n

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2025

OR

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from __ to __

Commission file number: 814-01175

BAIN CAPITAL SPECIALTY FINANCE, INC.

(Exact Name of Registrant as Specified in its Charter)

Delaware	81-2878769
(State or Other Jurisdiction of	(I.R.S. Employer
Incorporation or Organization)	Identification No.)

200 Clarendon Street, 37th Floor
Boston, MA	02116
(Address of Principal Executive Office)	(Zip Code)

(617) 516‑2000

(Registrant’s Telephone Number, Including Area Code)

Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report: N/A

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, par value $0.001 per share	BCSF	New York Stock Exchange

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b‑2 of the Exchange Act.

Large accelerated filer ☒	Accelerated filer ☐
Non-accelerated filer ☐	Smaller reporting company ☐
	Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b‑2 of the Exchange Act). Yes ☐ No ☒

As of May 5, 2025, the registrant had 64,868,507 shares of common stock outstanding.

TABLE OF CONTENTS

		Page
PART I	FINANCIAL INFORMATION	3
Item 1.	Consolidated Financial Statements	3
	Consolidated Statements of Assets and Liabilities as of March 31, 2025 (unaudited) and December 31, 2024	3
	Consolidated Statements of Operations for the three months ended March 31, 2025 and 2024 (unaudited)	4
	Consolidated Statements of Changes in Net Assets for the three months ended March 31, 2025 and 2024 (unaudited)	5
	Consolidated Statements of Cash Flows for the three months ended March 31, 2025 and 2024 (unaudited)	6
	Consolidated Schedules of Investments as of March 31, 2025 (unaudited) and December 31, 2024	7
	Notes to Consolidated Financial Statements (unaudited)	45
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	121
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	140
Item 4.	Controls and Procedures	140
PART II	OTHER INFORMATION
Item 1.	Legal Proceedings	141
Item 1A.	Risk Factors	141
Item 2.	Unregistered Sales of Equity Securities, Use of Proceeds, and Issuer Purchases of Equity Securities	141
Item 3.	Default Upon Senior Securities	141
Item 4.	Mine Safety Disclosures	141
Item 5.	Other Information	141
Item 6.	Exhibits, Consolidated Financial Statement Schedules	142
Signatures		147

i

FORWARD-LOOKING STATEMENTS

Statements contained in this Quarterly Report on Form 10-Q (the “Quarterly Report”) (including those relating to current and future market conditions and trends in respect thereof) that are not historical facts are based on current expectations, estimates, projections, opinions and/or beliefs of the Company, BCSF Advisors, LP (the “Advisor”) and/or Bain Capital Credit, LP and its affiliated advisers (collectively, “Bain Capital Credit”). Such statements involve known and unknown risks, uncertainties and other factors and undue reliance should not be placed thereon. Certain information contained in this Quarterly Report constitutes “forward-looking statements,” which can be identified by the use of forward-looking terminology such as “may,” “will,” “should,” “seek,” “expect,” “anticipate,” “project,” “estimate,” “intend,” “continue,” “target,” or “believe” or the negatives thereof or other variations thereon or comparable terminology. Due to various risks and uncertainties, actual events or results or the actual performance of the Company may differ materially from those reflected or contemplated in such forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties, and other factors, some of which are beyond our control and are difficult to predict, that could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements including, without limitation, the risks, uncertainties and other factors we identify in the section entitled Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K (the “Annual Report”) for the fiscal year ended December 31, 2024 and in our filings with the Securities and Exchange Commission (the “SEC”).

Although we believe that the assumptions on which these forward-looking statements are based are reasonable, some of those assumptions may be based on the work of third parties and any of those assumptions could prove to be inaccurate; as a result, the forward-looking statements based on those assumptions also could prove to be inaccurate. In light of these and other uncertainties, the inclusion of a projection or forward-looking statement in this Quarterly Report should not be regarded as a representation by us that our plans and objectives will be achieved. These risks and uncertainties include those described or identified in the section entitled Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024. Investors should not place undue reliance on these forward-looking statements, which apply only as of the date of this Quarterly Report. We do not undertake any obligation to update or revise any forward-looking statements or any other information contained herein, except as required by applicable law. The safe harbor provisions of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), which preclude civil liability for certain forward-looking statements, do not apply to the forward-looking statements in this Quarterly Report because we are an investment company.

ii

PART I. FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

Bain Capital Specialty Finance, Inc.

Consolidated Statements of Assets and Liabilities

(in thousands, except share and per share data)

	As of			As of
	March 31, 2025			December 31, 2024
	(Unaudited)
Assets
Investments at fair value:
Non-controlled/non-affiliate investments (amortized cost of $1,799,763 and $1,784,019, respectively)	$	1,813,479		$	1,773,742
Non-controlled/affiliate investments (amortized cost of $74,926 and $77,269, respectively)		71,524			75,733
Controlled affiliate investments (amortized cost of $581,375 and $585,702, respectively)		579,942			581,714
Cash and cash equivalents		10,168			51,562
Foreign cash (cost of $28,476 and $2,640, respectively)		28,188			1,963
Restricted cash and cash equivalents		55,609			45,541
Collateral on derivatives		2,900			9,755
Deferred financing costs		4,333			4,591
Interest receivable on investments		31,061			39,164
Interest rate swap		5,371			—
Receivable for sales and paydowns of investments		32,186			37,760
Prepaid insurance		—			197
Unrealized appreciation on forward currency exchange contracts		1,471			4,690
Dividend receivable		6,083			5,745
Total Assets	$	2,642,315		$	2,632,157
Liabilities
Debt (net of unamortized debt issuance costs of $12,588 and $4,929, respectively)	$	1,451,204		$	1,390,270
Interest payable		11,610			13,860
Payable for investments purchased		1,917			29,490
Collateral payable on derivatives		6,000			—
Unrealized depreciation on forward currency exchange contracts		39			1,185
Base management fee payable		9,068			9,160
Incentive fee payable		2,222			4,696
Accounts payable and accrued expenses		15,751			14,771
Distributions payable		—			29,053
Total Liabilities		1,497,811			1,492,485
Commitments and Contingencies (See Note 10)
Net Assets
Common stock, par value $0.001 per share, 100,000,000,000 and 100,000,000,000 shares authorized, 64,868,507 and 64,562,265 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively		65			65
Paid in capital in excess of par value		1,164,045			1,159,493
Total distributable loss		(19,606	)		(19,886	)
Total Net Assets		1,144,504			1,139,672
Total Liabilities and Total Net Assets	$	2,642,315		$	2,632,157
Net asset value per share	$	17.64		$	17.65

See Notes to Consolidated Financial Statements

3

Bain Capital Specialty Finance, Inc.

Consolidated Statements of Operations

(in thousands, except share and per share data)

(Unaudited)

	For the Three Months Ended March 31,
		2025				2024
Income
Investment income from non-controlled/non-affiliate investments:
Interest from investments	$		41,672		$		43,849
Dividend income			1,725				—
PIK income			6,606				5,067
Other income			2,833				5,255
Total investment income from non-controlled/non-affiliate investments			52,836				54,171
Investment income from non-controlled/affiliate investments:
Interest from investments			8				2,581
Dividend income			—				821
PIK income			17				315
Other income			42				—
Total investment income from non-controlled/affiliate investments			67				3,717
Investment income from controlled affiliate investments:
Interest from investments			9,148				9,165
Dividend income			4,786				7,446
PIK income			2				—
Total investment income from controlled affiliate investments			13,936				16,611
Total investment income			66,839				74,499
Expenses
Interest and debt financing expenses			18,904				18,056
Base management fee			9,068				8,818
Incentive fee			2,222				9,232
Professional fees			714				801
Directors fees			174				174
Other general and administrative expenses			2,571				2,443
Total expenses, net of fee waivers			33,653				39,524
Net investment income before taxes			33,186				34,975
Income tax expense, including excise tax			1,076				1,025
Net investment income			32,110				33,950
Net realized and unrealized gains (losses)
Net realized loss on non-controlled/non-affiliate investments			(20,986	)			(2,536	)
Net realized gain (loss) on non-controlled/affiliate investments			(2,967	)			4,719
Net realized gain (loss) on foreign currency transactions			(249	)			23
Net realized gain (loss) on forward currency exchange contracts			(2,405	)			1,727
Net change in unrealized appreciation on foreign currency translation			435				(208	)
Net change in unrealized appreciation on forward currency exchange contracts			(2,073	)			1,241
Net change in unrealized appreciation on non-controlled/non-affiliate investments			23,993				10,558
Net change in unrealized appreciation on non-controlled/affiliate investments			(1,866	)			(13,358	)
Net change in unrealized appreciation on controlled affiliate investments			2,555				(1,021	)
Total net gain (loss)			(3,563	)			1,145
Net increase in net assets resulting from operations	$		28,547		$		35,095
Basic and diluted net investment income per share of common stock	$		0.50		$		0.53
Basic and diluted increase in net assets resulting from operations per share of common stock	$		0.44		$		0.55
Basic and diluted weighted average common stock outstanding			64,676,192				64,562,265

See Notes to Consolidated Financial Statements

4

Bain Capital Specialty Finance, Inc.

Consolidated Statements of Changes in Net Assets

(in thousands, except share and per share data)

(Unaudited)

	For the Three Months Ended March 31,
		2025				2024
Operations:
Net investment income	$		32,110		$		33,950
Net realized gain (loss)			(26,607	)			3,933
Net change in unrealized appreciation			23,044				(2,788	)
Net increase in net assets resulting from operations			28,547				35,095
Stockholder distributions:
Distributions from distributable earnings			(29,191	)			(29,053	)
Net decrease in net assets resulting from stockholder distributions			(29,191	)			(29,053	)
Capital share transactions:
Issuances of common stock (net of offering and underwriting costs)			4,552				—
Shares issued in connection with dividend reinvestment plan			924				—
Net increase in net assets resulting from capital share transactions			5,476				—
Total increase in net assets			4,832				6,042
Net assets at beginning of period			1,139,672				1,136,466
Net assets at end of period	$		1,144,504		$		1,142,508
Net asset value per share of common stock	$		17.64		$		17.70
Common stock outstanding at end of period			64,868,507				64,562,265

See Notes to Consolidated Financial Statements

5

Bain Capital Specialty Finance, Inc.

Consolidated Statements of Cash Flows

(in thousands, except share and per share data)

(Unaudited)

	For the Three Months Ended March 31,
		2025				2024
Cash flows from operating activities
Net increase in net assets resulting from operations	$		28,547		$		35,095
Adjustments to reconcile net increase (decrease) in net assets from operations to net cash used in operating activities:
Purchases of investments			(299,374	)			(400,920	)
Proceeds from principal payments and sales of investments			251,317				296,739
Net realized (gain) loss from investments			23,953				(2,183	)
Net realized (gain) loss on foreign currency transactions			249				(23	)
Net change in unrealized appreciation on forward currency exchange contracts			2,073				(1,241	)
Net change in unrealized appreciation on investments			(24,682	)			3,821
Net change in unrealized appreciation on foreign currency translation			(435	)			208
Increase in investments due to PIK			(5,415	)			(4,296	)
Accretion of discounts and amortization of premiums			(1,554	)			(1,466	)
Amortization of deferred financing costs and debt issuance costs			1,149				890
Changes in operating assets and liabilities:
Collateral on derivatives			6,855				(440	)
Interest receivable on investments			8,103				7,089
Interest rate swap			(78	)			—
Prepaid insurance			197				(544	)
Dividend receivable			(338	)			2,507
Interest payable			(2,250	)			(396	)
Collateral payable on derivatives			6,000				—
Base management fee payable			(92	)			(111	)
Incentive fee payable			(2,474	)			1,905
Accounts payable and accrued expenses			980				(322	)
Net cash used in operating activities			(7,269	)			(63,688	)
Cash flows from financing activities
Borrowings on debt			459,000				198,000
Repayments on debt			(395,699	)			(97,000	)
Payments of financing costs			(8,551	)			—
Proceeds from issuances of common stock (net of offering and underwriting costs)			4,552				—
Purchase of common shares issued in connection with dividend reinvestment plan			924				—
Stockholder distributions paid			(58,244	)			(27,116	)
Net cash provided by financing activities			1,982				73,884
Net (increase) decrease in cash, foreign cash, restricted cash and cash equivalents			(5,287	)			10,196
Effect of foreign currency exchange rates			186				(185	)
Cash, foreign cash, restricted cash and cash equivalents, beginning of period			99,066				112,484
Cash, foreign cash, restricted cash and cash equivalents, end of period	$		93,965		$		122,495
Supplemental disclosure of cash flow information:
Cash interest paid during the period	$		20,005		$		17,562
Cash paid for excise taxes during the period	$		3,337		$		2,248

	As of March 31,
		2025			2024
Cash	$		10,168	$		46,708
Restricted cash			55,609			73,553
Foreign cash			28,188			2,234
Total cash, foreign cash, restricted cash, and cash equivalents shown in the consolidated statements of cash flows	$		93,965	$		122,495

See Notes to Consolidated Financial Statements

6

Bain Capital Specialty Finance, Inc.

Consolidated Schedule of Investments

As of March 31, 2025

(In thousands)

(Unaudited)

Portfolio Company	Investment Type	Index (1)	Spread (1)	Interest Rate			Maturity Date	Principal/Shares		Cost			Market Value		% of NAV (4)
Non-Controlled/Non-Affiliate Investments
Aerospace & Defense
ATS (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.75%		10.07	%	7/12/2029	$	1,149		1,149			1,149
ATS (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%		10.05	%	7/12/2029	$	7,083		7,003			7,083
BTX Precision (3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			7/25/2030	$	—		(62	)		—
BTX Precision (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.00%		9.31	%	7/25/2030	$	6,248		6,196			6,248
BTX Precision (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.32	%	7/25/2030	$	14,005		13,910			14,005
BTX Precision (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			7/25/2030	$	—		(33	)		—
BTX Precision (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.00%		9.32	%	7/25/2030	$	7,665		7,605			7,665
BTX Precision (14)(19)(25)	Equity Interest	—	—	—			—		2		2,199			2,792
Forward Slope (14)(19)(25)	Equity Interest	—	—	—			—		930		930			1,497
Forward Slope (15)(19)	First Lien Senior Secured Loan	SOFR	5.60%		9.90	%	8/22/2029	$	6,123		6,000			6,123
Forward Slope (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.60%		9.90	%	8/22/2029	$	18,363		17,996			18,363
Forward Slope (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.60%		9.92	%	8/22/2029	$	2,961		2,799			2,961
Forward Slope (15)(19)	First Lien Senior Secured Loan	SOFR	5.60%		9.90	%	8/22/2029	$	5,604		5,537			5,604
GSP Holdings, LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.90%		10.20	%	11/5/2027	$	1,127		1,109			1,048
GSP Holdings, LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.90%		10.20	%	11/5/2027	$	9,549		9,552			8,880
GSP Holdings, LLC (15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.90%		10.20	%	11/5/2027	$	4,551		4,546			4,232
Mach Acquisition R/C (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	7.40%		11.68	%	10/19/2026	$	8,537		8,474			8,537
Mach Acquisition T/L (15)(19)	First Lien Senior Secured Loan	SOFR	7.65%		11.94	%	10/19/2026	$	34,436		34,219			34,436
Precision Ultimate Holdings, LLC (14)(19)(25)	Equity Interest	—	—	—			—		620		781			858
Precision Ultimate Holdings, LLC (14)(19)(25)	Equity Interest	—	—	—			—		1,417		1,417			975
Robinson Helicopter (14)(19)(25)	Equity Interest	—	—	—			—		1,592		507			2,551
Saturn Purchaser Corp. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	4.85%		9.17	%	7/22/2030	$	13,281		13,186			13,281
Saturn Purchaser Corp. (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			7/22/2030	$	—		(57	)		—
Solairus (3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			7/22/2030	$	—		(17	)		—
Whitcraft-Paradigm (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.50%		9.80	%	2/15/2029	$	4,547		4,546			4,547
Whitcraft-Paradigm (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.50%		10.80	%	2/15/2029	$	11,762		11,682			11,762
Whitcraft-Paradigm (3)(18)(19)(23)	First Lien Senior Secured Loan - Revolver	P	5.50%		13.00	%	2/28/2029	$	1,460		1,445			1,460
Aerospace & Defense Total										$	162,619		$	166,057		14.5	%

7

Portfolio Company	Investment Type	Index (1)	Spread (1)	Interest Rate			Maturity Date	Principal/Shares		Cost			Market Value			% of NAV (4)
Non-Controlled/Non-Affiliate Investments
Automotive
American Trailer Rental Group (19)(26)	Subordinated Debt	—	5.50% (8.75% PIK)		14.25	%	12/1/2027	$	5,557		5,519			5,222
American Trailer Rental Group (19)(26)	Subordinated Debt	—	5.50% (8.75% PIK)		14.25	%	12/1/2027	$	17,144		16,975			16,115
American Trailer Rental Group (19)(26)	Subordinated Debt	—	5.50% (8.75% PIK)		14.25	%	12/1/2027	$	21,408		21,204			20,124
Cardo (6)(18)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.67	%	5/12/2028	$	98		97			98
Chilton (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			2/5/2031	$	—		(24	)		(25	)
Chilton (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.50%		9.80	%	2/5/2031	$	569		542			541
Chilton (15)(19)	First Lien Senior Secured Loan	SOFR	5.50%		9.80	%	2/5/2031	$	23,014		22,853			22,841
Gills Point S (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.50%		9.82	%	5/17/2029	$	3,577		3,516			3,577
Gills Point S (15)(19)	First Lien Senior Secured Loan	SOFR	5.50%		9.82	%	5/17/2029	$	3,689		3,665			3,689
Gills Point S (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.50%		9.82	%	5/17/2029	$	7,365		7,365			7,365
Gills Point S (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.50%		9.82	%	5/17/2029	$	12,473		12,473			12,473
Gills Point S (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.50%		9.82	%	5/17/2029	$	1,247		1,233			1,247
Gills Point S (14)(19)(25)	Equity Interest	—	—	—			—		2		215			231
Intoxalock (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.10%		9.42	%	11/1/2028	$	11,974		11,897			11,974
Intoxalock (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			11/1/2028	$	—		(20	)		—
JHCC Holdings, LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.25%		9.55	%	9/9/2027	$	11,892		11,830			11,892
JHCC Holdings, LLC (3)(18)(19)	First Lien Senior Secured Loan - Revolver	P	4.25%		11.75	%	9/9/2027	$	1,133		1,103			1,133
Automotive Total										$	120,443		$	118,497			10.4	%
Beverage, Food & Tobacco
AgroFresh Solutions (15)(19)	First Lien Senior Secured Loan	SOFR	6.35%		10.67	%	3/31/2029	$	6,153		6,021			6,153
AgroFresh Solutions (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.35%		10.67	%	3/31/2029	$	10,914		10,747			10,914
AgroFresh Solutions (15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.35%		10.67	%	3/31/2028	$	5,015		4,945			5,015
Arctic Glacier U.S.A., Inc. (3)(19)(26)(31)	First Lien Senior Secured Loan - Revolver	SOFR	6.76% (4.00% PIK)		15.04	%	5/24/2028	$	1,543		1,513			1,465
Arctic Glacier U.S.A., Inc. (19)(26)(31)	First Lien Senior Secured Loan	SOFR	6.76% (4.00% PIK)		15.06	%	5/24/2028	$	12,519		12,350			12,019
BCSF Project Aberdeen, LLC (14)(19)(25)	Equity Interest	—	—	—			—		2,217		2,217			2,358
Hellers (6)(18)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	BKBM	3.56% (2.19% PIK)		9.41	%	9/27/2030	NZ$	3,979		2,423			2,188
Hellers (6)(18)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	BBSY	3.56% (2.19% PIK)		9.93	%	9/27/2030	AUD	1,789		1,240			1,083
Hellers (6)(19)(26)	Subordinated Debt	—	15.00% PIK		15.00	%	3/27/2031	NZ$	474		292			261
Hellers (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			9/27/2030	NZ$	—		(14	)		(14	)
NPC International, Inc. (14)(19)(25)(27)	Equity Interest	—	—	—			—		274		410			34
PPX (14)(19)(25)	Preferred Equity	—	—	—			—		33		—			—
PPX (14)(19)(25)	Preferred Equity	—	—	—			—		33		5,000			4,000
Spindrift (19)(26)	Subordinated Debt	—	13.75% PIK		13.75	%	2/19/2033	$	1,421		1,380			1,379
Spindrift (14)(19)(25)	Equity Interest	—	—	—			—		1		500			501
Beverage, Food & Tobacco Total										$	49,024		$	47,356			4.1	%

8

Portfolio Company	Investment Type	Index (1)	Spread (1)	Interest Rate			Maturity Date	Principal/Shares		Cost			Market Value			% of NAV (4)
Non-Controlled/Non-Affiliate Investments
Capital Equipment
AXH Air Coolers (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.50%		9.82	%	10/31/2029	$	871		840			871
AXH Air Coolers (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.50%		9.82	%	10/31/2029	$	1,835		1,793			1,835
AXH Air Coolers (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.50%		9.93	%	10/31/2029	$	7,400		7,342			7,400
AXH Air Coolers (14)(19)(25)	Preferred Equity	—	—	—			—		3,417		1,104			6,917
AXH Air Coolers (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.50%		9.82	%	10/31/2029	$	7,045		6,997			7,045
DiversiTech (17)	First Lien Senior Secured Loan	SOFR	3.76%		8.06	%	12/22/2028	$	1		1			1
East BCC Coinvest II, LLC (14)(19)(25)	Equity Interest	—	—	—			—		1,419		1,229			463
Ergotron Acquisition LLC (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.25%		9.58	%	7/6/2028	$	10,964		10,828			10,964
FCG Acquisitions, Inc. (14)(19)(25)	Preferred Equity	—	—	—			—		4		—			—
Goodfellow (6)(15)(19)	First Lien Senior Secured Loan	SONIA	5.25%		10.55	%	2/6/2032	£	1,059		1,301			1,354
Goodfellow (6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	5.25%		7.78	%	2/10/2032	€	5,500		5,627			5,946
Goodfellow (6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	5.25%		7.78	%	2/10/2032	€	1,705		1,744			1,843
Goodfellow (6)(15)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.55	%	2/10/2032	$	2,224		2,203			2,202
Goodfellow (6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	5.25%		9.71	%	2/10/2032	£	1,614		2,080			2,072
Goodfellow (3)(6)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			2/10/2032	£	—		—			—
PPT Group (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			2/28/2031	£	—		(11	)		(11	)
PPT Group (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			2/28/2031	£	—		(16	)		(17	)
PPT Group (6)(18)(19)	First Lien Senior Secured Loan	SONIA	5.50%		9.96	%	2/28/2031	£	6,177		7,711			7,913
PPT Group (6)(14)(19)(25)	Equity Interest	—	—	—			—		376		376			376
TCFIII Owl Finance, LLC (19)(26)	Subordinated Debt	—	12.00% PIK		12.00	%	1/30/2027	$	6,354		6,327			6,354
Capital Equipment Total										$	57,476		$	63,528			5.6	%
Chemicals, Plastics & Rubber
AP Plastics Group, LLC (16)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	4.75%		9.60	%	8/10/2028	$	176		176			176
AP Plastics Group, LLC (16)(19)(29)	First Lien Senior Secured Loan	SOFR	4.85%		9.17	%	8/10/2028	$	8,117		7,981			8,117
AP Plastics Group, LLC (16)(19)(29)	First Lien Senior Secured Loan	SOFR	4.85%		9.17	%	8/10/2028	$	2,149		2,129			2,149
Duraco (3)(19)(32)	First Lien Senior Secured Loan - Revolver	SOFR	6.50%		10.80	%	6/6/2029	$	199		173			139
Duraco (19)(29)(32)	First Lien Senior Secured Loan	SOFR	6.50%		10.80	%	6/6/2029	$	11,704		11,546			11,353
V Global Holdings LLC (16)(19)	First Lien Senior Secured Loan	EURIBOR	5.75%		8.28	%	12/22/2027	€	97		101			101
V Global Holdings LLC (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.90%		10.20	%	12/22/2027	$	5,729		5,673			5,557
V Global Holdings LLC (3)(16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.85%		10.17	%	12/22/2027	$	7,089		7,055			6,798
Chemicals, Plastics & Rubber Total										$	34,834		$	34,390			3.0	%

9

Portfolio Company	Investment Type	Index (1)	Spread (1)	Interest Rate			Maturity Date	Principal/Shares		Cost			Market Value			% of NAV (4)
Non-Controlled/Non-Affiliate Investments
Construction & Building
Chase Industries, Inc. (15)(19)(26)	First Lien Senior Secured Loan	SOFR	5.65% (1.50% PIK)		11.45	%	11/11/2027	$	27,399		26,791			26,372
Chase Industries, Inc. (15)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.65% (1.50% PIK)		11.45	%	11/11/2027	$	2,686		2,626			2,585
Chase Industries, Inc. (3)(15)(19)(26)	First Lien Senior Secured Loan - Revolver	SOFR	5.65% (1.50% PIK)		11.45	%	11/11/2027	$	1,084		1,024			1,020
Service Master (15)(19)(26)	First Lien Senior Secured Loan	SOFR	5.86% (1.00% PIK)		11.19	%	8/16/2027	$	1,573		1,563			1,573
Service Master (14)(19)(25)	Equity Interest	—	—	—			—		—		—			—
Service Master (14)(19)(25)	Preferred Equity	—	—	—			—		—		169			112
Service Master (18)(19)(26)	First Lien Senior Secured Loan	SOFR	6.01% (1.00% PIK)		11.33	%	8/16/2027	$	921		914			921
Service Master (18)(19)(26)	First Lien Senior Secured Loan	SOFR	5.86% (1.00% PIK)		11.19	%	8/16/2027	$	3,167		3,167			3,167
Service Master (15)(19)(26)	First Lien Senior Secured Loan	SOFR	5.86% (1.00% PIK)		11.19	%	8/16/2027	$	7,589		7,533			7,589
Service Master (3)(18)(19)(26)	First Lien Senior Secured Loan - Revolver	SOFR	6.01% (1.00% PIK)		11.31	%	8/16/2027	$	17,303		17,237			17,303
Elk (14)(19)(25)	Equity Interest	—	—	—			—		1		7			810
Elk (14)(19)(25)	Preferred Equity	—	—	—			—		72		722			1,107
Zeus Fire & Security (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.32	%	12/11/2030	$	176		176			110
Zeus Fire & Security (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			12/11/2030	$	—		(19	)		(20	)
Zeus Fire & Security (15)(19)	First Lien Senior Secured Loan	SOFR	5.00%		9.29	%	12/11/2030	$	13,420		13,325			13,319
Construction & Building Total										$	75,235		$	75,968			6.6	%
Consumer Goods: Durable
New Milani Group LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.50%		9.93	%	6/6/2026	$	11,179		11,006			11,179
Stanton Carpet (15)(19)	Second Lien Senior Secured Loan	SOFR	9.15%		13.44	%	3/31/2028	$	11,434		11,297			11,435
Tangent Technologies Acquisition, LLC (15)(19)	Second Lien Senior Secured Loan	SOFR	9.00%		13.32	%	5/30/2028	$	8,915		8,812			8,915
TLC Holdco LP (14)(19)(25)	Equity Interest	—	—	—			—		1,281		1,221			1,540
TLC Purchaser, Inc. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.76%		10.06	%	10/11/2027	$	13,131		12,877			13,131
TLC Purchaser, Inc. (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/11/2027	$	—		(27	)		—
Consumer Goods: Durable Total										$	45,186		$	46,200			4.0	%
Consumer Goods: Non-Durable
Evriholder (19)(29)(32)	First Lien Senior Secured Loan	SOFR	6.90%		11.20	%	1/24/2028	$	6,016		5,973			5,986
Fineline Technologies, Inc. (14)(19)(25)	Equity Interest	—	—	—			—		939		939			1,288
Hempz (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/25/2029	$	—		(15	)		(14	)
Hempz (15)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.55	%	10/25/2029	$	2,293		2,275			2,276
RoC Skincare (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%		10.08	%	2/21/2031	$	9,900		9,774			9,900
RoC Skincare (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			2/21/2030	$	—		(24	)		—
Solaray, LLC (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.85%		11.17	%	12/15/2025	$	13,099		13,083			12,837
Solaray, LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.85%		11.17	%	12/15/2025	$	28,441		28,441			27,873
Solaray, LLC (3)(18)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.60%		9.92	%	12/15/2025	$	12,052		12,045			12,052
WU Holdco, Inc. (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.30	%	3/26/2027	$	1,657		1,643			1,657
WU Holdco, Inc. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.00%		9.30	%	3/26/2027	$	36,799		36,666			36,799
WU Holdco, Inc. (3)(18)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.00%		9.30	%	3/26/2027	$	3,461		3,447			3,461
Consumer Goods: Non-Durable Total										$	114,247		$	114,115			10.0	%

10

Portfolio Company	Investment Type	Index (1)	Spread (1)	Interest Rate			Maturity Date	Principal/Shares		Cost			Market Value			% of NAV (4)
Non-Controlled/Non-Affiliate Investments
Consumer Goods: Wholesale
WSP (7)(14)(15)(19)(26)	First Lien Senior Secured Loan	SOFR	1.15% (4.00% PIK)		9.44	%	4/27/2028	$	3,195		3,103			2,396
WSP (7)(14)(19)(26)	First Lien Senior Secured Loan	—	8.00% PIK		8.00	%	4/27/2028	$	2,084		1,995			—
WSP (14)(19)(25)	Equity Interest	—	—	—			—		—		12			—
WSP (14)(19)(25)	Preferred Equity	—	—	—			—		—		216			—
WSP (14)(19)(25)	Equity Interest	—	—	—			—		2,898		2,898			—
WSP (2)(3)(5)(7)(14)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			4/27/2028	$	—		(6	)		(62	)
Consumer Goods: Wholesale Total										$	8,218		$	2,334			0.2	%
Containers, Packaging & Glass
ASP-r-pac Acquisition Co LLC (16)(19)(29)	First Lien Senior Secured Loan	SOFR	6.26%		10.55	%	12/29/2027	$	5,769		5,664			5,769
ASP-r-pac Acquisition Co LLC (3)(16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.11%		10.44	%	12/29/2027	$	1,601		1,562			1,601
Containers, Packaging & Glass Total										$	7,226		$	7,370			0.6	%
Energy: Electricity
WCI Gigawatt Purchaser (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.01%		10.34	%	11/19/2027	$	1,408		1,393			1,394
WCI Gigawatt Purchaser (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.86%		10.18	%	11/19/2027	$	3,754		3,722			3,703
Energy: Electricity Total										$	5,115		$	5,097			0.4	%
Environmental Industries
Reconomy (6)(18)(19)	First Lien Senior Secured Loan	SONIA	6.25%		10.71	%	7/12/2029	£	68		83			87
Reconomy (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.00%		8.36	%	7/12/2029	€	27		28			29
Reconomy (3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			7/12/2029	£	—		(72	)		—
Titan Cloud Software, Inc (14)(19)(25)	Equity Interest	—	—	—			—		3,532		3,532			5,184
Titan Cloud Software, Inc (18)(19)(26)	First Lien Senior Secured Loan	SOFR	2.00% (4.60% PIK)		11.03	%	9/7/2029	$	26,953		26,789			26,953
Titan Cloud Software, Inc (3)(18)(19)(26)	First Lien Senior Secured Loan - Revolver	SOFR	2.00% (4.60% PIK)		10.86	%	9/7/2028	$	3,599		3,566			3,599
Titan Cloud Software, Inc (18)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	2.00% (4.60% PIK)		10.90	%	9/7/2029	$	12,094		12,028			12,094
Environmental Industries Total										$	45,954		$	47,946			4.2	%
FIRE: Finance
Allworth Financial Group, L.P. (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.32	%	12/23/2027	$	877		840			877
Allworth Financial Group, L.P. (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	4.75%		9.07	%	12/23/2027	$	854		847			854
Allworth Financial Group, L.P. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	4.75%		9.07	%	12/23/2027	$	1,474		1,465			1,474
Allworth Financial Group, L.P. (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			12/23/2027	$	—		(8	)		—
Choreo (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			2/18/2028	$	—		—			—
Congress Wealth (3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			6/30/2029	$	—		(35	)		—

11

Portfolio Company	Investment Type	Index (1)	Spread (1)	Interest Rate			Maturity Date	Principal/Shares		Cost			Market Value			% of NAV (4)
Non-Controlled/Non-Affiliate Investments
FIRE: Finance
Congress Wealth (3)(15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.60%		9.90	%	6/30/2029	$	6,357		6,357			6,357
Congress Wealth (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.60%		9.90	%	6/30/2029	$	1,650		1,648			1,650
Congress Wealth (3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			6/30/2029	$	—		—			—
Congress Wealth (14)(19)(25)	Equity Interest	—	—	—			—		16		323			589
Insigneo Financial Group LLC (19)(26)	First Lien Senior Secured Loan	—	10.00% PIK		10.00	%	8/1/2027	$	2,071		2,086			2,071
Insigneo Financial Group LLC (14)(19)(25)	Equity Interest	—	—	—			—		534		535			2,796
Insigneo Financial Group LLC (15)(19)	First Lien Senior Secured Loan	SOFR	6.60%		11.02	%	8/1/2028	$	267		262			267
Lagerbox (6)(15)(19)	First Lien Senior Secured Loan	EURIBOR	3.50%		6.22	%	12/20/2028	€	750		779			811
Parmenion (6)(18)(19)	First Lien Senior Secured Loan	SONIA	5.50%		9.96	%	5/23/2029	£	295		369			381
PMA (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			1/31/2031	$	—		(17	)		(18	)
PMA (16)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.55	%	1/31/2031	$	58		57			57
Sikich (19)(25)(26)	Preferred Equity	—	13.00% PIK		13.00	%	—		33		3,307			3,307
Sikich (14)(19)(25)	Warrants	—	—	—			—		2		—			140
Sikich (14)(19)(25)	Warrants	—	—	—			—		5		—			488
TA/Weg Holdings (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.32	%	10/2/2028	$	9,185		9,185			9,185
TA/Weg Holdings (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.32	%	10/2/2028	$	2,319		2,315			2,319
Wealth Enhancement Group (WEG) (3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			10/4/2028	$	—		(34	)		—
Wealth Enhancement Group (WEG) (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.30	%	10/2/2028	$	7,772		7,694			7,772
Wealth Enhancement Group (WEG) (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/2/2028	$	—		(11	)		—
FIRE: Finance Total										$	37,964		$	41,377			3.6	%
FIRE: Insurance
Margaux UK Finance Limited (6)(18)(19)	First Lien Senior Secured Loan - Revolver	SONIA	5.75%		10.21	%	12/19/2025	£	499		658			644
McLarens Acquisition Inc. (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.90%		10.20	%	12/19/2025	$	11,887		11,857			11,887
McLarens Acquisition Inc. (16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.90%		10.20	%	12/19/2025	$	2,872		2,872			2,872
McLarens Acquisition Inc. (3)(16)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.90%		10.20	%	12/16/2025	$	748		747			748
MRHT (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	6.25%		8.61	%	2/1/2029	€	4,825		5,128			5,217
MRHT (6)(15)(19)	First Lien Senior Secured Loan	EURIBOR	6.75%		9.28	%	2/1/2029	€	956		1,020			1,034
PCF (3)(16)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.50%		9.82	%	11/1/2028	$	10,228		10,197			10,228
Simplicity (3)(16)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.19	%	12/31/2031	$	1,392		1,350			1,305
Simplicity (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			12/31/2031	$	—		(42	)		(43	)
Simplicity (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.00%		9.28	%	12/31/2031	$	35,437		35,090			35,082
FIRE: Insurance Total										$	68,877		$	68,974			6.0	%

12

Portfolio Company	Investment Type	Index (1)	Spread (1)	Interest Rate			Maturity Date	Principal/Shares		Cost			Market Value			% of NAV (4)
Non-Controlled/Non-Affiliate Investments
Healthcare & Pharmaceuticals
AEG Vision (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.90%		10.20	%	3/27/2027	$	9,482		8,956			9,482
AEG Vision (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.90%		10.20	%	3/27/2027	$	16,309		16,179			16,309
AEG Vision (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.90%		10.20	%	3/27/2027	$	17,787		17,645			17,787
AEG Vision (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.90%		10.20	%	3/27/2027	$	2,053		2,037			2,053
AOM Infusion (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			3/19/2032	$	—		(6	)		(3	)
AOM Infusion (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			3/19/2032	$	—		(4	)		(4	)
AOM Infusion (16)(19)	First Lien Senior Secured Loan	SOFR	5.00%		9.30	%	3/19/2032	$	3,643		3,606			3,606
Apollo Intelligence (14)(19)(25)	Equity Interest	—	—	—			—		34		3,378			2,916
Apollo Intelligence (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%		10.07	%	5/31/2028	$	15,039		15,223			14,964
Apollo Intelligence (3)(16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.75%		10.05	%	5/31/2028	$	6,710		6,672			6,660
Beacon Specialized Living (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.50%		9.80	%	3/25/2028	$	2,444		2,333			2,444
Beacon Specialized Living (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.50%		9.80	%	3/25/2028	$	4,963		4,919			4,963
Beacon Specialized Living (3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			3/25/2028	$	—		—			—
Caregiver (19)(26)	Subordinated Debt	—	16.50% PIK		16.50	%	1/1/2030	$	8,696		8,593			8,588
CB Titan Holdings, Inc. (14)(19)(25)	Preferred Equity	—	—	—			—		1,953		1,953			—
EHE Health (3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			8/7/2030	$	—		—			—
EHE Health (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.50%		9.80	%	8/7/2030	$	10,842		10,745			10,842
EHE Health (14)(19)(25)	Equity Interest	—	—	—			—		2,178		2,178			2,178
Great Expressions Dental Center PC (15)(19)(26)	First Lien Senior Secured Loan	SOFR	1.15% (3.00% PIK)		8.45	%	9/30/2026	$	9,859		9,880			8,874
HealthDrive (15)(19)	First Lien Senior Secured Loan	SOFR	6.10%		10.42	%	8/20/2029	$	1,903		1,903			1,903
HealthDrive (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.10%		10.42	%	8/20/2029	$	271		271			271
HealthDrive (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.10%		10.42	%	8/20/2029	$	606		599			606
HealthDrive (3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			8/20/2029	$	—		—			—
HealthDrive (14)(19)(25)	Preferred Equity	—	—	—			—		18		1,822			1,897
Masco (6)(18)(19)(26)	Subordinated Debt	EURIBOR	10.00% PIK		13.25	%	10/4/2032	€	5,000		5,350			5,271
Mertus 522. GmbH (6)(18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	6.25% (0.75% PIK)		9.69	%	5/28/2026	€	227		253			237
Mertus 522. GmbH (6)(18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	6.25% (0.75% PIK)		9.38	%	5/28/2026	€	133		146			139
Nafinco (3)(6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	5.25%		7.76	%	8/29/2031	€	1,465		1,510			1,549
Nafinco (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	5.25%		7.97	%	8/29/2031	€	52		56			55
Nafinco (3)(6)(18)(19)	First Lien Senior Secured Loan - Revolver	EURIBOR	5.25%		7.87	%	5/30/2031	€	215		220			223
Odyssey Behavioral Health (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			11/21/2030	$	—		(86	)		(36	)
Odyssey Behavioral Health (15)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.58	%	5/21/2031	$	3,619		3,576			3,601
Odyssey Behavioral Health (14)(19)(25)	Equity Interest	—	—	—			—		22		2,234			2,388
Pharmacy Partners (19)(32)	First Lien Senior Secured Loan	SOFR	6.50%		10.81	%	2/28/2029	$	1,685		1,669			1,685
Pharmacy Partners (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			2/28/2029	$	—		(54	)		—
Premier Imaging, LLC (15)(19)(26)(29)	First Lien Senior Secured Loan	SOFR	2.26% (4.00% PIK)		10.56	%	3/31/2026	$	8,033		8,003			7,229
Premier Imaging, LLC (15)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	2.26% (4.00% PIK)		10.56	%	3/31/2026	$	2,167		2,157			1,950
Red Nucleus (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			10/17/2031	$	—		(24	)		(31	)
Red Nucleus (3)(16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.25%		9.55	%	10/17/2031	$	507		476			487
Red Nucleus (16)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.55	%	10/17/2031	$	—		3			—
RedMed Operations (Collage Rehabilitation) (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			2/28/2031	$	—		(7	)		(7	)
RedMed Operations (Collage Rehabilitation) (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.00%		9.31	%	2/28/2031	$	1,051		1,040			1,040
RedMed Operations (Collage Rehabilitation) (15)(19)	First Lien Senior Secured Loan	SOFR	5.00%		9.31	%	2/28/2031	$	25,413		25,286			25,285
SunMed Group Holdings, LLC (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.60%		9.89	%	6/16/2028	$	8,496		8,416			8,496
Sunmed Group Holdings, LLC (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			6/16/2027	$	—		(5	)		—
Healthcare & Pharmaceuticals Total										$	179,101		$	175,897			15.4	%

13

Portfolio Company	Investment Type	Index (1)	Spread (1)	Interest Rate			Maturity Date	Principal/Shares		Cost			Market Value			% of NAV (4)
Non-Controlled/Non-Affiliate Investments
High Tech Industries
Access (6)(18)(19)	First Lien Senior Secured Loan	SONIA	5.25%		9.71	%	6/28/2029	£	80		99			103
Applitools (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			5/25/2028	$	—		(18	)		(51	)
Applitools (6)(16)(19)(26)	First Lien Senior Secured Loan	SOFR	6.25% PIK		10.55	%	5/25/2029	$	20,019		19,921			19,668
Appriss (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			3/10/2031	$	—		(13	)		(13	)
Appriss (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.00%		9.29	%	3/10/2031	$	380		354			354
Appriss (15)(19)	First Lien Senior Secured Loan	SOFR	5.00%		9.29	%	3/10/2031	$	22,114		21,948			21,948
Appriss Holdings, Inc. (14)(19)(25)	Equity Interest	—	—	—			—		2,136		1,606			1,786
Appriss Holdings, Inc. (15)(19)	First Lien Senior Secured Loan	SOFR	7.15%		11.48	%	5/6/2027	$	10,996		10,905			10,996
Appriss Holdings, Inc. (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			5/6/2027	$	—		(5	)		—
AQ Software Corporation (14)(19)(25)	Preferred Equity	—	—	—			—		1		1,107			1,095
AQ Software Corporation (14)(19)(25)	Preferred Equity	—	—	—			—		2		1,844			1,825
AQ Software Corporation (14)(19)(25)	Preferred Equity	—	—	—			—		1		507			502
AQ Software Corporation (14)(19)(25)	Preferred Equity	—	—	—			—		1		1,431			1,431
Chartbeat (19)(26)	Subordinated Debt	—	16.00% PIK		16.00	%	10/4/2030	$	11,457		11,278			11,285
Chartbeat (14)(19)(25)	Warrants	—	—	—			—		1		—			—
Cloud Technology Solutions (CTS) (6)(15)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SONIA	2.23% (4.77% PIK)		11.46	%	10/17/2031	£	2,043		2,595			2,623
Cloud Technology Solutions (CTS) (6)(14)(19)(25)	Preferred Equity	—	—	—			—		4,408		5,360			5,417
Eagle Rock Capital Corporation (14)(19)(25)	Preferred Equity	—	—	—			—		3,345		3,345			7,935
Eleven Software (14)(19)(25)	Preferred Equity	—	—	—			—		109		109			132
Eleven Software (14)(19)(25)	Preferred Equity	—	—	—			—		896		896			1,088
Eleven Software (18)(19)	First Lien Senior Secured Loan	SOFR	8.25%		12.55	%	4/25/2027	$	7,439		7,403			7,439
Eleven Software (18)(19)	First Lien Senior Secured Loan - Revolver	SOFR	8.10%		12.42	%	9/25/2026	$	1,488		1,483			1,488
Govineer Solutions (fka Black Mountain) (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			10/7/2030	$	—		(45	)		(59	)
Govineer Solutions (fka Black Mountain) (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/7/2030	$	—		(30	)		(39	)
Govineer Solutions (fka Black Mountain) (15)(19)	First Lien Senior Secured Loan	SOFR	5.00%		9.30	%	10/7/2030	$	7,420		7,370			7,364
LogRhythm (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			7/2/2029	$	—		(11	)		(25	)
NearMap (3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			12/9/2029	$	—		(60	)		—
PayRange (14)(19)(25)	Equity Interest	—	—	—			—		4,527		4,527			4,716
PayRange (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/31/2030	$	—		(39	)		(31	)
PayRange (15)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.57	%	10/31/2030	$	7,079		7,014			7,026
PlentyMarkets (3)(6)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			9/13/2031	€	—		—			—
PlentyMarkets (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			3/13/2032	€	—		(142	)		(143	)
RetailNext (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			12/5/2030	$	—		(29	)		(31	)
RetailNext (15)(19)	First Lien Senior Secured Loan	SOFR	7.00%		11.31	%	12/5/2030	$	17,007		16,850			16,837
Revalize, Inc. (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.90%		10.19	%	4/15/2027	$	5,236		5,214			5,131
Revalize, Inc. (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.90%		10.19	%	4/15/2027	$	1,964		1,956			1,925
Revalize, Inc. (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.90%		10.19	%	4/15/2027	$	804		799			777
SAM (19)(26)	First Lien Senior Secured Loan	—	14.25% PIK		14.25	%	5/9/2028	$	38,517		38,357			38,517
SensorTower (14)(19)(25)	Equity Interest	—	—	—			—		156		2,400			7,637
SensorTower (19)(29)(31)	First Lien Senior Secured Loan	SOFR	7.50%		11.80	%	3/15/2029	$	11,135		10,999			11,135
SensorTower (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			3/15/2029	$	—		(13	)		—
Superna Inc. (3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			3/6/2028	$	—		(13	)		—
Superna Inc. (3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			3/6/2028	$	—		(13	)		—
Superna Inc. (6)(14)(19)(25)	Equity Interest	—	—	—			—		1,463		1,463			2,722

14

Portfolio Company	Investment Type	Index (1)	Spread (1)	Interest Rate			Maturity Date	Principal/Shares		Cost			Market Value			% of NAV (4)
Non-Controlled/Non-Affiliate Investments
High Tech Industries
Superna Inc. (6)(15)(19)	First Lien Senior Secured Loan	SOFR	6.50%		10.79	%	3/6/2028	$	2,700		2,670			2,700
Utimaco (6)(14)(19)(25)	Equity Interest	—	—	—			—		2		2,223			2,190
Utimaco (6)(14)(19)(25)	Preferred Equity	—	—	—			—		2		2,223			2,190
Utimaco (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.25%		8.94	%	5/14/2029	€	92		98			99
Utimaco (6)(16)(19)	First Lien Senior Secured Loan	SOFR	6.25%		10.68	%	5/14/2029	$	128		127			127
Utimaco (6)(16)(19)	First Lien Senior Secured Loan	SOFR	6.25%		10.68	%	5/14/2029	$	262		260			260
Ventiv Holdco, Inc. (14)(19)(25)	Equity Interest	—	—	—			—		529		2,833			909
High Tech Industries Total										$	199,143		$	208,985			18.3	%
Hotel, Gaming & Leisure
Awayday (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.25%		9.55	%	9/6/2031	$	3,688		3,688			3,688
Awayday (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.25%		9.55	%	9/6/2030	$	698		683			698
Awayday (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.25%		9.55	%	9/6/2031	$	19,242		19,069			19,242
Awayday (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.25%		9.55	%	9/6/2031	$	12,242		12,199			12,242
City BBQ (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			9/4/2030	$	—		(38	)		—
City BBQ (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.35%		9.66	%	9/4/2030	$	15,341		15,224			15,341
City BBQ (14)(19)(25)	Preferred Equity	—	—	—			—		5		1,271			1,345
City BBQ (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			9/4/2030	$	—		—			—
Concert Golf Partners Holdco LLC (3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			4/1/2031	$	—		(49	)		—
Concert Golf Partners Holdco LLC (16)(19)(29)	First Lien Senior Secured Loan	SOFR	4.75%		9.06	%	3/31/2031	$	6,675		6,587			6,675
Concert Golf Partners Holdco LLC (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			4/1/2030	$	—		(25	)		—
Le Berger SA (6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	3.75%		6.11	%	2/21/2028	€	500		522			539
Pollo Tropical (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/23/2029	$	—		(11	)		(12	)
Pollo Tropical (15)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.54	%	10/23/2029	$	6,190		6,117			6,113
Pyramid Global Hospitality (19)(24)(29)	First Lien Senior Secured Loan	SOFR	5.25%		9.54	%	1/19/2028	$	5,286		5,268			5,286
Pyramid Global Hospitality (19)(24)(29)	First Lien Senior Secured Loan	SOFR	5.25%		9.54	%	1/19/2028	$	9,800		9,620			9,800
Pyramid Global Hospitality (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			1/19/2028	$	—		(47	)		—
Hotel, Gaming & Leisure Total										$	80,078		$	80,957			7.1	%
Media: Advertising, Printing & Publishing
AdThrive (18)	First Lien Senior Secured Loan	SOFR	4.36%		8.69	%	3/23/2028	$	4,949		4,879			4,870
Facts Global Energy (6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.25%		9.56	%	12/20/2031	$	9,461		9,420			9,367
Facts Global Energy (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			12/20/2031	$	—		(30	)		(63	)
Facts Global Energy (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			6/20/2031	$	—		(15	)		(16	)
Facts Global Energy (6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.25%		9.54	%	12/20/2031	$	6,813		6,749			6,745
Kpler (6)(15)(19)	First Lien Senior Secured Loan	SONIA	6.25%		10.71	%	3/3/2030	£	100		120			129
Kpler (6)(15)(19)	First Lien Senior Secured Loan	EURIBOR	6.25%		8.59	%	3/3/2030	€	100		106			108
Kpler (6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	6.25%		8.59	%	3/3/2030	€	100		106			108
OGH Bidco Limited (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	6.25%		10.71	%	6/29/2029	£	2,217		2,613			2,444
OGH Bidco Limited (6)(18)(19)	First Lien Senior Secured Loan	SONIA	6.25%		10.71	%	6/29/2029	£	139		164			170
TGI Sport Bidco Pty Ltd (6)(17)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	6.12%		10.57	%	6/24/2029	£	69		88			89
TGI Sport Bidco Pty Ltd (6)(18)(19)	First Lien Senior Secured Loan	BBSY	7.00%		11.15	%	4/30/2026	AUD	98		76			61
TGI Sport Bidco Pty Ltd (6)(17)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	7.11%		11.44	%	4/30/2026	AUD	106		73			73
Media: Advertising, Printing & Publishing Total										$	24,349		$	24,085			2.1	%

15

Portfolio Company	Investment Type	Index (1)	Spread (1)	Interest Rate			Maturity Date	Principal/Shares		Cost			Market Value			% of NAV (4)
Non-Controlled/Non-Affiliate Investments
Media: Broadcasting & Subscription
Lightning Finco Limited (6)(16)(19)	First Lien Senior Secured Loan	SOFR	5.68%		10.02	%	8/31/2028	$	1,443		1,438			1,443
Lightning Finco Limited (6)(16)(19)	First Lien Senior Secured Loan	EURIBOR	5.50%		8.08	%	8/31/2028	€	1,300		1,429			1,406
Media: Broadcasting & Subscription Total										$	2,867		$	2,849			0.2	%
Media: Diversified & Production
Aptus 1724 Gmbh (6)(19)(21)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	4.15% (4.00% PIK)		12.44	%	3/3/2028	$	5,094		5,094			4,075
Efficient Collaborative Retail Marketing Company, LLC (15)(19)(26)	First Lien Senior Secured Loan	SOFR	6.01% (3.75% PIK)		14.06	%	12/31/2025	$	11,258		9,425			9,119
Efficient Collaborative Retail Marketing Company, LLC (15)(19)(26)	First Lien Senior Secured Loan	SOFR	6.01% (3.75% PIK)		14.06	%	9/30/2026	$	17,310		14,416			14,021
Efficient Collaborative Retail Marketing Company, LLC (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.61%		10.94	%	9/30/2026	$	1,244		1,244			1,244
Music Creation Group Bidco GmbH (6)(19)(21)(26)	First Lien Senior Secured Loan	SOFR	4.15% (4.00% PIK)		12.44	%	3/3/2028	$	4,165		4,109			3,332
Media: Diversified & Production Total										$	34,288		$	31,791			2.8	%
Retail
Galeria (6)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	—	15.00% PIK		15.00	%	4/9/2029	€	9,261		9,933			10,013
Galeria (6)(14)(19)(25)	Equity Interest	—	—	—			—		101		22			22
New Look Vision Group (6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	CORRA	5.82%		8.48	%	5/26/2028	CAD	28		27			20
New Look Vision Group (3)(6)(15)(19)	First Lien Senior Secured Loan - Revolver	CORRA	5.82%		8.48	%	5/26/2026	CAD	694		474			483
New Look Vision Group (6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	CORRA	5.82%		8.48	%	5/26/2028	CAD	54		43			38
New Look Vision Group (6)(18)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	4.15% (2.00% PIK)		10.45	%	5/26/2028	$	388		388			388
Thrasio, LLC (15)(19)(26)	First Lien Senior Secured Loan	SOFR	10.26% PIK		14.55	%	6/18/2029	$	4,739		4,760			3,934
Thrasio, LLC (14)(19)(25)	Equity Interest	—	—	—			—		8		777			—
Thrasio, LLC (14)(19)(25)	Equity Interest	—	—	—			—		70		6,997			—
Thrasio, LLC (15)(19)(26)	First Lien Senior Secured Loan	SOFR	10.26% PIK		14.55	%	6/18/2029	$	1,546		1,546			1,546
Retail Total										$	24,967		$	16,444			1.4	%
Services: Business
ACAMS (14)(19)(25)	Equity Interest	—	—	—			—		3,337		3,337			2,414
Advanced Aircrew (2)(3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			7/26/2030	$	—		—			(3	)
Advanced Aircrew (15)(19)	First Lien Senior Secured Loan	SOFR	6.50%		10.82	%	7/26/2030	$	5,081		5,036			5,056
Advanced Aircrew (14)(19)(25)	Preferred Equity	—	—	—			—		592		592			622
Allbridge (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			6/5/2030	$	—		(25	)		—
Allbridge (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%		10.05	%	6/5/2030	$	9,023		8,965			9,023
Allbridge (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			6/5/2030	$	—		—			—
AMI (3)(16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.25%		9.69	%	10/17/2031	$	767		733			733
AMI (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.25%		9.69	%	10/17/2031	$	9,274		9,209			9,204
Avalon Acquiror, Inc. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.25%		10.55	%	3/10/2028	$	14,244		14,165			14,101
Avalon Acquiror, Inc. (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.25%		10.57	%	3/10/2028	$	5,882		5,789			5,798
Beneficium (2)(3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			6/28/2031	£	—		—			(140	)
Beneficium (6)(15)(19)	First Lien Senior Secured Loan	SONIA	5.75%		10.21	%	6/28/2031	£	7,497		9,394			9,531

16

Portfolio Company	Investment Type	Index (1)	Spread (1)	Interest Rate			Maturity Date	Principal/Shares		Cost			Market Value			% of NAV (4)
Non-Controlled/Non-Affiliate Investments
Services: Business
Brook Bidco (6)(14)(19)(25)	Preferred Equity	—	—	—			—		5,675		7,783			7,208
Brook Bidco (6)(18)(19)(26)	First Lien Senior Secured Loan	SONIA	4.03% (3.50% PIK)		12.48	%	7/10/2028	£	861		1,160			1,084
Brook Bidco (6)(16)(19)(26)	First Lien Senior Secured Loan	SOFR	4.18% (3.50% PIK)		12.51	%	7/10/2028	£	345		460			445
Brook Bidco (6)(16)(19)(26)	First Lien Senior Secured Loan	SOFR	4.18% (3.50% PIK)		12.51	%	7/10/2028	£	123		164			159
Cube (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			5/20/2031	$	—		—			—
Cube (18)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	3.00% (4.50% PIK)		11.78	%	5/20/2031	$	8,836		8,836			8,858
Darcy Partners (14)(19)(25)	Equity Interest	—	—	—			—		359		360			521
Darcy Partners (18)(19)	First Lien Senior Secured Loan	SOFR	7.75%		12.17	%	6/1/2028	$	1,492		1,483			1,492
Darcy Partners (3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			6/1/2028	$	—		—			—
Datix Bidco Limited (3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			4/30/2031	$	—		(25	)		—
Datix Bidco Limited (3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/30/2030	$	—		(35	)		—
Datix Bidco Limited (17)(19)	First Lien Senior Secured Loan	SOFR	5.50%		9.93	%	4/30/2031	$	16,626		16,334			16,626
Datix Bidco Limited (3)(6)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/30/2030	£	—		—			—
Discovery Senior Living (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.50%		9.81	%	3/18/2030	$	1,181		1,123			1,181
Discovery Senior Living (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			3/18/2030	$	—		(23	)		—
DTIQ (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			9/30/2029	$	—		(36	)		(81	)
DTIQ (2)(3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			9/30/2029	$	—		—			(60	)
DTIQ (13)(19)(29)	First Lien Senior Secured Loan	SOFR	7.50%		11.82	%	9/30/2029	$	16,693		16,426			16,443
DTIQ (14)(19)(25)	Equity Interest	—	—	—			—		3,995		—			936
Easy Ice (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.40%		9.70	%	10/30/2030	$	2,208		2,135			2,051
Easy Ice (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/30/2030	$	—		(73	)		(78	)
Easy Ice (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.40%		9.69	%	10/30/2030	$	14,526		14,323			14,308
Electronic Merchant Systems (2)(3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			8/1/2030	$	—		—			(20	)
Electronic Merchant Systems (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.00%		9.32	%	8/1/2030	$	7,133		7,020			7,062
Electronic Merchant Systems (14)(19)(25)	Equity Interest	—	—	—			—		148		1,596			1,833
Elevator Holdco Inc. (14)(19)(25)	Equity Interest	—	—	—			—		2		2,448			3,374
E-Tech Group (3)(15)(19)	First Lien Senior Secured Loan - Revolver	P	4.50%		12.00	%	4/9/2030	$	182		171			162
Fiduciaire Jean-Marc Faber (FJMF) (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			2/13/2032	€	—		(83	)		(86	)
Fiduciaire Jean-Marc Faber (FJMF) (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			2/13/2032	€	—		(16	)		(35	)
iBanFirst (6)(18)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	10.00% PIK		12.32	%	7/13/2028	€	3,654		3,759			3,951
iBanFirst (6)(18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	10.00% PIK		12.32	%	7/13/2028	€	3,792		3,949			4,099
iBanFirst (6)(18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	10.00% PIK		12.32	%	7/13/2028	€	99		104			107
iBanFirst (6)(18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	10.00% PIK		12.32	%	7/13/2028	€	3,996		4,116			4,320
iBanFirst Facility (6)(14)(19)(25)	Preferred Equity	—	—	—			—		7,112		8,136			24,394
ImageTrend (15)(19)	First Lien Senior Secured Loan	SOFR	6.00%		10.32	%	1/31/2029	$	2,500		2,477			2,500
ImageTrend (15)(19)	First Lien Senior Secured Loan	SOFR	6.00%		10.29	%	1/31/2029	$	17,000		16,809			17,000
ImageTrend (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			1/31/2029	$	—		(38	)		—
masLabor (14)(19)(25)	Equity Interest	—	—	—			—		173		173			433
masLabor (18)(19)	First Lien Senior Secured Loan	SOFR	7.50%		11.78	%	7/1/2027	$	8,298		8,178			8,298

17

Portfolio Company	Investment Type	Index (1)	Spread (1)	Interest Rate			Maturity Date	Principal/Shares		Cost			Market Value			% of NAV (4)
Non-Controlled/Non-Affiliate Investments
Services: Business
Morrow Sodali (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.73%		10.05	%	4/25/2028	$	2,593		2,582			2,593
Morrow Sodali (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.10%		9.42	%	4/25/2028	$	1,452		1,435			1,452
Opus2 (6)(14)(19)(25)	Equity Interest	—	—	—			—		2,272		2,900			3,320
Opus2 (6)(18)(19)	First Lien Senior Secured Loan	SONIA	5.80%		10.26	%	5/5/2028	£	123		168			158
Orion (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			3/19/2027	$	—		(11	)		(20	)
Orion (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			3/19/2027	$	—		(3	)		(6	)
Orion (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.69	%	3/19/2027	$	320		317			313
Orion (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			3/19/2027	$	—		(13	)		(14	)
Orion (15)(19)	First Lien Senior Secured Loan	SOFR	5.00%		9.56	%	3/19/2027	$	4,264		4,225			4,221
PRGX (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			12/20/2030	$	—		(27	)		(27	)
PRGX (15)(19)	First Lien Senior Secured Loan	SOFR	5.50%		9.80	%	12/20/2030	$	17,562		17,399			17,386
Pure Wafer (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			11/12/2030	$	—		(9	)		(20	)
Pure Wafer (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.60%		9.92	%	11/12/2030	$	396		378			376
Pure Wafer (15)(19)	First Lien Senior Secured Loan	SOFR	5.60%		9.92	%	11/12/2030	$	7,481		7,413			7,406
Pure Wafer (14)(19)(25)	Equity Interest	—	—	—			—		1,236		1,236			1,236
Rydoo (6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	6.75%		9.13	%	9/12/2031	€	1,556		1,722			1,666
Rydoo (6)(14)(19)(25)	Preferred Equity	—	—	—			—		200		223			229
Rydoo (6)(14)(19)(25)	Equity Interest	—	—	—			—		466		520			519
SoftCo (6)(14)(19)(25)	Equity Interest	—	—	—			—		500		542			652
SoftCo (6)(15)(19)	First Lien Senior Secured Loan	EURIBOR	6.50%		9.00	%	2/22/2031	€	2,000		2,146			2,162
Spring Finco BV (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			7/15/2029	NOK	—		—			—
TEI Holdings Inc. (17)(29)	First Lien Senior Secured Loan	SOFR	4.00%		8.30	%	4/9/2031	$	2,641		2,629			2,648
TES Global (6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	5.00%		9.46	%	1/27/2029	£	12		15			16
Webcentral (6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.25%		10.58	%	12/18/2030	$	87		87			87
Webcentral (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.25%		10.58	%	12/18/2030	€	1,849		1,761			1,782
Webcentral (6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.25%		10.58	%	12/18/2030	€	17		18			18
Services: Business Total										$	234,042		$	252,977			22.1	%
Services: Consumer
Master ConcessionAir (3)(19)(33)	First Lien Senior Secured Loan - Delayed Draw	SOFR	8.75%		13.05	%	6/21/2029	$	184		184			175
Master ConcessionAir (3)(19)(33)	First Lien Senior Secured Loan - Revolver	SOFR	8.50%		12.80	%	6/21/2029	$	175		171			171
Master ConcessionAir (19)(33)	First Lien Senior Secured Loan	SOFR	8.75%		13.05	%	6/21/2029	$	1,734		1,702			1,699
MZR Aggregator (14)(19)(25)	Equity Interest	—	—	—			—		—		12			5
MZR Aggregator (14)(19)(25)	Equity Interest	—	—	—			—		1		798			342

18

Portfolio Company	Investment Type	Index (1)	Spread (1)	Interest Rate			Maturity Date	Principal/Shares		Cost			Market Value			% of NAV (4)
Non-Controlled/Non-Affiliate Investments
Services: Consumer
MZR Buyer, LLC (15)(19)(26)(29)	First Lien Senior Secured Loan	SOFR	6.85% (0.50% PIK)		11.67	%	12/22/2028	$	11,783		11,703			11,194
MZR Buyer, LLC (15)(19)(26)	First Lien Senior Secured Loan - Revolver	SOFR	7.00% (0.50% PIK)		11.69	%	12/22/2028	$	5,210		5,154			4,949
MZR Buyer, LLC (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			12/22/2028	$	—		(26	)		(87	)
MZR Buyer, LLC (15)(19)(26)(29)	First Lien Senior Secured Loan	SOFR	6.85% (0.50% PIK)		11.67	%	12/22/2028	$	317		312			301
MZR Buyer, LLC (15)(19)(26)(29)	First Lien Senior Secured Loan	SOFR	6.85% (0.50% PIK)		11.67	%	12/22/2028	$	137		135			130
Spotless Brands (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.50%		9.75	%	7/25/2028	$	10,896		10,802			10,896
Surrey Bidco Limited (6)(7)(14)(18)(19)(26)	First Lien Senior Secured Loan	SONIA	7.28% PIK		11.73	%	5/11/2026	£	68		77			53
WhiteWater Express (19)(26)	Subordinated Debt	—	14.00% PIK		14.00	%	3/31/2031	$	8,250		8,178			8,178
Services: Consumer Total										$	39,202		$	38,006			3.3	%
Telecommunications
Meriplex Communications, Ltd. (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.10%		9.42	%	7/17/2028	$	12,032		11,885			11,851
Meriplex Communications, Ltd. (16)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.10%		9.42	%	7/17/2028	$	7,157		7,097			7,049
Meriplex Communications, Ltd. (16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.10%		9.42	%	7/17/2028	$	2,824		2,793			2,782
Taoglas (15)(19)(29)	First Lien Senior Secured Loan	SOFR	7.25%		11.55	%	2/28/2029	$	595		595			589
Taoglas (14)(19)(25)	Equity Interest	—	—	—			—		20		20			19
Taoglas (14)(19)(25)	Equity Interest	—	—	—			—		2,259		2,259			2,130
Taoglas (15)(19)(29)	First Lien Senior Secured Loan	SOFR	7.25%		11.55	%	2/28/2029	$	9,953		9,879			9,853
Taoglas (3)(6)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	7.25%		11.53	%	2/28/2029	$	1,101		1,101			1,087
Taoglas (6)(15)(19)	First Lien Senior Secured Loan	SOFR	7.25%		11.55	%	2/28/2029	$	447		437			443
Telecommunications Total										$	36,066		$	35,803			3.1	%
Transportation: Cargo
A&R Logistics, Inc. (15)(19)(26)	First Lien Senior Secured Loan	SOFR	5.65% (1.25% PIK)		11.19	%	8/3/2026	$	933		919			886
A&R Logistics, Inc. (15)(19)(26)	First Lien Senior Secured Loan	SOFR	5.65% (1.25% PIK)		11.19	%	8/3/2026	$	2,394		2,393			2,273
A&R Logistics, Inc. (15)(19)(26)	First Lien Senior Secured Loan	SOFR	5.65% (1.25% PIK)		11.19	%	8/3/2026	$	2,688		2,687			2,554
A&R Logistics, Inc. (15)(19)(26)	First Lien Senior Secured Loan	SOFR	5.65% (1.25% PIK)		11.19	%	8/3/2026	$	5,902		5,899			5,606
A&R Logistics, Inc. (15)(19)(26)(29)	First Lien Senior Secured Loan	SOFR	5.65% (1.25% PIK)		11.19	%	8/3/2026	$	13,087		13,081			12,433
A&R Logistics, Inc. (3)(15)(19)(22)(26)	First Lien Senior Secured Loan - Revolver	SOFR	5.60% (1.25% PIK)		11.17	%	8/3/2026	$	4,731		4,676			4,422
ARL Holdings, LLC (14)(19)(25)	Equity Interest	—	—	—			—		—		445			41
ARL Holdings, LLC (14)(19)(25)	Equity Interest	—	—	—			—		9		9			—
Grammer Investment Holdings LLC (14)(19)(25)	Warrants	—	—	—			—		122		—			—
Grammer Investment Holdings LLC (14)(19)(25)	Equity Interest	—	—	—			—		1,011		1,019			332
Grammer Investment Holdings LLC (14)(19)(25)	Preferred Equity	—	—	—			—		11		1,095			1,183
Gulf Winds International (15)(19)	First Lien Senior Secured Loan	SOFR	7.60%		11.92	%	12/16/2028	$	1,074		1,064			1,031
Gulf Winds International (15)(19)(29)	First Lien Senior Secured Loan	SOFR	7.60%		11.92	%	12/16/2028	$	11,974		11,725			11,495
Gulf Winds International (15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	7.60%		11.92	%	12/16/2028	$	5,292		5,194			5,080
REP Coinvest III- A Omni, L.P. (14)(19)(25)	Equity Interest	—	—	—			—		1,377		1,377			636
RoadOne (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.25%		10.49	%	12/29/2028	$	11,974		11,721			11,974
RoadOne (3)(18)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.25%		10.50	%	12/29/2028	$	1,729		1,647			1,729
RoadOne (18)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.25%		10.49	%	12/29/2028	$	936		923			936
Transportation: Cargo Total										$	65,874		$	62,611			5.5	%
Transportation: Consumer
PrimeFlight (15)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.54	%	5/1/2029	$	9,405		9,315			9,405
PrimeFlight Acquisition LLC (15)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.55	%	5/1/2029	$	4,045		3,992			4,045
PrimeFlight Acquisition LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.50%		9.79	%	5/1/2029	$	12,036		11,858			12,036
PrimeFlight Acquisition LLC (15)(19)	First Lien Senior Secured Loan	SOFR	5.50%		9.80	%	5/1/2029	$	833		833			833
Transportation: Consumer Total										$	25,998		$	26,319			2.3	%

19

Portfolio Company	Investment Type	Index (1)	Spread (1)	Interest Rate			Maturity Date	Principal/Shares		Cost			Market Value		% of NAV (4)
Non-Controlled/Non-Affiliate Investments
Utilities: Water
Vessco Water (3)(16)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	4.75%		9.07	%	7/24/2031	$	879		859			879
Vessco Water (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			7/24/2031	$	—		(10	)		—
Vessco Water (16)(19)	First Lien Senior Secured Loan	SOFR	4.75%		9.07	%	7/24/2031	$	2,187		2,170			2,187
Utilities: Water Total										$	3,019		$	3,066		0.3	%
Wholesale
Abracon Group Holding, LLC. (7)(14)(16)(19)(26)(29)	First Lien Senior Secured Loan	SOFR	2.00% (4.60% PIK)		10.96	%	7/6/2028	$	14,437		14,317			10,577
Abracon Group Holding, LLC. (7)(14)(16)(19)(26)	First Lien Senior Secured Loan - Revolver	SOFR	2.05% (4.60% PIK)		10.96	%	7/6/2028	$	2,064		2,017			1,512
Hultec (14)(19)(25)	Equity Interest	—	—	—			—		1		651			995
SureWerx (16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.25%		9.55	%	12/28/2028	CAD	23		16			16
SureWerx (3)(16)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.25%		9.55	%	12/28/2029	$	535		522			535
SureWerx (3)(16)(19)(34)	First Lien Senior Secured Loan - Revolver	SOFR	5.25%		9.55	%	12/28/2028	$	845		828			845
Wholesale Total										$	18,351		$	14,480		1.3	%
Non-Controlled/Non-Affiliate Investments Total										$	1,799,763		$	1,813,479		158.5	%
Non-Controlled/Affiliate Investments
Aerospace & Defense
Ansett Aviation Training (6)(10)(19)(25)	Equity Interest	—	—	—			—		5,119		3,842			8,994
Ansett Aviation Training (6)(10)(18)(19)	First Lien Senior Secured Loan	BBSY	4.69%		8.79	%	9/24/2031	AUD	7,072		5,308			4,414
Aerospace & Defense Total										$	9,150		$	13,408		1.2	%
Beverage, Food & Tobacco
ADT Pizza, LLC (10)(19)(25)	Equity Interest	—	—	—			—		6,720		3,373			3,252
Beverage, Food & Tobacco Total										$	3,373		$	3,252		0.3	%
Consumer Goods: Durable
Walker Edison (7)(10)(14)(18)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.90% PIK		11.20	%	3/31/2029	$	724		724			724
Walker Edison (3)(7)(10)(14)(15)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.90% PIK		11.20	%	3/31/2029	$	398		398			398
Walker Edison (10)(14)(19)(25)	Equity Interest	—	—	—			—		60		5,592			—
Walker Edison (7)(10)(14)(15)(19)(26)	First Lien Senior Secured Loan	SOFR	6.90% PIK		11.20	%	3/31/2027	$	7,239		6,621			—
Walker Edison (7)(10)(14)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.40%		10.70	%	3/31/2027	$	3,182		3,088			2,370
Walker Edison (7)(10)(14)(15)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.90% PIK		11.20	%	3/31/2027	$	926		873			—
Walker Edison (7)(10)(14)(15)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.90% PIK		11.19	%	3/31/2027	$	2,171		2,044			—
Consumer Goods: Durable Total										$	19,340		$	3,492		0.3	%
Telecommunications
DC Blox (10)(15)(19)(26)	First Lien Senior Secured Loan	SOFR	1.00% (9.00% PIK)		14.32	%	6/30/2025	$	1,417		1,370			1,417
DC Blox (10)(14)(19)(25)	Preferred Equity	—	—	—			—		38		37,842			39,004
DC Blox (10)(14)(19)(25)	Preferred Equity	—	—	—			—		5		3,851			5,208
DC Blox (10)(14)(19)(25)	Preferred Equity	—	—	—			—		7		—			5,743
DC Blox (10)(14)(19)(25)	Equity Interest	—	—	—			—		51		—			—
Telecommunications Total										$	43,063		$	51,372		4.4	%
Non-Controlled/Affiliate Investments Total										$	74,926		$	71,524		6.2	%

20

Portfolio Company	Investment Type	Index (1)		Spread (1)	Interest Rate			Maturity Date	Principal/Shares		Cost		Market Value		% of NAV (4)
Controlled Affiliate Investments
Aerospace & Defense
BCC Jetstream Holdings Aviation (Off I), LLC (6)(10)(11)(14)(20)(25)	Equity Interest	—		—	—			—		11,863		11,863		10,483
BCC Jetstream Holdings Aviation (On II), LLC (10)(11)(14)(20)(25)	Equity Interest	—		—	—			—		1,116		1,116		—
BCC Jetstream Holdings Aviation (On II), LLC (10)(11)(14)(20)	First Lien Senior Secured Loan	—		—	—			—	$	8,013		8,013		6,371
Gale Aviation (Offshore) Co (6)(10)(11)(19)(25)	Equity Interest	—		—	—			—		74,166		74,166		70,770
Aerospace & Defense Total											$	95,158	$	87,624		7.6	%
FIRE: Finance
Legacy Corporate Lending HoldCo, LLC (10)(11)(14)(19)(25)	Equity Interest	—		—	—			—		1		900		1,168
Legacy Corporate Lending HoldCo, LLC (10)(11)(19)(25)	Preferred Equity	—		—	—			—		42		35,550		42,253
Legacy Corporate Lending HoldCo, LLC (10)(11)(14)(19)(25)	Equity Interest	—		—	—			—		1		—		—
FIRE: Finance Total											$	36,450	$	43,421		3.8	%
Investment Vehicles
Bain Capital Senior Loan Program, LLC (6)(10)(11)(18)(19)	Subordinated Note Investment Vehicles	—		10.00%		10.00	%	12/27/2033	$	148,995		148,995		136,930
Bain Capital Senior Loan Program, LLC (6)(10)(11)(25)	Preferred Equity Interest Investment Vehicles	—		—	—			—		10		10		701
Bain Capital Senior Loan Program, LLC (6)(10)(11)(25)	Equity Interest Investment Vehicles	—		—	—			—		10		5,594		6,087
International Senior Loan Program, LLC (6)(10)(11)(18)(19)	Subordinated Note Investment Vehicles	SOFR		8.00%		12.30	%	2/22/2028	$	190,729		190,729		190,729
International Senior Loan Program, LLC (6)(10)(11)(25)	Equity Interest Investment Vehicles	—		—	—			—		63,587		60,615		54,207
Investment Vehicles Total											$	405,943	$	388,654		34.0	%
Services: Business
Parcel2Go (6)(10)(11)(18)(19)	First Lien Senior Secured Loan	SONIA		7.00%		11.46	%	11/26/2031	£	45		56		56
Parcel2Go (6)(10)(11)(14)(19)(25)	Equity Interest	—		—	—			—		—		—		—
Parcel2Go (6)(10)(11)(14)(19)(25)	Preferred Equity	—		—	—			—		14,221		—		—
Services: Business Total											$	56	$	56		0.0	%
Transportation: Cargo
Lightning Holdings B, LLC (6)(10)(11)(14)(19)(25)	Equity Interest	—		—	—			—		43,459		43,768		60,187
Transportation: Cargo Total											$	43,768	$	60,187		5.3	%
Controlled Affiliate Investments Total											$	581,375	$	579,942		50.7	%
Investments Total											$	2,456,064	$	2,464,945		215.4	%
Cash Equivalents
Goldman Sachs Financial Square Government Fund Institutional Share Class	Cash Equivalents		—	—		4.26	%	—	$	8,365		8,365		8,365
Goldman Sachs US Treasury Liquid Reserves Fund (30)	Cash Equivalents		—	—		4.26	%	—	$	49,904		49,904		49,904
Cash Equivalents Total											$	58,269	$	58,269		5.1	%
Investments and Cash Equivalents Total											$	2,514,333	$	2,523,214		220.5	%

Interest Rate Swap

Description	Hedged Items	Company Receives	Company Pays	Counterparty	Settlement Date	Notional Amount		Upfront Payments/Receipts		Unrealized Appreciation
Interest Rate Swap	March 2030 Notes	5.95%	SOFR + 1.90%	Wells Fargo	3/15/2030	$	350,000	$	-	$	5,371

21

Forward Foreign Currency Exchange Contracts

Currency Purchased	Currency Sold	Counterparty	Settlement Date	Unrealized Appreciation(8)
US DOLLARS 6,849	POUND STERLING 5,610	Bank of New York Mellon	4/23/2025	$	(392	)
US DOLLARS 81	EURO 0	Bank of New York Mellon	5/15/2025		(81	)
US DOLLARS 9,158	AUSTRALIAN DOLLARS 13,980	Bank of New York Mellon	5/27/2025		442
US DOLLARS 29,225	EURO 26,190	Bank of New York Mellon	5/27/2025		855
US DOLLARS 2,949	EURO 2,670	Wells Fargo	5/27/2025		57
US DOLLARS 313	CANADIAN DOLLAR 430	Bank of New York Mellon	5/27/2025		14
US DOLLARS 9	POUND STERLING 0	Bank of New York Mellon	6/10/2025		9
US DOLLARS 358	EURO 310	Bank of New York Mellon	6/10/2025		22
US DOLLARS 4,792	EURO 4,380	Bank of New York Mellon	6/12/2025		43
US DOLLARS 2,483	EURO 2,360	Bank of New York Mellon	6/13/2025		(76	)
US DOLLARS 9,890	POUND STERLING 7,710	Bank of New York Mellon	6/23/2025		(61	)
US DOLLARS 1	POUND STERLING 0	Bank of New York Mellon	7/21/2025		(1	)
US DOLLARS 8,321	POUND STERLING 6,450	Wells Fargo	7/23/2025		(3	)
US DOLLARS 2,762	AUSTRALIAN DOLLARS 3,739	Bank of New York Mellon	7/28/2025		430
US DOLLARS 5,159	EURO 4,680	Wells Fargo	7/28/2025		70
US DOLLARS 1,029	POUND STERLING 800	Wells Fargo	7/29/2025		(4	)
US DOLLARS 8,880	EURO 7,870	Wells Fargo	8/22/2025		311
US DOLLARS 2,442	EURO 2,190	Wells Fargo	9/10/2025		55
US DOLLARS 5,089	AUSTRALIAN DOLLARS 8,090	Bank of New York Mellon	9/17/2025		41
US DOLLARS 4,938	POUND STERLING 3,780	Bank of New York Mellon	10/8/2025		61
US DOLLARS 15,164	EURO 13,610	Bank of New York Mellon	10/8/2025		305
US DOLLARS 424	CANADIAN DOLLAR 600	Bank of New York Mellon	12/19/2025		1
US DOLLARS 4,042	EURO 3,852	Wells Fargo	1/9/2026		(184	)
US DOLLARS 7,650	EURO 7,225	Bank of New York Mellon	1/28/2026		(285	)
US DOLLARS 1,388	POUND STERLING 1,118	Bank of New York Mellon	1/30/2026		(54	)
US DOLLARS 1,922	POUND STERLING 1,480	Bank of New York Mellon	3/20/2026		14
US DOLLARS 16,492	EURO 14,990	Bank of New York Mellon	3/27/2026		(18	)
US DOLLARS 9,445	EURO 8,610	BNP Paribas	3/30/2026		(39	)
US DOLLARS 2,470	NEW ZEALAND DOLLAR 4,290	Bank of New York Mellon	6/15/2026		20
US DOLLARS 7,111	POUND STERLING 5,620	Bank of New York Mellon	8/27/2026		(118	)
US DOLLARS 1,031	POUND STERLING 820	Bank of New York Mellon	11/25/2026		(23	)
US DOLLARS 2,278	EURO 2,000	Bank of New York Mellon	10/28/2027		21
				$	1,432

(1)The investments bear interest at a rate that may be determined by reference to the Euro Interbank Offered Rate (“EURIBOR” or “E”), the Bank Bill Benchmark Rate (“BKBM”), the Canadian Overnight Repo Rate Average (“CORRA”), the Bank Bill Swap Bid Rate (“BBSY”), the Prime Rate (“Prime” or “P”), the Sterling Overnight Index Average (“SONIA”) or Secured Overnight Financing rate (“SOFR”) which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind (“PIK”). For each, the Company has provided the PIK or the spread over EURIBOR, BKBM, CORRA, BBSY, SONIA, SOFR, or Prime and the current weighted average interest rate in effect at March 31, 2025. Certain investments are subject to a EURIBOR,

22

BKBM, CORRA, BBSY, SONIA, SOFR or Prime interest rate floor.

(2)The negative fair value is the result of the capitalized discount on the loan or the unfunded commitment being valued below par.

(3)Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee.

(4)Percentages are based on the Company’s net assets of $1,144,504 as of March 31, 2025.

(5)The negative amortized cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan.

(6)The investment or a portion of this investment is not a qualifying asset under Section 55(a) of the Investment Company Act of 1940. The Company may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70% of the Company’s total assets. As of March 31, 2025, non-qualifying assets totaled 27.67% of the Company’s total assets.

(7)Loan was on non-accrual status as of March 31, 2025.

(8)Unrealized appreciation on forward currency exchange contracts.

(9)The principal amount (par amount) for all debt securities is denominated in U.S. dollars, unless otherwise noted. £ represents Pound Sterling, € represents Euro, NOK represents Norwegian Krone, AUD represents Australian Dollar, CAD represents Canadian Dollar and NZ$ represents New Zealand Dollar.

(10)As defined in the 1940 Act, the portfolio company is deemed to be an “affiliated person” of the Company as the Company owns 5% or more of the portfolio company’s outstanding voting securities.

(11)As defined in the 1940 Act, the Company is deemed to “control” this portfolio company as the Company either owns more than 25% of the portfolio company’s outstanding voting securities or has the power to exercise control over management or policies of such portfolio company.

(12)Tick mark not used.

(13)Loan includes interest rate floor of 3.50%.

(14)Non-income producing.

(15)Loan includes interest rate floor of 1.00%.

(16)Loan includes interest rate floor of 0.75%.

(17)Loan includes interest rate floor of 0.50%.

(18)Loan includes interest rate floor of 0.00%.

(19)Security valued using unobservable inputs (Level 3).

(20)The Company holds a controlling, affiliate interest in an aircraft-owning special purpose vehicle through this investment.

(21)Loan includes interest rate floor of 0.25%.

(22)$296 of the total par amount for this security is at P+ 4.50%.

(23)$647 of the total par amount for this security is at SOFR+ 6.50%.

(24)Loan includes interest rate floor of 1.25%.

(25)Security exempt from registration under the Securities Act of 1933 (the “Securities Act”), and may be deemed to be “restricted securities” under the Securities Act. As of March 31, 2025, the aggregate fair value of these securities is $454,666 or 39.73% of the Company’s net assets. The acquisition dates of the restricted securities are as follows:

23

Investment	Acquisition Date
ACAMS	3/10/2022
ADT Pizza, LLC	10/29/2018
Advanced Aircrew	7/26/2024
Ansett Aviation Training	3/24/2022
Apollo Intelligence	6/1/2022
Appriss Holdings, Inc.	5/3/2021
AQ Software Corporation	12/10/2021
AQ Software Corporation	4/14/2022
AQ Software Corporation	12/29/2022
ARL Holdings, LLC	5/3/2019
AXH Air Coolers	10/31/2023
Bain Capital Senior Loan Program, LLC	12/27/2021
BCC Jetstream Holdings Aviation (Off I), LLC	6/1/2017
BCC Jetstream Holdings Aviation (On II), LLC	6/1/2017
BCSF Project Aberdeen, LLC	7/3/2024
Brook Bidco	7/8/2021
BTX Precision	7/25/2024
CB Titan Holdings, Inc.	5/1/2017
Chartbeat	10/4/2024
City BBQ	9/4/2024
Cloud Technology Solutions (CTS)	12/15/2022
Congress Wealth	6/27/2024
Congress Wealth	6/30/2023
Darcy Partners	6/1/2022
DC Blox	9/23/2024
DTIQ	9/30/2024
Eagle Rock Capital Corporation	12/9/2021
East BCC Coinvest II, LLC	7/23/2019
EHE Health	8/7/2024
Electronic Merchant Systems	7/12/2024
Elevator Holdco Inc.	12/23/2019
Eleven Software	3/20/2024
Eleven Software	4/25/2022
Elk	11/1/2019
FCG Acquisitions, Inc.	1/24/2019
Fineline Technologies, Inc.	2/22/2021
Forward Slope	3/15/2024
Gale Aviation (Offshore) Co	1/2/2019
Galeria	8/1/2024
Gills Point S	5/17/2023
Grammer Investment Holdings LLC	10/1/2018

24

Investment	Acquisition Date
HealthDrive	8/18/2023
Hultec	3/31/2023
iBanFirst Facility	7/13/2021
Insigneo Financial Group LLC	8/1/2022
International Senior Loan Program, LLC	2/22/2021
Legacy Corporate Lending HoldCo, LLC	4/21/2023
Lightning Holdings B, LLC	1/2/2020
masLabor	7/1/2021
MZR Aggregator	9/17/2024
MZR Aggregator	12/22/2020
NPC International, Inc.	4/1/2021
Odyssey Behavioral Health	11/21/2024
Opus2	6/16/2021
Parcel2Go	11/26/2024
PayRange	10/31/2023
PPT Group	2/28/2025
PPX	7/29/2021
Precision Ultimate Holdings, LLC	11/6/2019
Precision Ultimate Holdings, LLC	10/7/2024
Pure Wafer	11/12/2024
REP Coinvest III- A Omni, L.P.	2/5/2021
Robinson Helicopter	6/30/2022
Rydoo	9/26/2024
SensorTower	3/15/2024
Service Master	7/15/2021
Service Master	8/16/2021
Sikich	5/6/2024
SoftCo	3/1/2024
Spindrift	2/19/2025
Superna Inc.	3/8/2022
Taoglas	6/27/2024
Taoglas	2/28/2023
Thrasio, LLC	6/18/2024
Titan Cloud Software, Inc	11/4/2022
TLC Holdco LP	10/11/2019
Utimaco	6/28/2022
Ventiv Holdco, Inc.	9/3/2019
Walker Edison	3/1/2023
WSP	5/20/2024
WSP	8/31/2021

(26)Denotes that all or a portion of the debt investment includes PIK interest during the period.

(27)Asset is in an escrow liquidating trust.

(28)Tick mark not used.

(29)Assets or a portion thereof are pledged as collateral for the 2019-1 Issuer. See “Note 6. Debt.”

(30)Cash equivalents include $49,900 of restricted cash.

(31)Loan includes interest rate floor of 2.00%.

(32)Loan includes interest rate floor of 1.50%.

(33)Loan includes interest rate floor of 3.00%.

(34)$81 of the total par amount for this security is at P+ 4.25%.

See Notes to Consolidated Financial Statements

25

Bain Capital Specialty Finance, Inc.

Consolidated Schedule of Investments

As of December 31, 2024

(In thousands)

				Interest			Maturity	Principal/					Market			% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate			Date	Shares		Cost			Value			NAV (4)
Non-Controlled/Non-Affiliate Investments
Aerospace & Defense
ATS (2)(3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			7/12/2029	$	—		—			(36	)
ATS (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%		10.05	%	7/12/2029	$	7,101		7,016			7,012
BTX Precision (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.36	%	7/25/2030	$	7,301		7,223			7,301
BTX Precision (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.36	%	7/25/2030	$	4,352		4,326			4,352
BTX Precision (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			7/25/2030	$	—		(34	)		—
BTX Precision (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.00%		9.36	%	7/25/2030	$	14,234		14,114			14,234
BTX Precision (14)(19)(25)	Equity Interest	—	—	—			—		2		2,199			2,248
Forming Machining Industries Holdings, LLC (7)(14)(18)(19)(26)	Second Lien Senior Secured Loan	SOFR	8.90% PIK		13.41	%	10/9/2026	$	7,453		6,874			335
Forming Machining Industries Holdings, LLC (18)(19)	First Lien Senior Secured Loan	SOFR	4.40%		8.91	%	10/9/2025	$	15,985		15,968			12,388
Forward Slope (14)(19)(25)	Equity Interest	—	—	—			—		930		930			1,438
Forward Slope (15)(19)	First Lien Senior Secured Loan	SOFR	6.85%		11.18	%	8/22/2029	$	6,139		6,008			6,139
Forward Slope (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.85%		11.18	%	8/22/2029	$	18,409		18,020			18,409
Forward Slope (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.85%		11.21	%	8/22/2029	$	3,554		3,382			3,553
Forward Slope (15)(19)	First Lien Senior Secured Loan	SOFR	6.85%		11.18	%	8/22/2029	$	8,618		8,507			8,618
GSP (14)(19)(25)	Equity Interest	—	—	—			—		620		781			818
GSP (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.65%		9.98	%	11/5/2027	$	1,130		1,130			1,118
GSP Holdings, LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.65%		9.98	%	11/6/2025	$	9,574		9,567			9,478
GSP Holdings, LLC (15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.65%		9.98	%	11/6/2025	$	4,551		4,544			4,505
Mach Acquisition R/C (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	7.65%		12.17	%	10/19/2026	$	7,532		7,460			7,532
Mach Acquisition T/L (15)(19)(26)	First Lien Senior Secured Loan	SOFR	6.65% (2.00% PIK)		13.27	%	10/19/2026	$	34,518		34,255			34,518
Precision Ultimate Holdings, LLC (14)(19)(25)	Equity Interest	—	—	—			—		1,417		1,417			1,777
Robinson Helicopter (14)(19)(25)	Equity Interest	—	—	—			—		1,592		1,592			3,851
Robinson Helicopter (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.60%		10.96	%	6/30/2028	$	10,872		10,707			10,872
Saturn Purchaser Corp. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.35%		10.49	%	7/23/2029	$	13,587		13,482			13,587
Saturn Purchaser Corp. (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			7/22/2029	$	—		(32	)		—
Whitcraft-Paradigm (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.50%		9.83	%	2/15/2029	$	2,740		2,738			2,740
Whitcraft-Paradigm (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.50%		10.83	%	2/15/2029	$	11,792		11,704			11,792
Whitcraft-Paradigm (3)(18)(19)(23)	First Lien Senior Secured Loan - Revolver	P	5.50%		13.00	%	2/28/2029	$	1,155		1,140			1,155
Aerospace & Defense Total										$	195,018		$	189,734			16.6	%

26

				Interest			Maturity	Principal/					Market			% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate			Date	Shares		Cost			Value			NAV (4)
Non-Controlled/Non-Affiliate Investments
Automotive
American Trailer Rental Group (19)(26)	Subordinated Debt	—	5.50% (8.75% PIK)		14.25	%	12/1/2027	$	5,434		5,393			5,270
American Trailer Rental Group (19)(26)	Subordinated Debt	—	5.50% (8.75% PIK)		14.25	%	12/1/2027	$	16,765		16,578			16,261
American Trailer Rental Group (19)(26)	Subordinated Debt	—	5.50% (8.75% PIK)		14.25	%	12/1/2027	$	20,935		20,706			20,307
Cardo (6)(18)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.67	%	5/12/2028	$	98		97			97
Gills Point S (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.50%		9.98	%	5/17/2029	$	1,966		1,902			1,966
Gills Point S (15)(19)	First Lien Senior Secured Loan	SOFR	5.50%		9.95	%	5/17/2029	$	3,698		3,671			3,698
Gills Point S (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.50%		10.03	%	5/17/2029	$	7,384		7,376			7,384
Gills Point S (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.50%		9.87	%	5/17/2029	$	12,505		12,505			12,505
Gills Point S (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.50%		9.86	%	5/17/2029	$	1,251		1,235			1,251
Gills Point S (14)(19)(25)	Equity Interest	—	—	—			—		2		215			240
Intoxalock (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.10%		9.46	%	11/1/2028	$	12,005		11,918			12,005
Intoxalock (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			11/1/2028	$	—		(22	)		—
JHCC Holdings, LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.25%		9.58	%	9/9/2027	$	11,922		11,851			11,922
JHCC Holdings, LLC (3)(18)(19)	First Lien Senior Secured Loan - Revolver	P	4.25%		11.75	%	9/9/2027	$	1,417		1,386			1,417
Automotive Total										$	94,811		$	94,323			8.3	%
Banking, Finance, Insurance & Real Estate
Electronic Merchant Systems (2)(3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			8/1/2030	$	—		—			(34	)
Electronic Merchant Systems (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.00%		9.33	%	8/1/2030	$	14,633		14,388			14,377
Electronic Merchant Systems (14)(19)(25)	Equity Interest	—	—	—			—		148		1,596			1,603
Morrow Sodali (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.73%		10.09	%	4/25/2028	$	2,599		2,587			2,599
Morrow Sodali (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.10%		9.46	%	4/25/2028	$	1,292		1,274			1,292
Sikich (19)(25)(26)	Preferred Equity	—	13.00% PIK		13.00	%	—		32		3,200			3,185
Sikich (14)(19)(25)	Warrants	—	—	—			—		2		—			140
Sikich (14)(19)(25)	Warrants	—	—	—			—		5		—			488
Banking, Finance, Insurance & Real Estate Total										$	23,045		$	23,650			2.1	%
Beverage, Food & Tobacco
AgroFresh Solutions (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.35%		10.71	%	3/31/2029	$	14,942		14,698			14,942
AgroFresh Solutions (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.35%		10.71	%	3/31/2028	$	4,764		4,690			4,764
AgroFresh Solutions (15)(19)	First Lien Senior Secured Loan	SOFR	6.35%		10.71	%	3/31/2029	$	6,153		6,016			6,153
Arctic Glacier U.S.A., Inc. (19)(26)(31)	First Lien Senior Secured Loan	SOFR	6.76% (4.00% PIK)		15.09	%	5/24/2028	$	12,425		12,240			11,865
Arctic Glacier U.S.A., Inc. (2)(3)(5)(19)(26)(31)	First Lien Senior Secured Loan - Revolver	SOFR	6.76% (4.00% PIK)		15.09	%	5/24/2028	$	12		(20	)		(76	)
BCSF Project Aberdeen, LLC (14)(19)(25)	Equity Interest	—	—	—			—		2,217		2,217			2,217
Hellers (6)(19)(26)	Subordinated Debt	—	15.00% PIK		15.00	%	3/27/2031	NZ$	458		282			248
Hellers (6)(18)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	BBSY	3.50% (2.25% PIK)		10.65	%	9/27/2030	AUD	1,781		1,235			1,068
Hellers (6)(18)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	BKBM	3.94% (2.25% PIK)		10.40	%	9/27/2030	NZ$	3,962		2,413			2,149
Hellers (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			9/27/2030	NZ$	—		(15	)		(14	)
NPC International, Inc. (14)(19)(25)(27)	Equity Interest	—	—	—			—		274		410			34
PPX (14)(19)(25)	Preferred Equity	—	—	—			—		33		—			—
PPX (14)(19)(25)	Preferred Equity	—	—	—			—		33		5,000			5,000
Beverage, Food & Tobacco Total										$	49,166		$	48,350			4.2	%

27

				Interest			Maturity	Principal/					Market			% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate			Date	Shares		Cost			Value			NAV (4)
Non-Controlled/Non-Affiliate Investments
Capital Equipment
AXH Air Coolers (3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			10/31/2029	$	—		(59	)		—
AXH Air Coolers (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/31/2029	$	—		(44	)		—
AXH Air Coolers (3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			10/31/2029	$	—		(33	)		—
AXH Air Coolers (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.50%		10.93	%	10/31/2029	$	7,400		7,337			7,400
AXH Air Coolers (14)(19)(25)	Preferred Equity	—	—	—			—		3,417		3,417			7,913
AXH Air Coolers (15)(19)	First Lien Senior Secured Loan	SOFR	5.50%		9.84	%	10/31/2029	$	16,562		16,438			16,562
DiversiTech (17)	First Lien Senior Secured Loan	SOFR	3.76%		8.09	%	12/22/2028	$	1		1			1
East BCC Coinvest II, LLC (14)(19)(25)	Equity Interest	—	—	—			—		1,419		1,419			463
Ergotron Acquisition LLC (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.25%		9.61	%	7/6/2028	$	10,994		10,845			10,994
FCG Acquisitions, Inc. (14)(19)(25)	Preferred Equity	—	—	—			—		4		—			—
Jonathan Acquisition Company (18)(19)	Second Lien Senior Secured Loan	SOFR	9.10%		13.43	%	12/22/2027	$	8,000		7,892			8,000
TCFIII Owl Finance, LLC (19)(26)	Subordinated Debt	—	12.00% PIK		12.00	%	1/30/2027	$	6,167		6,134			6,167
Capital Equipment Total										$	53,347		$	57,500			5.0	%
Chemicals, Plastics & Rubber
AP Plastics Group, LLC (16)(19)(29)	First Lien Senior Secured Loan	SOFR	4.85%		9.40	%	8/10/2028	$	7,138		6,990			7,137
Aurora Plastics (16)(19)(29)	First Lien Senior Secured Loan	SOFR	4.85%		9.40	%	8/10/2028	$	2,193		2,171			2,193
Duraco (3)(19)(32)	First Lien Senior Secured Loan - Revolver	SOFR	6.50%		10.83	%	6/6/2029	$	398		371			358
Duraco (19)(29)(32)	First Lien Senior Secured Loan	SOFR	6.50%		10.94	%	6/6/2029	$	11,733		11,566			11,498
V Global Holdings LLC (16)(19)	First Lien Senior Secured Loan	EURIBOR	5.75%		8.78	%	12/22/2027	€	98		102			96
V Global Holdings LLC (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.90%		10.42	%	12/22/2027	$	5,744		5,682			5,557
V Global Holdings LLC (3)(16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.85%		10.15	%	12/22/2025	$	5,661		5,615			5,346
Chemicals, Plastics & Rubber Total										$	32,497		$	32,185			2.8	%
Construction & Building
Chase Industries, Inc. (15)(19)(26)	First Lien Senior Secured Loan	SOFR	5.65% (1.50% PIK)		11.48	%	5/12/2025	$	27,374		26,762			26,074
Chase Industries, Inc. (15)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.65% (1.50% PIK)		11.48	%	5/12/2025	$	2,683		2,622			2,556
Chase Industries, Inc. (3)(15)(19)(26)	First Lien Senior Secured Loan - Revolver	SOFR	5.65% (1.50% PIK)		11.48	%	5/12/2025	$	909		849			828
Elk Parent Holdings, LP (14)(19)(25)	Equity Interest	—	—	—			—		1		12			1,761
Elk Parent Holdings, LP (14)(19)(25)	Preferred Equity	—	—	—			—		120		1,202			1,811
Service Master (15)(19)(26)	First Lien Senior Secured Loan	SOFR	5.86% (1.00% PIK)		11.22	%	8/16/2027	$	1,574		1,562			1,574
Service Master (14)(19)(25)	Equity Interest	—	—	—			—		—		—			—
Service Master (14)(19)(25)	Preferred Equity	—	—	—			—		—		169			228
Service Master (18)(19)(26)	First Lien Senior Secured Loan	SOFR	5.86% (1.00% PIK)		11.22	%	8/16/2027	$	921		913			921
Service Master (18)(19)(26)	First Lien Senior Secured Loan	SOFR	5.86% (1.00% PIK)		11.22	%	8/16/2027	$	3,167		3,167			3,167
Service Master (15)(19)(26)	First Lien Senior Secured Loan	SOFR	5.86% (1.00% PIK)		11.22	%	8/16/2027	$	7,589		7,523			7,589
Service Master (3)(18)(19)(26)	First Lien Senior Secured Loan - Revolver	SOFR	6.01% (1.00% PIK)		11.34	%	8/16/2027	$	16,288		16,206			16,288
Zeus Fire & Security (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			12/11/2030	$	—		—			—
Zeus Fire & Security (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			12/11/2030	$	—		(20	)		(20	)
Zeus Fire & Security (15)(19)	First Lien Senior Secured Loan	SOFR	5.00%		9.45	%	12/11/2030	$	32,954		32,707			32,706
Construction & Building Total										$	93,674		$	95,483			8.4	%

28

				Interest			Maturity	Principal/					Market			% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate			Date	Shares		Cost			Value			NAV (4)
Non-Controlled/Non-Affiliate Investments
Consumer Goods: Durable
New Milani Group LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.50%		9.93	%	6/6/2026	$	11,209		10,999			11,209
Stanton Carpet (15)(19)	Second Lien Senior Secured Loan	SOFR	9.15%		13.74	%	3/31/2028	$	11,434		11,284			11,434
Tangent Technologies Acquisition, LLC (15)(19)	Second Lien Senior Secured Loan	SOFR	8.90%		13.39	%	5/30/2028	$	8,915		8,802			8,915
TLC Holdco LP (14)(19)(25)	Equity Interest	—	—	—			—		1,281		1,221			1,603
TLC Purchaser, Inc. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.76%		10.11	%	10/11/2027	$	13,162		12,881			13,162
TLC Purchaser, Inc. (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/11/2027	$	—		(40	)		—
Consumer Goods: Durable Total										$	45,147		$	46,323			4.1	%
Consumer Goods: Non-Durable
Evriholder (19)(29)(32)	First Lien Senior Secured Loan	SOFR	6.90%		11.23	%	1/24/2028	$	6,055		6,006			6,025
Fineline Technologies, Inc. (14)(19)(25)	Equity Interest	—	—	—			—		939		939			1,288
Hempz (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/25/2029	$	—		(15	)		(16	)
Hempz (15)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.58	%	10/25/2029	$	6,816		6,757			6,756
RoC Skincare (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.00%		10.52	%	2/21/2031	$	9,925		9,791			9,925
RoC Skincare (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			2/21/2030	$	—		(25	)		—
Solaray, LLC (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.85%		11.21	%	12/15/2025	$	13,135		13,124			12,807
Solaray, LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.85%		11.21	%	12/15/2025	$	28,521		28,521			27,808
Solaray, LLC (3)(18)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.60%		9.96	%	12/15/2025	$	9,219		9,209			9,219
WU Holdco, Inc. (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.33	%	3/26/2027	$	1,661		1,646			1,661
WU Holdco, Inc. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.00%		9.33	%	3/26/2027	$	36,897		36,719			36,897
WU Holdco, Inc. (3)(18)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.00%		9.33	%	3/26/2027	$	1,932		1,930			1,932
Consumer Goods: Non-Durable Total										$	114,602		$	114,302			10.0	%
Consumer Goods: Wholesale
WSP (15)(19)(26)	First Lien Senior Secured Loan	SOFR	1.15% (4.00% PIK)		9.74	%	4/27/2028	$	3,162		3,156			2,538
WSP (7)(14)(19)(26)	First Lien Senior Secured Loan	—	8.00% PIK		8.00	%	4/27/2028	$	2,044		1,995			235
WSP (14)(19)(25)	Equity Interest	—	—	—			—		—		12			2
WSP (14)(19)(25)	Preferred Equity	—	—	—			—		—		216			—
WSP (14)(19)(25)	Equity Interest	—	—	—			—		2,898		2,898			—
WSP (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			4/27/2028	$	—		(2	)		(40	)
Consumer Goods: Wholesale Total										$	8,275		$	2,735			0.2	%
Containers, Packaging & Glass
ASP-r-pac Acquisition Co LLC (16)(19)(29)	First Lien Senior Secured Loan	SOFR	6.26%		10.85	%	12/29/2027	$	5,784		5,668			5,784
ASP-r-pac Acquisition Co LLC (3)(16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.11%		10.47	%	12/29/2027	$	696		653			696
Containers, Packaging & Glass Total										$	6,321		$	6,480			0.6	%
Energy: Electricity
WCI Gigawatt Purchaser (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.01%		10.53	%	11/19/2027	$	1,412		1,395			1,398
WCI Gigawatt Purchaser (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.86%		10.22	%	11/19/2027	$	1,365		1,330			1,314
Energy: Electricity Total										$	2,725		$	2,712			0.2	%

29

				Interest			Maturity	Principal/					Market			% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate			Date	Shares		Cost			Value			NAV (4)
Non-Controlled/Non-Affiliate Investments
Environmental Industries
Reconomy (6)(18)(19)	First Lien Senior Secured Loan	SONIA	6.25%		10.95	%	7/12/2029	£	68		83			85
Reconomy (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.00%		8.68	%	7/12/2029	€	27		28			28
Reconomy (3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			7/12/2029	£	—		(76	)		—
Titan Cloud Software, Inc (14)(19)(25)	Equity Interest	—	—	—			—		3,532		3,532			5,184
Titan Cloud Software, Inc (18)(19)(26)	First Lien Senior Secured Loan	SOFR	2.00% (4.60% PIK)		11.03	%	9/7/2029	$	26,640		26,460			26,640
Titan Cloud Software, Inc (3)(18)(19)(26)	First Lien Senior Secured Loan - Revolver	SOFR	2.00% (4.60% PIK)		11.03	%	9/7/2028	$	1,866		1,831			1,866
Titan Cloud Software, Inc (18)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	2.00% (4.60% PIK)		10.95	%	9/7/2029	$	11,960		11,887			11,960
Environmental Industries Total										$	43,745		$	45,763			4.0	%
FIRE: Finance
Allworth (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.36	%	12/23/2027	$	161		121			161
Allworth Financial Group, L.P. (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.36	%	12/23/2027	$	856		848			856
Allworth Financial Group, L.P. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.00%		9.36	%	12/23/2027	$	1,474		1,464			1,474
Allworth Financial Group, L.P. (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			12/23/2027	$	—		(9	)		—
Choreo (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			2/18/2028	$	—		—			—
Congress Wealth (3)(18)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			6/30/2029	$	—		—			—
Congress Wealth (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.60%		9.93	%	6/30/2029	$	317		314			317
Congress Wealth (3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			6/30/2029	$	—		—			—
Congress Wealth (14)(19)(25)	Equity Interest	—	—	—			—		16		323			534
Insigneo Financial Group LLC (19)(26)	First Lien Senior Secured Loan	—	10.00% PIK		10.00	%	8/1/2027	$	2,020		2,035			2,020
Insigneo Financial Group LLC (14)(19)(25)	Equity Interest	—	—	—			—		534		535			2,419
Insigneo Financial Group LLC (15)(19)	First Lien Senior Secured Loan	SOFR	6.60%		11.02	%	8/1/2028	$	267		261			267
Lagerbox (3)(6)(18)(19)	First Lien Senior Secured Loan	—	—	—			12/20/2028	€	—		—			—
Parmenion (6)(18)(19)	First Lien Senior Secured Loan	SONIA	5.50%		10.20	%	5/11/2029	£	295		369			370
PMA (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			1/31/2031	$	—		(18	)		(18	)
PMA (16)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.58	%	1/31/2031	$	58		57			57
TA/Weg Holdings (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.50	%	10/2/2028	$	9,209		9,209			9,209
TA/Weg Holdings (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.50	%	10/2/2028	$	2,325		2,320			2,325
Wealth Enhancement Group (WEG) (3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			10/4/2028	$	—		(36	)		—
Wealth Enhancement Group (WEG) (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.31	%	10/2/2028	$	5,972		5,891			5,972
Wealth Enhancement Group (WEG) (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/2/2028	$	—		(12	)		—
FIRE: Finance Total										$	23,672		$	25,963			2.3	%

30

				Interest			Maturity	Principal/					Market			% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate			Date	Shares		Cost			Value			NAV (4)
Non-Controlled/Non-Affiliate Investments
FIRE: Insurance
Margaux Acquisition Inc. (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.65%		9.96	%	12/19/2025	$	11,919		11,874			11,919
Margaux Acquisition Inc. (16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.60%		10.15	%	12/19/2025	$	2,872		2,870			2,872
Margaux UK Finance Limited (6)(18)(19)	First Lien Senior Secured Loan - Revolver	SONIA	5.50%		10.32	%	12/19/2025	£	499		657			625
McLarens Acquisition Inc. (3)(16)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.65%		10.00	%	12/16/2025	$	750		747			750
MRHT (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	6.25%		9.13	%	2/1/2029	€	5,765		6,121			5,966
MRHT (6)(15)(19)	First Lien Senior Secured Loan	EURIBOR	6.50%		9.53	%	2/1/2029	€	956		1,020			990
PCF (3)(16)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.50%		9.83	%	11/1/2028	$	9,232		9,194			9,231
Simplicity (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			12/31/2031	$	—		(43	)		(43	)
Simplicity (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			12/31/2031	$	—		(43	)		(43	)
Simplicity (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.00%		9.28	%	12/31/2031	$	35,437		35,082			35,082
FIRE: Insurance Total										$	67,479		$	67,349			5.9	%
Healthcare & Pharmaceuticals
AEG Vision (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.90%		10.23	%	3/27/2027	$	4,200		3,609			4,200
AEG Vision (18)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.90%		10.23	%	3/27/2026	$	16,350		16,184			16,350
AEG Vision (3)(18)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.90%		10.23	%	3/27/2026	$	10,545		10,367			10,545
AEG Vision (18)(19)(29)	First Lien Senior Secured Loan	SOFR	5.90%		10.23	%	3/27/2026	$	2,059		2,037			2,059
Apollo Intelligence (14)(19)(25)	Equity Interest	—	—	—			—		34		3,378			3,191
Apollo Intelligence (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%		10.27	%	5/31/2028	$	15,078		15,198			15,078
Apollo Intelligence (3)(16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.75%		10.07	%	5/31/2028	$	5,208		5,167			5,208
Apollo Intelligence (3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			5/31/2028	$	—		(55	)		—
Beacon Specialized Living (3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			3/25/2028	$	—		(117	)		—
Beacon Specialized Living (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.50%		9.83	%	3/25/2028	$	8,610		8,530			8,610
Beacon Specialized Living (3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			3/25/2028	$	—		—			—
CB Titan Holdings, Inc. (14)(19)(25)	Preferred Equity	—	—	—			—		1,953		1,953			—
EHE Health (2)(3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			8/7/2030	$	—		—			(34	)
EHE Health (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.50%		9.83	%	8/7/2030	$	10,869		10,764			10,760
EHE Health (14)(19)(25)	Equity Interest	—	—	—			—		2,178		2,178			2,178
Great Expressions Dental Center PC (15)(19)(26)	First Lien Senior Secured Loan	SOFR	1.15% (3.00% PIK)		8.48	%	9/30/2026	$	9,814		9,828			8,637
HealthDrive (15)(19)	First Lien Senior Secured Loan	SOFR	6.10%		10.46	%	8/20/2029	$	1,908		1,908			1,908
HealthDrive (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.10%		10.46	%	8/20/2029	$	271		271			271
HealthDrive (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.10%		10.46	%	8/20/2029	$	607		600			607
HealthDrive (3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			8/20/2029	$	—		—			—
HealthDrive (14)(19)(25)	Preferred Equity	—	—	—			—		18		1,822			1,860
Masco (6)(18)(19)(26)	Subordinated Debt	EURIBOR	10.00% PIK		13.25	%	10/4/2032	€	5,000		5,350			5,097
Mertus 522. GmbH (6)(18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	6.25% (0.75% PIK)		9.69	%	5/28/2026	€	227		252			227
Mertus 522. GmbH (6)(18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	6.25% (0.75% PIK)		9.65	%	5/28/2026	€	133		145			132
Nafinco (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			8/29/2031	€	—		(25	)		(50	)
Nafinco (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	5.25%		7.97	%	8/29/2031	€	52		56			53
Nafinco (3)(6)(18)(19)	First Lien Senior Secured Loan - Revolver	EURIBOR	5.25%		8.02	%	5/30/2031	€	215		220			210

31

				Interest			Maturity	Principal/					Market			% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate			Date	Shares		Cost			Value			NAV (4)
Non-Controlled/Non-Affiliate Investments
Healthcare & Pharmaceuticals Continued
Odyssey Behavioral Health (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			11/21/2030	$	—		(89	)		(91	)
Odyssey Behavioral Health (15)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.77	%	11/21/2030	$	37,128		36,668			36,664
Odyssey Behavioral Health (14)(19)(25)	Equity Interest	—	—	—			—		22		2,234			2,234
Pharmacy Partners (19)(32)	First Lien Senior Secured Loan	SOFR	6.50%		11.01	%	2/28/2029	$	1,690		1,672			1,690
Pharmacy Partners (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			2/28/2029	$	—		(57	)		—
Premier Imaging, LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.26%		10.59	%	3/31/2026	$	7,926		7,925			7,133
Premier Imaging, LLC (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.26%		10.59	%	3/31/2026	$	2,137		2,137			1,924
Red Nucleus (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			10/17/2031	$	—		(25	)		(25	)
Red Nucleus (3)(16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.25%		9.58	%	10/17/2031	$	418		385			384
Red Nucleus (16)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.58	%	10/17/2031	$	4,414		4,359			4,359
SunMed Group Holdings, LLC (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.60%		10.19	%	6/16/2028	$	8,518		8,430			8,518
Sunmed Group Holdings, LLC (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			6/16/2027	$	—		(6	)		—
Healthcare & Pharmaceuticals Total										$	163,253		$	159,887			14.0	%
High Tech Industries
Access (6)(18)(19)	First Lien Senior Secured Loan	SONIA	5.25%		9.95	%	6/28/2029	£	80		99			100
Applitools (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			5/25/2028	$	—		(19	)		(51	)
Applitools (6)(16)(19)(26)	First Lien Senior Secured Loan	SOFR	6.25% PIK		10.58	%	5/25/2029	$	19,490		19,382			19,197
Appriss Holdings, Inc. (14)(19)(25)	Equity Interest	—	—	—			—		2,136		1,606			1,788
Appriss Holdings, Inc. (15)(19)	First Lien Senior Secured Loan	SOFR	7.25%		12.08	%	5/6/2027	$	11,038		10,933			11,038
Appriss Holdings, Inc. (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			5/6/2027	$	—		(6	)		—
AQ Software Corporation (14)(19)(25)	Preferred Equity	—	—	—			—		1		1,107			1,073
AQ Software Corporation (14)(19)(25)	Preferred Equity	—	—	—			—		2		1,844			1,787
AQ Software Corporation (14)(19)(25)	Preferred Equity	—	—	—			—		1		507			491
Black Mountain (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			10/7/2030	$	—		(52	)		(59	)
Black Mountain (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/7/2030	$	—		(35	)		(39	)
Black Mountain (18)(19)	First Lien Senior Secured Loan	SOFR	5.00%		9.33	%	10/7/2030	$	13,420		13,322			13,319
Chartbeat (19)(25)(26)	Preferred Equity	—	14.00% PIK		14.00	%	10/4/2030		5,171		5,074			5,068
Cloud Technology Solutions (CTS) (6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	7.00%		11.70	%	10/17/2031	£	2,000		2,537			2,491
Cloud Technology Solutions (CTS) (6)(14)(19)(25)	Preferred Equity	—	—	—			—		4,408		5,360			5,233
Eagle Rock Capital Corporation (14)(19)(25)	Preferred Equity	—	—	—			—		3,345		3,345			5,470
Element Buyer, Inc. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.85%		10.21	%	7/19/2026	$	10,989		10,996			10,989
Element Buyer, Inc. (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			7/19/2026	$	—		(12	)		—
Eleven Software (14)(19)(25)	Preferred Equity	—	—	—			—		109		109			129
Eleven Software (14)(19)(25)	Preferred Equity	—	—	—			—		896		896			1,067
Eleven Software (18)(19)	First Lien Senior Secured Loan	SOFR	8.25%		12.58	%	4/25/2027	$	7,439		7,396			7,439
Eleven Software (18)(19)	First Lien Senior Secured Loan - Revolver	SOFR	8.10%		12.46	%	9/25/2026	$	1,488		1,482			1,488
LogRhythm (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			7/2/2029	$	—		(11	)		(25	)
NearMap (3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			12/9/2029	$	—		(64	)		—

32

				Interest			Maturity	Principal/					Market			% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate			Date	Shares		Cost			Value			NAV (4)
Non-Controlled/Non-Affiliate Investments
High Tech Industries Continued
PayRange (14)(19)(25)	Equity Interest	—	—	—			—		4,527		4,527			4,527
PayRange (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/31/2030	$	—		(40	)		(41	)
PayRange (15)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.61	%	10/31/2030	$	7,150		7,080			7,079
RetailNext (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			12/5/2030	$	—		(31	)		(31	)
RetailNext (15)(19)	First Lien Senior Secured Loan	SOFR	7.00%		11.47	%	12/5/2030	$	17,007		16,841			16,837
Revalize, Inc. (14)(19)(25)	Preferred Equity	—	—	—			—		1		1,431			1,401
Revalize, Inc. (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.90%		10.49	%	4/15/2027	$	5,250		5,223			5,040
Revalize, Inc. (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.90%		10.49	%	4/15/2027	$	1,969		1,959			1,890
Revalize, Inc. (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.85%		10.21	%	4/15/2027	$	972		966			918
SAM (19)(26)	First Lien Senior Secured Loan	—	13.50% PIK		13.50	%	5/9/2028	$	38,517		38,335			38,517
SensorTower (14)(19)(25)	Equity Interest	—	—	—			—		156		2,400			5,772
SensorTower (19)(29)(31)	First Lien Senior Secured Loan	SOFR	7.50%		11.85	%	3/15/2029	$	24,007		23,690			24,007
SensorTower (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			3/15/2029	$	—		(13	)		—
Superna Inc. (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			3/6/2028	$	—		(14	)		(26	)
Superna Inc. (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			3/6/2028	$	—		(14	)		(26	)
Superna Inc. (6)(14)(19)(25)	Equity Interest	—	—	—			—		1,463		1,463			1,747
Superna Inc. (6)(15)(19)	First Lien Senior Secured Loan	SOFR	6.50%		10.93	%	3/6/2028	$	2,706		2,674			2,679
Utimaco (6)(14)(19)(25)	Equity Interest	—	—	—			—		2		2,223			2,064
Utimaco (6)(14)(19)(25)	Preferred Equity	—	—	—			—		2		2,223			2,064
Utimaco (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.25%		9.15	%	5/14/2029	€	92		98			95
Utimaco (6)(16)(19)	First Lien Senior Secured Loan	SOFR	6.51%		11.08	%	5/14/2029	$	128		127			127
Utimaco (6)(16)(19)	First Lien Senior Secured Loan	SOFR	6.51%		11.08	%	5/14/2029	$	262		260			259
Ventiv Holdco, Inc. (14)(19)(25)	Equity Interest	—	—	—			—		529		2,833			909
High Tech Industries Total										$	200,037		$	203,801			17.9	%
Hotel, Gaming & Leisure
Aimbridge Acquisition Co., Inc. (7)(18)(19)	Second Lien Senior Secured Loan	SOFR	7.76%		12.33	%	2/1/2027	$	14,193		13,868			1,420
Awayday (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.25%		9.58	%	9/6/2031	$	2,997		2,997			2,979
Awayday (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			9/6/2031	$	—		(45	)		(61	)
Awayday (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.25%		9.58	%	9/6/2030	$	493		477			485
Awayday (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.25%		9.58	%	9/6/2031	$	19,290		19,107			19,194
City BBQ (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			9/4/2030	$	—		(39	)		—
City BBQ (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.45%		9.87	%	9/4/2030	$	15,341		15,214			15,341
City BBQ (14)(19)(25)	Preferred Equity	—	—	—			—		5		1,271			1,313
City BBQ (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			9/4/2030	$	—		—			—
Concert Golf Partners Holdco (16)(19)(29)	First Lien Senior Secured Loan	SOFR	4.75%		9.13	%	4/1/2030	$	6,692		6,597			6,692
Concert Golf Partners Holdco LLC (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			4/2/2029	$	—		(27	)		—
Pyramid Global Hospitality (19)(24)(29)	First Lien Senior Secured Loan	SOFR	5.25%		9.88	%	1/19/2028	$	5,299		5,279			5,299
Pyramid Global Hospitality (19)(24)(29)	First Lien Senior Secured Loan	SOFR	5.25%		9.88	%	1/19/2028	$	9,825		9,628			9,825
Pyramid Global Hospitality (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			1/19/2028	$	—		(53	)		—
Pollo Tropical (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/23/2029	$	—		(12	)		(12	)
Pollo Tropical (15)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.88	%	10/23/2029	$	6,181		6,104			6,103
Hotel, Gaming & Leisure Total										$	80,366		$	68,578			6.0	%

33

				Interest			Maturity	Principal/					Market			% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate			Date	Shares		Cost			Value			NAV (4)
Non-Controlled/Non-Affiliate Investments
Media: Advertising, Printing & Publishing
AdThrive (18)	First Lien Senior Secured Loan	SOFR	4.36%		8.72	%	3/23/2028	$	4,961		4,885			4,938
Facts Global Energy (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			12/20/2031	$	—		(47	)		(47	)
Facts Global Energy (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			12/20/2031	$	—		(31	)		(31	)
Facts Global Energy (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			6/20/2031	$	—		(16	)		(16	)
Facts Global Energy (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			12/20/2031	$	—		(67	)		(67	)
Kpler (6)(15)(19)	First Lien Senior Secured Loan	SONIA	6.25%		11.12	%	3/3/2030	£	100		120			125
Kpler (6)(15)(19)	First Lien Senior Secured Loan	EURIBOR	6.25%		9.63	%	3/3/2030	€	100		106			103
Kpler (6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	6.25%		9.63	%	3/3/2030	€	100		106			103
OGH Bidco Limited (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	6.50%		11.70	%	6/29/2029	£	2,217		2,608			2,370
OGH Bidco Limited (6)(18)(19)	First Lien Senior Secured Loan	SONIA	6.50%		11.70	%	6/29/2029	£	139		164			165
TGI Sport Bidco Pty Ltd (6)(17)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	6.12%		10.82	%	6/24/2029	£	69		88			87
TGI Sport Bidco Pty Ltd (6)(18)(19)	First Lien Senior Secured Loan	BBSY	7.00%		11.36	%	4/30/2026	AUD	98		76			61
TGI Sport Bidco Pty Ltd (6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	7.11%		11.47	%	4/30/2026	AUD	4,187		2,866			2,866
Media: Advertising, Printing & Publishing Total										$	10,858		$	10,657			0.9	%
Media: Broadcasting & Subscription
Lightning Finco Limited (6)(16)(19)	First Lien Senior Secured Loan	SOFR	5.68%		10.09	%	8/31/2028	$	1,443		1,437			1,443
Lightning Finco Limited (6)(16)(19)	First Lien Senior Secured Loan	EURIBOR	5.25%		7.83	%	8/31/2028	€	1,300		1,427			1,346
Media: Broadcasting & Subscription Total										$	2,864		$	2,789			0.2	%
Media: Diversified & Production
Aptus 1724 Gmbh (6)(19)(21)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.15% (1.50% PIK)		12.08	%	2/23/2028	$	5,043		5,043			4,286
Efficient Collaborative Retail Marketing Company, LLC (15)(19)(26)	First Lien Senior Secured Loan	SOFR	7.76% (1.50% PIK)		13.59	%	12/31/2025	$	11,186		9,336			9,061
Efficient Collaborative Retail Marketing Company, LLC (15)(19)(26)	First Lien Senior Secured Loan	SOFR	7.76% (1.50% PIK)		13.59	%	12/31/2025	$	17,215		14,328			13,944
Efficient Collaborative Retail Marketing Company, LLC (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.76%		11.09	%	12/31/2025	$	1,244		1,244			1,244
Music Creation Group Bidco GmbH (6)(18)(19)(26)	First Lien Senior Secured Loan	SOFR	6.15% (1.50% PIK)		12.08	%	2/23/2028	$	4,108		4,047			3,492
Media: Diversified & Production Total										$	33,998		$	32,027			2.8	%

34

				Interest			Maturity	Principal/					Market			% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate			Date	Shares		Cost			Value			NAV (4)
Non-Controlled/Non-Affiliate Investments
Retail
Galeria (6)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	—	15.00% PIK		15.00	%	4/9/2029	€	8,943		9,577			9,255
Galeria (6)(14)(19)(25)	Equity Interest	—	—	—			—		101		22			21
New Look Vision Group (6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	CORRA	5.82%		8.99	%	5/26/2028	CAD	28		27			20
New Look Vision Group (3)(6)(15)(19)	First Lien Senior Secured Loan - Revolver	CORRA	5.82%		9.03	%	5/26/2026	CAD	806		548			560
New Look Vision Group (6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	CORRA	5.82%		8.99	%	5/26/2028	CAD	54		43			38
New Look Vision Group (6)(18)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	4.15% (2.00% PIK)		10.48	%	5/26/2028	$	387		387			387
Thrasio, LLC (15)(19)(26)	First Lien Senior Secured Loan	SOFR	10.26% PIK		14.89	%	6/18/2029	$	4,561		4,575			4,014
Thrasio, LLC (14)(19)(25)	Equity Interest	—	—	—			—		8		777			289
Thrasio, LLC (14)(19)(25)	Equity Interest	—	—	—			—		70		6,997			2,593
Thrasio, LLC (15)(19)(26)	First Lien Senior Secured Loan	SOFR	10.26% PIK		14.89	%	6/18/2029	$	1,487		1,487			1,487
Retail Total										$	24,440		$	18,664			1.6	%
Services: Business
ACAMS (14)(19)(25)	Equity Interest	—	—	—			—		3,337		3,337			2,070
Advanced Aircrew (2)(3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			7/26/2030	$	—		—			(3	)
Advanced Aircrew (15)(19)	First Lien Senior Secured Loan	SOFR	6.50%		10.86	%	7/26/2030	$	5,094		5,045			5,069
Advanced Aircrew (14)(19)(25)	Preferred Equity	—	—	—			—		592		592			610
Allbridge (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			6/5/2030	$	—		(26	)		—
Allbridge (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%		10.08	%	6/5/2030	$	14,140		14,042			14,140
Allbridge (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			6/5/2030	$	—		—			—
AMI (3)(16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.25%		9.69	%	10/17/2031	$	1,109		1,075			1,075
AMI (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.25%		9.69	%	10/17/2031	$	9,274		9,205			9,204
Avalon Acquiror, Inc. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.25%		10.58	%	3/10/2028	$	14,280		14,191			13,995
Avalon Acquiror, Inc. (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.25%		10.77	%	3/10/2028	$	5,882		5,781			5,714
Beneficium (2)(3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			6/28/2031	£	—		—			(45	)
Beneficium (6)(15)(19)	First Lien Senior Secured Loan	SONIA	5.50%		10.20	%	6/28/2031	£	7,497		9,388			9,338
Brook Bidco (6)(14)(19)(25)	Preferred Equity	—	—	—			—		5,675		7,783			7,730
Brook Bidco (6)(18)(19)(26)	First Lien Senior Secured Loan	SONIA	4.03% (3.50% PIK)		12.01	%	7/10/2028	£	861		1,159			1,067
Chamber Bidco Limited (6)(18)(19)	First Lien Senior Secured Loan	SOFR	5.75%		10.12	%	6/2/2028	$	213		212			213
Cube (3)(18)(19)	First Lien Senior Secured Loan	—	—	—			2/20/2025	$	—		—			—
Cube (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			5/20/2031	$	—		—			—
Cube (18)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.25%		10.59	%	5/20/2031	$	8,651		8,651			8,651
Darcy Partners (14)(19)(25)	Equity Interest	—	—	—			—		359		360			501
Darcy Partners (18)(19)	First Lien Senior Secured Loan	SOFR	7.75%		12.17	%	6/1/2028	$	1,496		1,486			1,496
Darcy Partners (3)(18)(19)	First Lien Senior Secured Loan - Revolver	SOFR	7.65%		12.17	%	6/1/2028	$	105		105			105
Datix Bidco Limited (3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			4/30/2031	$	—		(26	)		—
Datix Bidco Limited (3)(6)(17)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.50%		9.86	%	10/30/2030	$	288		247			288
Datix Bidco Limited (17)(19)	First Lien Senior Secured Loan	SOFR	5.50%		9.93	%	4/30/2031	$	16,626		16,333			16,626
Discovery Senior Living (3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			3/18/2030	$	—		(62	)		—
Discovery Senior Living (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			3/18/2030	$	—		(25	)		—
DTIQ (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			9/30/2029	$	—		(38	)		(94	)
DTIQ (2)(3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			9/30/2029	$	—		—			(71	)
DTIQ (13)(19)(29)	First Lien Senior Secured Loan	SOFR	7.50%		11.86	%	9/30/2029	$	16,735		16,449			16,442

35

				Interest			Maturity	Principal/						Market			% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate			Date	Shares			Cost			Value			NAV (4)
Non-Controlled/Non-Affiliate Investments
Services: Business Continued
DTIQ (14)(19)(25)	Equity Interest	—	—	—			—			3,995		—			—
Easy Ice (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			10/30/2030	$		—		(76	)		(78	)
Easy Ice (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			10/30/2030	$		—		(76	)		(78	)
Easy Ice (15)(19)	First Lien Senior Secured Loan	SOFR	5.40%		9.99	%	10/30/2030	$		37,563		37,008			36,999
Elevator Holdco Inc. (14)(19)(25)	Equity Interest	—	—	—			—			2		2,448			3,374
E-Tech Group (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			4/9/2030	$		—		(11	)		(13	)
iBanFirst (6)(18)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	9.75% PIK		12.59	%	7/13/2028	€		3,541		3,633			3,665
iBanFirst (6)(18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	10.00% PIK		13.00	%	7/13/2028	€	3668			3,818			3,797
iBanFirst (6)(18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	10.00% PIK		13.00	%	7/13/2028	€		99		104			102
iBanFirst (6)(18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	10.00% PIK		13.00	%	7/13/2028	€		3,858		3,969			3,993
iBanFirst Facility (6)(14)(19)(25)	Preferred Equity	—	—	—			—			7,112		8,136			23,031
ImageTrend (15)(19)	First Lien Senior Secured Loan	SOFR	7.75%		12.11	%	1/31/2029	$		2,500		2,475			2,500
ImageTrend (15)(19)	First Lien Senior Secured Loan	SOFR	7.75%		12.34	%	1/31/2029	$		17,000		16,797			17,000
ImageTrend (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			1/31/2029	$		—		(41	)		—
Learning Pool (6)(16)(19)(26)	First Lien Senior Secured Loan	SOFR	4.18% (3.50% PIK)		12.51	%	7/10/2028	£		345		459			452
Learning Pool (6)(16)(19)(26)	First Lien Senior Secured Loan	SOFR	4.18% (3.50% PIK)		12.51	%	7/10/2028	£		123		164			162
masLabor (14)(19)(25)	Equity Interest	—	—	—			—			173		173			433
masLabor (18)(19)	First Lien Senior Secured Loan	SOFR	7.50%		11.81	%	7/1/2027	$		8,319		8,186			8,319
Opus2 (6)(14)(19)(25)	Equity Interest	—	—	—			—			2,272		2,900			3,223
Opus2 (6)(18)(19)	First Lien Senior Secured Loan	SONIA	5.53%		10.48	%	5/5/2028	£		123		168			154
Orion (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			3/19/2027	$		—		(11	)		(11	)
Orion (2)(3)(5)(15)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			3/19/2027	$		—		(3	)		(3	)
Orion (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%		9.69	%	3/19/2027	$		204		200			200
Orion (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			3/19/2027	$		—		(15	)		(16	)
Orion (15)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.77	%	3/19/2027	$		4,274		4,227			4,226
Pure Wafer (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			11/12/2030	$		—		(10	)		(10	)
Pure Wafer (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			11/12/2030	$		—		(19	)		(20	)
Pure Wafer (15)(19)	First Lien Senior Secured Loan	SOFR	5.60%		10.05	%	11/12/2030	$		10,916		10,809			10,807
Pure Wafer (14)(19)(25)	Equity Interest	—	—	—			—			1,236		1,236			1,236
Rydoo (6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	6.75%		9.95	%	9/12/2031	€		1,556		1,722			1,594
Rydoo (6)(14)(19)(25)	Preferred Equity	—	—	—			—			200		223			213
Rydoo (6)(14)(19)(25)	Equity Interest	—	—	—			—			466		520			475
Smartronix (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.10%		10.35	%	11/23/2028	$		12,381		12,228			12,381
Smartronix (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			11/23/2027	$		—		(70	)		—
Smartronix (15)(19)	First Lien Senior Secured Loan	SOFR	6.10%		10.35	%	11/23/2028	$		3,660		3,585			3,660
SoftCo (6)(14)(19)(25)	Equity Interest	—	—	—			—			500		542			580
SoftCo (6)(15)(19)	First Lien Senior Secured Loan	EURIBOR	7.00%		9.91	%	2/22/2031	€		2,000		2,145			2,070
Spring Finco BV (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			7/15/2029	NOK		—		—			—
TEI Holdings Inc. (17)(29)	First Lien Senior Secured Loan	SOFR	4.00%		8.43	%	4/9/2031	$		2,647		2,635			2,665
TES Global (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			1/27/2029	£		—		—			—
Webcentral (2)(3)(5)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			12/18/2030	€		—		(22	)		(22	)
Webcentral (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	6.25%		9.20	%	12/18/2030	€		575		601			595
Services: Business Total											$	246,021		$	261,776			23.1	%

36

				Interest			Maturity	Principal/				Market			% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate			Date	Shares		Cost		Value			NAV (4)
Non-Controlled/Non-Affiliate Investments
Services: Consumer
Master ConcessionAir (3)(19)(33)	First Lien Senior Secured Loan - Delayed Draw	SOFR	8.50%		12.94	%	6/21/2029	$	36		35		36
Master ConcessionAir (19)(33)	First Lien Senior Secured Loan - Revolver	SOFR	8.50%		13.16	%	6/21/2029	$	224		220		219
Master ConcessionAir (19)(33)	First Lien Senior Secured Loan	SOFR	8.50%		12.84	%	6/21/2029	$	1,820		1,785		1,784
MZR Aggregator (14)(19)(25)	Equity Interest	—	—	—			—		—		12		—
MZR Aggregator (14)(19)(25)	Equity Interest	—	—	—			—		1		798		420
MZR Buyer, LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.85%		11.21	%	12/22/2026	$	11,780		11,684		11,427
MZR Buyer, LLC (15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	7.00%		11.28	%	12/22/2026	$	5,210		5,175		5,053
Spotless Brands (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.50%		9.78	%	7/25/2028	$	9,525		9,423		9,525
Surrey Bidco Limited (6)(7)(14)(18)(19)(26)	First Lien Senior Secured Loan	SONIA	6.28% PIK		11.23	%	5/11/2026	£	68		77		51
Services: Consumer Total										$	29,209	$	28,515			2.5	%
Telecommunications
Meriplex Communications, Ltd. (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.10%		9.46	%	7/17/2028	$	12,075		11,914		11,894
Meriplex Communications, Ltd. (16)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.10%		9.46	%	7/17/2028	$	7,193		7,128		7,085
Meriplex Communications, Ltd. (16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.10%		9.46	%	7/17/2028	$	2,824		2,791		2,782
Taoglas (14)(19)(25)	Equity Interest	—	—	—			—		20		20		19
Taoglas (14)(19)(25)	Equity Interest	—	—	—			—		2,259		2,259		2,082
Taoglas (15)(19)(29)	First Lien Senior Secured Loan	SOFR	7.25%		11.58	%	2/28/2029	$	9,978		9,897		9,829
Taoglas (2)(3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			2/28/2029	$	—		—		(55	)
Taoglas (3)(6)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	7.25%		11.93	%	2/28/2029	$	1,284		1,284		1,264
Taoglas (6)(15)(19)	First Lien Senior Secured Loan	SOFR	7.25%		11.58	%	2/28/2029	$	448		438		442
Telecommunications Total										$	35,731	$	35,342			3.1	%
Transportation: Cargo
A&R Logistics, Inc. (15)(19)(26)	First Lien Senior Secured Loan	SOFR	5.50% (1.25% PIK)		11.21	%	8/3/2026	$	926		909		888
A&R Logistics, Inc. (15)(19)(26)	First Lien Senior Secured Loan	SOFR	5.50% (1.25% PIK)		11.21	%	8/3/2026	$	2,374		2,370		2,279
A&R Logistics, Inc. (15)(19)(26)	First Lien Senior Secured Loan	SOFR	5.50% (1.25% PIK)		11.21	%	8/3/2026	$	2,661		2,658		2,555
A&R Logistics, Inc. (15)(19)(26)	First Lien Senior Secured Loan	SOFR	5.50% (1.25% PIK)		11.21	%	8/3/2026	$	5,853		5,843		5,619
A&R Logistics, Inc. (15)(19)(26)(29)	First Lien Senior Secured Loan	SOFR	5.50% (1.25% PIK)		11.21	%	8/3/2026	$	12,980		12,956		12,461
A&R Logistics, Inc. (3)(15)(19)(22)(26)	First Lien Senior Secured Loan - Revolver	SOFR	2.60% (4.25% PIK)		11.30	%	8/3/2026	$	3,695		3,634		3,449
ARL Holdings, LLC (14)(19)(25)	Equity Interest	—	—	—			—		—		445		158
ARL Holdings, LLC (14)(19)(25)	Equity Interest	—	—	—			—		9		9		—
Grammer Investment Holdings LLC (14)(19)(25)	Warrants	—	—	—			—		122		—		—
Grammer Investment Holdings LLC (14)(19)(25)	Equity Interest	—	—	—			—		1,011		1,019		347
Grammer Investment Holdings LLC (19)(25)(26)	Preferred Equity	—	10.00% PIK		10.00	%	—		11		1,095		1,160
Gulf Winds International (15)(19)	First Lien Senior Secured Loan	SOFR	7.60%		11.96	%	12/16/2028	$	1,077		1,067		1,042
Gulf Winds International (15)(19)(29)	First Lien Senior Secured Loan	SOFR	7.60%		11.96	%	12/16/2028	$	12,005		11,737		11,615
Gulf Winds International (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	7.60%		11.96	%	12/16/2028	$	3,704		3,600		3,532
REP Coinvest III- A Omni, L.P. (14)(19)(25)	Equity Interest	—	—	—			—		1,377		1,377		969
RoadOne (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.25%		10.84	%	12/29/2028	$	12,005		11,733		12,005
RoadOne (3)(18)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.25%		10.81	%	12/29/2028	$	998		910		998
RoadOne (18)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.25%		10.77	%	12/29/2028	$	939		925		939
Transportation: Cargo Total										$	62,287	$	60,016			5.3	%

37

				Interest			Maturity	Principal/					Market		% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate			Date	Shares		Cost			Value		NAV (4)
Non-Controlled/Non-Affiliate Investments
Transportation: Consumer
PrimeFlight Acquisition LLC (15)(19)	First Lien Senior Secured Loan	SOFR	5.25%		9.58	%	5/1/2029	$	4,055		3,998			4,055
PrimeFlight Acquisition LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.50%		10.58	%	5/1/2029	$	12,066		11,874			12,066
PrimeFlight Acquisition LLC (15)(19)	First Lien Senior Secured Loan	SOFR	5.50%		9.83	%	5/1/2029	$	835		835			835
Transportation: Consumer Total										$	16,707		$	16,956		1.6	%
Utilities: Water
Vessco Water (3)(16)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	4.75%		9.03	%	7/24/2031	$	879		858			879
Vessco Water (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—	—			7/24/2031	$	—		(10	)		—
Vessco Water (16)(19)	First Lien Senior Secured Loan	SOFR	4.75%		9.11	%	7/24/2031	$	6,187		6,127			6,187
Utilities: Water Total										$	6,975		$	7,066		0.6	%
Wholesale
Abracon Group Holding, LLC. (16)(19)(26)(29)	First Lien Senior Secured Loan	SOFR	2.05% (4.60% PIK)		11.30	%	7/6/2028	$	14,269		14,317			11,416
Abracon Group Holding, LLC. (16)(19)(26)	First Lien Senior Secured Loan - Revolver	SOFR	2.05% (4.60% PIK)		11.30	%	7/6/2028	$	2,040		2,017			1,632
Hultec (14)(19)(25)	Equity Interest	—	—	—			—		1		651			964
SureWerx (16)(19)	First Lien Senior Secured Loan - Revolver	CORRA	5.25%		8.42	%	12/28/2028	CAD	58		40			40
SureWerx (3)(5)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	—	—	—			12/28/2029	$	—		(22	)		—
SureWerx (3)(16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.25%		9.58	%	12/28/2028	$	764		746			764
Wholesale Total										$	17,749		$	14,816		1.3	%
Non-Controlled/Non-Affiliate Investments Total										$	1,784,019		$	1,773,742		155.6	%

38

				Interest			Maturity	Principal/				Market		% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate			Date	Shares		Cost		Value		NAV (4)
Non-Controlled/Affiliate Investments
Aerospace & Defense
Ansett Aviation Training (6)(10)(14)(19)(25)	Equity Interest	—	—	—			—		5,119		3,842		8,617
Ansett Aviation Training (6)(10)(18)(19)	First Lien Senior Secured Loan	BBSY	4.69%		9.17	%	9/24/2031	AUD	7,072		5,308		4,374
Aerospace & Defense Total										$	9,150	$	12,991		1.1	%
Beverage, Food & Tobacco
ADT Pizza, LLC (10)(14)(19)(25)	Equity Interest	—	—	—			—		6,720		6,732		8,429
Beverage, Food & Tobacco Total										$	6,732	$	8,429		0.7	%
Consumer Goods: Durable
Walker Edison (3)(7)(10)(14)(18)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.90% PIK		11.36	%	3/31/2029	$	278		278		278
Walker Edison (10)(14)(19)(25)	Equity Interest	—	—	—			—		60		5,592		—
Walker Edison (7)(10)(14)(15)(19)(26)	First Lien Senior Secured Loan	SOFR	6.90% PIK		11.56	%	3/31/2027	$	6,933		6,434		1,040
Walker Edison (10)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.40%		11.06	%	3/31/2027	$	3,182		3,182		3,182
Walker Edison (7)(10)(14)(15)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.90% PIK		11.48	%	3/31/2027	$	918		873		137
Walker Edison (3)(7)(10)(14)(15)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.90% PIK		11.34	%	3/31/2027	$	2,040		1,941		238
Consumer Goods: Durable Total										$	18,300	$	4,875		0.4	%
Telecommunications
DC Blox (10)(15)(19)	First Lien Senior Secured Loan	SOFR	1.00%		5.37	%	6/20/2025	$	1,408		1,316		1,408
DC Blox (10)(19)(25)(26)	Preferred Equity	—	8.00% PIK		8.00	%	—		38		37,901		38,523
DC Blox (10)(19)(25)(26)	Preferred Equity	—	8.00% PIK		8.00	%	—		5		3,859		5,230
DC Blox (10)(19)(25)(26)	Preferred Equity	—	8.00% PIK		8.00	%	—		7		11		4,277
DC Blox (10)(14)(19)(25)	Equity Interest	—	—	—			—		51		—		—
Telecommunications Total										$	43,087	$	49,438		4.4	%
Non-Controlled/Affiliate Investments Total										$	77,269	$	75,733		6.6	%

39

				Interest			Maturity	Principal/					Market			% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate			Date	Shares			Cost		Value			NAV (4)
Controlled Affiliate Investments
Aerospace & Defense
BCC Jetstream Holdings Aviation (Off I), LLC (6)(10)(11)(14)(20)(25)	Equity Interest	—	—	—			—			11,863		11,862		11,405
BCC Jetstream Holdings Aviation (On II), LLC (10)(11)(14)(20)(25)	Equity Interest	—	—	—			—			1,116		1,116		—
BCC Jetstream Holdings Aviation (On II), LLC (10)(11)(14)(20)	First Lien Senior Secured Loan	—	—	—			—	$		8,013		8,013		6,933
Gale Aviation (Offshore) Co (6)(10)(11)(19)(25)	Equity Interest	—	—	—			—			74,396		74,396		71,813
Aerospace & Defense Total											$	95,387	$	90,151			7.9	%
FIRE: Finance
Legacy Corporate Lending HoldCo, LLC (10)(11)(14)(19)(25)	Equity Interest	—	—	—			—		1			900		900
Legacy Corporate Lending HoldCo, LLC (10)(11)(14)(19)(25)	Preferred Equity	—	—	—			—		42			42,300		45,009
Legacy Corporate Lending HoldCo, LLC (10)(11)(14)(19)(25)	Equity Interest	—	—	—			—		1			—		—
FIRE: Finance Total											$	43,200	$	45,909			4.0	%
Investment Vehicles
Bain Capital Senior Loan Program, LLC (6)(10)(11)(18)(19)	Subordinated Note Investment Vehicles	—	10.00%		10.00	%	12/27/2033	$		146,495		146,495		146,495
Bain Capital Senior Loan Program, LLC (6)(10)(11)(25)	Preferred Equity Interest Investment Vehicles	—	—	—			—			10		10		10
Bain Capital Senior Loan Program, LLC (6)(10)(11)(25)	Equity Interest Investment Vehicles	—	—	—			—			10		5,593		(4,849	)
International Senior Loan Program, LLC (6)(10)(11)(18)(19)	Subordinated Note Investment Vehicles	SOFR	8.00%		12.59	%	2/22/2028	$		190,729		190,729		190,729
International Senior Loan Program, LLC (6)(10)(11)(25)	Equity Interest Investment Vehicles	—	—	—			—			63,587		60,614		55,408
Investment Vehicles Total											$	403,441	$	387,793			34.1	%
Services: Business
Parcel2Go (6)(10)(11)(18)(19)	First Lien Senior Secured Loan	SONIA	7.00%		11.70	%	11/26/2031	£		43		54		54
Parcel2Go (6)(10)(11)(14)(19)(25)	Equity Interest	—	—	—			—			—		—		—
Parcel2Go (6)(10)(11)(14)(19)(25)	Preferred Equity	—	—	—			—			14,221		—		—
Services: Business Total											$	54	$	54			0.0	%
Transportation: Cargo
Lightning Holdings B, LLC (6)(10)(11)(14)(19)(25)	Equity Interest	—	—	—			—			43,309		43,620		57,807
Transportation: Cargo Total											$	43,620	$	57,807			5.1	%
Controlled Affiliate Investments Total											$	585,702	$	581,714			51.1	%
Investments Total											$	2,446,990	$	2,431,189			213.3	%
Cash Equivalents
Goldman Sachs Financial Square Government Fund Institutional Share Class	Cash Equivalents		—		4.39	%	—	$		63,795		63,795		63,795
Goldman Sachs US Treasury Liquid Reserves Fund (30)	Cash Equivalents		—		4.40	%	—	$		39,787		39,787		39,787
Cash Equivalents Total											$	103,582	$	103,582			9.1	%
Investments and Cash Equivalents Total											$	2,550,572	$	2,534,771			222.4	%

40

Forward Foreign Currency Exchange Contracts

					Unrealized
Currency Purchased	Currency Sold		Counterparty	Settlement Date	Appreciation(8)
US DOLLARS 19,948		POUND STERLING 14,990	Bank of New York Mellon	1/9/2025	$	(1,177	)
US DOLLARS 27,735		POUND STERLING 23,100	Citibank	1/9/2025		(1,191	)
US DOLLARS 10,482		POUND STERLING 8,110	Wells Fargo	1/9/2025		(327	)
US DOLLARS 129		EURO 0	Bank of New York Mellon	1/9/2025		129
US DOLLARS 71		NORWEGIAN KRONE 740	Citibank	1/24/2025		6
US DOLLARS 2,743		AUSTRALIAN DOLLARS 4,180	Bank of New York Mellon	2/12/2025		154
US DOLLARS 2,448		NEW ZEALAND DOLLAR 4,250	Bank of New York Mellon	3/17/2025		65
US DOLLARS 6,849		POUND STERLING 5,610	Bank of New York Mellon	4/23/2025		(170	)
US DOLLARS 81		EURO 0	Bank of New York Mellon	5/15/2025		(81	)
US DOLLARS 9,158		AUSTRALIAN DOLLARS 13,980	Bank of New York Mellon	5/27/2025		498
US DOLLARS 29,225		EURO 26,190	Bank of New York Mellon	5/27/2025		1,909
US DOLLARS 2,949		EURO 2,670	Wells Fargo	5/27/2025		165
US DOLLARS 313		CANADIAN DOLLAR 430	Bank of New York Mellon	5/27/2025		13
US DOLLARS 9		POUND STERLING 000	Bank of New York Mellon	6/10/2025		9
US DOLLARS 358		EURO 310	Bank of New York Mellon	6/10/2025		35
US DOLLARS 4,792		EURO 4,380	Bank of New York Mellon	6/12/2025		220
US DOLLARS 2,483		EURO 2,360	Bank of New York Mellon	6/13/2025		19
US DOLLARS 9,890		POUND STERLING 7,710	Bank of New York Mellon	6/23/2025		248
US DOLLARS 1		POUND STERLING 000	Bank of New York Mellon	7/21/2025		(1	)
US DOLLARS 8,321		POUND STERLING 6,450	Wells Fargo	7/23/2025		256
US DOLLARS 2,762		AUSTRALIAN DOLLARS 3,739	Bank of New York Mellon	7/28/2025		445
US DOLLARS 5,159		EURO 4,680	Wells Fargo	7/28/2025		260
US DOLLARS 1,029		POUND STERLING 800	Wells Fargo	7/29/2025		28
US DOLLARS 8,880		EURO 7,870	Wells Fargo	8/22/2025		630
US DOLLARS 2,442		EURO 2,190	Wells Fargo	9/10/2025		144
US DOLLARS 2,505		AUSTRALIAN DOLLARS 3,950	Bank of New York Mellon	9/17/2025		56
US DOLLARS 4,938		POUND STERLING 3,780	Bank of New York Mellon	10/8/2025		214
US DOLLARS 15,164		EURO 13,610	Bank of New York Mellon	10/8/2025		856
US DOLLARS 424		CANADIAN DOLLAR 600	Bank of New York Mellon	12/19/2025		1
US DOLLARS 1,031		POUND STERLING 820	Bank of New York Mellon	11/25/2026		7
US DOLLARS 2,278		EURO 2,000	Bank of New York Mellon	10/28/2027		85
					$	3,505

(1)The investments bear interest at a rate that may be determined by reference to the Euro Interbank Offered Rate (“EURIBOR” or “E”), the Bank Bill Benchmark Rate (“BKBM”), the Canadian Overnight Repo Rate Average (“CORRA”), the Bank Bill Swap Rate (“BBSW”), the Bank Bill Swap Bid Rate (“BBSY”), the Prime Rate (“Prime” or “P”), the Sterling Overnight Index Average (“SONIA”) or Secured Overnight Financing rate (“SOFR”) which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind (“PIK”). For each, the Company has provided the PIK or the spread over EURIBOR, BKBM, CORRA, BBSW, BBSY, SONIA, SOFR, or Prime and the current weighted average interest rate in effect at December 31, 2024. Certain investments are subject to a EURIBOR, BKBM, CORRA, BBSW, BBSY, SONIA, SOFR or Prime interest rate floor.

(2)The negative fair value is the result of the capitalized discount on the loan or the unfunded commitment being valued below par.

(3)Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee.

(4)Percentages are based on the Company’s net assets of $1,139,672 as of December 31, 2024.

(5)The negative amortized cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan.

(6)The investment or a portion of this investment is not a qualifying asset under Section 55(a) of the Investment Company Act of 1940. The Company may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70% of the Company’s total assets. As of December 31, 2024, non-qualifying assets totaled 26.12% of the Company’s total assets.

(7)Loan was on non-accrual status as of December 31, 2024.

(8)Unrealized appreciation on forward currency exchange contracts.

(9)The principal amount (par amount) for all debt securities is denominated in U.S. dollars, unless otherwise noted. £ represents Pound Sterling, € represents Euro, NOK represents Norwegian Krone, AUD represents Australian Dollar, CAD represents Canadian Dollar, DKK represents Danish Krone and NZ$ represents New Zealand Dollar.

(10)As defined in the 1940 Act, the portfolio company is deemed to be an “affiliated person” of the Company as the Company owns 5% or more of the portfolio company’s outstanding voting securities.

41

(11)As defined in the 1940 Act, the Company is deemed to “control” this portfolio company as the Company either owns more than 25% of the portfolio company’s outstanding voting securities or has the power to exercise control over management or policies of such portfolio company.

(12)Tick mark not used.

(13)Loan includes interest rate floor of 3.50%.

(14)Non-income producing.

(15)Loan includes interest rate floor of 1.00%.

(16)Loan includes interest rate floor of 0.75%.

(17)Loan includes interest rate floor of 0.50%.

(18)Loan includes interest rate floor of 0.00%.

(19)Security valued using unobservable inputs (Level 3).

(20)The Company holds controlling, affiliate interest in an aircraft-owning special purpose vehicle through this investment.

(21)Loan includes interest rate floor of 0.25%.

(22)$89 of the total par amount for this security is at P+ 1.50%.

(23)$508 of the total par amount for this security is at P+ 5.50%.

(24)Loan includes interest rate floor of 1.25%.

(25)Security exempt from registration under the Securities Act of 1933 (the “Securities Act”), and may be deemed to be “restricted securities” under the Securities Act. As of December 31, 2024, the aggregate fair value of these securities is $452,688 or 39.72% of the Company’s net assets. The acquisition dates of the restricted securities are as follows:

42

Investment	Acquisition Date
ACAMS	3/10/2022
Advanced Aircrew	7/26/2024
ADT Pizza, LLC	10/29/2018
Ansett Aviation Training	3/24/2022
Apollo Intelligence	6/1/2022
Appriss Holdings, Inc.	5/3/2021
AQ Software Corporation	12/10/2021
AQ Software Corporation	4/14/2022
AQ Software Corporation	12/29/2022
ARL Holdings, LLC	5/3/2019
AXH Air Coolers	10/31/2023
Bain Capital Senior Loan Program, LLC	12/27/2021
BCC Jetstream Holdings Aviation (Off I), LLC	6/1/2017
BCC Jetstream Holdings Aviation (On II), LLC	6/1/2017
BCSF Project Aberdeen, LLC	7/3/2024
Brook Bidco	7/8/2021
BTX Precision	7/25/2024
CB Titan Holdings, Inc.	5/1/2017
Chartbeat	10/4/2024
City BBQ	9/4/2024
Cloud Technology Solutions (CTS)	12/15/2022
Congress Wealth	6/30/2023
Darcy Partners	6/1/2022
DC Blox	9/23/2024
DTIQ	9/30/2024
Eagle Rock Capital Corporation	12/9/2021
East BCC Coinvest II, LLC	7/23/2019
EHE Health	8/7/2024
Electronic Merchant Systems	7/12/2024
Elevator Holdco Inc.	12/23/2019
Eleven Software	4/25/2022
Eleven Software	3/20/2024
Elk Parent Holdings, LP	11/1/2019
FCG Acquisitions, Inc.	1/24/2019
Fineline Technologies, Inc.	2/22/2021
Forward Slope	3/15/2024
Galeria	8/1/2024
Gale Aviation (Offshore) Co	1/2/2019
Gills Point S	5/17/2023
Grammer Investment Holdings LLC	10/1/2018
GSP	10/7/2024
HealthDrive	8/18/2023
Hultec	3/31/2023
iBanFirst Facility	7/13/2021
Insigneo Financial Group LLC	8/1/2022
International Senior Loan Program, LLC	2/22/2021

43

Investment	Acquisition Date
Legacy Corporate Lending HoldCo, LLC	4/21/2023
Lightning Holdings B, LLC	1/2/2020
masLabor	7/1/2021
MZR Aggregator	12/22/2020
MZR Aggregator	9/17/2024
NPC International, Inc.	4/1/2021
Odyssey Behavioral Health	11/21/2024
Opus2	6/16/2021
Parcel2Go	11/26/2024
PayRange	10/31/2024
PPX	7/29/2021
Precision Ultimate Holdings, LLC	11/6/2019
Pure Wafer	11/12/2024
REP Coinvest III- A Omni, L.P.	2/5/2021
Revalize, Inc.	12/29/2022
Robinson Helicopter	6/30/2022
Rydoo	9/26/2024
SensorTower	3/15/2024
Service Master	8/16/2021
Service Master	7/15/2021
Sikich	5/6/2024
SoftCo	3/1/2024
Superna Inc.	3/8/2022
Taoglas	2/28/2023
Taoglas	6/27/2024
Titan Cloud Software, Inc	11/4/2022
TLC Holdco LP	10/11/2019
Thrasio, LLC	6/18/2024
Utimaco	6/28/2022
Ventiv Holdco, Inc.	9/3/2019
Walker Edison	3/1/2023
WSP	5/20/2024
WSP	8/31/2021

(26)Denotes that all or a portion of the debt investment includes PIK interest during the period.

(27)Asset is in an escrow liquidating trust.

(28)Tick mark not used.

(29)Assets or a portion thereof are pledged as collateral for the 2019‑1 Issuer. See “Note 6. Debt.”

(30)Cash equivalents include $39,783 of restricted cash.

(31)Loan includes interest rate floor of 2.00%.

(32)Loan includes interest rate floor of 1.50%.

(33)Loan includes interest rate floor of 3.00%.

See Notes to Consolidated Financial Statements

44

BAIN CAPITAL SPECIALTY FINANCE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(in thousands, except share and per share data)

(Unaudited)

Note 1. Organization

Bain Capital Specialty Finance, Inc. (the “Company”, “we”, “our” and “us”) was formed on October 5, 2015 and commenced investment operations on October 13, 2016. The Company has elected to be treated and is regulated as a business development company (a “BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). In addition, for tax purposes the Company has elected to be treated and intends to operate in a manner so as to continuously qualify as a regulated investment company (a “RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”). The Company is externally managed by BCSF Advisors, LP (the “Advisor”), our investment adviser that is registered with the Securities and Exchange Commission (the “SEC”) under the Investment Advisers Act of 1940, as amended (the “Advisers Act”). The Advisor also provides the administrative services necessary for the Company to operate (in such capacity, the “Administrator”).

On November 19, 2018, the Company closed its initial public offering (the “IPO”), which was a Qualified IPO, issuing 7,500,000 shares of common stock at a public offering price of $20.25 per share. Shares of common stock of the Company began trading on the New York Stock Exchange under the symbol “BCSF” on November 15, 2018.

The Company’s primary focus is capitalizing on opportunities within the Advisor’s Senior Direct Lending Strategy, which seeks to provide risk-adjusted returns and current income to its stockholders by investing primarily in middle-market companies with between $10.0 million and $150.0 million in annual earnings before interest, taxes, depreciation and amortization (“EBITDA”). The Company focuses on senior investments with a first or second lien on collateral and strong structures and documentation intended to protect the lender. The Company generally seeks to retain voting control in respect of the loans or particular classes of securities in which the Company invests through maintaining affirmative voting positions or negotiating consent rights that allow the Company to retain a blocking position. The Company may also invest in mezzanine debt and other junior securities and in secondary purchases of assets or portfolios, as described below. Investments are likely to include, among other things, (i) senior first lien, stretch senior, senior second lien, unitranche, (ii) mezzanine debt and other junior investments and (iii) secondary purchases of assets or portfolios that primarily consist of middle-market corporate debt. The Company may also invest, from time to time, in equity securities, distressed debt, debtor-in-possession loans, structured products, structurally subordinate loans, investments with deferred interest features, zero-coupon securities and defaulted securities.

Our operations are comprised of a single operating and reportable business segment, asset management. The Chief Operating Decision Maker (the “CODM”) consists of the Company’s Chief Executive Officer and Chief Financial Officer, as these are the individuals responsible for determining the Company’s investment strategy, capital allocation, expense structure, launch and dissolution and entering into significant contracts on behalf of the Company. The CODM uses key metrics to determine how to allocate resources and in determining the amount of dividends to be distributed to the Company's stockholders. Key metrics include, but are not limited to, net investment income and net increase in net assets resulting from operations that are reported on the Consolidated Statements of Operations, Financial Highlights reported in Note 11, underlying investment cost and market value as disclosed on the consolidated schedule of investments and expected yield relative to the risk of the individual assets as disclosed in the composition of the investment portfolio and associated yield table. As the Company's operations comprise of a single reporting segment, the segment assets are reflected on the accompanying consolidated balance sheet as “total assets” and the significant segment expenses are listed on the accompanying Consolidated Statements of Operations.

Note 2. Summary of Significant Accounting Policies

Basis of Presentation

The Company’s Consolidated Financial Statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”). The Company’s Consolidated Financial Statements and related financial information have been prepared pursuant to the requirements for reporting on Form 10‑Q and Regulation S-X. These Consolidated Financial Statements reflect adjustments that in the opinion of the Company are necessary for the fair statement of the financial position and results of operations for the periods presented herein and are not necessarily indicative of the full fiscal year. The Company has determined it meets the definition of an investment company and follows the accounting and reporting guidance in the Financial Accounting Standards Board Accounting Standards Codification (“ASC”) Topic 946 — Financial Services — Investment Companies (“ASC 946”). The functional currency of the Company is U.S. dollars and these Consolidated Financial Statements have been prepared

45

in that currency. Certain prior period information has been reclassified to conform to the current period presentation and this had no effect on the Company’s consolidated financial position or the consolidated results of operations as previously reported.

The information included in this Form 10-Q should be read in conjunction with the audited financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2024.

Basis of Consolidation

The Company will generally consolidate any wholly, or substantially, owned subsidiary when the design and purpose of the subsidiary is to act as an extension of the Company’s investment operations and to facilitate the execution of the Company’s investment strategy. Accordingly, the Company consolidated the results of its subsidiaries BCSF I, BCSF II C, BCSF CFSH, LLC, BCSF CFS, LLC and BCC Middle Market CLO 2019‑1, LLC in its Consolidated Financial Statements. All intercompany transactions and balances have been eliminated in consolidation. Since the Company is an investment company, portfolio investments held by the Company are not consolidated into the Consolidated Financial Statements. The portfolio investments held by the Company (including its investments held by consolidated subsidiaries) are included on the Consolidated Statements of Assets and Liabilities as investments at fair value.

Use of Estimates

The preparation of the Consolidated Financial Statements in conformity with US GAAP requires the Company 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 Consolidated Financial Statements and the reported amounts of increases and decreases in net assets from operations during the reporting period. Actual results could differ from those estimates and such differences could be material.

Valuation of Portfolio Investments

The Advisor shall value the investments owned by the Company, subject at all times to the oversight of the Company's Board of Directors (the “Board”). The Advisor shall follow its own written valuation policies and procedures as approved by the Board when determining valuations. A short summary of the Advisor’s valuation policies is below.

Investments for which market quotations are readily available are typically valued at such market quotations. Pursuant to Rule 2a-5 under the 1940 Act, the Board designates the Advisor as Valuation Designee to perform fair value determinations for the Company for investments that do not have readily available market quotations. Market quotations are obtained from an independent pricing service, where available. If a price cannot be obtained from an independent pricing service or if the independent pricing service is not deemed to be current with the market, certain investments held by the Company will be valued on the basis of prices provided by principal market makers. Generally, investments marked in this manner will be marked at the mean of the bid and ask of the independent broker quotes obtained. To validate market quotations, the Company utilizes a number of factors to determine if the quotations are representative of fair value, including the source and number of quotations. Debt and equity securities that are not publicly traded or whose market prices are not readily available will be valued at a price that reflects such security’s fair value.

With respect to unquoted portfolio investments, the Company will value each investment considering, among other measures, discounted cash flow models, comparable company multiple models, comparisons of financial ratios of peer companies that are public, and other factors. When an external event such as a purchase transaction, public offering or subsequent equity sale occurs, the Company will use the pricing indicated by the external event to corroborate and/or assist us in its valuation. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of our investments may differ significantly from the values that would have been used had a readily available market value existed for such investments, and the differences could be material.

With respect to investments for which market quotations are not readily available, in particular, illiquid/hard to value assets, the Advisor will typically undertake a multi-step valuation process, which includes among other things, the below:

•The Company’s quarterly valuation process begins with each portfolio company or investment being initially valued by the investment professionals of the Advisor responsible for the portfolio investment;

•Preliminary valuation conclusions are then documented and discussed with the Company’s senior management and the Advisor;

•Generally, investments that constitute a material portion of the Company’s portfolio are periodically reviewed by an independent valuation firm; and

46

•The Board and Audit Committee provide oversight with respect to the valuation process, including requesting such materials as they deem appropriate.

In following this approach, the types of factors that are taken into account in the fair value pricing of investments include, as relevant, but are not limited to: comparison to publicly traded securities, including factors such as yield, maturity and measures of credit quality; the enterprise value of a portfolio company; the nature and realizable value of any collateral; the portfolio company’s ability to make payments and its earnings and discounted cash flows; and the markets in which the portfolio company does business. In cases where an independent valuation firm provides fair valuations for investments, the independent valuation firm provides a fair valuation report, a description of the methodology used to determine the fair value and their analysis and calculations to support their concluded ranges.

The Company applies ASC Topic 820, Fair Value Measurement (“ASC 820”), which establishes a framework for measuring fair value in accordance with US GAAP and required disclosures of fair value measurements. The fair value of a financial instrument is the amount that would be received in an orderly transaction between market participants at the measurement date. The Company determines the fair value of investments consistent with its valuation policy. The Company discloses the fair value of its investments in a hierarchy which prioritizes and ranks the level of market observability used in the determination of fair value. In accordance with ASC 820, these levels are summarized below:

•Level 1 — Valuations based on quoted prices (unadjusted) in active markets for identical assets or liabilities at the measurement date.

•Level 2 — Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.

•Level 3 — Valuations based on inputs that are unobservable and significant to the fair value measurement.

A financial instrument’s level within the hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Valuations of Level 2 investments are generally based on quotations received from pricing services, dealers or brokers. Consideration is given to the source and nature of the quotations and the relationship of recent market activity to the quotations provided.

Transfers between levels, if any, are recognized at the beginning of the reporting period in which the transfers occur. The Company evaluates the source of inputs used in the determination of fair value, including any markets in which the investments, or similar investments, are trading. When the fair value of an investment is determined using inputs from a pricing service (or principal market makers), the Company considers various criteria in determining whether the investment should be classified as a Level 2 or Level 3 investment. Criteria considered includes the pricing methodologies of the pricing services (or principal market makers) to determine if the inputs to the valuation are observable or unobservable, as well as the number of prices obtained and an assessment of the quality of the prices obtained. The level of an investment within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. However, the determination of what constitutes “observable” requires significant judgment.

The fair value assigned to these investments is based upon available information and may fluctuate from period to period. In addition, it does not necessarily represent the amount that might ultimately be realized upon sale. Due to inherent uncertainty of valuation, the estimated fair value of investments may differ from the value that would have been used had a ready market for the security existed, and the difference could be material.

Securities Transactions, Revenue Recognition and Expenses

The Company records its investment transactions on a trade date basis. The Company measures realized gains or losses by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment, using the specified identification method. Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis. Discount and premium to par value on investments acquired are accreted and amortized, respectively, into interest income over the life of the respective investment using the effective interest method. Commitment fees are recorded on an accrual basis and recognized as interest income. Loan origination fees, original issue discount and market discount or premium are capitalized and amortized against or accreted into interest income using the effective interest method or straight-line method, as applicable. For the Company’s investments in revolving bank loans, the cost basis of the investment purchased is adjusted for the cash received for the discount on the total balance committed. The fair value is also adjusted for price appreciation or depreciation on the unfunded portion. As a result, the purchase of commitments not completely funded may result in a negative value until it is offset by the future amounts called and funded. Upon

47

prepayment of a loan or debt security, any prepayment premium, unamortized upfront loan origination fees and unamortized discount are recorded as interest income.

Certain investments may have contractual payment-in-kind (“PIK”) interest or dividends. PIK represents accrued interest or accumulated dividends that are added to the loan principal of the investment on the respective interest or dividend payment dates rather than being paid in cash and generally becomes due at maturity or upon being called by the issuer. PIK is recorded as interest or dividend income, as applicable.

Dividend income on preferred equity investments is recorded on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income on common equity investments is recorded on the record date for private portfolio companies and on the ex-dividend date for publicly traded portfolio companies. Distributions received from an equity interest, limited liability company or a limited partnership investment are evaluated to determine if the distribution should be recorded as dividend income or a return of capital. For the three months ended March 31, 2025 and 2024, the Company recorded $6.5 million and $8.3 million, respectively, of dividend income, of which, $0.1 million and $0.0 million, respectively, related to PIK dividends. If at any point the Company believes PIK is not expected to be realized, the investment generating PIK will be placed on non-accrual status.

Certain structuring fees and amendment fees are recorded as other income when earned. Administrative agent fees received by the Company are recorded as other income when the services are rendered.

Expenses are recorded on an accrual basis.

Non-Accrual Loans

Loans or debt securities are placed on non-accrual status when there is reasonable doubt that principal or interest will be collected. Accrued interest generally is reversed when a loan or debt security is placed on non-accrual status. Interest payments received on non-accrual loans or debt securities may be recognized as income or applied to principal depending upon management’s judgment. Non-accrual loans and debt securities are restored to accrual status when past due principal and interest are paid and, in management’s judgment, principal and interest payments are likely to remain current. The Company may make exceptions to this treatment if a loan has sufficient collateral value and is in the process of collection. As of March 31, 2025, there were twelve loans from four issuers on non-accrual. As of December 31, 2024, there were eight loans from five issuers on non-accrual.

Distributions

Distributions to common stockholders are recorded on the record date. The amount to be distributed, if any, is determined by the Board each quarter, and is generally based upon the earnings estimated by the Advisor. Distributions from net investment income and net realized capital gains are determined in accordance with U.S. federal income tax regulations, which may differ from those amounts determined in accordance with US GAAP. The Company may pay distributions to its stockholders in a year in excess of its investment company taxable income and net capital gain for that year and, accordingly, a portion of such distributions may constitute a return of capital for U.S. federal income tax purposes. This excess generally would be a tax-free return of capital in the period and generally would reduce the stockholder’s tax basis in its shares. These book/tax differences are either temporary or permanent in nature. To the extent these differences are permanent; they are charged or credited to paid-in capital in excess of par, accumulated undistributed net investment income or accumulated net realized gain (loss), as appropriate, in the period that the differences arise. Temporary and permanent differences are primarily attributable to differences in the tax treatment of certain loans and the tax characterization of income and non-deductible expenses.

The Company intends to timely distribute to its stockholders substantially all of its annual taxable income for each year, except that the Company may retain certain net capital gains for reinvestment and, depending upon the level of the Company’s taxable income earned in a year, the Company may choose to carry forward taxable income for distribution in the following year and incur applicable U.S. federal excise tax and pay a 4% tax on such income, as required. To the extent that we determine that our estimated current year taxable income will be in excess of estimated dividend distributions for the current year from such income, we accrue excise tax, if any, on estimated excess taxable income as such taxable income is earned. For the three months ended March 31, 2025 and 2024, we recorded an expense of $1.1 million and $1.0 million, respectively for U.S. federal excise tax.

The specific tax characteristics of the Company’s distributions will be reported to stockholders after the end of the calendar year. All distributions will be subject to available funds, and no assurance can be given that the Company will be able to declare such distributions in future periods.

48

The Company distributes net capital gains (i.e., net long-term capital gains in excess of net short-term capital losses), if any, at least annually out of the assets legally available for such distributions. However, the Company may decide in the future to retain such capital gains for investment, incur a corporate-level tax on such capital gains, and elect to treat such capital gains as deemed distributions to stockholders.

Dividend Reinvestment Plan

The Company has adopted a dividend reinvestment plan that provides for the reinvestment of cash dividends and distributions. Stockholders who do not “opt out” of the Company’s dividend reinvestment plan will have their cash dividends and distributions automatically reinvested in additional shares of the Company’s common stock, rather than receiving cash dividends and distributions.

Offering Costs

Offering costs consist primarily of fees and expenses incurred in connection with the offering of shares, legal, printing and other costs associated with the preparation and filing of applicable registration statements. To the extent such expenses relate to equity offerings, these expenses are charged as a reduction of paid-in-capital upon each such offering.

Cash, Restricted Cash, and Cash Equivalents

Cash and cash equivalents consist of deposits held at custodian banks, and highly liquid investments, such as money market funds, with original maturities of three months or less. Cash and cash equivalents are carried at cost or amortized cost, which approximates fair value. The Company may deposit its cash and cash equivalents in financial institutions and, at certain times, such balances may exceed the Federal Deposit Insurance Corporation insurance limits. Cash equivalents are presented separately on the consolidated schedules of investments. Restricted cash is collected and held by the trustee who has been appointed as custodian of the assets securing certain of the Company’s financing transactions.

Foreign Currency Translation

The accounting records of the Company are maintained in U.S. dollars. The fair values of foreign securities, foreign cash and other assets and liabilities denominated in foreign currency are translated to U.S. dollars based on the current exchange rates at the end of each business day. Income and expenses denominated in foreign currencies are translated at current exchange rates when accrued or incurred. Unrealized gains and losses on foreign currency holdings and non-investment assets and liabilities attributable to the changes in foreign currency exchange rates are included in the net change in unrealized appreciation on foreign currency translation on the Consolidated Statements of Operations. Net realized gains and losses on foreign currency holdings and non-investment assets and liabilities attributable to changes in foreign currency exchange rates are included in net realized gain (loss) on foreign currency transactions on the Consolidated Statements of Operations. The portion of both realized and unrealized gains and losses on investments that result from changes in foreign currency exchange rates is not separately disclosed, but is included in net realized gain (loss) on investments and net change in unrealized appreciation on investments, respectively, on the Consolidated Statements of Operations.

Forward Currency Exchange Contracts

The Company may enter into forward currency exchange contracts to reduce the Company’s exposure to foreign currency exchange rate fluctuations in the value of foreign currencies. A forward currency exchange contract is an agreement between two parties to buy and sell a currency at a set price on a future date. The Company does not utilize hedge accounting and as such the Company recognizes the value of its derivatives at fair value on the Consolidated Statements of Assets and Liabilities with changes in the net unrealized appreciation on forward currency exchange contracts recorded on the Consolidated Statements of Operations. Forward currency exchange contracts are valued using the prevailing forward currency exchange rate of the underlying currencies. Unrealized appreciation on forward currency exchange contracts are recorded on the Consolidated Statements of Assets and Liabilities by counterparty on a net basis, not taking into account collateral posted which is recorded separately, if applicable. Cash collateral maintained in accounts held by counterparties is included in collateral on derivatives on the Consolidated Statements of Assets and Liabilities. Notional amounts and the gross fair value of forward currency exchange contracts assets and liabilities are presented separately on the consolidated schedules of investments.

Changes in net unrealized appreciation are recorded on the Consolidated Statements of Operations in net change in unrealized appreciation on forward currency exchange contracts. Net realized gains and losses are recorded on the Consolidated Statements of Operations in net realized gain (loss) on forward currency exchange contracts. Realized gains and losses on forward currency exchange contracts are determined using the difference between the fair market value of the forward currency exchange contract at the time it was opened and the fair market value at the time it was closed or covered. Additionally, losses, up to the fair value, may arise if the counterparties do not perform under the contract terms.

49

Interest Rate Swaps

The Company uses interest rate swaps to hedge some of the Company’s fixed rate debt. The Company has designated each interest rate swap held as the hedging instrument in an effective hedge accounting relationship, and therefore the periodic payments and receipts are recognized as components of interest expense in the Consolidated Statements of Operations. Depending on the nature of the balance at period end, the fair value of the interest rate swap is either included as a derivative asset or derivative liability on the Company’s Consolidated Statements of Assets and Liabilities. The change in fair value of the interest rate swap is offset by a change in the carrying value of the fixed rate debt. Any amounts paid to the counterparty to cover collateral obligations under the terms of the interest rate swap agreement are included in collateral on derivatives and collateral payable on derivatives on the Company’s Consolidated Statements of Assets and Liabilities. Please see “Item 1. Consolidated Financial Statements - Notes to Consolidated Financial Statements - Note 5. Debt and Note 7. Derivatives” for additional detail.

Deferred Financing Costs and Debt Issuance Costs

The Company records costs related to issuance of revolving debt obligations as deferred financing costs. These costs are deferred and amortized using the straight-line method over the stated maturity life of the obligation. The Company records costs related to the issuance of term debt obligations as debt issuance costs. These costs are deferred and amortized using the effective interest method. These costs are presented as a reduction to the outstanding principal amount of the term debt obligations on the Consolidated Statements of Assets and Liabilities. In the event that we modify or extinguish our debt before maturity, the Company follows the guidance in ASC Topic 470‑50, Modification and Extinguishments. For modifications to or exchanges of our revolving debt obligations, any unamortized deferred financing costs related to lenders who are not part of the new lending group are expensed. For extinguishments of our term debt obligations, any unamortized debt issuance costs are deducted from the carrying amount of the debt in determining the gain or loss from the extinguishment.

Income Taxes

The Company has elected to be treated for U.S. federal income tax purposes as a RIC under the Code. So long as the Company maintains its status as a RIC, it will generally not be subject to corporate-level U.S. federal income taxes on any ordinary income or capital gains that it distributes at least annually as dividends to its stockholders. As a result, any tax liability related to income earned and distributed by the Company represents obligations of the Company’s stockholders and will not be reflected in the Consolidated Financial Statements of the Company.

The Company intends to comply with the applicable provisions of the Code pertaining to RICs and to make distributions of taxable income sufficient to relieve it from substantially all federal income taxes. Accordingly, no provision for income taxes is required in the Consolidated Financial Statements. For income tax purposes, distributions made to stockholders are reported as ordinary income, capital gains, non-taxable return of capital, or a combination thereof. The tax character of distributions paid to stockholders through March 31, 2025 may include return of capital, however, the exact amount cannot be determined at this point. The final determination of the tax character of distributions will not be made until the Company files our tax return for the tax year ending December 31, 2025. The character of income and gains that the Company distributes is determined in accordance with income tax regulations that may differ from US GAAP. BCSF CFSH, LLC, BCSF CFS, LLC, and BCC Middle Market CLO 2019‑1, LLC are disregarded entities for tax purposes and are consolidated with the tax return of the Company.

The Company evaluates tax positions taken or expected to be taken in the course of preparing its Consolidated Financial Statements to determine whether the tax positions are “more-likely-than-not” to be sustained by the applicable tax authority. Tax positions not deemed to meet the “more-likely-than-not” threshold are reversed and recorded as a tax benefit or expense in the current year. All penalties and interest associated with income taxes, if any, are included in income tax expense. Conclusions regarding tax positions are subject to review and may be adjusted at a later date based on factors including, but not limited to, on-going analyses of tax laws, regulations and interpretations thereof. Management has analyzed the Company’s tax positions, and has concluded that no liability for unrecognized tax benefits related to uncertain tax positions on returns to be filed by the Company for all open tax years should be recorded. The Company identifies its major tax jurisdiction as the United States, and the Company is not aware of any tax positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will change materially in the next 12 months. As of March 31, 2025, the tax years that remain subject to examination are from 2021 forward.

Recent Accounting Pronouncements

The Company’s management has evaluated recently issued accounting standards through May 5, 2025, the issuance date of the Consolidated Financial Statements, and noted that no recent accounting pronouncements will have a material impact on the Consolidated Financial Statements of the Company except for what is noted below:

50

In November 2024, the FASB issued ASU 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (“ASU 2024-03”), which requires disaggregated disclosure of certain costs and expenses, including purchases of inventory, employee compensation, depreciation, amortization and depletion, within relevant income statement captions. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026, and interim periods beginning with the first quarter ended March 31, 2028. Early adoption and retrospective application is permitted. The Company is currently assessing the impact of this guidance.

Note 3. Investments

The following table shows the composition of the investment portfolio, at amortized cost and fair value as of March 31, 2025 (with corresponding percentage of total portfolio investments):

	As of March 31, 2025
		Amortized Cost		Percentage of Total Portfolio				Fair Value		Percentage of Total Portfolio
First Lien Senior Secured Loan	$		1,602,250		65.2	%	$		1,579,493		64.2	%
Second Lien Senior Secured Loan			20,109		0.8				20,350		0.8
Subordinated Debt			85,096		3.5				82,777		3.4
Preferred Equity			127,458		5.2				166,144		6.7
Equity Interest			215,208		8.8				226,899		9.2
Warrants			—		0.0				628		0.0
Subordinated Notes in Investment Vehicles (1)			339,724		13.8				327,659		13.3
Preferred Equity Interest in Investment Vehicles (1)			10		0.0				701		0.0
Equity Interests in Investment Vehicles (1)			66,209		2.7				60,294		2.4
Total	$		2,456,064		100.0	%	$		2,464,945		100.0	%

(1)Represents debt and equity investment in ISLP and SLP (each as defined later).

The following table shows the composition of the investment portfolio, at amortized cost and fair value as of December 31, 2024 (with corresponding percentage of total portfolio investments):

	As of December 31, 2024
	Amortized Cost		Percentage of Total Portfolio			Fair Value		Percentage of Total Portfolio
First Lien Senior Secured Loans	$	1,579,288		64.5	%	$	1,557,823		64.1	%
Second Lien Senior Secured Loans		48,720		2.0			30,104		1.2
Subordinated Debt		54,443		2.2			53,350		2.2
Preferred Equity		142,046		5.8			170,876		7.0
Equity Interests		219,052		9.0			230,615		9.5
Warrants		—		0.0			628		0.0
Subordinated Notes in Investment Vehicles (1)		337,224		13.8			337,224		13.9
Preferred Equity Interest in Investment Vehicles (1)		10		0.0			10		0.0
Equity Interests in Investment Vehicles (1)		66,207		2.7			50,559		2.1
Total	$	2,446,990		100.0	%	$	2,431,189		100.0	%

(1)Represents debt and equity investment in ISLP and SLP.

51

The following table shows the composition of the investment portfolio by geographic region, at amortized cost and fair value as of March 31, 2025 (with corresponding percentage of total portfolio investments):

	As of March 31, 2025
		Amortized Cost		Percentage of Total Portfolio				Fair Value		Percentage of Total Portfolio
USA	$		2,170,951		88.4	%	$		2,146,122		87.2	%
Cayman Islands			117,934		4.8				130,957		5.4
United Kingdom			66,889		2.7				67,543		2.7
Belgium			23,383		1.0				40,169		1.6
Luxembourg			20,561		0.8				20,873		0.8
Germany			20,539		0.8				18,757		0.8
Australia			9,239		0.4				13,542		0.5
Ireland			10,471		0.4				10,022		0.4
Canada			4,651		0.2				5,963		0.2
Italy			5,350		0.2				5,271		0.2
New Zealand			3,941		0.2				3,518		0.1
Netherlands			1,786		0.1				1,827		0.1
Guernsey			369		0.0				381		0.0
Total	$		2,456,064		100.0	%	$		2,464,945		100.0	%

The following table shows the composition of the investment portfolio by geographic region, at amortized cost and fair value as of December 31, 2024 (with corresponding percentage of total portfolio investments):

	As of December 31, 2024
	Amortized Cost		Percentage of Total Portfolio			Fair Value		Percentage of Total Portfolio
USA	$	2,200,090		90.0	%	$	2,157,167		88.8	%
Cayman Islands		118,016		4.8			129,620		5.4
United Kingdom		37,580		1.5			37,229		1.5
Belgium		22,457		0.9			37,201		1.5
Germany		21,559		0.9			19,702		0.8
Australia		12,028		0.5			15,918		0.7
Ireland		10,470		0.4			10,380		0.4
Luxembourg		10,178		0.4			9,849		0.4
Italy		5,350		0.2			5,097		0.2
Canada		4,727		0.2			4,992		0.2
New Zealand		3,915		0.2			3,451		0.1
Guernsey		369		0.0			370		0.0
Netherlands		251		0.0			213		0.0
Total	$	2,446,990		100.0	%	$	2,431,189		100.0	%

52

The following table shows the composition of the investment portfolio by industry, at amortized cost and fair value as of March 31, 2025 (with corresponding percentage of total portfolio investments):

	As of March 31, 2025
		Amortized Cost		Percentage of Total Portfolio				Fair Value		Percentage of Total Portfolio
Investment Vehicles (2)	$		405,943		16.6	%	$		388,654		15.8	%
Aerospace & Defense			266,927		10.9				267,089		10.8
Services: Business			234,098		9.5				253,033		10.3
High Tech Industries			199,143		8.1				208,985		8.5
Healthcare & Pharmaceuticals			179,101		7.3				175,897		7.1
Transportation: Cargo			109,642		4.5				122,798		5.0
Automotive			120,443		4.9				118,497		4.8
Consumer Goods: Non-Durable			114,247		4.7				114,115		4.6
Telecommunications			79,129		3.2				87,175		3.5
FIRE: Finance (1)			74,414		3.0				84,798		3.4
Hotel, Gaming & Leisure			80,078		3.3				80,957		3.3
Construction & Building			75,235		3.1				75,968		3.1
FIRE: Insurance (1)			68,877		2.8				68,974		2.8
Capital Equipment			57,476		2.3				63,528		2.6
Beverage, Food & Tobacco			52,397		2.1				50,608		2.1
Consumer Goods: Durable			64,526		2.6				49,692		2.0
Environmental Industries			45,954		1.9				47,946		1.9
Services: Consumer			39,202		1.6				38,006		1.5
Chemicals, Plastics & Rubber			34,834		1.4				34,390		1.4
Media: Diversified & Production			34,288		1.4				31,791		1.3
Transportation: Consumer			25,998		1.1				26,319		1.1
Media: Advertising, Printing & Publishing			24,349		1.0				24,085		1.0
Retail			24,967		1.0				16,444		0.7
Wholesale			18,351		0.7				14,480		0.6
Containers, Packaging & Glass			7,226		0.3				7,370		0.3
Energy: Electricity			5,115		0.2				5,097		0.2
Utilities: Water			3,019		0.1				3,066		0.1
Media: Broadcasting & Subscription			2,867		0.1				2,849		0.1
Consumer goods: Wholesale			8,218		0.3				2,334		0.1
Total	$		2,456,064		100.0	%	$		2,464,945		100.0	%

(1)Finance, Insurance, and Real Estate (“FIRE”).

(2)Represents debt and equity investment in ISLP and SLP (each as defined later).

53

The following table shows the composition of the investment portfolio by industry, at amortized cost and fair value as of December 31, 2024 (with corresponding percentage of total portfolio investments):

	As of December 31, 2024
	Amortized Cost		Percentage of Total Portfolio			Fair Value		Percentage of Total Portfolio
Investment Vehicles (2)	$	403,441		16.5	%	$	387,793		15.9	%
Aerospace & Defense		299,555		12.2			292,876		12.0
Services: Business		246,075		10.1			261,830		10.8
High Tech Industries		200,037		8.2			203,801		8.4
Healthcare & Pharmaceuticals		163,253		6.7			159,887		6.6
Transportation: Cargo		105,907		4.3			117,823		4.8
Consumer Goods: Non-Durable		114,602		4.7			114,302		4.7
Construction & Building		93,674		3.8			95,483		3.9
Automotive		94,811		3.9			94,323		3.9
Telecommunications		78,818		3.2			84,780		3.5
FIRE: Finance (1)		66,872		2.7			71,872		3.0
Hotel, Gaming & Leisure		80,366		3.3			68,578		2.8
FIRE: Insurance (1)		67,479		2.8			67,349		2.8
Capital Equipment		53,347		2.2			57,500		2.4
Beverage, Food & Tobacco		55,898		2.3			56,779		2.3
Consumer Goods: Durable		63,447		2.6			51,198		2.1
Environmental Industries		43,745		1.8			45,763		1.9
Chemicals, Plastics & Rubber		32,497		1.3			32,185		1.3
Media: Diversified & Production		33,998		1.4			32,027		1.3
Services: Consumer		29,209		1.2			28,515		1.2
Banking, Finance, Insurance & Real Estate		23,045		0.9			23,650		1.0
Retail		24,440		1.0			18,664		0.8
Transportation: Consumer		16,707		0.7			16,956		0.7
Wholesale		17,749		0.7			14,816		0.6
Media: Advertising, Printing & Publishing		10,858		0.4			10,657		0.4
Utilities: Water		6,975		0.3			7,066		0.3
Containers, Packaging & Glass		6,321		0.3			6,480		0.3
Media: Broadcasting & Subscription		2,864		0.1			2,789		0.1
Consumer goods: Wholesale		8,275		0.3			2,735		0.1
Energy: Electricity		2,725		0.1			2,712		0.1
Total	$	2,446,990		100.0	%	$	2,431,189		100.0	%

(1)Finance, Insurance, and Real Estate (“FIRE”).

(2)Represents debt and equity investment in ISLP and SLP (each as defined later).

International Senior Loan Program, LLC

On February 9, 2021, the Company and Pantheon (“Pantheon”), a leading global alternative private markets manager, formed the International Senior Loan Program, LLC (“ISLP”), an unconsolidated joint venture. ISLP invests primarily in non-US first lien senior secured loans. ISLP was formed as a Delaware limited liability company. The Company and Pantheon committed to initially provide $138.3 million of debt and $46.1 million of equity capital, to ISLP. Equity contributions will be called from each member on a pro-rata basis, based on their equity commitments. Pursuant to the terms of the transaction, Pantheon invested $50.0 million to acquire a 29.5% stake in ISLP. The Company contributed debt investments of $317.1 million for a 70.5% stake in ISLP, and received a one-time gross distribution of $190.2 million in cash in consideration of contributing such investments. On December 14, 2023, the Company and Pantheon entered into the second amendment to the amended and restated limited liability company agreement which, among other things, increased capital commitments and changed the proportionate share ownership. The Company and Pantheon agreed to contribute an additional $5.0 million and $45.3 million, respectively, which resulted in new ownership stakes of 64.0% and 36.0%, respectively. As of March 31, 2025, the Company’s investment in ISLP consisted of subordinated notes of $190.7 million and equity interests of $54.2 million. As of December 31, 2024, the Company’s investment in ISLP consisted of subordinated notes of $190.7 million and equity interests of $55.4 million.

54

As of March 31, 2025, the Company had commitments with respect to its equity and subordinated note interests of ISLP in the aggregate amount of $254.3 million. The Company had contributed $254.3 million in capital and has $0.0 million in unfunded capital contributions. As of March 31, 2025, Pantheon had commitments with respect to its equity and subordinated note interests of ISLP in the aggregate amount of $149.2 million. Pantheon had contributed $149.2 million in capital and has $0.0 million in unfunded capital contributions.

As of December 31, 2024, the Company had commitments with respect to its equity and subordinated note interests of ISLP in the aggregate amount of $254.3 million. The Company had contributed $254.3 million in capital and had $0.0 million in unfunded capital contributions. As of December 31, 2024, Pantheon had commitments with respect to its equity and subordinated note interests of ISLP in the aggregate amount of $149.2 million. Pantheon had contributed $149.2 million in capital and had $0.0 million in unfunded capital contributions.

In future periods, the Company may sell certain of its investments or a participating interest in certain of its investments to ISLP. Since inception, the Company has sold $1,063.7 million of its investments to ISLP. The sale of the investments met the criteria set forth in ASC 860, Transfers and Servicing for treatment as a sale.

The Company has determined that ISLP is an investment company under ASC 946; however, in accordance with such guidance, the Company will generally not consolidate its investment in a company other than a wholly or substantially owned investment company subsidiary, which is an extension of the operations of the Company, or a controlled operating company whose business consists of providing services to the Company. The Company does not consolidate its investments in ISLP as it is not a substantially wholly owned investment company subsidiary. In addition, the Company does not control ISLP due to the allocation of voting rights among ISLP members. The Company measures the fair value of ISLP in accordance with ASC 820, using the net asset value (or its equivalent) as a practical expedient. The Company and Pantheon each appointed two members to ISLP’s four-person Member Designees’ Committee. All material decisions with respect to ISLP, including those involving its investment portfolio, require unanimous approval of a quorum of Member Designees’ Committee.

As of March 31, 2025, ISLP had $657.9 million in debt and equity investments, at fair value. As of December 31, 2024, ISLP had $655.8 million in debt and equity investments, at fair value.

Additionally, ISLP, through a wholly-owned subsidiary, entered into a $300.0 million senior secured revolving credit facility which bears interest at LIBOR (or an alternative risk-free interest rate index) plus 225 basis points with JP Morgan (the “ISLP Credit Facility Tranche A”).

On February 4, 2022, ISLP entered into the second amended and restated credit agreement, which among other things formed an additional tranche (“ISLP Credit Facility Tranche B” and collectively with ISLP Credit Facility Tranche A, the “ISLP Credit Facilities”) with an initial financing limit of $50.0 million on May 31, 2022, and $200.0 million on August 31, 2022, bringing the total facility size to $500.0 million.

On June 30, 2023, ISLP entered into the third amendment and restated credit agreement, which among other things, replaced LIBOR with Term SOFR and consolidated Tranche A and Tranche B, with a size of $500.0 million.

On September 11, 2023, ISLP entered into the fourth amended and restated credit agreement, which among other things, extended the maturity to February 9, 2027, modified concentration limitations and changed the interest rate to SOFR (or an alternative risk-free interest rate index) plus 246 basis points.

As of March 31, 2025, the ISLP Credit Facilities had $301.9 million of outstanding debt under the credit facility. As of December 31, 2024 the ISLP Credit Facilities had $297.6 million of outstanding debt under the credit facility. The combined weighted average interest rate (excluding deferred upfront financing costs and unused fees) of the aggregate borrowings outstanding for the three months ended March 31, 2025 and year ended December 31, 2024 were 7.0% and 7.5%, respectively.

55

Below is a summary of ISLP’s portfolio at fair value:

	As of			As of
	March 31, 2025			December 31, 2024
Total investments	$	657,867		$	655,804
Weighted average yield on investments		10.4	%		10.6	%
Number of borrowers in ISLP		34			35
Largest portfolio company investment	$	51,370		$	51,142
Total of five largest portfolio company investments	$	198,995		$	196,173
Unfunded commitments	$	3,328		$	3,907

56

Below is a listing of ISLP’s individual investments as of March 31, 2025:

International Senior Loan Program, LLC

Consolidated Schedule of Investments

As of March 31, 2025

						Interest			Maturity	Principal /				Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Shares (9)		Cost		Value		Equity (4)
Australian Dollar
Aerospace & Defense
Ansett Aviation Training (18)(19)	First Lien Senior Secured Loan	BBSY		4.69	%		8.79	%	9/24/2031	AUD	14,144		9,830		8,827
Ansett Aviation Training (14)(19)	Equity Interest	—	—			—			—	AUD	10,238		7,115		17,988
Aerospace & Defense Total												$	16,945	$	26,815		32.8	%
Media: Advertising, Printing & Publishing
TGI Sport Bidco Pty Ltd (18)(19)	First Lien Senior Secured Loan	BBSY		7.00	%		11.15	%	4/30/2026	AUD	9,730		7,096		6,073
TGI Sport Bidco Pty Ltd (17)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR		7.11	%		11.44	%	4/30/2026	AUD	4,081		2,568		2,547
Media: Advertising, Printing & Publishing Total												$	9,664	$	8,620		10.5	%
Australian Dollar Total												$	26,609	$	35,435		43.3	%
British Pound
Environmental Industries
Reconomy (18)(19)	First Lien Senior Secured Loan	SONIA		6.25	%		10.71	%	7/12/2029	£	6,050		7,045		7,809
Reconomy (18)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR		6.00	%		8.36	%	7/12/2029	£	6,578		8,094		8,205
Reconomy (3)(18)(19)	First Lien Senior Secured Loan - Revolver	SOFR		6.25	%		10.55	%	7/12/2029	£	5,663		7,091		7,059
Environmental Industries Total												$	22,230	$	23,073		28.2	%
FIRE: Finance
Parmenion (18)(19)	First Lien Senior Secured Loan	SONIA		5.50	%		9.96	%	5/23/2029	£	29,070		35,358		37,521
FIRE: Finance Total												$	35,358	$	37,521		45.8	%
FIRE: Insurance
Margaux UK Finance Limited (16)(19)	First Lien Senior Secured Loan	SONIA		5.75	%		10.21	%	12/19/2025	£	7,299		9,220		9,420
FIRE: Insurance Total												$	9,220	$	9,420		11.5	%

57

						Interest			Maturity	Principal /				Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Shares (9)		Cost		Value		Equity (4)
British Pound
High Tech Industries
Access (18)(19)	First Lien Senior Secured Loan	SONIA		5.25	%		9.71	%	6/28/2029	£	7,880		9,120		10,171
Access (18)(19)	First Lien Senior Secured Loan	SONIA		5.25	%		9.71	%	6/28/2029	£	9,764		11,887		12,602
Cloud Technology Solutions (CTS) (15)(19)(26)	First Lien Senior Secured Loan	SONIA	0.25% (8.00% PIK)				12.45	%	1/3/2030	£	9,462		11,951		12,151
High Tech Industries Total												$	32,958	$	34,924		42.6	%
Media: Advertising, Printing & Publishing
Kpler (15)(19)	First Lien Senior Secured Loan	SONIA		6.25	%		10.71	%	3/3/2030	£	4,312		5,495		5,565
OGH Bidco Limited (18)(19)	First Lien Senior Secured Loan	SOFR		6.25	%		10.58	%	9/2/2029	£	5,172		6,068		5,717
OGH Bidco Limited (18)(19)	First Lien Senior Secured Loan	SONIA		6.25	%		10.71	%	6/29/2029	£	13,160		15,229		16,094
TGI Sport Bidco Pty Ltd (17)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA		6.12	%		10.57	%	6/24/2029	£	6,700		8,636		8,648
Media: Advertising, Printing & Publishing Total												$	35,428	$	36,024		44.0	%
Services: Business
Beneficium (15)(19)	First Lien Senior Secured Loan	SONIA		5.75	%		10.21	%	6/28/2031	£	7,497		9,722		9,531
Brook Bidco (18)(19)(26)	First Lien Senior Secured Loan	SONIA	4.03% (3.50% PIK)				12.48	%	7/10/2028	£	26,495		35,605		33,342
Datix Bidco Limited (18)(19)	First Lien Senior Secured Loan	SONIA		5.25	%		9.90	%	4/30/2031	£	8,160		10,484		10,532
Brook Bidco (16)(19)(26)	First Lien Senior Secured Loan	SOFR	4.18% (3.50% PIK)				12.51	%	7/10/2028	£	5,849		7,728		7,539
Brook Bidco (16)(19)(26)	First Lien Senior Secured Loan	SOFR	4.18% (3.50% PIK)				12.51	%	7/10/2028	£	8,138		10,751		10,489
Opus2 (18)(19)	First Lien Senior Secured Loan	SONIA		5.80	%		10.26	%	5/5/2028	£	12,151		16,517		15,684
Parcel2Go (18)(19)	First Lien Senior Secured Loan	SONIA		7.00	%		11.46	%	11/26/2031	£	4,338		5,438		5,319
Parcel2Go (14)(19)	Preferred Equity	—	—			—			—	£	1,407,911		—		—
Parcel2Go (14)(19)	Equity Interest	—	—			—			—	£	5		—		—
TES Global (18)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA		5.00	%		9.46	%	1/27/2029	£	1,200		1,494		1,541
TES Global (18)(19)	First Lien Senior Secured Loan	SONIA		5.00	%		9.46	%	2/1/2029	£	14,364		17,662		18,539
Services: Business Total												$	115,401	$	112,516		137.4	%
Services: Consumer
Surrey Bidco Limited (7)(14)(18)(19)(26)	First Lien Senior Secured Loan	SONIA	7.28% PIK				11.73	%	5/11/2026	£	7,180		8,406		5,560
Services: Consumer Total												$	8,406	$	5,560		6.8	%
British Pound Total												$	259,001	$	259,038		316.3	%

58

						Interest			Maturity	Principal /				Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Shares (9)		Cost		Value		Equity (4)
Canadian Dollar
Retail
New Look (Delaware) Corporation (15)(19)(26)	First Lien Senior Secured Loan	CORRA	4.32% (2.00% PIK)				8.98	%	5/26/2028	CAD	18,004		14,743		12,524
New Look Vision Group (15)(19)	First Lien Senior Secured Loan - Delayed Draw	CORRA		5.82	%		8.48	%	5/26/2028	CAD	1,171		903		815
New Look Vision Group (15)(19)	First Lien Senior Secured Loan - Delayed Draw	CORRA		5.82	%		8.48	%	5/26/2028	CAD	2,248		1,615		1,564
Retail Total												$	17,261	$	14,903		18.2	%
Canadian Dollar Total												$	17,261	$	14,903		18.2	%
European Currency
Chemicals, Plastics & Rubber
V Global Holdings LLC (16)(19)	First Lien Senior Secured Loan	EURIBOR		5.75	%		8.28	%	12/22/2027	€	9,142		9,264		9,538
Chemicals, Plastics & Rubber Total												$	9,264	$	9,538		11.6	%
Environmental Industries
Reconomy (18)(19)	First Lien Senior Secured Loan	EURIBOR		6.00	%		8.36	%	7/12/2029	€	2,440		2,475		2,638
Environmental Industries Total												$	2,475	$	2,638		3.2	%
FIRE: Insurance
MRHT (15)(19)	First Lien Senior Secured Loan	EURIBOR		6.75	%		9.28	%	2/1/2029	€	12,000		12,999		12,974
MRHT (15)(19)	First Lien Senior Secured Loan - Revolver	EURIBOR		6.75	%		9.11	%	2/1/2029	€	5,069		5,495		5,480
MRHT (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR		6.25	%		8.61	%	2/1/2029	€	1,014		979		1,016
FIRE: Insurance Total												$	19,473	$	19,470		23.8	%

59

						Interest			Maturity	Principal /				Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Shares (9)		Cost		Value		Equity (4)
European Currency
Healthcare & Pharmaceuticals
Mertus 522. GmbH (18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	6.25% (0.75% PIK)				9.38	%	5/28/2026	€	13,175		15,957		13,747
Mertus 522. GmbH (18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	6.25% (0.75% PIK)				9.69	%	5/28/2026	€	22,498		27,252		23,474
Nafinco (18)(19)	First Lien Senior Secured Loan	EURIBOR		5.25	%		7.97	%	8/29/2031	€	8,000		8,397		8,520
Pharmathen (18)(19)	First Lien Senior Secured Loan - Revolver	EURIBOR		5.68	%		8.26	%	1/19/2029	€	13,492		15,095		14,332
Pharmathen (18)(19)	First Lien Senior Secured Loan - Revolver	EURIBOR		5.68	%		8.26	%	1/19/2029	€	2,453		2,627		2,606
Healthcare & Pharmaceuticals Total												$	69,328	$	62,679		76.5	%
High Tech Industries
Onventis (15)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR		7.25	%		9.92	%	1/14/2030	€	13,919		15,098		15,049
Utimaco (18)(19)	First Lien Senior Secured Loan	EURIBOR		6.25	%		8.94	%	5/14/2029	€	8,250		8,361		8,853
High Tech Industries Total												$	23,459	$	23,902		29.2	%
Media: Advertising, Printing & Publishing
Kpler (15)(19)	First Lien Senior Secured Loan	EURIBOR		6.25	%		8.59	%	3/3/2030	€	14,981		16,242		16,197
Kpler (18)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR		6.25	%		8.59	%	3/3/2030	€	3,246		3,519		3,510
Media: Advertising, Printing & Publishing Total												$	19,761	$	19,707		24.1	%
Media: Broadcasting & Subscription
Lightning Finco Limited (16)(19)	First Lien Senior Secured Loan	EURIBOR		5.50	%		8.08	%	8/31/2028	€	2,619		2,951		2,832
Media: Broadcasting & Subscription Total												$	2,951	$	2,832		3.5	%
Media: Diversified & Production
Aptus 1724. Gmbh (19)(21)(26)	First Lien Senior Secured Loan	EURIBOR	4.00% (4.00% PIK)				10.51	%	3/3/2028	€	35,863		42,299		31,020
Media: Diversified & Production Total												$	42,299	$	31,020		37.8	%
Services: Business
iBanFirst (18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	10.00% PIK				12.32	%	7/13/2028	€	14,598		16,371		15,783
Webcentral (18)(19)	First Lien Senior Secured Loan	EURIBOR		6.25	%		8.63	%	12/18/2030	€	3,423		3,780		3,700
Webcentral (18)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR		6.25	%		10.58	%	12/18/2030	€	3,323		3,462		3,592
Services: Business Total												$	23,613	$	23,075		28.2	%
European Currency Total												$	212,623	$	194,861		237.9	%
Norwegian Krone
Services: Business
Spring Finco BV (18)(19)	First Lien Senior Secured Loan	NIBOR		5.50	%		9.98	%	7/15/2029	NOK	174,360		16,601		16,577
Services: Business Total												$	16,601	$	16,577		20.2	%
Norwegian Krone Total												$	16,601	$	16,577		20.2	%

60

						Interest			Maturity	Principal /				Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Shares (9)		Cost		Value		Equity (4)
U.S. Dollar
Automotive
Cardo (18)(19)	First Lien Senior Secured Loan	SOFR		5.25	%		9.67	%	5/12/2028	$	9,653		9,607		9,652
Automotive Total												$	9,607	$	9,652		11.8	%
Chemicals, Plastics & Rubber
V Global Holdings LLC (16)(19)	First Lien Senior Secured Loan	SOFR		5.90	%		10.20	%	12/22/2027	$	22,984		22,984		22,295
Chemicals, Plastics & Rubber Total												$	22,984	$	22,295		27.2	%
Consumer Goods: Durable
Stanton Carpet (15)(19)	Second Lien Senior Secured Loan	SOFR		9.15	%		13.44	%	3/31/2028	$	5,000		4,959		5,000
Consumer Goods: Durable Total												$	4,959	$	5,000		6.1	%
High Tech Industries
NearMap (15)(19)	First Lien Senior Secured Loan	SOFR		5.00	%		9.29	%	12/9/2029	$	23,284		23,122		23,284
Utimaco (16)(19)	First Lien Senior Secured Loan	SOFR		6.25	%		10.68	%	5/14/2029	$	16,450		16,348		16,327
Utimaco (16)(19)	First Lien Senior Secured Loan	SOFR		6.25	%		10.68	%	5/14/2029	$	8,550		8,497		8,486
High Tech Industries Total												$	47,967	$	48,097		58.7	%
Media: Broadcasting & Subscription
Lightning Finco Limited (16)(19)	First Lien Senior Secured Loan	SOFR		5.68	%		10.02	%	8/31/2028	$	23,907		23,801		23,907
Media: Broadcasting and Subscription Total												$	23,801	$	23,907		29.2	%
Media: Diversified & Production
Aptus 1724 Gmbh (19)(21)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	4.15% (4.00% PIK)				12.44	%	3/3/2028	$	10,247		10,214		8,197
Media: Diversified & Production Total												$	10,214	$	8,197		10.0	%

61

						Interest			Maturity	Principal /				Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Shares (9)		Cost		Value		Equity (4)
U.S. Dollar
Services: Business
Avalon Acquiror, Inc. (15)(19)	First Lien Senior Secured Loan	SOFR		6.25	%		10.55	%	3/10/2028	$	11,670		11,611		11,553
Easy Ice (15)(19)	First Lien Senior Secured Loan	SOFR		5.40	%		9.69	%	10/30/2030	$	8,479		8,355		8,352
Services: Business Total												$	19,966	$	19,905		24.4	%
U.S. Dollar Total												$	139,498	$	137,053		167.4	%
Total												$	671,593	$	657,867		803.3	%

62

Forward Foreign Currency Exchange Contracts

			Settlement	Unrealized
Currency Purchased	Currency Sold	Counterparty	Date	Appreciation(8)
AUSTRALIAN DOLLARS 480	EURO 292	Morgan Stanley	06/10/2025	$	(18	)
EURO 2,016	AUSTRALIAN DOLLARS 3,357	Standard Chartered	04/15/2025		87
EURO 3,061	AUSTRALIAN DOLLARS 4,980	Morgan Stanley	06/10/2025		214
EURO 2,199	AUSTRALIAN DOLLARS 3,690	Standard Chartered	06/10/2025		83
US DOLLARS 2,285	AUSTRALIAN DOLLARS 3,590	Standard Chartered	02/24/2026		43
US DOLLARS 7,610	AUSTRALIAN DOLLARS 12,373	Standard Chartered	04/15/2025		(101	)
US DOLLARS 13,555	AUSTRALIAN DOLLARS 19,560	Morgan Stanley	06/10/2025		1,358
US DOLLARS 7,026	AUSTRALIAN DOLLARS 10,830	Standard Chartered	06/10/2025		272
EURO 4,576	BRITISH POUNDS 3,860	Standard Chartered	04/15/2025		(37	)
EURO 3,118	BRITISH POUNDS 2,840	Morgan Stanley	06/12/2025		(285	)
EURO 755	BRITISH POUNDS 682	Morgan Stanley	11/10/2025		(54	)
BRITISH POUNDS 550	EURO 628	Morgan Stanley	11/10/2025		23
BRITISH POUNDS 1,370	US DOLLARS 1,669	Goldman Sachs	04/15/2025		99
US DOLLARS 2,713	BRITISH POUNDS 2,090	Goldman Sachs	02/24/2026		19
US DOLLARS 7,956	BRITISH POUNDS 6,553	Goldman Sachs	04/15/2025		(502	)
US DOLLARS 2,797	BRITISH POUNDS 2,220	Morgan Stanley	05/13/2025		(69	)
US DOLLARS 3,616	BRITISH POUNDS 2,970	Morgan Stanley	06/10/2025		(218	)
US DOLLARS 13,374	BRITISH POUNDS 10,983	Morgan Stanley	06/10/2025		(802	)
US DOLLARS 1,000	BRITISH POUNDS 840	Standard Chartered	06/10/2025		(84	)
US DOLLARS 502	BRITISH POUNDS 402	Standard Chartered	06/10/2025		(17	)
US DOLLARS 1,071	BRITISH POUNDS 860	Morgan Stanley	11/10/2025		(38	)
EURO 215	CANADIAN DOLLARS 337	Morgan Stanley	02/26/2026		(2	)
EURO 528	CANADIAN DOLLARS 777	Standard Chartered	04/15/2025		30
US DOLLARS 882	CANADIAN DOLLARS 1,243	Morgan Stanley	02/24/2026		6
US DOLLARS 1,992	CANADIAN DOLLARS 2,863	Standard Chartered	04/15/2025		1
EURO 945	DANISH KRONE 7,046	Standard Chartered	04/15/2025		1
DANISH KRONE 24,136	US DOLLARS 3,349	Standard Chartered	04/15/2025		148
US DOLLARS 3,569	DANISH KRONE 25,974	Standard Chartered	04/15/2025		(195	)
EURO 864	NORWEGIAN KRONE 10,164	Standard Chartered	04/15/2025		(31	)
EURO 18,912	US DOLLARS 20,060	Standard Chartered	01/09/2026		690
EURO 9,805	US DOLLARS 10,040	Standard Chartered	04/15/2025		557
EURO 666	US DOLLARS 740	Morgan Stanley	06/18/2025		(17	)
EURO 4,079	US DOLLARS 4,480	Morgan Stanley	06/23/2025		(53	)
EURO 611	US DOLLARS 680	Standard Chartered	06/23/2025		(16	)
EURO 4,850	US DOLLARS 5,160	Standard Chartered	06/23/2025		103
US DOLLARS 5,168	EURO 4,860	Morgan Stanley	02/24/2026		(177	)
US DOLLARS 22,450	EURO 21,935	Standard Chartered	04/15/2025		(1,258	)
US DOLLARS 23,690	EURO 21,780	Standard Chartered	06/10/2025		76
US DOLLARS 677	EURO 640	Morgan Stanley	11/10/2025		(23	)
US DOLLARS 1,425	EURO 1,290	Morgan Stanley	11/10/2025		14
US DOLLARS 29,725	EURO 27,780	Standard Chartered	11/10/2025		(657	)
NORWEGIAN KRONE 5,310	US DOLLARS 466	Standard Chartered	04/15/2025		38
US DOLLARS 3,260	NORWEGIAN KRONE 37,466	Standard Chartered	04/15/2025		(296	)
				$	(1,088	)

(1)The investments bear interest at a rate that may be determined by reference to the Euro Interbank Offered Rate (“EURIBOR” or “E”), the Norwegian Interbank Offered Rate (“NIBOR” or “N”), the Canadian Overnight Repo Rate Average (“CORRA”), the Bank Bill Swap Bid Rate (“BBSY”), the Sterling Overnight Index Average (“SONIA”) or Secured Overnight Financing Rate (“SOFR”) which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind (“PIK”). For each, the Company has provided the PIK or the spread over EURIBOR, NIBOR, CORRA, BBSY, SONIA, or SOFR and the current weighted average interest rate in effect at March 31, 2025. Certain investments are subject to a EURIBOR, NIBOR, CORRA, BBSY, SONIA, or SOFR interest rate floor.

(2)Tick mark not used.

(3)Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee.

(4)Percentages are based on ISLP's net assets (in thousands) of $81,896 as of March 31, 2025.

(5)Tick mark not used.

(6)Tick mark not used.

(7)Loan was on non-accrual status as of March 31, 2025.

(8)Unrealized appreciation on forward currency exchange contracts.

63

(9)The principal amount (par amount) for all debt securities is denominated in U.S. dollars, unless otherwise noted. £ represents Pound Sterling, € represents Euro, NOK represents Norwegian Krone, AUD represents Australian Dollar, and CAD represents Canadian Dollar.

(10)Tick mark not used.

(11)Tick mark not used.

(12)Tick mark not used.

(13)Tick mark not used.

(14)Non-income producing.

(15)Loan includes interest rate floor of 1.00%.

(16)Loan includes interest rate floor of 0.75%.

(17)Loan includes interest rate floor of 0.50%.

(18)Loan includes interest rate floor of 0.00%.

(19)Security valued using unobservable inputs (Level 3).

(20)Tick mark not used.

(21)Loan includes interest rate floor of 0.25%.

(22)Tick mark not used.

(23)Tick mark not used.

(24)Tick mark not used.

(25)Tick mark not used.

(26)Denotes that all or a portion of the debt investment includes PIK interest during the period.

64

Below is a listing of ISLP’s individual investments as of December 31, 2024:

International Senior Loan Program, LLC

Consolidated Schedule of Investments

As of December 31, 2024

						Interest			Maturity	Principal /				Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Shares (9)		Cost		Value		Equity (4)
Australian Dollar
Aerospace & Defense
Ansett Aviation Training (18)(19)	First Lien Senior Secured Loan	BBSY		4.69	%		9.17	%	9/24/2031	AUD	14,144		9,831		8,747
Ansett Aviation Training (14)(19)	Equity Interest	—	—			—			—	AUD	10,238		7,115		17,234
Aerospace & Defense Total												$	16,946	$	25,981		31.1	%
Media: Advertising, Printing & Publishing
TGI Sport Bidco Pty Ltd (18)(19)	First Lien Senior Secured Loan	BBSY		7.00	%		11.36	%	4/30/2026	AUD	9,730		7,085		6,018
Media: Advertising, Printing & Publishing Total												$	7,085	$	6,018		7.2	%
Australian Dollar Total												$	24,031	$	31,999		38.3	%
British Pound
Environmental Industries
Reconomy (18)(19)	First Lien Senior Secured Loan	SONIA		6.25	%		10.95	%	7/12/2029	£	6,050		7,045		7,574
Reconomy (18)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR		6.00	%		8.68	%	7/12/2029	£	6,578		8,094		7,888
Reconomy (3)(18)(19)	First Lien Senior Secured Loan - Revolver	SONIA		6.25	%		10.58	%	7/12/2029	£	4,830		6,269		6,171
Environmental Industries Total												$	21,408	$	21,633		25.9	%
FIRE: Finance
Parmenion (18)(19)	First Lien Senior Secured Loan	SONIA		5.50	%		10.20	%	5/11/2029	£	29,070		35,332		36,393
FIRE: Finance Total												$	35,332	$	36,393		43.6	%
FIRE: Insurance
Margaux UK Finance Limited (16)(19)	First Lien Senior Secured Loan	SONIA		5.50	%		10.20	%	12/19/2025	£	7,318		9,245		9,161
FIRE: Insurance Total												$	9,245	$	9,161		11.0	%

65

						Interest			Maturity	Principal /				Market			% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Shares (9)		Cost		Value			Equity (4)
British Pound
High Tech Industries
Access (18)(19)	First Lien Senior Secured Loan	SONIA		5.25	%		9.95	%	6/28/2029	£	7,880		9,115		9,865
Access (18)(19)	First Lien Senior Secured Loan	SONIA		5.25	%		9.95	%	6/28/2029	£	9,764		11,887		12,224
Cloud Technology Solutions (CTS) (15)(19)(26)	First Lien Senior Secured Loan	SONIA	0.25% (8.00% PIK)				12.95	%	1/3/2030	£	9,042		11,430		11,263
High Tech Industries Total												$	32,432	$	33,352			39.9	%
Media: Advertising, Printing & Publishing
Kpler (15)(19)	First Lien Senior Secured Loan	SONIA		6.25	%		11.12	%	47545	£	4312		5495		5398
OGH Bidco Limited (18)(19)	First Lien Senior Secured Loan	SOFR		6.25	%		10.74	%	47363	£	5172		6068		5728
OGH Bidco Limited (18)(19)	First Lien Senior Secured Loan	SONIA		6.50	%		11.70	%	47298	£	13160		15221		15610
TGI Sport Bidco Pty Ltd (17)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA		6.12	%		10.82	%	47293	£	6700		8636		8388
Media: Advertising, Printing & Publishing Total												$	35,420	$	35,124			42.0	%
Services: Business
Beneficium (15)(19)	First Lien Senior Secured Loan	SONIA		5.50	%		10.20	%	6/28/2031	£	7,497		9,718		9,338
Brook Bidco (18)(19)(26)	First Lien Senior Secured Loan	SONIA	4.03% (3.50% PIK)				12.01	%	7/10/2028	£	26,495		35,591		32,838
Datix Bidco Limited (18)(19)	First Lien Senior Secured Loan	SONIA		5.50	%		10.26	%	4/30/2031	£	8,160		10,476		10,215
Learning Pool (16)(19)(26)	First Lien Senior Secured Loan	SOFR	4.18% (3.50% PIK)				12.51	%	7/10/2028	£	5,849		7,728		7,654
Learning Pool (16)(19)(26)	First Lien Senior Secured Loan	SOFR	4.18% (3.50% PIK)				12.51	%	7/10/2028	£	8,138		10,751		10,650
Opus2 (18)(19)	First Lien Senior Secured Loan	SONIA		5.53	%		10.48	%	5/5/2028	£	12,151		16,497		15,212
Parcel2Go (18)(19)	First Lien Senior Secured Loan	SONIA		7.00	%		11.70	%	11/26/2031	£	4,290		5,379		5,371
Parcel2Go (14)(19)	Preferred Equity	—	—			—			—	£	1,407,911		—		—
Parcel2Go (14)(19)	Equity Interest	—	—			—			—	£	5		—		—
TES Global (2)(3)(18)(19)	First Lien Senior Secured Loan - Revolver	—	—			—			1/27/2029	£	—		—		(8	)
TES Global (18)(19)	First Lien Senior Secured Loan	SONIA		5.00	%		10.20	%	7/12/2029	£	14,364		17,651		17,892
Services: Business Total												$	113,791	$	109,162			130.6	%
Services: Consumer
Surrey Bidco Limited (7)(14)(18)(19)(26)	First Lien Senior Secured Loan	SONIA	6.28% PIK				11.23	%	5/11/2026	£	6,771		8,406		5,086
Services: Consumer Total												$	8,406	$	5,086			6.1	%
British Pound Total												$	256,034	$	249,911			299.1	%

66

						Interest			Maturity	Principal /				Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Shares (9)		Cost		Value		Equity (4)
Canadian Dollar
Retail
New Look (Delaware) Corporation (15)(19)(26)	First Lien Senior Secured Loan	CORRA	4.32% (2.00% PIK)				10.25	%	5/26/2028	CAD	17,959		14,711		12,481
New Look Vision Group (15)(19)	First Lien Senior Secured Loan - Delayed Draw	CORRA		5.82	%		8.99	%	5/26/2028	CAD	1,174		905		816
New Look Vision Group (15)(19)	First Lien Senior Secured Loan - Delayed Draw	CORRA		5.82	%		8.99	%	5/26/2028	CAD	2,254		1,618		1,566
Retail Total												$	17,234	$	14,863		17.8	%
Canadian Dollar Total												$	17,234	$	14,863		17.8	%
European Currency
Chemicals, Plastics, & Rubber
V Global Holdings LLC (16)(19)	First Lien Senior Secured Loan	EURIBOR		5.75	%		8.78	%	12/22/2027	€	9,165		9,280		9,058
Chemicals, Plastics, & Rubber Total												$	9,280	$	9,058		10.8	%
Environmental Industries
Reconomy (18)(19)	First Lien Senior Secured Loan	EURIBOR		6.00	%		8.68	%	7/12/2029	€	2,440		2,475		2,525
Environmental Industries Total												$	2,475	$	2,525		3.0	%
FIRE: Insurance
MRHT (15)(19)	First Lien Senior Secured Loan	EURIBOR		6.50	%		9.53	%	2/1/2029	€	12,000		12,992		12,419
MRHT (15)(19)	First Lien Senior Secured Loan - Revolver	EURIBOR		6.75	%		9.43	%	2/1/2029	€	5,069		5,492		5,246
FIRE: Insurance Total												$	18,484	$	17,665		21.1	%

67

						Interest			Maturity	Principal /				Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Shares (9)		Cost		Value		Equity (4)
European Currency
Healthcare & Pharmaceuticals
Mertus 522. GmbH (18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	6.25% (0.75% PIK)				9.65	%	5/28/2026	€	13,129		15,896		13,111
Mertus 522. GmbH (18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	6.25% (0.75% PIK)				9.69	%	5/28/2026	€	22,498		27,233		22,469
Nafinco (18)(19)	First Lien Senior Secured Loan	EURIBOR		5.25	%		7.97	%	8/29/2031	€	8,000		8,390		8,093
Pharmathen (18)(19)	First Lien Senior Secured Loan - Revolver	EURIBOR		5.68	%		8.26	%	10/25/2028	€	13,492		15,075		13,858
Pharmathen (3)(18)(19)	First Lien Senior Secured Loan - Revolver	EURIBOR		5.68	%		8.26	%	10/25/2028	€	2,235		2,406		2,302
Healthcare & Pharmaceuticals Total												$	69,000	$	59,833		71.7	%
High Tech Industries
Onventis (15)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR		7.50	%		11.47	%	1/14/2030	€	13,919		15,095		14,404
Utimaco (18)(19)	First Lien Senior Secured Loan	EURIBOR		6.25	%		9.15	%	5/14/2029	€	8,250		8,356		8,453
High Tech Industries Total												$	23,451	$	22,857		27.4	%
Media: Advertising, Printing & Publishing
Kpler (15)(19)	First Lien Senior Secured Loan	EURIBOR		6.25	%		9.63	%	3/3/2030	€	14,981		16,242		15,504
Kpler (18)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR		6.25	%		9.63	%	3/3/2030	€	3,246		3,519		3,359
Media: Advertising, Printing & Publishing Total												$	19,761	$	18,863		22.6	%
Media: Broadcasting & Subscription
Lightning Finco Limited (16)(19)	First Lien Senior Secured Loan	EURIBOR		5.25	%		7.83	%	8/31/2028	€	2,619		2,951		2,710
Media: Broadcasting & Subscription Total												$	2,951	$	2,710		3.2	%
Media: Diversified & Production
Aptus 1724. Gmbh (19)(21)(26)	First Lien Senior Secured Loan	EURIBOR	6.00% (1.50% PIK)				10.38	%	2/23/2028	€	35,504		41,853		31,232
Media: Diversified & Production Total												$	41,853	$	31,232		37.4	%
Services: Business
iBanFirst (18)(19)(26)	First Lien Senior Secured Loan	EURIBOR	10.00% PIK				13.00	%	7/13/2028	€	14,124		15,867		14,617
Webcentral (18)(19)	First Lien Senior Secured Loan	EURIBOR		6.25	%		9.41	%	3/3/2030	€	3,423		3,778		3,542
Services: Business Total												$	19,645	$	18,159		21.7	%
European Currency Total												$	206,900	$	182,902		218.9	%
Norwegian Krone
Services: Business
Spring Finco BV (18)(19)	First Lien Senior Secured Loan	NIBOR		5.50	%		10.14	%	7/15/2029	NOK	174,360		16,601		15,315
Services: Business Total												$	16,601	$	15,315		18.3	%
Norwegian Krone Total												$	16,601	$	15,315		18.3	%

68

						Interest			Maturity	Principal /				Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Shares (9)		Cost		Value		Equity (4)
U.S. Dollar
Automotive
Cardo (18)(19)	First Lien Senior Secured Loan	SOFR		5.25	%		9.67	%	5/12/2028	$	9,653		9,604		9,653
Automotive Total												$	9,604	$	9,653		11.6	%
Chemicals, Plastics & Rubber
V Global Holdings LLC (16)(19)	First Lien Senior Secured Loan	SOFR		5.90	%		10.42	%	12/22/2027	$	23,043		23,043		22,294
Chemicals, Plastics & Rubber Total												$	23,043	$	22,294		26.7	%
Consumer Goods: Durable
Stanton Carpet (15)(19)	Second Lien Senior Secured Loan	SOFR		9.15	%		13.74	%	3/31/2028	$	5,000		4,956		5,000
Consumer Goods: Durable Total												$	4,956	$	5,000		6.0	%
High Tech Industries
NearMap (15)(19)	First Lien Senior Secured Loan	SOFR		5.00	%		9.63	%	12/9/2029	$	23,343		23,172		23,343
Utimaco (16)(19)	First Lien Senior Secured Loan	SOFR		6.51	%		11.08	%	5/14/2029	$	16,450		16,342		16,286
Utimaco (16)(19)	First Lien Senior Secured Loan	SOFR		6.51	%		11.08	%	5/14/2029	$	8,550		8,494		8,465
High Tech Industries Total												$	48,008	$	48,094		57.5	%
Media: Broadcasting & Subscription
Lightning Finco Limited (16)(19)	First Lien Senior Secured Loan	SOFR		5.68	%		10.09	%	8/31/2028	$	23,907		23,793		23,907
Media: Broadcasting and Subscription Total												$	23,793	$	23,907		28.6	%
Media: Diversified & Production
Aptus 1724 Gmbh (19)(21)(26)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.15% (1.50% PIK)				12.08	%	2/23/2028	$	10,144		10,108		8,622
Media: Diversified & Production Total												$	10,108	$	8,622		10.3	%

69

						Interest			Maturity	Principal /				Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Shares (9)		Cost		Value		Equity (4)
U.S. Dollar
Services: Business
Avalon Acquiror, Inc. (15)(19)	First Lien Senior Secured Loan	SOFR		6.25	%		10.58	%	3/10/2028	$	11,700		11,636		11,466
Chamber Bidco Limited (18)(19)	First Lien Senior Secured Loan	SOFR		5.75	%		10.12	%	6/2/2028	$	21,081		20,973		21,081
Smartronix (15)(19)	First Lien Senior Secured Loan	SOFR		6.10	%		10.35	%	11/23/2028	$	10,697		10,617		10,697
Services: Business Total												$	43,226	$	43,244		51.7	%
U.S. Dollar Total												$	162,738	$	160,814		192.4	%
Total												$	683,538	$	655,804		784.8	%

70

Forward Foreign Currency Exchange Contracts

				Unrealized
Currency Purchased	Currency Sold	Counterparty	Settlement Date	Appreciation(8)
AUSTRALIAN DOLLARS 480	EURO 292	Morgan Stanley	06/10/2025	$	(8	)
EURO 2,325	AUSTRALIAN DOLLARS 3,786	Standard Chartered	01/15/2025		65
EURO 3,061	AUSTRALIAN DOLLARS 4,980	Morgan Stanley	06/10/2025		110
EURO 2,199	AUSTRALIAN DOLLARS 3,690	Standard Chartered	06/10/2025		9
US DOLLARS 9,408	AUSTRALIAN DOLLARS 13,954	Standard Chartered	01/15/2025		767
US DOLLARS 679	AUSTRALIAN DOLLARS 1,035	Standard Chartered	03/20/2025		38
US DOLLARS 13,555	AUSTRALIAN DOLLARS 19,560	Morgan Stanley	06/10/2025		1,437
US DOLLARS 7,026	AUSTRALIAN DOLLARS 10,830	Standard Chartered	06/10/2025		316
EURO 1,688	BRITISH POUNDS 1,419	Standard Chartered	01/15/2025		(28	)
EURO 230	BRITISH POUNDS 200	Morgan Stanley	01/21/2025		(12	)
EURO 3,118	BRITISH POUNDS 2,840	Morgan Stanley	06/12/2025		(297	)
EURO 755	BRITISH POUNDS 682	Morgan Stanley	11/10/2025		(56	)
BRITISH POUNDS 200	EURO 231	Morgan Stanley	01/21/2025		11
BRITISH POUNDS 550	EURO 628	Morgan Stanley	11/10/2025		25
US DOLLARS 6,840	BRITISH POUNDS 5,231	Goldman Sachs	01/15/2025		290
US DOLLARS 1,833	BRITISH POUNDS 1,447	Morgan Stanley	01/21/2025		22
US DOLLARS 2,734	BRITISH POUNDS 2,170	Morgan Stanley	02/14/2025		17
US DOLLARS 751	BRITISH POUNDS 590	Goldman Sachs	03/20/2025		13
US DOLLARS 2,797	BRITISH POUNDS 2,220	Morgan Stanley	05/13/2025		20
US DOLLARS 13,374	BRITISH POUNDS 10,983	Morgan Stanley	06/10/2025		(363	)
US DOLLARS 1,000	BRITISH POUNDS 840	Standard Chartered	06/10/2025		(51	)
US DOLLARS 502	BRITISH POUNDS 402	Standard Chartered	06/10/2025		(1	)
EURO 450	CANADIAN DOLLARS 679	Standard Chartered	01/15/2025		(6	)
EURO 316	CANADIAN DOLLARS 471	Morgan Stanley	03/21/2025		—
US DOLLARS 1,822	CANADIAN DOLLARS 2,501	Standard Chartered	01/15/2025		82
US DOLLARS 1,356	CANADIAN DOLLARS 1,830	Morgan Stanley	03/21/2025		80
EURO 940	DANISH KRONE 7,008	Standard Chartered	01/15/2025		—
US DOLLARS 3,803	DANISH KRONE 25,832	Standard Chartered	01/15/2025		213
EURO 880	NORWEGIAN KRONE 10,354	Standard Chartered	01/15/2025		—
EURO 1,614	US DOLLARS 1,790	Morgan Stanley	01/09/2025		(118	)
EURO 16,565	US DOLLARS 18,170	Standard Chartered	01/09/2025		(1,010	)
EURO 8,788	US DOLLARS 9,660	Standard Chartered	01/15/2025		(554	)
EURO 666	US DOLLARS 740	Morgan Stanley	06/18/2025		(45	)
EURO 4,079	US DOLLARS 4,480	Morgan Stanley	06/23/2025		(218	)
EURO 611	US DOLLARS 680	Standard Chartered	06/23/2025		(41	)
EURO 4,850	US DOLLARS 5,160	Standard Chartered	06/23/2025		(94	)
US DOLLARS 28,733	EURO 26,140	Standard Chartered	01/15/2025		1,649
US DOLLARS 634	EURO 580	Morgan Stanley	02/12/2025		33
US DOLLARS 4,795	EURO 4,371	Morgan Stanley	02/28/2025		258
US DOLLARS 23,690	EURO 21,780	Standard Chartered	06/10/2025		956
US DOLLARS 1,425	EURO 1,290	Morgan Stanley	11/10/2025		66
US DOLLARS 29,725	EURO 27,780	Standard Chartered	11/10/2025		459
US DOLLARS 3,563	NORWEGIAN KRONE 38,166	Standard Chartered	01/15/2025		203
				$	4,237

(1)The investments bear interest at a rate that may be determined by reference to the Euro Interbank Offered Rate (“EURIBOR” or “E”), the Norwegian Interbank Offered Rate (“NIBOR” or “N”), the Canadian Overnight Repo Rate Average (“CORRA”), the Bank Bill Swap Bid Rate (“BBSY”), the Sterling Overnight Index Average (“SONIA”) or Secured Overnight Financing Rate (“SOFR”) which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind (“PIK”). For each, the Company has provided the PIK or the spread over EURIBOR, NIBOR, CORRA, BBSY, SONIA, or SOFR and the current weighted average interest rate in effect at December 31, 2024. Certain investments are subject to a EURIBOR, NIBOR, CORRA, BBSY, SONIA, or SOFR interest rate floor.

71

(2)The negative fair value is the result of the capitalized discount on the loan or the unfunded commitment being valued below par.

(3)Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee.

(4)Percentages are based on the ISLP's net assets (in thousands) of $83,564 as of December 31, 2024.

(5)Tick mark not used.

(6)Tick mark not used.

(7)Loan was on non-accrual status as of December 31, 2024.

(8)Unrealized appreciation on forward currency exchange contracts.

(9)The principal amount (par amount) for all debt securities is denominated in U.S. dollars, unless otherwise noted. £ represents Pound Sterling, € represents Euro, NOK represents Norwegian Krone, AUD represents Australian Dollar, and CAD represents Canadian Dollar.

(10)Tick mark not used.

(11)Tick mark not used.

(12)Tick mark not used.

(13)Tick mark not used.

(14)Non-income producing.

(15)Loan includes interest rate floor of 1.00%.

(16)Loan includes interest rate floor of 0.75%.

(17)Loan includes interest rate floor of 0.50%.

(18)Loan includes interest rate floor of 0.00%.

(19)Security valued using unobservable inputs (Level 3).

(20)Tick mark not used.

(21)Loan includes interest rate floor of 0.25%.

(22)Tick mark not used.

(23)Tick mark not used.

(24)Tick mark not used.

(25)Tick mark not used.

(26)Denotes that all or a portion of the debt investment includes PIK interest during the period.

72

Below is the financial information for ISLP:

Selected Balance Sheet Information

	As of		As of
	March 31, 2025		December 31, 2024
ASSETS
Investments at fair value (amortized cost of $671,593 and $683,538, respectively)	$	657,867	$	655,804
Cash and cash equivalents		16,513		7,610
Foreign cash (cost of $10,050 and $21,972, respectively)		9,976		21,243
Collateral on forward currency exchange contracts		14		14
Deferred financing costs (net of accumulated amortization of $3,292 and $3,042, respectively)		1,888		2,138
Unrealized appreciation on forward currency exchange contracts		—		4,237
Interest receivable on investments		14,613		13,854
Total assets	$	700,871	$	704,900
LIABILITIES
Debt	$	301,937	$	297,634
Subordinated notes payable to members		300,049		297,240
Interest payable on debt		5,182		5,279
Interest payable on subordinated notes payable to members		9,242		20,204
Unrealized depreciation on forward currency exchange contracts		1,088		—
Distributions payable to members		1,186		550
Accounts payable and accrued expenses		291		429
Total liabilities	$	618,975	$	621,336
MEMBERS' EQUITY
Total members’ equity		81,896		83,564
Total liabilities and members’ equity	$	700,871	$	704,900

73

Selected Statements of Operations Information

	For the Three Months Ended
	March 31, 2025			March 31, 2024
Investment income
Interest income	$	17,103		$	21,451
Total investment income		17,103			21,451
Expenses
Interest and debt financing expenses		5,829			6,730
Interest expense on subordinated notes payable to members		8,743			9,792
Professional fees and other expenses		975			831
Total expenses		15,547			17,353
Net investment income		1,556			4,098
Net realized and unrealized gains (losses)
Net realized gain on investments		178			12
Net realized loss on foreign currency transactions		(879	)		(8	)
Net realized gain (loss) on forward currency exchange contracts		2,726			(154	)
Net change in unrealized appreciation on foreign currency translation		(12,377	)		7,347
Net change in unrealized appreciation on forward currency exchange contracts		(5,325	)		3,246
Net change in unrealized appreciation on investments		14,008			(11,092	)
Total net loss		(1,669	)		(649	)
Net increase (decrease) in members’ equity from operations	$	(113	)	$	3,449

Bain Capital Senior Loan Program, LLC

On February 9, 2022, the Company, and an entity advised by Amberstone Co., Ltd. (“Amberstone”), a credit focused investment manager that advises institutional investors, committed capital to a newly formed joint venture, Bain Capital Senior Loan Program, LLC (“SLP”). Pursuant to an amended and restated limited liability company agreement (the “LLC Agreement”) between the Company and Amberstone, each such party has a 50% economic ownership interest in SLP. Amberstone’s initial capital commitments to SLP were $179.0 million, with each party expected to maintain their pro rata proportionate share for each capital contribution. SLP will seek to invest primarily in senior secured first lien loans of U.S. borrowers. Through these capital contributions, SLP acquired 70% of the membership equity interests of the Company’s 2018‑1 portfolio (“2018‑1”). The Company retained 30% of the 2018‑1 membership equity interests as a non-controlling equity interest. As of March 31, 2025, the Company’s investment in SLP consisted of subordinated notes of $136.9 million, preferred equity interests of $0.7 million and equity interests of $6.1 million. As of December 31, 2024, the Company’s investment in SLP consisted of subordinated notes of $146.5 million, preferred equity interests of $10 thousand and equity interests of ($4.8) million.

In future periods, the Company may sell certain of its investments or a participating interest in certain of its investments to SLP. Since inception, the Company has sold $1,905.9 million of its investments to SLP. The sale of the investments met the criteria set forth in ASC 860, Transfers and Servicing for treatment as a sale.

The Company has determined that SLP is an investment company under ASC 946; however, in accordance with such guidance, the Company will generally not consolidate its investment in a company other than a wholly or substantially owned investment company subsidiary, which is an extension of the operations of the Company, or a controlled operating company whose business consists of providing services to the Company. The Company does not consolidate its investments in SLP as it is not a substantially wholly owned investment company subsidiary. In addition, the Company does not control SLP due to the allocation of voting rights among SLP members. The Company measures the fair value of SLP in accordance with ASC 820, using the net asset value (or its equivalent) as a practical expedient. The Company and Amberstone each appointed two members to SLP’s four-person Member Designees’ Committee. All material decisions with respect to SLP, including those involving its investment portfolio, require unanimous approval of a quorum of Member Designees’ Committee.

On March 7, 2022, SLP acquired 70% of the Company’s membership interests in BCC Middle Market CLO 2018‑1 LLC (the “2018‑1 Issuer”). The Company received $56.1 million in proceeds resulting in a realized gain of $1.2 million, which is included in net realized gain in non-controlled/non-affiliate investments. The sale of the investments met the criteria set forth in ASC 860, Transfers and Servicing for treatment as a sale. Through this acquisition, the 2018‑1 Issuer became a consolidated subsidiary of SLP and was

74

deconsolidated from the Company’s Consolidated Financial Statements. The Company retained the remaining 30% of the 2018‑1 membership interests as a non-controlling equity interest.

On June 15, 2023, the 2018-1 Issuer entered into a First Supplemental Indenture (“2018-1 Supplemental Indenture”), dated as of June 15, 2023, pursuant to Section 8.1(xxxi) of the Indenture, dated as of September 28, 2018, between BCC Middle Market CLO 2018-1, LLC, as issuer, and Wells Fargo Bank, National Association, as trustee. The 2018-1 Supplemental Indenture provides for, among other things, an adoption of an alternate reference rate of Term SOFR plus 0.26%, effective July 1, 2023.

On March 13, 2024, SLP refinanced the 2018-1 Issuer through a private placement of $500 million of senior secured and senior deferrable notes consisting of (i) $290.0 million of Class A-1-R Senior Secured Floating Rate Notes, which currently bear interest at the applicable reference rate plus 2.25% per annum; (ii) $20.0 million of Class A‑J‑R Senior Secured Floating Rate Notes, which bear interest at the applicable reference rate plus 2.70% per annum; (iii) $30.0 million of Class A-2-R Senior Secured Floating Rate Notes, which bear interest at the applicable reference rate plus 2.90% per annum; (iv) $40.0 million of Class B-R Mezzanine Secured Deferrable Floating Rate Notes, which bear interest at the applicable reference rate plus 3.90% per annum; (v) $30.0 million of Class C-R Mezzanine Secured Deferrable Floating Rate Notes, which bear interest at the applicable reference rate plus 5.90% per annum; and (vi) $30.0 million of Class D-R Junior Secured Deferrable Floating Rate Notes, which bear interest at the applicable reference rate plus 8.32% per annum (collectively, the “2018‑1 CLO Reset Notes”). The membership interests are eliminated in consolidation on SLP’s Consolidated Financial Statements. The 2018‑1 CLO Reset Notes are scheduled to mature on April 20, 2036 and the reinvestment period ends April 20, 2028. The transaction resulted in a realized loss on the extinguishment of debt of $1.3 million from the acceleration of unamortized debt issuance costs. The obligations of the 2018-1 Issuer under the 2018-1 CLO Transaction are non-recourse to the Company.

As part of the refinancing transaction, SLP bought the Company's membership interests of the 2018-1 Issuer for $22.4 million, making SLP the sole owner of the membership interests.

Below is a table summary of the 2018‑1 CLO Reset Notes as of March 31, 2025:

						Interest rate at
2018-1 Notes	Principal Amount		Spread above Index			March 31, 2025
Class A-1-R	$	290,000		2.25	% + 3 Month SOFR		6.54	%
Class A-J-R		20,000		2.70	% + 3 Month SOFR		6.99	%
Class A-2-R		30,000		2.90	% + 3 Month SOFR		7.19	%
Class B-R		40,000		3.90	% + 3 Month SOFR		8.19	%
Class C-R		30,000		5.90	% + 3 Month SOFR		10.19	%
Class D-R		30,000		8.32	% + 3 Month SOFR		12.61	%
Membership Interests		60,000	Non-interest bearing			Not applicable
Total 2018-1 Notes	$	500,000

On August 24, 2022, SLP, through a wholly-owned subsidiary, entered into a $225.0 million senior secured revolving credit facility which bore interest at SOFR plus 210 basis points with Wells Fargo, subject to leverage and borrowing base restrictions (the “MM_22_2 Credit Facility”). The maturity date of the MM_22_2 Credit Facility was August 24, 2025. On August 9, 2023, the MM_22_2 Credit Facility was terminated.

On August 9, 2023, (the “2023-1 Closing Date”), SLP, through BCC Middle Market CLO 2023‑1 LLC (the “2023‑1 Issuer”), a Delaware limited liability company and a wholly-owned and consolidated subsidiary of SLP, completed a $400.0 million term debt securitization (the “2023-1 CLO Transaction”). The Class A, B-1, B-2, C, D, and E 2023-1 notes issued in connection with the 2023-1 CLO Transaction (the “2023-1 Notes”) are secured by a diversified portfolio of the 2023-1 Issuer consisting primarily of middle market loans and participation interests in middle market loans, the majority of which are senior secured loans (the “2023-1 Portfolio”). At the 2023-1 Closing Date, the 2023-1 Portfolio was comprised of assets transferred from SLP and its consolidated subsidiaries. All transfers were eliminated in consolidation and there were no realized gains or losses recognized in the 2023-1 CLO Transaction.

75

The 2023‑1 Notes are scheduled to mature on July 20, 2035 and are included in SLP’s Consolidated Financial Statements. The membership interests are eliminated in consolidation on SLP’s Consolidated Financial Statements. Below is a table summary of the 2023-1 Notes as of March 31, 2025:

						Interest rate at
2023-1 Debt	Principal Amount		Spread above Index			March 31, 2025
Class A Notes	$	234,000		2.55	% + SOFR		6.84	%
Class B-1 Notes		29,000		3.80	% + SOFR		8.09	%
Class B-2 Notes		9,000		7.50	%		7.50	%
Class C Notes		32,000		4.55	% + SOFR		8.84	%
Class D Notes		24,000		6.65	% + SOFR		10.94	%
Class E Notes		24,000		9.84	% + SOFR		14.13	%
Total 2023-1 Notes		352,000
Membership Interests		45,636	Non-interest bearing			Not applicable
Total	$	397,636

On September 27, 2023, SLP, through SLP MM CLO WH 2, LLC, a Delaware limited liability company and a wholly-owned subsidiary, entered into a $140.0 million senior secured revolving credit facility which bore interest at SOFR plus 285 basis points with NatWest Markets PLC, subject to leverage and borrowing base restrictions (the "MM_23_3 Credit Facility"). The maturity date of the MM_23_3 Credit Facility was September 27, 2027. On July 10, 2024, the MM_23_3 Credit Facility was terminated.

On July 10, 2024 (the “2024-1 Closing Date”), SLP, through BCC Middle Market CLO 2024‑1 LLC (the “2024‑1 Issuer”), a Delaware limited liability company and a wholly-owned and consolidated subsidiary of SLP, completed a $450.4 million term debt securitization (the “2024-1 CLO Transaction”). The Class A-1, A-2, B, C, D, and E 2024-1 notes issued in connection with the 2024-1 CLO Transaction (the “2024-1 Notes”) are secured by a diversified portfolio of the 2024-1 Issuer consisting primarily of middle market loans and participation interests in middle market loans, the majority of which are senior secured loans (the “2024-1 Portfolio”). At the 2024-1 Closing Date, the 2024-1 Portfolio was comprised of assets transferred from SLP and its consolidated subsidiaries. All transfers were eliminated in consolidation and there were no realized gains or losses recognized in the 2024-1 CLO Transaction.

The 2024‑1 Notes are scheduled to mature on July 17, 2036 and are included in SLP’s Consolidated Financial Statements. The Company's membership interests are eliminated in consolidation on SLP’s Consolidated Financial Statements. Below is a table summary of the 2024-1 Notes as of March 31, 2025:

						Interest rate at
2024-1 Debt	Principal Amount		Spread above Index			March 31, 2025
Class A-1 Notes	$	250,750		1.75	% + SOFR		6.04	%
Class A-2 Notes		12,750		1.95	% + SOFR		6.24	%
Class B Notes		25,500		2.05	% + SOFR		6.34	%
Class C Notes		34,000		2.75	% + SOFR		7.04	%
Class D Notes		25,500		4.50	% + SOFR		8.79	%
Total 2024-1 Notes(1)		348,500
Membership Interests		76,395	Non-interest bearing			Not applicable
Total	$	424,895

(1) As of March 31, 2025, there were no Class E Notes outstanding.

On December 9, 2024, SLP, through SLP MM CLO WH 3, LLC, a Delaware limited liability company and a wholly-owned subsidiary, entered into a $300.0 million senior secured revolving credit facility which bears interest at SOFR plus 200 basis points with Société Générale, subject to leverage and borrowing base restrictions (the “MM CLO WH 3 Credit Facility”). The maturity date of the MM CLO WH 3 Credit Facility is December 8, 2032. With an effective rate of 6.4% per annum, as of March 31, 2025, the MM CLO WH 3 Credit Facility had $98.0 million of outstanding debt.

The combined weighted average interest rate (excluding deferred upfront financing costs and unused fees) of the aggregate borrowings outstanding as of March 31, 2025 was 7.3%. The combined weighted average interest rate (excluding deferred upfront financing costs and unused fees) of the aggregate borrowings outstanding for the year ended December 31, 2024 was 8.2%.

76

Below is a summary of SLP’s portfolio at fair value:

	As of			As of
	March 31, 2025			December 31, 2024
Total investments	$	1,424,630		$	1,399,241
Weighted average yield on investments		10.4	%		10.6	%
Number of borrowers in SLP		98			100
Largest portfolio company investment	$	37,539		$	35,681
Total of five largest portfolio company investments	$	176,080		$	171,681
Unfunded commitments	$	228		$	991

77

Below is a listing of SLP’s individual investments as of March 31, 2025:

Senior Loan Program, LLC

Consolidated Schedule of Investments

As of March 31, 2025

						Interest			Maturity					Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Principal (9)		Cost		Value		Equity (4)
U.S. Dollars
Aerospace & Defense
ATS (12)(15)(19)(35)(36)	First Lien Senior Secured Loan	SOFR		5.75	%		10.05	%	7/12/2029	$	18,159		17,948		18,159
BTX Precision (12)(15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.00	%		9.32	%	7/25/2030	$	21,663		21,539		21,663
Forward Slope (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.60	%		9.90	%	8/22/2029	$	14,096		13,937		14,096
Forward Slope (15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.60	%		9.90	%	8/22/2029	$	18,468		18,468		18,468
Forward Slope (15)(19)(36)	First Lien Senior Secured Loan - Delayed Draw	SOFR		5.60	%		9.90	%	8/22/2029	$	4,975		4,975		4,975
GSP Holdings, LLC (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.90	%		10.20	%	11/5/2027	$	25,090		24,725		23,334
Saturn Purchaser Corp. (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		4.85	%		9.17	%	7/22/2030	$	29,633		29,569		29,633
Whitcraft-Paradigm (15)(19)(34)	First Lien Senior Secured Loan	SOFR		6.50	%		10.80	%	2/15/2029	$	9,800		9,734		9,800
Aerospace & Defense Total												$	140,895	$	140,128		1601.9	%
Automotive
Cardo (12)(18)(19)	First Lien Senior Secured Loan	SOFR		5.25	%		9.67	%	5/12/2028	$	10,800		10,800		10,800
Gills Point S (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR		5.50	%		9.82	%	5/17/2029	$	9,825		9,825		9,825
Intoxalock (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR		5.10	%		9.42	%	11/1/2028	$	16,883		16,776		16,883
JHCC Holdings, LLC (15)(19)(34)(35)	First Lien Senior Secured Loan - Delayed Draw	SOFR		5.25	%		9.55	%	9/9/2027	$	8,144		8,091		8,144
JHCC Holdings, LLC (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR		5.25	%		9.55	%	9/9/2027	$	16,240		16,132		16,240
Automotive Total												$	61,624	$	61,892		707.6	%
Beverage, Food & Tobacco
AgroFresh Solutions (12)(15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		6.35	%		10.67	%	3/31/2029	$	20,138		19,991		20,138
Beverage, Food & Tobacco Total												$	19,991	$	20,138		230.2	%
Capital Equipment
AXH Air Coolers (12)(15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.50	%		9.93	%	10/31/2029	$	27,189		27,081		27,189
AXH Air Coolers (12)(15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.50	%		9.82	%	10/31/2029	$	9,476		9,476		9,476
DiversiTech (12)(17)	First Lien Senior Secured Loan	SOFR		3.76	%		8.06	%	12/22/2028	$	1,974		1,977		1,979
Capital Equipment Total												$	38,534	$	38,644		441.8	%

78

						Interest			Maturity					Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Principal (9)		Cost		Value		Equity (4)
U.S. Dollars
Chemicals, Plastics & Rubber
Duraco (19)(32)(35)(36)	First Lien Senior Secured Loan	SOFR		6.50	%		10.80	%	6/6/2029	$	13,146		12,984		12,752
INEOS US Petrochem (12)(18)	First Lien Senior Secured Loan	SOFR		3.85	%		8.17	%	3/14/2030	$	1,975		1,977		1,861
Prince\Ferro (12)(17)	First Lien Senior Secured Loan	SOFR		4.40	%		8.69	%	4/23/2029	$	1,975		1,962		1,746
V Global Holdings LLC (12)(16)(19)(34)	First Lien Senior Secured Loan	SOFR		5.90	%		10.20	%	12/22/2027	$	19,860		19,796		19,264
Chemicals, Plastics & Rubber Total												$	36,719	$	35,623		407.3	%
Construction & Building
Service Master (18)(19)(26)(34)(35)	First Lien Senior Secured Loan	SOFR	5.86% (1.00% PIK)				11.19	%	8/16/2027	$	18,727		18,727		18,727
Service Master (15)(19)(26)(36)	First Lien Senior Secured Loan	SOFR	5.86% (1.00% PIK)				11.19	%	8/16/2027	$	4,993		4,989		4,993
Zeus Fire & Security (12)(15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.00	%		9.29	%	12/11/2030	$	19,451		19,307		19,305
Construction & Building Total												$	43,023	$	43,025		491.9	%
Consumer Goods: Durable
New Milani Group LLC (12)(15)(19)(35)	First Lien Senior Secured Loan	SOFR		5.50	%		9.93	%	6/6/2026	$	9,790		9,790		9,790
Stanton Carpet (12)(15)(19)	Second Lien Senior Secured Loan	SOFR		9.15	%		13.44	%	3/31/2028	$	5,000		4,947		5,000
TLC Purchaser, Inc. (12)(15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.76	%		10.06	%	10/11/2027	$	35,598		34,737		35,598
Consumer Goods: Durable Total												$	49,474	$	50,388		576.1	%
Consumer Goods: Non-Durable
Evriholder (12)(19)(32)(35)	First Lien Senior Secured Loan	SOFR		6.90	%		11.20	%	1/24/2028	$	15,829		15,707		15,749
Hempz (15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.25	%		9.55	%	10/25/2029	$	12,170		12,068		12,079
Solaray, LLC (12)(15)(19)	First Lien Senior Secured Loan	SOFR		6.85	%		11.17	%	12/15/2025	$	9,834		9,834		9,638
RoC Skincare (12)(15)(19)(35)(36)	First Lien Senior Secured Loan	SOFR		5.75	%		10.08	%	2/21/2031	$	24,237		24,028		24,237
WU Holdco, Inc. (12)(15)(19)	First Lien Senior Secured Loan	SOFR		5.00	%		9.30	%	3/26/2027	$	6,378		6,378		6,378
WU Holdco, Inc. (12)(15)(19)	First Lien Senior Secured Loan	SOFR		5.00	%		9.30	%	3/26/2027	$	6,172		6,172		6,172
Consumer Goods: Non-Durable Total												$	74,187	$	74,253		848.9	%
Consumer Goods: Wholesale
WSP (7)(14)(15)(19)(26)	First Lien Senior Secured Loan	SOFR	1.15% (4.00% PIK)				9.44	%	4/27/2028	$	3,267		3,196		2,451
WSP (7)(14)(18)(19)(26)	First Lien Senior Secured Loan	—	8.00% PIK				8.00	%	4/27/2028	$	2,127		1,978		—
Consumer Goods: Wholesale Total												$	5,174	$	2,451		28.0	%
Containers, Packaging & Glass
ASP-r-pac Acquisition Co LLC (12)(16)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		6.26	%		10.55	%	12/29/2027	$	22,528		22,408		22,528
Iris Holding, Inc. (12)(17)(34)	First Lien Senior Secured Loan	SOFR		4.85	%		9.14	%	6/28/2028	$	10,530		10,204		9,977
Containers, Packaging & Glass Total												$	32,612	$	32,505		371.6	%
Energy: Electricity
WCI Gigawatt Purchaser (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR		6.01	%		10.34	%	11/19/2027	$	20,200		20,042		19,998
WCI Gigawatt Purchaser (15)(19)(35)	First Lien Senior Secured Loan - Delayed Draw	SOFR		6.01	%		10.34	%	11/19/2027	$	4,687		4,630		4,640
WCI Gigawatt Purchaser (15)(19)(35)	First Lien Senior Secured Loan	SOFR		6.26	%		10.59	%	11/19/2027	$	3,366		3,366		3,332
Energy: Electricity Total												$	28,038	$	27,970		319.8	%

79

						Interest			Maturity					Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Principal (9)		Cost		Value		Equity (4)
U.S. Dollars
FIRE: Finance
Allworth Financial Group, L.P. (12)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR		4.75	%		9.07	%	12/23/2027	$	2,095		2,095		2,095
Allworth Financial Group, L.P. (12)(15)(19)	First Lien Senior Secured Loan	SOFR		4.75	%		9.07	%	12/23/2027	$	8,258		8,258		8,259
Choreo (15)(19)(36)	First Lien Senior Secured Loan	SOFR		5.00	%		9.32	%	2/18/2028	$	2,475		2,475		2,475
Citadel (12)(18)	First Lien Senior Secured Loan	SOFR		2.00	%		6.32	%	10/31/2031	$	1,990		1,996		1,990
Congress Wealth (15)(19)(34)	First Lien Senior Secured Loan	SOFR		5.60	%		9.90	%	6/30/2029	$	4,660		4,660		4,660
Hudson River Trading (12)(18)(35)	First Lien Senior Secured Loan	SOFR		3.00	%		7.32	%	3/18/2030	$	4,947		4,937		4,945
Insigneo Financial Group LLC (12)(15)(19)	First Lien Senior Secured Loan	SOFR		6.60	%		11.02	%	8/1/2028	$	7,400		7,400		7,400
Insigneo Financial Group LLC (12)(15)(19)	First Lien Senior Secured Loan	SOFR		6.60	%		10.84	%	8/1/2028	$	3,825		3,825		3,825
PMA (12)(16)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.25	%		9.55	%	1/31/2031	$	17,500		17,249		17,238
Wealth Enhancement Group (WEG) (3)(15)(19)(35)	First Lien Senior Secured Loan - Delayed Draw	SOFR		5.00	%		9.30	%	10/2/2028	$	3,270		3,254		3,264
FIRE: Finance Total												$	56,149	$	56,151		641.9	%
FIRE: Insurance
Acrisure LLC (12)(18)	First Lien Senior Secured Loan	SOFR		3.00	%		7.32	%	11/6/2030	$	1,971		1,972		1,963
Asurion LLC (12)(18)(34)	First Lien Senior Secured Loan	SOFR		4.10	%		8.42	%	8/19/2028	$	3,954		3,925		3,920
McLarens Acquisition Inc. (16)(19)(34)	First Lien Senior Secured Loan - Delayed Draw	SOFR		5.90	%		10.20	%	12/19/2025	$	8,895		8,895		8,895
McLarens Acquisition Inc. (12)(16)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.90	%		10.20	%	12/19/2025	$	15,499		15,499		15,499
FIRE: Insurance Total												$	30,291	$	30,277		346.1	%
Forest Products & Paper
Multi-Color Corp (12)(17)(35)	First Lien Senior Secured Loan	SOFR		5.10	%		9.42	%	10/29/2028	$	3,954		3,875		3,298
Forest Products & Paper Total												$	3,875	$	3,298		37.7	%
Healthcare & Pharmaceuticals
AEG Vision (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.90	%		10.20	%	3/27/2027	$	1,161		1,161		1,161
Apollo Intelligence (12)(16)(19)(35)	First Lien Senior Secured Loan	SOFR		5.75	%		10.07	%	5/31/2028	$	10,530		10,473		10,477
Beacon Specialized Living (12)(15)(19)(35)(36)	First Lien Senior Secured Loan	SOFR		5.50	%		9.80	%	3/25/2028	$	12,559		12,479		12,559
EHE Health (12)(15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.50	%		9.80	%	8/7/2030	$	24,626		24,395		24,626
HealthDrive (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		6.10	%		10.42	%	8/20/2029	$	18,469		18,469		18,469
Odyssey Behavioral Health (12)(15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.25	%		9.58	%	5/21/2031	$	33,416		33,006		33,249
Pharmacy Partners (12)(19)(32)(34)(35)	First Lien Senior Secured Loan	SOFR		6.50	%		10.81	%	2/28/2029	$	21,780		21,558		21,780
Red Nucleus (16)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.25	%		9.55	%	10/17/2031	$	16,414		16,215		16,291
SunMed Group Holdings, LLC (12)(16)(19)	First Lien Senior Secured Loan	SOFR		5.60	%		9.89	%	6/16/2028	$	9,411		9,411		9,411
WellSky (18)(34)	First Lien Senior Secured Loan	SOFR		3.11	%		7.44	%	3/10/2028	$	1,990		1,997		1,986
Healthcare & Pharmaceuticals Total												$	149,164	$	150,009		1715.0	%

80

						Interest			Maturity					Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Principal (9)		Cost		Value		Equity (4)
U.S. Dollars
High Tech Industries
Applitools (16)(19)(26)	First Lien Senior Secured Loan	SOFR	6.25% PIK				10.55	%	5/25/2029	$	12,689		12,621		12,499
Black Mountain (12)(15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.00	%		9.30	%	10/7/2030	$	26,000		25,814		25,805
Gainwell Acquisition (12)(16)	First Lien Senior Secured Loan	SOFR		4.10	%		8.40	%	10/1/2027	$	2,738		2,653		2,575
Logrhythm (15)(19)(35)	First Lien Senior Secured Loan	SOFR		7.50	%		11.81	%	7/2/2029	$	7,955		7,746		7,717
NearMap (15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.00	%		9.29	%	12/9/2029	$	16,166		16,028		16,166
PayRange (15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.25	%		9.57	%	10/31/2030	$	11,261		11,154		11,177
Proofpoint (12)(17)	First Lien Senior Secured Loan	SOFR		3.00	%		7.32	%	8/31/2028	$	1,975		1,979		1,971
SensorTower (12)(19)(31)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		7.50	%		11.80	%	3/15/2029	$	27,806		27,603		27,806
Superna Inc. (12)(15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		6.50	%		10.79	%	3/6/2028	$	33,029		32,784		33,029
High Tech Industries Total												$	138,382	$	138,745		1586.2	%
Hotel, Gaming & Leisure
Awayday (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.25	%		9.55	%	9/6/2031	$	24,875		24,638		24,875
City BBQ (12)(15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.35	%		9.66	%	9/4/2030	$	22,693		22,505		22,693
Concert Golf Partners Holdco (12)(16)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		4.75	%		9.06	%	3/31/2031	$	20,228		19,986		20,228
Concert Golf Partners Holdco LLC (16)(19)(36)	First Lien Senior Secured Loan - Delayed Draw	SOFR		4.50	%		8.88	%	3/31/2031	$	4,127		4,127		4,127
Pollo Tropical (15)(19)(35)(36)	First Lien Senior Secured Loan	SOFR		5.25	%		9.54	%	10/23/2029	$	4,239		4,189		4,186
Pyramid Global Hospitality (12)(19)(24)(34)(35)	First Lien Senior Secured Loan	SOFR		5.25	%		9.54	%	1/19/2028	$	15,680		15,405		15,680
Hotel, Gaming & Leisure Total												$	90,850	$	91,789		1049.4	%
Media: Diversified & Production
Internet Brands (12)(17)	First Lien Senior Secured Loan	SOFR		4.25	%		8.57	%	5/3/2028	$	2,965		2,956		2,787
Media: Diversified & Production Total												$	2,956	$	2,787		31.9	%
Retail
New Look (Delaware) Corporation (12)(15)(19)	First Lien Senior Secured Loan	SOFR		5.65	%		9.95	%	5/26/2028	$	9,433		9,201		9,433
Thrasio, LLC (15)(19)(26)	First Lien Senior Secured Loan	SOFR	10.26% PIK				14.55	%	6/18/2029	$	3,491		3,491		2,897
Thrasio, LLC (15)(19)(26)	First Lien Senior Secured Loan	SOFR	10.26% PIK				14.55	%	6/18/2029	$	1,138		1,138		1,138
Thrasio, LLC (14)(19)	Equity Interest	—	—			—			—	$	52		5,369		—
Thrasio, LLC (14)(19)	Equity Interest	—	—			—			—	$	6		597		—
Thrasio, LLC (14)(19)	Equity Interest	—	—			—			—	$	4,098		—		—
Retail Total												$	19,796	$	13,468		154.0	%
Services: Business
Allbridge (12)(15)(19)(35)(36)	First Lien Senior Secured Loan	SOFR		5.75	%		10.05	%	6/5/2030	$	22,474		22,358		22,474
AMI (12)(16)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.25	%		9.69	%	10/17/2031	$	22,000		21,842		21,835
Avalon Acquiror, Inc. (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		6.25	%		10.55	%	3/10/2028	$	31,971		31,798		31,652
TEI Holdings Inc. (17)(35)	First Lien Senior Secured Loan	SOFR		4.00	%		8.30	%	4/9/2031	$	10,562		10,606		10,593
Datix Bidco Limited (17)(19)(35)	First Lien Senior Secured Loan	SOFR		5.50	%		9.93	%	4/30/2031	$	6,000		5,913		6,000
Dealer Service Network (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.75	%		10.05	%	2/9/2027	$	8,728		8,653		8,728
Discovery Senior Living (12)(15)(19)(35)	First Lien Senior Secured Loan	SOFR		5.50	%		9.81	%	3/18/2030	$	16,830		16,696		16,830
Discovery Senior Living (15)(19)(36)	First Lien Senior Secured Loan - Delayed Draw	SOFR		5.50	%		9.81	%	3/18/2030	$	2,816		2,816		2,816
DTIQ (12)(13)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		7.50	%		11.82	%	9/30/2029	$	16,915		16,639		16,661
Easy Ice (12)(15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.40	%		9.69	%	10/30/2030	$	24,919		24,557		24,546
Electronic Merchant Systems (12)(16)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.00	%		9.32	%	8/1/2030	$	18,000		17,698		17,820
E-Tech Group (12)(15)(19)(35)	First Lien Senior Secured Loan - Revolver	SOFR		5.50	%		9.82	%	4/9/2030	$	7,939		7,870		7,820
Morrow Sodali Global LLC (12)(18)(19)	First Lien Senior Secured Loan	SOFR		5.60	%		9.92	%	4/25/2028	$	2,190		2,173		2,190
Morrow Sodali Global LLC (12)(15)(19)	First Lien Senior Secured Loan	SOFR		5.73	%		10.05	%	4/25/2028	$	7,740		7,679		7,740
Orion (15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.00	%		9.56	%	3/19/2027	$	12,438		12,315		12,313
Pure Wafer (15)(19)(35)	First Lien Senior Secured Loan	SOFR		5.60	%		9.92	%	11/12/2030	$	3,407		3,374		3,373
Services: Business Total												$	212,987	$	213,391		2439.6	%

81

						Interest			Maturity					Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Principal (9)		Cost		Value		Equity (4)
U.S. Dollars
Services: Consumer
Eagle Parent Corp (12)(17)	First Lien Senior Secured Loan	SOFR		4.25	%		8.55	%	4/2/2029	$	3,276		3,270		3,125
MZR Buyer, LLC (12)(15)(19)(26)(34)(35)	First Lien Senior Secured Loan	SOFR	6.85% (0.50% PIK)				11.67	%	12/22/2028	$	27,235		27,201		25,874
Services: Consumer Total												$	30,471	$	28,999		331.5	%
Telecommunications
Inmarsat (12)(17)	First Lien Senior Secured Loan	SOFR		4.50	%		8.82	%	9/27/2029	$	1,980		1,887		1,750
Meriplex Communications, Ltd. (12)(16)(19)(34)	First Lien Senior Secured Loan	SOFR		5.10	%		9.42	%	7/17/2028	$	14,776		14,644		14,554
Taoglas (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		7.25	%		11.55	%	2/28/2029	$	18,418		18,194		18,234
Telecommunications Total												$	34,725	$	34,538		394.9	%
Transportation: Cargo
A&R Logistics, Inc. (12)(15)(19)(26)(34)(35)	First Lien Senior Secured Loan	SOFR	5.65% (1.25% PIK)				11.19	%	8/3/2026	$	29,476		29,476		28,002
Gulf Winds International (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR		7.60	%		11.92	%	12/16/2028	$	14,052		13,835		13,490
Gulf Winds International (12)(15)(19)(35)(36)	First Lien Senior Secured Loan	SOFR		7.60	%		11.92	%	12/16/2028	$	15,874		15,720		15,239
RoadOne (15)(19)(34)	First Lien Senior Secured Loan	SOFR		6.25	%		10.49	%	12/29/2028	$	6,881		6,748		6,881
RoadOne (18)(19)(34)	First Lien Senior Secured Loan - Delayed Draw	SOFR		6.25	%		10.49	%	12/29/2028	$	1,057		1,056		1,057
Transportation: Cargo Total												$	66,835	$	64,669		739.3	%
Transportation: Consumer
PrimeFlight Acquisition LLC (12)(15)(19)	First Lien Senior Secured Loan	SOFR		5.50	%		9.80	%	5/1/2029	$	6,522		6,522		6,522
PrimeFlight Acquisition LLC (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.50	%		9.79	%	5/1/2029	$	22,827		22,412		22,827
Transportation: Consumer Total												$	28,934	$	29,349		335.5	%
Utilities: Water
Vessco Water (16)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		4.75	%		9.07	%	7/24/2031	$	11,500		11,429		11,500
Utilities: Water Total												$	11,429	$	11,500		131.5	%
Wholesale
Abracon Group Holding, LLC. (7)(14)(16)(19)(26)(34)	First Lien Senior Secured Loan	SOFR	2.00% (4.60% PIK)				10.96	%	7/6/2028	$	12,038		11,663		8,818
Blackbird Purchaser, Inc. (16)(19)(35)	First Lien Senior Secured Loan	SOFR		5.50	%		9.80	%	12/19/2030	$	5,351		5,351		5,351
Hultec (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR		5.65	%		9.95	%	3/31/2029	$	6,276		6,138		6,276
SureWerx (16)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.25	%		9.55	%	12/28/2029	$	8,198		8,055		8,198
Wholesale Total												$	31,207	$	28,643		327.5	%
Total												$	1,438,322	$	1,424,630		16287.10	%

(1)The investments bear interest at a rate that may be determined by reference to the Secured Overnight Financing Rate (“SOFR”) which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind (“PIK”). For each, the Company has provided the PIK or the spread over SOFR and the current weighted average interest rate in effect at March 31, 2025. Certain investments are subject to a SOFR interest rate floor.

(2)Tick mark not used.

(3)Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee.

(4)Percentages are based on SLP's net assets (in thousands) of $8,747 as of March 31, 2025.

(5)Tick mark not used.

(6)Tick mark not used.

(7)Loan was on non-accrual status as of March 31, 2025.

82

(8)Tick mark not used.

(9)Tick mark not used.

(10)Tick mark not used.

(11)Tick mark not used.

(12)Assets or a portion thereof are pledged as collateral for the 2018-1 Issuer.

(13)Loan includes interest rate floor of 3.50%.

(14)Non-income producing.

(15)Loan includes interest rate floor of 1.00%.

(16)Loan includes interest rate floor of 0.75%.

(17)Loan includes interest rate floor of 0.50%.

(18)Loan includes interest rate floor of 0.00%.

(19)Security valued using unobservable inputs (Level 3).

(20)Tick mark not used.

(21)Tick mark not used.

(22)Tick mark not used.

(23)Tick mark not used.

(24)Loan includes interest rate floor of 1.25%.

(25)Tick mark not used.

(26)Denotes that all or a portion of the debt investment includes PIK interest during the period.

(27)Tick mark not used.

(28)Tick mark not used.

(29)Tick mark not used.

(30)Tick mark not used.

(31)Loan includes interest rate floor of 2.00%.

(32)Loan includes interest rate floor of 1.50%.

(33)Tick mark not used.

(34)Assets or a portion thereof are pledged as collateral for the 2023-1 Issuer.

(35)Assets or a portion thereof are pledged as collateral for the 2024-1 Issuer.

(36)Assets or a portion thereof are pledged as collateral for the MM CLO WH 3 Credit Facility.

83

Below is a listing of SLP's individual investments as of December 31, 2024:

Senior Loan Program, LLC

Consolidated Schedule of Investments

As of December 31, 2024

						Interest			Maturity					Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Principal (9)		Cost		Value		Equity (4)
U.S. Dollars
Aerospace & Defense
ATS (12)(15)(19)(35)(36)	First Lien Senior Secured Loan	SOFR		5.75	%		10.05	%	7/12/2029	$	18,204		17,983		17,977
BTX Precision (15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.00	%		9.36	%	7/25/2030	$	15,167		15,037		15,167
Forward Slope (12)(15)(19)	First Lien Senior Secured Loan	SOFR		6.85	%		11.18	%	8/22/2029	$	11,132		10,963		11,132
Forward Slope (15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		6.85	%		11.18	%	8/22/2029	$	18,515		18,515		18,515
Forward Slope (15)(19)(36)	First Lien Senior Secured Loan - Delayed Draw	SOFR		6.85	%		11.18	%	8/22/2029	$	4,987		4,987		4,987
GSP Holdings, LLC (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.65	%		9.98	%	11/6/2025	$	25,156		24,638		24,903
Robinson Helicopter (12)(15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		6.60	%		10.96	%	6/30/2028	$	32,975		32,715		32,975
Saturn Purchaser Corp. (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.35	%		10.49	%	7/23/2029	$	30,316		30,247		30,316
Whitcraft-Paradigm (15)(19)(34)	First Lien Senior Secured Loan	SOFR		6.50	%		10.83	%	2/15/2029	$	9,825		9,755		9,825
Aerospace & Defense Total												$	164,840	$	165,797		1241.0	%
Automotive
Cardo (12)(18)(19)	First Lien Senior Secured Loan	SOFR		5.25	%		9.67	%	5/12/2028	$	10,800		10,800		10,800
Gills Point S (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR		5.50	%		9.87	%	5/17/2029	$	9,850		9,850		9,850
Intoxalock (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR		5.10	%		9.46	%	11/1/2028	$	16,927		16,812		16,927
JHCC Holdings, LLC (15)(19)(34)(35)	First Lien Senior Secured Loan - Delayed Draw	SOFR		5.25	%		9.58	%	9/9/2027	$	8,165		8,106		8,165
JHCC Holdings, LLC (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR		5.25	%		9.58	%	9/9/2027	$	16,282		16,162		16,282
Automotive Total												$	61,730	$	62,024		464.3	%
Banking, Finance, Insurance & Real Estate
Electronic Merchant Systems (16)(19)(29)(34)(35)	First Lien Senior Secured Loan	SOFR		5.00	%		9.33	%	8/1/2030	$	10,500		10,320		10,316
Morrow Sodali Global LLC (12)(18)(19)	First Lien Senior Secured Loan	SOFR		5.60	%		9.96	%	4/25/2028	$	2,195		2,177		2,195
Morrow Sodali Global LLC (12)(15)(19)	First Lien Senior Secured Loan	SOFR		5.73	%		10.09	%	4/25/2028	$	7,760		7,694		7,760
Banking, Finance, Insurance & Real Estate Total												$	20,191	$	20,271		151.7	%
Beverage, Food & Tobacco
AgroFresh Solutions (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		6.35	%		10.71	%	3/31/2029	$	11,202		11,095		11,202
AgroFresh Solutions (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		6.35	%		10.71	%	3/31/2029	$	5,000		4,950		5,000
Beverage, Food & Tobacco Total												$	16,045	$	16,202		121.3	%
Capital Equipment
AXH Air Coolers (12)(15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		6.50	%		10.93	%	10/31/2029	$	27,189		27,075		27,189
DiversiTech (12)(17)	First Lien Senior Secured Loan	SOFR		3.76	%		8.09	%	12/22/2028	$	1,979		1,981		1,997
Capital Equipment Total												$	29,056	$	29,186		218.5	%

84

						Interest			Maturity					Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Principal (9)		Cost		Value		Equity (4)
U.S. Dollars
Chemicals, Plastics & Rubber
Duraco (19)(32)(35)(36)	First Lien Senior Secured Loan	SOFR		6.50	%		10.94	%	6/6/2029	$	13,179		13,010		12,916
INEOS US Petrochem (12)(18)	First Lien Senior Secured Loan	SOFR		3.85	%		8.21	%	3/14/2030	$	1,980		1,982		1,989
Prince\Ferro (12)(17)	First Lien Senior Secured Loan	SOFR		4.25	%		9.06	%	4/23/2029	$	1,980		1,966		1,956
V Global Holdings LLC (12)(16)(19)(34)	First Lien Senior Secured Loan	SOFR		5.90	%		10.42	%	12/22/2027	$	19,911		19,841		19,264
Chemicals, Plastics & Rubber Total												$	36,799	$	36,125		270.4	%
Construction & Building
Service Master (18)(19)(26)(34)(35)	First Lien Senior Secured Loan	SOFR	5.86% (1.00% PIK)				11.22	%	8/16/2027	$	18,728		18,728		18,728
Service Master (15)(19)(26)(36)	First Lien Senior Secured Loan	SOFR	5.86% (1.00% PIK)				11.22	%	8/16/2027	$	4,997		4,992		4,997
Construction & Building Total												$	23,720	$	23,725		177.6	%
Consumer Goods: Durable
New Milani Group LLC (12)(15)(19)(35)	First Lien Senior Secured Loan	SOFR		5.50	%		9.93	%	6/6/2026	$	9,816		9,816		9,816
Stanton Carpet (12)(15)(19)	Second Lien Senior Secured Loan	SOFR		9.15	%		13.74	%	3/31/2028	$	5,000		4,943		5,000
TLC Purchaser, Inc. (12)(15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.76	%		10.11	%	10/11/2027	$	35,681		34,735		35,681
Consumer Goods: Durable Total												$	49,494	$	50,497		378.0	%
Consumer Goods: Non-Durable
Evriholder (12)(19)(32)(35)	First Lien Senior Secured Loan	SOFR		6.90	%		11.23	%	1/24/2028	$	15,932		15,799		15,852
Hempz (15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.25	%		9.58	%	10/25/2029	$	8,250		8,179		8,178
RoC Skincare (12)(15)(19)(35)(36)	First Lien Senior Secured Loan	SOFR		6.00	%		10.52	%	2/21/2031	$	24,298		24,080		24,298
Solaray, LLC (12)(15)(19)	First Lien Senior Secured Loan	SOFR		6.85	%		11.21	%	12/15/2025	$	9,862		9,862		9,615
WU Holdco, Inc. (12)(15)(19)	First Lien Senior Secured Loan	SOFR		5.00	%		9.33	%	3/26/2027	$	6,395		6,395		6,395
WU Holdco, Inc. (12)(15)(19)	First Lien Senior Secured Loan	SOFR		5.00	%		9.33	%	3/26/2027	$	6,188		6,188		6,188
Consumer Goods: Non-Durable Total												$	70,503	$	70,526		527.9	%
Consumer Goods: Wholesale
WSP (15)(19)(26)	First Lien Senior Secured Loan	SOFR	1.15% (4.00% PIK)				9.74	%	4/27/2028	$	3,223		3,198		2,587
WSP (7)(14)(18)(19)(26)	First Lien Senior Secured Loan		8.00% PIK				8.00	%	4/27/2028	$	2,081		1,978		239
Consumer Goods: Wholesale Total												$	5,176	$	2,826		21.2	%
Containers, Packaging & Glass
ASP-r-pac Acquisition Co LLC (12)(16)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		6.26	%		10.85	%	12/29/2027	$	22,586		22,455		22,586
Iris Holding, Inc. (12)(17)(34)	First Lien Senior Secured Loan	SOFR		4.85	%		9.44	%	6/28/2028	$	10,557		10,205		10,201
Containers, Packaging & Glass Total												$	32,660	$	32,787		245.4	%
Energy: Electricity
WCI Gigawatt Purchaser (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR		6.01	%		10.53	%	11/19/2027	$	20,252		20,079		20,050
WCI Gigawatt Purchaser (15)(19)(35)	First Lien Senior Secured Loan - Delayed Draw	SOFR		6.01	%		10.53	%	11/19/2027	$	4,699		4,637		4,652
WCI Gigawatt Purchaser (15)(19)(35)	First Lien Senior Secured Loan	SOFR		6.26	%		10.78	%	11/19/2027	$	3,382		3,382		3,348
Energy: Electricity Total												$	28,098	$	28,050		210.0	%

85

						Interest			Maturity					Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Principal (9)		Cost		Value		Equity (4)
U.S. Dollars
FIRE: Finance
Allworth Financial Group, L.P. (12)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR		5.00	%		9.36	%	12/23/2027	$	2,090		2,090		2,090
Allworth Financial Group, L.P. (12)(15)(19)	First Lien Senior Secured Loan	SOFR		5.00	%		9.36	%	12/23/2027	$	8,258		8,258		8,258
Choreo (15)(19)(36)	First Lien Senior Secured Loan	SOFR		5.00	%		9.36	%	2/18/2028	$	2,481		2,481		2,481
Citadel (12)(18)	First Lien Senior Secured Loan	SOFR		2.00	%		6.57	%	10/31/2031	$	1,990		1,996		1,998
Congress Wealth (15)(19)(34)	First Lien Senior Secured Loan	SOFR		5.60	%		9.93	%	6/30/2029	$	4,672		4,672		4,672
Hudson River Trading (12)(18)(35)	First Lien Senior Secured Loan	SOFR		3.00	%		7.48	%	3/18/2030	$	4,959		4,949		4,983
Insigneo Financial Group LLC (12)(15)(19)	First Lien Senior Secured Loan	SOFR		6.60	%		11.02	%	8/1/2028	$	7,400		7,400		7,400
Insigneo Financial Group LLC (12)(15)(19)	First Lien Senior Secured Loan	SOFR		6.60	%		11.02	%	8/1/2028	$	3,825		3,825		3,825
PMA (12)(16)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.25	%		9.58	%	1/31/2031	$	17,500		17,239		17,238
Wealth Enhancement Group (WEG) (3)(15)(19)(35)	First Lien Senior Secured Loan - Delayed Draw	SOFR		5.00	%		9.31	%	10/2/2028	$	2,509		2,502		2,509
FIRE: Finance Total												$	55,412	$	55,454		415.1	%
FIRE: Insurance
Asurion LLC (12)(18)	First Lien Senior Secured Loan	SOFR		3.00	%		7.36	%	11/6/2030	$	1,971		1,972		1,977
Asurion LLC (12)(18)(34)	First Lien Senior Secured Loan	SOFR		4.10	%		8.46	%	8/19/2028	$	3,965		3,932		3,959
Margaux Acquisition Inc. (16)(19)(34)	First Lien Senior Secured Loan - Delayed Draw	SOFR		5.65	%		9.96	%	12/19/2025	$	8,918		8,918		8,918
Margaux Acquisition Inc. (12)(16)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.65	%		9.96	%	12/19/2025	$	15,541		15,541		15,541
FIRE: Insurance Total												$	30,363	$	30,395		227.5	%
Forest Products & Paper
Multi-Color Corp (12)(17)(35)	First Lien Senior Secured Loan	SOFR		5.10	%		9.46	%	10/29/2028	$	3,964		3,880		3,843
Forest Products & Paper Total												$	3,880	$	3,843		28.8	%
Healthcare & Pharmaceuticals
AEG Vision (12)(18)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.90	%		10.23	%	3/27/2026	$	1,164		1,164		1,164
Apollo Intelligence (12)(16)(19)(35)	First Lien Senior Secured Loan	SOFR		5.75	%		10.27	%	5/31/2028	$	10,557		10,496		10,557
Beacon Specialized Living (12)(15)(19)(35)	First Lien Senior Secured Loan	SOFR		5.50	%		9.83	%	3/25/2028	$	8,955		8,871		8,955
EHE Health (12)(15)(19)(29)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.50	%		9.83	%	8/7/2030	$	24,688		24,446		24,441
HealthDrive (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		6.10	%		10.46	%	8/20/2029	$	18,516		18,516		18,516
Pharmacy Partners (12)(19)(32)(34)(35)	First Lien Senior Secured Loan	SOFR		6.50	%		11.01	%	2/28/2029	$	21,835		21,599		21,835
Red Nucleus (16)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.25	%		9.58	%	10/17/2031	$	12,000		11,851		11,850
SunMed Group Holdings, LLC (12)(16)(19)	First Lien Senior Secured Loan	SOFR		5.60	%		10.19	%	6/16/2028	$	9,435		9,435		9,435
WellSky (18)(34)	First Lien Senior Secured Loan	SOFR		3.11	%		7.47	%	3/10/2028	$	1,990		1,997		2,001
Healthcare & Pharmaceuticals Total												$	108,375	$	108,754		814.0	%

86

						Interest			Maturity					Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Principal (9)		Cost		Value		Equity (4)
U.S. Dollars
High Tech Industries
Applitools (16)(19)(26)	First Lien Senior Secured Loan	SOFR	6.25% PIK				10.58	%	5/25/2029	$	12,354		12,282		12,168
Black Mountain (12)(18)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.00	%		9.33	%	10/7/2030	$	20,000		19,852		19,850
E-Tech Group (12)(15)(19)(35)	First Lien Senior Secured Loan - Revolver	SOFR		5.50	%		9.86	%	4/9/2030	$	7,959		7,886		7,880
Gainwell Acquisition (12)(16)	First Lien Senior Secured Loan	SOFR		4.20	%		8.70	%	10/1/2027	$	2,745		2,652		2,666
Element Buyer, Inc. (12)(15)(19)(35)(36)	First Lien Senior Secured Loan	SOFR		5.85	%		10.21	%	7/19/2026	$	24,871		24,871		24,871
Element Buyer, Inc. (12)(15)(19)(34)	First Lien Senior Secured Loan - Delayed Draw	SOFR		5.85	%		10.21	%	7/19/2026	$	10,738		10,738		10,738
Logrhythm (15)(19)(35)	First Lien Senior Secured Loan	SOFR		7.50	%		11.86	%	7/2/2029	$	7,955		7,734		7,717
NearMap (15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.00	%		9.63	%	12/9/2029	$	16,206		16,119		16,206
PayRange (15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.25	%		9.61	%	10/31/2030	$	11,375		11,262		11,261
Proofpoint (12)(17)	First Lien Senior Secured Loan	SOFR		3.00	%		7.36	%	8/31/2028	$	1,980		1,984		1,992
SensorTower (12)(19)(31)(34)(35)	First Lien Senior Secured Loan	SOFR		7.50	%		11.85	%	3/15/2029	$	21,482		21,229		21,482
Superna Inc. (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		6.50	%		10.93	%	3/6/2028	$	33,114		32,847		32,782
High Tech Industries Total												$	169,456	$	169,613		1269.5	%
Hotel, Gaming & Leisure
Aimbridge Acquisition Co., Inc. (7)(14)(12)(18)(19)	Second Lien Senior Secured Loan	SOFR		7.76	%		12.33	%	2/1/2027	$	6,000		5,696		600
Awayday (12)(15)(19)(29)(34)(35)	First Lien Senior Secured Loan	SOFR		5.25	%		9.58	%	9/6/2031	$	24,938		24,691		24,813
City BBQ (12)(15)(19)(29)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.45	%		9.87	%	9/4/2030	$	22,693		22,496		22,693
Concert Golf Partners Holdco (12)(16)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		4.75	%		9.13	%	4/1/2030	$	20,280		20,022		20,280
Concert Golf Partners Holdco LLC (16)(19)(36)	First Lien Senior Secured Loan - Delayed Draw	SOFR		4.75	%		9.13	%	4/1/2030	$	4,127		4,127		4,127
Pollo Tropical (15)(19)(35)(36)	First Lien Senior Secured Loan	SOFR		5.25	%		9.88	%	10/23/2029	$	4,250		4,197		4,197
Pyramid Global Hospitality (12)(19)(24)(34)(35)	First Lien Senior Secured Loan	SOFR		5.25	%		9.88	%	1/19/2028	$	15,720		15,420		15,720
Hotel, Gaming & Leisure Total												$	96,649	$	92,430		691.8	%
Media: Diversified & Production
Internet Brands (12)(17)	First Lien Senior Secured Loan	SOFR		4.25	%		8.82	%	5/3/2028	$	2,970		2,960		2,975
Media: Diversified & Production Total												$	2,960	$	2,975		22.3	%
Retail
New Look (Delaware) Corporation (12)(15)(19)	First Lien Senior Secured Loan	SOFR		5.65	%		9.98	%	5/26/2028	$	9,458		9,207		9,458
Petco (12)(16)	First Lien Senior Secured Loan	SOFR		3.51	%		7.84	%	3/3/2028	$	2,000		1,876		1,947
Thrasio, LLC (15)(19)(26)	First Lien Senior Secured Loan	SOFR	10.26% PIK				14.89	%	6/18/2029	$	3,360		3,360		2,956
Thrasio, LLC (15)(19)(26)	First Lien Senior Secured Loan	SOFR	10.26% PIK				14.89	%	6/18/2029	$	1,067		1,067		1,067
Thrasio, LLC (14)(19)	Equity Interest	—	—			—			—		52		5,369		1,910
Thrasio, LLC (14)(19)	Equity Interest	—	—			—			—		6		597		213
Thrasio, LLC (14)(19)	Equity Interest	—	—			—			—		4,098		—		—
Retail Total												$	21,476	$	17,551		131.4	%

87

						Interest			Maturity					Market		% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)			Rate			Date	Principal (9)		Cost		Value		Equity (4)
U.S. Dollars
Services: Business
Allbridge (12)(15)(19)(35)	First Lien Senior Secured Loan	SOFR		5.75	%		10.08	%	6/5/2030	$	17,435		17,314		17,435
AMI (12)(16)(19)(29)(34)(35)	First Lien Senior Secured Loan	SOFR		5.25	%		9.69	%	10/17/2031	$	22,000		21,836		21,835
Avalon Acquiror, Inc. (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		6.25	%		10.58	%	3/10/2028	$	32,054		31,865		31,413
TEI Holdings Inc. (17)(29)(35)	First Lien Senior Secured Loan	SOFR		4.00	%		8.43	%	4/9/2031	$	10,589		10,634		10,655
Datix Bidco Limited (17)(19)(35)	First Lien Senior Secured Loan	SOFR		5.50	%		9.93	%	4/30/2031	$	6,000		5,910		6,000
Dealer Service Network (12)(15)(19)(34)(35)	First Lien Senior Secured Loan			5.75	%		10.34	%	2/9/2027	$	8,750		8,665		8,706
Discovery Senior Living (12)(15)(19)(35)	First Lien Senior Secured Loan	SOFR		5.50	%		9.88	%	3/18/2030	$	16,873		16,732		16,873
Discovery Senior Living (15)(19)(36)(36)	First Lien Senior Secured Loan - Delayed Draw	SOFR		5.50	%		9.88	%	3/18/2030	$	2,823		2,823		2,823
DTIQ (12)(13)(19)(29)(34)(35)	First Lien Senior Secured Loan	SOFR		7.50	%		11.86	%	9/30/2029	$	16,958		16,665		16,661
Easy Ice (15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.40	%		9.99	%	10/30/2030	$	10,482		10,326		10,325
Smartronix (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR		6.10	%		10.35	%	11/23/2028	$	12,804		12,656		12,804
Smartronix (12)(15)(19)(36)	First Lien Senior Secured Loan	SOFR		6.10	%		10.35	%	11/23/2028	$	8,127		8,127		8,127
Smartronix (15)(19)(35)	First Lien Senior Secured Loan	SOFR		6.10	%		10.35	%	11/23/2028	$	8,663		8,491		8,663
Orion (15)(19)(34)(35)(36)	First Lien Senior Secured Loan	SOFR		5.25	%		9.77	%	3/19/2027	$	12,500		12,360		12,359
Services: Business Total												$	184,404	$	184,679		1382.3	%
Services: Consumer
Eagle Parent Corp (12)(17)	First Lien Senior Secured Loan	SOFR		4.25	%		8.58	%	4/2/2029	$	3,276		3,269		3,224
MZR Buyer, LLC (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		6.85	%		11.21	%	12/22/2026	$	27,229		27,190		26,412
Services: Consumer Total												$	30,459	$	29,636		221.8	%
Telecommunications
Inmarsat (12)(17)	First Lien Senior Secured Loan	SOFR		4.50	%		8.86	%	9/27/2029	$	1,985		1,887		1,748
Meriplex Communications, Ltd. (12)(16)(19)(34)	First Lien Senior Secured Loan	SOFR		5.10	%		9.46	%	7/17/2028	$	14,830		14,688		14,607
Taoglas (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		7.25	%		11.58	%	2/28/2029	$	18,465		18,226		18,188
Telecommunications Total												$	34,801	$	34,543		258.6	%
Transportation: Cargo
A&R Logistics, Inc. (12)(15)(19)(26)(34)(35)	First Lien Senior Secured Loan	SOFR	5.50% (1.25% PIK)				11.21	%	8/3/2026	$	29,235		29,235		28,066
Gulf Winds International (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR		7.60	%		11.96	%	12/16/2028	$	14,088		13,856		13,630
Gulf Winds International (12)(15)(19)(35)(36)	First Lien Senior Secured Loan	SOFR		7.60	%		11.96	%	12/16/2028	$	15,914		15,749		15,395
RoadOne (15)(19)(34)	First Lien Senior Secured Loan	SOFR		6.25	%		10.84	%	12/29/2028	$	6,899		6,757		6,899
RoadOne (18)(19)(34)	First Lien Senior Secured Loan - Delayed Draw	SOFR		6.25	%		10.77	%	12/29/2028	$	1,060		1,059		1,060
Transportation: Cargo Total												$	66,656	$	65,050		486.8	%
Transportation: Consumer
PrimeFlight Acquisition LLC (12)(15)(19)	First Lien Senior Secured Loan	SOFR		5.50	%		9.83	%	5/1/2029	$	6,539		6,539		6,539
PrimeFlight Acquisition LLC (12)(15)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.50	%		10.58	%	5/1/2029	$	22,885		22,444		22,885
Transportation: Consumer Total												$	28,983	$	29,424		220.2	%
Utilities: Water
Vessco Water (16)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		4.75	%		9.11	%	7/24/2031	$	7,500		7,427		7,500
Utilities: Water Total												$	7,427	$	7,500		56.1	%
Wholesale
Abracon Group Holding, LLC. (16)(19)(26)(34)	First Lien Senior Secured Loan	SOFR	2.05% (4.60% PIK)				11.30	%	7/6/2028	$	11,899		11,758		9,519
Blackbird Purchaser, Inc. (16)(19)(35)	First Lien Senior Secured Loan	SOFR		5.50	%		9.83	%	12/19/2030	$	5,364		5,364		5,364
Hultec (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR		5.65	%		9.98	%	3/31/2029	$	6,276		6,131		6,276
SureWerx (16)(19)(34)(35)	First Lien Senior Secured Loan	SOFR		5.25	%		9.58	%	12/28/2029	$	8,219		8,068		8,219
Wholesale Total												$	31,321	$	29,378		219.9	%
Total												$	1,410,934	$	1,399,241		10473.4	%

88

(1)The investments bear interest at a rate that may be determined by reference to the Secured Overnight Financing Rate (“SOFR”) which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind (“PIK”). For each, the Company has provided the PIK or the spread over SOFR and the current weighted average interest rate in effect at December 31, 2024. Certain investments are subject to a SOFR interest rate floor.

(2)Tick mark not used.

(3)Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee.

(4)Percentages are based on SLP's net assets (in thousands) of $(13,360) as of December 31, 2024.

(5)Tick mark not used.

(6)Tick mark not used.

(7)Loan was on non-accrual status as of December 31, 2024.

(8)Tick mark not used.

(9)Tick mark not used.

(10)Tick mark not used.

(11)Tick mark not used.

(12)Assets or a portion thereof are pledged as collateral for the 2018-1 Issuer.

(13)Loan includes interest rate floor of 3.50%.

(14)Non-income producing.

(15)Loan includes interest rate floor of 1.00%.

(16)Loan includes interest rate floor of 0.75%.

(17)Loan includes interest rate floor of 0.50%.

(18)Loan includes interest rate floor of 0.00%.

(19)Security valued using unobservable inputs (Level 3).

(20)Tick mark not used.

(21)Tick mark not used.

(22)Tick mark not used.

(23)Tick mark not used.

(24)Loan includes interest rate floor of 1.25%.

(25)Tick mark not used.

(26)Denotes that all or a portion of the debt investment includes PIK interest during the period.

(27)Tick mark not used.

(28)Tick mark not used.

(29)Tick mark not used.

(30)Tick mark not used.

(31)Loan includes interest rate floor of 2.00%.

(32)Loan includes interest rate floor of 1.50%.

(33)Tick mark not used.

(34)Assets or a portion thereof are pledged as collateral for the 2023-1 Issuer.

(35)Assets or a portion thereof are pledged as collateral for the 2024-1 Issuer.

(36)Assets or a portion thereof are pledged as collateral for the MM CLO WH 3 Credit Facility.

89

Below is the financial information for SLP:

Selected Balance Sheet Information

	As of		As of
	March 31, 2025		December 31, 2024
ASSETS
Investments at fair value (amortized cost of $1,438,322 and $1,410,934, respectively)	$	1,424,630	$	1,399,241
Cash and cash equivalents		7,083		5,331
Restricted cash and cash equivalents		101,166		103,663
Prepaid expenses		4,128		4,245
Deferred financing costs (net of accumulated amortization of $57 and $11, respectively)		1,443		1,489
Interest receivable on investments		10,086		8,930
Receivable for sales and paydowns of investments		1,170		5,301
Total assets	$	1,549,706	$	1,528,200
LIABILITIES
Debt (net of unamortized debt issuance costs of $7,205 and $7,369, respectively)	$	1,231,295	$	1,188,131
Subordinated notes payable to members		273,870		293,000
Interest payable on debt		16,628		25,096
Interest payable on subordinated notes payable to members		7,330		7,488
Payable for investments purchased		8,359		21,093
Distributions payable to members		1,500		4,732
Accounts payable and accrued expenses		1,977		2,020
Total liabilities	$	1,540,959	$	1,541,560
EQUITY
Members’ equity (deficit)		8,747		(13,360	)
Total Members' equity (deficit)	$	8,747	$	(13,360	)
Total liabilities and members’ equity	$	1,549,706	$	1,528,200

Selected Statement of Operations Information

	For the Three Months Ended
	March 31, 2025			March 31, 2024
Investment income
Interest income	$	38,112		$	26,664
Total investment income		38,112			26,664
Expenses
Interest and debt financing expenses		22,585			16,097
Interest expense on subordinated notes payable to members		7,331			5,898
Professional fees and other expenses		2,203			1,477
Total expenses		32,119			23,472
Net investment income		5,993			3,192
Net realized and unrealized gains (losses)
Net realized gain (loss) on investments		(4,517	)		666
Net realized loss on extinguishment of debt		—			(1,139	)
Net change in unrealized appreciation on members subordinated notes		24,130			—
Net change in unrealized appreciation on investments		(1,999	)		(3,322	)
Total net gain (loss)		17,614			(3,795	)
Net increase (decrease) from operations		23,607			(603	)
Less: net increase attributable to noncontrolling interests		—			66
Net increase (decrease) in members' equity from operations	$	23,607		$	(537	)

90

Note 4. Fair Value Measurements

Fair Value Disclosures

The following table presents fair value measurements of investments by major class, cash equivalents and derivatives as of March 31, 2025, according to the fair value hierarchy:

	Fair Value Measurements
		Level 1			Level 2				Level 3			Measured at Net Asset Value (2)			Total
Investments:
First Lien Senior Secured Loans	$	—		$		7,519		$		1,565,603	$		6,371	$		1,579,493
Second Lien Senior Secured Loans		—			—					20,350		—				20,350
Subordinated Debt		—			—					82,777		—				82,777
Preferred Equity		—			—					166,144		—				166,144
Equity Interests		—			—					216,416			10,483			226,899
Warrants		—			—					628		—				628
Subordinated Notes Investment Vehicles (1)		—			—					327,659		—				327,659
Preferred Equity Interests Investment Vehicles (1)		—			—				—				701			701
Equity Interests Investment Vehicles (1)		—			—				—				60,294			60,294
Total Investments	$	—		$		7,519		$		2,379,577	$		77,849	$		2,464,945
Cash equivalents	$		58,269	$	—			$	—		$	—		$		58,269
Forward currency exchange contracts (asset)	$	—		$		1,471		$	—		$	—		$		1,471
Forward currency exchange contracts (liability)	$	—		$		(39	)	$	—		$	—		$		(39	)
Interest rate swap	$	—		$		5,371		$	—		$	—		$		5,371

(1)Includes debt and equity investment in ISLP and SLP.

(2)In accordance with ASC Subtopic 820-10, Fair Value Measurements and Disclosures, or ASC 820-10, certain investments are measured using the net asset value per share (or its equivalent) as a practical expedient for fair value, and have not been classified in the fair value hierarchy.

The following table presents fair value measurements of investments by major class, cash equivalents and derivatives as of December 31, 2024, according to the fair value hierarchy:

	Fair Value Measurements
											Measured at
											Net Asset
	Level 1			Level 2				Level 3			Value (2)			Total
Investments:
First Lien Senior Secured Loan	$	—		$		7,604		$		1,543,286	$		6,933	$	1,557,823
Second Lien Senior Secured Loan		—			—					30,104		—			30,104
Subordinated Debt		—			—					53,350		—			53,350
Preferred Equity		—			—					170,876		—			170,876
Equity Interest		—			—					219,210			11,405		230,615
Warrants		—			—					628		—			628
Subordinated Note Investment Vehicles (1)		—			—					337,224		—			337,224
Preferred Equity Interest Investment Vehicles (1)		—			—				—				10		10
Equity Interest Investment Vehicles (1)		—			—				—				50,559		50,559
Total Investments	$	—		$		7,604		$		2,354,678	$		68,907	$	2,431,189
Cash equivalents	$		103,582	$	—			$	—		$	—		$	103,582
Forward currency exchange contracts (asset)	$	—		$		4,690		$	—		$	—		$	4,690
Forward currency exchange contracts (liability)	$	—		$		(1,185	)	$	—		$	—		$	(1,185	)

(1)Includes debt and equity investments in ISLP and SLP

91

(2)In accordance with ASC Subtopic 820‑10, Fair Value Measurements and Disclosures, or ASC 820‑10, certain investments are measured using the net asset value per share (or its equivalent) as a practical expedient for fair value, and have not been classified in the fair value hierarchy.

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the three months ended March 31, 2025:

	First Lien						Second Lien			Subordinated
	Senior						Senior			Notes in
	Secured			Equity			Secured			Investment			Preferred			Subordinated					Total
	Loans			Interests			Loans			Vehicles (1)			Equity			Debt			Warrants		Investments
Balance as of January 1, 2025	$	1,543,286		$	219,210		$	30,104		$	337,224		$	170,876		$	53,350		$	628	$	2,354,678
Purchases of investments and other adjustments to cost		244,435			1,026			—			2,500			—			23,840			—		271,801
Paid-in-kind interest income		3,713			—			—			—			28			1,675			—		5,416
Net accretion of discounts (amortization of premiums)		1,462			(6	)		24			—			—			66			—		1,546
Principal repayments and sales of investments		(223,949	)		(4,877	)		(9,597	)		—			(7,300	)		—			—		(245,723	)
Net change in unrealized appreciation on investments		(660	)		1,050			18,857			(12,065	)		9,851			(1,223	)		—		15,810
Net realized gain (loss) on investments		(2,684	)		13			(19,038	)		—			(2,243	)		1			—		(23,951	)
Reclassifications		—			—			—			—			(5,068	)		5,068			—		—
Balance as of March 31, 2025	$	1,565,603		$	216,416		$	20,350		$	327,659		$	166,144		$	82,777		$	628	$	2,379,577
Change in unrealized appreciation attributable to investments still held at March 31, 2025	$	(3,683	)	$	2,798		$	(22	)	$	(12,065	)	$	10,458		$	(1,223	)	$	—	$	(3,737	)

(1)Represents debt investment in ISLP and SLP.

Transfers between levels, if any, are recognized at the beginning of the year in which transfers occur. For the three months ended March 31, 2025, transfers from Level 2 to Level 3, if any, were primarily due to decreased price transparency. For the three months ended March 31, 2025, transfers from Level 3 to Level 2, if any, were primarily due to increased price transparency.

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the year ended December 31, 2024:

	First Lien						Second Lien			Subordinated
	Senior						Senior			Notes in
	Secured			Equity			Secured			Investment		Structured			Preferred			Subordinated						Total
	Loans			Interests			Loans			Vehicles (1)		Products			Equity			Debt			Warrants			Investments
Balance as of January 1, 2024	$	1,442,988		$	221,355		$	68,439		$	306,724	$	22,618		$	104,428		$	45,877		$	511		$	2,212,940
Purchases of investments and other adjustments to cost		1,433,627			38,156			—			30,500		—			67,221			5,984			—			1,575,488
Paid-in-kind interest		22,258			—			268			—		—			753			2,907			—			26,186
Net accretion of discounts (amortization of premiums)		4,748			133			(7	)		—		—			3			152			—			5,029
Principal repayments and sales of investments		(1,354,691	)		(22,711	)		(21,304	)		—		(22,414	)		(15,470	)		—			—			(1,436,590	)
Net change in unrealized appreciation on investments		8,089			(3,008	)		(17,306	)		—		1,433			11,118			(1,569	)		597			(646	)
Net realized gains (losses) on investments		(9,134	)		(1,531	)		14			—		(1,637	)		2,603			(1	)		(480	)		(10,166	)
Transfers out of Level 3		(6,619	)		(10,944	)		—			—		—			—			—			—			(17,563	)
Reclassifications		2,020			(2,240	)		—			—		—			220			—			—			—
Balance as of December 31, 2024	$	1,543,286		$	219,210		$	30,104		$	337,224	$	—		$	170,876		$	53,350		$	628		$	2,354,678
Change in unrealized appreciation attributable to investments still held at December 31, 2024	$	(1,665	)	$	732		$	(17,046	)	$	—	$	—		$	14,699		$	(1,569	)	$	629		$	(4,220	)

(1)Represents debt investment in ISLP and SLP.

Transfers between levels, if any, are recognized at the beginning of the year in which transfers occur. For the year ended December 31, 2024, transfers from Level 2 to Level 3, if any, were primarily due to decreased price transparency. For the year ended December 31, 2024, transfers from Level 3 to Level 2, if any, were primarily due to increased price transparency.

92

Significant Unobservable Inputs

ASC 820 requires disclosure of quantitative information about the significant unobservable inputs used in the valuation of assets and liabilities classified as Level 3 within the fair value hierarchy. Disclosure of this information is not required in circumstances where a valuation (unadjusted) is obtained from a third-party pricing service and the information regarding the unobservable inputs is not reasonably available to the Company and as such, the disclosures provided below exclude those investments valued in that manner.

The valuation techniques and significant unobservable inputs used in Level 3 fair value measurements of assets as of March 31, 2025 were as follows:

	As of March 31, 2025
				Significant	Range of Significant
	Fair Value of			Unobservable	Unobservable Inputs
	Level 3 Assets (1)		Valuation Technique	Inputs	(Weighted Average (2))
First Lien Senior Secured Loans	$	1,360,523	Discounted cash flows	Comparative Yields	6.0		%	—	19.9	%	(10.9%)
First Lien Senior Secured Loans		75,037	Comparable company multiple	EBITDA Multiple		5.3	x	—	12.1	x	(9.3x)
First Lien Senior Secured Loans		3,492	Discounted cash flows	Discount Rate					17.7	%
First Lien Senior Secured Loans		12,052	Collateral coverage	Recovery Rate					100.0	%
Second Lien Senior Secured Loans		20,350	Discounted cash flows	Comparative Yields		13.3	%	—	13.6	%	(13.5%)
Subordinated Notes in Investment Vehicles		327,659	Collateral coverage	Recovery Rate		91.9	%		100.0	%	(96.6%)
Subordinated Debt		64,632	Discounted cash flows	Comparative Yields		11.9	%	—	17.6	%	(16.7%)
Equity Interests		130,957	Discounted cash flows	Discount Rate		13.4	%	—	17.7	%	(15.0%)
Equity Interests		74,346	Comparable company multiple	EBITDA Multiple		3.9	x	—	26.0	x	(12.0x)
Equity Interests		7,489	Comparable company multiple	Revenue Multiple		0.7	x	—	14.5	x	(9.6x)
Equity Interests		1,168	Comparable company multiple	Book Value Multiple					1.0	x
Preferred equity		72,635	Comparable company multiple	EBITDA Multiple		6.7	x	—	15.3	x	(11.4x)
Preferred equity		46,403	Comparable company multiple	Revenue Multiple		4.0	x	—	11.3	x	(8.2x)
Preferred equity		42,253	Comparable company multiple	Book Value Multiple					1.0	x
Preferred equity		4,853	Discounted cash flows	Comparative Yields					13.1	%
Warrants		628	Discounted cash flows	Discount Rate					25.0	%
Total investments	$	2,244,477

(1)Included within the Level 3 assets of $2,379,577 is an amount of $135,100 for which the Advisor did not develop the unobservable inputs for the determination of fair value (examples include single source quotation and prior or pending transactions such as investments originated in the quarter or imminent payoffs).

(2)Weighted average is calculated by weighing the significant unobservable input by the relative fair value of each investment in the category.

The Company used the income approach and market approach to determine the fair value of certain Level 3 assets as of March 31, 2025. The significant unobservable inputs used in the income approach are the comparative yield and discount rate. The comparative yield and discount rate are used to discount the estimated future cash flows expected to be received from the underlying investment. An increase/decrease in the comparative yield or discount rate would result in a decrease/increase, respectively, in the fair value. The significant unobservable inputs used in the market approach are the comparable company multiple and the recovery rate. The multiple is used to estimate the enterprise value of the underlying investment. An increase/decrease in the multiple would result in an increase/decrease, respectively, in the fair value. The recovery rate represents the extent to which proceeds can be recovered. An increase/decrease in the recovery rate would result in an increase/decrease, respectively, in the fair value.

93

The valuation techniques and significant unobservable inputs used in Level 3 fair value measurements of assets as of December 31, 2024 were as follows:

	As of December 31, 2024
				Significant	Range of Significant
	Fair Value of			Unobservable	Unobservable Inputs
	Level 3 Assets (1)		Valuation Technique	Inputs	(Weighted Average (2))
First Lien Senior Secured Loans	$	1,223,142	Discounted cash flows	Comparative Yields		8.2	%	—	24.2	%	(11.5%)
First Lien Senior Secured Loans		74,318	Comparable company multiple	EBITDA Multiple		5.3	x	—	11.9	x	(9.4x)
First Lien Senior Secured Loans		4,875	Discounted cash flows	Discount Rate					18.1	%
First Lien Senior Secured Loans		9,219	Collateral coverage	Recovery Rate					100.0	%
Second Lien Senior Secured Loans		28,349	Discounted cash flows	Comparative Yields		13.8	%	—	14.0	%	(13.9%)
Second Lien Senior Secured Loans		1,755	Comparable company multiple	EBITDA Multiple		6.5	x	—	10.0	x	(7.2x)
Subordinated Notes in Investment Vehicles		337,224	Collateral coverage	Recovery Rate					100.0	%
Subordinated Debt		48,253	Discounted cash flows	Comparative Yields		12.1	%	—	16.6	%	(15.6%)
Equity Interests		129,620	Discounted cash flows	Discount Rate		13.4	%	—	18.1	%	(15.0%)
Equity Interests		68,452	Comparable company multiple	EBITDA Multiple		3.8	x	—	26.0	x	(11.5x)
Equity Interests		10,329	Comparable company multiple	Revenue Multiple		0.8	x	—	14.5	x	(7.2x)
Preferred equity		73,174	Comparable company multiple	EBITDA Multiple		6.8	x	—	15.3	x	(11.1x)
Preferred equity		42,873	Comparable company multiple	Revenue Multiple		4.0	x	—	11.1	x	(8.1x)
Preferred equity		4,752	Discounted cash flows	Comparative Yields					14.0	%
Warrants		628	Discounted cash flows	Discount Rate					25.0	%
Total investments	$	2,056,963

(1)Included within the Level 3 assets of $2,354,678 is an amount of $297,715 for which the Advisor did not develop the unobservable inputs for the determination of fair value (examples include single source quotation and prior or pending transactions such as investments originated in the quarter or imminent payoffs).

(2)Weighted average is calculated by weighing the significant unobservable input by the relative fair value of each investment in the category.

The Company used the income approach and market approach to determine the fair value of certain Level 3 assets as of December 31, 2024. The significant unobservable inputs used in the income approach are the comparative yield and discount rate. The comparative yield and discount rate are used to discount the estimated future cash flows expected to be received from the underlying investment. An increase/decrease in the comparative yield or discount rate would result in a decrease/increase, respectively, in the fair value. The significant unobservable inputs used in the market approach are the comparable company multiple and the recovery rate. The multiple is used to estimate the enterprise value of the underlying investment. An increase/ decrease in the multiple would result in an increase/decrease, respectively, in the fair value. The recovery rate represents the extent to which proceeds can be recovered. An increase/decrease in the recovery rate would result in an increase/decrease, respectively, in the fair value.

Debt Not Carried at Fair Value

Fair value is estimated by using market quotations or discounting remaining payments using applicable current market rates, which take into account changes in the Company’s marketplace credit ratings, or market quotes, if available. If the Company’s debt obligations were carried at fair value, the fair value and level would have been as follows:

		As of
	Level	March 31, 2025		December 31, 2024
2019-1 Debt	2	$	352,599	$	352,500
March 2026 Notes	2		294,176		291,280
October 2026 Notes	2		287,451		285,940
March 2030 Notes	2		344,070		—
Sumitomo Credit Facility	3		156,000		442,699
Total Debt		$	1,434,296	$	1,372,419

94

Note 5. Related Party Transactions

Investment Advisory Agreement

The Company entered into the first amended and restated investment advisory agreement as of November 14, 2018 (the “Prior Advisory Agreement”) with the Advisor, pursuant to which the Advisor manages the Company’s investment program and related activities. On November 28, 2018, the Board, including a majority of the Independent Directors, approved a second amended and restated advisory agreement (the “Amended Advisory Agreement”) between the Company and the Advisor. On February 1, 2019, stockholders approved the Amended Advisory Agreement which replaced the Prior Advisory Agreement.

Base Management Fee

The Company pays the Advisor a base management fee (the “Base Management Fee”), accrued and payable quarterly in arrears. The Base Management Fee is calculated at an annual rate of 1.5% (0.375% per quarter) of the average value of the Company’s gross assets (excluding cash and cash equivalents, but including assets purchased with borrowed amounts) at the end of each of the two most recently completed calendar quarters. Such amount shall be appropriately adjusted (based on the actual number of days elapsed relative to the total number of days in such calendar quarter) for any share issuance or repurchases by the Company during a calendar quarter. The Base Management Fee for any partial quarter will be appropriately prorated. Effective February 1, 2019, the base management fee has been revised to a tiered management fee structure so that the base management fee of 1.5% (0.375% per quarter) of the average value of the Company’s gross assets (excluding cash and cash equivalents, but including assets purchased with borrowed amounts) will continue to apply to assets held at an asset coverage ratio down to 200%, but a lower base management fee of 1.0% (0.25% per quarter) of the average value of the Company’s gross assets (excluding cash and cash equivalents, but including assets purchased with borrowed amounts) will apply to any amount of assets attributable to leverage decreasing the Company’s asset coverage ratio below 200%.

For the three months ended March 31, 2025 and 2024, management fees were $9.1 million and $8.8 million, respectively.

As of March 31, 2025 and December 31, 2024, $9.1 million and $9.2 million, respectively, remained payable related to the base management fee accrued in base management fee payable on the Consolidated Statements of Assets and Liabilities.

Incentive Fee

The incentive fee consists of two parts that are determined independently of each other such that one component may be payable even if the other is not.

The first part, the Incentive Fee based on income is calculated and payable quarterly in arrears as detailed below.

The second part, the capital gains incentive fee, is determined and payable in arrears as detailed below.

Incentive Fee on Pre-Incentive Fee Net Investment Income

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 Company receives from portfolio companies but excluding fees for providing managerial assistance) accrued during the calendar quarter, minus operating expenses for the quarter (including the Base Management Fee, any expenses payable under the Administration Agreement, and any interest expense and dividends paid on any 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 market discount, original issue discount (“OID”), debt instruments with PIK interest, preferred stock with PIK dividends and zero-coupon securities, accrued income that the Company has not yet received in cash.

Pre-incentive fee net investment income does not include any realized or unrealized capital gains or losses or unrealized capital appreciation or depreciation. Because of the structure of the incentive fee, it is possible that the Company may pay an incentive fee in a quarter where the Company incurs a loss. For example, if the Company receives pre-incentive fee net investment income in excess of the Hurdle rate for a quarter, the Company will pay the applicable incentive fee even if the Company has incurred a loss in that quarter due to realized and unrealized capital losses.

95

The incentive fee based on income is calculated and payable quarterly in arrears based on the aggregate pre-incentive fee net investment income in respect of the current calendar quarter and the eleven preceding calendar quarters (the “Trailing Twelve Quarters”). This calculation is referred to as the “Three-Year Lookback.”

Pre-incentive fee net investment income in respect of the relevant Trailing Twelve Quarters is compared to a “Hurdle Amount” equal to the product of (i) the hurdle rate of 1.5% per quarter (6% annualized) and (ii) the sum of our net assets (defined as total assets less indebtedness and before taking into account any incentive fees payable during the period) at the beginning of each applicable calendar quarter comprising the relevant Trailing Twelve Quarters. The Hurdle Amount will be calculated after making appropriate adjustments to our NAV at the beginning of each applicable calendar quarter for our subscriptions (which shall include all issuances by us of shares of our common stock, including issuances pursuant to the Company’s dividend reinvestment plan) and distributions during the applicable calendar quarter.

The quarterly incentive fee based on income is calculated, subject to the Incentive Fee Cap (as defined below), based on the amount by which (A) aggregate pre-incentive fee net investment income in respect of the relevant Trailing Twelve Quarters exceeds (B) the Hurdle Amount for such Trailing Twelve Quarters. The amount of the excess of (A) over (B) described in this paragraph for such Trailing Twelve Quarters is referred to as the “Excess Income Amount.” The incentive fee based on income that is paid to the Advisor in respect of a particular calendar quarter will equal the Excess Income Amount less the aggregate incentive fees based on income that were paid to the Advisor in the preceding eleven calendar quarters (or portion thereof) comprising the relevant Trailing Twelve Quarters.

The incentive fee based on income for each calendar quarter is determined as follows:

(i)No incentive fee based on income is payable to the Advisor for any calendar quarter for which there is no Excess Income Amount;

(ii)100% of the aggregate pre-incentive fee net investment income in respect of the Trailing Twelve Quarters with respect to that portion of such pre-incentive fee net investment income, if any, that exceeds the Hurdle Amount, but is less than or equal to an amount, which the Company refers to as the “Catch-up Amount,” determined as the sum of 1.8182% multiplied by our NAV at the beginning of each applicable calendar quarter comprising the relevant Trailing Twelve Quarters; and

(iii)17.5% of the aggregate pre-incentive fee net investment income in respect of the Trailing Twelve Quarters that exceeds the Catch-up Amount.

Incentive Fee Cap

The incentive fee based on income is subject to a cap (the “Incentive Fee Cap”). The Incentive Fee Cap in respect of any calendar quarter is an amount equal to 17.5% of the Cumulative Net Return (as defined below) during the relevant Trailing Twelve Quarters less the aggregate incentive fees based on income that were paid to the Advisor in the preceding eleven calendar quarters (or portion thereof) comprising the relevant Trailing Twelve Quarters.

“Cumulative Net Return” during the relevant Trailing Twelve Quarters means (x) the pre-incentive fee net investment income in respect of the relevant Trailing Twelve Quarters less (y) any Net Capital Loss, if any, in respect of the relevant Trailing Twelve Quarters. If, in any quarter, the Incentive Fee Cap is zero or a negative value, the Company will pay no incentive fee based on income to the Advisor in respect of that quarter. If, in any quarter, the Incentive Fee Cap for such quarter is a positive value but is less than the incentive fee based on income that is payable to the Advisor for such quarter calculated as described above, the Company will pay an incentive fee based on income to the Advisor equal to the Incentive Fee Cap in respect of such quarter. If, in any quarter, the Incentive Fee Cap for such quarter is equal to or greater than the incentive fee based on income that is payable to the Advisor for such quarter calculated as described above, the Company will pay an incentive fee based on income to the Advisor equal to the incentive fee calculated as described above for such quarter without regard to the Incentive Fee Cap.

“Net Capital Loss” in respect of a particular period means the difference, if positive, between (i) aggregate capital losses, whether realized or unrealized, in respect of such period and (ii) aggregate capital gains, whether realized or unrealized, in respect of such period.

For the three months ended March 31, 2025 and 2024, the Company incurred $2.2 million and $9.2 million, respectively, of income incentive fees (before waivers), which are included in incentive fees on the Consolidated Statements of Operations.

As of March 31, 2025 and December 31, 2024, there was $2.2 million and $4.7 million, respectively, related to the income incentive fee accrued in incentive fee payable on the Consolidated Statements of Assets and Liabilities.

96

The Amended Advisory Agreement approved by Stockholders on February 1, 2019 incorporates (i) a three-year lookback provision and (ii) a cap on quarterly income incentive fee payments based on net realized or unrealized capital loss, if any, during the applicable three-year lookback period.

Annual Incentive Fee Based on Capital Gains

The second part of the incentive fee is a capital gains incentive fee that will be determined and payable in arrears in cash as of the end of each fiscal year (or upon termination of the Amended Advisory Agreement, as of the termination date), and equals to 17.5% of our realized capital gains as of the end of the fiscal year. In determining the capital gains incentive fee payable to the Advisor, the Company calculates the cumulative aggregate realized capital gains and cumulative aggregate realized capital losses since our inception, and the aggregate unrealized capital depreciation as of the date of the calculation, as applicable, with respect to each of the investments in our portfolio. For this purpose, cumulative aggregate realized capital gains, if any, equals the sum of the differences between the net sales price of each investment, when sold, and the cost of such investment. Cumulative aggregate realized capital losses equals the sum of the amounts by which the net sales price of each investment, when sold, is less than the cost of such investment. Aggregate unrealized capital depreciation equals the sum of the difference, if negative, between the valuation of each investment as of the applicable calculation date and the cost of such investment. At the end of the applicable year, the amount of capital gains that serves as the basis for our calculation of the capital gains incentive fee equals the cumulative aggregate realized capital gains less cumulative aggregate realized capital losses, less aggregate unrealized capital depreciation, with respect to our portfolio of investments. If this number is positive at the end of such year, then the capital gains incentive fee for such year will equal to 17.5% of such amount, less the aggregate amount of any capital gains incentive fees paid in respect of our portfolio in all prior years.

There was no capital gains incentive fee payable to the Advisor under the Amended Advisory Agreement as of March 31, 2025 and December 31, 2024.

US GAAP requires that the incentive fee accrual consider the cumulative aggregate unrealized capital appreciation of investments or other financial instruments in the calculation, as an incentive fee would be payable if such unrealized capital appreciation were realized, even though such unrealized capital appreciation is not permitted to be considered in calculating the fee actually payable under the Amended Advisory Agreement (“GAAP Incentive Fee”). There can be no assurance that such unrealized appreciation will be realized in the future. Accordingly, such fee, as calculated and accrued, would not necessarily be payable under the Amended Advisory Agreement, and may never be paid based upon the computation of incentive fees in subsequent period.

For the three months ended March 31, 2025 and 2024, the Company accrued $0.0 million and $0.0 million, respectively, of incentive fees related to the GAAP Incentive Fee, which is included in incentive fees on the Consolidated Statements of Operations. As of March 31, 2025 and December 31, 2024, there was $0.0 million and $0.0 million related to the GAAP Incentive Fee accrued in incentive fee payable on the Consolidated Statements of Assets and Liabilities, respectively.

Administration Agreement

The Company has entered into an administration agreement (the “Administration Agreement”) with the advisor, pursuant to which the Administrator will provide the administrative services necessary for us to operate, and the Company will utilize the Administrator’s office facilities, equipment and recordkeeping services. Pursuant to the Administration Agreement, the Administrator has agreed to oversee our public reporting requirements and tax reporting and monitor our expenses and the performance of professional services rendered to us by others. The Administrator has also hired a sub-administrator to assist in the provision of administrative services. The Company will reimburse the Administrator for its costs and expenses and our allocable portion of overhead incurred by it in performing its obligations under the Administration Agreement, including certain compensation paid to or compensatory distributions received by our officers (including our Chief Compliance Officer and Chief Financial Officer) and any of their respective staff who provide services to us, operations staff who provide services to us, and internal audit staff, if any, to the extent internal audit performs a role in our Sarbanes-Oxley internal control assessment. Our allocable portion of overhead will be determined by the Administrator, which expects to use various methodologies such as allocation based on the percentage of time certain individuals devote, on an estimated basis, to the business and affairs of the Company, and will be subject to oversight by the Board.

The Company incurred expenses related to the Administrator of $0.7 million and $0.4 million for the three months ended March 31, 2025 and 2024, respectively, which is included in other general and administrative expenses on the Consolidated Statements of Operations. As of March 31, 2025 and December 31, 2024, respectively, there were $0.7 million and $0.8 million related to the Administrator that were payable and included in “accounts payable and accrued expenses” in the Consolidated Statements of Assets and Liabilities. The sub-administrator is paid its compensation for performing its sub-administrative services under the sub-administration agreement. The Company incurred expenses related to the sub-administrator of $0.2 million and $0.2 million for the three months ended March 31, 2025 and 2024, respectively, which is included in other general and administrative expenses on the Consolidated Statements of Operations. The Administrator will not seek reimbursement in the event that any such reimbursements would cause any distributions

97

to our stockholders to constitute a return of capital. In addition, the Administrator is permitted to delegate its duties under the Administration Agreement to affiliates or third parties and the Company will reimburse the expenses of these parties incurred and paid by the Advisor on our behalf.

Resource Sharing Agreement

The Company’s investment activities are managed by the Advisor, an investment adviser that is registered with the SEC under the Advisers Act. The Advisor is responsible for originating prospective investments, conducting research and due diligence investigations on potential investments, analyzing investment opportunities, negotiating and structuring our investments and monitoring our investments and portfolio companies on an ongoing basis.

The Advisor has entered into a Resource Sharing Agreement (the “Resource Sharing Agreement”) with Bain Capital Credit, LP (“Bain Capital Credit”), pursuant to which Bain Capital Credit provides the Advisor with experienced investment professionals (including the members of the Advisor’s Credit Committee) and access to the resources of Bain Capital Credit so as to enable the Advisor to fulfill its obligations under the Amended Advisory Agreement. Through the Resource Sharing Agreement, the Advisor intends to capitalize on the significant deal origination, credit underwriting, due diligence, investment structuring, execution, portfolio management and monitoring experience of Bain Capital Credit’s investment professionals. There can be no assurance that Bain Capital Credit will perform its obligations under the Resource Sharing Agreement. The Resource Sharing Agreement may be terminated by either party on 60 days’ notice, which if terminated may have a material adverse consequence on the Company’s operations.

Co-Investments

The Company will invest alongside our affiliates, subject to compliance with applicable regulations and our allocation procedures. Certain types of negotiated co-investments will be made only in accordance with the terms of the exemptive order the Company received from the SEC initially on August 23, 2016, as amended on March 23, 2018 and December 22, 2021 (the “Order”). Under the terms of the Order, a “required majority” (as defined in Section 57(o) of the 1940 Act) of our independent directors must be able to reach certain conclusions in connection with a co-investment transaction, including that (1) the terms of the proposed transaction are reasonable and fair to us and our stockholders and do not involve overreaching of us or our stockholders on the part of any person concerned, and (2) the transaction is consistent with the interests of our stockholders and is consistent with our Board’s approved criteria. In certain situations where co-investment with one or more funds managed by the Advisor or its affiliates is not covered by the Order, the personnel of the Advisor or its affiliates will need to decide which funds will proceed with the investment. Such personnel will make these determinations based on policies and procedures, which are designed to reasonably ensure that investment opportunities are allocated fairly and equitably among affiliated funds over time and in a manner that is consistent with applicable laws, rules and regulations.

Related Party Commitments

An affiliate of the Advisor is the investment manager to certain pooled investment vehicles which are investors in the Company. These investors held 11,822,432.66 and 11,822,432.66 shares of the Company at March 31, 2025 and December 31, 2024, respectively.

98

Non-Controlled/Affiliate and Controlled Affiliate Investments

Transactions during the three months ended March 31, 2025 in which the issuer was either an Affiliated Person, as defined in the 1940 Act, or an Affiliated Person that the Company is deemed to control are as follows:

Portfolio Company		Fair Value as of December 31, 2024				Gross Additions			Gross Reductions				Change in Unrealized Appreciation				Realized Gains (Losses)				Fair Value as of March 31, 2025			Dividend, Interest, and PIK Income				Other Income
Non-Controlled/affiliate investment
ADT Pizza, LLC Equity Interest	$		8,429		$		—	$		(3,360	)	$		(1,817	)	$		—		$		3,252	$		—		$		3
Ansett Aviation Training First Lien Senior Secured Loan			4,374				—			—				40				—				4,414			81				—
Ansett Aviation Training Equity Interest			8,617				—			—				377				—				8,994			—				5
Blackbrush Oil & Gas, L.P. Preferred Equity (1)			—				2,967			—				—				(2,967	)			—			—				—
DC Blox Equity Interest (1)			—				—			—				—				—				—			—				—
DC Blox First Lien Senior Secured Loan			1,408				54			—				(45	)			—				1,417			1				—
DC Blox Preferred Equity (1)			38,523				—			(59	)			540				—				39,004			—				—
DC Blox Preferred Equity (1)			5,230				—			(9	)			(13	)			—				5,208			—				—
DC Blox Preferred Equity (1)			4,277				—			(11	)			1,477				—				5,743			—				—
Direct Travel, Inc First Lien Senior Secured Loan			—				—			—				—				—				—			—				34
Walker Edison First Lien Senior Secured Loan - Delayed Draw (1)			—				398			—				—				—				398			—				—
Walker Edison Equity Interest (1)			—				—			—				—				—				—			—				—
Walker Edison First Lien Senior Secured Loan (1)			1,040				188			—				(1,228	)			—				—			—				—
Walker Edison First Lien Senior Secured Loan - Revolver (1)			3,182				—			(93	)			(719	)			—				2,370			(53	)			—
Walker Edison First Lien Senior Secured Loan - Delayed Draw (1)			278				446			—				—				—				724			—				—
Walker Edison First Lien Senior Secured Loan - Delayed Draw (1)			238				103			—				(341	)			—				—			—				—
Walker Edison First Lien Senior Secured Loan - Delayed Draw (1)			137				—			—				(137	)			—				—			(4	)			—
Total Non-Controlled/affiliate investment	$		75,733		$		4,156	$		(3,532	)	$		(1,866	)	$		(2,967	)	$		71,524	$		25		$		42
Controlled affiliate investment
Bain Capital Senior Loan Program, LLC Subordinated Note Investment Vehicles	$		146,495		$		2,500	$		—		$		(12,065	)	$		—		$		136,930	$		3,630		$		—
Bain Capital Senior Loan Program, LLC Preferred Equity Interest Investment Vehicles			10				—			—				691				—				701			225				—
Bain Capital Senior Loan Program, LLC Equity Interest Investment Vehicles			(4,849	)			—			—				10,936				—				6,087			638				—
BCC Jetstream Holdings Aviation (On II), LLC First Lien Senior Secured Loan (1)			6,933				—			—				(562	)			—				6,371			—				—
BCC Jetstream Holdings Aviation (On II), LLC Equity Interest (1)			—				—			—				—				—				—			—				—
BCC Jetstream Holdings Aviation (Off I), LLC Equity Interest (1)			11,405				—			—				(922	)			—				10,483			—				—
Gale Aviation (Offshore) Co Equity Interest			71,813				—			(230	)			(813	)			—				70,770			2,200				—
International Senior Loan Program, LLC Equity Interest Investment Vehicles			55,408				—			—				(1,201	)			—				54,207			1,048				—
International Senior Loan Program, LLC Subordinated Note Investment Vehicles			190,729				—			—				—				—				190,729			5,518				—
Legacy Corporate Lending HoldCo, LLC Equity Interest (1)			900				—			—				268				—				1,168			—				—
Legacy Corporate Lending HoldCo, LLC Preferred Equity			45,009				—			(6,750	)			3,994				—				42,253			675				—
Legacy Corporate Lending HoldCo, LLC Equity Interest (1)			—				—			—				—				—				—			—				—
Lightning Holdings B, LLC Equity Interest (1)			57,807				150			—				2,230				—				60,187			—				—
Parcel2Go First Lien Senior Secured Loan			54				3			—				(1	)			—				56			2				—
Parcel2Go Equity Interest (1)			—				—			—				—				—				—			—				—
Parcel2Go Preferred Equity (1)			—				—			—				—				—				—			—				—
Total Controlled affiliate investment	$		581,714		$		2,653	$		(6,980	)	$		2,555		$		—		$		579,942	$		13,936		$		—
Total	$		657,447		$		6,809	$		(10,512	)	$		689		$		(2,967	)	$		651,466	$		13,961		$		42

(1) Non-income producing.

99

Transactions during the year ended December 31, 2024 in which the issuer was either an Affiliated Person or an Affiliated Person that the Company is deemed to control are as follows:

	Fair Value														Fair Value
	as of								Change in			Realized			as of			Dividend,
	December 31,			Gross		Gross			Unrealized			Gains			December 31,			Interest, and			Other
Portfolio Company	2023			Additions		Reductions			Appreciation			(Losses)			2024			PIK Income			Income
Non-Controlled/affiliate investment
ADT Pizza, LLC Equity Interest (1)	$	12,801		$	—	$	—		$	(4,372	)	$	—		$	8,429		$	(63	)	$	—
Ansett Aviation Training First Lien Senior Secured Loan		4,817			—		—			(443	)		—			4,374			378			—
Ansett Aviation Training Equity Interest (1)		7,516			—		—			1,101			—			8,617			—			—
BCC Middle Market CLO 2018-1, LLC Equity Interest		22,618			—		(22,415	)		1,433			(1,636	)		—			821			—
Blackbrush Oil & Gas, L.P. Equity Interest (1)		1			—		—			(1	)		—			—			(28	)		—
Blackbrush Oil & Gas, L.P. Preferred Equity (1)		3,498			—		(3,469	)		(2,392	)		2,363			—			—			—
DC Blox Equity Interest (1)		—			—		—			—			—			—			—			—
DC Blox First Lien Senior Secured Loan		—			1,316		—			92			—			1,408			9			—
DC Blox Preferred Equity		—			37,900		—			623			—			38,523			67			—
DC Blox Preferred Equity		—			3,860		—			1,370			—			5,230			10			—
DC Blox Preferred Equity		—			11		—			4,266			—			4,277			13			—
Direct Travel, Inc First Lien Senior Secured Loan		4,841			—		(4,841	)		—			—			—			138			—
Direct Travel, Inc First Lien Senior Secured Loan - Delayed Draw		3,500			—		(3,500	)		—			—			—			100			—
Direct Travel, Inc First Lien Senior Secured Loan - Delayed Draw		1,782			—		(1,782	)		—			—			—			60			—
Direct Travel, Inc First Lien Senior Secured Loan		59,944			—		(59,944	)		—			—			—			2,027			—
Direct Travel, Inc First Lien Senior Secured Loan - Delayed Draw		5,775			—		(5,775	)		—			—			—			151			—
Direct Travel, Inc First Lien Senior Secured Loan		202			—		(202	)		—			—			—			6			—
Direct Travel, Inc Equity Interest (1)		10,280			—		(6,999	)		(10,281	)		7,000			—			—			—
Walker Edison Equity Interest (1)		421			—		—			(421	)		—			—			—			—
Walker Edison First Lien Senior Secured Loan (1)		5,972			461		—			(5,393	)		—			1,040			384			—
Walker Edison First Lien Senior Secured Loan - Revolver		3,182			—		—			—			—			3,182			343			—
Walker Edison First Lien Senior Secured Loan - Delayed Draw (1)		—			278		—			—			—			278			2			—
Walker Edison First Lien Senior Secured Loan - Delayed Draw (1)		—			1,941		—			(1,703	)		—			238			54			—
Walker Edison First Lien Senior Secured Loan - Delayed Draw (1)		821			52		—			(736	)		—			137			49			—
Total Non-Controlled/affiliate investment	$	147,971		$	45,819	$	(108,927	)	$	(16,857	)	$	7,727		$	75,733		$	4,521		$	—
Controlled affiliate investment
Bain Capital Senior Loan Program, LLC Subordinated Note Investment Vehicles	$	115,995		$	30,500	$	—		$	—		$	—		$	146,495		$	13,523		$	—
Bain Capital Senior Loan Program, LLC Preferred Equity Interest Investment Vehicles		(1,793	)		—		—			1,803			—			10			2,332			—
Bain Capital Senior Loan Program, LLC Equity Interest Investment Vehicles		(379	)		—		—			(4,470	)		—			(4,849	)		6,609			—
BCC Jetstream Holdings Aviation (On II), LLC First Lien Senior Secured Loan (1)		6,619			—		—			314			—			6,933			—			—
BCC Jetstream Holdings Aviation (On II), LLC Equity Interest (1)		—			—		—			—			—			—			—			—
BCC Jetstream Holdings Aviation (Off I), LLC Equity Interest (1)		10,944			—		—			461			—			11,405			—			—
Gale Aviation (Offshore) Co Equity Interest		88,419			—		(14,900	)		(1,706	)		—			71,813			10,799			—
International Senior Loan Program, LLC Equity Interest Investment Vehicles		66,140			—		—			(10,732	)		—			55,408			6,055			—
International Senior Loan Program, LLC Subordinated Note Investment Vehicles		190,729			—		—			—			—			190,729			25,622			—
Legacy Corporate Lending HoldCo, LLC Equity Interest (1)		810			90		—			—			—			900			—			—
Legacy Corporate Lending HoldCo, LLC Preferred Equity (1)		34,875			7,425		—			2,709			—			45,009			—			—
Legacy Corporate Lending HoldCo, LLC Equity Interest (1)		—			—		—			—			—			—			—			—
Lightning Holdings B, LLC Equity Interest (1)		44,653			8,410		—			4,744			—			57,807			—			—
Parcel2Go First Lien Senior Secured Loan		—			54		—			—			—			54			1			—
Parcel2Go Equity Interest (1)		—			—		—			—			—			—			—			—
Parcel2Go Preferred Equity (1)		—			—		—			—			—			—			—			—
Total Controlled affiliate investment	$	557,012		$	46,479	$	(14,900	)	$	(6,877	)	$	—		$	581,714		$	64,941		$	—
Total	$	704,983		$	92,298	$	(123,827	)	$	(23,734	)	$	7,727		$	657,447		$	69,462		$	—

(1) Non-income producing.

100

Note 6. Debt

In accordance with applicable SEC staff guidance and interpretations, as a BDC, with certain exceptions, effective February 2, 2019, the Company is permitted to borrow amounts such that its asset coverage ratio is at least 150% after such borrowing (if certain requirements are met), rather than 200%, as previously required. As of March 31, 2025 and December 31, 2024, the Company’s asset coverage ratio based on aggregated borrowings outstanding was 178.2% and 181.7%, respectively.

The Company’s outstanding borrowings as of March 31, 2025 and December 31, 2024 were as follows:

	As of March 31, 2025									As of December 31, 2024
		Total Aggregate			Principal						Total Aggregate			Principal
		Principal Amount			Amount			Carrying			Principal Amount			Amount			Carrying
		Committed			Outstanding			Value (1)			Committed			Outstanding			Value (1)
2019-1 Debt	$		352,500	$		352,500	$		351,391	$		352,500	$		352,500	$		351,359
March 2026 Notes			300,000			300,000			298,934			300,000			300,000			298,656
October 2026 Notes			300,000			300,000			297,894			300,000			300,000			297,556
March 2030 Notes			350,000			350,000			346,985			—			—			—
Sumitomo Credit Facility			855,000			156,000			156,000			855,000			442,699			442,699
Total Debt	$		2,157,500	$		1,458,500	$		1,451,204	$		1,807,500	$		1,395,199	$		1,390,270

(1)Carrying value represents aggregate principal amount outstanding less unamortized debt issuance costs.

The combined weighted average interest rate (excluding deferred upfront financing costs and unused fees) of the aggregate borrowings outstanding for the three months ended March 31, 2025 and year ended December 31, 2024 was 4.8% and 5.1%, respectively.

The combined weighted average borrowings outstanding for the three months ended March 31, 2025 and year ended December 31, 2024 were $1.4 billion and $1.3 billion, respectively.

The following table shows the contractual maturities of our debt obligations as of March 31, 2025:

	Payments Due by Period
				Less than									More than
		Total			1 year			1 — 3 years			3 — 5 years		5 years
2019-1 Debt	$		352,500	$		—	$		—	$		—	$	352,500
March 2026 Notes			300,000			300,000			—			—		—
October 2026 Notes			300,000			—			300,000			—		—
March 2030 Notes			350,000			—			—			350,000		—
Sumitomo Credit Facility			156,000			—			—			156,000		—
Total Debt Obligations	$		1,458,500	$		300,000	$		300,000	$		506,000	$	352,500

101

2019‑1 Debt

On August 28, 2019, the Company, through BCC Middle Market CLO 2019‑1 LLC (the “2019‑1 Issuer”), a Cayman Islands limited liability company and a wholly-owned and consolidated subsidiary of the Company, and BCC Middle Market CLO 2019‑1 Co-Issuer, LLC (the “Co-Issuer” and, together with the Issuer, the “Co-Issuers”), a Delaware limited liability company, completed its $501.0 million term debt securitization (the “2019‑1 CLO Transaction”). The notes issued in connection with the 2019‑1 CLO Transaction (the “2019‑1 Notes”) are secured by a diversified portfolio of the Co-Issuers consisting primarily of middle market loans, the majority of which are senior secured loans (the “2019‑1 Portfolio”). The Co-Issuers also issued Class A‑1L Loans (the “Loans” and, together with the 2019‑1 Notes, the “2019‑1 Debt”). The Loans are also secured by the 2019‑1 Portfolio. At the 2019‑1 Portfolio closing date, the 2019‑1 Portfolio was comprised of assets transferred from the Company and its consolidated subsidiaries. All transfers were eliminated in consolidation and there were no realized gains or losses recognized in the 2019‑1 CLO Transaction.

On November 30, 2021, the Co-Issuers refinanced the 2019‑1 CLO Transaction through a private placement of $410 million of senior secured and senior deferrable notes consisting of: (i) $282.5 million of Class A‑1‑R Senior Secured Floating Rate Notes, which currently bear interest at the applicable reference rate plus 1.50% per annum; (ii) $55 million of Class A‑2‑R Senior Secured Floating Rate Notes, which bear interest at the applicable reference rate plus 2.00% per annum; (iii) $47.5 million of Class B-R Senior Deferrable Floating Rate Notes, which bear interest at the applicable reference rate plus 2.60% per annum; and (iv) $25.0 million of Class C-R Senior Deferrable Floating Rate Notes, which bear interest at the applicable reference rate plus 3.75% per annum (collectively, the “2019‑1 CLO Reset Notes”). As part of the transactions, the 2019-1 Issuer was redomiciled from Cayman to Jersey. The 2019‑1 CLO Reset Notes are scheduled to mature on October 15, 2033 and the reinvestment period ends October 15, 2025. The Company retained $32.5 million of the Class B-R Notes and $25.0 million of the Class C-R Notes. The retained notes by the Company are eliminated in consolidation. The transaction resulted in a realized loss on the extinguishment of debt of $2.3 million from the acceleration of unamortized debt issuance costs. The obligations of the 2019-1 Issuer under the 2019-1 CLO Transaction are non-recourse to the Company.

On June 15, 2023, the Company entered into a Second Supplemental Indenture (“2019-1 Supplemental Indenture”), dated as of June 15, 2023, pursuant to Section 8.1(xxxi) of the Indenture, dated as of November 30, 2021, between BCC Middle Market CLO 2019-1, LTD, as issuer, and Wells Fargo Bank, National Association, as trustee. The 2019-1 Supplemental Indenture provides for, among other things, an adoption of an alternate reference rate of Term SOFR plus 0.26%, effective July 1, 2023.

The 2019‑1 CLO Reset Notes was executed through a private placement of the following 2019‑1 Debt:

						Interest rate at
2019-1 Debt	Principal Amount		Spread above Index			March 31, 2025
Class A-1-R	$	282,500		1.50	% + 3 Month SOFR		6.06	%
Class A-2-R		55,000		2.00	% + 3 Month SOFR		6.56	%
Class B-R		15,000		2.60	% + 3 Month SOFR		7.16	%
Total 2019-1 Debt		352,500
Membership Interests		102,250	Non-interest bearing			Not applicable
Total	$	454,750

The Company serves as portfolio manager of the 2019‑1 Issuer pursuant to a portfolio management agreement between the Company and the 2019‑1 Issuer. For so long as the Company serves as portfolio manager, the Company will not charge any management fee or subordinated interest to which it may be entitled.

During the reinvestment period, pursuant to the indenture and loan agreement governing the 2019‑1 Notes and Loans, respectively, all principal collections received on the underlying collateral may be used by the 2019‑1 Issuer to purchase new collateral under the direction of the Company in its capacity as portfolio manager of the 2019‑1 Issuer and in accordance with the 2019‑1 Issuer investment strategy and the terms of the indenture and loan agreement, as applicable.

The Company has agreed to hold on an ongoing basis the membership interests with an aggregate dollar purchase price at least equal to 5% of the aggregate amount of all obligations issued by the 2019‑1 Co-Issuers for so long as the 2019‑1 Debt remains outstanding.

102

The 2019‑1 Issuer pays ongoing administrative expenses to the trustee, independent accountants, legal counsel, rating agencies and independent managers in connection with developing and maintaining reports, and providing required services in connection with the administration of the 2019‑1 Issuer.

As of March 31, 2025, there were 56 first lien senior secured loans with a total fair value of approximately $452.7 million and cash of $49.9 million securing the 2019-1 Debt. As of December 31, 2024, there were 56 first lien and second lien senior secured loans with a total fair value of approximately $465.3 million and cash of $39.8 million securing the 2019-1 Debt. Assets that are pledged as collateral for the 2019-1 Debt are not directly available to the creditors of the Company to satisfy any obligations of the Company other than the Company’s obligations under the indenture and loan agreement governing the 2019-1 Debt. The creditors of the 2019-1 Co-Issuers have received security interests in such assets and such assets are not intended to be available to the creditors of the Company (or an affiliate of the Company). The 2019-1 Portfolio must meet certain requirements, including asset mix and concentration, term, agency rating, collateral coverage, minimum coupon, minimum spread and sector diversity requirements in the indenture and loan agreement governing the 2019-1 Debt. As of March 31, 2025, the Company was in compliance with its covenants related to the 2019-1 Debt.

Costs of the offering of $1.5 million were incurred in connection with the 2019‑1 CLO Reset Notes which have been recorded as debt issuance costs and presented as a reduction to the outstanding principal amount of the 2019‑1 Debt on the Consolidated Statements of Assets and Liabilities and are being amortized over the life using the effective interest method. The balance of the unamortized debt issuance costs was $1.1 million and $1.1 million as of March 31, 2025 and December 31, 2024, respectively.

For the three months ended March 31, 2025 and 2024, the components of interest expense related to the 2019‑1 Co-Issuers were as follows:

	For the Three Months Ended March 31,
	2025		2024
Borrowing interest expense	$	5,509	$	6,428
Unused facility fee		—		—
Amortization of deferred financing costs and upfront commitment fees		32		32
Total interest and debt financing expenses	$	5,541	$	6,460

March 2026 Notes

On March 10, 2021, the Company and U.S. Bank National Association (the “Trustee”), entered into an Indenture (the “Base Indenture”) and First Supplemental Indenture (the “First Supplemental Indenture,” and together with the Base Indenture, the “Indenture”) between the Company and the Trustee. The First Supplemental Indenture relates to the Company’s issuance of $300.0 million aggregate principal amount of its 2.95% notes due 2026 (the “March 2026 Notes”).

The March 2026 Notes will mature on March 10, 2026 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the Indenture. The March 2026 Notes bear interest at a rate of 2.95% per year payable semi-annually on March 10th and September 10th of each year, commencing on September 10, 2021. The March 2026 Notes are general unsecured obligations of the Company that rank senior in right of payment to all of the Company’s existing and future indebtedness that is expressly subordinated in right of payment to the March 2026 Notes, rank pari passu with all existing and future unsecured unsubordinated indebtedness issued by the Company, rank effectively junior to any of the Company’s secured indebtedness (including unsecured indebtedness that the Company later secures) to the extent of the value of the assets securing such indebtedness, and rank structurally junior to all existing and future indebtedness (including trade payables) incurred by the Company’s subsidiaries, financing vehicles or similar facilities.

The net proceeds to the Company were approximately $294.3 million, after deducting the underwriting discounts and commissions of $4.4 million and offering expenses of $1.3 million.

103

As of March 31, 2025 and December 31, 2024, the components of the carrying value of the March 2026 Notes were as follows:

	March 31, 2025			December 31, 2024
Principal amount of debt	$	300,000		$	300,000
Unamortized debt issuance cost		(611	)		(771	)
Original issue discount, net of accretion		(455	)		(573	)
Carrying value of March 2026 Notes	$	298,934		$	298,656

For the three months ended March 31, 2025 and 2024, the components of interest expense related to the March 2026 Notes were as follows:

	For the Three Months Ended March 31,
	2025		2024
Borrowing interest expense	$	2,213	$	2,213
Amortization of debt issuance cost		160		162
Accretion of original issue discount		118		120
Total interest and debt financing expenses	$	2,491	$	2,495

October 2026 Notes

On October 13, 2021, the Company and the Trustee entered into a Second Supplemental Indenture (the “Second Supplemental Indenture”) to the Indenture between the Company and the Trustee. The Second Supplemental Indenture relates to the Company’s issuance of $300.0 million aggregate principal amount of its 2.55% notes due 2026 (the “October 2026 Notes,” and together with the March 2026 Notes, the “2026 Notes”).

The October 2026 Notes will mature on October 13, 2026 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the Indenture. The October 2026 Notes bear interest at a rate of 2.55% per year payable semi-annually on April 13 and October 13 of each year, commencing on April 13, 2022. The October 2026 Notes are general unsecured obligations of the Company that rank senior in right of payment to all of the Company’s existing and future indebtedness that is expressly subordinated in right of payment to the October 2026 Notes, rank pari passu with all existing and future unsecured unsubordinated indebtedness issued by the Company, rank effectively junior to any of the Company’s secured indebtedness (including unsecured indebtedness that the Company later secures) to the extent of the value of the assets securing such indebtedness, and rank structurally junior to all existing and future indebtedness (including trade payables) incurred by the Company’s subsidiaries, financing vehicles or similar facilities.

The net proceeds to the Company were approximately $293.1 million, after deducting the underwriting discounts and commissions of $6.2 million and offering expenses of $0.7 million.

As of March 31, 2025 and December 31, 2024, the components of the carrying value of the October 2026 Notes were as follows:

	March 31, 2025			December 31, 2024
Principal amount of debt	$	300,000		$	300,000
Unamortized debt issuance cost		(1,122	)		(1,303	)
Original issue discount, net of accretion		(984	)		(1,141	)
Carrying value of October 2026 Notes	$	297,894		$	297,556

104

For the three months ended March 31, 2025 and 2024, the components of interest expense related to the October 2026 Notes were as follows:

	For the Three Months Ended March 31,
	2025		2024
Borrowing interest expense	$	1,913	$	1,913
Amortization of debt issuance cost		181		182
Accretion of original issue discount		157		160
Total interest and debt financing expenses	$	2,251	$	2,255

Sumitomo Credit Facility

On December 24, 2021, the Company entered into a senior secured revolving credit agreement (as amended to date, the “Sumitomo Credit Agreement” or the “Sumitomo Credit Facility”) as Borrower, with Sumitomo Mitsui Banking Corporation, as Administrative Agent and Sole Book Runner, and with Sumitomo Mitsui Banking Corporation and MUFG Union Bank, N.A., as Joint Lead Arrangers. The Credit Agreement is effective as of December 24, 2021.

The facility amount under the Sumitomo Credit Agreement is $300.0 million with an accordion provision to permit increases to the total facility amount up to $1.0 billion. Proceeds of the loans under the Sumitomo Credit Agreement may be used for general corporate purposes of the Company, including, without limitation, repaying outstanding indebtedness, making distributions, contributions and investments, and acquisition and funding, and such other uses as permitted under the Sumitomo Credit Agreement. The maturity date is December 24, 2026.

On July 6, 2022, the Company entered into the First Amendment to the Sumitomo Credit Agreement. The First Amendment provides for an upsize in the total commitments from lenders under the revolving credit facility governed by the Sumitomo Credit Agreement from $300.0 million to $385.0 million. The First Amendment also replaced the LIBOR benchmark provisions under the Sumitomo Credit Agreement with SOFR benchmark provisions, including applicable credit spread adjustments.

On July 22, 2022, the Company entered into the Increasing Lender/Joinder Lender Agreement (the “Joinder Agreement”), dated as of July 22, 2022, pursuant to Section 2.08(e) of the Sumitomo Credit Agreement. The Joinder Agreement provides for, among other things, an upsize in the total commitments from lenders under the revolving credit facility governed by the Sumitomo Credit Agreement from $385.0 million to $485.0 million.

On August 24, 2022, the Company entered into the Second Amendment, which provides for, among other things, an upsize in the total commitments from lenders under the Sumitomo Credit Agreement from $485.0 million to $635.0 million.

On December 14, 2022, the Company entered into a second Increasing Lender/Joinder Lender Agreement (the “Second Joinder Agreement”), dated as of December 14, 2022, pursuant to Section 2.08(e) of the Sumitomo Credit Agreement. The Second Joinder Agreement provides for, among other things, an upsize in the total commitments from lenders under the revolving credit facility governed by the Sumitomo Credit Agreement from $635.0 million to $665.0 million.

On May 20, 2024, the Company entered into the Third Amendment to the Sumitomo Credit Agreement (the “Third Amendment”). The Third Amendment provides for, among other things, (i) an extension of the revolver availability period from December 24, 2025 to May 19, 2028, (ii) an extension of the scheduled maturity date from December 24, 2026 to May 18, 2029, (iii) the conversion of a portion of the existing revolver availability into term loan availability, (iv) an upsize in the total facility amount from $665,000,000 to $855,000,000, (v) an increase in the accordion provision to permit increases to a total facility amount of up to $1,500,000,000, (vi) the reduction of the credit adjustment spread for term benchmark loans denominated in Dollars, from 0.10% for one-month tenor loans, 0.15% for three-month tenor loans and 0.25% for six-month tenor loans to 0.10% for all loan tenors, and (vii) the joinder of new lenders to the Sumitomo Credit Agreement.

Interest under the Sumitomo Credit Agreement for (i) loans for which the Company elects the base rate option, (A) if the borrowing base is equal to or greater than the product of 1.60 and the revolving credit exposure, is payable at an “alternate base rate” (which is the greater of zero and the highest of (a) the prime rate as published in the print edition of The Wall Street Journal, Money Rates Section, (b) the federal funds effective rate plus 0.5% and (c) the one-month Eurocurrency rate plus 1% per annum) plus 0.75% per annum and (B) if the borrowing base is less than the product of 1.60 and the revolving credit exposure, the alternate base rate plus 0.875% per annum; (ii) loans for which the Company elects the Eurocurrency option, (A) if the borrowing base is equal to or greater than the product of 1.60 and the revolving credit exposure, is payable at a rate equal to the Eurocurrency rate plus 1.75% per annum and (B) if the borrowing base is less than the product of 1.60 and the revolving credit exposure, is payable at a rate equal to the Eurocurrency

105

rate plus 1.875% per annum; and (iii) loans for which the Company elects the risk-free-rate option, (A) if the borrowing base is equal to or greater than the product of 1.60 and the revolving credit exposure, is payable at a rate equal to risk-free-rate plus 1.8693% per annum and (B) if the borrowing base is less than the product of 1.60 and the revolving credit exposure, is payable at a rate equal to risk-free-rate plus 1.9943% per annum. The Company pays a used commitment fee of 37.5 basis points (0.375%) on the average daily unused amount of the dollar commitment.

The Sumitomo Credit Agreement includes customary affirmative and negative covenants, including certain limitations on the incurrence of additional indebtedness and liens, as well as usual and customary events of default for revolving credit facilities of this nature. As of March 31, 2025, the Company was in compliance with its covenants related to the Sumitomo Credit Facility.

As of March 31, 2025 and December 31, 2024, there were $156.0 million and $442.7 million of borrowings under the Sumitomo Credit Facility.

For the three months ended March 31, 2025 and 2024, the components of interest expense related to the Sumitomo Credit Facility were as follows:

	For the Three Months Ended March 31,
	2025		2024
Borrowing interest expense	$	4,456	$	6,299
Unused facility fee		544		313
Accretion of original issue discount		258		234
Total interest and debt financing expenses	$	5,258	$	6,846

March 2030 Notes

On February 6, 2025, the Company and the Trustee entered into a Third Supplemental Indenture (the “Third Supplemental Indenture”) to the Indenture between the Company and the Trustee. The Third Supplemental Indenture relates to the Company’s issuance of $350.0 million aggregate principal amount of its 5.95% notes due 2030 (the “March 2030 Notes”).

The March 2030 Notes will mature on March 15, 2030 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the Indenture. The March 2030 Notes bear interest at a rate of 5.95% per year payable semi-annually on March 15 and September 15 of each year, commencing on September 15, 2025. The March 2030 Notes are general unsecured obligations of the Company that rank senior in right of payment to all the Company's existing and future indebtedness that is expressly subordinated in right of payment to the March 2030 Notes, rank pari passu with all existing and future unsecured unsubordinated indebtedness issued by the Company, rank effectively junior to any of the Company's secured indebtedness (including unsecured indebtedness that the Company later secures) to the extent of the value of the assets securing such indebtedness, and rank structurally junior to all existing and future indebtedness (including trade payables) incurred by the Company’s subsidiaries, financing vehicles or similar facilities.

The net proceeds to the Company were approximately $341.4 million, after deducting the underwriting discounts and commissions of $7.5 million and offering expenses of $1.1 million.

In connection with the March 2030 Notes, the Company entered into an interest rate swap to more closely align the interest rates of the Company’s liabilities with the Company’s investment portfolio, which consists of predominately floating rate loans. Under the interest rate swap agreement related to the March 2030 Notes, the Company receives a fixed interest rate of 5.95% per annum and pays a floating interest rate of SOFR + 1.90% per annum on $350 million of the March 2030 Notes. The Company designated each interest rate swap as the hedging instrument in a qualifying hedge accounting relationship. Please see “Item 1. Consolidated Financial Statements - Notes to Consolidated Financial Statements - Note 7”. Derivatives for additional detail.

106

As of March 31, 2025 and December 31, 2024, the components of the carrying value of the March 2030 Notes were as follows:

	March 31, 2025			December 31, 2024
Principal amount of debt	$	350,000		$	—
Unamortized debt issuance cost		(4,449	)		—
Original issue discount, net of accretion		(3,859	)		—
Effective interest rate swap hedge		5,293
Carrying value of March 2030 Notes	$	346,985		$	—

For the three months ended March 31, 2025 and 2024, the components of interest expense related to the March 2030 Notes were as follows:

	For the Three Months Ended March 31,
	2025			2024
Borrowing interest expense	$	3,124		$	—
Amortization of debt issuance cost		130			—
Accretion of original issue discount		113			—
Interest rate swaps		74			—
Hedged items		(78	)		—
Total interest and debt financing expenses	$	3,363		$	—

Note 7. Derivatives

In the normal course of business, the Company enters into derivative financial instruments to achieve certain risk management objectives, including managing its interest rate and foreign currency risk exposures. The fair value of derivative contracts open as of March 31, 2025 and December 31, 2024 is included on the consolidated schedules of investments by contract.

The Company presents derivatives on a net basis by counterparty on the Consolidated Statements of Assets and Liabilities. The Company has elected not to offset assets and liabilities in the Consolidated Statements of Assets and Liabilities that may be received or paid as part of collateral arrangements, even when an enforceable master netting arrangement or other arrangement is in place that provides the Company, in the event of counterparty default, the right to liquidate collateral and the right to offset a counterparty’s rights and obligations.

The following table presents both gross and net information about derivative instruments eligible for offset in the Consolidated Statements of Assets and Liabilities as of March 31, 2025:

							Net amount of
				Gross amount of			assets or
		Gross amount of		(liabilities)			(liabilities)
	Account in the	assets on the		on the			presented on the
	consolidated	consolidated		consolidated			consolidated
	statements of	statements of		statements of			statements of			Cash Collateral
	assets	assets and		assets and			assets and			paid			Net
Counterparty	and liabilities	liabilities		liabilities			liabilities			(received) (1)			Amounts (2)
Bank of New York	Unrealized appreciation on forward currency contracts	$	2,278	$	(1,109	)	$	1,169		$	—		$	1,169
BNP Paribas	Unrealized depreciation on forward currency contracts	$	—	$	(39	)	$	(39	)	$	—		$	(39	)
Wells Fargo	Unrealized appreciation on forward currency contracts	$	493	$	(191	)	$	302		$	(302	)	$	—
Wells Fargo	Interest rate swap	$	5,371	$	—			5,371		$	(5,371	)	$	—

(1)Amount excludes excess cash collateral paid.

(2)Net amount represents the net amount due (to) from counterparty in the event of default based on the contractual set-off rights under the agreement. Net amount excludes any over-collateralized amounts.

107

The following table presents both gross and net information about derivative instruments eligible for offset in the Consolidated Statements of Assets and Liabilities as of December 31, 2024:

							Net amount of
				Gross amount of			assets or
		Gross amount of		(liabilities)			(liabilities)
	Account in the	assets on the		on the			presented on the
	consolidated	consolidated		consolidated			consolidated
	statements of	statements of		statements of			statements of			Cash Collateral
	assets	assets and		assets and			assets and			paid		Net
Counterparty	and liabilities	liabilities		liabilities			liabilities			(received) (1)		Amounts (2)
Bank of New York	Unrealized appreciation on forward currency contracts	$	4,963	$	(1,429	)	$	3,534		$	—	$	3,534
Citibank	Unrealized depreciation on forward currency contracts	$	6	$	(1,191	)	$	(1,185	)	$	—	$	(1,185	)
Wells Fargo	Unrealized appreciation on forward currency contracts	$	1,483	$	(327	)	$	1,156		$	—	$	1,156

(1)Amount excludes excess cash collateral paid.

(2)Net amount represents the net amount due (to) from counterparty in the event of default based on the contractual set-off rights under the agreement. Net amount excludes any over-collateralized amounts.

For the three months ended March 31, 2025 and 2024, the Company’s average U.S. dollar notional exposure to forward currency exchange contracts was $146.3 million and $131.3 million, respectively, and the average notional exposure for interest rate swaps was $175 million and $0.0 million, respectively.

The effect of transactions in derivative instruments to the Consolidated Statements of Operations during the three months ended March 31, 2025 and 2024 was as follows:

	For the Three Months Ended March 31,
	2025			2024
Net realized gains (losses) on forward currency exchange contracts	$	(2,405	)	$	1,727
Net change in unrealized appreciation on forward currency exchange contracts		(2,073	)		1,241
Total net realized and unrealized gains (losses) on forward currency exchange contracts	$	(4,478	)	$	2,968

Included in total net gains (losses) on the Consolidated Statements of Operations is net gains (losses) of $4.3 million and ($2.3) million related to realized and unrealized gains and losses on investments, foreign currency holdings and non-investment assets and liabilities attributable to the changes in foreign currency exchange rates for the three months ended March 31, 2025 and 2024, respectively. Including the total net realized and unrealized gains (losses) on forward currency exchange contracts of ($4.5) million and $3.0 million, respectively, included in the above table, the net impact of foreign currency on total net gains (losses) on the Consolidated Statements of Operations is ($0.2) million and $0.7 million for the three months ended March 31, 2025 and 2024, respectively.

The Company's interest rate swaps have been designated in a qualifying hedge accounting relationship. Net realized and unrealized gains and losses for the three months ended March 31, 2025 and 2024, for the Company’s interest rate swap, are in the following locations in the Consolidated Statement of Operations:

	For the Three Months Ended March 31,					Financial Statement Location
	2025			2024
Interest rate swaps	$	74		$	—	Interest and debt financing expenses
Hedged items		(78	)		—	Interest and debt financing expenses

108

Note 8. Distributions

The Company’s distributions are recorded on the record date. The following table summarizes distributions declared during the three months ended March 31, 2025:

			Amount		Total
Date Declared	Record Date	Payment Date	Per Share		Distributions
February 27, 2025	March 17, 2025	March 31, 2025	$	0.42	$	27,245
February 27, 2025	March 17, 2025	March 31, 2025	$	0.03	$	1,946	(1)
Total distributions declared			$	0.45	$	29,191

(1) Represents a special dividend.

The distributions declared during the three months ended March 31, 2025 were derived from investment company taxable income and net capital gain, if any.

The Company’s distributions are recorded on the record date. The following table summarizes distributions declared during the three months ended March 31, 2024:

			Amount		Total
Date Declared	Record Date	Payment Date	Per Share		Distributions
February 27, 2024	March 28, 2024	April 30, 2024	$	0.42	$	27,116
February 27, 2024	March 28, 2024	April 30, 2024	$	0.03	$	1,937	(1)
Total distributions declared			$	0.45	$	29,053

(1) Represents a special dividend.

The federal income tax characterization of distributions declared and paid for the fiscal year will be determined at fiscal year-end based upon the Company’s investment company taxable income for the full fiscal year and distributions paid during the full year.

Note 9. Common Stock/Capital

The Company has authorized 100,000,000,000 shares of common stock with a par value of $0.001 per share. The Company has authorized 10,000,000,000 shares of its preferred stock with a par value of $0.001 per share. Shares of preferred stock have not been issued.

Prior to the IPO, the Company had issued 43,982,137.46 shares in the private placement of the Company’s common stock (the “Private Offering”). Each investor had entered into a separate subscription agreement relating to the Company’s common stock (the “Subscription Agreements”). Each investor had made a capital commitment to purchase shares of the Company’s common stock pursuant to the Subscription Agreements. Investors were required to make capital contributions to purchase shares of the Company’s common stock each time the Company delivered a drawdown notice, which were delivered at least 10 business days prior to the required funding date in an aggregate amount not to exceed their respective capital commitments. The number of shares to be issued to a stockholder was determined by dividing the total dollar amount of the contribution by a stockholder by the net asset value per share of the common stock as of the last day of the Company’s fiscal quarter or such other date and price per share as determined by the Board in accordance with the requirements of the 1940 Act. As of December 31, 2018, aggregate commitments relating to the Private Offering were $1.3 billion. All outstanding commitments related to these Subscription Agreements were cancelled due to the completion of the IPO on November 15, 2018. As of March 31, 2025 and December 31, 2024, the Advisor contributed in aggregate $8.9 million and $8.9 million to the Company and received 488,212.35 and 488,212.35 shares of the Company, respectively. At March 31, 2025 and December 31, 2024, the Advisor owned 0.00% and 0.00%, respectively, of the outstanding common stock of the Company.

109

On November 19, 2018, the Company closed its IPO issuing 7,500,000 shares of common stock at a public offering price of $20.25 per share. Shares of common stock of the Company began trading on the New York Stock Exchange under the symbol “BCSF” on November 15, 2018. The offering generated proceeds, before expenses, of $147.3 million. All outstanding commitments were cancelled due to the completion of the initial public offering.

There have been no shares issued or proceeds received related to capital drawdowns delivered pursuant to the Subscription Agreements, issuance of common stock, or shares issued pursuant to the dividend reinvestment plan during the three months ended March 31, 2025 and 2024.

On May 7, 2019, the Board authorized the Company to repurchase up to $50 million of its outstanding common stock in accordance with safe harbor rules under the Exchange Act. Any such repurchases will depend upon market conditions and there is no guarantee that the Company will repurchase any particular number of shares or any shares at all. As of March 31, 2025, there have been no repurchases of common stock.

On February 27, 2025, the Company entered into equity distribution agreements (each, an “Equity Distribution Agreement”), by and among the Company, the Advisor and, severally and not jointly, each of Raymond James & Associates, Inc. and Keefe, Bruyette & Woods, Inc. (the “Sales Agents”) in connection with the sale of shares of the Company’s common stock by the Company, par value $0.001 per share of common stock, having an aggregate offering price of up to $250.0 million, in amounts and at times to be determined by the Company (the “Offering”). Actual sales, if any, will depend on a variety of factors to be determined by the Company from time to time, including, among others, market conditions and the market price of the common stock.

Each Equity Distribution Agreement provides that the Company may offer and sell the common stock from time to time through the Sales Agents, or to them. Sales of the common stock, if any, may be made in negotiated transactions or transactions that are deemed to be “at the market,” as defined in Rule 415 under the Securities Act of 1933, as amended, including sales made directly on the New York Stock Exchange or any similar securities exchange or sales made to or through a market maker other than on a securities exchange, at prices related to the prevailing market prices or at negotiated prices. Pursuant to the terms of each Equity Distribution Agreement, each Sales Agent will receive a commission from the Company of up to 1.50% of the gross sales price of any common stock sold through the relevant Sales Agent under its Equity Distribution Agreement. Each Equity Distribution Agreement contains customary representations, warranties and agreements of the Company, indemnification rights and other obligations of the parties and termination provisions.

The Company may from time to time issue and sell common stock through public or “at the market” offerings. In connection with the issuance of common stock, the Company issued and sold the following common stock during the three months ended March 31, 2025:

	Number of Shares of Common				Underwriting Fees/				Average Offering
Issuances of Common Stock	Stock Issued		Gross Proceeds		Offering Expenses		Net Proceeds		Price Per Share
“At the market” offerings		253.9		4,574.7	$	23.2	$	4,551.4	$	18.02
Total					$	23.2	$	4,551.4

Note 10. Commitments and Contingencies

Commitments

The Company’s investment portfolio may contain debt investments that are in the form of lines of credit and unfunded delayed draw commitments, which require the Company to provide funding when requested by portfolio companies in accordance with the terms of the underlying loan agreements.

As of March 31, 2025, the Company had $544.6 million of unfunded commitments under loan and financing agreements as follows:

110

Portfolio Company & Investment	Expiration Date(1)	Unfunded Commitments(2)
A&R Logistics, Inc. - Revolver	8/3/2026	$	1,458
Advanced Aircrew - Revolver	7/26/2030		696
AEG Vision - Delayed Draw	3/27/2027		32,508
Allbridge - Delayed Draw	6/5/2030		2,841
Allbridge - Revolver	6/5/2030		3,825
Allworth Financial Group, L.P. - Delayed Draw	12/23/2027		7,733
Allworth Financial Group, L.P. - Revolver	12/23/2027		2,816
AMI - Revolver	10/17/2031		3,796
AOM Infusion - Delayed Draw	3/19/2032		570
AOM Infusion - Revolver	3/19/2032		398
Apollo Intelligence - Revolver	5/31/2028		3,305
Applitools - Revolver	5/25/2028		3,430
Appriss - Delayed Draw	3/10/2031		3,566
Appriss - Revolver	3/10/2031		3,186
Appriss Holdings, Inc. - Revolver	5/6/2027		753
Arctic Glacier U.S.A., Inc. - Revolver	5/24/2028		410
ASP-r-pac Acquisition Co LLC - Revolver	12/29/2027		1,880
ATS - Revolver	7/12/2029		1,723
Avalon Acquiror, Inc. - Revolver	3/10/2028		2,521
Awayday - Revolver	9/6/2030		945
AXH Air Coolers - Delayed Draw	10/31/2029		7,839
AXH Air Coolers - Revolver	10/31/2029		3,670
Beacon Specialized Living - Delayed Draw	3/25/2028		10,392
Beacon Specialized Living - Revolver	3/25/2028		1,282
Beneficium - Delayed Draw	6/28/2031		9,302
BTX Precision - Delayed Draw	7/25/2030		12,920
BTX Precision - Delayed Draw	7/25/2030		35
BTX Precision - Revolver	7/25/2030		4,211

111

Portfolio Company & Investment	Expiration Date(1)	Unfunded Commitments(2)
Chase Industries, Inc. - Revolver	11/11/2027		636
Chilton - Delayed Draw	2/5/2031		10,122
Chilton - Revolver	2/5/2031		3,227
Choreo - Delayed Draw	2/18/2028		8,000
City BBQ - Delayed Draw	9/4/2030		13,267
City BBQ - Revolver	9/4/2030		4,738
Concert Golf Partners Holdco LLC - Delayed Draw	4/1/2031		9,823
Concert Golf Partners Holdco LLC - Revolver	4/1/2030		2,492
Congress Wealth - Delayed Draw	6/30/2029		14,400
Congress Wealth - Delayed Draw	6/30/2029		4,394
Congress Wealth - Revolver	6/30/2029		1,102
Cube - Delayed Draw	5/20/2031		78
Darcy Partners - Revolver	6/1/2028		349
Datix Bidco Limited - Delayed Draw	4/30/2031		2,861
Datix Bidco Limited - Revolver	10/30/2030		155
Datix Bidco Limited - Revolver	10/30/2030		2,163
Discovery Senior Living - Delayed Draw	3/18/2030		10,625
Discovery Senior Living - Revolver	3/18/2030		2,360
DTIQ - Delayed Draw	9/30/2029		5,375
DTIQ - Revolver	9/30/2029		4,032
Duraco - Revolver	6/6/2029		1,792
Easy Ice - Delayed Draw	10/30/2030		8,235
Easy Ice - Revolver	10/30/2030		5,223
Efficient Collaborative Retail Marketing Company, LLC - Revolver	9/30/2026		1,141
EHE Health - Revolver	8/7/2030		3,447
Electronic Merchant Systems - Revolver	8/1/2030		1,959
E-Tech Group - Revolver	4/9/2030		1,116
Facts Global Energy - Delayed Draw	12/20/2031		6,308
Facts Global Energy - Revolver	6/20/2031		1,577
Fiduciaire Jean-Marc Faber (FJMF) - Delayed Draw	2/13/2032		3,459
Fiduciaire Jean-Marc Faber (FJMF) - Delayed Draw	2/13/2032		8,600
Forward Slope - Revolver	8/22/2029		5,923
Gills Point S - Revolver	5/17/2029		1,257
Goodfellow - Revolver	2/10/2032		1,405
Govineer Solutions (fka Black Mountain) - Delayed Draw	10/7/2030		7,879
Govineer Solutions (fka Black Mountain) - Revolver	10/7/2030		5,251
HealthDrive - Delayed Draw	8/20/2029		5,675

112

Portfolio Company & Investment	Expiration Date(1)	Unfunded Commitments(2)
HealthDrive - Revolver	8/20/2029		2,754
Hellers - Delayed Draw	9/27/2030		467
Hempz - Revolver	10/25/2029		1,826
ImageTrend - Revolver	1/31/2029		4,000
Intoxalock - Revolver	11/1/2028		3,430
JHCC Holdings, LLC - Revolver	9/9/2027		1,700
LogRhythm - Revolver	7/2/2029		835
Mach Acquisition R/C - Revolver	10/19/2026		1,506
Master ConcessionAir - Delayed Draw	6/21/2029		262
Master ConcessionAir - Revolver	6/21/2029		48
McLarens Acquisition Inc. - Delayed Draw	12/16/2025		6,250
Morrow Sodali - Revolver	4/25/2028		675
MRHT - Delayed Draw	2/1/2029		11,433
MZR Buyer, LLC - Revolver	12/22/2028		1,732
Nafinco - Delayed Draw	8/29/2031		737
Nafinco - Revolver	5/30/2031		348
NearMap - Revolver	12/9/2029		4,652
New Look Vision Group - Revolver	5/26/2026		1,230
Odyssey Behavioral Health - Revolver	11/21/2030		7,280
OGH Bidco Limited - Delayed Draw	6/29/2029		5,086
Orion - Delayed Draw	3/19/2027		2,035
Orion - Delayed Draw	3/19/2027		602
Orion - Delayed Draw	3/19/2027		384
Orion - Revolver	3/19/2027		1,407
PayRange - Revolver	10/31/2030		4,144
PCF - Delayed Draw	11/1/2028		1,259
Pharmacy Partners - Revolver	2/28/2029		5,491
PlentyMarkets - Delayed Draw	3/13/2032		16,317
PlentyMarkets - Revolver	9/13/2031		1,634
PMA - Revolver	1/31/2031		1,225
Pollo Tropical - Revolver	10/23/2029		972
PPT Group - Delayed Draw	2/28/2031		4,556
PPT Group - Revolver	2/28/2031		2,275
PRGX - Delayed Draw	12/20/2030		5,464
Pure Wafer - Delayed Draw	11/12/2030		1,981
Pure Wafer - Revolver	11/12/2030		1,585
Pyramid Global Hospitality - Revolver	1/19/2028		3,482
Reconomy - Delayed Draw	7/12/2029		9,035
Red Nucleus - Delayed Draw	10/17/2031		4,070
Red Nucleus - Revolver	10/17/2031		2,177
RedMed Operations (Collage Rehabilitation) - Delayed Draw	2/28/2031		5,839
RedMed Operations (Collage Rehabilitation) - Revolver	2/28/2031		1,285

113

Portfolio Company & Investment	Expiration Date(1)	Unfunded Commitments(2)
RetailNext - Revolver	12/5/2030		3,104
Revalize, Inc. - Revolver	4/15/2027		536
RoadOne - Revolver	12/29/2028		2,657
RoC Skincare - Revolver	2/21/2030		1,871
Saturn Purchaser Corp. - Revolver	7/22/2030		6,716
SensorTower - Revolver	3/15/2029		1,057
Service Master - Revolver	8/16/2027		2,354
Simplicity - Delayed Draw	12/31/2031		7,305
Simplicity - Revolver	12/31/2031		4,348
Solairus - Delayed Draw	7/22/2030		7,274
Solaray, LLC - Revolver	12/15/2025		698
Spotless Brands - Delayed Draw	7/25/2028		6,507
Spring Finco BV - Delayed Draw	7/15/2029		4,145
Sunmed Group Holdings, LLC - Revolver	6/16/2027		1,229
Superna Inc. - Delayed Draw	3/6/2028		2,631
Superna Inc. - Revolver	3/6/2028		2,631
SureWerx - Delayed Draw	12/28/2029		1,476
SureWerx - Revolver	12/28/2028		296
Taoglas - Revolver	2/28/2029		257
Titan Cloud Software, Inc - Revolver	9/7/2028		2,143
TLC Purchaser, Inc. - Revolver	10/11/2027		9,521
V Global Holdings LLC - Revolver	12/22/2027		2,601
Vessco Water - Delayed Draw	7/24/2031		2,458
Vessco Water - Revolver	7/24/2031		1,112
Walker Edison - Delayed Draw	3/31/2029		557
WCI Gigawatt Purchaser - Revolver	11/19/2027		1,365
Wealth Enhancement Group (WEG) - Delayed Draw	10/4/2028		14,517
Wealth Enhancement Group (WEG) - Delayed Draw	10/2/2028		541
Wealth Enhancement Group (WEG) - Revolver	10/2/2028		1,220
Webcentral - Delayed Draw	12/18/2030		2,611
Whitcraft-Paradigm - Delayed Draw	2/15/2029		2,565
Whitcraft-Paradigm - Revolver	2/28/2029		734
WSP - Revolver	4/27/2028		248
WU Holdco, Inc. - Revolver	3/26/2027		2,173
Zeus Fire & Security - Delayed Draw	12/11/2030		8,604
Zeus Fire & Security - Revolver	12/11/2030		2,633
Total		$	544,622

(1)Commitments are generally subject to borrowers meeting certain criteria such as compliance with covenants and certain operational metrics. These amounts may remain outstanding until the commitment period of an applicable loan expires, which may be shorter than its maturity.

(2)Unfunded commitments denominated in currencies other than U.S. dollars have been converted to U.S. dollars using the applicable foreign currency exchange rate as of March 31, 2025.

114

As of December 31, 2024, the Company had $560.9 million of unfunded commitments under loan and financing agreements as follows:

Portfolio Company & Investment	Expiration Date (1)	Unfunded Commitments (2)
A&R Logistics, Inc. - Revolver	8/3/2026	$	2,445
Advanced Aircrew - Revolver	7/26/2030		696
AEG Vision - Delayed Draw	3/27/2026		7,268
AEG Vision - Delayed Draw	3/27/2027		37,800
AgroFresh Solutions - Revolver	3/31/2028		251
Allbridge - Delayed Draw	6/5/2030		2,841
Allbridge - Revolver	6/5/2030		3,825
Allworth - Delayed Draw	12/23/2027		8,451
Allworth Financial Group, L.P. - Revolver	12/23/2027		2,816
AMI - Revolver	10/17/2031		3,454
Apollo Intelligence - Delayed Draw	5/31/2028		9,611
Apollo Intelligence - Revolver	5/31/2028		4,807
Applitools - Revolver	5/25/2028		3,430
Appriss Holdings, Inc. - Revolver	5/6/2027		753
Arctic Glacier U.S.A., Inc. - Revolver	5/24/2028		1,941
ASP-r-pac Acquisition Co LLC - Revolver	12/29/2027		2,785
ATS - Revolver	7/12/2029		2,872
Avalon Acquiror, Inc. - Revolver	3/10/2028		2,521
Awayday - Delayed Draw	9/6/2031		698
Awayday - Delayed Draw	9/6/2031		12,242
Awayday - Revolver	9/6/2030		1,150
AXH Air Coolers - Delayed Draw	10/31/2029		7,339
AXH Air Coolers - Delayed Draw	10/31/2029		8,710
AXH Air Coolers - Revolver	10/31/2029		5,504
Beacon Specialized Living - Delayed Draw	3/25/2028		12,836
Beacon Specialized Living - Revolver	3/25/2028		1,282
Beneficium - Delayed Draw	6/28/2031		9,022
Black Mountain - Delayed Draw	10/7/2030		7,879
Black Mountain - Revolver	10/7/2030		5,251
BTX Precision - Delayed Draw	7/25/2030		1,123
BTX Precision - Delayed Draw	7/25/2030		1,264
BTX Precision - Revolver	7/25/2030		4,211
Chase Industries, Inc. - Revolver	5/12/2025		810
Choreo - Delayed Draw	2/18/2028		8,000
City BBQ - Delayed Draw	9/4/2030		13,267
City BBQ - Revolver	9/4/2030		4,738
Concert Golf Partners Holdco LLC - Revolver	4/2/2029		2,492
Congress Wealth - Delayed Draw	6/30/2029		1,334
Congress Wealth - Delayed Draw	6/30/2029		10,751
Congress Wealth - Revolver	6/30/2029		1,102
Cube - Delayed Draw	5/20/2031		78
Cube - First Lien Senior Secured Loan	2/20/2025		22

115

Portfolio Company & Investment	Expiration Date (1)	Unfunded Commitments (2)
Darcy Partners - Revolver	6/1/2028		244
Datix Bidco Limited - Delayed Draw	4/30/2031		2,861
Datix Bidco Limited - Revolver	10/30/2030		1,995
Discovery Senior Living - Delayed Draw	3/18/2030		11,806
Discovery Senior Living - Revolver	3/18/2030		2,360
DTIQ - Delayed Draw	9/30/2029		5,375
DTIQ - Revolver	9/30/2029		4,032
Duraco - Revolver	6/6/2029		1,593
Easy Ice - Delayed Draw	10/30/2030		10,444
Easy Ice - Revolver	10/30/2030		5,223
Efficient Collaborative Retail Marketing Company, LLC - Revolver	12/31/2025		1,141
EHE Health - Revolver	8/7/2030		3,447
Electronic Merchant Systems - Revolver	8/1/2030		1,959
Element Buyer, Inc. - Revolver	7/19/2026		4,250
E-Tech Group - Revolver	4/9/2030		1,298
Facts Global Energy - Delayed Draw	12/20/2031		9,461
Facts Global Energy - Delayed Draw	12/20/2031		6,308
Facts Global Energy - Delayed Draw	12/20/2031		6,813
Facts Global Energy - Revolver	6/20/2031		1,577
Forward Slope - Revolver	8/22/2029		5,330
Gills Point S - Delayed Draw	5/17/2029		6,580
Gills Point S - Revolver	5/17/2029		2,868
Gulf Winds International - Revolver	12/16/2028		1,588
HealthDrive - Delayed Draw	8/20/2029		5,675
HealthDrive - Revolver	8/20/2029		2,754
Hellers - Delayed Draw	9/27/2030		461
Hempz - Revolver	10/25/2029		1,826
ImageTrend - Revolver	1/31/2029		4,000
Intoxalock - Revolver	11/1/2028		3,430
JHCC Holdings, LLC - Revolver	9/9/2027		1,417
Lagerbox - First Lien Senior Secured Loan	12/20/2028		776
LogRhythm - Revolver	7/2/2029		835
Mach Acquisition R/C - Revolver	10/19/2026		2,511
Master ConcessionAir - Delayed Draw	6/21/2029		411
McLarens Acquisition Inc. - Delayed Draw	12/16/2025		6,250
Morrow Sodali - Revolver	4/25/2028		835
MRHT - Delayed Draw	2/1/2029		13,075
Nafinco - Delayed Draw	8/29/2031		2,222
Nafinco - Revolver	5/30/2031		333
NearMap - Revolver	12/9/2029		4,652
New Look Vision Group - Revolver	5/26/2026		1,151
Odyssey Behavioral Health - Revolver	11/21/2030		7,280
OGH Bidco Limited - Delayed Draw	6/29/2029		4,933

116

Portfolio Company & Investment	Expiration Date (1)	Unfunded Commitments (2)
Orion - Delayed Draw	3/19/2027		2,035
Orion - Delayed Draw	3/19/2027		602
Orion - Delayed Draw	3/19/2027		509
Orion - Revolver	3/19/2027		1,407
PayRange - Revolver	10/31/2030		4,144
PCF - Delayed Draw	11/1/2028		2,278
Pharmacy Partners - Revolver	2/28/2029		5,491
PMA - Revolver	1/31/2031		1,225
Pollo Tropical - Revolver	10/23/2029		972
Pure Wafer - Delayed Draw	11/12/2030		1,981
Pure Wafer - Revolver	11/12/2030		1,981
Pyramid Global Hospitality - Revolver	1/19/2028		3,482
Reconomy - Delayed Draw	7/12/2029		8,763
Red Nucleus - Delayed Draw	10/17/2031		4,070
Red Nucleus - Revolver	10/17/2031		2,266
RetailNext - Revolver	12/5/2030		3,104
Revalize, Inc. - Revolver	4/15/2027		369
RoadOne - Revolver	12/29/2028		3,388
RoC Skincare - Revolver	2/21/2030		1,871
Saturn Purchaser Corp. - Revolver	7/22/2029		4,883
SensorTower - Revolver	3/15/2029		1,057
Service Master - Revolver	8/16/2027		3,329
Simplicity - Delayed Draw	12/31/2031		8,697
Simplicity - Revolver	12/31/2031		4,348
Smartronix - Revolver	11/23/2027		6,321
Solaray, LLC - Revolver	12/15/2025		3,532
Spotless Brands - Delayed Draw	7/25/2028		7,901
Spring Finco BV - Delayed Draw	7/15/2029		3,829
Sunmed Group Holdings, LLC - Revolver	6/16/2027		1,229
Superna Inc. - Delayed Draw	3/6/2028		2,631
Superna Inc. - Revolver	3/6/2028		2,631
SureWerx - Delayed Draw	12/28/2029		2,013
SureWerx - Revolver	12/28/2028		353
Taoglas - Delayed Draw	2/28/2029		3,636
Taoglas - Revolver	2/28/2029		73
TES Global - Delayed Draw	1/27/2029		15
Titan Cloud Software, Inc - Revolver	9/7/2028		3,848
TLC Purchaser, Inc. - Revolver	10/11/2027		9,521
V Global Holdings LLC - Revolver	12/22/2025		4,029
Vessco Water - Delayed Draw	7/24/2031		2,458
Vessco Water - Revolver	7/24/2031		1,112
Walker Edison - Delayed Draw	3/31/2027		80
Walker Edison - Delayed Draw	3/31/2029		438

117

Portfolio Company & Investment	Expiration Date (1)	Unfunded Commitments (2)
WCI Gigawatt Purchaser - Revolver	11/19/2027		3,754
Wealth Enhancement Group (WEG) - Delayed Draw	10/2/2028		2,347
Wealth Enhancement Group (WEG) - Delayed Draw	10/4/2028		14,517
Wealth Enhancement Group (WEG) - Revolver	10/2/2028		1,220
Webcentral - Delayed Draw	12/18/2030		4,413
Webcentral - Delayed Draw	12/18/2030		2,947
Whitcraft-Paradigm - Delayed Draw	2/15/2029		4,372
Whitcraft-Paradigm - Revolver	2/28/2029		1,038
WSP - Revolver	4/27/2028		248
WU Holdco, Inc. - Revolver	3/26/2027		3,703
Zeus Fire & Security - Delayed Draw	12/11/2030		8,779
Zeus Fire & Security - Revolver	12/11/2030		2,633
Total		$	560,925

(1)Commitments are generally subject to borrowers meeting certain criteria such as compliance with covenants and certain operational metrics. These amounts may remain outstanding until the commitment period of an applicable loan expires, which may be shorter than its maturity.

(2)Unfunded commitments denominated in currencies other than U.S. dollars have been converted to U.S. dollars using the applicable foreign currency exchange rate as of December 31, 2024.

Contingencies

In the normal course of business, the Company may enter into certain contracts that provide a variety of indemnities. The Company’s maximum exposure under these indemnities is unknown as it would involve future claims that may be made against the Company. Currently, the Company is not aware of any such claims and no such claims are expected to occur. As such, the Company does not consider it necessary to record a liability in this regard.

118

Note 11. Financial Highlights

The following is a schedule of financial highlights for the three months ended March 31, 2025 and 2024:

	For the Three Months Ended March 31,
	2025				2024
Per share data:
Net asset value at beginning of period	$	17.65			$	17.60
Net investment income (1)		0.50				0.53
Net realized gain (loss) (1)(7)		(0.41	)			0.06
Net change in unrealized appreciation (1)(2)(8)		0.35				(0.04	)
Net increase in net assets resulting from operations (1)(9)(10)		0.44				0.55
Stockholder distributions from income (3)		(0.45	)			(0.45	)
Net asset value at end of period	$	17.64			$	17.70
Net assets at end of period	$	1,144,504			$	1,142,508
Shares outstanding at end of period		64,868,507				64,562,265
Per share market value at end of period	$	16.60			$	15.68
Total return based on market value (12)		(2.68	)	%		7.03		%
Total return based on net asset value (4)		2.51		%		3.10		%
Ratios:
Ratio of net investment income to average net assets (5)(11)(13)		12.29		%		14.74		%
Ratio of total expenses to average net assets (5)(11)(13)		11.45		%		11.62		%
Supplemental data:
Ratio of interest and debt financing expenses to average net assets (5)(13)		6.72		%		6.39		%
Ratio of expenses (without incentive fees) to average net assets (5)(11)(13)		11.26		%		10.81		%
Ratio of incentive fees and management fees, net of contractual and voluntary waivers, to average net assets (5)(11)(13)		3.42		%		3.93		%
Average principal debt outstanding	$	1,437,769			$	1,287,357
Portfolio turnover (6)		10.06		%		12.56		%

(1)The per share data was derived by using the weighted average shares outstanding during the period.

(2)Net change in unrealized appreciation on investments per share may not be consistent with the Consolidated Statements of Operations due to the timing of stockholder transactions.

(3)The per share data for distributions reflects the actual amount of distributions declared during the period.

(4)Total return based on net asset value is calculated as the change in net asset value per share during the period, assuming dividends and distributions, including those distributions that have been declared. Total return does not include upfront sales load and has
not been annualized.

(5)The computation of average net assets during the period is based on averaging net assets for the periods reported.

(6)Portfolio turnover rate is calculated using the lesser of year-to-date sales or year-to-date purchases over the average of the invested assets at fair value for the periods reported.

(7)Net realized gain (loss) includes net realized gain (loss) on investments, net realized gain (loss) on forward currency exchange contracts, net realized gain (loss) on foreign currency transactions, and net realized gain (loss) on extinguishment of debt.

(8)Net change in unrealized appreciation includes net change in unrealized appreciation (depreciation) on investments, net change in unrealized appreciation on forward currency exchange contracts and net change in unrealized appreciation on foreign currency translation.

(9)The sum of quarterly per share amounts presented in previously filed financial statements on Form 10‑Q may not equal earnings per share. This is due to changes in the number of weighted average shares outstanding and the effects of rounding.

(10)Net increase in net assets resulting from operations per share in these financial highlights may be different from the net increase (decrease) in net assets per share on the Consolidated Statements of Operations due to changes in the number of weighted average shares outstanding and the effects of rounding.

119

(11)The ratio of voluntary incentive fee waiver to average net assets was 0.00% and 0.00% for the three months ended March 31, 2025 and 2024, respectively (Note 5). The ratio of voluntary management fee waiver to average net assets was 0.00% and 0.00% for the three months ended March 31, 2025 and 2024, respectively (Note 5). The ratio of net investment income without the voluntary incentive fee waiver and voluntary management fee waiver to average net assets for the three months ended March 31, 2025 would be 12.29%. The ratio of net investment income without the voluntary incentive fee waiver to average net assets for the three months ended March 31, 2024 would be 14.74%. The ratio of total expenses without the voluntary incentive fee waiver and voluntary management fee waiver to average net assets for the three months ended March 31, 2025 would be 11.45%. The ratio of total expenses without the voluntary incentive fee waiver to average net assets for the three months ended March 31, 2024 would be 11.62%.

(12)Total return based on market value is calculated as the change in market value per share during the period, assuming dividends and distributions, including those distributions that have been declared. Total return does not include upfront sales load and has not been annualized.

(13)Ratio is annualized. Incentive fees, voluntary incentive fee waivers, and voluntary management fee waivers, if any, included within the ratio are not annualized.

Note 12. Subsequent Events

The Company’s management has evaluated the events and transactions that have occurred through May 5, 2025, the issuance date of the Consolidated Financial Statements, and noted no items requiring disclosure in this Form 10-Q or adjustment of the Consolidated Financial Statements.

120

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and other parts of this report contain forward-looking information that involves risks and uncertainties. The discussion and analysis contained in this section refers to our financial condition, results of operations and cash flows. The information contained in this section should be read in conjunction with the Consolidated Financial Statements and notes thereto appearing elsewhere in this report. Please see “Forward-Looking Statements” for a discussion of the uncertainties, risks and assumptions associated with this discussion and analysis. Our actual results could differ materially from those anticipated by such forward-looking information due to factors discussed under “Forward-Looking Statements” appearing elsewhere in this report.

Overview

Bain Capital Specialty Finance, Inc. (the “Company”, “we”, “our” and “us”) is an externally managed specialty finance company focused on lending to middle market companies. We have elected to be regulated as a business development company (a “BDC”) under the Investment Company Act of 1940, as amended (together with the rules and regulations promulgated thereunder, the “1940 Act”). We are managed by the Advisor, a subsidiary of Bain Capital Credit, LP (“Bain Capital Credit”). Our Advisor is registered as an investment adviser with the SEC under the Investment Advisers Act of 1940, as amended (the “Advisers Act”). Our Advisor also provides the administrative services necessary for us to operate (in such capacity, our “Administrator”). Since we commenced operations on October 13, 2016 through March 31, 2025, we have invested approximately $9,060.8 million in aggregate principal amount of debt and equity investments prior to any subsequent exits or repayments. We seek to generate current income and, to a lesser extent, capital appreciation through direct originations of secured debt, including first lien, first lien/last-out, unitranche and second lien debt, investments in strategic joint ventures, equity investments and, to a lesser extent, corporate bonds.

On November 19, 2018, we closed our initial public offering (the “IPO”) issuing 7,500,000 shares of our common stock at a public offering price of $20.25 per share. Shares of common stock of the Company began trading on the New York Stock Exchange under the symbol “BCSF” on November 15, 2018.

Our primary focus is capitalizing on opportunities within Bain Capital Credit's Senior Direct Lending Strategy, as defined below, which seeks to provide risk-adjusted returns and current income to investors by investing primarily in middle-market direct lending opportunities across North America, Europe and Australia and also in other geographic markets. We use the term "middle market" to refer to companies with between $10.0 million and $150.0 million in annual earnings before interest, taxes, depreciation and amortization (“EBITDA”). However, we may, from time to time, invest in larger or smaller companies. We focus on senior investments with a first or second lien on collateral and strong structures and documentation intended to protect the lender (including "unitranche" loans, which are loans that combine both senior and mezzanine debt). We generally seek to retain effective voting control in respect of the loans or particular class of securities in which we invest through maintaining affirmative voting positions or negotiating consent rights that allow us to retain a blocking position. We may also invest in mezzanine debt and other junior securities, including common and preferred equity and in secondary purchases of assets or portfolios, on an opportunistic basis, but such investments are not the principal focus of our investment strategy. We may also invest, from time to time, in distressed debt, debtor-in-possession loans, structured products, structurally subordinate loans, investments with deferred interest features, zero-coupon securities and defaulted securities. Our debt investments may be fixed or floating interest rates, and our floating rate investments may utilize one or more reference rates, such as SOFR. Our investments are subject to a number of risks.

We generate revenues primarily through receipt of interest income from the investments we hold. In addition, we generate income from various loan origination and other fees, dividends on direct equity investments and capital gains on the sales of investments. The companies in which we invest use our capital for a variety of reasons, including to support organic growth, to fund changes of control, to fund acquisitions, to make capital investments and for refinancing and recapitalizations.

Leverage may be utilized to help the Company meet its investment objective. Any such leverage would be expected to increase the total capital available for investment by the Company.

We may invest in debt securities which are either rated below investment grade or not rated by any rating agency but, if they were rated, would be rated below investment grade. Below investment grade securities, which are often referred to as “junk,” have predominantly speculative characteristics with respect to the issuer’s capacity to pay interest and repay principal. They may also be illiquid and difficult to value.

Investments

Our level of investment activity may vary substantially from period to period depending on many factors, including the amount of debt and equity capital available to middle-market companies, the level of merger and acquisition activity for such companies, the

121

level of investment and capital expenditures of such companies, the general economic environment, the amount of capital we have available to us and the competitive environment for the type of investments we make.

As a BDC, we may not acquire any assets other than “qualifying assets” specified in the 1940 Act, unless, at the time the acquisition is made, at least 70% of our total assets are qualifying assets (with certain limited exceptions). Qualifying assets include investments in “eligible portfolio companies.” Pursuant to rules adopted by the SEC, “eligible portfolio companies” include certain companies that do not have any securities listed on a national securities exchange and public companies whose securities are listed on a national securities exchange but whose market capitalization is less than $250 million.

As a BDC, we may also invest up to 30% of our portfolio opportunistically in “non-qualifying” portfolio investments, such as investments in non-U.S. companies.

Revenues

We primarily generate revenue in the form of interest income on debt investments and distributions on equity investments and, to a lesser extent, capital gains, if any, on equity securities that we may acquire in portfolio companies. Some of our investments may provide for deferred interest payments or payment-in-kind (“PIK”) interest. The principal amount of the debt investments and any accrued but unpaid interest generally becomes due at the maturity date. In addition, we may generate revenue in the form of commitment, origination, structuring or diligence fees, fees for providing managerial assistance and consulting fees. Loan origination fees, original issue discount and market discount or premium are capitalized, and we accrete or amortize such amounts into or against income over the life of the loan. We record contractual prepayment premiums on loans and debt securities as interest income.

Our debt investment portfolio consists of primarily floating rate loans. As of March 31, 2025 and December 31, 2024, 93.2% and 92.0%, respectively, of our debt investments, based on fair value, bore interest at floating rates, which may be subject to interest rate floors. Variable-rate investments subject to a floor generally reset periodically to the applicable floor, only if the floor exceeds the index. Trends in base interest rates, such as SOFR, may affect our net investment income over the long term. In addition, our results may vary from period to period depending on the interest rates of new investments made during the period compared to investments that were sold or repaid during the period; these results reflect the characteristics of the particular portfolio companies that we invested in or exited during the period and not necessarily any trends in our business or macroeconomic trends.

Dividend income on preferred equity investments is recorded on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income on common equity investments is recorded on the record date for private portfolio companies and on the ex-dividend date for publicly traded portfolio companies.

Expenses

Our primary operating expenses include the payment of fees to our Advisor under the Amended Advisory Agreement, our allocable portion of overhead expenses under the administration agreement (the “Administration Agreement”) and other operating costs, including those described below. The Base Management Fee and Incentive Fee compensate our Advisor for its work in identifying, evaluating, negotiating, closing and monitoring our investments. We bear all other out-of-pocket costs and expenses of our operations and transactions, including:

•our operational and organizational costs;

•the costs of any public offerings of our common stock and other securities, including registration and listing fees;

•costs of calculating our net asset value (including the cost and expenses of any third-party valuation services);

•fees and expenses payable to third parties relating to evaluating, making and disposing of investments, including our Advisor’s or its affiliates’ travel expenses, research costs and out-of-pocket fees and expenses associated with performing due diligence and reviews of prospective investments, monitoring our investments and, if necessary, enforcing our rights;

•interest payable on debt and other borrowing costs, if any, incurred to finance our investments;

•costs of effecting sales and repurchases of our common stock and other securities;

•distributions on our common stock;

122

•transfer agent and custody fees and expenses;

•the allocated costs incurred by the Administrator in providing managerial assistance to those portfolio companies that request it;

•other expenses incurred by the Administrator or us in connection with administering our business, including payments made to third-party providers of goods or services;

•brokerage fees and commissions;

•federal and state registration fees;

•U.S. federal, state and local taxes;

•Independent Director fees and expenses;

•costs associated with our reporting and compliance obligations under the 1940 Act and applicable U.S. federal and state securities laws;

•costs of any reports, proxy statements or other notices to our stockholders, including printing costs;

•costs of holding stockholder meetings;

•our fidelity bond;

•directors’ and officers’ errors and omissions liability insurance, and any other insurance premiums;

•litigation, indemnification and other non-recurring or extraordinary expenses;

•direct costs and expenses of administration and operation, including printing, mailing, long distance telephone, staff, audit, compliance, tax and legal costs;

•fees and expenses associated with marketing efforts;

•dues, fees and charges of any trade association of which we are a member; and

•all other expenses reasonably incurred by us or the Administrator in connection with administering our business.

To the extent that expenses to be borne by us are paid by the Administrator, we will generally reimburse the Administrator for such expenses. To the extent the Administrator outsources any of its functions, the Company will pay the fees associated with such functions on a direct basis without profit to the Administrator. We will also reimburse the Administrator for its costs and expenses and our allocable portion of overhead incurred by it in performing its obligations under the Administration Agreement, including certain rent and compensation paid to or compensatory distributions received by our officers (including our Chief Compliance Officer and Chief Financial Officer) and any of their respective staff who provide services to us, operations staff who provide services to us, internal audit staff, if any, to the extent internal audit performs a role in our Sarbanes-Oxley internal control assessment and fees paid to third-party providers for goods or services. Our allocable portion of overhead will be determined by the Administrator, which expects to use various methodologies such as allocation based on the percentage of time certain individuals devote, on an estimated basis, to our business and affairs, and will be subject to oversight by our Board. We incurred expenses related to the Administrator of $0.7 million and $0.4 million for the three months ended March 31, 2025 and 2024, respectively, which is included in other general and administrative expenses on the Consolidated Statements of Operations. The sub-administrator is paid its compensation for performing its sub-administrative services under the sub-administration agreement. We incurred expenses related to the sub-administrator of $0.2 million and $0.2 million for the three months ended March 31, 2025 and 2024, respectively, which is included in other general and administrative expenses on the Consolidated Statements of Operations. The Administrator will not be reimbursed to the extent that such reimbursements would cause any distributions to our stockholders to constitute a return of capital. All of the foregoing expenses are ultimately borne by our stockholders.

123

Leverage

We may borrow money from time to time. However, our ability to incur indebtedness (including by issuing preferred stock), is limited by applicable regulations such that our asset coverage, as defined in the 1940 Act, must equal at least 150%. In determining whether to borrow money, we will analyze the maturity, covenant package and rate structure of the proposed borrowings as well as the risks of such borrowings compared to our investment outlook. As of March 31, 2025, the Company’s asset coverage was 178.2%.

Investment Decision Process

The Advisor’s investment process can be broken into five processes: (1) Sourcing and Idea Generation, (2) Investment Diligence & Recommendation, (3) Credit Committee Approval, (4) Portfolio Construction and (5) Portfolio & Risk Management.

Sourcing and Idea Generation

The investment decision-making process begins with sourcing ideas. Bain Capital Credit’s Private Credit Group interacts with a broad and deep set of global sourcing contacts, enabling the group to generate a large set of middle-market investment opportunities. Further enhancing the sourcing capability of the core Private Credit Group are Bain Capital Credit’s industry groups, Trading Desk, and the Bain Capital Special Situations team. The team has extensive contacts with private equity firms. Relationships with banks, a variety of advisors and intermediaries and a handful of unique independent sponsors compose the remainder of the relationships. Through these sourcing efforts the Private Credit Group has built a sustainable deal funnel, which has generated hundreds of opportunities to review annually.

Investment Diligence & Recommendation

Our Advisor utilizes Bain Capital Credit’s bottom-up approach to investing, and it starts with the due diligence. The Private Credit Group works with the close support of Bain Capital Credit’s industry groups on performing due diligence. This process typically begins with a detailed review of the offering memorandum as well as Bain Capital Credit’s own independent diligence efforts, including in-house materials and expertise, third-party independent research and interviews, and hands-on field checks where appropriate. For deals that progress beyond an initial stage, the team will schedule one or more meetings with company management, facilities visits and also meetings with the sponsor in order to ask more detailed questions and to better understand the sponsor’s view of the business and plans for it going forward. The team’s diligence work is summarized in investment memorandums and accompanying credit packs. Work product also includes full models and covenant analysis. The approval process itself is iterative, involving multiple levels of discussion and approval.

Credit Committee Approval

Given Bain Capital Credit’s broad and diverse range of investment strategies, we tailor our investment decision-making process by strategy to provide a robust and comprehensive discussion of both individual investments and the applicable portfolio(s) under consideration. We believe that this flexible approach provides a rigorous investment decision-making process that allows us to be nimble across a variety of market environments while still maintaining high credit underwriting standards.

Our investments require approval from at least the Private Credit Investment Committee, which includes three Partners in the Private Credit Group as standing members: Michael Ewald, Mike Boyle, and Carolyn Hastings. Ad hoc members may also be included in the Private Credit Investment Committee for certain types of investments.

Portfolio Construction

Portfolio construction is largely the responsibility of the portfolio managers. The portfolio managers will construct the portfolio using a set of approved investments. While the decision to buy generally requires approval from at least the Private Credit Investment Committee, the decision to sell securities is at the sole discretion of the portfolio managers. For middle-market holdings, the path to exit an investment is discussed at credit committee meetings, including restructurings, acquisitions and sale to strategic buyers. Since most middle-market investments are illiquid, exits are driven primarily by a sale of the portfolio company or a refinancing of the portfolio company’s debt.

Portfolio & Risk Management

Our Advisor utilizes Bain Capital Credit’s Private Credit Group for the daily monitoring of its respective credits after an investment has been made. Our Advisor believes that the ongoing monitoring of financial performance and market developments of

124

portfolio investments is critical to successful investment management. Accordingly, our Advisor is actively involved in an on-going portfolio review process and attends board meetings. To the extent a portfolio investment is not meeting our Advisor’s expectations, our Advisor takes corrective action when it deems appropriate, which may include raising interest rates, gaining a more influential role on its board, taking warrants and, where appropriate, restructuring the balance sheet to take control of the company. Our Advisor will utilize the Bain Capital Credit Risk and Oversight Committee. The Risk and Oversight Committee is responsible for monitoring and reviewing risk management, including portfolio risk, counterparty risk and firm-wide risk issues. In addition to the methods noted above, there are a number of proprietary methods and tools used through all levels of Bain Capital Credit to manage portfolio risk.

Portfolio and Investment Activity

During the three months ended March 31, 2025, we invested $277.2 million, including PIK, in 89 portfolio companies, and had $246.4 million in aggregate amount of principal repayments and sales, resulting in a net increase in investments of $30.8 million for the period. Of the $277.2 million invested during the three months ended March 31, 2025, $123.8 million was related to drawdowns on delayed draw term loans and revolvers of our portfolio companies.

During the three months ended March 31, 2024, we invested $403.1 million, including PIK, in 83 portfolio companies, and had $296.0 million in aggregate amount of principal repayments and sales, resulting in a net increase in investments of $107.1 million for the period. Of the $403.1 million invested during the three months ended March 31, 2024, $49.6 million was related to drawdowns on delayed draw term loans and revolvers of our portfolio companies.

The following table shows the composition of the investment portfolio and associated yield data as of March 31, 2025 (dollars in thousands):

		As of March 31, 2025
												Weighted Average
												Yield (1)(2)
												at
				Percentage of					Percentage of			Amortized			Market
	Amortized Cost			Total Portfolio			Fair Value		Total Portfolio			Cost			Value
First Lien Senior Secured Loan	$		1,602,250		65.2	%	$	1,579,493		64.2	%		11.1	%		11.1	%
Second Lien Senior Secured Loan			20,109		0.8			20,350		0.8			13.9			13.9
Subordinated Debt			85,096		3.5			82,777		3.4			14.8			14.9
Preferred Equity			127,458		5.2			166,144		6.7			7.0			6.9
Equity Interest			215,208		8.8			226,899		9.2			11.9			11.9
Warrants			—		0.0			628		0.0		N/A			N/A
Subordinated Notes in Investment Vehicles (3)			339,724		13.8			327,659		13.3			11.3			11.3
Preferred Equity Interest in Investment Vehicles (3)			10		0.0			701		0.0		N/A			N/A
Equity Interests in Investment Vehicles (3)			66,209		2.7			60,294		2.4			19.1			21.0
Total	$		2,456,064		100.0	%	$	2,464,945		100.0	%		11.5	%		11.5	%

(1)Weighted average yields are computed as (a) the annual stated interest rate or yield earned on the relevant accruing debt and other income producing securities, divided by (b) the total relevant investments at amortized cost or at fair value, as applicable. The weighted average yield does not represent the total return to our stockholders.

(2)For non-stated rate income-producing investments, computed based on (a) the dividend or interest income earned for the respective trailing twelve months ended on the measurement date, divided by (b) the ending investment at amortized cost or at fair value, as applicable. In instances where historical dividend or interest income data is not available or not representative for the trailing twelve months ended, the dividend or interest income is annualized.

(3)Represents debt and equity investment in ISLP and SLP.

125

The following table shows the composition of the investment portfolio and associated yield data as of December 31, 2024 (dollars in thousands):

	As of December 31, 2024
											Weighted Average
											Yield (1)(2)
											at
			Percentage of					Percentage of			Amortized			Market
	Amortized Cost		Total Portfolio			Fair Value		Total Portfolio			Cost			Value
First Lien Senior Secured Loans	$	1,579,288		64.5	%	$	1,557,823		64.1	%		11.4	%		11.4	%
Second Lien Senior Secured Loans		48,720		2.0			30,104		1.2			14.1			14.1
Subordinated Debt		54,443		2.2			53,350		2.2			14.3			14.3
Preferred Equity		142,046		5.8			170,876		7.0			9.0			8.8
Equity Interests		219,052		9.0			230,615		9.5			11.8			11.8
Warrants		—		0.0			628		0.0		N/A			N/A
Subordinated Notes in Investment Vehicles (3)		337,224		13.8			337,224		13.9			11.5			11.5
Preferred Equity Interests in Investment Vehicles (3)		10		0.0			10		0.0		N/A			N/A
Equity Interests in Investment Vehicles (3)		66,207		2.7			50,559		2.1			18.6			24.3
Total	$	2,446,990		100.0	%	$	2,431,189		100.0	%		11.7	%		11.8	%

(1)Weighted average yields are computed as (a) the annual stated interest rate or yield earned on the relevant accruing debt and other income producing securities, divided by (b) the total relevant investments at amortized cost or at fair value, as applicable. The weighted average yield does not represent the total return to our stockholders.

(2)For non-stated rate income-producing investments, computed based on (a) the dividend or interest income earned for the respective trailing twelve months ended on the measurement date, divided by (b) the ending investment at amortized cost or at fair value, as applicable. In instances where historical dividend or interest income data is not available or not representative for the trailing twelve months ended, the dividend or interest income is annualized.

(3)Represents debt and equity investment in ISLP and SLP.

The following table presents certain selected information regarding our investment portfolio as of March 31, 2025:

	As of
	March 31, 2025
Number of portfolio companies		175
Percentage of debt bearing a floating rate (1)		93.2	%
Percentage of debt bearing a fixed rate (1)		6.8	%

(1)Measured on a fair value basis. Subordinated Notes in Investment Vehicles are included in floating rate.

The following table presents certain selected information regarding our investment portfolio as of December 31, 2024:

	As of
	December 31, 2024
Number of portfolio companies		168
Percentage of debt bearing a floating rate (1)		92.0	%
Percentage of debt bearing a fixed rate (1)		8.0	%

(1)Measured on a fair value basis. Subordinated Notes in Investment Vehicles are included in floating rate.

126

The following table shows the amortized cost and fair value of our performing and non-accrual investments as of March 31, 2025 (dollars in thousands):

	As of March 31, 2025
		Amortized Cost		Percentage at Amortized Cost				Fair Value		Percentage at Fair Value
Performing	$		2,420,813		98.6	%	$		2,446,977		99.3	%
Non-accrual			35,251		1.4				17,968		0.7
Total	$		2,456,064		100.0	%	$		2,464,945		100.0	%

The following table shows the amortized cost and fair value of our performing and non-accrual investments as of December 31, 2024 (dollars in thousands):

	As of December 31, 2024
			Percentage at
			Amortized					Percentage at
	Amortized Cost		Cost			Fair Value		Fair Value
Performing	$	2,414,650		98.7	%	$	2,427,455		99.8	%
Non-accrual		32,340		1.3			3,734		0.2
Total	$	2,446,990		100.0	%	$	2,431,189		100.0	%

Loans or debt securities are placed on non-accrual status when there is reasonable doubt that principal or interest will be collected. Accrued interest generally is reversed when a loan or debt security is placed on non-accrual status. Interest payments received on non-accrual loans or debt securities may be recognized as income or applied to principal depending upon management’s judgment. Non-accrual loans and debt securities are restored to accrual status when past due principal and interest is paid and, in management’s judgment, are likely to remain current. We may make exceptions to this treatment if the loan has sufficient collateral value and is in the process of collection. As of March 31, 2025, there were twelve loans from four issuers placed on non-accrual in the Company’s portfolio. As of December 31, 2024, there were eight loans from five issuers placed on non-accrual in the Company’s portfolio.

The following table shows the amortized cost and fair value of the investment portfolio, cash and cash equivalents and foreign cash as of March 31, 2025 (dollars in thousands):

	As of March 31, 2025
		Amortized Cost		Percentage of Total				Fair Value		Percentage of Total
First Lien Senior Secured Loan	$		1,602,250		62.9	%	$		1,579,493		61.7	%
Second Lien Senior Secured Loan			20,109		0.8				20,350		0.8
Subordinated Debt			85,096		3.3				82,777		3.2
Preferred Equity			127,458		5.0				166,144		6.5
Equity Interest			215,208		8.4				226,899		8.9
Warrants			—		0.0				628		0.0
Subordinated Notes in Investment Vehicles (1)			339,724		13.3				327,659		12.8
Preferred Equity Interest in Investment Vehicles (1)			10		0.0				701		0.0
Equity Interests in Investment Vehicles (1)			66,209		2.6				60,294		2.4
Cash and cash equivalents			10,168		0.4				10,168		0.4
Foreign cash			28,476		1.1				28,188		1.1
Restricted cash and cash equivalents			55,609		2.2				55,609		2.2
Total	$		2,550,317		100.0	%	$		2,558,910		100.0	%

(1)Represents debt and equity investment in ISLP and SLP

127

The following table shows the amortized cost and fair value of the investment portfolio, cash and cash equivalents and foreign cash as of December 31, 2024 (dollars in thousands):

	As of December 31, 2024
	Amortized Cost		Percentage of Total			Fair Value		Percentage of Total
First Lien Senior Secured Loans	$	1,579,288		62.1	%	$	1,557,823		61.6	%
Second Lien Senior Secured Loans		48,720		1.9			30,104		1.2
Subordinated Debt		54,443		2.1			53,350		2.1
Preferred Equity		142,046		5.6			170,876		6.8
Equity Interests		219,052		8.6			230,615		9.1
Warrants		—		0.0			628		0.0
Subordinated Notes in Investment Vehicles (1)		337,224		13.2			337,224		13.3
Preferred Equity Interest in Investment Vehicles (1)		10		0.0			10		0.0
Equity Interests in Investment Vehicles (1)		66,207		2.6			50,559		2.0
Cash and cash equivalents		51,562		2.0			51,562		2.0
Foreign cash		2,640		0.1			1,963		0.1
Restricted cash and cash equivalents		45,541		1.8			45,541		1.8
Total	$	2,546,733		100.0	%	$	2,530,255		100.0	%

(1)Represents debt and equity investment in ISLP and SLP

Our Advisor monitors our portfolio companies on an ongoing basis. It monitors the financial trends of each portfolio company to determine if they are meeting their respective business plans and to assess the appropriate course of action for each company. The Advisor has several methods of evaluating and monitoring the performance and fair value of our investments, which may include the following:

•assessment of success in adhering to the portfolio company’s business plan and compliance with covenants;

•periodic or regular contact with portfolio company management and, if appropriate, the financial or strategic sponsor to discuss financial position, requirements and accomplishments;

•comparisons to our other portfolio companies in the industry, if any;

•attendance at and participation in board meetings or presentations by portfolio companies; and

•review of monthly and quarterly financial statements and financial projections of portfolio companies.

Our Advisor rates the investments in our portfolio at least quarterly and it is possible that the rating of a portfolio investment may be reduced or increased over time. For investments rated 3 or 4, our Advisor enhances its level of scrutiny over the monitoring of such portfolio company. Our internal performance ratings do not constitute any rating of investments by a nationally recognized statistical rating organization or represent or reflect any third-party assessment of any of our investments.

•An investment is rated 1 if, in the opinion of our Advisor, it is performing above underwriting expectations, and the business trends and risk factors are generally favorable, which may include the performance of the portfolio company or the likelihood of a potential exit.

•An investment is rated 2 if, in the opinion of our Advisor, it is performing as expected at the time of our underwriting and there are generally no concerns about the portfolio company’s performance or ability to meet covenant requirements, interest payments or principal amortization, if applicable. All new investments or acquired investments in new portfolio companies are initially given a rating of 2.

•An investment is rated 3 if, in the opinion of our Advisor, the investment is performing below underwriting expectations and there may be concerns about the portfolio company’s performance or trends in the industry, including as a result of factors such as declining performance, non-compliance with debt covenants or delinquency in loan payments (but generally not more than 180 days past due).

128

•An investment is rated 4 if, in the opinion of our Advisor, the investment is performing materially below underwriting expectations. For debt investments, most of or all of the debt covenants are out of compliance and payments are substantially delinquent. Investments rated 4 are not anticipated to be repaid in full, if applicable, and there is significant risk that we may realize a substantial loss on our investment.

The following table shows the composition of our portfolio on the 1 to 4 rating scale as of March 31, 2025 (dollars in thousands):

	As of March 31, 2025
Investment Performance Rating		Fair Value		Percentage of Total			Number of Companies (1)		Percentage of Total
1	$		3,205		0.1	%		1		0.6	%
2			2,341,403		95.0			162		92.5
3			102,369		4.2			8		4.6
4			17,968		0.7			4		2.3
Total	$		2,464,945		100.0	%		175		100.0	%

(1)Number of investment rated companies may not agree to total portfolio companies due to investments across investment types and structures.

The following table shows the composition of our portfolio on the 1 to 4 rating scale as of December 31, 2024 (dollars in thousands):

	As of December 31, 2024
			Percentage of			Number of		Percentage of
Investment Performance Rating	Fair Value		Total			Companies(1)		Total
1	$	2,491		0.1	%		1		0.6	%
2		2,344,745		96.4			156		92.8
3		62,149		2.6			6		3.6
4		21,804		0.9			5		3.0
Total	$	2,431,189		100	%		168		100	%

(1)Number of investment rated companies may not agree to total portfolio companies due to investments across investment types and structures.

129

International Senior Loan Program, LLC

On February 9, 2021, the Company and Pantheon (“Pantheon”), a leading global alternative private markets manager, formed the International Senior Loan Program, LLC (“ISLP”), an unconsolidated joint venture. ISLP invests primarily in non-US first lien senior secured loans. ISLP was formed as a Delaware limited liability company. Equity contributions will be called from each member on a pro-rata basis, based on their equity commitments.

As of March 31, 2025, the Company had commitments with respect to its equity and subordinated note interests of ISLP in the aggregate amount of $254.3 million. The Company has contributed $254.3 million in capital and has $0.0 million in unfunded capital contributions. As of March 31, 2025, Pantheon had commitments with respect to its equity and subordinated note interests of ISLP in the aggregate amount of $149.2 million. Pantheon had contributed $149.2 million in capital and has $0.0 million in unfunded capital contributions. The Company and Pantheon each appointed two members to ISLP’s four-person Member Designees’ Committee. All material decisions with respect to ISLP, including those involving its investment portfolio, require unanimous approval of a quorum of Member Designees’ Committee. The Company does not consolidate its investments in ISLP as it is not a substantially wholly owned investment company subsidiary. In addition, the Company does not control ISLP due to the allocation of voting rights among ISLP members.

As of March 31, 2025, ISLP had $657.9 million in debt and equity investments, at fair value. The following table is a summary of ISLP’s portfolio at fair value:

	As of			As of
	March 31, 2025			December 31, 2024
Total investments	$	657,867		$	655,804
Weighted average yield on investments		10.4	%		10.6	%
Number of borrowers in ISLP		34			35
Largest portfolio company investment	$	51,370		$	51,142
Total of five largest portfolio company investments	$	198,995		$	196,173
Unfunded commitments	$	3,328		$	3,907

Bain Capital Senior Loan Program, LLC

On February 9, 2022, the Company, and an entity advised by Amberstone Co., Ltd. (“Amberstone”), a credit focused investment manager that advises institutional investors, committed capital to a newly formed joint venture, Bain Capital Senior Loan Program, LLC (“SLP”). Pursuant to an amended and restated limited liability company agreement (the “LLC Agreement”) between the Company and Amberstone, each such party has a 50% economic ownership interest in SLP. SLP will seek to invest primarily in senior secured first lien loans of U.S. borrowers.

As of March 31, 2025, the Company’s investment in SLP consisted of subordinated notes of $136.9 million, preferred equity interests of $0.7 million and equity interests of $6.1 million. As of December 31, 2024, the Company’s investment in SLP consisted of subordinated notes of $146.5 million, preferred equity interests of $10.0 thousand and equity interests of ($4.8) million. The Company and Amberstone each appointed two members to SLP’s four-person Member Designees’ Committee. All material decisions with respect to SLP, including those involving its investment portfolio, require unanimous approval of a quorum of Member Designees’ Committee. The Company does not consolidate its investments in SLP as it is not a substantially wholly owned investment company subsidiary. In addition, the Company does not control SLP due to the allocation of voting rights among SLP members.

The following table is a summary of SLP’s portfolio at fair value:

	As of			As of
	March 31, 2025			December 31, 2024
Total investments	$	1,424,630		$	1,399,241
Weighted average yield on investments		10.4	%		10.6	%
Number of borrowers in SLP		98			100
Largest portfolio company investment	$	37,539		$	35,681
Total of five largest portfolio company investments	$	176,080		$	171,681
Unfunded commitments	$	228		$	991

130

Results of Operations

Our operating results for the three months ended March 31, 2025 and 2024 were as follows (dollars in thousands):

	For the Three Months Ended March 31,
	2025			2024
Total investment income	$	66,839		$	74,499
Total expenses, net of fee waivers		33,653			39,524
Net investment income before taxes		33,186			34,975
Less: Income taxes, including excise tax		1,076			1,025
Net investment income		32,110			33,950
Net realized gain (loss)		(26,607	)		3,933
Net change in unrealized appreciation		23,044			(2,788	)
Net increase in net assets resulting from operations	$	28,547		$	35,095

Net increase in net assets resulting from operations can vary from period to period as a result of various factors, including additional financing, new investment commitments, the recognition of realized gains and losses and changes in unrealized appreciation and depreciation on the investment portfolio. Due to these factors, comparisons may not be meaningful.

Investment Income

The composition of our investment income for the three months ended March 31, 2025 and 2024 was as follows (dollars in thousands):

	For the Three Months Ended March 31,
	2025		2024
Interest income	$	50,828	$	55,595
Dividend income		6,511		8,267
PIK income		6,625		5,382
Other income		2,875		5,255
Total investment income	$	66,839	$	74,499

Interest income from investments, which includes interest and accretion of discounts and fees, decreased to $50.8 million for the three months ended March 31, 2025 from $55.6 million for the three months ended March 31, 2024, primarily due to a decrease in yield of the investment portfolio. Dividend income decreased to $6.5 million for the three months ended March 31, 2025 from $8.3 million for the three months ended March 31, 2024, primarily due to a decrease in dividend income from the SLP. PIK income increased to approximately $6.6 million for the three months ended March 31, 2025 from $5.4 million for the three months ended March 31, 2024, primarily due to an increase in the number of investments earning PIK income. Other income decreased to approximately $2.9 million for the three months ended March 31, 2025 from $5.3 million for the three months ended March 31, 2024, primarily due to a decrease in amendment, closing and commitment fees earned on certain investments. As of March 31, 2025, the weighted average yield of our investment portfolio decreased to 11.5% from 12.9% as of March 31, 2024, at amortized cost.

131

Operating Expenses

The composition of our operating expenses for the three months ended March 31, 2025 and 2024 were as follows (dollars in thousands):

	For the Three Months Ended March 31,
	2025		2024
Interest and debt financing expenses	$	18,904	$	18,056
Base management fee		9,068		8,818
Incentive fee		2,222		9,232
Professional fees		714		801
Directors fees		174		174
Other general and administrative expenses		2,571		2,443
Total expenses, net of fee waivers	$	33,653	$	39,524

Interest and Debt Financing Expenses

Interest and debt financing expenses on our borrowings totaled approximately $18.9 million and $18.1 million for the three months ended March 31, 2025 and 2024, respectively. Interest and debt financing expense for the three months ended March 31, 2025 as compared to March 31, 2024 increased primarily due to an increase in debt outstanding for the period. The weighted average principal debt balance outstanding for the three months ended March 31, 2025 was $1.4 billion compared to $1.3 billion for the three months ended March 31, 2024.

The combined weighted average interest rate (excluding deferred upfront financing costs and unused fees) of the aggregate borrowings outstanding for the three months ended March 31, 2025 and the year ended December 31, 2024 was 4.8% and 5.1%, respectively.

Management Fee

Management fee (net of waivers) increased to $9.1 million for the three months ended March 31, 2025 from $8.8 million for the three months ended March 31, 2024. Management fee (gross of waivers) increased to $9.1 million for the three months ended March 31, 2025 from $8.8 million for the three months ended March 31, 2024, primarily due to an increase in total assets throughout the three months ended March 31, 2025 compared to the three months ended March 31, 2024. Management fee waived for the three months ended March 31, 2025 and 2024 was $0.0 million and $0.0 million, respectively.

Incentive Fee

Incentive fee (net of waivers) decreased to $2.2 million for the three months ended March 31, 2025 from $9.2 million for the three months ended March 31, 2024 primarily due to the incentive fee cap. Incentive fee waivers related to pre-incentive fee net investment income consisted of voluntary waivers of $0.0 million for the three months ended March 31, 2025 and $0.0 million for the three months ended March 31, 2024. For the three months ended March 31, 2025, there were no incentive fees related to the GAAP Incentive Fee.

Professional Fees and Other General and Administrative Expenses

Professional fees and other general and administrative expenses increased to $3.5 million for the three months ended March 31, 2025 from $3.4 million for the three months ended March 31, 2024, primarily due to an increase in costs associated with servicing our investment portfolio.

132

Net Realized and Unrealized Gains and Losses

The following table summarizes our net realized and unrealized gains (losses) for the three months ended March 31, 2025 and 2024 (dollars in thousands):

	For the Three Months Ended March 31,
		2025				2024
Net realized gain on investments	$		1,358		$		7,233
Net realized loss on investments			(25,311	)			(5,050	)
Net realized gain on foreign currency transactions			—				174
Net realized loss on foreign currency transactions			(249	)			(151	)
Net realized gain on forward currency exchange contracts			290				1,808
Net realized loss on forward currency exchange contracts			(2,695	)			(81	)
Net realized gains (losses)	$		(26,607	)	$		3,933
Change in unrealized appreciation on investments	$		50,880		$		25,842
Change in unrealized depreciation on investments			(26,198	)			(29,663	)
Net change in unrealized appreciation on investments			24,682				(3,821	)
Unrealized appreciation on foreign currency translation			435				(208	)
Unrealized appreciation on forward currency exchange contracts			(2,073	)			1,241
Net change in unrealized appreciation on foreign currency and forward currency exchange contracts			(1,638	)			1,033
Net change in unrealized appreciation	$		23,044		$		(2,788	)

For the three months ended March 31, 2025 and 2024, we had net realized gains (losses) on investments of ($24.0) million and $2.2 million, respectively, which were primarily driven by full or partial sales or paydowns of our investments. For the three months ended March 31, 2025 and 2024, we had net realized gains (losses) on foreign currency transactions of ($0.2) million and $0.0 million, respectively, primarily as a result of fluctuations in the EUR, GBP, NZD and CAD exchange rates. For the three months ended March 31, 2025 and 2024, we had net realized gains (losses) on forward currency contracts of ($2.4) million and $1.7 million, respectively, primarily as a result of settling AUD, EUR, GBP and NOK forward contracts.

For the three months ended March 31, 2025, we had $50.9 million in unrealized appreciation on 77 portfolio company investments, which was offset by $26.2 million in unrealized depreciation on 99 portfolio company investments. Unrealized appreciation for the three months ended March 31, 2025 resulted from an increase in fair value, primarily due to positive valuation adjustments. Unrealized depreciation for the three months ended March 31, 2025 resulted from a decrease in fair value, primarily due to a widening of credit spreads and negative valuation adjustments.

For the three months ended March 31, 2024, we had $25.8 million in unrealized appreciation on 63 portfolio company investments, which was offset by $29.7 million in unrealized depreciation on 88 portfolio company investments. Unrealized appreciation was primarily due to positive valuation adjustments. Unrealized depreciation for the three months ended March 31, 2024 resulted from a decrease in fair value, primarily due to a widening of credit spreads and negative valuation adjustments.

For the three months ended March 31, 2025 and 2024, we had unrealized appreciation on forward currency exchange contracts of ($2.1) million and $1.2 million, respectively. For the three months ended March 31, 2025, unrealized depreciation on forward currency exchange contracts was primarily due to AUD, EUR, GBP, and NOK forward contracts.

133

The following table summarizes the impact of foreign currency for the three months ended March 31, 2025 and 2024 (dollars in thousands):

	For the Three Months Ended March 31,
		2025				2024
Net change in unrealized appreciation on investments due to foreign currency	$		4,179		$		(2,226	)
Net realized gain (loss) on investments due to foreign currency			(61	)			148
Net change in unrealized appreciation on foreign currency translation			435				(208	)
Net realized gain (loss) on foreign currency transactions			(249	)			23
Net change in unrealized appreciation on forward currency exchange contracts			(2,073	)			1,241
Net realized gain (loss) on forward currency exchange contracts			(2,405	)			1,727
Foreign currency impact to net increase (decrease) in net assets resulting from operations	$		(174	)	$		705

Included in total net gains (losses) on the Consolidated Statements of Operations were gains (losses) of $4.3 million and ($2.3) million related to realized and unrealized gains and losses on investments, foreign currency holdings and non-investment assets and liabilities attributable to the changes in foreign currency exchange rates for the three months ended March 31, 2025 and 2024, respectively. Including the total net realized and unrealized gains (losses) on forward currency exchange contracts of ($4.5) million and $3.0 million, respectively, included in the above table, the net impact of foreign currency on total net gains (losses) on the Consolidated Statements of Operations is ($0.2) million and $0.7 million for the three months ended March 31, 2025 and 2024, respectively.

Interest Rate Swaps

We use interest rate swaps to mitigate interest rate risk associated with our fixed rate liabilities, and have designated certain interest rate swaps to be in a hedge accounting relationship. See “Item 1. Consolidated Financial Statements - Notes to Consolidated Financial Statements - Note 2. Summary of Significant Accounting Policies” and “Item 1. Consolidated Financial Statements - Notes to Consolidated Financial Statements - Note 7. Derivatives” for additional disclosure regarding our accounting for derivative instruments designated in a hedge accounting relationship, and our consolidated schedule of investments for additional disclosure regarding these derivative instruments. See “Item 1. Consolidated Financial Statements - Notes to Consolidated Financial Statements - Note 6. Debt” for additional disclosure regarding the carrying value of our debt.

Net Increase (Decrease) in Net Assets Resulting from Operations

For the three months ended March 31, 2025 and 2024, the increase in net assets resulting from operations was $28.5 million and $35.1 million, respectively. Based on the weighted average shares of common stock outstanding for the three months ended March 31, 2025 and 2024, our per share net increase in net assets resulting from operations was $0.44 and $0.55, respectively.

Financial Condition, Liquidity and Capital Resources

Our liquidity and capital resources are derived primarily from proceeds from equity issuances, advances from our credit facilities, 2019‑1 Debt, March 2026 Notes, October 2026 Notes, March 2030 Notes, the Sumitomo Credit Facility and cash flows from operations. The primary uses of our cash are for (1) investments in portfolio companies and other investments and to comply with certain portfolio diversification requirements; (2) debt service, repayment, and other financing costs; (3) cash distributions to the holders of our common stock; and (4) the cost of operations (including payments to the Advisor under the Investment Advisory and Administration Agreements).

We intend to continue to generate cash primarily from cash flows from operations, future borrowings and future offerings of securities. We may from time to time raise additional equity or debt capital through registered offerings, enter into additional debt facilities, or increase the size of existing facilities or issue debt securities. Any such incurrence or issuance would be subject to prevailing market conditions, our liquidity requirements, contractual and regulatory restrictions and other factors. We are required to meet an asset coverage ratio, defined under the 1940 Act as the ratio of our total assets (less all liabilities and indebtedness not represented by senior securities) to our outstanding senior securities, of at least 150% after each issuance of senior securities. As of March 31, 2025 and December 31, 2024, our asset coverage ratio was 178.2% and 181.7%, respectively.

At March 31, 2025 and December 31, 2024, we had $94.0 million and $99.1 million in cash, foreign cash, restricted cash and cash equivalents, respectively.

134

At March 31, 2025, we had approximately $699.0 million of availability on our Sumitomo Credit Facility, subject to existing terms and regulatory requirements. At December 31, 2024 we had approximately $412.3 million of availability on our Sumitomo Credit Facility subject to existing terms and regulatory requirements.

For the three months ended March 31, 2025, cash, foreign cash, restricted cash, and cash equivalents decreased by $5.1 million. During the three months ended March 31, 2025, we used $7.3 million in cash for operating activities. The decrease in cash used for operating activities was primarily related to purchases of investments of $299.4 million, which was offset by proceeds from principal payments and sales of investments of $251.3 million and a net increase in assets resulting from operations of $28.5 million. During the three months ended March 31, 2025, we provided $2.0 million for financing activities, primarily on the issuance of the March 2030 Notes for $350.0 million and borrowings under our Sumitomo Credit Facility of $109.0 million, partially offset by repayments of $395.7 million and distributions paid during the period of $58.2 million.

For the three months ended March 31, 2024, cash, foreign cash, restricted cash, and cash equivalents increased by $10.0 million. During the three months ended March 31, 2024, we used $63.7 million in cash for operating activities. The decrease in cash used for operating activities was primarily related to the purchases of investments of $400.9 million, which was offset by proceeds from principal payments and sales of investments of $296.7 million and a net increase in assets resulting from operations of $35.1 million. During the three months ended March 31, 2024, we provided $73.9 million for financing activities, primarily on repayments of our Sumitomo Credit Facility of $97.0 million, and distributions paid during the period of $27.1 million, partially offset by borrowings of $198.0 million.

Equity

On November 19, 2018, we closed our IPO issuing 7,500,000 shares of common stock at a public offering price of $20.25 per share. Shares of common stock of the Company began trading on the New York Stock Exchange under the symbol “BCSF” on November 15, 2018. The offering generated net proceeds, after expenses, of $145.4 million. All outstanding capital commitments from the Company’s Private Offering were cancelled as of the completion of the IPO.

On May 7, 2019, the Company’s Board authorized the Company to repurchase up to $50 million of its outstanding common stock in accordance with safe harbor rules under the Exchange Act. Any such repurchases will depend upon market conditions and there is no guarantee that the Company will repurchase any particular number of shares or any shares at all. As of March 31, 2025, there have been no repurchases of common stock.

On February 27, 2025, the Company entered into equity distribution agreements (each, an “Equity Distribution Agreement”), by and among the Company, the Advisor and, severally and not jointly, each of Raymond James & Associates, Inc. and Keefe, Bruyette & Woods, Inc. (the “Sales Agents”) in connection with the sale of shares of the Company's common stock by the Company, par value $0.001 per share of common stock, having an aggregate offering price of up to $250.0 million, in amounts and at times to be determined by the Company (the “Offering”). Actual sales, if any, will depend on a variety of factors to be determined by the Company from time to time, including, among others, market conditions and the market price of the common stock.

Each Equity Distribution Agreement provides that the Company may offer and sell the common stock from time to time through the Sales Agents, or to them. Sales of the common stock, if any, may be made in negotiated transactions or transactions that are deemed to be “at the market,” as defined in Rule 415 under the Securities Act of 1933, as amended, including sales made directly on the New York Stock Exchange or any similar securities exchange or sales made to or through a market maker other than on a securities exchange, at prices related to the prevailing market prices or at negotiated prices. Pursuant to the terms of each Equity Distribution Agreement, each Sales Agent will receive a commission from the Company of up to 1.50% of the gross sales price of any common stock sold through the relevant Sales Agent under its Equity Distribution Agreement. Each Equity Distribution Agreement contains customary representations, warranties and agreements of the Company, indemnification rights and other obligations of the parties and termination provisions.

The Company may from time to time issue and sell common stock through public or “at the market” offerings. In connection with the issuance of common stock, the Company issued and sold common stock during the three months ended March 31, 2025:

	Number of Shares of Common				Underwriting Fees/				Average Offering
Issuances of Common Stock	Stock Issued		Gross Proceeds		Offering Expenses		Net Proceeds		Price Per Share
“At the market” offerings		253.9		4,574.7	$	23.2	$	4,551.4	$	18.02
Total					$	23.2	$	4,551.4

135

Debt

The Company’s outstanding borrowings as of March 31, 2025 and December 31, 2024 were as follows:

	As of March 31, 2025									As of December 31, 2024
		Total Aggregate			Principal						Total Aggregate			Principal
		Principal Amount			Amount			Carrying			Principal Amount			Amount			Carrying
		Committed			Outstanding			Value (1)			Committed			Outstanding			Value (1)
2019-1 Debt	$		352,500	$		352,500	$		351,391	$		352,500	$		352,500	$		351,359
March 2026 Notes			300,000			300,000			298,934			300,000			300,000			298,656
October 2026 Notes			300,000			300,000			297,894			300,000			300,000			297,556
March 2030 Notes			350,000			350,000			346,985			—			—			—
Sumitomo Credit Facility			855,000			156,000			156,000			855,000			442,699			442,699
Total Debt	$		2,157,500	$		1,458,500	$		1,451,204	$		1,807,500	$		1,395,199	$		1,390,270

(1)Carrying value represents aggregate principal amount outstanding less unamortized debt issuance costs.

For additional information on our debt obligations see “Item 1. Consolidated Financial Statements - Notes to Consolidated Financial Statements - Note 6. Debt”.

Distribution Policy

The Company’s distributions are recorded on the record date. The following table summarizes distributions declared during the three months ended March 31, 2025 (dollars in thousands, except per share):

			Amount		Total
Date Declared	Record Date	Payment Date	Per Share		Distributions
February 27, 2025	March 17, 2025	March 31, 2025	$	0.42	$	27,245
February 27, 2025	March 17, 2025	March 31, 2025	$	0.03	$	1,946	(1)
Total distributions declared			$	0.45	$	29,191

(1) Represents a special dividend.

The Company’s distributions are recorded on the record date. The following table summarizes distributions declared during the three months ended March 31, 2024 (dollars in thousands, except per share):

			Amount		Total
Date Declared	Record Date	Payment Date	Per Share		Distributions
February 27, 2024	March 28, 2024	April 30, 2024	$	0.42	$	27,116
February 27, 2024	March 28, 2024	April 30, 2024	$	0.03	$	1,937	(1)
Total distributions declared			$	0.45	$	29,053

(1) Represents a special dividend.

Distributions to common stockholders are recorded on the record date. To the extent that we have income available, we intend to distribute quarterly distributions to our stockholders. Our quarterly distributions, if any, will be determined by the Board. Any distributions to our stockholders will be declared out of assets legally available for distribution.

We have elected to be treated, and intend to operate in a manner so as to continuously qualify, as a RIC under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”), beginning with our taxable year ended December 31, 2016. To qualify for and maintain RIC tax treatment, among other things, we must distribute dividends to our stockholders in respect of each taxable year of an amount generally at least equal to 90% of the sum of our net ordinary income and net short-term capital gains in excess of our net long-term capital losses. In order to avoid the imposition of certain excise taxes imposed on RICs, we must distribute dividends to our stockholders in respect of each calendar year of an amount at least equal to the sum of: (1) 98% of our net ordinary income (taking into account certain deferrals and elections) for such calendar year; (2) 98.2% of our capital gains in excess of capital losses, adjusted for certain ordinary losses, generally for the one-year period ending on October 31 of such calendar year; and (3) the sum of any net ordinary income plus capital gains net income for preceding years that were not distributed during such years and on which we paid no federal income tax.

136

We intend to distribute net capital gains (i.e., net long-term capital gains in excess of net short-term capital losses), if any, at least annually out of the assets legally available for such distributions. However, we may decide in the future to retain all or a portion of our net capital gains for investment, incur a corporate-level tax on such capital gains, and elect to treat such capital gains as deemed distributions to our stockholders.

We have adopted a dividend reinvestment plan that provides for the reinvestment of cash dividends and distributions. Prior to the IPO, stockholders who “opted in” to our dividend reinvestment plan had their cash dividends and distributions automatically reinvested in additional shares of our common stock, rather than receiving cash dividends and distributions. Subsequent to the IPO, stockholders who do not “opt out” of our dividend reinvestment plan will have their cash dividends and distributions automatically reinvested in additional shares of our common stock, rather than receiving cash dividends and distributions. Stockholders could elect to “opt in” or “opt out” of our dividend reinvestment plan in their subscription agreements, through the private offering. The elections of stockholders prior to the IPO shall remain effective after the IPO.

The U.S. federal income tax characterization of distributions declared and paid for the fiscal year will be determined at fiscal year-end based upon our investment company taxable income for the full fiscal year and distributions paid during the full year.

Commitments and Off-Balance Sheet Arrangements

We may become a party to financial instruments with off-balance sheet risk in the normal course of our business to fund investments and to meet the financial needs of our portfolio companies. These instruments may include commitments to extend credit and involve, to varying degrees, elements of liquidity and credit risk in excess of the amount recognized on the statements of assets and liabilities.

Related Party Transactions

We have entered into a number of business relationships with affiliated or related parties, including the Amended Advisory Agreement and the Administration Agreement.

In addition to the aforementioned agreements, we, our Advisor and Bain Capital Credit have been granted exemptive relief from the SEC to permit greater flexibility to negotiate the terms of co-investments if the Board determines that it would be advantageous for us to co-invest with other Bain Capital Credit Clients in a manner consistent with our investment objectives, positions, policies, strategies and restrictions as well as regulatory requirements and other pertinent Bain Capital Credit Clients funds, accounts and investment vehicles managed by Bain Capital Credit may afford us additional investment opportunities and an ability to achieve greater diversification. Accordingly, our exemptive order permits us to invest with Bain Capital Credit Clients in the same portfolio companies under circumstances in which such investments would otherwise not be permitted by the 1940 Act. Our exemptive relief permitting co-investment transactions generally applies only if our Independent Directors and Directors who have no financial interest in such transaction review and approve in advance each co-investment transaction. The exemptive relief imposes other conditions with which we must comply to engage in co-investment transactions.

Recent Developments

See “Item 1. Financial Statements - Notes to Consolidated Financial Statements - Note 12. Subsequent Events” for a summary of recent developments.

Significant Accounting Estimates and Critical Accounting Policies

Basis of Presentation

The Company’s unaudited Consolidated Financial Statements have been prepared in accordance with generally accepted accounting principles in the United States of America ("US GAAP"). The Company’s Consolidated Financial Statements and related financial information have been prepared pursuant to the requirements for reporting on Form 10‑Q and Articles 1, 6, 10 and 12 of Regulation S-X. These Consolidated Financial Statements reflect adjustments that in the opinion of the Company are necessary for the fair statement of the financial position and results of operations for the periods presented herein and are not necessarily indicative of the full fiscal year. We have determined we meet the definition of an investment company and follow the accounting and reporting guidance in the Financial Accounting Standards Board ("FASB") Accounting Standards Codification (“ASC”) Topic 946 — Financial Services — Investment Companies (“ASC 946”). Our financial currency is U.S. dollars and these Consolidated Financial Statements have been prepared in that currency.

137

Use of Estimates

The preparation of the Consolidated Financial Statements in conformity with US GAAP requires us 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 Consolidated Financial Statements and the reported amounts of increases and decreases in net assets from operations during the reporting period. Actual results could differ from those estimates and such differences could be material.

Revenue Recognition

We record our investment transactions on a trade date basis. We record realized gains and losses based on the specific identification method. We record interest income, adjusted for amortization of premium and accretion of discount, on an accrual basis. Discount and premium to par value on investments acquired are accreted and amortized, respectively, into interest income over the life of the respective investment using the effective interest method. Loan origination fees, original issue discount and market discount or premium are capitalized and amortized into or against interest income using the effective interest method or straight-line method, as applicable. We record any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts received upon prepayment of a loan or debt security as interest income.

Dividend income on preferred equity investments is recorded on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income on common equity investments is recorded on the record date for such distributions in the case of private portfolio companies, and on the ex-dividend date for publicly traded portfolio companies. Distributions received from a limited liability company or limited partnership investment are evaluated to determine if the distribution should be recorded as dividend income or a return of capital.

Certain investments may have contractual PIK interest or dividends. PIK represents accrued interest or accumulated dividends that are added to the loan principal of the investment on the respective interest or dividend payment dates rather than being paid in cash and generally becomes due at maturity or upon being called by the issuer. We record PIK as interest or dividend income, as applicable. If at any point we believe PIK may not be realized, we place the investment generating PIK on non-accrual status.

Certain structuring fees and amendment fees are recorded as other income when earned. We record administrative agent fees received as other income when the services are rendered.

Valuation of Portfolio Investments

The Advisor shall value the investments owned by the Company, subject at all times to the oversight of the Board. The Advisor shall follow its own written valuation policies and procedures as approved by the Board when determining valuations. A short summary of the Advisor’s valuation policies is below.

Investments for which market quotations are readily available are typically valued at such market quotations. Pursuant to Rule 2a-5 under the 1940 Act, the Board designates the Advisor as Valuation Designee to perform fair value determinations for the Company for investments that do not have readily available market quotations. Market quotations are obtained from an independent pricing service, where available. If a price cannot be obtained from an independent pricing service or if the independent pricing service is not deemed to be current with the market, certain investments held by the Company will be valued on the basis of prices provided by principal market makers. Generally, investments marked in this manner will be marked at the mean of the bid and ask of the independent broker quotes obtained. To validate market quotations, the Company utilizes a number of factors to determine if the quotations are representative of fair value, including the source and number of quotations. Debt and equity securities that are not publicly traded or whose market prices are not readily available will be valued at a price that reflects such security’s fair value.

With respect to unquoted portfolio investments, the Company will value each investment considering, among other measures, discounted cash flow models, comparable company multiple models, comparisons of financial ratios of peer companies that are public, and other factors. When an external event such as a purchase transaction, public offering or subsequent equity sale occurs, the Company will use the pricing indicated by the external event to corroborate and/or assist us in our valuation. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of our investments may differ significantly from the values that would have been used had a readily available market value existed for such investments, and the differences could be material.

138

With respect to investments for which market quotations are not readily available, in particular, illiquid/hard to value assets, the Advisor will typically undertake a multi-step valuation process, which includes among other things, the below:

•The Company’s quarterly valuation process begins with each portfolio company or investment being initially valued by the investment professionals of the Advisor responsible for the portfolio investment;

•Preliminary valuation conclusions are then documented and discussed with the Company’s senior management and the Advisor;

•Generally investments that constitute a material portion of the Company’s portfolio are periodically reviewed by an independent valuation firm; and

•The Board and Audit Committee provide oversight with respect to the valuation process, including requesting such materials as they deem appropriate.

In following this approach, the types of factors that are taken into account in the fair value pricing of investments include, as relevant, but are not limited to: comparison to publicly traded securities, including factors such as yield, maturity and measures of credit quality; the enterprise value of a portfolio company; the nature and realizable value of any collateral; the portfolio company’s ability to make payments and its earnings and discounted cash flows; and the markets in which the portfolio company does business. In cases where an independent valuation firm provides fair valuations for investments, the independent valuation firm provides a fair valuation report, a description of the methodology used to determine the fair value and their analysis and calculations to support their concluded ranges.

Contractual Obligations

We have entered into the Amended Advisory Agreement with our Advisor (which supersedes the Prior Investment Advisory Agreement dated November 14, 2018 we had previously entered into). Our Advisor has agreed to serve as our investment adviser in accordance with the terms of the Amended Advisory Agreement. Under the Amended Advisory Agreement, we have agreed to pay an annual base management fee as well as an incentive fee based on our investment performance.

On November 28, 2018, our Board, including a majority of our Independent Directors, approved the Amended Advisory Agreement. On February 1, 2019 the Company’s stockholders approved the Amended Advisory Agreement. Pursuant to this Agreement, effective February 1, 2019, the base management fee of 1.5% (0.375% per quarter) of the average value of the Company’s gross assets (excluding cash and cash equivalents, but including assets purchased with borrowed amounts) will continue to apply to assets held at an asset coverage ratio of 200%, but a lower base management fee of 1.0% (0.25% per quarter) of the average value of the Company’s gross assets (excluding cash and cash equivalents, but including assets purchased with borrowed amounts) will apply to any amount of assets attributable to leverage decreasing the Company’s asset coverage ratio below 200%. The Amended Advisory Agreement incorporates (i) a three-year lookback provision and (ii) a cap on quarterly income incentive fee payments based on net realized or unrealized capital loss, if any, during the applicable three-year lookback period.

We have entered into an Administration Agreement with the Administrator pursuant to which the Administrator will furnish us with administrative services necessary to conduct our day-to-day operations. We reimburse the Administrator for its costs and expenses and our allocable portion of overhead incurred by it in performing its obligations under the Administration Agreement, including certain compensation paid to or compensatory distributions received by our officers (including our Chief Compliance Officer and Chief Financial Officer) and any of their respective staff who provide services to us, operations staff who provide services to us, and internal audit staff, if any, to the extent internal audit performs a role in our Sarbanes-Oxley internal control assessment.

If any of our contractual obligations discussed above are terminated, our costs may increase under any new agreements that we enter into as replacements. We would also likely incur expenses in locating alternative parties to provide the services we expect to receive under our Amended Advisory Agreement and Administration Agreement.

139

The following table shows the contractual maturities of our debt obligations as of March 31, 2025 (dollars in thousands):

	Payments Due by Period
				Less than									More than
		Total			1 year			1 — 3 years			3 — 5 years		5 years
2019-1 Debt	$		352,500	$		—	$		—	$		—	$	352,500
March 2026 Notes			300,000			300,000			—			—		—
October 2026 Notes			300,000			—			300,000			—		—
March 2030 Notes			350,000			—			—			350,000		—
Sumitomo Credit Facility			156,000			—			—			156,000		—
Total Debt Obligations	$		1,458,500	$		300,000	$		300,000	$		506,000	$	352,500

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are subject to financial market risks, including changes in interest rates. We will generally invest in illiquid loans and securities including debt and equity securities of middle-market companies. Because we expect that there will not be a readily available market for many of the investments in our portfolio, we expect to value many of our portfolio investments at fair value as determined in good faith by the Board using a documented valuation policy and a consistently applied valuation process. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of our investments may differ significantly from the values that would have been used had a readily available market value existed for such investments, and the differences could be material. There have been no material quantitative changes in reported market risk exposures in comparison to the information reported in the prior period.

Assuming that the statement of financial condition as of March 31, 2025 were to remain constant and that we took no actions to alter our existing interest rate sensitivity, the following table shows the annualized impact of hypothetical base rate changes in interest rates (dollars in thousands):

							Net Increase
	Increase			Increase			(Decrease) in Net
	(Decrease) in			(Decrease) in			Investment
Change in Interest Rates	Interest Income			Interest Expense			Income
Down 100 Basis Points	$	(17,423	)	$	(8,585	)	$	(7,291	)
Down 200 Basis Points		(34,589	)		(17,170	)		(14,371	)
Down 300 Basis Points		(51,304	)		(25,755	)		(21,078	)
Up 100 Basis Points		17,458			8,585			7,320
Up 200 Basis Points		34,916			17,170			14,640
Up 300 Basis Points		52,374			25,755			21,961

From time to time, we may make investments that are denominated in a foreign currency. These investments are translated into U.S. dollars at the balance sheet date, exposing us to movements in foreign exchange rates. We may employ hedging techniques to minimize these risks, but we cannot assure you that such strategies will be effective or without risk to us. We may seek to utilize instruments such as, but not limited to, forward contracts to seek to hedge against fluctuations in the relative values of our portfolio positions from changes in currency exchange rates.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

As of March 31, 2025 (the end of the period covered by this report), our management has carried out an evaluation, under the supervision of and with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a‑15 and 15d‑15(e) under the Exchange Act). Based on that evaluation our Chief Executive Officer and Chief Financial Officer have concluded that our current disclosure controls and procedures are effective to provide reasonable assurance that information required to be disclosed by us in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our Chief Executive Officer and Chief Financial Officer as appropriate to allow timely decisions regarding required disclosure. In designing and evaluating our disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of

140

achieving their objectives, and management necessarily applies its judgment in evaluating the benefits of possible controls and procedures relative to their costs.

Changes in Internal Controls Over Financial Reporting

There have been no changes in our internal control over financial reporting, as defined in Rules 13a‑15(f) and 15d‑15(f) under the Exchange Act, that occurred during our most recently completed fiscal quarter ended March 31, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

We are not currently subject to any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against us. From time to time, we may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under loans to or other contracts with our portfolio companies.

Item 1A. Risk Factors

In addition to the other information set forth in this report, you should carefully consider the factors described below and discussed in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, which could materially affect our business, financial condition and/or operating results. The risks described in our Annual Report on Form 10-K are not the only risks we face. Additional risks and uncertainties are not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results. During the fiscal quarter ended March 31, 2025, there have been no material changes to the risk factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2024 except for the following:

Changes to U.S. tariff and import or export regulations may negatively impact our business.

The U.S. has recently enacted and proposed to enact significant new tariffs. Additionally, the new Presidential Administration has directed various federal agencies to further evaluate key aspects of U.S. trade policy and there has been ongoing discussion and commentary regarding potential significant changes to U.S. trade policies, treaties and tariffs. These developments, or the perception that any of them could occur, may have a material adverse effect on global economic conditions and the stability of global financial markets, and may significantly reduce global trade and, in particular, trade between the impacted nations and the U.S. Any of these factors could depress economic activity and restrict our portfolio companies’ access to suppliers or customers and have a material adverse effect on their business, financial condition and results of operations, which in turn would negatively impact our business.

Item 2. Unregistered Sales of Equity Securities, Use of Proceeds, and Issuer Purchases of Equity Securities

The Company did not engage in any unregistered sales of equity securities, issue any common stock under the Company's dividend reinvestment plan, or purchase any common stock during the three months ended March 31, 2025.

Item 3. Default Upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Rule 10b5-1 Trading Plans

During the fiscal quarter ended March 31, 2025, none of our directors or executive officers adopted or terminated any contract, instruction or written plan for the purchase or sale of our securities to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any “non-Rule 10b5-1 trading arrangement.”

141

Item 6. Exhibits, Consolidated Financial Statement Schedules

The following exhibits are included, or incorporated by reference, in this Quarterly Report on Form 10-Q for the three months ended March 31, 2025 (and are numbered in accordance with Item 601 of Regulation S-K under the Securities Act).

Exhibit Number	Description of Document
3.1	Amended and Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form 10 (File No. 000‑55528) filed on October 6, 2016).
3.2	Bylaws (incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form 10 (File No. 000‑55528) filed on October 6, 2016).
4.1	Dividend Reinvestment Plan (incorporated by reference to Exhibit 10.5 to the Company’s Registration Statement on Form 10 (File No. 000‑55528) filed on October 6, 2016).
10.1	Second Amended and Restated Investment Advisory Agreement, dated November 28, 2018, by and between the Company and the Advisor (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8‑K (File No. 814‑01175), filed on February 1, 2019).
10.2	Administration Agreement, dated October 6, 2016, by and between the Company and the Administrator (incorporated by reference to Exhibit 10.2 to the Company’s Registration Statement on Form 10 (File No. 000‑55528) filed on October 6, 2016).
10.3	Form of Advisory Fee Waiver Agreement by and between the Company and the Advisor (incorporated by reference to Exhibit 10.3 to the Company’s Registration Statement on Form 10 (File No. 000‑55528) filed on October 6, 2016).
10.4	Form of Custodian Agreement by and between the Company and U.S. Bank National Association (incorporated by reference to Exhibit 10.6 to the Company’s Registration Statement on Form 10 (File No. 000‑55528) filed on October 6, 2016).
10.5	Indenture, dated as of September 28, 2018, between BCC Middle Market CLO 2018‑1, LLC, as issuer, and Wells Fargo Bank, National Association, as trustee (incorporated by reference to Exhibit 10.9 to the Company’s Quarterly Report on Form 10‑Q (File No. 814‑01175), filed on October 17, 2018).
10.6	Portfolio Management Agreement, dated as of September 28, 2018, by and between BCC Middle Market CLO 2018‑1, LLC, as issuer, and Bain Capital Specialty Finance, Inc., as portfolio manager (incorporated by reference to Exhibit 10.10 to the Company’s Quarterly Report on Form 10‑Q (File No. 814‑01175), filed on October 17, 2018).
10.7	Loan Sale Agreement, dated as of September 28, 2018, by and between BCC Middle Market CLO 2018‑1, LLC, as issuer, and Bain Capital Specialty Finance, Inc., as the transferor (incorporated by reference to Exhibit 10.11 to the Company’s Quarterly Report on Form 10‑Q (File No. 814‑01175), filed on October 17, 2018).
10.8	Collateral Administration Agreement, dated as of September 28, 2018, by and between BCC Middle Market CLO 2018‑1, LLC, as issuer, Bain Capital Specialty Finance, Inc., as portfolio manager, and Wells Fargo Bank, National Association, as collateral administrator (incorporated by reference to Exhibit 10.12 to the Company’s Quarterly Report on Form 10‑Q (File No. 814‑01175), filed on October 17, 2018).
10.9	Master Participation Agreement, dated as of September 28, 2018, by and between BCSF I, LLC, as financing subsidiary, and BCC Middle Market CLO 2018‑1, LLC, as issuer (incorporated by reference to Exhibit 10.13 to the Company’s Quarterly Report on Form 10‑Q (File No. 814‑01175), filed on October 17, 2018).

142

Exhibit Number	Description of Document
10.10	Amended and Restated Indenture, dated as of November 30, 2021, between BCC Middle Market CLO 2019-1, LLC, as issuer, BCC Middle Market CLO 2019-1 Co-Issuer, LLC, as co-issuer and Wells Fargo Bank, National Association, as trustee. (incorporated by reference to Exhibit 10.10 to the Company’s Quarterly Report on Form 10-Q (File No. 814-01175), filed on May 5, 2022).
10.11	First Supplemental Indenture, dated as of August 2, 2022, between BCC Middle Market CLO 2019-1, LTD. (f/k/a BCC Middle Market CLO 2019-1, LLC), as Issuer, and Bain Capital Specialty Finance, in its capacity as Portfolio Manager under the Agreement on behalf of the Issuer, and together with its successors in such capacity, the “Portfolio Manager” (incorporated by reference to Exhibit 10.11 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 28, 2023).
10.12	Amended and Restated Portfolio Management Agreement, dated as of November 30, 2021, by and between BCC Middle Market CLO 2019-1, LLC, as issuer, and Bain Capital Specialty Finance, Inc., as portfolio manager. (incorporated by reference to Exhibit 10.11 to the Company’s Quarterly Report on Form 10-Q (File No. 814-01175), filed on May 5, 2022)
10.13	First Amendment to Amended and Restated Portfolio Management Agreement, dated as of August 2, 2022, between BCC Middle Market CLO 2019-1, LTD. (f/k/a BCC Middle Market CLO 2019-1, LLC), as Issuer, BCC Middle Market CLO 2019-1 Co-Issuer, LLC, as Co-Issuer, and Wells Fargo Bank, National Association, as Trustee (incorporated by reference to Exhibit 10.13 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 28, 2023).
10.14	Loan Sale Agreement, dated as of August 28, 2019, by and between BCC Middle Market CLO 2019‑1, LLC, as issuer, and Bain Capital Specialty Finance, Inc., as the transferor (incorporated by reference to Exhibit 10.18 to the Company’s Quarterly Report on Form 10‑Q (File No. 814‑01175), filed on November 6, 2019).
10.15	Collateral Administration Agreement, dated as of August 28, 2019, by and between BCC Middle Market CLO 2019‑1, LLC, as issuer, Bain Capital Specialty Finance, Inc., as portfolio manager, and Wells Fargo Bank, National Association, as collateral administrator (incorporated by reference to Exhibit 10.19 to the Company’s Quarterly Report on Form 10‑Q (File No. 814‑01175), filed on November 6, 2019).
10.16	Master Participation Agreement, dated as of August 28, 2019, by and between BCSF I, LLC, as financing subsidiary, and BCC Middle Market CLO 2019‑1, LLC, as issuer (incorporated by reference to Exhibit 10.20 to the Company’s Quarterly Report on Form 10‑Q (File No. 814‑01175), filed on November 6, 2019).
10.17	Master Participation Agreement, dated as of August 28, 2019, by and between BCSF II-C, LLC, as financing subsidiary, and BCC Middle Market CLO 2019‑1, LLC, as issuer (incorporated by reference to Exhibit 10.21 to the Company’s Quarterly Report on Form 10‑Q (File No. 814‑01175), filed on November 6, 2019).
10.18	Revolving Loan Agreement, dated March 27, 2020, by and between the Company, as Borrower, and BCSF Advisors, LP, as Lender (incorporated by reference to Exhibit 10.26 to the Company’s Quarterly Report on Form 10‑Q (File No. 814‑01175), filed on May 4, 2020).
10.19	Amended and Restated Limited Liability Company Agreement, dated February 9, 2021, of International Senior Loan Program, LLC, by and among the Company, Pantheon Private Debt Program SCSp SICAV—RAIF—Pantheon Senior Debt Secondaries II (USD), Pantheon Private Debt Program SCSp SICAV—RAIF—Tubera Credit 2020, Solutio Premium Private Debt I SCSp and Solutio Premium Private Debt II Master SCSp (incorporated by reference to Exhibit 10.31 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 24, 2021).
10.20	Underwriting Agreement, dated March 3, 2021, by and among Bain Capital Specialty Finance, Inc., BCSF Advisors, LP and Goldman Sachs & Co. LLC, as the representative of the underwriters (incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on March 5, 2021).
10.21	Indenture, dated as of March 10, 2021, by and between the Company and U.S. Bank National Association, as trustee (incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on March 10, 2021).

143

Exhibit Number	Description of Document
10.22	First Supplemental Indenture, dated as of March 10, 2021, relating to the 2.950% Notes due 2026, by and between the Company and U.S. Bank National Association, as trustee (incorporated by reference to Exhibit 99.2 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on March 10, 2021).
10.23	Form of 2.950% Notes due 2026 (incorporated by reference to Exhibit 99.2 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on March 10, 2021).
10.24	Underwriting Agreement, dated October 5, 2021, by and among Bain Capital Specialty Finance, Inc., BCSF Advisors, LP, and Goldman Sachs & Co. LLC and SMBC Nikko Securities America Inc., as the representative of the underwriters (incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on October 6, 2021).
10.25	Second Supplemental Indenture, dated as of October 13, 2021, relating to the 2.550% Notes due 2026, by and between the Company and U.S. Bank National Association, as trustee (incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on October 13, 2021).
10.26	Form of 2.550% Notes due 2026 (incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on October 13, 2021).
10.27	Revolving Credit Agreement, dated as of December 24, 2021, by and among the Company as Borrower, with Sumitomo Mitsui Banking Corporation, as Administrative Agent and Sole Book Runner, and with Sumitomo Mitsui Banking Corporation and MUFG Union Bank, N.A., as Joint Lead Arrangers (incorporated by reference to Exhibit 10.41 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 23, 2022).
10.28	First Amendment dated as of July 6, 2022 to Revolving Credit Agreement, dated as of December 24, 2021, by and among the Company as Borrower, with Sumitomo Mitsui Banking Corporation, as Administrative Agent and Sole Book Runner, and with Sumitomo Mitsui Banking Corporation and MUFG Union Bank, N.A., as Joint Lead Arrangers. (incorporated by reference to Exhibit 10.26 to the Company’s Quarterly Report on Form 10-Q (File No.814-01175) filed on November 9, 2022).
10.29	Increasing Lender/Joinder Lender Agreement, dated as of December 14, 2022, between the Company, the Lenders and Issuing Banks from time to time party thereto and Sumitomo Mitsui Banking Corporation, as Administrative Agent (in such capacity, the “Administrative Agent”); and (b) the Notice of Commitment Increase Request, dated as of December 14, 2022, provided by the Company to the Administrative Agent (the “Notice”) (incorporated by reference to Exhibit 10.29 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 28, 2023).
10.30	Increasing Lender/Joinder Lender Agreement dated as of July 22, 2022, pursuant to Section 2.08(e) of the Revolving Credit Agreement, dated as of December 24, 2021, by and among the Company as Borrower, with Sumitomo Mitsui Banking Corporation, as Administrative Agent and Sole Book Runner, and with Sumitomo Mitsui Banking Corporation and MUFG Union Bank, N.A., as Joint Lead Arrangers. (Incorporated by reference to Exhibit 10.28 to the Company’s Quarterly Report on Form 10 Q (File No. 814 01175), filed on August 3, 2022).
10.31	Second Amendment dated as of August 24, 2022 to Revolving Credit Agreement, dated as of December 24, 2021, by and among the Company as Borrower, with Sumitomo Mitsui Banking Corporation, as Administrative Agent and Sole Book Runner, and with Sumitomo Mitsui Banking Corporation and MUFG Union Bank, N.A., as Joint Lead Arrangers. (incorporated by reference to Exhibit 10.28 to the Company’s Quarterly Report on Form 10-Q (File No.814-01175) filed on November 9, 2022).
10.32	Third Amendment dated as of May 20, 2024 to Revolving Credit Agreement, dated as of December 24, 2021, by and among the Company as Borrower, with Sumitomo Mitsui Banking Corporation, as Administrative Agent and Sole Book Runner, and with Sumitomo Mitsui Banking Corporation and MUFG Union Bank, N.A., as Joint Lead Arrangers. (incorporated by reference to Exhibit 10.32 to the Company’s Quarterly Report on Form 10-Q (File No.814-01175) filed on August 6, 2024).
10.33	Amended and Restated Limited Liability Company Agreement, dated December 27, 2021, of Bain Capital Senior Loan Program, LLC. (incorporated by reference to Exhibit 10.42 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 23, 2022).

144

Exhibit Number	Description of Document
10.34	First Supplemental Indenture dated as of June 15, 2023 among BCC Middle Market CLO 2018-1, LLC, as issuer, and Wells Fargo Bank, National Association, as trustee. (incorporated by reference to Exhibit 10.33 to the Company’s Quarterly Report on Form 10-Q (File No.814-01175) filed on August 8, 2023).
10.35	Second Supplemental Indenture dated as of June 15, 2023 among BCC Middle Market CLO 2019-1, Ltd., as issuer, BCC Middle Market CLO 2019-1 Co-Issuer, LLC, as co-issuer, and Wells Fargo Bank, National Association, as trustee. (incorporated by reference to Exhibit 10.34 to the Company’s Quarterly Report on Form 10-Q (File No.814-01175) filed on August 8, 2023).
10.36	Amendment dated September 11, 2023 to the Amended and Restated Limited Liability Company Agreement, dated February 9, 2021, of International Senior Loan Program, LLC, by and among the Company, Pantheon Private Debt Program SCSp SICAV—RAIF—Pantheon Senior Debt Secondaries II (USD), Pantheon Private Debt Program SCSp SICAV—RAIF—Tubera Credit 2020, Solutio Premium Private Debt I SCSp and Solutio Premium Private Debt II Master SCSp. (incorporated by reference to Exhibit 10.35 to the Company’s Quarterly Report on Form 10-Q (File No.814-01175) filed on November 6, 2023).
10.37	Second Amendment dated December 14, 2023 to the Amended and Restated Limited Liability Company Agreement, dated February 9, 2021, as amended on September 8, 2021 of International Senior Loan Program, LLC, by and among the Company, Pantheon Private Debt Program SCSp SICAV—RAIF—Pantheon Senior Debt Secondaries II (USD), Pantheon Private Debt Program SCSp SICAV—RAIF—Tubera Credit 2020, Solutio Premium Private Debt I SCSp, Solutio Premium Private Debt II Master SCSp, Pantheon Private Debt Program SICAV—RAIF—Pantheon Senior Debt Secondaries II (EUR) and Pantheon Private Debt Program SICAV—RAIF—Pantheon Senior Debt Secondaries II (GBP) (incorporated by reference to Exhibit 10.36 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 27, 2024).
10.38	International Senior Loan Program, LLC Consolidated Financial Statements for year ending December 31, 2024. (incorporated by reference to Exhibit 10.37 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 27, 2024).
10.39	Third Supplemental Indenture, dated as of February 6, 2025, relating to the 5.950% Notes due 2030, by and between the Company and U.S. Bank Trust Company, National Association, as trustee (incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K (File No. 814-01175) filed on February 6, 2025).
10.40	Underwriting Agreement, dated January 30, 2025, by and among Bain Capital Specialty Finance, Inc., BCSF Advisors, LP, and SMBC Nikko Securities America, Inc., Wells Fargo Securities, LLC, BNP Paribas Securities Corp. and Santander US Capital Markets LLC, as the representative of the underwriters (incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K (File No. 814-01175) filed on February 3, 2025).
10.41	Form of Equity Distribution Agreement (incorporated by reference to Exhibit 1.1 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on March 4, 2025).
23.1	Consent of Independent Registered Public Accounting Firm (incorporated by reference to Exhibit 23.1 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 27, 2025).
24.1	Powers of Attorney (incorporated by reference to Exhibit 24.1 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 27, 2025).
31.1*	Certification of Chief Executive Officer pursuant to Rule 13a‑14 under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, as amended.

145

Exhibit Number	Description of Document
31.2*	Certification of Chief Financial Officer pursuant to Rule 13a‑14 under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, as amended.
32*	Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, as amended.
101.INS*	XBRL Instance Document
101.SCH*	Inline XBRL Taxonomy Extension Schema Document.
101.CAL*	Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF*	Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.LAB*	Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE*	Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104	Cover Page Interactive Data File - The cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document

* Filed herewith.

146

SIGNATURES

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

	Bain Capital Specialty Finance, Inc.
Date: May 5, 2025	By:	/s/ Michael A. Ewald
	Name:	Michael A. Ewald
	Title:	Chief Executive Officer

Date: May 5, 2025	By:	/s/ Amit Joshi
	Name:	Amit Joshi
	Title:	Chief Financial Officer

147