis Point Change	Net Investment Income			Net Investment Income Per Share
Up 300 basis points	$	37,737,439		$	0.44
Up 200 basis points		25,158,293			0.30
Up 100 basis points		12,579,146			0.15
Down 100 basis points		(12,579,146	)		(0.15	)
Down 200 basis points		(24,912,592	)		(0.29	)
Down 300 basis points		(35,828,757	)		(0.42	)


							Premium/ (Discount)	Premium/ (Discount)
			Stock Price				of High Sales Price	of Low Sales Price
	NAV(1)		High(2)		Low(2)		to NAV (3)	to NAV (3)	Declared Distributions
Fiscal Year ended December 31, 2025
First Quarter	$	9.18	$	9.45	$	7.72	2.9%	(15.9)%	$	0.29
Second Quarter	$	8.71	$	8.05	$	6.47	(7.6)%	(25.7)%	$	0.29
Fiscal Year ended December 31, 2024
First Quarter	$	11.14	$	11.99	$	9.90	7.6%	(11.1)%	$	0.34
Second Quarter	$	10.20	$	11.48	$	9.93	12.5%	(2.7)%	$	0.34
Third Quarter	$	10.11	$	11.02	$	8.08	9.0%	(20.1)%	$	0.34
Fourth Quarter	$	9.23	$	9.54	$	7.80	3.4%	(15.5)%	$	0.44
Fiscal Year ended December 31, 2023
First Quarter	$	13.00	$	13.37	$	9.73	2.8%	(25.2)%	$	0.32
Second Quarter	$	12.94	$	11.42	$	9.76	(11.7)%	(24.6)%	$	0.34
Third Quarter	$	12.72	$	12.89	$	11.00	1.3%	(13.5)%	$	0.44
Fourth Quarter	$	11.90	$	12.41	$	10.37	4.3%	(12.9)%	$	0.59


Number		Description
2.1		Amended and Restated Agreement and Plan of Merger among BlackRock Capital Investment Corporation, BlackRock TCP Capital Corp., BCIC Merger Sub, LLC and, for the limited purposes set forth therein, BlackRock Capital Investment Advisors, LLC and Tennenbaum Capital Partners, LLC, dated as of January 10, 2024 (1) **
3.1		Certificate of Incorporation of the Registrant (2)
3.2		Certificate of Amendment to the Certificate of Incorporation of the Registrant (3)
3.3		Second Amended & Restated By-Laws of the Registrant (4)
10.1		Ninth Amendment, dated as of May 16, 2025, by and among BCIC Merger Sub, LLC, the Subsidiary Guarantors party thereto, the Lenders party thereto and Citibank, N.A. as administrative agent (5) **
10.2		Sixth Amendment to Loan and Servicing Agreement among TCPC Funding II, LLC, as borrower, Special Value Continuation Partners LLC, as servicer, Morgan Stanley Asset Funding Inc., as administrative agent, and Morgan Stanley Bank, N.A. and City National Bank, as lenders(6)
31.1		Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934*
31.2		Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934*
32.1		Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U. S.C. 1350)*
101.INS		Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document.
101.SCH		Inline XBRL Taxonomy Extension Schema Document
101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document
104		Cover Page Interactive Data File (embedded within the Inline XBRL document)


Date: August 7, 2025	By:	/s/ Phil Tseng
	Name:	Phil Tseng
	Title:	Chief Executive Officer


Date: August 7, 2025	By:	/s/ Erik L. Cuellar
	Name:	Erik L. Cuellar
	Title:	Chief Financial Officer