| Schedule of Reconciliation of the Changes in Each Significant Caption of Stockholders’ Equity |
The Company adopted Rule 3-04/Rule 8-03(a)(5)
under Regulation S-X (Note 2). Pursuant to Regulation S-X, the Company has presented a reconciliation of the changes in each significant
caption of stockholders’ equity as shown in the tables below:
| | |
| | |
| | |
Capital | | |
Total | | |
| |
| | |
Common Stock | | |
in Excess | | |
Distributable | | |
| |
| | |
Shares | | |
Amount | | |
of Par Value | | |
Earnings (Loss) | | |
Net Assets | |
| Balance at February 28, 2025 | |
$ | 15,183,078 | | |
$ | 15,183 | | |
$ | 412,913,597 | | |
$ | (20,263,312 | ) | |
$ | 392,665,468 | |
| Increase (Decrease) from Operations: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 10,142,032 | | |
| 10,142,032 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| 2,901,339 | | |
| 2,901,339 | |
| Income tax (provision) benefit from realized gain on investments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Net change in unrealized appreciation (depreciation) on investments | |
| - | | |
| - | | |
| - | | |
| 943,977 | | |
| 943,977 | |
| Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (55,085 | ) | |
| (55,085 | ) |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (18,980,079 | ) | |
| (18,980,079 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Proceeds from issuance of common stock | |
| 244,831 | | |
| 245 | | |
| 6,143,575 | | |
| - | | |
| 6,143,820 | |
| Capital contribution from Manager | |
| - | | |
| - | | |
| 297,770 | | |
| - | | |
| 297,770 | |
| Stock dividend distribution | |
| 101,482 | | |
| 101 | | |
| 2,312,052 | | |
| - | | |
| 2,312,153 | |
| Offering costs | |
| - | | |
| - | | |
| (2,080 | ) | |
| - | | |
| (2,080 | ) |
| Tax reclassification of stockholders’ equity in accordance with generally accepted accounting principles | |
| - | | |
| - | | |
| | | |
| - | | |
| - | |
| Balance at May 31, 2025 | |
$ | 15,529,391 | | |
$ | 15,529 | | |
$ | 421,664,914 | | |
$ | (25,311,128 | ) | |
$ | 396,369,315 | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 9,080,733 | | |
| 9,080,733 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| 52,691 | | |
| 52,691 | |
| Income tax (provision) benefit from realized gain on investments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Net change in unrealized appreciation (depreciation) on investments | |
| - | | |
| - | | |
| - | | |
| 3,727,713 | | |
| 3,727,713 | |
| Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| 423,998 | | |
| 423,998 | |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| - | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (11,797,313 | ) | |
| (11,797,313 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Proceeds from issuance of common stock | |
| 443,406 | | |
| 443 | | |
| 11,101,401 | | |
| - | | |
| 11,101,844 | |
| Capital contribution from Manager | |
| - | | |
| - | | |
| 271,552 | | |
| - | | |
| 271,552 | |
| Stock dividend distribution | |
| 54,515 | | |
| 55 | | |
| 1,289,733 | | |
| - | | |
| 1,289,788 | |
| Offering costs | |
| - | | |
| - | | |
| (20,753 | ) | |
| - | | |
| (20,753 | ) |
| Tax reclassification of stockholders’ equity in accordance with generally accepted accounting principles | |
| - | | |
| - | | |
| | | |
| - | | |
| - | |
| Balance at August 31, 2025 | |
$ | 16,027,312 | | |
$ | 16,027 | | |
$ | 434,306,847 | | |
$ | (23,823,306 | ) | |
$ | 410,499,568 | |
| | |
| | |
| | |
Capital | | |
Total | | |
| |
| | |
Common Stock | | |
in Excess | | |
Distributable | | |
| |
| | |
Shares | | |
Amount | | |
of Par Value | | |
Earnings (Loss) | | |
Net Assets | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 9,786,386 | | |
| 9,786,386 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| 3,070,547 | | |
| 3,070,547 | |
| Income tax (provision) benefit from realized gain on investments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Net change in unrealized appreciation (depreciation) on investments | |
| - | | |
| - | | |
| - | | |
| (583,659 | ) | |
| (583,659 | ) |
| Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (150,134 | ) | |
| (150,134 | ) |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| (123,157 | ) | |
| (123,157 | ) |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (12,078,766 | ) | |
| (12,078,766 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Proceeds from issuance of common stock | |
| 58,962 | | |
| 59 | | |
| 1,507,206 | | |
| - | | |
| 1,507,265 | |
| Capital contribution from Manager | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Stock dividend distribution | |
| 59,124 | | |
| 59 | | |
| 1,281,827 | | |
| - | | |
| 1,281,886 | |
| Offering costs | |
| - | | |
| - | | |
| (3,024 | ) | |
| - | | |
| (3,024 | ) |
| Tax reclassification of stockholders’ equity in accordance with generally accepted accounting principles | |
| - | | |
| - | | |
| - | | |
| - | | |
| | |
| Balance at November 30, 2025 | |
$ | 16,145,398 | | |
$ | 16,145 | | |
$ | 437,092,856 | | |
$ | (23,902,089 | ) | |
$ | 413,206,912 | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 7,797,648 | | |
| 7,797,648 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| (278,087 | ) | |
| (278,087 | ) |
| Income tax (provision) benefit from realized gain on investments | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Net change in unrealized appreciation (depreciation) on investments | |
| - | | |
| - | | |
| - | | |
| (9,326,511 | ) | |
| (9,326,511 | ) |
| Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| (105,281 | ) | |
| (105,281 | ) |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| (700,853 | ) | |
| (700,853 | ) |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (16,169,750 | ) | |
| (16,169,750 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Proceeds from issuance of common stock | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Repurchases of common stock | |
| (2,495 | ) | |
| (2 | ) | |
| (54,312 | ) | |
| - | | |
| (54,314 | ) |
| Capital contribution from Manager | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Stock dividend distribution | |
| 81,295 | | |
| 81 | | |
| 1,785,909 | | |
| - | | |
| 1,785,990 | |
| Offering costs | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Tax reclassification of stockholders’ equity in accordance with generally accepted accounting principles | |
| - | | |
| - | | |
| 378,024 | | |
| (378,024 | ) | |
| | |
| Balance at February 28, 2026 | |
$ | 16,224,198 | | |
$ | 16,224 | | |
$ | 439,202,477 | | |
$ | (43,062,947 | ) | |
$ | 396,155,754 | |
| | |
| | |
| | |
Capital | | |
Total | | |
| |
| | |
Common Stock | | |
in Excess | | |
Distributable | | |
| |
| | |
Shares | | |
Amount | | |
of Par Value | | |
Earnings (Loss) | | |
Net Assets | |
| Net investment income | |
| - | | |
| - | | |
| - | | |
| 7,592,987 | | |
| 7,592,987 | |
| Net realized gain (loss) from investments | |
| - | | |
| - | | |
| - | | |
| 150,207 | | |
| 150,207 | |
| Income tax (provision) benefit from realized gain on investments | |
| - | | |
| - | | |
| - | | |
| | | |
| - | |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| | | |
| - | |
| Net change in unrealized appreciation (depreciation) on investments | |
| - | | |
| - | | |
| - | | |
| (15,177,131 | ) | |
| (15,177,131 | ) |
| Net change in provision for deferred taxes on unrealized (appreciation) depreciation on investments | |
| - | | |
| - | | |
| - | | |
| 530,824 | | |
| 530,824 | |
| Realized losses on extinguishment of debt | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Decrease from Shareholder Distributions: | |
| | | |
| | | |
| | | |
| | | |
| - | |
| Distributions of investment income | |
| - | | |
| - | | |
| - | | |
| (12,184,227 | ) | |
| (12,184,227 | ) |
| Capital Share Transactions: | |
| | | |
| | | |
| | | |
| | | |
| - | |
| Proceeds from issuance of common stock | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Repurchases of common stock | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
| Capital contribution from Manager | |
| | | |
| - | | |
| - | | |
| - | | |
| - | |
| Stock dividend distribution | |
| 64,827 | | |
| 65 | | |
| 1,386,479 | | |
| - | | |
| 1,386,544 | |
| Offering costs | |
| | | |
| - | | |
| | | |
| - | | |
| - | |
| Tax reclassification of stockholders’ equity in accordance with generally accepted accounting principles | |
| | | |
| - | | |
| - | | |
| - | | |
| - | |
| Balance at May 31, 2026 | |
$ | 16,289,025 | | |
$ | 16,289 | | |
$ | 440,588,956 | | |
$ | (62,150,287 | ) | |
$ | 378,454,958 | |
|