UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended March 31, 2025

OR

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

For the transition period from to .

Commission file number 000-56622

Apollo Asset Backed Credit Company LLC

(Exact name of registrant as specified in its charter)

Delaware	93-3760466
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
9 West 57th Street, 42nd Floor New York, NY	10019
(Address of principal executive offices)	(Zip Code)

(212) 515-3200
Registrant’s telephone number, including area code

Securities registered pursuant to Section 12(b) of the Act: None

Title of each class Trading Symbol(s) Name of each exchange on which registered

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

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

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

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

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

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

As of May 14, 2025, the registrant had, with respect to Series I limited liability company interests,1,040,790 A-I Shares, 1,564,319 F-I Shares, 110 F-S Shares, 110 P-I Shares, 165,442 P-S Shares, 1,721,246 T-I Shares, 1,424,479 T-S Shares, 40 V Shares and 5,561 E shares outstanding, and with respect to Series II limited liability company interests, 1,868,596 A-I Shares, 4,582,456 F-I Shares, 110 F-S Shares, 12,939 P-I Shares, 4,190,348 P-S Shares, 1,397,511 T-I Shares, 2,867,312 T-S Shares, 368 I Shares, 40 V Shares, and 2,165,626 E Shares outstanding.

Table of Contents

		Page
Part I.	Financial Information	1
Item 1.	Financial Statements	1
	Consolidated Statements of Assets and Liabilities as of March 31, 2025 (Unaudited) and as of December 31, 2024	1
	Consolidated Statements of Operations for the three months ended March 31, 2025 and 2024 (Unaudited)	4
	Consolidated Statements of Changes in Net Assets for the three months ended March 31, 2025 (Unaudited)	5
	Consolidated Statement of Cash Flows for the three months ended March 31, 2025 (Unaudited)	6
	Consolidated Condensed Schedule of Investments as of March 31, 2025 (Unaudited)	7
	Consolidated Condensed Schedule of Investments as of December 31, 2024	10
	Notes to Consolidated Financial Statements (Unaudited)	12
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	34
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	44
Item 4.	Controls and Procedures	44
Part II.	Other Information	46
Item 1.	Legal Proceedings	46
Item 1A.	Risk Factors	46
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	46
Item 3.	Defaults Upon Senior Securities	46
Item 4.	Mine Safety Disclosures	46
Item 5.	Other Information	46
Item 6.	Exhibits	47

Special Note Regarding Forward-Looking Statements

Some of the statements in this Quarterly Report on Form 10-Q constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), because they relate to future events or our future performance or financial condition. The forward-looking statements contained in this Quarterly Report on Form 10-Q may include statements as to:

•our future operating results;

•our business prospects and the prospects of the Asset-Backed Finance Assets (as defined below) we acquire, control and manage;

•our ability to raise sufficient capital to execute our acquisition and lending strategies;

•the ability of the Operating Manager (as defined below) to source adequate acquisition and lending opportunities to efficiently deploy capital;

•the ability of our Asset-Backed Finance Assets to achieve their objectives;

•our current and expected financing arrangements;

•changes in the general interest rate environment;

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

•the timing and amount of cash flows, distributions and dividends, if any, from our Asset-Backed Finance Assets;

•our contractual arrangements and relationships with third parties;

•actual and potential conflicts of interest with the Operating Manager or any of its affiliates;

•the dependence of our future success on the general economy and its effect on the industries in which we acquire, control and manage Asset-Backed Finance Assets;

•our use of financial leverage;

•the ability of the Operating Manager to identify, acquire and manage our Asset-Backed Finance Assets;

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

•our ability to structure acquisitions in a tax-efficient manner and the effect of changes to tax legislation and our tax position; and

•the tax status of the enterprises through which we acquire, control and manage Asset-Backed Finance Assets.

In addition, words such as “anticipate,” “believe,” “expect” and “intend” and similar words or variations thereof may indicate a forward-looking statement, although not all forward-looking statements include these words. The forward-looking statements contained in this Quarterly Report on Form 10-Q involve risks and uncertainties, including factors outside of our control. Our actual results could differ materially from those implied or expressed in the forward-looking statements for any reason, including the factors set forth in “Item 1A. Risk Factors” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2024 (the “Annual Report”) and elsewhere in this Quarterly Report on Form 10-Q, and in our other filings with the U.S. Securities and Exchange Commission (the “SEC”), including our latest registration statement on Form 10 under the Securities Exchange Act of 1934, as

i

amended (the “Registration Statement”). Other factors that could cause actual results to differ materially include, but are not limited to:

•changes in the economy;

•risks associated with possible disruption in our operations or the economy generally due to terrorism, natural disasters, epidemics or other events having a broad impact on the economy; and

•future changes in laws or regulations and conditions in our operating areas.

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 a projection or forward-looking statement in this Quarterly Report on Form 10-Q should not be regarded as a representation by us that our plans and objectives will be achieved. These forward-looking statements apply only as of the date of this Quarterly Report on Form 10-Q. Moreover, we assume no duty and do not undertake to update the forward-looking statements, whether as a result of new information, future developments or otherwise, except as required by law.

ii

Part I. Financial Information

Item 1. Financial Statements

Apollo Asset Backed Credit Company LLC

Consolidated Statements of Assets and Liabilities

(in thousands, except share and per share data)

	As of March 31, 2025						As of December 31, 2024
	(Unaudited)						(Audited)
	Series I		Series II		Total		Series I		Series II		Total
Assets
Investments at fair value (cost at March 31, 2025 of $117,229; $373,709; $490,938, respectively and at December 31, 2024 of $62,730; $152,686; $215,416, respectively)	$	118,898	$	379,367	$	498,265	$	62,055	$	151,402	$	213,457
Derivative assets, at fair value (cost at March 31, 2025 of $10,409; $33,616; $44,025, respectively and at December 31, 2024 of $2,553; $6,448; $9,001, respectively)		11,039		35,221		46,260		3,099		7,562		10,661
Cash and cash equivalents		2,429		2,831		5,260		16,817		41,770		58,587
Due from Operating Manager		1,811		5,777		7,588		1,767		4,312		6,079
Interest receivable		962		3,086		4,048		406		948		1,354
Deferred offering expenses		627		2,000		2,627		810		1,976		2,786
Capital subscriptions receivable		900		171		1,071		540		-		540
Dividends receivable		240		767		1,007		-		-		-
Receivable for investments sold		8		26		34		5		11		16
Prepaid expenses and other assets		3,766		11,735		15,501		1,026		2,364		3,390
Total assets	$	140,680	$	440,981	$	581,661	$	86,525	$	210,345	$	296,870
Liabilities
Derivative liabilities, at fair value (cost at March 31, 2025 of $0; $0; $0, respectively and at December 31, 2024 of $6; $20; $26, respectively)	$	1,148	$	3,662	$	4,810	$	38	$	93	$	131
Notes payable		7,939		23,687		31,626		751		751		1,502
Payable for investments purchased		5,395		17,213		22,608		1,409		3,436		4,845
Due to Operating Manager		2,067		6,594		8,661		2,133		5,205		7,338
Distributions payable		1,198		4,095		5,293		741		3,290		4,031
Interest payable		413		1,256		1,669		5		5		10
Performance fees payable		207		536		743		12		-		12
Management fees payable		105		265		370		-		-		-
Redemptions payable		171		-		171		-		-		-
Capital subscriptions received in advance		-		-		-		-		450		450
Other accrued expenses and liabilities		1,548		833		2,381		427		903		1,330
Total liabilities	$	20,191	$	58,141	$	78,332	$	5,516	$	14,133	$	19,649
Commitments and contingencies (Note 8)
Total net assets	$	120,489	$	382,840	$	503,329	$	81,009	$	196,212	$	277,221

1

Apollo Asset Backed Credit Company LLC

Consolidated Statements of Assets and Liabilities

(in thousands, except share and per share data)

	As of March 31, 2025						As of December 31, 2024
	(Unaudited)						(Audited)
	Series I		Series II		Total		Series I		Series II		Total
Net asset value per share
A-I Shares:
Net assets	$	25,521	$	42,257	$	67,778	$	15,638	$	26,260	$	41,898
Shares outstanding		1,008,200		1,656,674		2,664,874		621,948		1,042,219		1,664,167
Net asset value per share	$	25.31	$	25.51	$	25.43	$	25.14	$	25.20	$	25.18
A-II Shares:
Net assets	$	-	$	-	$	-	$	-	$	-	$	-
Shares outstanding		-		-		-		-		-		-
Net asset value per share	$	-	$	-	$	-	$	-	$	-	$	-
E Shares:
Net assets	$	141	$	54,616	$	54,757	$	122	$	53,584	$	53,706
Shares outstanding		5,484		2,163,202		2,168,686		4,780		2,144,306		2,149,086
Net asset value per share	$	25.69	$	25.25	$	25.25	$	25.52	$	24.99	$	24.99
F-I Shares:
Net assets	$	31,485	$	106,543	$	138,028	$	25,232	$	56,982	$	82,214
Shares outstanding		1,236,003		4,157,468		5,393,471		997,457		2,250,251		3,247,708
Net asset value per share	$	25.47	$	25.63	$	25.59	$	25.30	$	25.32	$	25.31
F-S Shares:
Net assets	$	3	$	3	$	6	$	3	$	3	$	6
Shares outstanding		110		110		220		110		110		220
Net asset value per share	$	25.55	$	25.69	$	25.62	$	25.41	$	25.44	$	25.42
I Shares:
Net assets	$	-	$	-	$	-	$	-	$	-	$	-
Shares outstanding		-		-		-		-		-		-
Net asset value per share	$	-	$	-	$	-	$	-	$	-	$	-
P-I Shares:
Net assets	$	3	$	334	$	337	$	3	$	52	$	55
Shares outstanding		110		12,865		12,975		110		2,056		2,166
Net asset value per share	$	25.16	$	25.92	$	25.91	$	25.03	$	25.47	$	25.45
P-S Shares:
Net assets	$	3	$	90,732	$	90,735	$	3	$	42,802	$	42,805
Shares outstanding		110		3,517,723		3,517,833		110		1,679,525		1,679,635
Net asset value per share	$	25.16	$	25.79	$	25.79	$	25.03	$	25.48	$	25.48

2

Apollo Asset Backed Credit Company LLC

Consolidated Statements of Assets and Liabilities

(in thousands, except share and per share data)

	As of March 31, 2025						As of December 31, 2024
	(Unaudited)						(Audited)
	Series I		Series II		Total		Series I		Series II		Total
S Shares:
Net assets	$	-	$	-	$	-	$	-	$	-	$	-
Shares outstanding		-		-		-		-		-		-
Net asset value per share	$	-	$	-	$	-	$	-	$	-	$	-
T-I Shares:
Net assets	$	32,705	$	27,443	$	60,148	$	23,526	$	10,186	$	33,712
Shares outstanding		1,270,891		1,060,144		2,331,035		920,456		398,973		1,319,429
Net asset value per share	$	25.73	$	25.89	$	25.80	$	25.56	$	25.53	$	25.55
T-S Shares:
Net assets	$	30,627	$	60,911	$	91,538	$	16,481	$	6,342	$	22,823
Shares outstanding		1,192,413		2,358,660		3,551,073		645,824		248,807		894,631
Net asset value per share	$	25.69	$	25.82	$	25.78	$	25.52	$	25.49	$	25.51
V Shares:
Net assets	$	1	$	1	$	2	$	1	$	1	$	2
Shares outstanding		40		40		80		40		40		80
Net asset value per share	$	25.70	$	25.60	$	25.65	$	25.70	$	25.60	$	25.65

See notes to consolidated financial statements.

3

Apollo Asset Backed Credit Company LLC

Consolidated Statements of Operations (Unaudited)

(in thousands)

	For the Three Months Ended March 31,
	2025									2024
	Series I			Series II			Total			Series I			Series II			Total
Investment income
Interest income	$	1,417		$	4,392		$	5,809		$	-		$	-		$	-
Dividend income		251			757			1,008			-			-			-
Total investment income	$	1,668		$	5,149		$	6,817		$	-		$	-		$	-
Expenses
General and administration expenses		500			1,471			1,971			-			-			-
Performance fees		207			536			743			-			-			-
Management fees		105			264			369			-			-			-
Deferred offering expenses amortization		40			120			160			-			-			-
Shareholder servicing fees		55			86			141			-			-			-
Director fees		31			95			126			-			-			-
Organizational expenses		-			-			-			204			204			408
Interest and other debt expenses		68			132			200			-			-			-
Total expenses	$	1,006		$	2,704		$	3,710		$	204		$	204		$	408
Less: Expense support from Operating Manager		(372	)		(1,136	)		(1,508	)		(204	)		(204	)		(408	)
Net expenses		634			1,568			2,202			-			-			-
Net investment income before taxes	$	1,034		$	3,581		$	4,615		$	-		$	-		$	-
Provision for (benefit from) income taxes		581			(41	)		540			-			-			-
Net investment income		453			3,622			4,075			-			-			-
Net realized and net change in unrealized gains (losses) on investments and derivatives:
Net realized gain (loss) on investments		52			174			226			-			-			-
Net realized gain (loss) on derivatives		(207	)		(680	)		(887	)		-			-			-
Net realized gain (loss) on foreign currency transactions		47			143			190			-			-			-
Net change in unrealized gain (loss) on investments		2,344			6,942			9,286			-			-			-
Net change in unrealized gain (loss) on derivatives	$	(1,020	)	$	(3,058	)	$	(4,078	)	$	-		$	-		$	-
Net unrealized gain (loss) on foreign currency translations	$	(6	)	$	(22	)	$	(28	)	$	-		$	-		$	-
Net realized and net change in unrealized gains (losses) on investments and derivatives		1,210			3,499			4,709			-			-			-
Net increase (decrease) in net assets resulting from operations	$	1,663		$	7,121		$	8,784		$	-		$	-		$	-

See notes to consolidated financial statements.

4

Apollo Asset Backed Credit Company LLC

Consolidated Statements of Changes in Net Assets (Unaudited)

(in thousands)

	For the Three Months Ended March 31, 2025
	Series I			Series II			Total
Operations
Net investment income	$	453		$	3,622		$	4,075
Net realized gain (loss) on investments		52			174			226
Net realized gain (loss) on derivatives		(207	)		(680	)		(887	)
Net realized gain (loss) on foreign currency transactions		47			143			190
Net change in unrealized gain (loss) on investments		2,344			6,942			9,286
Net change in unrealized gain (loss) on derivatives		(1,020	)		(3,058	)		(4,078	)
Net unrealized gain (loss) on foreign currency translations		(6	)		(22	)		(28	)
Net increase (decrease) in net assets resulting from operations	$	1,663		$	7,121		$	8,784
Capital Transactions
Proceeds from issuance of shares	$	47,749		$	184,176		$	231,925
Redemption of shares		(8,734	)		(574	)		(9,308	)
Distributions declared		(1,198	)		(4,095	)		(5,293	)
Net increase (decrease) in net assets from capital transactions	$	37,817		$	179,507		$	217,324
Net increase (decrease) in net assets during the period	$	39,480		$	186,628		$	226,108
Net assets at beginning of period		81,009			196,212			277,221
Net assets at end of period	$	120,489		$	382,840		$	503,329

See notes to consolidated financial statements.

5

Apollo Asset Backed Credit Company LLC

Consolidated Statement of Cash Flows (Unaudited)

(in thousands)

	For the Three Months Ended March 31,
	2025
	Series I			Series II			Total
Operating activities
Net increase/(decrease) in net assets resulting from operations	$	1,663		$	7,121		$	8,784
Adjustments to reconcile net increase/(decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:
Net realized (gain) loss on investments		(52	)		(174	)		(226	)
Net change in unrealized (gain) loss on investments		(2,344	)		(6,942	)		(9,286	)
Payments to purchase investments		(110,776	)		(410,658	)		(521,434	)
Proceeds from sale of investments		56,329			189,809			246,138
Net (increase) decrease on derivatives		(6,830	)		(24,090	)		(30,920	)
Changes in operating assets and liabilities:
(Increase)/decrease in due from Operating Manager		(44	)		(1,465	)		(1,509	)
(Increase)/decrease in interest receivable		(556	)		(2,138	)		(2,694	)
(Increase)/decrease in deferred offering expenses		183			(24	)		159
(Increase)/decrease in dividends receivable		(240	)		(767	)		(1,007	)
(Increase)/decrease in receivable for investments sold		(3	)		(15	)		(18	)
(Increase)/decrease in prepaid expenses and other assets		(2,740	)		(9,371	)		(12,111	)
Increase/(decrease) in payable for investments purchased		3,986			13,777			17,763
Increase/(decrease) in due to Operating Manager		(66	)		1,389			1,323
Increase/(decrease) in interest payable		408			1,251			1,659
Increase/(decrease) in performance fees payable		195			536			731
Increase/(decrease) in management fees payable		105			265			370
Increase/(decrease) in other accrued expenses and liabilities		1,121			(70	)		1,051
Net cash provided by (used in) operating activities	$	(59,661	)	$	(241,566	)	$	(301,227	)
Financing activities
Notes Borrowings		7,188			22,936			30,124
Proceeds from issuance of shares, net of change in capital subscriptions receivable		47,389			183,555			230,944
Redemption of shares, net of change in redemptions payable		(8,563	)		(574	)		(9,137	)
Distributions declared, net of change in distributions payable		(741	)		(3,290	)		(4,031	)
Net cash provided by (used in) financing activities	$	45,273		$	202,627		$	247,900
Cash and cash equivalents
Net increase/(decrease) in cash and cash equivalents	$	(14,388	)	$	(38,939	)	$	(53,327	)
Cash and cash equivalents at beginning of period	$	16,817		$	41,770		$	58,587
Cash and cash equivalents at end of period	$	2,429		$	2,831		$	5,260
Supplemental disclosure of cash flow information:
Income taxes paid	$	-		$	-		$	-
Cash paid for interest	$	-		$	-		$	-

See notes to consolidated financial statements.

6

Apollo Asset Backed Credit Company LLC

Consolidated Condensed Schedule of Investments (Unaudited)

March 31, 2025

(in thousands)

	Series I							Series II							Total
Description	Principal Amount /Shares		Fair Value		Fair Value as a % of Net Assets (1)			Principal Amount /Shares		Fair Value		Fair Value as a % of Net Assets (1)			Principal Amount /Shares		Fair Value		Fair Value as a % of Net Assets (1)
Investments, at fair value
Asset Backed Debt Securities
Bermuda
Structured Finance			$	166		0.14	%			$	531		0.14	%			$	697		0.14	%
Total Bermuda				166		0.14					531		0.14					697		0.14
Cayman Islands
Structured Finance				9,889		8.21					31,553		8.24					41,442		8.23
Total Cayman Islands				9,889		8.21					31,553		8.24					41,442		8.23
Germany
Structured Finance				1,547		1.28					4,937		1.29					6,484		1.29
Total Germany				1,547		1.28					4,937		1.29					6,484		1.29
Ireland
Structured Finance				2,556		2.12					8,155		2.13					10,711		2.13
Total Ireland				2,556		2.12					8,155		2.13					10,711		2.13
Jersey
Structured Finance				1,325		1.10					4,227		1.10					5,552		1.10
Total Jersey				1,325		1.10					4,227		1.10					5,552		1.10
United States
Structured Finance
Aqua AssetCo Alternate Trust II - US Treasury +1.45% - 10/28/2055		2,394		2,394		1.99			7,638		7,638		2.00			10,032		10,032		1.99
Aqua AssetCo Alternate Trust II - US Treasury +2.65% - 10/28/2055		468		468		0.39			1,493		1,493		0.39			1,961		1,961		0.39
Aqua AssetCo Alternate Trust II - 10/28/2055		605		605		0.50			1,929		1,929		0.50			2,534		2,534		0.50
Aqua AssetCo Borrower Trust C - US Treasury +1.65% - 4/8/2055		260		260		0.22			830		830		0.22			1,090		1,090		0.22
Aqua AssetCo Borrower Trust C - US Treasury +2.05% - 4/8/2055		163		163		0.14			520		520		0.14			683		683		0.14
Aqua AssetCo Borrower Trust C - US Treasury +2.40% - 4/8/2055		61		61		0.05			196		196		0.05			257		257		0.05
Aqua AssetCo Borrower Trust C - US Treasury +3.00% - 4/8/2055		56		56		0.05			177		177		0.05			233		233		0.05
Aqua AssetCo Borrower Trust C - 4/8/2055		379		433		0.36			1,208		1,382		0.36			1,587		1,815		0.36
Aqua AssetCo Borrower Trust G - 6/21/2049		132		152		0.13			420		485		0.13			552		637		0.13
Aqua Borrower Trust I - 5.50% - 11/22/2049		579		579		0.48			1,848		1,848		0.48			2,427		2,427		0.48
Aqua Borrower Trust I - 5.90% - 11/22/2049		123		123		0.10			393		393		0.10			516		516		0.10
Aqua Borrower Trust I - 6.90% - 11/22/2049		185		185		0.15			590		590		0.15			775		775		0.15
Aqua Borrower Trust I - 11/22/2049		484		484		0.40			1,545		1,545		0.40			2,029		2,029		0.40
Aqua Borrower Trust J - 6.71% - 12/16/2049		548		548		0.45			1,749		1,749		0.46			2,297		2,297		0.46
Aqua Borrower Trust J - 7.84% - 12/16/2049		206		206		0.17			657		657		0.17			863		863		0.17
Aqua Borrower Trust J - 12/16/2049		587		592		0.49			1,872		1,889		0.49			2,459		2,481		0.49
Other				37,679		31.27					120,222		31.4					157,901		31.37
Total Structured Finance				44,988		37.34					143,543		37.49					188,531		37.45
Banking, Finance, Insurance & Real Estate				630		0.52	%				2,011		0.53	%				2,641		0.52	%
Real Estate				1,510		1.25					4,816		1.26					6,326		1.26
Total United States				47,128		39.11					150,370		39.28					197,498		39.23
Total Asset Backed Debt Securities				62,611		51.96					199,773		52.18					262,384		52.12

7

Apollo Asset Backed Credit Company LLC

Consolidated Condensed Schedule of Investments (Unaudited)

March 31, 2025

(in thousands)

	Series I							Series II							Total
Description	Principal Amount /Shares		Fair Value		Fair Value as a % of Net Assets (1)			Principal Amount /Shares		Fair Value		Fair Value as a % of Net Assets (1)			Principal Amount /Shares		Fair Value		Fair Value as a % of Net Assets (1)
Bank Loans
Cayman Islands
Banking, Finance, Insurance & Real Estate				2,691		2.23					8,585		2.24					11,276		2.24
Total Cayman Islands				2,691		2.23					8,585		2.24					11,276		2.24
Luxembourg
Banking, Finance, Insurance & Real Estate
WSCP VIII Cable Holdings S.a r.l. - 7.82% - 2/26/2030		2,559		2,559		2.13			8,166		8,166		2.13			10,725		10,725		2.13
WSCP VIII Emp Cable Holdings S.a r.l. - 7.82% - 2/26/2030		388		388		0.32			1,239		1,239		0.33			1,627		1,627		0.32
WSCP VIII Emp Kangaroo Holdings Sarl - 7.82% - 2/24/2030		716		716		0.59			2,283		2,283		0.6			2,999		2,999		0.6
WSCP VIII Kangaroo Holdings Sarl - 7.82% - 2/24/2030		3,496		3,496		2.9			11,153		11,153		2.91			14,649		14,649		2.91
Other				-		-					-		-					-		-
Total Luxembourg				7,159		5.94					22,841		5.97					30,000		5.96
United States
Banking, Finance, Insurance & Real Estate				2,728		2.27					8,705		2.27					11,433		2.27
Total United States				2,728		2.27					8,705		2.27					11,433		2.27
Total Bank Loans				12,578		10.44					40,131		10.48					52,709		10.47
Collateralized Loan Obligations - Residual Tranche
Cayman Islands
Structured Finance				43		0.04					136		0.04					179		0.04
Total Cayman Islands				43		0.04					136		0.04					179		0.04
United States
Structured Finance				277		0.23					884		0.23					1,161		0.23
Total United States				277		0.23					884		0.23					1,161		0.23
Total Collateralized Loan Obligations - Residual Tranche				320		0.27					1,020		0.27					1,340		0.27
Collateralized Loan Obligations - Warehouses
Cayman Islands
Structured Finance				23		0.02					73		0.02					96		0.02
Total Cayman Islands				23		0.02					73		0.02					96		0.02
Ireland
Structured Finance				5,160		4.28					16,465		4.3					21,625		4.3
Total Ireland				5,160		4.28					16,465		4.3					21,625		4.3
Investments, at fair value (continued)
Collateralized Loan Obligations - Warehouses
United States
Structured Finance
ABC Holdings 5 Hollywood, LLC		8,233		8,233		6.83	%		26,267		26,267		6.86	%		34,500		34,500		6.85	%
Other				1,789		1.49					5,711		1.49					7,500		1.49
Total United States				10,022		8.32					31,978		8.35					42,000		8.34
Total Collateralized Loan Obligations - Warehouses				15,205		12.62					48,516		12.67					63,721		12.66
Special Purpose Vehicles
Luxembourg
Real Estate				1,137		0.94					3,628		0.95					4,765		0.95
Total Luxembourg				1,137		0.94					3,628		0.95					4,765		0.95
United States
Structured Finance
Mortgage Aggregator Series Trust Administrator, L.P. - Series E (2)		25,555		27,047		22.45			81,539		86,299		22.54			107,094		113,346		22.52
Other				-		-					-		-					-		-
Total United States				27,047		22.45					86,299		22.54					113,346		22.52
Total Special Purpose Vehicles				28,184		23.39					89,927		23.49					118,111		23.47
Total Investments, at fair value (cost of $117,229; $373,709; $490,938, respectively)			$	118,898		98.68	%			$	379,367		99.09	%			$	498,265		98.99	%

8

Apollo Asset Backed Credit Company LLC

Consolidated Condensed Schedule of Investments (Unaudited)

March 31, 2025

(in thousands)

Derivative Assets, at fair value
			Series I							Series II							Total
Contract name	Type	Maturity	Fair Value			Fair Value as a % of Net Assets (1)				Fair Value			Fair Value as a % of Net Assets (1)				Fair Value			Fair Value as a % of Net Assets (1)
GS Bank USA CLO, Notional amount of $9,784; $31,216; $41,000, respectively	Credit Default Swaps	8/19/2029	$	9,784		8.12			%	$	31,219		8.15			%	$	41,003		8.15			%
GS Bank USA CLO, Notional amount of $716; $2,284; $3,000, respectively	Credit Default Swaps	10/10/2030		710		0.59					2,266		0.59					2,976		0.59
American Airlines Group Inc. (AMR Corp), Notional amount of $131; $419; $550, respectively	Credit Default Swaps	12/20/2029		7		0.01					22		0.01					29		0.01
USD Currency, Notional amount of $29,828; $95,172; $125,000, respectively	Interest Rate Swaps	01/23/2028		353		0.29					1,126		0.29					1,479		0.29
USD Currency, Notional amount of $4,772; $15,228; $20,000, respectively	Interest Rate Swaps	01/24/2030		97		0.08					310		0.08					407		0.08
USD Currency, Notional amount of $7,159; $22,841; $30,000, respectively	Interest Rate Swaps	02/05/2028		76		0.06					242		0.06					318		0.06
USD Currency, Notional amount of $4,772; $15,228; $20,000, respectively	Interest Rate Swaps	03/07/2027		7		0.01					21		0.01					28		0.01
USD Currency, Notional amount of $4,772; $15,228; $20,000, respectively	Interest Rate Swaps	03/11/2027		5			0.00				15		0.01					20		0.001
Total Derivative Assets, at fair value (cost of $10,409; $33,616; $44,025, respectively)			$	11,039			9.16		%	$	35,221			9.20		%	$	46,260			9.19		%
Derivative Liabilities, at fair value
			Series I							Series II							Total
Contract name	Type	Maturity	Fair Value			Fair Value as a % of Net Assets (1)				Fair Value			Fair Value as a % of Net Assets (1)				Fair Value			Fair Value as a % of Net Assets (1)
Forward Currency Contracts	EUR/USD Forward			(39	)	-0.03			%		(123	)	-0.03			%		(162	)	-0.03			%
Futures	SOFR Futures			(1,109	)	-0.92					(3,539	)	-0.93					(4,648	)	-0.92
Total Derivative Liabilities, at fair value			$	(1,148	)		(1	)	%	$	(3,662	)		(0.96	)	%	$	(4,810	)		(0.95	)	%

(1) Fair Value as a percentage of Net Assets shown as a percentage of Net Assets of the respective Series.

(2) Represents an investment in an affiliated entity of the Company.

See notes to consolidated financial statements.

9

Schedule of Investments Apollo Asset Backed Credit Company LLC

Consolidated Condensed Schedule of Investments

December 31, 2024

(in thousands)

	Series I							Series II							Total
Description	Principal Amount /Shares		Fair Value		Fair Value as a % of Net Assets (1)			Principal Amount /Shares		Fair Value		Fair Value as a % of Net Assets (1)			Principal Amount /Shares		Fair Value		Fair Value as a % of Net Assets (1)
Investments, at fair value
Asset Backed Debt Securities
Bermuda
Structured Finance			$	205		0.25	%			$	499		0.25	%			$	704		0.25	%
Total Bermuda				205		0.25					499		0.25					704		0.25
Cayman Islands
Structured Finance				3,278		4.05					7,997		4.08					11,275		4.07
Total Cayman Islands				3,278		4.05					7,997		4.08					11,275		4.07
Germany
Structured Finance				1,890		2.33					4,610		2.35					6,500		2.35
Total Germany				1,890		2.33					4,610		2.35					6,500		2.35
Ireland
Structured Finance				1,469		1.81					3,584		1.83					5,053		1.82
Total Ireland				1,469		1.81					3,584		1.83					5,053		1.82
Netherlands
Structured Finance				602		0.74					1,469		0.75					2,071		0.75
Total Netherlands				602		0.74					1,469		0.75					2,071		0.75
United States
Structured Finance
ABF Structured Securities Sub-Aggregator II, L.P.		4,023		4,023		4.97			9,815		9,815		5.00			13,838		13,838		4.99
Aqua AssetCo Borrower Trust C - US Treasury +1.65% - 4/8/2055	$	332		332		0.41		$	810		810		0.41		$	1,142		1,142		0.41
Aqua AssetCo Borrower Trust C - US Treasury +1.65% - 4/8/2055		208		205		0.25			507		500		0.25			715		705		0.25
Aqua AssetCo Borrower Trust C - US Treasury +1.65% - 4/8/2055		79		78		0.10			192		190		0.10			271		268		0.10
Aqua AssetCo Borrower Trust C - US Treasury +1.65% - 4/8/2055		71		70		0.09			173		171		0.09			244		241		0.09
Aqua AssetCo Borrower Trust C - 4/8/2055		496		578		0.71			1,211		1,411		0.72			1,707		1,989		0.72
Aqua AssetCo Borrower Trust G - 6/21/2049		196		227		0.28			479		553		0.28			675		780		0.28
Aqua Borrower Trust I - 5.50% - 11/22/2049		776		776		0.96			1,892		1,892		0.96			2,668		2,668		0.96
Aqua Borrower Trust I - 5.90% - 11/22/2049		165		165		0.20			403		403		0.21			568		568		0.20
Aqua Borrower Trust I - 6.90% - 11/22/2049		248		248		0.31			604		604		0.31			852		852		0.31
Aqua Borrower Trust I - 11/22/2049		692		692		0.85			1,687		1,687		0.86			2,379		2,379		0.86
Aqua Borrower Trust J - 6.71% - 12/16/2049		692		692		0.85			1,688		1,688		0.86			2,380		2,380		0.86
Aqua Borrower Trust J - 7.84% - 12/16/2049		260		260		0.32			634		634		0.32			894		894		0.32
Aqua Borrower Trust J - 12/16/2049		806		806		0.99			1,965		1,965		1.00			2,771		2,771		1.00
Other				17,775		21.95					43,373		22.11					61,148		22.06
Total Structured Finance				26,927		33.24					65,696		33.48					92,623		33.41
Real Estate				1,534		1.90					3,745		1.91					5,279		1.91
Total United States				28,461		35.14					69,441		35.39					97,902		35.32
Total Asset Backed Debt Securities				35,905		44.32					87,600		44.65					123,505		44.56
Collateralized Loan Obligations - Residual Tranche
Cayman Islands
Structured Finance				63		0.08					153		0.08					216		0.08
Total Cayman Islands				63		0.08					153		0.08					216		0.08
United States
Structured Finance				413		0.51					1,008		0.51					1,421		0.51
Total United States				413		0.51					1,008		0.51					1,421		0.51
Total Collateralized Loan Obligations - Residual Tranche				476		0.59					1,161		0.59					1,637		0.59
Collateralized Loan Obligations - Warehouses
Cayman Islands
Structured Finance				27		0.03					67		0.03					94		0.03
Total Cayman Islands				27		0.03					67		0.03					94		0.03
Total Collateralized Loan Obligations - Warehouses				27		0.03					67		0.03					94		0.03
Special Purpose Vehicles
Luxembourg
Real Estate				1,340		1.65					3,271		1.67					4,611		1.66
Total Luxembourg				1,340		1.65					3,271		1.67					4,611		1.66
United States
Structured Finance
Mortgage Aggregator Series Trust Administrator, L.P. - Series E (2)		24,959		24,307		30.01			60,895		59,303		30.22			85,854		83,610		30.16
Total United States				24,307		30.01					59,303		30.22					83,610		30.16
Total Special Purpose Vehicles				25,647		31.66					62,574		31.89					88,221		31.82
Total Investments, at fair value (cost
of $62,730; $152,686; $215,416, respectively)			$	62,055		76.60	%			$	151,402		77.16	%			$	213,457		77.00	%

10

Schedule of Investments Apollo Asset Backed Credit Company LLC

Consolidated Condensed Schedule of Investments

December 31, 2024

(in thousands)

Derivative Assets, at fair value
			Series I					Series II					Total
Contract name	Type	Maturity	Fair Value			Fair Value as a % of Net Assets (1)		Fair Value			Fair Value as a % of Net Assets (1)		Fair Value			Fair Value as a % of Net Assets (1)
Swaps
GS Bank USA CLO, Notional amount of $1,744; $4,256; $6,000, respectively	Credit Default Swaps	8/19/2029	$	1,744		2.15	%	$	4,256		2.17		$	6,000		2.16	%
GS Bank USA CLO, Notional amount of $872; $2,128; $3,000, respectively	Credit Default Swaps	10/10/2030		872		1.08			2,128		1.08			3,000		1.08
USD Currency, Notional amount of $11,629; $28,371; $40,000, respectively	Interest Rate Swap	12/2/2027		48		0.06			116		0.06			164		0.06
Forward Currency Contracts	EUR/USD Forward			101		0.13			246		0.13			347		0.13
Futures	SOFR Futures			334		0.41			816		0.42			1,150		0.41
Total Derivative Assets, at fair value (cost of $2,553; $6,448; $9,001, respectively)			$	3,099		3.83	%	$	7,562		3.86	%	$	10,661		3.84	%
Derivative Liabilities, at fair value
			Series I					Series II					Total
Contract name	Type	Maturity	Fair Value			Fair Value as a % of Net Assets (1)		Fair Value			Fair Value as a % of Net Assets (1)		Fair Value			Fair Value as a % of Net Assets (1)
Swaps
American Airlines Group Inc. (AMR Corp), Notional amount of
$160; $390; $550, respectively	Credit Default Swaps	12/20/2029	$	(6	)	-0.01	%	$	(16	)	-0.01	%	$	(22	)	-0.01	%
Futures	SOFR Futures			(32	)	-0.04			(77	)	-0.04			(109	)	-0.04
Total Derivative Liabilities, at fair value (cost of $6; $20; $26, respectively)			$	(38	)	-0.05	%	$	(93	)	-0.05	%	$	(131	)	-0.05	%

(1) Fair Value as a percentage of Net Assets shown as a percentage of Net Assets of the respective Series.

(2) Represents an investment in an affiliated entity of the Company.

See notes to consolidated financial statements.

11

Apollo Asset Backed Credit Company LLC

Notes to Consolidated Financial Statements (Unaudited)

(in thousands, except for share and per share data)

1.ORGANIZATION

Apollo Asset Backed Credit Company LLC (the “Company”) was formed on September 22, 2023 as a Delaware limited liability company. On September 22, 2023, the Company established two registered series of limited liability company interests, Apollo Asset Backed Credit Company LLC - Series I (“Series I”) and Apollo Asset Backed Credit Company LLC - Series II (“Series II”). Series I and Series II are treated as separate entities for U.S. federal income tax purposes with segregated assets and liabilities. Sections 18-215(c) and 18-218(c)(1) of the Delaware Limited Liability Company Act (as amended from time to time, the “LLC Act”) provide that a Series established in accordance with Section 18-215(b) or 18-218 of the LLC Act, respectively, may carry on any lawful business, purpose or activity, other than the business of banking, and has the power and capacity to, in its own name, contract, hold title to assets (including real, personal and intangible property), grant liens and security interests, and sue and be sued. The Company intends for each Series to conduct its business and enter into contracts in its own name to the extent such activities are undertaken with respect to a particular Series and title to the relevant property will be held by or for the benefit of, the relevant Series. Under Delaware law, to the extent the records maintained for a Series account for the assets associated with such Series separately from the other assets of the Company or any other Series, the debts, liabilities, obligations and expenses incurred, contracted for or otherwise existing with respect to such Series are segregated and enforceable only against the assets of such Series and not against the assets of the Company generally or any other Series. Series I is treated as a corporation for U.S. federal income tax purposes, and Series II is treated as a partnership for U.S. federal income tax purposes. The Company conducts its operations so that it does not fall within the definition of an “investment company” under the Investment Company Act of 1940, as amended (the “1940 Act”). The Company is a holding company that seeks to leverage Apollo Asset Management, Inc.’s (together with its subsidiaries, “Apollo”) extensive credit experience investing across credit, as well as the incumbency afforded by the broad reach of Apollo’s credit platform, to drive proprietary sourcing and bespoke structuring for specialty asset-backed finance opportunities. By originating, structuring and securitizing these opportunities, the Company intends to offer attractive portfolio diversification through exposure primarily focused on large, diversified pools of hard assets and/or contracted cash flows, further enhanced by platform equity investments (“Asset-Backed Finance Assets”).

The Company is conducting a continuous private offering of our shares on a monthly basis to (i) accredited investors (as defined in Regulation D under the Securities Act of 1933, as amended (the “Securities Act”)) and (ii) in the case of shares sold outside the United States, to persons that are not “U.S. persons” (as defined in Regulation S under the Securities Act) in reliance on exemptions from the registration requirements of the Securities Act (the “Private Offering”). We currently offer ten types of Investor Shares in Series I and eleven types of Investor Shares in Series II. For Series I, these are: S Shares, I Shares, T-S Shares, T-I Shares, P-S Shares, P-I Shares, F-S Shares, F-I Shares, A-I Shares and A-II Shares (collectively, the “Series I Investor Shares”). For Series II, there are: S Shares, I Shares, T-S Shares, T-I Shares, P-S Shares, P-I Shares, F-S Shares, F-I Shares, BD Shares, A-I Shares and A-II Shares (collectively, the “Series II Investor Shares” and, together with the Series I Investor Shares, (the “Investor Shares”)). We may offer additional types of Investor Shares in the future. The share types have different upfront selling commissions and ongoing distribution and shareholder servicing fees.

The Company is sponsored by Apollo and benefits from Apollo’s asset-backed finance sourcing and management platform pursuant to the amended and restated operating agreement the Company entered into with Apollo Manager, LLC (the “Operating Manager”) to support the Company in managing its portfolio of Asset-Backed Finance Assets with the objective of generating risk-adjusted returns consisting of both current income and capital appreciation for shareholders. The Company commenced operations on May 3, 2024. As such, there is limited comparability to the three months ended March 31, 2024.

The purchase of Shares in a Series of the Company is an investment only in that particular Series and not an investment in the Company as a whole. V Shares have special rights and privileges, including entitling the holders thereof to the exclusive right to appoint and remove directors of the Company, increase or decrease the number of directors of the Company and fill any vacancies on the Company’s Board of Directors (the “Board”). V Shares do not have economic participation in the Company. V Shares will be held only by Apollo, its affiliates and/or certain Apollo clients, and are not being offered to other investors.

2.SIGNIFICANT ACCOUNTING POLICIES

Basis of Accounting—The consolidated financial statements were prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and are presented in United States dollars, which is the Company’s functional currency. The Company’s fiscal year end is December 31.

12

The Company’s financial statements are prepared using the accounting and reporting guidance under Financial Accounting Standards Board Accounting Standards Codification (ASC) 946, Financial Services – Investment Companies.

Basis of Presentation—Series I and Series II are treated as separate entities for U.S. federal income tax purposes with segregated assets, liabilities, and expenses. Allocation to each Series is based on attributable investment activity, Net Asset Value (“NAV”), or other equitable allocation methodologies as determined by the Operating Manager. Series I and Series II reflect their pro rata share of assets and liabilities of the Company's wholly-owned subsidiaries on the Consolidated Statements of Assets and Liabilities. Series I and Series II record their allocable share of profits and losses each month based on their relative ownership of the wholly-owned subsidiaries on the Consolidated Statements of Operations. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and accompanying notes included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024.

Basis of Consolidation — As provided under Regulation S-X and ASC 946, the Company will generally not consolidate its investment in a company other than a wholly owned investment company or controlled operating company whose business consists of providing services to the Company. Accordingly, Series I, Series II and the Company consolidated the results of its wholly-owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation.

As of March 31, 2025, the Company has an investment in Mortgage Aggregator Series Trust Administrator, L.P. (“MAST”), which is considered an investment company under ASC 946. The objective of the Company’s investment in MAST is to gain exposure to residential mortgage loans through participation in MAST’s designated Series E. Series I, Series II and the Company uses the equity method to account for its investment in MAST and is required under Regulation S-X to perform significance tests which may trigger additional reporting requirements.

Use of Estimates — The preparation of 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 and the reported amounts of income and expenses during the reporting period. Actual results could materially differ from those estimates.

Cash and Cash Equivalents — As of March 31, 2025 and December 31, 2024, cash and cash equivalents were comprised of cash on hand and money market funds sponsored by a U.S. financial institution. As of March 31, 2025, Series I, Series II and the Company held $1,059, $1,742 and $2,801, respectively, in money market funds, all of which were held in the State Street Institutional U.S. Government Money Market Fund. As of December 31, 2024, Series I, Series II and the Company held $14,594, $37,189 and $51,783, respectively, in money market funds, all of which were held in the State Street Institutional U.S. Government Money Market Fund.

Organizational and Offering Expenses — Organizational expenses are expensed as incurred. Organizational expenses consist of costs incurred to establish the Company and enable it legally to do business. Series I, Series II and the Company incurred organizational expenses of $-, $- and $-, respectively, for the three months ended March 31, 2025. Series I, Series II and the Company incurred organizational expenses of $204, $204 and $408, respectively, for the three months ended March 31, 2024.

Offering expenses include registration fees and legal fees regarding the preparation of the initial registration statement. Offering expenses are accounted for as deferred costs until operations begin. Series I, Series II and the Company incurred deferred offering expenses of $40, $120 and $160, respectively, for the three months ended March 31, 2025. Series I, Series II and the Company incurred deferred offering expenses of $-, $- and $-, respectively, for the three months ended March 31, 2024.

The Operating Manager may elect to provide expense support for certain organizational and offering expenses which is subject to potential recoupment as described in Note 6.

Investment Income — The Company records dividend income and accrues interest income pursuant to the terms of the respective Asset-Backed Finance Assets, unless, in the case of dividend income, the Company determines that the Asset-Backed Finance Assets do not have positive earnings in which case such dividend income is treated as a return of capital. Payment-in-Kind ("PIK") interest is accrued monthly on PIK fixed income securities in accordance with the contractual terms of those Asset-Backed Finance Assets. In the case of proceeds received from investments in a partnership investment vehicle and limited partnerships, the Company determines the character of such proceeds and record any interest income, dividend income, realized gains or returns of capital accordingly. For the three months ended March 31, 2025 and 2024, investment income was comprised of interest income from Asset-Backed Finance Assets and cash and cash equivalents.

Net Realized Gain (Loss) and Net Change in Unrealized Gain (Loss) — Without regard to unrealized gain (loss) previously recognized, realized gains or losses will be measured as the difference between the net proceeds from the sale, repayment, or disposal

13

of an asset and the adjusted cost basis of the asset. Net change in unrealized gain (loss) will reflect the change in investment values during the reporting period, including the reversal of any previously recorded unrealized gain (loss) when gains or losses are realized.

Investments, At Fair Value — ASC 820, Fair Value Measurement, defines fair value, establishes a framework for measuring fair value in accordance with GAAP and expands disclosures about fair value. Series I, Series II and the Company recognizes and accounts for its investments at fair value. The fair value of the investments does not reflect transactions costs that may be incurred upon disposition of investments.

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Where available, fair value is based on observable market prices or parameters, or derived from such prices or parameters. Where observable prices or inputs are not available, valuation models are applied. These valuation techniques involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the instruments or market and the instruments’ complexity for disclosure purposes.

Assets and liabilities recorded at fair value on the Statement of Assets and Liabilities are categorized based upon the level of judgment associated with the inputs used to measure their value. Hierarchical levels, as defined under GAAP, are directly related to the amount of subjectivity associated with the inputs to fair valuations of these assets and liabilities, are as follows:

Level 1—Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.

Level 2—Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar instruments in active markets, and inputs other than quoted prices that are observable for the asset or liability.

Level 3—Inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability.

A significant decrease in the volume and level of activity for the asset or liability is an indication that transactions or quoted prices may not be representative of fair value because in such market conditions there may be increased instances of transactions that are not orderly. In those circumstances, further analysis of transactions or quoted prices is needed, and an adjustment to the transactions or quoted prices may be necessary to estimate fair value.

There is no single standard for determining fair value in good faith. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each acquisition while employing a valuation process that is consistently followed. Determinations of fair value involve subjective judgments and estimates.

When making fair value determinations for Asset-Backed Finance Assets that do not have readily available market prices, we will consider industry-accepted valuation methodologies, primarily consisting of an income approach and market approach. The income approach derives fair value based on the present value of cash flows that a business, or security is expected to generate in the future. The market approach relies upon valuations for comparable public companies, transactions or assets, and includes making judgments about which companies, transactions or assets are comparable. A blend of approaches may be relied upon in arriving at an estimate of fair value, though there may be instances where it is more appropriate to utilize one approach. We also consider a range of additional factors that we deem relevant, including a potential sale of the Asset-Backed Finance Assets, macro and local market conditions, industry information and the relevant Asset-Backed Finance Asset's historical and projected financial data.

At least annually, the Board, including our independent directors, will review the appropriateness of our valuation guidelines. From time to time, the Board, including our independent directors, may adopt changes to the valuation guidelines on occasions in which it has determined or in the future determines that such changes are likely to result in a more accurate reflection of estimated fair value.

Derivative Instruments — The Company recognizes all derivative instruments as assets or liabilities at fair value in its consolidated financial statements. The Company does not utilize hedge accounting with respect to derivative instruments and as such, the Company recognizes its derivative instruments at fair value with changes included in net change in unrealized gain (loss) on derivatives on the Consolidated Statements of Operations.

Derivative instruments are measured in terms of the notional contract amount and derive their value based upon one or more underlying instruments. Derivative instruments are subject to various risks similar to non-derivative instruments including market, credit, liquidity, interest rate, foreign currency and operational risks. The Company manages these risks on an aggregate basis as part

14

of its risk management process. The derivatives may require the Company to pay or receive an upfront fee or premium. These upfront fees or premiums are carried forward as cost or proceeds to the derivatives.

The Company uses SOFR futures to hedge some or all of the Company’s fixed rate debt. Depending on the nature of the balance, the fair value of a given SOFR futures contract is either included within derivative assets, at fair value or derivative liabilities, at fair value on the Company’s Consolidated Statements of Assets and Liabilities. The change in fair value of the SOFR futures is offset by a change in the fair value of the fixed rate debt. Any cash collateral amounts posted to or received from the counterparty to cover collateral obligations under the terms of the futures contracts are included in prepaid expenses and other assets or other accrued expenses and liabilities, respectively, on the Company’s Consolidated Statements of Assets and Liabilities. As of March 31, 2025 Series I, Series II and the Company posted cash collateral to counterparties in amounts of $2,028, $6,471 and $8,499, respectively, against SOFR futures contracts. As of December 31, 2024, Series I, Series II and the Company posted cash collateral to counterparties in amounts of $258, $628 and $886, respectively, against SOFR futures contracts .

The Company uses foreign currency forward contracts to reduce the Company's exposure to fluctuations in the fair 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. Depending on the nature of the balance, the fair value of foreign currency forward contracts are recorded within derivative assets, at fair value or derivative liabilities, at fair value on the Consolidated Statements of Assets and Liabilities. Any cash collateral amounts posted to or received from the counterparty to cover collateral obligations under the terms of the foreign currency forward contracts are included in prepaid expenses and other assets or other accrued expenses and liabilities, respectively, on the Company’s Consolidated Statements of Assets and Liabilities. As of March 31, 2025 Series I, Series II and the Company posted cash collateral to counterparties in amounts of $857, $2,733 and $3,590, respectively, against foreign currency forward contracts. As of December 31, 2024, Series I, Series II and the Company posted cash collateral to counterparties in amounts of $224, $546 and $770, respectively, against foreign currency forward contracts. 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. The Company does not utilize hedge accounting with respect to foreign currency forward contracts and as such, the Company recognizes its foreign currency forward contracts at fair value with changes included in the net change in unrealized gain (loss) on derivatives on the Consolidated Statements of Operations.

The Company uses credit default swap ("CDS") contracts whereby the buyer of the credit default swaps contract agrees to pay a specified fixed charge to the seller of the CDS contract in return for the right to put the debt of the debtor named in the CDS contract to the seller of the CDS contract at par value of the referred debt instrument in the event of a "credit event" as defined by the CDS contract which may include, but is not limited to, bankruptcy of the debtor or when the debtor defaults in payment. The buyer's obligation under the CDS contract is fixed at the date the contract is entered into. The seller's potential liability under the CDS contract is open-ended and can be equal to the entire notional amount of the contract. Depending on the nature of the balance, the fair value of credit default swap contracts are recorded within derivative assets, at fair value or derivative liabilities, at fair value on the Consolidated Statements of Assets and Liabilities. Any cash collateral amounts posted to or received from the counterparty to cover collateral obligations under the terms of the credit default swap contracts are included in prepaid expenses and other assets or other accrued expenses and liabilities, respectively, on the Company’s Consolidated Statements of Assets and Liabilities. As of March 31, 2025 Series I, Series II and the Company posted cash collateral to counterparties in amounts of $513, $1,638 and $2,151, respectively, against CDS contracts. As of December 31, 2024, Series I, Series II and the Company posted cash collateral to counterparties in amounts of $169, $412 and $581, respectively, against CDS contracts. The Company does not utilize hedge accounting with respect to CDS contracts and as such, the Company recognizes its CDS contracts at fair value with changes included in the net change in unrealized gain (loss) on derivatives on the Consolidated Statements of Operations.

The Company enters into various swap contracts as part of its investment strategies. Cash flows are exchanged based on the underlying assets or index of the swap. The terms of swap contracts can vary greatly. Swap agreements are carried at fair value in the accompanying Consolidated Statements of Assets and Liabilities and changes in fair value are reflected in the accompanying Consolidated Statements of Operations as net change in unrealized gain (loss) on derivatives. Any cash collateral amounts posted to or received from the counterparty to cover collateral obligations under the terms of the swap contracts are included in prepaid expenses and other assets or other accrued expenses and liabilities, respectively, on the Company’s Consolidated Statements of Assets and Liabilities. As of March 31, 2025, Series I, Series II and the Company posted collateral to counterparties in amounts of $117, $373 and $490, respectively, against swap contracts. As of December 31, 2024, Series I, Series II and the Company posted collateral to counterparties in amounts of $142, $348 and $490, respectively against swap contracts. The Company recognizes its swap contracts at fair value with changes included in the net change in unrealized gain (loss) on derivatives on the Consolidated Statements of Operations.

15

Income Taxes—Series I has elected to be taxed as a corporation for U.S. federal income tax purposes. Series I is liable for income taxes, if any, on its net taxable income.

Series II operates so that it will qualify to be treated as a partnership for U.S. federal income tax purposes under the Internal Revenue Code and not a publicly traded partnership treated as a corporation. As such, it will not be subject to any U.S. federal, state and/or local income taxes. In any year, it is possible that Series II will not meet the qualifying income exception, which would result in Series II being treated as a publicly traded partnership taxed as a corporation, rather than a partnership. If Series II does not meet the qualifying income exception, the holders of interest in Series II would then be treated as stockholders in a corporation, and the Series II would become taxable as a corporation for U.S. federal income tax purposes. Series II would be required to pay income tax at corporate rates on its net taxable income. In addition, Series II holds interests in Asset-Backed Finance Assets, through subsidiaries that are treated as corporations for U.S. or non-U.S. tax purposes and therefore may be subject to current and deferred U.S. federal, state and/or local income taxes at the subsidiary level.

Deferred taxes are provided for the effects of potential future tax liabilities in future years resulting from differences between the tax basis of an asset and liability and its reported valuation in the accompanying consolidated financial statements. Income taxes for both Series I and Series II are accounted for under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the consolidated financial statements. Under this method, deferred tax assets and liabilities are determined on the temporary differences in the basis of assets and liabilities for income tax and financial reporting purposes using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in the Consolidated Statements of Operations in the period that includes the enactment date. For a particular tax-paying component of an entity and within a particular tax jurisdiction, deferred tax assets and liabilities are offset and presented as a single amount within prepaid expenses and other assets or other accrued expenses and liabilities, as applicable, in the accompanying Consolidated Statements of Assets and Liabilities.

Both Series I and Series II recognize the tax benefits of uncertain tax positions only where the position is “more likely than not” to be sustained assuming examination by tax authorities. Both Series I and Series II review and evaluate tax positions in their major jurisdictions and determines whether or not there are uncertain tax positions that require financial statement recognition. The reserve for uncertain tax positions is recorded in other accrued expenses and liabilities, as applicable, in the accompanying Consolidated Statements of Assets and Liabilities. Based on this review, both Series I and Series II have determined the major tax jurisdictions to be where both Series I and Series II are organized, where both Series I and Series II hold interests in Asset-Backed Finance Assets, and where the Operating Manager is located; however, no reserves for uncertain tax positions were recorded for Series I and Series II for the three months ended March 31, 2025 and 2024. Both Series I and Series II are not aware of any tax positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will change materially in the next twelve months. Generally, both Series I and Series II’s returns may be subject to examination for a period of three to five years from when they are filed under varying statutes of limitations.

Calculation of NAV—The NAV per Share of each Series is determined by dividing the total assets of the Company (the value of investments, plus cash or other assets) attributable to such Series less the value of any liabilities of such Series, by the total number of Shares outstanding of such Series.

Recent Accounting Pronouncements— In December 2023, the FASB issued ASU 2023-09, Income Taxes—Improvements to Income Tax Disclosures. The guidance makes amendments to update disclosures on income taxes including rate reconciliation, income taxes paid, and certain amendments on disaggregation by federal, state, and foreign taxes, as relevant. The guidance is mandatorily effective for the Company for annual periods beginning in 2025, but early adoption is permitted. The Company is currently evaluating the impact of the new standard.

In November 2024, the FASB issued ASU 2024-03, “Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.” ASU 2024-03 requires public business entities to provide more detailed disclosures about the nature of their expenses in the footnotes to the financial statements. The guidance is mandatorily effective for the Company for annual periods beginning in 2027, but early adoption is permitted. The Company is currently assessing the impact this guidance will have on its consolidated financial statements.

There are no other standards, interpretations or amendments to existing standards that are effective for the first time for the year beginning January 1, 2025, that would be expected to have a material impact on the Company.

16

3.FAIR VALUE MEASUREMENT AND DISCLOSURES

The following tables summarize the valuation of the Company’s investments and cash and cash equivalents in the fair value hierarchy levels as of March 31, 2025:

	Series I							Series II							Total
Description	Level I			Level II		Level III		Level I			Level II		Level III		Level I			Level II		Level III
Investments, at fair value
Asset Backed Debt Securities	$	-		$	34,527	$	28,084	$	-		$	110,167	$	89,606	$	-		$	144,694	$	117,690
Bank Loans		-			-		12,578		-			-		40,131		-			-		52,709
Collateralized Loan Obligations - Residual Tranche		-			-		320		-			-		1,020		-			-		1,340
Total Investments, at fair value(1)	$	-		$	34,527	$	40,982	$	-		$	110,167	$	130,757	$	-		$	144,694	$	171,739
Derivative Assets, at fair value
Credit Default Swaps		-			7		10,494		-			22		33,485		-			29		43,979
Interest Rate Swaps		-			538		-		-			1,714		-		-			2,252		-
Total Derivative Assets, at fair value	$	-		$	545	$	10,494	$	-		$	1,736	$	33,485	$	-		$	2,281	$	43,979
Derivative Liabilities, at fair value
Forward Currency Contracts		-			39		-		-			123		-		-			162		-
Futures Contracts		1,109			-		-		3,539			-		-		4,648			-		-
Total Derivative Liabilities, at fair value	$	1,109		$	39	$	-	$	3,539		$	123	$	-	$	4,648		$	162	$	-
Total	$	(1,109	)	$	35,033	$	51,476	$	(3,539	)	$	111,780	$	164,242	$	(4,648	)	$	146,813	$	215,718

(1)Investments at fair value at Series I, Series II and the Company totaling $43,391, $138,449 and $181,840, respectively, were measured at NAV per share (or its equivalent) and have not been classified in the fair value hierarchy.

Cash and cash equivalents at Series I, Series II and the Company include money market funds of $1,059, $1,742 and $2,801, respectively, which are considered Level I assets.

17

The following tables summarize the valuation of the Company’s investments and cash and cash equivalents in the fair value hierarchy levels as of December 31, 2024:

	Series I						Series II						Total
Description	Level I		Level II		Level III		Level I		Level II		Level III		Level I		Level II		Level III
Investments, at fair value
Asset Backed Debt Securities	$	-	$	17,693	$	18,212	$	-	$	43,166	$	44,434	$	-	$	60,859	$	62,646
Collateralized Loan Obligations - Residual Tranche		-		-		476		-		-		1,161		-		-		1,637
Collateralized Loan Obligations - Warehouses		-		-		27		-		-		67		-		-		94
Total Investments, at fair value(1)	$	-	$	17,693	$	18,715	$	-	$	43,166	$	45,662	$	-	$	60,859	$	64,377
Derivative Assets, at fair value
Credit Default Swaps	$	-	$	-	$	2,616	$	-	$	-	$	6,384	$	-	$	-	$	9,000
Interest Rate Swap		-		48		-		-		116		-		-		164		-
Forward Currency Contracts		-		101		-		-		246		-		-		347		-
Futures Contracts		334		-		-		816		-		-		1,150		-		-
Total Derivative Assets, at fair value	$	334	$	149	$	2,616	$	816	$	362	$	6,384	$	1,150	$	511	$	9,000
Derivative Liabilities, at fair value
Credit Default Swaps	$	-	$	6	$	-	$	-	$	16	$	-	$	-	$	22	$	-
Interest Rate Swap		-		-		-		-		-		-		-		-		-
Forward Currency Contracts		-		-		-		-		-		-		-		-		-
Futures Contracts		32		-		-		77		-		-		109		-		-
Total Derivative Liabilities, at fair value	$	32	$	6	$	-	$	77	$	16	$	-	$	109	$	22	$	-
Total	$	302	$	17,836	$	21,331	$	739	$	43,512	$	52,046	$	1,041	$	61,348	$	73,377

(1)Investments at fair value at Series I, Series II and the Company totaling $25,647, $62,574 and $88,221, respectively, were measured at NAV per share (or its equivalent) and have not been classified in the fair value hierarchy.

Cash and cash equivalents at Series I, Series II and the Company include money market funds of $14,594, $37,189 and $51,783, respectively, which are considered Level I assets.

Transfers of investments between levels, if any, shall be recorded at the end of the period. There were no transfers in or out of the Company’s investments that are classified as Level III investments for the three ended March 31, 2025. The following table shows changes in the fair value of our Level III investment during the three months ended March 31, 2025:

Description	Series I			Series II			Total
Balance as of December 31, 2024	$	21,331		$	52,046		$	73,377
Purchases		34,138			126,014			160,152
Sales		(4,060	)		(13,469	)		(17,529	)
Net realized gain (loss)		(1	)		3			2
Net change in unrealized gain (loss)		95			(285	)		(190	)
Transfers into Level III		-			-			-
Transfers out of Level III		(27	)		(67	)		(94	)
Balance as of March 31, 2025	$	51,476		$	164,242		$	215,718

The net change in unrealized gain (loss) on investments included in the Consolidated Statements of Operations for the three months ended March 31, 2025 attributable to Level III investments still held at March 31, 2025 for Series I, Series II and the Company were $95, $(284) and $(189), respectively.

18

The following tables provide quantitative measure used to determine the fair values of the Level III investments as of March 31, 2025:

	Level III Fair Value						Valuation	Unobservable	Range	Weighted
Asset Type	Series I		Series II		Total		Technique	Inputs		Average
Asset Backed Debt Securities	$	5,192	$	16,566	$	21,758	DCF	Discount Rate	5.14% - 17.00%	10.33%
Asset Backed Debt Securities		21,345		68,103		89,448	Transactional Value	Cost
Asset Backed Debt Securities		1,547		4,937		6,484	Broker Quote	N/A
Bank Loans		12,578		40,131		52,709	Transactional Value	Cost
Collateralized Loan Obligations - Residual Tranche		320		1,020		1,340	DCF	Discount Rate	12.00%	12.00%
Credit Default Swaps		10,494		33,485		43,979	Broker Quote	N/A
Total	$	51,476	$	164,242	$	215,718

The following tables provide quantitative measure used to determine the fair values of the Level III investments as of December 31, 2024:

	Level III Fair Value						Valuation	Unobservable	Range	Weighted
Asset Type	Series I		Series II		Total		Technique	Inputs		Average
Asset Backed Debt Securities	$	3,303	$	8,061	$	11,364	DCF	Discount Rate	3.70% - 17.00%	9.78%
Asset Backed Debt Securities		13,019		31,763		44,782	Transactional Value	Cost
Asset Backed Debt Securities		1,890		4,610		6,500	Broker Quote	N/A
Collateralized Loan Obligations - Residual Tranche		476		1,161		1,637	Transactional Value	Cost
Collateralized Loan Obligations - Warehouses		27		67		94	Transactional Value	Cost
Credit Default Swaps		2,616		6,384		9,000	Broker Quote	N/A
Total	$	21,331	$	52,046	$	73,377

Unconsolidated Significant Subsidiary

The following table represents summarized financial information of MAST, the applicable significant subsidiary in which the Company, Series I and Series II have an indirect equity interest. Note that Series I, Series II and the Company invest in MAST Series E, while the below summarized information is attributable to the MAST partnership as a whole, for the three months ended March 31, 2025.

Income Statement
	For the three months
	ended March 31, 2025
Total Revenue		14,579
Total Expenses		(3,615	)
Income (loss) before taxes		10,965
Provision for (benefit from) taxes		-
Net income (loss)		10,965

The net income (loss) specifically attributable to MAST Series E for Series I, Series II and the Company for the three months ended March 31, 2025 was $2,390, $7,139 and 9,529, respectively.

The Company did not have any net income (loss) specifically attributable to MAST Series E for Series I, Series II and the Company for the three months ended March 31, 2024, respectively, as the Company was not invested in MASTE Series E as of March 31, 2024.

19

4.DERIVATIVE INSTRUMENTS

The following table presents the fair value of the derivative liabilities of Series I, Series II and the Company as reflected in the Consolidated Statements of Assets and Liabilities as of March 31, 2025:

Derivative Assets, at Fair Value(1),(2)
		Fair Value
Primary Underlying Risk	Derivative	Series I		Series II		Total
Credit Risk	Credit Default Swaps	$	10,501	$	33,507	$	44,008
Interest Rate Risk	Interest Rate Swap		538		1,714		2,252
Total		$	11,039	$	35,221	$	46,260

Derivative Liabilities, at Fair Value(1),(2)
		Fair Value
Primary Underlying Risk	Derivative	Series I		Series II		Total
Credit Risk	EUR/USD Forward	$	39	$	123	$	162
Interest Rate Risk	SOFR Futures		1,109		3,539		4,648
Total		$	1,148	$	3,662	$	4,810

(1)See Note 2 for additional information on the Company’s purposes for entering into different types of derivatives and how they are recorded.

(2)Approximately $3,515, $11,215 and $14,730 of collateral has been posted as of March 31, 2025 for Series I, Series II and the Company, respectively, with counterparties related to derivative contracts. Approximately $-, $- and $- of collateral has been received as of March 31, 2025 for Series I, Series II and the Company, respectively, related to derivative contracts. The Company may be required to post additional collateral in subsequent periods due to unfavorable changes in the fair value of these contracts. The collateral posted and collateral received balances are included in prepaid expenses and other assets and accrued expenses and other liabilities, respectively, in the Consolidated Statements of Assets and Liabilities.

The following table presents the fair value of the derivative liabilities of Series I, Series II and the Company as reflected in the Consolidated Statements of Assets and Liabilities as of December 31, 2024:

Derivative Assets, at Fair Value(1),(2)
		Fair Value
Primary Underlying Risk	Derivative	Series I		Series II		Total
Credit Risk	Credit Default Swaps	$	2,616	$	6,384	$	9,000
Currency Risk	EUR/USD Forward		101		246		347
Interest Rate Risk	Interest Rate Swap		48		116		164
Interest Rate Risk	SOFR Futures		334		816		1,150
Total		$	3,099	$	7,562	$	10,661

Derivative Liabilities, at Fair Value(1),(2)
		Fair Value
Primary Underlying Risk	Derivative	Series I		Series II		Total
Credit Risk	Credit Default Swaps	$	6	$	16	$	22
Interest Rate Risk	SOFR Futures		32		77		109
Total		$	38	$	93	$	131

(1)See Note 2 for additional information on the Company’s purposes for entering into different types of derivatives and how they are recorded.

(2)Approximately $793, $1,934 and $2,727 of collateral has been posted as of December 31, 2024, for Series I, Series II and the Company, respectively, with counterparties related to derivative contracts. Approximately $-, $- and $- of collateral has been received as of December 31, 2024, for Series I, Series II and the Company, respectively, related to derivative contracts. The Company may be required to post additional collateral in subsequent periods due to unfavorable changes in the fair value of these contracts. The collateral posted and collateral received balances are included in prepaid expenses and other assets and accrued expenses and other liabilities, respectively, in the Consolidated Statements of Assets and Liabilities.

20

The following table presents the gains (losses) recognized on derivatives, by contract type, included in the Consolidated Statements of Operations for the three months ended March 31, 2025:

		For the Year Quarter March 31, 2025
		Average Notional / Contracts						Net realized gain (loss) on derivatives									Net change in unrealized gain (loss) on derivatives
Primary Underlying Risk	Derivative	Series I		Series II		Total		Series I			Series II			Total			Series I			Series II			Total
Credit Risk	Credit Default Swaps	$	5,179	$	16,038	$	21,217	$	-		$	-		$	-		$	7		$	23		$	30
Currency Risk	EUR/USD Forward	$	5,535	$	16,783	$	22,318	$	(162	)	$	(516	)	$	(678	)	$	(123	)	$	(386	)	$	(509	)
Interest Rate Risk	Interest Rate Swap	$	44,438	$	133,895	$	178,333	$	47		$	131		$	178		$	520		$	1,569		$	2,089
Interest Rate Risk	SOFR Futures	$	3,678	$	10,982	$	14,660	$	(92	)	$	(295	)	$	(387	)	$	(1,424	)	$	(4,264	)	$	(5,688	)
	Total net gain/(loss) on derivatives							$	(207	)	$	(680	)	$	(887	)	$	(1,020	)	$	(3,058	)	$	(4,078	)

The following table presents the gains (losses) recognized on derivatives, by contract type, included in the Consolidated Statements of Operations for the three months ended March 31, 2024:

For the three months ended March 31, 2024

Average Notional / Contracts

Net realized gain (loss) on derivatives

Net change in unrealized gain (loss) on derivatives

Primary Underlying Risk

Derivative

Series I

Series II

Total

Series I

Series II

Total

Series I

Series II

Total

Credit Risk

Credit Default Swaps

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Currency Risk

EUR/USD Forward

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Interest Rate Risk

Interest Rate Swap

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Interest Rate Risk

SOFR Futures

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Total net gain/(loss) on derivatives

$

-

$

-

$

-

$

-

$

-

$

-

The Company has elected not to offset assets and liabilities in the Consolidated Statements of Assets and Liabilities that may be received or paid as part of collateral arrangements, even when an enforceable master netting arrangement or other agreement is in place that provides the Company, in the event of counterparty default, the right to liquidate collateral and the right to offset a counterparty’s rights and obligations. The following tables present the offsetting of financial and derivative assets and liabilities as of March 31, 2025:

	Gross amounts not offset in the accompanying Consolidated Statements of Assets and Liabilities
	Gross amounts not offset in the accompanying Consolidated Statements of Assets and Liabilities						Financial Instruments						Collateral Received						Net Amount
Assets	Series I		Series II		Total		Series I		Series II		Total		Series I		Series II		Total		Series I		Series II		Total
Derivatives, at fair value		11,039		35,221		46,260	$	-	$	-	$	-	$	-	$	-	$	-		11,039		35,221		46,260
Total	$	11,039	$	35,221	$	46,260	$	-	$	-	$	-	$	-	$	-	$	-	$	11,039	$	35,221	$	46,260

	Gross amounts not offset in the accompanying Consolidated Statements of Assets and Liabilities
	Gross and net amounts presented in the accompanying Consolidated Statements of Assets and Liabilities									Financial Instruments						Collateral Pledged						Net Amount
Liabilities	Series I			Series II			Total			Series I		Series II		Total		Series I		Series II		Total		Series I		Series II		Total
Derivatives, at fair value	$	(39	)	$	(123	)	$	(162	)	$	-	$	-	$	-	$	39	$	123	$	162	$	-	$	-	$	-
Total	$	(39	)	$	(123	)	$	(162	)	$	-	$	-	$	-	$	39	$	123	$	162	$	-	$	-	$	-

As of March 31, 2025, the gross amount of derivative assets presented in the Consolidated Statements of Assets and Liabilities in the amount of $-, $- and $- for Series I, Series II and the Company, respectively, are not subject to an enforceable master netting agreement. As of March 31, 2025 the gross amount of derivative liabilities presented in the Consolidated Statements of Assets and Liabilities in the amount of $1,109, $3,539 and $4,648 for Series I, Series II and the Company, respectively, are not subject to an enforceable master netting agreement.

21

The following tables present the offsetting of financial and derivative assets and liabilities as of December 31, 2024:

	Gross amounts not offset in the accompanying Consolidated Statements of Assets and Liabilities
	Gross amounts not offset in the accompanying Consolidated Statements of Assets and Liabilities						Financial Instruments						Collateral Received						Net Amount
Assets	Series I		Series II		Total		Series I		Series II		Total		Series I		Series II		Total		Series I		Series II		Total
Derivatives, at fair value		2,765		6,746		9,511	$	-	$	-	$	-	$	-	$	-	$	-		2,765		6,746		9,511
Total	$	2,765	$	6,746	$	9,511	$	-	$	-	$	-	$	-	$	-	$	-	$	2,765	$	6,746	$	9,511

	Gross amounts not offset in the accompanying Consolidated Statements of Assets and Liabilities
	Gross and net amounts presented in the accompanying Consolidated Statements of Assets and Liabilities									Financial Instruments						Collateral Pledged						Net Amount
Liabilities	Series I			Series II			Total			Series I		Series II		Total		Series I		Series II		Total		Series I		Series II		Total
Derivatives, at fair value	$	(6	)	$	(16	)	$	(22	)	$	-	$	-	$	-	$	6	$	16	$	22	$	-	$	-	$	-
Total	$	(6	)	$	(16	)	$	(22	)	$	-	$	-	$	-	$	6	$	16	$	22	$	-	$	-	$	-

Amounts in the preceding table have been limited to the liability balance, and accordingly, do not include any excess collateral pledged.

As of December 31, 2024, the gross amount of derivative assets presented in the Consolidated Statements of Assets and Liabilities in the amount of $334, $816 and $1,150 for Series I, Series II and the Company, respectively, are not subject to an enforceable master netting agreement. As of December 31, 2024 the gross amount of derivative liabilities presented in the Consolidated Statements of Assets and Liabilities in the amount of $32, $77 and $109 for Series I, Series II and the Company, respectively, are not subject to an enforceable master netting agreement.

22

5.NOTES PAYABLE

The Company's outstanding debt obligations as of March 31, 2025 were as follows:

	Aggregate Principal Committed						Outstanding Principal						Unused Portion						Carrying Value						Fair Value(1)
	Series I		Series II		Total		Series I		Series II		Total		Series I		Series II		Total		Series I		Series II		Total		Series I		Series II		Total
Promissory Notes	$	751	$	751	$	1,502	$	751	$	751	$	1,502	$	-	$	-	$	-	$	751	$	751	$	1,502	$	751	$	751	$	1,502
ACMP Holdings, LLC Facility		23,862		76,138		100,000		7,159		22,841		30,000		16,704		53,296		70,000		7,159		22,841		30,000		7,159		22,841		30,000
REIT Funding Cumulative Preferred Shares		30		95		125		30		95		125		-		-		-		30		95		125		30		95		125
Total	$	24,643	$	76,984	$	101,627	$	7,940	$	23,687	$	31,627	$	16,704	$	53,296	$	70,000	$	7,940	$	23,687	$	31,627	$	7,940	$	23,687	$	31,627

(1)The carrying amount outstanding under these debt obligations approximate their fair value as of March 31, 2025.

The Company's outstanding debt obligations as of December 31, 2024 were as follows:

	Aggregate Principal Committed						Outstanding Principal						Unused Portion						Carrying Value						Fair Value(1)
	Series I		Series II		Total		Series I		Series II		Total		Series I		Series II		Total		Series I		Series II		Total		Series I		Series II		Total
Promissory Notes	$	751	$	751	$	1,502	$	751	$	751	$	1,502	$	-	$	-	$	-	$	751	$	751	$	1,502	$	751	$	751	$	1,502

(1)The carrying amount outstanding under these debt obligations approximate their fair value as of December 31, 2024.

Promissory Notes

The promissory notes described above (the "Promissory Notes") are reported at amortized cost and are reflected within notes payable on the Company’s Consolidated Statements of Assets and Liabilities. The Promissory Notes pay interest on the principal balances at a rate of 12.4% per annum,payable semi-annually in arrears. However, the Company intends to repay the Promissory Notes prior to the legal maturity and is currently amortizing upfront costs associated with the Promissory Notes over a period of three years. Amortized amounts are included within general and administration expenses on the Company’s Consolidated Statements of Operations.

The below table reflects the maturity and fair value of our promissory notes as of March 31, 2025.

	Fair Value
Legal Maturity	Series I		Series II		Total
6/28/2054	$	536	$	536	$	1,072
11/1/2054	$	215	$	215	$	430
	$	751	$	751	$	1,502

The below table reflects the maturity and fair value of our promissory notes as of December 31, 2024.

	Fair Value
Legal Maturity	Series I		Series II		Total
6/28/2054	$	536	$	536	$	1,072
11/1/2054	$	215	$	215	$	430
	$	751	$	751	$	1,502

23

ACMP Holdings, LLC Facility

The ACMP Holdings, LLC Facility is an uncommitted revolving credit facility which is reported at amortized cost and reflected within notes payable on the Company's Consolidated Statements of Assets and Liabilities. This facility pays interest on the principal balance at SOFR + 300 bps payable on a monthly basis. The legal maturity date of this facility is February 21, 2026.

REIT Funding Cumulative Preferred Shares

On January 27, 2025 a wholly owned subsidiary of the Company issued cumulative preferred shares which are reported at amortized cost and reflected within notes payable on the Company's Consolidated Statement of Assets and Liabilities. Interest is payable at 12.0% per annum, payable semi-annually in arrears.

6.RELATED PARTY CONSIDERATIONS

Operating Agreement

The Company has entered into a second amended and restated operating agreement (the “Operating Agreement”) with the Operating Manager on October 25, 2024. Pursuant to the Operating Agreement, the Operating Manager is responsible for sourcing, evaluating and monitoring the Company’s investment opportunities and making recommendations to the Company related to the acquisition, management, financing and disposition of the Company’s assets, in accordance with the Company’s investment objectives, guidelines, policies and limitations. The Operating Manager or an affiliate may rebate, waive or reduce the management fee charged to certain shareholders at the sole discretion of the Operating Manager or such affiliate. Any such rebate, waiver or reduction may be effected either by way of purchase of additional Shares by the Operating Manager or such affiliate for the shareholder or by way of rebate to the relevant shareholder’s account.

Pursuant to the Operating Agreement, the Operating Manager is entitled to receive a management fee (the “Management Fee”). The Management Fee is payable monthly in arrears in an amount equal to (i) 1.00% per annum of the month-end NAV attributable to S Shares and I Shares, (ii) 0.85% per annum of the month-end NAV attributable to the Founder Shares, (iii) 1.00% per annum of the month-end NAV attributable to the P-S Shares, P-I Shares, T-S Shares, T-I Shares and BD Shares commencing November 1, 2025, (iv) 0.80% per annum of the month-end NAV attributable to the A-I Shares from inception through December 31, 2027 and 0.85% per annum of the month-end NAV attributable to the A-I Shares thereafter and (v) 0.75% per annum of the month-end NAV attributable to the A-II Shares; provided, that this Management Fee will be reduced by any applicable Special Fees (as defined below); provided, however, that this Management Fee will not be reduced for any Other Fees. In calculating the Management Fee, we will use our NAV before giving effect to accruals for the Management Fee, Performance Fee, combined annual distribution fee and shareholder servicing fee or distributions payable on our Shares. We will not pay the Operating Manager a Management Fee on E Shares and V Shares of Series I and Series II (collectively, the “Apollo Shares”), and as a result, it is an expense specific only to Investor Shares at the rates specified herein, which will result in the dilution of Investor Shares in proportion to the fees charged to different types of Investor Shares.

100% of any net consulting (including management consulting) or monitoring fees (including any early termination fee or acceleration of any such management consulting fee on a one-time basis that is approved by the Board), advisory fees related to the negotiation of the structuring of an Asset-Backed Finance Asset (other than debt investments or investments with respect to which Apollo does not exercise direct control with respect to the decision to engage the services giving rise to the relevant fees, costs and expenses) and similar fees (including Bridge Financing fees), whether in cash or in kind, including options, warrants and other non-cash consideration paid to the Operating Manager or any of its affiliates or any employees of the foregoing in connection with actual or contemplated acquisitions or investments (and allocable to the Company) (collectively, “Special Fees”) that are allocable to those Shareholders who bear Management Fees, will be applied to reduce the Management Fees paid by such management fee-bearing Shareholders.

For the three months ended March 31, 2025 the Operating Manager earned gross Management Fees of $105, $264 and $369 from Series I, Series II and the Company, respectively, with no Special Fees offset. For the three months ended March 31, 2024, the Operating Manager earned gross Management Fees of $-, $- and $- from Series I, Series II and the Company, respectively, with no Special Fees offset.

The Operating Manager or an affiliate may rebate, waive, or reduce the management fee charged to certain shareholders at the sole discretion of the Operating Manager or such affiliate. Any such rebate, waiver or reduction may be effected either by way of purchase of additional Shares by the Operating Manager or such affiliate for the shareholder or by way of rebate to the relevant

24

shareholder’s account. For the three months ended March 31, 2025 and March 31, 2024, there were no rebates or waivers of the management fees.

So long as the Operating Agreement has not been terminated, the Operating Manager will be entitled to receive a performance fee (the “Performance Fee”) equal to (i) 10.0% of the total return with respect to S Shares, I Shares, P-S Shares, P-I Shares, T-S Shares, T-I Shares, and BD Shares, (ii) 7.5% of the total return with respect to F-S Shares or F-I Shares, (iii) 5.0% of the total return from inception through December 31, 2027 and 7.5% thereafter with respect to A-I Shares and (iv) 5.0% of the total return with respect to A-II Shares, in each case subject to a 5.0% hurdle amount and a high water mark with respect to such type of Shares, with a catch-up. Such fee will be paid annually and accrue monthly. The Performance Fee will not be paid on Apollo Shares, and as a result, it is an expense specific only to Investor Shares at the rates specified herein, which will result in the dilution of Investor Shares in proportion to the fees charged to different types of Investor Shares and will result in differences in NAV among the types of Shares.

For the three months ended March 31, 2025, the Operating Manager earned Performance Fees of $207, $536 and $743 from Series I, Series II and the Company, respectively. For the three months ended March 31, 2024, the Operating Manager earned Performance Fees of $-, $-, and $- from Series I, Series II, and the Company, respectively.

The Company incurred certain operating expenses related to services provided by personnel of the Operating Manager and/or its affiliates. For the three months ended March 31, 2025, these expenses were $75, $225 and $300, for Series I, Series II and the Company, respectively. For the three months ended March 31, 2024, these expenses were $-, $- and $-, for Series I, Series II and the Company, respectively and are included in general and administration expenses in the Consolidated Statements of Operations.

Company Expense Support and Conditional Reimbursement of the Operating Manager

The Operating Manager may elect to pay certain of the Company’s expenses, including certain Organizational and Offering Expenses on the Company’s behalf (each, an “Expense Support”) in accordance with the Expense Support and Conditional Reimbursement Agreement.

Following any calendar month in which the Specified Expenses (as defined below) are below 0.75% of the Company’s net assets on an annualized basis, the Company shall reimburse the Operating Manager, fully or partially, for the Expense Supports, but only if and to the extent that Specified Expenses plus any Reimbursement Payments (as defined below) do not exceed 0.75% of the Company’s net assets at the end of each calendar month on an annualized basis, until such time as all Expense Supports made by the Operating Manager to the Company within three years prior to the last business day of such calendar month have been reimbursed. Any payments required to be made by the Company in the prior sentence shall be referred to herein as a “Reimbursement Payment.”

“Specified Expenses” is defined to include all expenses incurred in the business of the Company with the exception of (i) the Management Fee, (ii) the Performance Fee, (iii) the combined annual distribution fees and shareholder servicing fees, (iv) the dealer manager fees (including selling commissions), (v) Asset-Backed Finance Asset related expenses, (vi) interest expenses, commitment fees, or other expenses related to any leverage incurred by the Company, (vii) taxes, (viii) certain insurance costs, (ix) Organizational and Offering Expenses, (x) certain non-routine items (as determined in the sole discretion of the Operating Manager) and (xi) extraordinary expenses (as determined in the sole discretion of the Operating Manager).

For the three months ended March 31, 2025, the Operating Manager agreed to provide Expense Support of $(372), $(1,136) and $(1,508) for expenses incurred by Series I, Series II and the Company, respectively. For the three months ended March 31, 2024, the Operating Manager agreed to provide Expense Support of $(204), $(204) and $(408) for expenses incurred by Series I, Series II and the Company, respectively.

As of March 31, 2025, Series I, Series II and the Company had an outstanding amount payable of $2,067, $6,594 and $8,661, respectively, to the Operating Manager and is included in Due to Operating Manager on the Consolidated Statements of Assets and Liabilities. As of December 31, 2024, Series I, Series II and the Company had an outstanding amount payable of $2,133, $5,205 and $7,338, respectively, to the Operating Manager and is included in Due to Operating Manager on the Consolidated Statements of Assets and Liabilities.

25

The below table breaks out the year in which expense support provided by the Operating Manager to Series I, Series II and the Company, respectively, expires subject to the three year rolling window.

Expires December 31, 2025						Expires December 31, 2026						Expires December 31, 2027						Expires December 31, 2028
Series I		Series II		Total		Series I		Series II		Total		Series I		Series II		Total		Series I		Series II		Total
$	-	$	-	$	-	$	-	$	-	$	-	$	746	$	5,333	$	6,079	$	372	$	1,136	$	1,508

Dealer Manager Agreement

On May 1, 2024, the Company entered into a dealer manager agreement (as amended and restated, “Dealer Manager Agreement”) with Apollo Global Securities, LLC (the “Dealer Manager”), an affiliate of the Operating Manager. The Dealer Manager is entitled to receive selling commissions of up to 3.0%, and dealer manager fees of up to 0.5%, of the transaction price of each S Share, F-S Share, T-S Share and P-S Share. Any participating broker-dealers are compensated from such amounts by reallowance from the Dealer Manager; provided that the sum of such reallowed amounts and the selling commissions do not exceed 3.5% of the transaction price. The Dealer Manager will receive a combined annual distribution fee and shareholder servicing fee of 0.85% per annum of the aggregate NAV of the Company’s outstanding S Shares, T-S Shares and F-S Shares and 0.25% per annum of the aggregate NAV of the Company’s outstanding P-S Shares. There will not be a combined annual distribution fee and shareholder servicing fee, upfront selling commission or dealer manager fee with respect to the A-I Shares, A-II Shares, I Shares, P-I Shares, F-I Shares or BD Shares.

The Dealer Manager anticipates that all or a portion of selling commissions and dealer manager fees will be reallowed to participating broker-dealers. The E Shares and V Shares will not incur any upfront selling costs or ongoing servicing costs.

For the three months ended March 31, 2025, Series I, Series II and the Company incurred annual distribution fees and shareholder servicing fees of $55, $86 and $141, respectively. For the three months ended March 31, 2024, Series I, Series II and the Company incurred annual distribution fees and shareholder servicing fees of $-,$- and $-, respectively.

Restricted Stock Grants

The Company's board of directors approved the Apollo Asset Backed Credit Company LLC Restricted Share Plan for Independent Directors, pursuant to which, the Company's E Shares may be granted to independent directors. Effective September 3, 2024, the Company granted 5,930 shares with a grant date fair value of $150. Effective December 2, 2024, the Company granted 1,934 shares with a grant date fair value of $50. None of the shares have vested or been forfeited as of March 31, 2025.

Investment Transactions

In connection with its investment activities, the Company may, from time to time, engage in certain transactions including purchases and sales from or with affiliates of the Operating Manager. For the three months ended March 31, 2025, the Company received $- of sales proceeds and deployed $82,127 in purchase payments with affiliates of the Operating Manager. For the three months ended March 31, 2024, the Company received $- of sales proceeds and deployed $- in purchase payments with affiliates of the Operating Manager.

Capital Solutions Fees

Various affiliates of the Operating Manager are potentially involved in transactions with the Company’s investments in Asset-Backed Finance Assets, and whereby affiliates of the Operating Manager may earn fees in, including but not limited to, structuring, underwriting, arrangement, placement, syndication, advisory or similar services (collectively, “Capital Solution” services).

For the three months ended March 31, 2025, $537 of fees were paid by the Company’s Asset-Backed Finance Assets to affiliates of the Operating Manager for Capital Solution services, which has been excluded from Special Fees for Series I, Series II and the Company, respectively. For the three months ended March 31, 2024, -$ of fees were paid by the Company’s Asset-Backed Finance Assets to affiliates of the Operating Manager for Capital Solution services, which has been excluded from Special Fees for Series I, Series II and the Company, respectively.

26

Collateral Management Fees

Certain affiliates of the Operating Manager serve as collateral managers for certain wholly-owned subsidiaries of the Company. Collateral managers perform investment management functions including supervising and directing investments and performing administrative and advisory functions on behalf of the Company. For the three months ended March 31, 2025, the Company paid $130 in collateral management fees to affiliates of the Operating Manager.

In February 2025, the Company engaged Lyra Client Solutions Holdings, LLC (“Lyra”), an end-to-end client service platform in which Apollo has a majority ownership. Lyra provides administration, data management, trade operations, investor onboarding and servicing, technology and other similar services to institutional, global wealth, global family office and retail investors. The Company will pay fees, expenses and other charges to Lyra using a basis points-based fee model. During the three months ended March 31, 2025, the Company did not incur any expenses related to Lyra.

27

7.SHAREHOLDERS’ EQUITY

On September 22, 2023, the Company issued 40 V Shares for both Series I and Series II for aggregate consideration of $1 and $1, respectively, to an affiliate of Apollo.

The following table summarizes shareholder transactions in common shares during the three months ended March 31, 2025:

	Series I						Series II						Total
	Shares			Consideration Amount			Shares			Consideration Amount			Shares			Consideration Amount
A-I Shares:
Proceeds from issuance of shares		386,252		$	9,765			634,006		$	16,157			1,020,258		$	25,922
Shares issued under DRIP		-			-			267			7			267			7
Shares redeemed or exchanged		-			-			(19,818	)		(499	)		(19,818	)		(499	)
Net increase (decrease)		386,252		$	9,765			614,455		$	15,665			1,000,707		$	25,430
E Shares:
Proceeds from issuance of shares		2,039		$	53			14,232		$	358			16,271		$	411
Shares issued under DRIP		24			1			4,664			117			4,688			118
Shares redeemed or exchanged		(1,359	)		(35.00	)		-			-			(1,359	)		(35	)
Net increase (decrease)		704		$	19			18,896		$	475			19,600		$	494
F-I Shares:
Proceeds from issuance of shares		368,012		$	9,416			1,902,903		$	48,579			2,270,915		$	57,995
Shares issued under DRIP		4,184			106			4,314			109			8,498			215
Shares redeemed or exchanged		(133,650	)		(3,385	)		-			-			(133,650	)		(3,385	)
Net increase (decrease)		238,546		$	6,137			1,907,217		$	48,688			2,145,763		$	54,825
F-S Shares:
Proceeds from issuance of shares		-		$	-			-		$	-			-		$	-
Shares issued under DRIP		-			-			-			-			-			-
Shares redeemed or exchanged		-			-			-			-			-			-
Net increase (decrease)		-		$	-			-		$	-			-		$	-
P-I Shares:
Proceeds from issuance of shares		-		$	-			10,795		$	280			10,795		$	280
Shares issued under DRIP		-			-			14			-			14			-
Shares redeemed or exchanged		-			-			-			-			-			-
Net increase (decrease)		-		$	-			10,809		$	280			10,809		$	280
P-S Shares:
Proceeds from issuance of shares		-		$	-			1,831,098		$	46,972			1,831,098		$	46,972
Shares issued under DRIP		-			-			7,100			181			7,100			181
Shares redeemed or exchanged		-			-			-			-			-			-
Net increase (decrease)		-		$	-			1,838,198		$	47,153			1,838,198		$	47,153
T-I Shares:
Proceeds from issuance of shares		354,078		$	9,134			660,690		$	17,064			1,014,768		$	26,198
Shares issued under DRIP		4,185			107			2,423			62			6,608			169
Shares redeemed or exchanged		(7,828	)		(200	)		(1,943	)		(50	)		(9,771	)		(250	)
Net increase (decrease)		350,435		$	9,041			661,170		$	17,076			1,011,605		$	26,117
T-S Shares:
Proceeds from issuance of shares		743,973		$	19,099			2,109,327		$	54,252			2,853,300		$	73,351
Shares issued under DRIP		2,658			68			1,511			38			4,169			106
Shares redeemed or exchanged		(200,042	)		(5,114	)		(985	)		(25	)		(201,027	)		(5,139	)
Net increase (decrease)		546,589		$	14,053			2,109,853		$	54,265			2,656,442		$	68,318
V Shares:
Proceeds from issuance of shares		-		$	-			-		$	-			-		$	-
Shares issued under DRIP		-			-			-			-			-			-
Shares redeemed or exchanged		-			-			-			-			-			-
Net increase (decrease)		-		$	-			-		$	-			-		$	-
Total net increase (decrease)		1,522,526		$	39,015			7,160,598		$	183,602			8,683,124		$	222,617

28

The Company did not have any shareholder transactions in common shares during the three months ended March 31, 2024.

Distribution Reinvestment Plan

The Company adopted a distribution reinvestment plan (the “DRIP”), in which cash distributions to shareholders will automatically be reinvested in additional whole and fractional shares attributable to the type of Shares that a shareholder owns unless and until an election is made on behalf of such participating shareholder to withdraw from the DRIP and receive distributions in cash. The number of Shares to be received when distributions are reinvested will be determined by dividing the amount of the distribution, net of any applicable withholding taxes, by the Series’ NAV per share as of the end of the prior month. Shares will be distributed in proportion to the Series and types of Shares held by the shareholder under the DRIP. There will be no sales load charges on Shares issued to a shareholder under the DRIP.

Distributions

The Company will seek to declare, accrue and pay quarterly distributions. However, there is no guarantee that Series I or Series II will pay quarterly distributions consistently and at a specific rate, or at all. For the three months ended March 31, 2025, distributions of $1,198, $4,095 and 5,293, were declared by Series I, Series II and the Company, respectively. The distributions were paid in cash or reinvested in the shares of the Company for shareholders participating in the DRIP. Please refer to the shareholder transactions table above for Shares issued under DRIP for the three months ended March 31, 2025. There were no distributions declared for the three months ended March 31, 2024.

The following table reflects the aggregate distributions declared for each applicable share type of the Company for the three months ended March 31, 2025:

	Series I		Series II		Total
	Distributions declared		Distributions declared		Distributions declared
A-I Shares:	$	262	$	438	$	700
E Shares:		1		845	$	846
F-I Shares:		295		1,050	$	1,345
F-S Shares:		0		0	$	1
P-I Shares:		0		2	$	2
P-S Shares:		0		1,010	$	1,010
T-I Shares:		358		258	$	616
T-S Shares:		281		492	$	773
Total Distributions Declared:	$	1,198	$	4,095	$	5,293

Share Repurchases

The Company offers a share repurchase plan pursuant to which, on a quarterly basis, shareholders may request that we repurchase all or any portion of their Shares. The Company may repurchase fewer Shares than have been requested in any particular quarter to be repurchased under the Company’s share repurchase plan, or none at all, in the Board’s discretion at any time. We expect that each Series will conduct quarterly Share repurchases (each, a "Share Repurchase") for up to 5.0% of the aggregate NAV of our outstanding Investor Shares and E Shares of each Series (measured across both Series) at a price based on the NAV per Share as of the last business day of the quarter prior to the commencement of a Share Repurchase.

Please refer to the shareholder transactions table above for Share Repurchases for the three months ended March 31, 2025. Share redemptions result in capital outflows from the Company, whereas Share exchanges involve the reinvestment of redemption proceeds from one Series of the Company to another. Both instances are captured in "Shares redeemed or exchanged" line within the Shareholder Transactions table above. There were no Shares redeemed or exchanged for the three months ended March 31, 2024.

29

8.COMMITMENTS AND CONTINGENCIES

In the normal course of business, the Company’s investment activities involve executions, settlement and financing of various transactions resulting in receivables from, and payables to, brokers, dealers and other counterparties. These activities may expose the Company to risk in the event that such parties are unable to fulfill contractual obligations. The Operating Manager does not anticipate any material losses from counterparties with whom it conducts business. Consistent with standard business practice, the Company enters into contracts that contain a variety of indemnifications, and may be engaged from time to time in various legal actions. The maximum exposure of the Company under these arrangements and activities is unknown. However, the Company expects the risk of material loss to be remote.

From time to time, the Operating Manager and its affiliates may commit to an investment on behalf of the entities it manages, including the Company. Certain terms of these investments are not finalized at the time of the commitment and each respective entity’s allocation may change prior to the date of funding. In this regard, the Company may have to fund additional commitments in the future that it is currently not obligated to but may be at a future point in time.

From time to time, the Company may be involved in various claims and legal actions arising in the ordinary course of business. As of March 31, 2025, the Company was not subject to any material litigation nor was the Company aware of any material litigation threatened against it.

As of March 31, 2025, Series I, Series II and the Company had unfunded commitments on Asset-Backed Finance Assets amounting to $13,756, $43,890, and $57,646, respectively, and €4,500, €1,074, and €3,426, respectively.

As of December 31, 2024, Series I, Series II and the Company had unfunded commitments on Asset-Backed Finance Assets amounting to $5,471, $13,347, and $18,818, respectively, and €2,597, €6,337, and €8,935, respectively.

9.INDEMNIFICATIONS

Under the Company’s Second Amended and Restated Limited Liability Company Agreement, dated June 28, 2024 (the “LLC Agreement”) and organizational documents, the members of the Board, the Operating Manager, Apollo, and their respective affiliates, directors, officers, representatives, agents and employees are indemnified against all liabilities unless these persons’ actions constitute actual fraud or willful misconduct. In the normal course of business, the Company enters into contracts that contain a variety of representations and that provide general indemnifications. The Company’s maximum liability exposure under these arrangements is unknown, as future claims that have not yet occurred may be made against the Company.

10.ADMINISTRATION FEES AND OTHER AGREEMENTS WITH AFFILIATES

Company Administration Fees

The Company has entered into an administration agreement with State Street Bank and Trust Company (the “Administrator”), pursuant to which the Administrator maintains the Company’s official books and records and provides accounting services and audit support. The Administrator receives customary fees from the Company for such services. The Administrator is also reimbursed by the Company for certain out of pocket expenses.

Transfer Agency Fees

SS&C GIDS, Inc. (formerly known as DST Systems, Inc.) serves as transfer, distribution and shareholder servicing agent for the Company and receives customary fees from the Company for such services.

Custody Fees and Expenses

State Street Bank and Trust Company serves as the Company’s custodian and receives customary fees from the Company for such services.

30

11.FINANCIAL HIGHLIGHTS

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

	For the Three Months Ended March 31, 2025
	Series I
	(in thousands)
	F-I Shares			F-S Shares			A-I Shares			E Shares			P-I Shares			P-S Shares			TI Shares			TS Shares
Per Share Data:
Net asset value at beginning of period	$	25.30		$	25.41		$	25.14		$	25.52		$	25.03		$	25.03		$	25.56		$	25.52
Proceeds from issuance of shares		-			-			-			-			-			-			-			-
Distributions declared(1)		(0.24	)		(0.28	)		(0.26	)		(0.36	)		(0.31	)		(0.31	)		(0.28	)		(0.24	)
Net investment income(2)		0.10			0.10			0.11			0.21			0.13			0.13			0.14			0.08
Net realized and unrealized gain/(loss)(3)		0.31			0.32			0.32			0.32			0.31			0.31			0.31			0.33
Net increase (decrease) in net assets resulting from operations		0.41			0.42			0.43			0.53			0.44			0.44			0.45			0.41
Net asset value at end of period	$	25.47		$	25.55		$	25.31		$	25.69		$	25.16		$	25.16		$	25.73		$	25.69
Shares outstanding at end of period	$	1,236,003		$	110		$	1,008,200		$	5,484		$	110		$	110		$	1,270,891		$	1,192,413
Weighted average shares outstanding		1,062,397			110			919,038			5,296			110			110			1,138,065			1,009,032
Ratio/Supplemental Data:
Net assets at end of period		31,485			3			25,521			141			3			3			32,705			30,627
Annualized ratio to average net assets(4)(5)
Total expenses before expense support and after performance fees		2.80	%		2.76	%		2.71	%		2.37	%		2.62	%		2.62	%		2.65	%		3.51	%
Total expenses after expense support and after performance fees		1.39	%		1.39	%		1.32	%		0.99	%		1.26	%		1.26	%		1.25	%		2.10	%
Total expenses after expense support and before performance fees		1.22	%		1.22	%		1.21	%		0.99	%		1.00	%		1.00	%		1.00	%		1.86	%
Net investment income(5)(6)		4.38	%		4.28	%		4.39	%		4.77	%		4.42	%		4.42	%		4.51	%		3.66	%
Total return(7)		1.64	%		1.64	%		1.71	%		2.03	%		1.78	%		1.78	%		1.78	%		1.57	%

The financial highlights exclude Series I and II class V Shares, which are non-economic and do not represent returns for investors in the economic share classes.

(1)The per share data for distributions was derived by using the actual shares outstanding at the date of the relevant transaction (refer to Note 7).

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

(3)The amount shown at this caption is the balancing amount derived from the other figures in the table. The amount shown at this caption for a share outstanding throughout the period may not agree with the change in the aggregate gains and losses in investments for the period because of the timing of sales of Company’s shares in relation to fluctuating market value for the portfolio.

31

(4)Actual results may not be indicative of future results. Additionally, an individual shareholder's ratio may vary from the ratios presented for a share class as a whole. For the applicable period, operating expenses are annualized except for organizational expenses, management fees and performance fees.

(5)The ratios were derived using the simple average net assets during the applicable period.

(6)For the applicable period, interest income and operating expenses are annualized except for organizational expenses, management fees and performance fees.

(7)The total return is calculated for each share class as the change in the net asset value for such share class during the period plus any distributions per share declared in the period, and assumes any distributions are reinvested in accordance with our distribution reinvestment plan. Amounts are not annualized and are not representative of total return as calculated for purposes of the Performance Fees as described in Note 6. The Company, Series I and Series II’s performance changes over time and currently may be different than that shown above. Past performance is no guarantee of future results. Investment performance is presented without regard to sales load that may be incurred by Shareholders in the purchase of the Company, Series I and Series II’s shares.

The financial highlights exclude Series I and II class V Shares, which are non-economic and do not represent returns for investors in the economic share classes.

	For the Three Months Ended March 31, 2025
	Series II
	(in thousands)
	F-I Shares			F-S Shares			A-I Shares			E Shares			P-I Shares			P-S Shares			TI Shares			TS Shares
Per Share Data:
Net asset value at beginning of period	$	25.32		$	25.44		$	25.20		$	24.99		$	25.47		$	25.48		$	25.53		$	25.49
Proceeds from issuance of shares		-			-			-			-			-			-			-			-
Distributions declared(1)		(0.25	)		(0.30	)		(0.26	)		(0.39	)		(0.15	)		(0.29	)		(0.24	)		(0.21	)
Net investment income(2)		0.26			0.25			0.28			0.34			0.41			0.29			0.32			0.27
Net realized and unrealized gain/(loss)(3)		0.30			0.30			0.29			0.31			0.19			0.31			0.28			0.27
Net increase (decrease) in net assets resulting from operations		0.56			0.55			0.57			0.65			0.60			0.60			0.60			0.54
Net asset value at end of period	$	25.63		$	25.69		$	25.51		$	25.25		$	25.92		$	25.79		$	25.89		$	25.82
Shares outstanding at end of period	$	4,157,468		$	110		$	1,656,674		$	2,163,202		$	12,865		$	3,517,723		$	1,060,144		$	2,358,660
Weighted average shares outstanding		3,521,009			110			1,389,571			2,158,880			5,669			3,041,501			773,170			1,592,039
Ratio/Supplemental Data:
Net assets at end of period		106,543			3			42,257			54,616			334			90,732			27,443			60,911
Annualized ratio to average net assets(4)(5)
Total expenses before expense support and after performance fees		2.66	%		2.60	%		2.59	%		2.21	%		2.85	%		2.52	%		2.58	%		3.45	%
Total expenses after expense support and after performance fees		1.24	%		1.23	%		1.17	%		0.84	%		1.10	%		1.10	%		1.10	%		1.94	%
Total expenses after expense support and before performance fees		1.07	%		1.06	%		1.05	%		0.84	%		0.91	%		0.85	%		0.86	%		1.71	%
Net investment income(5)(6)		5.20	%		5.05	%		5.30	%		5.44	%		6.52	%		5.31	%		5.55	%		4.82	%
Total return(7)		2.20	%		2.20	%		2.27	%		2.60	%		2.34	%		2.34	%		2.34	%		2.12	%

(1)The per share data for distributions was derived by using the actual shares outstanding at the date of the relevant transaction (refer to Note 7).

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

(3)The amount shown at this caption is the balancing amount derived from the other figures in the table. The amount shown at this caption for a share outstanding throughout the period may not agree with the change in the aggregate gains and losses in investments for the period because of the timing of sales of Company’s shares in relation to fluctuating market value for the portfolio.

(4)Actual results may not be indicative of future results. Additionally, an individual shareholder's ratio may vary from the ratios presented for a share class as a whole. For the applicable period, operating expenses are annualized except for organizational expenses, management fees and performance fees.

32

(5)The ratios were derived using the simple average net assets during the applicable period.

(6)For the applicable period, interest income and operating expenses are annualized except for organizational expenses, management fees and performance fees.

(7)The total return is calculated for each share class as the change in the net asset value for such share class during the period plus any distributions per share declared in the period, and assumes any distributions are reinvested in accordance with our distribution reinvestment plan. Amounts are not annualized and are not representative of total return as calculated for purposes of the Performance Fees as described in Note 6. The Company, Series I and Series II’s performance changes over time and currently may be different than that shown above. Past performance is no guarantee of future results. Investment performance is presented without regard to sales load that may be incurred by Shareholders in the purchase of the Company, Series I and Series II’s shares.

12.SEGMENT REPORTING

Series I, Series II and the Company operate as one operating segment and one reporting segment, investment management. Series I, Series II and the Company’s chief operating decision maker (“CODM”) is the President, who reviews financial information including segment expenses presented on a consolidated basis. Series I, Series II and the Company generate revenues from interest income, net realized gains or losses and net change in unrealized appreciation or depreciation of Asset Backed Finance Assets. The CODM uses net increase (decrease) in net assets resulting from operations within the Consolidated Statements of Operations to assess financial performance and make key strategic decisions, such as identifying attractive Asset Backed Finance Assets to invest in. Segment expenses are disclosed in the Consolidated Statements of Operations and segment assets are disclosed in the Consolidated Statement of Assets and Liabilities.

13.SUBSEQUENT EVENTS

Management has evaluated subsequent events and determined to disclose the following subsequent events and transactions.

April Financial Update

As of April 1, 2025, the Company issued and sold the following unregistered shares of the Company to third party investors for cash:

	Series I				Series II
Type	Number of Shares Sold		Aggregate Consideration		Number of Shares Sold		Aggregate Consideration
A-I Shares		32,591	$	825		211,705	$	5,400
F-I Shares		322,569		8,217		416,242		10,667
P-S Shares*		165,332		4,160		649,988		16,765
E Shares		-		-		99		3
T-I Shares		440,086		11,325		328,559		8,505
T-S Shares		225,230		5,785		498,292		12,868
I Shares		-		-		368		9

* The above table reflects adjustments to the number of Series I P-S Shares and Series II P-S Shares sold and the corresponding aggregate consideration from the amounts reported on the Company’s Current Report on Form 8-K filed with the SEC on April 28, 2025.

33

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

The following discussion should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere in this Quarterly Report on Form 10-Q and the Annual Report on Form 10-K for the fiscal year ended December 31, 2024 (the "Annual Report"). In addition to historical data, this discussion contains forward-looking statements about our business, operations and financial performance based on current expectations that involve risks, uncertainties and assumptions. Our actual results may differ materially from those in this discussion as a result of various factors, including but not limited to those discussed in “Item 1A. Risk Factors” in our Annual Report.

Overview

Apollo Asset Backed Credit Company LLC (“the Company”) was formed as a Delaware limited liability company on September 22, 2023. The Company commenced operations on May 3, 2024 and was formed to acquire, control and manage large, diversified pools of hard assets and/or contracted cash flows, further enhanced by platform equity investments (“Asset-Backed Finance Assets”) globally. The Company formed separate Series pursuant to Sections 18-215(c) and 18-218(c)(1) of the Delaware Limited Liability Company Act (as amended from time to time, the “LLC Act”), and although the IRS has only issued proposed regulations relating to series entities, each Series is intended to be treated as a separate entity for U.S. federal income tax purposes. Although the Series are separate legal entities, they are expected to invest, directly or indirectly, in the same Asset-Backed Finance Assets on a pro rata basis, with equal voting rights with respect thereto. While it is the Company’s intention that the Series will generally hold pro rata economic interests in each Asset-Backed Finance Asset, such economic interests may not be pro rata in all instances. The Company expects that deviations from this pro rata holding intention would be a result of cash flows into the Series and different tax obligations between the Series. The Series will conduct the business of the Company jointly and although they have the ability and intention to contract in their own names, they expect to do so jointly and in coordination with one another. Each Series is overseen by the Company’s Board of Directors (the “Board”) and managed by Apollo Manager, LLC (the “Operating Manager”). As a Delaware limited liability company with two different series, to the extent the records maintained for a Series account for the assets associated with a Series separately from the assets of the Company or any other Series, the debts, liabilities, obligations and expenses incurred, contracted for or otherwise existing with respect to such Series are segregated and enforceable only against the assets of such Series and not the assets of the Company generally or of any other Series, as provided under Delaware law. Each of Series I and Series II is intended to be treated as a separate entity for U.S. federal income tax purposes. Series I has elected to be treated as a corporation for U.S. federal income tax purposes and Series II is intended to be treated as a partnership for U.S. federal income tax purposes. The state tax treatment of a limited liability company, and of different series in a series limited liability company, depends on the laws of each state. Although there is no direct authority on point, we generally expect that the vast majority of states will follow the U.S. federal tax treatment. However, it is possible that a state may classify Series I and/or Series II differently than the IRS does for U.S. federal income tax purposes. The state tax treatment of a series limited liability company depends on the laws of each state, and it is possible that a particular state may treat Series I and Series II as a single entity for state tax purposes or may treat Series I or Series II as separate entities but classified differently than the IRS does for U.S. federal income tax purposes.

Consistent with Apollo’s broader approach to investing, the Company pursues a disciplined, value-oriented approach to building a portfolio of Asset-Backed Finance Assets. The Company deploys capital across a spectrum of Asset-Backed Finance Assets to maximize relative value and generate attractive risk-adjusted rates of return in all market environments. None of Apollo’s results can be attributed to the Company and there is no guarantee of similar results for the Company.

The Company employs an acquisition approach centered around Asset-Backed Finance Assets across five key pillars: (1) consumer finance, (2) residential mortgage loans, (3) commercial real estate, (4) financial assets and (5) hard assets. We believe we can focus on where the best risk-adjusted opportunities lie at any given point in time and consistently execute on compelling opportunities at attractive valuations.

We fund, finance and structure Asset-Backed Finance Assets across our five key pillars. We rely on Apollo Asset Management, Inc.’s (together with its subsidiaries, “Apollo”) asset-backed finance platform to source and manage these Asset-Backed Finance Assets. Our executive officers, with the assistance of our Operating Manager, are responsible for making capital allocation decisions proposed by the Operating Manager and overseeing the management of the Company.

We are conducting a continuous private offering of our shares on a monthly basis to (i) accredited investors (as defined in Regulation D under the Securities Act of 1933, as amended (the “Securities Act”)) and (ii) in the case of shares sold outside the United States, to persons that are not “U.S. persons” (as defined in Regulation S under the Securities Act) in reliance on exemptions from the registration requirements of the Securities Act (the “Private Offering”). We currently offer ten types of Investor Shares in Series I and eleven types of Investor Shares in Series II. For Series I, these are: S Shares, I Shares, T-S Shares, T-I Shares, P-S Shares, P-I Shares, F-S Shares, F-I Shares, A-I Shares and A-II Shares (collectively, the “Series I Investor Shares”). For Series II, there are: S Shares, I Shares, T-S Shares, T-I Shares, P-S Shares, P-I Shares, F-S Shares, F-I Shares, BD Shares, A-I Shares and A-II Shares (collectively,

34

the “Series II Investor Shares” and, together with the Series I Investor Shares, (the “Investor Shares”)). We may offer additional types of Investor Shares in the future. The share types have different upfront selling commissions and ongoing distribution and shareholder servicing fees.

Basis of Presentation

Our financial statements are prepared in accordance with U.S. generally accepted accounting principles, which requires the use of estimates, assumptions and the exercise of subjective judgment as to future uncertainties. Our financial statements are prepared using the accounting and reporting guidance in Accounting Standards Codification Topic 946, Financial Services-Investment Companies (“ASC Topic 946”).

Results of Operations

We are dependent upon the proceeds from our continuous Private Offering in order to conduct our business. We intend to continue to acquire Asset-Backed Finance Assets with the capital received from our continuous Private Offering and any indebtedness that we may incur in connection with such activities.

Given the lack of operations for the three months ended March 31, 2024, we do not believe a comparative discussion and analysis involving results from such period to be materially relevant to an assessment of the financial condition of the Company or the results of operations for the three months ended March 31, 2025. A discussion of the results of operations for three months ended March 31, 2025 is as follows:

Revenues

We generate revenues primarily from the management of our Asset-Backed Finance Assets held through our subsidiaries and to a lesser extent strategic opportunities in Asset-Backed Finance Assets, which may consist of interest income, net realized gains or losses and net change in unrealized appreciation or depreciation of Asset-Backed Finance Assets.

For the three months ended March 31, 2025, Series I, Series II and the Company generated revenues of $2,878, $8,648, and $11,526, respectively, which includes interest income of $1,417, $4,392 and $5,809, respectively, dividend income of $251, $757, $1,008, respectively, $1,318, $3,862 and $5,180 of net unrealized depreciation, respectively, and $(108), $(363), $(471) of net realized gains, respectively, on Asset-Backed Finance Assets and derivatives over the period.

Expenses

The below description of expenses applies with respect to each Series and is the same for each Series unless otherwise indicated.

Management Fee

Pursuant to the second amended and restated operating agreement entered into with the Operating Manager on October 25, 2024 (“Operating Agreement”), the Operating Manager is entitled to receive a management fee (“Management Fee”). The Management Fee is payable monthly in arrears in an amount equal to (i) 1.00% per annum of the month-end NAV attributable to S Shares and I Shares, (ii) 0.85% per annum of the month-end NAV attributable to the Founder Shares, (iii) 1.00% per annum of the month-end NAV attributable to the T-S Shares and T-I Shares commencing November 1, 2025, (iv) 1.00% per annum of the month-end NAV attributable to the P-S Shares and P-I Shares commencing November 1, 2025, (v) 1.00% per annum of the month-end NAV attributable to the BD Shares commencing November 1, 2025, (vi) 0.80% per annum of the month-end NAV attributable to the A-I Shares from inception through December 31, 2027 and 0.85% per annum of the month-end NAV attributable to the A-I Shares thereafter and (vii) 0.75% per annum of the month-end NAV attributable to the A-II Shares; provided, that this Management Fee will be reduced by any applicable Special Fees; provided, however, that this Management Fee will not be reduced for any Other Fees. In calculating the Management Fee, we will use our NAV before giving effect to accruals for the Management Fee, Performance Fee, combined annual distribution fee and shareholder servicing fee or distributions payable on our Shares. We do not pay the Operating Manager a Management Fee on the Apollo Shares, and as a result, it is an expense specific only to Investor Shares at the rates specified herein, which will result in the dilution of Investor Shares in proportion to the fees charged to different types of Investor Shares and will result in differences in NAV among the types of Shares. For the three months ended March 31, 2025, the Operating Manager earned Management Fees of $105, $264, and $369 for Series I, Series II, and the Company, respectively. For the three months ended March 31, 2025, the Operating Manager earned Management Fees of $105, $264, and $369 for Series I, Series II, and the Company, respectively.

35

Selling Commissions and Ongoing Distribution and Servicing Fees

Apollo Global Securities, LLC (the “Dealer Manager” or “AGS”) is entitled to receive selling commissions of up to 3.0%, and dealer manager fees of up to 0.5%, of the transaction price of each S Share, F-S Share, T-S Share and P-S Share. Any participating broker-dealers are compensated from such amounts by reallowance from the Dealer Manager; provided that the sum of such reallowed amounts and the selling commissions do not exceed 3.5% of the transaction price. The Dealer Manager will receive a combined annual distribution fee and shareholder servicing fee of 0.85% per annum of the aggregate NAV of the Company’s outstanding S Shares, T-S Shares and F-S Shares and 0.25% per annum of the aggregate NAV of the Company’s outstanding P-S Shares. There will not be a combined annual distribution fee and shareholder servicing fee, upfront selling commission or dealer manager fee with respect to the Anchor Shares, I Shares, P-I Shares, F-I Shares or BD Shares, which will result in differences in NAV from the types of Shares that do bear such fees. The Dealer Manager anticipates that all or a portion of selling commissions and dealer manager fees will be reallowed to participating broker-dealers.

Apollo Shares will not incur any upfront selling costs or ongoing servicing costs.

For the three months ended March 31, 2025, Series I, Series II and the Company incurred annual distribution fees and shareholder servicing fees of $55, $86 and $141, respectively.

Special Fees

100% of any net consulting (including management consulting) or monitoring fees (including any early termination fee or acceleration of any such management consulting fee on a one-time basis that is approved by the Board), break-up fees (including, if applicable, the portion thereof described in the Annual Report under “Item 1A. Risk Factors—Additional Risks Related to the Operation of the Company Generally—Our business may be affected by offering Co-Investments or opportunities to provide debt financing to any person”), directors’ fees, closing fees and merger and acquisition transaction advisory services fees related to the negotiation of the structuring of an Asset-Backed Finance Asset (other than debt investments or investments with respect to which Apollo does not exercise direct control with respect to the decision to engage the services giving rise to the relevant fees, costs and expenses) and similar fees (including bridge financing fees), whether in cash or in kind, including options, warrants and other non-cash consideration paid to the Operating Manager or any of its affiliates or any employees of the foregoing in connection with actual or contemplated acquisitions or investments (and allocable to the Company) (collectively, “Special Fees”) that are allocable to those shareholders who bear Management Fees, will be applied to reduce the Management Fees paid by such Management Fee-bearing shareholders. As such, the portion of such Special Fees attributable to Apollo’s investment or to the investments of shareholders that do not pay Management Fees will be retained by Apollo. In practice, the only fees that are expected to be accrued and would be paid and treated as Special Fees are mergers and acquisition transaction fees payable in connection with an acquisition and management consulting fees payable thereafter.

For the three months ended March 31, 2025 there were no Special Fees allocable to the Company that were received by an affiliate of the Operating Manager.

Performance Fee

So long as the Operating Agreement has not been terminated, the Operating Manager is entitled to receive a Performance Fee equal to (i) 10.0% of the Total Return (as defined below) with respect to S Shares, I Shares, P-S Shares, P-I Shares, T-S Shares, or T-I Shares (ii) 7.5% of the Total Return with respect to F-S Shares or F-I Shares, (iii) 5.0% of the Total Return from inception through December 31, 2027 and 7.5% thereafter with respect to A-I Shares and (iv) 5.0% of the Total Return with respect to A-II Shares, in each case, subject to a 5.0% Hurdle Amount and a High Water Mark with respect to such type of Shares, with a Catch-Up (each term as defined below) (the “Performance Fee”). Such fee will be paid annually and accrue monthly. The Performance Fee is not paid on E Shares and V Shares of Series I and Series II (collectively, the “Apollo Shares”), and as a result, it is an expense specific only to Investor Shares at the rates specified herein, which will result in the dilution of Investor Shares in proportion to the fees charged to different types of Investor Shares and will result in differences in NAV among the types of Shares.

Specifically, the Operating Manager will be entitled to receive a Performance Fee in an amount equal to:

•First, if the Total Return with respect to S Shares, I Shares, T-S Shares, T-I Shares, P-S Shares, P-I Shares, F-S Shares, F-I Shares, BD Shares, A-I Shares and A-II Shares for the applicable period exceeds the sum, with respect to such relevant type of Shares, of (i) the Hurdle Amount for that period and (ii) the Loss Carryforward Amount (as defined below) (any such excess, “Excess Profits”), 100% of such Excess Profits until the total amount allocated to the Operating Manager with respect to such type of Shares equals 10.0% (with respect to S Shares, I Shares, T-S Shares, T-I Shares, P-S Shares, P-I Shares or BD Shares), 7.5% (with respect to F-S Shares or F-I Shares), 5.0% from inception through December 31, 2027 and 7.5% thereafter (with respect to A-I Shares) and 5.0% (with respect

36

to A-II Shares) of the sum of (x) the Hurdle Amount with respect to such type of Shares for that period and (y) any amount allocated to the Operating Manager with respect to such type of Shares pursuant to this clause (this is commonly referred to as a “Catch-Up”); and

•Second, to the extent there are remaining Excess Profits (i) with respect to S Shares, I Shares, T-S Shares, T-I Shares, P-S Shares, P-I Shares or BD Shares, 10.0% of such remaining Excess Profits, (ii) with respect to F-S Shares or F-I Shares, 7.5% of such remaining Excess Profits, (iii) 5.0% from inception through December 31, 2027 and 7.5% thereafter with respect of A-I Shares and (iv) 5.0% with respect to A-II Shares.

“Total Return” with respect to any Shares for any period since the end of the prior calendar year shall equal the sum of:

(i)all distributions accrued or paid (without duplication) on such Shares plus

(ii)the change in aggregate NAV of such Shares since the beginning of the year, before giving effect to (w) applicable taxes for the year, (x) changes resulting solely from the proceeds of issuances of additional Shares, (y) any fee/accrual to the Performance Fee and (z) applicable combined annual distribution fee and shareholder servicing fee expenses (including any payments made to us for payment of such expenses) allocable to such Shares.

For the avoidance of doubt, the calculation of Total Return will (i) include any appreciation or depreciation in the NAV of any relevant Shares issued during the then-current calendar year but (ii) exclude the proceeds from the initial issuance of such Shares.

“Hurdle Amount” with respect to any Shares means, for any period during a calendar year, that amount that results in a 5.0% annualized internal rate of return on the NAV of such Shares outstanding at the beginning of the then-current calendar year and such Shares issued since the beginning of the then-current calendar year, taking into account the timing and amount of all distributions accrued or paid (without duplication) on all such Shares and all issuances of any such Shares over the period and calculated in accordance with recognized industry practices. The ending NAV of such Shares used in calculating the internal rate of return will be calculated before giving effect to any fee/accrual to the Performance Fee and applicable combined annual distribution fee and shareholder servicing fee expenses and applicable taxes; provided that the calculation of the Hurdle Amount for any period will exclude any such Shares repurchased during such period, which Shares will be subject to the Performance Fee upon repurchase.

“Loss Carryforward Amount” with respect to any Shares shall initially equal zero and shall cumulatively increase by the absolute value of any negative annual Total Return with respect to such Shares and decrease by any positive annual Total Return with respect to such Shares; provided that each Loss Carryforward Amount shall at no time be less than zero; provided, further, that the calculation of each Loss Carryforward Amount will exclude the Total Return related to any relevant Shares repurchased during such year, which Shares will be subject to the Performance Fee upon repurchase. The effect of the Loss Carryforward Amount is that the recoupment of past annual Total Return losses will offset the positive annual Total Return for purposes of the calculation of the Operating Manager’s Performance Fee. This is referred to as a “High Water Mark.”

For the three months ended March 31, 2025, the Operating Manager accrued Performance Fees of $207, $536, and $743 for Series I, Series II, and the Company, respectively.

Other Fees

From time to time, the Operating Manager or its affiliates (including Atlas Securitized Products, other service providers affiliated with Apollo and other affiliates and portfolio companies of Apollo, Athene and other Apollo Clients (collectively, “Affiliated Service Providers”)) provide services to certain persons or entities, including the Company and the Series, potential and existing Asset-Backed Finance Assets (including with respect to the Company’s acquisitions thereof). For example, an insurance company owned by an Apollo Client and/or alternative investment vehicles, could provide insurance products and services to the Company. Fees are retained by, and for the benefit of, the Operating Manager and/or such affiliates and Affiliated Service Providers, and are in most instances not applied to reduce the Management Fee.

For the avoidance of doubt, an Asset-Backed Finance Asset may, on such terms as such Asset-Backed Finance Asset determines to be in its best interest, provide services to another Asset-Backed Finance Asset or Apollo Client (or receive services from another Asset-Backed Finance Asset or Apollo Client), and may pay or receive related compensation, without the approval of the Board or any investor of the Company.

“Other Fees” means:

37

(i)fees, costs and expenses that comprise or constitute Organizational and Offering Expenses or Operating Expenses (defined below);

(ii)salary, fees, expenses or other compensation of any nature paid by an Asset-Backed Finance Asset to any individual (or to the Operating Manager or any of its affiliates with respect to such individual) who acts as an officer of, or in an active management role at, such Asset-Backed Finance Asset (including industry executives, advisors, consultants (including operating consultants and sourcing consultants)), operating executives, subject matter experts or other persons acting in a similar capacity engaged or employed by Apollo;

(iii)without limiting the foregoing items (i) and (ii), fees, costs or expenses paid to or in respect of Apollo or any industry executives, advisors, consultants (including operating consultants and sourcing consultants), operating executives, subject matter experts or other persons acting in a similar capacity who provide services to the Company or its Asset-Backed Finance Assets (including allocable overhead or other amounts or compensation of Apollo, including all costs and expenses on account of compensation and benefits of its employees);

(iv)payments, fees, costs, expenses and other liabilities, allocable overhead or other amounts or compensation (such as arranger, brokerage, placement, syndication, solicitation, underwriting, agency, origination, sourcing, group purchasing, structuring, collateral management, special purpose vehicle (including any special purpose vehicle of an Asset-Backed Finance Asset), capital markets syndication and advisory fees (including underwriting and debt advisory fees) or subsidiary management or administration, operation, asset service, advisory, commitment, facility, float, insurance or other fees, discounts, retainers, spreads, commissions and concessions or other fees associated with the effectuation of any securities or financing transactions, but not merger and acquisition transaction advisory services fees related to the negotiation of the acquisition of an Asset-Backed Finance Asset) earned by or paid (whether in cash or in kind) to an Affiliated Service Provider, or another person with respect to services rendered by such Affiliated Service Provider or other person; provided that if such Affiliated Service Provider is engaged in the relevant activity or service on a for-profit basis, as determined by the Operating Manager in good faith, then, unless approved by the Board, the applicable fees paid to it for such services will be on terms as determined by the Operating Manager which the Operating Manager determines are not materially less favorable to the Company or the applicable Asset-Backed Finance Asset than the fees that could be paid to a third party with commensurate skill, expertise or experience (to the extent applicable), in each case, as determined by the Operating Manager in good faith;

(v)amounts earned by or for the account of any Apollo Client (directly or indirectly through an expense offset mechanism);

(vi)fees, costs and expenses for any and all services whatsoever (including merger and acquisition transaction advisory services fees related to the negotiation of the structuring of an investment) paid or otherwise borne by any Asset-Backed Finance Asset or issuer of any securities or other financial instruments that constitute debt opportunities or opportunities with respect to which the Operating Manager does not exercise control with respect to the decision to engage the services giving rise to such fees, costs and expenses;

(vii)fees, costs and expenses or other amounts or compensation earned by any person or otherwise borne with respect to Asset-Backed Finance Assets or transactions that are otherwise consented to or approved by a committee of the Board’s independent directors; it being understood that in connection with obtaining such consent or approval, the Operating Manager will furnish or make available to the Board all material information, then actually known and available to the Operating Manager, that the Operating Manager determines in good faith is reasonably necessary for the Board to provide such consent or approval on a reasonably informed basis;

(viii)any fees, costs or expenses paid to any Affiliated Service Provider, including where such fees, costs or expenses are structured as a performance fee;

(ix)fees, costs and expenses or other amounts or compensation (including management fees, operating expenses and performance fees) earned by any person or otherwise borne with respect to Asset-Backed Finance Assets managed by the Operating Manager or any of its affiliates that are acquired by the Company in the secondary market; and

(x)any fees, costs or expenses determined by the Operating Manager in good faith to be similar in nature to any of the foregoing.

38

Organizational and Offering Expenses

The Company and the Series incurred and may continue to incur organizational and offering expenses in connection with the formation and organization of the Company and the Series, and the offering of shares to investors, including legal, accounting, printing, mailing and filing fees and expenses, taxes, due diligence expenses of participating broker-dealers supported by detailed and itemized invoices, costs in connection with preparing sales materials, design, website and electronic database expenses, fees and expenses of our escrow agent and transfer agent, fees to attend retail seminars sponsored by participating broker-dealers and reimbursements for customary travel, lodging and meals and other similar fees, costs and expenses but excluding upfront selling commissions, dealer manager fees and the combined annual distribution fees and shareholder servicing fees (collectively, the “Organizational and Offering Expenses”).

Series I, Series II and the Company incurred organizational expense of $-, $- and $-, respectively, for the three months ended March 31, 2025.

Series I, Series II and the Company amortized offering expenses of $40, $120 and $160, respectively, for the three months ended March 31, 2025. The remaining amounts are deferred and reflected on the Consolidated Statements of Assets and Liabilities in the consolidated financial statements of the Company.

Operating Expenses

Each Series pays or otherwise bears its proportionate portion of the operating expenses. Operating expenses includes payments, fees, costs and expenses and other liabilities and obligations resulting from, related to, associated with, arising from or incurred in connection with the Company’s operations (collectively, the “Operating Expenses”). For all purposes of the definition of “Operating Expenses,” references therein to payments, fees, costs, expenses and other liabilities related to, associated with, arising from or incurred in connection with, an Asset-Backed Finance Asset includes all payments, fees, costs, expenses and other liabilities related to, associated with, arising from or incurred in connection with, potential or unconsummated Asset-Backed Finance Assets. Each Series will also bear any other fees, costs and expenses and other liabilities that arise in connection with an unconsummated Asset-Backed Finance Asset but that generally would not arise in connection with a consummated Asset-Backed Finance Asset (such as reverse break-up fees).

The Operating Manager and its affiliates are entitled to reimbursement from each Series, in its proportionate share, for any Operating Expenses or Organizational and Offering Expenses paid or incurred by them on behalf of, or in relation to, such Series.

If any Operating Expenses are incurred for the account or for the benefit of each Series and one or more other Apollo Clients, the Operating Manager will allocate such Operating Expenses among such Series and each such other Apollo Client in proportion to the size of the investment made by each in the activity or entity to which such Operating Expenses relate, to the extent applicable, or in such other manner as the Operating Manager in good faith determines is fair and reasonable.

Series I, Series II and the Company incurred Operating Expenses of $531, $1,566 and $2,097, respectively, for the three months ended March 31, 2025. These expenses relate to general and administration expenses and director fees.

Company Expense Support and Conditional Reimbursement of the Operating Manager

The Operating Manager may elect to pay certain of our expenses, including certain Organizational and Offering Expenses on our behalf (each, an “Expense Support”).

Following any calendar month in which the Specified Expenses are below 0.75% of the Company’s net assets on an annualized basis, the Company shall reimburse the Operating Manager, fully or partially, for the Expense Supports, but only if and to the extent that Specified Expenses plus any “Reimbursement Payments” (as defined below) do not exceed 0.75% of the Company’s net assets at the end of each calendar month on an annualized basis, until such time as all Expense Supports made by the Operating Manager to the Company within three years prior to the last business day of such calendar month have been reimbursed. Any payments required to be made by the Company in the prior sentence shall be referred to herein as a “Reimbursement Payment.”

39

“Specified Expenses” is defined to include all expenses incurred in the business of the Company with the exception of (i) the Management Fee, (ii) the Performance Fee, (iii) the combined annual distribution fees and shareholder servicing fees, (iv) the dealer manager fees (including selling commissions), (v) expenses related to any Asset-Backed Finance Asset, (vi) interest expenses, commitment fees, or other expenses related to any leverage incurred by the Company, (vii) taxes, (viii) certain insurance costs, (ix) Organizational and Offering Expenses, (x) certain non-routine items (as determined in the sole discretion of the Operating Manager) and (xi) extraordinary expenses (as determined in the sole discretion of the Operating Manager).

For the three months ended March 31, 2025, the Operating Manager elected to provide Expense Support of $(372), $(1,136) and $(1,508) for expenses incurred by Series I, Series II and the Company, respectively.

Hedging

The Company and/or its operating subsidiaries may employ hedging in support of financing techniques or that is designed to reduce the risks of adverse movements in interest rates, securities prices, commodities prices and currency exchange rates, as well as other risks. While such transactions may reduce certain risks, such transactions themselves may entail certain other risks, including counterparty default, convergence and other related risks. Thus, while the Company and/or its operating subsidiaries may benefit from the use of these hedging mechanisms, unanticipated changes in interest rates, securities prices, commodities prices or currency exchange rates or other events related to hedging activities could result in a poorer overall performance for the Company and/or its operating subsidiaries than if it or its operating subsidiaries had not entered into such hedging transactions.

The Company uses SOFR futures and interest rate swaps to mitigate interest rate risk associated with the Company’s fixed rate debt. The Company uses foreign currency forward contracts to hedge against foreign currency exchange rate risk on its non-U.S. dollar denominated securities. The Company uses credit default swaps to hedge against the risk of counterparty default. See “Item 1. Consolidated Financial Statements – Notes to Consolidated Financial Statements – Note 2. Significant Accounting Policies”, “Item 1. Consolidated Financial Statements – Notes to Consolidated Financial Statements – Note 4. Derivative Instruments” and our consolidated condensed schedule of investments for additional disclosure regarding our accounting for derivative instruments.

As of March 31, 2025, Series I, Series II and the Company had derivative assets, at fair value of $11,039, $35,221 and $46,260, respectively, and derivative liabilities, at fair value of $1,148, $3,662 and $4,810, respectively, reflected on the Consolidated Statements of Assets and Liabilities. For the three months ended March 31, 2025, Series I, Series II and the Company generated net realized gain (loss) on derivatives of $(207), $(680) and $(887), respectively, and net change in unrealized gain (loss) on derivatives of $(1,020), $(3,058) and $(4,078), respectively, reflected on the Consolidated Statements of Operations.

Liquidity and Capital Resources

A subsidiary of Apollo has made initial capital contributions of $1,000 in cash, in exchange for 40 Series I V Shares and $1,000 in cash, in exchange for 40 Series II V Shares. On May 3, 2024, a subsidiary of Apollo, for $50,000,000 in cash, purchased 2,000,000 E Shares in Series II. For the three months ended March 31, 2025, the Company issued shares for an aggregate consideration of $47,467, $183,662, and $231,129 for Series I, Series II, and the Company, respectively. The Company may issue additional Series I and Series II V Shares to Apollo in exchange for one or more capital contributions to facilitate the acquisition of the Company’s initial assets. Apollo currently holds all of the Company’s outstanding Series I and Series II V Shares. The V Shares may be transferred to an Apollo affiliate or Apollo Client. If an Apollo affiliate or Apollo Client become the holder of a majority of the V Shares, that entity would have majority control over the Company, including the right to vote for the appointment of the Company’s directors. While the LLC Agreement permits transfer of the V Shares to a third party, the Company does not currently anticipate that any such transfer would take place. In the event of such a transfer in the future however, if Apollo or its affiliates cease to own a majority of V Shares, any expected benefits derived by the Company and Shareholders from such involvement by Apollo, including access to personnel and other resources, could be lost or otherwise affected.

We expect to generate cash primarily from (i) the net proceeds of our continuous Private Offering, (ii) cash flows from our operations, (iii) any financing arrangements we may enter into in the future and (iv) any future offerings of our equity or debt securities. We believe that cash provided by such means will be sufficient to satisfy our anticipated cash requirements for the next twelve months and foreseeable future.

Our primary use of cash is for (i) acquisition of asset-backed finance assets, (ii) the cost of operations (including the Management Fee and Performance Fee), (iii) debt service of any borrowings, (iv) periodic repurchases, including under the Repurchase Plan (as described herein) and (v) cash distributions (if any) to the holders of our Shares to the extent declared by the Board.

40

The minimum initial purchase amount is $2,500 for S Shares, I Shares, P-S Shares, P-I Shares, T-S Shares, T-I Shares, BD Shares, F-S Shares, F-I Shares, A-I Shares and A-II Shares. The minimum subsequent purchase amount is $500 for each type of Shares, except for additional purchases pursuant to the distribution reinvestment plan (“DRIP”), which are not subject to a minimum purchase amount. The minimum purchase amount for each type of Shares can be modified or waived in the sole discretion of the Company or the Dealer Manager, including for certain financial firms that submit orders on behalf of their customers, our officers and directors and certain employees of Apollo, including its affiliates, and vehicles controlled by such employees and their extended family members. The Company and the Dealer Manager each reserves the right to designate and re-designate the T Share Intermediary, P Share Intermediary, Founder Intermediary or Anchor Intermediary status of financial intermediaries in its sole discretion (as described in further detail in our Annual Report on Form 10-K).

Share Repurchases

For the three months ended March 31, 2025, the Company repurchased the following Shares:

	Series I						Series II						Total
	Shares			Consideration Amount			Shares			Consideration Amount			Shares			Consideration Amount
A-I Shares:
Redemption of shares		-			-			(19,818	)		(499	)		(19,818	)		(499	)
E Shares:
Redemption of shares		(1,359	)		(35.00	)		-			-			(1,359	)		(35	)
F-I Shares:
Redemption of shares		(133,650	)		(3,385	)		-			-			(133,650	)		(3,385	)
F-S Shares:
Redemption of shares		-			-			-			-			-			-
P-I Shares:
Redemption of shares		-			-			-			-			-			-
P-S Shares:
Redemption of shares		-			-			-			-			-			-
T-I Shares:
Redemption of shares		(7,828	)		(200	)		(1,943	)		(50	)		(9,771	)		(250	)
T-S Shares:
Redemption of shares		(200,042	)		(5,114	)		(985	)		(25	)		(201,027	)		(5,139	)
V Shares:
Redemption of shares		-			-			-			-			-			-
Total Redemption of Shares		(342,879	)		(8,734	)		(22,746	)		(574	)		(365,625	)		(9,308	)

We expect that each Series will continue to conduct quarterly Share repurchases (each, a “Share Repurchase”) for up to 5.0% of the aggregate NAV of our outstanding Investor Shares and E Shares of each Series (measured collectively across both Series) at a price based on the NAV per Share as of the last business day of the quarter prior to the commencement of a Share Repurchase (the “Repurchase Plan”). The Company expects to make the Share Repurchases beginning with the second full quarter after the initial raising of third-party capital. Due to tax considerations and other factors, the NAV between each Series will differ and, because of differential fees and other factors, the NAV between Share types will differ, but all NAV calculations are expected to be based on the joint underlying economic interests of both Series in the assets underlying its Asset-Backed Finance Assets.

Distributions

On March 31, 2025, the Company declared distributions on the following types of outstanding shares in the amounts per share set forth below.Distributions are paid in cash or reinvested in shares of the Company for shareholders participating in the Company’s distribution reinvestment plan:

41

For the three months ended March 31, 2025
Share Class	Series I		Series II
A-I Shares	$	0.2594	$	0.2645
A-II Shares	-
E Shares	$	0.3568	$	0.3902
F-I Shares	$	0.2387	$	0.2526
F-S Shares	$	0.2790	$	0.3032
I Shares	-
P-I Shares	$	0.3101	$	0.1497
P-S Shares	$	0.3101	$	0.2872
S Shares	-
T-I Shares	$	0.2816	$	0.2436
T-S Shares	$	0.2358	$	0.2086
V Shares	-		-

Cash Flows

The following table summarizes the changes to the Company's cash flows for the three months ended March 31, 2025 ($ in thousands):

Cash flows from:	For the Three Months Ended March 31, 2025
Operating activities		(301,227	)
Financing activities		247,900
Net increase in cash and cash equivalents		(53,327	)

Cash used in operating activities

Our cash flow used in operating activities was $(301,227) for the three months ended March 31, 2025, which mostly relates to the acquisition of Asset-Backed Finance Assets.

Cash provided by financing activities

Our cash flow provided by financing activities was $247,900 for the three months ended March 31, 2025, which reflects the proceeds from issuance of shares and notes borrowings.

Critical Accounting Estimates

Below is a discussion of the accounting policies that management believes are critical. We consider these policies critical because they involve significant judgments and assumptions and require estimates about matters that are inherently uncertain and because they are important for understanding and evaluating our reported financial results. Our accounting policies have been established to conform with GAAP. The preparation of the consolidated financial statements in accordance with GAAP requires management to use judgments in the application of such policies. These judgments will affect our reported amounts of assets and liabilities and our disclosure of contingent assets and liabilities at the dates of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting periods. With different estimates or assumptions, materially different amounts could be reported in our financial statements. In addition, other companies may utilize different estimates that may impact the comparability of our results of operations to those of companies in similar businesses.

Investments, At Fair Value—ASC 820, Fair Value Measurement, defines fair value, establishes a framework for measuring fair value in accordance with GAAP and expands disclosures about fair value. The Company recognizes and accounts for its investments at fair value. The fair value of the investments does not reflect transactions costs that may be incurred upon disposition of investments.

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Where available, fair value is based on observable market prices or parameters, or

42

derived from such prices or parameters. Where observable prices or inputs are not available, valuation models are applied. These valuation techniques involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the instruments or market and the instruments’ complexity for disclosure purposes.

Assets and liabilities recorded at fair value in the Consolidated Statements of Assets and Liabilities are categorized based upon the level of judgment associated with the inputs used to measure their value. Hierarchical levels, as defined under GAAP, are directly related to the amount of subjectivity associated with the inputs to fair valuations of these assets and liabilities, are as follows:

Level 1—Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.

Level 2—Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar instruments in active markets, and inputs other than quoted prices that are observable for the asset or liability.

Level 3—Inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability.

A significant decrease in the volume and level of activity for the asset or liability is an indication that transactions or quoted prices may not be representative of fair value because in such market conditions there may be increased instances of transactions that are not orderly. In those circumstances, further analysis of transactions or quoted prices is needed, and an adjustment to the transactions or quoted prices may be necessary to estimate fair value.

Valuation Guidelines

The Company’s Asset-Backed Finance Assets are valued at fair value in a manner consistent with generally accepted accounting principles in the United States (“GAAP”), including Accounting Standards Codification Topic 820, Fair Value Measurements and Disclosure (“ASC Topic 820”), issued by the Financial Accounting Standards Board. ASC Topic 820 defines fair value as the price that would be received from the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.

There is no single standard for determining fair values of assets that do not have a readily available market price and, in many cases, such fair values may be best expressed as a range of fair values from which a single estimate may be derived in good faith. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each acquisition while employing a valuation process that is consistently followed. Determinations of fair value involve subjective judgments and estimates.

When making fair value determinations for Asset-Backed Finance Assets that do not have readily available market prices, we consider industry-accepted valuation methodologies, primarily consisting of an income approach and market approach. The income approach derives fair value based on the present value of cash flows that a business, or security is expected to generate in the future. The market approach relies upon valuations for comparable public companies, transactions or assets, and includes making judgments about which companies, transactions or assets are comparable. A blend of approaches may be relied upon in arriving at an estimate of fair value, though there may be instances where it is more appropriate to utilize one approach. We also consider a range of additional factors that we deem relevant, including a potential sale of the Asset-Backed Finance Assets, macro and local market conditions, industry information and the relevant Asset-Backed Finance Asset’s historical and projected financial data.

Asset-Backed Finance Assets are generally valued at the relevant transaction price initially; however, to the extent the Operating Manager does not believe an Asset-Backed Finance Asset’s transaction price reflects the current market value, the Operating Manager will adjust such valuation. When making fair value determinations for Asset-Backed Finance Assets, the Operating Manager updates the prior month-end valuations by incorporating the then current market comparables and discount rate inputs, any material changes to the financial performance of the Asset-Backed Finance Assets since the prior valuation date, as well as any cash flow activity related to the Asset-Backed Finance Assets during the month. The Operating Manager values Asset-Backed Finance Assets using the valuation methodology it deems most appropriate and consistent with widely recognized valuation methodologies and market conditions.

When making fair value determinations for assets that do not have a reliable, readily available market price, which the Company expects to be the case for a significant number of its Asset-Backed Finance Assets, the Operating Manager may engage one or more independent valuation firms to provide positive assurance regarding the reasonableness of such valuations as of the relevant measurement date.

43

Because assets are valued as of a specified valuation date, events occurring subsequent to that date will not be reflected in the Company’s valuations. However, if information indicating a condition that existed at the valuation date becomes available subsequent to the valuation date and before financial information is publicly released, it will be evaluated to determine whether it would have a material impact requiring adjustment of the final valuation.

At least annually, the Board, including our independent directors, will review the appropriateness of Apollo’s valuation guidelines as adopted by the Board. From time to time, the Board, including our independent directors, may adopt changes to the valuation guidelines applicable to us on occasions in which it has determined or in the future determines that such changes are likely to result in a more accurate reflection of estimated fair value.

See Notes 2 and 3 to the unaudited consolidated financial statements included herein for additional information regarding the fair value of our investments.

Item 3.Quantitative and Qualitative Disclosures about Market Risk

Our primary market risk exposure is interest rate risk, credit risk and market risk with respect to our Asset-Backed Finance Assets. Subject to oversight by the Board, the Operating Manager is responsible for the oversight of risks to our business.

Changes in Market Interest Rates

With respect to our business operations, general decreases in interest rates over time may cause the interest income associated with our Asset-Backed Finance Assets to decrease. Conversely, general increases in interest rates over time may cause the interest income associated with our Asset-Backed Finance Assets to increase. General increases or decreases in interest rates over time may have an impact on the value of our Asset-Backed Finance Assets.

The Company’s Asset-Backed Finance Assets were comprised of 57% fixed rate investments and 43% floating rate investments, with fair values of $283,800 and $214,474, respectively, as of March 31, 2025. An increase or decrease of 1% in market interest rates would result in an increase or decrease of annual interest income of approximately $2,145 with respect to the floating rate investments.

Credit Risk

Credit risk is the failure of the counterparty to perform under the terms of the applicable agreement. If the fair value of an agreement is positive, the counterparty will owe us, which creates credit risk for us. If the fair value of an agreement is negative, we will owe the counterparty and, therefore, do not have credit risk. We will seek to minimize the credit risk in our agreements by entering into transactions with high-quality counterparties. See “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations–Hedging” for a discussion of the Company’s hedging transactions.

Market Risk

Market risk is the adverse effect on the value of a financial instrument that results from a change in interest rates. The market risk associated with contracts bearing interest rates is managed by establishing and monitoring parameters that limit the types and degree of market risk that may be undertaken. With regard to floating rate assets, we will assess our interest rate cash flow risk by continually identifying and monitoring changes in interest rate exposures that may adversely impact expected future cash flows and by evaluating hedging opportunities. We will maintain risk management control systems to monitor interest rate cash flow risk attributable to both our then-existing and expected Asset-Backed Finance Assets as well as our potential offsetting hedge positions. While this hedging strategy will be designed to minimize the impact on our net income and funds from operations from changes in interest rates, the overall returns on your investment may be reduced.

Item 4.Controls and Procedures

Evaluation of Disclosure Controls and Procedures

The Company and the Series maintain disclosure controls and procedures (as that term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) that are designed to ensure that information required to be disclosed in the Company’s reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including its President and Chief Financial

44

Officer, as appropriate, to allow timely decisions regarding required disclosures. Any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. An evaluation of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this Quarterly Report on Form 10-Q was made under the supervision and with the participation of our management, including our President and Chief Financial Officer. Based upon this evaluation, our President and Chief Financial Officer have concluded that our disclosure controls and procedures (a) are effective to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is timely recorded, processed, summarized and reported within the time periods specified by SEC rules and forms and (b) include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in reports filed or submitted under the Exchange Act is accumulated and communicated to our management, including our President and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Controls over Financial Reporting

There were no changes in our internal control over financial reporting (as such term is defined in Rules 13a–15(f) and 15d–15(f) under the Exchange Act) that occurred during our most recent fiscal period, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Certifications

The Certifications of the Principal Executive Officer and Principal Financial Officer of the Company required by Section 302 and Section 906 of the Sarbanes-Oxley Act, which are filed or furnished as Exhibits 31.1, 31.2, 32.1 and 32.2 to this Quarterly Report on Form 10-Q, are applicable to each Series individually and to the Company as a whole.

45

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 proceedings 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 Asset-Backed Finance Assets. We may also be subject to regulatory proceedings.

Item 1A. Risk Factors

For information regarding the risk factors that could affect the Company’s business, operating results, financial condition and liquidity, see the information under “Item 1A. Risk Factors” in the Annual Report. There have been no material changes to the risk factors previously disclosed in the Annual Report.

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

During the three months ended March 31, 2025, the Company repurchased Shares in the following amounts:

Period	Total Number of Shares Purchased		Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs		Maximum Number (or appropriate Dollar Value) of Shares that May yet Be Purchased Under the Plans or Programs
January 1, 2025 to January 31, 2025	-		-		-		-
February 1, 2025 to February 28, 2025 (1)(2)		34,527	$	25.32		34,527	-
March 1, 2025 to March 31, 2025	-		-		-		-
Total		34,527	$	25.32		34,527	$	-

1) The Company offers a share repurchase plan pursuant to which, on a quarterly basis, Shareholders may request that we repurchase all or any portion of their Shares. The Company may repurchase fewer Shares than have been requested in any particular quarter to be repurchased under our share repurchase plan, or none at all, in our discretion at any time. In addition, the aggregate NAV of total repurchases of Investor Shares and E Shares of each Series (measured across both Series) under our share repurchase plan will be limited to no more than 5% of our aggregate NAV of our outstanding Investor Shares and E Shares of each Series (measured across both Series) at a price based on the NAV per Share as of the last business day of the quarter prior to the commencement of the share repurchase plan.

(2) The Shares listed above were repurchased on February 10, 2025. Repurchases above exclude exchanges of Shares between Series. See “Part II, Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations–Share Repurchases” in this Quarterly Report on Form 10-Q for a discussion of the Company’s share repurchases for applicable share classes during the quarter ended March 31, 2025.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

46

Item 6. Exhibits, Financial Statement Schedules

(a) (1) Financial Statements

See the accompanying Index to Financial Statement Schedule on page 1.

(a) (2) Financial Statement Schedules

None.

(a) (3) Exhibits

Exhibit Number	Description
3.1	Certificate of Formation as Amended (incorporated by reference to Exhibit 3.1 to the Registrant's Form 10 filed with the SEC on February 9, 2024).
3.2	Amended Series Agreement of Apollo Asset Backed Credit Company LLC - Series I (incorporated by reference to Exhibit 3.4 to the Registrant’s Form 10 filed with the SEC on February 9, 2024).
3.3	Amended Series Agreement of Apollo Asset Backed Credit Company LLC - Series II (incorporated by reference to Exhibit 3.5 to the Registrant’s Form 10 filed with the SEC on February 9, 2024).
3.4	Fourth Amended and Restated Limited Liability Company Agreement (incorporated by reference to Exhibit 3.1 to the Registrant's Current Report on Form 8-K filed with the SEC on March 3, 2025).
4.1	Form of Subscription Agreement (incorporated by reference to Exhibit 4.1 to the Registrant's Form 10 filed with the SEC on June 25, 2024).
4.2	Distribution Reinvestment Plan (incorporated by reference to Exhibit 4.2 to the Registrant's Form 10 filed with the SEC on June 25, 2024).
4.3	Third Amended and Restated Share Repurchase Plan (incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K filed with the SEC on March 3, 2025).
10.1	Third Amended and Restated Operating Agreement (incorporated by reference to Exhibit 10.1 to the Registrant's Current Report on Form 8-K filed with the SEC on March 3, 2025).
10.2	Third Amended and Restated Dealer Manager Agreement (incorporated by reference to Exhibit 10.2 to the Registrant's Current Report on Form 8-K filed with the SEC on March 3, 2025).
31.1	Certification of Principal Executive Officer, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification of Chief Financial Officer, 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 Chief 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	XBRL Instance Document
101.SCH	XBRL Taxonomy Extension Schema Document With Embedded Linkbase Documents
104	Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

47

The agreements and other documents filed as exhibits to this report are not intended to provide factual information or other disclosure other than with respect to the terms of the agreements or other documents themselves, and you should not rely on them for that purpose. In particular, any representations and warranties made by us in these agreements or other documents were made solely within the specific context of the relevant agreement or document and may not describe the actual state of affairs as of the date they were made or at any other time.

48

Signatures

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

	Apollo Asset Backed Credit Company LLC
	/s/ Robert Rossitto
Date: May 14, 2025	Robert Rossitto
	Chief Financial Officer
	(principal financial officer)

49