united states
securities and exchange commission
washington, d.c. 20549

form n-csr

certified shareholder report of registered
management investment companies

Investment Company Act file number: 811-23328

Flat Rock Opportunity Fund
(Exact name of registrant as specified in charter)

Robert K. Grunewald,
Chief Executive Officer
680 S. Cache Street, Suite 100,
P.O. Box 7403,
Jackson, WY 83001

(Address of principal executive offices) (Zip code)

The Corporation Trust Company
Corporation Trust Center
1209 Orange Street
Wilmington, DE 19801

(Name and address of agent for service)

Copy to:

Owen J. Pinkerton, Esq.
Krisztina Nadasdy, Esq.
Eversheds Sutherland (US) LLP
700 Sixth Street, NW, Suite 700
Washington, DC 20001

(202) 383-0262

Registrant’s telephone number, including area code: (307) 500-5200

Date of fiscal year end: December 31

Date of reporting period: January 1, 2026 – June 30, 2026

 

Item 1. Reports to Stockholders.

(a)

 

Flat Rock Opportunity Fund

Portfolio Update

 

June 30, 2026 (Unaudited)

INVESTMENT OBJECTIVE

Flat Rock Opportunity Fund’s (the “Fund”) investment objective is to generate current income and, as a secondary objective, long-term capital appreciation.

PERFORMANCE as of June 30, 2026

 

 

6 Months

 

1 Year

 

3 Year

 

5 Year

 

Since
Inception
(1)

Flat Rock Opportunity Fund(2)(3)

 

-4.13%

 

-5.09%

 

7.29%

 

6.62%

 

9.07%

S&P 500 Index(4)

 

10.21%

 

22.32%

 

20.59%

 

13.40%

 

15.31%

Bloomberg US Corporate High Yield Bond Index(5)

 

1.96%

 

5.91%

 

8.85%

 

4.17%

 

5.42%

Morningstar LSTA US Leveraged Loan Index(6)

 

1.31%

 

4.36%

 

7.55%

 

6.01%

 

5.40%

(1)    The Fund commenced operations on July 2, 2018.

(2)    Performance returns are net of management fees and other Fund expenses.

(3)    The return shown is based on net asset value (“NAV”) calculated for shareholder transactions and may differ from the return shown in the Financial Highlights, which reflects adjustments made to the NAV in accordance with accounting principles generally accepted in the United States of America.

(4)    The Standard & Poor’s 500 Index (“S&P 500 Index”) is a capitalization-weighted index, representing the aggregate market value of the common equity of 500 large-capitalization stocks primarily traded on the New York Stock Exchange.

(5)    The Bloomberg US Corporate High Yield Bond Index measures the USD-denominated, high yield, fixed-rate corporate bond market.

(6)    The Morningstar LSTA US Leveraged Loan Index is a market value weighted index designed to capture the performance of the US leveraged loan market.

Performance data quoted represents past performance, which is not a guarantee of future results. Current performance may be lower or higher than the performance quoted. The principal value and investment return of an investment will fluctuate so that your shares, if repurchased by the Fund, may be worth more or less than their original cost. Total return measures net investment income and capital gain or loss from portfolio investments. All performance shown assumes reinvestment of dividends and capital gains distributions.

The Fund is a continuously offered, non-diversified, closed-end management investment company that is operated as an interval fund. The Fund is suitable only for investors who can bear the risks associated with the Fund’s limited liquidity and should be viewed as a long-term investment. The Fund’s shares have no history of public trading, nor is it intended that its shares will be listed on a national securities exchange at this time, if ever. Investing in the Fund’s shares may be speculative and involves a high degree of risk, including the risks associated with leverage. Investing in the Fund involves risk, including the risk that shareholders may receive little or no return on their investment or that shareholders may lose part or all of their investment. The Fund intends to invest primarily in the equity and, to a lesser extent, in the junior debt tranches of collateralized loan obligations (“CLOs”) and other similarly structured vehicles that own or have exposure to a pool of senior secured loans made to companies whose debt is rated below investment grade or, in limited circumstances, unrated. The Fund’s investments in the equity and junior debt tranches of CLOs are exposed to leveraged credit risk. Investments in the lowest tranches bear the highest level

Semi-Annual Report  |  June 30, 2026

1

 

Flat Rock Opportunity Fund

Portfolio Update

 

June 30, 2026 (Unaudited)

of risk. The Fund may pay distributions in significant part from sources that may not be available in the future and that are unrelated to its performance, such as a return of capital or borrowings. The amount of distributions that the Fund may pay, if any, is uncertain.

ASSET ALLOCATION as of June 30, 2026*

*      Holdings are subject to change.

        Percentages are based on net assets of the Fund.

TOP TEN HOLDINGS* as of June 30, 2026

 

% of Net Assets

Jefferies Credit Partners DL CLO Ltd., Series 2024-2A

 

7.66%

Woodmont Trust, Series 2022-9A

 

5.41%

Ivy Hill Middle Market Credit Fund XX Ltd., Series 20A

 

4.86%

New Mountain Guardian IV Rated Feeder III Ltd., Series 2024-2A

 

4.61%

Jefferies Credit Partners Direct Lending CLO Ltd., Series 2024-1A

 

4.37%

Bain Capital Global Direct Lending Fund U II RN LP, Series 2025-1A

 

4.08%

Guggenheim MM CLO, LLC, Series 2023-6A

 

3.50%

Great Lakes CLO Ltd., Series 2014-1A

 

3.31%

Barings Middle Market CLO Ltd., Series 2023-1A

 

3.24%

Brightwood Capital MM CLO Ltd., Series 2023-1A

 

3.11%

*      Holdings are subject to change and exclude cash equivalents.

2

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

Portfolio Update

 

June 30, 2026 (Unaudited)

GROWTH OF A HYPOTHETICAL $10,000 INVESTMENT

The graph below illustrates the growth of a hypothetical $10,000 investment assuming the purchase of common shares at the NAV of $20.00 on July 2, 2018 (commencement of operations) and tracking its progress through June 30, 2026.

The hypothetical $10,000 investment at inception includes changes due to share price and reinvestment of dividends and capital gains. The chart does not imply future performance. Indexes are unmanaged, do not incur fees, expenses or taxes, and cannot be invested in directly. Performance quoted does not include a deduction for taxes that a shareholder would pay on the repurchase of its shares by the Fund.

Semi-Annual Report  |  June 30, 2026

3

 

Flat Rock Opportunity Fund

Schedule of Investments

 

June 30, 2026 (Unaudited)

 

 

Principal
Amount

 

Fair Value

COLLATERALIZED LOAN OBLIGATIONS EQUITY(a)(b)(c) - 93.60%

 

 

   

 

 

Allegro CLO XIV Ltd., Series 2021-2A,
Subordinated Notes, 5.12%, 10/15/2038

 

$

22,185,800

 

$

8,671,253

ALM Ltd., Series 2020-1A,
Subordinated Notes, 0.00%, 10/15/2029

 

 

8,000,000

 

 

800

AUDAX Interests, Series 2023-8A,
19.82%, 1/20/2038

 

 

15,000,000

 

 

11,591,868

Audax Senior Debt CLO, LLC, Series 2024-9A,
Subordinated Notes, 13.75%, 4/20/2036

 

 

19,000,000

 

 

12,917,098

Audax Senior Debt CLO, LLC, Series 2025-12A,
Subordinated Notes, 15.94%, 4/22/2037

 

 

8,500,000

 

 

8,199,970

Bain Capital Credit CLO Ltd., Series 2021-3A,
Subordinated Notes, 0.00%, 7/24/2034

 

 

12,800,000

 

 

2,103,260

Bain Capital Credit CLO Ltd., Series 2025-1A,
Subordinated Notes, 3.92%, 4/23/2038

 

 

10,000,000

 

 

6,003,719

Barings Middle Market CLO Ltd., Series 2021-1A,
Subordinated Notes, 9.60%, 7/20/2033

 

 

3,240,000

 

 

2,342,739

Barings Middle Market CLO Ltd., Series 2023-IA,
Subordinated Notes, 5.98%, 1/20/2036

 

 

17,000,000

 

 

13,565,109

Benefit Street Partners CLO XXV Ltd., Series 2021-25A,
Subordinated Notes, 5.58%, 1/15/2035

 

 

9,246,257

 

 

4,851,546

BlackRock Baker CLO Ltd., Series 2021-8A,
Class VDN, 0.00%, 1/15/2034

 

 

7,347,140

 

 

424,665

BlackRock Elbert CLO V, LLC, Series 5I,
Subordinated Notes, 0.00%, 6/15/2034

 

 

6,500,000

 

 

1,712,000

BlackRock Maroon Bells CLO XI, LLC, Series 2022-1A,
Subordinated Notes, 4.91%, 1/15/2038

 

 

11,643,312

 

 

3,071,169

Blackrock Mt. Hood CLO X, LLC, Series 2023-1A,
Class VDN, 0.00%, 10/20/2037

 

 

22,231,779

 

 

8,091,800

Brightwood Capital MM CLO Ltd., Series 2023-1A,
Subordinated Notes, 12.07%, 10/15/2035

 

 

14,945,879

 

 

13,027,655

Churchill Middle Market CLO III Ltd., Series 2021-1A,
Subordinated Notes, 0.00%, 10/24/2033

 

 

21,500,000

 

 

2,150

Churchill Middle Market CLO IV Ltd., Series 2019-1I,
Subordinated Notes, 0.00%, 4/23/2036

 

 

7,000,000

 

 

4,145,646

Fortress Credit Opportunities XXVII CLO B, LLC, Series 2026-27A,
Subordinated Notes, 18.55%, 7/15/2038

 

 

2,000,000

 

 

2,000,000

Great Lakes CLO Ltd., Series 2014-1A,
Subordinated Notes, 0.67%, 10/15/2029

 

 

26,740,000

 

 

13,845,874

Guggenheim MM CLO, LLC, Series 2023-6A,
Subordinated Notes, 9.50%, 7/25/2038

 

 

20,000,000

 

 

14,667,959

See Notes to Financial Statements.

4

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

 

Schedule of Investments

   

June 30, 2026 (Unaudited)

 

 

Principal
Amount

 

Fair Value

COLLATERALIZED LOAN OBLIGATIONS EQUITY(a)(b)(c) - 93.60%

 

 

   

 

 

Ivy Hill Middle Market Credit Fund XX Ltd., Series 20A,
Subordinated Notes, 11.78%, 7/19/2037

 

$

26,899,000

 

$

20,350,023

Jefferies Credit Partners Direct Lending CLO Ltd., Series 2024-1A,
Subordinated Notes, 18.33%, 7/25/2036

 

 

20,403,000

 

 

18,304,772

Jefferies Credit Partners DL CLO Ltd., Series 2024-2A,
Subordinated Notes, 16.29%, 1/20/2037

 

 

35,272,444

 

 

32,063,290

Lake Shore MM CLO II Ltd., Series 2019-2X,
Subordinated Notes, 0.00%, 10/17/2031

 

 

1,700,000

 

 

272,000

Lake Shore MM CLO II Ltd., Series 2019-2A,
Subordinated Notes, 0.00%, 10/17/2031

 

 

17,300,000

 

 

2,768,000

Lake Shore MM CLO V, LLC, Series 2022-1A,
Subordinated Notes, 8.31%, 1/25/2037

 

 

22,400,000

 

 

10,922,474

LCM 34 Ltd., Series 34A,
Income Notes, 0.00%, 10/20/2034

 

 

8,696,000

 

 

586,410

Maranon Loan Funding Ltd., Series 2021-3A,
Subordinated Notes, 18.97%, 10/25/2036

 

 

10,000,000

 

 

6,019,446

Neuberger Berman Loan Advisers CLO Ltd., Series 2017-26A,
Subordinated Notes, 3.00%, 10/18/2038

 

 

12,000,000

 

 

3,168,690

New Mountain CLO Ltd., Series 2A,
Subordinated Notes, 0.00%, 1/15/2038

 

 

8,250,000

 

 

3,447,262

New Mountain CLO Ltd., Series 1A,
Subordinated Notes, 7.71%, 1/15/2038

 

 

10,520,364

 

 

6,390,578

New Mountain CLO Ltd., Series 3A,
Subordinated Notes, 6.75%, 10/20/2038

 

 

10,000,000

 

 

5,064,865

New Mountain CLO Ltd., Series 4A,
Subordinated Notes, 0.28%, 3/20/2038

 

 

18,604,000

 

 

8,132,778

NXT Warehouse, 12.00%, 12/31/2049(d)

 

 

6,344,974

 

 

6,344,974

Oaktree CLO Ltd., Series 2019-2A,
Subordinated Notes, 5.84%, 10/15/2037

 

 

10,880,000

 

 

2,969,466

Oaktree CLO Ltd., Series 2019-4A,
Subordinated Notes, 6.23%, 7/20/2037

 

 

9,000,000

 

 

3,798,878

Oaktree CLO Ltd., Series 2022-1A,
Subordinated Notes, 2.61%, 7/15/2038

 

 

10,333,333

 

 

4,449,919

Oaktree CLO Ltd., Series 2019-3A,
Subordinated Notes, 3.35%, 1/20/2038

 

 

8,981,520

 

 

3,824,462

OCP CLO Ltd., Series 2020-20A,
Subordinated Notes, 0.65%, 4/18/2037

 

 

6,000,000

 

 

2,816,997

OCP CLO Ltd., Series 2016-12A,
Subordinated Notes, 1.76%, 10/18/2037

 

 

15,100,000

 

 

5,609,849

Octagon Investment Partners 20-R Ltd., Series 2019-4A,
Subordinated Notes, 0.00%, 8/12/2037

 

 

51,980,000

 

 

6,751,161

See Notes to Financial Statements.

Semi-Annual Report  |  June 30, 2026

5

 

Flat Rock Opportunity Fund

Schedule of Investments

 

June 30, 2026 (Unaudited)

 

 

Principal
Amount

 

Fair Value

COLLATERALIZED LOAN OBLIGATIONS EQUITY(a)(b)(c) - 93.60%

 

 

   

 

 

Symphony CLO Ltd., Series 2023-30A,
Subordinated Notes, 0.00%, 10/20/2037

 

$

9,227,500

 

$

2,550,665

Symphony CLO XXIV Ltd., Series 2020-24X,
Subordinated Notes, 0.00%, 10/23/2035

 

 

5,000,000

 

 

1,380,950

TCP Whitney CLO Ltd., Series 2017-1I,
Subordinated Notes, 0.00%, 11/20/2037

 

 

11,500,000

 

 

2,918,852

TCP Whitney CLO, LLC, Series 2017-1A,
Subordinated Notes, 0.00%, 11/20/2037

 

 

3,575,763

 

 

1,150,364

TCW CLO Ltd., Series 2021-2A,
Subordinated Notes, 0.00%, 10/24/2038

 

 

8,125,000

 

 

2,879,094

TCW CLO Ltd., Series 2021-2A,
Income Notes, 0.00%, 10/24/2038

 

 

12,243,334

 

 

4,338,425

TCW CLO Ltd., Series 2024-2A,
Subordinated Notes, 0.00%, 7/17/2037

 

 

18,000,000

 

 

8,024,400

Voya CLO Ltd., Series 2021-1A,
Income Notes, 0.00%, 7/15/2034

 

 

6,960,000

 

 

2,480,613

Voya CLO Ltd., Series 2022-1A,
Subordinated Notes, 0.14%, 4/20/2035

 

 

8,000,000

 

 

3,394,615

Voya CLO Ltd., Series 2024-2A,
Subordinated Notes, 3.13%, 7/20/2037

 

 

10,500,000

 

 

6,559,796

Woodmont Trust, Series 2022-9A,
Subordinated Notes, 11.43%, 10/25/2036

 

 

24,084,000

 

 

22,638,929

TOTAL COLLATERALIZED LOAN OBLIGATIONS EQUITY
(Cost $434,821,096)

 

 

   

 

343,609,277

COLLATERALIZED LOAN OBLIGATIONS DEBT(a)(c) - 6.13%

 

 

   

 

 

ABPCI Direct Lending Fund ABS II LLC, Series 2022-2A,
Class C, 8.24%, 3/1/2032

 

 

6,294,875

 

 

5,822,759

Blackrock Mt. Hood CLO X, LLC, Series 2023-1A,
Class ER, 11.18%, 10/20/2037 (3M US SOFR + 750 bps)(e)

 

 

500,000

 

 

492,829

Fortress Credit Opportunities XXVII CLO B, LLC, Series 2026-27A,
Class E, 11.69%, 7/15/2038 (3M US SOFR + 800 bps)(e)

 

 

8,000,000

 

 

8,000,000

HPS Private Credit CLO LLC, Series 2024-2AR,
Class ER, 0.00%, 8/15/2039 (3M US SOFR + 725 bps)(e)(f)

 

 

7,000,000

 

 

7,000,000

Lake Shore MM CLO V, LLC, Series 2022-1A,
Class CR, 11.98%, 1/15/2037 (3M US SOFR + 831 bps)(e)

 

 

1,200,000

 

 

1,196,844

TOTAL COLLATERALIZED LOAN OBLIGATIONS DEBT
(Cost $22,198,056)

 

 

   

 

22,512,432

See Notes to Financial Statements.

6

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

 

Schedule of Investments

   

June 30, 2026 (Unaudited)

 

 

Principal
Amount

 

Fair Value

FEEDER FUND INVESTMENTS - EQUITY(a)(c)(g) - 9.92%

 

 

   

 

 

Bain Capital Global Direct Lending Fund U II RN LP, Series 2025-1A,
Subordinated Notes, 0.00%, 6/18/2036

 

$

19,000,000

 

$

17,100,000

New Mountain Guardian IV Rated Feeder III Ltd., Series 2024-2A,
Subordinated Notes, 6.50%, 8/28/2037

 

 

20,000,000

 

 

19,300,000

TOTAL FEEDER FUND INVESTMENTS - EQUITY
(Cost $37,219,917)

 

 

   

 

36,400,000

FEEDER FUND INVESTMENTS - DEBT(a)(c)(e)(h) - 0.14%

 

 

   

 

 

Bain Capital Global Direct Lending Fund U II RN LP, Series 2025-1A,
Class D, 12.29%, 6/18/2036 (3M US SOFR + 800 bps)

 

 

500,000

 

 

498,000

TOTAL FEEDER FUND INVESTMENTS - DEBT
(Cost $495,371)

 

 

   

 

498,000

FIRST LIEN SENIOR SECURED DEBT(a)(c)(i) - 0.30%

 

 

   

 

 

SonicWall, Series 2A, 4/26/2030

 

 

2,293,362

 

 

1,091,411

TOTAL FIRST LIEN SENIOR SECURED DEBT
(Cost $2,293,362)

 

 

   

 

1,091,411

CLOSED END FUNDS - 0.72%

 

 

Shares

 

 

 

Eagle Point Income Company, Inc.,
USD Class

 

 

263,377

 

 

2,652,206

TOTAL CLOSED END FUNDS
(Cost $2,731,193)

 

 

   

 

2,652,206

SHORT-TERM INVESTMENTS - 1.67%

 

 

   

 

 

MONEY MARKET FUNDS - 1.67%

 

 

   

 

 

First American Government Obligations Fund,
Class X, 3.57%(j)

 

 

6,144,419

 

 

6,144,419

TOTAL SHORT-TERM INVESTMENTS
(Cost $6,144,419)

 

 

   

 

6,144,419

TOTAL INVESTMENTS - 112.48%
(Cost $505,903,414)

 

 

   

 

412,907,745

Liabilities in Excess of Other Assets - (12.48)%

 

 

   

 

(45,811,676)

NET ASSETS - 100.00%

 

 

   

$

367,096,069

(a)   The level 3 assets were a result of unavailable quoted prices from an active market or the unavailability of other significant observable inputs.

(b)   Collateralized loan obligations (“CLO”) equity positions are entitled to recurring distributions which are generally equal to the remaining cash flow of payments made by underlying securities less contractual payments to debt holders and CLO expenses. The effective yield is estimated based upon the current projection of the amount and timing of these recurring distributions in addition to

See Notes to Financial Statements.

Semi-Annual Report  |  June 30, 2026

7

 

Flat Rock Opportunity Fund

Schedule of Investments

 

June 30, 2026 (Unaudited)

the estimated amount of terminal principal payment. Effective yields for the CLO equity positions are updated generally once a quarter or in connection with a transaction such as an add-on purchase, refinancing or reset. The estimated yield and investment cost may ultimately not be realized. Total fair value of the securities is $343,609,277, which represents 93.60% of net assets as of June 30, 2026.

(c)    Securities are exempt from registration under the Securities Act of 1933 and are deemed to be “restricted” securities. As of June 30, 2026, the total fair value of these securities amounts to $404,111,120, which represents 110.08% of net assets.

(d)   Positions represent investments in a warehouse facility, which is a financing structure intended to aggregate loans that may be used to form the basis of a CLO position.

(e)    Variable rate security. Interest rate resets periodically. The rate shown is the effective interest rate as of June 30, 2026. For securities based on a published reference rate and spread, the reference rate and spread (in basis points) are indicated parenthetically. Certain variable rate securities are not based on a published reference rate and spread but are determined by the issuer or agent and are based on current market conditions. These securities, therefore, do not indicate a reference rate and spread.

(f)    Purchase of this security was settled after June 30, 2026.

(g)   Equity tranches in securitizations of limited partnership interests in a loan fund (“Feeder Fund Investments — Equity”) are entitled to recurring distributions, which are generally equal to the remaining cash flow of payments made by the underlying loan fund less contractual payments to debt holders and fund expenses. The effective yield is estimated based upon the current projections of the amount and timing of these recurring distributions in addition to the estimated amount of the terminal principal payment. Effective yields are generally updated once a quarter or in connection with events such as an add-on purchase, refinancing or reset. The estimated yield and investment cost may ultimately not be realized. As of June 30, 2026, the total fair value of Feeder Fund Investments — Equity was $36,400,000, representing 9.92% of net assets.

(h)   Debt tranches in securitizations of limited partnership interests in a loan fund (“Feeder Fund Investments — Debt”) are entitled to contractual interest payments derived from the cash flows generated by the underlying loan fund. As of June 30, 2026, the total fair value of Feeder Fund Investments — Debt was $498,000, representing 0.14% of net assets.

(i)    SonicWall was a loan held within a CLO warehouse managed by Fortress, in which the Fund held an equity interest. Upon the conversion of the warehouse into FCO 2026-27A, the loan was identified as ineligible for inclusion in the CLO’s collateral pool. Although the loan remains held within the CLO structure, the economic interests in the loan were retained by Flat Rock Opportunity Fund and the other equity investors in the original warehouse entity, rather than being included in the FCO 2026-27A waterfall.

(j)    Rate disclosed is the seven-day effective yield as of June 30, 2026.

Investment Abbreviations:

SOFR - Secured Overnight Financing Rate

Reference Rates: 
3M US SOFR - 3 Month SOFR as of June 30, 2026 was 3.73%.

See Notes to Financial Statements.

8

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

 

Statement of Assets and Liabilities

   

June 30, 2026 (Unaudited)

Assets

 

 

 

Investments at fair value (cost $505,903,414)

 

$

412,907,745

Interest receivable

 

 

6,654,011

Fee rebate

 

 

1,364,111

Dividends receivable

 

 

149,929

Cash

 

 

44,679

Receivable for fund shares sold

 

 

26,478

Prepaid expenses and other assets

 

 

48,239

Total assets

 

 

421,195,192

Liabilities

 

 

 

Mandatorily redeemable preferred stock (net of deferred financing costs of $374,640(a) (see Note 9)

 

$

44,625,360

Payable for securities purchased

 

 

7,000,000

Payable for excise tax

 

 

808,449

Due to broker

 

 

761,846

Management fee payable

 

 

429,623

Dividends payable on redeemable preferred stock (see Note 9)

 

 

117,537

Payable to transfer agent

 

 

117,121

Payable for audit and tax service fees

 

 

98,532

Payable for fund accounting and administration fees

 

 

53,093

Payable to trustees

 

 

24,797

Payable for custodian fees

 

 

6,416

Other accrued expenses

 

 

56,349

Total liabilities

 

 

54,099,123

Net Assets

 

$

367,096,069

Commitments and Contingencies (see Note 11)

 

 

 

Net Assets Consist Of:

 

 

 

Paid-in capital

 

$

495,359,445

Accumulated deficit

 

 

(128,263,376)

Net Assets

 

$

367,096,069

Pricing of Shares

 

 

 

Net Assets

 

 

367,096,069

Shares of beneficial interest outstanding
(Unlimited number of shares, at $0.001 par value per share)

 

 

25,526,774

Net asset value and offering price per share

 

$

14.38

(a)    $10,000 liquidation value per share. 4,500 shares authorized, issued and outstanding.

See Notes to Financial Statements.

Semi-Annual Report  |  June 30, 2026

9

 

Flat Rock Opportunity Fund

Statement of Operations

 

For the six months ended June 30, 2026 (Unaudited)

Investment Income

 

 

 

Interest income

 

$

16,673,636

Dividend income

 

 

1,399,871

Excise tax benefit

 

 

141,915

Total Investment Income

 

 

18,215,422

Expenses

 

 

 

Management fees

 

 

2,702,497

Dividends on redeemable preferred stock

 

 

1,326,453

Transfer agent fees and expenses

 

 

339,589

Accounting and administration fees

 

 

165,466

Audit and tax service fees

 

 

98,532

Amortization of deferred financing costs

 

 

58,620

Printing expenses

 

 

45,819

Legal fees

 

 

39,318

Registration expenses

 

 

32,285

Trustee expenses

 

 

24,797

Custodian expenses

 

 

20,360

Insurance expenses

 

 

14,015

Compliance expenses

 

 

11,882

Miscellaneous expenses

 

 

76,563

Total expenses

 

 

4,956,196

Net Investment Income

 

 

13,259,226

Realized and Change in Unrealized Gain/(Loss) from Investments

 

 

 

Net realized loss on sale of investments

 

 

(3,050,174)

Net change in unrealized appreciation/(depreciation) from investments

 

 

(27,412,127)

Net realized and change in unrealized loss from investments

 

 

(30,462,301)

Net Decrease in Net Assets Resulting from Operations

 

$

(17,203,075)

See Notes to Financial Statements.

10

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

Statements of Changes in Net Assets

 

June 30, 2026 (Unaudited)

 

For The
Six Months
Ended
June 30,
2026
(Unaudited)

 

For The Year
Ended
December 31,
2025

Increase/(Decrease) In Net Assets Resulting From Operations

 

 

   

 

 

Net investment income

 

$

13,259,226

 

$

42,355,621

Net realized loss on sale of investments

 

 

(3,050,174)

 

 

(22,500)

Net change in unrealized appreciation/(depreciation) from investments

 

 

(27,412,127)

 

 

(48,952,037)

Net decrease in net assets resulting from operations

 

 

(17,203,075)

 

 

(6,618,916)

Distributions To Shareholders

 

 

   

 

 

Distributions paid from earnings

 

 

(26,799,072)

 

 

(63,455,371)

Decrease in net assets from distributions to shareholders

 

 

(26,799,072)

 

 

(63,455,371)

Capital Share Transactions

 

 

   

 

 

Proceeds from shares sold

 

 

26,345,211

 

 

169,437,317

Reinvestment of distributions

 

 

5,337,890

 

 

18,655,871

Cost of shares repurchased

 

 

(39,213,735)

 

 

(85,289,917)

Net increase/(decrease) in net assets resulting from capital share transactions

 

 

(7,530,634)

 

 

102,803,271

Net increase/(decrease) in net assets

 

 

(51,532,781)

 

 

32,728,984

Net Assets

 

 

   

 

 

Beginning of period

 

 

418,628,850

 

 

385,899,866

End of period

 

$

367,096,069

 

$

418,628,850

Share Transactions

 

 

   

 

 

Shares sold

 

 

1,741,111

 

 

9,511,178

Shares issued in reinvestment of distributions

 

 

357,075

 

 

1,075,967

Shares repurchased

 

 

(2,697,720)

 

 

(4,932,967)

Net increase/(decrease) in share transactions

 

 

(599,534)

 

 

5,654,178

See Notes to Financial Statements.

Semi-Annual Report  |  June 30, 2026

11

 

Flat Rock Opportunity Fund

Statement of Cash Flows

 

For the six months ended June 30, 2026 (Unaudited)

CASH FLOWS RESULTING FROM OPERATING ACTIVITIES:

 

 

 

Net decrease in net assets resulting from operations

 

$

(17,203,075)

Adjustments to reconcile net decrease in net assets resulting from operations to net cash used in operating activities:

 

 

 

Purchase of investment securities

 

 

(32,028,332)

Proceeds from sales of investment securities

 

 

42,138,858

Net sales of short-term investments securities

 

 

(6,144,419)

Amortization of premium and accretion of discount on investments, net

 

 

12,238,421

Amortization of deferred financing costs

 

 

58,621

Net realized (gain)/loss on:

 

 

 

Investments

 

 

3,050,174

Net change in unrealized (appreciation)/depreciation on:

 

 

 

Investments

 

 

27,412,127

(Increase)/Decrease in assets:

 

 

 

Interest receivable

 

 

6,997,910

Dividends receivable

 

 

(86,586)

Fee Rebate

 

 

59,748

Prepaid expenses and other assets

 

 

5,437

Increase/(Decrease) in liabilities:

 

 

 

Payable for excise tax

 

 

(141,915)

Management fee payable

 

 

(76,962)

Due to broker

 

 

761,846

Payable for audit and tax service fees

 

 

(99,468)

Payable to trustees

 

 

24,797

Payable for fund accounting and administration fees

 

 

22,653

Payable to transfer agent

 

 

50,917

Incentive fee payable

 

 

(2,117,282)

Payable for custodian fees

 

 

(1,587)

Other accrued expenses

 

 

(29,926)

Net cash used in operating activities

 

$

34,891,957

See Notes to Financial Statements.

12

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

 

Statement of Cash Flows

   

For the six months ended June 30, 2026 (Unaudited)

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

Proceeds from shares sold

 

$

26,733,335

Cost of shares repurchased

 

 

(39,213,735)

Distributions paid (net of reinvestments)

 

 

(21,461,182)

Decrease in dividends payable on redeemable preferred stock

 

 

(8,546)

Net cash provided by financing activities

 

 

(33,950,128)

Net increase/(decrease) in cash

 

 

941,829

Cash and due to custodian, beginning of period

 

$

(897,150)

Cash and due to custodian, end of period

 

$

44,679

Non-cash financing activities not included herein consist of:

 

 

 

Reinvestment of dividends and distributions:

 

$

5,337,890

Supplemental Disclosure of Cash Flow Information

 

 

 

Cash paid for dividends on mandatorily redeemable preferred stock:

 

$

1,335,000

See Notes to Financial Statements.

Semi-Annual Report  |  June 30, 2026

13

 

Flat Rock Opportunity Fund

Financial Highlights

   
 

For the
Six Months
Ended
June 30,
2026
(Unaudited)

 

For the Year
Ended
December 31,
2025*

 

For the Year
Ended
December 31,
2024*

 

For the Year
Ended
December 31,
2023

 

For the Year
Ended
December 31,
2022

 

For the Year
Ended
December 31,
2021

Per Share Operating Performance

 

 

   

 

   

 

   

 

   

 

   

 

 

Net asset value, beginning of period

 

$

     16.02

 

$

     18.85

 

$

19.21

 

$

18.72

 

$

22.21

 

$

19.70

Income/(loss) from investment operations:

 

 

   

 

   

 

   

 

   

 

   

 

 

Net investment income(a)

 

 

0.50

 

 

1.71

 

 

2.68

 

 

2.94

 

 

3.05

 

 

3.03

Net realized and unrealized gains/(losses) from investments

 

 

(1.12)

 

 

(1.96)

 

 

(0.03)

 

 

0.29

 

 

(3.54)

 

 

1.61

Total income/(loss) from investment operations

 

 

(0.62)

 

 

(0.25)

 

 

2.65

 

 

3.23

 

 

(0.49)

 

 

4.64

Less distributions:

 

 

   

 

   

 

   

 

   

 

   

 

 

Net investment income

 

 

(1.02)

 

 

(2.58)

 

 

(3.01)

 

 

(2.74)

 

 

(2.92)

 

 

(2.12)

Net realized gains

 

 

 

 

 

 

 

 

 

 

(0.08)

 

 

(0.01)

Total distributions

 

 

(1.02)

 

 

(2.58)

 

 

(3.01)

 

 

(2.74)

 

 

(3.00)

 

 

(2.13)

Net increase/(decrease) in net asset value

 

 

(1.64)

 

 

(2.83)

 

 

(0.36)

 

 

0.49

 

 

(3.49)

 

 

2.51

Net asset value, end of period

 

$

14.38

 

$

16.02

 

$

18.85

 

$

19.21

 

$

18.72

 

$

22.21

Total return(b)

 

 

(4.13)%(c)

 

 

(1.48)%

 

 

14.73%

 

 

18.84%

 

 

(2.49)%

 

 

24.30%

Ratios/Supplemental Data:

 

 

   

 

   

 

   

 

   

 

   

 

 

Net assets, end of period (in thousands)

 

$

367,096

 

$

418,629

 

$

385,900

 

$

226,845

 

$

192,178

 

$

165,714

Ratios To Average Net Assets (including interest on credit facility and dividends on redeemable preferred stock)(d)

 

 

   

 

   

 

   

 

   

 

   

 

 

Ratio of expenses to average net assets including fee waivers and reimbursements

 

 

2.45%(e)

 

 

4.69%(f)

 

 

6.78%(g)

 

 

8.47%

 

 

8.73%

 

 

7.62%

Ratio of expenses to average net assets excluding fee waivers and reimbursements

 

 

2.45%(e)

 

 

4.71%

 

 

6.79%

 

 

8.47%

 

 

8.73%

 

 

7.62%

Ratio of net investment income to average net assets including fee waivers and reimbursements

 

 

6.75%(e)

 

 

9.76%

 

 

13.91%

 

 

15.74%

 

 

14.94%

 

 

13.92%

Ratio of net investment income to average net assets excluding fee waivers and reimbursements

 

 

6.75%(e)

 

 

9.74%

 

 

13.90%

 

 

15.74%

 

 

14.94%

 

 

13.92%

See Notes to Financial Statements.

14

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

 

Financial Highlights

     
 

For the
Six Months
Ended
June 30,
2026
(Unaudited)

 

For the Year
Ended
December 31,
2025*

 

For the Year
Ended
December 31,
2024*

 

For the Year
Ended
December 31,
2023

 

For the Year
Ended
December 31,
2022

 

For the Year
Ended
December 31,
2021

Ratios To Average Net Assets (excluding interest on credit facility and dividends on redeemable preferred stock)(d)

 

 

   

 

   

 

   

 

   

 

   

 

 

Ratio of expenses to average net assets including fee waivers and reimbursements

 

 

1.75%(e)

 

 

4.04%(f)

 

 

5.20%(g)

 

 

5.63%

 

 

5.78%

 

 

5.61%

Ratio of expenses to average net assets excluding fee waivers and reimbursements

 

 

1.75%(e)

 

 

4.06%

 

 

5.21%

 

 

5.63%

 

 

5.78%

 

 

5.61%

Ratio of net investment income to average net assets including fee waivers and reimbursements

 

 

7.45%(e)

 

 

10.41%

 

 

15.49%

 

 

18.58%

 

 

17.89%

 

 

15.92%

Ratio of net investment income to average net assets excluding fee waivers and reimbursements

 

 

7.45%(e)

 

 

10.39%

 

 

15.48%

 

 

18.58%

 

 

17.89%

 

 

15.92%

Portfolio turnover rate

 

 

9%(c)

 

 

5%

 

 

23%

 

 

23%

 

 

19%

 

 

99%

Credit Facility:

 

 

   

 

   

 

   

 

   

 

   

 

 

Aggregate principal amount, end of period (000s):

 

$

 

$

 

$

 

$

49,000(h)

 

$

49,000(h)

 

$

37,000(h)

Assets Coverage, end of period per $1,000:(i)

 

 

 

 

 

 

 

 

5,642(h)

 

 

4,932(h)

 

 

5,505(h)

Redeemable Preferred Stock:

 

 

   

 

   

 

   

 

   

 

   

 

 

Liquidation value, end of period (000s):

 

$

45,000

 

$

45,000

 

$

45,000

 

$

45,000

 

$

45,000

 

$

25,000

Asset coverage, end of period per share:(j)

 

 

41,184

 

 

46,375

 

 

43,103

 

 

27,197

 

 

23,730

 

 

19,078

*      Includes adjustments in accordance with accounting principles generally accepted in the United States and, consequently, the NAVs for financial reporting purposes and the returns based upon those NAVs may differ from the NAVs and returns for shareholder transactions.

(a)    Based on average shares outstanding during the period.

(b)    Total return in the above table represents the rate that the investor would have earned or lost on an investment in the Fund, assuming reinvestment of dividends.

(c)    Not annualized.

(d)    Interest expense relates to the Fund’s mandatorily redeemable preferred stock (see note 9) and includes both dividends and the amortization of debt issuance costs.

(e)    Annualized.

See Notes to Financial Statements.

Semi-Annual Report  |  June 30, 2026

15

 

Flat Rock Opportunity Fund

Financial Highlights

   

(f)    The ratio of expenses to average net assets, including fee waivers, includes $79,423 in voluntary advisory fee waivers, representing (0.02)%. This voluntary waiver is not subject to recoupment.

(g)    The ratio of expenses to average net assets, including fee waivers, includes $20,987 in voluntary advisory fee waivers, representing (0.01)%. This voluntary waiver is not subject to recoupment.

(h)    During the years ended December 31, 2021, 2022, and 2023, the Fund maintained a credit facility. The facility matured on September 18, 2024 and was not renewed.

(i)    Calculated by subtracting the Fund’s total liabilities (excluding the Credit Facility and accumulated unpaid interest on the Credit Facility) from the Fund’s total assets and dividing by the outstanding Credit Facility balance.

(j)    Asset coverage ratio is calculated by subtracting the Fund’s total liabilities (excluding the liquidation value of the Fund’s mandatorily redeemable preferred stock including distributions payable on the Fund’s mandatorily redeemable preferred stock) from the Fund’s total assets and dividing by the liquidation value of the Fund’s mandatorily redeemable preferred stock. The asset coverage per share figure is expressed in terms of dollar amounts per share of outstanding preferred stock.

See Notes to Financial Statements.

16

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

1. ORGANIZATION

Flat Rock Opportunity Fund (the “Fund”) is registered under the Investment Company Act of 1940, as amended, (the “1940 Act”) as a non-diversified, closed-end management investment company. The shares of beneficial interest of the Fund (the “Shares”) are continuously offered under Rule 415 under the Securities Act of 1933, as amended (the “Securities Act”). The Fund operates as an interval fund pursuant to Rule 23c-3 under the 1940 Act and has adopted a fundamental policy to conduct quarterly repurchase offers at net asset value (“NAV”).

The Fund’s investment objective is to generate current income and, as a secondary objective, long- term capital appreciation.

The Fund was formed as a Delaware statutory trust on February 12, 2018, and operates pursuant to a Second Amended and Restated Agreement and Declaration of Trust governed by and interpreted in accordance with the laws of the State of Delaware. The Fund had no operations from that date to July 2, 2018, other than those related to organizational matters and the registration of its Shares under applicable securities laws.

The Fund has adopted Financial Accounting Standards Board (“FASB”) Accounting Standards Update 2023-07, Segment Reporting (Topic 280) — Improvements to Reportable Segment Disclosures. Adoption of the standard impacted financial statement disclosures only and did not affect the Fund’s financial position or the results of its operations. An operating segment is defined in Topic 280 as a component of a public entity that engages in business activities from which it may recognize revenues and incur expenses, has operating results that are regularly reviewed by the public entity’s chief operating decision maker (“CODM”) to make decisions about resources to be allocated to the segment and assess its performance, and has discrete financial information available. The CODM is the President and Chief Executive Officer of the Fund. The Fund operates as a single operating segment. The Fund’s income, expenses, assets, changes in net assets resulting from operations and performance are regularly monitored and assessed as a whole by the CODM responsible for oversight functions of the Fund, using the information presented in the financial statements and financial highlights.

2. SIGNIFICANT ACCOUNTING POLICIES

The following is a summary of significant accounting policies followed by the Fund in preparation of its financial statements in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The Fund is an investment company under U.S. GAAP and follows the investment company accounting and reporting guidance of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946.

Use of Estimates: The preparation of the financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported amounts of increases and decreases in net assets from operations during the period. Actual results could differ from these estimates.

Preferred Shares: In accordance with ASC 480-10-25, the Fund’s mandatorily redeemable preferred stock has been classified as debt on the Statement of Assets and Liabilities. Refer to “Note 9. Mandatorily Redeemable Preferred Stock” for further details.

   

Semi-Annual Report  |  June 30, 2026

17

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

Security Valuation: The Fund determines the NAV of its Shares daily as of the close of regular trading (normally, 4:00 p.m., Eastern time) on each day that the New York Stock Exchange (“NYSE”) is open for business.

The 1940 Act requires the Fund to determine the value of its portfolio securities using market quotations when “readily available,” and when market quotations are not readily available, portfolio securities must be valued at fair value, as determined in good faith by the Fund’s board of trustees (the “Board”). As stated in Rule 2a-5 under the 1940 Act (“Rule 2a-5”), determining fair value in good faith requires (i) assessment and management of risks, (ii) establishment of fair value methodologies, (iii) testing of fair value methodologies, and (iv) evaluation of pricing services. Under Rule 2a-5, a fund’s board may designate the fund’s adviser as “valuation designee” to perform fair value determinations. The Board, including a majority of the members of the Board (the “Trustees”) who are not “interested persons” of the Fund, as such term is defined in the 1940 Act, has designated Flat Rock Global, LLC (the “Adviser”) to perform fair value determinations and act as “valuation designee” for the Fund’s investments.

The Fund records its investments at fair value, which is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The valuation techniques used to determine fair value are further discussed below.

It is the policy of the Fund to value its portfolio securities using market quotations when readily available. For purposes of this policy, a market quotation is readily available only when that quotation is a quoted price (unadjusted) in active markets for identical investments that the Fund can access at the measurement date, provided that a quotation will not be readily available if it is not reliable. If market quotations are not readily available, securities or other assets will be valued at their fair market value as determined using the valuation methodologies approved by the Board.

Equity securities for which market quotations are available are generally valued at the last sale price or official closing price on the primary market or exchange on which they trade.

Short-term debt securities having a remaining maturity of 60 days or less when purchased are valued at cost adjusted for amortization of premiums and accretion of discounts, which approximates fair value.

The Fund primarily invests in the equity or junior debt tranches of collateralized loan obligations (“CLOs”). In valuing such investments, the Adviser considers a number of factors, including: 1) the indicative prices provided by a recognized, independent third-party industry pricing service, and the implied yield of such prices; 2) recent trading prices for specific investments; 3) recent purchases and sales known to the Adviser in similar securities; 4) the indicative prices for specific investments and similar securities provided by the broker who arranges transactions in such CLOs; and 5) the Adviser’s own models, which will incorporate inputs that may include, but not limited to, assumptions for future loan default rates, recovery rates, prepayment rates, and discount rates — all of which are determined by considering: a) observable and third-party market data; b) assumptions related to the underlying assets in the CLO that are provided by the Underlying Manager; and c) prevailing general market assumptions and conventions, as well as those of the Adviser. While the use of an independent third-party industry pricing service can be a source for valuing the Fund’s CLO investments, the Adviser will not use the price provided by a third-party service if it believes that the price does not accurately reflect fair value and will instead utilize another methodology outlined above to make its own assessment of fair value. At the same time, the Adviser may create a pricing challenge to the industry pricing service, in which it asks the pricing service to review their price to bring it in line with what the Adviser believes is the appropriate fair value.

   

18

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

The Fund may invest in interests or shares in private investment companies and/or funds (“Private Investment Funds”) where the NAV is calculated and reported by respective unaffiliated investment managers on a monthly or quarterly basis. Unless the Adviser is aware that a value reported to the Fund by a portfolio, underlying manager, or administrator does not accurately reflect the value of the Fund’s interest in that Private Investment Fund, the Adviser will use the NAVs provided by the Private Investment Funds as a practical expedient to estimate the fair value of such interests.

The Fund may also invest directly in senior secured loans of U.S. middle-market companies (“Senior Loans”) (either in the primary or secondary markets). The Fund’s Senior Loans are valued without accrued interest, and accrued interest is reported as income in the Fund’s Statement of Operations.

Certain of the Senior Loans held by the Fund will be broadly syndicated loans. Broadly syndicated loans will be valued by using readily available market quotations or indicative market quotations provided by an independent, third-party pricing service.

For each Senior Loan held by the Fund, that is either: 1) not a broadly syndicated loan; or 2) is a broadly-syndicated loan but has limited liquidity such that the Adviser determines that readily available or indicative market quotations do not reflect fair value, the Adviser will employ the methodology it deems most appropriate to fair value the Senior Loan. For the period before such a Senior Loan begins providing quarterly financial updates, the Senior Loan’s fair value will usually be listed as the cost at which the Fund purchased the Senior Loan. For all other such Senior Loans, the Adviser will fair value each of these on a quarterly basis after the underlying portfolio company has reported its most recent quarterly financial update. These fair value calculations involve significant professional judgment by the Adviser in the application of both observable and unobservable attributes, and it is possible that the fair value determined for a Senior Loan may differ materially from the value that could be realized upon the sale of the Senior Loan. There is no single standard for determining the fair value of an investment. Accordingly, the methodologies the Adviser may use to fair value the Senior Loan may include: 1) fair values provided by an independent third-party valuation firm; 2) mark-to-model valuation techniques; and 3) matrix pricing.

For each Senior Loan that is either: 1) not a broadly syndicated loan; or 2) is a broadly syndicated loan but has limited liquidity such that the Adviser determines that readily available or indicative market quotations do not reflect fair value, the Adviser may adjust the value of the Senior Loan between quarterly valuations based on changes in the capital markets. To do this, as a proxy for discount rates and market comparables, the Adviser may look to the Morningstar LSTA U.S. Leveraged Loan 100 Index (the “LSTA Index”). The LSTA Index is an equal value-weighted index designed to track the performance of the largest U.S. leveraged loan facilities. The LSTA Index is comprised of senior secured loans denominated in U.S. dollars that meet certain selection criteria. If there are significant moves in the LSTA Index, the Adviser may adjust the value of the Senior Loan using its discretion.

In addition, the values of the Fund’s Senior Loans may be adjusted daily based on changes to the estimated total return that the asset will generate. The Adviser will monitor these estimates and update them as necessary if macro or individual changes warrant any adjustments.

Federal Income Taxes: The Fund has elected to be treated for U.S. federal income tax purposes as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (“Code”). Accordingly, the Fund will generally not pay corporate-level U.S. federal income

   

Semi-Annual Report  |  June 30, 2026

19

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

taxes on any net ordinary income or capital gains that are timely distributed to shareholders. To qualify as a RIC, the Fund must, among other things, meet certain source-of-income and asset diversification requirements and timely distribute at least 90% of its investment company taxable income each year to its shareholders.

The Fund’s management has analyzed the Fund’s tax positions and has concluded that no liability for unrecognized tax benefits should be recorded related to uncertain tax positions taken on returns filed for the open tax years ended December 31, 2022 to December 31, 2025, or expected to be taken in the Fund’s December 31, 2025 year-end tax returns. The Fund files U.S. federal, state, and local tax returns as required. The Fund’s tax returns are subject to examination by the relevant tax authorities until expiration of the applicable statute of limitations, which is generally three years after the filing of the tax return for federal purposes and four years for most state returns.

The Fund recognizes interest and penalties, if any, related to unrecognized tax benefits as income tax expenses on the Statement of Operations. During the six months ended June 30, 2026, upon completion of the Fund’s calendar 2025 federal excise tax computation, the Fund reversed $714,627 of excise tax accrued on December 31, 2025, and recorded $438,113 of excise tax for calendar 2026. The net benefit of $141,915 is included in excise tax benefit on the Statement of Operations. The Fund did not incur any interest or penalties.

Securities Transactions and Investment Income: Investment security transactions are accounted for on a trade date basis. Dividend income is recorded on the ex-dividend date. Discounts and premiums on securities purchased are amortized or accreted using the effective interest method. Realized gains and losses from securities transactions and unrealized appreciation and depreciation of securities are determined using the identified cost basis method for financial reporting purposes. Interest income from investments in the “equity” tranche of CLO funds is recorded based upon an estimate of an effective yield to expected maturity utilizing assumed cash flows in accordance with FASB ASC 325-40, Beneficial Interests in Securitized Financials Assets.

Distributions to Shareholders: The Fund normally pays dividends, if any, monthly, and distributes capital gains, if any, on an annual basis. Income dividend distributions are derived from dividends and interest income the Fund receives from its investments, including short term capital gains. Long term capital gain distributions are derived from gains realized when the Fund sells a security it has owned for more than one year.

Cash and Cash Equivalents: Cash and cash equivalents (e.g., U.S. Treasury bills) may include demand deposits and highly liquid investments with original maturities of three months or less. Cash and cash equivalents are carried at cost, which approximates fair value. The Fund deposits its cash and cash equivalents with highly rated banking corporations and, at times, may exceed the insured limits under applicable law.

   

20

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

3. FAIR VALUE MEASUREMENTS

The Fund utilizes various inputs to measure the fair value of its investments. Observable inputs reflect the assumptions market participants would use in pricing the asset or liability that are developed based on market data obtained from sources independent of the reporting entity. Unobservable inputs reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability that are developed based on the best information available. These inputs are categorized in the following hierarchy under applicable financial accounting standards:

 

Level 1

 

-

 

Unadjusted quoted prices in active markets for identical assets and liabilities that the Fund has the ability to access at the measurement date.

   

Level 2

 

-

 

Significant observable inputs (including quoted prices for the identical instrument on an inactive market, quoted prices for similar instruments, interest rates, prepayment spreads, credit risk, yield curves, default rates and similar data).

   

Level 3

 

-

 

Significant unobservable inputs (including the Fund’s own assumptions in determining the fair value of the investments) to the extent relevant observable inputs are not available, for the asset or liability at the measurement date.

The availability of observable inputs can vary from security to security and is affected by a wide variety of factors, including, for example, the type of security, whether the security is new and not yet established in the marketplace, the liquidity of markets, and other characteristics particular to the security. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Accordingly, the degree of judgment exercised in determining fair value is greatest for instruments categorized in Level 3.

The inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure purposes, the level in the fair value hierarchy within which the fair value measurement falls is determined based on the lowest level input that is significant to the fair value measurement in its entirety. The inputs used for valuing securities are not necessarily an indication of the risk associated with investing in those securities.

The following table summarizes the inputs used to value the Fund’s investments under the fair value hierarchy levels as of June 30, 2026:

 

Valuation Inputs

   

Investments in Securities at Value

 

Level 1

 

Level 2

 

Level 3

 

Total

Collateralized Loan Obligations Equity

 

$

 

$

 

$

343,609,277

 

$

343,609,277

Collateralized Loan Obligations Debt

 

 

 

 

 

 

22,512,432

 

 

22,512,432

Feeder Fund Investments - Equity

 

 

 

 

 

 

36,400,000

 

 

36,400,000

Feeder Fund Investments - Debt

 

 

 

 

 

 

498,000

 

 

498,000

First Lien Senior Secured Debt

 

 

 

 

 

 

1,091,411

 

 

1,091,411

Closed End Funds

 

 

2,652,206

 

 

 

 

 

 

2,652,206

Short-Term Investments

 

 

6,144,419

 

 

 

 

 

 

6,144,419

Total

 

$

8,796,625

 

$

 

$

404,111,120

 

$

412,907,745

   

Semi-Annual Report  |  June 30, 2026

21

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

The following is a reconciliation of the fair value of investments for which the Fund has used Level 3 unobservable inputs in determining fair value as of June 30, 2026:

 

Balance
as of
December 31,
2025

 

Realized
gain
(loss)

 

Amortization/
Accretion

 

Change in
unrealized
appreciation
(depreciation)

 

Purchases

 

Sales/
Paydown

 

Transfer
in
Level 3

 

Transfer
out
Level 3

 

Balance
as of
June 30, 2026

Collateralized Loan Obligations Equity

 

$

420,405,021

 

$

(3,050,174)

 

$

(12,215,898)

 

$

(25,624,740)

 

$

6,233,926

 

$

(42,138,858)

 

$

 

$

 

$

343,609,277

Collateralized Loan Obligations Debt

 

 

500,870

 

 

 

 

33,146

 

 

313,506

 

 

21,664,910

 

 

 

 

 

 

 

 

22,512,432

Feeder Fund Investments - Equity

 

 

32,908,225

 

 

 

 

(55,893)

 

 

(819,107)

 

 

4,366,775

 

 

 

 

 

 

 

 

36,400,000

Feeder Fund Investments - Debt

 

 

362,500

 

 

 

 

224

 

 

(848)

 

 

136,124

 

 

 

 

 

 

 

 

498,000

First Lien Senior Secured Debt

 

 

 

 

 

 

 

 

(1,201,951)

 

 

2,293,362

 

 

 

 

 

 

 

 

1,091,411

Total

 

$

454,176,616

 

$

(3,050,174)

 

$

(12,238,421)

 

$

(27,333,140)

 

$

34,695,097

 

$

(42,138,858)

 

$

 

$

 

$

404,111,120

The net change in unrealized appreciation included in the Statement of Operations attributable to Level 3 investments still held at June 30, 2026, was as follows:

 

Net Change in
Unrealized Appreciation/
(Depreciation) included
in Statements of
Operations attributable
to Level 3 investments
held at June 30,
2026

Collateralized Loan Obligations Equity

 

$

(25,624,740)

Collateralized Loan Obligations Debt

 

 

313,506

Feeder Fund Investments - Equity

 

 

(819,107)

Feeder Fund Investments - Debt

 

 

(848)

First Lien Senior Secured Debt

 

 

(1,201,951)

Total

 

$

(27,333,140)

   

22

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

The following table summarizes the valuation techniques and significant unobservable inputs used for the Fund’s investments that are categorized in Level 3 of the fair value hierarchy as of June 30, 2026:

Assets

 

Fair Value at
June 30,
2026

 

Valuation
Techniques/
Methodologies

 

Unobservable
Input

 

Range/Weighted
Average
(2)

 

Impact to
Valuation from
an Increase in
Input
(3)

Collateralized Loan Obligations Equity

 

$

264,519,474

 

Market Quotes

 

NBIB(1)

 

5.78 – 96.47/
66.42

 

Increase

   

 

56,896,006

 

Yield Analysis

 

IRR

 

12.50% – 17.00%/
15.36%

 

Decrease

   

 

13,848,824

 

Liquidation Net Asset Value

 

Broker Quotes

 

0.01 – 51.85/
51.77

 

Increase

   

 

8,344,974

 

Recent Transaction

 

Transaction Price

 

100.00 – 100.00/
100.00

 

Increase

Collateralized Loan Obligations Debt

 

 

15,000,000

 

Recent Transaction

 

Transaction Price

 

100.00 – 100.00/
100.00

 

Increase

   

 

5,822,759

 

Yield Analysis

 

Discount Margin

 

10.00% – 10.00%/
10.00%

 

Increase

   

 

1,689,673

 

Market Quotes

 

NBIB(1)

 

98.57 – 99.74/
99.40

 

Decrease

Feeder Fund Investments - Equity

 

 

17,100,000

 

Market Quotes

 

NBIB(1)

 

90.00 – 90.00/
90.00

 

Increase

   

 

19,300,000

 

NAV + Market Based Premium(4)

 

Equity Net Asset Value (“NAV”)

 

91.43 – 91.43/
91.43

 

Increase

   

 

       

Payment

 

1.71% – 1.71%/
1.71%

 

Increase

   

 

       

Payment Multiplier

 

2.97 – 2.97/
2.97

 

Increase

Feeder Fund Investments - Debt

 

 

498,000

 

Market Quotes

 

NBIB(1)

 

99.60 – 99.60/
99.60

 

Increase

First Lien Senior Secured Debt

 

 

1,091,411

 

Market Quotes

 

NBIB(1)

 

47.59 – 47.59/
47.59

 

Increase

(1)    The Fund generally uses non-binding indicative bid prices (“NBIB”) provided by an independent pricing service or broker on the valuation date as the primary basis for the fair value determinations for CLO Debt, CLO Equity, Feeder Fund Investments — Debt, and Feeder Fund Investments — Equity investments, which may be adjusted for pending equity distributions as of the valuation date. Each price is evaluated by the Adviser pursuant to procedures approved by the Board of Trustees of the Fund, including performance and covenant compliance information as provided by the respective CLO’s independent trustee.

(2)    Weighted averages are calculated based on fair value of investments.

(3)    The impact on fair value measurement of an increase in each unobservable input is in isolation.

   

Semi-Annual Report  |  June 30, 2026

23

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

(4)    The value of New Mountain Guardian IV Rated Feeder III Ltd., Series 2024-2A (“NMRF”) is determined using a market approach, with the entity’s net asset value (“NAV”) serving as the starting point. A premium is applied to NAV to align the valuation with recent trading levels observed for securities with similar risk and return profiles. The premium is determined based on NMRF’s previous distribution as a percentage of NAV, to which a market-derived multiple is applied. The multiple is developed by analyzing recent trading prices of comparable securities and determining the premium at which those securities trade relative to their respective NAVs, expressed as a multiple of their recent distribution levels. This market-derived multiple is then applied to NMRF’s distribution rate to determine the appropriate premium to NAV. This approach incorporates both NMRF’s underlying NAV and observable market pricing for comparable securities in determining fair value.

4. INVESTMENT ADVISORY SERVICES AND OTHER AGREEMENTS

Flat Rock Global, LLC serves as the investment adviser to the Fund pursuant to the terms of an investment advisory agreement (the “Advisory Agreement”). Under the terms of the Advisory Agreement, the Adviser provides the Fund such investment advice as it deems advisable and furnishes a continuous investment program for the Fund consistent with the Fund’s investment objective and strategies. As compensation for its management services, the Fund pays the Adviser a management fee of 1.375% (as a percentage of the average daily value of net assets), paid monthly in arrears, calculated based on the average daily value of net assets during such period. Prior to February 28, 2025, the management fee was calculated and payable monthly in arrears at the annual rate of 1.375% of the Fund’s average daily total assets during such period.

In addition to the management fee, the Adviser is entitled to an incentive fee. The incentive fee is calculated and payable quarterly in arrears in an amount equal to 15.0% of the Fund’s “pre-incentive fee net investment income” for the immediately preceding quarter, and is subject to a hurdle rate, expressed as a rate of return on the Fund’s “adjusted capital,” equal to 2.00% per quarter (or an annualized hurdle rate of 8.00%), subject to a “catch-up” feature, which allows the Adviser to recover foregone incentive fees that were previously limited by the hurdle rate. For this purpose, “pre-incentive fee net investment income” means interest income, dividend income and any other income (including any other fees such as commitment, origination, structuring, diligence and consulting fees or other fees that the Fund receives from portfolio companies) accrued during the calendar quarter, minus the Fund’s operating expenses for the quarter (including the base management fee, expenses reimbursed to the Adviser and any interest expense and dividends paid on any issued and outstanding preferred stock, but excluding the incentive fee). Pre-incentive fee net investment income includes, in the case of investments with a deferred interest feature (such as original issue discount, debt instruments with payment-in-kind interest and zero-coupon securities), accrued income that the Fund has not yet received in cash. Pre-incentive fee net investment income does not include any realized capital gains, realized capital losses or unrealized capital appreciation or depreciation. “Adjusted capital” means the cumulative gross proceeds received by the Fund from the sale of Shares (including pursuant to the Fund’s distribution reinvestment policy), reduced by amounts paid in connection with purchases of the Fund’s Shares pursuant to the Fund’s repurchase program. Effective July 1, 2026, the Board approved an amendment to the Advisory Agreement to change the basis of the “pre-incentive fee net investment income” calculation from “adjusted capital” to net asset value.

   

24

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

The calculation of the incentive fee on pre-incentive fee net investment income for each quarter is as follows:

    No incentive fee is payable in any calendar quarter in which the Fund’s pre-incentive fee net investment income does not exceed the hurdle rate of 2.00% per quarter (or an annualized rate of 8.00%) of adjusted capital;

    100% of the Fund’s pre-incentive fee net investment income, if any, that exceeds the hurdle rate but is less than or equal to 2.352% of adjusted capital. This portion of the Fund’s pre-incentive fee net investment income (which exceeds the hurdle rate but is less than or equal to 2.352%) is referred to as the “catch-up.” The “catch-up” provision is intended to provide the Adviser with an incentive fee of 15.0% on all of the Fund’s pre-incentive fee net investment income when its pre-incentive fee net investment income reaches 2.352% in any calendar quarter; and

    15.0% of the amount of the Fund’s pre-incentive fee net investment income, if any, that exceeds 2.352% of adjusted capital in any calendar quarter is payable to the Adviser once the hurdle rate is reached and the catch-up is achieved (15.0% of all pre-incentive fee net investment income thereafter will be allocated to the Adviser).

For the six months ended June 30, 2026, the Adviser earned $2,702,497 in management fees.

Ultimus Fund Solutions, LLC (“Ultimus” or the “Administrator”) provides the Fund with administration, fund accounting and transfer agent services, including all regulatory reporting. Under the terms of a Master Services Agreement, by and between the Fund and Ultimus, Ultimus receives fees from the Fund for these services.

U.S. Bank National Association (“U.S. Bank”) serves as the Fund’s custodian.

The Fund has entered into a Distribution Agreement (the “Distribution Agreement”) with Ultimus Fund Distributors, LLC (the “Distributor”), a wholly-owned subsidiary of Ultimus, to provide distribution services to the Fund. The Distributor serves as principal underwriter/distributor of Shares of the Fund. Under the terms of the Distribution Agreement, the Distributor receives fees from the Fund for these services.

U.S. Bank and the Distributor are not considered affiliates, as defined under the 1940 Act, of the Fund.

5. REPURCHASE OFFERS

The Fund conducts quarterly repurchase offers of 5% of the Fund’s outstanding Shares. Repurchase offers in excess of 5% are made solely at the discretion of the Board and investors should not rely on any expectation of repurchase offers in excess of 5%. In the event that a repurchase offer is oversubscribed, shareholders may only be able to have a portion of their Shares repurchased.

Quarterly repurchases occur in the months of March, June, September, and December. A repurchase offer notice will be sent to shareholders at least 21 calendar days before the repurchase request deadline. The repurchase price will be the Fund’s NAV determined on the repurchase pricing date, which is ordinarily expected to be the repurchase request deadline. Payment for all Shares repurchased pursuant to these offers will be made not later than seven calendar days after the repurchase pricing date.

   

Semi-Annual Report  |  June 30, 2026

25

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

During the six months ended June 30, 2026, the Fund completed two repurchase offers. In these offers, the Fund offered to repurchase no less than 5% of the number of its outstanding Shares as of the repurchase pricing dates. The results of the repurchase offers were as follows:

 

Repurchase Offer
#1

 

Repurchase Offer
#2

Commencement Date

 

February 13, 2026

 

May 14, 2026

Repurchase Request Deadline

 

March 20, 2026

 

June 18, 2026

Repurchase Pricing Date

 

March 20, 2026

 

June 18, 2026

Amount Repurchased

 

$19,916,905

 

$19,296,830

Shares Repurchased

 

1,361,374

 

1,336,346

     

6. PORTFOLIO INFORMATION

Purchases and sales of securities for the six months ended June 30, 2026, excluding short-term securities, were as follows:

    

 

Purchases of Securities

 

Proceeds from Sales of Securities

   

$37,426,290

 

$42,138,858

7. TAXES

Classification of Distributions

Distributions are determined in accordance with U.S. federal income tax regulations, which differ from U.S. GAAP, and therefore, may differ significantly in amount or character from net investment income and realized gains for financial statement purposes. Financial reporting records are adjusted for permanent book/tax differences to reflect tax character but are not adjusted for temporary differences.

The tax character of distributions paid by the Fund during the year ended December 31, 2025, was as follows:

 

 

2025

Distributions paid from:

 

 

 

Ordinary Income

 

$

63,455,371

Long-Term Capital Gain

 

 

Total

 

$

63,455,371

   

26

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

As of December 31, 2025, the components of accumulated earnings/(deficit) on a tax basis for the Fund were as follows:

Undistributed Ordinary Income

 

$

34,801,243

Undistributed Long-Term Capital Gains

 

 

Capital Loss Carryforwards

 

 

(22,284,719)

Unrealized Depreciation

 

 

(96,777,753)

Total

 

$

(84,261,229)

Tax Basis of Investments

Net unrealized appreciation/(depreciation) of investments based on federal tax cost as of June 30, 2026, with differences primarily attributable to adjustments for partnerships and collateralized loan obligations, was as follows:

Gross Unrealized Appreciation

 

$

7,595,709

Gross Unrealized Depreciation

 

 

(100,591,378)

Net Unrealized Depreciation on Investments

 

$

(92,995,669)

Tax Cost

 

$

505,903,414

Capital Losses

As of December 31, 2025, the Fund had capital loss carryforwards which may reduce the Fund’s taxable income arising from future net realized gains on investments, if any, to the extent permitted by the Code and thus may reduce the amount of the distributions to shareholders which would otherwise be necessary to relieve the Fund of any liability for federal tax pursuant to the Code. The capital loss carryforwards may be carried forward indefinitely. At December 31, 2025, the Fund had capital loss carryforwards for federal income tax purposes available to offset future capital gains, along with capital loss carryforwards utilized as follows:

Non-Expiring
Short-Term

 

Non-Expiring
Long-Term

 

Total

 

Capital Loss
Carryforwards
Utilized

$1,591,036

 

$20,693,683

 

$22,284,719

 

$—

In this reporting period, the Fund adopted FASB Accounting Standards Update 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures, which is intended to enhance transparency and decision usefulness of income tax disclosures including additional detail related to rate reconciliation and income taxes paid during the reporting period. For the six months ended June 30, 2026, there were no material federal, state or local income taxes or any income taxes in foreign jurisdictions paid by the Fund and therefore the adoption was not impactful.

   

Semi-Annual Report  |  June 30, 2026

27

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

8. RISK FACTORS

In the normal course of business, the Fund invests in financial instruments and enters into financial transactions where risk of potential loss exists due to such things as changes in the market (market risk) or failure or inability of the other party to a transaction to perform (credit and counterparty risk). See below for a detailed description of select principal risks. The following is not intended to be a comprehensive description of all of the potential risks associated with the Fund. The Fund’s prospectus provides a detailed discussion of the Fund’s risks.

CLO Risk: CLOs are securities backed by an underlying portfolio of loan obligations. CLOs issue classes or “tranches” that vary in risk and yield and may experience substantial losses due to actual defaults, decrease of market value due to collateral defaults and removal of subordinate tranches, market anticipation of defaults and investor aversion to CLO securities as a class. Investments in CLO securities may be riskier and less transparent than direct investments in the underlying loans and debt obligations. The risks of investing in CLOs depend largely on the tranche invested in and the type of the underlying loans in the tranche of the CLO in which the Fund invests. The tranches in a CLO vary substantially in their risk profile, and debt tranches are more senior than equity tranches. The senior tranches are relatively safer because they have first priority on the collateral in the event of default. As a result, the senior tranches of a CLO generally have a higher credit rating and offer lower coupon rates than the junior tranches, which offer higher coupon rates to compensate for their higher default risk. The Fund expects that it will primarily invest in the equity, and to a lesser extent, the junior debt tranches of CLOs. The CLOs in which the Fund may invest may incur, or may have already incurred, debt that is senior to the Fund’s investment. CLOs also carry risks including, but not limited to, interest rate risk and credit risk. Investments in CLOs may be subject to certain tax provisions that could result in the Fund incurring tax or recognizing income prior to receiving cash distributions related to such income. CLOs that fail to comply with certain U.S. tax disclosure requirements may be subject to withholding requirements that could adversely affect cash flows and investment results. Any unrealized losses the Fund experiences with respect to its CLO investments may be an indication of future realized losses. Equity tranches are unrated and equity investors receive no principal payments, if any, until all debt obligations are paid.

Liquidity Risk: The securities issued by CLOs generally offer less liquidity than below investment grade or high-yield corporate debt and are subject to certain transfer restrictions imposed on certain financial and other eligibility requirements on prospective transferees. Other investments the Fund may purchase through privately negotiated transactions may also be illiquid or subject to legal restrictions on their transfer. As a result of this illiquidity, the Fund’s ability to sell certain investments quickly, or at all, in response to changes in economic and other conditions and to receive a fair price when selling such investments may be limited, which could prevent the Fund from making sales to mitigate losses on such investments. In addition, CLOs are subject to the possibility of liquidation upon an event of default, which could result in full loss of value to the CLO equity and junior debt investors. CLO equity tranches are the most likely tranche to suffer a loss of all of their value in these circumstances.

Global Markets Risk: The increasing interconnectivity between global economies and financial markets increases the likelihood that events or conditions in one region or financial market may adversely impact issuers in a different country, region or financial market. Securities in the Fund’s portfolio may underperform due to inflation (or expectations for inflation), interest rates, global

   

28

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

demand for particular products or resources, natural disasters, pandemics, epidemics, terrorism, regulatory events, the imposition of tariffs and governmental or quasi-governmental actions. The occurrence of global events similar to those in recent years may result in market volatility and may have long term effects on both the U.S. and global financial markets. For example, Russia’s ongoing military interventions in Ukraine have led to, and may lead to additional sanctions being levied by the United States, the European Union and other countries against Russia. Russia’s military incursion and the resulting sanctions could adversely affect global energy and financial markets and thus could affect the value of the Fund’s investments, even beyond any direct exposure the Fund may have to Russian issuers or the adjoining geographic regions. The extent and duration of the military action, sanctions and resulting market disruptions are impossible to predict, but could be substantial. Any such disruptions caused by Russian military action or resulting sanctions may magnify the impact of other risks. In addition, the ongoing Israel-Hamas conflict and ongoing conflict in Iran as well as the potential risk for a wider conflict could negatively affect financial markets. Geopolitical tensions introduce uncertainty into global markets. This conflict could disrupt regional trade and supply chains, potentially affecting U.S. businesses with exposure to the region. Additionally, the Middle East plays a pivotal role in the global energy sector, and prolonged instability could impact oil prices, leading to increased costs for businesses and consumers. Furthermore, the U.S.’s diplomatic ties and commitments in the region mean that it might become more directly involved, either diplomatically or militarily, diverting attention and resources. These and any related events could significantly impact the Fund’s performance and the value of an investment in the Fund, even if the Fund does not have direct exposure. It is not known how long such impacts, or any future impacts of other significant events described above, will or would last, but there could be a prolonged period of global economic slowdown, which may impact your Fund investment.

Credit Risk: The Fund is subject to the risk that the issuer or guarantor of an obligation, or the counterparty to a transaction, may fail, or become less able, to make timely payment of interest or principal or otherwise honor its obligations or default completely. The strategies utilized by the Adviser require accurate and detailed credit analyses of issuers, and there can be no assurance that the Adviser’s analyses will be accurate or complete. The Fund may be subject to substantial losses in the event of credit deterioration or bankruptcy of one or more issuers in its portfolio. Financial strength and solvency of an issuer are the primary factors influencing credit risk. The Fund could lose money if the issuer or guarantor of a debt security is unable or unwilling, or is perceived (whether by market participants, rating agencies, pricing services or otherwise) as unable or unwilling to make timely principal and/or interest payments, or to otherwise honor its obligations.

The conditions of the borrowers of the loans underlying the CLOs in which the Fund invests could deteriorate as a result of, among other factors, an adverse development in their business, a change in the competitive environment or an economic downturn. As a result, companies that the Adviser may have expected to be stable may operate, or expect to operate, at a loss or have significant variations in operating results, may require substantial additional capital to support their operations or maintain their competitive position, or may otherwise have a weak financial condition or be experiencing financial distress. In addition, inadequacy of collateral or credit enhancement for a debt obligation may affect its credit risk.

Although the Fund may invest in investments that the Adviser believes are secured by specific collateral, the value of which may exceed the principal amount of the investments at the time of initial investment, there can be no assurance that the liquidation of any such collateral would satisfy the borrower’s obligation in the event of non-payment of scheduled interest or principal payments with respect to such

   

Semi-Annual Report  |  June 30, 2026

29

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

investment, or that such collateral could be readily liquidated. In addition, in the event of bankruptcy of a borrower, the Fund could experience delays or limitations with respect to its ability to realize the benefits of the collateral securing an investment. Under certain circumstances, collateral securing an investment may be released without the consent of the Fund.

Credit risk is typically greater for securities with ratings that are below investment grade (commonly referred to as “junk bonds”). Since the Fund can invest significantly in high-yield investments considered speculative in nature and unsecured investments, this risk may be substantial. The Fund’s right to payment and its security interest, if any, may be subordinated to the payment rights and security interests of more senior creditors. This risk may also be greater to the extent the Fund uses leverage in connection with the management of the Fund. Changes in the actual or perceived creditworthiness of an issuer, or a downgrade or default affecting any of the Fund’s securities, could affect the Fund’s performance.

Valuation Risk: Most of the Fund’s investments are not traded on national securities exchanges, and the Fund does not have the benefit of market quotations or other pricing data from such an exchange. Certain of the Fund’s investments will have the benefit of third-party bid-ask quotations. With respect to investments for which pricing data is not readily available or when such pricing data is deemed not to represent fair value, the Adviser determines fair value using the valuation procedures approved by the Board. There is no single standard for determining fair value in good faith. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio investment while employing a consistently applied valuation process for the types of investments the Fund makes.

Interest Rate Risk: Interest rate sensitivity refers to the change in earnings that may result from changes in the level of interest rates. The Fund intends to fund portions of its investments with borrowings, and at such time, its net investment income will be affected by the difference between the rate at which it invests and the rate at which it borrows. Accordingly, the Fund cannot assure that a significant change in market interest rates will not have a material adverse effect on its net investment income.

9. MANDATORILY REDEEMABLE PREFERRED STOCK

At June 30, 2026, the Fund issued and had outstanding 2,500 Series A Term Preferred Shares, and 2,000 Series B Term Preferred Shares. Both the Series A and Series B Term Preferred Shares have a liquidation preference of $10,000 per share plus accrued and unpaid dividends (whether or not declared). The Fund issued 2,000 and 500 Series A Term Preferred Shares on October 27, 2021, and December 3, 2021, respectively. The Fund issued 2,000 Series B Term Preferred Shares on January 28, 2022. The Series A Term Preferred Shares are entitled to a dividend at a rate of 6.00% per year based on the $10,000 liquidation preference before the common stock is entitled to receive any dividends. The Series B Term Preferred Shares are entitled to a dividend at a rate of 5.85% per year based on the $10,000 liquidation preference before the common stock is entitled to receive any dividends. The Series A Term Preferred Shares are redeemable at $10,000 per share plus accrued and unpaid dividends (whether or not declared) exclusively at the Fund’s option commencing on October 27, 2021, for the initial 2,000 Series A Term Preferred Shares issued, and December 3, 2021, for the add-on 500 Series A Term Preferred Shares issued. The Series B Term Preferred Shares are redeemable at $10,000 per share plus accrued and unpaid dividends (whether or not declared) exclusively at the Fund’s option commencing on January 28, 2022. Debt issuance costs

   

30

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

related to Series A Preferred Shares of $380,131 are deferred and amortized over the period the Series A Term Preferred Shares are outstanding. Debt issuance costs related to Series B Preferred Shares of $510,000 are deferred and amortized over the period the Series B Term Preferred Shares are outstanding.

Series

 

Mandatory
Redemption
Date

 

Annual
Dividend
Rate

 

Shares
Outstanding

 

Aggregate
Liquidation
Preference

 

Unamortized
Deferred
Issuance
Costs

 

Carrying
Value of
Preferred
Shares

 

Fair Value
as of
June 30,
2026

Series A Term Preferred Shares

 

December 15, 2029

 

6.00%

 

2,500

 

$

25,000,000

 

$

209,798

 

$

24,790,202

 

$

23,896,014

Series B Term Preferred Shares

 

March 15, 2029

 

5.85%

 

2,000

 

 

20,000,000

 

 

164,842

 

 

19,835,158

 

 

19,227,972

               

$

45,000,000

 

$

374,640

 

$

44,625,360

 

$

43,123,986

This fair value is based on Level 3 inputs under the fair value hierarchy. The following table summarizes the valuation techniques and significant unobservable inputs that are used to estimate the fair value for the Series A Term Preferred Shares and Series B Term Preferred Shares. The Series A Term Preferred Shares and Series B Term Preferred Shares are presented on the Statement of Assets and Liabilities at the aggregate liquidation preference, net of deferred financing costs.

Assets

 

Fair Value
as of
June 30,
2026

 

Valuation
Techniques

 

Unobservable
Inputs

 

Range/Weighted
Average
(1)

 

Impact to
Valuation
from an
Increase in
Input
(2)

Series A Term Preferred Shares

 

$

23,896,014

 

Income Approach (Discounted Cash Flow Model)

 

Discount Rates

 

7.25% – 8.25%/7.75%

 

Decrease

Series B Term Preferred Shares

 

 

19,227,972

 

Income Approach (Discounted Cash Flow Model)

 

Discount Rates

 

7.25% – 8.25%/7.75%

 

Decrease

(1)    Weighted averages are calculated based on fair value of investments.

(2)    The impact on fair value measurement of an increase in each unobservable input is in isolation.

10. DISTRIBUTION REINVESTMENT PLAN

The Board approved the establishment of a distribution reinvestment plan (the “DRIP”). The DRIP was effective as of July 2, 2018, and was first applied to the reinvestment of cash distributions paid on or after October 26, 2018.

Under the DRIP, cash distributions paid to participating stockholders are reinvested in Shares at a price equal to the NAV per share of the Shares as of such date.

   

Semi-Annual Report  |  June 30, 2026

31

 

Flat Rock Opportunity Fund

Notes to Financial Statements

 

June 30, 2026 (Unaudited)

11. COMMITMENTS AND CONTINGENCIES

In the normal course of business, the Fund enters into contracts that may contain a variety of representations that provide general indemnifications. The Fund’s maximum exposure under these arrangements is unknown as this would involve future claims that may be made against the Fund that have not yet occurred. However, the Fund expects the risk of loss to be remote.

The following table represents the Fund’s unfunded commitments on CLOs held by the Fund as of June 30, 2026:

 

Redemption
Frequency/Expiration
Date

 

As of
June 30,
2026

NXT Warehouse

 

12/31/2049

 

$3,655,026

12. SUBSEQUENT EVENTS

The Fund has evaluated events and transactions through the date the financial statements were issued and has identified the following events for disclosure in the financial statements:

Subsequent to June 30, 2026, the Fund paid the following distributions:

Ex-Date

 

Record Date

 

Payable Date

 

Rate (per share)

July 28, 2026

 

July 29, 2026

 

July 30, 2026

 

$0.150

August 27, 2026

 

August 27, 2026

 

August 29, 2026

 

$0.150

In June 2026, the Board approved an amendment to the Fund’s investment advisory agreement to modify the calculation of the incentive fee so that the applicable quarterly hurdle rate and related incentive fee calculations are based on the Fund’s NAV rather than adjusted capital. This amendment was effective July 1, 2026.

   

32

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

Additional Information

 

June 30, 2026 (Unaudited)

PROXY VOTING

A description of the Fund’s proxy voting policies and procedures is available without charge, upon request by calling 1-307-500-5200, or on the U.S. Securities and Exchange Commission (“SEC”) website at http://www.sec.gov. Information regarding how the Fund voted proxies relating to portfolio securities during the twelve-month period ended June 30th is available on the SEC’s website at http://www.sec.gov.

PORTFOLIO HOLDINGS

The Fund files a monthly portfolio investments report with the SEC on Form N-PORT within 60 days after the end of the Fund’s first and third quarters. Copies of the Fund’s Form N-PORT are available without charge, upon request, by contacting the Fund at 1-307-500-5200, or on the SEC’s website at http://www.sec.gov.

PRIVACY NOTICE

     

(Rev. Feb. 2022)

FACTS

WHAT DOES FLAT ROCK OPPORTUNITY FUND

DO WITH YOUR PERSONAL INFORMATION?

Why?

Financial companies choose how they share your personal information. Federal law gives consumers the right to limit some but not all sharing. Federal law also requires us to tell you how we collect, share, and protect your personal information. Please read this notice carefully to understand what we do.

What?

The types of personal information we collect and share depend on the product or service you have with us. This information can include:

 

Social Security number
Assets
Retirement Assets
Transaction History
Checking Account Information

Purchase History
Account Balances
Account Transactions
Wire Transfer Instructions

 

When you are no longer our customer, we continue to share your information as described in this notice.

How?

All financial companies need to share customers’ personal information to run their everyday business. In the section below, we list the reasons financial companies can share their customers’ personal information; the reasons Flat Rock Opportunity Fund chooses to share; and whether you can limit this sharing.

Semi-Annual Report  |  June 30, 2026

33

 

Flat Rock Opportunity Fund

Additional Information

 

June 30, 2026 (Unaudited)

REASONS WE CAN SHARE YOUR
PERSONAL INFORMATION

Does Flat
Rock
Opportunity
Fund share?

Can you limit
this sharing?

For our everyday business purposes — such as to process your transactions, maintain your account(s), respond to court orders and legal investigations, or report to credit bureaus

Yes

No

For our marketing purposes — to offer our products and services to you

No

We don’t share

For joint marketing with other financial companies

No

We don’t share

For our affiliates’ everyday business purposes — 
information about your transactions and experiences

No

We don’t share

For our affiliates’ everyday business purposes — 
information about your creditworthiness

No

We don’t share

For nonaffiliates to market to you

No

We don’t share

QUESTIONS?

Call (307) 500-5200

34

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

Additional Information

 

June 30, 2026 (Unaudited)

WHO WE ARE

 

Who is providing
this notice?

Flat Rock Opportunity Fund

WHAT WE DO

 

How does Flat Rock
Opportunity Fund
protect my personal
information?

To protect your personal information from unauthorized access and use, we use security measures that comply with federal law. These measures include computer safeguards and secured files and buildings.

Our service providers are held accountable for adhering to strict policies and procedures to prevent any misuse of your nonpublic personal information.

How does Flat Rock
Opportunity Fund
collect my personal
information?

We collect your personal information, for example, when you

   Open an account

   Provide account information

   Give us your contact information

   Make deposits or withdrawals from your account

   Make a wire transfer

   Tell us where to send the money

   Tells us who receives the money

   Show your government-issued ID

   Show your driver’s license

We also collect your personal information from other companies.

Why can’t I limit
all sharing?

Federal law gives you the right to limit only

   Sharing for affiliates’ everyday business purposes — information about your creditworthiness

   Affiliates from using your information to market to you

   Sharing for nonaffiliates to market to you

State laws and individual companies may give you additional rights to limit sharing.

Semi-Annual Report  |  June 30, 2026

35

 

Flat Rock Opportunity Fund

Additional Information

 

June 30, 2026 (Unaudited)

DEFINITIONS

 

Affiliates

Companies related by common ownership or control. They can be financial and nonfinancial companies.

   Flat Rock Opportunity Fund does not share with our affiliates for marketing purposes.

Nonaffiliates

Companies not related by common ownership or control. They can be financial and nonfinancial companies.

   Flat Rock Opportunity Fund does not share with nonaffiliates so they can market to you.

Joint marketing

A formal agreement between nonaffiliated financial companies that together market financial products or services to you.

   Flat Rock Opportunity Fund doesn’t jointly market.

36

www.flatrockglobal.com

 

Flat Rock Opportunity Fund

Renewal of Investment Advisory Agreement

 

June 30, 2026 (Unaudited)

At a meeting of the Board of Trustees (the “Board”) of Flat Rock Opportunity Fund (the “Fund”) held on February 26, 2026, the Board, including a majority of the Trustees who are not “interested persons” (as that term is defined in the Investment Company Act of 1940, as amended) of the Fund or Flat Rock Global, LLC (the “Adviser”) (the “Independent Trustees”), considered and renewed the Investment Advisory Agreement (the “Advisory Agreement”) between the Fund and the Adviser.

The Board relied upon the advice of legal counsel and its own business judgment in determining the material factors to be considered in evaluating the Advisory Agreement and the weight to be given to each factor considered. The Board’s conclusions were based on a comprehensive evaluation of all of the information provided and were not the result of any one factor. Moreover, each Trustee might have afforded different weight to the various factors in reaching his or her conclusions with respect to the approval of the Advisory Agreement.

Nature, Extent, and Quality of Services. The Board noted that the Adviser was formed in 2016 and managed over $1.6 billion in assets across three interval funds as of December 31, 2025. The Board considered the experience and qualifications of the key personnel servicing the Fund. The Board observed the long tenure of the Adviser’s investment personnel and discussed the quality of the Adviser’s recent new hires on the finance and accounting team, capital markets team, and investment team. The Board discussed the Adviser’s robust investment and due diligence process, and the Adviser’s expertise related to investing in the equity tranches of collateralized loan obligations. The Board reviewed the Adviser’s compliance program, including its business continuity and disaster recovery policy and cybersecurity policy. The Board discussed the Adviser’s financial condition, noting that the Adviser’s assets under management have continued to increase since it commenced operations. After discussion, the Board concluded that the Adviser had sufficient quality and depth of personnel, resources, and compliance policies and procedures essential to perform its duties under the Advisory Agreement.

Performance. The Board reviewed the performance of the Fund, noting that for the one-year, five-year, and since-inception periods, the Fund had annualized returns of -1.39%, 10.32%, and 10.32%, respectively. The Board considered that the Fund outperformed its peer group for the one-year, five-year, and since-inception periods. The Board considered the Adviser’s statements regarding a downturn in the CLO equity markets that resulted in negative performance during the one-year period. The Board considered that the Fund outperformed its peers during this period. The Board noted that the Fund outperformed the Bloomberg U.S. Corporate High Yield Index and Morningstar LSTA U.S. Leveraged Loan Index for the five-year and since-inception periods. The Board considered that the Fund underperformed the S&P 500 across all periods; however, the Board acknowledged that the Fund’s volatility is much lower than the S&P 500’s and the Fund was not designed to outperform the S&P 500. After discussion, the Board concluded that the Fund’s performance was satisfactory.

Fees and Expenses. The Board reviewed the Fund’s fees and expenses, noting that the base management fee charged by the Adviser was lower than the peer group average, and the Fund’s expense ratio was also lower than the peer group average. The Board considered the expertise of the Adviser and the specialized knowledge required to manage the Fund. The Board also considered the incentive fees charged by the Adviser to the Fund. The Board discussed that the incentive fee was only payable if the Fund’s return exceeded an annualized hurdle rate of 8.0%. The Board concluded that the fees were not unreasonable considering the services provided by the Adviser.

Semi-Annual Report  |  June 30, 2026

37

 

Flat Rock Opportunity Fund

Renewal of Investment Advisory Agreement

 

June 30, 2026 (Unaudited)

Profitability. The Board noted that the Adviser profited from its relationship with the Fund during 2025. The Board considered the fees and expenses of the Fund in relation to the Fund’s profitability and considered the knowledge and expertise of the Adviser. After deliberation, the Board concluded that the Adviser’s profits were not unreasonable in light of the services provided by the Adviser.

Economies of Scale. The Board discussed that the Fund was not yet experiencing economies of scale. The Board concluded that it would continue to discuss economies of scale as the Fund grew in size.

Conclusion. Having requested and received such information from the Adviser as the Board believed to be reasonably necessary to evaluate the terms of the Advisory Agreement, and as assisted by the advice of legal counsel, the Board determined that the continuation of the Advisory Agreement was in the best interest of the Fund and its shareholders.

Separately, at a meeting held on April 6, 2026, the Board, including a majority of the Independent Trustees, considered and approved an amendment to the Advisory Agreement to change the basis of the “pre-incentive fee net investment income” calculation from “adjusted capital” to net asset value. The Board considered that the impact of the amendment was expected to be economically neutral, and would align the Fund’s incentive fee calculation methodology more closely with industry peers.

38

www.flatrockglobal.com

 

    

Must be accompanied or preceded by a Prospectus.
Ultimus Fund Distributors, LLC is the Distributor for the Flat Rock Opportunity Fund.

 

(b)       Not applicable to Registrant.

Item 2. Code of Ethics.

Not applicable to semi-annual report.

Item 3. Audit Committee Financial Expert.

Not applicable to semi-annual report.

Item 4. Principal Accountant Fees and Services.     

Not applicable to semi-annual report.

Item 5. Audit Committee of Listed Companies.

(a)       Not applicable.

(b)       Not applicable

Item 6. Investments.

(a)       The Schedule of Investments is included as part of the Report to Stockholders filed under Item 1 of this report.

(b)       Not applicable.

Item 7. Financial Statements and Financial Highlights for Open-End Management Investment Companies.

(a)       Not applicable.

(b)       Not applicable.

Item 8. Changes in and Disagreements with Accountants for Open-End Management Investment Companies.

Not applicable.

Item 9. Proxy Disclosures for Open-End Management Investment Companies.

Not applicable.

Item 10. Remuneration Paid to Directors, Officers, and Others of Open-End Management Investment Companies.

Not applicable.

Item 11. Statement Regarding Basis for Approval of Investment Advisory Contract.

A Statement Regarding Basis for Approval of Investment Advisory Contract is included as part of the Report to Stockholders filed under Item 1 of this report.

Item 12. Disclosure of Proxy Voting Policies and Procedures for Closed-End Management Investment Companies.

Not applicable to semi-annual report.

Item 13. Portfolio Managers of Closed-End Management Investment Companies.

(a)       Not applicable to semi-annual report.

(b)       Not applicable.

 

Item 14. Purchases of Equity Securities by Closed-End Management Investment Company and Affiliated Purchasers.

Not applicable.

Item 15. Submission of Matters to a Vote of Security Holders.

There have been no material changes to the procedures by which shareholders may recommend nominees to the Registrant’s Board of Trustees.

Item 16. Controls and Procedures.

(a)       The Registrant’s principal executive and principal financial officers, or persons performing similar functions, have concluded that the Registrant’s disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940, as amended (the “1940 Act”) (17 CFR 270.30a-3(c))) are effective, as of a date within 90 days of the filing date of this report that includes the disclosure required by this paragraph, based on their evaluation of these controls and procedures required by Rule 30a-3(b) under the 1940 Act (17 CFR 270.30a-3(b)) and Rules 13a-15(b) or 15d-15(b) under the Securities Exchange Act of 1934, as amended (17 CFR 240.13a-15(b) or 240.15d-15(b)).

(b)       No changes in the Registrant’s internal control over financial reporting (as defined in Rule 30a-3(d) under the 1940 Act (17 CFR 270.30a-3(d)) occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect, the Registrant’s internal control over financial reporting.

Item 17. Disclosure of Securities Lending Activities for Closed-End Investment Companies.

Not applicable.

Item 18. Recovery of Erroneously Awarded Compensation.

None.

Item 19. Exhibits.

(a)(1)

 

Not applicable to semi-annual report.

(a)(2)

 

Not applicable to Registrant.

(a)(3)

 

The certifications by the Registrant’s principal executive officer and principal financial officer, as required by Rule 30a-2(a) under the 1940 Act, filed herewith.

(a)(4)

 

Not applicable.

(a)(5)

 

Not applicable.

(b)

 

Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, filed herewith.

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

(Registrant)

 

Flat Rock Opportunity Fund

   

By

 

/s/ Robert K. Grunewald

   
   

Robert K. Grunewald

President and Chief Executive Officer
(Principal Executive Officer)

   

Date

 

9/3/2026

   

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

By

 

/s/ Robert K. Grunewald

   
   

Robert K. Grunewald

President and Chief Executive Officer
(Principal Executive Officer)

   

Date

 

9/3/2026

   

By

 

/s/ Ryan Ripp

   
   

Ryan Ripp

Chief Financial Officer

(Principal Financial Officer)

   

Date

 

9/3/2026

   

 

N-CSRS 0001732078 false 0001732078 2026-01-01 2026-06-30 0001732078 2026-06-30 0001732078 frof:CLORiskMember 2026-01-01 2026-06-30 0001732078 frof:LiquidityRiskMember 2026-01-01 2026-06-30 0001732078 frof:GlobalMarketsRiskMember 2026-01-01 2026-06-30 0001732078 us-gaap:CreditRiskMember 2026-01-01 2026-06-30 0001732078 frof:ValuationRiskMember 2026-01-01 2026-06-30 0001732078 frof:InterestRateRisksMember 2026-01-01 2026-06-30 xbrli:shares iso4217:USD xbrli:shares

ATTACHMENTS / EXHIBITS

ATTACHMENTS / EXHIBITS

EXHIBIT 99.CERT

EXHIBIT 99.906 CERT

XBRL SCHEMA FILE

XBRL DEFINITION FILE

XBRL LABEL FILE

XBRL PRESENTATION FILE

IDEA: R1.htm

IDEA: R2.htm

IDEA: FilingSummary.xml

IDEA: MetaLinks.json

IDEA: ea0298855-01_ncsrs_htm.xml