Schedule of Composition of the Company's Investment Portfolio |
The following tables show the composition of the Company’s investment portfolio, at amortized cost and fair value (with corresponding percentage of total portfolio investments) as of June 30, 2025 and December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2025 | | December 31, 2024 | Amortized Cost: | | | | | | | | Senior secured loans | $ | 285,753 | | | 68.9 | % | | $ | 372,074 | | | 75.0 | % | Unitranche secured loans | 2,163 | | | 0.5 | | | 3,835 | | | 0.8 | | Junior secured loans | 41,810 | | | 10.1 | | | 35,771 | | | 7.2 | | LLC equity interest in SLF | 42,650 | | | 10.3 | | | 42,650 | | | 8.6 | | Equity investments | 42,432 | | | 10.2 | | | 41,467 | | | 8.4 | | Total | $ | 414,808 | | | 100.0 | % | | $ | 495,797 | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2025 | | December 31, 2024 | Fair Value: | | | | | | | | Senior secured loans | $ | 270,091 | | | 73.5 | % | | $ | 357,994 | | | 78.3 | % | Unitranche secured loans | 2,183 | | | 0.6 | | | 3,862 | | | 0.8 | | Junior secured loans | 31,679 | | | 8.6 | | | 29,634 | | | 6.5 | | LLC equity interest in SLF | 30,157 | | | 8.2 | | | 32,730 | | | 7.2 | | Equity investments | 33,590 | | | 9.1 | | | 32,828 | | | 7.2 | | Total | $ | 367,700 | | | 100.0 | % | | $ | 457,048 | | | 100.0 | % |
The following tables show the composition of the Company’s investment portfolio by geographic region, at amortized cost and fair value (with corresponding percentage of total portfolio investments) as of June 30, 2025 and December 31, 2024. The geographic composition is determined by the location of the corporate headquarters of the portfolio company, which may not be indicative of the primary source of the portfolio company’s business: | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2025 | | December 31, 2024 | Amortized Cost: | | | | | | | | United States | | | | | | | | Midwest | $ | 172,053 | | | 41.5 | % | | $ | 178,051 | | | 35.9 | % | Northeast | 93,328 | | | 22.5 | | | 103,354 | | | 20.8 | | Northwest | — | | | — | | | 3,928 | | | 0.8 | | Southeast | 71,381 | | | 17.2 | | | 116,087 | | | 23.5 | | Southwest | 8,547 | | | 2.1 | | | 12,622 | | | 2.5 | | West | 69,499 | | | 16.7 | | | 81,755 | | | 16.5 | | International (1) | — | | | — | | | — | | | — | | Total | $ | 414,808 | | | 100.0 | % | | $ | 495,797 | | | 100.0 | % | ___________________________________________________(1)Includes one equity investment with no cost basis as of June 30, 2025 and December 31, 2024, respectively. | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2025 | | December 31, 2024 | Fair Value: | | | | | | | | United States | | | | | | | | Midwest | $ | 142,353 | | | 38.7 | % | | $ | 152,880 | | | 33.4 | % | Northeast | 84,604 | | | 23.0 | | | 94,766 | | | 20.7 | | Northwest | — | | | — | | | 4,030 | | | 0.9 | | Southeast | 64,628 | | | 17.6 | | | 111,115 | | | 24.4 | | Southwest | 8,738 | | | 2.4 | | | 13,186 | | | 2.9 | | West | 66,051 | | | 18.0 | | | 79,683 | | | 17.4 | | International | 1,326 | | | 0.3 | | | 1,388 | | | 0.3 | | Total | $ | 367,700 | | | 100.0 | % | | $ | 457,048 | | | 100.0 | % |
The following tables show the composition of the Company’s investment portfolio by industry, at amortized cost and fair value (with corresponding percentage of total portfolio investments) as of June 30, 2025 and December 31, 2024: | | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2025 | | December 31, 2024 | Amortized Cost: | | | | | | | | | | | | | | | | Automotive | $ | 20,244 | | | 4.9 | % | | $ | 20,188 | | | 4.1 | % | Banking | 11,647 | | | 2.8 | | | 11,689 | | | 2.4 | | Beverage, Food & Tobacco | 1,726 | | | 0.4 | | | 4,554 | | | 0.9 | | Capital Equipment | 4,804 | | | 1.2 | | | 4,809 | | | 1.0 | | Chemicals, Plastics & Rubber | 4,041 | | | 1.0 | | | 3,784 | | | 0.8 | | Construction & Building | 10,079 | | | 2.4 | | | 10,094 | | | 2.0 | | Consumer Goods: Durable | 8,199 | | | 2.0 | | | 8,444 | | | 1.7 | | Consumer Goods: Non-Durable | 3,774 | | | 0.9 | | | 3,857 | | | 0.8 | | Environmental Industries | 67 | | | 0.0 * | | 67 | | | 0.0* | FIRE: Finance | 8,608 | | | 2.1 | | | 12,675 | | | 2.6 | | FIRE: Real Estate | 96,337 | | | 23.2 | | | 90,397 | | | 18.2 | | Healthcare & Pharmaceuticals | 62,773 | | | 15.1 | | | 83,481 | | | 16.8 | | High Tech Industries | 38,465 | | | 9.3 | | | 42,841 | | | 8.6 | | Hotels, Gaming & Leisure | 111 | | | 0.0 * | | 111 | | | 0.0 * | Investment Funds & Vehicles | 42,650 | | | 10.3 | | | 42,650 | | | 8.6 | | Media: Advertising, Printing & Publishing | 9,352 | | | 2.3 | | | 10,636 | | | 2.1 | | Media: Broadcasting & Subscription | 4,574 | | | 1.1 | | | 4,574 | | | 0.9 | | Media: Diversified & Production | 24,569 | | | 5.9 | | | 43,554 | | | 8.8 | | Retail | 2,590 | | | 0.6 | | | 2,534 | | | 0.5 | | Services: Business | 29,341 | | | 7.1 | | | 50,740 | | | 10.2 | | Services: Consumer | 25,071 | | | 6.0 | | | 32,552 | | | 6.6 | | Telecommunications | 5,511 | | | 1.3 | | | 5,496 | | | 1.1 | | Transportation: Cargo | — | | | — | | | 5,794 | | | 1.2 | | Wholesale | 275 | | | 0.1 | | | 276 | | | 0.1 | | Total | $ | 414,808 | | | 100.0 | % | | $ | 495,797 | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | June 30, 2025 | | December 31, 2024 | Fair Value: | | | | | | | | | | | | | | | | Automotive | $ | 16,436 | | | 4.5 | % | | $ | 16,267 | | | 3.6 | % | Banking | 6,931 | | | 1.9 | | | 7,861 | | | 1.7 | | Beverage, Food & Tobacco | 2,904 | | | 0.8 | | | 6,027 | | | 1.3 | | Capital Equipment | 4,827 | | | 1.3 | | | 4,853 | | | 1.1 | | Chemicals, Plastics & Rubber | 4,385 | | | 1.2 | | | 4,864 | | | 1.1 | | Construction & Building | 10,348 | | | 2.8 | | | 10,334 | | | 2.3 | | Consumer Goods: Durable | 7,463 | | | 2.0 | | | 8,263 | | | 1.8 | | Consumer Goods: Non-Durable | 1,864 | | | 0.5 | | | 2,467 | | | 0.4 | | Environmental Industries | 92 | | | 0.0 * | | 520 | | | 0.1 | | FIRE: Finance | 8,686 | | | 2.4 | | | 12,789 | | | 2.8 | | FIRE: Real Estate | 89,625 | | | 24.4 | | | 83,037 | | | 18.2 | | Healthcare & Pharmaceuticals | 56,713 | | | 15.5 | | | 79,784 | | | 17.5 | | High Tech Industries | 37,155 | | | 10.1 | | | 41,240 | | | 9.0 | | Hotels, Gaming & Leisure | 151 | | | 0.0 * | | 144 | | | 0.0 * | Investment Funds & Vehicles | 30,157 | | | 8.2 | | | 32,730 | | | 7.2 | | Media: Advertising, Printing & Publishing | 10,686 | | | 2.9 | | | 12,035 | | | 2.6 | | Media: Broadcasting & Subscription | 893 | | | 0.2 | | | 1,156 | | | 0.3 | | Media: Diversified & Production | 24,752 | | | 6.7 | | | 43,717 | | | 9.6 | | Retail | 1,699 | | | 0.5 | | | 2,036 | | | 0.4 | | Services: Business | 29,644 | | | 8.1 | | | 51,175 | | | 11.2 | | Services: Consumer | 16,590 | | | 4.5 | | | 24,113 | | | 5.3 | | Telecommunications | 5,556 | | | 1.5 | | | 5,586 | | | 1.2 | | Transportation: Cargo | — | | | — | | | 5,890 | | | 1.3 | | Wholesale | 143 | | | 0.0* | | 160 | | | 0.0* | Total | $ | 367,700 | | | 100.0 | % | | $ | 457,048 | | | 100.0 | % |
_______________________________________________________ *Represents an amount less than 0.1%
|
Schedule of Summarized Financial Information for SLF |
Below is a summary of SLF’s portfolio, followed by a listing of the individual investments in SLF’s portfolio as of June 30, 2025 and December 31, 2024: | | | | | | | | | | | | | June 30, 2025 | | December 31, 2024 | Secured loans (1) | 70,941 | | | 101,624 | | Weighted average current interest rate on secured loans (2) | 8.7% | | 9.3% | Number of portfolio company investments in SLF | 28 | | | 36 | | Largest portfolio company investment (1) | 4,829 | | | 4,900 | | Total of five largest portfolio company investments (1) | 22,520 | | | 23,901 | |
________________________________________________________ (1)Represents outstanding principal amount, excluding unfunded commitments. (2)Computed as the (a) annual stated interest rate on accruing secured loans divided by (b) total secured loans at outstanding principal amount. Below is certain summarized financial information for SLF as of June 30, 2025 and December 31, 2024 and for the three and six months ended June 30, 2025 and 2024: | | | | | | | | | | | | | June 30, 2025 | | December 31, 2024 | | (unaudited) | | | Assets | | | | Investments, at fair value | $ | 67,486 | | | $ | 97,951 | | Cash and cash equivalents | 1,102 | | | 1,488 | | Restricted cash and cash equivalents | 6,194 | | | 3,673 | | Interest receivable | 1,097 | | | 1,047 | | Other assets | 20 | | | — | | Total assets | $ | 75,899 | | | $ | 104,159 | | Liabilities | | | | Revolving credit facility | $ | 15,242 | | | $ | 38,214 | | Less: Unamortized debt issuance costs | — | | | — | | Total debt, less unamortized debt issuance costs | 15,242 | | | 38,214 | | Interest payable | 86 | | | 272 | | Accounts payable and accrued expenses | 256 | | | 212 | | Total liabilities | 15,584 | | | 38,698 | | Members’ capital | 60,315 | | | 65,461 | | Total liabilities and members’ capital | $ | 75,899 | | | $ | 104,159 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended June 30, | | Six months ended June 30, | | | | | | 2025 | | 2024 | | 2025 | | 2024 | | | | | | | | | Investment income: | | | | | | | | | | | | | | | | Interest income | $ | 1,773 | | | $ | 3,332 | | | $ | 4,053 | | | $ | 7,370 | | | | | | | | | | Total investment income | 1,773 | | | 3,332 | | | 4,053 | | | 7,370 | | | | | | | | | | Expenses: | | | | | | | | | | | | | | | | Interest and other debt financing expenses | 291 | | | 1,355 | | | 855 | | | 3,045 | | | | | | | | | | Professional fees and other expenses | 138 | | | 130 | | | 296 | | | 357 | | | | | | | | | | Total expenses | 429 | | | 1,485 | | | 1,151 | | | 3,402 | | | | | | | | | | Net investment income | 1,344 | | | 1,847 | | | 2,902 | | | 3,968 | | | | | | | | | | Net gain (loss): | | | | | | | | | | | | | | | | Net realized gain (loss) | — | | | 46 | | | 82 | | | 82 | | | | | | | | | | Net change in unrealized gain (loss) | (3,464) | | | 122 | | | (4,930) | | | (496) | | | | | | | | | | Net gain (loss) | (3,464) | | | 168 | | | (4,848) | | | (414) | | | | | | | | | | Net increase (decrease) in members’ capital | $ | (2,120) | | | $ | 2,015 | | | $ | (1,946) | | | $ | 3,554 | | | | | | | | | |
|
Summary of SLF's Portfolio, Followed by a Listing of the Individual Investments in SLF's Portfolio |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Portfolio Company (1) | | Footnotes | | Index (2) | | Spread (2) | | Interest Rate (2) | | Maturity | | Principal | | Fair Value | Non-Controlled/Non-Affiliate Company Investments | | | | | | | | | | | | | | | Senior Secured Loans | | | | | | | | | | | | | | | Aerospace & Defense | | | | | | | | | | | | | | | Trident Maritime Systems, Inc. | | | | SF | | 7.85 | % | | 5.40% Cash/ 6.75% PIK | | 2/26/2027 | | 3,169 | | | $ | 3,087 | | Trident Maritime Systems, Inc. | | | | SF | | 7.85 | % | | 5.40% Cash/ 6.75% PIK | | 2/26/2027 | | 138 | | | 134 | | Trident Maritime Systems, Inc. (Revolver) | | | | SF | | 7.85 | % | | 5.41% Cash/ 6.75% PIK | | 2/26/2027 | | 321 | | | 312 | | | | | | | | | | | | | | 3,628 | | | 3,533 | | Automotive | | | | | | | | | | | | | | | Accelerate Auto Works Intermediate, LLC | | | | SF | | 5.15 | % | | 9.48 | % | | 12/1/2027 | | 1,336 | | | 1,318 | | Accelerate Auto Works Intermediate, LLC | | | | SF | | 5.15 | % | | 9.43 | % | | 12/1/2027 | | 382 | | | 377 | | Accelerate Auto Works Intermediate, LLC (Revolver) | | (4) | | SF | | 5.15 | % | | 9.45 | % | | 12/1/2027 | | 132 | | | 64 | | | | | | | | | | | | | | 1,850 | | | 1,759 | | Capital Equipment | | | | | | | | | | | | | | | MacQueen Equipment, LLC | | | | SF | | 5.51 | % | | 9.81 | % | | 1/7/2028 | | 2,025 | | | 2,025 | | MacQueen Equipment, LLC | | | | SF | | 5.51 | % | | 9.81 | % | | 1/7/2028 | | 444 | | | 444 | | MacQueen Equipment, LLC (Revolver) | | (4) | | P | | 4.25 | % | | 11.75 | % | | 1/7/2028 | | 296 | | | — | | | | | | | | | | | | | | 2,765 | | | 2,469 | | Chemicals, Plastics & Rubber | | | | | | | | | | | | | | | New Spartech Holdings, LLC (fka TJC Spartech Acquisition Corp.) | | (5) | | SF | | 7.00 | % | | 11.31 | % | | 3/31/2030 | | 412 | | | 412 | | New Spartech Holdings, LLC (fka TJC Spartech Acquisition Corp.) | | (5) | | SF | | 5.25 | % | | 9.56 | % | | 9/30/2030 | | 673 | | | 673 | | Phoenix Chemical Holding Company LLC | | | | SF | | 7.11 | % | | 11.44 | % | | 10/3/2025 | | 1,135 | | | 529 | | | | | | | | | | | | | | 2,220 | | | 1,614 | | Consumer Goods: Durable | | | | | | | | | | | | | | | Runner Buyer INC. | | (5) | | SF | | 5.61 | % | | 9.94 | % | | 10/23/2028 | | 2,910 | | | 565 | | | | | | | | | | | | | | 2,910 | | | 565 | | Containers, Packaging & Glass | | | | | | | | | | | | | | | Polychem Acquisition, LLC | | | | SF | | 9.61 | % | | 9.94% Cash/ 4.00% PIK | | 8/15/2026 | | 2,894 | | | 2,503 | | PVHC Holding Corp | | | | SF | | 6.40 | % | | 9.95% Cash/ 0.75% PIK | | 2/17/2027 | | 1,888 | | | 1,871 | | | | | | | | | | | | | | 4,782 | | | 4,374 | | Energy: Oil & Gas | | | | | | | | | | | | | | | Offen, Inc. | | | | SF | | 5.11 | % | | 9.44 | % | | 6/22/2026 | | 2,249 | | | 2,230 | | Offen, Inc. | | | | SF | | 5.11 | % | | 9.44 | % | | 6/22/2026 | | 845 | | | 838 | | | | | | | | | | | | | | 3,094 | | | 3,068 | | FIRE: Finance | | | | | | | | | | | | | | | TEAM Public Choices, LLC | | | | SF | | 5.26 | % | | 9.54 | % | | 12/17/2027 | | 2,880 | | | 2,870 | | | | | | | | | | | | | | 2,880 | | | 2,870 | | FIRE: Real Estate | | | | | | | | | | | | | | | Avison Young (USA) Inc. | | (3)(5) | | SF | | 6.51 | % | | 10.84 | % | | 3/12/2028 | | 598 | | | 577 | | | | | | | | | | | | | | 598 | | | 577 | | Healthcare & Pharmaceuticals | | | | | | | | | | | | | | | Natus Medical Incorporated | | | | SF | | 5.40 | % | | 9.70 | % | | 7/20/2029 | | 4,233 | | | 4,191 | | | | | | | | | | | | | | 4,233 | | | 4,191 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Portfolio Company (1) | | Footnotes | | Index (2) | | Spread (2) | | Interest Rate (2) | | Maturity | | Principal | | Fair Value | High Tech Industries | | | | | | | | | | | | | | | Corel Inc. | | (3) | | SF | | 5.10 | % | | 9.43 | % | | 7/2/2026 | | 3,100 | | | $ | 2,938 | | | | | | | | | | | | | | 3,100 | | | 2,938 | | Hotels, Gaming & Leisure | | | | | | | | | | | | | | | Excel Fitness Holdings, Inc. | | | | SF | | 5.25 | % | | 9.55 | % | | 4/27/2029 | | 4,288 | | | 4,270 | | Excel Fitness Holdings, Inc. (Revolver) | | (4) | | SF | | 5.25 | % | | 9.55 | % | | 4/28/2028 | | 625 | | | — | | North Haven Spartan US Holdco, LLC | | | | SF | | 5.75 | % | | 10.06 | % | | 6/5/2026 | | 2,215 | | | 2,215 | | | | | | | | | | | | | | 7,128 | | | 6,485 | | Media: Diversified & Production | | | | | | | | | | | | | | | STATS Intermediate Holdings, LLC | | | | SF | | 5.51 | % | | 9.83 | % | | 7/10/2026 | | 4,725 | | | 4,631 | | Touchtunes Music Group, LLC | | | | SF | | 4.75 | % | | 9.05 | % | | 3/30/2029 | | 3,250 | | | 3,147 | | | | | | | | | | | | | | 7,975 | | | 7,778 | | Services: Business | | | | | | | | | | | | | | | Eliassen Group, LLC | | | | SF | | 5.75 | % | | 10.05 | % | | 4/14/2028 | | 3,170 | | | 3,076 | | Eliassen Group, LLC | | | | SF | | 5.75 | % | | 10.08 | % | | 4/14/2028 | | 228 | | | 221 | | SIRVA Worldwide Inc. (Delayed Draw) | | (4) | | SF | | 8.00 | % | | 12.32 | % | | 2/20/2029 | | 381 | | | 240 | | | | | | | | | | | | | | 3,779 | | | 3,537 | | Services: Consumer | | | | | | | | | | | | | | | Laseraway Intermediate Holdings II, LLC | | | | SF | | 5.75 | % | | 10.29 | % | | 10/14/2027 | | 2,144 | | | 2,064 | | McKissock Investment Holdings, LLC | | | | SF | | 5.15 | % | | 9.41 | % | | 3/9/2029 | | 2,419 | | | 2,426 | | | | | | | | | | | | | | 4,563 | | | 4,490 | | Telecommunications | | | | | | | | | | | | | | | Mavenir Systems, Inc. | | (5) | | SF | | 5.01 | % | | 9.34 | % | | 8/18/2028 | | 1,621 | | | 45 | | AppLogic Networks OpCo I LLC (fka Sandvine Corporation) | | (5) | | SF | | 6.00 | % | | 5.26% Cash/ 5.00% PIK | | 3/3/2030 | | 640 | | | 595 | | | | | | | | | | | | | | 2,261 | | | 640 | | Transportation: Cargo | | | | | | | | | | | | | | | Keystone Purchaser, LLC | | | | SF | | 5.86 | % | | 10.19 | % | | 5/7/2027 | | 4,829 | | | 4,811 | | | | | | | | | | | | | | 4,829 | | | 4,811 | | Total Non-Controlled/Non-Affiliate Senior Secured Loans | | | | | | | | | | | , | 62,595 | | | 55,699 | | | | | | | | | | | | | | | | | Junior Secured Loans | | | | | | | | | | | | | | | Consumer Goods: Durable | | | | | | | | | | | | | | | Elevate Textiles, Inc. | | (5) | | SF | | 6.65 | % | | 10.95 | % | | 9/30/2027 | | 786 | | | 623 | | | | | | | | | | | | | | 786 | | | 623 | | FIRE: Real Estate | | | | | | | | | | | | | | | Avison Young (USA) Inc. | | (3)(5) | | SF | | 8.26 | % | | 6.09% Cash/ 6.50% PIK | | 3/12/2029 | | 1,492 | | | 772 | | Avison Young (USA) Inc. | | (3)(5) | | SF | | 8.26 | % | | 6.07% Cash/ 6.50% PIK | | 3/12/2029 | | 510 | | | 117 | | | | | | | | | | | | | | 2,002 | | | 889 | | Media: Diversified & Production | | | | | | | | | | | | | | | Research Now Group, Inc. and Survey Sampling International, LLC | | | | SF | | 5.76 | % | | 10.09 | % | | 10/15/2028 | | 4,445 | | | 3,953 | | | | | | | | | | | | | | 4,445 | | | 3,953 | | Services: Business | | | | | | | | | | | | | | | Output Services Group, Inc. | | (5) | | SF | | 6.68 | % | | 10.96 | % | | 11/30/2028 | | 1,042 | | | 1,042 | | SIRVA Worldwide Inc. | | | | SF | | 8.00 | % | | 7.32% Cash/ 5.00% PIK | | 8/20/2029 | | 1,201 | | | 1,187 | | | | | | | | | | | | | | 2,243 | | | 2,229 | | Total Non-Controlled/Non-Affiliate Junior Secured Loans | | | | | | | | | | | | 9,476 | | | 7,694 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Portfolio Company (1) | | Footnotes | | Index (2) | | Spread (2) | | Interest Rate (2) | | Maturity | | Principal | | Fair Value | | | | | | | | | | | | | | | | Equity Securities (6) (7) (8) | | | | | | | | | | | | | | | Consumer Goods: Durable | | | | | | | | | | | | | | | Elevate Textiles, Inc. (fka International Textile Group, Inc.) (25,524 shares of common units) | | | | — | | — | | — | | — | | — | | | $ | 87 | | | | | | | | | | | | | | | | 87 | | Chemicals, Plastics & Rubber | | | | | | | | | | | | | | | New Spartech Holdings, LLC (fka TJC Spartech Acquisition Corp.) (89,749 Class A units) | | | | — | | — | | — | | — | | — | | | 833 | | Polyventive Lender Holding Company LLC (0.84% of the equity) | | | | — | | — | | — | | — | | — | | | — | | | | | | | | | | | | | | | | 833 | | FIRE: Real Estate | | | | | | | | | | | | | | | Avison Young (USA) Inc. (1,605,312 Class A preferred shares) | | (3)(5) | | n/a | | n/a | | 12.50% PIK | | — | | — | | | 139 | | Avison Young (USA) Inc. (1,199 Class F common shares) | | (3) | | — | | — | | — | | — | | — | | | — | | | | | | | | | | | | | | | | 139 | | Healthcare & Pharmaceuticals | | | | | | | | | | | | | | | Cano Health, Inc. (79,030 shares of common units) | | | | — | | — | | — | | — | | — | | | 333 | | Cano Health, Inc. (warrant to purchase up to 2,682 shares of common units) | | | | — | | — | | — | | 6/28/2029 | | — | | | — | | | | | | | | | | | | | | | | 333 | | Media: Diversified & Production | | | | | | | | | | | | | | | Research Now Group, Inc. and Survey Sampling International, LLC (61,590 shares of common units) | | | | — | | — | | — | | — | | — | | | 1,288 | | | | | | | | | | | | | | | | 1,288 | | Services: Business | | | | | | | | | | | | | | | Output Services Group, Inc. (51,370 Class A units) | | | | — | | — | | — | | — | | — | | | 649 | | SIRVA Worldwide Inc. (2,252 Class A common shares) | | | | — | | — | | — | | — | | — | | | 12 | | SIRVA Worldwide Inc. (518 Class A preferred shares) | | | | — | | — | | — | | — | | — | | | 591 | | | | | | | | | | | | | | | | 1,252 | | Telecommunications | | | | | | | | | | | | | | | AppLogic Networks Parent LLC (fka Sandvine Corporation) (47,749 common units) | | | | — | | — | | — | | — | | — | | | 161 | | AppLogic Networks Parent LLC (fka Sandvine Corporation) (40 shares of Class A units) | | | | — | | — | | — | | — | | — | | | — | | | | | | | | | | | | | | | | 161 | | | | | | | | | | | | | | | | | Total Non-Controlled/Non-Affiliate Equities | | | | | | | | | | | | | | 4,093 | | | | | | | | | | | | | | | | | TOTAL INVESTMENTS | | | | | | | | | | | | | | $ | 67,486 | |
________________________________________________________ (1)All investments are U.S. companies unless otherwise noted. (2)The majority of investments bear interest at a rate that may be determined by reference to the Secured Overnight Financing Rate (“SOFR” or “SF”) or Prime (“P”) which reset daily, monthly, quarterly or semiannually. The Company has provided the spread over SOFR or Prime and the current contractual rate of interest in effect at June 30, 2025. Certain investments may be subject to an interest rate floor or cap. Certain investments contain a Payment-in-Kind (“PIK”) provision. (3)The headquarters of this portfolio company is located in Canada. (4)All or a portion of this commitment was unfunded as of June 30, 2025. As such, interest is earned only on the funded portion of this commitment. Principal reflects the commitment outstanding. (5)This position was on non-accrual status as of June 30, 2025, meaning that the Company has ceased accruing interest income on the position. (6)Represents less than 5% ownership of the portfolio company’s voting securities. (7)Ownership of certain equity investments may occur through a holding company partnership. (8)Investments without an interest rate are non-income producing. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Portfolio Company (1) | | Footnotes | | Index (2) | | Spread (2) | | Interest Rate (2) | | Maturity | | Principal | | Fair Value | Non-Controlled/Non-Affiliate Company Investments | | | | | | | | | | | | | | | Senior Secured Loans | | | | | | | | | | | | | | | Aerospace & Defense | | | | | | | | | | | | | | | Trident Maritime Systems, Inc. | | | | SF | | 7.65 | % | | 9.98% Cash/ 2.00% PIK | | 2/26/2027 | | 3,145 | | | $ | 3,096 | | Trident Maritime Systems, Inc. | | | | SF | | 7.60 | % | | 9.96% Cash/ 2.00% PIK | | 2/26/2027 | | 137 | | | 135 | | Trident Maritime Systems, Inc. (Revolver) | | (4) | | SF | | 7.65 | % | | 10.01% Cash/ 2.00% PIK | | 2/26/2027 | | 319 | | | — | | | | | | | | | | | | | | 3,601 | | | 3,231 | | Automotive | | | | | | | | | | | | | | | Accelerate Auto Works Intermediate, LLC | | | | SF | | 4.90 | % | | 9.41 | % | | 12/1/2027 | | 1,344 | | | 1,323 | | Accelerate Auto Works Intermediate, LLC | | | | SF | | 4.90 | % | | 9.49 | % | | 12/1/2027 | | 384 | | | 378 | | Accelerate Auto Works Intermediate, LLC (Revolver) | | (4) | | SF | | 4.90 | % | | 9.41 | % | | 12/1/2027 | | 132 | | | 44 | | | | | | | | | | | | | | 1,860 | | | 1,745 | | Beverage, Food & Tobacco | | | | | | | | | | | | | | | SW Ingredients Holdings, LLC | | | | SF | | 5.60 | % | | 9.96 | % | | 7/8/2027 | | 3,506 | | | 3,503 | | | | | | | | | | | | | | 3,506 | | | 3,503 | | Capital Equipment | | | | | | | | | | | | | | | MacQueen Equipment, LLC | | | | SF | | 5.51 | % | | 9.84 | % | | 1/7/2028 | | 2,032 | | | 2,032 | | MacQueen Equipment, LLC | | | | SF | | 5.51 | % | | 9.84 | % | | 1/7/2028 | | 445 | | | 445 | | MacQueen Equipment, LLC (Revolver) | | (4) | | P | | 4.25 | % | | 11.75 | % | | 1/7/2028 | | 296 | | | 20 | | | | | | | | | | | | | | 2,773 | | | 2,497 | | Chemicals, Plastics & Rubber | | | | | | | | | | | | | | | Phoenix Chemical Holding Company LLC | | | | SF | | 7.11 | % | | 11.47 | % | | 10/3/2025 | | 1,137 | | | 677 | | TJC Spartech Acquisition Corp. | | | | SF | | 4.75 | % | | 9.41 | % | | 5/5/2028 | | 4,167 | | | 3,026 | | | | | | | | | | | | | | 5,304 | | | 3,703 | | Consumer Goods: Durable | | | | | | | | | | | | | | | Runner Buyer INC. | | | | SF | | 5.61 | % | | 10.11 | % | | 10/23/2028 | | 2,910 | | | 1,382 | | | | | | | | | | | | | | 2,910 | | | 1,382 | | Consumer Goods: Non-Durable | | | | | | | | | | | | | | | PH Beauty Holdings III, INC. | | | | SF | | 5.00 | % | | 10.17 | % | | 9/26/2025 | | 2,342 | | | 2,333 | | | | | | | | | | | | | | 2,342 | | | 2,333 | | Containers, Packaging & Glass | | | | | | | | | | | | | | | Polychem Acquisition, LLC | | | | SF | | 5.26 | % | | 9.85 | % | | 3/17/2025 | | 2,828 | | | 2,463 | | PVHC Holding Corp | | | | SF | | 6.90 | % | | 10.43% Cash/ 0.75% PIK | | 2/17/2027 | | 1,891 | | | 1,869 | | | | | | | | | | | | | | 4,719 | | | 4,332 | | Energy: Oil & Gas | | | | | | | | | | | | | | | Offen, Inc. | | | | SF | | 5.11 | % | | 9.47 | % | | 6/22/2026 | | 2,249 | | | 2,209 | | Offen, Inc. | | | | SF | | 5.11 | % | | 9.47 | % | | 6/22/2026 | | 850 | | | 835 | | | | | | | | | | | | | | 3,099 | | | 3,044 | | FIRE: Finance | | | | | | | | | | | | | | | TEAM Public Choices, LLC | | | | SF | | 5.11 | % | | 9.47 | % | | 12/17/2027 | | 2,895 | | | 2,914 | | | | | | | | | | | | | | 2,895 | | | 2,914 | | FIRE: Real Estate | | | | | | | | | | | | | | | Avison Young (USA) Inc. | | (3)(5) | | SF | | 6.36 | % | | 10.70 | % | | 3/12/2028 | | 601 | | | 606 | | | | | | | | | | | | | | 601 | | | 606 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Portfolio Company (1) | | Footnotes | | Index (2) | | Spread (2) | | Interest Rate (2) | | Maturity | | Principal | | Fair Value | Healthcare & Pharmaceuticals | | | | | | | | | | | | | | | LSCS Holdings, Inc. | | | | SF | | 4.61 | % | | 8.97 | % | | 12/15/2028 | | 1,791 | | | $ | 1,805 | | Natus Medical Incorporated | | | | SF | | 5.60 | % | | 9.96 | % | | 7/20/2029 | | 4,900 | | | 4,827 | | | | | | | | | | | | | | 6,691 | | | 6,632 | | High Tech Industries | | | | | | | | | | | | | | | Corel Inc. | | (3) | | SF | | 5.10 | % | | 9.61 | % | | 7/2/2026 | | 3,200 | | | 2,706 | | Lightbox Intermediate, L.P. | | | | SF | | 5.11 | % | | 9.44 | % | | 5/11/2026 | | 4,725 | | | 4,725 | | TGG TS Acquisition Company | | | | SF | | 6.61 | % | | 10.97 | % | | 12/12/2025 | | 2,445 | | | 2,460 | | | | | | | | | | | | | | 10,370 | | | 9,891 | | Hotels, Gaming & Leisure | | | | | | | | | | | | | | | Excel Fitness Holdings, Inc. | | | | SF | | 5.25 | % | | 9.58 | % | | 4/27/2029 | | 4,309 | | | 4,301 | | Excel Fitness Holdings, Inc. (Revolver) | | (4) | | SF | | 5.25 | % | | 9.58 | % | | 4/28/2028 | | 625 | | | — | | North Haven Spartan US Holdco, LLC | | | | SF | | 5.75 | % | | 10.18 | % | | 6/5/2026 | | 2,227 | | | 2,227 | | | | | | | | | | | | | | 7,161 | | | 6,528 | | Media: Diversified & Production | | | | | | | | | | | | | | | STATS Intermediate Holdings, LLC | | | | SF | | 5.51 | % | | 10.03 | % | | 7/10/2026 | | 4,750 | | | 4,698 | | TA TT Buyer, LLC | | | | SF | | 4.75 | % | | 9.08 | % | | 3/30/2029 | | 3,267 | | | 3,281 | | | | | | | | | | | | | | 8,017 | | | 7,979 | | Services: Business | | | | | | | | | | | | | | | Eliassen Group, LLC | | | | SF | | 5.75 | % | | 10.08 | % | | 4/14/2028 | | 3,186 | | | 3,118 | | Eliassen Group, LLC | | | | SF | | 5.75 | % | | 10.26 | % | | 4/14/2028 | | 229 | | | 224 | | Secretariat Advisors LLC | | | | SF | | 4.86 | % | | 9.22 | % | | 12/29/2028 | | 1,659 | | | 1,657 | | Secretariat Advisors LLC | | | | SF | | 4.86 | % | | 9.22 | % | | 12/29/2028 | | 265 | | | 264 | | SIRVA Worldwide Inc. (Delayed Draw) | | (4) | | SF | | 8.00 | % | | 12.35 | % | | 2/20/2029 | | 381 | | | 241 | | | | | | | | | | | | | | 5,720 | | | 5,504 | | Services: Consumer | | | | | | | | | | | | | | | Laseraway Intermediate Holdings II, LLC | | | | SF | | 5.75 | % | | 10.66 | % | | 10/14/2027 | | 2,156 | | | 2,075 | | McKissock Investment Holdings, LLC | | | | SF | | 5.00 | % | | 9.80 | % | | 3/9/2029 | | 2,431 | | | 2,420 | | | | | | | | | | | | | | 4,587 | | | 4,495 | | Telecommunications | | | | | | | | | | | | | | | Mavenir Systems, Inc. | | | | SF | | 5.01 | % | | 9.53 | % | | 8/18/2028 | | 1,621 | | | 1,150 | | Sandvine Corporation | | (5) | | SF | | 9.00 | % | | 13.25 | % | | 10/3/2025 | | 72 | | | 72 | | Sandvine Corporation | | (5) | | SF | | 9.00 | % | | 13.25 | % | | 10/3/2025 | | 372 | | | 374 | | Sandvine Corporation (Delayed Draw) | | (4)(5) | | SF | | 9.00 | % | | 13.25 | % | | 10/3/2025 | | 144 | | | — | | | | | | | | | | | | | | 2,209 | | | 1,596 | | Transportation: Cargo | | | | | | | | | | | | | | | Keystone Purchaser, LLC | | | | SF | | 5.86 | % | | 10.22 | % | | 5/7/2027 | | 4,854 | | | 4,836 | | | | | | | | | | | | | | 4,854 | | | 4,836 | | Wholesale | | | | | | | | | | | | | | | HALO Buyer, Inc. | | | | SF | | 4.60 | % | | 8.96 | % | | 6/30/2025 | | 4,672 | | | 4,456 | | | | | | | | | | | | | | 4,672 | | | 4,456 | | Total Non-Controlled/Non-Affiliate Senior Secured Loans | | | | | | | | | | | | 87,891 | | | 81,207 | | | | | | | | | | | | | | | | | Junior Secured Loans | | | | | | | | | | | | | | | Consumer Goods: Durable | | | | | | | | | | | | | | | Elevate Textiles, Inc. | | (5) | | SF | | 6.65 | % | | 11.24 | % | | 9/30/2027 | | 790 | | | 622 | | | | | | | | | | | | | | 790 | | | 622 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Portfolio Company (1) | | Footnotes | | Index (2) | | Spread (2) | | Interest Rate (2) | | Maturity | | Principal | | Fair Value | Healthcare & Pharmaceuticals | | | | | | | | | | | | | | | Radiology Partners, Inc. | | | | SF | | 5.26 | % | | 8.28% Cash/ 1.50% PIK | | 1/31/2029 | | 4,252 | | | $ | 4,213 | | | | | | | | | | | | | | 4,252 | | | 4,213 | | FIRE: Real Estate | | | | | | | | | | | | | | | Avison Young (USA) Inc. | | (3)(5) | | SF | | 8.26 | % | | 6.15% Cash/ 6.50% PIK | | 3/12/2029 | | 1,492 | | | 1,178 | | Avison Young (USA) Inc. | | (3)(5) | | SF | | 8.26 | % | | 6.15% Cash/ 6.50% PIK | | 3/12/2029 | | 510 | | | 299 | | | | | | | | | | | | | | 2,002 | | | 1,477 | | Media: Diversified & Production | | | | | | | | | | | | | | | Research Now Group, Inc. and Survey Sampling International, LLC | | | | SF | | 5.76 | % | | 10.29 | % | | 10/15/2028 | | 4,467 | | | 4,181 | | | | | | | | | | | | | | 4,467 | | | 4,181 | | Services: Business | | | | | | | | | | | | | | | Output Services Group, Inc. | | (5) | | SF | | 6.68 | % | | 11.11 | % | | 11/30/2028 | | 1,042 | | | 1,042 | | SIRVA Worldwide Inc. | | | | SF | | 8.00 | % | | 7.52% Cash/ 5.00% PIK | | 8/20/2029 | | 1,171 | | | 1,160 | | | | | | | | | | | | | | 2,213 | | | 2,202 | | Telecommunications | | | | | | | | | | | | | | | Sandvine Corporation | | (5) | | n/a | | n/a | | 2.00 | % | | 6/28/2027 | | 1,602 | | | 381 | | | | | | | | | | | | | | 1,602 | | | 381 | | Total Non-Controlled/Non-Affiliate Junior Secured Loans | | | | | | | | | | | | 15,326 | | | 13,076 | | | | | | | | | | | | | | | | | Equity Investments (6)(7)(8) | | | | | | | | | | | | | | | Consumer Goods: Durable | | | | | | | | | | | | | | | Elevate Textiles, Inc. (fka International Textile Group, Inc.) (25,524 shares of common units) | | | | — | | — | | — | | — | | — | | | 86 | | | | | | | | | | | | | | | | 86 | | Chemicals, Plastics & Rubber | | | | | | | | | | | | | | | Polyventive Lender Holding Company LLC (0.84% of the equity) | | | | — | | — | | — | | — | | — | | | — | | | | | | | | | | | | | | | | — | | FIRE: Real Estate | | | | | | | | | | | | | | | Avison Young (USA) Inc. (1,605,312 Class A preferred shares) | | (3)(5) | | n/a | | n/a | | 12.50% PIK | | n/a | | — | | | 610 | | Avison Young (USA) Inc. (1,199 Class F common shares) | | (3) | | — | | — | | — | | — | | — | | | — | | | | | | | | | | | | | | | | 610 | | Healthcare & Pharmaceuticals | | | | | | | | | | | | | | | Cano Health, Inc. (79,030 shares of common units) | | | | — | | — | | — | | — | | — | | | 692 | | Cano Health, Inc. (warrant to purchase up to 2,682 shares of common units) | | | | — | | — | | — | | 6/28/2029 | | — | | 2 | | | | | | | | | | | | | | | | 694 | | Media: Diversified & Production | | | | | | | | | | | | | | | Research Now Group, Inc. and Survey Sampling International, LLC (61,590 shares of common units) | | | | — | | — | | — | | — | | — | | | 1,093 | | | | | | | | | | | | | | | | 1,093 | | Services: Business | | | | | | | | | | | | | | | SIRVA Worldwide Inc. (2,252 Class A common shares) | | | | — | | — | | — | | — | | — | | | 547 | | SIRVA Worldwide Inc. (518 Class A preferred shares) | | | | — | | — | | — | | — | | — | | | 25 | | Output Services Group, Inc. (51,370 Class A units) | | | | — | | — | | — | | — | | — | | | 613 | | | | | | | | | | | | | | | | 1,185 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Portfolio Company (1) | | Footnotes | | Index (2) | | Spread (2) | | Interest Rate (2) | | Maturity | | Principal | | Fair Value | Telecommunications | | | | | | | | | | | | | | | Sandvine Corporation (40 shares of Class A units) | | | | — | | — | | — | | — | | — | | | $ | — | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | Total Non-Controlled/Non-Affiliate Equities | | | | | | | | | | | | | | 3,668 | | | | | | | | | | | | | | | | | TOTAL INVESTMENTS | | | | | | | | | | | | | | $ | 97,951 | |
________________________________________________________ (1)All investments are U.S. companies unless otherwise noted. (2)The majority of investments bear interest at a rate that may be determined by reference to the Secured Overnight Financing Rate (“SOFR” or “SF”) or Prime (“P”) which reset daily, monthly, quarterly or semiannually. The Company has provided the spread over SOFR or Prime and the current contractual rate of interest in effect at December 31, 2024. Certain investments may be subject to an interest rate floor or cap. Certain investments contain a Payment-in-Kind (“PIK”) provision. (3)The headquarters of this portfolio company is located in Canada. (4)All or a portion of this commitment was unfunded as of December 31, 2024. As such, interest is earned only on the funded portion of this commitment. Principal reflects the commitment outstanding. (5)This position was on non-accrual status as of December 31, 2024, meaning that the Company has ceased accruing interest income on the position. (6)Represents less than 5% ownership of the portfolio company’s voting securities. (7)Ownership of certain equity investments may occur through a holding company partnership. (8)Investments without an interest rate are non-income producing.
|