| Schedule of Debt Issuance Costs |
The Company’s outstanding debt excluding
debt issuance costs as of March 31, 2026 and September 30, 2025 were as follows (dollars in thousands):
| |
|
March 31, 2026 |
|
|
September 30, 2025 |
|
| |
|
Aggregate
Principal Available(1) |
|
|
Principal Amount Outstanding |
|
|
Carrying Value |
|
|
Fair Value |
|
|
Aggregate
Principal Available (1) |
|
|
Principal Amount Outstanding |
|
|
Carrying Value |
|
|
Fair Value |
|
| 2028 Notes |
|
$ |
57,500 |
|
|
$ |
57,500 |
|
|
$ |
56,635 |
|
|
$ |
54,556 |
|
|
$ |
57,500 |
|
|
$ |
57,500 |
|
|
$ |
56,477 |
|
|
$ |
55,154 |
|
| 2028 Promissory Note |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,661 |
|
|
|
1,661 |
|
|
|
1,543 |
|
|
|
1,594 |
|
| Revolving Credit Facility |
|
|
10,008 |
|
|
|
89,992 |
|
|
|
89,992 |
|
|
|
89,992 |
|
|
|
10,008 |
|
|
|
89,992 |
|
|
|
89,992 |
|
|
|
89,992 |
|
| Total debt |
|
$ |
67,508 |
|
|
$ |
147,492 |
|
|
$ |
146,627 |
|
|
$ |
144,548 |
|
|
$ |
69,169 |
|
|
$ |
149,153 |
|
|
$ |
148,012 |
|
|
$ |
146,740 |
|
|
(1) |
For the 2028 Notes and 2028
Promissory Note, this represents the total principal amount and for the Revolving Credit Facility, this represents the undrawn principal
amount. |
|
| Schedule of Consolidated Statements of Assets and Liabilities |
As
of March 31, 2026 and September 30, 2025, debt issuance costs related to the 2028 Notes were as follows (dollars in thousands):
| |
|
For the six months ended |
|
|
For the year ended |
|
| |
|
March 31, 2026 |
|
|
September 30, 2025 |
|
| |
|
2028 Notes |
|
|
2028 Promissory Note |
|
|
Total |
|
|
2028 Notes |
|
|
2028 Promissory Note |
|
|
Total |
|
| Total debt issuance costs at beginning of period |
|
$ |
1,023 |
|
|
$ |
118 |
|
|
$ |
1,141 |
|
|
$ |
1,357 |
|
|
$ |
154 |
|
|
$ |
1,511 |
|
| Debt issuance costs during the period |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Amortized debt issuance costs |
|
|
159 |
|
|
|
118 |
|
|
|
277 |
|
|
|
334 |
|
|
|
36 |
|
|
|
370 |
|
| Unamortized debt issuance costs |
|
$ |
864 |
|
|
$ |
- |
|
|
$ |
864 |
|
|
$ |
1,023 |
|
|
$ |
118 |
|
|
$ |
1,141 |
|
|
| Schedule of Interest Expense, Amortized Debt Issuance Costs, Amortized Deferred Financing Costs, Weighted Average Stated Interest Rate And Weighted Average Outstanding Debt |
For the three and six months ended March 31, 2026
and 2025, the components of interest expense, amortized debt issuance costs, amortized deferred financing costs, weighted average stated
interest rate and weighted average outstanding debt balance for the 2028 Notes, 2028 Promissory Note and Credit Facility were as follows
(dollars in thousands):
| |
|
For the Three Months Ended March 31, |
|
|
For the Six Months Ended March 31, |
|
| |
|
2026 |
|
|
2025 |
|
|
2026 |
|
|
2025 |
|
| 2028 Notes Interest |
|
$ |
754 |
|
|
$ |
763 |
|
|
|
1,509 |
|
|
|
1,510 |
|
| 2028 Promissory Note Interest |
|
|
- |
|
|
|
22 |
|
|
|
16 |
|
|
|
44 |
|
| Credit facility interest |
|
|
1,391 |
|
|
|
1,493 |
|
|
|
2,885 |
|
|
|
2,994 |
|
| Commitment fees |
|
|
7 |
|
|
|
2 |
|
|
|
13 |
|
|
|
9 |
|
| Amortization of deferred financing costs |
|
|
75 |
|
|
|
207 |
|
|
|
152 |
|
|
|
384 |
|
| Amortization of debt issuance costs |
|
|
82 |
|
|
|
92 |
|
|
|
166 |
|
|
|
184 |
|
| Other |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
| Total |
|
$ |
2,309 |
|
|
$ |
2,579 |
|
|
$ |
4,741 |
|
|
$ |
5,125 |
|
| Weighted average stated interest rate |
|
|
5.9 |
% |
|
|
6.4 |
% |
|
|
6.0 |
% |
|
|
6.6 |
% |
| Weighted average debt outstanding |
|
$ |
147,492 |
|
|
$ |
142,324 |
|
|
$ |
148,112 |
|
|
$ |
139,254 |
|
|