| Schedule of Reconciliation of the Changes in Each Significant Caption of Stockholders’ Equity |
Pursuant to Regulation S-X, the Company has presented a reconciliation of the changes in each significant caption of stockholders’
equity as shown in the tables below:
| | |
| | |
| | |
Capital | | |
Total
Distributable | | |
| |
| | |
Common Stock | | |
in Excess | | |
Earnings | | |
| |
| | |
Shares | | |
Amount | | |
of Par Value | | |
(Loss) | | |
Net Assets | |
| Balance at February 28, 2023 | |
11,890,500 | | |
$ |
11,891 | | |
$ |
321,893,806 | | |
$ |
25,052,345 | | |
$ |
346,958,042 | |
| Increase (Decrease) from Operations: | |
| | |
| | |
| | |
| | |
| |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 15,958,950 | | |
| 15,958,950 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| 90,691 | | |
| 90,691 | |
| Net change in unrealized appreciation (depreciation) on
investments | |
| - | | |
| - | | |
| - | | |
| (16,322,307 | ) | |
| (16,322,307 | ) |
| Net change in provision for deferred taxes on unrealized
(appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| 59,407 | | |
| 59,407 | |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (8,193,402 | ) | |
| (8,193,402 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Stock dividend distribution | |
| 45,818 | | |
| 47 | | |
| 1,058,797 | | |
| - | | |
| 1,058,844 | |
| Repurchases of common stock | |
| (88,576 | ) | |
| (90 | ) | |
| (2,157,515 | ) | |
| - | | |
| (2,157,605 | ) |
| Repurchase fees | |
| - | | |
| - | | |
| (1,772 | ) | |
| - | | |
| (1,772 | ) |
| Balance at May 31, 2023 | |
| 11,847,742 | | |
$ | 11,848 | | |
$ | 320,793,316 | | |
$ | 16,645,684 | | |
$ | 337,450,848 | |
| Increase (Decrease) from Operations: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 13,964,784 | | |
| 13,964,784 | |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| (110,056 | ) | |
| (110,056 | ) |
| Net change in unrealized appreciation (depreciation) on
investments | |
| - | | |
| - | | |
| - | | |
| (5,737,571 | ) | |
| (5,737,571 | ) |
| Net change in provision for deferred taxes on unrealized
(appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (221,206 | ) | |
| (221,206 | ) |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (8,352,335 | ) | |
| (8,352,335 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Proceeds from issuance of common stock | |
| 852,412 | | |
| 852 | | |
| 22,497,265 | | |
| - | | |
| 22,498,117 | |
| Capital contribution from Manager | |
| - | | |
| - | | |
| 2,050,288 | | |
| - | | |
| 2,050,288 | |
| Stock dividend distribution | |
| 29,627 | | |
| 30 | | |
| 749,283 | | |
| - | | |
| 749,313 | |
| Offering costs | |
| - | | |
| - | | |
| (213,427 | ) | |
| - | | |
| (213,427 | ) |
| Balance at August 31, 2023 | |
| 12,729,781 | | |
$ | 12,730 | | |
$ | 345,876,725 | | |
$ | 16,189,300 | | |
$ | 362,078,755 | |
| Increase (Decrease) from Operations: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 14,166,063 | | |
| 14,166,063 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| 60,565 | | |
| 60,565 | |
| Net change in unrealized appreciation (depreciation) on
investments | |
| - | | |
| - | | |
| - | | |
| (17,866,353 | ) | |
| (17,866,353 | ) |
| Net change in provision for deferred taxes on unrealized
(appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (415,894 | ) | |
| (415,894 | ) |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (9,286,642 | ) | |
| (9,286,642 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Proceeds from issuance of common stock | |
| 350,000 | | |
| 350 | | |
| 9,012,150 | | |
| - | | |
| 9,012,500 | |
| Capital contribution from Manager | |
| - | | |
| - | | |
| 1,043,000 | | |
| - | | |
| 1,043,000 | |
| Stock dividend distribution | |
| 35,196 | | |
| 35 | | |
| 858,960 | | |
| - | | |
| 858,995 | |
| | |
| | |
| | |
Capital | | |
Total
Distributable | | |
| |
| | |
Common Stock | | |
in Excess | | |
Earnings | | |
| |
| | |
Shares | | |
Amount | | |
of Par Value | | |
(Loss) | | |
Net Assets | |
| Offering costs | |
| - | | |
| - | | |
| (92,240 | ) | |
| - | | |
| (92,240 | ) |
| Balance at November 30, 2023 | |
| 13,114,977 | | |
$ | 13,115 | | |
$ | 356,698,595 | | |
$ | 2,847,039 | | |
$ | 359,558,749 | |
| Increase (Decrease) from Operations: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 12,784,511 | | |
| 12,784,511 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| 2,327 | | |
| 2,327 | |
| Net change in unrealized appreciation (depreciation) on
investments | |
| - | | |
| - | | |
| - | | |
| (7,164,613 | ) | |
| (7,164,613 | ) |
| Net change in provision for deferred taxes on unrealized
(appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (315,473 | ) | |
| (315,473 | ) |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (9,803,576 | ) | |
| (9,803,576 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Proceeds from issuance of common stock | |
| 501,105 | | |
| 501 | | |
| 13,028,269 | | |
| - | | |
| 13,028,770 | |
| Capital contribution from Manager | |
| - | | |
| - | | |
| 1,382,009 | | |
| - | | |
| 1,382,009 | |
| Stock dividend distribution | |
| 37,394 | | |
| 38 | | |
| 915,155 | | |
| - | | |
| 915,193 | |
| Offering costs | |
| - | | |
| - | | |
| (163,789 | ) | |
| - | | |
| (163,789 | ) |
| Tax reclassification of stockholders’
equity in accordance with generally accepted accounting principles | |
| - | | |
| - | | |
| (779,040 | ) | |
| 779,040 | | |
| - | |
| Balance at February 29, 2024 | |
| 13,653,476 | | |
$ | 13,654 | | |
$ | 371,081,199 | | |
$ | (870,745 | ) | |
$ | 370,224,108 | |
| Increase (Decrease) from Operations: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 14,335,005 | | |
| 14,335,005 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| (21,194,997 | ) | |
| (21,194,997 | ) |
| Net change in unrealized appreciation (depreciation) on
investments | |
| - | | |
| - | | |
| - | | |
| 13,931,431 | | |
| 13,931,431 | |
| Net change in provision for deferred taxes on unrealized
(appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (461,001 | ) | |
| (461,001 | ) |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (9,967,036 | ) | |
| (9,967,036 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Proceeds from issuance of common stock | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Capital contribution from Manager | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Stock dividend distribution | |
| 45,490 | | |
| 45 | | |
| 987,527 | | |
| - | | |
| 987,572 | |
| Offering costs | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Balance at May 31, 2024 | |
| 13,698,966 | | |
$ | 13,699 | | |
$ | 372,068,726 | | |
$ | (4,227,343 | ) | |
$ | 367,855,082 | |
| Increase (Decrease) from Operations: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 18,197,398 | | |
| 18,197,398 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| (33,448,727 | ) | |
| (33,448,727 | ) |
| Net change in unrealized appreciation (depreciation) on
investments | |
| - | | |
| - | | |
| - | | |
| 28,728,155 | | |
| 28,728,155 | |
| Net change in provision for deferred taxes on unrealized
(appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (159,187 | ) | |
| (159,187 | ) |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (10,137,233 | ) | |
| (10,137,233 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Stock dividend distribution | |
| 46,803 | | |
| 47 | | |
| 1,018,307 | | |
| - | | |
| 1,018,354 | |
| Balance at August 31, 2024 | |
$ | 13,745,769 | | |
$ | 13,746 | | |
$ | 373,087,033 | | |
$ | (1,046,937 | ) | |
$ | 372,053,842 | |
| | |
| | |
| | |
Capital | | |
Total
Distributable | | |
| |
| | |
Common Stock | | |
in Excess | | |
Earnings | | |
| |
| | |
Shares | | |
Amount | | |
of Par Value | | |
(Loss) | | |
Net Assets | |
| Increase (Decrease) from Operations: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 12,435,655 | | |
| 12,435,655 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| 5,444,745 | | |
| 5,444,745 | |
| Net change in unrealized appreciation (depreciation) on
investments | |
| - | | |
| - | | |
| - | | |
| (8,918,583 | ) | |
| (8,918,583 | ) |
| Net change in provision for deferred taxes on unrealized
(appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (126,875 | ) | |
| (126,875 | ) |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (10,171,868 | ) | |
| (10,171,868 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Proceeds from issuance of common stock | |
| 108,438 | | |
| 108 | | |
| 2,777,318 | | |
| - | | |
| 2,777,426 | |
| Capital contribution from Manager | |
| - | | |
| - | | |
| 199,652 | | |
| - | | |
| 199,652 | |
| Stock dividend distribution | |
| 54,999 | | |
| 55 | | |
| 1,214,181 | | |
| - | | |
| 1,214,236 | |
| Offering costs | |
| - | | |
| - | | |
| (42,575 | ) | |
| - | | |
| (42,575 | ) |
| Balance at November 30, 2024 | |
$ | 13,909,206 | | |
$ | 13,909 | | |
$ | 377,235,609 | | |
$ | (2,383,863 | ) | |
$ | 374,865,655 | |
| Increase (Decrease) from Operations: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 8,034,545 | | |
| 8,034,545 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| 7,169,655 | | |
| 7,169,655 | |
| Income tax (provision) benefit from realized gain on investments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| (800,452 | ) | |
| (800,452 | ) |
| Net change in unrealized appreciation (depreciation) on
investments | |
| - | | |
| - | | |
| - | | |
| (14,766,637 | ) | |
| (14,766,637 | ) |
| Net change in provision for deferred taxes on unrealized
(appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (313,873 | ) | |
| (313,873 | ) |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (15,548,742 | ) | |
| (15,548,742 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Proceeds from issuance of common stock | |
| 1,192,400 | | |
| 1,193 | | |
| 30,223,409 | | |
| - | | |
| 30,224,602 | |
| Capital contribution from Manager | |
| - | | |
| - | | |
| 2,152,115 | | |
| - | | |
| 2,152,115 | |
| Stock dividend distribution | |
| 81,472 | | |
| 81 | | |
| 1,857,389 | | |
| - | | |
| 1,857,470 | |
| Offering costs | |
| - | | |
| - | | |
| (208,870 | ) | |
| - | | |
| (208,870 | ) |
| Tax reclassification of stockholders’
equity in accordance with generally accepted accounting principles | |
| - | | |
| - | | |
| 1,653,945 | | |
| (1,653,945 | ) | |
| - | |
| Balance at February 28, 2025 | |
$ | 15,183,078 | | |
$ | 15,183 | | |
$ | 412,913,597 | | |
$ | (20,263,312 | ) | |
$ | 392,665,468 | |
| Increase (Decrease) from Operations: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 10,142,033 | | |
| 10,142,033 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| 2,901,339 | | |
| 2,901,339 | |
| Income tax (provision) benefit from realized gain on investments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Net change in unrealized appreciation (depreciation) on
investments | |
| - | | |
| - | | |
| - | | |
| 943,977 | | |
| 943,977 | |
| Net change in provision for deferred taxes on unrealized
(appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (55,085 | ) | |
| (55,085 | ) |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (18,980,079 | ) | |
| (18,980,079 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Proceeds from issuance of common stock | |
| 244,831 | | |
| 245 | | |
| 6,143,575 | | |
| - | | |
| 6,143,820 | |
| Capital contribution from Manager | |
| - | | |
| - | | |
| 297,770 | | |
| - | | |
| 297,770 | |
| Stock dividend distribution | |
| 101,482 | | |
| 101 | | |
| 2,312,052 | | |
| - | | |
| 2,312,153 | |
| Offering costs | |
| - | | |
| - | | |
| (2,080 | ) | |
| - | | |
| (2,080 | ) |
| Tax reclassification of stockholders’
equity in accordance with generally accepted accounting principles | |
| - | | |
| - | | |
| | | |
| - | | |
| - | |
| Balance at May 31, 2025 | |
$ | 15,529,391 | | |
$ | 15,529 | | |
$ | 421,664,914 | | |
$ | (25,311,127 | ) | |
$ | 396,369,316 | |
| | |
| | |
| | |
Capital | | |
Total
Distributable | | |
| |
| | |
Common Stock | | |
in Excess | | |
Earnings | | |
| |
| | |
Shares | | |
Amount | | |
of Par Value | | |
(Loss) | | |
Net Assets | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 9,080,732 | | |
| 9,080,732 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| 52,691 | | |
| 52,691 | |
| Income tax (provision) benefit from realized gain on investments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Net change in unrealized appreciation (depreciation) on
investments | |
| - | | |
| - | | |
| - | | |
| 3,727,713 | | |
| 3,727,713 | |
| Net change in provision for deferred taxes on unrealized
(appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| 423,998 | | |
| 423,998 | |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| - | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (11,797,313 | ) | |
| (11,797,313 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Proceeds from issuance of common stock | |
| 443,406 | | |
| 443 | | |
| 11,101,401 | | |
| - | | |
| 11,101,844 | |
| Capital contribution from Manager | |
| - | | |
| - | | |
| 271,552 | | |
| - | | |
| 271,552 | |
| Stock dividend distribution | |
| 54,515 | | |
| 55 | | |
| 1,289,733 | | |
| - | | |
| 1,289,788 | |
| Offering costs | |
| - | | |
| - | | |
| (20,753 | ) | |
| - | | |
| (20,753 | ) |
| Tax reclassification of stockholders’
equity in accordance with generally accepted accounting principles | |
| - | | |
| - | | |
| | | |
| - | | |
| - | |
| Balance at August 31, 2025 | |
$ | 16,027,312 | | |
$ | 16,027 | | |
$ | 434,306,847 | | |
$ | (23,823,306 | ) | |
$ | 410,499,568 | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 9,786,386 | | |
| 9,786,386 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| 3,070,547 | | |
| 3,070,547 | |
| Income tax (provision) benefit from realized gain on investments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Net change in unrealized appreciation (depreciation) on
investments | |
| - | | |
| - | | |
| - | | |
| (583,659 | ) | |
| (583,659 | ) |
| Net change in provision for deferred taxes on unrealized
(appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (150,134 | ) | |
| (150,134 | ) |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| (123,157 | ) | |
| (123,157 | ) |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (12,078,766 | ) | |
| (12,078,766 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Proceeds from issuance of common stock | |
| 58,962 | | |
| 59 | | |
| 1,507,206 | | |
| - | | |
| 1,507,265 | |
| Capital contribution from Manager | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Stock dividend distribution | |
| 59,124 | | |
| 59 | | |
| 1,281,827 | | |
| - | | |
| 1,281,886 | |
| Offering costs | |
| - | | |
| - | | |
| (3,024 | ) | |
| - | | |
| (3,024 | ) |
| Tax reclassification of stockholders’
equity in accordance with generally accepted accounting principles | |
| - | | |
| - | | |
| - | | |
| - | | |
| | |
| Balance at November 30, 2025 | |
$ | 16,145,398 | | |
$ | 16,145 | | |
$ | 437,092,856 | | |
$ | (23,902,089 | ) | |
$ | 413,206,912 | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 7,797,648 | | |
| 7,797,648 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| (278,087 | ) | |
| (278,087 | ) |
| Income tax (provision) benefit from realized gain on investments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Net change in unrealized appreciation (depreciation) on
investments | |
| - | | |
| - | | |
| - | | |
| (9,326,511 | ) | |
| (9,326,511 | ) |
| Net change in provision for deferred taxes on unrealized
(appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (105,281 | ) | |
| (105,281 | ) |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| (700,853 | ) | |
| (700,853 | ) |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (16,169,750 | ) | |
| (16,169,750 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Proceeds from issuance of common stock | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Repurchases of common stock | |
| (2,495 | ) | |
| (2 | ) | |
| (54,312 | ) | |
| - | | |
| (54,314 | ) |
| Capital contribution from Manager | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Stock dividend distribution | |
| 81,295 | | |
| 81 | | |
| 1,785,909 | | |
| - | | |
| 1,785,990 | |
| Offering costs | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Tax reclassification of stockholders’
equity in accordance with generally accepted accounting principles | |
| - | | |
| - | | |
| 378,024 | | |
| (378,024 | ) | |
| | |
| Balance at February 28, 2026 | |
$ | 16,224,198 | | |
$ | 16,224 | | |
$ | 439,202,477 | | |
$ | (43,062,947 | ) | |
$ | 396,155,754 | |
|