| Schedule of fair value hierarchy of investments |
| Schedule of fair value hierarchy of investments | |
| | | |
| | | |
| | | |
| | |
| | |
June 30, 2026 | |
| | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
| Asset Backed Securities | |
$ | — | | |
$ | — | | |
$ | 25,760 | | |
$ | 25,760 | |
| Senior Secured Debt | |
| — | | |
| — | | |
| 486,556 | | |
| 486,556 | |
| Common Equity | |
| — | | |
| — | | |
| 125 | | |
| 125 | |
| Preferred Equity | |
| — | | |
| — | | |
| 1,190 | | |
| 1,190 | |
| Partnership | |
| — | | |
| — | | |
| 6,940 | | |
| 6,940 | |
| Total | |
$ | — | | |
$ | — | | |
$ | 520,571 | | |
$ | 520,571 | |
| | |
December 31, 2025 | |
| | |
Level 1 | | |
Level 2 | | |
Level 3 | | |
Total | |
| Asset Backed Securities | |
$ | — | | |
$ | — | | |
$ | 10,047 | | |
$ | 10,047 | |
| Senior Secured Debt | |
| — | | |
| — | | |
| 433,567 | | |
| 433,567 | |
| Preferred Equity | |
| — | | |
| — | | |
| 7,368 | | |
| 7,368 | |
| Partnership | |
| — | | |
| — | | |
| 7,364 | | |
| 7,364 | |
| Total | |
$ | — | | |
$ | — | | |
$ | 458,346 | | |
$ | 458,346 | |
|
| Schedule of fair value of financial instrunments |
| Schedule of fair value of financial instrunments | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
For the Three Months Ended June 30, 2026 | |
Asset Backed Securities | | |
Senior Secured Debt | | |
Preferred Equity | | |
Common Equity | | |
Partnership | | |
Total Investments | |
| Fair value, beginning of period | |
$ | 25,715 | | |
$ | 443,011 | | |
$ | 7,554 | | |
$ | — | | |
$ | 7,003 | | |
$ | 483,283 | |
| Purchases, including capitalized PIK | |
| — | | |
| 39,774 | | |
| 142 | | |
| 125 | | |
| — | | |
| 40,041 | |
| Proceeds from sales of investments and principal repayments | |
| — | | |
| 4,191 | | |
| (6,435 | ) | |
| — | | |
| (63 | ) | |
| (2,307 | ) |
| Accretion of discount/amortization of premium | |
| (1 | ) | |
| 236 | | |
| — | | |
| — | | |
| — | | |
| 235 | |
| Net realized gain (loss) | |
| — | | |
| 17 | | |
| 10 | | |
| — | | |
| — | | |
| 27 | |
| Net change in unrealized appreciation (depreciation) | |
| 46 | | |
| (673 | ) | |
| (81 | ) | |
| — | | |
| — | | |
| (708 | ) |
| Transfers into Level 3 (1) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Transfers out of Level 3 (1) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Fair value, end of period | |
$ | 25,760 | | |
$ | 486,556 | | |
$ | 1,190 | | |
$ | 125 | | |
$ | 6,940 | | |
$ | 520,571 | |
| Net change in unrealized appreciation (depreciation) related to financial instruments still held as
of June 30, 2026 | |
$ | 46 | | |
$ | (562 | ) | |
$ | (11 | ) | |
$ | — | | |
$ | — | | |
$ | (527 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
For the Six Months Ended June 30, 2026 | |
Asset Backed Securities | | |
Senior Secured Debt | | |
Preferred Equity | | |
Common Equity | | |
Partnership | | |
Total Investments | |
| Fair value, beginning of period | |
$ | 10,047 | | |
$ | 433,567 | | |
$ | 7,368 | | |
$ | — | | |
$ | 7,364 | | |
$ | 458,346 | |
| Purchases, including capitalized PIK | |
| 18,861 | | |
| 68,908 | | |
| 328 | | |
| 125 | | |
| — | | |
| 88,222 | |
| Proceeds from sales of investments and principal repayments | |
| (3,328 | ) | |
| (11,069 | ) | |
| (6,435 | ) | |
| — | | |
| (330 | ) | |
| (21,162 | ) |
| Accretion of discount/amortization of premium | |
| (2 | ) | |
| 579 | | |
| — | | |
| — | | |
| — | | |
| 577 | |
| Net realized gain (loss) | |
| (3 | ) | |
| 64 | | |
| 10 | | |
| — | | |
| — | | |
| 71 | |
| Net change in unrealized appreciation (depreciation) | |
| 185 | | |
| (5,493 | ) | |
| (81 | ) | |
| — | | |
| (94 | ) | |
| (5,483 | ) |
| Transfers into Level 3 (1) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Transfers out of Level 3 (1) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | |
| Fair value, end of period | |
$ | 25,760 | | |
$ | 486,556 | | |
$ | 1,190 | | |
$ | 125 | | |
$ | 6,940 | | |
$ | 520,571 | |
| Net change in unrealized appreciation (depreciation) related to financial instruments still held as
of June 30, 2026 | |
$ | 185 | | |
$ | (5,270 | ) | |
$ | (11 | ) | |
$ | — | | |
$ | (94 | ) | |
$ | (5,190 | ) |
| (1) | For the three
and six months ended June 30, 2026, there were no transfers into or out of Level 3. |
| | |
| | | |
| | | |
| | |
| For the Three Months Ended June 30, 2025 | |
Senior Secured Debt | | |
Preferred Equity | | |
Total Investments | |
| Fair value, beginning of period | |
$ | 341,545 | | |
$ | 1,371 | | |
$ | 342,916 | |
| Purchases, including capitalized PIK | |
| 62,148 | | |
| 144 | | |
| 62,292 | |
| Proceeds from sales of investments and principal repayments | |
| (2,233 | ) | |
| — | | |
| (2,233 | ) |
| Accretion of discount/amortization of premium | |
| 218 | | |
| — | | |
| 218 | |
| Net realized gain (loss) | |
| 16 | | |
| — | | |
| 16 | |
| Net change in unrealized appreciation (depreciation) | |
| (461 | ) | |
| (1 | ) | |
| (462 | ) |
| Transfers into Level 3 (1) | |
| — | | |
| — | | |
| — | |
| Transfers out of Level 3 (1) | |
| — | | |
| — | | |
| — | |
| Fair value, end of period | |
$ | 401,233 | | |
$ | 1,514 | | |
$ | 402,747 | |
| Net change in unrealized appreciation (depreciation) related to financial instruments still held as
of June 30, 2025 | |
$ | (461 | ) | |
$ | (1 | ) | |
$ | (462 | ) |
| | |
| | | |
| | | |
| | |
| For the Six Months Ended June 30, 2025 | |
Senior Secured Debt | | |
Preferred Equity | | |
Total Investments | |
| Fair value, beginning of period | |
$ | 327,122 | | |
$ | 1,343 | | |
$ | 328,465 | |
| Purchases, including capitalized PIK | |
| 91,620 | | |
| 144 | | |
| 91,764 | |
| Proceeds from sales of investments and principal repayments | |
| (17,648 | ) | |
| — | | |
| (17,648 | ) |
| Accretion of discount/amortization of premium | |
| 687 | | |
| — | | |
| 687 | |
| Net realized gain (loss) | |
| 55 | | |
| — | | |
| 55 | |
| Net change in unrealized appreciation (depreciation) | |
| (603 | ) | |
| 27 | | |
| (576 | ) |
| Transfers into Level 3 (1) | |
| — | | |
| — | | |
| — | |
| Transfers out of Level 3 (1) | |
| — | | |
| — | | |
| — | |
| Fair value, end of period | |
$ | 401,233 | | |
$ | 1,514 | | |
$ | 402,747 | |
| Net change in unrealized appreciation (depreciation) related to financial instruments still held as
of June 30, 2025 | |
$ | (603 | ) | |
$ | 27 | | |
$ | (576 | ) |
| (1) | For the three
and six months ended June 30, 2025, there were no transfers into or out of Level 3. |
|
| Schedule of significant unobservable inputs |
| Schedule of significant unobservable inputs | |
| | | |
| |
| |
| | | |
| | | |
| | |
| | |
June 30, 2026 | |
| | |
Fair Value | | |
Valuation Technique | |
Unobservable
Input | |
Range from | | |
Range to | | |
Weighted
Average(1) | |
| Asset Backed Securities | |
$ | 25,760 | | |
Reported fair value | |
Reported fair value | |
| N/A | | |
| N/A | | |
| N/A | |
| Senior Secured Debt | |
| 341,917 | | |
Discounted cash flow | |
Discount factor | |
| 8.32 | % | |
| 20.57 | % | |
| 10.24 | % |
| | |
| (17 | ) | |
Market comparable companies | |
Enterprise value to EBITDA multiple | |
| 17.30 | x | |
| 17.30 | x | |
| 17.30 | x |
| | |
| 138,844 | | |
Broker Quotes | |
Indicative quotes for an inactive market | |
| N/A | | |
| N/A | | |
| N/A | |
| | |
| 5,812 | | |
Recent financing/transaction | |
Recent transaction price | |
| N/A | | |
| N/A | | |
| N/A | |
| Common Equity | |
| 125 | | |
Recent financing/transaction | |
Recent transaction price | |
| N/A | | |
| N/A | | |
| N/A | |
| Preferred Equity | |
| 1,190 | | |
Discounted cash flow | |
Discount factor | |
| 13.19 | % | |
| 13.19 | % | |
| 13.19 | % |
| Partnership | |
| 6,940 | | |
Adjusted reported net asset value | |
Reported net asset value | |
| N/A | | |
| N/A | | |
| N/A | |
| Total | |
$ | 520,571 | | |
| |
| |
| | | |
| | | |
| | |
| | |
December 31, 2025 | |
| | |
Fair Value | | |
Valuation Technique | |
Unobservable
Input | |
Range from | | |
Range to | | |
Weighted
Average(1) | |
| Asset Backed Securities | |
$ | 10,047 | | |
Reported fair value | |
Reported fair value | |
| N/A | | |
| N/A | | |
| N/A | |
| Senior Secured Debt | |
| 315,113 | | |
Discounted cash flow | |
Discount factor | |
| 7.87 | % | |
| 14.56 | % | |
| 9.35 | % |
| | |
| 118,296 | | |
Broker Quotes | |
Indicative quotes for an inactive market | |
| N/A | | |
| N/A | | |
| N/A | |
| | |
| 158 | | |
Recent financing/transaction | |
Recent transaction price | |
| N/A | | |
| N/A | | |
| N/A | |
| Preferred Equity | |
| 7,368 | | |
Discounted cash flow | |
Discount factor | |
| 12.52 | % | |
| 13.76 | % | |
| 13.48 | % |
| Partnership | |
| 7,364 | | |
Adjusted reported net asset value | |
Reported net asset value | |
| N/A | | |
| N/A | | |
| N/A | |
| Total | |
$ | 458,346 | | |
| |
| |
| | | |
| | | |
| | |
| (1) | Weighted averages
are calculated based on fair value of investments. |
|