• |
We may be unable to meet our investment objectives or investment strategy; |
• |
You should not expect to be able to sell your shares regardless of how we perform. |
• |
You should consider that you may not have access to the money you invest for an extended period of time. |
• |
We do not intend to list our shares on any securities exchange, and we do not expect a secondary market in our shares to develop prior to any listing. |
• |
Because you may be unable to sell your shares, you will be unable to reduce your exposure in any market downturn. |
• |
We have implemented a share repurchase program, but only a limited number of shares will be eligible for repurchase and repurchases will be subject to available liquidity and other significant restrictions. |
• |
An investment in our Common Shares is not suitable for you if you need access to the money you invest. See “Suitability Standards” and “Share Repurchase Program.” |
• |
We cannot guarantee that we will make distributions, and if we do we may fund such distributions from sources other than cash flow from operations, including, without limitation, the sale of assets, borrowings, or return of capital, and we have no limits on the amounts we may pay from such sources. |
• |
Distributions may also be funded in significant part, directly or indirectly, from temporary waivers or expense reimbursements borne by the Advisor or its affiliates, that may be subject to reimbursement to the Advisor or its affiliates. The repayment of any amounts owed to the Advisor or its affiliates will reduce future distributions to which you would otherwise be entitled. |
• |
Our strategy involves a high degree of leverage. We intend to continue to finance our investments with borrowed money, which will magnify the potential for gain or loss on amounts invested and may increase the risk of investing in us. The risks of investment in a highly leveraged fund include volatility and possible distribution restrictions. |
• |
We qualify as an “emerging growth company” as defined in the Jumpstart Our Business Startups Act and we cannot be certain if the reduced disclosure requirements applicable to emerging growth companies will make our Common Shares less attractive to investors. |
• |
We may invest in securities that are rated below investment grade by rating agencies or that would be rated below investment grade if they were rated. Below investment grade securities, which are often referred to as “junk,” have predominantly speculative characteristics with respect to the issuer’s capacity to pay interest and repay principal. They may also be illiquid and difficult to value. |
Price to the Public (1) |
Proceeds to Us, Before Expenses (2) |
|||||||
Maximum Offering(3) |
$ | 3,000,000,000 | $ | 3,000,000,000 | ||||
Class S Shares, per Share |
$ | 25.88 | $ | 1,000,000,000 | ||||
Class D Shares, per Share |
$ | 25.88 | $ | 1,000,000,000 | ||||
Class I Shares, per Share |
$ | 25.88 | $ | 1,000,000,000 | ||||
| (1) | Class S shares, Class D shares and Class I shares are currently being offered on a monthly basis at a price per share equal to the NAV per share for such class. The table reflects the NAV per share of each class as of February 28, 2026. |
| (2) | Neither the Company nor the Managing Dealer will charge upfront sales loads with respect to Class S shares, Class D shares, or Class I shares; however, if you buy Class S shares or Class D shares through certain financial intermediaries, such intermediaries may directly charge you transaction or other fees, including upfront placement fees or brokerage commissions, in such amount as they may determine, provided that such intermediaries limit such charges to a 3.5% cap on NAV for Class S shares and a 1.5% cap on NAV for Class D shares. Selling agents will not charge such fees on Class I shares. We will also pay the following shareholder servicing and/or distribution fees to the Managing Dealer and/or a participating broker, subject to Financial Industry Regulatory Authority, Inc. (“FINRA”) limitations on underwriting compensation: (a) for Class S shares, a shareholder servicing and/or distribution fee equal to 0.85% per annum of the aggregate NAV as of the beginning of the first calendar day of the month for the Class S shares and (b) for Class D shares only, a shareholder servicing fee equal to 0.25% per annum of the aggregate NAV as of the beginning of the first calendar day of the month for the Class D shares, in each case, payable monthly. No shareholder servicing or distribution fees will be paid with respect to the Class I shares. The total amount that will be paid over time for other underwriting compensation depends on the average length of time for which shares remain outstanding, the term over which such amount is measured and the performance of our investments. We will also pay or reimburse certain organization and offering expenses, including, subject to FINRA limitations on underwriting compensation, certain wholesaling expenses. See |
| (3) | The table assumes that all shares are sold in the primary offering, with 1/3 of the gross offering proceeds from the sale of Class S shares, 1/3 from the sale of Class D shares and 1/3 from the sale of Class I shares. The number of shares of each class sold and the relative proportions in which the classes of shares are sold are uncertain and may differ significantly from this assumption. |
| • | a gross annual income of at least $70,000 and a net worth of at least $70,000, or |
| • | a net worth of at least $250,000. |
| • | meets the minimum income and net worth standards established in the investor’s state; |
| • | can reasonably benefit from an investment in our Common Shares based on the investor’s overall investment objectives and portfolio structure; |
| • | is able to bear the economic risk of the investment based on the investor’s overall financial situation; and |
| • | has an apparent understanding of the following: |
| • | the fundamental risks of the investment; |
| • | the risk that the investor may lose its entire investment; |
| • | the lack of liquidity of our shares; |
| • | the background and qualification of our Advisor; and |
| • | the tax consequences of the investment. |
Page |
||||
| i | ||||
| vi | ||||
| vi | ||||
| 1 | ||||
| 15 | ||||
| 19 | ||||
| 21 | ||||
| 62 | ||||
| 64 | ||||
| 67 | ||||
| 100 | ||||
| 101 | ||||
| 118 | ||||
| 121 | ||||
| 126 | ||||
| 138 | ||||
| 141 | ||||
| 143 | ||||
| 148 | ||||
| 161 | ||||
| 172 | ||||
| 174 | ||||
| 175 | ||||
| 177 | ||||
| 189 | ||||
| 191 | ||||
| 202 | ||||
| 204 | ||||
| 205 | ||||
| 206 | ||||
| 207 | ||||
| 208 | ||||
F-1 |
||||
A-1 |
||||
Annual Shareholder Servicing and/or Distribution Fees |
Total Over Five Years |
|||||||
| Class S |
$ |
85 |
$ |
425 |
||||
| Class D |
$ |
25 |
$ |
125 |
||||
| Class I |
$ |
0 |
$ |
0 |
||||
• |
An incentive fee on net investment income, which we refer to as the incentive fee on income or the “Income Fee”. The incentive fee on income is calculated and payable quarterly in arrears based on the aggregate pre-incentive fee net investment income, attributable to each class of the Company’s Common Shares, in respect of the current calendar quarter and the eleven preceding calendar quarters (the “Trailing Twelve Quarters”). Pre-incentive fee net investment income in respect of the relevant Trailing Twelve Quarters will be compared to a “Hurdle Amount” equal to the product of (i) the hurdle rate of 1.75% per quarter (7% annualized) and (ii) the sum of our net assets (defined as total assets less |
| indebtedness and before taking into account any incentive fees payable during the period) at the beginning of each applicable calendar quarter comprising the relevant Trailing Twelve Quarters. The quarterly incentive fee based on income shall be calculated, subject to a cap (the “Incentive Fee Cap”), based on the amount by which (A) aggregate pre-incentive fee net investment income in respect of the relevant Trailing Twelve Quarters exceeds (B) the Hurdle Amount for such Trailing Twelve Quarters. The amount of the excess of (A) over (B) described in this paragraph for such Trailing Twelve Quarters is referred to as the “Excess Income Amount.” The incentive fee based on income for each calendar quarter will be determined as follows: |
• |
No incentive fee based on income is payable to the Advisor for any calendar quarter for which there is no Excess Income Amount; |
• |
100% of the aggregate pre-incentive fee net investment income in respect of the Trailing Twelve Quarters with respect to that portion of such pre-incentive fee net investment income, if any, that exceeds the Hurdle Amount, but is less than or equal to an amount, which we refer to as the “Catch-Up Amount,” determined as the sum of 2.0588% multiplied by our NAV at the beginning of each applicable calendar quarter comprising the relevant Trailing Twelve Quarters. The “Catch-Up Amount” is meant to provide the Advisor an incentive fee of 15% on all of the Company’s pre-incentive fee net investment income when the Company’s aggregate pre-incentive fee net investment income in respect of the relevant Trailing Twelve Quarters reaches the Catch-Up Amount in respect of the relevant Trailing Twelve Quarters; and |
• |
15% of the aggregate pre-incentive fee net investment income in respect of the Trailing Twelve Quarters that exceeds the Catch-Up Amount. |
• |
An incentive fee on capital gains (the “Capital Gains Fee”) is calculated and payable in arrears as of the end of each fiscal year and will equal 15% of the Company’s realized capital gains on a cumulative basis from inception through the end of the fiscal year, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid Capital Gains Fees. |
• |
Global capital markets could enter a period of severe disruption and instability. |
• |
Price declines and illiquidity in the corporate debt markets may adversely affect the fair value of our portfolio investments, reducing our NAV through increased net unrealized depreciation. |
• |
We are dependent upon key personnel of Bain Capital Credit and our Advisor. |
• |
Our executive officers and Trustees, our Advisor, Bain Capital Credit and their affiliates, officers, directors and employees may face certain conflicts of interest. |
• |
We may need to raise additional capital and existing shareholders may be diluted by any such capital raise. |
• |
Our strategy involves a high degree of leverage. We intend to continue to finance our investments with borrowed money, which will magnify the potential for gain or loss on amounts invested and may increase the risk of investing in the Company. The risks of investment in a highly leveraged fund include volatility and possible distribution restrictions. |
• |
We operate in an increasingly competitive market for investment opportunities, which could reduce returns and result in losses. |
• |
Our Board may change our investment objective, operating policies and strategies without prior notice or shareholder approval. |
• |
Our Advisor and Administrator have the ability to resign on 120 days’ and 60 days’ notice, respectively, and we may not be able to find a suitable replacement within that time, resulting in a disruption in our operations that could adversely affect our financial condition, business and results of operations. |
• |
We and our Advisor are subject to regulations and SEC oversight, including limits on issuance of debt. If we or they fail to comply with applicable requirements, it may adversely impact our results relative to companies that are not subject to such regulations. |
• |
The lack of liquidity in our investments may adversely affect our business. |
• |
We may invest in high yield debt, or junk bonds, which has greater credit and liquidity risk than more highly rated debt obligations. |
• |
Our portfolio companies may default or may need to restructure their obligations. |
• |
We are a non-diversified investment company within the meaning of the 1940 Act, and therefore we are not limited by the 1940 Act with respect to the proportion of our assets that may be invested in securities of a single issuer or industry. |
• |
We will be subject to corporate-level income tax if we are unable to qualify as a RIC or do not distribute all of our taxable income. |
• |
Investing in our Common Shares involves an above average degree of risk. |
• |
Geopolitical events, including international sanctions, may have a material adverse impact on us and our portfolio companies. |
• |
Inflation and actions by central banks or monetary authorities, including the U.S. Federal Reserve, to address inflation may adversely affect the business, results of operations and financial condition of our portfolio companies. |
• |
We may be the target of litigation or shareholder activism. |
Class S Shares |
Class D Shares |
Class I Shares |
||||||||||
| Shareholder transaction expense ( |
||||||||||||
| Maximum sales load (1) |
% |
% |
% | |||||||||
| Maximum Early Repurchase Deduction (2) |
% |
% |
% | |||||||||
| Annual expenses ( (3) |
||||||||||||
| Base management fees (4) |
% |
% |
% | |||||||||
| Incentive fees payable under the Investment Advisory Agreement (5) |
% |
% |
% | |||||||||
| Shareholder servicing and/or distribution fees (6) |
% |
% |
% | |||||||||
| Interest payments on borrowed funds (7) |
% |
% |
% | |||||||||
| Other Expenses (8) |
% |
% |
% | |||||||||
| Acquired Fund Fees and Expenses (9) |
% |
% |
% | |||||||||
| Total annual expenses |
% |
% |
% | |||||||||
| (1) | Neither the Company nor the Managing Dealer will charge upfront sales loads with respect to Class S shares, Class D shares or Class I shares; however, if you buy Class S shares or Class D shares through certain financial intermediaries, such intermediaries may directly charge you transaction or other fees, including upfront placement fees or brokerage commissions, in such amount as they may determine, provided that they limit such charges to a 3.5% cap on NAV for Class S shares and a 1.5% cap on NAV for Class D shares. Please consult your selling agent for additional information. |
| (2) | Under our share repurchase program, to the extent we offer to repurchase shares in any particular quarter, we expect to repurchase shares pursuant to tender offers using a purchase price equal to the NAV per share as of the last calendar day of the applicable quarter, except that shares that have not been outstanding for at least one year may be subject to a fee of 2.0% of such NAV. The one-year holding period is measured as of the subscription closing date immediately following the prospective repurchase date. The Early Repurchase Deduction may be waived in the case of repurchase requests arising from the death, divorce or qualified disability of the holder. The Early Repurchase Deduction will be retained by the Company for the benefit of remaining shareholders. Shares that are issued pursuant to the Company’s distribution reinvestment plan and tendered shall not be subject to the Early Repurchase Deduction. |
(3) |
Weighted average net assets employed as the denominator for expense ratio computation is $1,134.3 million. This estimate is based on the assumption that we sell $406.2 million of our Common Shares in the year ending December 31, 2026. Actual net assets will depend on the number of shares we actually sell, realized gains/losses, unrealized appreciation/ depreciation and share repurchase activity, if any. |
| (4) | |
| purposes of the Investment Advisory Agreement, cash equivalents means U.S. gover nm ent securities and commercial paper instruments maturing within one year of purchase. For purposes of this table, we have assumed that we maintain no cash or cash equivalents. See |
| (5) | The incentive fee referenced in the table above is based on actual amounts incurred during the fiscal year ended December 31, 2025 The incentive fee consists of two parts, one based on income and the other based on capital gains, that are determined independent of each other, with the result that one component may be payable even if the other is not: |
| (i) | the Income Fee, calculated and payable quarterly in arrears will be determined as follows, subject to the Incentive Fee Cap: (i) no incentive fee based on income is payable to the Advisor for any calendar quarter for which there is no Excess Income Amount; (ii) 100% of the aggregate pre-incentive fee net investment income, attributable to each class of the Company’s Common Shares, in respect of the Trailing Twelve Quarters with respect to that portion of such pre-incentive fee net investment income, if any, that exceeds the Hurdle Amount, but is less than or equal to an amount, which we refer to as the “Catch-Up Amount,” determined as the sum of 2.0588% multiplied by our NAV at the beginning of each applicable calendar quarter comprising the relevant Trailing Twelve Quarters; and (iii) 15% of the aggregate pre-incentive fee net investment income, attributable to each class of the Company’s Common Shares, in respect of the Trailing Twelve Quarters that exceeds the Catch-Up Amount; and |
| (ii) | the Capital Gains Fee that will equal 15% of the Company’s realized capital gains on a cumulative basis from inception through the end of the fiscal year, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid Capital Gains Fees. See |
| (6) | Subject to FINRA limitations on underwriting compensation, we also pay the following shareholder servicing and/or distribution fees to the Managing Dealer and/or a participating broker: (a) for Class S shares, a shareholder servicing and/or distribution fees equal to 0.85% per annum of the aggregate NAV as of the beginning of the first calendar day of the month for the Class S shares and (b) for Class D shares only, a shareholder servicing fee equal to 0.25% per annum of the aggregate NAV as of the beginning of the first calendar day of the month for the Class D shares, in each case, payable monthly. No shareholder servicing or distribution fees will be paid with respect to the Class I shares. The total amount that will be paid over time for other underwriting compensation depends on the average length of time for which shares remain outstanding, the term over which such amount is measured and the performance of our investments. We will cease paying the shareholder servicing and/or distribution fees on the Class S shares and Class D shares on the earlier to occur of the following: (i) a listing of Class I shares, (ii) our merger or consolidation with or into another entity, or the sale or other disposition of all or substantially all of our assets or (iii) the date following the completion of the primary portion of this offering on which, in the aggregate, underwriting compensation from all sources in connection with this offering, including the shareholder servicing and/or distribution fees and other underwriting compensation, is equal to 10% of the gross proceeds from our primary offering. In addition, as required by the exemptive relief that permits us to offer multiple classes of shares, at the end of the month in which the Managing Dealer in conjunction with the transfer agent determines that total transaction or other fees, including upfront placement fees or brokerage commissions, and shareholder servicing and/or distribution fees paid with respect to any single share held in a shareholder’s account would exceed, in the aggregate, 10% of the gross proceeds from the sale of such share (or a lower limit as determined by the Managing Dealer or the applicable selling agent), we will cease paying the shareholder servicing and/or distribution fees on either (i) each such share that would exceed such limit or (ii) all Class S shares and Class D shares in such shareholder’s account. We may modify this requirement if permitted by applicable exemptive relief. At the end of such month, the applicable Class S shares, or Class D shares in such shareholder’s account will convert into a number of Class I shares (including any fractional shares), with an equivalent aggregate NAV as such Class S or Class D shares. See |
| organization and offering expenses will not exceed 10% and 15%, respectively, of the gross proceeds from this offering. |
| (7) | |
(8) |
|
| (9) | Shareholders indirectly bear the expenses of underlying funds or other investment vehicles in which we invest that (1) are investment companies or (2) would be investment companies under section 3(a) of the 1940 Act but for the exceptions to that definition provided for in Sections 3(c)(1) and 3(c)(7) of the 1940 Act (“Acquired Funds”). This amount includes the estimated annual fees and expenses of Bain Capital Senior Loan Program II, LLC (“SLP II”), our joint venture with Amberstone Co., Ltd., which is our only Acquired Fund as of December 31, 2025. |
| Return Assumption |
1 Year |
3 Years |
5 Years |
10 Years |
||||||||||||
| You would pay the following expenses on a $1,000 investment, assuming a 5.0% annual return from net investment income: |
$ |
$ |
$ |
$ |
||||||||||||
| Total expenses assuming a 5% annual return solely from net realized capital gains: |
$ |
$ |
$ |
$ |
||||||||||||
| Return Assumption |
1 Year |
3 Years |
5 Years |
10 Years |
||||||||||||
| You would pay the following expenses on a $1,000 investment, assuming a 5.0% annual return from net investment income: |
$ |
$ |
$ |
$ |
||||||||||||
| Total expenses assuming a 5% annual return solely from net realized capital gains: |
$ |
$ |
$ |
$ |
||||||||||||
| Return Assumption |
1 Year |
3 Years |
5 Years |
10 Years |
||||||||||||
| You would pay the following expenses on a $1,000 investment, assuming a 5.0% annual return from net investment income: |
$ |
$ |
$ |
$ |
||||||||||||
| Total expenses assuming a 5% annual return solely from net realized capital gains: |
$ |
$ |
$ |
$ |
||||||||||||
For the year ended December 31, |
||||||||||||
2025 |
2024 |
2023 (10) |
||||||||||
Class I |
||||||||||||
| Per share data: |
||||||||||||
| Net asset value at beginning of period |
$ | 25.62 | 24.88 | $ | 25.00 | |||||||
| Net investment income (1) |
2.40 | 2.92 | 0.02 | |||||||||
| Net unrealized and realized gains (losses) (1)(2)(7) |
0.33 | 0.31 | 0.39 | |||||||||
| |
|
|
|
|
|
|||||||
| Net increase in net assets resulting from operations (1)(8) |
2.73 | 3.23 | 0.41 | |||||||||
| Distribution declared (3) |
(2.37 | ) | (2.49 | ) | (0.53 | ) | ||||||
| |
|
|
|
|
|
|||||||
| Net asset value at end of period |
$ | 25.98 | 25.62 | $ | 24.88 | |||||||
| |
|
|
|
|
|
|||||||
| Total return (4) |
11.13 | % | 13.54 | % | 1.64 | % | ||||||
| Shares outstanding, end of period |
35,671,560 | 13,988,959 | 4,431,245 | |||||||||
| Weighted average shares outstanding |
25,757,494 | 8,660,398 | 4,394,723 | |||||||||
| Ratios/Supplemental data: |
||||||||||||
| Net assets at end of period |
$ | 926,658 | 358,434 | $ | 110,270 | |||||||
| Ratio of net investment income to average net assets (5)(9) |
9.33 | % | 11.53 | % | 13.01 | % | ||||||
| Ratio of net expenses to average net assets (5)(9) |
10.27 | % | 13.12 | % | 9.24 | % | ||||||
| Portfolio turnover (6) |
28.73 | % | 19.23 | % | 5.92 | % | ||||||
| 1. | The per share data was derived by using the weighted average shares outstanding during the period. |
| 2. | The amount shown at this caption is the balancing amount derived from the other figures in the schedule. The amount shown at this caption for a share outstanding throughout the period may not agree with the change in the aggregate gains and losses in portfolio securities for the period because of the timing of sales of the Company’s shares in relation to fluctuating market values for the portfolio. |
| 3. | The per share data for distributions was derived by using the actual shares outstanding at the date of the relevant transactions (please refer to “Note 8. Net Assets” to the consolidated financial statements included elsewhere in this prospectus). |
| 4. | Total return based on NAV is calculated as the change in NAV per share during the year, assuming dividends and distributions, including those distributions that have been declared. |
| 5. | The computation of average net assets during the year is based on averaging net assets for the period reported. |
| 6. | Portfolio turnover rate is calculated using the lesser of year-to-date year-to-date |
| 7. | Net realized gain (loss) includes net realized gain (loss) on investments, net realized gain (loss) on forward currency exchange contracts, and net realized gain (loss) on foreign currency transactions. |
| 8. | Net increase in net assets resulting from operations per share in these financial highlights may be different from the net increase (decrease) in net assets per share on the consolidated statements of operations due to changes in the number of weighted average shares outstanding and the effects of rounding. |
| 9. | For the years ended December 31, 2025, 2024 and 2023, amounts are annualized except for income taxes, organization costs, incentive fee and expense support received from and recouped by the Advisor. For the years ended December 31, 2025 and 2024, the total operating expenses to average net assets were 10.29% and 14.10% for Class I, respectively, prior to management fee and incentive fee waivers and expense support. For the period November 28. 2023 through December 31, 2023, the total operating expenses to average net assets was 11.60% for Class I, prior to management fee and incentive fee waivers and expense support. Past performance is not a guarantee of future results. Operating expense may vary in the future based on the amount of capital raised, the Advisor’s election to continue expense support, and other unpredictable variables. |
| 10. | Figures reflect the time period November 28, 2023 through December 31, 2023. The Company broke escrow and commenced operations on November 28, 2023. |
| Assumed Return on our Portfolio (Net of Expenses) |
(10.00 |
%) |
(5.00 |
%) |
0.00 |
% |
5.00 |
% |
10.00 |
% | ||||||||||
| Corresponding return to common shareholder assuming actual asset coverage as of December 31, 2025 (217%) |
( |
)% | ( |
)% | ( |
)% | % | % | ||||||||||||
| Corresponding return to common shareholder assuming 150% asset coverage |
( |
)% | ( |
)% | ( |
)% | % | % |
| (1) | Based on (i) $1,747.2 million in total assets as of December 31, 2025 (ii) $792.7 million in outstanding indebtedness as of December 31, 2025, (iii) $926.7 million in net assets as of December 31, 2025, and (iv) an annualized average interest rate on our indebtedness, as of December 31, 2025, excluding fees (such as fees on undrawn amounts and amortization of financing costs), of 6.4%. |
| (2) | Based on (i) $2,807.8 million in total assets on a pro forma basis as of December 31, 2025, after giving effect of a hypothetical asset coverage ratio of 150%, (ii) $1,853.3 million in outstanding indebtedness on a pro forma basis as of December 31, 2025 after giving effect of a hypothetical asset coverage ratio of 150%, (iii) $926.7 million in net assets as of December 31, 2025, and (iv) an annualized average interest rate on our indebtedness, as of December 31, 2025, excluding fees (such as fees on undrawn amounts and amortization of financing costs), of 6.4%. |
| • | they typically have shorter operating histories, narrower product lines and smaller market shares than larger businesses, which tend to render them more vulnerable to competitors’ actions and market conditions, as well as general economic downturns; |
| • | they generally have less predictable operating results, may from time to time be parties to litigation, may be engaged in rapidly changing businesses with products subject to a substantial risk of obsolescence, and may require substantial additional capital to support their operations, finance expansion or maintain their competitive position; |
| • | changes in laws and regulations, as well as their interpretations, may adversely affect their business, financial structure or prospects; and |
| • | they may have difficulty accessing the capital markets to meet future capital needs, which may limit their ability to grow or to repay their outstanding indebtedness upon maturity. |
| • | preferred securities may include provisions that permit the issuer, at its discretion, to defer distributions for a stated period without any adverse consequences to the issuer. If we own a preferred security that is deferring its distributions, we may be required to report income for tax purposes before we receive such distributions; |
| • | preferred securities are subordinated to debt in terms of priority to income and liquidation payments, and therefore will be subject to greater credit risk than debt; |
| • | preferred securities may be substantially less liquid than many other securities, such as Common Shares or U.S. government securities; and |
| • | generally, preferred security holders have no voting rights with respect to the issuing company, subject to limited exceptions. |
| • | increase or maintain in whole or in part our position as a creditor or equity ownership percentage in a portfolio company; |
| • | exercise warrants, options or convertible securities that were acquired in the original or subsequent financing; or |
| • | preserve or enhance the value of our investment. |
| • | the ability to cause the commencement of enforcement proceedings against the collateral; |
| • | the ability to control the conduct of such proceedings; |
| • | the approval of amendments to collateral documents; |
| • | releases of liens on the collateral; and |
| • | waivers of past defaults under collateral documents |
| • | OID instruments and PIK securities may have unreliable valuations because the accretion of OID as interest income and the continuing accruals of PIK securities require judgments about their collectability and the collectability of deferred payments and the value of any associated collateral; |
| • | OID income may also create uncertainty about the source of our cash distributions; |
| • | OID instruments may create heightened credit risks because the inducement to the borrower to accept higher interest rates in exchange for the deferral of cash payments typically represents, to some extent, speculation on the part of the borrower; |
| • | for accounting purposes, cash distributions to shareholders that include a component of accreted OID income do not come from paid-in capital, although they may be paid from the offering proceeds. Thus, although a distribution of accreted OID income may come from the cash invested by the shareholders, the 1940 Act does not require that shareholders be given notice of this fact; |
| • | generally, we need to recognize income for income tax purposes no later than when we recognize such income for accounting purposes; |
| • | the higher interest rates on PIK securities reflects the payment deferral and increased credit risk associated with such instruments and PIK securities generally represent a significantly higher credit risk than coupon loans; |
| • | market prices of zero-coupon or PIK securities are affected to a greater extent by interest rate changes and may be more volatile than securities that pay interest periodically and in cash, and PIK securities are usually less volatile than zero-coupon bonds, but more volatile than cash pay securities; |
| • | the presence of accreted OID income and PIK interest income create the risk of non-refundable cash payments to our Advisor in the form of incentive fees on income based on non-cash accreted OID income and PIK interest income accruals that may never be realized; |
| • | even if accounting conditions are met, borrowers on such securities could still default when our actual collection is expected to occur at the maturity of the obligation; |
| • | OID and PIK create the risk that incentive fees will be paid to our Advisor based on non-cash accruals that ultimately may not be realized, while our Advisor will be under no obligation to reimburse us for these fees; and |
| • | PIK interest has the effect of generating investment income and increasing the incentive fees payable at a compounding rate. In addition, the deferral of PIK interest also reduces the loan-to-value |
• |
our future operating results; |
• |
our business prospects and the prospects of our portfolio companies; |
• |
changes in political, economic or industry conditions, the interest rate environment or conditions affecting the financial and capital markets, including sharp declines in energy prices; |
• |
currency fluctuations could adversely affect the results of our investments in foreign companies, particularly to the extent that we receive payments denominated in foreign currency rather than U.S. dollars; |
• |
the ability of our Advisor to locate suitable investments for us and to monitor and administer our investments; |
• |
the ability of our Advisor and its affiliates to attract and retain highly talented professionals; |
• |
risk associated with possible disruptions in our operations or the economy generally; |
• |
the timing of cash flows, if any, from the operations of our portfolio companies; |
• |
the ability of our portfolio companies to achieve their objectives; |
• |
changes in laws, policies or regulations (including the interpretation thereof) affecting our operations or the operations of our portfolio companies; |
• |
the valuation of our investments in portfolio companies, particularly those having no liquid trading market; |
• |
our ability to recover unrealized losses; |
• |
market conditions and our ability to access alternative debt markets and additional debt and equity capital; |
• |
competition with other entities and our affiliates for investment opportunities; |
• |
the dependence of our future success on the general economy and its effect on the industries in which we invest; |
• |
our ability to maintain our qualification as a BDC and as a RIC; |
• |
the use of borrowed money to finance a portion of our investments and how much money we may borrow; |
• |
the adequacy of our financing sources and working capital; |
• |
the speculative and illiquid nature of our investments; |
• |
the timing, form and amount of any distribution; |
• |
actual or potential conflicts of interest with our Advisor and its affiliates; |
• |
the costs associated with being a public company; |
• |
our contractual arrangements and relationships with third parties; and |
• |
the risks, uncertainties and other factors we identify under “ Risk Factors |
Maximum Offering of $1,000,000,000 in Class S Shares |
||||||||
| Gross Proceeds (1) |
$ |
1,000,000,000 |
100 |
% | ||||
| Upfront Sales Load (2) |
$ |
— |
— |
% | ||||
| Organization and Offering Expenses (3) |
$ |
616,394 |
0.06 |
% | ||||
| Net Proceeds Available for Investment |
$ |
999,383,606 |
99.94 |
% | ||||
| |
|
|
|
|||||
Maximum Offering of $1,000,000,000 in Class D Shares |
||||||||
| Gross Proceeds (1) |
$ |
1,000,000,000 |
100 |
% | ||||
| Upfront Sales Load (2) |
$ |
— |
— |
% | ||||
| Organization and Offering Expenses (3) |
$ |
616,394 |
0.06 |
% | ||||
| Net Proceeds Available for Investment |
$ |
999,383,606 |
99.94 |
% | ||||
| |
|
|
|
|||||
Maximum Offering of $1,000,000,000 in Class I Shares |
||||||||
| Gross Proceeds (1) |
$ |
1,000,000,000 |
100 |
% | ||||
| Upfront Sales Load (2) |
$ |
— |
— |
% | ||||
| Organization and Offering Expenses (3) |
$ |
616,394 |
0.06 |
% | ||||
| Net Proceeds Available for Investment |
$ |
999,383,606 |
99.94 |
% | ||||
| |
|
|
|
|||||
(1) |
We intend to conduct a continuous offering of an unlimited number of Common Shares over an unlimited time period by filing a new registration statement prior to the end of the three-year period described in Rule 415 under the Securities Act; however, in certain states this offering is subject to annual extensions. |
(2) |
Neither the Company nor the Managing Dealer will charge upfront sales loads with respect to Class S shares, Class D shares or Class I shares; however, if you buy Class S shares or Class D shares through certain financial intermediaries, such intermediaries may directly charge you transaction or other fees, including upfront placement fees or brokerage commissions, in such amount as they may determine, provided that they limit such charges to a 3.5% cap on NAV for Class S shares and a 1.5% cap on NAV for Class D shares. Selling agents will not charge such fees on Class I shares. We will pay the following shareholder servicing and/or distribution fees to the Managing Dealer and/or a participating broker, subject to FINRA limitations on underwriting compensation: (a) for Class S shares, a shareholder servicing and/or distribution fee equal to 0.85% per annum of the aggregate NAV as of the beginning of the first calendar day of the month for the Class S shares and (b) for Class D shares only, a shareholder servicing fee equal to 0.25% per annum of the aggregate NAV as of the beginning of the first calendar day of the month for the Class D shares, in each case, payable monthly. The total amount that will be paid over time for shareholder servicing and/or distribution fees depends on the average length of time for which shares remain outstanding, the term over which such amount is measured and the performance of our investments, and is not expected to be paid from sources other than cash flow from operating activities. We will cease paying the shareholder servicing and/or distribution fees on the Class S shares and Class D shares on the earlier to occur of the following: (i) a listing of Class I shares, (ii) our merger or consolidation with or into another |
entity, or the sale or other disposition of all or substantially all of our assets or (iii) the date following the completion of the primary portion of this offering on which, in the aggregate, underwriting compensation from all sources in connection with this offering, including the shareholder servicing and/or distribution fee and other underwriting compensation, is equal to 10% of the gross proceeds from our primary offering. In addition, as required by the exemptive relief that permits us to offer multiple classes of shares, at the end of the month in which the Managing Dealer in conjunction with the transfer agent determines that total transaction or other fees, including upfront placement fees or brokerage commissions, and shareholder servicing and/or distribution fees paid with respect to any single share held in a shareholder’s account would exceed, in the aggregate, 10% of the gross proceeds from the sale of such share (or a lower limit as determined by the Managing Dealer or the applicable selling agent), we will cease paying the shareholder servicing and/or distribution fees on either (i) each such share that would exceed such limit or (ii) all Class S shares and Class D shares in such shareholder’s account. We may modify this requirement if permitted by applicable exemptive relief. At the end of such month, the applicable Class S shares or Class D shares in such shareholder’s account will convert into a number of Class I shares (including any fractional shares), with an equivalent aggregate NAV as such Class S or Class D shares. See |
(3) |
The organization and offering expense numbers shown above represent our estimates of expenses to be incurred by us in connection with this offering and include estimated wholesaling expenses reimbursable by us. See |
• |
organization and offering expenses associated with the offering of the Common Shares (including legal, accounting, printing, mailing, subscription processing and filing fees and expenses and other offering expenses, including costs associated with technology integration between the Company’s systems and those of participating broker-dealers, reasonable bona fide due diligence expenses of participating broker- dealers supported by detailed and itemized invoices, costs in connection with preparing sales materials and other marketing expenses, design and website expenses, fees and expenses of the Company’s escrow agent and transfer agent, fees to attend retail seminars sponsored by participating broker-dealers and costs, expenses and reimbursements for travel, meals, accommodations, entertainment and other similar expenses related to meetings or events with prospective investors, broker-dealers, registered investment advisors or financial or other advisors, but excluding the shareholder servicing fee); |
• |
all taxes, fees, costs, and expenses, retainers and/or other payments of accountants, legal counsel, advisors (including tax advisors), administrators, auditors (including with respect to any additional auditing required under The Directive 2011/61/EU of the European Parliament and of the Council of 8 June 2011 on Alternative Investment Fund Managers and any applicable legislation implemented by an EEA Member state in connection with such Directive (the “AIFMD”), investment bankers, administrative agents, paying agents, depositaries, custodians, trustees, sub-custodians, consultants (including individuals consulted through expert network consulting firms), engineers, senior advisors, industry experts, operating partners, deal sourcers (including personnel dedicated to but not employed by the Administrator or its affiliates), and other professionals (including, for the avoidance of doubt, the costs and charges allocable with respect to the provision of internal legal, tax, accounting, technology or other services and professionals related thereto (including secondees and temporary personnel or consultants that may be engaged on short- or long-term arrangements) as deemed appropriate by the Administrator, with the oversight of the Board, where such internal personnel perform services that would be paid by the Company if outside service providers provided the same services); fees, costs, and expenses herein include (x) costs, expenses and fees for hours spent by its in-house attorneys and tax advisers that provide transactional legal advice and/or services to the Company or its portfolio companies on matters related to potential or actual investments and transactions and the ongoing operations of the Company and (y) expenses and fees to provide administrative and accounting services to the Company or its portfolio companies, and expenses, charges and/or related costs incurred directly by the Company or affiliates in connection such services (including overhead related thereto), in each case, (I) that are specifically charged or specifically allocated or attributed by the Administrator, with the oversight of the Board, to the Company or its portfolio companies and (II) provided that any such amounts shall not be greater than what would be paid to an unaffiliated third party for substantially similar advice and/or services); |
• |
the cost of calculating the Company’s NAV, including the cost of any third-party valuation services; |
• |
the cost of effecting any sales and repurchases of the Common Shares and other securities; |
• |
fees and expenses payable under any managing dealer and selected dealer agreements, if any; |
• |
interest and fees and expenses arising out of all borrowings, guarantees and other financings or derivative transactions (including interest, fees and related legal expenses) made or entered into by the Company, including, but not limited to, the arranging thereof and related legal expenses; |
• |
all fees, costs and expenses of any loan servicers and other service providers and of any custodians, lenders, investment banks and other financing sources; |
• |
costs incurred in connection with the formation or maintenance of entities or vehicles to hold the Company’s assets for tax or other purposes; |
• |
costs of derivatives and hedging; |
• |
expenses, including travel, entertainment, lodging and meal expenses, incurred by the Advisor, or members of its investment team, or payable to third parties, in evaluating, developing, negotiating, structuring and performing due diligence on prospective portfolio companies, including such expenses related to potential investments that were not consummated, and, if necessary, enforcing the Company’s rights; |
• |
expenses (including the allocable portions of compensation and out-of-pocket |
• |
all fees, costs and expenses, if any, incurred by or on behalf of the Company in developing, negotiating and structuring prospective or potential investments that are not ultimately made, including, without limitation any legal, tax, administrative, accounting, travel, meals, accommodations and entertainment, advisory, consulting and printing expenses, reverse termination fees and any liquidated damages, commitment fees that become payable in connection with any proposed investment that is not ultimately made, forfeited deposits or similar payments; |
• |
the allocated costs incurred by the Advisor and the administrator in providing managerial assistance to those portfolio companies that request it; |
• |
all brokerage costs, hedging costs, prime brokerage fees, custodial expenses, agent bank and other bank service fees; private placement fees, commissions, appraisal fees, commitment fees and underwriting costs; costs and expenses of any lenders, investment banks and other financing sources, and other investment costs, fees and expenses actually incurred in connection with evaluating, making, holding, settling, clearing, monitoring or disposing of actual investments (including, without limitation, travel, meals, accommodations and entertainment expenses and any expenses related to attending trade association and/or industry meetings, conferences or similar meetings, any costs or expenses relating to currency conversion in the case of investments denominated in a currency other than U.S. dollars) and expenses arising out of trade settlements (including any delayed compensation expenses); |
• |
investment costs, including all fees, costs and expenses incurred in sourcing, evaluating, developing, negotiating, structuring, trading (including trading errors), settling, monitoring and holding prospective or actual investments or investment strategies including, without limitation, any financing, legal, filing, auditing, tax, accounting, compliance, loan administration, travel, meals, accommodations and entertainment, advisory, consulting, engineering, data-related and other professional fees, costs and expenses in connection therewith (to the extent the Advisor is not reimbursed by a prospective or actual issuer of the applicable investment or other third parties or capitalized as part of the acquisition price of the transaction) and any fees, costs and expenses related to the organization or maintenance of any vehicle through which the Company directly or indirectly participates in the acquisition, holding and/or disposition of investments or which otherwise facilitate the Company’s investment activities, including without limitation any travel and accommodations expenses related to such vehicle and the salary and benefits of any personnel (including personnel of Advisor or its affiliates) reasonably necessary and/or |
• |
advisable for the maintenance and operation of such vehicle, or other overhead expenses (including any fees, costs and expenses associated with the leasing of office space (which may be made with one or more affiliates as lessor in connection therewith)); |
• |
transfer agent, dividend agent and custodial fees; |
• |
fees and expenses associated with marketing efforts; |
• |
federal and state registration fees, franchise fees, costs associated with an exchange listing (including stock exchange listing fees) and fees payable to rating agencies; |
• |
independent trustees’ fees and expenses including reasonable travel, entertainment, lodging and meal expenses, and any legal counsel or other advisors retained by, or at the discretion or for the benefit of, the independent trustees; |
• |
costs of preparing financial statements and maintaining books and records, costs of Sarbanes-Oxley Act compliance and attestation and costs of preparing and filing reports or other documents with the SEC, Financial Industry Regulatory Authority, CFTC and other regulatory bodies and other reporting and compliance costs, including registration and exchange listing and the costs associated with reporting and compliance obligations under the 1940 Act and any other applicable federal and state securities laws, and the compensation of professionals responsible for the foregoing; |
• |
all fees, costs and expenses associated with the preparation and issuance of the Company’s periodic reports and related statements (e.g., financial statements and tax returns) and other internal and third-party printing (including a flat service fee), publishing (including time spent performing such printing and publishing services) and reporting-related expenses (including other notices and communications) in respect of the Company and its activities (including internal expenses, charges and/or related costs incurred, charged or specifically attributed or allocated by the Company or the Advisor or its affiliates in connection with such provision of services thereby); |
• |
the costs of any reports, proxy statements or other notices to shareholders (including printing and mailing costs) and the costs of any shareholder or trustee meetings; |
• |
proxy voting expenses; |
• |
costs of registration rights granted to certain investors; |
• |
any taxes and/or tax-related interest, fees or other governmental charges (including any penalties incurred where the Advisor lacks sufficient information from third parties to file a timely and complete tax return) levied against the Company and all expenses incurred in connection with any tax audit, investigation, litigation, settlement or review of the Company and the amount of any judgments, fines, remediation or settlements paid in connection therewith; |
• |
all fees, costs and expenses of any litigation, arbitration or audit involving the Company any vehicle or its portfolio companies and the amount of any judgments, assessments fines, remediations or settlements paid in connection therewith, trustees and officers, liability or other insurance (including costs of title insurance) and indemnification (including advancement of any fees, costs or expenses to persons entitled to indemnification) or extraordinary expense or liability relating to the affairs of the Company; |
• |
all fees, costs and expenses associated with the Company’s information, obtaining and maintaining technology (including the costs of any professional service providers), hardware/software, data-related communication, market data and research (including news and quotation equipment and services and including costs allocated by the Advisor’s or its affiliates’ internal and third-party research groups (which are generally based on time spent, assets under management, usage rates, proportionate holdings or a combination thereof or other reasonable methods determined by the Administrator) and expenses and fees (including compensation costs) charged or specifically attributed or allocated by Advisor and/or its affiliates for data-related services provided to the Company and/or its portfolio companies (including in connection with prospective investments), each including expenses, charges, fees and/or related costs of an internal nature; provided, that any such expenses, charges or related costs shall not be greater than what would be paid to an unaffiliated third party for substantially similar |
services) reporting costs (which includes notices and other communications and internally allocated charges), and dues and expenses incurred in connection with membership in industry or trade organizations; |
| • | the costs of specialty and custom software for monitoring risk, compliance and the overall portfolio, including any development costs incurred prior to the filing of the Company’s election to be treated as a BDC; |
| • | costs associated with individual or group shareholders; |
| • | fidelity bond, trustees’ and officers’ errors and omissions liability insurance and other insurance premiums; |
| • | direct costs and expenses of administration, including printing, mailing, long distance telephone, copying and secretarial and other staff; |
| • | all fees, costs and expenses of winding up and liquidating the Company’s assets; |
| • | extraordinary expenses (such as litigation or indemnification); |
| • | all fees, costs and expenses related to compliance-related matters (such as developing and implementing specific policies and procedures in order to comply with certain regulatory requirements) and regulatory filings; notices or disclosures related to the Company’s activities (including, without limitation, expenses relating to the preparation and filing of filings required under the Securities Act, TIC Form SLT filings, Internal Revenue Service filings under the Foreign Account Tax Compliance Act (“FATCA”) and Report of Foreign Bank and Financial Accounts (“FBAR”) reporting requirements applicable to the Company or reports to be filed with the CFTC, reports, disclosures, filings and notifications prepared in connection with the laws and/or regulations of jurisdictions in which the Company engages in activities, including any notices, reports and/or filings required under the AIFMD, European Securities and Markets Authority and any related regulations, and other regulatory filings, notices or disclosures of the Advisor relating to the Company and its affiliates relating to the Company, and their activities) and/or other regulatory filings, notices or disclosures of the Advisor and its affiliates relating to the Company including those pursuant to applicable disclosure laws and expenses relating to Freedom of Information Act (“FOIA”) requests, but excluding, for the avoidance of doubt, any expenses incurred for general compliance and regulatory matters that are not related to the Company and its activities; |
| • | costs and expenses (including travel) in connection with the diligence and oversight of the Company’s service providers; |
| • | costs and expenses, including travel, meals, accommodations, entertainment and other similar expenses, incurred by the Advisor or its affiliates for meetings with existing investors and any broker-dealers, registered investment advisors, financial and other advisors representing such existing investors; and |
| • | all other expenses incurred by the Administrator in connection with administering the Company’s business. |
As of December 31, 2025 |
||||||||||||||||||||||||
Weighted Average Yield (1) at |
||||||||||||||||||||||||
Amortized Cost |
Percentage of Total Portfolio |
Fair Value |
Percentage of Total Portfolio |
Amortized Cost |
Market Value |
|||||||||||||||||||
First Lien Senior Secured Loan |
$ | 1,464,929 | 88.0 | % | $ | 1,467,754 | 87.3 | % | 9.4 | % | 9.4 | % | ||||||||||||
Second Lien Senior Secured Loan |
18,757 | 1.1 | 18,749 | 1.1 | 12.0 | 12.0 | ||||||||||||||||||
Subordinated Debt |
103,042 | 6.2 | 103,961 | 6.2 | 15.4 | 15.4 | ||||||||||||||||||
Preferred Equity |
22,927 | 1.4 | 24,362 | 1.4 | 10.0 | 9.8 | ||||||||||||||||||
Equity Interest |
28,187 | 1.7 | 37,894 | 2.3 | N/A | N/A | ||||||||||||||||||
Warrants |
— | 0.0 | 1,233 | 0.1 | N/A | N/A | ||||||||||||||||||
Subordinated Notes in Investment Vehicles (2) |
20,240 | 1.2 | 20,240 | 1.2 | 10.0 | 10.0 | ||||||||||||||||||
Preferred Equity Interest in Investment Vehicles (2) |
10 | 0.0 | 87 | 0.0 | N/A | N/A | ||||||||||||||||||
Equity Interests in Investment Vehicles (2) |
6,900 | 0.4 | 6,978 | 0.4 | 5.6 | 5.5 | ||||||||||||||||||
Total |
$ | 1,664,992 | 100.0 | % | $ | 1,681,258 | 100.0 | % | 9.9 | % | 9.9 | % | ||||||||||||
| (1) | Weighted average yields are computed as (a) the annual stated interest rate or yield earned on the relevant accruing debt and other income producing securities, divided by (b) the total relevant investments at amortized cost or at fair value, as applicable. The weighted average yield does not represent the total return to our shareholders. |
| (2) | Represents debt and equity investment in SLP II. |
As of December 31, 2024 |
||||||||||||||||||||||||
Weighted Average Yield (1) at |
||||||||||||||||||||||||
Amortized Cost |
Percentage of Total Portfolio |
Fair Value |
Percentage of Total Portfolio |
Amortized Cost |
Market Value |
|||||||||||||||||||
First Lien Senior Secured Loan |
$ | 687,623 | 95.9 | % | $ | 685,846 | 95.7 | % | 11.1 | % | 11.1 | % | ||||||||||||
Preferred Equity |
14,360 | 2.0 | 14,694 | 2.0 | 13.6 | 13.6 | ||||||||||||||||||
Equity Interest |
9,529 | 1.3 | 10,984 | 1.5 | — | — | ||||||||||||||||||
Subordinated Debt |
5,399 | 0.8 | 5,147 | 0.7 | 13.8 | 13.8 | ||||||||||||||||||
Warrants |
— | — | 628 | 0.1 | — | — | ||||||||||||||||||
Total |
$ | 716,911 | 100.0 | % | $ | 717,299 | 100.0 | % | 11.2 | % | 11.2 | % | ||||||||||||
| (1) | Weighted average yields are computed as (a) the annual stated interest rate or yield earned on the relevant accruing debt and other income producing securities, divided by (b) the total relevant investments at amortized cost or at fair value, as applicable. The weighted average yield does not represent the total return to our shareholders. |
As of December 31, 2025 |
||||
Number of portfolio companies |
151 | |||
Percentage of debt bearing a floating rate (1) |
92.4 | % | ||
Percentage of debt bearing a fixed rate (1) |
7.6 | % | ||
| • | Measured on a fair value basis. |
As of December 31, 2024 |
||||
Number of portfolio companies |
86 | |||
Percentage of debt bearing a floating rate (1) |
98.2 | % | ||
Percentage of debt bearing a fixed rate (1) |
1.8 | % | ||
| • | Measured on a fair value basis. |
As of December 31, 2025 |
||||||||||||||||
Amortized Cost |
Percentage at Amortized Cost |
Fair Value |
Percentage at Fair Value |
|||||||||||||
Performing |
$ | 1,651,066 | 99.2 | % | $ | 1,671,912 | 99.4 | % | ||||||||
Non-accrual |
13,926 | 0.8 | 9,346 | 0.6 | ||||||||||||
Total |
$ | 1,664,992 | 100.0 | % | $ | 1,681,258 | 100.0 | % | ||||||||
As of December 31, 2024 |
||||||||||||||||
Amortized Cost |
Percentage at Amortized Cost |
Fair Value |
Percentage at Fair Value |
|||||||||||||
Performing |
$ | 716,911 | 100.0 | % | $ | 717,299 | 100.0 | % | ||||||||
Non-accrual |
— | — | — | — | ||||||||||||
Total |
$ | 716,911 | 100.0 | % | $ | 717,299 | 100.0 | % | ||||||||
As of December 31, 2025 |
||||||||||||||||
Amortized Cost |
Percentage of Total |
Fair Value |
Percentage of Total |
|||||||||||||
First Lien Senior Secured Loan |
$ | 1,464,929 | 86.0 | % | $ | 1,467,754 | 85.4 | % | ||||||||
Second Lien Senior Secured Loan |
18,757 | 1.1 | 18,749 | 1.1 | ||||||||||||
Subordinated Debt |
103,042 | 6.1 | 103,961 | 6.0 | ||||||||||||
Preferred Equity |
22,927 | 1.3 | 24,362 | 1.4 | ||||||||||||
Equity Interest |
28,187 | 1.7 | 37,894 | 2.2 | ||||||||||||
Warrants |
— | 0.0 | 1,233 | 0.1 | ||||||||||||
Subordinated Notes in Investment Vehicles (1) |
20,240 | 1.2 | 20,240 | 1.2 | ||||||||||||
Preferred Equity Interest in Investment Vehicles (1) |
10 | 0.0 | 87 | 0.0 | ||||||||||||
Equity Interests in Investment Vehicles (1) |
6,900 | 0.4 | 6,978 | 0.4 | ||||||||||||
Cash and cash equivalents |
32,110 | 1.9 | 32,110 | 1.9 | ||||||||||||
Foreign cash |
5,912 | 0.3 | 5,959 | 0.3 | ||||||||||||
Restricted cash |
50 | 0.0 | 50 | 0.0 | ||||||||||||
Total |
$ | 1,703,064 | 100.0 | % | $ | 1,719,377 | 100.0 | % | ||||||||
| (1) | Represents debt and equity investment in SLP II. |
As of December 31, 2024 |
||||||||||||||||
Amortized Cost |
Percentage of Total |
Fair Value |
Percentage of Total |
|||||||||||||
First Lien Senior Secured Loan |
$ | 687,623 | 93.8 | % | $ | 685,846 | 93.5 | % | ||||||||
Preferred Equity |
14,360 | 2.0 | 14,694 | 2.0 | ||||||||||||
Equity Interest |
9,529 | 1.3 | 10,984 | 1.5 | ||||||||||||
Warrants |
— | 0.0 | 628 | 0.1 | ||||||||||||
Subordinated Debt |
5,399 | 0.7 | 5,147 | 0.7 | ||||||||||||
Cash and Cash Equivalents |
15,441 | 2.1 | 15,441 | 2.1 | ||||||||||||
Restricted Cash |
50 | 0.0 | 50 | 0.0 | ||||||||||||
Foreign Cash |
1,006 | 0.1 | 898 | 0.1 | ||||||||||||
Total |
$ | 733,408 | 100.0 | % | $ | 733,688 | 100.0 | % | ||||||||
| • | assessment of success in adhering to the portfolio company’s business plan and compliance with covenants; |
| • | periodic or regular contact with portfolio company management and, if appropriate, the financial or strategic sponsor to discuss financial position, requirements and accomplishments; |
| • | comparisons to our other portfolio companies in the industry, if any; |
| • | attendance at and participation in board meetings or presentations by portfolio companies; and |
| • | review of monthly and quarterly Consolidated Financial Statements and financial projections of portfolio companies. |
| • | An investment is rated 1 if, in the opinion of our Advisor, it is performing above underwriting expectations, and the business trends and risk factors are generally favorable, which may include the performance of the portfolio company or the likelihood of a potential exit. |
| • | An investment is rated 2 if, in the opinion of our Advisor, it is performing as expected at the time of our underwriting and there are generally no concerns about the portfolio company’s performance or ability to meet covenant requirements, interest payments or principal amortization, if applicable. All new investments or acquired investments in new portfolio companies are initially given a rating of 2. |
| • | An investment is rated 3 if, in the opinion of our Advisor, the investment is performing below underwriting expectations and there may be concerns about the portfolio company’s performance or trends in the industry, including as a result of factors such as declining performance, non-compliance with debt covenants or delinquency in loan payments (but generally not more than 180 days past due). |
| • | An investment is rated 4 if, in the opinion of our Advisor, the investment is performing materially below underwriting expectations. For debt investments, most of or all of the debt covenants are out of |
compliance and payments are substantially delinquent. Investments rated 4 are not anticipated to be repaid in full, if applicable, and there is significant risk that we may realize a substantial loss on our investment. |
As of December 31, 2025 |
||||||||||||||||
Investment Performance Rating |
Fair Value |
Percentage of Total |
Number of Companies (1) |
Percentage of Total |
||||||||||||
1 |
$ | 2,172 | 0.1 | % | 1 | 0.7 | % | |||||||||
2 |
1,669,740 | 99.3 | 149 | 98.6 | ||||||||||||
3 |
— | — | — | — | ||||||||||||
4 |
9,346 | 0.6 | 1 | 0.7 | ||||||||||||
Total |
$ | 1,681,258 | 100.0 | % | 151 | 100.0 | % | |||||||||
| (1) | Number of investment rated companies may not agree to total portfolio companies due to investments across investment types and structures. |
As of December 31, 2024 |
||||||||||||||||
Investment Performance Rating |
Fair Value |
Percentage of Total |
Number of Companies (1) |
Percentage of Total |
||||||||||||
1 |
$ | 70 | — | % | 1 | 1.2 | % | |||||||||
2 |
705,331 | 98.3 | 84 | 97.6 | ||||||||||||
3 |
11,898 | 1.7 | 1 | 1.2 | ||||||||||||
4 |
— | — | — | — | ||||||||||||
Total |
$ | 717,299 | 100.0 | % | 86 | 100.0 | % | |||||||||
| (1) | Number of investment rated companies may not agree to total portfolio companies due to investments across investment types and structures. |
As of December 31, 2025 |
||||
Total investments |
$ | 141,011 | ||
Weighted average yield on investments |
9.2 | % | ||
Number of borrowers in SLP II |
27 | |||
Largest portfolio company investment |
$ | 9,975 | ||
Total of five largest portfolio company investments |
$ | 34,742 | ||
Unfunded commitments |
$ | — | ||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 (1) |
||||||||||
Total investment income |
$ | 130,117 | $ | 54,165 | $ | 2,393 | ||||||
Total expenses, net of fee waivers |
67,680 | 28,634 | 1,227 | |||||||||
Net investment income before taxes |
62,437 | 25,531 | 1,166 | |||||||||
Less: Income taxes, including excise tax |
500 | 200 | — | |||||||||
Net investment income |
61,937 | 25,331 | 1,166 | |||||||||
Net realized loss |
437 | 382 | 1,814 | |||||||||
Net change in unrealized appreciation |
8,828 | 2,647 | (196 | ) | ||||||||
Net increase in net assets resulting from operations |
$ | 71,202 | $ | 28,360 | $ | 2,784 | ||||||
| (1) | The Company commenced operations on November 28, 2023. |
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Interest from investments |
$ | 108,046 | $ | 46,215 | $ | 2,265 | ||||||
Dividend income |
2,629 | 1,482 | — | |||||||||
PIK income |
10,790 | 515 | — | |||||||||
Other income |
8,652 | 5,953 | 128 | |||||||||
Total investment income |
$ | 130,117 | $ | 54,165 | $ | 2,393 | ||||||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Interest and debt financing expenses |
$ | 38,642 | $ | 17,339 | $ | 772 | ||||||
Incentive fee on income |
11,259 | 4,471 | 437 | |||||||||
Incentive fee on capital gains |
1,844 | — | — | |||||||||
Professional fees and operating expenses |
1,484 | 3,692 | 924 | |||||||||
Base management fee |
9,299 | 3,350 | 140 | |||||||||
Amortization of deferred offering costs |
— | 1,285 | 112 | |||||||||
Trustee fees |
451 | 432 | 432 | |||||||||
Organization costs |
— | 219 | 996 | |||||||||
Other general and administrative expenses |
4,195 | — | — | |||||||||
Total expenses, before fee waivers |
$ | 67,174 | $ | 30,788 | $ | 3,813 | ||||||
Base management fee waiver |
— | — | (8 | ) | ||||||||
Incentive fee waiver |
— | — | (289 | ) | ||||||||
Expense recoupment (support) |
506 | (2,154 | ) | (2,289 | ) | |||||||
Total expenses, net of fee waivers |
$ | 67,680 | $ | 28,634 | $ | 1,227 | ||||||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Net realized gain on investments |
$ | 1,412 | $ | 563 | $ | 1,855 | ||||||
Net realized loss on investments |
(1,623 | ) | (100 | ) | (110 | ) | ||||||
Net realized gain on foreign currency transactions |
582 | 233 | 31 | |||||||||
Net realized loss on foreign currency transactions |
— | (183 | ) | (10 | ) | |||||||
Net realized loss on foreign currency of debt |
(2 | ) | (264 | ) | — | |||||||
Net realized gain on forward currency exchange contracts |
161 | 172 | 48 | |||||||||
Net realized loss on forward currency exchange contracts |
(93 | ) | (39 | ) | — | |||||||
Net realized gains |
$ | 437 | $ | 382 | $ | 1,814 | ||||||
Change in unrealized appreciation on investments |
$ | 22,208 | $ | 4,974 | $ | 2,700 | ||||||
Change in unrealized depreciation on investments |
(6,330 | ) | (4,609 | ) | (2,677 | ) | ||||||
Net change in unrealized appreciation on investments |
15,878 | 365 | 23 | |||||||||
Change in unrealized appreciation on foreign currency translation |
119 | (108 | ) | (129 | ) | |||||||
Change in unrealized appreciation on forward currency exchange contracts |
(4,273 | ) | 1,582 | (90 | ) | |||||||
Net change in unrealized appreciation on foreign currency and forward currency exchange contracts |
(4,154 | ) | 1,474 | (219 | ) | |||||||
Change in unrealized appreciation on foreign currency translation on debt |
(2,896 | ) | 808 | — | ||||||||
Net change in unrealized appreciation |
$ | 8,828 | $ | 2,647 | $ | (196 | ) | |||||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Net realized loss on foreign currency of debt |
$ | (2 | ) | $ | (264 | ) | $ | (10 | ) | |||
Net realized gain on foreign currency transactions |
582 | 50 | 21 | |||||||||
Net realized gain on forward currency exchange contracts |
68 | 133 | 48 | |||||||||
Net change in unrealized appreciation on investments due to foreign currency translation |
6,775 | (2,103 | ) | 6 | ||||||||
Net change in unrealized appreciation on foreign currency translation |
119 | (108 | ) | (135 | ) | |||||||
Net change in unrealized appreciation on forward currency exchange contracts |
(4,273 | ) | 1,582 | (90 | ) | |||||||
Net change in unrealized appreciation on debt due to foreign currency |
(2,896 | ) | 808 | 168 | ||||||||
Foreign currency impact to net increase in net assets resulting from operations |
$ | 373 | $ | 98 | $ | 8 | ||||||
As of December 31, 2025 |
As of December 31, 2024 |
|||||||||||||||||||||||
Total Aggregate Principal Amount Committed |
Principal Amount Outstanding |
Carrying Value (1) |
Total Aggregate Principal Amount Committed |
Principal Amount Outstanding |
Carrying Value (1) |
|||||||||||||||||||
GS Revolving Credit Facility |
$ | 200,000 | $ | 180,669 | $ | 180,669 | $ | 200,000 | $ | 190,060 | $ | 190,060 | ||||||||||||
JPM Revolving Credit Facility |
250,000 | 217,053 | 217,053 | 250,000 | 116,041 | 116,041 | ||||||||||||||||||
SMBC Revolving Credit Facility |
575,000 | 120,000 | 120,000 | 315,000 | 72,000 | 72,000 | ||||||||||||||||||
2025 Senior Notes, Tranche A |
110,000 | 110,000 | 109,104 | — | — | — | ||||||||||||||||||
2025 Senior Notes, Tranche B |
165,000 | 165,000 | 163,505 | — | — | — | ||||||||||||||||||
Total Debt |
$ | 1,300,000 | $ | 792,722 | $ | 790,331 | $ | 765,000 | $ | 378,101 | $ | 378,101 | ||||||||||||
| (1) | Carrying value represents aggregate principal amount outstanding less unamortized debt issuance costs. |
Date Declared |
Record Date |
Payment Date |
Amount Per Share |
Total Distributions |
||||||||
November 30, 2023 |
November 30, 2023 | December 29, 2023 | $ | 0.1700 | $ | 685 | ||||||
November 30, 2023 |
November 30, 2023 | December 29, 2023 | 0.1700 | 685 | (1) | |||||||
December 29, 2023 |
December 29, 2023 | January 31, 2024 | 0.1875 | 831 | ||||||||
January 31, 2024 |
January 31, 2024 | February 29, 2024 | 0.1875 | 892 | ||||||||
February 29, 2024 |
February 29, 2024 | March 28, 2024 | 0.1875 | 979 | ||||||||
March 29, 2024 |
March 28, 2024 | April 30, 2024 | 0.1875 | 1,031 | ||||||||
April 30, 2024 |
April 30, 2024 | May 31, 2024 | 0.1875 | 1,062 | ||||||||
May 30, 2024 |
May 31, 2024 | June 28, 2024 | 0.1875 | 1,133 | ||||||||
June 27, 2024 |
June 28, 2024 | July 31, 2024 | 0.1875 | 1,206 | ||||||||
July 17, 2024 |
July 31, 2024 | August 31, 2024 | 0.1875 | 1,835 | ||||||||
August 23, 2024 |
August 30, 2024 | September 30, 2024 | 0.1875 | 1,914 | ||||||||
September 26, 2024 |
September 30, 2024 | October 30, 2024 | 0.1875 | 1,942 | ||||||||
October 25, 2024 |
October 31, 2024 | November 29, 2024 | 0.1875 | 2,320 | ||||||||
November 22, 2024 |
November 30, 2024 | December 31,2024 | 0.1875 | 2,526 | ||||||||
December 23, 2024 |
December 31, 2024 | January 31,2025 | 0.1875 | 2,634 | ||||||||
December 23, 2024 |
December 31, 2024 | January 31,2025 | 0.2400 | 3,372 | (1) | |||||||
January 29, 2025 |
January 31, 2025 | February 28, 2025 | 0.1875 | 2,725 | ||||||||
February 24, 2025 |
February 28, 2025 | March 31, 2025 | 0.1875 | 3,179 | ||||||||
March 17, 2025 |
March 31, 2025 | April 30, 2025 | 0.1875 | 3,354 | ||||||||
April 24, 2025 |
April 30, 2025 | May 30, 2025 | 0.1875 | 4,616 | ||||||||
May 28, 2025 |
May 30, 2025 | June 30, 2025 | 0.1875 | 4,654 | ||||||||
June 25, 2025 |
June 30, 2025 | July 31, 2025 | 0.1875 | 4,705 | ||||||||
June 25, 2025 |
June 30, 2025 | July 31, 2025 | 0.0600 | 1,506 | (1) | |||||||
July 18, 2025 |
July 31, 2025 | August 29, 2025 | 0.1875 | 4,781 | ||||||||
August 27, 2025 |
August 29, 2025 | September 30, 2025 | 0.1875 | 5,248 | ||||||||
September 26, 2025 |
September 30, 2025 | October 31, 2025 | 0.1875 | 5,518 | ||||||||
September 26, 2025 |
September 30, 2025 | October 31, 2025 | 0.0300 | 883 | (1) | |||||||
October 16, 2025 |
October 31, 2025 | November 28, 2025 | 0.1875 | 6,188 | ||||||||
November 26, 2025 |
November 28, 2025 | December 31, 2025 | 0.1875 | 6,219 | ||||||||
December 29, 2025 |
December 31, 2025 | January 30, 2026 | 0.1875 | 6,706 | ||||||||
December 29, 2025 |
December 31, 2025 | January 30, 2026 | 0.0300 | 1,073 | (1) | |||||||
Total distributions declared |
$ | 5.3875 | $ | 86,402 | ||||||||
| (1) | Represents a special dividend. |
For the Year Ended December 31, 2025 |
||||||||||||||||||||||||
Class S |
Class D |
Class I |
||||||||||||||||||||||
Source of Distribution |
Per Share |
Amount |
Per Share |
Amount |
Per Share |
Amount |
||||||||||||||||||
Net investment income |
$ | — | $ | — | $ | — | $ | — | $ | 2.33 | $ | 60,442 | ||||||||||||
Net realized gains |
— | — | — | — | 0.04 | 913 | ||||||||||||||||||
Distribution in excess of net investment income |
— | — | — | — | — | — | ||||||||||||||||||
| $ | — | $ | — | $ | — | $ | — | $ | 2.37 | $ | 61,355 | |||||||||||||
For the Year Ended December 31, 2024 |
||||||||||||||||||||||||
Class S |
Class D |
Class I |
||||||||||||||||||||||
Source of Distribution |
Per Share |
Amount |
Per Share |
Amount |
Per Share |
Amount |
||||||||||||||||||
Net investment income |
$ | — | $ | — | $ | — | $ | — | $ | 2.40 | $ | 21,941 | ||||||||||||
Net realized gains |
— | — | — | — | 0.09 | 905 | ||||||||||||||||||
Distribution in excess of net investment income |
— | — | — | — | — | — | ||||||||||||||||||
| $ | — | $ | — | $ | — | $ | — | $ | 2.49 | $ | 22,846 | |||||||||||||
For the Year Ended December 31, 2023 |
||||||||||||||||||||||||
Class S |
Class D |
Class I |
||||||||||||||||||||||
Source of Distribution |
Per Share |
Amount |
Per Share |
Amount |
Per Share |
Amount |
||||||||||||||||||
Net investment income |
$ | — | $ | — | $ | — | $ | — | $ | 0.32 | $ | 1,358 | ||||||||||||
Net realized gains |
— | — | — | — | 0.21 | 843 | ||||||||||||||||||
Distribution in excess of net investment income |
— | — | — | — | — | — | ||||||||||||||||||
| $ | — | $ | — | $ | — | $ | — | $ | 0.53 | $ | 2,201 | |||||||||||||
Repurchase Deadline Request |
Percentage of Outstanding Shares the Company Offered to Repurchase |
Repurchase Pricing Date |
Amount Repurchased (all classes) (1) |
Number of Shares Repurchased (all classes) |
Percentage of Outstanding Shares Purchased (2) |
|||||||||||||
| March 3, 2025 | 5.00 | % | March 31, 2025 | $ | 473 | 18,400 | 0.10 | % | ||||||||||
| June 2, 2025 | 5.00 | % | June 30, 2025 | $ | 1,220 | 47,427 | 0.27 | % | ||||||||||
| August 29, 2025 | 5.00 | % | September 30, 2025 | $ | 5 | 191 | 0.00 | % | ||||||||||
| December 10, 2025 | 5.00 | % | December 31, 2025 | $ | 2,593 | 100,053 | 0.28 | % | ||||||||||
| (1) | Amounts shown are net of early repurchase deduction, if any. |
| (2) | Percentage is based on total shares as of the close of the previous calendar quarter. |
Repurchase Deadline Request |
Percentage of Outstanding Shares the Company Offered to Repurchase |
Repurchase Pricing Date |
Amount Repurchased (all classes) (1) |
Number of Shares Repurchased (all classes) |
Percentage of Outstanding Shares Purchased (2) |
|||||||||||||
February 29, 2024 |
5.00 | % | March 31, 2024 | $ | — | — | 0.00 | % | ||||||||||
May 31, 2024 |
5.00 | % | June 30, 2024 | $ | — | — | 0.00 | % | ||||||||||
August 31, 2024 |
5.00 | % | September 30, 2024 | $ | — | — | 0.00 | % | ||||||||||
November 30, 2024 |
5.00 | % | December 31, 2024 | $ | 1,537 | 60,000 | 0.58 | % | ||||||||||
| (1) | Amounts shown are net of early repurchase deduction, if any. |
| (2) | Percentage is based on total shares as of the close of the previous calendar quarter. |
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
ACAMS - Revolver |
12/30/2031 | $ | 5,311 | |||||
Accident Care Alliance Holdco LLC - Delayed Draw |
8/20/2030 | 4,190 | ||||||
Accident Care Alliance Holdco LLC - Revolver |
8/20/2030 | 3,562 | ||||||
Advanced Aircrew - Revolver |
7/26/2030 | 643 | ||||||
AEG Vision - Delayed Draw |
3/27/2027 | 2,773 | ||||||
AeriTek Global CAD Acquisition Inc. - Revolver |
8/27/2030 | 849 | ||||||
AgroFresh Solutions - Revolver |
4/2/2029 | 1,465 | ||||||
AGS American Glass Services Acquisition, LLC - Delayed Draw |
7/24/2031 | 3,976 | ||||||
AGS American Glass Services Acquisition, LLC - Revolver |
7/24/2031 | 2,147 | ||||||
Allbridge - Delayed Draw |
6/5/2030 | 2,000 | ||||||
Allbridge - Revolver |
6/5/2030 | 20 | ||||||
Alldent Holding GmbH - Delayed Draw |
11/15/2032 | 1,239 | ||||||
Allworth Financial Group, L.P. - Delayed Draw |
12/23/2027 | 1,547 | ||||||
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
Allworth Financial Group, L.P. - Revolver |
12/23/2027 | $ | 176 | |||||
AMI - Revolver |
10/17/2031 | 2,282 | ||||||
AOM Infusion - Delayed Draw |
3/19/2032 | 3,814 | ||||||
AOM Infusion - Revolver |
3/19/2032 | 2,670 | ||||||
Appriss - Delayed Draw |
3/10/2031 | 6,344 | ||||||
Appriss - Revolver |
3/10/2031 | 5,710 | ||||||
ASP-r-pac |
12/29/2027 | 84 | ||||||
ATS - Revolver |
7/12/2029 | 2,222 | ||||||
Avalon Bidco Limited - Delayed Draw |
4/16/2032 | 245 | ||||||
Awayday - Delayed Draw |
5/6/2032 | 1,027 | ||||||
Awayday - Delayed Draw |
5/6/2032 | 6,500 | ||||||
Awayday - Revolver |
5/6/2032 | 3,186 | ||||||
Beacon Specialized Living - Delayed Draw |
3/25/2028 | 3,713 | ||||||
Beacon Specialized Living - Revolver |
3/25/2028 | 597 | ||||||
Blackbird Purchaser, Inc. - Delayed Draw |
12/19/2030 | 1,228 | ||||||
Blackbird Purchaser, Inc. - Revolver |
12/19/2029 | 601 | ||||||
BLI Buyer, Inc. - Delayed Draw |
10/31/2031 | 3,211 | ||||||
BLI Buyer, Inc. - Revolver |
10/31/2031 | 2,141 | ||||||
Bridger Aerospace Group Holdings, Inc. - Delayed Draw |
10/28/2030 | 10,067 | ||||||
Bridger Aerospace Group Holdings, Inc. - Revolver |
10/28/2030 | 3,365 | ||||||
BTX Precision - Delayed Draw |
7/25/2030 | 2,266 | ||||||
BTX Precision - Revolver |
7/25/2030 | 2,297 | ||||||
Chase Industries, Inc. - Revolver |
11/11/2027 | 562 | ||||||
Chex Finer Foods, LLC - Delayed Draw |
6/6/2031 | 10,208 | ||||||
Chex Finer Foods, LLC - Revolver |
6/6/2031 | 4,375 | ||||||
Chilton - Delayed Draw |
2/5/2031 | 10,277 | ||||||
Chilton - Revolver |
2/5/2031 | 2,955 | ||||||
Choreo - Delayed Draw |
2/18/2028 | 3,690 | ||||||
City BBQ - Delayed Draw |
9/4/2030 | 7,053 | ||||||
City BBQ - Revolver |
9/4/2030 | 2,519 | ||||||
CorePower Yoga, LLC - Delayed Draw |
4/30/2031 | 2,590 | ||||||
CorePower Yoga, LLC - Revolver |
4/30/2031 | 2,590 | ||||||
CRH Healthcare Purchaser, Inc. - Delayed Draw |
9/17/2031 | 8,241 | ||||||
CRH Healthcare Purchaser, Inc. - Revolver |
9/17/2031 | 3,297 | ||||||
Cube - Delayed Draw |
5/20/2031 | 141 | ||||||
Discovery Senior Living - Delayed Draw |
3/18/2030 | 835 | ||||||
Discovery Senior Living - Revolver |
3/18/2030 | 695 | ||||||
DTIQ - Delayed Draw |
9/30/2029 | 4,199 | ||||||
DTIQ - Revolver |
9/30/2029 | 2,520 | ||||||
Duraco - Revolver |
6/6/2029 | 510 | ||||||
Easy Ice - Delayed Draw |
10/30/2030 | 2,924 | ||||||
Easy Ice - Revolver |
10/30/2030 | 1,387 | ||||||
EHE Health - Revolver |
8/7/2030 | 1,783 | ||||||
Electronic Merchant Systems - Revolver |
8/1/2030 | 814 | ||||||
Elevation NewCo, LLC - Delayed Draw |
8/1/2031 | 5,357 | ||||||
Elevation NewCo, LLC - Revolver |
8/1/2031 | 1,607 | ||||||
Engineered Products Co., LLC - Revolver |
8/12/2031 | 875 | ||||||
E-Tech Group - Revolver |
4/9/2030 | 731 | ||||||
EXT Acquisitions, Inc. - Delayed Draw |
12/19/2031 | 2,479 | ||||||
EXT Acquisitions, Inc. - Revolver |
12/19/2031 | 1,653 | ||||||
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
Facts Global Energy - Delayed Draw |
12/20/2031 | $ | 588 | |||||
Facts Global Energy - Revolver |
6/20/2031 | 147 | ||||||
Fiduciaire Jean-Marc Faber (FJMF) - Delayed Draw |
4/3/2032 | 1,683 | ||||||
Fifty U.S. Bidco Inc - Delayed Draw |
8/1/2031 | 4,356 | ||||||
Fifty U.S. Bidco Inc - Revolver |
8/1/2031 | 2,607 | ||||||
G702 Buyer, Inc. - Revolver |
7/2/2031 | 1,506 | ||||||
Galanthus Group Holdings, Limited - Delayed Draw |
12/24/2031 | 5,636 | ||||||
Galanthus Group Holdings, Limited - Delayed Draw |
12/24/2031 | 5,575 | ||||||
Galanthus Group Holdings, Limited - Delayed Draw |
6/24/2031 | 2,819 | ||||||
Govineer Solutions (fka Black Mountain) - Delayed Draw |
10/7/2030 | 6,000 | ||||||
Govineer Solutions (fka Black Mountain) - Revolver |
10/7/2030 | 4,000 | ||||||
Heads Up Technologies, Inc. - Revolver |
7/23/2030 | 3,428 | ||||||
Hellers - Delayed Draw |
9/27/2030 | 86 | ||||||
Hempz - Revolver |
10/25/2029 | 2,353 | ||||||
Humic Acquisition Holdings, LLC - Delayed Draw |
10/21/2031 | 9,090 | ||||||
Humic Acquisition Holdings, LLC - Revolver |
10/21/2031 | 4,025 | ||||||
ICAT Logistics, Inc. - Delayed Draw |
3/1/2029 | 4,944 | ||||||
ICAT Logistics, Inc. - Revolver |
3/1/2029 | 998 | ||||||
KAMC Holdings, Inc. - Revolver |
8/1/2031 | 2,849 | ||||||
Lindstrom, LLC - Revolver |
12/30/2032 | 4,236 | ||||||
LogRhythm - Revolver |
7/2/2029 | 476 | ||||||
Master ConcessionAir - Delayed Draw |
6/21/2029 | 262 | ||||||
Master ConcessionAir - Revolver |
6/21/2029 | 7 | ||||||
Meteor UK Bidco Limited - Revolver |
11/14/2031 | 183 | ||||||
Monarch Finco, LLC - Delayed Draw |
10/29/2032 | 3,659 | ||||||
Monarch Finco, LLC - Revolver |
10/29/2032 | 366 | ||||||
Nafinco - Delayed Draw |
8/29/2031 | 149 | ||||||
Nafinco - Revolver |
5/30/2031 | 91 | ||||||
New Milani Group LLC - Delayed Draw |
6/26/2031 | 919 | ||||||
New Milani Group LLC - Revolver |
6/26/2031 | 2,757 | ||||||
Odyssey Behavioral Health - Revolver |
11/21/2030 | 3,445 | ||||||
OGH Bidco Limited - Delayed Draw |
6/29/2029 | 2,712 | ||||||
Owl Acquisition, LLC - Delayed Draw |
4/17/2032 | 2,722 | ||||||
Owl Acquisition, LLC - Revolver |
4/17/2032 | 7,216 | ||||||
PayRange - Revolver |
10/31/2030 | 843 | ||||||
Pharmacy Partners - Revolver |
2/28/2029 | 2,160 | ||||||
Plaskolite PPC Intermediate II LLC - Revolver |
2/7/2030 | 1,239 | ||||||
PMA - Revolver |
1/31/2031 | 1,873 | ||||||
Pollo Tropical - Revolver |
10/23/2029 | 696 | ||||||
PPT Group - Delayed Draw |
2/28/2031 | 675 | ||||||
PPT Group - Revolver |
2/28/2031 | 333 | ||||||
Precision Concepts Parent Inc. - Revolver |
8/2/2032 | 3,159 | ||||||
PRGX - Delayed Draw |
12/20/2030 | 7,749 | ||||||
Psychiatric Medical Care LLC - Revolver |
7/1/2032 | 3,973 | ||||||
Pure Wafer - Delayed Draw |
11/12/2030 | 692 | ||||||
Pure Wafer - Revolver |
11/12/2030 | 2,308 | ||||||
R1 RCM Inc. - Delayed Draw |
11/19/2031 | 200 | ||||||
Red Nucleus - Delayed Draw |
10/17/2031 | 3,803 | ||||||
Red Nucleus - Revolver |
10/17/2031 | 2,476 | ||||||
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
RedMed Operations (Collage Rehabilitation) - Delayed Draw |
2/28/2031 | $ | 7,323 | |||||
RedMed Operations (Collage Rehabilitation) - Revolver |
2/28/2031 | 2,636 | ||||||
RetailNext - Revolver |
12/5/2030 | 667 | ||||||
RoC Skincare - Revolver |
2/21/2030 | 3,815 | ||||||
Saturn Purchaser Corp. - Revolver |
7/22/2030 | 996 | ||||||
SauceCo HoldCo, LLC - Revolver |
5/13/2030 | 3,397 | ||||||
SensorTower - Revolver |
3/15/2029 | 526 | ||||||
Simplicity - Delayed Draw |
12/31/2031 | 2,642 | ||||||
Simplicity - Revolver |
12/31/2031 | 2,532 | ||||||
Solairus - Delayed Draw |
7/22/2030 | 4,004 | ||||||
Spotless Brands - Delayed Draw |
7/25/2028 | 8,118 | ||||||
Substantial Holdco Limited - Delayed Draw |
4/20/2030 | 12,228 | ||||||
Summer Fridays, LLC - Revolver |
5/16/2031 | 2,579 | ||||||
Tartan Bidco Pty. Ltd. - Delayed Draw |
12/31/2027 | 385 | ||||||
Vasa Fitness, LLC - Delayed Draw |
8/15/2030 | 5,023 | ||||||
Vasa Fitness, LLC - Revolver |
8/15/2030 | 1,053 | ||||||
Vatica Health, Inc. - Revolver |
10/31/2032 | 1,824 | ||||||
Vessco Water - Delayed Draw |
7/24/2031 | 613 | ||||||
Vessco Water - Delayed Draw |
7/24/2031 | 1,088 | ||||||
Vessco Water - Revolver |
7/24/2031 | 1,178 | ||||||
Wealth Enhancement Group (WEG) - Delayed Draw |
10/2/2028 | 7,199 | ||||||
Wealth Enhancement Group (WEG) - Revolver |
10/2/2028 | 293 | ||||||
WSHP Cottonwood Buyer, LLC - Delayed Draw |
12/18/2032 | 4,800 | ||||||
WSHP Cottonwood Buyer, LLC - Revolver |
12/18/2032 | 3,600 | ||||||
WU Holdco, Inc. - Delayed Draw |
4/15/2032 | 5,460 | ||||||
WU Holdco, Inc. - Revolver |
4/15/2032 | 1,005 | ||||||
Zeus Fire & Security - Delayed Draw |
12/11/2030 | 14,652 | ||||||
Zeus Fire & Security - Revolver |
12/11/2030 | 1,227 | ||||||
Total |
$ |
405,267 |
||||||
| (1) | Commitments are generally subject to borrowers meeting certain criteria such as compliance with covenants and certain operational metrics. These amounts may remain outstanding until the commitment period of an applicable loan expires, which may be shorter than its maturity. |
| (2) | Unfunded commitments denominated in currencies other than U.S. dollars have been converted to U.S. dollars using the applicable foreign currency exchange rate as of December 31, 2025. |
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
Advanced Aircrew Academy, LLC - Revolver |
7/26/2030 | $ | 643 | |||||
AEG Vision - Delayed Draw |
3/27/2027 | 4,500 | ||||||
AEG Vision - Delayed Draw |
3/27/2026 | 1,020 | ||||||
AgroFresh Solutions - Revolver |
3/31/2028 | 98 | ||||||
Alert SRC Newco, LLC - Delayed Draw |
12/11/2030 | 4,091 | ||||||
Alert SRC Newco, LLC - Revolver |
12/11/2030 | 1,227 | ||||||
Allbridge, LLC - Delayed Draw |
6/5/2030 | 2,000 | ||||||
Allbridge, LLC - Revolver |
6/5/2030 | 20 | ||||||
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
Allworth Financial Group, L.P. - Revolver |
12/23/2027 | $ | 176 | |||||
Allworth Financial Group, L.P. - Delayed Draw |
12/23/2027 | 3,663 | ||||||
AMI Buyer, Inc - Revolver |
10/17/2031 | 1,727 | ||||||
Apollo Intelligence - Delayed Draw |
5/31/2028 | 1,188 | ||||||
ASP-r-pac |
12/29/2027 | 169 | ||||||
Aviation Technical Services, Inc. - Revolver |
7/12/2029 | 2,222 | ||||||
Beacon Specialized Living - Delayed Draw |
3/25/2028 | 5,970 | ||||||
Beacon Specialized Living - Revolver |
3/25/2028 | 597 | ||||||
Blackbird Purchaser, Inc. - Delayed Draw |
12/19/2030 | 1,327 | ||||||
Blackbird Purchaser, Inc. - Revolver |
12/29/2029 | 1,031 | ||||||
Chase Industries, Inc. - Revolver |
5/12/2025 | 388 | ||||||
Choreo - Delayed Draw |
2/18/2028 | 3,750 | ||||||
City Barbeque, LLC - Delayed Draw |
9/4/2030 | 7,053 | ||||||
City Barbeque, LLC - Revolver |
9/4/2030 | 2,519 | ||||||
Concessions Development Group, LLC - Delayed Draw |
6/21/2029 | 410 | ||||||
Cube - Delayed Draw |
5/20/2031 | 78 | ||||||
Cube - First Lien Senior Secured Loan |
2/20/2025 | 22 | ||||||
Discovery Senior Living - Delayed Draw |
3/18/2030 | 3,472 | ||||||
Discovery Senior Living - Revolver |
3/18/2030 | 695 | ||||||
DTIQ Technologies, Inc. - Delayed Draw |
9/30/2029 | 4,199 | ||||||
DTIQ Technologies, Inc. - Revolver |
9/30/2029 | 3,150 | ||||||
Duraco - Revolver |
6/6/2029 | 510 | ||||||
Easy Ice, LLC - Delayed Draw |
10/30/2030 | 4,203 | ||||||
Easy Ice, LLC - Revolver |
10/30/2030 | 2,101 | ||||||
Electronic Merchant Systems, LLC - Revolver |
8/1/2030 | 814 | ||||||
ERA Industries, LLC - Delayed Draw |
7/25/2030 | 1,302 | ||||||
ERA Industries, LLC - Revolver |
7/25/2030 | 2,297 | ||||||
E-Tech Group - Revolver |
4/9/2030 | 731 | ||||||
Fiesta Holdings, LLC - Revolver |
10/23/2029 | 696 | ||||||
Foyle Bidco Limited - Delayed Draw |
12/20/2031 | 883 | ||||||
Foyle Bidco Limited - Delayed Draw |
12/20/2031 | 588 | ||||||
Foyle Bidco Limited - Delayed Draw |
12/20/2031 | 635 | ||||||
Foyle Bidco Limited - Revolver |
6/20/2031 | 147 | ||||||
Govineer Solutions, LLC - Delayed Draw |
10/7/2030 | 6,000 | ||||||
Govineer Solutions, LLC - Revolver |
10/7/2030 | 4,000 | ||||||
Helios Service Partners, LLC - Delayed Draw |
3/19/2027 | 910 | ||||||
Helios Service Partners, LLC - Delayed Draw |
3/19/2027 | 294 | ||||||
Helios Service Partners, LLC - Delayed Draw |
3/19/2027 | 227 | ||||||
Helios Service Partners, LLC - Revolver |
3/19/2027 | 685 | ||||||
HLRS Holdco Limited - Delayed Draw |
9/27/2030 | 84 | ||||||
JHCC Holdings, LLC - Delayed Draw |
9/9/2027 | 825 | ||||||
Lagerbox - First Lien Senior Secured Loan |
12/20/2028 | 777 | ||||||
LogRhythm, Inc. - Revolver |
7/2/2029 | 476 | ||||||
New Milani Group LLC - Revolver |
6/6/2026 | 2,285 | ||||||
OGH Bidco Limited - Delayed Draw |
6/29/2029 | 2,527 | ||||||
Orion Midco, LLC - Revolver |
11/21/2030 | 3,445 | ||||||
PayRange, LLC - Revolver |
10/31/2030 | 843 | ||||||
PBIGroup, LLC - Revolver |
10/25/2029 | 2,353 | ||||||
PCF - Delayed Draw |
11/1/2028 | 1,036 | ||||||
Pharmacy Partners - Revolver |
2/28/2029 | 2,160 | ||||||
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
Pinnacle Acquisition, LLC - Delayed Draw |
11/12/2030 | $ | 2,308 | |||||
Pinnacle Acquisition, LLC - Revolver |
11/12/2030 | 2,308 | ||||||
PMA Parent Holdings, LLC - Revolver |
1/31/2031 | 1,191 | ||||||
Reconomy - Delayed Draw |
7/12/2029 | 787 | ||||||
RetailNext Holdings, Inc - Revolver |
12/5/2030 | 1,667 | ||||||
RN Enterprises, LLC - Delayed Draw |
10/17/2031 | 4,225 | ||||||
RN Enterprises, LLC - Revolver |
10/17/2031 | 2,353 | ||||||
RoC Skincare - Revolver |
2/21/2030 | 3,815 | ||||||
SensorTower - Revolver |
3/15/2029 | 526 | ||||||
Simplicity - Delayed Draw |
12/31/2031 | 5,063 | ||||||
Simplicity - Revolver |
12/31/2031 | 2,532 | ||||||
Spotless Brands, LLC - Delayed Draw |
7/25/2028 | 4,394 | ||||||
Vacation Rental Brands, LLC - Delayed Draw |
9/6/2031 | 1,775 | ||||||
Vacation Rental Brands, LLC - Revolver |
9/6/2030 | 2,924 | ||||||
Vessco Midco Holdings, LLC - Delayed Draw |
7/24/2031 | 2,203 | ||||||
Vessco Midco Holdings, LLC - Revolver |
7/24/2031 | 996 | ||||||
Vital Purchaser, LLC - Revolver |
8/7/2030 | 1,783 | ||||||
Wealth Enhancement Group (WEG) - Delayed Draw |
10/2/2028 | 1,334 | ||||||
Wealth Enhancement Group (WEG) - Revolver |
10/2/2028 | 293 | ||||||
WPEF IX Bidco 23 B.V. (Fka Keystone Bidco B.V.) - Delayed Draw |
8/29/2031 | 405 | ||||||
WPEF IX Bidco 23 B.V. (Fka Keystone Bidco B.V.) - Revolver |
5/30/2031 | 60 | ||||||
WU Holdco, Inc. - Delayed Draw |
3/26/2027 | 2,533 | ||||||
WU Holdco, Inc. - Revolver |
3/26/2027 | 708 | ||||||
Total |
$ |
147,422 |
||||||
| (1) | Commitments are generally subject to borrowers meeting certain criteria such as compliance with covenants and certain operational metrics. These amounts may remain outstanding until the commitment period of an applicable loan expires, which may be shorter than its maturity. |
| (2) | Unfunded commitments denominated in currencies other than U.S. dollars have been converted to U.S. dollars using the applicable foreign currency exchange rate as of December 31, 2024. |
• |
The Company’s quarterly valuation process begins with each portfolio company or investment being initially valued by the investment professionals of the Advisor responsible for the portfolio investment; in conjunction with the Company’s portfolio management and valuation team. |
• |
Preliminary valuation conclusions are then documented and discussed with the Company’s senior management and the Advisor; |
• |
Generally, investments that constitute a material portion of the Company’s portfolio are periodically reviewed by an independent valuation firm; and |
• |
The Board and Audit Committee provide oversight with respect to the valuation process, including requesting such materials as they deem appropriate. |
Payments Due by Period |
||||||||||||||||||||
Total |
Less than 1 year |
1 — 3 years |
3 — 5 years |
More than 5 years |
||||||||||||||||
| GS Revolving Credit Facility |
$ |
180,669 |
$ |
— |
$ |
— |
$ |
180,669 |
$ |
— |
||||||||||
| JPM Revolving Credit Facility |
217,053 |
— |
— |
217,053 |
— |
|||||||||||||||
| SMBC Revolving Credit Facility |
120,000 |
— |
— |
120,000 |
— |
|||||||||||||||
| 2025 Senior Notes, Tranche A |
110,000 |
— |
110,000 |
— |
— |
|||||||||||||||
| 2025 Senior Notes, Tranche B |
165,000 |
— |
— |
165,000 |
— |
|||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Total Debt Obligations |
$ |
792,722 |
$ |
— |
$ |
110,000 |
$ |
682,722 |
$ |
— |
||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
Payments Due by Period |
||||||||||||||||||||
Total |
Less than 1 year |
1 — 3 years |
3 — 5 years |
More than 5 years |
||||||||||||||||
| GS Revolving Credit Facility |
$ |
190,060 |
$ |
— |
$ |
— |
$ |
190,060 |
$ |
— |
||||||||||
| JPM Revolving Credit Facility |
116,041 |
— |
— |
116,041 |
— |
|||||||||||||||
| SMBC Revolving Credit Facility |
72,000 |
— |
— |
72,000 |
— |
|||||||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Total Debt Obligations |
$ |
378,101 |
$ |
— |
$ |
— |
$ |
378,101 |
$ |
— |
||||||||||
| |
|
|
|
|
|
|
|
|
|
|||||||||||
| Class and Year/Period |
Total Amount Outstanding Exclusive of Treasury Securities (1) ($in millions) |
Asset Coverage Per Unit (2) |
Involuntary Liquidating Preference Per Unit (3) |
Average Market Value Per Unit (4) |
||||||||||||
| Facilities |
||||||||||||||||
| December 31, 2025 |
$ |
$ |
N/A |
|||||||||||||
| December 31, 2024 |
$ |
N/A |
||||||||||||||
| December 31, 2023 |
N/A |
|||||||||||||||
| December 31, 2022 |
N/A |
N/A |
||||||||||||||
| December 31, 2021 (5) |
N/A |
N/A |
||||||||||||||
| 2025 Senior Notes, Tranche A |
| |||||||||||||||
| December 31, 2025 |
$ |
$ |
N/A |
|||||||||||||
| 2025 Senior Notes, Tranche B |
| |||||||||||||||
| December 31, 2025 |
$ |
$ |
N/A |
|||||||||||||
| Total Senior Securities |
||||||||||||||||
| December 31, 2025 |
$ |
$ |
N/A |
|||||||||||||
| December 31, 2024 |
$ |
N/A |
||||||||||||||
| December 31, 2023 |
N/A |
|||||||||||||||
| December 31, 2022 |
N/A |
N/A |
||||||||||||||
| December 31, 2021 (5) |
N/A |
N/A |
||||||||||||||
| (1) | Total amount of each class of senior securities outstanding at the end of the period presented. |
| (2) | Asset coverage per unit is the ratio of the carrying value of our total assets, less all liabilities excluding indebtedness represented by senior securities in this table, to the aggregate amount of senior securities representing indebtedness. Asset coverage per unit is expressed in terms of dollar amounts per $1,000 of indebtedness and is calculated on a consolidated basis. |
| (3) | The amount to which such class of senior security would be entitled upon our involuntary liquidation in preference to any security junior to it. The “— “ in this column indicates information that the SEC expressly does not require to be disclosed for certain types of senior securities. |
| (4) | Not applicable because the senior securities are not registered for public trading. |
| (5) | For the period December 21, 2021 (inception) through December 31, 2021. |
| Portfolio Company |
Investment Type |
Index (1) |
Spread |
Interest Rate |
Maturity Date |
currency soi |
Principal/ Shares (9) |
Cost |
Market Value |
% of NAV (4) |
||||||||||||||||||||||||||||
Non-Controlled/Non-Affiliate |
||||||||||||||||||||||||||||||||||||||
Aerospace & Defense |
||||||||||||||||||||||||||||||||||||||
ATS (5)(17)(21) |
Aviation Technical Services, Inc. 3121 109th Street SW Everett, WA 98204 USA |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/12/2029 |
$ |
— |
— |
— |
||||||||||||||||||||||||||||
ATS (8)(17)(18) |
Aviation Technical Services, Inc. 3121 109th Street SW Everett, WA 98204 USA |
First Lien Senior Secured Loan |
SOFR |
5.75 |
% |
9.65 |
% |
7/12/2029 |
$ |
11,874 |
11,771 |
11,875 |
||||||||||||||||||||||||||
Bridger Aerospace Group Holdings, Inc. (5)(17)(18) |
90 Aviation Ln, Belgrade, MT 59714 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
6.00 |
% |
9.70 |
% |
10/28/2030 |
$ |
1,147 |
1,093 |
1,091 |
||||||||||||||||||||||||||
Bridger Aerospace Group Holdings, Inc. (4)(5)(9)(17)(21) |
90 Aviation Ln, Belgrade, MT 59714 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/28/2030 |
$ |
— |
(32 |
) |
(34 |
) |
||||||||||||||||||||||||||
Bridger Aerospace Group Holdings, Inc. (8)(13)(17)(18) |
90 Aviation Ln, Belgrade, MT 59714 |
First Lien Senior Secured Loan |
SOFR |
6.00 |
% |
9.72 |
% |
10/28/2030 |
$ |
20,400 |
20,203 |
20,196 |
||||||||||||||||||||||||||
BTX Precision (10)(12)(17) |
Era Industries, LLC 1800 Greenleaf Ave., Elk Grove Village, IL 60007 |
Equity Interest |
— |
— |
— |
— |
1 |
1,253 |
1,917 |
|||||||||||||||||||||||||||||
BTX Precision (8)(17)(18) |
Era Industries, LLC 1800 Greenleaf Ave., Elk Grove Village, IL 60007 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.00 |
% |
8.77% |
7/25/2030 |
$ |
7,580 |
7,537 |
7,580 |
|||||||||||||||||||||||||||
BTX Precision (5)(9)(17)(21) |
Era Industries, LLC 1800 Greenleaf Ave., Elk Grove Village, IL 60007 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/25/2030 |
$ |
— |
(15 |
) |
— |
|||||||||||||||||||||||||||
BTX Precision (5)(17)(18) |
Era Industries, LLC 1800 Greenleaf Ave., Elk Grove Village, IL 60007 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75 |
% |
8.60 |
% |
7/25/2030 |
$ |
1,926 |
1,908 |
1,926 |
||||||||||||||||||||||||||
BTX Precision (8)(17)(18) |
Era Industries, LLC 1800 Greenleaf Ave., Elk Grove Village, IL 60007 |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.77 |
% |
7/25/2030 |
$ |
3,659 |
3,635 |
3,659 |
||||||||||||||||||||||||||
BTX Precision (8)(17)(18) |
Era Industries, LLC 1800 Greenleaf Ave., Elk Grove Village, IL 60007 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.59 |
% |
7/25/2030 |
$ |
2,015 |
2,000 |
2,015 |
||||||||||||||||||||||||||
Heads Up Technologies, Inc. (8)(17)(19) |
“c/o JLL Partners Fund VIII, L.P. 245 Park Avenue, Suite 1601 New York, NY 10167 Attention: Garrett Hall” |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
7/23/2030 |
$ |
27,036 |
26,913 |
26,901 |
||||||||||||||||||||||||||
Heads Up Technologies, Inc. (17)(19) |
“c/o JLL Partners Fund VIII, L.P. 245 Park Avenue, Suite 1601 New York, NY 10167 Attention: Garrett Hall” |
Second Lien Senior Secured Loan |
SOFR |
8.25 |
% |
11.92 |
% |
7/23/2031 |
$ |
18,843 |
18,757 |
18,749 |
||||||||||||||||||||||||||
Heads Up Technologies, Inc. (4)(5)(9)(17)(21) |
“c/o JLL Partners Fund VIII, L.P. 245 Park Avenue, Suite 1601 New York, NY 10167 Attention: Garrett Hall” |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/23/2030 |
$ |
— |
(16 |
) |
(17 |
) |
||||||||||||||||||||||||||
Novaria (21) |
809 W. Vickery Blvd. Fort Worth, Texas 76104 |
First Lien Senior Secured Loan |
SOFR |
3.25 |
% |
6.97 |
% |
6/6/2031 |
$ |
2,970 |
2,973 |
2,976 |
||||||||||||||||||||||||||
Saturn Purchaser Corp. (5)(9)(17)(21) |
201 1st Street Petaluma, CA 94952 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/22/2030 |
$ |
— |
(5 |
) |
— |
|||||||||||||||||||||||||||
| Portfolio Company |
Investment Type |
Index (1) |
Spread |
Interest Rate |
Maturity Date |
currency soi |
Principal/ Shares (9) |
Cost |
Market Value |
% of NAV (4) |
||||||||||||||||||||||||||||||
Saturn Purchaser Corp. (8)(13)(17)(18) |
201 1st Street Petaluma, CA 94952 |
First Lien Senior Secured Loan |
SOFR |
4.85 |
% |
8.72 |
% |
7/22/2030 |
$ |
8,129 |
8,026 |
8,129 |
||||||||||||||||||||||||||||
Solairus (5)(9)(17)(21) |
201 1st Street Petaluma, CA 94952 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
7/22/2030 |
$ |
— |
(8 |
) |
— |
|||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Aerospace & Defense Total |
$ |
105,993 |
$ |
106,963 |
11.5 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Automotive |
||||||||||||||||||||||||||||||||||||||||
Caliber (21) |
2941 Lake Vista Drive Lewisville, TX 75067 |
First Lien Senior Secured Loan |
SOFR |
2.50 |
% |
6.22 |
% |
1/30/2031 |
$ |
2,856 |
2,856 |
2,863 |
||||||||||||||||||||||||||||
Chilton (13)(17)(18) |
361 Quarry Road, San Carlos, CA 94070 |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.40 |
% |
2/5/2031 |
$ |
1,026 |
1,020 |
1,019 |
||||||||||||||||||||||||||||
Chilton (4)(5)(9)(17)(21) |
361 Quarry Road, San Carlos, CA 94070 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
2/5/2031 |
$ |
— |
(22 |
) |
(77 |
) |
||||||||||||||||||||||||||||
Chilton (5)(17)(18) |
361 Quarry Road, San Carlos, CA 94070 |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.50 |
% |
9.40 |
% |
2/5/2031 |
$ |
899 |
875 |
870 |
||||||||||||||||||||||||||||
Intoxalock (13)(17)(18) |
91 N Prospect Ave Bergenfield, NJ 07621 |
First Lien Senior Secured Loan |
SOFR |
5.10 |
% |
8.82 |
% |
11/1/2028 |
$ |
9,700 |
9,644 |
9,700 |
||||||||||||||||||||||||||||
JHCC Holdings, LLC (8)(17)(18) |
1318 Pike Road Pike Road, AL 36406 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.25 |
% |
8.92 |
% |
9/9/2027 |
$ |
9,408 |
9,406 |
9,408 |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Automotive Total |
$ |
23,779 |
$ |
23,783 |
2.6 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Beverage, Food & Tobacco |
||||||||||||||||||||||||||||||||||||||||
AgroFresh Solutions (17)(18) |
AgroFresh Solutions Inc 510-530 Walnut St #1350, Philadelphia, PA 19106 |
First Lien Senior Secured Loan |
SOFR |
5.60 |
% |
9.32 |
% |
3/31/2030 |
$ |
2,710 |
2,677 |
2,710 |
||||||||||||||||||||||||||||
AgroFresh Solutions (13)(17)(18) |
AgroFresh Solutions Inc 510-530 Walnut St #1350, Philadelphia, PA 19106 |
First Lien Senior Secured Loan |
SOFR |
5.60 |
% |
9.32 |
% |
3/31/2030 |
$ |
11,011 |
10,880 |
11,011 |
||||||||||||||||||||||||||||
AgroFresh Solutions (5)(17)(18) |
AgroFresh Solutions Inc 510-530 Walnut St #1350, Philadelphia, PA 19106 |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.60 |
% |
9.32 |
% |
4/2/2029 |
$ |
868 |
842 |
868 |
||||||||||||||||||||||||||||
BCC Trillium Foods Investments 2, LP (10)(12)(17) |
1901 Butterfield Road, Suite 1050 Downers Grove, IL 60515 |
Equity Interest |
— |
— |
— |
— |
2 |
1,740 |
2,188 |
|||||||||||||||||||||||||||||||
BCPC Project Aberdeen, LLC. (10)(12)(17) |
AgroFresh Solutions Inc 510-530 Walnut St #1350, Philadelphia, PA 19106 |
Equity Interest |
— |
— |
— |
— |
774 |
803 |
865 |
|||||||||||||||||||||||||||||||
Hellers (4)(5)(6)(9)(17)(21) |
HLRS Bidco Limited Care of Simpson Grierson, Level 27, Lumley Centre, 88 Shortland Street, Auckland, 1010 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
9/27/2030 |
NZ$ |
— |
(2 |
) |
(1 |
) |
||||||||||||||||||||||||||||
Hellers (6)(15)(17) |
HLRS Holdco Limited Care of Simpson Grierson, Level 27, Lumley Centre, 88 Shortland Street, Auckland, 1010 |
Subordinated Debt |
— |
15.00% PIK |
15.00 |
% |
3/27/2031 |
NZ$ |
93 |
57 |
52 |
|||||||||||||||||||||||||||||
Hellers (6)(15)(17)(18) |
HLRS Bidco Limited Care of Simpson Grierson, Level 27, Lumley Centre, 88 Shortland Street, Auckland, 1010 |
First Lien Senior Secured Loan - Delayed Draw |
BKBM |
|
3.63% (1.88% PIK) |
|
8.07 |
% |
9/27/2030 |
NZ$ |
1,097 |
663 |
625 |
|||||||||||||||||||||||||||
SauceCo HoldCo, LLC (5)(17)(18) |
1901 Butterfield Road, Suite 1050, Downers Grove, IL 60515 |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.75 |
% |
9.44 |
% |
5/13/2030 |
$ |
2,598 |
2,572 |
2,598 |
||||||||||||||||||||||||||||
SauceCo HoldCo, LLC (8)(17)(18) |
1901 Butterfield Road, Suite 1050, Downers Grove, IL 60515 |
First Lien Senior Secured Loan |
SOFR |
5.75 |
% |
9.42 |
% |
5/13/2030 |
$ |
48,841 |
47,403 |
48,841 |
||||||||||||||||||||||||||||
Spindrift (10)(12)(17) |
55 Chapel St #401, Newton, MA 02458 |
Equity Interest |
— |
— |
— |
— |
1 |
500 |
537 |
|||||||||||||||||||||||||||||||
Spindrift (15)(17) |
55 Chapel St #401, Newton, MA 02458 |
Subordinated Debt |
— |
13.75 |
% PIK |
13.75 |
% |
2/19/2033 |
$ |
1,574 |
1,536 |
1,574 |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Beverage, Food & Tobacco Total |
$ |
69,671 |
$ |
71,868 |
7.8 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Capital Equipment |
||||||||||||||||||||||||||||||||||||||||
AeriTek Global CAD Acquisition Inc. (5)(6)(17)(18) |
Corporate HQ: C/O Mill Point Capital LLC 1177 Avenue of the Americas, 45th Floor, New York, NY 10036, USA Operational HQ: Kennesaw, GA, USA |
First Lien Senior Secured Loan - Revolver |
SOFR |
6.50 |
% |
10.32 |
% |
8/27/2030 |
$ |
546 |
506 |
505 |
||||||||||||||||||||||||||||
AeriTek Global CAD Acquisition Inc. (6)(13)(17)(18) |
Corporate HQ: C/O Mill Point Capital LLC 1177 Avenue of the Americas, 45th Floor, New York, NY 10036, USA Operational HQ: Kennesaw, GA, USA |
First Lien Senior Secured Loan |
SOFR |
6.50 |
% |
10.32 |
% |
8/27/2030 |
$ |
12,472 |
12,298 |
12,285 |
||||||||||||||||||||||||||||
Alliance Laundry (21) |
PO Box 990, Shepard Street Ripon, WI 54971 USA |
First Lien Senior Secured Loan |
S OFR |
2.25 |
% |
6.11 |
% |
8/19/2031 |
$ |
1,973 |
1,976 |
1,984 |
||||||||||||||||||||||||||||
Engineered Products Co., LLC (5)(17)(18) |
5401 Smetana Dr, Eden Prairie, MN 55343 |
First Lien Senior Secured Loan - Revolver |
SOFR |
4.75 |
% |
8.59 |
% |
8/12/2031 |
$ |
125 |
116 |
115 |
||||||||||||||||||||||||||||
Engineered Products Co., LLC (17)(18) |
5401 Smetana Dr, Eden Prairie, MN 55343 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.81 |
% |
8/12/2031 |
$ |
4,778 |
4,733 |
4,730 |
||||||||||||||||||||||||||||
| Portfolio Company |
Investment Type |
Index (1) |
Spread |
Interest Rate |
Maturity Date |
currency soi |
Principal/ Shares (9) |
Cost |
Market Value |
% of NAV (4) |
||||||||||||||||||||||||||||||
Ergotron Acquisition LLC (8)(13)(17)(19) |
1181 Trapp Road Saint Paul, MN 55121 |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.97 |
% |
7/6/2028 |
$ |
8,368 |
8,277 |
8,368 |
||||||||||||||||||||||||||||
EXT Acquisitions, Inc. (5)(17)(21) |
5409 Hamlet Drive, Findlay, OH 45840 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/19/2031 |
$ |
— |
— |
— |
||||||||||||||||||||||||||||||
EXT Acquisitions, Inc. (4)(5)(9)(17)(21) |
5409 Hamlet Drive, Findlay, OH 45840 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/19/2031 |
$ |
— |
(8 |
) |
(8 |
) |
||||||||||||||||||||||||||||
EXT Acquisitions, Inc. (17)(18) |
5409 Hamlet Drive, Findlay, OH 45840 |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.95 |
% |
12/19/2031 |
$ |
15,103 |
15,028 |
15,027 |
||||||||||||||||||||||||||||
Goodfellow (6)(13)(17)(18) |
Units C1-C3 Spitfire Close, Ermine Business Park, Huntingdon, Cambridgeshire, England PE29 6WR |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
5.25 |
% |
7.27 |
% |
2/10/2032 |
€ |
901 |
933 |
1,057 |
||||||||||||||||||||||||||||
Goodfellow (6)(13)(17)(18) |
Units C1-C3 Spitfire Close, Ermine Business Park, Huntingdon, Cambridgeshire, England PE29 6WR |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
5.25 |
% |
7.27 |
% |
2/10/2032 |
€ |
279 |
288 |
328 |
||||||||||||||||||||||||||||
Goodfellow (6)(13)(17)(18) |
Units C1-C3 Spitfire Close, Ermine Business Park, Huntingdon, Cambridgeshire, England PE29 6WR |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
2/10/2032 |
$ |
364 |
361 |
360 |
||||||||||||||||||||||||||||
Goodfellow (6)(17)(18) |
Units C1-C3 Spitfire Close, Ermine Business Park, Huntingdon, Cambridgeshire, England PE29 6WR |
First Lien Senior Secured Loan - Delayed Draw |
SONIA |
5.25 |
% |
8.98 |
% |
2/10/2032 |
£ |
265 |
341 |
352 |
||||||||||||||||||||||||||||
PPT Group (5)(6)(17)(21) |
Richmond Works, Lake View, Halifax, HX3 6EP, United Kingdom |
First Lien Senior Secured Loan - Delayed Draw |
SONIA |
5.50 |
% |
9.43 |
% |
2/28/2031 |
£ |
33 |
43 |
39 |
||||||||||||||||||||||||||||
PPT Group (5)(6)(17)(21) |
Richmond Works, Lake View, Halifax, HX3 6EP, United Kingdom |
First Lien Senior Secured Loan - Revolver |
SONIA |
5.50 |
% |
9.44 |
% |
2/28/2031 |
£ |
20 |
24 |
27 |
||||||||||||||||||||||||||||
PPT Group (6)(10)(12)(17) |
Richmond Works, Lake View, Halifax, HX3 6EP, United Kingdom |
Equity Interest |
— |
— |
— |
— |
57 |
57 |
51 |
|||||||||||||||||||||||||||||||
PPT Group (6)(8)(17)(21) |
Richmond Works, Lake View, Halifax, HX3 6EP, United Kingdom |
First Lien Senior Secured Loan |
SONIA |
5.50 |
% |
9.45 |
% |
2/28/2031 |
£ |
929 |
1,161 |
1,240 |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Capital Equipment Total |
$ |
46,134 |
$ |
46,460 |
5.0 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Chemicals, Plastics & Rubber |
||||||||||||||||||||||||||||||||||||||||
Duraco (13)(16)(17) |
Duraco Inc. 7400 Industrial Drive Forest Park, IL 60130 |
First Lien Senior Secured Loan |
SOFR |
6.50 |
% |
10.16 |
% |
6/6/2029 |
$ |
6,116 |
6,048 |
5,811 |
||||||||||||||||||||||||||||
Duraco (5)(16)(17) |
Duraco Inc. 7400 Industrial Drive Forest Park, IL 60130 |
First Lien Senior Secured Loan - Revolver |
SOFR |
6.50 |
% |
10.24 |
% |
6/6/2029 |
$ |
127 |
118 |
96 |
||||||||||||||||||||||||||||
Plaskolite PPC Intermediate II LLC (8)(15)(17)(18) |
400 W Nationwide Blvd. Suite 400, Columbus, OH 43215 |
First Lien Senior Secured Loan |
SOFR |
|
4.00% (4.00% PIK) |
|
11.86 |
% |
5/9/2030 |
$ |
19,382 |
19,051 |
18,994 |
|||||||||||||||||||||||||||
Plaskolite PPC Intermediate II LLC (5)(17)(18) |
400 W Nationwide Blvd. Suite 400, Columbus, OH 43215 |
First Lien Senior Secured Loan - Revolver |
SOFR |
7.00 |
% |
10.86 |
% |
2/7/2030 |
$ |
152 |
128 |
124 |
||||||||||||||||||||||||||||
Solenis (14) |
2475 Pinnacle Drive Wilmington, DE 19803 |
First Lien Senior Secured Loan |
SOFR |
3.00 |
% |
6.67 |
% |
6/20/2031 |
$ |
3,960 |
3,943 |
3,932 |
||||||||||||||||||||||||||||
V Global Holdings LLC (13)(17)(19) |
201 N Illinois St # 1800 Indianapolis IN 46204 |
First Lien Senior Secured Loan |
SOFR |
5.90 |
% |
9.77 |
% |
12/22/2027 |
$ |
11,601 |
11,530 |
11,021 |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Chemicals, Plastics & Rubber Total |
$ |
40,818 |
$ |
39,978 |
4.3 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Construction & Building |
||||||||||||||||||||||||||||||||||||||||
AGS American Glass Services Acquisition, LLC (8)(13)(17)(18) |
10598 D’Iberville Blvd, Suite N, D’Iberville, MS 39540 |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.22 |
% |
7/24/2031 |
$ |
7,625 |
7,590 |
7,587 |
||||||||||||||||||||||||||||
AGS American Glass Services Acquisition, LLC (4)(5)(9)(17)(21) |
10598 D’Iberville Blvd, Suite N, D’Iberville, MS 39540 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/24/2031 |
$ |
— |
(10 |
) |
(11 |
) |
||||||||||||||||||||||||||||
AGS American Glass Services Acquisition, LLC (4)(5)(9)(17)(21) |
10598 D’Iberville Blvd, Suite N, D’Iberville, MS 39540 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
7/24/2031 |
$ |
— |
(5 |
) |
(20 |
) |
||||||||||||||||||||||||||||
AGS American Services Investments, L.P. (10)(12)(17) |
10598 D’Iberville Blvd, Suite N, D’Iberville, MS 39540 |
Equity Interest |
— |
— |
— |
— |
15 |
1,486 |
1,486 |
|||||||||||||||||||||||||||||||
Chase Industries, Inc. (15)(17)(18) |
Chase Industries, Inc. 10021 Commerce Park Dr. Cincinnati, OH 45246 |
First Lien Senior Secured Loan |
SOFR |
|
5.65% (1.50% PIK) |
|
10.82 |
% |
11/11/2027 |
$ |
8,500 |
8,258 |
8,330 |
|||||||||||||||||||||||||||
Chase Industries, Inc. (15)(17)(18) |
Chase Industries, Inc. 10021 Commerce Park Dr. Cincinnati, OH 45246 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
|
5.65% (1.50% PIK) |
|
10.82 |
% |
11/11/2027 |
$ |
850 |
820 |
833 |
|||||||||||||||||||||||||||
Chase Industries, Inc. (5)(15)(17)(18) |
Chase Industries, Inc. 10021 Commerce Park Dr. Cincinnati, OH 45246 |
First Lien Senior Secured Loan - Revolver |
SOFR |
|
5.65% (1.50% PIK) |
|
10.82 |
% |
11/11/2027 |
$ |
262 |
262 |
254 |
|||||||||||||||||||||||||||
| Portfolio Company |
Investment Type |
Index (1) |
Spread |
Interest Rate |
Maturity Date |
currency soi |
Principal/ Shares (9) |
Cost |
Market Value |
% of NAV (4) |
||||||||||||||||||||||||||||||
G702 Buyer, Inc. (4)(5)(9)(17)(21) |
31 Boland Court, PO Box A14 Greenville, SC 29615 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/2/2031 |
$ |
— |
(21 |
) |
(23 |
) |
||||||||||||||||||||||||||||
G702 Buyer, Inc. (8)(17)(19) |
31 Boland Court, PO Box A14 Greenville, SC 29615 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.42 |
% |
7/2/2031 |
$ |
7,803 |
7,696 |
7,686 |
||||||||||||||||||||||||||||
Quikrete Holdings (21) |
5 Concourse Pkwy Ste 1900 Atlanta, GA 30328-6111 |
First Lien Senior Secured Loan |
SOFR |
2.25 |
% |
5.97 |
% |
1/30/2032 |
$ |
1,985 |
1,981 |
1,993 |
||||||||||||||||||||||||||||
Zeus Fire & Security (5)(17)(18) |
45 West Industrial Boulevard Paoli, PA 19301 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.00 |
% |
8.84 |
% |
12/11/2030 |
$ |
500 |
500 |
462 |
||||||||||||||||||||||||||||
Zeus Fire & Security (4)(5)(9)(17)(21) |
45 West Industrial Boulevard Paoli, PA 19301 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/11/2030 |
$ |
— |
(8 |
) |
(3 |
) |
||||||||||||||||||||||||||||
Zeus Fire & Security (17)(18) |
45 West Industrial Boulevard Paoli, PA 19301 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.00 |
% |
8.77 |
% |
12/11/2030 |
$ |
4,082 |
4,082 |
4,072 |
||||||||||||||||||||||||||||
Zeus Fire & Security (8)(13)(17)(18) |
45 West Industrial Boulevard Paoli, PA 19301 |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.85 |
% |
12/11/2030 |
$ |
10,383 |
10,319 |
10,357 |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Construction & Building Total |
$ |
42,950 |
$ |
43,003 |
4.6 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Consumer Goods: Durable |
||||||||||||||||||||||||||||||||||||||||
New Milani Group LLC (4)(5)(9)(17)(21) |
New Milani Group LLC 2111 E 49th Street Vernon, CA 90058 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
6/26/2031 |
$ |
— |
(4 |
) |
(5 |
) |
||||||||||||||||||||||||||||
New Milani Group LLC (4)(5)(9)(17)(21) |
New Milani Group LLC 2111 E 49th Street Vernon, CA 90058 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
6/26/2031 |
$ |
— |
(25 |
) |
(14 |
) |
||||||||||||||||||||||||||||
New Milani Group LLC (8)(13)(17)(18) |
New Milani Group LLC 2111 E 49th Street Vernon, CA 90058 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.44 |
% |
6/26/2031 |
$ |
18,893 |
18,720 |
18,799 |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Consumer Goods: Durable Total |
$ |
18,691 |
$ |
18,780 |
2.0 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Consumer Goods: Non-Durable |
||||||||||||||||||||||||||||||||||||||||
Evriholder (13)(16)(17) |
Evriholder Acquisition, Inc 975 W Imperial Hwy. #100, Brea, California 92821 |
First Lien Senior Secured Loan |
SOFR |
6.90 |
% |
10.57 |
% |
1/24/2028 |
$ |
3,977 |
3,957 |
3,938 |
||||||||||||||||||||||||||||
Hempz (4)(5)(9)(17)(21) |
Hempz 5770 North Dallas Parkway Dallas, TX 75248 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/25/2029 |
$ |
— |
(16 |
) |
(35 |
) |
||||||||||||||||||||||||||||
Hempz (8)(13)(17)(18) |
Hempz 5770 North Dallas Parkway Dallas, TX 75248 |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
10/25/2029 |
$ |
10,567 |
10,496 |
10,408 |
||||||||||||||||||||||||||||
RoC Skincare (13)(17)(18) |
RoC Skincare 261 Madison Avenue 16th Floor New York, New York 10016, US |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
9.12 |
% |
2/21/2031 |
$ |
10,808 |
$ |
10,688 |
$ |
10,808 |
||||||||||||||||||||||||||
RoC Skincare (5)(9)(17)(21) |
RoC Skincare 261 Madison Avenue 16th Floor New York, New York 10016, US |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
2/21/2030 |
$ |
— |
$ |
(41 |
) |
$ |
— |
|||||||||||||||||||||||||||
Summer Fridays, LLC (8)(17)(18) |
10345 W. Olympic Blvd., Suite #102, Los Angeles, CA |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
5/16/2031 |
$ |
21,652 |
21,361 |
21,327 |
||||||||||||||||||||||||||||
Summer Fridays, LLC (4)(5)(9)(17)(21) |
10345 W. Olympic Blvd., Suite #102, Los Angeles, CA |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
5/16/2031 |
$ |
— |
(35 |
) |
(39 |
) |
||||||||||||||||||||||||||||
WU Holdco, Inc. (8)(13)(17)(19) |
WU Holdco, Inc. 705 Tri-State Parkway Gurnee, IL 60031 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.42 |
% |
4/15/2032 |
$ |
17,663 |
17,584 |
17,663 |
||||||||||||||||||||||||||||
WU Holdco, Inc. (5)(9)(17)(21) |
WU Holdco, Inc. 705 Tri-State Parkway Gurnee, IL 60031 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
4/15/2032 |
$ |
— |
(12 |
) |
— |
|||||||||||||||||||||||||||||
WU Holdco, Inc. (5)(17)(21) |
WU Holdco, Inc. 705 Tri-State Parkway Gurnee, IL 60031 |
First Lien Senior Secured Loan - Revolver |
SOFR |
4.75 |
% |
8.40 |
% |
4/15/2032 |
$ |
94 |
89 |
94 |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Consumer Goods: Non-Durable Total |
$ |
64,071 |
$ |
64,164 |
6.9 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Containers, Packaging & Glass |
||||||||||||||||||||||||||||||||||||||||
ASP-r-pac |
ASP-r-pac 132 W 36th Street New York, NY 10018 |
First Lien Senior Secured Loan |
SOFR |
6.26 |
% |
10.10 |
% |
12/29/2027 |
$ |
11,818 |
11,570 |
11,818 |
||||||||||||||||||||||||||||
ASP-r-pac |
ASP-r-pac 132 W 36th Street New York, NY 10018 |
First Lien Senior Secured Loan - Revolver |
SOFR |
6.11 |
% |
9.83 |
% |
12/29/2027 |
$ |
303 |
292 |
305 |
||||||||||||||||||||||||||||
Five Star (14) |
400 Centere St, Newton, MA 02458 |
First Lien Senior Secured Loan |
SOFR |
4.25 |
% |
7.99 |
% |
5/5/2029 |
$ |
1,980 |
$ |
1,959 |
$ |
1,977 |
||||||||||||||||||||||||||
Novolex (14) |
3426 Toringdon Way, Suite 200, Charlotte, NC 28277 |
First Lien Senior Secured Loan |
SOFR |
3.18 |
% |
6.89 |
% |
4/13/2029 |
$ |
4,000 |
$ |
3,991 |
$ |
4,008 |
||||||||||||||||||||||||||
Precision Concepts Canada Corporation (6)(8)(17)(18) |
16810 Kenton Dr., Suite 310 Huntersville, North Carolina 28078 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.57 |
% |
8/2/2032 |
$ |
1,863 |
1,845 |
1,844 |
||||||||||||||||||||||||||||
| Portfolio Company |
Investment Type |
Index (1) |
Spread |
Interest Rate |
Maturity Date |
currency soi |
Principal/ Shares (9) |
Cost |
Market Value |
% of NAV (4) |
||||||||||||||||||||||||||||||
Precision Concepts Parent Inc. (17)(18) |
16810 Kenton Dr., Suite 310 Huntersville, North Carolina 28078 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.59 |
% |
8/2/2032 |
$ |
7,540 |
7,467 |
7,465 |
||||||||||||||||||||||||||||
Precision Concepts Parent Inc. (5)(17)(18) |
16810 Kenton Dr., Suite 310 Huntersville, North Carolina 28078 |
First Lien Senior Secured Loan - Revolver |
SOFR |
4.75 |
% |
8.59 |
% |
8/2/2032 |
$ |
339 |
305 |
304 |
||||||||||||||||||||||||||||
Precision Concepts Parent Inc. (8)(17)(18) |
16810 Kenton Dr., Suite 310 Huntersville, North Carolina 28078 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.57 |
% |
8/2/2032 |
$ |
4,279 |
4,239 |
4,236 |
||||||||||||||||||||||||||||
Precision Concepts Parent Inc. (17)(18) |
16810 Kenton Dr., Suite 310 Huntersville, North Carolina 28078 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75 |
% |
8.59 |
% |
8/2/2032 |
$ |
3,040 |
3,025 |
3,010 |
||||||||||||||||||||||||||||
Technimark (14) |
16810 Kenton Dr., Suite 310 Huntersville, North Carolina 28078 |
First Lien Senior Secured Loan |
SOFR |
3.25 |
% |
6.98 |
% |
4/14/2031 |
$ |
2,970 |
2,963 |
2,953 |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Containers, Packaging & Glass Total |
$ |
37,656 |
$ |
37,920 |
4.1 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Environmental Industries |
||||||||||||||||||||||||||||||||||||||||
BCC HGS Investments 2, LP (10)(12)(17) |
2509 S. Frontage Road, Jacksonville, FL |
Equity Interest |
— |
— |
— |
— |
9 |
$ |
1,333 |
$ |
1,333 |
|||||||||||||||||||||||||||||
Humic Acquisition Holdings, LLC (4)(5)(9)(17)(21) |
709 Eastport Rd, Jacksonville, Florida, 32218 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
10/21/2031 |
$ |
— |
(10 |
) |
(11 |
) |
||||||||||||||||||||||||||||
Humic Acquisition Holdings, LLC (5)(17)(18) |
709 Eastport Rd, Jacksonville, Florida, 32218 |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.75 |
% |
9.63 |
% |
10/21/2031 |
$ |
1,169 |
1,144 |
1,143 |
||||||||||||||||||||||||||||
Humic Acquisition Holdings, LLC (8)(13)(17)(18) |
709 Eastport Rd, Jacksonville, Florida, 32218 |
First Lien Senior Secured Loan |
SOFR |
5.75 |
% |
9.48 |
% |
10/21/2031 |
$ |
18,135 |
18,047 |
18,044 |
||||||||||||||||||||||||||||
Meteor UK Bidco Limited (6)(17)(21) |
140 10th St, San Francisco, CA |
First Lien Senior Secured Loan - Delayed Draw |
SONIA |
5.00 |
% |
8.95 |
% |
5/14/2032 |
£ |
546 |
726 |
729 |
||||||||||||||||||||||||||||
Meteor UK Bidco Limited (5)(6)(17)(21) |
140 10th St, San Francisco, CA |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
11/14/2031 |
£ |
— |
— |
— |
||||||||||||||||||||||||||||||
Meteor UK Bidco Limited (6)(17)(21) |
140 10th St, San Francisco, CA |
First Lien Senior Secured Loan |
SONIA |
5.00 |
% |
8.73 |
% |
5/14/2032 |
£ |
911 |
1,214 |
1,216 |
||||||||||||||||||||||||||||
Reconomy (6)(13)(17)(21)(29) |
kelsall house, Stafford Ct Telford TF3 3BD, United Kingdom |
First Lien Senior Secured Loan - Revolver |
SOFR |
6.50 |
% |
10.17 |
% |
7/12/2029 |
£ |
2,499 |
3,166 |
3,229 |
||||||||||||||||||||||||||||
Reconomy (6)(13)(17) (21)(30) |
kelsall house, Stafford Ct Telford TF3 3BD, United Kingdom |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
6.25 |
% |
8.27 |
% |
7/12/2029 |
£ |
2,499 |
3,113 |
3,339 |
||||||||||||||||||||||||||||
Reconomy (6)(13)(17)(21) |
kelsall house, Stafford Ct Telford TF3 3BD, United Kingdom |
First Lien Senior Secured Loan |
SONIA |
6.50 |
% |
10.22 |
% |
7/12/2029 |
£ |
2,324 |
2,933 |
3,126 |
||||||||||||||||||||||||||||
Reconomy (6)(13)(17)(21) |
kelsall house, Stafford Ct Telford TF3 3BD, United Kingdom |
First Lien Senior Secured Loan |
EURIBOR |
6.25 |
% |
8.27 |
% |
7/12/2029 |
€ |
937 |
1,022 |
1,100 |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Environmental Industries Total |
$ |
32,688 |
$ |
33,248 |
3.6 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
FIRE: Finance |
||||||||||||||||||||||||||||||||||||||||
Allworth Financial Group, L.P. (5)(17)(18) |
Allworth Financial Group, L.P. 8775 Folsom Blvd Sacramento, CA 95826 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75 |
% |
8.47 |
% |
12/23/2027 |
$ |
2,172 |
2,161 |
2,172 |
||||||||||||||||||||||||||||
Allworth Financial Group, L.P. (5)(9)(17)(21) |
Allworth Financial Group, L.P. 8775 Folsom Blvd Sacramento, CA 95826 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/23/2027 |
$ |
— |
(1 |
) |
— |
|||||||||||||||||||||||||||||
Avalon Bidco Limited (5)(6)(17)(18) |
200 N. Martingale Rd., Suite 700, Schaumburg, IL 60173 |
First Lien Senior Secured Loan - Delayed Draw |
SONIA |
6.25 |
% |
10.22 |
% |
4/16/2032 |
£ |
291 |
373 |
379 |
||||||||||||||||||||||||||||
Avalon Bidco Limited (6)(13)(17)(18) |
200 N. Martingale Rd., Suite 700, Schaumburg, IL 60173 |
First Lien Senior Secured Loan |
SONIA |
6.25 |
% |
10.22 |
% |
4/16/2032 |
£ |
1,376 |
1,801 |
1,828 |
||||||||||||||||||||||||||||
Choreo (13)(17)(18) |
Choreo Buyer, LLC 330 N Wabash Ave Suite 3200, Chicago, IL 60611 |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.72 |
% |
2/18/2028 |
$ |
1,228 |
1,228 |
1,228 |
||||||||||||||||||||||||||||
Choreo (5)(17)(18) |
Choreo Buyer, LLC 330 N Wabash Ave Suite 3200, Chicago, IL 60611 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.00 |
% |
8.72 |
% |
2/18/2028 |
$ |
60 |
60 |
60 |
||||||||||||||||||||||||||||
DRW (21) |
540 W. Madison Street, Suite 2500, Chicago, Illinois 60661, USA |
First Lien Senior Secured Loan |
SOFR |
3.50 |
% |
7.22 |
% |
6/26/2031 |
$ |
4,950 |
4,956 |
4,893 |
||||||||||||||||||||||||||||
Endurance Holdco Limited (6)(10)(15)(17) |
400 Skokie Blvd, Ste 105, Northbrook, IL 60062 |
Preferred Equity |
— |
12.50% PIK |
12.50 |
% |
— |
3,810 |
4,923 |
5,023 |
||||||||||||||||||||||||||||||
Hudson River Trading (21) |
Three World Trade Center, 175 Greenwich St, New York, NY 10007 |
First Lien Senior Secured Loan |
SOFR |
2.75 |
% |
6.49 |
% |
3/18/2030 |
$ |
3,915 |
3,901 |
3,936 |
||||||||||||||||||||||||||||
Jane Street (21) |
250 Vesey Street New York City, NY 10281 |
First Lien Senior Secured Loan |
SOFR |
2.00 |
% |
5.82 |
% |
12/15/2031 |
$ |
4,948 |
$ |
4,898 |
$ |
4,931 |
||||||||||||||||||||||||||
Kestra (21) |
5707 Southwest Parkway Building 2, Suite 400, Austin, TX 78735 |
First Lien Senior Secured Loan |
SOFR |
3.00 |
% |
6.72 |
% |
3/21/2031 |
$ |
2,970 |
2,963 |
2,979 |
||||||||||||||||||||||||||||
| Portfolio Company |
Investment Type |
Index (1) |
Spread |
Interest Rate |
Maturity Date |
currency soi |
Principal/ Shares (9) |
Cost |
Market Value |
% of NAV (4) |
||||||||||||||||||||||||||||||
Lagerbox (6)(17)(18) |
Hanauer Landstrasse 314 D-60314 Frankfurt am Main |
First Lien Senior Secured Loan |
EURIBOR |
3.50 |
% |
5.55 |
% |
12/20/2028 |
€ |
750 |
779 |
880 |
||||||||||||||||||||||||||||
LEP SAL Co-Invest, L.P. (6)(10)(12)(17) |
40 West 57th Street, Suite 1620, New York, NY 10019 |
Equity Interest |
— |
— |
— |
— |
1,250 |
1,646 |
1,682 |
|||||||||||||||||||||||||||||||
Monarch Finco, LLC (5)(14)(17) |
535 Madison Avenue, Floor 26, New York, NY, 10022 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.25 |
% |
8.09 |
% |
10/29/2032 |
$ |
1,825 |
1,798 |
1,798 |
||||||||||||||||||||||||||||
Monarch Finco, LLC (4)(5)(9)(17)(21) |
535 Madison Avenue, Floor 26, New York, NY, 10022 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/29/2032 |
$ |
— |
(4 |
) |
(4 |
) |
||||||||||||||||||||||||||||
Monarch Finco, LLC (13)(14)(17) |
535 Madison Avenue, Floor 26, New York, NY, 10022 |
First Lien Senior Secured Loan |
SOFR |
4.25 |
% |
8.09 |
% |
10/29/2032 |
$ |
6,257 |
6,196 |
6,194 |
||||||||||||||||||||||||||||
Monarch Finco, LLC (14)(17) |
535 Madison Avenue, Floor 26, New York, NY, 10022 |
First Lien Senior Secured Loan |
SOFR |
4.25 |
% |
8.09 |
% |
10/29/2032 |
$ |
13,296 |
13,166 |
13,163 |
||||||||||||||||||||||||||||
PMA (5)(9)(17)(21) |
2135 City Gate Ln 7th floor, Naperville, IL 60563 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
1/31/2031 |
$ |
— |
(6 |
) |
— |
|||||||||||||||||||||||||||||
PMA (8)(13)(17)(19) |
2135 City Gate Ln 7th floor, Naperville, IL 60563 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.42 |
% |
1/31/2031 |
$ |
17,390 |
17,190 |
$ |
17,390 |
|||||||||||||||||||||||||||
Sikich (10)(12)(17) |
Sikich LLP 1415 W. Diehl Rd., Suite 400, Naperville, IL 60563 |
Warrants |
— |
— |
— |
— |
2 |
— |
156 |
|||||||||||||||||||||||||||||||
Sikich (10)(12)(17) |
Sikich LLP 1415 W. Diehl Rd., Suite 400, Naperville, IL 60563 |
Warrants |
— |
— |
— |
— |
5 |
— |
545 |
|||||||||||||||||||||||||||||||
Sikich (10)(15)(17) |
Sikich LLP 1415 W. Diehl Rd., Suite 400, Naperville, IL 60563 |
Preferred Equity |
— |
13.00% PIK |
13.00 |
% |
— |
36 |
3,641 |
3,644 |
||||||||||||||||||||||||||||||
Tartan Bidco Pty. Ltd. (6)(17)(21) |
Level 41, 25 Martin Place, Sydney NSW 2000 |
First Lien Senior Secured Loan |
BBSY |
5.25 |
% |
8.96 |
% |
12/31/2027 |
AUD |
3,173 |
2,043 |
2,106 |
||||||||||||||||||||||||||||
Tartan Bidco Pty. Ltd. (4)(5)(6)(9)(17)(21) |
Level 41, 25 Martin Place, Sydney NSW 2000 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/31/2027 |
AUD |
— |
(7 |
) |
(2 |
) |
||||||||||||||||||||||||||||
Wealth Enhancement Group (WEG) (5)(9)(17)(21) |
Wealth Enhancement Group 505 Highway 169 N Ste 900 Plymouth, Minnesota 55441 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
10/2/2028 |
$ |
— |
(16 |
) |
— |
|||||||||||||||||||||||||||||
Wealth Enhancement Group (WEG) (8)(17)(18) |
Wealth Enhancement Group 505 Highway 169 N Ste 900 Plymouth, Minnesota 55441 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.50 |
% |
8.16 |
% |
10/2/2028 |
$ |
4,693 |
4,692 |
4,693 |
||||||||||||||||||||||||||||
Wealth Enhancement Group (WEG) (5)(9)(17)(21) |
Wealth Enhancement Group 505 Highway 169 N Ste 900 Plymouth, Minnesota 55441 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/2/2028 |
$ |
— |
(3 |
) |
— |
|||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
FIRE: Finance Total |
$ |
78,378 |
$ |
79,674 |
8.6 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
FIRE: Insurance |
||||||||||||||||||||||||||||||||||||||||
Acrisure, LLC (13)(21) |
100 Ottawa Ave SW Grand Rapids, Michigan 49503, US |
First Lien Senior Secured Loan |
SOFR |
3.00 |
% |
6.72 |
% |
11/6/2030 |
$ |
4,917 |
4,896 |
4,919 |
||||||||||||||||||||||||||||
Asurion, LLC (21) |
101 Church St Nashville, TN 37201 |
First Lien Senior Secured Loan |
SOFR |
4.10 |
% |
7.82 |
% |
8/19/2028 |
$ |
3,939 |
3,926 |
3,948 |
||||||||||||||||||||||||||||
Broadstreet Partners, Inc. (21) |
580 North Fourth Street, Columbus, OH |
First Lien Senior Secured Loan |
SOFR |
2.75 |
% |
6.47 |
% |
6/13/2031 |
$ |
2,972 |
2,965 |
2,985 |
||||||||||||||||||||||||||||
Simplicity (5)(17)(19) |
86 Summit Avenue, Suite 303 Summit, New Jersey 07901 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75 |
% |
8.40 |
% |
12/31/2031 |
$ |
2,410 |
2,388 |
2,410 |
||||||||||||||||||||||||||||
Simplicity (5)(9)(17)(21) |
86 Summit Avenue, Suite 303 Summit, New Jersey 07901 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/31/2031 |
$ |
— |
(22 |
) |
— |
|||||||||||||||||||||||||||||
Simplicity (8)(13)(17)(19) |
86 Summit Avenue, Suite 303 Summit, New Jersey 07901 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.40 |
% |
12/31/2031 |
$ |
15,565 |
15,432 |
15,565 |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
FIRE: Insurance Total |
$ |
29,585 |
$ |
29,827 |
3.2 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Healthcare & Pharmaceuticals |
||||||||||||||||||||||||||||||||||||||||
Accident Care Alliance Holdco LLC (8)(17)(18) |
853 Broadway, Suite 1605, New York, NY 10003 |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.67 |
% |
8/20/2030 |
$ |
10,280 |
10,233 |
10,229 |
||||||||||||||||||||||||||||
Accident Care Alliance Holdco LLC (4)(5)(9) (17)(21) |
853 Broadway, Suite 1605, New York, NY 10003 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
8/20/2030 |
$ |
— |
(5 |
) |
(21 |
) |
||||||||||||||||||||||||||||
| Portfolio Company |
Investment Type |
Index (1) |
Spread |
Interest Rate |
Maturity Date |
currency soi |
Principal/ Shares (9) |
Cost |
Market Value |
% of NAV (4) |
||||||||||||||||||||||||||||
Accident Care Alliance Holdco LLC (5)(17)(18) |
853 Broadway, Suite 1605, New York, NY 10003 |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.00 |
% |
8.70 |
% |
8/20/2030 |
$ |
629 |
609 |
608 |
||||||||||||||||||||||||||
AEG Vision (5)(17)(18) |
AEG Vision 4835 LBJ Fwy Suite 850, Dallas, TX 75244 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.90 |
% |
9.57 |
% |
3/27/2027 |
$ |
17,227 |
16,991 |
17,227 |
||||||||||||||||||||||||||
AEG Vision (8)(17)(18) |
AEG Vision 4835 LBJ Fwy Suite 850, Dallas, TX 75244 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.90 |
% |
9.57 |
% |
3/27/2027 |
$ |
2,478 |
2,478 |
2,478 |
||||||||||||||||||||||||||
AEG Vision (17)(18) |
AEG Vision 4835 LBJ Fwy Suite 850, Dallas, TX 75244 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.90 |
% |
9.57 |
% |
3/27/2027 |
$ |
4,968 |
4,929 |
4,968 |
||||||||||||||||||||||||||
AEG Vision (8)(13)(17)(18) |
AEG Vision 4835 LBJ Fwy Suite 850, Dallas, TX 75244 |
First Lien Senior Secured Loan |
SOFR |
5.90 |
% |
9.57 |
% |
3/27/2027 |
$ |
9,825 |
9,806 |
9,825 |
||||||||||||||||||||||||||
AEG Vision (8)(17)(18) |
AEG Vision 4835 LBJ Fwy Suite 850, Dallas, TX 75244 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.90 |
% |
9.57 |
% |
3/27/2027 |
$ |
2,471 |
2,462 |
2,471 |
||||||||||||||||||||||||||
Alldent Holding GmbH (5)(17)(21) |
Bayerstrasse 21, Munich, Bavaria, 81675, Germany |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
11/15/2032 |
€ |
— |
— |
— |
||||||||||||||||||||||||||||
Alldent Holding GmbH (17)(21) |
Bayerstrasse 21, Munich, Bavaria, 81675, Germany |
First Lien Senior Secured Loan |
EURIBOR |
5.50 |
% |
7.62 |
% |
11/15/2032 |
€ |
4,177 |
4,795 |
4,853 |
||||||||||||||||||||||||||
AOM Infusion (4)(5)(9)(17)(21) |
6310 Southwest Boulevard, Suite 204, Forth Worth, TX 76109 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
3/19/2032 |
$ |
— |
(17 |
) |
(19 |
) |
||||||||||||||||||||||||||
AOM Infusion (4)(5)(9)(17)(21) |
6310 Southwest Boulevard, Suite 204, Forth Worth, TX 76109 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
3/19/2032 |
$ |
— |
(24 |
) |
(13 |
) |
||||||||||||||||||||||||||
AOM Infusion (8)(13)(17)(19) |
6310 Southwest Boulevard, Suite 204, Forth Worth, TX 76109 |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.69 |
% |
3/19/2032 |
$ |
10,723 |
10,628 |
10,669 |
||||||||||||||||||||||||||
Apollo Intelligence (8)(13)(17)(19) |
480 Pleasant St, Watertown, MA 02472 |
First Lien Senior Secured Loan |
SOFR |
5.75 |
% |
9.50 |
% |
5/31/2028 |
$ |
13,373 |
13,321 |
13,105 |
||||||||||||||||||||||||||
Beacon Specialized Living (5)(17)(18) |
Beacon Specialized Living 890 N 10th St., Suite 110 Kalamazoo, MI 49009 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.50 |
% |
9.17 |
% |
3/25/2028 |
$ |
2,248 |
2,207 |
2,248 |
||||||||||||||||||||||||||
Beacon Specialized Living (5)(17)(21) |
Beacon Specialized Living 890 N 10th St., Suite 110 Kalamazoo, MI 49009 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
3/25/2028 |
$ |
— |
— |
— |
||||||||||||||||||||||||||||
Beacon Specialized Living (8)(17)(18) |
Beacon Specialized Living 890 N 10th St., Suite 110 Kalamazoo, MI 49009 |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.17 |
% |
3/25/2028 |
$ |
4,261 |
4,232 |
4,261 |
||||||||||||||||||||||||||
Caregiver (15)(17) |
718 South State Street, Clarks Summit, PA 18411 |
Subordinated Debt |
— |
16.50% PIK |
16.50 |
% |
1/1/2030 |
$ |
10,417 |
10,276 |
10,261 |
|||||||||||||||||||||||||||
Caregiver (15)(17) |
718 South State Street, Clarks Summit, PA 18411 |
Subordinated Debt |
— |
16.50% PIK |
16.50 |
% |
1/1/2030 |
$ |
5,792 |
5,741 |
5,705 |
|||||||||||||||||||||||||||
CRH Healthcare Purchaser, Inc. (13)(17)(18) |
2675 Paces Ferry Road SE, Suite 200, Atlanta, GA 30339 |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
9/17/2031 |
$ |
34,358 |
34,194 |
34,186 |
||||||||||||||||||||||||||
CRH Healthcare Purchaser, Inc. (4)(5)(9)(17)(21) |
2675 Paces Ferry Road SE, Suite 200, Atlanta, GA 30339 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
9/17/2031 |
$ |
— |
(20 |
) |
(41 |
) |
||||||||||||||||||||||||||
CRH Healthcare Purchaser, Inc. (4)(5)(9)(17)(21) |
2675 Paces Ferry Road SE, Suite 200, Atlanta, GA 30339 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
9/17/2031 |
$ |
— |
(16 |
) |
(16 |
) |
||||||||||||||||||||||||||
EHE Health (10)(12)(17) |
EHE Health 600 Fifth Avenue, 5th Floor New York, NY 10020 |
Equity Interest |
— |
— |
— |
— |
1,127 |
$ |
1,127 |
$ |
1,233 |
|||||||||||||||||||||||||||
EHE Health (5)(17)(21) |
EHE Health 600 Fifth Avenue, 5th Floor New York, NY 10020 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
8/7/2030 |
$ |
— |
— |
— |
||||||||||||||||||||||||||||
EHE Health (8)(17)(18) |
EHE Health 600 Fifth Avenue, 5th Floor New York, NY 10020 |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.17 |
% |
8/7/2030 |
$ |
13,261 |
13,157 |
13,261 |
||||||||||||||||||||||||||
Masco (6)(15)(17)(21) |
17450 College Parkway, Livonia, MI 48152 |
Subordinated Debt |
EURIBOR |
|
9.25% (0.75% PIK) |
|
12.23 |
% |
10/4/2032 |
€ |
5,666 |
6,111 |
6,716 |
|||||||||||||||||||||||||
Nafinco (5)(6)(17)(18) |
Eslaan 1 1404 EE Bussum The Netherlands |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
5.25 |
% |
7.37 |
% |
8/29/2031 |
€ |
267 |
276 |
307 |
||||||||||||||||||||||||||
Nafinco (5)(6)(17)(18) |
Eslaan 1 1404 EE Bussum The Netherlands |
First Lien Senior Secured Loan - Revolver |
EURIBOR |
5.25 |
% |
7.29 |
% |
5/30/2031 |
€ |
19 |
19 |
22 |
||||||||||||||||||||||||||
Nafinco (6)(17)(18) |
Eslaan 1 1404 EE Bussum The Netherlands |
First Lien Senior Secured Loan |
EURIBOR |
5.25 |
% |
7.37 |
% |
8/29/2031 |
€ |
1,464 |
1,592 |
1,710 |
||||||||||||||||||||||||||
Odyssey Behavioral Health (10)(12)(17) |
105 Westpark Dr Suite 410 Brentwood, TN 37027 |
Equity Interest |
— |
— |
— |
— |
7 |
698 |
740 |
|||||||||||||||||||||||||||||
Odyssey Behavioral Health (5)(9)(17)(21) |
105 Westpark Dr Suite 410 Brentwood, TN 37027 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
11/21/2030 |
$ |
— |
(35 |
) |
— |
|||||||||||||||||||||||||||
Odyssey Behavioral Health (8)(13)(17)(18) |
105 Westpark Dr Suite 410 Brentwood, TN 37027 |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
9.12 |
% |
5/21/2031 |
$ |
10,515 |
10,406 |
10,515 |
||||||||||||||||||||||||||
Pharmacy Partners (13)(16)(17) |
Pharmacy Partners Acquisition, LLC 50 Lawrence Road, Springfield Township, NJ 07081 |
First Lien Senior Secured Loan |
SOFR |
6.50 |
% |
10.32 |
% |
2/28/2029 |
$ |
9,668 |
9,591 |
9,668 |
||||||||||||||||||||||||||
| Portfolio Company |
Investment Type |
Index (1) |
Spread |
Interest Rate |
Maturity Date |
currency soi |
Principal/ Shares (9) |
Cost |
Market Value |
% of NAV (4) |
||||||||||||||||||||||||||||||
Pharmacy Partners (5)(9)(17)(21) |
Pharmacy Partners Acquisition, LLC 50 Lawrence Road, Springfield Township, NJ 07081 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
2/28/2029 |
$ |
— |
(17 |
) |
— |
|||||||||||||||||||||||||||||
Psychiatric Medical Care LLC (4)(5)(9)(17)(21) |
8 Cadillac Drive #230, Brentwood, TN 37027 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/1/2032 |
$ |
— |
(46 |
) |
(50 |
) |
||||||||||||||||||||||||||||
Psychiatric Medical Care LLC (8)(17)(19) |
8 Cadillac Drive #230, Brentwood, TN 37027 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.41 |
% |
7/1/2032 |
$ |
14,350 |
14,184 |
14,171 |
||||||||||||||||||||||||||||
Red Nucleus (5)(17)(19) |
19 W. College Avenue, Suite 300 Yardley, PA 19067 |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.25 |
% |
9.06 |
% |
10/17/2031 |
$ |
310 |
281 |
310 |
||||||||||||||||||||||||||||
Red Nucleus (5)(17)(19) |
19 W. College Avenue, Suite 300 Yardley, PA 19067 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.25 |
% |
9.22 |
% |
10/17/2031 |
$ |
420 |
399 |
420 |
||||||||||||||||||||||||||||
Red Nucleus (8)(13)(17)(19) |
19 W. College Avenue, Suite 300 Yardley, PA 19067 |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
9.02 |
% |
10/17/2031 |
$ |
6,530 |
6,462 |
6,530 |
||||||||||||||||||||||||||||
RedMed Operations (Collage Rehabilitation) (5)(9)(17)(21) |
16 Industrial Boulevard, Suite 203, Paoli, PA |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
2/28/2031 |
$ |
— |
(8 |
) |
— |
|||||||||||||||||||||||||||||
RedMed Operations (Collage Rehabilitation) (5)(17)(18) |
16 Industrial Boulevard, Suite 203, Paoli, PA |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.00 |
% |
8.77 |
% |
2/28/2031 |
$ |
293 |
280 |
293 |
||||||||||||||||||||||||||||
RedMed Operations (Collage Rehabilitation) (8)(13)(17)(18) |
16 Industrial Boulevard, Suite 203, Paoli, PA |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.72 |
% |
2/28/2031 |
$ |
15,444 |
15,378 |
15,444 |
||||||||||||||||||||||||||||
Soliant (21) |
5550 Peachtree Parkway, Suite 500 Peachtree Corners, GA 30092 |
First Lien Senior Secured Loan |
SOFR |
3.75 |
% |
7.79 |
% |
7/18/2031 |
$ |
1,917 |
1,926 |
1,563 |
||||||||||||||||||||||||||||
USME Holdco LLC (15)(17) |
4920 Westway Park Blvd., Ste. 225, Houston, TX 77041 |
Subordinated Debt |
— |
17.00% PIK |
17.00 |
% |
5/26/2031 |
$ |
16,386 |
16,291 |
16,304 |
|||||||||||||||||||||||||||||
Vatica Health, Inc. (4)(5)(9)(17)(21) |
11800 Amber Park Dr, Alpharetta, GA 30009 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/31/2032 |
$ |
— |
(18 |
) |
(18 |
) |
||||||||||||||||||||||||||||
Vatica Health, Inc. (8)(13)(17)(19) |
11800 Amber Park Dr, Alpharetta, GA 30009 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.45 |
% |
10/31/2032 |
$ |
17,461 |
17,290 |
17,286 |
||||||||||||||||||||||||||||
WellSky (21) |
11300 Switzer Road Overland Park, KS 66210 |
First Lien Senior Secured Loan |
SOFR |
2.86 |
% |
6.58 |
% |
3/10/2028 |
$ |
1,985 |
1,985 |
1,993 |
||||||||||||||||||||||||||||
WSHP Cottonwood Buyer, LLC (4)(5)(9)(17)(21) |
947 South 500 East Suite 105, American Fork, Utah US |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/18/2032 |
$ |
— |
(9 |
) |
(9 |
) |
||||||||||||||||||||||||||||
WSHP Cottonwood Buyer, LLC (4)(5)(9)(17)(21) |
947 South 500 East Suite 105, American Fork, Utah US |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/18/2032 |
$ |
— |
(18 |
) |
(18 |
) |
||||||||||||||||||||||||||||
WSHP Cottonwood Buyer, LLC (13)(17)(18) |
947 South 500 East Suite 105, American Fork, Utah US |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.67 |
% |
12/18/2032 |
$ |
7,200 |
7,164 |
7,164 |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Healthcare & Pharmaceuticals Total |
$ |
257,286 |
$ |
258,539 |
27.9 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
High Tech Industries |
||||||||||||||||||||||||||||||||||||||||
Access (6)(13)(17)(21) |
Armstrong Building, Oakwood Drive Loughborough University Science & Enterprise Park, Loughborough LE11 3QF, United Kingdom |
First Lien Senior Secured Loan |
SONIA |
5.25 |
% |
8.97 |
% |
6/28/2029 |
£ |
6,481 |
8,106 |
8,719 |
||||||||||||||||||||||||||||
Appriss (5)(9)(17)(21) |
Appriss Holdings, Inc. 9901 Linn Station Rd. Suite 500 Louisville, KY 40223 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
3/10/2031 |
$ |
— |
$ |
(21 |
) |
$ |
— |
|||||||||||||||||||||||||||
Appriss (5)(17)(18) |
Appriss Holdings, Inc. 9901 Linn Station Rd. Suite 500 Louisville, KY 40223 |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.00 |
% |
8.69 |
% |
3/10/2031 |
$ |
634 |
593 |
634 |
||||||||||||||||||||||||||||
Appriss (8)(13)(17)(18) |
Appriss Holdings, Inc. 9901 Linn Station Rd. Suite 500 Louisville, KY 40223 |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.74 |
% |
3/10/2031 |
$ |
21,276 |
$ |
21,138 |
$ |
21,276 |
||||||||||||||||||||||||||
Chartbeat (10)(12)(17) |
Chartbeat 701 Tillery St, Unit 12-1019, Austin, TX 78702 |
Warrants |
— |
— |
— |
— |
2 |
— |
532 |
|||||||||||||||||||||||||||||||
Chartbeat (15)(17) |
Chartbeat 701 Tillery St, Unit 12-1019, Austin, TX 78702 |
Subordinated Debt |
— |
16.00% PIK |
16.00 |
% |
10/4/2030 |
$ |
6,075 |
5,992 |
6,075 |
|||||||||||||||||||||||||||||
Chartbeat (15)(17) |
Chartbeat 701 Tillery St, Unit 12-1019, Austin, TX 78702 |
Subordinated Debt |
— |
16.00% PIK |
16.00 |
% |
10/4/2030 |
$ |
13,630 |
13,476 |
13,630 |
|||||||||||||||||||||||||||||
Galanthus Group Holdings, Limited (4)(5)(9)(17)(21) |
Carlisle, Cumbria, UK at 3c Clifford Court, Cooper Way |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/24/2031 |
£ |
— |
(28 |
) |
(28 |
) |
||||||||||||||||||||||||||||
Galanthus Group Holdings, Limited (17)(18) |
Carlisle, Cumbria, UK at 3c Clifford Court, Cooper Way |
First Lien Senior Secured Loan |
SONIA |
5.50 |
% |
9.23 |
% |
12/24/2031 |
£ |
7,856 |
10,498 |
10,462 |
||||||||||||||||||||||||||||
| Portfolio Company |
Investment Type |
Index (1) |
Spread |
Interest Rate |
Maturity Date |
currency soi |
Principal/ Shares (9) |
Cost |
Market Value |
% of NAV (4) |
||||||||||||||||||||||||||||||
Galanthus Group Holdings, Limited (4)(5)(9)(17)(21) |
Carlisle, Cumbria, UK at 3c Clifford Court, Cooper Way |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/24/2031 |
$ |
— |
(28 |
) |
(28 |
) |
||||||||||||||||||||||||||||
Galanthus Group Holdings, Limited (17)(18) |
Carlisle, Cumbria, UK at 3c Clifford Court, Cooper Way |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.15 |
% |
12/24/2031 |
$ |
10,450 |
10,346 |
10,346 |
||||||||||||||||||||||||||||
Galanthus Group Holdings, Limited (5)(17)(21) |
Carlisle, Cumbria, UK at 3c Clifford Court, Cooper Way |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
6/24/2031 |
£ |
— |
— |
— |
||||||||||||||||||||||||||||||
Govineer Solutions (fka Black Mountain) (5)(9)(17)(21) |
Black Mountain Software 110 Main St Ste 3 Polson, MT 59860 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/7/2030 |
$ |
— |
(14 |
) |
— |
|||||||||||||||||||||||||||||
Govineer Solutions (fka Black Mountain) (5)(9)(17)(21) |
Black Mountain Software 110 Main St Ste 3 Polson, MT 59860 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
10/7/2030 |
$ |
— |
(21 |
) |
— |
|||||||||||||||||||||||||||||
Govineer Solutions (fka Black Mountain) (8)(13)(17)(18) |
Black Mountain Software 110 Main St Ste 3 Polson, MT 59860 |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.67 |
% |
10/7/2030 |
$ |
15,733 |
15,639 |
15,733 |
||||||||||||||||||||||||||||
HG Insights, Inc. (10)(12)(17) |
1 N Calle Cesar Chavez, STE 100, Santa Barbara, CA 93103 |
Equity Interest |
— |
— |
— |
— |
1,625 |
2,502 |
2,773 |
|||||||||||||||||||||||||||||||
HG Insights, Inc. (8)(13)(17)(18) |
1 N Calle Cesar Chavez, STE 100, Santa Barbara, CA 93103 |
First Lien Senior Secured Loan |
SOFR |
7.50 |
% |
11.23 |
% |
6/16/2031 |
$ |
34,365 |
33,740 |
34,021 |
||||||||||||||||||||||||||||
LogRhythm (4)(5)(9)(17)(21) |
LogRhyth, Inc. 385 Interlocken Crescent, Broomfield, CO 80021 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/2/2029 |
$ |
— |
(11 |
) |
(19 |
) |
||||||||||||||||||||||||||||
LogRhythm (8)(17)(18) |
Shiremanstown, PA 17011 |
First Lien Senior Secured Loan |
SOFR |
7.50 |
% |
11.34 |
% |
7/2/2029 |
$ |
4,546 |
4,450 |
4,364 |
||||||||||||||||||||||||||||
New Gen Holding (6)(8)(15)(17)(21) |
1747 E. Morten Ave, Suite 202, Phoenix, AZ 85020 |
First Lien Senior Secured Loan |
EURIBOR |
|
2.00% (4.25% PIK) |
|
8.37 |
% |
5/28/2031 |
€ |
5,863 |
$ |
6,585 |
$ |
6,829 |
|||||||||||||||||||||||||
PayRange (10)(12)(17) |
9600 NE Cascades Pkwy, Suite 280, Portland, OR 97220 |
Equity Interest |
— |
— |
— |
— |
1,176 |
$ |
1,176 |
$ |
1,996 |
|||||||||||||||||||||||||||||
PayRange (5)(9)(17)(21) |
9600 NE Cascades Pkwy, Suite 280, Portland, OR 97220 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/31/2030 |
$ |
— |
$ |
(7 |
) |
$ |
— |
|||||||||||||||||||||||||||
PayRange (8)(17)(18) |
9600 NE Cascades Pkwy, Suite 280, Portland, OR 97220 |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.72 |
% |
10/31/2030 |
$ |
2,108 |
2,091 |
2,108 |
||||||||||||||||||||||||||||
PayRange (8)(13)(17)(18) |
9600 NE Cascades Pkwy, Suite 280, Portland, OR 97220 |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.75 |
% |
10/31/2030 |
$ |
18,041 |
17,951 |
18,041 |
||||||||||||||||||||||||||||
PlentyMarkets (6)(13)(15)(17)(21) |
Kassel, Bürgermeister-Brunner-Straße 15, Germany |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
|
2.80% (3.70% PIK) |
|
8.53 |
% |
4/2/2032 |
€ |
1,527 |
1,656 |
1,779 |
|||||||||||||||||||||||||||
Proofpoint, Inc. (14) |
925 W Maude Avenue, Sunnyvale, CA United States |
First Lien Senior Secured Loan |
SOFR |
3.00 |
% |
6.67 |
% |
8/31/2028 |
$ |
2,945 |
2,938 |
2,965 |
||||||||||||||||||||||||||||
RetailNext (17)(18) |
307 Orchard City Drive, Suite 100, Campbell, CA, USA 95008 |
First Lien Senior Secured Loan |
SOFR |
7.00 |
% |
10.76 |
% |
12/5/2030 |
$ |
7,975 |
7,910 |
7,895 |
||||||||||||||||||||||||||||
RetailNext (5)(17)(21) |
307 Orchard City Drive, Suite 100, Campbell, CA, USA 95008 |
First Lien Senior Secured Loan - Revolver |
SOFR |
7.00 |
% |
10.86 |
% |
12/5/2030 |
$ |
1,000 |
987 |
984 |
||||||||||||||||||||||||||||
SensorTower (10)(12)(17) |
Sensor Tower 2261 Market Street, Suite 4331, San Francisco, CA 94114 |
Equity Interest |
— |
— |
— |
— |
63 |
974 |
6,052 |
|||||||||||||||||||||||||||||||
SensorTower (5)(9)(17)(21) |
Sensor Tower 2261 Market Street, Suite 4331, San Francisco, CA 94114 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
3/15/2029 |
$ |
— |
$ |
(5 |
) |
$ |
— |
|||||||||||||||||||||||||||
SensorTower (8)(13)(17)(22) |
Sensor Tower 2261 Market Street, Suite 4331, San Francisco, CA 94114 |
First Lien Senior Secured Loan |
SOFR |
7.50 |
% |
11.20 |
% |
3/15/2029 |
$ |
3,881 |
$ |
3,843 |
$ |
3,881 |
||||||||||||||||||||||||||
Utimaco (6)(17)(19) |
Suite 150, 910 E Hamilton Ave., Campbell, CA, 95008 |
First Lien Senior Secured Loan |
SOFR |
5.93 |
% |
9.73 |
% |
5/14/2029 |
$ |
3,934 |
$ |
3,909 |
$ |
3,934 |
||||||||||||||||||||||||||
Utimaco (6)(17)(19) |
Suite 150, 910 E Hamilton Ave., Campbell, CA, 95008 |
First Lien Senior Secured Loan |
SOFR |
5.93 |
% |
9.73 |
% |
5/14/2029 |
$ |
1,464 |
$ |
1,455 |
$ |
1,464 |
||||||||||||||||||||||||||
Utimaco (6)(8)(17)(19) |
Suite 150, 910 E Hamilton Ave., Campbell, CA, 95008 |
First Lien Senior Secured Loan |
EURIBOR |
5.50 |
% |
7.62 |
% |
5/14/2029 |
€ |
5,551 |
6,057 |
6,515 |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
High Tech Industries Total |
$ |
183,877 |
$ |
192,933 |
20.8 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Hotel, Gaming & Leisure |
||||||||||||||||||||||||||||||||||||||||
Awayday (5)(9)(17)(21) |
4640 Admiralty Way, 11th Floor, Marina del Rey, CA 90292 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
5/6/2032 |
$ |
— |
$ |
(33 |
) |
$ |
— |
|||||||||||||||||||||||||||
Awayday (17)(18) |
4640 Admiralty Way, 11th Floor, Marina del Rey, CA 90292 |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
5/6/2032 |
$ |
2,494 |
$ |
2,470 |
$ |
2,494 |
||||||||||||||||||||||||||
Awayday (8)(13)(17)(18) |
4640 Admiralty Way, 11th Floor, Marina del Rey, CA 90292 |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
5/6/2032 |
$ |
22,851 |
22,653 |
22,851 |
||||||||||||||||||||||||||||
| Portfolio Company |
Investment Type |
Index (1) |
Spread |
Interest Rate |
Maturity Date |
currency soi |
Principal/ Shares (9) |
Cost |
Market Value |
% of NAV (4) |
||||||||||||||||||||||||||||||
Awayday (5)(9)(17)(21) |
4640 Admiralty Way, 11th Floor, Marina del Rey, CA 90292 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
5/6/2032 |
$ |
— |
(32 |
) |
— |
|||||||||||||||||||||||||||||
Awayday (5)(9)(17)(21) |
4640 Admiralty Way, 11th Floor, Marina del Rey, CA 90292 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
5/6/2032 |
$ |
— |
(5 |
) |
— |
|||||||||||||||||||||||||||||
City BBQ (10)(12)(17) |
City Barbeque, LLC 5168 Blazer Parkway Dublin, Ohio 43017 |
Preferred Equity |
— |
— |
— |
— |
3 |
$ |
734 |
$ |
837 |
|||||||||||||||||||||||||||||
City BBQ (4)(5)(17)(21) |
City Barbeque, LLC 5168 Blazer Parkway Dublin, Ohio 43017 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
9/4/2030 |
$ |
— |
— |
(35 |
) |
|||||||||||||||||||||||||||||
City BBQ (4)(5)(9)(17)(21) |
City Barbeque, LLC 5168 Blazer Parkway Dublin, Ohio 43017 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
9/4/2030 |
$ |
— |
(17 |
) |
(13 |
) |
||||||||||||||||||||||||||||
City BBQ (8)(17)(18) |
City Barbeque, LLC 5168 Blazer Parkway Dublin, Ohio 43017 |
First Lien Senior Secured Loan |
SOFR |
5.35 |
% |
9.10 |
% |
9/4/2030 |
$ |
7,487 |
7,436 |
7,449 |
||||||||||||||||||||||||||||
Le Berger SA (6)(17)(18) |
PO Box 1946, 412 Mount Kemble Avenue, Morristown, NJ 07962 |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
3.75 |
% |
5.77 |
% |
2/21/2028 |
€ |
500 |
522 |
587 |
||||||||||||||||||||||||||||
Pollo Tropical (5)(9)(17)(21) |
Pollo Tropical 7255 Corporate Center Drive, Suite C, Miami, FL 33126 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/23/2029 |
$ |
— |
(7 |
) |
— |
|||||||||||||||||||||||||||||
Pollo Tropical (8)(13)(17)(18) |
Pollo Tropical 7255 Corporate Center Drive, Suite C, Miami, FL 33126 |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
9.07 |
% |
10/23/2029 |
$ |
6,047 |
5,989 |
6,047 |
||||||||||||||||||||||||||||
Pyramid Global Hospitality (13)(17)(25) |
30 Rowes Wharf Suite 5300, Boston, MA 02110 |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
9.11 |
% |
1/19/2028 |
$ |
9,503 |
9,362 |
9,503 |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Hotel, Gaming & Leisure Total |
$ |
49,072 |
$ |
49,720 |
5.4 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Media: Advertising, Printing & Publishing |
||||||||||||||||||||||||||||||||||||||||
Facts Global Energy (4)(5)(6)(9)(17)(21) |
FGE House, 133 Aldersgate Street, London, EC1A 4JA, United Kingdo |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/20/2031 |
$ |
— |
(3 |
) |
(15 |
) |
||||||||||||||||||||||||||||
Facts Global Energy (4)(5)(6)(9)(17)(21) |
FGE House, 133 Aldersgate Street, London, EC1A 4JA, United Kingdo |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
6/20/2031 |
$ |
— |
(1 |
) |
(4 |
) |
||||||||||||||||||||||||||||
Facts Global Energy (6)(17)(18) |
FGE House, 133 Aldersgate Street, London, EC1A 4JA, United Kingdo |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.25 |
% |
9.05 |
% |
12/20/2031 |
$ |
883 |
879 |
861 |
||||||||||||||||||||||||||||
Facts Global Energy (6)(17)(18) |
FGE House, 133 Aldersgate Street, London, EC1A 4JA, United Kingdo |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.25 |
% |
9.05 |
% |
12/20/2031 |
$ |
635 |
621 |
619 |
||||||||||||||||||||||||||||
OGH Bidco Limited (5)(6)(13)(17)(21) |
Unit 54 Merlin House Meteor Way Lee-on-the-Solent, |
First Lien Senior Secured Loan - Delayed Draw |
SONIA |
6.25 |
% |
10.23 |
% |
6/29/2029 |
£ |
1,134 |
1,416 |
1,303 |
||||||||||||||||||||||||||||
OGH Bidco Limited (6)(13)(17)(21) |
Unit 54 Merlin House Meteor Way Lee-on-the-Solent, |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
6.50 |
% |
10.61 |
% |
9/2/2029 |
£ |
3,750 |
4,377 |
4,135 |
||||||||||||||||||||||||||||
OGH Bidco Limited (6)(8)(13)(17)(21) |
Unit 54 Merlin House Meteor Way Lee-on-the-Solent, |
First Lien Senior Secured Loan |
SONIA |
6.50 |
% |
10.23 |
% |
6/29/2029 |
£ |
8,100 |
10,225 |
10,324 |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Media: Advertising, Printing & Publishing Total |
$ |
17,514 |
$ |
17,223 |
1.9 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Metals & Mining |
||||||||||||||||||||||||||||||||||||||||
Elevation NewCo Intermediate, LLC (10)(12)(17) |
8625 State Hwy 91 S, Dillon, MT 59725 |
Equity Interest |
— |
— |
— |
— |
328 |
— |
— |
|||||||||||||||||||||||||||||||
Elevation NewCo, LLC (4)(5)(17)(21) |
8625 State Hwy 91 S, Dillon, MT 59725 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
8/1/2031 |
$ |
— |
— |
(54 |
) |
|||||||||||||||||||||||||||||
Elevation NewCo, LLC (17)(18) |
8625 State Hwy 91 S, Dillon, MT 59725 |
First Lien Senior Secured Loan |
SOFR |
5.75 |
% |
9.60 |
% |
8/1/2031 |
$ |
7,014 |
6,948 |
6,944 |
||||||||||||||||||||||||||||
Elevation NewCo, LLC (4)(5)(9)(17)(21) |
8625 State Hwy 91 S, Dillon, MT 59725 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
8/1/2031 |
$ |
— |
(15 |
) |
(16 |
) |
||||||||||||||||||||||||||||
Lindstrom, LLC (5)(17)(19) |
2950 100th Ct NE, Blaine, MN 55449 |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.50 |
% |
9.20 |
% |
12/30/2032 |
$ |
2,451 |
2,350 |
2,367 |
||||||||||||||||||||||||||||
Lindstrom, LLC (17)(19) |
2950 100th Ct NE, Blaine, MN 55449 |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.20 |
% |
12/30/2032 |
$ |
43,612 |
43,122 |
43,067 |
||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Metals & Mining Total |
$ |
52,405 |
$ |
52,308 |
5.6 |
% | ||||||||||||||||||||||||||||||||||
| |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||
Retail |
||||||||||||||||||||||||||||||||||||||||
Galeria (6)(10)(12)(17) |
9, rue de Bitbourg, L-1273 Luxembourg, Grand Duchy of Luxembourg |
Equity Interest |
— |
— |
— |
— |
43 |
10 |
10 |
|||||||||||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread |
Interest Rate |
Maturity Date |
currency soi |
Principal/ Shares (9) |
Cost |
Market Value |
% of NAV (4) |
||||||||||||||||||||||||||||||
Galeria (6)(15)(17) |
9, rue de Bitbourg, L-1273 Luxembourg, Grand Duchy of Luxembourg |
First Lien Senior Secured Loan - Delayed Draw |
— |
15.00 |
% PIK |
15.00 |
% |
4/9/2029 |
€ |
4,412 |
4,799 |
5,177 |
||||||||||||||||||||||||||||
Retail Total |
$ |
4,809 |
$ |
5,187 |
0.6 |
% | ||||||||||||||||||||||||||||||||||
Services: Business |
||||||||||||||||||||||||||||||||||||||||
ACAMS (5)(9)(17)(21) |
ACAMS 152 West 57th Street New York, NY 10019 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/30/2031 |
$ |
— |
(53 |
) |
— |
|||||||||||||||||||||||||||||
ACAMS (17)(18) |
ACAMS 152 West 57th Street New York, NY 10019 |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.69 |
% |
12/30/2031 |
$ |
27,506 |
27,231 |
27,506 |
||||||||||||||||||||||||||||
Advanced Aircrew (10)(12)(17) |
Advanced Aircrew Academy 170 Meeting Street, Suite 110, Charleston, SC 29401 |
Preferred Equity |
— |
— |
— |
— |
545 |
545 |
593 |
|||||||||||||||||||||||||||||||
Advanced Aircrew (5)(17)(21) |
Advanced Aircrew Academy 170 Meeting Street, Suite 110, Charleston, SC 29401 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/26/2030 |
$ |
— |
— |
— |
||||||||||||||||||||||||||||||
Advanced Aircrew (8)(17)(18) |
Advanced Aircrew Academy 170 Meeting Street, Suite 110, Charleston, SC 29401 |
First Lien Senior Secured Loan |
SOFR |
6.50 |
% |
10.22 |
% |
7/26/2030 |
$ |
4,655 |
4,619 |
4,655 |
||||||||||||||||||||||||||||
Allbridge (13)(17)(18) |
Allbridge, LLC 2710 Wycliff Road Raleigh, NC 27607 |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.17 |
% |
6/5/2030 |
$ |
4,925 |
4,898 |
4,925 |
||||||||||||||||||||||||||||
Allbridge (5)(17)(21) |
Allbridge, LLC 2710 Wycliff Road Raleigh, NC 27607 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
6/5/2030 |
$ |
— |
— |
— |
||||||||||||||||||||||||||||||
Allbridge (5)(17)(21) |
Allbridge, LLC 2710 Wycliff Road Raleigh, NC 27607 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
6/5/2030 |
$ |
— |
— |
— |
||||||||||||||||||||||||||||||
AMI (5)(9)(17)(21) |
AMI US Holdings Inc. (1) 1999 Bryan St. Dallas, TX 75201 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/17/2031 |
$ |
— |
(14 |
) |
— |
|||||||||||||||||||||||||||||
AMI (8)(13)(17)(19) |
AMI US Holdings Inc. (1) 1999 Bryan St. Dallas, TX 75201 |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.90 |
% |
10/17/2031 |
$ |
10,557 |
10,492 |
10,557 |
||||||||||||||||||||||||||||
BLI Buyer, Inc. (5)(17)(21) |
#7 Gateway Commerce Ctr., Edwardsville, IL 62025 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
10/31/2031 |
$ |
— |
— |
— |
||||||||||||||||||||||||||||||
BLI Buyer, Inc. (4)(5)(9)(17)(21) |
#7 Gateway Commerce Ctr., Edwardsville, IL 62025 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/31/2031 |
$ |
— |
(10 |
) |
(11 |
) |
||||||||||||||||||||||||||||
BLI Buyer, Inc. (17)(18) |
#7 Gateway Commerce Ctr., Edwardsville, IL 62025 |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.84 |
% |
10/31/2031 |
$ |
9,629 |
9,582 |
9,581 |
||||||||||||||||||||||||||||
Cube (5)(6)(15)(17)(21) |
Mach 1 Bidco Limited 2 More London Riverside, London, United Kingdom, SE1 2AP |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
|
3.00% (4.40% PIK) |
|
11.07 |
% |
5/20/2031 |
$ |
158 |
153 |
154 |
|||||||||||||||||||||||||||
Cube (6)(15)(17)(21) |
Mach 1 Bidco Limited 2 More London Riverside, London, United Kingdom, SE1 2AP |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
|
3.00% (4.40% PIK) |
|
11.08 |
% |
5/20/2031 |
$ |
121 |
102 |
100 |
|||||||||||||||||||||||||||
Cube (6)(15)(17)(21) |
Mach 1 Bidco Limited 2 More London Riverside, London, United Kingdom, SE1 2AP |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
|
2.00% (4.50% PIK) |
|
10.19 |
% |
5/20/2031 |
$ |
9,426 |
9,426 |
9,426 |
|||||||||||||||||||||||||||
Cube (6)(15)(17)(21) |
Mach 1 Bidco Limited 2 More London Riverside, London, United Kingdom, SE1 2AP |
First Lien Senior Secured Loan - Delayed Draw |
SONIA |
10.00% PIK |
13.73 |
% |
5/22/2032 |
£ |
2,185 |
2,992 |
2,939 |
|||||||||||||||||||||||||||||
Discovery Senior Living (13)(17)(18) |
Discovery Senior Living 3461 Bonita Bay Blvd #100 Bonita Springs, FL 34134 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.47 |
% |
3/18/2030 |
$ |
4,913 |
4,871 |
4,913 |
||||||||||||||||||||||||||||
Discovery Senior Living (17)(18) |
Discovery Senior Living 3461 Bonita Bay Blvd #100 Bonita Springs, FL 34134 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75 |
% |
8.47 |
% |
3/18/2030 |
$ |
821 |
817 |
821 |
||||||||||||||||||||||||||||
Discovery Senior Living (5)(17)(18) |
Discovery Senior Living 3461 Bonita Bay Blvd #100 Bonita Springs, FL 34134 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75 |
% |
8.47 |
% |
3/18/2030 |
$ |
2,629 |
2,613 |
2,628 |
||||||||||||||||||||||||||||
Discovery Senior Living (5)(9)(17)(21) |
Discovery Senior Living 3461 Bonita Bay Blvd #100 Bonita Springs, FL 34134 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
3/18/2030 |
$ |
— |
(6 |
) |
— |
|||||||||||||||||||||||||||||
DSN (Dealer Services Network) (8)(13)(17)(18) |
Dealer Services Network, LLC 3155 SW 10th St, Ste D, Deerfield Beach, FL 33442, US |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.16 |
% |
2/9/2027 |
$ |
4,950 |
4,928 |
4,950 |
||||||||||||||||||||||||||||
DTIQ (10)(12)(17) |
DTIQ Technologies, Inc. 111 Speen St #550, Framingham, MA 01701 |
Equity Interest |
— |
— |
— |
— |
1,665 |
571 |
1,307 |
|||||||||||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread |
Interest Rate |
Maturity Date |
currency soi |
Principal/ Shares (9) |
Cost |
Market Value |
% of NAV (4) |
||||||||||||||||||||||||||||
DTIQ (10)(12)(17) |
DTIQ Technologies, Inc. 111 Speen St #550, Framingham, MA 01701 |
Equity Interest |
— |
— |
— |
— |
3,351 |
— |
— |
|||||||||||||||||||||||||||||
DTIQ (5)(17)(23) |
DTIQ Technologies, Inc. 111 Speen St #550, Framingham, MA 01701 |
First Lien Senior Secured Loan - Revolver |
SOFR |
7.50 |
% |
11.22 |
% |
9/30/2029 |
$ |
630 |
$ |
630 |
$ |
583 |
||||||||||||||||||||||||
DTIQ (4)(5)(9)(17)(21) |
DTIQ Technologies, Inc. 111 Speen St #550, Framingham, MA 01701 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
9/30/2029 |
$ |
— |
(24 |
) |
(63 |
) |
||||||||||||||||||||||||||
DTIQ (8)(13)(17)(23) |
DTIQ Technologies, Inc. 111 Speen St #550, Framingham, MA 01701 |
First Lien Senior Secured Loan |
SOFR |
7.50 |
% |
11.22 |
% |
9/30/2029 |
$ |
21,011 |
20,736 |
20,696 |
||||||||||||||||||||||||||
Easy Ice (5)(17)(18) |
Easy Ice, LLC 925 W Washington St #100, Marquette, MI 49855 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.40 |
% |
9.07 |
% |
10/30/2030 |
$ |
1,272 |
1,240 |
1,266 |
||||||||||||||||||||||||||
Easy Ice (5)(17)(18) |
Easy Ice, LLC 925 W Washington St #100, Marquette, MI 49855 |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.40 |
% |
9.09 |
% |
10/30/2030 |
$ |
714 |
689 |
714 |
||||||||||||||||||||||||||
Easy Ice (8)(13)(17)(18) |
Easy Ice, LLC 925 W Washington St #100, Marquette, MI 49855 |
First Lien Senior Secured Loan |
SOFR |
5.40 |
% |
9.24 |
% |
10/30/2030 |
$ |
11,560 |
11,420 |
11,560 |
||||||||||||||||||||||||||
Electronic Merchant Systems (17)(19) |
Electronic Merchant Systems 250 W Huron Rd #400 Cleveland, OH 44113 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.50 |
% |
8/1/2030 |
$ |
3,266 |
3,227 |
3,266 |
||||||||||||||||||||||||||
Electronic Merchant Systems (10)(12)(17) |
Electronic Merchant Systems 250 W Huron Rd #400 Cleveland, OH 44113 |
Equity Interest |
— |
— |
— |
— |
72 |
496 |
969 |
|||||||||||||||||||||||||||||
Electronic Merchant Systems (5)(17)(21) |
Electronic Merchant Systems 250 W Huron Rd #400 Cleveland, OH 44113 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
8/1/2030 |
$ |
— |
— |
— |
||||||||||||||||||||||||||||
Electronic Merchant Systems (8)(17)(19) |
Electronic Merchant Systems 250 W Huron Rd #400 Cleveland, OH 44113 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.48 |
% |
8/1/2030 |
$ |
9,121 |
8,999 |
9,121 |
||||||||||||||||||||||||||
Enlyte (fka Mitchell International) (14) |
9771 Clairemont Mesa Blvd, Ste A, San Diego, California, 92124, United States |
First Lien Senior Secured Loan |
SOFR |
3.25 |
% |
6.97 |
% |
6/17/2031 |
$ |
1,970 |
1,953 |
1,979 |
||||||||||||||||||||||||||
E-Tech Group (13)(17)(18) |
E-Tech Group 8614 Jacquemin Dr, West Chester Township, OH 45069 |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.17 |
% |
4/9/2030 |
$ |
3,467 |
3,442 |
3,424 |
||||||||||||||||||||||||||
E-Tech Group (4)(5)(9)(17)(21) |
E-Tech Group 8614 Jacquemin Dr, West Chester Township, OH 45069 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
4/9/2030 |
$ |
— |
(5 |
) |
(9 |
) |
||||||||||||||||||||||||||
Fiduciaire Jean-Marc Faber (FJMF) (4)(5)(6)(9)(17)(21) |
63-65 Rue De Merl, Luxembourg, L-2146 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
4/3/2032 |
€ |
— |
(7 |
) |
(17 |
) |
||||||||||||||||||||||||||
Fiduciaire Jean-Marc Faber (FJMF) (6)(8)(13)(17)(18) |
63-65 Rue De Merl, Luxembourg, L-2146 |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
5.50 |
% |
7.58 |
% |
4/3/2032 |
€ |
3,566 |
3,904 |
4,143 |
||||||||||||||||||||||||||
Grant Thornton (21) |
3333 Finley Rd Suite 700 Downers Grove, Illinois (US-IL), 60515 |
First Lien Senior Secured Loan |
SOFR |
2.75 |
% |
6.47 |
% |
6/2/2031 |
$ |
2,970 |
2,967 |
2,979 |
||||||||||||||||||||||||||
Hollywood LP (6)(10)(15)(17) |
1562 N Cahuenga Blvd, Los Angeles, CA, 90028-7313 |
Preferred Equity |
— |
12.50% PIK |
12.50 |
% |
— |
4,676 |
6,072 |
6,164 |
||||||||||||||||||||||||||||
LEP CP Co-Invest, L.P. (6)(10)(12)(17) |
40 West 57th Street, Suite 1620, New York, NY 10019 |
Equity Interest |
— |
— |
— |
— |
714 |
948 |
1,019 |
|||||||||||||||||||||||||||||
Press Ganey (21) |
1173 Ignition Drive, South Bend, Indiana, US |
First Lien Senior Secured Loan |
SOFR |
3.00 |
% |
6.72 |
% |
4/30/2031 |
$ |
3,960 |
$ |
3,960 |
$ |
3,972 |
||||||||||||||||||||||||
PRGX (4)(5)(9)(17)(21) |
600 Galleria Pkwy, Vinings, GA |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/20/2030 |
$ |
— |
$ |
(33 |
) |
$ |
(116 |
) |
||||||||||||||||||||||||
PRGX (8)(13)(17)(18) |
600 Galleria Pkwy, Vinings, GA |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.16 |
% |
12/20/2030 |
$ |
12,219 |
12,115 |
12,035 |
||||||||||||||||||||||||||
Pure Wafer (10)(12)(17) |
2240 Ringwood Avenue San Jose, CA 95131 U.S.A. |
Equity Interest |
— |
— |
— |
— |
1,439 |
1,439 |
1,607 |
|||||||||||||||||||||||||||||
Pure Wafer (5)(17)(18) |
2240 Ringwood Avenue San Jose, CA 95131 U.S.A. |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.35 |
% |
9.07 |
% |
11/12/2030 |
$ |
1,613 |
1,604 |
1,613 |
||||||||||||||||||||||||||
Pure Wafer (5)(9)(17)(21) |
2240 Ringwood Avenue San Jose, CA 95131 U.S.A. |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
11/12/2030 |
$ |
— |
(19 |
) |
— |
|||||||||||||||||||||||||||
Pure Wafer (8)(13)(17)(18) |
2240 Ringwood Avenue San Jose, CA 95131 U.S.A. |
First Lien Senior Secured Loan |
SOFR |
5.35 |
% |
9.07 |
% |
11/12/2030 |
$ |
7,778 |
$ |
7,715 |
$ |
7,778 |
||||||||||||||||||||||||
R1 RCM Inc. (21) |
1 Kellaway Dr, Randolph, MA 02368 |
First Lien Senior Secured Loan |
SOFR |
3.00 |
% |
6.72 |
% |
11/19/2031 |
$ |
2,779 |
2,764 |
2,791 |
||||||||||||||||||||||||||
R1 RCM Inc. (5)(9)(21) |
1 Kellaway Dr, Randolph, MA 02368 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
11/19/2031 |
$ |
— |
(1 |
) |
1 |
|||||||||||||||||||||||||||
Rydoo (6)(17)(18) |
Rydoo Finance Hendrik Consciencestraat 40/42, 2800 Mechelen, Belgium |
First Lien Senior Secured Loan |
EURIBOR |
6.75 |
% |
8.87 |
% |
9/26/2031 |
€ |
2,802 |
3,201 |
3,288 |
||||||||||||||||||||||||||
Rydoo (6)(10)(12)(17) |
Rydoo Finance Hendrik Consciencestraat 40/42, 2800 Mechelen, Belgium |
Preferred Equity |
— |
— |
— |
— |
352 |
412 |
463 |
|||||||||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread |
Interest Rate |
Maturity Date |
currency soi |
Principal/ Shares (9) |
Cost |
Market Value |
% of NAV (4) |
||||||||||||||||||||||||||||||
Rydoo (6)(10)(12)(17) |
Rydoo Finance Hendrik Consciencestraat 40/42, 2800 Mechelen, Belgium |
Equity Interest |
— |
— |
— |
— |
821 |
962 |
1,277 |
|||||||||||||||||||||||||||||||
Rydoo (6)(17)(18) |
Rydoo Finance Hendrik Consciencestraat 40/42, 2800 Mechelen, Belgium |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
6.75 |
% |
8.87 |
% |
9/12/2031 |
€ |
778 |
861 |
913 |
||||||||||||||||||||||||||||
SoftCo (6)(10)(12)(17) |
SoftCo South County Business Park, Leopardstown, Dublin, D18 N799, Ireland. |
Equity Interest |
— |
— |
— |
— |
892 |
967 |
1,310 |
|||||||||||||||||||||||||||||||
SoftCo (6)(17)(18) |
SoftCo South County Business Park, Leopardstown, Dublin, D18 N799, Ireland. |
First Lien Senior Secured Loan |
EURIBOR |
6.50 |
% |
8.57 |
% |
2/22/2031 |
€ |
3,600 |
$ |
3,870 |
$ |
4,225 |
||||||||||||||||||||||||||
Services: Business Total |
$ |
190,261 |
$ |
193,995 |
20.9 |
% | ||||||||||||||||||||||||||||||||||
Services: Consumer |
||||||||||||||||||||||||||||||||||||||||
CorePower Yoga, LLC (8)(13)(17)(18) |
3001 Brighton Blvd, Denver, CO |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
4/30/2031 |
$ |
35,897 |
35,738 |
35,897 |
||||||||||||||||||||||||||||
CorePower Yoga, LLC (5)(9)(17)(21) |
3001 Brighton Blvd, Denver, CO |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
4/30/2031 |
$ |
— |
$ |
(3 |
) |
$ |
— |
|||||||||||||||||||||||||||
CorePower Yoga, LLC (5)(9)(17)(21) |
3001 Brighton Blvd, Denver, CO |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
4/30/2031 |
$ |
— |
(11 |
) |
— |
|||||||||||||||||||||||||||||
Master ConcessionAir (17)(26) |
1200 NW 78 Ave. Suite #400 Doral, FL 33126 |
First Lien Senior Secured Loan |
SOFR |
8.75 |
% |
12.44 |
% |
6/21/2029 |
$ |
1,707 |
1,682 |
1,622 |
||||||||||||||||||||||||||||
Master ConcessionAir (5)(17)(26) |
1200 NW 78 Ave. Suite #400 Doral, FL 33126 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
8.75 |
% |
12.64 |
% |
6/21/2029 |
$ |
182 |
182 |
159 |
||||||||||||||||||||||||||||
Master ConcessionAir (5)(17)(26) |
1200 NW 78 Ave. Suite #400 Doral, FL 33126 |
First Lien Senior Secured Loan - Revolver |
SOFR |
8.75 |
% |
12.49 |
% |
6/21/2029 |
$ |
216 |
213 |
205 |
||||||||||||||||||||||||||||
Owl Acquisition, LLC (8)(13)(17)(19) |
47 Old Webster Road Oxford, MA 01540 |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.63 |
% |
4/17/2032 |
$ |
25,174 |
25,089 |
24,670 |
||||||||||||||||||||||||||||
Owl Acquisition, LLC (4)(5)(9)(17)(21) |
47 Old Webster Road Oxford, MA 01540 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
4/17/2032 |
$ |
— |
$ |
(24 |
) |
$ |
(144 |
) |
||||||||||||||||||||||||||
Owl Acquisition, LLC (5)(17)(21) |
47 Old Webster Road Oxford, MA 01540 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75 |
% |
8.69 |
% |
4/17/2032 |
$ |
609 |
601 |
540 |
||||||||||||||||||||||||||||
Spotless Brands (5)(17)(18) |
Spotless Brands, LLC 2 Mid America Plaza Suite 450, Oakbrook Terrace, IL 60181 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.00 |
% |
8.87 |
% |
7/25/2028 |
$ |
1,370 |
1,337 |
1,369 |
||||||||||||||||||||||||||||
Spotless Brands (17)(18) |
Spotless Brands, LLC 2 Mid America Plaza Suite 450, Oakbrook Terrace, IL 60181 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.50 |
% |
9.37 |
% |
7/25/2028 |
$ |
9,618 |
9,586 |
9,618 |
||||||||||||||||||||||||||||
Vasa Fitness Buyer, Inc. (17)(18) |
J1259 S 800 E, Orem, UT |
First Lien Senior Secured Loan |
SOFR |
6.35 |
% |
10.07 |
% |
8/15/2030 |
$ |
21,167 |
20,935 |
20,903 |
||||||||||||||||||||||||||||
Vasa Fitness, LLC (4)(5)(9)(17)(21) |
J1259 S 800 E, Orem, UT |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
8/15/2030 |
$ |
— |
(11 |
) |
(13 |
) |
||||||||||||||||||||||||||||
Vasa Fitness, LLC (5)(17)(18) |
J1259 S 800 E, Orem, UT |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
6.35 |
% |
10.08 |
% |
8/15/2030 |
$ |
3,029 |
2,985 |
2,928 |
||||||||||||||||||||||||||||
WhiteWater Express (15)(17) |
106 Vintage Park Blvd, Houston, Texas 77070 |
Subordinated Debt |
— |
14.00 |
% PIK |
14.00 |
% |
3/31/2031 |
$ |
16,662 |
16,547 |
16,662 |
||||||||||||||||||||||||||||
Services: Consumer Total |
$ |
114,846 |
$ |
114,416 |
12.3 |
% | ||||||||||||||||||||||||||||||||||
Telecommunications |
||||||||||||||||||||||||||||||||||||||||
Allo Holdco Borrower LLC (15)(17) |
121 S. 13th Street, Suite 100, Lincoln, NE 68508 |
Subordinated Debt |
— |
|
7.50% (8.00% PIK) |
|
15.50 |
% |
4/16/2032 |
$ |
15,184 |
14,988 |
14,956 |
|||||||||||||||||||||||||||
Altafiber (fka Cincinnati Bell) (14) |
221 East Fourth Street Cincinnati, Ohio 45202 |
First Lien Senior Secured Loan |
SOFR |
2.25 |
% |
5.97 |
% |
11/22/2028 |
$ |
1,975 |
1,975 |
1,980 |
||||||||||||||||||||||||||||
Substantial Holdco Limited (5)(6)(15) (17)(21) |
Unit H The Courtyard, Tewkesbury Business Park, Tewkesbury, United Kingdom, GL20 8GD |
First Lien Senior Secured Loan - Delayed Draw |
— |
|
8.00% (4.00% PIK) |
|
12.00 |
% |
4/20/2030 |
£ |
5,058 |
6,768 |
6,803 |
|||||||||||||||||||||||||||
Telecommunications Total |
$ |
23,731 |
$ |
23,739 |
2.6 |
% | ||||||||||||||||||||||||||||||||||
Transportation: Cargo |
||||||||||||||||||||||||||||||||||||||||
Gulf Winds International (13)(15)(17)(18) |
Gulf Winds International, Inc. 5300 Highway 146 Seabrook, TX 77586 USA |
First Lien Senior Secured Loan |
SOFR |
|
6.00% (1.00% PIK) |
|
10.72 |
% |
12/16/2028 |
$ |
9,750 |
9,580 |
9,262 |
|||||||||||||||||||||||||||
ICAT Logistics, Inc. (8)(13)(17)(18) |
6805 Douglas Legum Dr, Elkridge, MD 21075 |
First Lien Senior Secured Loan |
SOFR |
6.25 |
% |
9.97 |
% |
3/1/2029 |
$ |
11,181 |
11,019 |
11,013 |
||||||||||||||||||||||||||||
ICAT Logistics, Inc. (5)(17)(18) |
6805 Douglas Legum Dr, Elkridge, MD 21075 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
6.25 |
% |
9.97 |
% |
3/1/2029 |
$ |
1,648 |
$ |
1,600 |
$ |
1,549 |
||||||||||||||||||||||||||
ICAT Logistics, Inc. (4)(5)(9)(17)(21) |
6805 Douglas Legum Dr, Elkridge, MD 21075 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
3/1/2029 |
$ |
— |
(14 |
) |
(15 |
) |
||||||||||||||||||||||||||||
RoadOne (8)(13) (17)(18) |
1 Kellaway Dr, Randolph, MA 02368 |
First Lien Senior Secured Loan |
SOFR |
6.25 |
% |
9.95 |
% |
12/29/2028 |
$ |
7,760 |
7,623 |
7,760 |
||||||||||||||||||||||||||||
Transportation: Cargo Total |
$ |
29,808 |
$ |
29,569 |
3.2 |
% | ||||||||||||||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread |
Interest Rate |
Maturity Date |
currency soi |
Principal/ Shares (9) |
Cost |
Market Value |
% of NAV (4) |
||||||||||||||||||||||||||||||
Utilities: Electric |
||||||||||||||||||||||||||||||||||||||||
KAMC Holdings, Inc. (8)(13)(17)(19) |
545 E John Carpenter Fwy, Irving TX |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
9.10 |
% |
8/1/2031 |
$ |
32,926 |
$ |
32,581 |
$ |
32,556 |
||||||||||||||||||||||||||
KAMC Holdings, Inc. (5)(17)(19) |
545 E John Carpenter Fwy, Irving TX |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.25 |
% |
9.07 |
% |
8/1/2031 |
$ |
986 |
946 |
943 |
||||||||||||||||||||||||||||
Utilities: Electric Total |
$ |
33,527 |
$ |
33,499 |
3.6 |
% | ||||||||||||||||||||||||||||||||||
Utilities: Water |
||||||||||||||||||||||||||||||||||||||||
Vessco Water (5)(9)(17)(21) |
Vessco Water 8225 Upland Circle Chanhassen, MN 55317 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
7/24/2031 |
$ |
— |
(3 |
) |
— |
|||||||||||||||||||||||||||||
Vessco Water (17)(19) |
Vessco Water 8225 Upland Circle Chanhassen, MN 55317 |
First Lien Senior Secured Loan |
SOFR |
4.50 |
% |
8.23 |
% |
7/24/2031 |
$ |
1,119 |
$ |
1,114 |
$ |
1,119 |
||||||||||||||||||||||||||
Vessco Water (5)(17)(19) |
Vessco Water 8225 Upland Circle Chanhassen, MN 55317 |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.50 |
% |
8.22 |
% |
7/24/2031 |
$ |
2,923 |
$ |
2,910 |
$ |
2,923 |
||||||||||||||||||||||||||
Vessco Water (5)(9)(17)(21) |
Vessco Water 8225 Upland Circle Chanhassen, MN 55317 |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/24/2031 |
$ |
— |
$ |
(9 |
) |
$ |
— |
|||||||||||||||||||||||||||
Vessco Water (8)(17)(19) |
Vessco Water 8225 Upland Circle Chanhassen, MN 55317 |
First Lien Senior Secured Loan |
SOFR |
4.50 |
% |
8.22 |
% |
7/24/2031 |
$ |
8,658 |
8,594 |
8,658 |
||||||||||||||||||||||||||||
Utilities: Water Total |
$ |
12,606 |
$ |
12,700 |
1.4 |
% | ||||||||||||||||||||||||||||||||||
Non-Controlled/Affiliate Investments |
||||||||||||||||||||||||||||||||||||||||
Wholesale |
||||||||||||||||||||||||||||||||||||||||
Abracon Group Holding, LLC. (8)(12)(15)(17)(19)(27) |
5101 Hidden Creek Ln, Spicewood, TX 78669 |
First Lien Senior Secured Loan |
SOFR |
|
2.05% (4.60% PIK) |
|
10.54 |
% |
7/6/2028 |
$ |
15,577 |
13,926 |
9,346 |
|||||||||||||||||||||||||||
Blackbird Purchaser, Inc. (13)(17)(19) |
C/O THE CORPORATION TRUST COMPANY, CORPORATION TRUST CENTER, 1209 ORANGE ST, WILMINGTON, US-DE, US, 19801 |
First Lien Senior Secured Loan |
SOFR |
5.75 |
% |
9.42 |
% |
12/19/2030 |
$ |
9,506 |
9,484 |
9,506 |
||||||||||||||||||||||||||||
Blackbird Purchaser, Inc. (5)(9)(17)(21) |
C/O THE CORPORATION TRUST COMPANY, CORPORATION TRUST CENTER, 1209 ORANGE ST, WILMINGTON, US-DE, US, 19801 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/19/2030 |
$ |
— |
(2 |
) |
— |
|||||||||||||||||||||||||||||
Blackbird Purchaser, Inc. (5)(17)(19) |
C/O THE CORPORATION TRUST COMPANY, CORPORATION TRUST CENTER, 1209 ORANGE ST, WILMINGTON, US-DE, US, 19801 |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.75 |
% |
9.42 |
% |
12/19/2029 |
$ |
1,403 |
1,400 |
1,403 |
||||||||||||||||||||||||||||
Chex Finer Foods, LLC (13)(17)(18) |
71 Hampden Rd Ste 100, Mansfield, Massachusetts |
First Lien Senior Secured Loan |
SOFR |
6.00 |
% |
9.74 |
% |
6/6/2031 |
$ |
7,296 |
7,254 |
7,296 |
||||||||||||||||||||||||||||
Chex Finer Foods, LLC (5)(9)(17)(21) |
71 Hampden Rd Ste 100, Mansfield, Massachusetts |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
6/6/2031 |
$ |
— |
(25 |
) |
— |
|||||||||||||||||||||||||||||
Chex Finer Foods, LLC (5)(9)(17)(21) |
71 Hampden Rd Ste 100, Mansfield, Massachusetts |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
6/6/2031 |
$ |
— |
(17 |
) |
— |
|||||||||||||||||||||||||||||
Fifty AU Bidco Pty Ltd (6)(8)(13)(17)(21) |
Fifty Cavill Avenue, Pty, New South Wales 2010, Austrailia |
First Lien Senior Secured Loan |
BBSY |
5.00 |
% |
8.79 |
% |
8/1/2031 |
AUD |
3,229 |
2,081 |
2,144 |
||||||||||||||||||||||||||||
Fifty U.S. Bidco Inc (4)(5)(9)(17)(21) |
c/o Kaltroco U.S. Advisory Inc.600 California St., 11th FloorSan Francisco, CA 94108 |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
8/1/2031 |
$ |
— |
(5 |
) |
(22 |
) |
||||||||||||||||||||||||||||
Fifty U.S. Bidco Inc (5)(17)(18) |
c/o Kaltroco U.S. Advisory Inc.600 California St., 11th FloorSan Francisco, CA 94108 |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.00 |
% |
8.67 |
% |
8/1/2031 |
$ |
1,749 |
1,718 |
1,723 |
||||||||||||||||||||||||||||
Fifty U.S. Bidco Inc (8)(13)(17)(18) |
c/o Kaltroco U.S. Advisory Inc.600 California St., 11th FloorSan Francisco, CA 94108 |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.67 |
% |
8/1/2031 |
$ |
6,209 |
6,180 |
6,178 |
||||||||||||||||||||||||||||
SureWerx (8)(13)(17)(19) |
325 Corporate Dr, Elgin, IL 60123 |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
12/28/2029 |
$ |
9,726 |
9,566 |
9,677 |
||||||||||||||||||||||||||||
Wholesale Total |
$ |
51,560 |
$ |
47,251 |
5.1 |
% | ||||||||||||||||||||||||||||||||||
Non-Controlled/Non-Affiliate |
1,611,716 |
1,626,747 |
175.5 |
% | ||||||||||||||||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread |
Interest Rate |
Maturity Date |
currency soi |
Principal/ Shares (9) |
Cost |
Market Value |
% of NAV (4) |
||||||||||||||||||||||||||||||
Beverage, Food & Tobacco |
||||||||||||||||||||||||||||||||||||||||
BCC CPK Investments 2, LP (7)(10)(12)(17) |
575 Anton Blvd. #100 Costa Mesa, CA 92626 |
Equity Interest |
— |
— |
— |
— |
7,399 |
7,399 |
7,399 |
|||||||||||||||||||||||||||||||
CPK IPCO Buyer LLC (7)(17) |
575 Anton Blvd. #100 Costa Mesa, CA 92626 |
Subordinated Debt |
— |
12.00 |
% |
12.00 |
% |
12/22/2031 |
$ |
12,209 |
12,027 |
12,026 |
||||||||||||||||||||||||||||
Beverage, Food & Tobacco Total |
$ |
19,426 |
$ |
19,425 |
2.1 |
% | ||||||||||||||||||||||||||||||||||
FIRE: Finance |
||||||||||||||||||||||||||||||||||||||||
Legacy Corporate Lending HoldCo, LLC (7)(10)(11)(12)(17) |
5717 Legacy Drive, Suite 250 Plano, TX 75024 |
Equity Interest |
— |
— |
— |
— |
— |
100 |
143 |
|||||||||||||||||||||||||||||||
Legacy Corporate Lending HoldCo, LLC (7)(10)(11)(12)(17) |
5717 Legacy Drive, Suite 250 Plano, TX 75024 |
Equity Interest |
— |
— |
— |
— |
— |
— |
— |
|||||||||||||||||||||||||||||||
Legacy Corporate Lending HoldCo, LLC (7)(10)(11)(17) |
5717 Legacy Drive, Suite 250 Plano, TX 75024 |
Preferred Equity |
— |
— |
— |
— |
7 |
6,600 |
7,638 |
|||||||||||||||||||||||||||||||
FIRE: Finance Total |
$ |
6,700 |
$ |
7,781 |
0.8 |
% | ||||||||||||||||||||||||||||||||||
Non-Controlled/Affiliate Investments Total |
$ |
26,126 |
$ |
27,206 |
2.9 |
% | ||||||||||||||||||||||||||||||||||
Controlled Affiliate Investments |
||||||||||||||||||||||||||||||||||||||||
Investment Vehicles |
||||||||||||||||||||||||||||||||||||||||
Bain Capital Senior Loan Program II, LLC (6)(7)(10)(28) |
4001 Kennett Pike, Suite 302 Wilmington, DE 19807 |
Equity Interest Investment Vehicles |
— |
— |
— |
— |
2,250 |
6,900 |
6,978 |
|||||||||||||||||||||||||||||||
Bain Capital Senior Loan Program II, LLC (6)(7)(10)(28) |
4001 Kennett Pike, Suite 302 Wilmington, DE 19807 |
Preferred Equity Interest Investment Vehicles |
— |
— |
— |
— |
10 |
10 |
87 |
|||||||||||||||||||||||||||||||
Bain Capital Senior Loan Program II, LLC (6)(7)(17)(21)(28) |
4001 Kennett Pike, Suite 302 Wilmington, DE 19807 |
Subordinated Note Investment Vehicles |
— |
10.00 |
% |
10.00 |
% |
12/24/2036 |
$ |
20,240 |
20,240 |
20,240 |
||||||||||||||||||||||||||||
Investment Vehicles Total |
$ |
27,150 |
$ |
27,305 |
3.0 |
% | ||||||||||||||||||||||||||||||||||
Controlled Affiliate Investments Total |
$ |
27,150 |
$ |
27,305 |
3.0 |
% | ||||||||||||||||||||||||||||||||||
Investments Total |
$ |
1,664,992 |
$ |
1,681,258 |
181.4 |
% | ||||||||||||||||||||||||||||||||||
— |
— |
|||||||||||||||||||||||||||||||||||||||
Cash Equivalents |
||||||||||||||||||||||||||||||||||||||||
Goldman Sachs Financial Square Government Fund Institutional Share Class (20) |
Cash Equivalents |
— |
— |
3.69 |
% |
— |
$ |
22,949 |
22,949 |
22,949 |
||||||||||||||||||||||||||||||
Blackrock Liquidity Funds T Fund Institutional Share Class |
Cash Equivalents |
— |
— |
3.68 |
% |
— |
$ |
4,830 |
4,830 |
4,830 |
||||||||||||||||||||||||||||||
Cash Equivalents Total |
$ |
27,779 |
$ |
27,779 |
3.0 |
% | ||||||||||||||||||||||||||||||||||
Investments and Cash Equivalents Total |
$ |
1,692,771 |
$ |
1,709,037 |
184.4 |
% | ||||||||||||||||||||||||||||||||||
1. |
The investments bear interest at a rate that may be determined by reference to the Euro Interbank Offered Rate (“EURIBOR” or “E”), the Sterling Overnight Index Average (“SONIA”), the Bank Bill Benchmark Rate (“BKBM”), the Bank Bill Swap Bid Rate (“BBSY”) or Secured Overnight Financing Rate (“SOFR”) which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind (“PIK”). For each, the Company has provided the PIK or the spread over EURIBOR, SOFR, SONIA, BKBM or BBSY and the current weighted average interest rate in effect at December 31, 2025. Certain investments are subject to a EURIBOR, SOFR, SONIA, BKBM or BBSY interest rate floor. |
2. |
The principal amount (par amount) for all debt securities is denominated in U.S. dollars, unless otherwise noted. £ represents Pound Sterling, € represents Euro, AUD represents Australian dollars and NZ$ represents New Zealand dollars. |
3. |
Percentages are based on the Company’s net assets of $926,658 as of December 31, 2025. |
4. |
The negative fair value is the result of the capitalized discount on the loan or the unfunded commitment being valued below par. |
5. |
Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee. |
6. |
The investment or a portion of this investment is not a qualifying asset under Section 55(a) of the Investment Company Act of 1940. The Company may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70% of the Company’s total assets. As of December 31, 2025, non-qualifying assets totaled 11.6% of the Company’s total assets. |
7. |
As defined in the 1940 Act, the portfolio company is deemed to be an “affiliated person” of the Company, as the Company owns 5% or more of the portfolio company’s outstanding voting securities. |
8. |
Assets or a portion thereof are pledged as collateral for the JPM Revolving Credit Facility. See Note 6 “Debt”. |
9. |
The negative amortized cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan. |
10. |
Security exempt from registration under the Securities Act of 1933 (the “Securities Act”), and may be deemed to be “restricted securities” under the Securities Act. As of December 31, 2025, the aggregate fair value of these securities is $70,554 or 7.6% of the Company’s net assets. The acquisition dates of the restricted securities are as follows: |
Investment |
Acquisition Date | |
Advanced Aircrew |
7/26/2024 | |
AGS American Services Investments, L.P. |
7/24/2025 | |
Bain Capital Senior Loan Program II, LLC |
3/24/2025 | |
BCC CPK Investments 2, LP |
12/8/2025 | |
BCC HGS Investments 2, LP |
10/21/2025 | |
BCC Trillium Foods Investments 2, LP |
5/13/2025 | |
BCPC Project Aberdeen, LLC. |
7/3/2024 | |
BTX Precision |
7/25/2024 | |
Chartbeat |
10/4/2024 | |
City BBQ |
9/4/2024 | |
DTIQ |
9/30/2024 | |
EHE Health |
8/7/2024 | |
Electronic Merchant Systems |
7/12/2024 | |
Elevation NewCo Intermediate, LLC |
8/1/2025 | |
Endurance Holdco Limited |
11/14/2025 | |
Galeria |
8/1/2024 | |
HG Insights, Inc. |
6/16/2025 | |
Hollywood LP |
4/16/2025 | |
Legacy Corporate Lending HoldCo, LLC |
4/21/2023 | |
LEP CP Co-Invest, L.P. |
4/16/2025 | |
LEP SAL Co-Invest, L.P. |
11/14/2025 | |
Odyssey Behavioral Health |
11/21/2024 | |
PayRange |
10/29/2024 | |
PPT Group |
2/28/2025 | |
Pure Wafer |
11/12/2024 | |
Rydoo |
9/26/2024 | |
SensorTower |
3/15/2024 | |
Sikich |
5/6/2024 | |
SoftCo |
3/11/2024 | |
Spindrift |
2/19/2025 |
11. |
The Company holds an interest in Legacy Corporate Lending HoldCo, LLC, an operating company based out of the United States which invests primarily in asset-backed lending (“ABL”) opportunities. |
12. |
Non-Income producing. |
13. |
Assets or a portion thereof are pledged as collateral for the GS Revolving Credit Facility. See Note 6 “Debt”. |
14. |
Loan includes interest rate floor of 0.50%. |
15. |
Denotes that all or a portion of the debt investment includes PIK interest during the period. |
16. |
Loan includes interest rate floor of 1.50%. |
17. |
Security valued using unobservable inputs (Level 3). |
18. |
Loan includes interest rate floor of 1.00%. |
19. |
Loan includes interest rate floor of 0.75%. |
20. |
Cash equivalents include $50 of restricted cash. |
21. |
Loan includes interest rate floor of 0.00%. |
22. |
Loan includes interest rate floor of 2.00%. |
23. |
Loan includes interest rate floor of 3.50%. |
24. |
Unrealized appreciation on forward currency exchange contracts. |
25. |
Loan includes interest rate floor of 1.25%. |
26. |
Loan includes interest rate floor of 3.00%. |
27. |
Loan was on non-accrual status as of December 31, 2025. |
28. |
As defined in the 1940 Act, the Company is deemed to “Control” this portfolio company as the Company either owns more than 25% of the portfolio company’s outstanding voting securities or has the power to exercise control over management or policies of such portfolio company. |
29. |
GBP 602 and EUR 34 of the total par amount for this security is at SONIA + 6.42% and EUIBOR + 6.25%, respectively. |
30. |
GBP 556 of the total par amount for this security is at SONIA+ 6.38%. |
| • | 98% of our net ordinary income, taking into account certain deferrals and elections, recognized during a calendar year; |
| • | 98.2% of our capital gain net income, adjusted for certain ordinary gains and losses, recognized for the one-year period ending on October 31 of such calendar year; and |
| • | the sum of any net ordinary income and capital gains net income for preceding years that were not distributed during such years and on which we paid no federal income tax. |
| Shareholder Servicing and/or Distribution Fee as a % of NAV |
||||
Class S shares |
0.85 | % | ||
Class D shares |
0.25 | % | ||
Class I shares |
— | |||
| • | assessment of success in adhering to the portfolio company’s business plan and compliance with covenants; |
| • | periodic or regular contact with portfolio company management and, if appropriate, the financial or strategic sponsor to discuss financial position, requirements and accomplishments; |
| • | comparisons to our other portfolio companies in the industry, if any; |
| • | attendance at and participation in board meetings or presentations by portfolio companies; and |
| • | review of monthly and quarterly consolidated financial statements and financial projections of portfolio companies. |
| • | An investment is rated 1 if, in the opinion of the Advisor, it is performing above underwriting expectations, and the business trends and risk factors are generally favorable, which may include the performance of the portfolio company or the likelihood of a potential exit. |
| • | An investment is rated 2 if, in the opinion of the Advisor, it is performing as expected at the time of our underwriting and there are generally no concerns about the portfolio company’s performance or ability to meet covenant requirements, interest payments or principal amortization, if applicable. All new investments or acquired investments in new portfolio companies are initially given a rating of 2. |
| • | An investment is rated 3 if, in the opinion of the Advisor, the investment is performing below underwriting expectations and there may be concerns about the portfolio company’s performance or trends in the industry, including as a result of factors such as declining performance, non-compliance with debt covenants or delinquency in loan payments (but generally not more than 180 days past due). |
| • | An investment is rated 4 if, in the opinion of the Advisor, the investment is performing materially below underwriting expectations. For debt investments, most of or all of the debt covenants are out of compliance and payments are substantially delinquent. Investments rated 4 are not anticipated to be repaid in full, if applicable, and there is significant risk that we may realize a substantial loss on our investment. |
| • | organization and offering expenses associated with this offering (including legal, accounting, printing, mailing, subscription processing and filing fees and expenses and other offering expenses, including costs associated with technology integration between the Company’s systems and those of participating |
broker-dealers, reasonable bona fide due diligence expenses of participating broker-dealers supported by detailed and itemized invoices, costs in connection with preparing sales materials and other marketing expenses, design and website expenses, fees and expenses of the Company’s escrow agent and transfer agent, fees to attend retail seminars sponsored by participating broker-dealers and costs, expenses and reimbursements for travel, meals, accommodations, entertainment and other similar expenses related to meetings or events with prospective investors, broker-dealers, registered investment advisors or financial or other advisors, but excluding the shareholder servicing fee); |
| • | all taxes, fees, costs, and expenses, retainers and/or other payments of accountants, legal counsel, advisors (including tax advisors), administrators, auditors (including with respect to any additional auditing required under The Directive 2011/61/EU of the European Parliament and of the Council of 8 June 2011 on Alternative Investment Fund Managers and any applicable legislation implemented by an EEA Member state in connection with such Directive (the “AIFMD”), investment bankers, administrative agents, paying agents, depositaries, custodians, trustees, sub-custodians, consultants (including individuals consulted through expert network consulting firms), engineers, senior advisors, industry experts, operating partners, deal sourcers (including personnel dedicated to but not employed by the Administrator or its affiliates), and other professionals (including, for the avoidance of doubt, the costs and charges allocable with respect to the provision of internal legal, tax, accounting, technology or other services and professionals related thereto (including secondees and temporary personnel or consultants that may be engaged on short- or long-term arrangements) as deemed appropriate by the Administrator, with the oversight of the Board, where such internal personnel perform services that would be paid by the Company if outside service providers provided the same services); fees, costs, and expenses herein include (x) costs, expenses and fees for hours spent by its in-house attorneys and tax advisers that provide transactional legal advice and/or services to the Company or its portfolio companies on matters related to potential or actual investments and transactions and the ongoing operations of the Company and (y) expenses and fees to provide administrative and accounting services to the Company or its portfolio companies, and expenses, charges and/or related costs incurred directly by the Company or affiliates in connection such services (including overhead related thereto), in each case, (I) that are specifically charged or specifically allocated or attributed by the Administrator, with the oversight of the Board, to the Company or its portfolio companies and (II) provided that any such amounts shall not be greater than what would be paid to an unaffiliated third party for substantially similar advice and/or services); |
| • | the cost of calculating the Company’s NAV, including the cost of any third-party valuation services; |
| • | the cost of effecting any sales and repurchases of the Common Shares and other securities; |
| • | fees and expenses payable under any managing dealer and selected dealer agreements, if any; |
| • | interest and fees and expenses arising out of all borrowings, guarantees and other financings or derivative transactions (including interest, fees and related legal expenses) made or entered into by the Company, including, but not limited to, the arranging thereof and related legal expenses; |
| • | all fees, costs and expenses of any loan servicers and other service providers and of any custodians, lenders, investment banks and other financing sources; |
| • | costs incurred in connection with the formation or maintenance of entities or vehicles to hold the Company’s assets for tax or other purposes; |
| • | costs of derivatives and hedging; |
| • | expenses, including travel, entertainment, lodging and meal expenses, incurred by the Advisor, or members of its investment team, or payable to third parties, in evaluating, developing, negotiating, structuring and performing due diligence on prospective portfolio companies, including such expenses related to potential investments that were not consummated, and, if necessary, enforcing the Company’s rights; |
| • | expenses (including the allocable portions of compensation and out-of-pocket |
| • | all fees, costs and expenses, if any, incurred by or on behalf of the Company in developing, negotiating and structuring prospective or potential investments that are not ultimately made, including, without limitation any legal, tax, administrative, accounting, travel, meals, accommodations and entertainment, advisory, consulting and printing expenses, reverse termination fees and any liquidated damages, commitment fees that become payable in connection with any proposed investment that is not ultimately made, forfeited deposits or similar payments; |
| • | the allocated costs incurred by the Advisor and the administrator in providing managerial assistance to those portfolio companies that request it; |
| • | all brokerage costs, hedging costs, prime brokerage fees, custodial expenses, agent bank and other bank service fees; private placement fees, commissions, appraisal fees, commitment fees and underwriting costs; costs and expenses of any lenders, investment banks and other financing sources, and other investment costs, fees and expenses actually incurred in connection with evaluating, making, holding, settling, clearing, monitoring or disposing of actual investments (including, without limitation, travel, meals, accommodations and entertainment expenses and any expenses related to attending trade association and/or industry meetings, conferences or similar meetings, any costs or expenses relating to currency conversion in the case of investments denominated in a currency other than U.S. dollars) and expenses arising out of trade settlements (including any delayed compensation expenses); |
| • | investment costs, including all fees, costs and expenses incurred in sourcing, evaluating, developing, negotiating, structuring, trading (including trading errors), settling, monitoring and holding prospective or actual investments or investment strategies including, without limitation, any financing, legal, filing, auditing, tax, accounting, compliance, loan administration, travel, meals, accommodations and entertainment, advisory, consulting, engineering, data-related and other professional fees, costs and expenses in connection therewith (to the extent the Advisor is not reimbursed by a prospective or actual issuer of the applicable investment or other third parties or capitalized as part of the acquisition price of the transaction) and any fees, costs and expenses related to the organization or maintenance of any vehicle through which the Company directly or indirectly participates in the acquisition, holding and/or disposition of investments or which otherwise facilitate the Company’s investment activities, including without limitation any travel and accommodations expenses related to such vehicle and the salary and benefits of any personnel (including personnel of Advisor or its affiliates) reasonably necessary and/or advisable for the maintenance and operation of such vehicle, or other overhead expenses (including any fees, costs and expenses associated with the leasing of office space (which may be made with one or more affiliates as lessor in connection therewith)); |
| • | transfer agent, dividend agent and custodial fees; |
| • | fees and expenses associated with marketing efforts; |
| • | federal and state registration fees, franchise fees, costs associated with an exchange listing (including stock exchange listing fees) and fees payable to rating agencies; |
| • | independent trustees’ fees and expenses including reasonable travel, entertainment, lodging and meal expenses, and any legal counsel or other advisors retained by, or at the discretion or for the benefit of, the independent trustees; |
| • | costs of preparing financial statements and maintaining books and records, costs of Sarbanes-Oxley Act compliance and attestation and costs of preparing and filing reports or other documents with the SEC, Financial Industry Regulatory Authority, CFTC and other regulatory bodies and other reporting and compliance costs, including registration and exchange listing and the costs associated with reporting and compliance obligations under the 1940 Act and any other applicable federal and state securities laws, and the compensation of professionals responsible for the foregoing; |
| • | all fees, costs and expenses associated with the preparation and issuance of the Company’s periodic reports and related statements (e.g., financial statements and tax returns) and other internal and third-party printing (including a flat service fee), publishing (including time spent performing such printing and publishing services) and reporting-related expenses (including other notices and communications) in respect of the Company and its activities (including internal expenses, charges and/or related costs incurred, charged or specifically attributed or allocated by the Company or the Advisor or its affiliates in connection with such provision of services thereby); |
| • | the costs of any reports, proxy statements or other notices to shareholders (including printing and mailing costs) and the costs of any shareholder or Trustee meetings; |
| • | proxy voting expenses; |
| • | costs of registration rights granted to certain investors; |
| • | any taxes and/or tax-related interest, fees or other governmental charges (including any penalties incurred where the Advisor lacks sufficient information from third parties to file a timely and complete tax return) levied against the Company and all expenses incurred in connection with any tax audit, investigation, litigation, settlement or review of the Company and the amount of any judgments, fines, remediation or settlements paid in connection therewith; |
| • | all fees, costs and expenses of any litigation, arbitration or audit involving the Company any vehicle or its portfolio companies and the amount of any judgments, assessments fines, remediations or settlements paid in connection therewith, Trustees and officers, liability or other insurance (including costs of title insurance) and indemnification (including advancement of any fees, costs or expenses to persons entitled to indemnification) or extraordinary expense or liability relating to the affairs of the Company; |
| • | all fees, costs and expenses associated with the Company’s information, obtaining and maintaining technology (including the costs of any professional service providers), hardware/software, data-related communication, market data and research (including news and quotation equipment and services and including costs allocated by the Advisor’s or its affiliates’ internal and third-party research groups (which are generally based on time spent, assets under management, usage rates, proportionate holdings or a combination thereof or other reasonable methods determined by the Administrator) and expenses and fees (including compensation costs) charged or specifically attributed or allocated by Advisor and/or its affiliates for data-related services provided to the Company and/or its portfolio companies (including in connection with prospective investments), each including expenses, charges, fees and/or related costs of an internal nature; provided, that any such expenses, charges or related costs shall not be greater than what would be paid to an unaffiliated third party for substantially similar services) reporting costs (which includes notices and other communications and internally allocated charges), and dues and expenses incurred in connection with membership in industry or trade organizations; |
| • | the costs of specialty and custom software for monitoring risk, compliance and the overall portfolio, including any development costs incurred prior to the filing of the Company’s election to be treated as a BDC; |
| • | costs associated with individual or group shareholders; |
| • | fidelity bond, trustees’ and officers’ errors and omissions liability insurance and other insurance premiums; |
| • | direct costs and expenses of administration, including printing, mailing, long distance telephone, copying and secretarial and other staff; |
| • | all fees, costs and expenses of winding up and liquidating the Company’s assets; |
| • | extraordinary expenses (such as litigation or indemnification); |
| • | all fees, costs and expenses related to compliance-related matters (such as developing and implementing specific policies and procedures in order to comply with certain regulatory requirements) and regulatory filings; notices or disclosures related to the Company’s activities (including, without limitation, expenses relating to the preparation and filing of filings required under the Securities Act, TIC Form SLT filings, Internal Revenue Service filings under FATCA and FBAR reporting requirements applicable to the Company or reports to be filed with the CFTC, reports, disclosures, filings and notifications prepared in connection with the laws and/or regulations of jurisdictions in which the Company engages in activities, including any notices, reports and/or filings required under the AIFMD, European Securities and Markets Authority and any related regulations, and other regulatory filings, notices or disclosures of the Advisor relating to the Company and its affiliates relating to the Company, and their activities) and/or other regulatory filings, notices or disclosures of the Advisor and its affiliates relating to the Company including those pursuant to applicable disclosure laws and expenses relating to FOIA requests, but excluding, for the avoidance of doubt, any expenses incurred for general compliance and regulatory matters that are not related to the Company and its activities; |
| • | costs and expenses (including travel) in connection with the diligence and oversight of the Company’s service providers; |
| • | costs and expenses, including travel, meals, accommodations, entertainment and other similar expenses, incurred by the Advisor or its affiliates for meetings with existing investors and any broker-dealers, registered investment advisors, financial and other advisors representing such existing investors; and |
| • | all other expenses incurred by the Administrator in connection with administering the Company’s business. |
| • | Read this entire prospectus and any appendices and supplements accompanying this prospectus. |
| • | Complete the execution copy of the subscription agreement. A specimen copy of the subscription agreement, including instructions for completing it, is included in this prospectus as Appendix A. Subscription agreements may be executed manually or by electronic signature except where the use of such electronic signature has not been approved by the Managing Dealer. Should you execute the subscription agreement electronically, your electronic signature, whether digital or encrypted, included in the subscription agreement is intended to authenticate the subscription agreement and to have the same force and effect as a manual signature. |
| • | Deliver a check, submit a wire transfer, instruct your broker to make payment from your brokerage account or otherwise deliver funds for the full purchase price of the Common Shares being subscribed for along with the completed subscription agreement to the participating broker. |
| • | Checks should be made payable as follows: |
| • | Wire transfers should be directed to: |
| • | For Class S and Class D shares, after you have satisfied the applicable minimum purchase requirement of $2,500, additional purchases must be in increments of $500. For Class I shares, after you have satisfied the applicable minimum purchase requirement of $1,000,000, additional purchases must be in increments of $500, unless such minimums are waived by the Managing Dealer. The minimum subsequent investment does not apply to purchases made under our distribution reinvestment plan. |
| • | By executing the subscription agreement and paying the total purchase price for the Common Shares subscribed for, each investor attests that he or she meets the suitability standards as stated in the subscription agreement and agrees to be bound by all of its terms. Certain participating brokers may require additional documentation. |
| • | On each business day, our transfer agent will collect purchase orders. Notwithstanding the submission of an initial purchase order, we can reject purchase orders for any reason, even if a prospective investor |
meets the minimum suitability requirements outlined in our prospectus. Investors may only purchase our Common Shares pursuant to accepted subscription orders as of the first day of each month (based on the NAV per share as determined as of the previous day, being the last day of the preceding month), and to be accepted, a subscription request must be made with a completed and executed subscription agreement in good order and payment of the full purchase price of our Common Shares being subscribed at least five business days prior to the first day of the month. If a purchase order is received less than five business days prior to the first day of the month, unless waived by the Managing Dealer, the purchase order will be executed in the next month’s closing at the transaction price applicable to that month. As a result of this process, the price per share at which your order is executed may be different than the price per share for the month in which you submitted your purchase order. |
| • | Generally, within 20 business days after the first calendar day of each month, we will determine our NAV per share for each share class as of the last calendar day of the immediately preceding month, which will be the purchase price for shares purchased with that effective date. |
| • | Completed subscription requests will not be accepted by us before two business days before the first calendar day of each month. |
| • | Subscribers are not committed to purchase shares at the time their subscription orders are submitted and any subscription may be canceled at any time before the time it has been accepted as described in the previous sentence. You may withdraw your purchase request by notifying the transfer agent, through your financial intermediary or directly on the toll-free, automated telephone line, 800-513-6550. |
| • | You will receive a confirmation statement of each new transaction in your account as soon as practicable but generally not later than seven business days after the shareholder transactions are settled when the applicable NAV per share is determined. The confirmation statement will include information on how to obtain information we have filed with the SEC and made publicly available on our website, https://www.baincapitalprivatecredit.com |
| (1) | securities purchased in transactions not involving any public offering from the issuer of such securities, which issuer (subject to certain limited exceptions) is an eligible portfolio company, or from any person who is, or has been during the preceding 13 months, an affiliated person of an eligible portfolio |
| company, or from any other person, subject to such rules as may be prescribed by the SEC. An eligible portfolio company is defined in the 1940 Act as any issuer which: |
| (a) | is organized under the laws of, and has its principal place of business in, the United States; |
| (b) | is not an investment company (other than a small business investment company wholly owned by the BDC) or a company that would be an investment company but for certain exclusions under the 1940 Act; and |
| (c) | satisfies either of the following: |
| i. | does not have any class of securities that is traded on a national securities exchange or has any class of securities listed on a national securities exchange subject to a $250.0 million market capitalization maximum; or; |
| ii. | is controlled by a BDC or a group of companies including a BDC the BDC actually exercises a controlling influence over the management or policies of the eligible portfolio company, and, as a result, the BDC has an affiliated person who is a director of the eligible portfolio company. |
| (2) | securities of any eligible portfolio company which we control; |
| (3) | securities purchased in a private transaction from a U.S. issuer that is not an investment company or from an affiliated person of the issuer, or in transactions incident thereto, if the issuer is in bankruptcy and subject to reorganization or if the issuer, immediately prior to the purchase of its securities, was unable to meet its obligations as they came due without material assistance other than conventional lending or financing arrangements; |
| (4) | securities of an eligible portfolio company purchased from any person in a private transaction if there is no ready market for such securities and we already own 60% of the outstanding equity of the eligible portfolio company; |
| (5) | securities received in exchange for or distributed on or with respect to securities described in (1) through (4) above, or pursuant to the exercise of warrants or rights relating to such securities; and |
| (6) | cash, cash equivalents, U.S. government securities or high-quality debt securities maturing in one year or less from the time of investment. |
| • | pursuant to Rule 13a-14 under the Exchange Act, our President and Chief Financial Officer must certify the accuracy of the consolidated financial statements contained in our periodic reports; |
| • | pursuant to Item 307 of Regulation S-K under the Securities Act, our periodic reports must disclose our conclusions about the effectiveness of our disclosure controls and procedures; |
| • | if the Company no longer qualifies as an emerging growth company and is a large accelerated filer, pursuant to Rule 13a-15 under the Exchange Act, our management report regarding its assessment of our internal control over financial reporting must be audited by our independent public accounting firm; and pursuant to Item 308 under Regulation S-K under the Securities Act and Rule 13a-15 under the Exchange Act, our periodic reports must disclose whether there were significant changes in our internal controls over financial reporting or in other factors that could significantly affect these controls subsequent to the date of their evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses |
| • | We will delegate our proxy voting responsibility to the Advisor. The Proxy Voting Policies and Procedures of the Advisor are set forth below. The guidelines will be reviewed periodically by the Advisor and our non-interested Trustees will receive a copy annually, and, accordingly, are subject to change. |
| • | An investment adviser registered under the Advisers Act has a fiduciary duty to act solely in the best interests of its clients. As part of this duty, the Advisor recognizes that conflicts of interest may arise from time to time in relation to proxy voting requirements. A conflict between the Advisor and any client can arise in a number of situations. The following non-exclusive examples illustrate conflicts of interest that could arise: |
| • | A failure to vote in favor of a position supported by management may harm the relationship the Advisor or the Company has with the company; |
| • | A failure to vote in favor of a particular proposal may harm the relationship the Advisor or the Company has with the proponent of the proposal; |
| • | A failure to vote for or against a particular proposal may adversely affect a business or personal relationship, such as when an officer of the Advisor has a spouse or other relative who serves as a director of the company, is employed by the company or otherwise has an economic interest therein; or |
| • | Conflicts arising from investment positions held by affiliates of the Advisor. |
Name |
Age |
Position with the Company |
Length of Service |
Principal Occupation During Past 5 Year(s) |
Number of Portfolios in Fund Complex Overseen by Trustee* |
Other Directorships | ||||||
Interested Trustees** |
||||||||||||
Michael J. Boyle |
41 | Trustee and President | Since 2022 | Partner in the Private Credit Group and Portfolio Manager for Global Direct Lending fund strategy of Bain Capital Credit (2019 – Present); Director in the Private Credit Group and Portfolio Manager for Global Direct Lending fund strategy of Bain Capital Credit (2016 – 2019) | 2 | Director and President of Bain Capital Specialty Finance, Inc. (2022 – Present) | ||||||
Michael A. Ewald |
53 | Trustee and Chief Executive Officer | Since 2022 | Partner, Global Head of the Private Credit Group and Portfolio Manager for the Middle Market Credit and Global Direct | 2 | Board Member and Chair of the Board at Cradles To Crayons (2014 – Present); Tenax Aerospace, LLC (2018 – Present); Precinmac Precision | ||||||
Name |
Age |
Position with the Company |
Length of Service |
Principal Occupation During Past 5 Year(s) |
Number of Portfolios in Fund Complex Overseen by Trustee* |
Other Directorships | ||||||
| Lending fund strategies of Bain Capital Credit (2008 – Present) | Machining (2020 – 2024); Trustee of Boston Athenaeum (2021 – Present); Trustee of Massachusetts Historical Society (2022 – Present); Board Member of ADT Pizza (2018 – 2022); Director and Chief Executive Officer of Bain Capital Specialty Finance, Inc. (2016 – Present) | |||||||||||
Jeffrey B. Hawkins |
56 | Trustee and Chairman of the Board of Trustees | Since 2022 | Partner and Deputy Managing Partner of Bain Capital Credit, a Risk & Oversight Committee member and member of the Credit Committee of Bain Capital Credit (2007 – Present) | 2 | Chair of the Board of the Boston Public Library Fund (2014 – Present); Board Member of Buckingham, Browne and Nichols (2019 – Present); Board Member of Trinity College (2019 – Present) and Former Board Member of Dana Hall School (2014 – 2020); Director and Chairman of the Board of Bain Capital Specialty Finance, Inc. (2016 – Present) | ||||||
Independent Trustees |
||||||||||||
Amy Butte |
58 | Trustee and Chair of the Nominating and Governance Committee | Since 2022 | Chief Financial Officer of Navan (2024-2026) | 2 | Board Member and Audit Committee Chair of DigitalOcean (2018 – 2025); Board Member and Audit Committee Chair of Navan (2024 –2024); Independent Director and Audit Committee Chair of BNP Paribas USA (2016 – 2023); Chairman of Board of Iron Spark (2021 – 2022); Board Member and Audit Committee Chair of Stash Financial | ||||||
Name |
Age |
Position with the Company |
Length of Service |
Principal Occupation During Past 5 Year(s) |
Number of Portfolios in Fund Complex Overseen by Trustee* |
Other Directorships | ||||||
| (2023 – 2024); Independent Director and Chair of the Nominating and Corporate Governance Committee of Bain Capital Specialty Finance, Inc. (2019 – Present) | ||||||||||||
David G. Fubini |
72 | Trustee | Since 2022 | Senior Lecturer in the Organizational Behavior Unit at Harvard Business School (2015 – Present) |
2 | Board Member of Leidos (2013 – Present); J.M. Huber Corporation (industrial products) (2017 – Present); and Mitre Corporations (2014 – 2022); a Trustee of the University of Massachusetts System (2013 – 2020); Independent Director of Bain Capital Specialty Finance, Inc. (2016 – Present) | ||||||
Thomas A. Hough |
73 | Trustee and Chairman of the Audit Committee | Since 2022 | None | 2 | Independent Board Member, Audit Committee Member, Chair of the Finance Committee and Investment Committee of the National Kidney Foundation (2012 – 2021); Independent Director and Chairman of the Audit Committee of Bain Capital Specialty Finance, Inc. (2016 – Present) | ||||||
Jay Margolis |
77 | Trustee | Since 2022 | None | 2 | Board Member of Iron Spark (2021 – 2022); Lovepop (2019 – 2022); NFP Off Broadway Theater Company (2015 – 2021); Independent Director of Bain Capital Specialty Finance, Inc. (2016 – Present) | ||||||
Name |
Age |
Position with the Company |
Length of Service |
Principal Occupation During Past 5 Year(s) |
Number of Portfolios in Fund Complex Overseen by Trustee* |
Other Directorships | ||||||
Clare S. Richer |
67 | Trustee and Chair of the Compensation Committee | Since 2022 | None | 2 | Independent Board Member, Human Resources Committee Member and Head of the Finance Committee of Principal Financial Group (2020 – Present); Board Member and Audit Committee Member of the State Street Global Advisors SPDR ETF Mutual Funds (2018 – Present), University of Notre Dame (2015 – Present); Independent Director and Chair of the Compensation Committee of Bain Capital Specialty Finance, Inc. (2019 – Present) | ||||||
| * | “Fund Complex” includes the Company and Bain Capital Specialty Finance, Inc. |
| ** | Messrs. Boyle, Ewald and Hawkins are deemed to be “interested persons” of us under the 1940 Act because of their affiliations with our Advisor. |
Name |
Age |
Position | ||||
Amit Joshi |
43 | Chief Financial Officer and Principal Accounting Officer | ||||
Caroline Hooper |
37 | Chief Compliance Officer | ||||
Adriana Rojas Garzón |
47 | Vice President | ||||
Sabrina Rusnak-Carlson |
46 | General Counsel | ||||
Katherine Schneider |
39 | Secretary | ||||
Name and Address |
Dollar Range of Equity Securities in Company (1)(2) |
|||
Interested Trustees |
||||
Michael Boyle |
None |
|||
Michael A. Ewald |
None |
|||
Jeffrey B. Hawkins |
None |
|||
Independent Trustees |
||||
Amy Butte |
None |
|||
David G. Fubini |
None |
|||
Thomas A. Hough |
None |
|||
Jay Margolis |
None |
|||
Clare S. Richer |
None |
|||
| * | Less than 1.0%. |
| (1) | Beneficial ownership has been determined in accordance with Rule 16a-1(a)(2) of the Exchange Act. |
| (2) | The dollar range of equity securities beneficially owned are: none, $1 – $10,000, $10,001 – $50,000, $50,001 – $100,000 or over $100,000. |
Board Committees | ||||||
Independent Trustee |
Audit |
Compensation |
Nominating and Governance | |||
Amy Butte |
☒ | ☒ | Chair | |||
David G. Fubini |
☒ | ☒ | ☒ | |||
Thomas A. Hough |
Chair | ☒ | ☒ | |||
Jay Margolis |
☒ | ☒ | ☒ | |||
Clare S. Richer |
☒ | Chair | ☒ | |||
| • | are of high character and integrity; |
| • | are accomplished in their respective fields, with superior credentials and recognition; |
| • | have relevant expertise and experience upon which to be able to offer advice and guidance to management; |
| • | have sufficient time available to devote to our affairs; |
| • | are able to work with the other members of the Board and contribute to our success; |
| • | can represent the long-term interests of our shareholders as a whole; and |
| • | are selected such that the Board represents a range of backgrounds and experience. |
Name of Trustee |
Aggregate Compensation From the Company (3) |
Aggregate Compensation from Fund Complex (4) |
||||||
Independent Trustees |
||||||||
Amy Butte |
$ | 90,000 | $ | 231,000 | ||||
David G. Fubini |
$ | 90,000 | $ | 231,000 | ||||
Thomas A. Hough (1) |
$ | 97,500 | $ | 258,500 | ||||
Jay Margolis |
$ | 90,000 | $ | 231,000 | ||||
Clare S. Richer |
$ | 90,000 | $ | 231,000 | ||||
Interested Trustees (2) |
||||||||
Michael A. Ewald |
$ | 0 | $ | — | ||||
Jeffrey B. Hawkins |
$ | 0 | $ | — | ||||
Michael J. Boyle |
$ | 0 | $ | — | ||||
| (1) | Includes compensation as Chairman of the Audit Committee. |
| (2) | Mr. Ewald, Mr. Hawkins and Mr. Boyle are each an “interested person” and, as such, receive no compensation from the Company for their service as Trustees. |
| (3) | The Company did not award any portion of the fees earned by the Trustees in stock or options during the year ended December 31, 2025. The Company does not have a profit-sharing plan, and trustees do not receive any pension or retirement benefits from the Company. |
| (4) | “Fund Complex” includes the Company and Bain Capital Specialty Finance, Inc. |
Name of Portfolio Managers |
Dollar Range of Equity Securities in the Company (1) | |
Michael A. Ewald |
None | |
Michael J. Boyle |
None |
| (1) | Dollar ranges are as follows: none, $1 - $10,000, $10,001 - $50,000, $50,001 - $100,000, $100,001 -$500,000, $500,001 - $1,000,000 or over $1,000,000. |
Type of Account |
Number of Accounts |
Assets of Accounts ($ millions) |
Number of Accounts Subject to a Performance Fee |
Assets Subject to a Performance Fee ($ millions) |
||||||||||||
Michael A. Ewald |
||||||||||||||||
Registered investment companies |
3 |
4,494 |
3 |
4,494 |
||||||||||||
Other pooled investment vehicles: |
12 |
5,153 |
11 |
3,429 |
||||||||||||
Other accounts |
34 |
11,026 |
17 |
5,695 |
||||||||||||
Michael J. Boyle |
||||||||||||||||
Registered investment companies |
2 |
4,236 |
2 |
4,236 |
||||||||||||
Other pooled investment vehicles: |
12 |
5,153 |
11 |
3,429 |
||||||||||||
Other accounts |
29 |
9,874 |
13 |
4,587 |
||||||||||||
| • | determining the composition of our portfolio, the nature and timing of the changes to our portfolio and the manner of implementing such changes in accordance with our investment objective, policies and restrictions; |
| • | identifying investment opportunities and making investment decisions for us, including negotiating the terms of investments in, and dispositions of, portfolio securities and other instruments on our behalf; |
| • | monitoring our investments; |
| • | performing due diligence on prospective portfolio companies; |
| • | exercising voting rights in respect of portfolio securities and other investments for us; |
| • | serving on, and exercising observer rights for, boards of directors and similar committees of our portfolio companies; |
| • | negotiating, obtaining and managing financing facilities and other forms of leverage; and |
| • | providing us with such other investment advisory and related services as we may, from time to time, reasonably require for the investment of capital. |
| (i) | No incentive fee based on income is payable to the Advisor for any calendar quarter for which there is no Excess Income Amount; |
| (ii) | 100% of the aggregate pre-incentive fee net investment income in respect of the Trailing Twelve Quarters with respect to that portion of such pre-incentive fee net investment income, if any, that exceeds the Hurdle Amount, but is less than or equal to an amount, which the Company refers to as the “Catch-Up Amount,” determined as the sum of 2.0588% multiplied by our NAV at the beginning of each applicable calendar quarter comprising the relevant Trailing Twelve Quarters. The “Catch-Up Amount” is meant to provide the Advisor with an incentive fee of 15% on all of the Company’s pre-incentive fee net investment income when the Company’s aggregate pre-incentive fee net investment income in respect of the relevant Trailing Twelve Quarters reaches the Catch-Up Amount in respect of the relevant Trailing Twelve Quarters; and |
| (iii) | 15% of the aggregate pre-incentive fee net investment income in respect of the Trailing Twelve Quarters that exceeds the Catch-Up Amount. |

| (*) | The hypothetical amount of pre-incentive fee net investment income shown is based on a percentage of total net assets. |
| (1) | Represents 7% annualized hurdle rate and 0.75% annualized management fee. |
| (2) | Excludes organizational and offering expenses. |
Percentage of Common Shares Outstanding |
||||||||
Name and Address |
Shares Owned |
Percentage |
||||||
| Interested Trustees (1) |
||||||||
| Michael Boyle |
— |
— |
||||||
| Michael A. Ewald |
— |
— |
||||||
| Jeffrey B. Hawkins |
— |
— |
||||||
| Independent Trustees (1) |
||||||||
| Amy Butte |
— |
— |
||||||
| David G. Fubini |
— |
— |
||||||
| Thomas A. Hough |
— |
— |
||||||
| Jay Margolis |
— |
— |
||||||
| Clare S. Richer |
— |
— |
||||||
| Executive Officers Who Are Not Trustees (1) |
||||||||
| Amit Joshi |
— |
— |
||||||
| Caroline Hooper |
— |
— |
||||||
| Sabrina Rusnak-Carlson (2) |
— |
— |
||||||
| Adriana Rojas Garzón (2) |
— |
— |
||||||
| Katherine Schneider (3) |
— |
— |
||||||
| Other |
||||||||
| Bain Capital Private Credit Offshore Access Fund, LP (1) |
17,740,428 |
43.82 |
% | |||||
| BCPC Holdings, LP (1) |
7,792,955 |
19.25 |
% | |||||
| Bain Capital DCB Investments, LP (1) |
3,988,208 |
9.85 |
% | |||||
| All officers and Trustees as a group (13 persons) |
— |
* |
||||||
* |
Less than 1.0%. |
(1) |
The address for each of our Trustees and executive officers, Bain Capital Private Credit Offshore Access Fund, LP, BCPC Holdings, LP and Bain Capital DCB Investments, LP is 200 Clarendon Street, 37th Floor, Boston, MA 02116. |
(2) |
Ms. Rusnak-Carlson and Ms. Rojas Garzón were appointed to their respective positions on September 25, 2025 and June 30, 2025, respectively. |
(3) |
Ms. Schneider was appointed as Secretary of the Company effective as of April 28, 2025. |
1 |
Common Shares issued and outstanding exclude Common Shares issued through the Company’s distribution reinvestment plan after April 1, 2026. |
| • | Level 1—Valuations based on quoted prices (unadjusted) in active markets for identical assets or liabilities at the measurement date. |
| • | Level 2—Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly. |
| • | Level 3—Valuations based on inputs that are unobservable and significant to the fair value measurement. |
| • | Our monthly valuation process begins with each portfolio company or investment being initially valued by the investment professionals of our Advisor responsible for the portfolio investment or by an independent valuation firm; |
| • | Valuation conclusions are then documented and discussed with our senior management prior to being finalized; |
| • | Our Board and Audit Committee periodically review the valuation process and provides oversight in accordance with the requirements of Rule 2a-5; and |
| • | At least once annually, the valuation for each portfolio investment constituting a material portion of our portfolio will be reviewed by an independent valuation firm. |
| Title of Class |
Amount Authorized |
Amount Held by Company for its Account |
Amount Outstanding as of March 1, 2026 |
|||||||||
| |
||||||||||||
| |
||||||||||||
| |
||||||||||||
| • | modify the Declaration of Trust; |
| • | remove the Advisor or appoint a new investment adviser; |
| • | dissolve the Company; or |
| • | sell all or substantially all of our assets other than in the ordinary course of business. |
| • | modify the Declaration of Trust except for amendments which do not adversely affect the rights of shareholders; |
| • | appoint a new investment adviser (other than a sub-adviser pursuant to the terms of an advisory agreement and applicable law); |
| • | sell all or substantially all of our assets other than in the ordinary course of business or as otherwise permitted by law; or |
| • | except as otherwise permitted under the Investment Advisory Agreement, voluntarily withdraw as our Advisor unless such withdrawal would not affect our tax status and would not materially adversely affect our shareholders; |
| • | or |
| • | cause the merger or other reorganization of the Company. |
| • | accepting the securities of the entity that would be created or would survive after the successful completion of the roll-up transaction offered in the proposed roll-up transaction; or |
| • | one of the following: |
| • | remaining as shareholders and preserving their interests therein on the same terms and conditions as existed previously; or |
| • | receiving cash in an amount equal to their pro rata share of the appraised value of our net assets. |
| • | which would result in shareholders having voting rights in the entity that would be created or would survive after the successful completion of the roll-up transaction that are less than those provided in the Declaration of Trust, including rights with respect to the election and removal of Trustees, annual and special meetings, amendments to the Declaration of Trust and our dissolution; |
| • | which includes provisions that would operate as a material impediment to, or frustration of, the accumulation of Common Shares by any purchaser of the securities of the entity that would be created or would survive after the successful completion of the roll-up transaction, except to the minimum extent necessary to preserve the tax status of such entity, or which would limit the ability of an investor to exercise the voting rights of its securities of the entity that would be created or would survive after the successful completion of the roll-up transaction on the basis of the number of shares held by that investor; |
| • | in which shareholders’ rights to access to records of the entity that would be created or would survive after the successful completion of the roll-up transaction will be less than those provided in the Declaration of Trust; or |
| • | in which we would bear any of the costs of the roll-up transaction if the shareholders reject the roll-up transaction. |
| • | a citizen or individual resident of the United States; |
| • | a corporation, or other entity treated as a corporation for U.S. federal income tax purposes, created or organized in or under the laws of the United States or any state thereof or the District of Columbia; |
| • | an estate, the income of which is subject to U.S. federal income taxation regardless of its source; or |
| • | a trust if either a U.S. court can exercise primary supervision over its administration and one or more U.S. persons have the authority to control all of its substantial decisions or the trust was in existence on August 20, 1996, was treated as a U.S. person prior to that date, and has made a valid election to be treated as a U.S. person. |
| • | qualify as a RIC; and |
| • | satisfy the Annual Distribution Requirement; |
| • | qualify and have in effect an election to be treated as a BDC under the 1940 Act at all times during each taxable year; |
| • | derive in each taxable year at least 90% of our gross income from dividends, interest, payments with respect to certain securities loans, gains from the sale of stock or other securities, or other income derived with respect to our business of investing in such stock or securities, and net income derived from interests in “qualified publicly traded partnerships” (partnerships that are traded on an established securities market or tradable on a secondary market, other than partnerships that derive 90% of their income from interest, dividends and other permitted RIC income) (the “90% Income Test”); and |
| • | diversify our holdings so that at the end of each quarter of the taxable year (i) at least 50% of the value of our assets consists of cash, cash equivalents, U.S. government securities, securities of other RICs, and other securities if such other securities of any one issuer do not represent more than 5% of the value of our assets or more than 10% of the outstanding voting securities of the issuer; and (ii) no more than 25% of the value of our assets is invested in the securities, other than U.S. government securities or securities of other RICs, of one issuer or of two or more issuers that are controlled, as determined under applicable tax rules, by us and that are engaged in the same or similar or related trades or businesses or in the securities of one or more qualified publicly traded partnerships (collectively, the “Diversification Tests”). |
Page |
||||
F-2 |
||||
Consolidated Financial Statements: |
||||
F-3 |
||||
F-5 |
||||
F-6 |
||||
F-7 |
||||
F-9 |
||||
F-30 |
||||
F-39 |
||||
As of |
As of |
|||||||
December 31, 2025 |
December 31, 2024 |
|||||||
Assets |
||||||||
Investments at fair value: |
||||||||
Non-controlled/non-affiliate investment (amortized cost of $1,611,716 and $712,111, respectively) |
$ |
1,626,747 |
$ |
712,198 |
||||
Non-controlled affiliate investment (amortized cost of $26,126 and $4,800, respectively) |
27,206 |
5,101 |
||||||
Controlled affiliate investment (amortized cost of $27,150 and $0, respectively) |
27,305 |
— |
||||||
Cash and cash equivalents |
32,110 |
15,441 |
||||||
Foreign cash (cost of $5,912 and $1,006, respectively) |
5,959 |
898 |
||||||
Collateral on derivatives |
4,165 |
833 |
||||||
Restricted cash and cash equivalents |
50 |
50 |
||||||
Interest rate swap |
447 |
— |
||||||
Deferred financing costs (net of accumulated amortization of $2,537 and $718, respectively) |
7,152 |
7,375 |
||||||
Interest receivable on investments |
12,385 |
6,459 |
||||||
Dividend receivable on investments |
602 |
— |
||||||
Unrealized appreciation on forward currency exchange contracts |
— |
1,492 |
||||||
Receivable for investments sold |
2,888 |
510 |
||||||
Prepaid insurance |
101 |
309 |
||||||
Prepaid financing costs |
70 |
75 |
||||||
Other receivables |
— |
1,786 |
||||||
Total Assets |
$ |
1,747,187 |
$ |
752,527 |
||||
Liabilities |
||||||||
Debt (net of unamortized debt issuance costs of $2,901 and $0, respectively) |
$ |
790,331 |
$ |
378,101 |
||||
Distributions payable |
7,780 |
6,006 |
||||||
Interest expense payable |
6,727 |
3,976 |
||||||
Incentive fee payable on income |
3,685 |
1,585 |
||||||
Accrued capital gains incentive fee |
1,844 |
— |
||||||
Repurchase of Common Shares payable |
2,593 |
1,537 |
||||||
Base management fee payable |
3,028 |
1,316 |
||||||
Accrued expenses and other liabilities |
1,088 |
1,171 |
||||||
Unrealized depreciation on forward currency exchange contracts |
2,781 |
— |
||||||
Payable for investments purchased |
672 |
401 |
||||||
Total Liabilities |
$ |
820,529 |
$ |
394,093 |
||||
Commitments and Contingencies (See Note 10) |
||||||||
Net Assets |
||||||||
Common Shares, $0.01 par value (35,671,560 and 13,988,959 shares issued and outstanding, respectively) |
357 |
140 |
||||||
Paid-in-capital in excess of par value |
910,502 |
352,342 |
||||||
Accumulated distributable earnings |
15,799 |
5,952 |
||||||
Total Net Assets |
926,658 |
358,434 |
||||||
Total Liabilities and Total Net Assets |
$ |
1,747,187 |
$ |
752,527 |
||||
As of |
||||||||
December 31, 2025 |
December 31, 2024 |
|||||||
Net Asset Value Per Share |
||||||||
Class I Shares: |
||||||||
Net assets |
$ |
926,658 |
$ |
358,434 |
||||
Common Shares outstanding ($0.01 par value, unlimited shares authorized) |
35,671,560 |
13,988,959 |
||||||
Net asset value per share |
$ |
25.98 |
$ |
25.62 |
||||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Income |
||||||||||||
Investment income from non-controlled/non-affiliate investments: |
||||||||||||
Interest from investments |
$ |
106,746 |
$ |
46,215 |
$ |
2,265 |
||||||
Dividend income |
1,534 |
1,482 |
— |
|||||||||
PIK income |
10,790 |
515 |
— |
|||||||||
Other income |
8,641 |
5,953 |
128 |
|||||||||
Total interest income from non-controlled/non-affiliate investments |
127,711 |
54,165 |
2,393 |
|||||||||
Investment income from non-controlled/affiliate investments: |
||||||||||||
Interest from investments |
42 |
— |
— |
|||||||||
Dividend income |
300 |
— |
— |
|||||||||
Other income |
11 |
— |
— |
|||||||||
Total interest income from non-controlled/affiliate investments: |
353 |
— |
— |
|||||||||
Investment income from controlled affiliate investments: |
||||||||||||
Interest from investments |
1,258 |
— |
— |
|||||||||
Dividend income |
795 |
— |
— |
|||||||||
Total interest income from controlled affiliate investments: |
2,053 |
— |
— |
|||||||||
Total investment income |
130,117 |
54,165 |
2,393 |
|||||||||
Expenses |
||||||||||||
Interest and debt financing expenses |
$ |
38,642 |
$ |
17,339 |
$ |
772 |
||||||
Incentive fee on income |
11,259 |
4,471 |
437 |
|||||||||
Incentive fee on capital gains |
1,844 |
— |
— |
|||||||||
Professional fees and operating expenses |
1,484 |
3,692 |
924 |
|||||||||
Base management fee |
9,299 |
3,350 |
140 |
|||||||||
Amortization of deferred offering costs |
— |
1,285 |
112 |
|||||||||
Trustee fees |
451 |
432 |
432 |
|||||||||
Organization costs |
— |
219 |
996 |
|||||||||
Other general and administrative expenses |
4,195 |
— |
— |
|||||||||
Total Expenses Before Fee Waivers |
67,174 |
30,788 |
3,813 |
|||||||||
Base management fee waiver |
— |
— |
(8 |
) | ||||||||
Incentive fee waiver |
— |
— |
(289 |
) | ||||||||
Expense recoupment (support) |
506 |
(2,154 |
) |
(2,289 |
) | |||||||
Total Expenses, Net of Fee Waivers |
67,680 |
28,634 |
1,227 |
|||||||||
Net Investment Income Before Taxes |
62,437 |
25,531 |
1,166 |
|||||||||
Income taxes, including excise taxes |
500 |
200 |
— |
|||||||||
Net Investment Income |
61,937 |
25,331 |
1,166 |
|||||||||
Net Realized and Unrealized Gains (Losses) |
||||||||||||
Net realized gain (loss) on non-controlled/non-affiliate investments |
(211 |
) |
463 |
1,745 |
||||||||
Net realized gain on foreign currency transactions |
582 |
50 |
21 |
|||||||||
Net realized loss on foreign currency of debt |
(2 |
) |
(264 |
) |
— |
|||||||
Net realized gain on forward currency exchange contracts |
68 |
133 |
48 |
|||||||||
Net change in unrealized appreciation on foreign currency translation |
119 |
(108 |
) |
6 |
||||||||
Net change in unrealized appreciation on foreign currency translation on debt |
(2,896 |
) |
808 |
(135 |
) | |||||||
Net change in unrealized appreciation on forward currency exchange contracts |
(4,273 |
) |
1,582 |
(90 |
) | |||||||
Net change in unrealized appreciation on non-controlled/non-affiliate investments |
14,944 |
64 |
23 |
|||||||||
Net change in unrealized appreciation on non-controlled/affiliate investments |
779 |
301 |
— |
|||||||||
Net change in unrealized appreciation on controlled affiliate investments |
155 |
— |
— |
|||||||||
Total Net Gains |
9,265 |
3,029 |
1,618 |
|||||||||
Net Increase in Net Assets Resulting from Operations |
$ |
71,202 |
$ |
28,360 |
$ |
2,784 |
||||||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Operations |
||||||||||||
Net investment income |
$ |
61,937 |
$ |
25,331 |
$ |
1,166 |
||||||
Net realized gains |
437 |
382 |
1,814 |
|||||||||
Net change in unrealized appreciation |
8,828 |
2,647 |
(196 |
) | ||||||||
Net Increase in Net Assets Resulting from Operations |
$ |
71,202 |
$ |
28,360 |
$ |
2,784 |
||||||
Distributions to Shareholders |
||||||||||||
Class I |
(61,355 |
) |
(22,846 |
) |
(2,201 |
) | ||||||
Net Decrease in Net Assets Resulting from Distributions to Shareholders |
$ |
(61,355 |
) |
$ |
(22,846 |
) |
$ |
(2,201 |
) | |||
Capital Share Transactions |
||||||||||||
Class I: |
||||||||||||
Proceeds from Common Shares sold |
$ |
557,320 |
$ |
241,111 |
$ |
110,744 |
||||||
Repurchase of common shares, net of early repurchase deduction |
(4,291 |
) |
(1,537 |
) |
— |
|||||||
Distributions reinvested |
5,348 |
3,076 |
32 |
|||||||||
Net Increase from Capital Share Transactions |
$ |
558,377 |
$ |
242,650 |
$ |
110,776 |
||||||
Net Assets |
||||||||||||
Total increase in net assets during the period |
568,224 |
248,164 |
111,359 |
|||||||||
Net Assets, beginning of period |
358,434 |
110,270 |
(1,089 |
) | ||||||||
Net Assets at End of Period |
$ |
926,658 |
$ |
358,434 |
$ |
110,270 |
||||||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Cash Flows From Operating Activities |
||||||||||||
Net increase in net assets resulting from operations |
$ |
71,202 |
$ |
28,360 |
$ |
2,784 |
||||||
Adjustments to reconcile net increase (decrease) in net assets from operations to net cash provided by (used in) operating activities: |
||||||||||||
Purchases of investments |
(1,268,646 |
) |
(605,524 |
) |
(197,977 |
) | ||||||
Proceeds from principal payments and sales of investments |
333,831 |
83,535 |
7,253 |
|||||||||
Increase in investments due to PIK |
(12,337 |
) |
(1,919 |
) |
— |
|||||||
Accretion of discounts and amortization of premiums |
(3,247 |
) |
(1,893 |
) |
(62 |
) | ||||||
Amortization of deferred financing costs and debt issuance costs |
1,819 |
693 |
26 |
|||||||||
Amortization of deferred offering costs |
— |
1,285 |
112 |
|||||||||
Net realized (gain) loss from investments |
211 |
(463 |
) |
(1,745 |
) | |||||||
Net realized gain on foreign currency transactions |
(582 |
) |
(50 |
) |
(21 |
) | ||||||
Net realized loss on foreign currency of debt |
2 |
264 |
— |
|||||||||
Net change in unrealized appreciation on investments |
(15,878 |
) |
(365 |
) |
(23 |
) | ||||||
Net change in unrealized appreciation on foreign currency translation |
(119 |
) |
108 |
(6 |
) | |||||||
Net change in unrealized appreciation on foreign currency translation on debt |
2,896 |
(808 |
) |
135 |
||||||||
Net change in unrealized appreciation on forward currency exchange contracts |
4,273 |
(1,582 |
) |
90 |
||||||||
Changes in operating assets and liabilities: |
||||||||||||
Collateral on forward currency exchange contracts |
(3,332 |
) |
(833 |
) |
— |
|||||||
Interest receivable on investments |
(5,926 |
) |
(2,715 |
) |
(3,744 |
) | ||||||
Dividend receivable |
(602 |
) |
— |
— |
||||||||
Interest rate swap |
63 |
— |
— |
|||||||||
Prepaid insurance |
208 |
(169 |
) |
289 |
||||||||
Prepaid financing costs |
5 |
(75 |
) |
— |
||||||||
Other receivables |
1,786 |
— |
— |
|||||||||
Due to affiliate |
— |
(5,420 |
) |
3,134 |
||||||||
Interest expense payable |
2,751 |
3,224 |
752 |
|||||||||
Incentive fee payable on income |
2,100 |
1,437 |
148 |
|||||||||
Accrued capital gains incentive fee |
1,844 |
— |
— |
|||||||||
Accrued expenses and other liabilities |
(83 |
) |
645 |
301 |
||||||||
Base management fee payable |
1,712 |
1,184 |
132 |
|||||||||
Net Cash Used in Operating Activities |
(886,049 |
) |
(501,081 |
) |
(188,422 |
) | ||||||
Cash Flows From Financing Activities |
||||||||||||
Borrowings on debt |
1,203,881 |
509,789 |
99,854 |
|||||||||
Repayments of debt |
(792,158 |
) |
(231,133 |
) |
— |
|||||||
Payments of financing costs |
(4,497 |
) |
(5,518 |
) |
(2,436 |
) | ||||||
Payments of offering costs |
— |
(71 |
) |
(478 |
) | |||||||
Repurchase of Common Shares |
(3,235 |
) |
— |
— |
||||||||
Proceeds from issuance of Common Shares |
557,320 |
241,111 |
110,744 |
|||||||||
Shareholder distributions paid |
(54,233 |
) |
(15,944 |
) |
— |
|||||||
Net Cash Provided by Financing Activities |
907,078 |
498,234 |
207,684 |
|||||||||
Net Increase (Decrease) in Cash, Foreign Cash, Restricted Cash and Cash Equivalents |
21,029 |
(2,847 |
) |
19,262 |
||||||||
Effect of foreign currency exchange rates |
701 |
(58 |
) |
27 |
||||||||
Cash, Foreign Cash, Restricted Cash and Cash Equivalents, Beginning of Period |
16,389 |
19,294 |
5 |
|||||||||
Cash, Foreign Cash, Restricted Cash and Cash Equivalents, End of Period |
$ |
38,119 |
$ |
16,389 |
$ |
19,294 |
||||||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Supplemental Disclosure of Cash Flow Information and Non-Cash Activities: |
||||||||||||
Cash interest paid during the period |
$ |
34,135 |
$ |
13,422 |
$ |
— |
||||||
Cash paid for excise taxes during the period |
155 |
— |
— |
|||||||||
Reinvestment of dividends during the period |
5,348 |
3,076 |
32 |
|||||||||
Cash and cash equivalents |
$ |
32,110 |
$ |
15,441 |
$ |
19,031 |
||||||
Restricted cash |
50 |
50 |
50 |
|||||||||
Foreign cash |
5,959 |
898 |
213 |
|||||||||
Total cash, foreign cash, restricted cash and cash equivalents shown in the consolidated statements of cash flows |
$ |
38,119 |
$ |
16,389 |
$ |
19,294 |
||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
Aerospace & Defense |
||||||||||||||||||||||||||||||||||
ATS (5)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/12/2029 |
$ |
— |
— |
— |
|||||||||||||||||||||||||
ATS (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.75 |
% |
9.65 |
% |
7/12/2029 |
$ |
11,874 |
11,771 |
11,875 |
|||||||||||||||||||||||
Bridger Aerospace Group Holdings, Inc. (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
6.00 |
% |
9.70 |
% |
10/28/2030 |
$ |
1,147 |
1,093 |
1,091 |
|||||||||||||||||||||||
Bridger Aerospace Group Holdings, Inc. (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan -Revolver |
— |
— |
— |
10/28/2030 |
$ |
— |
(32 |
) |
(34 |
) |
|||||||||||||||||||||||
Bridger Aerospace Group Holdings, Inc. (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
6.00 |
% |
9.72 |
% |
10/28/2030 |
$ |
20,400 |
20,203 |
20,196 |
|||||||||||||||||||||||
BTX Precision (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
1 |
1,253 |
1,917 |
||||||||||||||||||||||||||
BTX Precision (8)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.00 |
% |
8.77 |
% |
7/25/2030 |
$ |
7,580 |
7,537 |
7,580 |
|||||||||||||||||||||||
BTX Precision (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/25/2030 |
$ |
— |
(15 |
) |
— |
||||||||||||||||||||||||
BTX Precision (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75 |
% |
8.60 |
% |
7/25/2030 |
$ |
1,926 |
1,908 |
1,926 |
|||||||||||||||||||||||
BTX Precision (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.77 |
% |
7/25/2030 |
$ |
3,659 |
3,635 |
3,659 |
|||||||||||||||||||||||
BTX Precision (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.59 |
% |
7/25/2030 |
$ |
2,015 |
2,000 |
2,015 |
|||||||||||||||||||||||
Heads Up Technologies, Inc. (8)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
7/23/2030 |
$ |
27,036 |
26,913 |
26,901 |
|||||||||||||||||||||||
Heads Up Technologies, Inc. (17)(19) |
Second Lien Senior Secured Loan |
SOFR |
8.25 |
% |
11.92 |
% |
7/23/2031 |
$ |
18,843 |
18,757 |
18,749 |
|||||||||||||||||||||||
Heads Up Technologies, Inc. (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/23/2030 |
$ |
— |
(16 |
) |
(17 |
) |
|||||||||||||||||||||||
Novaria (21) |
First Lien Senior Secured Loan |
SOFR |
3.25 |
% |
6.97 |
% |
6/6/2031 |
$ |
2,970 |
2,973 |
2,976 |
|||||||||||||||||||||||
Saturn Purchaser Corp. (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/22/2030 |
$ |
— |
(5 |
) |
— |
||||||||||||||||||||||||
Saturn Purchaser Corp. (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
4.85 |
% |
8.72 |
% |
7/22/2030 |
$ |
8,129 |
8,026 |
8,129 |
|||||||||||||||||||||||
Solairus (5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
7/22/2030 |
$ |
— |
(8 |
) |
— |
||||||||||||||||||||||||
Aerospace & Defense Total |
$ |
105,993 |
$ |
106,963 |
11.5 |
% | ||||||||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
Automotive |
||||||||||||||||||||||||||||||||||
Caliber (21) |
First Lien Senior Secured Loan |
SOFR |
2.50 |
% |
6.22 |
% |
1/30/2031 |
$ |
2,856 |
2,856 |
2,863 |
|||||||||||||||||||||||
Chilton (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.40 |
% |
2/5/2031 |
$ |
1,026 |
1,020 |
1,019 |
|||||||||||||||||||||||
Chilton (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
2/5/2031 |
$ |
— |
(22 |
) |
(77 |
) |
|||||||||||||||||||||||
Chilton (5)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.50 |
% |
9.40 |
% |
2/5/2031 |
$ |
899 |
875 |
870 |
|||||||||||||||||||||||
Intoxalock (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.10 |
% |
8.82 |
% |
11/1/2028 |
$ |
9,700 |
9,644 |
9,700 |
|||||||||||||||||||||||
JHCC Holdings, LLC (8)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.25 |
% |
8.92 |
% |
9/9/2027 |
$ |
9,408 |
9,406 |
9,408 |
|||||||||||||||||||||||
Automotive Total |
$ |
23,779 |
$ |
23,783 |
2.6 |
% | ||||||||||||||||||||||||||||
Beverage, Food & Tobacco |
||||||||||||||||||||||||||||||||||
AgroFresh Solutions (17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.60 |
% |
9.32 |
% |
3/31/2030 |
$ |
2,710 |
2,677 |
2,710 |
|||||||||||||||||||||||
AgroFresh Solutions (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.60 |
% |
9.32 |
% |
3/31/2030 |
$ |
11,011 |
10,880 |
11,011 |
|||||||||||||||||||||||
AgroFresh Solutions (5)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.60 |
% |
9.32 |
% |
4/2/2029 |
$ |
868 |
842 |
868 |
|||||||||||||||||||||||
BCC Trillium Foods Investments 2, LP (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
2 |
1,740 |
2,188 |
||||||||||||||||||||||||||
BCPC Project Aberdeen, LLC. (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
774 |
803 |
865 |
||||||||||||||||||||||||||
Hellers (4)(5)(6)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
9/27/2030 |
NZ$ |
— |
(2 |
) |
(1 |
) |
|||||||||||||||||||||||
Hellers (6)(15)(17) |
Subordinated Debt |
— |
15.00% PIK |
15.00 |
% |
3/27/2031 |
NZ$ |
93 |
57 |
52 |
||||||||||||||||||||||||
Hellers (6)(15)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
BKBM |
|
3.63 (1.88% PIK |
% ) |
8.07 |
% |
9/27/2030 |
NZ$ |
1,097 |
663 |
625 |
||||||||||||||||||||||
SauceCo HoldCo, LLC (5)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.75 |
% |
9.44 |
% |
5/13/2030 |
$ |
2,598 |
2,572 |
2,598 |
|||||||||||||||||||||||
SauceCo HoldCo, LLC (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.75 |
% |
9.42 |
% |
5/13/2030 |
$ |
48,841 |
47,403 |
48,841 |
|||||||||||||||||||||||
Spindrift (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
1 |
500 |
537 |
||||||||||||||||||||||||||
Spindrift (15)(17) |
Subordinated Debt |
— |
13.75% PIK |
13.75 |
% |
2/19/2033 |
$ |
1,574 |
1,536 |
1,574 |
||||||||||||||||||||||||
Beverage, Food & Tobacco Total |
$ |
69,671 |
$ |
71,868 |
7.8 |
% | ||||||||||||||||||||||||||||
Capital Equipment |
||||||||||||||||||||||||||||||||||
AeriTek Global CAD Acquisition Inc. (5)(6)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
6.50 |
% |
10.32 |
% |
8/27/2030 |
$ |
546 |
506 |
505 |
|||||||||||||||||||||||
AeriTek Global CAD Acquisition Inc. (6)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
6.50 |
% |
10.32 |
% |
8/27/2030 |
$ |
12,472 |
12,298 |
12,285 |
|||||||||||||||||||||||
Alliance Laundry (21) |
First Lien Senior Secured Loan |
SOFR |
2.25 |
% |
6.11 |
% |
8/19/2031 |
$ |
1,973 |
1,976 |
1,984 |
|||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
Engineered Products Co., LLC (5)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
4.75 |
% |
8.59 |
% |
8/12/2031 |
$ |
125 |
116 |
115 |
|||||||||||||||||||||||
Engineered Products Co., LLC (17)(18) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.81 |
% |
8/12/2031 |
$ |
4,778 |
4,733 |
4,730 |
|||||||||||||||||||||||
Ergotron Acquisition LLC (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.97 |
% |
7/6/2028 |
$ |
8,368 |
8,277 |
8,368 |
|||||||||||||||||||||||
EXT Acquisitions, Inc. (5)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/19/2031 |
$ |
— |
— |
— |
|||||||||||||||||||||||||
EXT Acquisitions, Inc. (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/19/2031 |
$ |
— |
(8 |
) |
(8 |
) |
|||||||||||||||||||||||
EXT Acquisitions, Inc. (17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.95 |
% |
12/19/2031 |
$ |
15,103 |
15,028 |
15,027 |
|||||||||||||||||||||||
Goodfellow (6)(13)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
5.25 |
% |
7.27 |
% |
2/10/2032 |
€ |
901 |
933 |
1,057 |
|||||||||||||||||||||||
Goodfellow (6)(13)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
5.25 |
% |
7.27 |
% |
2/10/2032 |
€ |
279 |
288 |
328 |
|||||||||||||||||||||||
Goodfellow (6)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
2/10/2032 |
$ |
364 |
361 |
360 |
|||||||||||||||||||||||
Goodfellow (6)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SONIA |
5.25 |
% |
8.98 |
% |
2/10/2032 |
£ |
265 |
341 |
352 |
|||||||||||||||||||||||
PPT Group (5)(6)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
SONIA |
5.50 |
% |
9.43 |
% |
2/28/2031 |
£ |
33 |
43 |
39 |
|||||||||||||||||||||||
PPT Group (5)(6)(17)(21) |
First Lien Senior Secured Loan - Revolver |
SONIA |
5.50 |
% |
9.44 |
% |
2/28/2031 |
£ |
20 |
24 |
27 |
|||||||||||||||||||||||
PPT Group (6)(10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
57 |
57 |
51 |
||||||||||||||||||||||||||
PPT Group (6)(8)(17)(21) |
First Lien Senior Secured Loan |
SONIA |
5.50 |
% |
9.45 |
% |
2/28/2031 |
£ |
929 |
1,161 |
1,240 |
|||||||||||||||||||||||
Capital Equipment Total |
$ |
46,134 |
$ |
46,460 |
5.0 |
% | ||||||||||||||||||||||||||||
Chemicals, Plastics & Rubber |
||||||||||||||||||||||||||||||||||
Duraco (13)(16)(17) |
First Lien Senior Secured Loan |
SOFR |
6.50 |
% |
10.16 |
% |
6/6/2029 |
$ |
6,116 |
6,048 |
5,811 |
|||||||||||||||||||||||
Duraco (5)(16)(17) |
First Lien Senior Secured Loan - Revolver |
SOFR |
6.50 |
% |
10.24 |
% |
6/6/2029 |
$ |
127 |
118 |
96 |
|||||||||||||||||||||||
Plaskolite PPC Intermediate II LLC (8)(15)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
|
4.00 (4.00% PIK |
% ) |
11.86 |
% |
5/9/2030 |
$ |
19,382 |
19,051 |
18,994 |
||||||||||||||||||||||
Plaskolite PPC Intermediate II LLC (5)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
7.00 |
% |
10.86 |
% |
2/7/2030 |
$ |
152 |
128 |
124 |
|||||||||||||||||||||||
Solenis (14) |
First Lien Senior Secured Loan |
SOFR |
3.00 |
% |
6.67 |
% |
6/20/2031 |
$ |
3,960 |
3,943 |
3,932 |
|||||||||||||||||||||||
V Global Holdings LLC (13)(17) |
First Lien Senior Secured Loan |
SOFR |
5.90 |
% |
9.77 |
% |
12/22/2027 |
$ |
11,601 |
11,530 |
11,021 |
|||||||||||||||||||||||
Chemicals, Plastics & Rubber Total |
$ |
40,818 |
$ |
39,978 |
4.3 |
% | ||||||||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
Construction & Building |
||||||||||||||||||||||||||||||||||
AGS American Glass Services Acquisition, LLC (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.22 |
% |
7/24/2031 |
$ |
7,625 |
7,590 |
7,587 |
|||||||||||||||||||||||
AGS American Glass Services Acquisition, LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/24/2031 |
$ |
— |
(10 |
) |
(11 |
) |
|||||||||||||||||||||||
AGS American Glass Services Acquisition, LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
7/24/2031 |
$ |
— |
(5 |
) |
(20 |
) |
|||||||||||||||||||||||
AGS American Services Investments, L.P. (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
15 |
1,486 |
1,486 |
||||||||||||||||||||||||||
Chase Industries, Inc. (15)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
|
5.65 (1.50% PIK |
% ) |
10.82 |
% |
11/11/2027 |
$ |
8,500 |
8,258 |
8,330 |
||||||||||||||||||||||
Chase Industries, Inc. (15)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
|
5.65 (1.50% PIK |
% ) |
10.82 |
% |
11/11/2027 |
$ |
850 |
820 |
833 |
||||||||||||||||||||||
Chase Industries, Inc. (5)(15)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
|
5.65 (1.50% PIK |
% ) |
10.82 |
% |
11/11/2027 |
$ |
262 |
262 |
254 |
||||||||||||||||||||||
G702 Buyer, Inc. (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/2/2031 |
$ |
— |
(21 |
) |
(23 |
) |
|||||||||||||||||||||||
G702 Buyer, Inc. (8)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.42 |
% |
7/2/2031 |
$ |
7,803 |
7,696 |
7,686 |
|||||||||||||||||||||||
Quikrete Holdings (21) |
First Lien Senior Secured Loan |
SOFR |
2.25 |
% |
5.97 |
% |
1/30/2032 |
$ |
1,985 |
1,981 |
1,993 |
|||||||||||||||||||||||
Zeus Fire & Security (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.00 |
% |
8.84 |
% |
12/11/2030 |
$ |
500 |
500 |
462 |
|||||||||||||||||||||||
Zeus Fire & Security (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/11/2030 |
$ |
— |
(8 |
) |
(3 |
) |
|||||||||||||||||||||||
Zeus Fire & Security (17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.00 |
% |
8.77 |
% |
12/11/2030 |
$ |
4,082 |
4,082 |
4,072 |
|||||||||||||||||||||||
Zeus Fire & Security (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.85 |
% |
12/11/2030 |
$ |
10,383 |
10,319 |
10,357 |
|||||||||||||||||||||||
Construction & Building Total |
$ |
42,950 |
$ |
43,003 |
4.6 |
% | ||||||||||||||||||||||||||||
Consumer Goods: Durable |
||||||||||||||||||||||||||||||||||
New Milani Group LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
6/26/2031 |
$ |
— |
(4 |
) |
(5 |
) |
|||||||||||||||||||||||
New Milani Group LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
6/26/2031 |
$ |
— |
(25 |
) |
(14 |
) |
|||||||||||||||||||||||
New Milani Group LLC (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.44 |
% |
6/26/2031 |
$ |
18,893 |
18,720 |
18,799 |
|||||||||||||||||||||||
Consumer Goods: Durable Total |
$ |
18,691 |
$ |
18,780 |
2.0 |
% | ||||||||||||||||||||||||||||
Consumer Goods: Non-Durable |
||||||||||||||||||||||||||||||||||
Evriholder (13)(16)(17) |
First Lien Senior Secured Loan |
SOFR |
6.90 |
% |
10.57 |
% |
1/24/2028 |
$ |
3,977 |
3,957 |
3,938 |
|||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
Hempz (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/25/2029 |
$ |
— |
(16 |
) |
(35 |
) |
|||||||||||||||||||||||
Hempz (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
10/25/2029 |
$ |
10,567 |
10,496 |
10,408 |
|||||||||||||||||||||||
RoC Skincare (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
9.12 |
% |
2/21/2031 |
$ |
10,808 |
10,688 |
10,808 |
|||||||||||||||||||||||
RoC Skincare (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
2/21/2030 |
$ |
— |
(41 |
) |
— |
||||||||||||||||||||||||
Summer Fridays, LLC (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
5/16/2031 |
$ |
21,652 |
21,361 |
21,327 |
|||||||||||||||||||||||
Summer Fridays, LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
5/16/2031 |
$ |
— |
(35 |
) |
(39 |
) |
|||||||||||||||||||||||
WU Holdco, Inc. (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.42 |
% |
4/15/2032 |
$ |
17,663 |
17,584 |
17,663 |
|||||||||||||||||||||||
WU Holdco, Inc. (5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
4/15/2032 |
$ |
— |
(12 |
) |
— |
||||||||||||||||||||||||
WU Holdco, Inc. (5)(17)(21) |
First Lien Senior Secured Loan - Revolver |
SOFR |
4.75 |
% |
8.40 |
% |
4/15/2032 |
$ |
94 |
89 |
94 |
|||||||||||||||||||||||
Consumer Goods: Non-Durable Total |
$ |
64,071 |
$ |
64,164 |
6.9 |
% | ||||||||||||||||||||||||||||
Containers, Packaging & Glass |
||||||||||||||||||||||||||||||||||
ASP-r-pac Acquisition Co LLC (13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
6.26 |
% |
10.10 |
% |
12/29/2027 |
$ |
11,818 |
11,570 |
11,818 |
|||||||||||||||||||||||
ASP-r-pac Acquisition Co LLC (5)(17)(19) |
First Lien Senior Secured Loan - Revolver |
SOFR |
6.11 |
% |
9.83 |
% |
12/29/2027 |
$ |
303 |
292 |
305 |
|||||||||||||||||||||||
Five Star (14) |
First Lien Senior Secured Loan |
SOFR |
4.25 |
% |
7.99 |
% |
5/5/2029 |
$ |
1,980 |
1,959 |
1,977 |
|||||||||||||||||||||||
Novolex (14) |
First Lien Senior Secured Loan |
SOFR |
3.18 |
% |
6.89 |
% |
4/13/2029 |
$ |
4,000 |
3,991 |
4,008 |
|||||||||||||||||||||||
Precision Concepts Canada Corporation (6)(8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.57 |
% |
8/2/2032 |
$ |
1,863 |
1,845 |
1,844 |
|||||||||||||||||||||||
Precision Concepts Parent Inc. (17)(18) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.59 |
% |
8/2/2032 |
$ |
7,540 |
7,467 |
7,465 |
|||||||||||||||||||||||
Precision Concepts Parent Inc. (5)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
4.75 |
% |
8.59 |
% |
8/2/2032 |
$ |
339 |
305 |
304 |
|||||||||||||||||||||||
Precision Concepts Parent Inc. (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.57 |
% |
8/2/2032 |
$ |
4,279 |
4,239 |
4,236 |
|||||||||||||||||||||||
Precision Concepts Parent Inc. (17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75 |
% |
8.59 |
% |
8/2/2032 |
$ |
3,040 |
3,025 |
3,010 |
|||||||||||||||||||||||
Technimark (14) |
First Lien Senior Secured Loan |
SOFR |
3.25 |
% |
6.98 |
% |
4/14/2031 |
$ |
2,970 |
2,963 |
2,953 |
|||||||||||||||||||||||
Containers, Packaging & Glass Total |
$ |
37,656 |
$ |
37,920 |
4.1 |
% | ||||||||||||||||||||||||||||
Environmental Industries |
||||||||||||||||||||||||||||||||||
BCC HGS Investments 2, LP (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
9 |
1,333 |
1,333 |
||||||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
Humic Acquisition Holdings, LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
10/21/2031 |
$ |
— |
(10 |
) |
(11 |
) |
|||||||||||||||||||||||
Humic Acquisition Holdings, LLC (5)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.75 |
% |
9.63 |
% |
10/21/2031 |
$ |
1,169 |
1,144 |
1,143 |
|||||||||||||||||||||||
Humic Acquisition Holdings, LLC (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.75 |
% |
9.48 |
% |
10/21/2031 |
$ |
18,135 |
18,047 |
18,044 |
|||||||||||||||||||||||
Meteor UK Bidco Limited (6)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
SONIA |
5.00 |
% |
8.95 |
% |
5/14/2032 |
£ |
546 |
726 |
729 |
|||||||||||||||||||||||
Meteor UK Bidco Limited (5)(6)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
11/14/2031 |
£ |
— |
— |
— |
|||||||||||||||||||||||||
Meteor UK Bidco Limited (6)(17)(21) |
First Lien Senior Secured Loan |
SONIA |
5.00 |
% |
8.73 |
% |
5/14/2032 |
£ |
911 |
1,214 |
1,216 |
|||||||||||||||||||||||
Reconomy (6)(13)(17)(21)(29) |
First Lien Senior Secured Loan - Revolver |
SOFR |
6.50 |
% |
10.17 |
% |
7/12/2029 |
£ |
2,499 |
3,166 |
3,229 |
|||||||||||||||||||||||
Reconomy (6)(13)(17)(21)(30) |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
6.25 |
% |
8.27 |
% |
7/12/2029 |
£ |
2,499 |
3,113 |
3,339 |
|||||||||||||||||||||||
Reconomy (6)(13)(17)(21) |
First Lien Senior Secured Loan |
SONIA |
6.50 |
% |
10.22 |
% |
7/12/2029 |
£ |
2,324 |
2,933 |
3,126 |
|||||||||||||||||||||||
Reconomy (6)(13)(17)(21) |
First Lien Senior Secured Loan |
EURIBOR |
6.25 |
% |
8.27 |
% |
7/12/2029 |
€ |
937 |
1,022 |
1,100 |
|||||||||||||||||||||||
Environmental Industries Total |
$ |
32,688 |
$ |
33,248 |
3.6 |
% | ||||||||||||||||||||||||||||
FIRE: Finance |
||||||||||||||||||||||||||||||||||
Allworth Financial Group, L.P. (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75 |
% |
8.47 |
% |
12/23/2027 |
$ |
2,172 |
2,161 |
2,172 |
|||||||||||||||||||||||
Allworth Financial Group, L.P. (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/23/2027 |
$ |
— |
(1 |
) |
— |
||||||||||||||||||||||||
Avalon Bidco Limited (5)(6)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SONIA |
6.25 |
% |
10.22 |
% |
4/16/2032 |
£ |
291 |
373 |
379 |
|||||||||||||||||||||||
Avalon Bidco Limited (6)(13)(17)(18) |
First Lien Senior Secured Loan |
SONIA |
6.25 |
% |
10.22 |
% |
4/16/2032 |
£ |
1,376 |
1,801 |
1,828 |
|||||||||||||||||||||||
Choreo (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.72 |
% |
2/18/2028 |
$ |
1,228 |
1,228 |
1,228 |
|||||||||||||||||||||||
Choreo (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.00 |
% |
8.72 |
% |
2/18/2028 |
$ |
60 |
60 |
60 |
|||||||||||||||||||||||
DRW (21) |
First Lien Senior Secured Loan |
SOFR |
3.50 |
% |
7.22 |
% |
6/26/2031 |
$ |
4,950 |
4,956 |
4,893 |
|||||||||||||||||||||||
Endurance Holdco Limited (6)(10)(15)(17) |
Preferred Equity |
— |
12.50% PIK |
12.50 |
% |
— |
3,810 |
4,923 |
5,023 |
|||||||||||||||||||||||||
Hudson River Trading (21) |
First Lien Senior Secured Loan |
SOFR |
2.75 |
% |
6.49 |
% |
3/18/2030 |
$ |
3,915 |
3,901 |
3,936 |
|||||||||||||||||||||||
Jane Street (21) |
First Lien Senior Secured Loan |
SOFR |
2.00 |
% |
5.82 |
% |
12/15/2031 |
$ |
4,948 |
4,898 |
4,931 |
|||||||||||||||||||||||
Kestra (21) |
First Lien Senior Secured Loan |
SOFR |
3.00 |
% |
6.72 |
% |
3/21/2031 |
$ |
2,970 |
2,963 |
2,979 |
|||||||||||||||||||||||
Lagerbox (6)(17)(18) |
First Lien Senior Secured Loan |
EURIBOR |
3.50 |
% |
5.55 |
% |
12/20/2028 |
€ |
750 |
779 |
880 |
|||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
LEP SAL Co-Invest, L.P. (6)(10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
1,250 |
1,646 |
1,682 |
||||||||||||||||||||||||||
Monarch Finco, LLC (5)(14)(17) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.25 |
% |
8.09 |
% |
10/29/2032 |
$ |
1,825 |
1,798 |
1,798 |
|||||||||||||||||||||||
Monarch Finco, LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/29/2032 |
$ |
— |
(4 |
) |
(4 |
) |
|||||||||||||||||||||||
Monarch Finco, LLC (13)(14)(17) |
First Lien Senior Secured Loan |
SOFR |
4.25 |
% |
8.09 |
% |
10/29/2032 |
$ |
6,257 |
6,196 |
6,194 |
|||||||||||||||||||||||
Monarch Finco, LLC (13)(14)(17) |
First Lien Senior Secured Loan |
SOFR |
4.25 |
% |
8.09 |
% |
10/29/2032 |
$ |
13,296 |
13,166 |
13,163 |
|||||||||||||||||||||||
PMA (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
1/31/2031 |
$ |
— |
(6 |
) |
— |
||||||||||||||||||||||||
PMA (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.42 |
% |
1/31/2031 |
$ |
17,390 |
17,190 |
17,390 |
|||||||||||||||||||||||
Sikich (10)(12)(17) |
Warrants |
— |
— |
— |
— |
2 |
— |
156 |
||||||||||||||||||||||||||
Sikich (10)(12)(17) |
Warrants |
— |
— |
— |
— |
5 |
— |
545 |
||||||||||||||||||||||||||
Sikich (10)(15)(17) |
Preferred Equity |
— |
13.00% PIK |
13.00 |
% |
— |
36 |
3,641 |
3,644 |
|||||||||||||||||||||||||
Tartan Bidco Pty. Ltd. (6)(17)(21) |
First Lien Senior Secured Loan |
BBSY |
5.25 |
% |
8.96 |
% |
12/31/2027 |
AUD |
3,173 |
2,043 |
2,106 |
|||||||||||||||||||||||
Tartan Bidco Pty. Ltd. (4)(5)(6)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/31/2027 |
AUD |
— |
(7 |
) |
(2 |
) |
|||||||||||||||||||||||
Wealth Enhancement Group (WEG) (5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
10/2/2028 |
$ |
— |
(16 |
) |
— |
||||||||||||||||||||||||
Wealth Enhancement Group (WEG) (8)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.50 |
% |
8.16 |
% |
10/2/2028 |
$ |
4,693 |
4,692 |
4,693 |
|||||||||||||||||||||||
Wealth Enhancement Group (WEG) (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/2/2028 |
$ |
— |
(3 |
) |
— |
||||||||||||||||||||||||
FIRE: Finance Total |
$ |
78,378 |
$ |
79,674 |
8.6 |
% | ||||||||||||||||||||||||||||
FIRE: Insurance |
||||||||||||||||||||||||||||||||||
Acrisure, LLC (13)(21) |
First Lien Senior Secured Loan |
SOFR |
3.00 |
% |
6.72 |
% |
11/6/2030 |
$ |
4,917 |
4,896 |
4,919 |
|||||||||||||||||||||||
Asurion, LLC (21) |
First Lien Senior Secured Loan |
SOFR |
4.10 |
% |
7.82 |
% |
8/19/2028 |
$ |
3,939 |
3,926 |
3,948 |
|||||||||||||||||||||||
Broadstreet Partners, Inc. (21) |
First Lien Senior Secured Loan |
SOFR |
2.75 |
% |
6.47 |
% |
6/13/2031 |
$ |
2,972 |
2,965 |
2,985 |
|||||||||||||||||||||||
Simplicity (5)(17)(19) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75 |
% |
8.40 |
% |
12/31/2031 |
$ |
2,410 |
2,388 |
2,410 |
|||||||||||||||||||||||
Simplicity (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/31/2031 |
$ |
— |
(22 |
) |
— |
||||||||||||||||||||||||
Simplicity (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.40 |
% |
12/31/2031 |
$ |
15,565 |
15,432 |
15,565 |
|||||||||||||||||||||||
FIRE: Insurance Total |
$ |
29,585 |
$ |
29,827 |
3.2 |
% | ||||||||||||||||||||||||||||
Healthcare & Pharmaceuticals |
||||||||||||||||||||||||||||||||||
Accident Care Alliance Holdco LLC (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.67 |
% |
8/20/2030 |
$ |
10,280 |
10,233 |
10,229 |
|||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
Accident Care Alliance Holdco LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
8/20/2030 |
$ |
— |
(5 |
) |
(21 |
) |
|||||||||||||||||||||||
Accident Care Alliance Holdco LLC (5)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.00 |
% |
8.70 |
% |
8/20/2030 |
$ |
629 |
609 |
608 |
|||||||||||||||||||||||
AEG Vision (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.90 |
% |
9.57 |
% |
3/27/2027 |
$ |
17,227 |
16,991 |
17,227 |
|||||||||||||||||||||||
AEG Vision (8)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.90 |
% |
9.57 |
% |
3/27/2027 |
$ |
2,478 |
2,478 |
2,478 |
|||||||||||||||||||||||
AEG Vision (17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.90 |
% |
9.57 |
% |
3/27/2027 |
$ |
4,968 |
4,929 |
4,968 |
|||||||||||||||||||||||
AEG Vision (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.90 |
% |
9.57 |
% |
3/27/2027 |
$ |
9,825 |
9,806 |
9,825 |
|||||||||||||||||||||||
AEG Vision (8)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.90 |
% |
9.57 |
% |
3/27/2027 |
$ |
2,471 |
2,462 |
2,471 |
|||||||||||||||||||||||
Alldent Holding GmbH (5)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
11/15/2032 |
€ |
— |
— |
— |
|||||||||||||||||||||||||
Alldent Holding GmbH (17)(21) |
First Lien Senior Secured Loan |
EURIBOR |
5.50 |
% |
7.62 |
% |
11/15/2032 |
€ |
4,177 |
4,795 |
4,853 |
|||||||||||||||||||||||
AOM Infusion (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
3/19/2032 |
$ |
— |
(17 |
) |
(19 |
) |
|||||||||||||||||||||||
AOM Infusion (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
3/19/2032 |
$ |
— |
(24 |
) |
(13 |
) |
|||||||||||||||||||||||
AOM Infusion (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.69 |
% |
3/19/2032 |
$ |
10,723 |
10,628 |
10,669 |
|||||||||||||||||||||||
Apollo Intelligence (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.75 |
% |
9.50 |
% |
5/31/2028 |
$ |
13,373 |
13,321 |
13,105 |
|||||||||||||||||||||||
Beacon Specialized Living (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.50 |
% |
9.17 |
% |
3/25/2028 |
$ |
2,248 |
2,207 |
2,248 |
|||||||||||||||||||||||
Beacon Specialized Living (5)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
3/25/2028 |
$ |
— |
— |
— |
|||||||||||||||||||||||||
Beacon Specialized Living (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.17 |
% |
3/25/2028 |
$ |
4,261 |
4,232 |
4,261 |
|||||||||||||||||||||||
Caregiver (15)(17) |
Subordinated Debt |
— |
16.50% PIK |
16.50 |
% |
1/1/2030 |
$ |
10,417 |
10,276 |
10,261 |
||||||||||||||||||||||||
Caregiver (15)(17) |
Subordinated Debt |
— |
16.50% PIK |
16.50 |
% |
1/1/2030 |
$ |
5,792 |
5,741 |
5,705 |
||||||||||||||||||||||||
CRH Healthcare Purchaser, Inc. (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
9/17/2031 |
$ |
34,358 |
34,194 |
34,186 |
|||||||||||||||||||||||
CRH Healthcare Purchaser, Inc. (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
9/17/2031 |
$ |
— |
(20 |
) |
(41 |
) |
|||||||||||||||||||||||
CRH Healthcare Purchaser, Inc. (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
9/17/2031 |
$ |
— |
(16 |
) |
(16 |
) |
|||||||||||||||||||||||
EHE Health (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
1,127 |
1,127 |
1,233 |
||||||||||||||||||||||||||
EHE Health (5)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
8/7/2030 |
$ |
— |
— |
— |
|||||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
EHE Health (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.17 |
% |
8/7/2030 |
$ |
13,261 |
13,157 |
13,261 |
|||||||||||||||||||||||
Masco (6)(15)(17)(21) |
Subordinated Debt |
EURIBOR |
|
9.25 (0.75% PIK) |
% |
12.23 |
% |
10/4/2032 |
€ |
5,666 |
6,111 |
6,716 |
||||||||||||||||||||||
Nafinco (5)(6)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
5.25 |
% |
7.37 |
% |
8/29/2031 |
€ |
267 |
276 |
307 |
|||||||||||||||||||||||
Nafinco (5)(6)(17)(18) |
First Lien Senior Secured Loan - Revolver |
EURIBOR |
5.25 |
% |
7.29 |
% |
5/30/2031 |
€ |
19 |
19 |
22 |
|||||||||||||||||||||||
Nafinco (6)(17)(18) |
First Lien Senior Secured Loan |
EURIBOR |
5.25 |
% |
7.37 |
% |
8/29/2031 |
€ |
1,464 |
1,592 |
1,710 |
|||||||||||||||||||||||
Odyssey Behavioral Health (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
7 |
698 |
740 |
||||||||||||||||||||||||||
Odyssey Behavioral Health (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
11/21/2030 |
$ |
— |
(35 |
) |
— |
||||||||||||||||||||||||
Odyssey Behavioral Health (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
9.12 |
% |
5/21/2031 |
$ |
10,515 |
10,406 |
10,515 |
|||||||||||||||||||||||
Pharmacy Partners (13)(16)(17) |
First Lien Senior Secured Loan |
SOFR |
6.50 |
% |
10.32 |
% |
2/28/2029 |
$ |
9,668 |
9,591 |
9,668 |
|||||||||||||||||||||||
Pharmacy Partners (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
2/28/2029 |
$ |
— |
(17 |
) |
— |
||||||||||||||||||||||||
Psychiatric Medical Care LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/1/2032 |
$ |
— |
(46 |
) |
(50 |
) |
|||||||||||||||||||||||
Psychiatric Medical Care LLC (8)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.41 |
% |
7/1/2032 |
$ |
14,350 |
14,184 |
14,171 |
|||||||||||||||||||||||
Red Nucleus (5)(17)(19) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.25 |
% |
9.06 |
% |
10/17/2031 |
$ |
310 |
281 |
310 |
|||||||||||||||||||||||
Red Nucleus (5)(17)(19) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.25 |
% |
9.22 |
% |
10/17/2031 |
$ |
420 |
399 |
420 |
|||||||||||||||||||||||
Red Nucleus (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
9.02 |
% |
10/17/2031 |
$ |
6,530 |
6,462 |
6,530 |
|||||||||||||||||||||||
RedMed Operations (Collage Rehabilitation) (5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
2/28/2031 |
$ |
— |
(8 |
) |
— |
||||||||||||||||||||||||
RedMed Operations (Collage Rehabilitation) (5)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.00 |
% |
8.77 |
% |
2/28/2031 |
$ |
293 |
280 |
293 |
|||||||||||||||||||||||
RedMed Operations (Collage Rehabilitation) (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.72 |
% |
2/28/2031 |
$ |
15,444 |
15,378 |
15,444 |
|||||||||||||||||||||||
Soliant (21) |
First Lien Senior Secured Loan |
SOFR |
3.75 |
% |
7.79 |
% |
7/18/2031 |
$ |
1,917 |
1,926 |
1,563 |
|||||||||||||||||||||||
USME Holdco LLC (15)(17) |
Subordinated Debt |
— |
17.00% PIK |
17.00 |
% |
5/26/2031 |
$ |
16,386 |
16,291 |
16,304 |
||||||||||||||||||||||||
Vatica Health, Inc. (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/31/2032 |
$ |
— |
(18 |
) |
(18 |
) |
|||||||||||||||||||||||
Vatica Health, Inc. (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.45 |
% |
10/31/2032 |
$ |
17,461 |
17,290 |
17,286 |
|||||||||||||||||||||||
WellSky (21) |
First Lien Senior Secured Loan |
SOFR |
2.86 |
% |
6.58 |
% |
3/10/2028 |
$ |
1,985 |
1,985 |
1,993 |
|||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
WSHP Cottonwood Buyer, LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/18/2032 |
$ |
— |
(9 |
) |
(9 |
) |
|||||||||||||||||||||||
WSHP Cottonwood Buyer, LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/18/2032 |
$ |
— |
(18 |
) |
(18 |
) |
|||||||||||||||||||||||
WSHP Cottonwood Buyer, LLC (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.67 |
% |
12/18/2032 |
$ |
7,200 |
7,164 |
7,164 |
|||||||||||||||||||||||
Healthcare & Pharmaceuticals Total |
$ |
257,286 |
$ |
258,539 |
27.9 |
% | ||||||||||||||||||||||||||||
High Tech Industries |
||||||||||||||||||||||||||||||||||
Access (6)(13)(17)(21) |
First Lien Senior Secured Loan |
SONIA |
5.25 |
% |
8.97 |
% |
6/28/2029 |
£ |
6,481 |
8,106 |
8,719 |
|||||||||||||||||||||||
Appriss (5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
3/10/2031 |
$ |
— |
(21 |
) |
— |
||||||||||||||||||||||||
Appriss (5)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.00 |
% |
8.69 |
% |
3/10/2031 |
$ |
634 |
593 |
634 |
|||||||||||||||||||||||
Appriss (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.74 |
% |
3/10/2031 |
$ |
21,276 |
21,138 |
21,276 |
|||||||||||||||||||||||
Chartbeat (10)(12)(17) |
Warrants |
— |
— |
— |
— |
2 |
— |
532 |
||||||||||||||||||||||||||
Chartbeat (15)(17) |
Subordinated Debt |
— |
16.00% PIK |
16.00 |
% |
10/4/2030 |
$ |
6,075 |
5,992 |
6,075 |
||||||||||||||||||||||||
Chartbeat (15)(17) |
Subordinated Debt |
— |
16.00% PIK |
16.00 |
% |
10/4/2030 |
$ |
13,630 |
13,476 |
13,630 |
||||||||||||||||||||||||
Galanthus Group Holdings, Limited (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/24/2031 |
£ |
— |
(28 |
) |
(28 |
) |
|||||||||||||||||||||||
Galanthus Group Holdings, Limited (17)(18) |
First Lien Senior Secured Loan |
SONIA |
5.50 |
% |
9.23 |
% |
12/24/2031 |
£ |
7,856 |
10,498 |
10,462 |
|||||||||||||||||||||||
Galanthus Group Holdings, Limited (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/24/2031 |
$ |
— |
(28 |
) |
(28 |
) |
|||||||||||||||||||||||
Galanthus Group Holdings, Limited (17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.15 |
% |
12/24/2031 |
$ |
10,450 |
10,346 |
10,346 |
|||||||||||||||||||||||
Galanthus Group Holdings, Limited (5)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
6/24/2031 |
£ |
— |
— |
— |
|||||||||||||||||||||||||
Govineer Solutions (fka Black Mountain) (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/7/2030 |
$ |
— |
(14 |
) |
— |
||||||||||||||||||||||||
Govineer Solutions (fka Black Mountain) (5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
10/7/2030 |
$ |
— |
(21 |
) |
— |
||||||||||||||||||||||||
Govineer Solutions (fka Black Mountain) (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.67 |
% |
10/7/2030 |
$ |
15,733 |
15,639 |
15,733 |
|||||||||||||||||||||||
HG Insights, Inc. (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
1,625 |
2,502 |
2,773 |
||||||||||||||||||||||||||
HG Insights, Inc. (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
7.50 |
% |
11.23 |
% |
6/16/2031 |
$ |
34,365 |
33,740 |
34,021 |
|||||||||||||||||||||||
LogRhythm (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/2/2029 |
$ |
— |
(11 |
) |
(19 |
) |
|||||||||||||||||||||||
LogRhythm (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
7.50 |
% |
11.34 |
% |
7/2/2029 |
$ |
4,546 |
4,450 |
4,364 |
|||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
New Gen Holding (6)(8)(15)(17)(21) |
First Lien Senior Secured Loan |
EURIBOR |
|
2.00 (4.25% PIK) |
% |
8.37 |
% |
5/28/2031 |
€ |
5,863 |
6,585 |
6,829 |
||||||||||||||||||||||
PayRange (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
1,176 |
1,176 |
1,996 |
||||||||||||||||||||||||||
PayRange (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/31/2030 |
$ |
— |
(7 |
) |
— |
||||||||||||||||||||||||
PayRange (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.72 |
% |
10/31/2030 |
$ |
2,108 |
2,091 |
2,108 |
|||||||||||||||||||||||
PayRange (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.75 |
% |
10/31/2030 |
$ |
18,041 |
17,951 |
18,041 |
|||||||||||||||||||||||
PlentyMarkets (6)(13)(15)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
|
2.80 (3.70% PIK) |
% |
8.53 |
% |
4/2/2032 |
€ |
1,527 |
1,656 |
1,779 |
||||||||||||||||||||||
Proofpoint, Inc. (14) |
First Lien Senior Secured Loan |
SOFR |
3.00 |
% |
6.67 |
% |
8/31/2028 |
$ |
2,945 |
2,938 |
2,965 |
|||||||||||||||||||||||
RetailNext (17)(18) |
First Lien Senior Secured Loan |
SOFR |
7.00 |
% |
10.76 |
% |
12/5/2030 |
$ |
7,975 |
7,910 |
7,895 |
|||||||||||||||||||||||
RetailNext (5)(17)(21) |
First Lien Senior Secured Loan - Revolver |
SOFR |
7.00 |
% |
10.86 |
% |
12/5/2030 |
$ |
1,000 |
987 |
984 |
|||||||||||||||||||||||
SensorTower (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
63 |
974 |
6,052 |
||||||||||||||||||||||||||
SensorTower (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
3/15/2029 |
$ |
— |
(5 |
) |
— |
||||||||||||||||||||||||
SensorTower (8)(13)(17)(22) |
First Lien Senior Secured Loan |
SOFR |
7.50 |
% |
11.20 |
% |
3/15/2029 |
$ |
3,881 |
3,843 |
3,881 |
|||||||||||||||||||||||
Utimaco (6)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.93 |
% |
9.73 |
% |
5/14/2029 |
$ |
3,934 |
3,909 |
3,934 |
|||||||||||||||||||||||
Utimaco (6)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.93 |
% |
9.73 |
% |
5/14/2029 |
$ |
1,464 |
1,455 |
1,464 |
|||||||||||||||||||||||
Utimaco (6)(8)(17)(19) |
First Lien Senior Secured Loan |
EURIBOR |
5.50 |
% |
7.62 |
% |
5/14/2029 |
€ |
5,551 |
6,057 |
6,515 |
|||||||||||||||||||||||
High Tech Industries Total |
$ |
183,877 |
$ |
192,933 |
20.8 |
% | ||||||||||||||||||||||||||||
Hotel, Gaming & Leisure |
||||||||||||||||||||||||||||||||||
Awayday (5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
5/6/2032 |
$ |
— |
(33 |
) |
— |
||||||||||||||||||||||||
Awayday (17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
5/6/2032 |
$ |
2,494 |
2,470 |
2,494 |
|||||||||||||||||||||||
Awayday (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
5/6/2032 |
$ |
22,851 |
22,653 |
22,851 |
|||||||||||||||||||||||
Awayday (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
5/6/2032 |
$ |
— |
(32 |
) |
— |
||||||||||||||||||||||||
Awayday (5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
5/6/2032 |
$ |
— |
(5 |
) |
— |
||||||||||||||||||||||||
City BBQ (10)(12)(17) |
Preferred Equity |
— |
— |
— |
— |
3 |
734 |
837 |
||||||||||||||||||||||||||
City BBQ (4)(5)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
9/4/2030 |
$ |
— |
— |
(35 |
) |
||||||||||||||||||||||||
City BBQ (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
9/4/2030 |
$ |
— |
(17 |
) |
(13 |
) |
|||||||||||||||||||||||
City BBQ (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.35 |
% |
9.10 |
% |
9/4/2030 |
$ |
7,487 |
7,436 |
7,449 |
|||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
Le Berger SA (6)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
3.75 |
% |
5.77 |
% |
2/21/2028 |
€ |
500 |
522 |
587 |
|||||||||||||||||||||||
Pollo Tropical (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/23/2029 |
$ |
— |
(7 |
) |
— |
||||||||||||||||||||||||
Pollo Tropical (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
9.07 |
% |
10/23/2029 |
$ |
6,047 |
5,989 |
6,047 |
|||||||||||||||||||||||
Pyramid Global Hospitality (13)(17)(25) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
9.11 |
% |
1/19/2028 |
$ |
9,503 |
9,362 |
9,503 |
|||||||||||||||||||||||
Hotel, Gaming & Leisure Total |
$ |
49,072 |
$ |
49,720 |
5.4 |
% | ||||||||||||||||||||||||||||
Media: Advertising, Printing & Publishing |
||||||||||||||||||||||||||||||||||
Facts Global Energy (4)(5)(6)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/20/2031 |
$ |
— |
(3 |
) |
(15 |
) |
|||||||||||||||||||||||
Facts Global Energy (4)(5)(6)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
6/20/2031 |
$ |
— |
(1 |
) |
(4 |
) |
|||||||||||||||||||||||
Facts Global Energy (6)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.25 |
% |
9.05 |
% |
12/20/2031 |
$ |
883 |
879 |
861 |
|||||||||||||||||||||||
Facts Global Energy (6)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.25 |
% |
9.05 |
% |
12/20/2031 |
$ |
635 |
621 |
619 |
|||||||||||||||||||||||
OGH Bidco Limited (5)(6)(13)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
SONIA |
6.25 |
% |
10.23 |
% |
6/29/2029 |
£ |
1,134 |
1,416 |
1,303 |
|||||||||||||||||||||||
OGH Bidco Limited (6)(13)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
6.50 |
% |
10.61 |
% |
9/2/2029 |
£ |
3,750 |
4,377 |
4,135 |
|||||||||||||||||||||||
OGH Bidco Limited (6)(8)(13)(17)(21) |
First Lien Senior Secured Loan |
SONIA |
6.50 |
% |
10.23 |
% |
6/29/2029 |
£ |
8,100 |
10,225 |
10,324 |
|||||||||||||||||||||||
Media: Advertising, Printing & Publishing Total |
$ |
17,514 |
$ |
17,223 |
1.9 |
% | ||||||||||||||||||||||||||||
Metals & Mining |
||||||||||||||||||||||||||||||||||
Elevation NewCo Intermediate, LLC (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
328 |
— |
— |
||||||||||||||||||||||||||
Elevation NewCo, LLC (4)(5)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
8/1/2031 |
$ |
— |
— |
(54 |
) |
||||||||||||||||||||||||
Elevation NewCo, LLC (17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.75 |
% |
9.60 |
% |
8/1/2031 |
$ |
7,014 |
6,948 |
6,944 |
|||||||||||||||||||||||
Elevation NewCo, LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
8/1/2031 |
$ |
— |
(15 |
) |
(16 |
) |
|||||||||||||||||||||||
Lindstrom, LLC (5)(17)(19) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.50 |
% |
9.20 |
% |
12/30/2032 |
$ |
2,451 |
2,350 |
2,367 |
|||||||||||||||||||||||
Lindstrom, LLC (17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.20 |
% |
12/30/2032 |
$ |
43,612 |
43,122 |
43,067 |
|||||||||||||||||||||||
Metals & Mining Total |
$ |
52,405 |
$ |
52,308 |
5.6 |
% | ||||||||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
Retail |
||||||||||||||||||||||||||||||||||
Galeria (6)(10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
43 |
10 |
10 |
||||||||||||||||||||||||||
Galeria (6)(15)(17) |
First Lien Senior Secured Loan -Delayed Draw |
— |
15.00% PIK |
15.00 |
% |
4/9/2029 |
€ |
4,412 |
4,799 |
5,177 |
||||||||||||||||||||||||
Retail Total |
$ |
4,809 |
$ |
5,187 |
0.6 |
% | ||||||||||||||||||||||||||||
Services: Business |
||||||||||||||||||||||||||||||||||
ACAMS (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/30/2031 |
$ |
— |
(53 |
) |
— |
||||||||||||||||||||||||
ACAMS (17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.69 |
% |
12/30/2031 |
$ |
27,506 |
27,231 |
27,506 |
|||||||||||||||||||||||
Advanced Aircrew (10)(12)(17) |
Preferred Equity |
— |
— |
— |
— |
545 |
545 |
593 |
||||||||||||||||||||||||||
Advanced Aircrew (5)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/26/2030 |
$ |
— |
— |
— |
|||||||||||||||||||||||||
Advanced Aircrew (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
6.50 |
% |
10.22 |
% |
7/26/2030 |
$ |
4,655 |
4,619 |
4,655 |
|||||||||||||||||||||||
Allbridge (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.17 |
% |
6/5/2030 |
$ |
4,925 |
4,898 |
4,925 |
|||||||||||||||||||||||
Allbridge (5)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
6/5/2030 |
$ |
— |
— |
— |
|||||||||||||||||||||||||
Allbridge (5)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
6/5/2030 |
$ |
— |
— |
— |
|||||||||||||||||||||||||
AMI (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/17/2031 |
$ |
— |
(14 |
) |
— |
||||||||||||||||||||||||
AMI (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.90 |
% |
10/17/2031 |
$ |
10,557 |
10,492 |
10,557 |
|||||||||||||||||||||||
BLI Buyer, Inc. (5)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
10/31/2031 |
$ |
— |
— |
— |
|||||||||||||||||||||||||
BLI Buyer, Inc. (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/31/2031 |
$ |
— |
(10 |
) |
(11 |
) |
|||||||||||||||||||||||
BLI Buyer, Inc. (17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.84 |
% |
10/31/2031 |
$ |
9,629 |
9,582 |
9,581 |
|||||||||||||||||||||||
Cube (5)(6)(15)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
|
3.00 (4.40% PIK |
% ) |
11.07 |
% |
5/20/2031 |
$ |
158 |
153 |
154 |
||||||||||||||||||||||
Cube (6)(15)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
|
3.00 (4.40% PIK |
% ) |
11.08 |
% |
5/20/2031 |
$ |
121 |
102 |
100 |
||||||||||||||||||||||
Cube (6)(15)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
|
2.00 (4.50% PIK |
% ) |
10.19 |
% |
5/20/2031 |
$ |
9,426 |
9,426 |
9,426 |
||||||||||||||||||||||
Cube (6)(15)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
SONIA |
10.00% PIK |
13.73 |
% |
5/22/2032 |
£ |
2,185 |
2,992 |
2,939 |
||||||||||||||||||||||||
Discovery Senior Living (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.47 |
% |
3/18/2030 |
$ |
4,913 |
4,871 |
4,913 |
|||||||||||||||||||||||
Discovery Senior Living (17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75 |
% |
8.47 |
% |
3/18/2030 |
$ |
821 |
817 |
821 |
|||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
Discovery Senior Living (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75 |
% |
8.47 |
% |
3/18/2030 |
$ |
2,629 |
2,613 |
2,628 |
|||||||||||||||||||||||
Discovery Senior Living (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
3/18/2030 |
$ |
— |
(6 |
) |
— |
||||||||||||||||||||||||
DSN (Dealer Services Network) (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.16 |
% |
2/9/2027 |
$ |
4,950 |
4,928 |
4,950 |
|||||||||||||||||||||||
DTIQ (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
1,665 |
571 |
1,307 |
||||||||||||||||||||||||||
DTIQ (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
3,351 |
— |
— |
||||||||||||||||||||||||||
DTIQ (5)(17)(23) |
First Lien Senior Secured Loan - Revolver |
SOFR |
7.50 |
% |
11.22 |
% |
9/30/2029 |
$ |
630 |
630 |
583 |
|||||||||||||||||||||||
DTIQ (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
9/30/2029 |
$ |
— |
(24 |
) |
(63 |
) |
|||||||||||||||||||||||
DTIQ (8)(13)(17)(23) |
First Lien Senior Secured Loan |
SOFR |
7.50 |
% |
11.22 |
% |
9/30/2029 |
$ |
21,011 |
20,736 |
20,696 |
|||||||||||||||||||||||
Easy Ice (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.40 |
% |
9.07 |
% |
10/30/2030 |
$ |
1,272 |
1,240 |
1,266 |
|||||||||||||||||||||||
Easy Ice (5)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.40 |
% |
9.09 |
% |
10/30/2030 |
$ |
714 |
689 |
714 |
|||||||||||||||||||||||
Easy Ice (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.40 |
% |
9.24 |
% |
10/30/2030 |
$ |
11,560 |
11,420 |
11,560 |
|||||||||||||||||||||||
Electronic Merchant Systems (17)(19) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.50 |
% |
8/1/2030 |
$ |
3,266 |
3,227 |
3,266 |
|||||||||||||||||||||||
Electronic Merchant Systems (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
72 |
496 |
969 |
||||||||||||||||||||||||||
Electronic Merchant Systems (5)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
8/1/2030 |
$ |
— |
— |
— |
|||||||||||||||||||||||||
Electronic Merchant Systems (8)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.48 |
% |
8/1/2030 |
$ |
9,121 |
8,999 |
9,121 |
|||||||||||||||||||||||
Enlyte (fka Mitchell International) (14) |
First Lien Senior Secured Loan |
SOFR |
3.25 |
% |
6.97 |
% |
6/17/2031 |
$ |
1,970 |
1,953 |
1,979 |
|||||||||||||||||||||||
E-Tech Group (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.17 |
% |
4/9/2030 |
$ |
3,467 |
3,442 |
3,424 |
|||||||||||||||||||||||
E-Tech Group (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
4/9/2030 |
$ |
— |
(5 |
) |
(9 |
) |
|||||||||||||||||||||||
Fiduciaire Jean-Marc Faber (FJMF) (4)(5)(6)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
4/3/2032 |
€ |
— |
(7 |
) |
(17 |
) |
|||||||||||||||||||||||
Fiduciaire Jean-Marc Faber (FJMF) (6)(8)(13)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
5.50 |
% |
7.58 |
% |
4/3/2032 |
€ |
3,566 |
3,904 |
4,143 |
|||||||||||||||||||||||
Grant Thornton (21) |
First Lien Senior Secured Loan |
SOFR |
2.75 |
% |
6.47 |
% |
6/2/2031 |
$ |
2,970 |
2,967 |
2,979 |
|||||||||||||||||||||||
Hollywood LP (6)(10)(15)(17) |
Preferred Equity |
— |
12.50% PIK |
12.50 |
% |
— |
4,676 |
6,072 |
6,164 |
|||||||||||||||||||||||||
LEP CP Co-Invest, L.P. (6)(10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
714 |
948 |
1,019 |
||||||||||||||||||||||||||
Press Ganey (21) |
First Lien Senior Secured Loan |
SOFR |
3.00 |
% |
6.72 |
% |
4/30/2031 |
$ |
3,960 |
3,960 |
3,972 |
|||||||||||||||||||||||
PRGX (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/20/2030 |
$ |
— |
(33 |
) |
(116 |
) |
|||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
PRGX (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.50 |
% |
9.16 |
% |
12/20/2030 |
$ |
12,219 |
12,115 |
12,035 |
|||||||||||||||||||||||
Pure Wafer (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
1,439 |
1,439 |
1,607 |
||||||||||||||||||||||||||
Pure Wafer (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.35 |
% |
9.07 |
% |
11/12/2030 |
$ |
1,613 |
1,604 |
1,613 |
|||||||||||||||||||||||
Pure Wafer (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
11/12/2030 |
$ |
— |
(19 |
) |
— |
||||||||||||||||||||||||
Pure Wafer (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.35 |
% |
9.07 |
% |
11/12/2030 |
$ |
7,778 |
7,715 |
7,778 |
|||||||||||||||||||||||
R1 RCM Inc. (21) |
First Lien Senior Secured Loan |
SOFR |
3.00 |
% |
6.72 |
% |
11/19/2031 |
$ |
2,779 |
2,764 |
2,791 |
|||||||||||||||||||||||
R1 RCM Inc. (5)(9)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
11/19/2031 |
$ |
— |
(1 |
) |
1 |
||||||||||||||||||||||||
Rydoo (6)(17)(18) |
First Lien Senior Secured Loan |
EURIBOR |
6.75 |
% |
8.87 |
% |
9/26/2031 |
€ |
2,802 |
3,201 |
3,288 |
|||||||||||||||||||||||
Rydoo (6)(10)(12)(17) |
Preferred Equity |
— |
— |
— |
— |
352 |
412 |
463 |
||||||||||||||||||||||||||
Rydoo (6)(10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
821 |
962 |
1,277 |
||||||||||||||||||||||||||
Rydoo (6)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
6.75 |
% |
8.87 |
% |
9/12/2031 |
€ |
778 |
861 |
913 |
|||||||||||||||||||||||
SoftCo (6)(10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
892 |
967 |
1,310 |
||||||||||||||||||||||||||
SoftCo (6)(17)(18) |
First Lien Senior Secured Loan |
EURIBOR |
6.50 |
% |
8.57 |
% |
2/22/2031 |
€ |
3,600 |
3,870 |
4,225 |
|||||||||||||||||||||||
Services: Business Total |
$ |
190,261 |
$ |
193,995 |
20.9 |
% | ||||||||||||||||||||||||||||
Services: Consumer |
||||||||||||||||||||||||||||||||||
CorePower Yoga, LLC (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
4/30/2031 |
$ |
35,897 |
35,738 |
35,897 |
|||||||||||||||||||||||
CorePower Yoga, LLC (5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
4/30/2031 |
$ |
— |
(3 |
) |
— |
||||||||||||||||||||||||
CorePower Yoga, LLC (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
4/30/2031 |
$ |
— |
(11 |
) |
— |
||||||||||||||||||||||||
Master ConcessionAir (17)(26) |
First Lien Senior Secured Loan |
SOFR |
8.75 |
% |
12.44 |
% |
6/21/2029 |
$ |
1,707 |
1,682 |
1,622 |
|||||||||||||||||||||||
Master ConcessionAir (5)(17)(26) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
8.75 |
% |
12.64 |
% |
6/21/2029 |
$ |
182 |
182 |
159 |
|||||||||||||||||||||||
Master ConcessionAir (5)(17)(26) |
First Lien Senior Secured Loan - Revolver |
SOFR |
8.75 |
% |
12.49 |
% |
6/21/2029 |
$ |
216 |
213 |
205 |
|||||||||||||||||||||||
Owl Acquisition, LLC (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
4.75 |
% |
8.63 |
% |
4/17/2032 |
$ |
25,174 |
25,089 |
24,670 |
|||||||||||||||||||||||
Owl Acquisition, LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
4/17/2032 |
$ |
— |
(24 |
) |
(144 |
) |
|||||||||||||||||||||||
Owl Acquisition, LLC (5)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75 |
% |
8.69 |
% |
4/17/2032 |
$ |
609 |
601 |
540 |
|||||||||||||||||||||||
Spotless Brands (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.00 |
% |
8.87 |
% |
7/25/2028 |
$ |
1,370 |
1,337 |
1,369 |
|||||||||||||||||||||||
Spotless Brands (17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.50 |
% |
9.37 |
% |
7/25/2028 |
$ |
9,618 |
9,586 |
9,618 |
|||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
Vasa Fitness Buyer, Inc. (17)(18) |
First Lien Senior Secured Loan |
SOFR |
6.35 |
% |
10.07 |
% |
8/15/2030 |
$ |
21,167 |
20,935 |
20,903 |
|||||||||||||||||||||||
Vasa Fitness, LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
8/15/2030 |
$ |
— |
(11 |
) |
(13 |
) |
|||||||||||||||||||||||
Vasa Fitness, LLC (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
6.35 |
% |
10.08 |
% |
8/15/2030 |
$ |
3,029 |
2,985 |
2,928 |
|||||||||||||||||||||||
WhiteWater Express (15)(17) |
Subordinated Debt |
— |
14.00% PIK |
14.00 |
% |
3/31/2031 |
$ |
16,662 |
16,547 |
16,662 |
||||||||||||||||||||||||
Services: Consumer Total |
$ |
114,846 |
$ |
114,416 |
12.3 |
% | ||||||||||||||||||||||||||||
Telecommunications |
||||||||||||||||||||||||||||||||||
Allo Holdco Borrower LLC (15)(17) |
Subordinated Debt |
— |
|
7.50 (8.00% PIK |
% ) |
15.50 |
% |
4/16/2032 |
$ |
15,184 |
14,988 |
14,956 |
||||||||||||||||||||||
Altafiber (fka Cincinnati Bell) (14) |
First Lien Senior Secured Loan |
SOFR |
2.25 |
% |
5.97 |
% |
11/22/2028 |
$ |
1,975 |
1,975 |
1,980 |
|||||||||||||||||||||||
Substantial Holdco Limited (5)(6)(15)(17) |
First Lien Senior Secured Loan - Delayed Draw |
— |
|
8.00 (4.00% PIK |
% ) |
12.00 |
% |
4/20/2030 |
£ |
5,058 |
6,768 |
6,803 |
||||||||||||||||||||||
Telecommunications Total |
$ |
23,731 |
$ |
23,739 |
2.6 |
% | ||||||||||||||||||||||||||||
Transportation: Cargo |
||||||||||||||||||||||||||||||||||
Gulf Winds International (13)(15)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
|
6.00 (1.00% PIK |
% ) |
10.72 |
% |
12/16/2028 |
$ |
9,750 |
9,580 |
9,262 |
||||||||||||||||||||||
ICAT Logistics, Inc. (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
6.25 |
% |
9.97 |
% |
3/1/2029 |
$ |
11,181 |
11,019 |
11,013 |
|||||||||||||||||||||||
ICAT Logistics, Inc. (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
6.25 |
% |
9.97 |
% |
3/1/2029 |
$ |
1,648 |
1,600 |
1,549 |
|||||||||||||||||||||||
ICAT Logistics, Inc. (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
3/1/2029 |
$ |
— |
(14 |
) |
(15 |
) |
|||||||||||||||||||||||
RoadOne (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
6.25 |
% |
9.95 |
% |
12/29/2028 |
$ |
7,760 |
7,623 |
7,760 |
|||||||||||||||||||||||
Transportation: Cargo Total |
$ |
29,808 |
$ |
29,569 |
3.2 |
% | ||||||||||||||||||||||||||||
Utilities: Electric |
||||||||||||||||||||||||||||||||||
KAMC Holdings, Inc. (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
9.10 |
% |
8/1/2031 |
$ |
32,926 |
32,581 |
32,556 |
|||||||||||||||||||||||
KAMC Holdings, Inc. (5)(17)(19) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.25 |
% |
9.07 |
% |
8/1/2031 |
$ |
986 |
946 |
943 |
|||||||||||||||||||||||
Utilities: Electric Total |
$ |
33,527 |
$ |
33,499 |
3.6 |
% | ||||||||||||||||||||||||||||
Utilities: Water |
||||||||||||||||||||||||||||||||||
Vessco Water (5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
7/24/2031 |
$ |
— |
(3 |
) |
— |
||||||||||||||||||||||||
Vessco Water (17)(19) |
First Lien Senior Secured Loan |
SOFR |
4.50 |
% |
8.23 |
% |
7/24/2031 |
$ |
1,119 |
1,114 |
1,119 |
|||||||||||||||||||||||
Vessco Water (5)(17)(19) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.50 |
% |
8.22 |
% |
7/24/2031 |
$ |
2,923 |
2,910 |
2,923 |
|||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments |
||||||||||||||||||||||||||||||||||
Vessco Water (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/24/2031 |
$ |
— |
(9 |
) |
— |
||||||||||||||||||||||||
Vessco Water (8)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
4.50 |
% |
8.22 |
% |
7/24/2031 |
$ |
8,658 |
8,594 |
8,658 |
|||||||||||||||||||||||
Utilities: Water Total |
$ |
12,606 |
$ |
12,700 |
1.4 |
% | ||||||||||||||||||||||||||||
Wholesale |
||||||||||||||||||||||||||||||||||
Abracon Group Holding, LLC. (8)(12)(15)(17)(19)(27) |
First Lien Senior Secured Loan |
SOFR |
|
2.05 (4.60% PIK |
% ) |
10.54 |
% |
7/6/2028 |
$ |
15,577 |
13,926 |
9,346 |
||||||||||||||||||||||
Blackbird Purchaser, Inc. (13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.75 |
% |
9.42 |
% |
12/19/2030 |
$ |
9,506 |
9,484 |
9,506 |
|||||||||||||||||||||||
Blackbird Purchaser, Inc. (5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/19/2030 |
$ |
— |
(2 |
) |
— |
||||||||||||||||||||||||
Blackbird Purchaser, Inc. (5)(17)(19) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.75 |
% |
9.42 |
% |
12/19/2029 |
$ |
1,403 |
1,400 |
1,403 |
|||||||||||||||||||||||
Chex Finer Foods, LLC (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
6.00 |
% |
9.74 |
% |
6/6/2031 |
$ |
7,296 |
7,254 |
7,296 |
|||||||||||||||||||||||
Chex Finer Foods, LLC (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
6/6/2031 |
$ |
— |
(25 |
) |
— |
||||||||||||||||||||||||
Chex Finer Foods, LLC (5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
6/6/2031 |
$ |
— |
(17 |
) |
— |
||||||||||||||||||||||||
Fifty AU Bidco Pty Ltd (6)(8)(13)(17)(21) |
First Lien Senior Secured Loan |
BBSY |
5.00 |
% |
8.79 |
% |
8/1/2031 |
AUD |
3,229 |
2,081 |
2,144 |
|||||||||||||||||||||||
Fifty U.S. Bidco Inc (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
8/1/2031 |
$ |
— |
(5 |
) |
(22 |
) |
|||||||||||||||||||||||
Fifty U.S. Bidco Inc (5)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.00 |
% |
8.67 |
% |
8/1/2031 |
$ |
1,749 |
1,718 |
1,723 |
|||||||||||||||||||||||
Fifty U.S. Bidco Inc (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00 |
% |
8.67 |
% |
8/1/2031 |
$ |
6,209 |
6,180 |
6,178 |
|||||||||||||||||||||||
SureWerx (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.25 |
% |
8.92 |
% |
12/28/2029 |
$ |
9,726 |
9,566 |
9,677 |
|||||||||||||||||||||||
Wholesale Total |
$ |
51,560 |
$ |
47,251 |
5.1 |
% | ||||||||||||||||||||||||||||
Non-Controlled/Non-Affiliate Investments Total |
$ |
1,611,716 |
$ |
1,626,747 |
175.5 |
% | ||||||||||||||||||||||||||||
Non-Controlled/Affiliate Investments |
||||||||||||||||||||||||||||||||||
Beverage, Food & Tobacco |
||||||||||||||||||||||||||||||||||
BCC CPK Investments 2, LP (7)(10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
7,399 |
7,399 |
7,399 |
||||||||||||||||||||||||||
CPK IPCO Buyer LLC (7)(17) |
Subordinated Debt |
— |
12.00 |
% |
12.00 |
% |
12/22/2031 |
$ |
12,209 |
12,027 |
12,026 |
|||||||||||||||||||||||
Beverage, Food & Tobacco Total |
$ |
19,426 |
$ |
19,425 |
2.1 |
% | ||||||||||||||||||||||||||||
FIRE: Finance |
||||||||||||||||||||||||||||||||||
Legacy Corporate Lending HoldCo, LLC (7)(10)(11)(12)(17) |
Equity Interest |
— |
— |
— |
— |
— |
100 |
143 |
||||||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Shares (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||||
Non-Controlled/Affiliate Investments |
||||||||||||||||||||||||||||||||||
Legacy Corporate Lending HoldCo, LLC (7)(10)(11)(12)(17) |
Equity Interest |
— |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||
Legacy Corporate Lending HoldCo, LLC (7)(10)(11)(17) |
Preferred Equity |
— |
— |
— |
— |
7 |
6,600 |
7,638 |
||||||||||||||||||||||||||
FIRE: Finance Total |
$ |
6,700 |
$ |
7,781 |
0.8 |
% | ||||||||||||||||||||||||||||
Non-Controlled/Affiliate Investments Total |
$ |
26,126 |
$ |
27,206 |
2.9 |
% | ||||||||||||||||||||||||||||
Controlled Affiliate Investments |
||||||||||||||||||||||||||||||||||
Investment Vehicles |
||||||||||||||||||||||||||||||||||
Bain Capital Senior Loan Program II, LLC (6)(7)(10)(28) |
Equity Interest Investment Vehicles |
— |
— |
— |
— |
2,250 |
6,900 |
6,978 |
||||||||||||||||||||||||||
Bain Capital Senior Loan Program II, LLC (6)(7)(10)(28) |
Preferred Equity Interest Investment Vehicles |
— |
— |
— |
— |
10 |
10 |
87 |
||||||||||||||||||||||||||
Bain Capital Senior Loan Program II, LLC (6)(7)(17)(21)(28) |
Subordinated Note Investment Vehicles |
— |
10.00 |
% |
10.00 |
% |
12/24/2036 |
$ |
20,240 |
20,240 |
20,240 |
|||||||||||||||||||||||
Investment Vehicles Total |
$ |
27,150 |
$ |
27,305 |
3.0 |
% | ||||||||||||||||||||||||||||
Controlled Affiliate Investments Total |
$ |
27,150 |
$ |
27,305 |
3.0 |
% | ||||||||||||||||||||||||||||
Investments Total |
$ |
1,664,992 |
$ |
1,681,258 |
181.4 |
% | ||||||||||||||||||||||||||||
Cash Equivalents |
||||||||||||||||||||||||||||||||||
Goldman Sachs Financial Square Government Fund Institutional Share Class (20) |
Cash Equivalents |
— |
3.69 |
% |
— |
$ |
22,949 |
22,949 |
22,949 |
|||||||||||||||||||||||||
Blackrock Liquidity Funds T Fund Institutional Share Class |
Cash Equivalents |
— |
— |
3.68 |
% |
— |
$ |
4,830 |
4,830 |
4,830 |
||||||||||||||||||||||||
Cash Equivalents Total |
$ |
27,779 |
$ |
27,779 |
3.0 |
% | ||||||||||||||||||||||||||||
Investments and Cash Equivalents Total |
$ |
1,692,771 |
$ |
1,709,037 |
184.4 |
% | ||||||||||||||||||||||||||||
Description |
Hedged Items |
Company Receives |
Company Pays |
Counterparty |
Settlement Date |
Notional Amount |
Upfront Payments/ Receipts |
Unrealized Appreciation |
||||||||||||||||||||||||
Interest Rate Swap |
|
Series 2025 Senior Notes, Tranche A Notes |
|
5.92 |
% |
SOFR + 2.43 |
% |
BNP Paribas |
11/29/2028 |
$ |
110,000 |
$ |
— |
$ |
229 |
|||||||||||||||||
Interest Rate Swap |
|
Series 2025 Senior Notes, Tranche B Notes |
|
6.25 |
% |
SOFR + 2.69 |
% |
BNP Paribas |
11/29/2030 |
$ |
165,000 |
$ |
— |
$ |
218 |
|||||||||||||||||
$ |
447 |
|||||||||||||||||||||||||||||||
Currency Purchased |
Currency Sold |
Counterparty |
Settlement Date |
Unrealized Appreciation/ Depreciation (8) |
||||||||||||||||||
US DOLLARS |
11,813 |
EURO |
11,322 |
Bank of New York Mellon |
1/9/2026 |
$ |
(1,491 |
) | ||||||||||||||
US DOLLARS |
1,390 |
POUND STERLING |
1,080 |
Bank of New York Mellon |
3/30/2026 |
(62 |
) | |||||||||||||||
US DOLLARS |
3,608 |
EURO |
3,290 |
Bank of New York Mellon |
3/30/2026 |
(272 |
) | |||||||||||||||
US DOLLARS |
6,402 |
POUND STERLING |
4,930 |
Bank of New York Mellon |
4/16/2026 |
(228 |
) | |||||||||||||||
US DOLLARS |
1,157 |
POUND STERLING |
870 |
BNP Paribas |
5/18/2026 |
(13 |
) | |||||||||||||||
US DOLLARS |
6,486 |
EURO |
5,670 |
BNP Paribas |
5/21/2026 |
(215 |
) | |||||||||||||||
US DOLLARS |
449 |
NEW ZEALAND DOLLAR |
780 |
Bank of New York Mellon |
6/15/2026 |
(2 |
) | |||||||||||||||
US DOLLARS |
2,451 |
AUSTRALIAN DOLLARS |
3,770 |
BNP Paribas |
6/25/2026 |
(61 |
) | |||||||||||||||
US DOLLARS |
2,735 |
POUND STERLING |
2,020 |
BNP Paribas |
6/25/2026 |
19 |
||||||||||||||||
US DOLLARS |
883 |
AUSTRALIAN DOLLARS |
1,350 |
Bank of New York Mellon |
7/31/2026 |
(16 |
) | |||||||||||||||
US DOLLARS |
4,548 |
EURO |
3,885 |
BNP Paribas |
7/31/2026 |
(57 |
) | |||||||||||||||
US DOLLARS |
6,746 |
EURO |
5,680 |
Bank of New York Mellon |
8/10/2026 |
10 |
||||||||||||||||
US DOLLARS |
233 |
AUSTRALIAN DOLLARS |
350 |
Bank of New York Mellon |
9/16/2026 |
— |
||||||||||||||||
US DOLLARS |
1,439 |
EURO |
1,260 |
Bank of New York Mellon |
9/18/2026 |
(57 |
) | |||||||||||||||
US DOLLARS |
10,453 |
POUND STERLING |
7,750 |
Bank of New York Mellon |
9/25/2026 |
38 |
||||||||||||||||
US DOLLARS |
6,639 |
EURO |
5,560 |
Bank of New York Mellon |
10/2/2026 |
33 |
||||||||||||||||
US DOLLARS |
14,404 |
POUND STERLING |
10,870 |
Wells Fargo |
11/10/2026 |
(200 |
) | |||||||||||||||
US DOLLARS |
6,344 |
EURO |
5,390 |
Wells Fargo |
11/20/2026 |
(71 |
) | |||||||||||||||
US DOLLARS |
1,496 |
EURO |
1,370 |
Bank of New York Mellon |
12/16/2026 |
(136 |
) | |||||||||||||||
$ |
(2,781 |
) | ||||||||||||||||||||
1. |
The investments bear interest at a rate that may be determined by reference to the Euro Interbank Offered Rate (“EURIBOR” or “E”), the Sterling Overnight Index Average (“SONIA”), the Bank Bill Benchmark Rate (“BKBM”), the Bank Bill Swap Bid Rate (“BBSY”) or Secured Overnight Financing Rate (“SOFR”) which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind (“PIK”). For each, the Company has provided the PIK or the spread over EURIBOR, SOFR, SONIA, BKBM or BBSY and the current weighted average interest rate in effect at December 31, 2025. Certain investments are subject to a EURIBOR, SOFR, SONIA, BKBM or BBSY interest rate floor. |
2. |
The principal amount (par amount) for all debt securities is denominated in U.S. dollars, unless otherwise noted. £ represents Pound Sterling, € represents Euro, AUD represents Australian dollars and NZ$ represents New Zealand dollars. |
3. |
Percentages are based on the Company’s net assets of $926,658 as of December 31, 2025. |
4. |
The negative fair value is the result of the capitalized discount on the loan or the unfunded commitment being valued below par. |
5. |
Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee. |
6. |
The investment or a portion of this investment is not a qualifying asset under Section 55(a) of the Investment Company Act of 1940. The Company may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70% of the Company’s total assets. As of December 31, 2025, non-qualifying assets totaled 11.6% of the Company’s total assets. |
7. |
As defined in the 1940 Act, the portfolio company is deemed to be an “affiliated person” of the Company, as the Company owns 5% or more of the portfolio company’s outstanding voting securities. |
8. |
Assets or a portion thereof are pledged as collateral for the JPM Revolving Credit Facility. See Note 6 “Debt”. |
9. |
The negative amortized cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan. |
10. |
Security exempt from registration under the Securities Act of 1933 (the “Securities Act”), and may be deemed to be “restricted securities” under the Securities Act. As of December 31, 2025, the aggregate fair value of these securities is $70,554 or 7.6% of the Company’s net assets. The acquisition dates of the restricted securities are as follows: |
Investment |
Acquisition Date | |
Advanced Aircrew |
7/26/2024 | |
AGS American Services Investments, L.P. |
7/24/2025 | |
Bain Capital Senior Loan Program II, LLC |
3/24/2025 | |
BCC CPK Investments 2, LP |
12/8/2025 | |
BCC HGS Investments 2, LP |
10/21/2025 | |
BCC Trillium Foods Investments 2, LP |
5/13/2025 | |
BCPC Project Aberdeen, LLC. |
7/3/2024 | |
BTX Precision |
7/25/2024 | |
Chartbeat |
10/4/2024 | |
City BBQ |
9/4/2024 | |
DTIQ |
9/30/2024 | |
EHE Health |
8/7/2024 | |
Electronic Merchant Systems |
7/12/2024 | |
Elevation NewCo Intermediate, LLC |
8/1/2025 | |
Endurance Holdco Limited |
11/14/2025 | |
Galeria |
8/1/2024 | |
HG Insights, Inc. |
6/16/2025 | |
Hollywood LP |
4/16/2025 | |
Legacy Corporate Lending HoldCo, LLC |
4/21/2023 | |
LEP CP Co-Invest, L.P. |
4/16/2025 | |
LEP SAL Co-Invest, L.P. |
11/14/2025 | |
Odyssey Behavioral Health |
11/21/2024 | |
PayRange |
10/29/2024 | |
PPT Group |
2/28/2025 | |
Pure Wafer |
11/12/2024 | |
Rydoo |
9/26/2024 | |
SensorTower |
3/15/2024 | |
Sikich |
5/6/2024 | |
SoftCo |
3/11/2024 | |
Spindrift |
2/19/2025 |
11. |
The Company holds an interest in Legacy Corporate Lending HoldCo, LLC, an operating company based out of the United States which invests primarily in asset-backed lending (“ABL”) opportunities. |
12. |
Non-Income producing. |
13. |
Assets or a portion thereof are pledged as collateral for the GS Revolving Credit Facility. See Note 6 “Debt”. |
14. |
Loan includes interest rate floor of 0.50%. |
15. |
Denotes that all or a portion of the debt investment includes PIK interest during the period. |
16. |
Loan includes interest rate floor of 1.50%. |
17. |
Security valued using unobservable inputs (Level 3). |
18. |
Loan includes interest rate floor of 1.00%. |
19. |
Loan includes interest rate floor of 0.75%. |
20. |
Cash equivalents include $50 of restricted cash. |
21. |
Loan includes interest rate floor of 0.00%. |
22. |
Loan includes interest rate floor of 2.00%. |
23. |
Loan includes interest rate floor of 3.50%. |
24. |
Unrealized appreciation on forward currency exchange contracts. |
25. |
Loan includes interest rate floor of 1.25%. |
26. |
Loan includes interest rate floor of 3.00%. |
27. |
Loan was on non-accrual status as of December 31, 2025. |
28. |
As defined in the 1940 Act, the Company is deemed to “Control” this portfolio company as the Company either owns more than 25% of the portfolio company’s outstanding voting securities or has the power to exercise control over management or policies of such portfolio company. |
29. |
GBP 602 and EUR 34 of the total par amount for this security is at SONIA + 6.42% and EUIBOR + 6.25%, respectively. |
30. |
GBP 556 of the total par amount for this security is at SONIA+ 6.38%. |
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Share (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||
Non Controlled/Non Affiliate Investments |
||||||||||||||||||||||||||||
Aerospace & Defense |
||||||||||||||||||||||||||||
ATS (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.75% |
10.05% |
7/12/2029 |
$ |
16,994 |
$ |
16,801 |
$ |
16,783 |
|||||||||||||||||
ATS (4)(5)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/12/2029 |
$ |
— |
— |
(28 |
) |
||||||||||||||||||
BTX Precision (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
1 |
1,201 |
1,227 |
||||||||||||||||||||
BTX Precision (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00% |
9.36% |
7/25/2030 |
$ |
8,696 |
8,626 |
8,696 |
|||||||||||||||||||
BTX Precision (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.00% |
9.36% |
7/25/2030 |
$ |
6,355 |
6,302 |
6,355 |
|||||||||||||||||||
BTX Precision (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/25/2030 |
$ |
— |
(19 |
) |
— |
||||||||||||||||||
Saturn Purchaser Corp. (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.35% |
10.49% |
7/23/2029 |
$ |
13,316 |
13,101 |
13,316 |
|||||||||||||||||||
Aerospace & Defense Total |
46,012 |
46,349 |
12.9 |
% | ||||||||||||||||||||||||
Automotive |
||||||||||||||||||||||||||||
Intoxalock (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.10% |
9.46% |
11/1/2028 |
$ |
9,800 |
9,724 |
9,800 |
|||||||||||||||||||
JHCC Holdings, LLC (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.25% |
9.58% |
9/9/2027 |
$ |
8,676 |
8,657 |
8,676 |
|||||||||||||||||||
Automotive Total |
18,381 |
18,476 |
5.2 |
% | ||||||||||||||||||||||||
Banking, Finance, Insurance & Real Estate |
||||||||||||||||||||||||||||
Electronic Merchant Systems, LLC (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
72 |
766 |
780 |
||||||||||||||||||||
Electronic Merchant Systems, LLC (8)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.00% |
9.33% |
8/1/2030 |
$ |
9,235 |
9,084 |
9,073 |
|||||||||||||||||||
Electronic Merchant Systems, LLC (4)(5)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
8/1/2030 |
$ |
— |
— |
(14 |
) |
||||||||||||||||||
Sikich (10)(15)(17) |
Preferred Equity |
— |
13.00% PIK |
13.00% |
— |
32 |
3,198 |
3,198 |
||||||||||||||||||||
Sikich (10)(12)(17) |
Warrants |
— |
— |
— |
— |
5 |
— |
488 |
||||||||||||||||||||
Sikich (10)(12)(17) |
Warrants |
— |
— |
— |
— |
2 |
— |
140 |
||||||||||||||||||||
Banking, Finance, Insurance & Real Estate Total |
13,048 |
13,665 |
3.8 |
% | ||||||||||||||||||||||||
Beverage, Food & Tobacco |
||||||||||||||||||||||||||||
AgroFresh Solutions (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
6.35% |
10.71% |
3/31/2029 |
$ |
11,126 |
10,961 |
11,126 |
|||||||||||||||||||
AgroFresh Solutions (5)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
6.35% |
10.71% |
3/31/2028 |
$ |
1,868 |
1,840 |
1,868 |
|||||||||||||||||||
BCPC Project Aberdeen, LLC. (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
803 |
803 |
803 |
||||||||||||||||||||
Hellers (6)(15)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
BBSY |
3.50% (2.25% PIK) |
10.65% |
9/27/2030 |
AUD |
323 |
224 |
200 |
|||||||||||||||||||
Hellers (6)(15)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
BKBM |
3.94% (2.25% PIK) |
10.40% |
9/27/2030 |
NZ$ |
718 |
433 |
390 |
|||||||||||||||||||
Hellers (4)(5)(6)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
9/27/2030 |
NZ$ |
— |
(3 |
) |
(3 |
) |
|||||||||||||||||
Hellers (6)(15)(17) |
Subordinated Debt |
— |
15.00% PIK |
15.00% |
3/27/2031 |
NZ$ |
83 |
51 |
45 |
|||||||||||||||||||
Beverage, Food & Tobacco Total |
14,309 |
14,429 |
4.0 |
% | ||||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Share (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||||
Capital Equipment |
||||||||||||||||||||||||||||||||
DiversiTech (14) |
First Lien Senior Secured Loan |
SOFR |
3.76% |
8.09% |
12/22/2028 |
$ |
1,980 |
$ |
1,974 |
$ |
1,998 |
|||||||||||||||||||||
Ergotron Acquisition LLC (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.25% |
9.61% |
7/6/2028 |
$ |
13,463 |
13,257 |
13,463 |
|||||||||||||||||||||||
Capital Equipment Total |
15,231 |
15,461 |
4.3 |
% | ||||||||||||||||||||||||||||
Chemicals, Plastics & Rubber |
||||||||||||||||||||||||||||||||
Duraco (13)(16)(17) |
First Lien Senior Secured Loan |
SOFR |
6.50% |
10.94% |
6/6/2029 |
$ |
6,244 |
6,161 |
6,119 |
|||||||||||||||||||||||
Duraco (5)(16)(17) |
First Lien Senior Secured Loan - Revolver |
SOFR |
6.50% |
10.83% |
6/6/2029 |
$ |
127 |
116 |
115 |
|||||||||||||||||||||||
INEOS Quattro (6)(21) |
First Lien Senior Secured Loan |
SOFR |
3.85% |
8.21% |
3/14/2030 |
$ |
1,980 |
1,969 |
1,989 |
|||||||||||||||||||||||
Prince/Ferro (14) |
First Lien Senior Secured Loan |
SOFR |
4.25% |
9.06% |
4/23/2029 |
$ |
1,980 |
1,914 |
1,956 |
|||||||||||||||||||||||
V Global Holdings LLC (13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.90% |
10.42% |
12/22/2027 |
$ |
11,706 |
11,599 |
11,326 |
|||||||||||||||||||||||
Chemicals, Plastics & Rubber Total |
21,759 |
21,505 |
6.0 |
% | ||||||||||||||||||||||||||||
Construction & Building |
||||||||||||||||||||||||||||||||
Zeus Fire & Security (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00% |
9.45% |
12/11/2030 |
$ |
10,488 |
10,410 |
10,409 |
|||||||||||||||||||||||
Zeus Fire & Security (5)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/11/2030 |
$ |
— |
— |
— |
|||||||||||||||||||||||
Zeus Fire & Security (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/11/2030 |
$ |
— |
(9 |
) |
(9 |
) |
|||||||||||||||||||||
Chase Industries, Inc. (15)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
|
5.65% (1.50% PIK) |
|
11.48% |
5/12/2025 |
$ |
8,477 |
7,959 |
8,074 |
|||||||||||||||||||||
Chase Industries, Inc. (15)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
|
5.65% (1.50% PIK) |
|
11.48% |
5/12/2025 |
$ |
845 |
792 |
805 |
|||||||||||||||||||||
Chase Industries, Inc. (5)(15)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
|
5.65% (1.50% PIK) |
|
11.48% |
5/12/2025 |
$ |
436 |
401 |
399 |
|||||||||||||||||||||
Construction & Building Total |
19,553 |
19,678 |
5.5 |
% | ||||||||||||||||||||||||||||
Consumer goods: Durable |
||||||||||||||||||||||||||||||||
New Milani Group LLC (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.50% |
9.93% |
6/6/2026 |
$ |
8,369 |
8,369 |
8,369 |
|||||||||||||||||||||||
New Milani Group LLC (5)(17)(18) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
6/6/2026 |
$ |
— |
— |
— |
|||||||||||||||||||||||
Consumer goods: Durable Total |
8,369 |
8,369 |
2.3 |
% | ||||||||||||||||||||||||||||
Consumer goods: Non-durable |
||||||||||||||||||||||||||||||||
Evriholder (13)(16)(17) |
First Lien Senior Secured Loan |
SOFR |
6.90% |
11.23% |
1/24/2028 |
$ |
4,083 |
$ |
4,052 |
$ |
4,063 |
|||||||||||||||||||||
Hempz (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25% |
9.58% |
10/25/2029 |
$ |
17,037 |
16,893 |
16,888 |
|||||||||||||||||||||||
Hempz (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/25/2029 |
$ |
— |
(20 |
) |
(21 |
) |
|||||||||||||||||||||
RoC Skincare (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
6.00% |
10.52% |
2/21/2031 |
$ |
10,918 |
10,774 |
10,918 |
|||||||||||||||||||||||
RoC Skincare (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
2/21/2030 |
$ |
— |
(49 |
) |
— |
||||||||||||||||||||||
WU Holdco, Inc. (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.00% |
9.33% |
3/26/2027 |
$ |
5,963 |
5,923 |
5,963 |
|||||||||||||||||||||||
WU Holdco, Inc. (5)(17)(21) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.00% |
9.33% |
3/26/2027 |
$ |
369 |
369 |
369 |
|||||||||||||||||||||||
Consumer goods: Non - durable Total |
37,942 |
38,180 |
10.7 |
% | ||||||||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Share (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||
Containers, Packaging & Glass |
||||||||||||||||||||||||||||
ASP-r-pac Acquisition Co LLC (13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
6.26% |
10.85% |
12/29/2027 |
$ |
10,555 |
10,271 |
10,555 |
|||||||||||||||||||
ASP-r-pac Acquisition Co LLC (5)(17)(19) |
First Lien Senior Secured Loan - Revolver |
SOFR |
6.11% |
10.47% |
12/29/2027 |
$ |
43 |
35 |
42 |
|||||||||||||||||||
Containers, Packaging & Glass Total |
10,306 |
10,597 |
3.0 |
% | ||||||||||||||||||||||||
Environmental Industries |
||||||||||||||||||||||||||||
Reconomy (6)(13)(17)(21) |
First Lien Senior Secured Loan |
EURIBOR |
6.00% |
8.68% |
7/12/2029 |
€ |
937 |
1,020 |
971 |
|||||||||||||||||||
Reconomy (6)(13)(17)(21) |
First Lien Senior Secured Loan |
SONIA |
6.25% |
10.95% |
7/12/2029 |
£ |
2,324 |
2,927 |
2,912 |
|||||||||||||||||||
Reconomy (6)(13)(17)(21) |
First Lien Senior Secured Loan |
EURIBOR |
6.00% |
8.68% |
7/12/2029 |
£ |
2,499 |
3,106 |
2,999 |
|||||||||||||||||||
Reconomy (5)(6)(13)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
6.25% |
10.58% |
7/12/2029 |
£ |
1,871 |
2,331 |
2,345 |
|||||||||||||||||||
Environmental Industries Total |
9,384 |
9,227 |
2.6 |
% | ||||||||||||||||||||||||
FIRE: Finance |
||||||||||||||||||||||||||||
Allworth (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/23/2027 |
$ |
— |
(2 |
) |
— |
||||||||||||||||||
Allworth (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.00% |
9.36% |
12/23/2027 |
$ |
69 |
52 |
70 |
|||||||||||||||||||
Choreo (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.00% |
9.36% |
2/18/2028 |
$ |
1,241 |
1,241 |
1,241 |
|||||||||||||||||||
Choreo (5)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
2/18/2028 |
$ |
— |
— |
— |
|||||||||||||||||||
Hudson River Trading (21) |
First Lien Senior Secured Loan |
SOFR |
3.00% |
7.48% |
3/18/2030 |
$ |
2,969 |
2,951 |
2,983 |
|||||||||||||||||||
Lagerbox (5)(6)(17)(21) |
First Lien Senior Secured Loan |
— |
— |
— |
12/20/2028 |
€ |
— |
— |
— |
|||||||||||||||||||
PMA (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.25% |
9.58% |
1/31/2031 |
$ |
15,880 |
15,650 |
15,642 |
|||||||||||||||||||
PMA (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
1/31/2031 |
$ |
— |
(17 |
) |
(18 |
) |
|||||||||||||||||
Wealth Enhancement Group (WEG) (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.00% |
9.31% |
10/2/2028 |
$ |
3,394 |
3,366 |
3,394 |
|||||||||||||||||||
Wealth Enhancement Group (WEG) (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/2/2028 |
$ |
— |
(4 |
) |
— |
||||||||||||||||||
FIRE: Finance Total |
23,237 |
23,312 |
6.5 |
% | ||||||||||||||||||||||||
FIRE: Insurance |
||||||||||||||||||||||||||||
Acrisure, LLC (13)(21) |
First Lien Senior Secured Loan |
SOFR |
3.00% |
7.36% |
11/6/2030 |
$ |
1,966 |
$ |
1,962 |
$ |
1,972 |
|||||||||||||||||
Asurion, LLC (21) |
First Lien Senior Secured Loan |
SOFR |
4.10% |
8.46% |
8/19/2028 |
$ |
1,980 |
1,963 |
1,977 |
|||||||||||||||||||
PCF (5)(17)(19) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.50% |
9.83% |
11/1/2028 |
$ |
4,196 |
4,196 |
4,196 |
|||||||||||||||||||
Simplicity (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.00% |
9.28% |
12/31/2031 |
$ |
15,683 |
15,526 |
15,526 |
|||||||||||||||||||
Simplicity (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/31/2031 |
$ |
— |
(25 |
) |
(25 |
) |
|||||||||||||||||
Simplicity (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/31/2031 |
$ |
— |
(25 |
) |
(25 |
) |
|||||||||||||||||
FIRE: Insurance Total |
23,597 |
23,621 |
6.6 |
% | ||||||||||||||||||||||||
Forest Products & Paper |
||||||||||||||||||||||||||||
Multi-Color Corp (13)(14) |
First Lien Senior Secured Loan |
SOFR |
5.10% |
9.46% |
10/29/2028 |
$ |
1,980 |
1,903 |
1,919 |
|||||||||||||||||||
Forest Products & Paper Total |
1,903 |
1,919 |
0.5 |
% | ||||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Share (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||
Healthcare & Pharmaceuticals |
||||||||||||||||||||||||||||
AEG Vision (8)(13)(17)(21) |
First Lien Senior Secured Loan |
SOFR |
5.90% |
10.23% |
3/27/2026 |
$ |
14,925 |
$ |
14,775 |
$ |
14,925 |
|||||||||||||||||
AEG Vision (8)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.90% |
10.23% |
3/27/2026 |
$ |
2,496 |
2,467 |
2,496 |
|||||||||||||||||||
AEG Vision (5)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.90% |
10.23% |
3/27/2026 |
$ |
1,480 |
1,455 |
1,480 |
|||||||||||||||||||
AEG Vision (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.90% |
10.23% |
3/27/2027 |
$ |
500 |
430 |
500 |
|||||||||||||||||||
Apollo Intelligence (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.75% |
10.27% |
5/31/2028 |
$ |
13,511 |
13,437 |
13,511 |
|||||||||||||||||||
Apollo Intelligence (5)(13)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
5/31/2028 |
$ |
— |
— |
— |
|||||||||||||||||||
Beacon Specialized Living (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.50% |
9.83% |
3/25/2028 |
$ |
4,304 |
4,267 |
4,304 |
|||||||||||||||||||
Beacon Specialized Living (5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
3/25/2028 |
$ |
— |
(51 |
) |
— |
||||||||||||||||||
Beacon Specialized Living (5)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
3/25/2028 |
$ |
— |
— |
— |
|||||||||||||||||||
Masco (6)(15)(17)(21) |
Subordinated Debt |
EURIBOR |
10.00% PIK |
13.25% |
10/4/2032 |
€ |
5,000 |
5,348 |
5,102 |
|||||||||||||||||||
Odyssey Behavioral Health (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25% |
9.77% |
11/21/2030 |
$ |
15,621 |
15,429 |
15,426 |
|||||||||||||||||||
Odyssey Behavioral Health (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
11/21/2030 |
$ |
— |
(42 |
) |
(43 |
) |
|||||||||||||||||
Pharmacy Partners (13)(16)(17) |
First Lien Senior Secured Loan |
SOFR |
6.50% |
11.01% |
2/28/2029 |
$ |
9,766 |
9,665 |
9,766 |
|||||||||||||||||||
Pharmacy Partners (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
2/28/2029 |
$ |
— |
(22 |
) |
— |
||||||||||||||||||
Red Nucleus (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.25% |
9.58% |
10/17/2031 |
$ |
11,579 |
11,439 |
11,434 |
|||||||||||||||||||
Red Nucleus (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
10/17/2031 |
$ |
— |
(26 |
) |
(26 |
) |
|||||||||||||||||
Red Nucleus (5)(17)(19) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.25% |
9.58% |
10/17/2031 |
$ |
433 |
400 |
399 |
|||||||||||||||||||
Odyssey Behavioral Health (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
7 |
698 |
698 |
||||||||||||||||||||
EHE Health (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
1,127 |
1,127 |
1,127 |
||||||||||||||||||||
EHE Health (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.50% |
9.83% |
8/7/2030 |
$ |
18,395 |
18,220 |
18,211 |
|||||||||||||||||||
EHE Health (4)(5)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
8/7/2030 |
$ |
— |
— |
(18 |
) |
||||||||||||||||||
Nafinco (6)(17)(21) |
First Lien Senior Secured Loan |
EURIBOR |
5.25% |
7.97% |
8/29/2031 |
€ |
1,464 |
1,586 |
1,483 |
|||||||||||||||||||
Nafinco (4)(5)(6)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
8/29/2031 |
€ |
— |
— |
(9 |
) |
||||||||||||||||||
Nafinco (5)(6)(17)(21) |
First Lien Senior Secured Loan - Revolver |
EURIBOR |
5.25% |
8.02% |
5/30/2031 |
€ |
39 |
40 |
37 |
|||||||||||||||||||
Healthcare & Pharmaceuticals Total |
100,642 |
100,803 |
28.1 |
% | ||||||||||||||||||||||||
High Tech Industries |
||||||||||||||||||||||||||||
Access (6)(13)(17)(21) |
First Lien Senior Secured Loan |
SONIA |
5.25% |
9.95% |
6/28/2029 |
£ |
6,481 |
$ |
8,063 |
$ |
8,123 |
|||||||||||||||||
Gainwell Technologies (13)(19) |
First Lien Senior Secured Loan |
SOFR |
4.20% |
8.70% |
10/1/2027 |
$ |
2,745 |
2,698 |
2,666 |
|||||||||||||||||||
Black Mountain (8)(13)(17)(21) |
First Lien Senior Secured Loan |
SOFR |
5.00% |
9.33% |
10/7/2030 |
$ |
20,772 |
20,622 |
20,616 |
|||||||||||||||||||
Black Mountain (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
10/7/2030 |
$ |
— |
(43 |
) |
(45 |
) |
|||||||||||||||||
Black Mountain (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/7/2030 |
$ |
— |
(29 |
) |
(30 |
) |
|||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Share (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||
LogRhythm, Inc. (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
7.50% |
11.86% |
7/2/2029 |
$ |
4,546 |
4,422 |
4,409 |
|||||||||||||||||||
LogRhythm, Inc. (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/2/2029 |
$ |
— |
(13 |
) |
(14 |
) |
|||||||||||||||||
Proofpoint, Inc. (14) |
First Lien Senior Secured Loan |
SOFR |
3.00% |
7.36% |
8/31/2028 |
$ |
1,980 |
1,974 |
1,992 |
|||||||||||||||||||
Chartbeat (10)(15)(17) |
Preferred Equity |
— |
14.00% PIK |
14.00% |
— |
5,171 |
5,071 |
5,068 |
||||||||||||||||||||
PayRange (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25% |
9.61% |
10/31/2030 |
$ |
2,130 |
2,109 |
2,108 |
|||||||||||||||||||
PayRange (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/31/2030 |
$ |
— |
(8 |
) |
(8 |
) |
|||||||||||||||||
PayRange (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
1,176 |
1,176 |
1,176 |
||||||||||||||||||||
RetailNext (17)(18) |
First Lien Senior Secured Loan |
SOFR |
7.00% |
11.47% |
12/5/2030 |
$ |
7,975 |
7,896 |
7,895 |
|||||||||||||||||||
RetailNext (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
12/5/2030 |
$ |
— |
(16 |
) |
(17 |
) |
|||||||||||||||||
SensorTower (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
63 |
974 |
2,342 |
||||||||||||||||||||
SensorTower (8)(13)(17)(22) |
First Lien Senior Secured Loan |
SOFR |
7.50% |
11.85% |
3/15/2029 |
$ |
14,143 |
13,965 |
14,143 |
|||||||||||||||||||
SensorTower (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
3/15/2029 |
$ |
— |
(7 |
) |
— |
||||||||||||||||||
Utimaco (6)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
6.51% |
11.08% |
5/14/2029 |
$ |
5,373 |
5,330 |
5,319 |
|||||||||||||||||||
Utimaco (6)(8)(17)(21) |
First Lien Senior Secured Loan |
EURIBOR |
6.25% |
9.15% |
5/14/2029 |
€ |
7,627 |
8,304 |
7,822 |
|||||||||||||||||||
Utimaco (6)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
6.51% |
11.08% |
5/14/2029 |
$ |
2,000 |
1,984 |
1,980 |
|||||||||||||||||||
High Tech Industries Total |
84,472 |
85,545 |
23.9 |
% | ||||||||||||||||||||||||
Hotel, Gaming & Leisure |
||||||||||||||||||||||||||||
City BBQ (10)(12)(17) |
Preferred Equity |
— |
— |
— |
— |
3 |
$ |
734 |
$ |
758 |
||||||||||||||||||
City BBQ (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.45% |
9.87% |
9/4/2030 |
$ |
12,563 |
12,459 |
12,563 |
|||||||||||||||||||
City BBQ (5)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
9/4/2030 |
$ |
— |
— |
— |
|||||||||||||||||||
City BBQ (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
9/4/2030 |
$ |
— |
(21 |
) |
— |
||||||||||||||||||
Concert Golf Partners Holdco (13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
4.75% |
9.13% |
4/1/2030 |
$ |
8,763 |
8,618 |
8,763 |
|||||||||||||||||||
Concert Golf Partners Holdco LLC (13)(17)(19) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75% |
9.13% |
4/1/2030 |
$ |
995 |
979 |
995 |
|||||||||||||||||||
Pollo Tropical (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25% |
9.88% |
10/23/2029 |
$ |
7,138 |
7,052 |
7,049 |
|||||||||||||||||||
Pollo Tropical (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/23/2029 |
$ |
— |
(8 |
) |
(9 |
) |
|||||||||||||||||
Pyramid Global Hospitality (13)(17)(25) |
First Lien Senior Secured Loan |
SOFR |
5.25% |
9.88% |
1/19/2028 |
$ |
9,825 |
9,608 |
9,825 |
|||||||||||||||||||
Awayday (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25% |
9.58% |
9/6/2031 |
$ |
21,370 |
21,166 |
21,263 |
|||||||||||||||||||
Awayday (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.25% |
9.58% |
9/6/2031 |
$ |
7,625 |
7,624 |
7,577 |
|||||||||||||||||||
Awayday (5)(17)(18) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.25% |
9.58% |
9/6/2030 |
$ |
1,253 |
1,214 |
1,232 |
|||||||||||||||||||
Hotel, Gaming & Leisure Total |
69,425 |
70,016 |
19.5 |
% | ||||||||||||||||||||||||
Media: Diversified & Production |
||||||||||||||||||||||||||||
Internet Brands (14) |
First Lien Senior Secured Loan |
SOFR |
4.25% |
8.82% |
5/3/2028 |
$ |
1,777 |
1,751 |
1,780 |
|||||||||||||||||||
Internet Brands (14) |
First Lien Senior Secured Loan |
SOFR |
4.25% |
8.61% |
12/31/2031 |
$ |
1,200 |
1,177 |
1,191 |
|||||||||||||||||||
Media: Diversified & Production Total |
2,928 |
2,971 |
0.8 |
% | ||||||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Share (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||||
Media: Advertising, Printing & Publishing |
||||||||||||||||||||||||||||||
Facts Global Energy (4)(5)(6)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/20/2031 |
$ |
— |
(6 |
) |
(6 |
) |
|||||||||||||||||||
Facts Global Energy (4)(5)(6)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/20/2031 |
$ |
— |
(4 |
) |
(4 |
) |
|||||||||||||||||||
Facts Global Energy (4)(5)(6)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
12/20/2031 |
$ |
— |
(3 |
) |
(3 |
) |
|||||||||||||||||||
Facts Global Energy (4)(5)(6)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
6/20/2031 |
$ |
— |
(1 |
) |
(1 |
) |
|||||||||||||||||||
OGH Bidco Limited (6)(8)(13)(17)(21) |
First Lien Senior Secured Loan |
SONIA |
6.50% |
11.70% |
6/29/2029 |
£ |
8,100 |
10,203 |
9,619 |
|||||||||||||||||||||
OGH Bidco Limited (6)(13)(17)(21) |
First Lien Senior Secured Loan |
SOFR |
6.25% |
10.74% |
9/2/2029 |
£ |
3,750 |
4,368 |
4,157 |
|||||||||||||||||||||
OGH Bidco Limited (5)(6)(13)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
SONIA |
6.50% |
11.70% |
6/29/2029 |
£ |
1,134 |
1,407 |
1,214 |
|||||||||||||||||||||
Media: Advertising, Printing & Publishing Total |
15,964 |
14,976 |
4.2 |
% | ||||||||||||||||||||||||||
Retail |
||||||||||||||||||||||||||||||
Galeria (6)(10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
43 |
10 |
9 |
||||||||||||||||||||||
Galeria (6)(15)(17) |
First Lien Senior Secured Loan - Delayed Draw |
— |
15.00% PIK |
15.00% |
4/9/2029 |
€ |
3,833 |
4,112 |
3,971 |
|||||||||||||||||||||
PETCO (6)(13)(19) |
First Lien Senior Secured Loan |
SOFR |
3.51% |
7.84% |
3/3/2028 |
$ |
2,000 |
1,906 |
1,947 |
|||||||||||||||||||||
Retail Total |
6,028 |
5,927 |
1.7 |
% | ||||||||||||||||||||||||||
Services: Business |
||||||||||||||||||||||||||||||
Advanced Aircrew (8)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
6.50% |
10.86% |
7/26/2030 |
$ |
4,702 |
$ |
4,658 |
$ |
4,679 |
|||||||||||||||||||
Advanced Aircrew (4)(5)(17)(18)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/26/2030 |
$ |
— |
— |
(3 |
) |
||||||||||||||||||||
Advanced Aircrew (10)(12)(17) |
Preferred Equity |
— |
— |
— |
— |
545 |
545 |
562 |
||||||||||||||||||||||
Allbridge, LLC (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.75% |
10.08% |
6/5/2030 |
$ |
4,975 |
4,941 |
4,975 |
|||||||||||||||||||||
Allbridge, LLC (5)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
6/5/2030 |
$ |
— |
— |
— |
|||||||||||||||||||||
Allbridge, LLC (5)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
6/5/2030 |
$ |
— |
— |
— |
|||||||||||||||||||||
AMI (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.25% |
9.69% |
10/17/2031 |
$ |
15,637 |
15,523 |
15,520 |
|||||||||||||||||||||
AMI (5)(17)(19) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.25% |
9.69% |
10/17/2031 |
$ |
555 |
538 |
538 |
|||||||||||||||||||||
Cube (17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
6.25% |
10.59% |
5/20/2031 |
$ |
8,650 |
8,650 |
8,650 |
|||||||||||||||||||||
Cube (5)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
5/20/2031 |
$ |
— |
— |
— |
|||||||||||||||||||||
Cube (5)(17)(21) |
First Lien Senior Secured Loan |
— |
— |
— |
2/20/2025 |
$ |
— |
— |
— |
|||||||||||||||||||||
Dealer Services Network, LLC (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.75% |
10.34% |
2/9/2027 |
$ |
5,000 |
4,957 |
4,975 |
|||||||||||||||||||||
Discovery Senior Living (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.50% |
9.88% |
3/18/2030 |
$ |
4,963 |
4,911 |
4,963 |
|||||||||||||||||||||
Discovery Senior Living (17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.50% |
9.88% |
3/18/2030 |
$ |
830 |
825 |
830 |
|||||||||||||||||||||
Discovery Senior Living (5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
3/18/2030 |
$ |
— |
(18 |
) |
— |
||||||||||||||||||||
Discovery Senior Living (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
3/18/2030 |
$ |
— |
(7 |
) |
— |
||||||||||||||||||||
DTIQ (8)(13)(17)(23) |
First Lien Senior Secured Loan |
SOFR |
7.50% |
11.86% |
9/30/2029 |
$ |
21,224 |
20,871 |
20,852 |
|||||||||||||||||||||
DTIQ (4)(5)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
9/30/2029 |
$ |
— |
— |
(55 |
) |
||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Share (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||
DTIQ (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
9/30/2029 |
$ |
— |
(30 |
) |
(73 |
) |
|||||||||||||||||
Easy Ice, LLC (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.40% |
9.99% |
10/30/2030 |
$ |
16,677 |
16,434 |
16,427 |
|||||||||||||||||||
Easy Ice, LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
10/30/2030 |
$ |
— |
(31 |
) |
(32 |
) |
|||||||||||||||||
Easy Ice, LLC (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
10/30/2030 |
$ |
— |
(31 |
) |
(32 |
) |
|||||||||||||||||
E-Tech Group (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.50% |
9.86% |
4/9/2030 |
$ |
3,502 |
3,471 |
3,467 |
|||||||||||||||||||
E-Tech Group (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
4/9/2030 |
$ |
— |
(6 |
) |
(7 |
) |
|||||||||||||||||
Orion (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.25% |
9.77% |
3/19/2027 |
$ |
7,482 |
7,404 |
7,398 |
|||||||||||||||||||
Orion (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
3/19/2027 |
$ |
— |
(2 |
) |
(2 |
) |
|||||||||||||||||
Orion (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.00% |
9.69% |
3/19/2027 |
$ |
91 |
89 |
89 |
|||||||||||||||||||
Orion (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
3/19/2027 |
$ |
— |
(5 |
) |
(5 |
) |
|||||||||||||||||
Orion (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
3/19/2027 |
$ |
— |
(7 |
) |
(8 |
) |
|||||||||||||||||
Pure Wafer (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
5.60% |
10.05% |
11/12/2030 |
$ |
7,857 |
7,780 |
7,778 |
|||||||||||||||||||
Services: Business |
||||||||||||||||||||||||||||
Pure Wafer (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Delayed Draw |
— |
— |
— |
11/12/2030 |
$ |
— |
$ |
(11 |
) |
$ |
(12 |
) |
|||||||||||||||
Pure Wafer (4)(5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
11/12/2030 |
$ |
— |
(23 |
) |
(23 |
) |
|||||||||||||||||
Pure Wafer (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
1,439 |
1,439 |
1,439 |
||||||||||||||||||||
Rydoo (6)(10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
233 |
260 |
238 |
||||||||||||||||||||
Rydoo (6)(10)(12)(17) |
Preferred Equity |
— |
— |
— |
— |
100 |
112 |
107 |
||||||||||||||||||||
Rydoo (6)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
EURIBOR |
6.75% |
9.95% |
9/12/2031 |
€ |
778 |
860 |
798 |
|||||||||||||||||||
SoftCo (6)(10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
900 |
975 |
1,045 |
||||||||||||||||||||
SoftCo (6)(17)(18) |
First Lien Senior Secured Loan |
EURIBOR |
7.00% |
9.91% |
2/22/2031 |
€ |
3,600 |
3,864 |
3,729 |
|||||||||||||||||||
DTIQ (10)(12)(17) |
Equity Interest |
— |
— |
— |
— |
3,351 |
— |
— |
||||||||||||||||||||
Services: Business Total |
108,936 |
108,807 |
30.4 |
% | ||||||||||||||||||||||||
Services: Consumer |
||||||||||||||||||||||||||||
Master ConcessionAir (17)(26) |
First Lien Senior Secured Loan |
SOFR |
8.50% |
12.84% |
6/21/2029 |
$ |
1,821 |
1,786 |
1,784 |
|||||||||||||||||||
Master ConcessionAir (5)(17)(26) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
8.50% |
12.94% |
6/21/2029 |
$ |
36 |
36 |
36 |
|||||||||||||||||||
Master ConcessionAir (17)(26) |
First Lien Senior Secured Loan - Revolver |
SOFR |
8.50% |
13.16% |
6/21/2029 |
$ |
223 |
219 |
219 |
|||||||||||||||||||
Spotless Brands (5)(17)(18) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.50% |
9.78% |
7/25/2028 |
$ |
5,298 |
5,253 |
5,297 |
|||||||||||||||||||
Services: Consumer Total |
7,294 |
7,336 |
2.0 |
% | ||||||||||||||||||||||||
Transportation: Cargo |
||||||||||||||||||||||||||||
Gulf Winds International (13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
7.60% |
11.96% |
12/16/2028 |
$ |
9,800 |
9,570 |
9,482 |
|||||||||||||||||||
RoadOne (8)(13)(17)(18) |
First Lien Senior Secured Loan |
SOFR |
6.25% |
10.84% |
12/29/2028 |
$ |
7,840 |
7,655 |
7,840 |
|||||||||||||||||||
Transportation: Cargo Total |
17,225 |
17,322 |
4.8 |
% | ||||||||||||||||||||||||
Utilities: Water |
||||||||||||||||||||||||||||
Vessco Water (8)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
4.75% |
9.11% |
7/24/2031 |
$ |
7,019 |
6,953 |
7,019 |
|||||||||||||||||||
Vessco Water (5)(17)(19) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
4.75% |
9.03% |
7/24/2031 |
$ |
787 |
773 |
787 |
|||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal/ Share (2) |
Cost |
Market Value |
% of NAV (3) |
|||||||||||||||||||
Vessco Water (5)(9)(17)(21) |
First Lien Senior Secured Loan - Revolver |
— |
— |
— |
7/24/2031 |
$ |
— |
(9 |
) |
— |
||||||||||||||||||
Utilities: Water Total |
7,717 |
7,806 |
2.2 |
% | ||||||||||||||||||||||||
Wholesale |
||||||||||||||||||||||||||||
Abracon Group Holding, LLC. (8)(15)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
2.05% (4.60% PIK) |
11.30% |
7/6/2028 |
$ |
14,874 |
14,648 |
11,898 |
|||||||||||||||||||
Blackbird Purchaser, Inc. (13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.50% |
9.83% |
12/19/2030 |
$ |
3,104 |
3,104 |
3,104 |
|||||||||||||||||||
Blackbird Purchaser, Inc. (5)(17)(19) |
First Lien Senior Secured Loan - Delayed Draw |
SOFR |
5.50% |
9.83% |
12/19/2030 |
$ |
730 |
730 |
730 |
|||||||||||||||||||
Blackbird Purchaser, Inc. (5)(17)(19) |
First Lien Senior Secured Loan - Revolver |
SOFR |
5.50% |
9.83% |
12/19/2029 |
$ |
344 |
344 |
344 |
|||||||||||||||||||
SureWerx (8)(13)(17)(19) |
First Lien Senior Secured Loan |
SOFR |
5.25% |
9.58% |
12/28/2029 |
$ |
9,825 |
9,623 |
9,825 |
|||||||||||||||||||
Wholesale Total |
28,449 |
25,901 |
7.2 |
% | ||||||||||||||||||||||||
Non Controlled/Non Affiliate Investments Total |
712,111 |
712,198 |
198.7 |
% | ||||||||||||||||||||||||
Non-Controlled/Affiliate Investments |
||||||||||||||||||||||||||||
FIRE: Finance |
||||||||||||||||||||||||||||
Legacy Corporate Lending HoldCo, LLC (7)(10)(11)(12)(17) |
Preferred Equity |
— |
— |
— |
— |
5 |
$ |
4,700 |
$ |
5,001 |
||||||||||||||||||
Legacy Corporate Lending HoldCo, LLC (7)(10)(11)(12)(17) |
Equity Interest |
— |
— |
— |
— |
— |
100 |
100 |
||||||||||||||||||||
Legacy Corporate Lending HoldCo, LLC (7)(10)(11)(12)(17) |
Equity Interest |
— |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||
FIRE: Finance Total |
4,800 |
5,101 |
1.4 |
% | ||||||||||||||||||||||||
Non-Controlled/Affiliate Investments Total |
4,800 |
5,101 |
1.4 |
% | ||||||||||||||||||||||||
Investments Total |
$ |
716,911 |
$ |
717,299 |
200.1 |
% | ||||||||||||||||||||||
Cash Equivalents |
||||||||||||||||||||||||||||
Blackrock Liquidity Funds T Fund Institutional Share Class |
Cash Equivalents |
— |
— |
4.34% |
— |
$ |
2,067 |
2,067 |
2,067 |
|||||||||||||||||||
Goldman Sachs Financial Square Government Fund Institutional Share Class (20) |
Cash Equivalents |
— |
— |
4.40% |
— |
$ |
5,854 |
5,854 |
5,854 |
|||||||||||||||||||
Cash Equivalents Total |
7,921 |
7,921 |
2.2 |
% | ||||||||||||||||||||||||
Investments and Cash Equivalents Total |
724,832 |
725,220 |
202.3 |
% | ||||||||||||||||||||||||
Currency Purchased |
Currency Sold |
Counterparty |
Settlement Date |
Unrealized Appreciation (24) |
||||||||||||||
USD |
202 |
AUD |
320 |
Bank of New York |
9/17/2025 |
$ |
5 |
|||||||||||
USD |
444 |
NZD |
770 |
Bank of New York |
3/17/2025 |
12 |
||||||||||||
USD |
10,885 |
EUR |
9,880 |
Bank of New York |
1/21/2025 |
640 |
||||||||||||
USD |
6,345 |
EUR |
5,680 |
Bank of New York |
8/13/2025 |
390 |
||||||||||||
USD |
1,439 |
EUR |
1,260 |
Bank of New York |
9/18/2026 |
87 |
||||||||||||
USD |
6,073 |
EUR |
5,450 |
Bank of New York |
10/8/2025 |
340 |
||||||||||||
USD |
1,496 |
EUR |
1,370 |
Bank of New York |
12/16/2026 |
18 |
||||||||||||
$ |
1,492 |
|||||||||||||||||
1. |
The investments bear interest at a rate that may be determined by reference to the Euro Interbank Offered Rate (“EURIBOR” or “E”), the Sterling Overnight Index Average (“SONIA”), the Bank Bill Benchmark Rate (“BKBM”), the Bank Bill Swap Bid Rate (“BBSY”) or Secured Overnight Financing Rate (“SOFR”) which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind (“PIK”). For each, the Company has provided the PIK or the spread over EURIBOR, SOFR, SONIA, BKBM |
or BBSY and the current weighted average interest rate in effect at December 31, 2024. Certain investments are subject to a EURIBOR, SOFR, SONIA, BKBM or BBSY interest rate floor. |
2. |
The principal amount (par amount) for all debt securities is denominated in U.S. dollars, unless otherwise noted. £ represents Pound Sterling, € represents Euro, AUD represents Australian dollars and NZ$ represents New Zealand dollars. |
3. |
Percentages are based on the Company’s net assets of $358,434 as of December 31, 2024. |
4. |
The negative fair value is the result of the capitalized discount on the loan or the unfunded commitment being valued below par. |
5. |
Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee. |
6. |
The investment or a portion of this investment is not a qualifying asset under Section 55(a) of the Investment Company Act of 1940. The Company may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70% of the Company’s total assets. As of December 31, 2024, non-qualifying assets totaled 9.1% of the Company’s total assets. |
7. |
As defined in the 1940 Act, the portfolio company is deemed to be an “affiliated person” of the Company, as the Company owns 5% or more of the portfolio company’s outstanding voting securities. |
8. |
Assets or a portion thereof are pledged as collateral for the JPM Revolving Credit Facility. See Note 6 “Debt”. |
9. |
The negative amortized cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan. |
10. |
Security exempt from registration under the Securities Act of 1933 (the “Securities Act”), and may be deemed to be “restricted securities” under the Securities Act. As of December 31, 2024, the aggregate fair value of these securities is $26,306 or 7.3% of the Company’s net assets. The acquisition dates of the restricted securities are as follows: |
Investment |
Acquisition Date |
|||
Advanced Aircrew |
7/26/2024 |
|||
BCPC Project Aberdeen, LLC |
7/3/2024 |
|||
BTX Precision |
7/25/2024 |
|||
Chartbeat |
10/4/2024 |
|||
City BBQ |
9/4/2024 |
|||
DTiQ |
9/30/2024 |
|||
EHE Health |
8/7/2024 |
|||
Electronic Merchant Systems |
7/12/2024 |
|||
Galeria |
8/1/2024 |
|||
Legacy Corporate Lending HoldCo, LLC |
4/21/2023 |
|||
Odyssey Behavioral Health |
11/21/2024 |
|||
PayRange |
10/29/2024 |
|||
Pure Wafer |
11/12/2024 |
|||
Rydoo |
9/26/2024 |
|||
SensorTower |
3/15/2024 |
|||
Sikich |
5/6/2024 |
|||
SoftCo |
3/11/2024 |
|||
11. |
The Company holds an interest in Legacy Corporate Lending HoldCo, LLC, an operating company based out of the United States which invests primarily in asset-backed lending (“ABL”) opportunities. |
12. |
Non-Income producing. |
13. |
Assets or a portion thereof are pledged as collateral for the GS Revolving Credit Facility. See Note 6 “Debt”. |
14. |
Loan includes interest rate floor of 0.50%. |
15. |
Denotes that all or a portion of the debt investment includes PIK interest during the period. |
16. |
Loan includes interest rate floor of 1.50%. |
17. |
Security valued using unobservable inputs (Level 3). |
18. |
Loan includes interest rate floor of 1.00%. |
19. |
Loan includes interest rate floor of 0.75%. |
20. |
Cash equivalents include $50 of restricted cash. |
21. |
Loan includes interest rate floor of 0.00%. |
22. |
Loan includes interest rate floor of 2.00%. |
23. |
Loan includes interest rate floor of 3.50%. |
24. |
Unrealized appreciation on forward currency exchange contracts. |
25. |
Loan includes interest rate floor of 1.25%. |
26. |
Loan includes interest rate floor of 3.00%. |
• |
The Company’s quarterly valuation process begins with each portfolio company or investment being initially valued by the investment professionals of the Advisor responsible for the portfolio investment; in conjunction with the Company’s portfolio management and valuation team. |
• |
Preliminary valuation conclusions are then documented and discussed with the Company’s senior management and the Advisor; |
• |
Generally, investments that constitute a material portion of the Company’s portfolio are periodically reviewed by an independent valuation firm; and |
• |
The Board and Audit Committee provide oversight with respect to the valuation process, including requesting such materials as they deem appropriate. |
• |
Level 1 — Valuations based on quoted prices (unadjusted) in active markets for identical assets or liabilities at the measurement date. |
• |
Level 2 — Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly. |
• |
Level 3 — Valuations based on inputs that are unobservable and significant to the fair value measurement. |
As of December 31, 2025 |
||||||||||||||||
Amortized Cost |
Percentage of Total Portfolio |
Fair Value |
Percentage of Total Portfolio |
|||||||||||||
First Lien Senior Secured Loan |
$ |
1,464,929 |
88.0 |
% |
$ |
1,467,754 |
87.3 |
% | ||||||||
Second Lien Senior Secured Loan |
18,757 |
1.1 |
18,749 |
1.1 |
||||||||||||
Subordinated Debt |
103,042 |
6.2 |
103,961 |
6.2 |
||||||||||||
Preferred Equity |
22,927 |
1.4 |
24,362 |
1.4 |
||||||||||||
Equity Interest |
28,187 |
1.7 |
37,894 |
2.3 |
||||||||||||
Warrants |
— |
— |
1,233 |
0.1 |
||||||||||||
Subordinated Notes in Investment Vehicles (1) |
20,240 |
1.2 |
20,240 |
1.2 |
||||||||||||
Preferred Equity Interest in Investment Vehicles (1) |
10 |
0.0 |
87 |
0.0 |
||||||||||||
Equity Interests in Investment Vehicles (1) |
6,900 |
0.4 |
6,978 |
0.4 |
||||||||||||
Total |
$ |
1,664,992 |
100.0 |
% |
$ |
1,681,258 |
100.0 |
% | ||||||||
(1) |
Represents debt and equity investment in SLP II. |
As of December 31, 2024 |
||||||||||||||||
Amortized Cost |
Percentage of Total Portfolio |
Fair Value |
Percentage of Total Portfolio |
|||||||||||||
First Lien Senior Secured Loan |
$ |
687,623 |
95.9 |
% |
$ |
685,846 |
95.7 |
% | ||||||||
Preferred Equity |
14,360 |
2.0 |
14,694 |
2.0 |
||||||||||||
Equity Interest |
9,529 |
1.3 |
10,984 |
1.5 |
||||||||||||
Subordinated Debt |
5,399 |
0.8 |
5,147 |
0.7 |
||||||||||||
Warrants |
— |
— |
628 |
0.1 |
||||||||||||
Total |
$ |
716,911 |
100.0 |
% |
$ |
717,299 |
100.0 |
% | ||||||||
As of December 31, 2025 |
||||||||||||||||
Amortized Cost |
Percentage of Total Portfolio |
Fair Value |
Percentage of Total Portfolio |
|||||||||||||
USA |
$ |
1,495,779 |
89.9 |
% |
$ |
1,506,911 |
89.7 |
% | ||||||||
United Kingdom |
79,946 |
4.8 |
80,952 |
4.8 |
||||||||||||
Germany |
17,872 |
1.1 |
18,545 |
1.1 |
||||||||||||
Canada |
17,243 |
1.0 |
17,335 |
1.0 |
||||||||||||
Luxembourg |
10,770 |
0.6 |
11,550 |
0.7 |
||||||||||||
Jersey |
10,995 |
0.7 |
11,187 |
0.7 |
||||||||||||
France |
6,585 |
0.4 |
6,829 |
0.4 |
||||||||||||
Italy |
6,111 |
0.4 |
6,716 |
0.4 |
||||||||||||
Belgium |
5,958 |
0.4 |
6,528 |
0.4 |
||||||||||||
Ireland |
4,837 |
0.3 |
5,535 |
0.3 |
||||||||||||
Australia |
4,117 |
0.2 |
4,248 |
0.3 |
||||||||||||
Guernsey |
2,174 |
0.1 |
2,207 |
0.1 |
||||||||||||
Netherlands |
1,887 |
0.1 |
2,039 |
0.1 |
||||||||||||
New Zealand |
718 |
0.0 |
676 |
0.0 |
||||||||||||
Total |
$ |
1,664,992 |
100.0 |
% |
$ |
1,681,258 |
100.0 |
% | ||||||||
As of December 31, 2024 |
||||||||||||||||
Amortized Cost |
Percentage of Total Portfolio |
Fair Value |
Percentage of Total Portfolio |
|||||||||||||
USA |
$ |
641,360 |
89.4 |
% |
$ |
644,060 |
89.7 |
% | ||||||||
United Kingdom |
42,061 |
5.9 |
40,976 |
5.7 |
||||||||||||
Germany |
15,618 |
2.2 |
15,121 |
2.1 |
||||||||||||
Italy |
5,348 |
0.7 |
5,102 |
0.7 |
||||||||||||
Ireland |
4,839 |
0.7 |
4,774 |
0.7 |
||||||||||||
Luxembourg |
4,122 |
0.6 |
3,980 |
0.6 |
||||||||||||
Netherlands |
1,626 |
0.2 |
1,511 |
0.2 |
||||||||||||
Belgium |
1,232 |
0.2 |
1,143 |
0.2 |
||||||||||||
New Zealand |
705 |
0.1 |
632 |
0.1 |
||||||||||||
Total |
$ |
716,911 |
100.0 |
% |
$ |
717,299 |
100.0 |
% | ||||||||
As of December 31, 2025 |
||||||||||||||||
Amortized Cost |
Percentage of Total Portfolio |
Fair Value |
Percentage of Total Portfolio |
|||||||||||||
Healthcare & Pharmaceuticals |
$ |
257,286 |
15.4 |
% |
$ |
258,539 |
15.3 |
% | ||||||||
Services: Business |
190,261 |
11.4 |
193,995 |
11.5 |
||||||||||||
High Tech Industries |
183,877 |
11.0 |
192,933 |
11.4 |
||||||||||||
Services: Consumer |
114,846 |
6.9 |
114,416 |
6.8 |
||||||||||||
Aerospace & Defense |
105,993 |
6.4 |
106,963 |
6.4 |
||||||||||||
Beverage, Food & Tobacco |
89,097 |
5.4 |
91,293 |
5.4 |
||||||||||||
FIRE: Finance (1) |
85,078 |
5.1 |
87,455 |
5.2 |
||||||||||||
Consumer Goods: Non-Durable |
64,071 |
3.8 |
64,164 |
3.8 |
||||||||||||
Metals & Mining |
52,405 |
3.1 |
52,308 |
3.1 |
||||||||||||
Hotel, Gaming & Leisure |
49,072 |
2.9 |
49,720 |
3.0 |
||||||||||||
Wholesale |
51,560 |
3.1 |
47,251 |
2.8 |
||||||||||||
Capital Equipment |
46,134 |
2.8 |
46,460 |
2.8 |
||||||||||||
Construction & Building |
42,950 |
2.6 |
43,003 |
2.6 |
||||||||||||
Chemicals, Plastics & Rubber |
40,818 |
2.5 |
39,978 |
2.4 |
||||||||||||
Containers, Packaging & Glass |
37,656 |
2.3 |
37,920 |
2.3 |
||||||||||||
Utilities: Electric |
33,527 |
2.0 |
33,499 |
2.0 |
||||||||||||
Environmental Industries |
32,688 |
2.0 |
33,248 |
2.0 |
||||||||||||
FIRE: Insurance (1) |
29,585 |
1.8 |
29,827 |
1.8 |
||||||||||||
Transportation: Cargo |
29,808 |
1.8 |
29,569 |
1.8 |
||||||||||||
Investment Vehicles (2) |
27,150 |
1.6 |
27,305 |
1.6 |
||||||||||||
Automotive |
23,779 |
1.4 |
23,783 |
1.4 |
||||||||||||
Telecommunications |
23,731 |
1.4 |
23,739 |
1.4 |
||||||||||||
Consumer Goods: Durable |
18,691 |
1.1 |
18,780 |
1.1 |
||||||||||||
Media: Advertising, Printing & Publishing |
17,514 |
1.1 |
17,223 |
1.0 |
||||||||||||
Utilities: Water |
12,606 |
0.8 |
12,700 |
0.8 |
||||||||||||
Retail |
4,809 |
0.3 |
5,187 |
0.3 |
||||||||||||
Total |
$ |
1,664,992 |
100.0 |
% |
$ |
1,681,258 |
100.0 |
% | ||||||||
(1) |
Finance, Insurance, and Real Estate (“FIRE”). |
(2) |
Represents debt and equity investment in SLP II. |
As of December 31, 2024 |
||||||||||||||||
Amortized Cost |
Percentage of Total Portfolio |
Fair Value |
Percentage of Total Portfolio |
|||||||||||||
Services: Business |
$ |
108,936 |
15.3 |
% |
$ |
108,807 |
15.1 |
% | ||||||||
Healthcare & Pharmaceuticals |
100,642 |
14.0 |
100,803 |
14.0 |
||||||||||||
High Tech Industries |
84,472 |
11.8 |
85,545 |
11.9 |
||||||||||||
Hotel, Gaming & Leisure |
69,425 |
9.7 |
70,016 |
9.8 |
||||||||||||
Aerospace & Defense |
46,012 |
6.4 |
46,349 |
6.5 |
||||||||||||
Consumer Goods: Non-durable |
37,942 |
5.3 |
38,180 |
5.3 |
||||||||||||
FIRE: Finance (1) |
28,037 |
3.9 |
28,413 |
4.0 |
||||||||||||
Wholesale |
28,449 |
4.0 |
25,901 |
3.6 |
||||||||||||
FIRE: Insurance (1) |
23,597 |
3.3 |
23,621 |
3.3 |
||||||||||||
Chemicals, Plastics & Rubber |
21,759 |
3.0 |
21,505 |
3.0 |
||||||||||||
Construction & Building |
19,553 |
2.7 |
19,678 |
2.7 |
||||||||||||
Automotive |
18,381 |
2.6 |
18,476 |
2.6 |
||||||||||||
Transportation: Cargo |
17,225 |
2.4 |
17,322 |
2.4 |
||||||||||||
Capital Equipment |
15,231 |
2.1 |
15,461 |
2.2 |
||||||||||||
Media: Advertising, Printing & Publishing |
15,964 |
2.2 |
14,976 |
2.1 |
||||||||||||
Beverage, Food & Tobacco |
14,309 |
2.0 |
14,429 |
2.0 |
||||||||||||
Banking, Finance, Insurance & Real Estate |
13,048 |
1.8 |
13,665 |
1.9 |
||||||||||||
Containers, Packaging & Glass |
10,306 |
1.4 |
10,597 |
1.5 |
||||||||||||
Environmental Industries |
9,384 |
1.3 |
9,227 |
1.3 |
||||||||||||
Consumer Goods: Durable |
8,369 |
1.2 |
8,369 |
1.2 |
||||||||||||
Utilities: Water |
7,717 |
1.1 |
7,806 |
1.1 |
||||||||||||
Services: Consumer |
7,294 |
1.0 |
7,336 |
1.0 |
||||||||||||
Retail |
6,028 |
0.8 |
5,927 |
0.8 |
||||||||||||
Media: Diversified & Production |
2,928 |
0.4 |
2,971 |
0.4 |
||||||||||||
Forest Products & Paper |
1,903 |
0.3 |
1,919 |
0.3 |
||||||||||||
Total |
$ |
716,911 |
100.0 |
% |
$ |
717,299 |
100.0 |
% | ||||||||
(1) |
Finance, Insurance, and Real Estate (“FIRE”). |
As of December 31, 2025 |
||||
Total investments |
$ |
141,011 |
||
Weighted average yield on investments |
9.2 |
% | ||
Number of borrowers in SLP II |
27 |
|||
Largest portfolio company investment |
$ |
9,975 |
||
Total of five largest portfolio company investments |
$ |
34,742 |
||
Unfunded commitments |
$ |
— |
||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal (2) |
Cost |
Market Value |
% of Members’ Equity (3) |
|||||||||||||||||||||||||
U.S. Dollars |
||||||||||||||||||||||||||||||||||
Aerospace & Defense |
||||||||||||||||||||||||||||||||||
ATS (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.75 |
% |
9.65 |
% |
7/12/2029 |
$ |
4,950 |
4,899 |
4,949 |
|||||||||||||||||||||
BTX Precision (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.00 |
% |
8.77 |
% |
7/25/2030 |
$ |
4,950 |
4,950 |
4,949 |
|||||||||||||||||||||
Heads Up Technologies, Inc. (8)(17)(19) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.25 |
% |
8.92 |
% |
7/23/2030 |
$ |
4,988 |
4,964 |
4,962 |
|||||||||||||||||||||
Saturn Purchaser Corp. (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
4.85 |
% |
8.72 |
% |
7/22/2030 |
$ |
4,887 |
4,887 |
4,886 |
|||||||||||||||||||||
Aerospace & Defense Total |
$ |
19,700 |
$ |
19,746 |
207.2 |
% | ||||||||||||||||||||||||||||
Automotive |
||||||||||||||||||||||||||||||||||
Chilton (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.50 |
% |
9.40 |
% |
2/5/2031 |
$ |
4,963 |
4,930 |
4,925 |
|||||||||||||||||||||
Automotive Total |
$ |
4,930 |
$ |
4,925 |
51.7 |
% | ||||||||||||||||||||||||||||
Capital Equipment |
||||||||||||||||||||||||||||||||||
Ergotron Acquisition LLC (8)(17)(19) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.25 |
% |
8.97 |
% |
7/6/2028 |
$ |
4,944 |
4,944 |
4,944 |
|||||||||||||||||||||
Capital Equipment Total |
$ |
4,944 |
$ |
4,944 |
51.9 |
% | ||||||||||||||||||||||||||||
Construction & Building |
||||||||||||||||||||||||||||||||||
AGS American Glass Services Acquisition, LLC (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.50 |
% |
9.22 |
% |
7/24/2031 |
$ |
4,988 |
4,964 |
4,963 |
|||||||||||||||||||||
Construction & Building Total |
$ |
4,964 |
$ |
4,963 |
52.1 |
% | ||||||||||||||||||||||||||||
Consumer Goods: Non-Durable |
||||||||||||||||||||||||||||||||||
Hempz (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.25 |
% |
8.92 |
% |
10/25/2029 |
$ |
4,653 |
4,619 |
4,583 |
|||||||||||||||||||||
Summer Fridays, LLC (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.25 |
% |
8.92 |
% |
5/16/2031 |
$ |
9,950 |
9,812 |
9,801 |
|||||||||||||||||||||
Consumer Goods: Non-Durable Total |
$ |
14,431 |
$ |
14,384 |
150.9 |
% | ||||||||||||||||||||||||||||
FIRE: Finance |
||||||||||||||||||||||||||||||||||
PMA (8)(17)(19) |
|
First Lien Senior Secured Loan |
|
SOFR |
4.75 |
% |
8.42 |
% |
1/31/2031 |
$ |
4,988 |
4,921 |
4,988 |
|||||||||||||||||||||
FIRE: Finance Total |
$ |
4,921 |
$ |
4,988 |
52.3 |
% | ||||||||||||||||||||||||||||
Healthcare & Pharmaceuticals |
||||||||||||||||||||||||||||||||||
AEG Vision (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.90 |
% |
9.57 |
% |
3/27/2027 |
$ |
4,950 |
4,950 |
4,950 |
|||||||||||||||||||||
AOM Infusion (8)(17)(19) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.00 |
% |
8.69 |
% |
3/19/2032 |
$ |
4,988 |
4,942 |
4,963 |
|||||||||||||||||||||
EHE Health (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.50 |
% |
9.17 |
% |
8/7/2030 |
$ |
4,950 |
4,907 |
4,950 |
|||||||||||||||||||||
Odyssey Behavioral Health (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.25 |
% |
9.12 |
% |
5/21/2031 |
$ |
4,950 |
4,896 |
4,950 |
|||||||||||||||||||||
RedMed Operations (Collage Rehabilitation) (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.00 |
% |
8.72 |
% |
2/28/2031 |
$ |
4,975 |
4,908 |
4,975 |
|||||||||||||||||||||
Portfolio Company |
Investment Type |
Index (1) |
Spread (1) |
Interest Rate |
Maturity Date |
Principal (2) |
Cost |
Market Value |
% of Members’ Equity (3) |
|||||||||||||||||||||||||
Red Nucleus (8)(17)(19) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.25 |
% |
9.02 |
% |
10/17/2031 |
$ |
4,963 |
4,905 |
4,963 |
|||||||||||||||||||||
Healthcare & Pharmaceuticals Total |
$ |
29,508 |
$ |
29,751 |
312.1 |
% | ||||||||||||||||||||||||||||
U.S. Dollars |
||||||||||||||||||||||||||||||||||
High Tech Industries |
||||||||||||||||||||||||||||||||||
Govineer Solutions (fka Black Mountain) (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.00 |
% |
8.67 |
% |
10/7/2030 |
$ |
4,988 |
4,955 |
4,988 |
|||||||||||||||||||||
SensorTower (8)(17)(22) |
|
First Lien Senior Secured Loan |
|
SOFR |
7.50 |
% |
11.20 |
% |
3/15/2029 |
$ |
2,730 |
2,730 |
2,730 |
|||||||||||||||||||||
High Tech Industries Total |
$ |
7,685 |
$ |
7,718 |
81.0 |
% | ||||||||||||||||||||||||||||
Hotel, Gaming & Leisure |
||||||||||||||||||||||||||||||||||
Awayday (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.25 |
% |
8.92 |
% |
5/6/2032 |
$ |
4,990 |
4,935 |
4,990 |
|||||||||||||||||||||
City BBQ (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.35 |
% |
9.10 |
% |
9/4/2030 |
$ |
4,950 |
4,950 |
4,925 |
|||||||||||||||||||||
Hotel, Gaming & Leisure Total |
$ |
9,885 |
$ |
9,915 |
104.0 |
% | ||||||||||||||||||||||||||||
Services: Business |
||||||||||||||||||||||||||||||||||
AMI (8)(17)(19) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.00 |
% |
8.90 |
% |
10/17/2031 |
$ |
4,963 |
4,930 |
4,963 |
|||||||||||||||||||||
Easy Ice (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.40 |
% |
9.24 |
% |
10/30/2030 |
$ |
4,950 |
4,885 |
4,950 |
|||||||||||||||||||||
Services: Business Total |
$ |
9,815 |
$ |
9,913 |
104.0 |
% | ||||||||||||||||||||||||||||
Services: Consumer |
||||||||||||||||||||||||||||||||||
CorePower Yoga, LLC (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.25 |
% |
8.92 |
% |
4/30/2031 |
$ |
4,975 |
4,952 |
4,975 |
|||||||||||||||||||||
Owl Acquisition, LLC (8)(17)(19) |
|
First Lien Senior Secured Loan |
|
SOFR |
4.75 |
% |
8.63 |
% |
4/17/2032 |
$ |
4,988 |
4,953 |
4,888 |
|||||||||||||||||||||
Services: Consumer Total |
$ |
9,905 |
$ |
9,863 |
103.5 |
% | ||||||||||||||||||||||||||||
Utilities: Electric |
||||||||||||||||||||||||||||||||||
KAMC Holdings, Inc. (8)(17)(19) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.25 |
% |
9.10 |
% |
8/1/2031 |
$ |
5,019 |
4,965 |
4,963 |
|||||||||||||||||||||
Utilities: Electric Total |
$ |
4,965 |
$ |
4,963 |
52.0 |
% | ||||||||||||||||||||||||||||
Wholesale |
||||||||||||||||||||||||||||||||||
Chex Finer Foods, LLC (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
6.00 |
% |
9.74 |
% |
6/6/2031 |
$ |
9,975 |
9,917 |
9,975 |
|||||||||||||||||||||
Fifty U.S. Bidco Inc (8)(17)(18) |
|
First Lien Senior Secured Loan |
|
SOFR |
5.00 |
% |
8.67 |
% |
8/1/2031 |
$ |
4,988 |
4,964 |
4,963 |
|||||||||||||||||||||
Wholesale Total |
$ |
14,881 |
$ |
14,938 |
156.6 |
% | ||||||||||||||||||||||||||||
Investments Total |
$ |
140,534 |
$ |
141,011 |
1479.3 |
% | ||||||||||||||||||||||||||||
1. |
The investments bear interest at a rate that may be determined by reference to the Secured Overnight Financing Rate (“SOFR”) which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind (“PIK”). For each, the Company has provided the PIK or the spread over SOFR and the current weighted average interest rate in effect at December 31, 2025. Certain investments are subject to a SOFR interest rate floor. |
2. |
The principal amount (par amount) for all debt securities is denominated in U.S. dollars, unless otherwise noted. |
3. |
Percentages are based on the Company’s net assets of $9,532 as of December 31, 2025. |
4. |
Tick mark not used |
5. |
Tick mark not used |
6. |
Tick mark not used |
7. |
Tick mark not used |
8. |
Assets or a portion thereof are pledged as collateral for the MM CLO WH 1 Credit Facility. |
9. |
Tick mark not used |
10. |
Tick mark not used |
11. |
Tick mark not used |
12. |
Tick mark not used |
13. |
Tick mark not used |
14. |
Tick mark not used. |
15. |
Tick mark not used |
16. |
Tick mark not used |
17. |
Security valued using unobservable inputs (Level 3). |
18. |
Loan includes interest rate floor of 1.00%. |
19. |
Loan includes interest rate floor of 0.75%. |
20. |
Tick mark not used |
21. |
Tick mark not used |
22. |
Loan includes interest rate floor of 2.00%. |
23. |
Tick mark not used |
24. |
Tick mark not used |
25. |
Tick mark not used |
26. |
Tick mark not used |
As of December 31, 2025 |
||||
ASSETS |
||||
Investments at fair value (cost basis of $140,534) |
$ |
141,011 |
||
Cash and cash equivalents |
5,702 |
|||
Prepaid expenses |
4,514 |
|||
Deferred financing costs (net of accumulated amortization of $79) |
321 |
|||
Interest receivable on investments |
788 |
|||
Total assets |
$ |
152,336 |
||
LIABILITIES |
||||
Subordinated notes payable to members |
$ |
40,490 |
||
Interest payable on subordinated notes payable to members |
1,035 |
|||
Interest payable on debt |
1,701 |
|||
Revolving credit facility |
98,323 |
|||
Dividend payable |
667 |
|||
Accounts payable and accrued expenses |
588 |
|||
Total liabilities |
$ |
142,804 |
||
MEMBERS’ EQUITY |
||||
Members’ equity |
9,532 |
|||
Total members’ equity |
9,532 |
|||
Total liabilities and members’ equity |
$ |
152,336 |
||
For the period March 24, 2025 (commencement of operations) through December 31, 2025 |
||||
Investment income |
||||
Interest income |
$ |
8,452 |
||
Total investment income |
8,452 |
|||
Expenses |
||||
Interest and debt financing expenses |
3,765 |
|||
Interest expense on subordinated notes payable to members |
2,516 |
|||
Professional fees and other expenses |
927 |
|||
Total expenses |
7,208 |
|||
Net investment income |
1,244 |
|||
Net realized and unrealized gains |
||||
Net realized gain on investments |
33 |
|||
Net change in unrealized appreciation on investments |
477 |
|||
Total net gain |
510 |
|||
Net increase in members’ equity from operations |
$ |
1,754 |
||
Fair Value Measurements |
||||||||||||||||||||
Level 1 |
Level 2 |
Level 3 |
Measured at Net Asset Value |
Total |
||||||||||||||||
Investments: |
||||||||||||||||||||
First Lien Senior Secured Loan |
$ |
— |
$ |
71,500 |
$ |
1,396,254 |
$ |
— |
$ |
1,467,754 |
||||||||||
Second Lien Senior Secured Loan |
— |
— |
18,749 |
— |
18,749 |
|||||||||||||||
Subordinated Debt |
— |
— |
103,961 |
— |
103,961 |
|||||||||||||||
Preferred Equity |
— |
— |
24,362 |
— |
24,362 |
|||||||||||||||
Equity Interest |
— |
— |
37,894 |
— |
37,894 |
|||||||||||||||
Warrants |
— |
— |
1,233 |
— |
1,233 |
|||||||||||||||
Subordinated Note Investment Vehicles (1) |
— |
— |
20,240 |
— |
20,240 |
|||||||||||||||
Preferred Equity in Interest Investment Vehicles (1) |
— |
— |
— |
87 |
87 |
|||||||||||||||
Equity Interest in Investment Vehicles (1) |
— |
— |
— |
6,978 |
6,978 |
|||||||||||||||
Total Investments |
$ |
— |
$ |
71,500 |
$ |
1,602,693 |
$ |
7,065 |
$ |
1,681,258 |
||||||||||
Cash equivalents |
$ |
27,779 |
$ |
— |
$ |
— |
$ |
— |
$ |
27,779 |
||||||||||
Forward currency exchange contracts (liability) |
$ |
— |
$ |
(2,781 |
) |
$ |
— |
$ |
— |
$ |
(2,781 |
) | ||||||||
Interest rate swap |
$ |
— |
$ |
447 |
$ |
— |
$ |
— |
$ |
447 |
||||||||||
(1) |
Includes debt and equity investment in SLP II. |
Fair Value Measurements |
||||||||||||||||||||
Level 1 |
Level 2 |
Level 3 |
Measured at Net Asset Value |
Total |
||||||||||||||||
Investments: |
||||||||||||||||||||
First Lien Senior Secured Loan |
$ |
— |
$ |
24,370 |
$ |
661,476 |
$ |
— |
$ |
685,846 |
||||||||||
Preferred Equity |
— |
— |
14,694 |
— |
14,694 |
|||||||||||||||
Equity Interest |
— |
— |
10,984 |
— |
10,984 |
|||||||||||||||
Warrants |
— |
— |
628 |
— |
628 |
|||||||||||||||
Subordinated Debt |
— |
— |
5,147 |
— |
5,147 |
|||||||||||||||
Total Investments |
$ |
— |
$ |
24,370 |
$ |
692,929 |
$ |
— |
$ |
717,299 |
||||||||||
Cash equivalents |
$ |
7,921 |
$ |
— |
$ |
— |
$ |
— |
$ |
7,921 |
||||||||||
Forward currency exchange contracts asset |
$ |
— |
$ |
1,492 |
$ |
— |
$ |
— |
$ |
1,492 |
||||||||||
First Lien Senior Secured Loans |
Second Lien Senior Secured Loans |
Subordinated Debt |
Preferred Equity |
Equity Interests |
Warrants |
Subordinated Notes in Investment Vehicles (1) |
Total Investments |
|||||||||||||||||||||||||
Balance as of January 1, 2025 |
$ |
661,476 |
$ |
— |
$ |
5,147 |
$ |
14,694 |
$ |
10,984 |
$ |
628 |
$ |
— |
$ |
692,929 |
||||||||||||||||
Purchases of investments and other adjustments to cost |
994,124 |
18,749 |
83,996 |
13,466 |
18,937 |
— |
20,240 |
1,149,512 |
||||||||||||||||||||||||
Paid-in-kind |
3,000 |
— |
8,414 |
923 |
— |
— |
— |
12,337 |
||||||||||||||||||||||||
Net accretion of discounts (amortization of premiums) |
3,000 |
8 |
163 |
2 |
— |
— |
— |
3,173 |
||||||||||||||||||||||||
Principal repayments and sales of investments |
(271,451 |
) |
— |
— |
(750 |
) |
(277 |
) |
— |
— |
(272,478 |
) | ||||||||||||||||||||
Net change in unrealized appreciation on investments |
4,950 |
(8 |
) |
1,173 |
1,095 |
8,250 |
605 |
— |
16,065 |
|||||||||||||||||||||||
Net realized gain on investments |
1,155 |
— |
— |
— |
— |
— |
— |
1,155 |
||||||||||||||||||||||||
Reclassifications |
— |
— |
5,068 |
(5,068 |
) |
— |
— |
— |
— |
|||||||||||||||||||||||
Balance as of December 31, 2025 |
$ |
1,396,254 |
$ |
18,749 |
$ |
103,961 |
$ |
24,362 |
$ |
37,894 |
$ |
1,233 |
$ |
20,240 |
$ |
1,602,693 |
||||||||||||||||
Change in unrealized appreciation attributable to investments still held at December 31, 2025 |
$ |
5,186 |
$ |
(8 |
) |
$ |
1,173 |
$ |
1,095 |
$ |
8,250 |
$ |
605 |
$ |
— |
$ |
16,301 |
|||||||||||||||
(1) |
Represents debt investment in SLP II. |
First Lien Senior Secured Loans |
Equity Interests |
Preferred Equity |
Subordinated Debt |
Warrants |
Total Investments |
|||||||||||||||||||
Balance as of January 1, 2024 |
$ |
188,789 |
$ |
90 |
$ |
3,875 |
$ |
— |
$ |
— |
$ |
192,754 |
||||||||||||
Purchases of investments and other adjustments to cost |
534,738 |
9,439 |
23,772 |
5,397 |
— |
573,346 |
||||||||||||||||||
Paid-in-kind |
503 |
— |
1,414 |
2 |
— |
1,919 |
||||||||||||||||||
Net accretion of discounts (amortization of premiums) |
1,286 |
— |
— |
— |
— |
1,286 |
||||||||||||||||||
Principal repayments and sales of investments |
(62,497 |
) |
— |
(15,000 |
) |
— |
— |
(77,497 |
) | |||||||||||||||
Net change in unrealized appreciation on investments |
(2,029 |
) |
1,455 |
333 |
(252 |
) |
628 |
135 |
||||||||||||||||
Net realized gain on investments |
686 |
— |
300 |
— |
— |
986 |
||||||||||||||||||
Balance as of December 31, 2024 |
$ |
661,476 |
$ |
10,984 |
$ |
14,694 |
$ |
5,147 |
$ |
628 |
$ |
692,929 |
||||||||||||
Change in unrealized appreciation attributable to investments still held at December 31, 2024 |
$ |
(2,006 |
) |
$ |
1,456 |
$ |
333 |
$ |
(252 |
) |
$ |
628 |
$ |
159 |
||||||||||
As of December 31, 2025 |
||||||||||||||||||||||||||||
Fair Value of Level 3 Assets (1) |
Valuation Technique |
Significant Unobservable Inputs |
Range of Significant Unobservable Inputs (3) |
Weighted Average (2) |
||||||||||||||||||||||||
First Lien Senior Secured |
$ |
1,177,789 |
Discounted cash flows |
Comparative Yield |
5.3 |
% |
— |
16.2 |
% |
9.6 |
% | |||||||||||||||||
First Lien Senior Secured |
9,346 |
|
Comparable company multiple |
|
EBITDA Multiple |
— |
13.7 |
x | ||||||||||||||||||||
Second Lien Senior Secured |
18,749 |
|
Discounted Cash Flows |
|
Comparative Yield |
— |
12.9 |
% | ||||||||||||||||||||
Subordinated Note Investment Vehicles |
20,240 |
Collateral Coverage |
Recovery Rate |
— |
100.0 |
% | ||||||||||||||||||||||
Subordinated |
91,935 |
Discounted cash flows |
Comparative Yield |
13.2 |
% |
— |
18.3 |
% |
16.7 |
% | ||||||||||||||||||
Equity Interest |
143 |
|
Comparable company multiple |
|
|
Book Value Multiple |
|
— |
1.0 |
x | ||||||||||||||||||
Equity Interest |
26,060 |
|
Comparable company multiple |
|
EBITDA Multiple |
4.0x |
— |
23.5x |
12.5 |
x | ||||||||||||||||||
Equity Interest |
1,277 |
|
Comparable company multiple |
|
Revenue Multiple |
— |
9.3 |
x | ||||||||||||||||||||
Preferred equity |
11,238 |
|
Comparable company multiple |
|
EBITDA Multiple |
10.3x |
— |
16.5x |
14.6 |
x | ||||||||||||||||||
Preferred equity |
463 |
|
Comparable company multiple |
|
Revenue Multiple |
— |
9.3 |
x | ||||||||||||||||||||
Preferred equity |
7,638 |
|
Comparable company multiple |
|
|
Book Value Multiple |
|
— |
1.0 |
x | ||||||||||||||||||
Warrants |
532 |
|
Comparable Company Multiple |
|
Revenue Multiple |
— |
3.8 |
x | ||||||||||||||||||||
Warrants |
701 |
|
Discounted Cash Flows |
|
Discount Rate |
— |
25.0 |
% | ||||||||||||||||||||
Total investments |
$ |
1,366,111 |
||||||||||||||||||||||||||
(1) |
Included within the Level 3 assets of $1,602,693 is an amount of $236,582 for which the Advisor did not develop the unobservable inputs for the determination of fair value (examples include single source quotation and prior or pending transactions such as investments originated in the quarter or imminent payoffs). |
(2) |
Weighted average is calculated by weighing the significant unobservable input by the relative fair value of each investment in the category. |
(3) |
The range for an asset category consisting of a single investment, if any, is not meaningful and therefore has been excluded. |
As of December 31, 2024 |
||||||||||||||||||||||||||||
Fair Value of Level 3 Assets (1) |
Valuation Technique |
Significant Unobservable Inputs |
Range of Significant Unobservable Inputs (3) |
Weighted Average (2) |
||||||||||||||||||||||||
First Lien Senior Secured Loans |
$ |
480,049 |
Discounted cash flows |
Comparative Yields |
8.2 |
% |
— |
16.6 |
% |
10.7 |
% | |||||||||||||||||
Subordinated |
45 |
Discounted cash flows |
Comparative Yields |
— |
16.6 |
% | ||||||||||||||||||||||
Equity Interest |
7,333 |
|
Comparable company multiple |
|
EBITDA Multiple |
3.8x |
— |
24.0x |
11.6 |
x | ||||||||||||||||||
Equity Interest |
238 |
|
Comparable company multiple |
|
Revenue Multiple |
— |
9.2 |
x | ||||||||||||||||||||
Preferred equity |
4,518 |
|
Comparable company multiple |
|
EBITDA Multiple |
10.0x |
— |
15.3x |
12.3 |
x | ||||||||||||||||||
Preferred equity |
107 |
|
Comparable company multiple |
|
Revenue Multiple |
— |
9.2 |
x | ||||||||||||||||||||
Warrants |
628 |
|
Discounted Cash Flows |
|
Discount Rate |
— |
25.0 |
% | ||||||||||||||||||||
Total investments |
$ |
492,918 |
||||||||||||||||||||||||||
(1) |
Included within the Level 3 assets of $692,929 is an amount of $200,011 for which the Advisor did not develop the unobservable inputs for the determination of fair value (examples include single source quotation and prior or pending transactions such as investments originated in the quarter or imminent payoffs). |
(2) |
Weighted average is calculated by weighing the significant unobservable input by the relative fair value of each investment in the category. |
(3) |
The range for an asset category consisting of a single investment, if any, is not meaningful and therefore has been excluded. |
As of |
||||||||||||
Level |
December 31, 2025 |
December 31, 2024 |
||||||||||
GS Revolving Credit Facility |
3 |
$ |
180,669 |
$ |
190,060 |
|||||||
JPM Revolving Credit Facility |
3 |
217,053 |
116,041 |
|||||||||
SMBC Revolving Credit Facility |
3 |
120,000 |
72,000 |
|||||||||
2025 Senior Notes, Tranche A |
2 |
110,909 |
— |
|||||||||
2025 Senior Notes, Tranche B |
2 |
166,453 |
— |
|||||||||
Total Debt |
$ |
795,084 |
$ |
378,101 |
||||||||
• |
No Income Fee is payable to the Advisor for any calendar quarter for which there is no Excess Income Amount; |
• |
100% of the aggregate pre-incentive fee net investment income in respect of the Trailing Twelve Quarters with respect to that portion of such pre-incentive fee net investment income, if any, that exceeds the Hurdle Amount, but is less than or equal to an amount, which we refer to as the “Catch-Up Amount,” determined as the sum of 2.0588% multiplied by the Company’s net asset value (“NAV”) at the beginning of each applicable calendar quarter comprising the relevant Trailing Twelve Quarters. The Catch-Up Amount is meant to provide the Advisor an incentive fee of 15% on all of the Company’s pre-incentive fee net investment income when the Company’s aggregate pre-incentive fee net investment income in respect of the relevant Trailing Twelve Quarters reaches the Catch-Up Amount in respect of the relevant Trailing Twelve Quarters; and |
• |
15% of the aggregate pre-incentive fee net investment income in respect of the Trailing Twelve Quarters that exceeds the Catch-Up Amount. |
• |
These calculations will be appropriately pro-rated for any period of less than three months and adjusted for any share issuances or repurchases by the Company during the current quarter. |
Portfolio Company |
Fair Value as of December 31, 2024 |
Gross Additions |
Gross Reductions |
Change in Unrealized Appreciation |
Realized Gains (Losses) |
Fair Value as of December 31, 2025 |
Dividend, Interest, and PIK Income |
Other Income |
||||||||||||||||||||||||
Non-Controlled/Affiliate Investment |
||||||||||||||||||||||||||||||||
BCC CPK Investments 2, LP Equity Interest (1) |
$ |
— |
$ |
7,399 |
$ |
— |
$ |
— |
$ |
— |
$ |
7,399 |
$ |
— |
$ |
— |
||||||||||||||||
CPK IPCO Buyer LLC Subordinated Debt |
— |
12,026 |
— |
— |
— |
12,026 |
42 |
11 |
||||||||||||||||||||||||
Legacy Corporate Lending HoldCo, LLC Class A Common Equity (1) |
100 |
— |
— |
43 |
— |
143 |
— |
— |
||||||||||||||||||||||||
Legacy Corporate Lending HoldCo, LLC Preferred Equity |
5,001 |
2,651 |
(750 |
) |
736 |
— |
7,638 |
300 |
— |
|||||||||||||||||||||||
Legacy Corporate Lending HoldCo, LLC Class B Common Equity (1) |
— |
— |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||
Total Non-Controlled/Affiliate Investment |
$ |
5,101 |
$ |
22,076 |
$ |
(750 |
) |
$ |
779 |
$ |
— |
$ |
27,206 |
$ |
342 |
$ |
11 |
|||||||||||||||
Portfolio Company |
Fair Value as of December 31, 2024 |
Gross Additions |
Gross Reductions |
Change in Unrealized Appreciation |
Realized Gains (Losses) |
Fair Value as of December 31, 2025 |
Dividend, Interest, and PIK Income |
Other Income |
||||||||||||||||||||||||
Controlled Affiliate Investment |
||||||||||||||||||||||||||||||||
Bain Capital Senior Loan Program II, LLC Subordinated Note Investment Vehicles |
$ |
— |
$ |
20,240 |
$ |
— |
$ |
— |
$ |
— |
$ |
20,240 |
$ |
1,258 |
$ |
— |
||||||||||||||||
Bain Capital Senior Loan Program II, LLC Equity Interest Investment Vehicles |
— |
6,900 |
— |
78 |
— |
6,978 |
588 |
— |
||||||||||||||||||||||||
Bain Capital Senior Loan Program II, LLC Preferred Equity Interest Investment Vehicles |
— |
10 |
— |
77 |
— |
87 |
207 |
— |
||||||||||||||||||||||||
Total Controlled Affiliate Investment |
$ |
— |
$ |
27,150 |
$ |
— |
$ |
155 |
$ |
— |
$ |
27,305 |
$ |
2,053 |
$ |
— |
||||||||||||||||
Total |
$ |
5,101 |
$ |
49,226 |
$ |
(750 |
) |
$ |
934 |
$ |
— |
$ |
54,511 |
$ |
2,395 |
$ |
11 |
|||||||||||||||
(1) |
Non-income producing. |
Fair Value as of December 31, 2023 |
Gross Additions |
Gross Reductions |
Change in Unrealized Appreciation |
Realized Gains (Losses) |
Fair Value as of December 31, 2024 |
Dividend, Interest, and PIK Income |
Other Income |
|||||||||||||||||||||||||
Non-Controlled/Affiliate Investment |
||||||||||||||||||||||||||||||||
Legacy Corporate Lending HoldCo, LLC Class A Common Equity (1) |
$ |
90 |
$ |
10 |
$ |
— |
$ |
— |
$ |
— |
$ |
100 |
$ |
— |
$ |
— |
||||||||||||||||
Legacy Corporate Lending HoldCo, LLC Preferred Equity |
3,875 |
825 |
— |
301 |
— |
5,001 |
— |
— |
||||||||||||||||||||||||
Legacy Corporate Lending HoldCo, LLC Class B Common Equity (1) |
— |
— |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||
Total Non-Controlled/Affiliate Investment |
$ |
3,965 |
$ |
835 |
$ |
— |
$ |
301 |
$ |
— |
$ |
5,101 |
$ |
— |
$ |
— |
||||||||||||||||
Total |
$ |
3,965 |
$ |
835 |
$ |
— |
$ |
301 |
$ |
— |
$ |
5,101 |
$ |
— |
$ |
— |
||||||||||||||||
(1) |
Non-income producing. |
Shareholder Servicing and/or Distribution Fee as a % of NAV |
||||
Class S shares |
0.85 |
% | ||
Class D shares |
0.25 |
% | ||
Class I shares |
— |
|||
For the Month Ended |
Amount of Expense Support |
Recoupment of Expense Support |
Unreimbursed Expense Support |
Reimbursement Eligibility Expiration |
Effective Rate of Distribution per Share |
Operating Expense Ratio |
||||||||||||||||||
November 30, 2023 |
$ |
1,994 |
$ |
627 |
$ |
1,367 |
November 30, 2026 |
8.16 |
% |
2.81 |
% | |||||||||||||
December 31, 2023 |
295 |
— |
295 |
December 31, 2026 |
9.04 |
% |
3.17 |
% | ||||||||||||||||
January 31, 2024 |
227 |
— |
227 |
January 31, 2027 |
9.05 |
% |
1.77 |
% | ||||||||||||||||
February 29, 2024 |
257 |
— |
257 |
February 28, 2027 |
9.00 |
% |
2.05 |
% | ||||||||||||||||
March 31, 2024 |
253 |
— |
253 |
March 31, 2027 |
9.00 |
% |
1.83 |
% | ||||||||||||||||
April 30, 2024 |
267 |
— |
267 |
April 30, 2027 |
8.99 |
% |
1.89 |
% | ||||||||||||||||
May 31, 2024 |
286 |
— |
286 |
May 31, 2027 |
8.95 |
% |
1.84 |
% | ||||||||||||||||
June 30, 2024 |
269 |
— |
269 |
June 30, 2027 |
8.83 |
% |
1.73 |
% | ||||||||||||||||
July 31, 2024 |
287 |
— |
287 |
July 31, 2027 |
8.84 |
% |
1.70 |
% | ||||||||||||||||
August 31, 2024 |
308 |
— |
308 |
August 31 2027 |
8.83 |
% |
1.85 |
% | ||||||||||||||||
October 31, 2025 |
121 |
— |
121 |
October 31, 2028 |
8.68 |
% |
1.15 |
% | ||||||||||||||||
$ |
4,564 |
$ |
627 |
$ |
3,937 |
|||||||||||||||||||
For the Month Ended |
Amount of Expense Support |
Recoupment of Expense Support |
Unreimbursed Expense Support |
Reimbursement Eligibility Expiration |
Effective Rate of Distribution per Share |
Operating Expense Ratio |
||||||||||||||||||
November 30, 2023 |
1,994 |
— |
1,994 |
November 30, 2026 |
8.16 |
% |
2.81 |
% | ||||||||||||||||
December 31, 2023 |
295 |
— |
295 |
December 31, 2026 |
9.04 |
% |
3.17 |
% | ||||||||||||||||
January 31, 2024 |
227 |
— |
227 |
January 31, 2027 |
9.05 |
% |
1.77 |
% | ||||||||||||||||
February 29, 2024 |
257 |
— |
257 |
February 28, 2027 |
9.00 |
% |
2.05 |
% | ||||||||||||||||
March 31, 2024 |
253 |
— |
253 |
March 31, 2027 |
9.00 |
% |
1.83 |
% | ||||||||||||||||
April 30, 2024 |
267 |
— |
267 |
April 30, 2027 |
8.99 |
% |
1.89 |
% | ||||||||||||||||
May 31, 2024 |
286 |
— |
286 |
May 31, 2027 |
8.95 |
% |
1.84 |
% | ||||||||||||||||
June 30, 2024 |
269 |
— |
269 |
June 30, 2027 |
8.83 |
% |
1.73 |
% | ||||||||||||||||
July 31, 2024 |
287 |
— |
287 |
July 31, 2027 |
8.84 |
% |
1.70 |
% | ||||||||||||||||
August 31, 2024 |
308 |
— |
308 |
August 31, 2027 |
8.83 |
% |
1.85 |
% | ||||||||||||||||
$ |
4,443 |
$ |
— |
$ |
4,443 |
|||||||||||||||||||
For the Month Ended |
Amount of Expense Support |
Recoupment of Expense Support |
Unreimbursed Expense Support |
Reimbursement Eligibility Expiration |
Effective Rate of Distribution per Share |
Operating Expense Ratio |
||||||||||||||||
November 30, 2023 |
1,994 |
— |
1,994 |
November 30, 2026 |
8.16 |
% |
2.81 |
% | ||||||||||||||
December 31, 2023 |
295 |
— |
295 |
December 31, 2026 |
9.04 |
% |
3.17 |
% | ||||||||||||||
$ |
2,289 |
$ |
— |
$ |
2,289 |
|||||||||||||||||
As of December 31, 2025 |
As of December 31, 2024 |
|||||||||||||||||||||||
Total Aggregate Principal Amount Committed |
Principal Amount Outstanding |
Carrying Value (1) |
Total Aggregate Principal Amount Committed |
Principal Amount Outstanding |
Carrying Value (1) |
|||||||||||||||||||
GS Revolving Credit Facility |
$ |
200,000 |
$ |
180,669 |
$ |
180,669 |
$ |
200,000 |
$ |
190,060 |
$ |
190,060 |
||||||||||||
JPM Revolving Credit Facility |
250,000 |
217,053 |
217,053 |
250,000 |
116,041 |
116,041 |
||||||||||||||||||
SMBC Revolving Credit Facility |
575,000 |
120,000 |
120,000 |
315,000 |
72,000 |
72,000 |
||||||||||||||||||
2025 Senior Notes, Tranche A |
110,000 |
110,000 |
109,104 |
— |
— |
— |
||||||||||||||||||
2025 Senior Notes, Tranche B |
165,000 |
165,000 |
163,505 |
— |
— |
— |
||||||||||||||||||
Total Debt |
$ |
1,300,000 |
$ |
792,722 |
$ |
790,331 |
$ |
765,000 |
$ |
378,101 |
$ |
378,101 |
||||||||||||
(1) |
Carrying value represents aggregate principal amount outstanding less unamortized debt issuance costs. |
Payments Due by Period |
||||||||||||||||||||
Total |
Less than 1 year |
1 — 3 years |
3 — 5 years |
More than 5 years |
||||||||||||||||
GS Revolving Credit Facility |
$ |
180,669 |
$ |
— |
$ |
— |
$ |
180,669 |
$ |
— |
||||||||||
JPM Revolving Credit Facility |
217,053 |
— |
— |
217,053 |
— |
|||||||||||||||
SMBC Revolving Credit Facility |
120,000 |
— |
— |
120,000 |
— |
|||||||||||||||
2025 Senior Notes, Tranche A |
110,000 |
— |
110,000 |
— |
— |
|||||||||||||||
2025 Senior Notes, Tranche B |
165,000 |
— |
— |
165,000 |
— |
|||||||||||||||
Total Debt Obligations |
$ |
792,722 |
$ |
— |
$ |
110,000 |
$ |
682,722 |
$ |
— |
||||||||||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Borrowing interest expense |
$ |
12,154 |
$ |
11,437 |
$ |
719 |
||||||
Unused facility fee |
62 |
174 |
25 |
|||||||||
Amortization of deferred financing costs and upfront commitment fees |
429 |
338 |
24 |
|||||||||
Total interest and debt financing expenses |
$ |
12,645 |
$ |
11,949 |
$ |
768 |
||||||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Borrowing interest expense |
$ |
12,626 |
$ |
2,017 |
$ |
— |
||||||
Unused facility fee |
293 |
214 |
— |
|||||||||
Amortization of deferred financing costs and upfront commitment fees |
503 |
97 |
— |
|||||||||
Total interest and debt financing expenses |
$ |
13,422 |
$ |
2,328 |
$ |
— |
||||||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Borrowing interest expense |
$ |
8,449 |
$ |
2,656 |
$ |
1 |
||||||
Unused facility fee |
1,265 |
148 |
2 |
|||||||||
Amortization of deferred financing costs and upfront commitment fees |
811 |
258 |
1 |
|||||||||
Total interest and debt financing expenses |
$ |
10,525 |
$ |
3,062 |
$ |
4 |
||||||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Principal amount of debt |
$ |
110,000 |
$ |
— |
$ |
— |
||||||
Unamortized debt financing cost |
(1,151 |
) |
— |
— |
||||||||
Effective interest rate swap hedge |
255 |
— |
— |
|||||||||
Carrying value of Series 2025 Senior Notes, Tranche A |
$ |
109,104 |
$ |
— |
$ |
— |
||||||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Borrowing interest expense |
$ |
687 |
$ |
— |
$ |
— |
||||||
Amortization of deferred financing costs and upfront commitment fees |
40 |
— |
— |
|||||||||
Interest Rate Swaps |
59 |
— |
— |
|||||||||
Hedged Items |
26 |
— |
— |
|||||||||
Total interest and debt financing expenses |
$ |
812 |
$ |
— |
$ |
— |
||||||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Principal amount of debt |
$ |
165,000 |
$ |
— |
$ |
— |
||||||
Unamortized debt financing cost |
(1,750 |
) |
— |
— |
||||||||
Effective interest rate swap hedge |
255 |
— |
— |
|||||||||
Carrying value of Series 2025 Senior Notes, Tranche B |
$ |
163,505 |
$ |
— |
$ |
— |
||||||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Borrowing interest expense |
$ |
1,089 |
$ |
— |
$ |
— |
||||||
Amortization of deferred financing costs and upfront commitment fees |
36 |
— |
— |
|||||||||
Interest Rate Swaps |
77 |
— |
— |
|||||||||
Hedged Items |
36 |
— |
— |
|||||||||
Total interest and debt financing expenses |
$ |
1,238 |
$ |
— |
$ |
— |
||||||
Counterparty |
Account in the consolidated statements of assets and liabilities |
Gross amount of assets on the consolidated statements of assets and liabilities |
Gross amount of (liabilities) on the consolidated statements of assets and liabilities |
Net amount of assets or (liabilities) presented on the consolidated statements of assets and liabilities |
Cash collateral paid (received) (1) |
Net amounts (2) |
||||||||||||||||
Bank of New York |
Unrealized depreciation on forward currency exchange contracts |
$ |
81 |
$ |
(2,264 |
) |
$ |
(2,183 |
) |
$ |
2,183 |
$ |
— |
|||||||||
BNP Paribas |
Unrealized depreciation on forward currency exchange contracts |
$ |
19 |
$ |
(346 |
) |
$ |
(327 |
) |
$ |
— |
$ |
(327 |
) | ||||||||
Wells Fargo |
Unrealized depreciation on forward currency exchange contracts |
$ |
— |
$ |
(271 |
) |
$ |
(271 |
) |
$ |
— |
$ |
(271 |
) | ||||||||
BNP Paribas |
Interest rate swap |
$ |
447 |
$ |
— |
$ |
447 |
$ |
— |
$ |
447 |
|||||||||||
(1) |
Amount excludes excess cash collateral paid. |
(2) |
Net amount represents the net amount due (to) from counterparty in the event of default based on the contractual set-off rights under the agreement. Net amount excludes any over-collateralized amounts. |
Counterparty |
Account in the consolidated statements of assets and liabilities |
Gross amount of assets on the consolidated statements of assets and liabilities |
Gross amount of (liabilities) on the consolidated statements of assets and liabilities |
Net amount of assets or (liabilities) presented on the consolidated statements of assets and liabilities |
Cash collateral paid (received) (1) |
Net amounts (2) |
||||||||||||||||
Bank of New York |
Unrealized appreciation on forward currency exchange contracts |
$ |
1,492 |
$ |
— |
$ |
1,492 |
$ |
— |
$ |
1,492 |
|||||||||||
(1) |
Amount excludes excess cash collateral paid. |
(2) |
Net amount represents the net amount due (to) from counterparty in the event of default based on the contractual set-off rights under the agreement. Net amount excludes any over-collateralized amounts. |
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Net realized gain on forward currency exchange contracts |
$ |
68 |
$ |
133 |
$ |
48 |
||||||
Net change in unrealized appreciation on forward currency exchange contracts |
(4,273 |
) |
1,582 |
(90 |
) | |||||||
Total net realized and unrealized gain (loss) on forward currency exchange contracts |
$ |
(4,205 |
) |
$ |
1,715 |
$ |
(42 |
) | ||||
For the Year Ended December 31, |
Financial Statement Location | |||||||||||||
2025 |
2024 |
2023 |
||||||||||||
Interest rate swaps |
$ |
136 |
$ |
— |
$ |
— |
Interest and debt financing expenses | |||||||
Hedged items |
62 |
— |
— |
Interest and debt financing expenses | ||||||||||
For the Year Ended December 31, 2025 |
||||||||
Shares |
Amount |
|||||||
Class I: |
||||||||
Proceeds from shares sold |
$ |
21,640,576 |
$ |
557,320 |
||||
Repurchase of Common Shares |
(166,071 |
) |
(4,297 |
) | ||||
Early repurchase deduction |
— |
6 |
||||||
Distributions reinvested |
208,125 |
5,348 |
||||||
Net increase |
$ |
21,682,630 |
$ |
558,377 |
||||
For the Year Ended December 31, 2024 |
||||||||
Shares |
Amount |
|||||||
Class I: |
||||||||
Proceeds from shares sold |
$ |
9,496,164 |
$ |
241,111 |
||||
Repurchase of Common Shares |
(60,000 |
) |
(1,537 |
) | ||||
Early repurchase deduction |
— |
— |
||||||
Distributions reinvested |
121,550 |
3,076 |
||||||
Net increase |
$ |
9,557,714 |
$ |
242,650 |
||||
For the Year Ended December 31, 2023 |
||||||||
Shares |
Amount |
|||||||
Class I: |
||||||||
Proceeds from shares sold |
$ |
4,429,780 |
$ |
110,744 |
||||
Repurchase of Common Shares |
— |
— |
||||||
Early repurchase deduction |
— |
— |
||||||
Distributions reinvested |
1,265 |
32 |
||||||
Net increase |
$ |
4,431,045 |
$ |
110,776 |
||||
NAV Per Share |
||||
For the Months Ended |
Class I |
|||
January 31, 2025 |
$ |
25.61 |
||
February 28, 2025 |
25.58 |
|||
March 31, 2025 |
25.69 |
|||
April 30, 2025 |
25.67 |
|||
May 31, 2025 |
25.69 |
|||
June 30, 2025 |
25.73 |
|||
July 31, 2025 |
25.75 |
|||
August 31, 2025 |
25.79 |
|||
September 30, 2025 |
25.90 |
|||
October 31, 2025 |
25.93 |
|||
November 30, 2025 |
25.94 |
|||
December 31, 2025 |
25.98 |
|||
NAV Per Share |
||||
For the Months Ended |
Class I |
|||
January 31, 2024 |
$ |
24.87 |
||
February 29, 2024 |
25.00 |
|||
March 31, 2024 |
25.06 |
|||
April 30, 2024 |
25.04 |
|||
May 31, 2024 |
25.13 |
|||
June 30, 2024 |
25.40 |
|||
July 31, 2024 |
25.45 |
|||
August 31, 2024 |
25.47 |
|||
September 30, 2024 |
25.57 |
|||
October 31, 2024 |
25.60 |
|||
November 30, 2024 |
25.67 |
|||
December 31, 2024 |
25.62 |
|||
NAV Per Share |
||||
For the Months Ended |
Class I |
|||
November 30, 2023 |
$ |
25.00 |
||
December 31, 2023 |
24.88 |
|||
Date Declared |
Record Date |
Payment Date |
Amount Per Share |
Total Distributions |
||||||||||||
November 30, 2023 |
November 30, 2023 |
December 29, 2023 |
$ |
0.1700 |
$ |
685 |
||||||||||
November 30, 2023 |
November 30, 2023 |
December 29, 2023 |
0.1700 |
685 |
(1) | |||||||||||
December 29, 2023 |
December 29, 2023 |
January 31, 2024 |
0.1875 |
831 |
||||||||||||
January 31, 2024 |
January 31, 2024 |
February 29, 2024 |
0.1875 |
892 |
||||||||||||
February 29, 2024 |
February 29, 2024 |
March 28, 2024 |
0.1875 |
979 |
||||||||||||
March 29, 2024 |
March 28, 2024 |
April 30, 2024 |
0.1875 |
1,031 |
||||||||||||
April 30, 2024 |
April 30, 2024 |
May 31, 2024 |
0.1875 |
1,062 |
||||||||||||
May 30, 2024 |
May 31, 2024 |
June 28, 2024 |
0.1875 |
1,133 |
||||||||||||
June 27, 2024 |
June 28, 2024 |
July 31, 2024 |
0.1875 |
1,206 |
||||||||||||
July 17, 2024 |
July 31, 2024 |
August 31, 2024 |
0.1875 |
1,835 |
||||||||||||
August 23, 2024 |
August 30, 2024 |
September 30, 2024 |
0.1875 |
1,914 |
||||||||||||
September 26, 2024 |
September 30, 2024 |
October 30, 2024 |
0.1875 |
1,942 |
||||||||||||
October 25, 2024 |
October 31, 2024 |
November 29, 2024 |
0.1875 |
2,320 |
||||||||||||
November 22, 2024 |
November 30, 2024 |
December 31, 2024 |
0.1875 |
2,526 |
||||||||||||
December 23, 2024 |
December 31, 2024 |
January 31, 2025 |
0.1875 |
2,634 |
||||||||||||
December 23, 2024 |
December 31, 2024 |
January 31, 2025 |
0.2400 |
3,372 |
(1) | |||||||||||
January 29, 2025 |
January 31, 2025 |
February 28, 2025 |
0.1875 |
2,725 |
||||||||||||
February 24, 2025 |
February 28, 2025 |
March 31, 2025 |
0.1875 |
3,179 |
||||||||||||
March 17, 2025 |
March 31, 2025 |
April 30, 2025 |
0.1875 |
3,354 |
||||||||||||
April 24, 2025 |
April 30, 2025 |
May 30, 2025 |
0.1875 |
4,616 |
||||||||||||
May 28, 2025 |
May 30, 2025 |
June 30, 2025 |
0.1875 |
4,654 |
||||||||||||
June 25, 2025 |
June 30, 2025 |
July 31, 2025 |
0.1875 |
4,705 |
||||||||||||
June 25, 2025 |
June 30, 2025 |
July 31, 2025 |
0.0600 |
1,506 |
(1) | |||||||||||
July 18, 2025 |
July 31, 2025 |
August 29, 2025 |
0.1875 |
4,781 |
||||||||||||
August 27, 2025 |
August 29, 2025 |
September 30, 2025 |
0.1875 |
5,248 |
||||||||||||
September 26, 2025 |
September 30, 2025 |
October 31, 2025 |
0.1875 |
5,518 |
||||||||||||
September 26, 2025 |
September 30, 2025 |
October 31, 2025 |
0.0300 |
883 |
(1) | |||||||||||
October 16, 2025 |
October 31, 2025 |
November 28, 2025 |
0.1875 |
6,188 |
||||||||||||
November 26, 2025 |
November 28, 2025 |
December 31, 2025 |
0.1875 |
6,219 |
||||||||||||
December 29, 2025 |
December 31, 2025 |
January 30, 2026 |
0.1875 |
6,706 |
||||||||||||
December 29, 2025 |
December 31, 2025 |
January 30, 2026 |
0.0300 |
1,073 |
(1) | |||||||||||
Total distributions declared |
$ |
5.3875 |
$ |
86,402 |
||||||||||||
(1) |
Represents a special dividend. |
Repurchase Deadline Request |
Percentage of Outstanding Shares the Company Offered to Repurchase |
Repurchase Pricing Date |
Amount Repurchased (all classes) (1) |
Number of Shares Repurchased (all classes) |
Percentage of Outstanding Shares Purchased (2) |
|||||||||||||
March 3, 2025 |
5.00 |
% |
March 31, 2025 |
$ |
473 |
18,400 |
0.10 |
% | ||||||||||
June 2, 2025 |
5.00 |
% |
June 30, 2025 |
$ |
1,220 |
47,427 |
0.27 |
% | ||||||||||
August 29, 2025 |
5.00 |
% |
September 30, 2025 |
$ |
5 |
191 |
0.00 |
% | ||||||||||
December 10, 2025 |
5.00 |
% |
December 31, 2025 |
$ |
2,593 |
100,053 |
0.28 |
% | ||||||||||
(1) |
Amounts shown are net of early repurchase deduction, if any. (2) Percentage is based on total shares as of the close of the previous calendar quarter. |
Repurchase Deadline Request |
Percentage of Outstanding Shares the Company Offered to Repurchase |
Repurchase Pricing Date |
Amount Repurchased (all classes) (1) |
Number of Shares Repurchased (all classes) |
Percentage of Outstanding Shares Purchased (2) |
|||||||||||||
February 29, 2024 |
5.00 |
% |
March 31, 2024 |
$ |
— |
— |
0.00 |
% | ||||||||||
May 31, 2024 |
5.00 |
% |
June 30, 2024 |
$ |
— |
— |
0.00 |
% | ||||||||||
August 31, 2024 |
5.00 |
% |
September 30, 2024 |
$ |
— |
— |
0.00 |
% | ||||||||||
November 30, 2024 |
5.00 |
% |
December 31, 2024 |
$ |
1,537 |
60,000 |
0.58 |
% | ||||||||||
(1) |
Amounts shown are net of early repurchase deduction, if any. |
(2) |
Percentage is based on total shares as of the close of the previous calendar quarter. |
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Distributions paid from: |
||||||||||||
Ordinary Income |
$ |
60,442 |
$ |
21,941 |
$ |
1,358 |
||||||
Net Long-Term Capital Gains |
913 |
905 |
843 |
|||||||||
Total Taxable Distributions |
$ |
61,355 |
$ |
22,846 |
$ |
2,201 |
||||||
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Net increase (decrease) in net assets resulting from operations |
$ |
71,202 |
28,360 |
2,784 |
||||||||
Net change in unrealized appreciation |
(8,828 |
) |
(2,647 |
) |
196 |
|||||||
Expenses not currently deductible |
597 |
298 |
64 |
|||||||||
Income for tax but not book |
1,750 |
792 |
62 |
|||||||||
Taxable/Distributable Income (1) |
$ |
64,721 |
26,803 |
3,106 |
||||||||
(1) |
The calculation of estimated 2025 taxable income includes a number of estimated inputs, including information received from third parties and, as a result, actual 2025 taxable income will not be finally determined until the Company’s 2025 tax return is filed in 2026 (and, therefore, such estimate is subject to change). |
For the Year Ended December 31, |
||||||||||||
2025 |
2024 |
2023 |
||||||||||
Tax cost |
$ |
1,666,095 |
717,624 |
192,883 |
||||||||
Gross unrealized appreciation |
24,073 |
7,434 |
2,700 |
|||||||||
Gross unrealized depreciation |
(8,338 |
) |
(6,409 |
) |
(2,829 |
) | ||||||
Net unrealized appreciation on investments |
$ |
15,735 |
1,025 |
(129 |
) | |||||||
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
ACAMS - Revolver |
12/30/2031 |
$ |
5,311 |
|||||
Accident Care Alliance Holdco LLC - Delayed Draw |
8/20/2030 |
4,190 |
||||||
Accident Care Alliance Holdco LLC - Revolver |
8/20/2030 |
3,562 |
||||||
Advanced Aircrew - Revolver |
7/26/2030 |
643 |
||||||
AEG Vision - Delayed Draw |
3/27/2027 |
2,773 |
||||||
AeriTek Global CAD Acquisition Inc. - Revolver |
8/27/2030 |
849 |
||||||
AgroFresh Solutions - Revolver |
4/2/2029 |
1,465 |
||||||
AGS American Glass Services Acquisition, LLC - Delayed Draw |
7/24/2031 |
3,976 |
||||||
AGS American Glass Services Acquisition, LLC - Revolver |
7/24/2031 |
2,147 |
||||||
Allbridge - Delayed Draw |
6/5/2030 |
2,000 |
||||||
Allbridge - Revolver |
6/5/2030 |
20 |
||||||
Alldent Holding GmbH - Delayed Draw |
11/15/2032 |
1,239 |
||||||
Allworth Financial Group, L.P. - Delayed Draw |
12/23/2027 |
1,547 |
||||||
Allworth Financial Group, L.P. - Revolver |
12/23/2027 |
176 |
||||||
AMI - Revolver |
10/17/2031 |
2,282 |
||||||
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
AOM Infusion - Delayed Draw |
3/19/2032 |
$ |
3,814 |
|||||
AOM Infusion - Revolver |
3/19/2032 |
2,670 |
||||||
Appriss - Delayed Draw |
3/10/2031 |
6,344 |
||||||
Appriss - Revolver |
3/10/2031 |
5,710 |
||||||
ASP-r-pac |
12/29/2027 |
84 |
||||||
ATS - Revolver |
7/12/2029 |
2,222 |
||||||
Avalon Bidco Limited - Delayed Draw |
4/16/2032 |
245 |
||||||
Awayday - Delayed Draw |
5/6/2032 |
1,027 |
||||||
Awayday - Delayed Draw |
5/6/2032 |
6,500 |
||||||
Awayday - Revolver |
5/6/2032 |
3,186 |
||||||
Beacon Specialized Living - Delayed Draw |
3/25/2028 |
3,713 |
||||||
Beacon Specialized Living - Revolver |
3/25/2028 |
597 |
||||||
Blackbird Purchaser, Inc. - Delayed Draw |
12/19/2030 |
1,228 |
||||||
Blackbird Purchaser, Inc. - Revolver |
12/19/2029 |
601 |
||||||
BLI Buyer, Inc. - Delayed Draw |
10/31/2031 |
3,211 |
||||||
BLI Buyer, Inc. - Revolver |
10/31/2031 |
2,141 |
||||||
Bridger Aerospace Group Holdings, Inc. - Delayed Draw |
10/28/2030 |
10,067 |
||||||
Bridger Aerospace Group Holdings, Inc. - Revolver |
10/28/2030 |
3,365 |
||||||
BTX Precision - Delayed Draw |
7/25/2030 |
2,266 |
||||||
BTX Precision - Revolver |
7/25/2030 |
2,297 |
||||||
Chase Industries, Inc. - Revolver |
11/11/2027 |
562 |
||||||
Chex Finer Foods, LLC - Delayed Draw |
6/6/2031 |
10,208 |
||||||
Chex Finer Foods, LLC - Revolver |
6/6/2031 |
4,375 |
||||||
Chilton - Delayed Draw |
2/5/2031 |
10,277 |
||||||
Chilton - Revolver |
2/5/2031 |
2,955 |
||||||
Choreo - Delayed Draw |
2/18/2028 |
3,690 |
||||||
City BBQ - Delayed Draw |
9/4/2030 |
7,053 |
||||||
City BBQ - Revolver |
9/4/2030 |
2,519 |
||||||
CorePower Yoga, LLC - Delayed Draw |
4/30/2031 |
2,590 |
||||||
CorePower Yoga, LLC - Revolver |
4/30/2031 |
2,590 |
||||||
CRH Healthcare Purchaser, Inc. - Delayed Draw |
9/17/2031 |
8,241 |
||||||
CRH Healthcare Purchaser, Inc. - Revolver |
9/17/2031 |
3,297 |
||||||
Cube - Delayed Draw |
5/20/2031 |
141 |
||||||
Discovery Senior Living - Delayed Draw |
3/18/2030 |
835 |
||||||
Discovery Senior Living - Revolver |
3/18/2030 |
695 |
||||||
DTIQ - Delayed Draw |
9/30/2029 |
4,199 |
||||||
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
DTIQ - Revolver |
9/30/2029 |
$ |
2,520 |
|||||
Duraco - Revolver |
6/6/2029 |
510 |
||||||
Easy Ice - Delayed Draw |
10/30/2030 |
2,924 |
||||||
Easy Ice - Revolver |
10/30/2030 |
1,387 |
||||||
EHE Health - Revolver |
8/7/2030 |
1,783 |
||||||
Electronic Merchant Systems - Revolver |
8/1/2030 |
814 |
||||||
Elevation NewCo, LLC - Delayed Draw |
8/1/2031 |
5,357 |
||||||
Elevation NewCo, LLC - Revolver |
8/1/2031 |
1,607 |
||||||
Engineered Products Co., LLC - Revolver |
8/12/2031 |
875 |
||||||
E-Tech Group - Revolver |
4/9/2030 |
731 |
||||||
EXT Acquisitions, Inc. - Delayed Draw |
12/19/2031 |
2,479 |
||||||
EXT Acquisitions, Inc. - Revolver |
12/19/2031 |
1,653 |
||||||
Facts Global Energy - Delayed Draw |
12/20/2031 |
588 |
||||||
Facts Global Energy - Revolver |
6/20/2031 |
147 |
||||||
Fiduciaire Jean-Marc Faber (FJMF) - Delayed Draw |
4/3/2032 |
1,683 |
||||||
Fifty U.S. Bidco Inc - Delayed Draw |
8/1/2031 |
4,356 |
||||||
Fifty U.S. Bidco Inc - Revolver |
8/1/2031 |
2,607 |
||||||
G702 Buyer, Inc. - Revolver |
7/2/2031 |
1,506 |
||||||
Galanthus Group Holdings, Limited - Delayed Draw |
12/24/2031 |
5,636 |
||||||
Galanthus Group Holdings, Limited - Delayed Draw |
12/24/2031 |
5,575 |
||||||
Galanthus Group Holdings, Limited - Delayed Draw |
6/24/2031 |
2,819 |
||||||
Govineer Solutions (fka Black Mountain) - Delayed Draw |
10/7/2030 |
6,000 |
||||||
Govineer Solutions (fka Black Mountain) - Revolver |
10/7/2030 |
4,000 |
||||||
Heads Up Technologies, Inc. - Revolver |
7/23/2030 |
3,428 |
||||||
Hellers - Delayed Draw |
9/27/2030 |
86 |
||||||
Hempz - Revolver |
10/25/2029 |
2,353 |
||||||
Humic Acquisition Holdings, LLC - Delayed Draw |
10/21/2031 |
9,090 |
||||||
Humic Acquisition Holdings, LLC - Revolver |
10/21/2031 |
4,025 |
||||||
ICAT Logistics, Inc. - Delayed Draw |
3/1/2029 |
4,944 |
||||||
ICAT Logistics, Inc. - Revolver |
3/1/2029 |
998 |
||||||
KAMC Holdings, Inc. - Revolver |
8/1/2031 |
2,849 |
||||||
Lindstrom, LLC - Revolver |
12/30/2032 |
4,236 |
||||||
LogRhythm - Revolver |
7/2/2029 |
476 |
||||||
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
Master ConcessionAir - Delayed Draw |
6/21/2029 |
$ |
262 |
|||||
Master ConcessionAir - Revolver |
6/21/2029 |
7 |
||||||
Meteor UK Bidco Limited - Revolver |
11/14/2031 |
183 |
||||||
Monarch Finco, LLC - Delayed Draw |
10/29/2032 |
3,659 |
||||||
Monarch Finco, LLC - Revolver |
10/29/2032 |
366 |
||||||
Nafinco - Delayed Draw |
8/29/2031 |
149 |
||||||
Nafinco - Revolver |
5/30/2031 |
91 |
||||||
New Milani Group LLC - Delayed Draw |
6/26/2031 |
919 |
||||||
New Milani Group LLC - Revolver |
6/26/2031 |
2,757 |
||||||
Odyssey Behavioral Health - Revolver |
11/21/2030 |
3,445 |
||||||
OGH Bidco Limited - Delayed Draw |
6/29/2029 |
2,712 |
||||||
Owl Acquisition, LLC - Delayed Draw |
4/17/2032 |
2,722 |
||||||
Owl Acquisition, LLC - Revolver |
4/17/2032 |
7,216 |
||||||
PayRange - Revolver |
10/31/2030 |
843 |
||||||
Pharmacy Partners - Revolver |
2/28/2029 |
2,160 |
||||||
Plaskolite PPC Intermediate II LLC - Revolver |
2/7/2030 |
1,239 |
||||||
PMA - Revolver |
1/31/2031 |
1,873 |
||||||
Pollo Tropical - Revolver |
10/23/2029 |
696 |
||||||
PPT Group - Delayed Draw |
2/28/2031 |
675 |
||||||
PPT Group - Revolver |
2/28/2031 |
333 |
||||||
Precision Concepts Parent Inc. - Revolver |
8/2/2032 |
3,159 |
||||||
PRGX - Delayed Draw |
12/20/2030 |
7,749 |
||||||
Psychiatric Medical Care LLC - Revolver |
7/1/2032 |
3,973 |
||||||
Pure Wafer - Delayed Draw |
11/12/2030 |
692 |
||||||
Pure Wafer - Revolver |
11/12/2030 |
2,308 |
||||||
R1 RCM Inc. - Delayed Draw |
11/19/2031 |
200 |
||||||
Red Nucleus - Delayed Draw |
10/17/2031 |
3,803 |
||||||
Red Nucleus - Revolver |
10/17/2031 |
2,476 |
||||||
RedMed Operations (Collage Rehabilitation) - Delayed Draw |
2/28/2031 |
7,323 |
||||||
RedMed Operations (Collage Rehabilitation) - Revolver |
2/28/2031 |
2,636 |
||||||
RetailNext - Revolver |
12/5/2030 |
667 |
||||||
RoC Skincare - Revolver |
2/21/2030 |
3,815 |
||||||
Saturn Purchaser Corp. - Revolver |
7/22/2030 |
996 |
||||||
SauceCo HoldCo, LLC - Revolver |
5/13/2030 |
3,397 |
||||||
SensorTower - Revolver |
3/15/2029 |
526 |
||||||
Simplicity - Delayed Draw |
12/31/2031 |
2,642 |
||||||
Simplicity - Revolver |
12/31/2031 |
2,532 |
||||||
Solairus - Delayed Draw |
7/22/2030 |
4,004 |
||||||
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
Spotless Brands - Delayed Draw |
7/25/2028 |
$ |
8,118 |
|||||
Substantial Holdco Limited - Delayed Draw |
4/20/2030 |
12,228 |
||||||
Summer Fridays, LLC - Revolver |
5/16/2031 |
2,579 |
||||||
Tartan Bidco Pty. Ltd. - Delayed Draw |
12/31/2027 |
385 |
||||||
Vasa Fitness, LLC - Delayed Draw |
8/15/2030 |
5,023 |
||||||
Vasa Fitness, LLC - Revolver |
8/15/2030 |
1,053 |
||||||
Vatica Health, Inc. - Revolver |
10/31/2032 |
1,824 |
||||||
Vessco Water - Delayed Draw |
7/24/2031 |
613 |
||||||
Vessco Water - Delayed Draw |
7/24/2031 |
1,088 |
||||||
Vessco Water - Revolver |
7/24/2031 |
1,178 |
||||||
Wealth Enhancement Group (WEG) - Delayed Draw |
10/2/2028 |
7,199 |
||||||
Wealth Enhancement Group (WEG) - Revolver |
10/2/2028 |
293 |
||||||
WSHP Cottonwood Buyer, LLC - Delayed Draw |
12/18/2032 |
4,800 |
||||||
WSHP Cottonwood Buyer, LLC - Revolver |
12/18/2032 |
3,600 |
||||||
WU Holdco, Inc. - Delayed Draw |
4/15/2032 |
5,460 |
||||||
WU Holdco, Inc. - Revolver |
4/15/2032 |
1,005 |
||||||
Zeus Fire & Security - Delayed Draw |
12/11/2030 |
14,652 |
||||||
Zeus Fire & Security - Revolver |
12/11/2030 |
1,227 |
||||||
Total |
$ |
405,267 |
||||||
(1) |
Commitments are generally subject to borrowers meeting certain criteria such as compliance with covenants and certain operational metrics. These amounts may remain outstanding until the commitment period of an applicable loan expires, which may be shorter than its maturity. |
(2) |
Unfunded commitments denominated in currencies other than U.S. dollars have been converted to U.S. dollars using the applicable foreign currency exchange rate as of December 31, 2025. |
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
Advanced Aircrew Academy, LLC - Revolver |
7/26/2030 |
$ |
643 |
|||||
AEG Vision - Delayed Draw |
3/27/2027 |
4,500 |
||||||
AEG Vision - Delayed Draw |
3/27/2026 |
1,020 |
||||||
AgroFresh Solutions - Revolver |
3/31/2028 |
98 |
||||||
Alert SRC Newco, LLC - Delayed Draw |
12/11/2030 |
4,091 |
||||||
Alert SRC Newco, LLC - Revolver |
12/11/2030 |
1,227 |
||||||
Allbridge, LLC - Delayed Draw |
6/5/2030 |
2,000 |
||||||
Allbridge, LLC - Revolver |
6/5/2030 |
20 |
||||||
Allworth Financial Group, L.P. - Revolver |
12/23/2027 |
176 |
||||||
Allworth Financial Group, L.P. - Delayed Draw |
12/23/2027 |
3,663 |
||||||
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
AMI Buyer, Inc - Revolver |
10/17/2031 |
$ |
1,727 |
|||||
Apollo Intelligence - Delayed Draw |
5/31/2028 |
1,188 |
||||||
ASP-r-pac |
12/29/2027 |
169 |
||||||
Aviation Technical Services, Inc. - Revolver |
7/12/2029 |
2,222 |
||||||
Beacon Specialized Living - Delayed Draw |
3/25/2028 |
5,970 |
||||||
Beacon Specialized Living - Revolver |
3/25/2028 |
597 |
||||||
Blackbird Purchaser, Inc. - Delayed Draw |
12/19/2030 |
1,327 |
||||||
Blackbird Purchaser, Inc. - Revolver |
12/29/2029 |
1,031 |
||||||
Chase Industries, Inc. - Revolver |
5/12/2025 |
388 |
||||||
Choreo - Delayed Draw |
2/18/2028 |
3,750 |
||||||
City Barbeque, LLC - Delayed Draw |
9/4/2030 |
7,053 |
||||||
City Barbeque, LLC - Revolver |
9/4/2030 |
2,519 |
||||||
Concessions Development Group, LLC - Delayed Draw |
6/21/2029 |
410 |
||||||
Cube - Delayed Draw |
5/20/2031 |
78 |
||||||
Cube - First Lien Senior Secured Loan |
2/20/2025 |
22 |
||||||
Discovery Senior Living - Delayed Draw |
3/18/2030 |
3,472 |
||||||
Discovery Senior Living - Revolver |
3/18/2030 |
695 |
||||||
DTIQ Technologies, Inc. - Delayed Draw |
9/30/2029 |
4,199 |
||||||
DTIQ Technologies, Inc. - Revolver |
9/30/2029 |
3,150 |
||||||
Duraco - Revolver |
6/6/2029 |
510 |
||||||
Easy Ice, LLC - Delayed Draw |
10/30/2030 |
4,203 |
||||||
Easy Ice, LLC - Revolver |
10/30/2030 |
2,101 |
||||||
Electronic Merchant Systems, LLC - Revolver |
8/1/2030 |
814 |
||||||
ERA Industries, LLC - Delayed Draw |
7/25/2030 |
1,302 |
||||||
ERA Industries, LLC - Revolver |
7/25/2030 |
2,297 |
||||||
E-Tech Group - Revolver |
4/9/2030 |
731 |
||||||
Fiesta Holdings, LLC - Revolver |
10/23/2029 |
696 |
||||||
Foyle Bidco Limited - Delayed Draw |
12/20/2031 |
883 |
||||||
Foyle Bidco Limited - Delayed Draw |
12/20/2031 |
588 |
||||||
Foyle Bidco Limited - Delayed Draw |
12/20/2031 |
635 |
||||||
Foyle Bidco Limited - Revolver |
6/20/2031 |
147 |
||||||
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
Govineer Solutions, LLC - Delayed Draw |
10/7/2030 |
$ |
6,000 |
|||||
Govineer Solutions, LLC - Revolver |
10/7/2030 |
4,000 |
||||||
Helios Service Partners, LLC - Delayed Draw |
3/19/2027 |
910 |
||||||
Helios Service Partners, LLC - Delayed Draw |
3/19/2027 |
294 |
||||||
Helios Service Partners, LLC - Delayed Draw |
3/19/2027 |
227 |
||||||
Helios Service Partners, LLC - Revolver |
3/19/2027 |
685 |
||||||
HLRS Holdco Limited - Delayed Draw |
9/27/2030 |
84 |
||||||
JHCC Holdings, LLC - Delayed Draw |
9/9/2027 |
825 |
||||||
Lagerbox - First Lien Senior Secured Loan |
12/20/2028 |
777 |
||||||
LogRhythm, Inc. - Revolver |
7/2/2029 |
476 |
||||||
New Milani Group LLC - Revolver |
6/6/2026 |
2,285 |
||||||
OGH Bidco Limited - Delayed Draw |
6/29/2029 |
2,527 |
||||||
Orion Midco, LLC - Revolver |
11/21/2030 |
3,445 |
||||||
PayRange, LLC - Revolver |
10/31/2030 |
843 |
||||||
PBIGroup, LLC - Revolver |
10/25/2029 |
2,353 |
||||||
PCF - Delayed Draw |
11/1/2028 |
1,036 |
||||||
Pharmacy Partners - Revolver |
2/28/2029 |
2,160 |
||||||
Pinnacle Acquisition, LLC - Delayed Draw |
11/12/2030 |
2,308 |
||||||
Pinnacle Acquisition, LLC - Revolver |
11/12/2030 |
2,308 |
||||||
PMA Parent Holdings, LLC - Revolver |
1/31/2031 |
1,191 |
||||||
Reconomy - Delayed Draw |
7/12/2029 |
787 |
||||||
RetailNext Holdings, Inc - Revolver |
12/5/2030 |
1,667 |
||||||
RN Enterprises, LLC - Delayed Draw |
10/17/2031 |
4,225 |
||||||
RN Enterprises, LLC - Revolver |
10/17/2031 |
2,353 |
||||||
RoC Skincare - Revolver |
2/21/2030 |
3,815 |
||||||
SensorTower - Revolver |
3/15/2029 |
526 |
||||||
Simplicity - Delayed Draw |
12/31/2031 |
5,063 |
||||||
Simplicity - Revolver |
12/31/2031 |
2,532 |
||||||
Spotless Brands, LLC - Delayed Draw |
7/25/2028 |
4,394 |
||||||
Vacation Rental Brands, LLC - Delayed Draw |
9/6/2031 |
1,775 |
||||||
Vacation Rental Brands, LLC - Revolver |
9/6/2030 |
2,924 |
||||||
Portfolio Company & Investment |
Expiration Date (1) |
Unfunded Commitments (2) |
||||||
Vessco Midco Holdings, LLC - Delayed Draw |
7/24/2031 |
$ |
2,203 |
|||||
Vessco Midco Holdings, LLC - Revolver |
7/24/2031 |
996 |
||||||
Vital Purchaser, LLC - Revolver |
8/7/2030 |
1,783 |
||||||
Wealth Enhancement Group (WEG) - Delayed Draw |
10/2/2028 |
1,334 |
||||||
Wealth Enhancement Group (WEG) - Revolver |
10/2/2028 |
293 |
||||||
WPEF IX Bidco 23 B.V. (Fka Keystone Bidco B.V.) - Delayed Draw |
8/29/2031 |
405 |
||||||
WPEF IX Bidco 23 B.V. (Fka Keystone Bidco B.V.) - Revolver |
5/30/2031 |
60 |
||||||
WU Holdco, Inc. - Delayed Draw |
3/26/2027 |
2,533 |
||||||
WU Holdco, Inc. - Revolver |
3/26/2027 |
708 |
||||||
Total |
$ |
147,422 |
||||||
(1) |
Commitments are generally subject to borrowers meeting certain criteria such as compliance with covenants and certain operational metrics. These amounts may remain outstanding until the commitment period of an applicable loan expires, which may be shorter than its maturity. |
(2) |
Unfunded commitments denominated in currencies other than U.S. dollars have been converted to U.S. dollars using the applicable foreign currency exchange rate as of December 31, 2024. |
For the year ended December 31, |
||||||||||||
2025 |
2024 |
2023 (10) |
||||||||||
Class I |
||||||||||||
Per share data: |
||||||||||||
Net asset value at beginning of period |
$ |
25.62 |
$ |
24.88 |
$ |
25.00 |
||||||
Net investment income (1) |
2.40 |
2.92 |
0.02 |
|||||||||
Net unrealized and realized gains (losses) (1)(2)(7) |
0.33 |
0.31 |
0.39 |
|||||||||
Net increase in net assets resulting from operations (1)(8) |
2.73 |
3.23 |
0.41 |
|||||||||
Distribution declared (3) |
(2.37 |
) |
(2.49 |
) |
(0.53 |
) | ||||||
Net asset value at end of period |
$ |
25.98 |
$ |
25.62 |
$ |
24.88 |
||||||
Total return (4) |
11.13 |
% |
13.54 |
% |
1.64 |
% | ||||||
Shares outstanding, end of period |
35,671,560 |
13,988,959 |
4,431,245 |
|||||||||
Weighted average shares outstanding |
25,757,494 |
8,660,398 |
4,394,723 |
|||||||||
For the year ended December 31, |
||||||||||||
2025 |
2024 |
2023 (10) |
||||||||||
Class I |
||||||||||||
Ratios/Supplemental data: |
||||||||||||
Net assets at end of period |
$ |
926,658 |
$ |
358,434 |
$ |
110,270 |
||||||
Ratio of net investment income to average net assets (5)(9) |
9.33 |
% |
11.53 |
% |
13.01 |
% | ||||||
Ratio of net expenses to average net assets (5)(9) |
10.27 |
% |
13.12 |
% |
9.24 |
% | ||||||
Portfolio turnover (6) |
28.73 |
% |
19.23 |
% |
5.92 |
% | ||||||
(1) |
The per share data was derived by using the weighted average shares outstanding during the period. |
(2) |
The amount shown at this caption is the balancing amount derived from the other figures in the schedule. The amount shown at this caption for a share outstanding throughout the period may not agree with the change in the aggregate gains and losses in portfolio securities for the period because of the timing of sales of the Company’s shares in relation to fluctuating market values for the portfolio. |
(3) |
The per share data for distributions was derived by using the actual shares outstanding at the date of the relevant transactions (refer to Note 8 Net Assets). |
(4) |
Total return based on NAV is calculated as the change in NAV per share during the period, assuming dividends and distributions, including those distributions that have been declared. |
(5) |
The computation of average net assets during the year is based on averaging net assets for the period reported. |
(6) |
Portfolio turnover rate is calculated using the lesser of year-to-date year-to-date |
(7) |
Net realized gain (loss) includes net realized gain (loss) on investments, net realized gain (loss) on forward currency exchange contracts, and net realized gain (loss) on foreign currency transactions. |
(8) |
Net increase in net assets resulting from operations per share in these financial highlights may be different from the net increase (decrease) in net assets per share on the Consolidated Statements of Operations due to changes in the number of weighted average shares outstanding and the effects of rounding. |
(9) |
For the years ended December 31, 2025, 2024 and 2023, amounts are annualized except for income taxes, organization costs, incentive fee and expense support received from and recouped by the Advisor. For the years ended December 31, 2025 and 2024, the total operating expenses to average net assets were 10.29% and 14.10% for Class I, respectively prior to management fee and incentive fee waivers and expense support. For the period November 28, 2023 through December 31, 2023, the total operating expenses to average net assets was 11.60% for Class I, prior to management fee and incentive fee waivers and expense support. Past performance is not a guarantee of future results. Operating expense may vary in the future based on the amount of capital raised, the Advisor’s election to continue expense support, and other unpredictable variables. |
(10) |
Figures reflect the time period November 28, 2023 through December 31, 2023. The Company broke escrow and commenced operations on November 28, 2023. |
As of and for the Quarter Ended December 31, 2025 |
As of and for the Quarter Ended September 30, 2025 |
As of and for the Quarter Ended June 30, 2025 |
As of and for the Quarter Ended March 31, 2025 |
|||||||||||||
Total investment income |
$ |
41,779 |
$ |
36,434 |
$ |
30,219 |
$ |
21,685 |
||||||||
Net investment income (loss) before taxes |
20,737 |
16,283 |
15,578 |
9,839 |
||||||||||||
Excise tax expense |
157 |
130 |
132 |
81 |
||||||||||||
Net investment income (loss) after taxes |
20,580 |
16,153 |
15,446 |
9,758 |
||||||||||||
Net realized and unrealized gain (loss) |
2,259 |
5,187 |
1,103 |
716 |
||||||||||||
Net increase in net assets resulting from operations |
22,839 |
21,340 |
16,549 |
10,474 |
||||||||||||
Net realized and unrealized gain (loss) per share — basic and diluted |
0.07 |
0.19 |
0.04 |
0.04 |
||||||||||||
Net increase (decrease) in net assets resulting from operations per share — basic and diluted |
0.67 |
0.77 |
0.67 |
0.64 |
||||||||||||
Net asset value per share at period end |
25.98 |
25.90 |
25.73 |
25.69 |
||||||||||||
As of and for the Quarter Ended December 31, 2024 |
As of and for the Quarter Ended September 30, 2024 |
As of and for the Quarter Ended June 30, 2024 |
As of and for the Quarter Ended March 31, 2024 |
|||||||||||||
Total investment income |
$ |
20,443 |
$ |
15,330 |
$ |
10,139 |
$ |
8,253 |
||||||||
Net investment income (loss) before taxes |
9,069 |
7,813 |
4,493 |
4,156 |
||||||||||||
Excise tax expense |
85 |
69 |
46 |
— |
||||||||||||
Net investment income (loss) after taxes |
8,984 |
7,744 |
4,447 |
4,156 |
||||||||||||
Net realized and unrealized gain (loss) |
2,557 |
(328 |
) |
1,123 |
(323 |
) | ||||||||||
Net increase in net assets resulting from operations |
11,541 |
7,416 |
5,570 |
3,833 |
||||||||||||
Net realized and unrealized gain (loss) per share — basic and diluted |
0.18 |
(0.03 |
) |
0.17 |
(0.06 |
) | ||||||||||
Net increase (decrease) in net assets resulting from operations per share — basic and diluted |
0.83 |
0.72 |
0.87 |
0.70 |
||||||||||||
Net asset value per share at period end |
25.62 |
25.57 |
25.40 |
25.06 |
||||||||||||
As of and for the Quarter Ended December 31, 2023 (1) |
As of and for the Quarter Ended September 30, 2023 |
As of and for the Quarter Ended June 30, 2023 |
As of and for the Quarter Ended March 31, 2023 |
|||||||||||||
Total investment income |
$ |
2,393 |
$ |
— |
$ |
— |
$ |
— |
||||||||
Net investment income (loss) before taxes |
2,767 |
(502 |
) |
(377 |
) |
(722 |
) | |||||||||
Excise tax expense |
— |
— |
— |
— |
||||||||||||
Net investment income (loss) after taxes |
2,767 |
(502 |
) |
(377 |
) |
(722 |
) | |||||||||
Net realized and unrealized gain (loss) |
1,618 |
— |
— |
— |
||||||||||||
Net increase (decrease) in net assets resulting from operations |
4,385 |
(502 |
) |
(377 |
) |
(722 |
) | |||||||||
Net realized and unrealized gain (loss) per share — basic and diluted |
0.39 |
— |
— |
— |
||||||||||||
Net increase (decrease) in net assets resulting from operations per share — basic and diluted |
0.41 |
(8.91 |
) |
(9.37 |
) |
(470.55 |
) | |||||||||
Net asset value per share at period end |
24.88 |
(19.75 |
) |
(29.53 |
) |
(20.16 |
) | |||||||||
(1) |
Per share amounts reflect the time period November 28, 2023 (commencement of operations) through December 31, 2023. |
1. |
a facility fee at an annual rate of the 3-month Term SOFR or the relevant benchmark rate, as applicable, plus 2.75% per annum multiplied by the principal amount of the Portfolio Investments (the “Financing Amount”) (subject to adjustment for, among other things, cash amounts received by the Financing Provider with respect to the Portfolio Investments while they were being held by the Financing Provider), divided by 360, |
2. |
an unused fee at an annual rate of 0.375% of the average unused Financing Commitment Amount (being the greater of (x) zero and (y) the Financing Commitment Amount minus the greater of the then-current minimum utilization threshold and (B) the Financing Amount), divided by 360, and |
3. |
a minimum utilization fee at a rate of 2.75% of the greater of (x) zero and (y) (A) the then-current minimum utilization threshold minus (B) the Financing Amount, divided by 360. The minimum utilization threshold is the product of (i) the Financing Commitment Amount multiplied by (ii) (a) for the period from the closing date to the one-month anniversary of the closing date, 45% for the period from the one-month anniversary of the closing date to the two-month anniversary of the closing date, 65%, (c) for the period from the two-month anniversary of the closing date to the three-month anniversary of the closing date, 80%, and (d) for the period from the three-month anniversary of the closing date to the Facilities End Date, 85%, and (e) on or after the Facilities End Date, zero. |
APPENDIX A: FORM OF SUBSCRIPTION AGREEMENT
Bain Capital Private Credit
Subscription Agreement
| • 1 | Your Investment |
| • | Investment Amount $ |
| Investment Type | ☐ Initial Investment | ☐ Additional Investment |
Share Class (Must select one)
| ☐ Class S
|
☐ Class D
|
☐ Class I
| ||
| $2,500 minimum initial investment |
$2,500 minimum initial investment | $1,000,000 minimum initial investment1 |
| 2 | Form of Ownership |
| Individual / Joint Accounts | Retirement Accounts | Entity Accounts | ||
| ☐ Individual | ☐ IRA | ☐ Trust | ||
| ☐ Joint Tenant with Rights of Survivorship | ☐ Roth IRA | ☐ C Corporation | ||
| ☐ Tenants in Common | ☐ SEP IRA | ☐ S Corporation | ||
| ☐ Community Property | ☐ Rollover IRA | ☐ Partnership | ||
| ☐ Uniform Gift / Transfer to Minors | ☐ Inherited IRA | ☐ Limited Liability Corporation | ||
| State: |
☐ Other: | |||
| Brokerage Account Number: | Custodian Account Number: | Brokerage Account Number: | ||
| Custodian Name: | ||||
| Custodian Tax ID: | ||||
| Subscription Agreement |
Please print, sign, and scan this page if applicable.
See Appendix A for supplemental document requirements by investor type.
| X | ||||||
| Custodian Signature / Stamp | ||||||
| 1 | Unless otherwise waived. |
A-1
| 3 | Investor Information |
The information provided in this section must be compliant with IRS Form W-9 and related instructions (see www.irs.gov for instructions). Legal addresses must include a residential street address (P.O. boxes will not be accepted).
| 1. | Primary Account Holder / Minor (if Uniform Gift / Transfer to Minors Account) / Trustee / Authorized Signatory |
| Name (first, middle, last) | ||||||
| Social Security Number | Date of Birth (mm/dd/yyyy) | |||||
| Legal Street Address | City | State | Zip | |||
| Mailing Street Address | City | State | Zip | |||
| Email Address | Phone Number | |||||
Please indicate if you are a:
| ☐ U.S. Citizen | ☐ Resident Alien | ☐ Non-Resident Alien | Country of Citizenship if non-U.S. Citizen | |||
| (A completed applicable Form W-8 is required for subscription) |
| 2. | Joint Account Holder / Custodian (if Uniform Gift / Transfer to Minors Account) / Co-Trustee / Authorized Signatory |
| Name (first, middle, last) | ||||||
| Social Security Number | Date of Birth (mm/dd/yyyy) | |||||
| Legal Street Address | City | State | Zip | |||
| Mailing Street Address | City | State | Zip | |||
| Email Address | Phone Number | |||||
Please indicate if you are a:
| ☐ U.S. Citizen | ☐ Resident Alien | ☐ Non-Resident Alien | Country of Citizenship if non-U.S. Citizen | |||
| (A completed applicable Form W-8 is required for subscription) |
| 3. | Joint Account Holder / Co-Trustee / Authorized Signatory |
| Name (first, middle, last) | ||||||
| Social Security Number | Date of Birth (mm/dd/yyyy) | |||||
| Legal Street Address | City | State | Zip | |||
| Mailing Street Address | City | State | Zip | |||
| Email Address | Phone Number | |||||
Please indicate if you are a:
| ☐ U.S. Citizen | ☐ Resident Alien | ☐ Non-Resident Alien | Country of Citizenship if non-U.S. Citizen | |||
| (A completed applicable Form W-8 is required for subscription) |
A-2
Entity Information (only required for entity account types)
| Entity Name | ||||||
| Tax ID Number | Date of Formation (mm/dd/yyyy) | |||||
| Legal Street Address | City | State | Zip | |||
| Country of Domicile (Form W-8 required for non-U.S.) | ||||||
| Exemptions per Form W-9 (see Form W-9 instructions at www.irs.gov) | ||||||
| Exemptions for FATCA Reporting Code (if any) | ||||||
| Please indicate if you are a: | ☐ Pension Plan | ☐ Profit Sharing Plan | ☐ Not-for-Profit Organization |
| 4 | Transfer on Death Beneficiary Information (Optional for Individual / Joint Accounts) |
Please designate the beneficiary information for your account. If completed, all information is required. Secondary beneficiary information may only include whole percentages and must total 100%. (Not available for Louisiana residents).
|
|
|
|
|
|
☐ Primary | |||||||||||
| First Name | MI | Last Name | SSN | Date of Birth | ☐ Secondary % | |||||||||||
|
|
|
|
|
|
☐ Primary | |||||||||||
| First Name | MI | Last Name | SSN | Date of Birth | ☐ Secondary % | |||||||||||
|
|
|
|
|
|
☐ Primary | |||||||||||
| First Name | MI | Last Name | SSN | Date of Birth | ☐ Secondary % | |||||||||||
| 5 | ERISA Plan Asset Regulations |
Are you a “benefit plan investor”2 within the meaning of the Plan Asset Regulations3 or will you use the assets of a “benefit plan investor” to invest in Bain Capital Private Credit? ☐ Yes ☐ No
| 2 | The term “benefit plan investor” includes, for e.g.: (i) an “employee benefit plan” as defined in section 3(3) of the U.S. Employee Retirement Income Security Act of 1974, as amended (“ERISA”), that is subject to Title I of ERISA (such as employee welfare benefit plans (generally, plans that provide for health, medical or other welfare benefits) and employee pension benefit plans (generally, plans that provide for retirement or pension income)); (ii) “plans” described in section 4975(e)(1) of the U.S. Internal Revenue Code of 1986, as amended (the “Code”), that is subject to section 4975 of the Code (including, for e.g., an “individual retirement account”, an “individual retirement annuity”, a “Keogh” plan, a pension plan, an Archer MSA described in section 220(d) of the Code, a Coverdell education savings account described in section 530 of the Code and a health savings account described in section 223(d) of the Code) and (iii) an entity that is, or whose assets would be deemed to constitute the assets of, one or more “employee benefit plans” or “plans” (such as for e.g., a master trust or a plan assets fund) under ERISA or the Plan Asset Regulations. |
| 3 | “Plan Asset Regulations” means the regulations issued by the United States Department of Labor at Section 2510.3-101 of Part 2510 of Chapter XXV, Title 29 of the United States Code of Federal Regulations, as modified by Section 3(42) of ERISA, as the same may be amended from time to time. |
A-3
| 6 | Distribution Instructions |
| • | You are automatically enrolled in our Distribution Reinvestment Plan, unless you are a resident of ALABAMA, ARKANSAS, CALIFORNIA, IDAHO, KANSAS, KENTUCKY, MAINE, MARYLAND, MASSACHUSETTS, MINNESOTA, NEBRASKA, NEW JERSEY, NORTH CAROLINA, OHIO, OREGON, TENNESSEE, VERMONT, or WASHINGTON. |
| • | ☐ If you are not a resident of the states listed above, you are automatically enrolled in the Distribution Reinvestment Plan. PLEASE CHECK HERE IF YOU DO NOT WISH TO BE ENROLLED in the Distribution Reinvestment Plan and complete the cash distribution information in the box below. For IRA (custodial held accounts), if you elect cash distributions, the funds must be sent to the custodian on a direct deposit basis. |
☐ Direct Deposit to third party financial institution (complete section below)
I authorize Bain Capital Private Credit or its agent to deposit my distribution into my checking or savings account. This authority will remain in force until I notify Bain Capital Private Credit in writing to cancel it. In the event that Bain Capital Private Credit deposits funds erroneously into my account, they are authorized to debit my account for an amount not to exceed the amount of the erroneous deposit.
| Beneficiary Bank Name / Address |
|
| Beneficiary Bank ABA |
|
| Beneficiary Account Name /Number |
|
| For Further Credit Account Name |
| For Further Credit Account Number |
| Reference |
☐ Mail a check to Primary Account Holder mailing address
☐ Mail a Check to Entity legal address
| • | ☐ If you are a resident of Alabama, Arkansas, California, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Minnesota, Nebraska, New Jersey, North Carolina, Ohio, Oregon, Tennessee, Vermont or Washington, you are not automatically enrolled in the Distribution Reinvestment Plan. PLEASE CHECK HERE IF YOU WISH TO ENROLL in the Distribution Reinvestment Plan. You will automatically receive cash distributions unless you elect to enroll in the Distribution Reinvestment Plan. |
| 7 | Investment Funding Method |
| ☐ Broker / Financial Advisor will make payment on your behalf |
☐ By Wire: Please wire funds according to the instructions below. |
☐ By Check: Please attach your check4 to this agreement and make payable to: | ||
| U.S. Bancorp Fund Services, LLC FBO Bain Capital Private Credit ABA Routing: 091000022 DDA: 167504399095 |
U.S. Bank Global Fund Services Bain Capital Private Credit 615 E. Michigan Street, FL3 / Triage Milwaukee, WI 53202 | |||
| 8 | Electronic Delivery Consent (Optional) |
Instead of receiving paper copies of the prospectus, prospectus supplements, annual reports, proxy statements, and other shareholder communications and reports, you may elect to receive electronic delivery of shareholder communications from Bain Capital Private Credit. If you would like to consent to electronic delivery, including pursuant to email, please sign below.
| 4 | Only personal, same name checks are accepted |
A-4
By consenting below to electronically receive shareholder communications, including your account-specific information, you authorize said offering(s) to either (i) email shareholder communications to you directly or (ii) make them available on our website and notify you by email when and where such documents are available. You will not receive paper copies of these electronic materials unless specifically requested, the delivery of electronic materials is prohibited or we, in our sole discretion, elect to send paper copies of the materials.
By consenting to electronic access, you will be responsible for certain costs, such as your customary internet service provider charges, and may be required to download software in connection with access to these materials. You understand this electronic delivery program may be changed or discontinued and that the terms of this agreement may be amended at any time. You understand that there are possible risks associated with electronic delivery such as emails not transmitting, links failing to function properly and system failure of online service providers, and that there is no warranty or guarantee given concerning the transmissions of email, the availability of the website, or information on it, other than as required by law.
Please print, sign, and scan this page of applicable.
| X | ||||||||
| Owner or Authorized Person Signature
|
Date (mm/dd/yyyy)
|
A-5
| 9 | Subscriber Representations and Signatures |
Bain Capital Private Credit is required by law to obtain, verify and record certain personal information from you or persons on your behalf in order to establish the account. Required information includes name, date of birth, permanent residential address and social security/taxpayer identification number. We may also ask to see other identifying documents. If you do not provide the information, Bain Capital Private Credit may not be able to open your account. By signing the Subscription Agreement, you agree to provide this information and confirm that this information is true and correct. If we are unable to verify your identity, or that of another person(s) authorized to act on your behalf, or if we believe we have identified potentially criminal activity, we reserve the right to take action as we deem appropriate which may include closing your account.
Please separately initial each of the representations below. Except in the case of fiduciary accounts, you may not grant any person a power of attorney to make the representations on your behalf.
In order to induce BCPC Advisors, LP to accept this subscription, I (we) hereby represent and warrant as follows (Each account holder must hand-initial representations 1 – 11, to the extent applicable):
| Primary Investor |
Co- Investor |
Co- Investor |
||||||||||||||
| 1. I (we) have received the prospectus (as amended or supplemented) for Bain Capital Private Credit at least five business days prior to the date hereof. |
||||||||||||||||
| 2. I (we) have (A) a minimum net worth (not including home, home furnishings and personal automobiles) of at least $250,000, or (B) a minimum net worth (as previously described) of at least $70,000 and a minimum annual gross income of at least $70,000. If I am an entity that was formed for the purpose of purchasing shares, each individual that owns an interest in the entity meets this requirement.5 |
||||||||||||||||
| 3. I am (we are) a resident of Alabama, California, Idaho, Iowa, Kentucky, Maine, Massachusetts, Minnesota Missouri, Nebraska, New Mexico, North Dakota, Ohio, Oklahoma, Oregon, Pennsylvania, Puerto Rico, Tennessee, or Vermont and in addition to the general suitability requirements described above, I meet the higher suitability requirements, if any, imposed by my state of primary residence as set forth in the prospectus under “SUITABILITY STANDARDS.” If I am an entity that was formed for the purpose of purchasing shares, each individual that owns an interest in the entity meets this requirement.5 |
||||||||||||||||
| 5 | In the case of sales to fiduciary accounts, the minimum standards set forth in the prospectus under “SUITABILITY STANDARDS” shall be met by the beneficiary, the fiduciary, account, or, by the donor or grantor, who directly or indirectly supplies the funds to purchase the shares if the donor or grantor is the fiduciary. |
A-6
| 4. I am (we are) a resident of New Jersey and in addition to the general suitability requirements described above, I meet the higher suitability requirements, if any, imposed by my state of primary residence as set forth in the prospectus under “SUITABILITY STANDARDS.” If I am an entity that was formed for the purpose of purchasing shares, each individual that owns an interest in the entity meets this requirement.5 New Jersey investors must have either (a) a minimum liquid net worth of at least $100,000 and a minimum annual gross income of not less than $85,000, or (b) a minimum liquid net worth of $350,000. For these purposes, “liquid net worth” is defined as that portion of net worth (total assets exclusive of home furnishings, and automobiles, minus total liability) that consists of cash, cash equivalent and readily marketable securities. In addition, a New Jersey investor’s investment in us, our affiliates, and other non-publicly traded direct investment programs (including real estate investment trusts, business development companies, oil and gas programs, equipment leasing programs and commodity pools, but excluding unregistered, federally and state exempt private offerings) may not exceed ten percent (10%) of his or her liquid net worth. |
||||||||||||||||
| New Jersey investors are advised that the Class S shares will be subject to upfront selling commissions and/or dealer manager fees of up to 3.5% on NAV, and with respect to the Class D shares, an amount up to 1.5% cap on NAV. The Class S shares are subject to a distribution and/or shareholder servicing fee equal to up to 0.85% per annum of the aggregate NAV of the outstanding Class S shares and the Class D shares are subject to a shareholder servicing fee equal to up to 0.25% per annum of the aggregate NAV of the outstanding Class D shares. These fees will reduce the amount of the purchase price that is available for investment and will cause the per share purchase price to be greater than the estimated value per share that will be reflected on my account statement (by broker dealers reporting a valuation calculated in accordance with NASD Rule 2340(c)(1)(A) relating to net investment valuation guidelines). These fees may also reduce the amount of distributions that are paid with respect to Class S and D shares. |
||||||||||||||||
A-7
| 5. I am (we are) a resident of Kansas and in addition to the general suitability requirements described above, I meet the higher suitability requirements, if any, imposed by my state of primary residence as set forth in the prospectus under “SUITABILITY STANDARDS.” If I am an entity that was formed for the purpose of purchasing shares, each individual that owns an interest in the entity meets this requirement.6 The Securities Commissioner of Kansas recommends that Kansas investors limit their aggregate investment in our securities and other similar investments to not more than 10 percent of their liquid net worth. Liquid net worth shall be defined as that portion of the purchaser’s total net worth that is comprised of cash, cash equivalents, and readily marketable securities, as determined in conformity with GAAP. |
||||||||||||||||
| 6. I am (we are) domiciled or have a registered office in the European Economic Area or in the United Kingdom, and qualify as (i) a “professional investor,” within the meaning of Annex II to Directive 2014/65/EU or the United Kingdom Alternative Investment Fund Managers Regulations 2013 (SI 2013/1773) as amended, as applicable, or (ii) a “certified sophisticated investor” as defined under the Financial Services and Markets Act 2000 of the United Kingdom. |
||||||||||||||||
| 7. I acknowledge that there is no public market for the shares, shares of this offering are not liquid and appropriate only as a long-term investment. |
||||||||||||||||
| 8. I am purchasing the shares for my own account, or if I am purchasing shares on behalf of a trust or other entity of which I am a trustee or authorized agent, I have due authority to execute this subscription agreement and do hereby legally bind the trust or other entity of which I am trustee or authorized agent. |
||||||||||||||||
| 9. I acknowledge that subscriptions must be submitted at least five business days prior to first day of each month and my investment will be executed as of the first day of the applicable month at the NAV per share as of the day preceding day. I acknowledge that I will not know the NAV per share at which my investment will be executed at the time I subscribe and the NAV per share as of the last day of each month will generally be made available at https://www.baincapitalprivatecredit.com within 20 business days of the last day of each month. |
||||||||||||||||
A-8
| 10. I acknowledge that my subscription request will not be accepted any earlier than two business days before the first calendar day of each month. I acknowledge that I am not committed to purchase shares at the time my subscription order is submitted and I may cancel my subscription at any time before the time it has been accepted as described in the previous sentence. I understand that I may withdraw my purchase request by notifying the transfer agent at 800-513-6550 or through my financial intermediary. |
||||||||||||||||
If you do not have another broker-dealer or other financial intermediary introducing you to Bain Capital Private Credit, then Emerson Equity LLC may be deemed to be acting as your broker-dealer of record in connection with any investment in Bain Capital Private Credit. For important information in this respect, see Section 10 below.
If the Subscriber is currently using an advisory group or consultant to subscribe to Bain Capital Private Credit, please provide the name of the advisory group or consultant.
Name of advisory group or consultant:
I declare that the information supplied in this Subscription Agreement is true and correct and may be relied upon by Bain Capital Private Credit. I acknowledge that the Broker / Financial Advisor indicated in Section 10 of this Subscription Agreement and its designated clearing agent, if any, will have full access to my account information, including the number of shares I own, tax information (including the Form 1099) and redemption information. Investors may change the Broker / Financial Advisor of record at any time by contacting Bain Capital Private Credit Investor Relations at the number indicated below at any time by contacting the transfer agent at 800-513-6550.
A-9
| SUBSTITUTE IRS FORM W-9 CERTIFICATIONS (required for U.S. investors):
Under penalties of perjury, I certify that:
1. The number shown on this Subscription Agreement is my correct taxpayer identification number (or I am waiting for a number to be issued to me); and
2. I am not subject to backup withholding because: (a) I am exempt from backup withholding, or (b) I have not been notified by the Internal Revenue Service (IRS) that I am subject to backup withholding as a result of a failure to report all interest or dividends, or (c) the IRA has notified me that I am no longer subject to backup withholding; and
3. I am a U.S. citizen or other U.S. person (including a resident alien) (defined in IRS Form W-9; and
4. The FATCA code(s) entered on this form (if any) indicating that I am exempt from FATCA reporting is correct.
Certification instructions. You must cross out item 2 above if you have been notified by the IRS that you are currently subject to backup withholding because you have failed to report all interest and dividends on your tax return.
The Internal Revenue Service does not require your consent to any provision of this document other than the certifications required to avoid backup withholding.
|
Each Account Holder / Trustee / Authorized Signatory must sign below. Please print, sign, and scan this page if applicable.
(Custodians must sign in Section 2 on a custodial account)
| X | ||||
| Owner or Authorized Person | Date (mm/dd/yyyy) |
| X | ||||
| Co-Investor or Authorized Person | Date (mm/dd/yyyy) |
| X | ||||
| Co-Investor or Authorized Person | Date (mm/dd/yyyy) |
| 10 | Broker / Financial Advisor Information and Signature |
The Financial Advisor must sign below to complete the order. The Financial Advisor hereby warrants that he/she is duly licensed and may lawfully sell shares in the state designated as the investor’s legal residence.
|
|
| |||
| Broker | Financial Advisor Name |
|
|
| Advisor Mailing Address |
|
|
|
| ||
| City | State | Zip Code |
|
|
|
| ||
| Financial Advisor Number | Branch Number | Telephone Number |
|
|
| |
| Operations Contact Name | Operations Contact Email Address |
A-10
Please note that unless previously agreed to in writing by Bain Capital Private Credit, all sales of securities must be made through a Broker, including when an RIA has introduced the sale. In all cases, Section 10 must be completed.
The undersigned confirm(s), which confirmation is made on behalf of the Broker with respect to sales of securities made through a Broker, that they (i) have reasonable grounds to believe that the information and representations concerning the investor identified herein are true, correct and complete in all respects; (ii) have discussed such investor’s prospective purchase of shares with such investor; (iii) have advised such investor of all pertinent facts with regard to the lack of liquidity and marketability of the shares; (iv) have delivered or made available a current prospectus and related supplements, if any, to such investor; (v) have reasonable grounds to believe that the investor is purchasing these shares for his or her own account; (vi) have reasonable grounds to believe that the purchase of shares is a suitable investment for such investor, that such investor meets the suitability standards applicable to such investor set forth in the prospectus and related supplements, if any, and that such investor is in a financial position to enable such investor to realize the benefits of such an investment and to suffer any loss that may occur with respect thereto; and (vii) have advised such investor that the shares have not been registered and are not expected to be registered under the laws of any country or jurisdiction outside of the United States except as otherwise described in the prospectus. The undersigned Broker, Financial Advisor or Financial Representative listed in Section 10 further represents and certifies that, in connection with this subscription for shares, he/she has complied with and has followed all applicable policies and procedures of his or her firm relating to, and performed functions required by, federal and state securities laws, rules promulgated under the Securities Exchange Act of 1934, as amended, including, but not limited to Rule 151-1 (“Regulation Best Interest”) and FINRA rules and regulations including, but not limited to Know Your Customer, Suitability and PATRIOT Act (Anti Money Laundering, Customer Identification) as required by its relationship with the investor(s) identified on this document.
THIS SUBSCRIPTION AGREEMENT AND ALL RIGHTS HEREUNDER SHALL BE GOVERNED BY, AND INTERPRETED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF DELAWARE.
If you do not have another broker-dealer or other financial intermediary introducing you to Bain Capital Private Credit, then Emerson Equity LLC (“Emerson”) may be deemed to act as your broker of record in connection with any investment in Bain Capital Private Credit. If you want to receive financial advice regarding a prospective investment in the shares, contact your broker-dealer or other financial intermediary.
Please print, sign, and scan this page if applicable.
| X | ||||||||
| Financial Advisor / Representative Signature | Date (mm/dd/yyyy) | |||||||
| 11 | Other Important Information |
If investors participating in the Distribution Reinvestment Plan or making subsequent purchases of shares of Bain Capital Private Credit experience a material adverse change in their financial condition or can no longer make the representations or warranties set forth in Section 9 above, they are asked to promptly notify Bain Capital Private Credit and the Broker in writing. The Broker may notify Bain Capital Private Credit if an investor participating in the Distribution Reinvestment Plan can no longer make the representations or warranties set forth in Section 9 above, and Bain Capital Private Credit may rely on such notification to terminate such investor’s participation in the Distribution Reinvestment Plan.
No sale of shares may be completed until at least five business days after you receive the final prospectus. Subscribers are encouraged to read the prospectus in its entirety for a complete explanation of an investment in the shares of Bain Capital Private Credit.
A-11
To be accepted, a subscription request must be made with a completed and executed Subscription Agreement in good order and payment of the full purchase price at least five business days prior to the first calendar day of the month (unless waived). All items on the Subscription Agreement, other than those marked optional, must be completed in order for your Subscription Agreement to be processed. You will receive a written confirmation of your purchase.
The Company and the Managing Dealer will direct any dealers to, upon receipt of any and all checks, drafts, and money orders received from prospective purchasers of shares, transmit same together with a copy of this executed Subscription Agreement or copy of the signature page of such agreement, stating among other things, the name of the purchaser, current address, and the amount of the investment to U.S. Bank Global Fund Services (a) by the end of the next business day following receipt where internal supervisory review is conducted at the same location at which subscription documents and checks are received, or (b) by the end of the second business day following receipt where internal supervisory review is conducted at a different location than which subscription documents and checks are received.
Return the completed Subscription Agreement to:
U.S. Bank Global Fund Services
Bain Capital Private Credit
615 E. Michigan Street, FL3 / Triage
Milwaukee, WI 53202
Email: BCPalternativefundsupport@usbank.com and bcpcir@baincapital.com
| Appendix A | Supporting Document Requirements |
Please provide the following supporting documentation based on your account type.
| Individual | If a non-U.S. person, Form W-8BEN | |
| Joint (including JTWROS, Tenants in Common, Community Property) | For each non-U.S. Person account holder, Form W-8BEN | |
| IRA (including ROTH, SEP, Rollover, Inherited) | None | |
| Trust | Certificate of Trust or Declaration of Trust Appropriate W-8 series form (see https://www.irs.gov/forms-pubs/about-form-w-8) | |
| Corporation (including C Corp., S Corp., LLC) | Formation documents Articles of incorporations Authorized signatory list Appropriate W-8 series form (see https://www.irs.gov/forms-pubs/about-form-w-8) | |
| Partnership | Formation documents Authorized signatory list Appropriate W-8 series form (see https://www.irs.gov/forms-pubs/about-form-w-8) |
A-12
BAIN CAPITAL PRIVATE CREDIT
Maximum Offering of $3,000,000,000 in Common Shares
PROSPECTUS
You should rely only on the information contained in this prospectus, any prospectus supplement, and any related free writing prospectus. No intermediary, salesperson or other person is authorized to make any representations other than those contained in this prospectus and supplemental literature authorized by Bain Capital Private Credit and referred to in this prospectus, and, if given or made, such information and representations must not be relied upon. This prospectus is not an offer to sell nor is it seeking an offer to buy these securities in any jurisdiction where the offer or sale is not permitted. The information contained in this prospectus is accurate only as of the date of this prospectus, regardless of the time of delivery of this prospectus or any sale of these securities. You should not assume that the delivery of this prospectus or that any sale made pursuant to this prospectus implies that the information contained in this prospectus will remain fully accurate and correct as of any time subsequent to the date of this prospectus.
May 6, 2026