UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

_____________________________________________________

FORM 10-Q

_____________________________________________________

(Mark One)

x 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

o 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 814-01715

________________________________________________________________________________________________

HPS Corporate Capital Solutions Fund

(Exact name of Registrant as specified in its Charter)

________________________________________________________________________________________________

Delaware	93-6616284
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
40 West 57th Street, 33rd Floor New York, NY	10019
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: (212) 287-6767

________________________________________________________________________________________________

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

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
None	None	None

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, smaller reporting company, or an emerging growth company. See the definition of “large accelerated filer”, “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act:

Large accelerated filer	o	Accelerated filer	o
Non-accelerated filer	x	Smaller reporting company	o
Emerging growth company	x

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 Act).    Yes  ☐    No  ☒

As of May 12, 2025, the Registrant had 34,402,372 common shares of beneficial interest, $0.01 par value per share (the “Common Shares”), outstanding. Common Shares outstanding exclude May 1, 2025 subscriptions since the issuance price is not yet finalized at the date of this filing.

Table of Contents

		Page
PART I	FINANCIAL INFORMATION
Item 1.	Consolidated Financial Statements
	Consolidated Statements of Assets and Liabilities as of March 31, 2025 (Unaudited) and December 31, 2024	2
	Consolidated Statements of Operations for the three months ended March 31, 2025 (Unaudited) and March 31, 2024 (Unaudited)	3
	Consolidated Statements of Changes in Net Assets for the three months ended March 31, 2025 (Unaudited) and March 31, 2024 (Unaudited)	4
	Consolidated Statements of Cash Flows for the three months ended March 31, 2025 (Unaudited) and March 31, 2024 (Unaudited)	5
	Consolidated Schedule of Investments as of March 31, 2025 (Unaudited)	6
	Consolidated Schedule of Investments as of December 31, 2024	16
	Notes to Consolidated Financial Statements (Unaudited)	24
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	49
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	62
Item 4.	Controls and Procedures	63
PART II	OTHER INFORMATION
Item 1.	Legal Proceedings	64
Item 1A.	Risk Factors	64
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	64
Item 3.	Defaults Upon Senior Securities	64
Item 4.	Mine Safety Disclosures	64
Item 5.	Other Information	64
Item 6.	Exhibits	65
Signatures

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This report contains forward-looking statements that involve substantial risks and uncertainties. Such statements involve known and unknown risks, uncertainties and other factors and undue reliance should not be placed thereon. These forward-looking statements are not historical facts, but rather are based on current expectations, estimates and projections about HPS Corporate Capital Solutions Fund (together, with its consolidated subsidiaries, the “Company”, “we” or “our”), our current and prospective portfolio investments, our industry, our beliefs and opinions, and our assumptions. Words such as “anticipates,” “expects,” “intends,” “plans,” “will,” “may,” “continue,” “believes,” “seeks,” “estimates,” “would,” “could,” “should,” “targets,” “projects,” “outlook,” “potential,” “predicts” and variations of these words and similar expressions are intended to identify 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 difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements, including without limitation:

•our future operating results;

•our business prospects and the prospects of our portfolio companies, including our and their ability to achieve our respective objectives as a result of inflation, the imposition of tariffs, increases in borrowing costs and a potential global recession;

•the impact of geo-political conditions, including revolution, insurgency, terrorism or war, including those arising out of the ongoing conflict between Russia and Ukraine and the broader Middle East conflict;

•the impact of the investments that we expect to make;

•our ability to raise sufficient capital to execute our investment strategy;

•our current and expected financing arrangements and investments;

•the adequacy of our cash resources, financing sources and working capital;

•changes in the general interest rate environment, including a sustained elevated interest rate environment, and uncertainty about the Federal Reserve’s intentions regarding interest rates in the upcoming year;

•the timing and amount of cash flows, distributions and dividends, if any, from our portfolio companies;

•our contractual arrangements and relationships with third parties;

•actual and potential conflicts of interest with HPS Advisors, LLC (the “Adviser”) or any of its affiliates;

•the elevated level of inflation, and its impact on our portfolio companies and on the industries in which we invest;

•the dependence of our future success on the general economy and its effect on the industries in which we may invest;

•the availability of credit and/or our ability to access the capital markets;

•our use of financial leverage;

•the ability of the Adviser to source suitable investments for us and to monitor and administer our investments;

•the ability of the Adviser or its affiliates to attract and retain highly talented professionals;

•our ability to qualify for and maintain our qualification as a regulated investment company and as a business development company (“BDC”);

•the impact on our business of new or amended legislation or regulations;

•currency fluctuations, particularly to the extent that we receive payments denominated in currency other than U.S. dollars;

•the effect of changes to tax legislation and our tax position; and

•the tax status of the enterprises in which we may invest, including the imposition of tariffs upon either the supplies utilized by those enterprises or the enterprises’ end products.

Although we believe that the assumptions on which these forward-looking statements are based are reasonable, any of those assumptions could prove to be inaccurate, and as a result, the forward-looking statements based on those assumptions also could be inaccurate. In light of these and other uncertainties, the inclusion of any projection or forward-looking statement in this report should not be regarded as a representation by us that our plans and objectives will be achieved. Moreover, we assume no duty and do not undertake to update the forward-looking statements, except as required by applicable law. Because we are an investment company, the forward-looking statements and projections contained in this report are excluded from the safe harbor protection provided by Section 21E of the U.S. Securities Exchange Act of 1934, as amended (the “Exchange Act”).

1

PART I - FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements.

HPS Corporate Capital Solutions Fund

Consolidated Statements of Assets and Liabilities

(in thousands, except share and per share amounts)

	March 31, 2025		December 31, 2024
ASSETS	(Unaudited)
Non-controlled/non-affiliated investments (amortized cost of $1,313,791 and $982,565 at March 31, 2025 and December 31, 2024, respectively)	$	1,318,370	$	984,954
Cash and cash equivalents	16,687		10,296
Interest receivable	11,483		8,172
Deferred financing costs	3,726		3,698
Deferred offering costs	71		516
Derivative assets, at fair value (Note 6)	442		2,579
Receivable for investments sold	24,058		140
Other assets	100		203
Total assets	$	1,374,937	$	1,010,558
LIABILITIES
Debt	$	528,002	$	289,761
Payable for investments purchased	19,440		14,087
Interest payable	1,418		1,155
Due to affiliates	281		818
Distribution payable (Note 9)	14,629		28,907
Payable for share repurchases (Note 9)	—		23,060
Capital gains incentive fees payable (Note 3)	561		896
Total liabilities	564,331		358,684
Commitments and contingencies (Note 8)
NET ASSETS
Common Shares, $0.01 par value (30,911,188 and 25,084,285 shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively)	309		251
Additional paid in capital	794,045		641,972
Distributable earnings (loss)	16,252		9,651
Total net assets	810,606		651,874
Total liabilities and net assets	$	1,374,937	$	1,010,558
Net asset value per share	$	26.22	$	25.99

The accompanying notes are an integral part of these consolidated financial statements.

2

HPS Corporate Capital Solutions Fund

Consolidated Statements of Operations

(in thousands)

(Unaudited)

	Three Months Ended March 31,
	2025		2024
Investment income:
From non-controlled/non-affiliated investments:
Interest income	$	25,508	$	—
Payment-in-kind interest income	4,162		—
Other income	8		—
Total investment income	29,678		—
Expenses:
Interest expense	6,548		—
Management fees	2,301		—
Income based incentive fee	2,815		—
Capital gains incentive fee	(335)		—
Shareholder servicing and/or distribution fees	462		—
Professional fees	518		212
Board of Trustees’ fees	84		56
Administrative service expenses (Note 3)	439		—
Other general & administrative	505		74
Organization expenses (Note 2)	—		50
Amortization of continuous offering costs	445		—
Total expenses	13,782		392
Expense Support (Note 3)	(2,061)		(392)
Shareholder servicing and/or distribution fees waived (Note 3)	(462)		—
Management fees waived (Note 3)	(2,301)		—
Income based incentive fees waived (Note 3)	(2,815)		—
Net expenses	6,143		—
Net investment income before excise tax	23,535		—
Excise tax expense	70		—
Net investment income after excise tax	23,465		—
Net realized and change in unrealized gain (loss):
Realized gain (loss):
Non-controlled/non-affiliated investments	(364)		—
Foreign currency forward contracts	(931)		—
Foreign currency transactions	(267)		—
Net realized gain (loss)	(1,562)		—
Net change in unrealized appreciation (depreciation):
Non-controlled/non-affiliated investments	2,190		—
Foreign currency forward contracts	(2,137)		—
Translation of assets and liabilities in foreign currencies	(726)		—
Net change in unrealized appreciation (depreciation)	(673)		—
Net realized and change in unrealized gain (loss)	(2,235)		—
Net increase (decrease) in net assets resulting from operations	$	21,230	$	—

The accompanying notes are an integral part of these consolidated financial statements.

3

HPS Corporate Capital Solutions Fund

Consolidated Statements of Changes in Net Assets

(in thousands)

(Unaudited)

	Three Months Ended March 31,
	2025		2024
Increase (decrease) in net assets from operations:
Net investment income after excise tax	$	23,465	$	—
Net realized gain (loss)	(1,562)		—
Net change in unrealized appreciation (depreciation)	(673)		—
Net increase (decrease) in net assets resulting from operations	21,230		—
Distributions:
Distributions to common shareholders	(14,630)		—
Net decrease in net assets resulting from distributions	(14,630)		—
Share transactions:
Proceeds from Common Shares sold	135,148		—
Distributions Reinvested	16,984		—
Repurchased shares, net of early repurchase deduction	—		—
Net increase (decrease) from share transactions	152,132		—
Total increase (decrease) in net assets	158,732		—
Net assets, beginning of period	651,874		3
Net assets, end of period	$	810,606	$	3

The accompanying notes are an integral part of these consolidated financial statements.

4

HPS Corporate Capital Solutions Fund

Consolidated Statements of Cash Flows

(in thousands)

(Unaudited)

	Three Months Ended March 31,
	2025		2024
Cash flows from operating activities:
Net increase (decrease) in net assets resulting from operations	$	21,230	$	—
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
Net change in unrealized (appreciation) depreciation on investments	(2,190)		—
Net realized (gain) loss on investments	364		—
Net change in unrealized (appreciation) depreciation on foreign currency forward contracts	2,137		—
Net change in unrealized (appreciation) depreciation on translation of assets and liabilities in foreign currencies	741		—
Net accretion of discount and amortization of premium, net	(1,227)		—
Amortization of deferred financing costs	221		—
Amortization of offering costs	445		—
Payment-in-kind interest capitalized	(3,207)		—
Purchases of investments	(344,539)		—
Proceeds from sale of investments and principal repayments	17,383		—
Changes in operating assets and liabilities:
Interest receivable	(3,311)		—
Receivable for investments sold	(23,918)		—
Other assets	103		—
Payable for investments purchased	5,353		—
Interest payable	263		—
Due to affiliates	(537)		—
Capital gains incentive fees payable	(335)		—
Net cash provided by (used in) operating activities	(331,024)		—
Cash flows from financing activities:
Borrowings on debt	382,300		—
Repayments of debt	(144,800)		—
Deferred financing costs paid	(249)		—
Deferred offering costs paid	—		—
Proceeds from issuance of Common Shares	135,148		—
Common Shares repurchased, net of early repurchase deduction	(23,060)		—
Distributions paid in cash	(11,924)		—
Net cash provided by (used in) financing activities	337,415		—
Net increase (decrease) in cash and cash equivalents	6,391		—
Cash and cash equivalents, beginning of period	10,296		3
Cash and cash equivalents, end of period	$	16,687	$	3
Supplemental information and non-cash activities:
Interest paid during the period	$	6,285	$	—
Distribution payable	$	14,629	$	—
Reinvestment of distributions during the period	$	16,984	$	—

The accompanying notes are an integral part of these consolidated financial statements.

5

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

March 31, 2025

(in thousands)

(Unaudited)

Company (1)	Reference Rate and Spread (2)		Interest Rate (2)		Maturity Date	Par Amount/Units		Amortized Cost (3)		Fair Value		Percentage of Net Assets
Non-Controlled/Non-Affiliated
First Lien Debt
Aerospace and Defense
Carbon Topco, Inc. (4)(6)(9)					5/1/2030	$	1,332	$	(25)	$	(19)
Carbon Topco, Inc. (4)(9)	SF +	6.00%	10.42	%	11/1/2030	8,012		7,863		7,875
PCX Holding Corp. (4)(10)	SF +	6.25%	10.70	%	4/22/2027	2,233		2,168		2,185
PCX Holding Corp. (4)(10)	SF +	6.25%	10.70	%	4/22/2027	1,121		1,088		1,096
PCX Holding Corp. (4)(10)	SF +	6.25%	10.71	%	4/22/2027	1,172		1,137		1,146
RH Buyer, Inc. (4)(6)(10)					1/17/2031	3,831		(74)		(74)
RH Buyer, Inc. (4)(10)	SF +	6.50%	10.90	%	1/17/2031	33,258		32,615		32,615
Tex-Tech Industries, Inc. (4)(6)(9)					1/13/2031	2,010		(20)		(19)
Tex-Tech Industries, Inc. (4)(9)	SF +	5.00%	9.29	%	1/13/2031	9,047		8,960		8,960
Tex-Tech Industries, Inc. (4)(6)(9)	SF +	5.00%	9.32	%	1/13/2031	1,910		149		149
WP CPP Holdings, LLC (4)(10)	SF +	6.75%	11.07	%	11/30/2029	40,742		39,997		40,905
								93,858		94,819		11.70	%
Asset Based Lending and Fund Finance
Montagu Lux Finco Sarl (4)(5)(6)(10)	E +	5.50%	8.04	%	2/13/2032	€	12,327	5,335		5,516
								5,335		5,516		0.68	%
Automobiles and Parts
Clarios Global LP (7)	SF +	2.75%	7.07	%	1/28/2032	1,064		1,063		1,050
Tenneco Inc (8)	SF +	4.75%	9.17	%	11/17/2028	4,949		4,875		4,797
								5,938		5,847		0.72	%
Beverages
Winebow Holdings, Inc. (4)(10)	SF +	6.25%	10.67	%	12/31/2027	34,693		34,306		33,458
								34,306		33,458		4.13	%
Chemicals
Alvogen Pharma US, Inc. (4)(15)	SF +	9.50%	13.80	%	11/30/2028	20,000		19,510		19,509
Fortis 333 Inc (7)(18)	SF +	3.50%	7.80	%	3/27/2032	980		978		975
Kensing, LLC (4)(10)	SF +	7.25%	11.70	%	5/31/2028	688		687		625
Kensing, LLC (4)(10)	SF +	7.25%	11.70	%	5/31/2028	2,790		2,783		2,532
Kensing, LLC (4)(10)	SF +	7.25%	11.70	%	5/31/2028	7,811		7,694		7,089
Lummus Technology Holdings V LLC (7)	SF +	3.00%	7.32	%	12/31/2029	7,425		7,475		7,416
								39,127		38,146		4.71	%
Construction and Materials
ADG Acquisition, LLC (4)(11)	SF +	7.75%	12.22	%	4/11/2028	150		149		151
ADG Acquisition, LLC (4)(11)	SF +	7.75%	12.19	%	4/11/2028	6,694		6,681		6,761
Eco Material Technologies Inc (7)	SF +	3.25%	7.47	%	2/12/2032	962		960		959
Hobbs & Associates LLC (7)	SF +	2.75%	7.07	%	7/23/2031	2,200		2,200		2,172
Powerhouse Intermediate, LLC (4)(10)	SF +	6.25%	10.81	%	1/12/2027	1,970		1,962		1,946
Powerhouse Intermediate, LLC (4)(10)	SF +	6.25%	10.81	%	1/12/2027	819		816		809
								12,768		12,798		1.58	%
Consumer Services
American Academy Holdings, LLC (4)(16)	SF +	9.75% (incl. 5.25% PIK)	14.19	%	6/30/2027	6,652		6,652		6,544
American Academy Holdings, LLC (4)(6)(16)					6/30/2027	160		—		(3)
Citrin Cooperman Advisors LLC (7)(18)	SF +	3.00%	7.32	%	4/1/2032	1,987		1,979		1,975
Citrin Cooperman Advisors LLC (6)(7)(18)					4/1/2032	128		—		(1)
Edmentum Ultimate Holdings, LLC (4)(10)	SF +	6.75%	11.19	%	7/26/2027	5,384		5,266		5,343
ImageFIRST Holdings, LLC (7)	SF +	3.25%	7.55	%	3/12/2032	1,556		1,552		1,554
								15,449		15,412		1.90	%
Electricity
Cogentrix Finance Holdco I LLC (7)	SF +	2.75%	7.07	%	2/26/2032	1,689		1,685		1,685

6

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

March 31, 2025

(in thousands)

(Unaudited)

Company (1)	Reference Rate and Spread (2)		Interest Rate (2)		Maturity Date	Par Amount/Units		Amortized Cost (3)	Fair Value	Percentage of Net Assets
Hamilton Projects Acquiror LLC (8)	SF +	3.00%	7.32	%	5/31/2031	9,620		9,599	9,624
IDF 8 Borrower, LLC (4)(6)(15)	SF +	6.00%	10.30	%	12/31/2028	4,317		2,839	2,869
IDF 8 Borrower, LLC (4)(6)(15)(18)	SF +	8.50%	12.80	%	12/31/2028	2,878		1,893	1,912
Matrix Renewables (Devco) USA LLC (4)(5)(6)(15)					12/24/2028	2,500		(50)	(41)
Matrix Renewables (Devco) USA LLC (4)(5)(15)	SF +	6.50%	10.80	%	12/24/2028	7,500		7,360	7,376
NRD Construction, LLC (4)(6)(13)	SF +	8.50%	12.80	%	11/6/2029	35,268		7,630	7,705
Palmetto Solar, LLC (4)(12)	SF +	6.75%	11.05	%	9/13/2027	6,020		5,959	5,949
Palmetto Solar, LLC (4)(12)	SF +	6.75%	11.05	%	9/13/2027	5,268		5,214	5,205
Palmetto Solar, LLC (4)(12)	SF +	6.75%	11.05	%	9/13/2027	25,808		25,501	25,501
Palmetto Solar, LLC (4)(6)(12)					9/13/2027	12,904		(153)	(153)
Sunraycer HPS Borrower LLC (4)(6)(13)	SF +	8.50% PIK	12.80	%	10/28/2029	6,328		3,283	3,294
Sunraycer HPS Borrower LLC (4)(13)	SF +	8.50% PIK	12.80	%	10/28/2029	11,052		10,861	10,871
								81,621	81,797	10.09	%
Finance and Credit Services
Consolidated Information Services Solutions, LLC (4)(10)	SF +	7.47%	11.89	%	3/12/2026	2,266		2,203	2,265
Consolidated Information Services Solutions, LLC (4)(10)	SF +	7.47%	11.89	%	3/12/2026	531		516	531
								2,719	2,796	0.34	%
Gas, Water, and Multi-utilities
Flatiron Energy Holdco LLC (4)(6)(13)	SF +	7.50%	11.79	%	10/1/2029	3,775		1,459	1,468
Flatiron Energy Holdco LLC (4)(13)	SF +	7.50% PIK	11.80	%	10/1/2029	5,094		4,986	4,991
								6,445	6,459	0.80	%
General Industrials
Capripack Debtco PLC (4)(5)(10)	E +	5.75% (incl. 2.50% PIK)	8.49	%	1/3/2030	€	5,245	5,571	5,672
Capripack Debtco PLC (4)(5)(10)	E +	5.75% (incl. 2.50% PIK)	8.49	%	1/3/2030	€	28,233	29,990	30,538
Formerra, LLC (4)(10)	SF +	7.25%	11.67	%	11/1/2028	5,797		5,762	5,767
Formerra, LLC (4)(10)	SF +	7.25%	11.67	%	11/1/2028	233		232	232
								41,555	42,209	5.21	%
Health Care Providers
AthenaHealth Group Inc. (8)	SF +	3.00%	7.32	%	2/15/2029	9,924		9,947	9,824
Connect America.com, LLC (4)(14)	SF +	5.50%	9.80	%	10/11/2029	34,913		34,427	34,681
Diagnostic Services Holdings, Inc. (4)(6)(10)	SF +	5.50%	9.82	%	3/15/2027	333		142	142
Diagnostic Services Holdings, Inc. (4)(10)	SF +	5.50%	9.82	%	3/15/2027	13,583		13,495	13,512
Diagnostic Services Holdings, Inc. (4)(10)	SF +	5.50%	9.82	%	3/15/2027	1,742		1,731	1,733
FC Compassus, LLC (4)(6)(9)	SF +	5.75% (incl 1.50% PIK)	10.07	%	11/26/2030	179		17	18
FC Compassus, LLC (4)(6)(9)(20)	SF +	7.00% (incl 2.08% PIK)	11.33	%	11/26/2030	1,500		146	151
FC Compassus, LLC (4)(9)(20)	SF +	7.04% (incl. 2.10% PIK)	11.37	%	11/26/2030	13,703		13,511	13,550
FC Compassus, LLC (4)(6)(7)					11/26/2030	2,716		(38)	(25)
FC Compassus, LLC (4)(9)	SF +	5.75% (incl. 1.50% PIK)	10.07	%	11/26/2030	1,650		1,627	1,635
Indigo Purchaser, Inc. (4)(6)(9)					11/21/2031	2,845		(42)	(24)
Indigo Purchaser, Inc. (4)(6)(9)					11/21/2031	1,942		(28)	(16)
Indigo Purchaser, Inc. (4)(9)	SF +	5.00%	9.30	%	11/21/2031	12,457		12,280	12,352
Kabafusion Parent LLC (4)(6)(9)					11/24/2031	1,300		(12)	—
Kabafusion Parent LLC (4)(9)	SF +	5.00%	9.30	%	11/24/2031	10,000		9,905	10,100
Precision Medicine Group, LLC (9)	SF +	3.00%	7.40	%	11/18/2027	945		937	937
Raven Acquisition Holdings LLC (7)(18)	SF +	3.25%	7.57	%	11/19/2031	2,800		2,786	2,770
Raven Acquisition Holdings LLC (6)(7)(18)					11/19/2031	200		(1)	(2)
TTF Lower Intermediate LLC (7)	SF +	3.75%	8.00	%	7/18/2031	2,743		2,718	2,702
								103,548	104,040	12.83	%

7

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

March 31, 2025

(in thousands)

(Unaudited)

Company (1)	Reference Rate and Spread (2)		Interest Rate (2)		Maturity Date	Par Amount/Units		Amortized Cost (3)	Fair Value	Percentage of Net Assets
Household Goods and Home Construction
Lasko Operation Holdings, LLC (4)(7)(17)	SF +	8.00% (incl. 1.50% PIK)			4/14/2025	2,456		2,433	2,168
								2,433	2,168	0.27	%
Industrial Engineering
Time Manufacturing Holdings, LLC (4)(9)	SF +	6.50% (incl. 2.00% PIK)	10.96	%	12/1/2027	2,600		2,513	2,152
								2,513	2,152	0.27	%
Industrial Metals and Mining
Alchemy US Holdco 1 LLC (4)(10)	E +	6.50%	9.11	%	7/31/2029	€	2,993	3,116	3,127
Alchemy US Holdco 1 LLC (4)(6)(10)	SF +	6.50%	10.79	%	7/31/2029	1,206		106	113
Alchemy US Holdco 1 LLC (4)(10)	SF +	6.50%	10.79	%	7/31/2029	14,187		13,645	13,699
Star Holding LLC (7)(18)	SF +	4.50%	8.82	%	7/31/2031	712		709	698
								17,576	17,637	2.18	%
Industrial Support Services
Allied Universal Holdco LLC (8)	SF +	3.75%	8.17	%	5/12/2028	7,423		7,438	7,424
Atlas Intermediate III, L.L.C. (4)(10)	SF +	8.25% (incl. 4.00% PIK)	12.54	%	10/31/2029	9,111		8,946	8,986
AVSC Holding Corp. (4)(6)(9)	SF +	5.00%	9.32	%	12/5/2029	962		59	62
AVSC Holding Corp. (4)(9)	SF +	5.00%	9.32	%	12/5/2031	8,243		8,086	8,115
Axiom Buyer, LLC (4)(10)	SF +	6.50%	10.82	%	1/14/2030	17,597		17,215	17,286
Axiom Buyer, LLC (4)(6)(10)					1/14/2030	1,905		(45)	(34)
Axiom Buyer, LLC (4)(6)(10)	SF +	6.50%	10.82	%	1/14/2030	2,140		565	574
Azalea Topco, Inc. (7)(18)	SF +	3.25%	7.57	%	4/30/2031	1,496		1,494	1,490
Neon Maple US Debt Mergersub Inc (5)(7)	SF +	3.00%	7.32	%	11/17/2031	4,000		3,990	3,979
NTH Degree Purchaser, Inc (4)(6)(10)					9/10/2030	3,422		(65)	(36)
NTH Degree Purchaser, Inc (4)(6)(10)					9/10/2030	1,792		(33)	(19)
NTH Degree Purchaser, Inc (4)(10)	SF +	5.25%	9.54	%	9/10/2030	11,263		11,059	11,143
Team, Inc. (4)(6)(10)					3/12/2030	3,740		(84)	(83)
Team, Inc. (4)(10)	SF +	6.50%	10.83	%	3/12/2030	13,090		12,799	12,799
TruckPro, LLC (4)(11)	SF +	7.75%	12.19	%	8/16/2028	3,465		3,420	3,329
W3 TopCo LLC (4)(10)	SF +	6.50%	10.80	%	3/22/2029	13,693		13,258	13,337
YA Intermediate Holdings II, LLC (4)(6)(9)	SF +	5.00%	9.30	%	10/1/2031	2,202		218	234
YA Intermediate Holdings II, LLC (4)(6)(9)	SF +	5.00%	9.32	%	10/1/2031	1,083		49	54
YA Intermediate Holdings II, LLC (4)(9)	SF +	5.00%	9.31	%	10/1/2031	5,272		5,248	5,273
								93,617	93,913	11.58	%
Industrial Transportation
Stonepeak Nile Parent LLC (5)(7)(18)	SF +	2.75%	7.07	%	2/4/2032	1,765		1,760	1,760
The Pasha Group (4)(10)	SF +	7.25%	11.67	%	7/17/2026	18,450		18,243	18,988
								20,003	20,748	2.56	%
Investment Banking and Brokerage Services
Apex Group Treasury LLC (5)(7)	SF +	3.50%	7.82	%	2/27/2032	562		560	561
Grant Thornton LLP (7)	SF +	2.75%	7.07	%	6/2/2031	5,597		5,597	5,575
Jump Financial LLC (7)	SF +	4.25%	8.55	%	2/26/2032	476		474	479
Madonna Bidco Limited (4)(5)(6)(7)	SN +	5.25%	9.71	%	10/25/2031	£	1,159	16	31
Madonna Bidco Limited (4)(5)(7)	SN +	5.25%	9.80	%	10/25/2031	£	5,681	7,226	7,270
Orthrus Limited (4)(5)(6)(7)					12/5/2031	£	1,773	(39)	(31)
Orthrus Limited (4)(5)(7)	E +	6.25% (incl. 2.75% PIK)	8.71	%	12/5/2031	€	3,429	3,570	3,661
Orthrus Limited (4)(5)(7)	SN +	6.25% (incl. 2.75% PIK)	10.72	%	12/5/2031	£	3,840	4,816	4,894
Orthrus Limited (4)(5)(10)	SF +	6.25% (incl. 2.75% PIK)	10.56	%	12/5/2031	9,060		8,910	8,940
Travelex Issuerco 2 PLC (4)(5)(12)	SN +	8.00%	12.46	%	9/22/2028	£	1,729	2,058	2,271

8

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

March 31, 2025

(in thousands)

(Unaudited)

Company (1)	Reference Rate and Spread (2)		Interest Rate (2)		Maturity Date	Par Amount/Units		Amortized Cost (3)	Fair Value	Percentage of Net Assets
								33,188	33,651	4.15	%
Life Insurance
OneDigital Borrower LLC (8)	SF +	3.00%	7.32	%	7/2/2031	4,963		4,963	4,937
								4,963	4,937	0.61	%
Media
AMR GP Limited (4)(5)(7)		10.50% (incl 5.25% PIK)	10.50%		7/10/2034	10,463		10,179	10,370
Endeavor Operating Co LLC (5)(7)	SF +	3.00%	7.32	%	3/24/2032	913		909	913
MBS Services Holdings, LLC (4)(10)	SF +	7.50% (incl. 1.50% PIK)	11.96	%	2/26/2026	1,529		1,522	1,481
MBS Services Holdings, LLC (4)(10)	SF +	7.50% (incl. 1.50% PIK)	11.95	%	2/26/2026	1,011		1,007	979
MBS Services Holdings, LLC (4)(10)	SF +	7.50% (incl. 1.50% PIK)	11.95	%	2/26/2026	3,857		3,841	3,737
MBS Services Holdings, LLC (4)(10)	SF +	7.50% (incl. 1.50% PIK)	11.95	%	2/26/2026	110		110	107
McGraw-Hill Education Inc (8)(18)	SF +	3.25%	7.57	%	8/6/2031	956		956	956
Mood Media Borrower, LLC (4)(10)	SF +	6.75%	11.20	%	12/31/2025	19,939		19,916	19,939
Mood Media Borrower, LLC (4)(10)	SF +	6.75%	11.20	%	12/31/2025	698		698	698
Mood Media Borrower, LLC (4)(6)(10)	SF +	6.75%	11.20	%	12/31/2025	1,761		879	880
								40,017	40,060	4.94	%
Medical Equipment and Services
Bausch + Lomb Corporation (5)(8)(18)	SF +	3.25%	7.67	%	5/10/2027	1,496		1,496	1,493
Femur Buyer, Inc. (4)(10)	SF +	8.25% (incl. 4.50% PIK)	12.55	%	3/18/2030	22,148		21,710	20,841
Patriot Acquisition Topco S.À R.L. (4)(5)(10)	SF +	5.25%	9.69	%	1/28/2028	334		333	334
Patriot Acquisition Topco S.À R.L. (4)(5)(10)	SF +	5.25%	9.69	%	1/28/2028	518		517	518
Patriot Acquisition Topco S.À R.L. (4)(5)(6)(10)	SF +	5.25%	9.69	%	1/28/2028	61		48	49
Patriot Acquisition Topco S.À R.L. (4)(5)(6)(10)	SF +	5.25%	9.67	%	1/28/2028	78		41	42
Spruce Bidco II Inc. (4)(6)(9)					1/31/2032	4,493		(66)	(66)
Spruce Bidco II Inc. (4)(9)	SF +	5.00%	9.32	%	1/31/2032	16,924		16,676	16,676
Spruce Bidco II Inc. (4)(9)	C +	5.00%	7.72	%	1/31/2032	C$	3,535	2,405	2,421
Spruce Bidco II Inc. (4)(9)	TN +	5.25%	6.00	%	1/31/2032	¥	379,775	2,416	2,496
								45,576	44,804	5.52	%
Non-life Insurance
HUB International Ltd (7)	SF +	2.50%	6.79	%	6/20/2030	9,454		9,454	9,425
International Construction Products, LLC (4)(5)(7)		15.25% PIK	15.25%		9/5/2034	1,075		1,075	1,075
Kowalski Trust (4)(5)(7)		16.00% PIK	16.00%		5/31/2034	18,030		17,722	18,030
								28,251	28,530	3.52	%
Pharmaceuticals and Biotechnology
Azurity Pharmaceuticals Inc (4)(10)	SF +	7.00%	11.29	%	3/14/2030	46,365		45,447	45,447
Azurity Pharmaceuticals Inc (4)(6)(10)					3/14/2030	4,037		(80)	(80)
Creek Parent, Inc. (4)(6)(9)					12/18/2031	2,754		(43)	(33)
Creek Parent, Inc. (4)(9)	SF +	5.25%	9.57	%	12/18/2031	15,188		14,951	15,004
Endo Finance Holdings Inc (8)	SF +	4.00%	8.32	%	4/23/2031	4,975		4,986	4,939
RBP Global Holdings Limited (4)(5)(9)	SF +	5.25%	9.80	%	11/4/2030	17,115		16,516	16,541
RBP Global Holdings Limited (4)(5)(6)(9)					11/4/2030	3,878		(136)	(130)
Syneos Health Inc (7)	SF +	4.00%	8.30	%	9/27/2030	4,950		4,959	4,740
WCG Intermediate Corp (10)	SF +	3.00%	7.32	%	2/25/2032	2,750		2,736	2,728
								89,336	89,156	11.00	%
Retailers
Great Outdoors Group, LLC (9)	SF +	3.25%	7.57	%	1/23/2032	2,039		2,029	2,037
Johnstone Supply LLC (7)	SF +	2.50%	6.82	%	6/9/2031	13,568		13,560	13,476

9

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

March 31, 2025

(in thousands)

(Unaudited)

Company (1)	Reference Rate and Spread (2)		Interest Rate (2)		Maturity Date	Par Amount/Units		Amortized Cost (3)	Fair Value	Percentage of Net Assets
Knitwell Borrower LLC (4)(10)	SF +	7.75%	12.19	%	7/28/2027	2,145		2,107	2,111
Knitwell Borrower LLC (4)(10)	SF +	7.75%	12.19	%	7/28/2027	14,838		14,461	14,604
Petsmart LLC (9)	SF +	3.75%	8.17	%	2/11/2028	9,923		9,940	9,788
Staples, Inc. (8)	SF +	5.75%	10.04	%	9/4/2029	12,377		11,885	11,027
White Cap Buyer, LLC (7)	SF +	3.25%	7.57	%	10/19/2029	1,995		1,986	1,939
								55,968	54,982	6.78	%
Software and Computer Services
Alegeus Technologies Holdings Corp. (4)(10)	SF +	6.75%	11.05	%	11/5/2029	34,869		34,066	34,212
Boreal Bidco (4)(5)(6)(7)					3/26/2032	€	1,209	(29)	(29)
Boreal Bidco (4)(5)(7)	E +	7.25% (incl. 5.75% PIK)	9.61	%	3/26/2032	€	13,603	14,299	14,384
Central Parent LLC (7)	SF +	3.25%	7.55	%	7/6/2029	1,616		1,609	1,392
CF Newco, Inc. (4)(6)(11)	SF +	6.25%	10.55	%	12/10/2029	2,500		1,727	1,733
CF Newco, Inc. (4)(11)	SF +	6.25%	10.54	%	12/10/2029	32,256		31,953	32,039
Cotiviti Inc (7)	SF +	2.75%	7.07	%	5/1/2031	4,950		4,984	4,851
Delta Topco, Inc. (7)	SF +	2.75%	7.07	%	11/30/2029	4,963		4,995	4,913
Einstein Parent, Inc. (4)(6)(9)					1/22/2031	2,707		(52)	(52)
Einstein Parent, Inc. (4)(9)	SF +	6.50%	11.29	%	1/22/2031	26,128		25,622	25,622
Espresso Bidco Inc. (4)(6)(9)					3/25/2032	3,583		(54)	(54)
Espresso Bidco Inc. (4)(6)(9)					3/25/2032	1,593		(24)	(24)
Espresso Bidco Inc. (4)(9)	SF +	5.75% (incl. 3.13% PIK)	10.05	%	3/25/2032	12,940		12,746	12,746
Finastra USA, Inc. (10)	SF +	7.25%	11.43	%	9/13/2029	16,659		16,412	16,742
Kaseya Inc (7)(18)	SF +	3.25%	7.57	%	3/22/2032	2,647		2,634	2,642
LMI Inc/DE (8)	SF +	3.50%	7.92	%	10/2/2028	1,390		1,376	1,366
Mediaocean LLC (8)	SF +	3.50%	7.92	%	12/15/2028	1,541		1,540	1,540
Mitchell International Inc (8)	SF +	3.25%	7.57	%	6/17/2031	4,975		4,952	4,923
New Era Technology Inc (4)(7)(17)	SF +	6.25%			10/31/2026	4,255		4,188	3,247
New Era Technology Inc (4)(7)(17)	SF +	6.25%			10/30/2026	4,154		4,088	3,169
New Era Technology Inc (4)(7)(17)	SF +	6.25%			10/31/2026	2,543		2,503	1,940
Project Ruby Ultimate Parent Corp (7)(18)	SF +	3.00%	7.44	%	3/10/2028	1,995		1,995	1,991
Proofpoint, Inc. (8)(18)	SF +	3.00%	7.32	%	8/31/2028	997		997	995
Stack Sports Buyer, LLC (4)(6)(9)					3/31/2031	4,071		(61)	(61)
Stack Sports Buyer, LLC (4)(6)(9)					3/31/2031	2,994		(45)	(45)
Stack Sports Buyer, LLC (4)(9)	SF +	5.75% (incl. 3.13% PIK)	10.05	%	3/31/2031	18,318		18,044	18,044
Storable Inc (7)	SF +	3.25%	7.57	%	4/16/2031	1,682		1,680	1,674
Tango Bidco SAS (4)(5)(6)(7)	E +	5.00%	7.79	%	10/17/2031	€	1,844	1,298	1,319
Tango Bidco SAS (4)(5)(6)(7)					10/17/2031	€	348	(6)	(11)
Tango Bidco SAS (4)(5)(7)	E +	5.00%	7.79	%	10/17/2031	€	4,646	4,962	4,880
Technology Growth Capital Pty Ltd (4)(5)(10)	SF +	6.50%	10.81	%	7/2/2030	3,544		3,459	3,522
Tricentis Operations Holdings Inc (4)(9)	SF +	6.25% (incl 4.88% PIK)	10.55	%	2/11/2032	18,742		18,559	18,559
Tricentis Operations Holdings Inc (4)(6)(9)					2/11/2032	2,713		(27)	(27)
Tricentis Operations Holdings Inc (4)(6)(9)					2/11/2032	3,748		(37)	(37)
UKG Inc (7)	SF +	3.00%	7.30	%	2/10/2031	3,970		3,984	3,966
WorkWave Intermediate II, LLC (4)(9)	SF +	7.00% (incl. 3.50% PIK)	11.40	%	6/29/2027	11,051		10,929	11,051
								235,266	233,122	28.76	%
Technology Hardware and Equipment
CC WDW Borrower, Inc. (4)(10)	SF +	6.75%	11.19	%	1/27/2028	3,181		2,941	3,141
								2,941	3,141	0.39	%
Telecommunications Equipment

10

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

March 31, 2025

(in thousands)

(Unaudited)

Company (1)	Reference Rate and Spread (2)		Interest Rate (2)		Maturity Date	Par Amount/Units		Amortized Cost (3)		Fair Value		Percentage of Net Assets
Guardian US Holdco LLC (8)	SF +	3.50%	7.80	%	1/31/2030	1,985		1,978		1,958
IPC Corp. (4)(10)	SF +	6.50% (incl. 1.00% PIK)	10.94	%	10/1/2027	6,684		6,498		6,471
Ribbon Communications Operating Company, Inc (4)(5)(10)	SF +	6.25%	10.57	%	6/21/2029	7,445		7,319		7,378
Ribbon Communications Operating Company, Inc (4)(5)(6)(10)					6/21/2029	849		(14)		(8)
								15,781		15,799		1.95	%
Travel and Leisure
Equinox Holdings, Inc. (4)(10)	SF +	8.25% (incl. 4.13% PIK)	12.55	%	3/8/2029	10,149		9,959		10,014
Fertitta Entertainment LLC/NV (8)	SF +	3.50%	7.82	%	1/27/2029	4,962		4,983		4,892
Flynn Restaurant Group LP (7)	SF +	3.75%	8.07	%	1/28/2032	2,019		2,009		1,983
HB ACQUISITIONCO PTY LTD (4)(5)(8)	B +	6.50%	10.76	%	8/7/2029	A$	3,789	2,498		2,320
HB ACQUISITIONCO PTY LTD (4)(5)(6)(8)	B +	6.50%	10.76	%	8/7/2029	A$	421	49		47
Lakeland Tours LLC (4)(9)	SF +	7.75%	12.16	%	3/31/2028	2,803		2,708		2,691
Lakeland Tours LLC (4)(9)	SF +	7.75%	12.16	%	3/31/2028	3,600		3,478		3,456
Lakeland Tours LLC (4)(6)(9)	SF +	7.75%	12.20	%	4/1/2027	1,126		160		152
LC Ahab US Bidco LLC (4)(7)	SF +	3.00%	7.32	%	5/1/2031	617		615		613
Saga Mid Co Limited (4)(5)(6)(10)					2/27/2031	£	8,364	(261)		(266)
Saga Mid Co Limited (4)(5)(10)	SN +	6.75%	11.22	%	2/27/2031	£	28,019	34,440		35,306
Saga Mid Co Limited (4)(5)(6)(10)					7/29/2030	£	4,182	(130)		(133)
The One Group, LLC (4)(10)	SF +	6.50%	10.79	%	5/1/2029	6,738		6,573		6,624
The One Group, LLC (4)(6)(7)					10/31/2028	887		(21)		(26)
Travel Leaders Group, LLC (4)(12)	SF +	7.50% (incl. 3.50% PIK)	11.92	%	3/27/2028	3,675		3,729		3,668
								70,789		71,341		8.80	%
Total First Lien Debt								$	1,200,887	$	1,199,438	147.97	%
Second Lien Debt
Non-Life Insurance
International Construction Products, LLC (4)(5)(7)		15.25% PIK	15.25%		9/5/2034	$	2,861	$	2,861	$	2,861
								2,861		2,861		0.35	%
Travel and Leisure
Equinox Holdings, Inc. (4)(7)		16.00% PIK	16.00%		6/30/2027	1,478		1,452		1,453
								1,452		1,453		0.18	%
Total Second Lien Debt								$	4,313	$	4,314	0.53	%
Other Secured Debt
Asset Based Lending and Fund Finance
TPG VIII Merlin New Holdings I, L.P. (4)(5)(10)	SF +	6.50%	10.79	%	3/15/2027	$	14,723	$	14,531	$	14,589
								14,531		14,589		1.80	%
Electricity
IDF 9 Financeco, LLC (4)(6)(15)	SF +	9.50%	13.80	%	3/28/2031	2,518		1,847		1,847
								1,847		1,847		0.23	%
Real Estate Investment and Services
Link Apartments Opportunity Zone REIT, LLC (4)(6)(15)	SF +	7.50%	11.80	%	12/27/2029	1,039		79		82
Link Apartments Opportunity Zone REIT, LLC (4)(15)	SF +	7.50%	11.80	%	12/27/2029	1,819		1,784		1,789
								1,863		1,871		0.23	%
Total Other Secured Debt								$	18,241	$	18,307	2.26	%
Unsecured Debt
Medical Equipment and Services

11

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

March 31, 2025

(in thousands)

(Unaudited)

Company (1)	Reference Rate and Spread (2)		Interest Rate (2)		Maturity Date	Par Amount/Units		Amortized Cost (3)		Fair Value		Percentage of Net Assets
Corza Medical S.À R.L. (4)(5)(7)		14.00% PIK	14.00%		2/13/2030	$	17,461	$	17,219	$	17,971
								17,219		17,971		2.22	%
Total Unsecured Debt								$	17,219	$	17,971	2.22	%
Preferred Equity
Consumer Services
LC8 Cirrostratus L.P. (4)(5)(10)(19)	SF +	7.00% PIK	11.30	%	2/8/2029	1,575		$	1,548	$	1,556
								1,548		1,556		0.19	%
Electricity
IDF 9 Financeco, LLC (4)(6)(18)(19)						1,055,302		774		774
								774		774		0.10	%
Personal Goods
Kendra Scott Design, Inc. (4)(19)						23,997		24,270		27,830
								24,270		27,830		3.43	%
Travel and Leisure
The ONE Group Hospitality, Inc. (4)(19)						1,000		877		1,027
								877		1,027		0.13	%
Total Preferred Equity								$	27,469	$	31,187	3.85	%
Other Equity Investments
Electricity
IDF 8 Topco, LLC (4)(18)(19) - Series B-1 Units						230,248		$	230	$	230
IDF 8 Topco, LLC (4)(18)(19) - Series B-2 Units						230,248		230		230
								460		460		0.06	%
Media
Racing Point UK Holdings Limited (4)(5)(19) - Ordinary Shares						1,675		10,047		10,362
								10,047		10,362		1.27	%
Personal Care, Drug and Grocery Stores
AP Himalaya Co-Invest, L.P. (4)(19) - LP Interest						25,000		25,082		26,292
								25,082		26,292		3.24	%
Pharmaceuticals and Biotechnology
Creek Feeder, L.P. (4)(19) - LP Interest						10,000		10,000		10,000
								10,000		10,000		1.23	%
Travel and Leisure
The ONE Group Hospitality, Inc. - B-2 Warrants (4)(19)						6,667		12		3
The ONE Group Hospitality, Inc. - A-2 Warrants (4)(19)						11,911		61		36
								73		39		—	%
Total Other Equity Investments								$	45,662	$	47,153	5.81	%
Total Investments - Non-Controlled/Non-Affiliated								$	1,313,791	$	1,318,370	162.64	%
Cash Equivalents
Dreyfus Government Cash Management (5)						$	13,493	$	13,493	$	13,493
BNY Mellon US Treasury Fund (5)						2,359		2,359		2,359
Total Cash Equivalents								$	15,852	$	15,852	1.96	%
Total Investment Portfolio and Cash Equivalents								$	1,329,643	$	1,334,222	164.60	%

(1) Unless otherwise indicated, issuers of debt and equity investments held by the Company (which such term “Company” shall include the Company’s consolidated subsidiaries for purposes of this Consolidated Schedule of Investments) are denominated in U.S. dollars. All debt investments are income producing unless otherwise indicated. All equity investments are non-income producing unless otherwise noted. Certain portfolio company investments are subject to contractual restrictions on sales. The total par amount (in thousands) is presented for debt investments and the number of shares or units (in whole amounts) owned is presented for equity investments. Each of the Company’s investments is pledged as collateral under its credit facility unless otherwise indicated.

12

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

March 31, 2025

(in thousands)

(Unaudited)

(2) The majority of the investments bear interest at a rate that may be determined by reference to the Prime Rate (“Prime” or “P”), Sterling Overnight Index Average ("SONIA" or "SN"), Euro Interbank Offer Rate (“Euribor” or “E”), Secured Overnight Financing Rate ("SOFR" or "SF"), Canadian Dollar Offered Rate ("CDOR" or "C"), Tokyo Overnight Average Rate (“TONA” or “TN”), Singapore Overnight Rate Average (“SORA”), Bloomberg Short Term Bank Yield Index (“BS”), or Bank Bill Swap Rate ("BBSW" or "B") which reset daily, monthly, quarterly, semiannually or annually. For each such investment, the Company has provided the spread over Prime, SONIA, E, SOFR, CDOR, SORA, BS or BBSW and the current contractual interest rate in effect at March 31, 2025. Certain investments are subject to a Prime, or SOFR interest rate floor, or rate cap. Certain investments contain a payment-in-kind (“PIK”) provision. SOFR-based contracts may include a credit spread adjustment, which is included within the stated all-in interest rate, if applicable, that is charged in addition to the base rate and the stated spread.

(3) The cost represents the original cost adjusted for the amortization of discounts and premiums, as applicable, on debt investments using the effective interest method in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP").

(4) These investments were valued using unobservable inputs and are considered Level 3 investments. Fair value was determined in good faith by HPS Advisors, LLC (the “Adviser”) as the Company’s valuation designee, subject to the oversight of the Board of Trustees (the “Board”) (see Note 2 and Note 5), pursuant to the Company’s valuation policy.

(5) The investment is not a qualifying asset, in whole or in part, under Section 55(a) of the Investment Company Act of 1940, as amended (together with the rules and regulations promulgated thereunder, the “1940 Act”). 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 represented 19.2% of total assets as calculated in accordance with regulatory requirements.

(6) Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion, although the investment may be subject to unused commitment fees. Negative cost and fair value results from unamortized fees, which are capitalized to the investment cost. The unfunded loan commitment may be subject to a commitment termination date that may expire prior to the maturity date stated. See below for more information on the Company’s unfunded commitments:

Investments-non-controlled/non-affiliated	Commitment Type	Unfunded Commitment		Fair Value
Alchemy US Holdco 1 LLC	1st Lien Senior Secured Delayed Draw Loan	$	1,051	$	(37)
American Academy Holdings, LLC	1st Lien Senior Secured Revolving Loan	160		(3)
AVSC Holding Corp.	1st Lien Senior Secured Revolving Loan	885		(14)
Axiom Buyer, LLC	1st Lien Senior Secured Delayed Draw Loan	1,905		(34)
Axiom Buyer, LLC	1st Lien Senior Secured Revolving Loan	1,528		(27)
Azurity Pharmaceuticals Inc	1st Lien Senior Secured Revolving Loan	4,037		(80)
Boreal Bidco	1st Lien Senior Secured Delayed Draw Loan	1,308		(30)
Carbon Topco, Inc.	1st Lien Senior Secured Revolving Loan	1,332		(19)
CF Newco, Inc.	1st Lien Senior Secured Revolving Loan	750		(5)
Citrin Cooperman Advisors LLC	1st Lien Senior Secured Delayed Draw Loan	128		(1)
Creek Parent, Inc.	1st Lien Senior Secured Revolving Loan	2,754		(33)
Diagnostic Services Holdings, Inc.	1st Lien Senior Secured Revolving Loan	188		(1)
Einstein Parent, Inc.	1st Lien Senior Secured Revolving Loan	2,707		(52)
Espresso Bidco Inc.	1st Lien Senior Secured Delayed Draw Loan	3,583		(54)
Espresso Bidco Inc.	1st Lien Senior Secured Revolving Loan	1,593		(24)
FC Compassus, LLC	1st Lien Senior Secured Delayed Draw Loan	1,332		(15)
FC Compassus, LLC	1st Lien Senior Secured Delayed Draw Loan	159		(1)
FC Compassus, LLC	1st Lien Senior Secured Revolving Loan	2,716		(25)
Flatiron Energy Holdco LLC	1st Lien Senior Secured Delayed Draw Loan	2,231		(45)
HB ACQUISITIONCO PTY LTD	1st Lien Senior Secured Delayed Draw Loan	211		(4)
IDF 8 Borrower, LLC	1st Lien Senior Secured Delayed Draw Loan	791		(48)
IDF 8 Borrower, LLC	1st Lien Senior Secured Delayed Draw Loan	1,187		(72)
IDF 9 Financeco, LLC	Preferred Equity	271		(3)
IDF 9 Financeco, LLC	Other Secured Debt Delayed Draw Loan	646		(6)
Indigo Purchaser, Inc.	1st Lien Senior Secured Delayed Draw Loan	2,845		(24)
Indigo Purchaser, Inc.	1st Lien Senior Secured Revolving Loan	1,942		(16)
Kabafusion Parent LLC	1st Lien Senior Secured Revolving Loan	1,300		—
Lakeland Tours LLC	1st Lien Senior Secured Revolving Loan	938		(30)
Link Apartments Opportunity Zone REIT, LLC	Other Secured Debt Delayed Draw Loan	941		(15)
Madonna Bidco Limited	1st Lien Senior Secured Delayed Draw Loan	1,453		(14)
Matrix Renewables (Devco) USA LLC	1st Lien Senior Secured Delayed Draw Loan	2,500		(41)
Montagu Lux Finco Sarl	1st Lien Senior Secured Delayed Draw Loan	7,556		(149)
Mood Media Borrower, LLC	1st Lien Senior Secured Revolving Loan	880		—
NRD Construction, LLC	1st Lien Senior Secured Delayed Draw Loan	26,833		(555)
NTH Degree Purchaser, Inc	1st Lien Senior Secured Delayed Draw Loan	3,422		(36)
NTH Degree Purchaser, Inc	1st Lien Senior Secured Revolving Loan	1,792		(19)
Orthrus Limited	1st Lien Senior Secured Delayed Draw Loan	2,291		(31)

13

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

March 31, 2025

(in thousands)

(Unaudited)

Investments-non-controlled/non-affiliated	Commitment Type	Unfunded Commitment		Fair Value
Palmetto Solar, LLC	1st Lien Senior Secured Delayed Draw Loan	12,904		(153)
Patriot Acquisition Topco S.À R.L.	1st Lien Senior Secured Delayed Draw Loan	12		—
Patriot Acquisition Topco S.À R.L.	1st Lien Senior Secured Revolving Loan	36		—
Raven Acquisition Holdings LLC	1st Lien Senior Secured Delayed Draw Loan	200		(2)
RBP Global Holdings Limited	1st Lien Senior Secured Revolving Loan	3,878		(130)
RH Buyer, Inc.	1st Lien Senior Secured Revolving Loan	3,831		(74)
Ribbon Communications Operating Company, Inc	1st Lien Senior Secured Revolving Loan	849		(8)
Saga Mid Co Limited	1st Lien Senior Secured Delayed Draw Loan	10,805		(266)
Saga Mid Co Limited	1st Lien Senior Secured Revolving Loan	5,403		(133)
Spruce Bidco II Inc.	1st Lien Senior Secured Revolving Loan	4,493		(66)
Stack Sports Buyer, LLC	1st Lien Senior Secured Delayed Draw Loan	4,071		(61)
Stack Sports Buyer, LLC	1st Lien Senior Secured Revolving Loan	2,994		(45)
Sunraycer HPS Borrower LLC	1st Lien Senior Secured Delayed Draw Loan	2,930		(48)
Tango Bidco SAS	1st Lien Senior Secured Delayed Draw Loan	376		(11)
Tango Bidco SAS	1st Lien Senior Secured Delayed Draw Loan	618		(18)
Team, Inc.	1st Lien Senior Secured Delayed Draw Loan	3,740		(83)
Tex-Tech Industries, Inc.	1st Lien Senior Secured Delayed Draw Loan	2,010		(19)
Tex-Tech Industries, Inc.	1st Lien Senior Secured Revolving Loan	1,743		(17)
The One Group, LLC	1st Lien Senior Secured Revolving Loan	887		(26)
Tricentis Operations Holdings Inc	1st Lien Senior Secured Delayed Draw Loan	3,749		(37)
Tricentis Operations Holdings Inc	1st Lien Senior Secured Revolving Loan	2,713		(27)
YA Intermediate Holdings II, LLC	1st Lien Senior Secured Delayed Draw Loan	1,968		—
YA Intermediate Holdings II, LLC	1st Lien Senior Secured Revolving Loan	1,029		—
Total		$	159,385	$	(2,787)

(7) There are no interest rate floors on these investments.

(8) The interest rate floor on these investments as of March 31, 2025 was 0.50%.

(9) The interest rate floor on these investments as of March 31, 2025 was 0.75%.

(10) The interest rate floor on these investments as of March 31, 2025 was 1.00%.

(11) The interest rate floor on these investments as of March 31, 2025 was 1.50%.

(12) The interest rate floor on these investments as of March 31, 2025 was 2.00%.

(13) The interest rate floor on these investments as of March 31, 2025 was 2.50%

(14) The interest rate floor on these investments as of March 31, 2025 was 2.75%

(15) The interest rate floor on these investments as of March 31, 2025 was 3.00%

(16) The interest rate floor on these investments as of March 31, 2025 was 3.25%.

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

(18) These investments are not pledged as collateral under the Revolving Credit Facility.

14

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

March 31, 2025

(in thousands)

(Unaudited)

(19) Security acquired in transaction exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”), and may be deemed to be “restricted security” under the Securities Act. As of March 31, 2025, the aggregate fair value of these securities is $78,340, or 9.66% of the Company’s net assets. The acquisition dates of the restricted securities are as follows:

Portfolio Company	Investment	Acquisition Date
LC8 Cirrostratus L.P.	Class A Units	August 8, 2024
IDF 9 Financeco, LLC	Series B Units	March 28, 2025
Kendra Scott Design, Inc.	Senior Preferred Stock	September 12, 2024
The ONE Group Hospitality, Inc.	Series A Preferred Stock	May 1, 2024
IDF 8 Topco, LLC	Series B-1 Units	November 18, 2024
IDF 8 Topco, LLC	Series B-2 Units	November 18, 2024
Racing Point UK Holdings Limited	Ordinary Shares	July 9, 2024
AP Himalaya Co-Invest, L.P.	LP Interest	September 18, 2024
Creek Feeder, L.P.	LP Interest	December 16, 2024
The ONE Group Hospitality, Inc.	A-2 Warrants	May 1, 2024
The ONE Group Hospitality, Inc.	B-2 Warrants	May 1, 2024

(20) Reflects a "last out" tranche of the portfolio company's senior term debt that was previously syndicated by the Company into “first out” and “last out” tranches, whereby the “first out” tranche will have priority as to the “last out” tranche with respect to payments of principal, interest and any other amounts due thereunder.

ADDITIONAL INFORMATION

Foreign currency forward contracts:

Currency Purchased	Currency Sold	Counterparty	Settlement Date	Unrealized Appreciation (Depreciation)
U.S. Dollars 38,745	Euro 34,893	SMBC Capital Markets, Inc.	September 23, 2025	$	632
U.S. Dollars 32,622	Euro 29,828	SMBC Capital Markets, Inc.	June 23, 2025	208
U.S. Dollars 2,649	Australian Dollar 3,935	SMBC Capital Markets, Inc.	June 23, 2025	189
U.S. Dollars 32,453	British Pound 25,101	SMBC Capital Markets, Inc.	June 23, 2025	27
U.S. Dollars 36,302	British Pound 28,733	SMBC Capital Markets, Inc.	December 23, 2026	(650)
U.S. Dollars 2,531	Canadian Dollar 3,599	SMBC Capital Markets, Inc.	June 23, 2025	20
U.S. Dollars 2,611	Japanese Yen 385,409	SMBC Capital Markets, Inc.	June 23, 2025	16
Total				$	442

15

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

December 31, 2024

(in thousands)

Company (1)	Reference Rate and Spread (2)		Interest Rate (2)		Maturity Date	Par Amount/Units		Amortized Cost (3)		Fair Value		Percentage of Net Assets
Non-Controlled/Non-Affiliated
First Lien Debt
Aerospace and Defense
Carbon Topco, Inc. (4)(6)(9)					5/1/2030	$	1,332	$	(26)	$	(26)
Carbon Topco, Inc. (4)(9)	SF +	6.75% (incl. 3.75% PIK)	11.17	%	11/1/2030	8,012		7,856		7,856
PCX Holding Corp. (4)(10)	SF +	6.25%	10.73	%	4/22/2027	2,239		2,166		2,204
PCX Holding Corp. (4)(10)	SF +	6.25%	10.73	%	4/22/2027	1,124		1,087		1,106
PCX Holding Corp. (4)(10)	SF +	6.25%	10.91	%	4/22/2027	1,175		1,136		1,156
WP CPP Holdings, LLC (4)(10)	SF +	7.50% (incl. 4.13% PIK)	11.97	%	11/30/2029	40,423		39,635		40,482
								51,854		52,778		8.10	%
Automobiles and Parts
Tenneco Inc (8)	SF +	4.75%	9.37	%	11/17/2028	4,962		4,882		4,802
								4,882		4,802		0.74	%
Beverages
Winebow Holdings, Inc. (4)(10)	SF +	6.25%	10.71	%	12/31/2027	34,795		34,371		34,111
								34,371		34,111		5.23	%
Chemicals
Endo Finance Holdings Inc (8)	SF +	4.00%	8.36	%	4/23/2031	4,988		4,999		5,030
Kensing, LLC (4)(10)	SF +	7.25%	11.92	%	5/31/2028	690		688		638
Kensing, LLC (4)(10)	SF +	7.25%	11.92	%	5/31/2028	2,797		2,790		2,585
Kensing, LLC (4)(10)	SF +	7.25%	11.92	%	5/31/2028	7,831		7,705		7,236
Lummus Technology Holdings V LLC (7)	SF +	3.00%	7.36	%	12/31/2029	7,444		7,496		7,510
								23,678		22,999		3.53	%
Construction and Materials
ADG Acquisition, LLC (4)(11)	SF +	7.75%	12.37	%	4/11/2028	152		151		153
ADG Acquisition, LLC (4)(11)	SF +	7.75%	12.56	%	4/11/2028	6,786		6,771		6,854
Powerhouse Intermediate, LLC (4)(10)	SF +	6.25%	10.84	%	1/12/2027	1,981		1,971		1,968
Powerhouse Intermediate, LLC (4)(10)	SF +	6.25%	10.84	%	1/12/2027	819		815		814
								9,708		9,789		1.50	%
Consumer Services
American Academy Holdings, LLC (4)(17)	SF +	9.75% (incl. 5.25% PIK)	14.22	%	6/30/2027	6,595		6,596		6,486
American Academy Holdings, LLC (4)(6)(17)					6/30/2027	160		—		(3)
Asurion Corporation (7)	SF +	3.25%	7.72	%	12/23/2026	4,130		4,113		4,132
Edmentum Ultimate Holdings, LLC (4)(10)	SF +	6.75%	11.49	%	7/26/2027	5,400		5,268		5,345
								15,977		15,960		2.45	%
Electricity
Hamilton Projects Acquiror, LLC (8)	SF +	3.00%	7.33	%	5/31/2031	9,790		9,768		9,879
IDF 8 Borrower, LLC (4)(6)(16)	SF +	6.00%	10.33	%	12/31/2028	4,317		2,550		2,567
IDF 8 Borrower, LLC (4)(6)(16)(18)	SF +	8.50%	12.83	%	12/31/2028	2,878		1,701		1,711
Matrix Renewables (Devco) USA LLC (4)(5)(6)(16)					12/24/2028	2,500		(50)		(50)
Matrix Renewables (Devco) USA LLC (4)(5)(16)	SF +	6.50%	10.83	%	12/24/2028	7,500		7,351		7,351
NRD Construction, LLC (4)(6)(14)	SF +	7.00%	11.53	%	11/6/2029	35,000		7,319		7,318
Palmetto Solar, LLC (4)(13)	SF +	6.85%	11.18	%	9/13/2027	6,020		5,953		5,967
Palmetto Solar, LLC (4)(13)	SF +	6.85%	11.18	%	9/13/2027	5,268		5,209		5,221
Sunraycer HPS Borrower LLC (4)(6)(14)					10/28/2029	6,279		(121)		(121)
Sunraycer HPS Borrower LLC (4)(14)	SF +	8.50% PIK	12.83	%	10/28/2029	10,709		10,508		10,503
								50,188		50,346		7.72	%
Finance and Credit Services
Consolidated Information Services Solutions, LLC (4)(10)	SF +	7.47%	12.21	%	3/12/2026	2,285		2,205		2,274
Consolidated Information Services Solutions, LLC (4)(10)	SF +	7.47%	12.21	%	3/12/2026	535		517		533

16

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

December 31, 2024

(in thousands)

Company (1)	Reference Rate and Spread (2)		Interest Rate (2)		Maturity Date	Par Amount/Units		Amortized Cost (3)	Fair Value	Percentage of Net Assets
								2,722	2,807	0.43	%
Gas, Water, and Multi-utilities
Flatiron Energy Holdco LLC (4)(6)(14)					10/1/2029	3,775		(90)	(90)
Flatiron Energy Holdco LLC (4)(14)	SF +	7.50% PIK	11.83	%	10/1/2029	4,950		4,836	4,832
								4,746	4,742	0.73	%
General Industrials
Capripack Debtco PLC (4)(5)(10)	E +	6.75% (incl. 2.50% PIK)	10.00	%	1/3/2030	€	5,210	5,527	5,439
Capripack Debtco PLC (4)(5)(10)	E +	6.75% (incl. 2.50% PIK)	10.00	%	1/3/2030	€	28,048	29,753	29,282
Formerra, LLC (4)(10)	SF +	7.25%	11.71	%	11/1/2028	5,812		5,774	5,766
Formerra, LLC (4)(10)	SF +	7.25%	11.71	%	11/1/2028	234		232	232
								41,286	40,719	6.25	%
Health Care Providers
AthenaHealth Group Inc. (8)	SF +	3.25%	7.61	%	2/15/2029	9,924		9,949	9,968
Connect America.com, LLC (4)(15)	SF +	5.50%	9.83	%	10/11/2029	34,956		34,442	34,455
Diagnostic Services Holdings, Inc. (4)(6)(10)	SF +	5.50%	9.95	%	3/15/2027	333		75	75
Diagnostic Services Holdings, Inc. (4)(10)	SF +	5.50%	9.95	%	3/15/2027	13,591		13,492	13,492
Diagnostic Services Holdings, Inc. (4)(10)	SF +	5.50%	9.95	%	3/15/2027	1,744		1,731	1,731
FC Compassus, LLC (4)(6)(9)					11/26/2030	179		(3)	(3)
FC Compassus, LLC (4)(6)(9)					11/26/2030	1,500		(22)	(22)
FC Compassus, LLC (4)(9)(20)	SF +	7.05% (incl. 2.10% PIK)	11.57	%	11/26/2030	13,604		13,403	13,403
FC Compassus, LLC (4)(6)(7)					11/26/2030	2,716		(40)	(40)
FC Compassus, LLC (4)(9)	SF +	5.75% (incl. 1.50% PIK)	10.27	%	11/26/2030	1,642		1,618	1,618
Indigo Purchaser, Inc. (4)(6)(9)(18)					11/21/2031	2,845		(42)	(42)
Indigo Purchaser, Inc. (4)(6)(9)(18)					11/21/2031	1,942		(29)	(29)
Indigo Purchaser, Inc. (4)(9)(18)	SF +	5.00%	9.33	%	11/21/2031	12,488		12,304	12,304
Kabafusion Parent LLC (4)(6)(9)					11/24/2031	1,300		(13)	(13)
Kabafusion Parent LLC (4)(9)	SF +	5.00%	9.33	%	11/24/2031	10,000		9,902	9,902
								96,767	96,799	14.85	%
Household Goods and Home Construction
Lasko Operation Holdings, LLC (4)(10)	SF +	10.00% (incl. 3.50% PIK)	14.46	%	1/31/2025	2,449		2,449	2,407
								2,449	2,407	0.37	%
Industrial Engineering
Time Manufacturing Holdings, LLC (4)(9)	SF +	6.50% (incl. 2.00% PIK)	11.49	%	12/1/2027	2,587		2,492	2,272
								2,492	2,272	0.35	%
Industrial Metals and Mining
Alchemy US Holdco 1 LLC (4)(10)	E +	6.50%	9.56	%	7/31/2029	€	3,012	3,129	2,999
Alchemy US Holdco 1 LLC (4)(6)(10)	SF +	6.50%	11.02	%	7/31/2029	1,207		105	108
Alchemy US Holdco 1 LLC (4)(10)	SF +	6.50%	11.09	%	7/31/2029	14,277		13,701	13,722
								16,935	16,829	2.58	%
Industrial Support Services
Allied Universal Holdco LLC (8)	SF +	3.75%	8.21	%	5/12/2028	7,442		7,458	7,476

17

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

December 31, 2024

(in thousands)

Company (1)	Reference Rate and Spread (2)		Interest Rate (2)		Maturity Date	Par Amount/Units		Amortized Cost (3)	Fair Value	Percentage of Net Assets
Atlas Intermediate III, L.L.C. (4)(10)	SF +	8.50% (incl. 4.00% PIK)	13.09	%	10/31/2029	9,019		8,845	8,923
AVSC Holding Corp. (4)(6)(9)					12/5/2029	962		(19)	(19)
AVSC Holding Corp. (4)(9)	SF +	5.00%	9.36	%	12/5/2031	8,243		8,080	8,080
Axiom Buyer, LLC (4)(10)	SF +	6.50%	10.86	%	1/14/2030	17,642		17,239	17,265
Axiom Buyer, LLC (4)(6)(10)					1/14/2030	1,905		(46)	(41)
Axiom Buyer, LLC (4)(6)(10)	SF +	6.50%	10.86	%	1/14/2030	2,140		257	260
NTH Degree Purchaser, Inc (4)(6)(10)					9/10/2030	3,422		(67)	(49)
NTH Degree Purchaser, Inc (4)(6)(10)					9/10/2030	1,792		(34)	(26)
NTH Degree Purchaser, Inc (4)(10)	SF +	5.25%	9.68	%	9/10/2030	11,291		11,077	11,129
TTF Lower Intermediate LLC (7)	SF +	3.75%	8.11	%	7/18/2031	2,750		2,724	2,736
TruckPro, LLC (4)(11)	SF +	7.75%	12.49	%	8/16/2028	3,482		3,435	3,374
W3 TopCo LLC (4)(10)	SF +	6.50%	11.14	%	3/22/2029	13,729		13,266	13,317
YA Intermediate Holdings II, LLC (4)(6)(9)					10/1/2031	2,202		(16)	(21)
YA Intermediate Holdings II, LLC (4)(6)(12)	P +	4.00%	11.50	%	10/1/2031	1,083		49	44
YA Intermediate Holdings II, LLC (4)(9)	SF +	5.00%	9.59	%	10/1/2031	5,285		5,260	5,234
								77,508	77,682	11.92	%
Industrial Transportation
The Pasha Group (4)(10)	SF +	7.25%	11.73	%	7/17/2026	18,450		18,204	18,352
								18,204	18,352	2.82	%
Investment Banking and Brokerage Services
1251 Financing Company, LLC (4)(10)	SF +	7.00%	11.48	%	5/7/2026	934		916	931
1251 Financing Company, LLC (4)(10)	SF +	7.00%	11.48	%	5/7/2026	835		819	833
Grant Thornton LLP (7)	SF +	2.75%	7.08	%	6/2/2031	5,611		5,611	5,619
Madonna Bidco Limited (4)(5)(6)(7)					10/25/2031	£	1,159	(30)	(28)
Madonna Bidco Limited (4)(5)(7)	SN +	5.25%	9.99	%	10/25/2031	£	5,681	7,221	6,974
Neon Maple US Debt Mergersub Inc (5)(7)(18)	SF +	3.00%	7.44	%	11/17/2031	4,000		3,990	4,013
Orthrus Limited (4)(5)(6)(7)					12/5/2031	£	1,773	(39)	(38)
Orthrus Limited (4)(5)(7)	E +	6.25% (incl 2.75% PIK)	9.13	%	12/5/2031	€	3,406	3,543	3,467
Orthrus Limited (4)(5)(7)	SN +	6.25% (incl 2.75% PIK)	10.97	%	12/5/2031	£	3,814	4,780	4,692
Orthrus Limited (4)(5)(10)	SF +	6.25% (incl 2.75% PIK)	10.72	%	12/5/2031	8,998		8,842	8,842
Travelex Issuerco 2 PLC (4)(5)(13)	SN +	8.00%	12.71	%	9/22/2028	£	1,743	2,070	2,214
								37,723	37,519	5.76	%
Life Insurance
OneDigital Borrower LLC (8)	SF +	3.25%	7.61	%	7/2/2031	4,975		4,975	4,994
								4,975	4,994	0.77	%
Media
AMR GP Limited (4)(5)(7)			10.50% (incl 5.25% PIK)		7/10/2034	10,329		10,038	10,282
MBS Services Holdings, LLC (4)(10)	SF +	6.75% (incl. 0.75% PIK)	11.42	%	2/26/2026	1,530		1,522	1,521
MBS Services Holdings, LLC (4)(10)	SF +	6.75% (incl. 0.75% PIK)	11.23	%	2/26/2026	1,016		1,010	1,010
MBS Services Holdings, LLC (4)(10)	SF +	6.75% (incl. 0.75% PIK)	11.43	%	2/26/2026	3,875		3,854	3,854
MBS Services Holdings, LLC (4)(10)	SF +	6.75% (incl. 0.75% PIK)	11.42	%	2/26/2026	110		109	109
Mood Media Borrower, LLC (4)(10)	SF +	6.75%	11.23	%	12/31/2025	19,991		19,961	19,991
Mood Media Borrower, LLC (4)(10)	SF +	6.75%	11.23	%	12/31/2025	700		700	700
Mood Media Borrower, LLC (4)(6)(10)	SF +	6.75%	11.45	%	12/31/2025	1,761		526	528
								37,720	37,995	5.83	%

18

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

December 31, 2024

(in thousands)

Company (1)	Reference Rate and Spread (2)		Interest Rate (2)		Maturity Date	Par Amount/Units		Amortized Cost (3)	Fair Value	Percentage of Net Assets
Medical Equipment and Services
Femur Buyer, Inc. (4)(10)	SF +	8.25% (incl. 4.50% PIK)	12.60	%	3/18/2030	21,901		21,442	21,472
Patriot Acquisition Topco S.À R.L. (4)(5)(10)	SF +	5.25%	9.99	%	1/28/2028	335		334	335
Patriot Acquisition Topco S.À R.L. (4)(5)(10)	SF +	5.25%	9.99	%	1/28/2028	520		519	520
Patriot Acquisition Topco S.À R.L. (4)(5)(6)(10)	SF +	5.25%	9.99	%	1/28/2028	61		48	49
Patriot Acquisition Topco S.À R.L. (4)(5)(6)(10)					1/28/2028	78		(1)	—
								22,342	22,376	3.43	%
Non-life Insurance
HUB International Ltd (7)	SF +	2.75%	7.37	%	6/20/2030	9,478		9,478	9,547
Kowalski Trust (4)(5)(7)			14.00% PIK		5/31/2034	18,030		17,714	18,030
								27,192	27,577	4.23	%
Pharmaceuticals and Biotechnology
Creek Parent, Inc. (4)(6)(9)					12/18/2031	2,754		(45)	(45)
Creek Parent, Inc. (4)(9)	SF +	5.25%	9.63	%	12/18/2031	15,188		14,942	14,942
RBP Global Holdings Limited (4)(5)(9)	SF +	5.25%	9.83	%	11/4/2030	17,332		16,699	16,699
RBP Global Holdings Limited (4)(5)(6)(9)					11/4/2030	3,878		(142)	(142)
Syneos Health Inc (7)	SF +	4.00%	8.33	%	9/27/2030	4,963		4,972	4,856
								36,426	36,310	5.57	%
Retailers
Johnstone Supply LLC (7)	SF +	2.50%	6.88	%	6/9/2031	13,602		13,594	13,663
Knitwell Borrower LLC (4)(10)	SF +	7.75%	12.49	%	7/28/2027	2,227		2,183	2,211
Knitwell Borrower LLC (4)(10)	SF +	7.75%	12.49	%	7/28/2027	15,368		14,936	15,254
Petsmart LLC (9)	SF +	3.75%	8.21	%	2/11/2028	9,949		9,968	9,928
Staples, Inc. (8)	SF +	5.75%	10.18	%	9/4/2029	12,408		11,887	11,890
White Cap Buyer, LLC (7)	SF +	3.25%	7.61	%	10/19/2029	2,000		1,990	2,006
								54,558	54,952	8.43	%
Software and Computer Services
Alegeus Technologies Holdings Corp. (4)(10)	SF +	6.75%	11.30	%	11/5/2029	35,000		34,151	34,152
Central Parent LLC (7)	SF +	3.25%	7.58	%	7/6/2029	1,995		1,986	1,971
CF Newco, Inc. (4)(6)(11)	SF +	6.25%	10.68	%	12/10/2029	2,500		1,725	1,725
CF Newco, Inc. (4)(11)	SF +	6.25%	10.61	%	12/10/2029	32,500		32,179	32,179
Cotiviti Inc (7)	SF +	2.75%	7.30	%	5/1/2031	4,963		4,997	4,997
Finastra USA, Inc. (10)	SF +	7.25%	11.65	%	9/13/2029	16,701		16,439	16,784
LMI Inc/DE (8)	SF +	3.50%	7.96	%	10/2/2028	1,394		1,378	1,374
Mitchell International Inc (8)	SF +	3.25%	7.61	%	6/17/2031	4,988		4,964	4,996
New Era Technology Inc (4)(10)	SF +	6.25%	10.99	%	10/31/2026	4,255		4,185	4,037
New Era Technology Inc (4)(10)	SF +	6.25%	10.73	%	10/30/2026	4,154		4,085	3,941
New Era Technology Inc (4)(10)	SF +	6.25%	10.73	%	10/31/2026	2,543		2,501	2,413
Peraton Inc. (9)	SF +	3.75%	8.21	%	2/1/2028	4,758		4,769	4,439
Tango Bidco SAS (4)(5)(6)(7)	E +	5.00%	7.85	%	10/17/2031	€	1,844	1,025	1,020
Tango Bidco SAS (4)(5)(6)(7)					10/17/2031	€	348	(6)	(5)
Tango Bidco SAS (4)(5)(7)	E +	5.00%	8.18	%	10/17/2031	€	4,646	4,960	4,744
Technology Growth Capital Pty Ltd (4)(5)(10)	SF +	6.50%	11.09	%	7/2/2030	3,544		3,455	3,510
UKG Inc (7)	SF +	3.00%	7.62	%	2/10/2031	3,980		3,995	4,013
WorkWave Intermediate II, LLC (4)(9)	SF +	7.00% (incl. 3.50% PIK)	11.43	%	6/29/2027	10,955		10,820	10,955
								137,608	137,245	21.05	%
Technology Hardware and Equipment
CC WDW Borrower, Inc. (4)(10)	SF +	6.75%	11.49	%	1/27/2028	3,189		2,928	3,100
								2,928	3,100	0.48	%

19

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

December 31, 2024

(in thousands)

Company (1)	Reference Rate and Spread (2)		Interest Rate (2)		Maturity Date	Par Amount/Units		Amortized Cost (3)		Fair Value		Percentage of Net Assets
Telecommunications Equipment
Delta Topco, Inc. (7)	SF +	3.50%	8.20	%	11/30/2029	4,975		5,009		5,020
Guardian US Holdco LLC (8)	SF +	3.50%	7.83	%	1/31/2030	1,990		1,983		1,997
IPC Corp. (4)(10)	SF +	6.50% (incl. 1.00% PIK)	11.24	%	10/1/2027	6,666		6,462		6,479
Ribbon Communications Operating Company, Inc (4)(5)(10)	SF +	6.25%	10.59	%	6/21/2029	7,464		7,330		7,341
Ribbon Communications Operating Company, Inc (4)(5)(6)(10)					6/21/2029	849		(15)		(14)
								20,769		20,823		3.19	%
Travel and Leisure
Equinox Holdings, Inc. (4)(10)	SF +	8.25% (incl. 4.13% PIK)	12.58	%	3/8/2029	10,046		9,843		9,879
Fertitta Entertainment LLC/NV (8)	SF +	3.50%	7.86	%	1/27/2029	4,974		4,998		4,999
HB ACQUISITIONCO PTY LTD (4)(5)(8)	B +	6.50%	10.97	%	8/7/2029	A$	3,789	2,494		2,249
HB ACQUISITIONCO PTY LTD (4)(5)(6)(8)	B +	6.50%	10.97	%	8/7/2029	A$	421	49		41
Lakeland Tours LLC (4)(9)	SF +	7.75%	12.43	%	3/31/2028	2,803		2,701		2,717
Lakeland Tours LLC (4)(9)	SF +	7.75%	12.34	%	3/31/2028	3,600		3,468		3,489
Lakeland Tours LLC (4)(6)(9)	SF +	7.75%	12.29	%	4/1/2027	1,126		560		562
The One Group, LLC (4)(10)	SF +	6.50%	11.09	%	5/1/2029	6,755		6,580		6,589
The One Group, LLC (4)(6)(7)					10/31/2028	887		(23)		(33)
Travel Leaders Group, LLC (4)(13)	SF +	8.50% (incl. 3.00% PIK)	12.96	%	3/27/2028	3,653		3,711		3,690
								34,381		34,182		5.24	%
Total First Lien Debt								$	870,389	$	870,467	133.53	%
Second Lien Debt
Retailers
International Construction Products, LLC (4)(5)(7)			15.25% PIK		9/5/2034	$	3,936	$	3,936	$	3,936
								3,936		3,936		0.60	%
Travel and Leisure
Equinox Holdings, Inc. (4)(7)			16.00% PIK		6/30/2027	1,421		1,393		1,393
								1,393		1,393		0.21	%
Total Second Lien Debt								$	5,329	$	5,329	0.82	%
Other Secured Debt
Asset Based Lending and Fund Finance
TPG VIII Merlin New Holdings I, L.P. (4)(5)(10)	SF +	6.50%	11.09	%	3/15/2027	$	16,389	$	16,149	$	16,198
								16,149		16,198		2.48	%
Real Estate Investment and Services
Link Apartments Opportunity Zone REIT, LLC (4)(6)(16)					12/27/2029	1,039		(21)		(21)
Link Apartments Opportunity Zone REIT, LLC (4)(16)	SF +	7.50%	11.83	%	12/27/2029	1,819		1,783		1,783
								1,762		1,762		0.27	%
Total Other Secured Debt								$	17,911	$	17,960	2.76	%
Unsecured Debt
Medical Equipment and Services
Corza Medical S.À R.L. (4)(5)(7)			14.00% PIK		2/13/2030	$	16,879	$	16,624	$	17,385
								16,624		17,385		2.67	%
Total Unsecured Debt								$	16,624	$	17,385	2.67	%

20

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

December 31, 2024

(in thousands)

Company (1)	Reference Rate and Spread (2)		Interest Rate (2)		Maturity Date	Par Amount/Units		Amortized Cost (3)		Fair Value		Percentage of Net Assets
Preferred Equity
Consumer Services
LC8 Cirrostratus L.P. (4)(5)(10)(19)	SF +	7.00% PIK	11.32	%	2/8/2029	1,532		$	1,503	$	1,508
								1,503		1,508		0.23	%
Personal Goods
Kendra Scott Design, Inc.(4)(19)						23,997		24,270		26,110
								24,270		26,110		4.01	%
Travel and Leisure
The ONE Group Hospitality, Inc. (4)(19)						1,000		877		970
								877		970		0.15	%
Total Preferred Equity								$	26,650	$	28,588	4.39	%
Other Equity Investments
Electricity
IDF 8 Topco, LLC (4)(18)(19)						230,248		$	230	$	230
IDF 8 Topco, LLC (4)(18)(19)						230,248		230		230
								460		460		0.07	%
Media
Racing Point UK Holdings Limited (4)(5)(19)						1,675		10,047		9,727
								10,047		9,727		1.49	%
Personal Care, Drug and Grocery Stores
AP Himalaya Co-Invest, L.P.(4)(19)						25,000		25,082		25,000
								25,082		25,000		3.84	%
Pharmaceuticals and Biotechnology
Creek Feeder, L.P. (4)(19)						10,000		10,000		10,000
								10,000		10,000		1.53	%
Travel and Leisure
The ONE Group Hospitality, Inc. - Warrants (4)(19)						6,667		12		3
The ONE Group Hospitality, Inc. - Warrants (4)(19)						11,911		61		35
								73		38		0.01	%
Total Other Equity Investments								$	45,662	$	45,225	6.94	%
Total Investments - Non-Controlled/Non-Affiliated								$	982,565	$	984,954	151.10	%
Cash Equivalents
Dreyfus Government Cash Management (5)						$	7,242	$	7,242	$	7,242
BNY Mellon US Treasury Fund (5)						2,540		2,540		2,540
Total Cash Equivalents								$	9,782	$	9,782	1.50	%
Total Investment Portfolio and Cash Equivalents								$	992,347	$	994,736	152.60	%

(1) Unless otherwise indicated, issuers of debt and equity investments held by the Company (which such term “Company” shall include the Company’s consolidated subsidiaries for purposes of this Consolidated Schedule of Investments) are denominated in dollars. All debt investments are income producing unless otherwise indicated. All equity investments are non-income producing unless otherwise noted. Certain portfolio company investments are subject to contractual restrictions on sales. The total par amount (in thousands) is presented for debt investments and the number of shares or units (in whole amounts) owned is presented for equity investments. Each of the Company’s investments is pledged as collateral under its credit facility unless otherwise indicated.

(2) The majority of the investments bear interest at a rate that may be determined by reference to the Prime Rate (“Prime” or “P”), Sterling Overnight Index Average ("SONIA" or "SN"), Euro Interbank Offer Rate (“Euribor” or “E”), Secured Overnight Financing Rate ("SOFR" or "SF"), Canadian Dollar Offered Rate ("CDOR" or "C"), Singapore Overnight Rate Average (“SORA”), Bloomberg Short Term Bank Yield Index (“BS”), or Bank Bill Swap Rate ("BBSW" or "B") which reset daily, monthly, quarterly, semiannually or annually. For each such investment, the Company has provided the spread over Prime, SONIA, E, SOFR, CDOR, SORA, BS or BBSW and the current contractual interest rate in effect at December 31, 2024. Certain investments are subject to a Prime, or SOFR interest rate floor, or rate cap. Certain investments contain a Payment-in-Kind (“PIK”) provision. SOFR based contracts may include a credit spread adjustment, which is included within the stated all-in interest rate, if applicable, that is charged in addition to the base rate and the stated spread.

21

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

December 31, 2024

(in thousands)

(3) The cost represents the original cost adjusted for the amortization of discounts and premiums, as applicable, on debt investments using the effective interest method in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP").

(4) These investments were valued using unobservable inputs and are considered Level 3 investments. Fair value was determined in good faith by the Adviser as the Company’s valuation designee, subject to the oversight of the Board (see Note 2 and Note 5), pursuant to the Company’s valuation policy.

(5) The investment is not a qualifying asset, in whole or in part, under Section 55(a) of the 1940 Act. 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 represented 19.4% of total assets as calculated in accordance with regulatory requirements.

(6) Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion, although the investment may be subject to unused commitment fees. Negative cost and fair value results from unamortized fees, which are capitalized to the investment cost. The unfunded loan commitment may be subject to a commitment termination date that may expire prior to the maturity date stated. See below for more information on the Company’s unfunded commitments:

Investments-non-controlled/non-affiliated	Commitment Type	Unfunded Commitment		Fair Value
Alchemy US Holdco 1 LLC	1st Lien Senior Secured Delayed Draw Loan	$	1,051	$	(42)
American Academy Holdings, LLC	1st Lien Senior Secured Revolving Loan	160		(3)
AVSC Holding Corp.	1st Lien Senior Secured Revolving Loan	962		(19)
Axiom Buyer, LLC	1st Lien Senior Secured Delayed Draw Loan	1,905		(41)
Axiom Buyer, LLC	1st Lien Senior Secured Revolving Loan	1,834		(39)
Carbon Topco, Inc.	1st Lien Senior Secured Revolving Loan	1,332		(26)
CF Newco, Inc.	1st Lien Senior Secured Revolving Loan	750		(7)
Creek Parent, Inc.	1st Lien Senior Secured Revolving Loan	2,754		(45)
Diagnostic Services Holdings, Inc.	1st Lien Senior Secured Revolving Loan	255		(2)
FC Compassus, LLC	1st Lien Senior Secured Revolving Loan	2,716		(40)
FC Compassus, LLC	1st Lien Senior Secured Delayed Draw Loan	1,500		(22)
FC Compassus, LLC	1st Lien Senior Secured Delayed Draw Loan	179		(3)
Flatiron Energy Holdco LLC	1st Lien Senior Secured Delayed Draw Loan	3,775		(90)
HB ACQUISITIONCO PTY LTD	1st Lien Senior Secured Delayed Draw Loan	208		(9)
IDF 8 Borrower, LLC	1st Lien Senior Secured Delayed Draw Loan	1,457		(99)
IDF 8 Borrower, LLC	1st Lien Senior Secured Delayed Draw Loan	971		(66)
Indigo Purchaser, Inc.	1st Lien Senior Secured Delayed Draw Loan	2,845		(42)
Indigo Purchaser, Inc.	1st Lien Senior Secured Revolving Loan	1,942		(29)
Kabafusion Parent LLC	1st Lien Senior Secured Revolving Loan	1,300		(13)
Lakeland Tours LLC	1st Lien Senior Secured Revolving Loan	535		(14)
Link Apartments Opportunity Zone REIT, LLC	1st Lien Senior Secured Delayed Draw Loan	1,039		(21)
Madonna Bidco Limited	1st Lien Senior Secured Delayed Draw Loan	1,451		(28)
Matrix Renewables (Devco) USA LLC	1st Lien Senior Secured Delayed Draw Loan	2,500		(50)
Mood Media Borrower, LLC	1st Lien Senior Secured Revolving Loan	1,233		—
NRD Construction, LLC	1st Lien Senior Secured Delayed Draw Loan	26,833		(651)
NTH Degree Purchaser, Inc	1st Lien Senior Secured Delayed Draw Loan	3,422		(49)
NTH Degree Purchaser, Inc	1st Lien Senior Secured Revolving Loan	1,792		(26)
Orthrus Limited	1st Lien Senior Secured Delayed Draw Loan	2,220		(38)
Patriot Acquisition Topco S.À R.L.	1st Lien Senior Secured Revolving Loan	78		—
Patriot Acquisition Topco S.À R.L.	1st Lien Senior Secured Delayed Draw Loan	12		—
RBP Global Holdings Limited	1st Lien Senior Secured Revolving Loan	3,878		(142)
Ribbon Communications Operating Company, Inc	1st Lien Senior Secured Revolving Loan	849		(14)
Sunraycer HPS Borrower LLC	1st Lien Senior Secured Delayed Draw Loan	6,279		(121)
Tango Bidco SAS	1st Lien Senior Secured Delayed Draw Loan	863		(12)
Tango Bidco SAS	1st Lien Senior Secured Delayed Draw Loan	360		(5)
The One Group, LLC	1st Lien Senior Secured Revolving Loan	887		(33)
YA Intermediate Holdings II, LLC	1st Lien Senior Secured Delayed Draw Loan	2,202		(21)
YA Intermediate Holdings II, LLC	1st Lien Senior Secured Revolving Loan	1,029		(10)
Total		$	85,358	$	(1,872)

(7) There are no interest rate floors on these investments.

(8) The interest rate floor on these investments as of December 31, 2024 was 0.50%.

(9) The interest rate floor on these investments as of December 31, 2024 was 0.75%.

(10) The interest rate floor on these investments as of December 31, 2024 was 1.00%.

22

HPS Corporate Capital Solutions Fund

Consolidated Schedule of Investments

December 31, 2024

(in thousands)

(11) The interest rate floor on these investments as of December 31, 2024 was 1.50%.

(12) The interest rate floor on these investments as of December 31, 2024 was 1.75%.

(13) The interest rate floor on these investments as of December 31, 2024 was 2.00%.

(14) The interest rate floor on these investments as of December 31, 2024 was 2.50%.

(15) The interest rate floor on these investments as of December 31, 2024 was 2.75%.

(16) The interest rate floor on these investments as of December 31, 2024 was 3.00%.

(17) The interest rate floor on these investments as of December 31, 2024 was 3.25%.

(18) These investments are not pledged as collateral under the Revolving Credit Facility.

(19) Security acquired in transaction exempt from registration under the Securities Act, and may be deemed to be “restricted security” under the Securities Act. As of December 31, 2024, the aggregate fair value of these securities is $73,813, or 11.32% of the Company’s net assets. The acquisition dates of the restricted securities are as follows:

Portfolio Company	Investment	Acquisition Date
LC8 Cirrostratus L.P.	Class A Units	August 8, 2024
Kendra Scott Design, Inc.	Senior Preferred Stock	September 12, 2024
The ONE Group Hospitality, Inc.	Series A Preferred Stock	May 1, 2024
IDF 8 Topco, LLC	Series B-1 Units	November 18, 2024
IDF 8 Topco, LLC	Series B-2 Units	November 18, 2024
Racing Point UK Holdings Limited	Ordinary Shares	July 9, 2024
AP Himalaya Co-Invest, L.P.	LP Interest	September 18, 2024
Creek Feeder, L.P.	LP Interest	December 26, 2024
The ONE Group Hospitality, Inc.	A-2 Warrants	May 1, 2024
The ONE Group Hospitality, Inc.	B-2 Warrants	May 1, 2024

(20) Reflects a "last out" tranche of the portfolio company's senior term debt that was previously syndicated by the Company into “first out” and “last out” tranches, whereby the “first out” tranche will have priority as to the “last out” tranche with respect to payments of principal, interest and any other amounts due thereunder.

ADDITIONAL INFORMATION

Foreign currency forward contracts:

Currency Purchased	Currency Sold	Counterparty	Settlement Date	Unrealized Appreciation (Depreciation)
U.S. Dollars 38,745	Euro 34,893	SMBC Capital Markets, Inc.	September 23, 2025	$	2,083
U.S. Dollars 6,115	Euro 5,781	SMBC Capital Markets, Inc.	March 21, 2025	105
U.S. Dollars 2,605	Australian Dollar 3,865	SMBC Capital Markets, Inc.	June 23, 2025	211
U.S. Dollars 169	Australian Dollar 265	SMBC Capital Markets, Inc.	March 21, 2025	5
U.S. Dollars 13,363	British Pound 10,540	SMBC Capital Markets, Inc.	March 21, 2025	175
Total				$	2,579

23

Table of Contents

HPS Corporate Capital Solutions Fund

Notes to Consolidated Financial Statements

(Unaudited)

(in thousands, except per share data, percentages and as otherwise noted)

Note 1. Organization

HPS Corporate Capital Solutions Fund (the “Company”) is a Delaware statutory trust formed on August 10, 2023 and commenced operations on April 8, 2024. The Company is an externally managed, non-diversified, closed-end management investment company that has elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940 (the “1940 Act”). In addition, the Company intends to elect to be treated for federal income tax purposes as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”), beginning with its tax year ended December 31, 2024, and intends to operate in a manner so as to continue to qualify as a RIC in each taxable year thereafter. The Company is managed by HPS Advisors, LLC (the “Adviser”), a wholly-owned subsidiary of HPS Investment Partners, LLC (“HPS” or the “Administrator”).

The Company’s investment objective is to produce attractive, risk-adjusted returns in the form of current income and long-term capital appreciation by investing primarily in newly originated, privately negotiated senior secured debt and, to a lesser extent, junior capital of upper middle market and larger scale companies predominantly in the U.S. “Upper middle market” generally refers to companies with earnings before interest expense, income tax expense, depreciation and amortization (“EBITDA”) of $75 million to $1 billion annually or revenue of $250 million to $5 billion annually at the time of the Company’s investment.

The Company may from time to time invest in smaller or larger companies if the opportunity presents attractive investment characteristics and risk-adjusted returns. While the Company’s investment strategy primarily focuses on companies in the United States, the Company also intends to leverage HPS’s global presence to invest in companies in Europe, Australia and other locations outside the U.S., subject to compliance with BDC requirements to invest at least 70% of assets in “eligible portfolio companies.”

The Company’s investment strategy also includes a smaller allocation to more liquid credit investments such as broadly syndicated loans and corporate bonds. The Company intends to use these investments to maintain liquidity for the Company’s share repurchase program and to manage cash before investing subscriptions into directly originated, privately negotiated loans, while seeking attractive risk-adjusted investment returns. The Company also may invest in publicly traded debt securities of larger corporate issuers on an opportunistic basis when market conditions create compelling potential return opportunities, subject to compliance with BDC requirements to invest at least 70% of assets in “eligible portfolio companies.”

Subscriptions to purchase the Company’s common shares of beneficial interest, par value $0.01 per share (the “Common Shares”) may be made on an ongoing basis, but investors currently may only purchase the Company’s Common Shares pursuant to accepted monthly subscription orders effective as of the first calendar day of each month. The Company, in its sole discretion, may determine to accept subscriptions on a less frequent basis than monthly and may begin accepting subscriptions on a quarterly (as opposed to monthly) basis (the “Subscription Frequency”) in the future. However, the Company may determine not to change the Subscription Frequency at all. The purchase price for the Common Shares on April 8, 2024 (the “Initial Closing”) was $25.00 per share. Thereafter, the purchase price per share equals the net asset value (“NAV”) per share, as of the last calendar day of the month immediately prior to the effective date of the share purchase. HPS Securities, LLC (the “Managing Dealer”), and the participating brokers will use their best efforts to sell shares, but are not obligated to purchase or sell any specific amount of shares. The Managing Dealer intends to enter into additional placement agreements with broker-dealers in connection with the private offering of the Company’s Common Shares (the “Private Offering”).

At the Initial Closing, the Company issued unregistered Common Shares in the Company, par value $0.01, to certain accredited investors in the Initial Closing of its Private Offering. The terms of the Private Offering required the Company to deposit all subscription proceeds in an escrow account with the Bank of New York Mellon, as escrow agent, until (i) the Company received subscriptions of at least $200.0 million; and (ii) the Company’s Board of Trustees (the “Board”) authorized the release of funds in the escrow account. On April 8, 2024, the Company’s Board authorized the release from escrow of the subscription proceeds of approximately $220.7 million and the Company issued and sold 8,827,880 shares to such accredited investors. The offer and sale of the Common Shares was exempt from the registration provisions of the Securities Act of 1933, as amended (the “Securities Act”), pursuant to Section 4(a)(2) of the Securities Act, Regulation D thereunder, and/or Regulation S thereunder.

On December 3, 2024, HPS entered into an agreement with BlackRock, Inc. (NYSE: BLK) for BlackRock, Inc. to acquire 100% of HPS (the “HPS/BlackRock Transaction”). The acquisition is subject to receipt of certain consents from investors in HPS funds and accounts, regulatory approvals and satisfaction of other customary closing conditions and is expected to close in mid-2025. As of March 31, 2025, the Company’s management does not expect that the acquisition will materially impact the Company.

24

Table of Contents

Note 2. Significant Accounting Policies

Basis of Presentation

The interim consolidated financial statements have been prepared in accordance with U.S. GAAP for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Article 6 of Regulation S-X. Accordingly, certain disclosures accompanying the annual consolidated financial statements prepared in accordance with U.S. GAAP are omitted. In the opinion of management, all adjustments considered necessary for the fair statement of the consolidated financial statements for the interim periods presented have been included. All intercompany balances and transactions have been eliminated. The current period’s results of operations are not necessarily indicative of results that ultimately may be achieved for the fiscal year ending December 31, 2025.

As an investment company, the Company applies the accounting and reporting guidance in Accounting Standards Codification (“ASC”) Topic 946, Financial Services – Investment Companies (“ASC 946”) issued by the Financial Accounting Standards Board (“FASB”).

Basis of Consolidation

As provided under ASC 946, the Company will not consolidate its investment in a company other than an investment company subsidiary or a controlled operating company whose business consists of providing services to the Company.

The Company consolidated the results of its wholly-owned subsidiaries HCAP Holdings, LLC and HCAP IDF Holdings, LLC. All intercompany transactions have been eliminated in consolidation.

Use of Estimates

The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements. Actual amounts could differ from those estimates and such differences could be material.

Cash and Cash Equivalents

Cash and cash equivalents consist of demand deposits 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, which approximates fair value. The Company deposits its cash and cash equivalents with financial institutions and, at times, may exceed the Federal Deposit Insurance Corporation insured limit.

Investments

Investment transactions are recorded on the trade date. Realized gains or losses on investment transactions are measured by the difference between the net proceeds received (excluding prepayment fees, if any) and the amortized cost basis of the investment using the specific identification method without regard to unrealized gains or losses previously recognized, and include investments charged off during the period, net of recoveries. The net change in unrealized gains or losses primarily reflects the change in investment values, including the reversal of previously recorded unrealized gains or losses with respect to investments realized during the period.

The Company is required to report its investments for which current market values are not readily available at fair value. The Company values its investments in accordance with ASC 820, Fair Value Measurement (“ASC 820”), which defines fair value as the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the applicable measurement date. ASC 820 prioritizes the use of observable market prices derived from such prices over entity-specific inputs. Due to the inherent uncertainties of valuation, certain estimated fair values may differ significantly from the values that would have been realized had a ready market for these investments existed, and these differences could be material.

Investments that are listed or traded on an exchange and are freely transferable are valued at either the closing price (in the case of securities and futures) or the mean of the closing bid and offer (in the case of options) on the principal exchange on which the investment is listed or traded. Investments for which other market quotations are readily available will typically be valued at those market quotations. 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 the quotations. Where it is possible to obtain reliable, independent market quotations from a third party vendor, the Company uses these quotations to determine the value of its investments. The Company utilizes mid-market pricing (i.e., mid-point of average bid and ask prices) to value these investments. The Adviser obtains these market quotations from independent pricing services, if available; otherwise from one or more broker quotes. To assess the continuing appropriateness of pricing sources and methodologies, the Adviser regularly performs price verification procedures and issues challenges as necessary to independent pricing

25

Table of Contents

services or brokers, and any differences are reviewed in accordance with the valuation procedures. The Adviser does not adjust the prices unless it has a reason to believe market quotations are not reflective of the fair value of an investment.

Where prices or inputs are not available or, in the judgment of the Adviser, not reliable, valuation approaches based on the facts and circumstances of the particular investment will be utilized. Securities that are not publicly traded or for which market prices are not readily available, as will be the case for a substantial portion of the Company’s investments, are valued at fair value as determined in good faith by the Adviser as the Company’s valuation designee under Rule 2a-5 under the 1940 Act, pursuant to the Company’s valuation policy, and under the oversight of the Board, based on, among other things, the input of one or more independent valuation firms retained by the Company to review the Company’s investments. These valuation approaches involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the investments or market and the investments’ complexity.

With respect to the quarterly valuation of investments, the Company undertakes a multi-step valuation process each quarter in connection with determining the fair value of the Company’s investments for which reliable market quotations are not readily available as of the last calendar day of each quarter, which includes, among other procedures, the following:

•The valuation process begins with each investment being preliminarily valued by the Adviser’s valuation team in consultation with the Adviser’s investment professionals responsible for each portfolio investment;

•In addition, independent valuation firms retained by the Company prepare quarter-end valuations of each such investment that was (i) originated or purchased prior to the first calendar day of the quarter and (ii) is not a de minimis investment, as determined by the Adviser. The independent valuation firms provide a final range of values on such investments to the Adviser. The independent valuation firms also provide analyses to support their valuation methodology and calculations;

•The Adviser’s valuation committee with respect to the Company (the “Valuation Committee”) reviews the valuation recommendations prepared by the Adviser’s valuation team and, as appropriate, the independent valuation firms’ valuation ranges; 

•The Valuation Committee then determines fair value marks for each of the Company’s portfolio investments; and

•The Board and Audit Committee periodically review the valuation process and provide oversight in accordance with the requirements of Rule 2a-5 under the 1940 Act.

As part of the valuation process, the Company takes into account relevant factors in determining the fair value of the Company’s investments for which reliable market quotations are not readily available, many of which are loans, including and in combination, as relevant: (i) the estimated enterprise value of a portfolio company, generally based on an analysis of discounted cash flows, publicly traded comparable companies and comparable transactions, (ii) the nature and realizable value of any collateral, (iii) the portfolio company’s ability to make payments based on its earnings and cash flow, (iv) the markets in which the portfolio company does business, and (v) overall changes in the interest rate environment and the credit markets that may affect the price at which similar investments may be made in the future. When an external event such as a purchase transaction, public offering or subsequent equity or debt sale occurs, the Adviser considers whether the pricing indicated by the external event corroborates its valuation.

The Company has and will continue to engage independent valuation firms to provide assistance regarding the determination of the fair value of the Company’s portfolio securities for which market quotations are not readily available or are readily available but deemed not reflective of the fair value of the investment each quarter, and the Adviser and the Company may reasonably rely on that assistance. However, the Adviser is responsible for the ultimate valuation of the portfolio investments at fair value as determined in good faith pursuant to the Company’s valuation policy, the Board’s oversight and a consistently applied valuation process.

Derivative Instruments

The Company may enter into foreign currency forward contracts to reduce the Company’s exposure to foreign currency exchange rate fluctuations in the value of foreign currencies. In a foreign currency forward contract, the Company agrees to receive or deliver a fixed quantity of one currency for another, at a pre-determined price at a future date. Foreign currency forward contracts are marked-to-market at the applicable forward rate. Unrealized appreciation (depreciation) on foreign currency forward 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. Notional amounts of foreign currency forward contract assets and liabilities are presented separately on the Consolidated Schedule of Investments. Purchases and settlements of foreign currency forward contracts having the same settlement date and counterparty are generally settled net and any realized gains or losses are recognized on the settlement date. As it relates to foreign currency forward contracts, the Company does not utilize hedge accounting and as such, the Company recognizes its derivatives at fair value with changes in the net unrealized appreciation (depreciation) on foreign currency forward contracts recorded on the Consolidated Statements of Operations.

26

Table of Contents

Loan Participations

The Company follows the guidance in ASC 860 Transfers and Servicing when accounting for loan participations and other partial loan sales. Such guidance requires a participation or other partial loan sale to meet the definition of a “participating interest,” as defined in the guidance, in order for sale treatment to be allowed. Participations or other partial loan sales that do not meet the definition of a participating interest remain on the Consolidated Statements of Assets and Liabilities and the proceeds are recorded as a secured borrowing until the definition is met. Secured borrowings are carried at fair value to correspond with the related investments, which are carried at fair value. There were no participations that were accounted for as secured borrowings during the period.

Foreign Currency Transactions

Amounts denominated in foreign currencies are translated into U.S. dollars on the following basis: (i) investments and other assets and liabilities denominated in foreign currencies are translated into U.S. dollars based upon currency exchange rates effective on the last business day of the period; and (ii) purchases and sales of investments, borrowings and repayments of such borrowings, income, and expenses denominated in foreign currencies are translated into U.S. dollars based upon currency exchange rates prevailing on the transaction dates.

The Company does not isolate the portion of the results of operations resulting from changes in foreign exchange rates on investments from fluctuations arising from changes in market prices of securities held. Such fluctuations are included within the net realized and unrealized gains or losses on investments. Fluctuations arising from the translation of non-investment assets and liabilities are included with the net change in unrealized gains (losses) on foreign currency translations on the Consolidated Statements of Operations.

Foreign security and currency translations may involve certain considerations and risks not typically associated with investing in U.S. companies and U.S. government securities. These risks include, but are not limited to, currency fluctuations and revaluations and future adverse political, social and economic developments, which could cause investments in foreign markets to be less liquid and prices more volatile than those of comparable U.S. companies or U.S. government securities.

Revenue Recognition

Interest Income

Interest income is recorded on an accrual basis and includes the accretion of discounts and amortizations of premiums. Discounts from and premiums to par value on debt investments purchased are accreted/amortized into interest income over the life of the respective security using the effective interest method. The amortized cost of debt investments represents the original cost, including loan origination fees and upfront fees received that are deemed to be an adjustment to yield, adjusted for the accretion of discounts and amortization of premiums, if any. Upon prepayment of a loan or debt security, any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts are recorded as interest income in the current period. For the three months ended March 31, 2025, the Company recorded non-recurring interest income of $0.1 million (e.g. prepayment premiums, accelerated accretion of upfront loan origination fees and unamortized discounts).

Loans are generally placed on non-accrual status when there is reasonable doubt that principal or interest will be collected in full. Accrued interest is generally reversed when a loan is placed on non-accrual status. Additionally, any original issue discount and market discount are no longer accreted to interest income as of the date the loan is placed on non-accrual status. Interest payments received on non-accrual loans may be recognized as income or applied to principal depending upon management’s judgment regarding collectability. Non-accrual loans are restored to accrual status when past due principal and interest is paid current and, in management’s judgment, are likely to remain current. Management may make exceptions to this treatment and determine to not place a loan on non-accrual status if the loan has sufficient collateral value and is in the process of collection. As of March 31, 2025 and December 31, 2024, the Company had two and zero portfolio companies on non-accrual status, respectively.

PIK Income

The Company has loans in its portfolio that contain payment-in-kind (“PIK”) provisions. PIK represents interest that is accrued and recorded as interest income at the contractual rates, increases the loan principal on the respective capitalization dates, and is generally due at maturity. Such income is included in interest income in the Consolidated Statements of Operations. 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. When a PIK investment is placed on non-accrual status, the accrued, uncapitalized interest is generally reversed through interest income. To maintain the Company’s status as a RIC, this non-cash source of income must be paid out to shareholders in the form of dividends, even though the Company has not yet collected cash.

27

Table of Contents

Dividend Income

Dividend income on preferred equity securities is recorded on the 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 securities is recorded on the record date for private portfolio companies or on the ex-dividend date for publicly-traded portfolio companies. To the extent a preferred equity security contains PIK provisions, PIK dividends, computed at the contractual rate specified in each applicable agreement, are accrued and recorded as dividend income and added to the principal balance of the preferred equity security. PIK dividends added to the principal balance are generally collected upon redemption of the equity. For the three months ended March 31, 2025, the Company did not record any dividend income.

Other Income

The Company may receive various fees in the ordinary course of business such as structuring, consent, waiver, amendment, syndication and other miscellaneous fees as well as fees for managerial assistance rendered by the Company to the portfolio companies. Such fees are recognized as income when earned or the services are rendered.

Organization Expenses

Organization expenses include, among other things, the cost of incorporating the Company and the cost of legal services and other fees pertaining to the Company's organization. Organization expenses are expensed as incurred.

Offering Expenses

The Company's offering expenses include, among other things, legal fees, registration fees and other costs pertaining to the preparation of the Company's registration statement (and any amendments or supplements thereto) relating to the Private Offering and associated marketing materials. Offering costs are capitalized as a deferred charge and amortized to expense on a straight-line basis over a twelve-month period from incurrence.

Deferred Financing Costs

Deferred financing costs represent fees and other direct incremental costs incurred in connection with the Company’s borrowings. These expenses are deferred and amortized into interest expense over the life of the related debt instrument using the straight-line method. Deferred financing costs related to revolving credit facilities are presented separately as an asset on the Company’s Consolidated Statements of Assets and Liabilities.

Income Taxes

The Company intends to elect to be treated for federal income tax purposes as a RIC under Subchapter M of the Code beginning with the tax year end of December 31, 2024, and intends to operate in a manner so as to continue to qualify as a RIC in each taxable year thereafter. So long as the Company maintains its status as a RIC, it generally will not pay corporate-level U.S. federal income taxes on any ordinary income or capital gains that it distributes at least annually to its shareholders as dividends. Rather, any tax liability related to income earned and distributed by the Company would represent obligations of the Company’s shareholders and would not be reflected in the consolidated financial statements 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 reserved and recorded as a tax benefit or expense in the current year. All penalties and interest associated with income taxes 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.

To qualify for and maintain qualification as a RIC, the Company must, among other things, meet certain source-of-income and asset diversification requirements. In addition, to qualify for RIC tax treatment, the Company must distribute to its shareholders, for each taxable year, at least 90% of the sum of (i) its “investment company taxable income” for that year (without regard to the deduction for dividends paid), which is generally its ordinary income plus the excess, if any, of its realized net short-term capital gains over its realized net long-term capital losses and (ii) its net tax exempt income. The Company intends to make the requisite distributions to its shareholders, which will generally relieve the Company from corporate-level income taxes.

In addition, pursuant to the excise tax distribution requirements, the Company is subject to a 4% nondeductible federal excise tax on undistributed income unless the Company distributes in a timely manner in each taxable year an amount at least equal to the sum of (1)

28

Table of Contents

98% of its ordinary income for the calendar year, (2) 98.2% of capital gain net income (both long-term and short-term) for the one-year period ending October 31 in that calendar year and (3) any income realized, but not distributed, in prior years. For this purpose, however, any ordinary income or capital gain net income retained by the Company that is subject to corporate income tax is considered to have been distributed. To the extent that it determines that estimated current year annual taxable income will be in excess of estimated current year dividend distributions from such taxable income, the Company will accrue excise taxes, if any, on estimated undistributed taxable income.

For the three months ended March 31, 2025, the Company accrued $0.1 million of U.S. federal excise tax.

Distributions

To the extent that the Company has taxable income available, the Company intends to make quarterly distributions to its shareholders. Distributions to shareholders are recorded on the record date. All distributions will be paid at the discretion of the Board and will depend on the Company’s earnings, financial condition, maintenance of the Company’s tax treatment as a RIC, compliance with applicable BDC regulations and such other factors as the Board may deem relevant from time to time.

The Company has adopted a distribution reinvestment plan pursuant to which shareholders will have their cash distributions (net of applicable withholding taxes) automatically reinvested in additional shares of the Company's Common Shares unless they elect to receive their distributions in cash.

Segment Reporting

In accordance with ASC Topic 280—Segment Reporting (“ASC 280”), the Company has determined that it has a single operating and reporting segment. As a result, the Company’s segment accounting policies are the same as described herein and the Company does not have any intra-segment sales and transfers of assets.

The Company operates through a single operating and reporting segment with an investment objective to generate both current income and capital appreciation through debt and equity investments. The Chief Operating Decision Maker (“CODM”) is comprised of the Company’s chief executive officer and chief financial officer and the CODM assesses the performance and makes operating decisions of the Company on a consolidated basis primarily based on the Company’s net increase in net assets resulting from operations (“net income”). In addition to numerous other factors and metrics, the CODM utilizes net income as a key metric in determining the amount of dividends to be distributed to the Company’s shareholders. As the Company’s operations comprise of a single reporting segment, the segment assets are reflected on the accompanying Consolidated Statements of Assets and Liabilities as “total assets” and the significant segment expenses are listed on the accompanying Consolidated Statements of Operations.

Recent Accounting Pronouncements

The Company considers the applicability and impact of all accounting standard updates (“ASUs”) issued by the FASB. The Company has assessed currently issued ASUs and has determined that they are not applicable or are expected to have minimal impact on its consolidated financial statements.

In December 2023, the FASB issued ASU No. 2023-09, “Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU 2023-09”),” which intends to improve the transparency of income tax disclosures. ASU No. 2023-09 is effective for fiscal years beginning after December 15, 2024 and is to be adopted on a prospective basis with the option to apply retrospectively. The Company does not expect this update to have a material effect on the Company's consolidated financial statements.

In November 2024, the FASB issued ASU 2024-03, “Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 2200-40),” which requires disaggregated disclosure of certain costs and expenses, including purchases of inventory, employee compensation, depreciation, amortization and depletion, in each relevant expense caption. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption and retrospective application is permitted. The Company is currently assessing the impact of this guidance, however, the Company does not expect a material impact on its consolidated financial statements.

29

Table of Contents

Note 3. Fees, Expenses, Agreements and Related Party Transactions

Investment Advisory Agreement

On January 9, 2024, the Company entered into an investment advisory agreement (the “Investment Advisory Agreement”) with the Adviser, pursuant to which the Adviser will manage the Company on a day-to-day basis. The Adviser is responsible for determining the portfolio composition, making investment decisions, monitoring investments, performing due diligence on prospective portfolio companies and providing the Company with such other investment advisory and related services as may reasonably be required for the investment of capital.

The closing of the HPS/BlackRock Transaction will result in the automatic termination of the Company's current investment advisory agreement with the Adviser (the “Current Investment Advisory Agreement”) under the 1940 Act. Accordingly, the Board approved a new investment advisory agreement between the Company and the Adviser (the “New Investment Advisory Agreement”), which will replace the Current Investment Advisory Agreement and become effective at the closing of the HPS/BlackRock Transaction. During a special meeting of shareholders held on April 16, 2025, the shareholders of the Company approved the New Investment Advisory Agreement

Our investment strategy and team, including our executive officers, are expected to remain materially unchanged, and the HPS/BlackRock Transaction is not expected to have a material impact on our operations. All material terms remain unchanged from the Current Investment Advisory Agreement to the New Investment Advisory Agreement, including the management and incentive fees payable by the Company.

On January 15, 2025, Colbert Cannon and Grishma Parekh notified the Board of the Company that they are resigning from the Board effective and contingent upon the closing of the HPS/BlackRock Transaction in order to comply with the Section 15(f) safe harbor provisions of the 1940 Act. Following the closing of the HPS/BlackRock Transaction, Mr. Cannon and Ms. Parekh are expected to continue to serve in their existing roles at HPS and the Adviser and, with respect to Mr. Cannon, as a member of the Investment Committee of the Company. If the HPS/BlackRock Transaction does not close, Mr. Cannon and Ms. Parekh will not resign from the Board, and they are expected to continue to serve as Trustees of the Company and in their existing roles at HPS and the Adviser. Neither Mr. Cannon’s notice nor Ms. Parekh’s notice to resign from the Board of the Company were the result of any disagreement with the Company on any matter relating to the Company’s operations, policies or practices.

Under the Investment Advisory Agreement, the Company pays the Adviser a fee for its services. The fee consists of two components: a management fee and an incentive fee. The cost of both the management fee and the incentive fee will ultimately be borne by the shareholders.

Base Management Fee

The management fee will be payable quarterly in arrears at an annual rate of 1.25% of the value of the Company’s net assets as of the beginning of the first calendar day of the applicable quarter, as adjusted for any share issuances or repurchases during the quarter that do not occur on the first calendar day of the quarter. For purposes of the Investment Advisory Agreement, net assets means the Company’s total assets less the carrying value of liabilities, determined in accordance with U.S. GAAP. The payment and calculation of the management fee will be pro-rated for any period of less than three months. For the first calendar quarter in which the Company had operations, net assets were measured as the beginning net assets as of the date on which the Company broke escrow for the Private Offering.

The Adviser agreed to waive its base management fee from the Initial Closing through March 31, 2025. For the three months ended March 31, 2025, base management fees earned were $2.3 million, all of which were voluntarily waived by the Adviser. As of March 31, 2025 and December 31, 2024, no amounts were payable to the Adviser related to management fees.

Incentive Fees

The Company will pay the Adviser an incentive fee. The incentive fee consists of two components that are independent of each other, with the result that one component may be payable even if the other is not. A portion of the incentive fee is based on a percentage of the Company’s income and a portion is based on a percentage of the Company’s capital gains, each as described below.

30

Table of Contents

Income based incentive fee

The income based incentive fee will be based on the Company’s Pre-Incentive Fee Net Investment Income Returns, defined as: dividends, cash interest or other distributions or other cash income and any third-party fees received from portfolio companies (such as upfront fees, commitment fees, origination fee, amendment fees, ticking fees and break-up fees, as well as prepayments premiums, but excluding fees for providing managerial assistance) accrued during the quarter, minus Operating Expenses (as defined below) for the quarter (including the management fee, taxes, any expenses payable under the Investment Advisory Agreement and an administration agreement (the “Administration Agreement”) with the Administrator, any expense of securitizations, and interest expense or other financing fees and any dividends paid on preferred shares, but excluding incentive fees and shareholder servicing and/or distribution fees). Pre-Incentive Fee Net Investment Income Returns includes, in the case of investments with a deferred interest feature (such as original issue discount, debt instruments with PIK interest and zero-coupon securities), accrued income that we have not yet received in cash. Pre-Incentive Fee Net Investment Income Returns do not include any realized capital gains, realized capital losses or unrealized capital appreciation or depreciation. The impact of expense support payments and recoupments are also excluded from Pre-Incentive Fee Net Investment Income Returns.

Pre-Incentive Fee Net Investment Income Returns, expressed as a rate of return on the value of the Company’s net assets at the end of the immediately preceding quarter, is compared to a “Hurdle Rate” defined as a return of 1.5% per quarter (6.0% annualized).

The Company will pay the Adviser an incentive fee quarterly in arrears with respect to the Pre-Incentive Fee Net Investment Income Returns in each calendar quarter as follows:

a.No incentive fee will be paid on Pre-Incentive Fee Net Investment Income Returns in any calendar quarter in which the Pre- Incentive Fee Net Investment Income Returns do not exceed the Hurdle Rate of 1.5% (6.0% annualized);

b.100% of the dollar amount of the Pre-Incentive Fee Net Investment Income Returns with respect to that portion of such Pre- Incentive Fee Net Investment Income Returns, if any, that exceeds the Hurdle Rate but is less than a rate of return of 1.76% (7.06% annualized). This portion of the Pre-Incentive Fee Net Investment Income Returns (which exceeds the Hurdle Rate but is less than 1.76%) is referred to as the “Catch-Up.” The Catch-Up is meant to provide the Adviser with approximately 15% of the Company's Pre-Incentive Fee Net Investment Income Returns as if a Hurdle Rate did not apply if the net investment income exceeds 1.76% in any calendar quarter; and

c.15% of the dollar amount of the Pre-Incentive Fee Net Investment Income Returns, if any, that exceed a rate of return of 1.76% (7.06% annualized). This reflects that once the Hurdle Rate is reached and the Catch-Up is achieved, 15% of all Pre-Incentive Fee Net Investment Income Returns thereafter are allocated to the Adviser.

The Adviser agreed to waive its income based incentive fee from the Initial Closing through March 31, 2025. For the three months ended March 31, 2025, income based incentive fees were $2.8 million, all of which was voluntarily waived by the Adviser. As of March 31, 2025 and December 31, 2024, no amounts were payable to the Adviser relating to income based incentive fees.

Capital gains based incentive fee

The second component of the incentive fee, the capital gains incentive fee, is payable at the end of each calendar year in arrears. The amount payable equals 15.0% of cumulative realized capital gains from inception through the end of such calendar year, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid incentive fee on capital gains as calculated in accordance with U.S. GAAP. U.S. GAAP requires that the capital gains incentive fee accrual consider the cumulative aggregate unrealized capital appreciation in the calculation, as a capital gains 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 Investment Advisory Agreement. This U.S. GAAP accrual is calculated using the aggregate cumulative realized capital gains and losses and aggregate cumulative unrealized capital depreciation included in the calculation of the capital gains incentive fee plus the aggregate cumulative unrealized capital appreciation, net of any expense associated with cumulative unrealized capital depreciation or appreciation. If such amount is positive at the end of a period, then U.S. GAAP requires the Company to record a capital gains incentive fee equal to 15.0% of such cumulative amount, less the aggregate amount of actual capital gains incentive fees paid or capital gains incentive fees accrued under U.S. GAAP in all prior periods.

For the three months ended March 31, 2025, capital gains incentive fees were $(0.3) million. As of March 31, 2025 and December 31, 2024, the Company accrued $0.6 million and $0.9 million, respectively, of capital gains incentive fees, none of which were payable under the Investment Advisory Agreement.

31

Table of Contents

Administration Agreement

On January 9, 2024, the Company entered into the Administration Agreement with HPS under which HPS will provide, or oversee the performance of, administrative and compliance services, including, but not limited to, maintaining financial records, overseeing the calculation of the NAV, compliance monitoring (including diligence and oversight of other service providers), preparing reports to shareholders and reports filed with the Securities and Exchange Commission (the “SEC’) and other regulators, preparing materials and coordinating meetings of the Company’s Board, managing the payment of expenses, the payment and receipt of funds for investments and the performance of administrative and professional services rendered by others and providing office space, equipment and office services. The Company will reimburse HPS for the costs and expenses incurred by HPS in performing its obligations under the Administration Agreement. Such reimbursement includes the Company’s allocable portion of compensation (including salaries, bonuses and benefits), overhead (including rent, office equipment and utilities) and other expenses incurred by HPS in performing its administrative obligations under the Administration Agreement, including but not limited to compensation paid to: (i) the Company’s chief compliance officer, chief financial officer and their respective staffs; (ii) investor relations, legal, operations and other non-investment professionals at the Administrator that perform duties for the Company; and (iii) any internal audit group personnel of HPS or any of its affiliates, subject to the limitations described in Advisory and Administration Agreements. In addition, pursuant to the terms of the Administration Agreement, the Administrator may delegate its obligations under the Administration Agreement to an affiliate or to a third party and the Company will reimburse the Administrator for any services performed for the Company by such affiliate or third party.

The amount of the reimbursement payable to HPS for administrative services will be the lesser of (1) HPS’s actual costs incurred in providing such services and (2) the amount that the Company estimates it would be required to pay alternative service providers for comparable services in the same geographic location. HPS will be required to allocate the cost of such services to the Company based on factors such as assets, revenues, time allocations and/or other reasonable metrics. The Company will not reimburse HPS for any services for which it receives a separate fee, or for rent, depreciation, utilities, capital equipment or other administrative items allocated to a controlling person of HPS.

For the three months ended March 31, 2025, the Company incurred $0.4 million, in expenses under the Administration Agreement, which were recorded in “administrative service expenses” in the Company’s Consolidated Statements of Operations. As of March 31, 2025 and December 31, 2024, all expenses under the Administration Agreement were paid by the Adviser on behalf of the Company under the Expense Support Agreement, and as such, there were no amounts payable for such expenses included in “due to affiliates” in the Consolidated Statements of Assets and Liabilities.

The current Administration Agreement will be terminated as a result of the HPS/BlackRock Transaction. Accordingly, the Board has approved a new administration agreement between the Company and the Administrator, with the material terms unchanged from the current agreement, set to take effect at the time of the closing of the HPS/BlackRock Transaction.

Sub-Administration Agreement

HPS has hired Harmonic Fund Services (“Harmonic”) to assist in the provision of sub-administrative and fund accounting services. Harmonic will receive compensation for these services under a sub-administration agreement.

Certain Terms of the Investment Advisory Agreement and Administration Agreement

Each of the Investment Advisory Agreement and the Administration Agreement will remain in effect for a period of two years from the date it first becomes effective and will remain in effect from year-to-year thereafter if approved annually by a majority of the Board or by the holders of a majority of the Company’s outstanding voting securities and, in each case, a majority of the Trustees of the Company who are not “interested persons” as defined in the 1940 Act (“Independent Trustees”). The Company may terminate the Investment Advisory Agreement upon 60 days’ written notice, and the Administration Agreement upon 120 days’ written notice, without payment of any penalty. The decision to terminate either agreement may be made by a majority of the Board or the shareholders holding a majority of the Company’s outstanding voting securities. In addition, without payment of any penalty, the Adviser may terminate the Investment Advisory Agreement upon 120 days’ written notice and the Administrator may terminate the Administration Agreement upon 60 days’ written notice. The Investment Advisory Agreement will automatically terminate in the event of its assignment within the meaning of the 1940 Act and related SEC guidance and interpretations. The Investment Advisory Agreement was most recently approved by the Board, on December 7, 2023, for a two-year period ending on April 8, 2026. The Administration Agreement was most recently approved by the Board, on December 7, 2023, for a two-year period ending on January 9, 2026.

32

Table of Contents

Managing Dealer Agreement

The Company has entered into a Managing Dealer Agreement (the “Managing Dealer Agreement”) with the Managing Dealer. The Managing Dealer is entitled to receive shareholder servicing and/or distribution fees in arrears on a quarterly or monthly basis, as applicable based on the Subscription Frequency, commencing no later than the first full calendar quarter after the Initial Closing, at an annual rate of 0.25% of the value of the Company’s net assets attributable to the Common Shares as of the beginning of the first calendar day of the subscription period, whether monthly or quarterly. The shareholder servicing and/or distribution fees are payable to the Managing Dealer, but the Managing Dealer anticipates that all or a portion of the shareholder servicing and/or distribution fees will be retained by, or reallowed (paid) to, participating broker-dealers. The Managing Dealer agreed to waive the shareholder servicing and/or distribution fee from the Initial Closing through March 31, 2025.

The Managing Dealer is a broker-dealer registered with the SEC and is a member of the Financial Industry Regulatory Authority, or FINRA.

The Managing Dealer Agreement may be terminated at any time, without the payment of any penalty, by vote of a majority of the Company’s Independent Trustees who have no direct or indirect financial interest in the operation of the Company’s distribution plan or the Managing Dealer Agreement or by vote of a majority of the outstanding voting securities of the Company, on not more than 60 days’ written notice to the Managing Dealer or the Adviser. The Managing Dealer Agreement will automatically terminate in the event of its assignment, as defined in the 1940 Act.

Either party may terminate the Managing Dealer Agreement upon 60 days’ written notice to the other party or immediately upon notice to the other party in the event such other party failed to comply with a material provision of the Managing Dealer Agreement. The Company’s obligations under the Managing Dealer Agreement to pay the shareholder servicing and/or distribution fees with respect to the Common Shares distributed shall survive termination of the agreement until such shares are no longer outstanding.

For the three months ended March 31, 2025, the Company accrued shareholder servicing and/or distribution fees of $0.5 million, attributable to Common Shares, all of which were waived during the period.

The current Managing Dealer Agreement will be terminated as a result of the HPS/BlackRock Transaction. Accordingly, the Board approved a new managing dealer agreement between the Company and the Managing Dealer, with the material terms unchanged from the current agreement, set to take effect at the time of the closing of the HPS/BlackRock Transaction.

Expense Support and Conditional Reimbursement Agreement

On January 9, 2024, the Company entered into an Expense Support and Conditional Reimbursement Agreement with the Adviser (the “Expense Support Agreement”). Pursuant to the Expense Support Agreement, the Adviser may elect to pay certain expenses on the Company’s behalf (an “Expense Payment”), provided that no portion of the payment will be used to pay any interest expense or shareholder servicing and/or distribution fees of the Company. Any Expense Payment that the Adviser has committed to pay must be paid by the Adviser to the Company in any combination of cash or other immediately available funds no later than forty-five days after such commitment was made in writing, and/or offset against amounts due from the Company to the Adviser or its affiliates.

Following any calendar quarter in which Available Operating Funds (as defined below) exceed the cumulative distributions accrued to the Company’s shareholders based on distributions declared with respect to record dates occurring in such calendar quarter (the amount of such excess being hereinafter referred to as “Excess Operating Funds”), the Company shall pay such Excess Operating Funds, or a portion thereof, to the Adviser until such time as all Expense Payments made by the Adviser to the Company within three years prior to the last business day of such calendar quarter have been reimbursed. Any payments required to be made by the Company shall be referred to herein as a “Reimbursement Payment.”

“Available Operating Funds” means the sum of (i) the Company’s net investment company taxable income (including net short-term capital gains reduced by net long-term capital losses), (ii) the Company’s net capital gains (including the excess of net long-term capital gains over net short-term capital losses) and (iii) dividends and other distributions paid to the Company on account of investments in portfolio companies (to the extent such amounts listed in clause (iii) are not included under clauses (i) and (ii) above).

No Reimbursement Payment for any quarter shall be made if: (1) the Effective Rate of Distributions Per Share declared by the Company at the time of such Reimbursement Payment is less than the Effective Rate of Distributions Per Share at the time the Expense Payment was made to which such Reimbursement Payment relates, or (2) the Company’s Operating Expense Ratio at the time of such Reimbursement Payment is greater than the Operating Expense Ratio at the time the Expense Payment was made to which such Reimbursement Payment relates. “Effective Rate of Distributions Per Share” means the annualized rate (based on a 12-month year) of

33

Table of Contents

regular cash distributions per share exclusive of returns of capital, distribution rate reductions due to shareholder servicing and/or distribution fees, and declared special dividends or special distributions, if any. The “Operating Expense Ratio” is calculated by dividing Operating Expenses, less organizational and offering expenses, base management and incentive fees owed to the Adviser, shareholder servicing and/or distribution fees, and interest expense, by the Company’s net assets. “Operating Expenses” means all of the Company’s operating costs and expenses incurred, as determined in accordance with generally accepted accounting principles for investment companies.

The Company’s obligation to make a Reimbursement Payment shall automatically become a liability of the Company on the last business day of the applicable calendar quarter, except to the extent the Adviser has waived its right to receive such payment for the applicable calendar quarter.

The following table presents a summary of Expense Payments and the related Reimbursement Payments since the Company's commencement of operations:

For the Quarter Ended	Expense Payments by Adviser		Reimbursement Payments to Adviser		Unreimbursed Expense Payments
June 30, 2024(1)	$	2,678	$	—	$	2,678
September 30, 2024	1,855		—		1,855
December 31, 2024	1,555		—		1,555
March 31, 2025	2,061		—		2,061
Total	$	8,149	$	—	$	8,149

(1) Included in this amount is $0.7 million of Expense Payments made by the Adviser relating to expenses incurred by the Company during the year ended December 31, 2023.

Note 4. Investments

The composition of the Company’s investment portfolio at cost and fair value was as follows:

	March 31, 2025						December 31, 2024
	Amortized Cost		Fair Value		% of Total Investments at Fair Value		Amortized Cost		Fair Value		% of Total Investments at Fair Value
First lien debt	$	1,200,887	$	1,199,438	90.97	%	$	870,389	$	870,467	88.38	%
Second lien debt	4,313		4,314		0.33		5,329		5,329		0.54
Other secured debt	18,241		18,307		1.39		17,911		17,960		1.82
Unsecured debt	17,219		17,971		1.36		16,624		17,385		1.77
Preferred equity	27,469		31,187		2.37		26,650		28,588		2.90
Other equity investments	45,662		47,153		3.58		45,662		45,225		4.59
Total	$	1,313,791	$	1,318,370	100.00	%	$	982,565	$	984,954	100.00	%

34

Table of Contents

The industry composition of investments at fair value was as follows:

	March 31, 2025				December 31, 2024
	Fair Value		Percentage of Total Investments at Fair Value		Fair Value		Percentage of Total Investments at Fair Value
Aerospace and Defense	$	94,819	7.20	%	$	52,778	5.36	%
Asset Based Lending and Fund Finance	20,105		1.52		16,198		1.66
Automobiles and Parts	5,847		0.44		4,802		0.49
Beverages	33,458		2.54		34,111		3.46
Chemicals	38,146		2.89		22,999		2.34
Construction and Materials	12,798		0.97		9,789		0.99
Consumer Services	16,968		1.29		17,468		1.77
Electricity	84,878		6.44		50,806		5.16
Finance and Credit Services	2,796		0.21		2,807		0.28
Gas, Water and Multi-utilities	6,459		0.49		4,742		0.48
General Industrials	42,209		3.20		40,719		4.13
Health Care Providers	104,040		7.91		96,799		9.83
Household Goods and Home Construction	2,168		0.16		2,407		0.24
Industrial Engineering	2,152		0.16		2,272		0.23
Industrial Metals and Mining	17,637		1.34		16,829		1.71
Industrial Support Services	93,913		7.12		77,682		7.89
Industrial Transportation	20,748		1.57		18,352		1.86
Investment Banking and Brokerage Services	33,651		2.55		37,519		3.81
Life Insurance	4,937		0.37		4,994		0.51
Media	50,422		3.82		47,722		4.85
Medical Equipment and Services	62,775		4.76		39,761		4.04
Non-Life Insurance	31,391		2.38		27,577		2.80
Personal Care, Drug and Grocery Stores	26,292		1.99		25,000		2.54
Personal Goods	27,830		2.11		26,110		2.65
Pharmaceuticals and Biotechnology	99,156		7.52		46,310		4.70
Real Estate Investment and Services	1,871		0.14		1,762		0.18
Retailers	54,982		4.17		58,888		5.98
Software and Computer Services	233,122		17.70		137,245		13.93
Technology Hardware and Equipment	3,141		0.24		3,100		0.31
Telecommunications Equipment	15,799		1.20		20,823		2.11
Travel and Leisure	73,860		5.60		36,583		3.71
Total	$	1,318,370	100.00	%	$	984,954	100.00	%

35

Table of Contents

The geographic composition of investments at cost and fair value was as follows:

	March 31, 2025
	Amortized Cost		Fair Value		% of Total Investments at Fair Value		Fair Value as % of Net Assets
United States	$	1,164,938	$	1,166,893	88.50	%	143.96	%
United Kingdom	92,743		94,741		7.19		11.69
Austria	35,560		36,213		2.75		4.47
Spain	7,310		7,335		0.56		0.90
France	6,255		6,188		0.47		0.76
Taiwan	2,941		3,141		0.24		0.39
Australia	2,548		2,366		0.18		0.29
Canada	1,496		1,493		0.11		0.18
Total	$	1,313,791	$	1,318,370	100.00	%	162.64	%

	December 31, 2024
	Amortized Cost		Fair Value		% of Total Investments at Fair Value		Fair Value as % of Net Assets
United States	$	876,449	$	880,032	89.36	%	135.00	%
United Kingdom	52,083		51,750		5.25		7.94
Austria	35,282		34,723		3.53		5.33
Spain	7,301		7,301		0.74		1.12
France	5,979		5,759		0.58		0.88
Taiwan	2,928		3,100		0.31		0.48
Australia	2,543		2,289		0.23		0.35
Total	$	982,565	$	984,954	100.00	%	151.10	%

As of March 31, 2025 and December 31, 2024, there were two and zero portfolio companies in the portfolio on non-accrual status, which represented 0.85% and 0.00% of total debt and income producing investments, at fair value, respectively.

As of March 31, 2025 and December 31, 2024, on a fair value basis, 95.8% and 94.4% of performing debt investments bore interest at a floating rate and 4.2% and 5.6% of performing debt investments bore interest at a fixed rate.

Note 5. Fair Value Measurements

The fair value of a financial instrument is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the applicable measurement date.

The fair value hierarchy under ASC 820 prioritizes the inputs to valuation methodology used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The levels used for classifying investments are not necessarily an indication of the risk associated with investing in these securities. The three levels of the fair value hierarchy are as follows:

•Level 1: Inputs to the valuation methodology that reflect unadjusted quoted prices available in active markets for identical assets or liabilities as of the reporting date.

•Level 2: Inputs to the valuation methodology other than quoted prices in active markets, which are either directly or indirectly observable as of the reporting date.

•Level 3: Inputs to the valuation methodology are unobservable and significant to overall fair value measurement.

In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an investment’s level within the fair value hierarchy is based on the lowest level of input that is significant to the overall fair value

36

Table of Contents

measurement. The Adviser’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the investment. 

In addition to using the above inputs in investment valuations, the Company applies the valuation policy approved by its Board that is consistent with ASC 820. Consistent with the valuation policy, the Company evaluates the source of the inputs, including any markets in which its investments are trading (or any markets in which securities with similar attributes are trading), in determining fair value.

Investments whose values are based on the listed closing price quoted on the securities’ principal exchange are classified within Level 1 and include active listed equities. The Adviser does not adjust the quoted price for such instruments, even in situations where the Company holds a large position and a sale could reasonably impact the quoted price.

Investments that trade in markets that are not considered to be active, but are valued based on quoted market prices, dealer quotations or alternative pricing sources supported by observable inputs are classified within Level 2. These include investment-grade corporate bonds, structured products, and certain bank loans, less liquid listed equities, and high yield bonds. As Level 2 investments include positions that are not traded in active markets and/or are subject to transfer restrictions, valuations may be adjusted to reflect illiquidity and/or non-transferability, which are generally based on available market information.

Investments classified within Level 3 have unobservable inputs, as they trade infrequently, or not at all. When observable prices are not available for these investments, the Adviser uses one or more valuation techniques (e.g., the market approach and the income approach) of which sufficient and reliable data is available. Within Level 3, the use of the market approach generally consists of using comparable market data, while the use of the income approach generally consists of the net present value of estimated future cash flows, which may be adjusted as appropriate for liquidity, credit, market and/or other risk factors.

Investments in senior loans primarily include first and second lien term loans, delayed draws and revolving credit. The Adviser analyzes enterprise value based on the weighted average of discounted cash flows, public comparables and merger and acquisition comparables. This analysis is done to ensure, among other things, that the investments have adequate collateral and asset coverage. Once the investment is determined to have adequate asset coverage, the Adviser monitors yields for senior loan investments made from the time of purchase to the month end average yields for similar investments and risk profiles. The Company uses market data, including newly funded transactions, and secondary market data with respect to high-yield debt instruments and syndicated loans, as inputs in determining the appropriate market yield. The change in yield is utilized by the Adviser to discount the anticipated cash flows of the debt investment in order to arrive at a fair value. Further, the Adviser adjusts for material changes in the underlying fundamentals of the issuer, including changes in leverage, as necessary. If the investment does not have adequate coverage, a tranched valuation approach is considered.

Derivative Instruments

    Derivative instruments can be exchange-traded or privately negotiated over the-counter (“OTC”) and include forward currency contracts. Forwards currency contracts are valued by the Adviser using observable inputs, such as market-based quotations received from the counterparty, dealers or brokers, whenever available and considered reliable. In instances where models are used, the value of an OTC derivative depends upon the contractual terms of, and specific risks inherent in the contract, as well as the availability and reliability of observable inputs. Such inputs include market prices for reference securities, yield curves, volatility assumptions and correlations of such inputs. Certain OTC derivatives can generally be corroborated by market data and are therefore classified within Level 1 or Level 2 of the fair value hierarchy depending on whether or not they are deemed to be actively traded.

Further inputs considered by the Adviser in estimating the value of investments may include the original transaction price, recent transactions in the same or similar instruments, completed or pending third-party transactions in the underlying investment or comparable issuers, subsequent rounds of financing, recapitalizations and other transactions across the capital structure, offerings in the equity or debt capital markets (by the investment or other comparable investments), whether the loan contains call protection and changes in financial ratios or cash flows. Level 3 investments may also be adjusted to reflect illiquidity and/or non-transferability, with the amount of such discount estimated by the Adviser in the absence of market information. The fair value measurement of Level 3 investments does not include transaction costs that may have been capitalized as part of the security’s cost basis. Assumptions used by the Adviser due to the lack of observable inputs may significantly impact the resulting fair value and therefore the Company’s consolidated results of operations.

Rule 2a-5 under the 1940 Act establishes requirements for determining fair value in good faith for purposes of the 1940 Act. The rule permits boards, subject to board oversight and certain other conditions, to designate certain parties to perform the fair value determinations. In accordance with this rule, the Company’s Board of Trustees has designated the Company’s Adviser as the valuation designee primarily responsible for the valuation of the Company’s investments, subject to the oversight of the Board of Trustees.

37

Table of Contents

The following tables present the fair value hierarchy of investments and cash equivalents:

	March 31, 2025
	Level 1		Level 2		Level 3		Total
First lien debt	$	—	$	194,631	$	1,004,807	$	1,199,438
Second lien debt	—		—		4,314		4,314
Other secured debt	—		—		18,307		18,307
Unsecured debt	—		—		17,971		17,971
Preferred equity	—		—		31,187		31,187
Other equity investments	—		—		47,153		47,153
Total Investments	$	—	$	194,631	$	1,123,739	$	1,318,370
Cash equivalents	$	15,852	$	—	$	—	$	15,852

	December 31, 2024
	Level 1		Level 2		Level 3		Total
First lien debt	$	—	$	168,641	$	701,826	$	870,467
Second lien debt	—		—		5,329		5,329
Other secured debt	—		—		17,960		17,960
Unsecured debt	—		—		17,385		17,385
Preferred equity	—		—		28,588		28,588
Other equity investments	—		—		45,225		45,225
Total Investments	$	—	$	168,641	$	816,313	$	984,954
Cash equivalents	$	9,782	$	—	$	—	$	9,782

The following table presents the change in the fair value of investments for which Level 3 inputs were used to determine fair value:

	Three Months Ended March 31, 2025
	First Lien Debt		Second Lien Debt		Other Secured Debt		Unsecured Debt		Preferred Equity		Other Equity Investments		Total Investments
Fair value, beginning of period	$	701,826	$	5,329	$	17,960	$	17,385	$	28,588	$	45,225	$	816,313
Purchases of investments(1)	306,155		56		1,946		583		745		73		309,558
Proceeds from principal repayments and sales of investments	(6,239)		—		(1,666)		—		—		—		(7,905)
Accretion of discount/amortization of premium	1,114		3		51		12		2		—		1,182
Net realized gain (loss)	1		—		—		—		—		—		1
Net change in unrealized appreciation (depreciation)	875		1		16		(9)		1,852		1,855		4,590
Transfers into Level 3(2)	1,075		—		—		—		—		—		1,075
Transfers out of Level 3(2)	—		(1,075)		—		—		—		—		(1,075)
Fair value, end of period	$	1,004,807	$	4,314	$	18,307	$	17,971	$	31,187	$	47,153	$	1,123,739
Net change in unrealized appreciation (depreciation) related to financial instruments still held as of March 31, 2025	$	905	$	1	$	16	$	(9)	$	1,852	$	1,855	$	4,620

(1)Purchases include PIK interest, if applicable.

(2)Transfers between levels, if any, are recognized at the beginning of the period in which the transfers occur. For the three months ended March 31, 2025, transfers into or out of Level 3 were primarily due to decreased or increased price transparency, respectively.

38

Table of Contents

The following tables present quantitative information about the significant unobservable inputs of the Company’s Level 3 financial instruments. The tables are not intended to be all-inclusive but instead captures the significant unobservable inputs relevant to the Company’s determination of fair value.

	March 31, 2025
					Range
	Fair Value(1)		Valuation Technique	Unobservable Input	Low		High		Weighted Average(2)
Investments in first lien debt	$	577,762	Yield analysis	Discount rate	8.06	%	19.39	%	11.48	%
	10,524		Discounted cash flow	Discount rate	9.50	%	18.00	%	16.25	%
				Exit multiple	6.62x		9.19x		8.66x
Investments in second lien debt	4,314		Yield analysis	Discount rate	15.25	%	16.90	%	15.80	%
Investments in other secured debt	16,460		Yield analysis	Discount rate	11.32	%	12.26	%	11.43	%
Investments in unsecured debt	17,971		Yield analysis	Discount rate	13.13	%	13.13	%	13.13	%
Investments in preferred equity	30,413		Yield analysis	Discount rate	7.64	%	12.19	%	8.00	%
Investments in other equity	26,292		Yield analysis	Discount rate	10.00	%	10.00	%	10.00	%
	10,362		Discounted cash flow	Discount rate	8.70	%	8.70	%	8.70	%

	December 31, 2024
					Range
	Fair Value(1)		Valuation Technique	Unobservable Input	Low		High		Weighted Average(2)
Investments in first lien debt	$	322,098	Yield analysis	Discount rate	9.43	%	16.44	%	12.05	%
Investments in second lien debt	5,329		Yield analysis	Discount rate	13.50	%	16.99	%	14.41	%
Investments in other secured debt	16,198		Yield analysis	Discount rate	11.55	%	11.55	%	11.55	%
Investments in unsecured debt	17,385		Yield analysis	Discount rate	13.18	%	13.18	%	13.18	%
Investments in preferred equity	28,588		Yield analysis	Discount rate	9.61	%	13.89	%	9.87	%

(1)As of March 31, 2025, included within the fair value of Level 3 assets of $1,123,739 is an amount of $429,641 for which the Adviser did not develop the unobservable inputs (examples include third-party pricing and transaction prices). As of December 31, 2024, included within the fair value of Level 3 assets of $816,313 is an amount of $426,715 for which the Adviser did not develop the unobservable inputs (examples include third-party pricing and transaction prices).

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

The significant unobservable input used in the yield analysis is the discount rate based on comparable market yields. The significant unobservable input used in the income approach is the discount rate used to discount the estimated future cash flows expected to be received from the underlying investment. Significant increases in discount rates would result in a significantly lower fair value measurement.

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 the Company’s investments may fluctuate from period to period. Additionally, the fair value of the Company’s investments may differ significantly from the values that would have been used had a ready market existed for such investments and may differ materially from the values that the Company may ultimately realize. Further, such investments are generally subject to legal and other restrictions on resale or otherwise are less liquid than publicly traded securities. If the Company was required to liquidate a portfolio investment in a forced or liquidation sale, it could realize significantly less than the value at which the Company has recorded it. In addition, changes in the market environment and other events that may occur over the life of the investments may cause the gains or losses ultimately realized on these investments to be different than the unrealized gains or losses reflected in the valuations currently assigned.

Financial Instruments Not Carried at Fair Value

Debt

The fair value of the Company’s credit facility, which would be categorized as Level 3 within the fair value hierarchy, as of March 31, 2025 and December 31, 2024, approximates its carrying value as the credit facility has a variable interest based on selected short term rates.

As of March 31, 2025 and December 31, 2024, the carrying amounts of the Company’s assets and liabilities, other than investments at fair value and debt, approximate fair value due to their short maturities. Fair value is estimated by discounting remaining

39

Table of Contents

payments using applicable current market rates, which take into account changes in the Company’s marketplace credit ratings, if applicable, or market quotes, if available.

Note 6. Derivative Instruments

The Company enters into foreign currency forward contracts from time to time to help mitigate the impact that an adverse change in foreign exchange rates would have on the value of the Company’s investments denominated in foreign currencies. For derivative contracts, the Company enters into netting arrangements with its counterparties. In accordance with authoritative guidance, the Company offsets fair value amounts recognized for derivative instruments with the same security type and counterparty under a master netting arrangement.

During the three months ended March 31, 2025, the average notional exposure for foreign currency forward contracts was $96.3 million.

The following tables summarize the aggregate notional amount and fair value of the Company’s derivative financial instruments as of March 31, 2025 and December 31, 2024.

	March 31, 2025
	Level 1		Level 2		Level 3		Total Fair Value		Notional
Derivative Assets
Foreign currency forward contracts	$	—	$	1,092	$	—	$	1,092	$	111,611
Total derivative assets, at fair value	$	—	$	1,092	$	—	$	1,092	$	111,611

	March 31, 2025
	Level 1		Level 2		Level 3		Total Fair Value		Notional
Derivative Liabilities
Foreign currency forward contracts	$	—	$	(650)	$	—	$	(650)	$	36,302
Total derivative liabilities, at fair value	$	—	$	(650)	$	—	$	(650)	$	36,302

	December 31, 2024
	Level 1		Level 2		Level 3		Total Fair Value		Notional
Derivative Assets
Foreign currency forward contracts	$	—	$	2,579	$	—	$	2,579	$	60,996
Total derivative assets, at fair value	$	—	$	2,579	$	—	$	2,579	$	60,996

The effect of transactions in derivative instruments on the Consolidated Statements of Operations during the three months ended March 31, 2025 were as follows:

	Three Months Ended March 31, 2025
Net change in unrealized gain (loss) on foreign currency forward contracts	$	(2,137)
Realized gain (loss) on foreign currency forward contracts	$	(931)

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 and December 31, 2024.

40

Table of Contents

		March 31, 2025
Counterparty	Account in the Consolidated Statements of Asset and Liabilities	Gross Amount of Assets		Gross Amount of (Liabilities)		Net amounts presented in the Consolidated Statements of Assets and Liabilities		Collateral Received/Pledged(1)		Net Amounts(2)
SMBC Capital Markets, Inc.	Derivative assets, at fair value	$	1,092	$	(650)	$	442	$	—	$	442

		December 31, 2024
Counterparty	Account in the Consolidated Statements of Asset and Liabilities	Gross Amount of Assets		Gross Amount of (Liabilities)		Net amounts presented in the Consolidated Statements of Assets and Liabilities		Collateral Received/Pledged(1)		Net Amounts(2)
SMBC Capital Markets, Inc.	Derivative assets, at fair value	$	2,579	$	—	$	2,579	$	—	$	2,579

(1) Amount excludes excess cash collateral paid.

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

Note 7. Borrowings

In accordance with the 1940 Act, with certain limitations, the Company is allowed to borrow amounts such that its asset coverage, as defined in the 1940 Act, is at least 150% after such borrowing. As of March 31, 2025 and December 31, 2024, the Company’s asset coverage was 253.5% and 325.0%, respectively.

Revolving Credit Facility

On April 8, 2024, the Company, as borrower, entered into a senior secured revolving credit facility (the “Revolving Credit Facility”) pursuant to a Senior Secured Revolving Credit Agreement (the “Revolving Credit Agreement”), with JPMorgan Chase Bank, N.A., as administrative agent and as collateral agent, the lenders party thereto (the “Revolving Credit Facility Lenders”), and JPMorgan Chase Bank, N.A. and Sumitomo Mitsui Banking Corporation, as joint bookrunners and joint lead arrangers.

The Company may borrow amounts in U.S. dollars or certain other permitted currencies under the Revolving Credit Facility. Advances under the Revolving Credit Facility drawn in U.S. dollars will initially bear interest at a per annum rate equal to 0.75% or 0.875% plus an “alternate base rate” in the case of any ABR Loan and 1.75% or 1.875% plus the Adjusted Term SOFR Rate in the case of any other Loan, in each case, depending on the Company’s rate option election and borrowing base. Advances under the Revolving Credit Facility drawn in currencies other than U.S. dollars will initially bear interest at a per annum rate equal to 1.75% or 1.875%, in each case depending on the Company’s borrowing base, plus any applicable credit spread adjustment, plus certain local rates consistent with market standards. The Company also pays a fee of 0.375% on average daily undrawn amounts under the Revolving Credit Facility.

The maximum principal amount of the Revolving Credit Facility is $725 million (increased from $650 million to $675 million on February 4, 2025 and from $675 million to $725 million on February 21, 2025), subject to availability under the borrowing base, which is based on the Company’s portfolio investments and other outstanding indebtedness, with an accordion provision to permit increases to the total facility amount up to $1,000 million subject to the satisfaction of certain conditions.

The Revolving Credit Facility will be guaranteed by certain domestic subsidiaries of the Company that will be formed or acquired by the Company in the future (collectively, the “Revolving Credit Facility Guarantors”). Proceeds of the Revolving Credit Facility may be used for general corporate purposes, including, without limitation, repaying outstanding indebtedness, making distributions, contributions and investments, and acquisition and funding of portfolio investments, and such other uses as permitted under the Revolving Credit Agreement.

The Revolving Credit Facility is secured by a perfected first-priority interest in substantially all of the portfolio investments held by the Company and each Revolving Credit Facility Guarantor, subject to certain exceptions, and includes a $150 million limit for swingline loans.

The availability period under the Revolving Credit Facility will terminate on April 8, 2028 (the “Revolving Credit Facility Commitment Termination Date”) and the Revolving Credit Facility will mature on April 8, 2029 (the “Revolving Credit Facility Maturity Date”). During the period from the Revolving Credit Facility Commitment Termination Date to the Revolving Credit Facility Maturity

41

Table of Contents

Date, the Company will be obligated to make mandatory prepayments under the Revolving Credit Facility out of the proceeds of certain asset sales, recovery events and/or equity or debt issuances.

As of March 31, 2025 and December 31, 2024, the Company was in compliance with all covenants and other requirements of the Revolving Credit Facility.

The Company’s outstanding debt obligations were as follows:

	March 31, 2025
	Aggregate Principal Committed		Outstanding Principal		Carrying Value		Unused Portion(1)		Amount Available(2)
Revolving Credit Facility	$	725,000	$	528,002	$	528,002	$	196,998	$	196,998
Total	$	725,000	$	528,002	$	528,002	$	196,998	$	196,998

	December 31, 2024
	Aggregate Principal Committed		Outstanding Principal		Carrying Value		Unused Portion(1)		Amount Available(2)
Revolving Credit Facility	$	650,000	$	289,761	$	289,761	$	360,239	$	360,239
Total	$	650,000	$	289,761	$	289,761	$	360,239	$	360,239

(1)The unused portion is the amount upon which commitment fees, if any, are based.

(2)The amount available reflects any limitations related to the Revolving Credit Facility’s borrowing base.

As of March 31, 2025 and December 31, 2024, $1.1 million and $0.8 million, respectively, of interest expense and $0.3 million and $0.4 million, respectively, of unused commitment fees were included in interest payable. For the three months ended March 31, 2025, the weighted average interest rate on all borrowings outstanding was 7.0% (including unused fees and amortization of deferred financing costs) and the average principal debt outstanding was $379.8 million.

The components of interest expense were as follows:

	Three Months Ended March 31, 2025
Borrowing interest expense	$	6,034
Facility unused fees	293
Amortization of financing costs	221
Financing fees (Note 8)	—
Backstop fees (Note 8)	—
Total interest expense	$	6,548
Cash paid for interest expense	$	6,285

Note 8. Commitments and Contingencies

In the normal course of business, the Company enters into contracts that provide a variety of general indemnifications. Any exposure to the Company under these arrangements could involve future claims that may be made against the Company. Currently, no such claims exist or are expected to arise and, accordingly, the Company has not accrued any liability in connection with such indemnifications.

The Company’s investment portfolio may contain debt investments which are in the form of lines of credit or delayed draw commitments, which require us to provide funding when requested by portfolio companies in accordance with underlying loan agreements. As of March 31, 2025 and December 31, 2024, the Company had unfunded delayed draw term loans and revolvers in the aggregate principal amount of $159.4 million and $85.4 million, respectively.

From time to time, the Company may become a party to certain legal proceedings incidental to the normal course of its business. As of March 31, 2025, management is not aware of any material pending or threatened litigation.

42

Table of Contents

The Adviser agreed to bear all of the Company’s expenses, including organization and offering expenses, through April 8, 2024, the date on which the Company broke escrow for the initial offering of its Common Shares, on which date the Company became obligated to reimburse the Adviser for such advanced expenses upon breaking escrow for the Private Offering and the Adviser requesting reimbursement of these expenses paid pursuant to the Expense Support Agreement. For the three months ended March 31, 2025, there were no reimbursement payments made to the Adviser.

Warehousing Transactions

Macquarie Bank Limited and Affiliates

Beginning September 12, 2023, the Company entered into multiple sale and purchase agreements (the “Macquarie Purchase Agreements”) with Macquarie Bank Limited and certain of its affiliates (each, a “Macquarie Financing Provider” and collectively, the “Macquarie Financing Providers”). Under the Macquarie Purchase Agreements, the Company had forward obligations to settle the purchase of certain investments (the “Macquarie Warehouse Investments”) from the Macquarie Financing Providers, subject to the following conditions; (a) that the Company has received subscriptions of at least $200 million; and (b) that the Board of the Company has approved the purchase of the specific Macquarie Warehouse Investments (the “Macquarie Warehouse Conditions”).

The Macquarie Warehouse Investments consisted of newly originated, privately negotiated senior secured term loans and junior capital commitments to upper middle market companies consistent with the Company’s investment strategy.

Pursuant to the Macquarie Purchase Agreements, the Company could request that the Macquarie Financing Provider acquire such Macquarie Warehouse Investments as the Company may designate from time to time, which a Macquarie Financing Provider could approve or reject in its sole and absolute discretion. Prior to any sale to the Company, the Macquarie Warehouse Investments were owned and held solely for the account of the relevant Macquarie Financing Provider. Until such time as the Company satisfied the Macquarie Warehouse Conditions, which occurred on April 8, 2024, it had no obligation to purchase the Macquarie Warehouse Investments nor be entitled to any benefits or subject to any obligations under the Macquarie Purchase Agreements. During the year ended December 31, 2024, the Company recognized $242.4 million of investments at principal ($11.0 million of which was unfunded) from the Macquarie Financing Providers. As of March 31, 2025 and December 31, 2024, there were no forward obligations to settle the purchase of Macquarie Warehouse Investments from the Macquarie Financing Providers.

In consideration for the forward arrangement provided by the Macquarie Financing Providers, the Company paid, subject to the satisfaction of the Warehouse Conditions, certain fees and expenses to the Macquarie Financing Providers, including a financing fee with respect to the portion of the purchase amount that is funded equivalent to 3.10% to 3.40% per annum. For the year ended December 31, 2024, financing fees of $5.1 million were paid to the Macquarie Financing Providers, which are included in interest expense on the Consolidated Statements of Operations.

The Company’s obligations to the Macquarie Financing Providers under the Purchase Agreements were guaranteed by an affiliate of the Adviser. Beginning October 2, 2023, certain of the Company’s obligations to the Macquarie Financing Providers under the Macquarie Purchase Agreements were guaranteed by two non-affiliated entities.

In consideration of the two non-affiliated guarantors entering into the guarantees, the Company paid a fee based on the Net Carry with respect to each transaction to the respective guarantor of each investment. “Net Carry” means, an amount equal to the sum of (a) the interest (paid and accrued and unpaid) less (b) the financing fee paid to the Macquarie Financing Providers plus (c) the net realized gains/losses on each investment.

For the year ended December 31, 2024, $0.5 million of fees (the “backstop fees”) were paid to the two non-affiliated guarantors, which is included in interest expense on the Consolidated Statements of Operations.

For the year ended December 31, 2024, all of the income, expenses and mark-to-market gain/loss under all Macquarie Purchase Agreements, in addition to other economic rights and obligations held by the Company, were recognized in the Company’s consolidated financial statements.

Cliffwater LLC

On March 6, 2024, the Company entered into a facility agreement with Steamboat SPV LLC (the “Cliffwater Financing Provider”), a special purpose vehicle organized by Cliffwater LLC (the “Cliffwater Facility Agreement”). Under the Cliffwater Facility Agreement, the Company had forward obligations to purchase certain investments from the Cliffwater Financing Provider pursuant to the terms of the Agreement (the “Cliffwater Warehouse Investments”), subject to the following conditions: (a) that the Company had received

43

Table of Contents

cash funding from investor subscriptions of at least $200 million; and (b) that the Board had approved the purchase of the specific Cliffwater Warehouse Investments (together with the Macquarie Warehouse Conditions, the “Warehouse Conditions”).

The Cliffwater Warehouse Investments generally consist of privately negotiated senior secured and junior loans and notes, as well as unfunded revolving and term commitments, to upper middle market companies consistent with the Company’s investment strategy.

Until such time as the Company satisfied the Warehouse Conditions, which occurred on April 8, 2024, the Company had no obligation to purchase the Cliffwater Warehouse Investments nor be entitled to any benefits or subject to any obligations under the Cliffwater Facility Agreement. During the year ended December 31, 2024, the Company recognized $135.1 million of investments at principal ($4.7 million of which was unfunded) from the Cliffwater Financing Provider. As of March 31, 2025 and December 31, 2024, there are no forward obligations to settle the purchase of Cliffwater Warehouse Investments from the Cliffwater Financing Provider.

The price the Company paid to purchase the Cliffwater Warehouse Investment’s was based on the cash amount paid by the Cliffwater Financing Provider plus, among other amounts, accrued and unpaid interest, the portion of the original issue discount and fees attributable to the Cliffwater Financing Provider’s holding period and a financing fee of up to 150 basis points (the “Cliffwater Financing Fee”).

Note 9. Net Assets

In connection with its formation, the Company has the authority to issue an unlimited number of Common Shares of beneficial interest at $0.01 per share par value. On December 18, 2023, HPS purchased 100 shares of the Company’s Common Shares of beneficial interest at $25.00 per share.

As of April, 8, 2024, the Company had satisfied the minimum offering requirement, and the Company’s Board had authorized the release of proceeds from escrow. As of such date, the Company issued and sold 8,827,880 shares at an offering price of $25.00 per share, and the Board authorized the release of $220.7 million to the Company as payment for such shares. As of March 31, 2025 and December 31, 2024, 0.67% and 0.83%, respectively, of shares outstanding were held by certain affiliates of the Adviser. Under the terms of the Company’s Declaration of Trust, all Common Shares have equal rights as to voting and, when they are issued, will be duly authorized, validly issued, fully paid and nonassessable.

Until the release of proceeds from escrow, the per share purchase price for Common Shares in the Private Offering was $25.00 per share. Thereafter, the purchase price per share will equal the NAV per share, as of the effective date of the monthly share purchase date. The Managing Dealer will use its best efforts to sell shares but is not obligated to purchase or sell any specific amount of shares in the Private Offering.

The following table summarizes transactions in Common Shares of beneficial interest during the three months ended March 31, 2025:

	Shares	Amount
Share transactions:
Subscriptions	5,173,424	$	135,148
Distributions reinvested	653,479	16,984
Share repurchases	—	—
Early repurchase deduction	—	—
Total net increase (decrease)	5,826,903	$	152,132

There were no transactions in Common Shares of beneficial interest during the three months ended March 31, 2024.

44

Table of Contents

Net Asset Value per Share and Offering Price

The Company determines NAV for its shares as of the last day of each calendar month. Share issuances related to monthly subscriptions are effective the first calendar day of each month. Shares are issued at an offering price equivalent to the most recent NAV per share available, which will be the prior calendar day NAV per share (i.e. the prior month-end NAV). The following table summarizes each month-end NAV per share for Common Shares of beneficial interest during the three months ended March 31, 2025:

For the Months Ended	NAV Per Share
January 31, 2025	$	26.16
February 28, 2025	$	26.17
March 31, 2025	$	26.22

Distributions

The Company declares monthly distribution amounts per share of Common Shares of beneficial interest payable quarterly in arrears. The following table presents distributions that were declared during the three months ended March 31, 2025:

Declaration Date	Record Date	Payment Date	Distribution Per Share		Distribution Amount
January 29, 2025	January 31, 2025	April 30, 2025	$	0.1340	$	3,620
February 26, 2025	February 28, 2025	April 30, 2025	0.1340		3,777
March 27, 2025	March 31, 2025	April 28, 2025	0.1340		4,142
March 27, 2025(1)	March 31, 2025	April 30, 2025	0.1000		3,091
Total			$	0.5020	$	14,630

(1) Represents a special distribution.

Distribution Reinvestment Plan

The Company has adopted a distribution reinvestment plan, pursuant to which the Company will reinvest all cash distributions declared by the Company on behalf of the Company’s shareholders who do not elect to receive their distributions in cash as provided below. As a result, if the Company declares a cash distribution, then shareholders who have not opted out of the Company’s distribution reinvestment plan will have their cash distributions automatically reinvested in additional shares as described below, rather than receiving the cash distribution. Distributions on fractional shares will be credited to each participating shareholder’s account to three decimal places.

Character of Distributions

The Company may fund its cash distributions to shareholders from any source of funds available to the Company, including but not limited to offering proceeds, net investment income from operations, capital gains proceeds from the sale of assets, borrowings, dividends or other distributions paid to it on account of preferred and common equity investments in portfolio companies and expense support from the Adviser, which is subject to recoupment.

Through March 31, 2025, a portion of the Company’s distributions resulted from expense support from the Adviser, and future distributions may result from expense support from the Adviser, each of which is subject to repayment by the Company within three years from the date of payment. The purpose of this arrangement avoids distributions being characterized as a return of capital for U.S. federal income tax purposes. Shareholders should understand that any such distribution is not based solely on the Company’s investment performance, and can only be sustained if the Company achieves positive investment performance in future periods and/or the Adviser continues to provide expense support. Shareholders should also understand that the Company’s future repayments of expense support will reduce the distributions that they would otherwise receive. There can be no assurance that the Company will achieve the performance necessary to sustain these distributions, or be able to pay distributions at all.

Sources of distributions, other than net investment income and realized gains on a U.S. GAAP basis, include required adjustments to U.S. GAAP net investment income in the current period to determine taxable income available for distributions. The following table

45

Table of Contents

reflects the sources of cash distributions on a U.S. GAAP basis that the Company has declared on its Common Shares during the three months ended March 31, 2025:

Source of Distribution	Per Share		Amount
Net investment income	$	0.5020	$	14,630
Net realized gains	—		—
Total	$	0.5020	$	14,630

Share Repurchase Program

The Company has commenced a share repurchase program in which the Company intends to repurchase, in each quarter, up to 5% of the Company’s Common Shares outstanding (by number of shares) as of the close of the previous calendar quarter. The Company’s Board may amend, suspend or terminate the share repurchase program if it deems such action to be in the Company’s best interest and the best interest of the Company’s shareholders. As a result, share repurchases may not be available each quarter.

The Company expects to repurchase shares pursuant to tender offers each quarter using a purchase price equal to the NAV per share as of the last calendar day of the applicable quarter, except that shares that have not been outstanding for at least one year (or, in the case of shareholders who purchased shares in the Initial Closing, until at least March 31, 2025) will be repurchased at 98% of the applicable NAV per share (the “Early Repurchase Deduction”). The one year holding period is measured as of the subscription closing date immediately following the prospective repurchase date. The Early Repurchase Deduction may be waived, at the Company’s discretion, in the case of repurchase requests arising from the death, divorce or qualified disability of the holder. The Early Repurchase Deduction will be retained by the Company for the benefit of remaining shareholders. The Company intends to conduct the repurchase offers in accordance with the requirements of Rule 13e-4 promulgated under the Exchange Act and the 1940 Act. All shares purchased by the Company pursuant to the terms of each tender offer will be retired and thereafter will be authorized and unissued shares.

There were no share repurchases during the three months ended March 31, 2025.

46

Table of Contents

Note 10. Financial Highlights and Senior Securities

The following are the financial highlights for the three months ended March 31, 2025:

	Three Months Ended March 31, 2025
Per Share Data:
Net asset value, beginning of period	$	25.99
Net investment income (1)	0.82
Net unrealized and realized gain (loss) (2)	(0.09)
Net increase (decrease) in net assets resulting from operations	0.73
Distributions from net investment income (3)	(0.50)
Distributions from net realized gains (3)	—
Net increase (decrease) in net assets from shareholders' distributions	(0.50)
Early repurchase deduction fees	—
Total increase (decrease) in net assets	0.23
Net asset value, end of period	$	26.22
Shares outstanding, end of period	30,911,188
Total return based on NAV (4)	2.82		%
Ratios:
Ratio of net expenses to average net assets (5)	3.48		%
Ratio of net investment income to average net assets (5)	12.49		%
Portfolio turnover rate	1.46		%
Supplemental Data:
Net assets, end of period	$	810,606
Asset coverage ratio	253.5		%

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

(2)The amount shown does not correspond with the aggregate amount for the period as it includes the effect of the timing of capital transactions.

(3)The per share data for distributions was derived by using the actual shares outstanding at the date of the relevant transactions (refer to Note 9).

(4)Total return is calculated as the change in NAV per share during the period, plus distributions per share (assuming distributions are reinvested in accordance with the Company's distribution reinvestment plan) divided by the beginning NAV per share. Total return does not include upfront transaction fees, if any.

(5)For the three months ended March 31, 2025, amounts are annualized except for the capital gains incentive fee and excise tax expense. For the three months ended March 31, 2025, the ratio of total Operating Expenses to average net assets was 7.56% on an annualized basis, excluding the effect of expense support/(recoupment), shareholder servicing and/or distribution fees waiver, and management fee and income based incentive fee waivers by the Adviser which represented 4.08% of average net assets.

The following is information about the Company’s senior securities as of the dates indicated in the table below (dollar amounts in thousands):

	Total Amount Outstanding Exclusive of Treasury Securities(1)		Asset Coverage per Unit(2)		Involuntary Liquidating Preference per Unit(3)	Average Market Value per Unit(4)
Revolving Credit Facility
March 31, 2025	$	528,002	$	2,535.2	—	N/A
December 31, 2024	289,761		3,249.7		—	N/A

(1) Total amount of each class of senior securities outstanding at the end of the period presented.

(2) Asset coverage per unit is the ratio of the carrying value of our total assets, less all liabilities excluding indebtedness represented by senior securities in this table, to the aggregate amount of senior securities representing indebtedness. Asset coverage per unit is expressed in terms of dollar amounts per $1,000 of indebtedness and is calculated on a consolidated basis.

(3) The amount to which such class of senior security would be entitled upon our involuntary liquidation in preference to any security junior to it. The "—" in this column indicates information that the SEC expressly does not require to be disclosed for certain types of senior securities.

(4) Not applicable because the senior securities are not registered for public trading.

47

Table of Contents

Note 11. Subsequent Events

The Company’s management evaluated subsequent events through the date of issuance of the consolidated financial statements. There have been no additional subsequent events that occurred during such period that would require disclosure in, or would be required to be recognized in the consolidated financial statements as of March 31, 2025, except as discussed below.

Subscriptions

The Company received $82.3 million of net proceeds relating to the issuance of Common Shares for subscriptions effective April 1, 2025.

The Company received $51.4 million of net proceeds relating to the issuance of Common Shares for subscriptions effective May 1, 2025.

Distributions Declarations

On April 25, 2025, the Company declared regular net distributions of $0.1326 per Common Share, all of which are payable on or about July 31, 2025 to shareholders of record as of April 30, 2025.

Financing Transactions

On April 23, 2025, the Company, as borrower, entered into that certain Amendment No. 1 to Senior Secured Revolving Credit Agreement (the “Revolving Credit Agreement Amendment”) with JPMorgan Chase Bank, N.A., as administrative agent and as collateral agent, and the lenders party thereto, amending that certain Revolving Credit Agreement, dated as of April 8, 2024, among the Company, as borrower, JPMorgan Chase Bank, N.A., as administrative agent and as collateral agent, and the lenders party thereto.

The Revolving Credit Agreement Amendment provides for, among other things, (i) an increase in the aggregate commitments of the lenders from $725 million to $900 million, (ii) an extension of the commitment termination date from April 8, 2028 to April 23, 2029, (iii) an extension of the maturity date from April 8, 2029 to April 23, 2030, (iv) an amendment to the accordion provision to permit increases up to a total facility amount of $1.35 billion, (v) a 10 basis point reduction in the applicable margin, and (vi) a 5 basis point reduction in the commitment fee.

Submission of Matters to a Vote of Security Holders

The Company held its special meeting of shareholders on April 16, 2025, at which shareholders approved a new investment advisory agreement between the Company and the Adviser to become effective upon the close of the transaction pursuant to which BlackRock and certain of its affiliates will acquire 100% of the business and assets of HPS.

Other

The Adviser decided to extend the waiver of the Company’s management fee and incentive fee based on income until May 31, 2025. Previously, the Adviser had agreed to waive the management fee and incentive fee based on income from the date on which the Company broke escrow, which occurred on April 8, 2024, through March 31, 2025.

Multi-Class Exemptive Relief

On May 13, 2025, the SEC issued an order (the “Multi-Class Order”) granting the Company’s application for exemptive relief from sections 18(a)(2), 18(c), 18(i) and 61(a) of the 1940 Act. Under the terms of the Multi-Class Order, the Company is permitted to offer multiple classes of its common shares with varying sales loads and/or asset-based service and/or distribution fees.

48

Table of Contents

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

The information contained in this section should be read in conjunction with “Item 1. Consolidated Financial Statements.” This discussion contains forward-looking statements, which relate to future events, our future performance or financial condition and involves numerous risks and uncertainties. Actual results could differ materially from those implied or expressed in any forward-looking statements.

Overview and Investment Framework

We are an externally managed, non-diversified closed-end management investment company that has elected to be regulated as a BDC under the 1940 Act. Formed as a Delaware statutory trust on August 10, 2023, we are externally managed by the Adviser, which is responsible for determining the portfolio composition, making investment decisions, monitoring investments, performing due diligence on prospective portfolio companies and providing us with such other investment advisory and related services as may reasonably be required for the investment of capital. We intend to elect to be treated for federal income tax purposes as a RIC under Subchapter M of the Code beginning with our tax year ended December 31, 2024, and we intend to operate in a manner so as to continue to qualify as a RIC in each taxable year thereafter.

We are a privately placed, perpetual-life BDC, which is a BDC whose shares are not listed for trading on a stock exchange or other securities market. We use the term “perpetual-life BDC” to describe an investment vehicle of indefinite duration, whose Common Shares are intended to be sold on a continuous basis at regular frequency by the BDC at a price generally equal to the BDC’s NAV per share. The Common Shares described herein have not been registered under the Securities Act, the securities laws of any other state or the securities laws of any other jurisdiction. The Common Shares will be offered and sold under the exemption from registration under the Securities Act under Regulation D and Regulation S. Each purchaser will be required to represent that it is (i) either an “accredited investor” as defined in Rule 501 of Regulation D under the Securities Act or, in the case of Common Shares sold outside the United States, not a “U.S. person” in accordance with Regulation S of the Securities Act and (ii) acquiring the Common Shares purchased by it for investment and not with a view to resale or distribution.

We do not intend to list our Common Shares on any securities exchange and our Common Shares will not be publicly traded. Subscriptions to purchase our Common Shares may be made on an ongoing basis, but investors currently may only purchase our Common Shares pursuant to accepted monthly subscription orders effective as of the first calendar day of each month. We, in our sole discretion, may determine to accept subscriptions on a less frequent basis than monthly and may begin accepting subscriptions on a quarterly (as opposed to monthly) basis (the “Subscription Frequency”) in the future. However, we may determine not to change the Subscription Frequency at all. The purchase price for the Common Shares in the Initial Closing was $25.00 per share. Thereafter, the purchase price per share equals the NAV per share, as of the last calendar day of the month immediately prior to the effective date of the share purchase. The Managing Dealer and the participating brokers will use their best efforts to sell shares, but are not obligated to purchase or sell any specific amount of shares. The Managing Dealer intends to enter into additional placement agreements with broker-dealers in connection with the Private Offering.

Under our Investment Advisory Agreement, we have agreed to pay the Adviser a fee for its services. The fee consists of two components: a management fee and an incentive fee. The cost of both the management and incentive fee will ultimately be borne by the shareholders. Also, under the Administration Agreement, we have agreed to reimburse the Administrator for the costs and expenses incurred by the Administrator in performing its obligations under the Administration Agreement. Such reimbursement includes our allocable portion of compensation (including salaries, bonuses and benefits), overhead (including rent, office equipment and utilities) and other expenses incurred by the Administrator in performing its administrative obligations under the Administration Agreement, including but not limited to compensation paid to: (i) our chief compliance officer, chief financial officer and their respective staffs; (ii) investor relations, legal, operations and other non-investment professionals at the Administrator that perform duties for us; and (iii) any internal audit group personnel of the Administrator or any of its affiliates, subject to the limitations described in the Investment Advisory and Administration Agreements. In addition, pursuant to the terms of the Administration Agreement, the Administrator may delegate its obligations under the Administration Agreement to an affiliate or to a third party and we will reimburse the Administrator for any services performed for us by such affiliate or third party.

Our investment objective is to produce attractive, risk-adjusted returns in the form of current income and long-term capital appreciation by investing primarily in newly originated, privately negotiated senior secured debt and junior capital of upper middle market and larger scale companies predominantly in the U.S. We use the term “upper middle market” to generally refer to companies with EBITDA of $75 million to $1 billion annually or revenue of $250 million to $5 billion annually at the time of our investment.

We have and may continue to invest in smaller or larger companies if the opportunity presents attractive investment characteristics and risk-adjusted returns. While our investment strategy focuses primarily on companies in the United States, we also intend

49

Table of Contents

to leverage HPS’s global presence to invest in companies in Europe, Australia and other locations outside of the U.S. subject to compliance with BDC requirements to invest at least 70% assets in “eligible portfolio companies”.

We intend to allocate our private investment capital dynamically across the senior secured direct lending, junior capital, and special situations segments of the private credit market to seek to capture what HPS believes are compelling risk-adjusted return opportunities within different market environments. Special situations refer to investment situations where a company’s value is potentially impacted by complicating factors such as a corporate transaction, regulatory change or jurisdictionally related issue, stakeholder action, time constrained capital need or financial distress. Specifically, we will seek to achieve our investment objective by pairing a primary allocation to current income focused, first lien senior secured direct lending with smaller, dynamic allocations to more total-return oriented junior capital and special situations investments.

Our investment strategy also includes a smaller allocation to more liquid credit investments such as broadly syndicated loans and corporate bonds. Our liquid credit instruments have included senior secured loans and may include senior secured bonds, high yield bonds and structured credit instruments. We intend to use these investments to maintain liquidity for our share repurchase program and to manage cash before investing subscriptions into directly originated, privately negotiated loans, while seeking attractive risk-adjusted investment returns. We also may invest in publicly traded debt securities of larger corporate issuers on an opportunistic basis when market conditions create compelling potential return opportunities, subject to compliance with BDC requirements to invest at least 70% of assets in “eligible portfolio companies.”

Under normal circumstances, we will invest at least 80% of our net assets plus borrowings for investment purposes in capital instruments (securities throughout the capital structure of a company) issued by corporate issuers (including loans, notes, bonds and other corporate debt or equity securities).

We intend to use leverage to seek to enhance our returns. Our leverage levels will vary over time in response to general market conditions, the size and composition of our investment portfolio and the views of our Adviser and Board. We expect that our debt to equity ratio will generally range between 0.5x and 1.0x. While our leverage employed may be greater or less than these levels from time to time, including until such time that we have raised substantial proceeds in this offering and acquired a diversified portfolio of investments, we are subject to the limitations set forth in the 1940 Act, which currently allows us to borrow up to a 2:1 debt to equity ratio.

Our leverage may take the form of revolving or term loans from financial institutions, secured or unsecured bonds, or securitization of portions of our investment portfolio via collateralized loan obligations or preferred shares. When determining whether to borrow money and assessing the various borrowing structure alternatives, we analyze the maturity, rate structure and covenant package of the proposed borrowings in the context of our investment portfolio, pre-existing borrowings and market outlook.

We and the Adviser have received an exemptive order from the SEC that permits us to co-invest with certain other persons, including certain affiliated accounts managed and controlled by the Adviser or its affiliates. Subject to the 1940 Act and the conditions of any such co-investment order issued by the SEC, we may, under certain circumstances, co-invest with certain affiliated accounts in investments that are suitable for us and one or more of such affiliated accounts.

Key Components of Our Results of Operations

Revenues

We generate revenues in the form of interest and fee income on debt investments, capital gains, and dividend income from our equity investments in our portfolio companies. Our senior and subordinated debt investments are expected to bear interest at a fixed or floating rate. Interest on debt securities is generally payable monthly, quarterly or semiannually. In some cases, some of our investments may provide for deferred interest payments or PIK interest. The principal amount of the debt securities and any accrued but unpaid PIK interest generally will become due at the maturity date. In addition, we may generate revenue from various fees in the ordinary course of business in connection with transactions. Original issue discounts and market discounts or premiums will be capitalized, and we will accrete or amortize such amounts as interest income. We will record prepayment premiums on loans and debt securities as interest income. Dividend income, if any, will be recognized on an accrual basis to the extent that we expect to collect such amounts.

Expenses

Except as specifically provided below, all investment professionals and staff of the Adviser, when and to the extent engaged in providing investment advisory services to us, and the base compensation, bonus and benefits, and the routine overhead expenses, of such personnel allocable to such services, will be provided and paid for by the Adviser. We will bear all other costs and expenses of our operations, administration and transactions, including, but not limited to:

50

Table of Contents

•investment advisory fees, including management fees and incentive fees, to the Adviser, pursuant to the Investment Advisory Agreement;

•our allocable portion of compensation (including salaries, bonuses and benefits), overhead (including rent, office equipment and utilities) and other expenses incurred by the Administrator in performing its administrative obligations under the Administration Agreement, including but not limited to: (i) our chief compliance officer, chief financial officer and their respective staffs; (ii) investor relations, legal, operations and other non-investment professionals at the Administrator that perform duties for us; and (iii) any internal audit group personnel of HPS or any of its affiliates; and

•all other expenses of our operations, administrations and transactions.

Under the Expense Support Agreement, the Adviser agreed to advance all of our organization and offering expenses on our behalf through the Initial Closing. We are obligated to reimburse the Adviser for such advanced expenses (including any additional expenses the Adviser elects to pays on our behalf), subject to the provisions of the Expense Support Agreement. Any reimbursements will not exceed actual expenses incurred by the Adviser and its affiliates.

From time to time, the Adviser, the Administrator or their affiliates may pay third-party providers of goods or services. We will reimburse the Adviser, the Administrator or such affiliates thereof for any such amounts paid on our behalf. From time to time, the Adviser and the Administrator may defer or waive fees and/or rights to be reimbursed for expenses. All of the foregoing expenses will ultimately be borne by our shareholders.

Costs and expenses of the Adviser and the Administrator that are eligible for reimbursement by us will be reasonably allocated to us on the basis of time spent, assets under management, usage rates, proportionate holdings, a combination thereof or other reasonable methods determined by the Administrator.

Expense Support and Conditional Reimbursement Agreement

We have entered into an Expense Support Agreement with the Adviser. For additional information see “Note 3. Fees, Expenses, Agreements and Related Party Transactions” to the consolidated financial statements.

51

Table of Contents

Portfolio and Investment Activity

Our investment activity is presented below (information presented herein is at amortized cost unless otherwise indicated):

	As of and for the three months ended March 31, 2025
Total investments, beginning of period	$	982,565
New investments purchased	344,539
Payment-in-kind interest capitalized	3,207
Net accretion of discount on investments	1,227
Net realized gain (loss) on investments	(364)
Investments sold or repaid	(17,383)
Total investments, end of period	$	1,313,791

The following table presents certain selected information regarding our investment portfolio:

	March 31, 2025			December 31, 2024
Weighted average yield on debt and income producing investments, at amortized cost(1)	11.1		%	11.2		%
Weighted average yield on debt and income producing investments, at fair value(1)	11.0		%	11.2		%
Weighted average yield on total portfolio, at amortized cost(2)	10.4		%	10.4		%
Weighted average yield on total portfolio, at fair value(2)	10.3		%	10.4		%
Number of portfolio companies	131			94
Weighted average EBITDA(3)	$	194		$	182
Weighted average loan-to-value (“LTV”) (4)	47		%	51		%
Percentage of debt investments bearing a floating rate, at fair value	95.8		%	94.4		%
Percentage of debt investments bearing a fixed rate, at fair value	4.2		%	5.6		%

(1)Computed as (a) the annual stated interest rate or yield plus the annual accretion of discounts and less any annual amortization of premiums, as applicable, on accruing (i) debt and (ii) other income producing securities, divided by (b) total accruing (i) debt and (ii) other income producing securities (at fair value or amortized cost, as applicable). Actual yields earned over the life of each investment could differ materially from the yields presented above.

(2)Computed as the annual stated interest rate or yield plus the annual accretion of discounts and less any annual amortization of premiums, as applicable, on all investments of the Company, divided by total investments of the Company (at fair value or amortized cost, as applicable). Actual yields earned over the life of each investment could differ materially from the yields presented above.

(3)Calculated with respect to all level 3 investments in the investment portfolio for which fair value is determined by the Adviser (in its capacity as the investment adviser of the Company, with assistance, at least quarterly, from a third-party valuation firm, and overseen by the Company’s Board), and excludes quoted assets and investments with no reported EBITDA or where EBITDA, in the Adviser’s judgement made in its discretion, was not a material component of the original investment thesis, such as LTV-based loans, NAV-based loans or reorganized equity. Weighted average EBITDA is weighted based on the fair value of the total applicable level 3 investments. Figures are derived from the most recent financial statements from portfolio companies.

(4)Calculated with respect to all level 3 debt investments in the investment portfolio for which fair value is determined by the Adviser (in its capacity as the investment adviser of the Company, with assistance, at least quarterly, from a third-party valuation firm, and overseen by the Company’s Board), and excludes quoted assets. LTV is calculated as net debt through each respective investment tranche in which the Company holds an investment divided by enterprise value or value of underlying collateral of the portfolio company. Weighted average LTV is weighted based on the fair value of the total applicable level 3 debt investments. Figures are derived from the most recent financial statements from portfolio companies.

Our investments consisted of the following:

	March 31, 2025						December 31, 2024
	Amortized Cost		Fair Value		% of Total Investments at Fair Value		Amortized Cost		Fair Value		% of Total Investments at Fair Value
First lien debt	$	1,200,887	$	1,199,438	90.97	%	$	870,389	$	870,467	88.38	%
Second lien debt	4,313		4,314		0.33		5,329		5,329		0.54
Other secured debt	18,241		18,307		1.39		17,911		17,960		1.82
Unsecured debt	17,219		17,971		1.36		16,624		17,385		1.77
Preferred equity	27,469		31,187		2.37		26,650		28,588		2.90
Other equity investments	45,662		47,153		3.58		45,662		45,225		4.59
Total	$	1,313,791	$	1,318,370	100.00	%	$	982,565	$	984,954	100.00	%

52

Table of Contents

As of March 31, 2025 and December 31, 2024, the Company had certain investments in two and zero portfolio companies on non-accrual status, respectively. The following table shows the fair value of our performing and non-accrual debt and other income producing investments as of March 31, 2025 and December 31, 2024:

	March 31, 2025				December 31, 2024
	Fair Value		Percentage		Fair Value		Percentage
Performing	$	1,231,061	99.15	%	$	912,649	100.00	%
Non-accrual(1)	10,524		0.85		—		—
Total	$	1,241,585	100.00	%	$	912,649	100.00	%

(1)Investments on non-accrual represented 1.06% and 0.00% of amortized cost of total debt and other income producing investments as of March 31, 2025 and December 31, 2024, respectively.

The table below describes investments by industry composition based on fair value:

	March 31, 2025		December 31, 2024
Aerospace and Defense	7.20	%	5.36	%
Asset Based Lending and Fund Finance	1.52		1.66
Automobiles and Parts	0.44		0.49
Beverages	2.54		3.46
Chemicals	2.89		2.34
Construction and Materials	0.97		0.99
Consumer Services	1.29		1.77
Electricity	6.44		5.16
Finance and Credit Services	0.21		0.28
Gas, Water and Multi-utilities	0.49		0.48
General Industrials	3.20		4.13
Health Care Providers	7.91		9.83
Household Goods and Home Construction	0.16		0.24
Industrial Engineering	0.16		0.23
Industrial Metals and Mining	1.34		1.71
Industrial Support Services	7.12		7.89
Industrial Transportation	1.57		1.86
Investment Banking and Brokerage Services	2.55		3.81
Life Insurance	0.37		0.51
Media	3.82		4.85
Medical Equipment and Services	4.76		4.04
Non-Life Insurance	2.38		2.80
Personal Care, Drug and Grocery Stores	1.99		2.54
Personal Goods	2.11		2.65
Pharmaceuticals and Biotechnology	7.52		4.70
Real Estate Investment and Services	0.14		0.18
Retailers	4.17		5.98
Software and Computer Services	17.70		13.93
Technology Hardware and Equipment	0.24		0.31
Telecommunications Equipment	1.20		2.11
Travel and Leisure	5.60		3.71
Total	100.00	%	100.00	%

53

Table of Contents

The table below describes investments by geographic composition based on fair value:

	March 31, 2025		December 31, 2024
United States	88.50	%	89.36	%
United Kingdom	7.19		5.25
Austria	2.75		3.53
Spain	0.56		0.74
France	0.47		0.58
Taiwan	0.24		0.31
Australia	0.18		0.23
Canada	0.11		—
Total	100.00	%	100.00	%

Our Adviser monitors the financial trends of each portfolio company on an ongoing basis to determine if it is meeting its respective business plan and to assess the appropriate course of action for each company. Our Adviser has several methods of evaluating and monitoring the performance and fair value of our investments, which may include, but are not limited to, 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.

Results of Operations

The following table represents our operating results:

	Three Months Ended March 31, 2025
Total investment income	$	29,678
Net expenses	6,143
Net investment income before excise tax	23,535
Excise tax expense	70
Net investment income after excise tax	23,465
Net realized gain (loss)	(1,562)
Net change in unrealized appreciation (depreciation)	(673)
Net increase (decrease) in net assets resulting from operations	$	21,230

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

Investment Income

Investment income was as follows:

54

Table of Contents

	Three Months Ended March 31, 2025
Interest income	$	25,508
Payment-in-kind interest income	4,162
Other income	8
Total investment income	$	29,678

For the three months ended March 31, 2025, total investment income was $29.7 million driven by our deployment of capital and the increased balance of our investments. As of March 31, 2025, the size of our investment portfolio at fair value was $1,318.4 million and our weighted average yield on debt and income producing securities at fair value was 11.0%.

Expenses

Expenses were as follows:

	Three Months Ended March 31,
	2025		2024
Interest expense	$	6,548	$	—
Management fees	2,301		—
Income based incentive fee	2,815		—
Capital gains incentive fee	(335)		—
Shareholder servicing and/or distribution fees	462		—
Professional fees	518		212
Board of Trustees’ fees	84		56
Administrative service expenses	439		—
Other general & administrative	505		74
Organization expenses	—		50
Amortization of continuous offering costs	445		—
Excise tax expense	70		—
Total expenses	13,852		392
Expense Support	(2,061)		(392)
Shareholder servicing and/or distribution fees waived	(462)		—
Management fees waived	(2,301)		—
Income based incentive fees waived	(2,815)		—
Net expenses	$	6,213	$	—

Interest Expense

Total interest expense (including unused fees and amortization of deferred financing costs) of $6.5 million for the three months ended March 31, 2025 was driven by $379.8 million of average borrowings under our credit facility.

Management Fees

For the three months ended March 31, 2025, management fees were $2.3 million. Management fees are payable quarterly in arrears at an annual rate of 1.25% of the value of our net assets as of the beginning of the first calendar day of the applicable quarter, as adjusted for any share issuances or repurchases during the quarter that do not occur on the first calendar day of the quarter. The Adviser has agreed to waive the management fee from the date on which we broke escrow for the Private Offering, through March 31, 2025, which resulted in waivers of $2.3 million for the three months ended March 31, 2025.

55

Table of Contents

Income Based Incentive Fees

For the three months ended March 31, 2025, income based incentive fees were $2.8 million. The Adviser agreed to waive the income based incentive fee from the date on which we broke escrow for the Private Offering through March 31, 2025, which resulted in a waiver of $2.8 million for the three months ended March 31, 2025.

Capital Gains Incentive Fees

U.S. GAAP requires that the capital gains incentive fee accrual consider the cumulative aggregate unrealized capital appreciation in the calculation, as a capital gains 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 Investment Advisory Agreement. This GAAP accrual is calculated using the aggregate cumulative realized capital gains and losses and aggregate cumulative unrealized capital depreciation included in the calculation of the capital gains incentive fee plus the aggregate cumulative unrealized capital appreciation, net of any expense associated with cumulative unrealized capital depreciation or appreciation. If such amount is positive at the end of a period, then GAAP requires us to record a capital gains incentive fee equal to 15.0% of such cumulative amount, less the aggregate amount of actual capital gains incentive fees paid or capital gains incentive fees accrued under GAAP in all prior periods.

For the three months ended March 31, 2025, capital gains based incentive fees were $(0.3) million, primarily due to net unrealized losses on investments, none of which were payable under the Investment Advisory Agreement. The accrual for any capital gains incentive fee under U.S. GAAP in a given period may result in an additional expense if such cumulative amount is greater than in the prior period or a reduction of previously recorded expense if such cumulative amount is less in the prior period. If such cumulative amount is negative, then there is no accrual.

Other Expenses

Organization costs and offering costs include expenses incurred in our initial formation and our continuous offering. Professional fees include legal, audit, tax, valuation, and other professional fees incurred related to the management of the Company. Administrative service expenses represent fees paid to the Administrator for our allocable portion of overhead and other expenses incurred by the Administrator in performing its obligations under the administration agreement, including our allocable portion of the cost of certain of our executive officers, their respective staff and other non-investment professionals that perform duties for us. Other general and administrative expenses include insurance, filing, research, our sub-administrator, subscriptions and other costs.

Total other expenses were $2.0 million for the three months ended March 31, 2025, primarily comprised of $0.5 million of general and administrative service expenses, $0.5 million of professional fees (including legal, audit and tax), $0.4 million of administrative service expenses and $0.4 million of offering costs. During the three months ended March 31, 2025, all expenses been advanced by the Adviser in accordance with the Expense Support Agreement.

Total other expenses were $0.4 million for the three months ended March 31, 2024, primarily comprised of $0.2 million of professional fees (including legal, audit and tax) and $0.1 million of other general and administrative expenses. During the three months ended March 31, 2024, all expenses been advanced by the Adviser in accordance with the Expense Support Agreement.

The Managing Dealer has agreed to waive the shareholder servicing and/or distribution fees from the Initial Closing through March 31, 2025. All other expenses were borne by the Adviser, subject to future reimbursement pursuant to terms of the Expense Support Agreement.

Under the terms of the Administration Agreement and Investment Advisory Agreement, we reimburse the Administrator and Adviser, respectively, for services performed for us. In addition, pursuant to the terms of these agreements, the Administrator and Adviser may delegate its obligations under these agreements to an affiliate or to a third party and we reimburse the Administrator and Adviser for any services performed for us by such affiliate or third party. For the three months ended March 31, 2025, the Administrator charged $0.4 million, for certain costs and expenses allocable to us under the terms of the Administration Agreement, all of which were borne by the Adviser, subject to future reimbursement pursuant to the terms of the Expense Support Agreement.

We entered into an Expense Support Agreement with the Adviser. For additional information see “Note 3. Fees, Expenses, Agreements and Related Party Transactions” to the consolidated financial statements.

Income Taxes, Including Excise Taxes

We intend to elect to be treated for federal income tax purposes as a RIC under Subchapter M of the Code beginning with our tax year ended December 31, 2024, and we intend to operate in a manner so as to continue to qualify as a RIC in each taxable year thereafter. To qualify for tax treatment as a RIC, we must, among other things, distribute to our shareholders in each taxable year generally at least

56

Table of Contents

90% of the sum of our investment company taxable income, as defined by the Code (without regard to the deduction for dividends paid), and net tax-exempt income (if any) for that taxable year. To maintain our tax treatment as a RIC, we, among other things, intend to make the requisite distributions to our shareholders, which generally relieve us from corporate-level U.S. federal income taxes.

Depending on the level of taxable income earned in a tax year, we may carry forward taxable income (including net capital gains, if any) in excess of current year distributions from the current tax year into the next tax year and pay a nondeductible 4% U.S. federal excise tax on such taxable income, as required. To the extent that we determine that our estimated current year annual taxable income will be in excess of estimated current year distributions from such income, we will accrue excise tax on estimated excess taxable income.

For the three months ended March 31, 2025, we incurred $0.1 million of U.S. federal excise tax.

Net Realized Gain (Loss)

Net realized gains and losses were comprised of the following:

	Three Months Ended March 31, 2025
Non-controlled/non-affiliated investments	$	(364)
Foreign currency forward contracts	(931)
Foreign currency transactions	(267)
Net realized gain (loss)	$	(1,562)

For the three months ended March 31, 2025, we generated net realized gains (losses) of $(1.6) million, which was comprised of net realized losses of $1.2 million on foreign currency transactions and foreign currency forward contracts, primarily as a result of fluctuations in the GBP and EUR exchange rates, and $0.4 million of realized losses on the sale of a syndicated loan.

Net Change in Unrealized Appreciation (Depreciation)

Net change in unrealized appreciation (depreciation) was comprised of the following:

	Three Months Ended March 31, 2025
Non-controlled/non-affiliated investments	$	2,190
Foreign currency forward contracts	(2,137)
Translation of assets and liabilities in foreign currencies	(726)
Net change in unrealized appreciation (depreciation)	$	(673)

For the three months ended March 31, 2025, the fair value of the investment portfolio decreased $1.9 million (excluding the impact of foreign currency) primarily due to spread widening in the public credit markets. The remaining $1.2 million represents the net unrealized gains as a result of foreign currency fluctuations impacting the value of the investment portfolio, foreign currency forward contracts, foreign debt and cash balances.

For the three months ended March 31, 2025, the net realized and unrealized gains/(losses) on foreign currency fluctuations impacting the value of the investment portfolio, foreign currency forward contracts, foreign debt and cash balances was $(0.0) million.

Financial Condition, Liquidity and Capital Resources

We generate cash primarily from the net proceeds of our continuous offering of Common Shares, proceeds from net borrowings on our credit facility, short-term borrowings, income earned and repayments on principal on our debt investments. The primary uses of our cash and cash equivalents are for (i) originating and purchasing investments, (ii) funding the costs of our operations (including fees paid to our Adviser and expense reimbursements paid to our Administrator), (iii) debt service, repayment and other financing costs of our borrowings, (iv) funding repurchases under our share repurchase program and (v) cash distributions to our shareholders.

As of March 31, 2025 and December 31, 2024, we had one corporate-level revolving credit facility. From time to time, we may enter into additional credit facilities, increase the size of our existing credit facilities and/or issue debt securities, including unsecured notes. In accordance with the 1940 Act, with certain limited exceptions, we are only allowed to incur borrowings, issue debt securities or issue preferred stock, if immediately after the borrowing or issuance, the ratio of total assets (less total liabilities other than indebtedness) to total indebtedness plus preferred stock, is at least 150%. As of March 31, 2025 and December 31, 2024, we had an aggregate amount of

57

Table of Contents

$528.0 million and $289.8 million, respectively, of debt outstanding and our asset coverage ratio was 253.5% and 325.0%, respectively. We seek to carefully consider our unfunded commitments for the purpose of planning our ongoing financial leverage.

Cash and cash equivalents as of March 31, 2025, taken together with our $197.0 million of available capacity under our credit facility (subject to borrowing base availability) and the continuous offering of our Common Shares is expected to be sufficient for our investing activities and to conduct our operations in the near term and for the foreseeable future. This determination is based in part on our expectations for the timing of funding investment purchases and the timing and amount of future proceeds from sales of our Common Shares and the use of existing and future financing arrangements. As of March 31, 2025, we had significant amounts payable and commitments for existing and new investments, which we planned to fund using proceeds from offering our Common Shares and available borrowing capacity under our credit facility. Additionally, we held $194.6 million of Level 2 investments as of March 31, 2025, which could provide additional liquidity if necessary.

Although we were able to close on a credit facility during the year ended December 31, 2024 and further amend the facility during the quarter ended March 31, 2025, any disruption in the financial markets or any other negative economic development could restrict our access to financing in the future. We may not be able to find new financing for future investments or liquidity needs and, even if we are able to obtain such financing, such financing may not be on as favorable terms as we could have obtained in the past. These factors may limit our ability to make new investments and adversely impact our results of operations.

As of March 31, 2025, we had $16.7 million in cash and cash equivalents. During the three months ended March 31, 2025, cash used in operating activities was $331.0 million, primarily as a result of funding portfolio investments of $344.5 million, partially offset by proceeds from sale of investments and principal repayments of $17.4 million and other operating uses of $3.9 million. Cash provided by financing activities was $337.4 million during the period, primarily as a result of new share issuances related to $135.1 million of subscriptions and net borrowings of $237.5 million.

Equity

The following table summarizes transactions in Common Shares of beneficial interest during the three months ended March 31, 2025:

	Shares	Amount
Share transactions:
Subscriptions	5,173,424	$	135,148
Distributions reinvested	653,479	16,984
Share repurchases	—	—
Early repurchase deduction	—	—
Total net increase (decrease)	5,826,903	$	152,132

There were no transactions in Common Shares of beneficial interest during the three months ended March 31, 2024.

58

Table of Contents

Distributions and Distribution Reinvestment

The following table summarizes our distributions declared and payable for the three months ended March 31, 2025 (dollar amounts in thousands, except per share amounts):

Declaration Date	Record Date	Payment Date	Distribution Per Share		Distribution Amount
January 29, 2025	January 31, 2025	April 30, 2025	$	0.1340	$	3,620
February 26, 2025	February 28, 2025	April 30, 2025	0.1340		3,777
March 27, 2025	March 31, 2025	April 28, 2025	0.1340		4,142
March 27, 2025(1)	March 31, 2025	April 30, 2025	0.1000		3,091
Total			$	0.5020	$	14,630

(1) Represents a special distribution.

With respect to distributions, we have adopted an “opt out” distribution reinvestment plan for shareholders. As a result, in the event of a declared cash distribution or other distribution, each shareholder that has not “opted out” of the distribution reinvestment plan will have their distributions automatically reinvested in additional shares rather than receiving cash distributions. Shareholders who receive distributions in the form of shares will be subject to the same U.S. federal, state and local tax consequences as if they received cash distributions.

Sources of distributions, other than net investment income and realized gains on a U.S. GAAP basis, include required adjustments to U.S. GAAP net investment income in the current period to determine taxable income available for distributions. The following tables reflect the sources of cash distributions on a U.S. GAAP basis that we declared on our Common Shares during the three months ended March 31, 2025:

Source of Distribution	Per Share		Amount
Net investment income	$	0.5020	$	14,630
Net realized gains	—		—
Total	$	0.5020	$	14,630

Share Repurchase Program

We have commenced a share repurchase program in which we intend to repurchase, in each quarter, up to 5% of our Common Shares outstanding (by number of shares) as of the close of the previous calendar quarter. Our Board may amend, suspend or terminate the share repurchase program at any time in its discretion. As a result, share repurchases may not be available each quarter. Upon a suspension of our share repurchase program, our Board will consider at least quarterly whether the continued suspension of our share repurchase program remains in our best interest and the best interest of our shareholders. However, our Board is not required to authorize the recommencement of our share repurchase program within any specified period of time. Our Board may also determine to terminate our share repurchase program if required by applicable law or in connection with a transaction in which our shareholders receive liquidity for their Common Shares, such as a sale or merger of the Company or listing of our Common Shares on a national securities exchange.

Under the share repurchase program, to the extent we offer to repurchase shares in any particular quarter, we expect to repurchase shares pursuant to tender offers each quarter using a purchase price equal to the NAV per share as of the last calendar day of the applicable quarter, except that shares that have not been outstanding for at least one year (or, in the case of shareholders who purchased shares in the Initial Closing, until at least March 31, 2025) will be repurchased at 98% of the applicable NAV per share (the “Early Repurchase Deduction”). The one-year holding period is measured as of the subscription closing date immediately following the prospective repurchase date. The Early Repurchase Deduction may be waived, at our discretion, in the case of repurchase requests arising from the death, divorce or qualified disability of the holder. The Early Repurchase Deduction will be retained by us for the benefit of remaining shareholders. We intend to conduct the repurchase offers in accordance with the requirements of Rule 13e-4 promulgated under the Exchange Act and the 1940 Act. All shares purchased by us pursuant to the terms of each tender offer will be retired and thereafter will be authorized and unissued shares.

59

Table of Contents

There were no share repurchases during the three months ended March 31, 2025.

Borrowings

Our outstanding debt obligations were as follows:

	March 31, 2025
	Aggregate Principal Committed		Outstanding Principal		Carrying Value		Unused Portion(1)		Amount Available(2)
Revolving Credit Facility	$	725,000	$	528,002	$	528,002	$	196,998	$	196,998
Total	$	725,000	$	528,002	$	528,002	$	196,998	$	196,998

	December 31, 2024
	Aggregate Principal Committed		Outstanding Principal		Carrying Value		Unused Portion(1)		Amount Available(2)
Revolving Credit Facility	$	650,000	$	289,761	$	289,761	$	360,239	$	360,239
Total	$	650,000	$	289,761	$	289,761	$	360,239	$	360,239

(1)The unused portion is the amount upon which commitment fees, if any, are based.

(2)The amount available reflects any limitations related to the Revolving Credit Facility’s borrowing base.

A summary of our contractual payment obligations under our Revolving Credit Facility as of March 31, 2025, is as follows:

	March 31, 2025
	Total		Less than 1 year		1-3 years		3-5 years		After 5 years
Revolving Credit Facility	$	528,002	$	—	$	—	$	528,002	$	—
Total	$	528,002	$	—	$	—	$	528,002	$	—

For additional information on our debt obligations see "Note 7. Borrowings” to the consolidated financial statements.

Off-Balance Sheet Arrangements

Portfolio Company Commitments

Our investment portfolio contains and is expected to continue to contain debt investments which are in the form of lines of credit or delayed draw commitments, which require us to provide funding when requested by portfolio companies in accordance with underlying loan agreements. As of March 31, 2025 and December 31, 2024, we had unfunded delayed draw term loans and revolvers with an aggregate principal amount of $159.4 million and $85.4 million, respectively.

Warehousing Transactions

We entered into warehouse transactions whereby we agreed, subject to certain conditions, to purchase certain assets from a parties unaffiliated with HPS. Such warehousing transactions were designed to assist us in deploying capital upon receipt of subscriptions. The portfolio investments primarily consisted of newly originated, privately negotiated senior secured term loans and junior capital commitments to middle market companies consistent with our investment strategy. For additional information, see “Note 8. Commitment and Contingencies” to the consolidated financial statements.

Other Commitments and Contingencies

From time to time, we may become a party to certain legal proceedings incidental to the normal course of its business. At March 31, 2025, management is not aware of any material pending or threatened litigation.

Related-Party Transactions

We entered into a number of business relationships with affiliated or related parties, including the following:

•the Investment Advisory Agreement;

60

Table of Contents

•the Administration Agreement;

•the Expense Support Agreement; and

•the Managing Dealer Agreement

In addition to the aforementioned agreements, we, our Adviser and certain of our Adviser’s affiliates have been granted exemptive relief by the SEC to co-invest with other funds and accounts sponsored or managed by our Adviser or its affiliates in a manner consistent with our investment objective, positions, policies, strategies and restrictions as well as regulatory requirements and other pertinent factors. For additional information, see “Note 3. Fees. Expenses, Agreements and Related Party Transactions” to the consolidated financial statements.

Recent Developments

See “Item 1. Consolidated Financial Statements – Notes to Consolidated Financial Statements – Note 11. Subsequent Events” for a summary of recent developments.

Critical Accounting Estimates

The preparation of the consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. Changes in the economic environment, financial markets, and any other parameters used in determining such estimates could cause actual results to differ.

Investments and Fair Value Measurements

The Company is required to report its investments for which current market values are not readily available at fair value. The Company values its investments in accordance with ASC 820, Fair Value Measurement, which defines fair value as the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the applicable measurement date. ASC 820 prioritizes the use of observable market prices derived from such prices over entity-specific inputs. Due to the inherent uncertainties of valuation, certain estimated fair values may differ significantly from the values that would have been realized had a ready market for these investments existed, and these differences could be material.

Investments that are listed or traded on an exchange and are freely transferable are valued at either the closing price (in the case of securities and futures) or the mean of the closing bid and offer (in the case of options) on the principal exchange on which the investment is listed or traded. Investments for which other market quotations are readily available will typically be valued at those market quotations. 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 the quotations. Where it is possible to obtain reliable, independent market quotations from a third party vendor, the Company uses these quotations to determine the value of its investments. The Company utilizes mid-market pricing (i.e., mid-point of average bid and ask prices) to value these investments. The Adviser obtains these market quotations from independent pricing services, if available; otherwise from one or more broker quotes. To assess the continuing appropriateness of pricing sources and methodologies, the Adviser regularly performs price verification procedures and issues challenges as necessary to independent pricing services or brokers, and any differences are reviewed in accordance with the valuation procedures. The Adviser does not adjust the prices unless it has a reason to believe market quotations are not reflective of the fair value of an investment.

Where prices or inputs are not available or, in the judgment of the Adviser, not reliable, valuation approaches based on the facts and circumstances of the particular investment will be utilized. Securities that are not publicly traded or for which market prices are not readily available, as will be the case for a substantial portion of the Company’s investments, are valued at fair value as determined in good faith by the Adviser as the Company’s valuation designee under Rule 2a-5 under the 1940 Act, pursuant to the Company’s valuation policy, and under the oversight of the Board, based on, among other things, the input of one or more independent valuation firms retained by the Company to review the Company’s investments. These valuation approaches involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the investments or market and the investments’ complexity.

With respect to the quarterly valuation of investments, the Company undertakes a multi-step valuation process each quarter in connection with determining the fair value of our investments for which reliable market quotations are not readily available as of the last calendar day of each quarter, which includes, among other procedures, the following:

•The valuation process begins with each investment being preliminarily valued by the Adviser’s valuation team in consultation with the Adviser’s investment professionals responsible for each portfolio investment;

•In addition, independent valuation firms retained by the Company prepare quarter-end valuations of each such investment that was (i) originated or purchased prior to the first calendar day of the quarter and (ii) is not a de minimis investment, as

61

Table of Contents

determined by the Adviser. The independent valuation firms provide a final range of values on such investments to the Adviser. The independent valuation firms also provide analyses to support their valuation methodology and calculations;

•The Adviser’s Valuation Committee with respect to the Company reviews the valuation recommendations prepared by the Adviser’s valuation team and, as appropriate, the independent valuation firms’ valuation ranges;

•The Adviser’s Valuation Committee then determines fair value marks for each of the Company’s portfolio investments; and

•The Board and Audit Committee periodically review the valuation process and provide oversight in accordance with the requirements of Rule 2a-5 under the 1940 Act.

As part of the valuation process, the Company takes into account relevant factors in determining the fair value of our investments for which reliable market quotations are not readily available, many of which are loans, including and in combination, as relevant, of: (i) the estimated enterprise value of a portfolio company, generally based on an analysis of discounted cash flows, publicly traded comparable companies and comparable transactions, (ii) the nature and realizable value of any collateral, (iii) the portfolio company’s ability to make payments based on its earnings and cash flow, (iv) the markets in which the portfolio company does business, and (v) overall changes in the interest rate environment and the credit markets that may affect the price at which similar investments may be made in the future. When an external event such as a purchase transaction, public offering or subsequent equity or debt sale occurs, the Adviser considers whether the pricing indicated by the external event corroborates its valuation.

The Company has and will continue to engage independent valuation firms to provide assistance regarding the determination of the fair value of the Company’s portfolio securities for which market quotations are not readily available or are readily available but deemed not reflective of the fair value of the investment each quarter, and the Company and the Adviser may reasonably rely on that assistance. However, the Adviser is responsible for the ultimate valuation of the portfolio investments at fair value as determined in good faith pursuant to the Company’s valuation policy, the Board’s oversight and a consistently applied valuation process.

The fair value of a financial instrument is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the applicable measurement date.

The Company’s accounting policy on the fair value of our investments is critical because the determination of fair value involves subjective judgments and estimates. Accordingly, the notes to the Company’s consolidated financial statements express the uncertainty with respect to the possible effect of these valuations, and any change in these valuations, on the consolidated financial statements.

See “Note 5. Fair Value Measurements” to the consolidated financial statements for more information on the fair value of the Company’s investments.

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

We are subject to financial market risks, including valuation risk and interest rate risk.

Valuation Risk

We have invested, and plan to continue to invest, primarily in illiquid debt and equity securities of private companies. Most of our investments will not have a readily available market price, and we value these investments at fair value as determined in good faith by the Adviser as our valuation designee under Rule 2a-5 under the 1940 Act, based on, among other things, the input of independent third-party valuation firms retained by us, and in accordance with our valuation policy. There is no single standard for determining fair value. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio investment while employing a consistently applied valuation process for the types of investments we make. If we were required to liquidate a portfolio investment in a forced or liquidation sale, we may realize amounts that are different from the amounts presented and such differences could be material.

Interest Rate Risk

Interest rate sensitivity refers to the change in earnings that may result from changes in the level of interest rates. We intend to fund portions of our investments with borrowings, and at such time, our net investment income will be affected by the difference between the rate at which we invest and the rate at which we borrow. Accordingly, we cannot assure shareholders that a significant change in market interest rates will not have a material adverse effect on our net investment income.

As of March 31, 2025, 95.8% of our performing debt investments at fair value were at floating rates. Based on our Consolidated Statements of Assets and Liabilities as of March 31, 2025, the following table shows the annualized impact on net income of hypothetical

62

Table of Contents

base rate changes in interest rates (considering base rate floors and ceilings for floating rate instruments) and assuming no changes in our investment and borrowing structure:

	Interest Income		Interest Expense		Net Income
Up 300 basis points	$	36,444	$	(15,840)	$	20,604
Up 200 basis points	$	24,296	$	(10,560)	$	13,736
Up 100 basis points	$	12,148	$	(5,280)	$	6,868
Down 100 basis points	$	(12,148)	$	5,280	$	(6,868)
Down 200 basis points	$	(23,748)	$	10,560	$	(13,188)
Down 300 basis points	$	(34,420)	$	15,840	$	(18,580)

We may in the future hedge against interest rate fluctuations by using hedging instruments such as additional interest rate swaps, futures, options and forward contracts. While hedging activities may mitigate our exposure to adverse fluctuations in interest rates, certain hedging transactions that we may enter into in the future, such as interest rate swap agreements, may also limit our ability to participate in the benefits of changes in interest rates with respect to our portfolio investments.

Item 4. Controls and Procedures.

(a) Evaluation of Disclosure Controls and Procedures

In accordance with Rules 13a-15(b) and 15d-15(b) of the Exchange Act, we, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Exchange Act) as of the end of the period covered by this Quarterly Report on Form 10-Q and determined that our disclosure controls and procedures are effective as of the end of the period covered by the Quarterly Report on Form 10-Q.

(b) Changes in Internal Controls Over Financial Reporting

There have been no changes in our internal control over financial reporting that occurred during the quarter ended March 31, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

63

Table of Contents

PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

We are not currently subject to any material legal proceedings, nor, to our knowledge, are 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 contracts with our portfolio companies. Our business is also subject to extensive regulation, which may result in regulatory proceedings against us.

Item 1A. Risk Factors.

For information regarding factors that could materially affect our business, financial condition and/or operating results, see risk factors discussed in Item 1A. Risk Factors in our annual report on Form 10-K for the year ended December 31, 2024, as filed with the SEC on March 28, 2025. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially affect our business, financial condition and/or operating results.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Except as described and as previously reported by the Company on its current reports on Form 8-K, we did not sell any securities during the period covered by this Quarterly Report on Form 10-Q that were not registered under the Securities Act.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

During the fiscal quarter ended March 31, 2025, none of our trustees 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.”

64

Table of Contents

Item 6. Exhibits.

Exhibit Number	Description of Exhibits
3.1	Second Amended and Restated Declaration of Trust (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (File No. 814-01715), filed on April 11, 2024).
10.1	Commitment Increase Agreement, dated as of February 4, 2025, by and among HPS Corporate Capital Solutions Fund, Apple Bank, as assuming lender, JPMorgan Chase Bank, N.A., as administrative agent and issuing bank, and Sumitomo Mitsui Banking Corporation, as issuing bank (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 814-01715), filed on February 5, 2025).
10.2	Commitment Increase Agreement, dated as of February 21, 2025, by and among HPS Corporate Capital Solutions Fund, Canadian Imperial Bank of Commerce, as assuming lender, JPMorgan Chase Bank, N.A., as administrative agent and issuing bank, and Sumitomo Mitsui Banking Corporation, as issuing bank (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 814-01715), filed on February 25, 2025).
10.3	Amendment No. 1 to Senior Secured Revolving Credit Agreement, dated as of April 23, 2025, by and among HPS Corporate Capital Solutions Fund, JPMorgan Chase Bank, N.A., as administrative agent and as collateral agent, and the lenders party thereto (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 814-01715), filed on April 28, 2025).
10.4	Form of Multiple Class Plan.*
10.5	Form of Distribution and Servicing Plan of the Company.*
10.6	Form of Amended and Restated Managing Dealer Agreement.*
31.1	Certification of Principal Executive Officer Pursuant to Rule 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
31.2	Certification of Principal Financial Officer Pursuant to Rule 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
32.1	Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*
32.2	Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*
101.INS	Inline XBRL Instance Document (the Instance Document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)*
101.SCH	Inline XBRL Taxonomy Extension Schema Document*
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document*
101.DEF	Inline XBRL Taxonomy Extension Definition 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 (embedded within the Inline XBRL document)*

*Filed herewith.

65

Table of Contents

SIGNATURES

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

	HPS Corporate Capital Solutions Fund
May 15, 2025	/s/ Michael Patterson
	Michael Patterson
	Chief Executive Officer
May 15, 2025	/s/ Robert Busch
	Robert Busch
	Chief Financial Officer

66