Portfolio Company(a) | Footnotes | Industry | Rate(b) | Floor(b) | Maturity | Principal Amount(c) | Amortized Cost | Fair Value(d) | ||||||||||||||||||||||||||||||||||||||||||
Senior Secured Loans—First Lien—79.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||
Aimbridge Acquisition Co. Inc. | (e) | Consumer Services | L+375 | 0.0% | 2/2/26 | $ | 1,995 | $ | 1,821 | $ | 1,910 | |||||||||||||||||||||||||||||||||||||||
ANCILE Solutions, Inc. | (e)(r) | Software & Services | L+700, 3.0% PIK (3.0% Max PIK) | 1.0% | 6/11/26 | 35,513 | 35,513 | 34,891 | ||||||||||||||||||||||||||||||||||||||||||
Arrow Purchaser Inc. | (e) | Consumer Discretionary Distribution & Retail | L+675 | 1.0% | 4/15/26 | 13,950 | 13,929 | 12,555 | ||||||||||||||||||||||||||||||||||||||||||
Ascena Retail Group, Inc. | (e)(i)(p) | Consumer Discretionary Distribution & Retail | L+450 | 0.8% | 8/21/22 | 35,525 | 12,121 | 128 | ||||||||||||||||||||||||||||||||||||||||||
Belk, Inc. | (e)(i)(p) | Consumer Discretionary Distribution & Retail | 5.0%, 8.0% PIK (8.0% Max PIK) | 7/31/25 | 4,753 | 2,517 | 823 | |||||||||||||||||||||||||||||||||||||||||||
BridgeBio Pharma, Inc. | (r) | Pharmaceuticals, Biotechnology & Life Sciences | 6.0%, 3.0% PIK (3.0% Max PIK) | 11/17/26 | 20,778 | 20,545 | 18,414 | |||||||||||||||||||||||||||||||||||||||||||
BusPatrol LLC | (r) | Commercial & Professional Services | L+725, L+725 PIK (L+1450 Max PIK) | 1.5% | 9/24/24 | 29,674 | 28,938 | 28,450 | ||||||||||||||||||||||||||||||||||||||||||
BusPatrol LLC | (g)(r) | Commercial & Professional Services | L+725, L+725 PIK (L+1450 Max PIK) | 1.5% | 9/24/24 | 762 | 762 | 731 | ||||||||||||||||||||||||||||||||||||||||||
CCS-CMGC Holdings, Inc. | (e)(f) | Health Care Equipment & Services | L+550 | 0.0% | 10/1/25 | 36,125 | 32,899 | 24,546 | ||||||||||||||||||||||||||||||||||||||||||
Chinos Intermediate 2, LLC | (e) | Consumer Discretionary Distribution & Retail | S+800 | 1.0% | 9/10/27 | 28,596 | 28,984 | 27,245 | ||||||||||||||||||||||||||||||||||||||||||
CPC Acquisition Corp. | (e) | Materials | L+375 | 0.8% | 12/29/27 | 9,700 | 7,565 | 7,459 | ||||||||||||||||||||||||||||||||||||||||||
Cresco Labs, LLC | (e) | Pharmaceuticals, Biotechnology & Life Sciences | 9.5% | 8/12/26 | 41,000 | 40,017 | 36,849 | |||||||||||||||||||||||||||||||||||||||||||
Curia Global, Inc. | (e)(f) | Pharmaceuticals, Biotechnology & Life Sciences | S+375 | 0.8% | 8/30/26 | 2,710 | 2,370 | 2,323 | ||||||||||||||||||||||||||||||||||||||||||
Diebold Nixdorf Holding Germany Inc. & Co. | (e) | Technology Hardware & Equipment | S+650 | 4.0% | 7/15/25 | 3,453 | 3,290 | 3,641 | ||||||||||||||||||||||||||||||||||||||||||
Drive Assurance Corp. | (r) | Insurance | S+1000 | 1.0% | 5/23/28 | 11,725 | 11,646 | 11,505 | ||||||||||||||||||||||||||||||||||||||||||
ECL Entertainment, LLC | (e) | Consumer Services | S+750 | 0.8% | 5/1/28 | 13,072 | 12,975 | 13,096 | ||||||||||||||||||||||||||||||||||||||||||
First Brands Group, LLC | (e) | Automobiles & Components | S+500 | 1.0% | 3/30/27 | 24,500 | 23,269 | 23,658 | ||||||||||||||||||||||||||||||||||||||||||
First Brands Group, LLC | (e) | Automobiles & Components | S+500 | 1.0% | 3/30/27 | 4,988 | 4,795 | 4,800 | ||||||||||||||||||||||||||||||||||||||||||
GSM Midco, LLC | (r) | Consumer Services | L+725 | 1.0% | 3/25/27 | 38,000 | 37,520 | 37,098 | ||||||||||||||||||||||||||||||||||||||||||
HCH Holdco, Inc. | (r) | Health Care Equipment & Services | S+825 | 1.0% | 4/13/27 | 33,150 | 32,294 | 36,216 | ||||||||||||||||||||||||||||||||||||||||||
LHS Borrower, LLC | (e) | Financial Services | S+475 | 0.5% | 2/16/29 | 997 | 852 | 816 | ||||||||||||||||||||||||||||||||||||||||||
LifeScan Global Corp. | (e) | Health Care Equipment & Services | L+600 | 0.0% | 10/1/24 | 58,240 | 55,964 | 44,052 | ||||||||||||||||||||||||||||||||||||||||||
Lucky Bucks, LLC | (e) | Consumer Services | L+550 | 0.8% | 7/30/27 | 21,022 | 17,300 | 6,812 | ||||||||||||||||||||||||||||||||||||||||||
Maverick Gaming, LLC | (e) | Consumer Services | L+750 | 1.0% | 9/3/26 | 15,261 | 15,034 | 10,530 | ||||||||||||||||||||||||||||||||||||||||||
Medify Air, LLC | (r) | Capital Goods | S+1050 | 1.0% | 12/1/26 | 49,205 | 49,205 | 49,205 | ||||||||||||||||||||||||||||||||||||||||||
MLN US HoldCo LLC | (e)(p) | Technology Hardware & Equipment | L+450 | 0.0% | 11/30/25 | 2,837 | 2,575 | 801 | ||||||||||||||||||||||||||||||||||||||||||
Monitronics International, Inc. | (e)(p) | Commercial & Professional Services | L+750 | 1.3% | 3/29/24 | 67,450 | 62,828 | 27,992 | ||||||||||||||||||||||||||||||||||||||||||
Monitronics International, Inc. | (e)(p) | Commercial & Professional Services | L+600 | 1.5% | 7/3/24 | 29,876 | 29,888 | 28,482 |
Portfolio Company(a) | Footnotes | Industry | Rate(b) | Floor(b) | Maturity | Principal Amount(c) | Amortized Cost | Fair Value(d) | ||||||||||||||||||||||||||||||||||||||||||
Mountaineer Merger Corp. | (e) | Consumer Discretionary Distribution & Retail | L+700 | 0.8% | 10/26/28 | $ | 14,438 | $ | 14,069 | $ | 11,370 | |||||||||||||||||||||||||||||||||||||||
Nelson Global Products, Inc. | (e)(r) | Automobiles & Components | L+1025 | 1.3% | 9/23/26 | 40,695 | 38,094 | 41,484 | ||||||||||||||||||||||||||||||||||||||||||
Nelson Global Products, Inc. | (g)(r) | Automobiles & Components | L+1025 | 1.3% | 9/23/26 | 6,482 | 6,482 | 6,607 | ||||||||||||||||||||||||||||||||||||||||||
Neovia Logistics, LP | (e) | Transportation | S+900 | 0.5% | 11/1/27 | 44,439 | 40,344 | 35,995 | ||||||||||||||||||||||||||||||||||||||||||
New SK HoldCo Sub LLC | (e) | Consumer Services | S+675, 1.5% PIK (1.5% Max PIK) | 0.8% | 6/30/27 | 28,583 | 26,551 | 23,652 | ||||||||||||||||||||||||||||||||||||||||||
North Atlantic Imports, LLC | (r) | Consumer Durables & Apparel | S+750 | 0.5% | 10/15/26 | 18,281 | 18,293 | 18,396 | ||||||||||||||||||||||||||||||||||||||||||
One Call Corp. | (e) | Health Care Equipment & Services | L+550 | 0.8% | 4/22/27 | 41,346 | 39,645 | 31,216 | ||||||||||||||||||||||||||||||||||||||||||
Powerhouse Intermediate, LLC | (r) | Commercial & Professional Services | L+1025 | 1.0% | 1/12/27 | 38,595 | 37,160 | 37,775 | ||||||||||||||||||||||||||||||||||||||||||
Propulsion Acquisition, LLC | (e)(r) | Capital Goods | L+700 | 1.0% | 7/13/24 | 37,099 | 36,865 | 37,145 | ||||||||||||||||||||||||||||||||||||||||||
Pyxus Holdings Inc. | (e) | Food, Beverage & Tobacco | S+800 | 1.5% | 12/31/27 | 8,156 | 7,364 | 7,735 | ||||||||||||||||||||||||||||||||||||||||||
Pyxus Holdings Inc. | (e) | Food, Beverage & Tobacco | S+800 | 1.5% | 12/31/27 | 12,234 | 9,255 | 8,462 | ||||||||||||||||||||||||||||||||||||||||||
Quorum Health Corp. | (e) | Health Care Equipment & Services | S+825 | 1.0% | 4/29/25 | 28,438 | 28,156 | 17,774 | ||||||||||||||||||||||||||||||||||||||||||
Retail Services WIS Corp. | (e) | Commercial & Professional Services | L+775 | 1.0% | 5/20/25 | 14,134 | 13,890 | 13,710 | ||||||||||||||||||||||||||||||||||||||||||
S&S Holdings LLC | (e) | Consumer Durables & Apparel | L+500 | 0.5% | 3/11/28 | 22,013 | 21,510 | 20,816 | ||||||||||||||||||||||||||||||||||||||||||
Salt Creek Aggregator HoldCo, LLC | (e)(r) | Energy | 8.0% PIK (8.0% Max PIK) | 7/12/26 | 18,070 | 18,196 | 17,799 | |||||||||||||||||||||||||||||||||||||||||||
Staples Canada, ULC | (e)(r) | Consumer Discretionary Distribution & Retail | C+700 | 1.0% | 9/12/24 | C$ | 20,685 | 16,155 | 15,196 | |||||||||||||||||||||||||||||||||||||||||
Sungard AS New Holdings III, LLC | (i)(p)(r) | Software & Services | S+375, 3.8% PIK (3.8% Max PIK) | 1.0% | 7/1/24 | $ | 6,221 | 6,308 | 468 | |||||||||||||||||||||||||||||||||||||||||
SuperRego, LLC | (r) | Consumer Services | 15% | 7/30/26 | 16,182 | 15,920 | 14,665 | |||||||||||||||||||||||||||||||||||||||||||
Syncapay, Inc. | (e) | Software & Services | L+650 | 1.0% | 12/10/27 | 30,661 | 29,707 | 30,230 | ||||||||||||||||||||||||||||||||||||||||||
TCFIII Owl Finance LLC | (r) | Capital Goods | 12.0% PIK (12.0% Max PIK) | 1/30/27 | 50,701 | 49,928 | 49,243 | |||||||||||||||||||||||||||||||||||||||||||
TKC Holdings, Inc. | (e)(f) | Consumer Staples Distribution & Retail | L+550 | 1.0% | 5/15/28 | 4,652 | 3,961 | 3,957 | ||||||||||||||||||||||||||||||||||||||||||
United Gaming LLC | (e)(r) | Consumer Services | S+900 | 6/9/25 | 45,358 | 45,078 | 45,358 | |||||||||||||||||||||||||||||||||||||||||||
United Gaming LLC | (g)(r) | Consumer Services | S+900 | 6/9/25 | 1,138 | 1,138 | 1,138 | |||||||||||||||||||||||||||||||||||||||||||
US Renal Care, Inc. | (e) | Health Care Equipment & Services | L+500 | 0.0% | 6/26/26 | USD | 16,512 | 14,072 | 11,290 | |||||||||||||||||||||||||||||||||||||||||
US Renal Care, Inc. | (e) | Health Care Equipment & Services | L+550 | 1.0% | 6/26/26 | 14,613 | 14,202 | 9,991 | ||||||||||||||||||||||||||||||||||||||||||
Total Senior Secured Loans—First Lien | 1,139,759 | 1,006,500 | ||||||||||||||||||||||||||||||||||||||||||||||||
Unfunded Commitments | (8,382) | (8,382) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net Senior Secured Loans—First Lien | 1,131,377 | 998,118 | ||||||||||||||||||||||||||||||||||||||||||||||||
Senior Secured Loans—Second Lien—14.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||
Astro One Acquisition Corp. | (e) | Consumer Durables & Apparel | L+850 | 0.8% | 10/25/29 | 10,000 | 8,929 | 5,950 |
Portfolio Company(a) | Footnotes | Industry | Rate(b) | Floor(b) | Maturity | Principal Amount(c) | Amortized Cost | Fair Value(d) | ||||||||||||||||||||||||||||||||||||||||||
Aveanna Healthcare LLC | (e) | Health Care Equipment & Services | L+700 | 0.5% | 12/10/29 | $ | 20,000 | $ | 19,823 | $ | 12,500 | |||||||||||||||||||||||||||||||||||||||
Eversana Life Sciences Services, LLC | (e) | Health Care Equipment & Services | L+800 | 0.5% | 12/17/29 | 7,000 | 6,907 | 6,370 | ||||||||||||||||||||||||||||||||||||||||||
First Brands Group, LLC | (e) | Automobiles & Components | L+850 | 1.0% | 3/30/28 | 18,000 | 17,718 | 16,050 | ||||||||||||||||||||||||||||||||||||||||||
Infinite Bidco LLC | (e) | Capital Goods | L+700 | 0.5% | 3/2/29 | 10,000 | 9,960 | 8,900 | ||||||||||||||||||||||||||||||||||||||||||
LaserShip, Inc. | (e) | Transportation | L+750 | 0.8% | 5/7/29 | 27,272 | 27,119 | 17,863 | ||||||||||||||||||||||||||||||||||||||||||
MLN US HoldCo LLC | (e)(p) | Technology Hardware & Equipment | S+875 | 0.0% | 11/30/26 | 14,396 | 13,480 | 2,879 | ||||||||||||||||||||||||||||||||||||||||||
New Giving Acquisition, Inc. | (r)(s) | Health Care Equipment & Services | 12.5% | 2/19/28 | 45,000 | 44,151 | 45,056 | |||||||||||||||||||||||||||||||||||||||||||
NGS US Finco, LLC | (e) | Energy | L+850 | 1.0% | 8/21/26 | 30,000 | 29,755 | 28,050 | ||||||||||||||||||||||||||||||||||||||||||
S&S Holdings LLC | (e) | Consumer Durables & Apparel | L+875 | 0.5% | 3/9/29 | 5,000 | 5,011 | 4,550 | ||||||||||||||||||||||||||||||||||||||||||
Salt Creek Aggregator HoldCo, LLC | (e)(i)(p)(r) | Energy | 7/12/27 | 3,701 | 1,996 | 2,674 | ||||||||||||||||||||||||||||||||||||||||||||
Salt Creek Aggregator HoldCo, LLC | (e)(i)(p)(r) | Energy | 7/12/27 | 23,486 | 18,450 | 19,728 | ||||||||||||||||||||||||||||||||||||||||||||
TruGreen, LP | (e) | Commercial & Professional Services | L+850 | 0.8% | 11/2/28 | 10,000 | 9,843 | 6,750 | ||||||||||||||||||||||||||||||||||||||||||
Women's Care Holdings, Inc. | (e) | Health Care Equipment & Services | L+825 | 0.8% | 1/12/29 | 8,000 | 7,871 | 7,214 | ||||||||||||||||||||||||||||||||||||||||||
Total Senior Secured Loans—Second Lien | 221,013 | 184,534 | ||||||||||||||||||||||||||||||||||||||||||||||||
Senior Secured Bonds—24.2% | ||||||||||||||||||||||||||||||||||||||||||||||||||
Carnival Corp. | (n)(o) | Consumer Services | 10.5% | 2/1/26 | 7,500 | 7,719 | 7,820 | |||||||||||||||||||||||||||||||||||||||||||
Carnival Corp. | (n)(o) | Consumer Services | 9.9% | 8/1/27 | 10,000 | 10,000 | 10,310 | |||||||||||||||||||||||||||||||||||||||||||
CSI Compressco LP | (n)(o) | Energy | 10.0% | 4/1/26 | 11,567 | 6,678 | 10,104 | |||||||||||||||||||||||||||||||||||||||||||
CSVC Acquisition Corp. | (n)(o) | Commercial & Professional Services | 7.8% | 6/15/25 | 41,897 | 36,410 | 29,537 | |||||||||||||||||||||||||||||||||||||||||||
Diebold Nixdorf, Inc. | (n)(o)(p) | Technology Hardware & Equipment | 9.4% | 7/15/25 | 19,055 | 16,864 | 9,766 | |||||||||||||||||||||||||||||||||||||||||||
Digicel International Finance Ltd. | (n)(o) | Telecommunication Services | 8.8% | 5/25/24 | 35,000 | 34,961 | 31,504 | |||||||||||||||||||||||||||||||||||||||||||
GPS Hospitality Holding Co LLC | (n)(o) | Consumer Services | 7.0% | 8/15/28 | 5,300 | 3,529 | 3,265 | |||||||||||||||||||||||||||||||||||||||||||
Guitar Center, Inc. | (n)(o) | Consumer Discretionary Distribution & Retail | 8.5% | 1/15/26 | 37,000 | 37,157 | 32,506 | |||||||||||||||||||||||||||||||||||||||||||
JW Aluminum Co. | (n)(o) | Materials | 10.3% | 6/1/26 | 43,500 | 43,906 | 43,778 | |||||||||||||||||||||||||||||||||||||||||||
LHS, LLC | (r) | Capital Goods | 12.0% PIK (12.0% Max PIK) | 2/26/27 | 33,463 | 33,117 | 28,109 | |||||||||||||||||||||||||||||||||||||||||||
Medicine Man Technologies, Inc. | (r) | Pharmaceuticals, Biotechnology & Life Sciences | 9.0%, 4.0% PIK (4.0% Max PIK) | 12/3/26 | 15,807 | 15,564 | 13,268 | |||||||||||||||||||||||||||||||||||||||||||
Navios Logistics Finance, Inc. | (n)(o) | Transportation | 10.8% | 7/1/25 | 25,000 | 25,000 | 24,500 | |||||||||||||||||||||||||||||||||||||||||||
North Atlantic Imports, LLC | (r) | Consumer Durables & Apparel | 14.0%, 0.0% PIK (7.0% Max PIK) | 11/30/27 | 25,000 | 25,016 | 25,188 | |||||||||||||||||||||||||||||||||||||||||||
North Atlantic Imports, LLC | (g)(r) | Consumer Durables & Apparel | 14.0%, 0.0% PIK (7.0% Max PIK) | 11/30/27 | 6,250 | 6,250 | 6,297 | |||||||||||||||||||||||||||||||||||||||||||
TKC Holdings, Inc. | (n)(o) | Consumer Staples Distribution & Retail | 6.9% | 5/15/28 | 15,977 | 14,871 | 13,507 | |||||||||||||||||||||||||||||||||||||||||||
Triumph Group Inc. | (n)(o) | Capital Goods | 9.0% | 3/15/28 | 5,000 | 5,000 | 5,012 |
Portfolio Company(a) | Footnotes | Industry | Rate(b) | Floor(b) | Maturity | Principal Amount(c) | Amortized Cost | Fair Value(d) | ||||||||||||||||||||||||||||||||||||||||||
Trulieve Cannabis Corp. | (o) | Pharmaceuticals, Biotechnology & Life Sciences | 8.0% | 10/6/26 | $ | 20,000 | $ | 20,000 | $ | 16,226 | ||||||||||||||||||||||||||||||||||||||||
Total Senior Secured Bonds | 342,042 | 310,697 | ||||||||||||||||||||||||||||||||||||||||||||||||
Unfunded Commitments | (6,250) | (6,250) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net Senior Secured Bonds | 335,792 | 304,447 | ||||||||||||||||||||||||||||||||||||||||||||||||
Subordinated Debt—6.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||
Acrisure LLC | (n)(o) | Insurance | 10.1% | 8/1/26 | 31,000 | 30,905 | 30,863 | |||||||||||||||||||||||||||||||||||||||||||
Advisor Group Holdings, Inc. | (n)(o) | Financial Services | 10.8% | 8/1/27 | 20,200 | 19,335 | 20,521 | |||||||||||||||||||||||||||||||||||||||||||
Carnival Holdings Bermuda, Ltd. | (n)(o) | Consumer Services | 10.4% | 5/1/28 | 3,000 | 2,956 | 3,230 | |||||||||||||||||||||||||||||||||||||||||||
Five Point Operating Co LP / Five Point Capital Corp. | (n)(o) | Equity Real Estate Investment Trusts (REITs) | 7.9% | 11/15/25 | 8,121 | 7,372 | 7,315 | |||||||||||||||||||||||||||||||||||||||||||
Home Point Capital Inc. | (n)(o) | Financial Services | 5.0% | 2/1/26 | 27,483 | 23,350 | 20,649 | |||||||||||||||||||||||||||||||||||||||||||
TKC Holdings, Inc. | (n)(o) | Consumer Staples Distribution & Retail | 10.5% | 5/15/29 | 1,500 | 1,500 | 938 | |||||||||||||||||||||||||||||||||||||||||||
Total Subordinated Debt | 85,418 | 83,516 | ||||||||||||||||||||||||||||||||||||||||||||||||
Asset Based Finance—8.6% | ||||||||||||||||||||||||||||||||||||||||||||||||||
BCP Great Lakes II - Series A Holdings LP | (r)(s) | Financial Services | 11.8% | 7/31/30 | 37,484 | 36,882 | 36,922 | |||||||||||||||||||||||||||||||||||||||||||
BCP Great Lakes II - Series A Holdings LP | (g)(r)(s) | Financial Services | 11.8% | 7/31/30 | 1,990 | 1,990 | 1,960 | |||||||||||||||||||||||||||||||||||||||||||
Bridge Street CLO I Ltd., Subordinated Notes | (m)(n)(r)(s) | Financial Services | 10.1% | 1/20/34 | 28,200 | 24,513 | 25,601 | |||||||||||||||||||||||||||||||||||||||||||
Bridge Street CLO II Ltd., Subordinated Notes | (m)(n)(r)(s) | Financial Services | 14.3% | 7/20/34 | 28,560 | 25,640 | 26,040 | |||||||||||||||||||||||||||||||||||||||||||
Bridge Street CLO III Ltd., Subordinated Notes | (m)(n)(r)(s) | Financial Services | 13.5% | 10/20/34 | 27,600 | 27,652 | 19,220 | |||||||||||||||||||||||||||||||||||||||||||
Total Asset Based Finance | 116,677 | 109,743 | ||||||||||||||||||||||||||||||||||||||||||||||||
Unfunded Commitments | (1,990) | (1,990) | ||||||||||||||||||||||||||||||||||||||||||||||||
Net Asset Based Finance | 114,687 | 107,753 | ||||||||||||||||||||||||||||||||||||||||||||||||
Portfolio Company(a) | Footnotes | Industry | Rate(b) | Floor(b) | Shares/Units | Cost | Fair Value(d) | |||||||||||||||||||||||||||||||||||||
Equity/Other—11.5% | ||||||||||||||||||||||||||||||||||||||||||||
Belk, Inc., Common Equity | (e)(i) | Consumer Discretionary Distribution & Retail | 579 | 15 | 5 | |||||||||||||||||||||||||||||||||||||||
BusPatrol LLC, Warrants, 12/31/31, Strike: $0.01 | (i)(r) | Commercial & Professional Services | 6,408 | 1,314 | 1,470 | |||||||||||||||||||||||||||||||||||||||
Carnelian Point Holdings LP, Warrants, 6/30/27, Strike: $10.00 | (e)(i) | Consumer Services | 30,146 | 30 | 30 | |||||||||||||||||||||||||||||||||||||||
Chinos Holdings, Inc., Common Equity | (i) | Consumer Discretionary Distribution & Retail | 878,252 | 9,892 | 7,383 |
Portfolio Company(a) | Footnotes | Industry | Rate(b) | Floor(b) | Shares/Units | Cost | Fair Value(d) | |||||||||||||||||||||||||||||||||||||
Chinos Holdings, Inc., Warrants | (i) | Consumer Discretionary Distribution & Retail | 412,738 | $ | 1,447 | $ | 1,084 | |||||||||||||||||||||||||||||||||||||
Copper Property CTL Pass Through Trust, Common Equity | (i) | Consumer Discretionary Distribution & Retail | 159,498 | 2,632 | 1,795 | |||||||||||||||||||||||||||||||||||||||
Drive Assurance Corp., Common Stock | (i)(r) | Insurance | 18,760 | 19 | — | |||||||||||||||||||||||||||||||||||||||
Drive Assurance Corp., Preferred Stock | (r) | Insurance | 10.0% PIK (10.0% Max PIK) | 1,000 | 1,000 | 1,174 | ||||||||||||||||||||||||||||||||||||||
Guitar Center, Inc., Preferred Equity | (e)(r) | Consumer Discretionary Distribution & Retail | 15.0% | 6,957 | 6,957 | 5,714 | ||||||||||||||||||||||||||||||||||||||
Nelson Global Products, Inc., Common Stock | (i)(r) | Automobiles & Components | 43,998 | 1,231 | 2,376 | |||||||||||||||||||||||||||||||||||||||
Nelson Global Products, Inc., Series A Preferred Stock | (i)(r) | Automobiles & Components | 1,268 | 1,268 | 1,268 | |||||||||||||||||||||||||||||||||||||||
New Giving Acquisition, Inc, Common Stock | (i)(r)(s) | Health Care Equipment & Services | 188,561 | 330 | 34,431 | |||||||||||||||||||||||||||||||||||||||
New Giving Acquisition, Inc. Warrants, 8/19/29, Strike: $0.01 | (i)(r)(s) | Health Care Equipment & Services | 16,667 | 29 | 3,043 | |||||||||||||||||||||||||||||||||||||||
Penn Foster Inc., Preferred Equity, 10/12/28 | (e)(r) | Consumer Services | L+975 (L+975 Max PIK) | 1.0% | 61,667 | 60,748 | 42,473 | |||||||||||||||||||||||||||||||||||||
Penney Borrower, LLC, Earnouts | (i) | Consumer Discretionary Distribution & Retail | 21,267 | 170 | 122 | |||||||||||||||||||||||||||||||||||||||
RDV Resources Oil & Gas, Inc., Common Equity | (i)(r) | Energy | 457,704 | 3,618 | 1,703 | |||||||||||||||||||||||||||||||||||||||
Saturn Oil & Gas Inc., Common Equity | (i) | Energy | 354,319 | 671 | 658 | |||||||||||||||||||||||||||||||||||||||
SCM EPIC, LLC, Common Equity | (i)(q)(r)(t) | Energy | 34,800 | 35,861 | 33,193 | |||||||||||||||||||||||||||||||||||||||
SCM Topco, LLC, Series B Preferred Equity, 7/13/28 | (i)(p)(q)(r) | Energy | 27,398 | 2,449 | 4,589 | |||||||||||||||||||||||||||||||||||||||
SCM Topco, LLC, Series C Common Equity | (i)(q)(r) | Energy | 196 | — | — | |||||||||||||||||||||||||||||||||||||||
SCM Topco, LLC, Warrants, 7/10/28, Strike: $75,000 | (i)(q)(r) | Energy | 1 | — | — | |||||||||||||||||||||||||||||||||||||||
Selecta Group B.V., Contingent Value Notes, 6/15/23 | (h)(i)(r) | Consumer Discretionary Distribution & Retail | 7 | 3 | — | |||||||||||||||||||||||||||||||||||||||
Selecta Group B.V., Warrants | (h)(i)(r) | Consumer Discretionary Distribution & Retail | 98 | 2 | — | |||||||||||||||||||||||||||||||||||||||
SuperRego, LLC, Warrants, 7/30/28, Strike: $0.01 | (i)(r) | Consumer Services | 139,285 | 56 | 2,695 | |||||||||||||||||||||||||||||||||||||||
Total Equity/Other | 129,742 | 145,206 | ||||||||||||||||||||||||||||||||||||||||||
TOTAL INVESTMENTS—144.7% | $ | 2,018,029 | 1,823,574 | |||||||||||||||||||||||||||||||||||||||||
Credit Facilities Payable—(22.6)% | (285,000) | |||||||||||||||||||||||||||||||||||||||||||
Term Preferred Shares, at Liquidation Value, Net—(31.6)% | (397,995) | |||||||||||||||||||||||||||||||||||||||||||
Other Assets in Excess of Liabilities—9.5% | (j) | 119,911 | ||||||||||||||||||||||||||||||||||||||||||
NET ASSETS—100.0% | $ | 1,260,490 | ||||||||||||||||||||||||||||||||||||||||||
Investments Sold Short | Number of Shares | Proceeds | Fair Value(d) | |||||||||||||||||||||||||||||
Portfolio Company(a) | Footnotes | Industry | ||||||||||||||||||||||||||||||
Investments Sold Short—(4.0)% | ||||||||||||||||||||||||||||||||
Invesco Senior Loan ETF, Common Equity | (i) | Financial Services | (2,400,000) | $ | (51,401) | $ | (49,920) | |||||||||||||||||||||||||
Total | $ | (51,401) | $ | (49,920) |
Forward Foreign Currency Exchange Contracts | Contract Settlement Date | Currency to be Received | Value | Currency to be Delivered | Value | Unrealized Appreciation (Depreciation) | ||||||||||||||||||||||||||||||||
Counterparty | ||||||||||||||||||||||||||||||||||||||
JPMorgan Chase Bank, N.A. | 4/17/23 | USD | 22,101 | CAD | 30,250 | $ | (265) | |||||||||||||||||||||||||||||||
JPMorgan Chase Bank, N.A. | 4/17/23 | USD | 4,193 | EUR | 3,900 | (50) | ||||||||||||||||||||||||||||||||
Total | $ | (315) |
Credit Default Swaps on Corporate Issues—Buy Protection | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reference Entity | Counterparty | Implied Credit Spread at March 31, 2023(k) | Industry | Fixed Deal Pay Rate | Periodic Payment Frequency | Maturity | Notional(l) | Fair Value(d) | Unamortized Premiums Paid (Received) | Unrealized Appreciation (Depreciation) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
United Rentals North America, Inc. | Barclays Bank PLC | 0.7% | Capital Goods | 5.0% | Quarterly | 12/20/24 | $ | (2,000) | $ | (145) | $ | (113) | $ | (32) | ||||||||||||||||||||||||||||||||||||||||||||||||
United Rentals North America, Inc. | JPMorgan Chase Bank, N.A. | 0.7% | Capital Goods | 5.0% | Quarterly | 12/20/24 | $ | (3,000) | (217) | (170) | (47) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Total | $ | (362) | $ | (283) | $ | (79) |
(a) | Security may be an obligation of one or more entities affiliated with the named company. | ||||
(b) | Certain variable rate securities in the FS Credit Opportunities Corp. (the “Fund”) portfolio bear interest at a rate determined by a publicly disclosed base rate plus a basis point spread. As of March 31, 2023, the three-month London Interbank Offered Rate, or LIBOR, or L, was 5.19%, the Term Secured Overnight Financing Rate, or Term SOFR, or S, was 4.91% and the Canadian Dollar Offer Rate, or CDOR, or C was 5.03%. PIK means paid-in-kind. PIK income accruals may be adjusted based on the fair value of the underlying investment. Variable rate securities with no floor rate use the respective benchmark rate in all cases. | ||||
(c) | Denominated in U.S. dollars, unless otherwise noted. | ||||
(d) | Fair value is determined by the Fund’s investment adviser, FS Global Advisor, LLC which has been designated by the Fund’s Board as its valuation designee. The Fund’s current Valuation Policy complies with SEC Rule 2a-5, Good Faith Determinations of Fair Value, and addresses the valuation of investments, fair value hierarchy levels and other significant valuation-related procedures, reporting and recordkeeping. | ||||
(e) | Security or portion thereof held by Blair Funding LLC (“Blair Funding”), a wholly-owned subsidiary of the Fund, and is pledged as collateral supporting the amounts outstanding under Blair Funding’s credit facility with Barclays Bank PLC, as administrative agent and Wells Fargo Bank, National Association, as collateral agent. | ||||
(f) | Position or portion thereof unsettled as of March 31, 2023. | ||||
(g) | Security is an unfunded loan commitment. |
(h) | Security or portion thereof held by FS Global Credit Opportunities (Luxembourg) S.à r.l., a wholly-owned subsidiary of the Fund. | ||||
(i) | Security is non-income producing. | ||||
(j) | Includes the effect of investments sold short, forward foreign currency exchange contracts and swap contracts. | ||||
(k) | Implied credit spread, represented in absolute terms, utilized in determining the fair value of the credit default swap agreements as of period end serves as an indicator of the current status of the payment/performance risk and represents the likelihood or risk of default for the credit derivative. The implied credit spread of a particular reference entity reflects the cost of buying/selling protection and may include upfront payments required in connection with the entrance into the agreement. Wider credit spreads generally represent a deterioration of the reference entity’s credit soundness and a greater likelihood or risk of default or other credit event occurring, as defined under the terms of the applicable agreement. | ||||
(l) | The maximum potential amount the Fund could receive/pay as a buyer/seller of credit protection if a credit event occurs, as defined under the terms of the applicable agreement. | ||||
(m) | Securities of collateralized loan obligations (“CLOs”) where an affiliate of the Fund’s investment adviser serves as collateral manager and administrator. The fair value of the investment is inclusive of the present value of future senior management fee and subordinated management fee cash flows from the collateral manager and administrator of the CLOs to the Fund. | ||||
(n) | Exempt from registration under Rule 144A of the Securities Act of 1933, as amended. Such securities may be deemed liquid by the investment adviser and may be resold, normally to qualified institutional buyers in transactions exempt from registration. Total market value of Rule 144A securities amounts to $375,986, which represents approximately 29.83% of net assets as of March 31, 2023. | ||||
(o) | Security or portion thereof held by Bucks Funding, a wholly-owned subsidiary of the Fund, and is pledged as collateral supporting the amounts outstanding under Bucks Funding’s prime brokerage facility with BNP Paribas Prime Brokerage International, Ltd. (“BNP PBIL”). Securities held by Bucks Funding may be rehypothecated from time to time as permitted by Rule 15c-1(a)(1) promulgated under the Securities Exchange Act of 1934, as amended, subject to the terms and conditions governing Bucks Funding’s prime brokerage facility with BNP PBIL. As of March 31, 2023, no securities were rehypothecated by BNP PBIL. The Fund earned $0 of income from rehypothecated securities during the three months ended March 31, 2023. | ||||
(p) | Security was on non-accrual status as of March 31, 2023. | ||||
(q) | Security held within FS Global Investments, Inc., a wholly-owned subsidiary of the Fund. | ||||
(r) | Security is classified as Level 3 in the Fund’s fair value hierarchy. |
(s) | Under the Investment Company Act of 1940, as amended, the Fund generally is deemed to be an “affiliated person” of a portfolio company if it owns 5% or more of the portfolio company’s voting securities and generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of March 31, 2023, the Fund held investments in portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control.” The following table presents certain information with respect to investments in portfolio companies of which the Fund was deemed to be an affiliated person as of March 31, 2023: |
Portfolio Company | Fair Value at December 31, 2022 | Gross Additions(1) | Gross Reductions(2) | Net Realized Gain (Loss) | Net Change in Unrealized Appreciation (Depreciation) | Fair Value at March 31, 2023 | Interest Income(3) | Dividend Income(3) | ||||||||||||||||||||||||||||||||||||||||||
Senior Secured Loans—First Lien | ||||||||||||||||||||||||||||||||||||||||||||||||||
Sungard AS New Holdings III, LLC(5) | $ | 468 | $ | — | $ | (6,308) | $ | — | $ | 5,840 | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||||||||
Sungard AS New Holdings III, LLC(6) | 2,118 | — | (2,118) | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Senior Secured Loans—Second Lien | ||||||||||||||||||||||||||||||||||||||||||||||||||
New Giving Acquisition, Inc. | 44,775 | 32 | — | — | 249 | 45,056 | 1,439 | — | ||||||||||||||||||||||||||||||||||||||||||
Sungard AS New Holdings III, LLC(6) | — | — | (14,729) | — | 14,729 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Asset Based Finance | ||||||||||||||||||||||||||||||||||||||||||||||||||
BCP Great Lakes II - Series A Holdings LP(4)(7) | — | 36,941 | (59) | — | 40 | 36,922 | 1,110 | — | ||||||||||||||||||||||||||||||||||||||||||
Bridge Street CLO I Ltd., Subordinated Notes | 24,783 | — | (84) | — | 902 | 25,601 | 354 | — | ||||||||||||||||||||||||||||||||||||||||||
Bridge Street CLO II Ltd., Subordinated Notes | 25,261 | 97 | — | — | 682 | 26,040 | 866 | — | ||||||||||||||||||||||||||||||||||||||||||
Bridge Street CLO III Ltd., Subordinated Notes | 18,830 | 87 | — | — | 303 | 19,220 | 920 | — | ||||||||||||||||||||||||||||||||||||||||||
Equity/Other | ||||||||||||||||||||||||||||||||||||||||||||||||||
New Giving Acquisition, Inc, Common Stock | 6,911 | — | — | — | 27,520 | 34,431 | — | 214 | ||||||||||||||||||||||||||||||||||||||||||
New Giving Acquisition, Inc. Warrants, 8/19/29, Strike: $0.01 | 611 | — | — | — | 2,432 | 3,043 | — | — | ||||||||||||||||||||||||||||||||||||||||||
Total | $ | 123,757 | $ | 37,157 | $ | (23,298) | $ | — | $ | 52,697 | $ | 190,313 | $ | 4,689 | $ | 214 |
(t) | Under the Investment Company Act of 1940, as amended, the Fund generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of March 31, 2023, the Fund held investments in portfolio companies of which it is deemed to be an “affiliated person” and deemed to “control.” The following table presents certain information with respect to investments in portfolio companies of which the Fund was deemed to be an affiliated person and deemed to control as of March 31, 2023: |
Portfolio Company | Fair Value at December 31, 2022 | Gross Additions(1) | Gross Reductions(2) | Net Realized Gain (Loss) | Net Change in Unrealized Appreciation (Depreciation) | Fair Value at March 31, 2023 | ||||||||||||||||||||||||||||||||
Asset Based Finance | ||||||||||||||||||||||||||||||||||||||
BCP Great Lakes II - Series A Holdings LP(3) | $ | 32,234 | $ | — | $ | (32,438) | $ | — | $ | 204 | $ | — | ||||||||||||||||||||||||||
Equity/Other | ||||||||||||||||||||||||||||||||||||||
SCM EPIC, LLC, Common Equity | 32,430 | — | — | — | 763 | 33,193 | ||||||||||||||||||||||||||||||||
Total | $ | 64,664 | $ | — | $ | (32,438) | $ | — | $ | 967 | $ | 33,193 |
Amortized Cost(1) | Fair Value | Percentage of Portfolio | ||||||||||||||||||
Senior Secured Loans—First Lien | $ | 1,131,377 | $ | 998,118 | 55 | % | ||||||||||||||
Senior Secured Loans—Second Lien | 221,013 | 184,534 | 10 | % | ||||||||||||||||
Senior Secured Bonds | 335,792 | 304,447 | 17 | % | ||||||||||||||||
Subordinated Debt | 85,418 | 83,516 | 4 | % | ||||||||||||||||
Asset Based Finance | 114,687 | 107,753 | 6 | % | ||||||||||||||||
Equity/Other | 129,742 | 145,206 | 8 | % | ||||||||||||||||
Total | $ | 2,018,029 | $ | 1,823,574 | 100 | % | ||||||||||||||
Investments Sold Short | $ | (51,401) | $ | (49,920) | ||||||||||||||||
Industry Classification | Fair Value | Percentage of Portfolio | ||||||||||||
Automobiles & Components | $ | 89,761 | 5% | |||||||||||
Capital Goods | 177,614 | 10% | ||||||||||||
Commercial & Professional Services | 174,135 | 10% | ||||||||||||
Consumer Discretionary Distribution & Retail | 115,926 | 6% | ||||||||||||
Consumer Durables & Apparel | 74,947 | 4% | ||||||||||||
Consumer Services | 222,944 | 12% | ||||||||||||
Consumer Staples Distribution & Retail | 18,402 | 1% | ||||||||||||
Energy | 118,498 | 6% | ||||||||||||
Equity Real Estate Investment Trusts (REITs) | 7,315 | 0% | ||||||||||||
Financial Services | 149,739 | 8% | ||||||||||||
Food, Beverage & Tobacco | 16,197 | 1% | ||||||||||||
Health Care Equipment & Services | 283,699 | 16% | ||||||||||||
Insurance | 43,542 | 2% | ||||||||||||
Materials | 51,237 | 3% | ||||||||||||
Pharmaceuticals, Biotechnology & Life Sciences | 87,080 | 5% | ||||||||||||
Software & Services | 65,589 | 4% | ||||||||||||
Technology Hardware & Equipment | 17,087 | 1% | ||||||||||||
Telecommunication Services | 31,504 | 2% | ||||||||||||
Transportation | 78,358 | 4% | ||||||||||||
Total | $ | 1,823,574 | 100% |
Asset Description | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||
Senior Secured Loans—First Lien | $ | — | $ | 504,716 | $ | 493,402 | $ | 998,118 | ||||||||||||||||||
Senior Secured Loans—Second Lien | — | 117,076 | 67,458 | 184,534 | ||||||||||||||||||||||
Senior Secured Bonds | — | 237,835 | 66,612 | 304,447 | ||||||||||||||||||||||
Subordinated Debt | — | 83,516 | — | 83,516 | ||||||||||||||||||||||
Asset Based Finance | — | — | 107,753 | 107,753 | ||||||||||||||||||||||
Equity/Other | 658 | 10,419 | 134,129 | 145,206 | ||||||||||||||||||||||
Total Investments | 658 | 953,562 | 869,354 | 1,823,574 | ||||||||||||||||||||||
Total Assets | $ | 658 | $ | 953,562 | $ | 869,354 | $ | 1,823,574 |
Liability Description | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||
Investments Sold Short | $ | 49,920 | $ | — | $ | — | $ | 49,920 | ||||||||||||||||||
Forward Foreign Currency Exchange Contracts | — | 315 | — | 315 | ||||||||||||||||||||||
Credit Default Swaps—Buy Protection | — | 362 | — | 362 | ||||||||||||||||||||||
Total Liabilities | $ | 49,920 | $ | 677 | $ | — | $ | 50,597 |
Senior Secured Loans—First Lien | Senior Secured Loans—Second Lien | Senior Secured Bonds | Subordinated Debt | Asset Based Finance | Equity/Other | Total | ||||||||||||||||||||||||||||||||||||||
Fair value at beginning of period | $ | 491,290 | $ | 66,986 | $ | 64,300 | $ | 125 | $ | 106,465 | $ | 119,449 | $ | 848,615 | ||||||||||||||||||||||||||||||
Accretion of discount (amortization of premium) | 490 | 32 | 31 | — | 20 | 26 | 599 | |||||||||||||||||||||||||||||||||||||
Net realized gain (loss) | — | (14,729) | — | (125) | (1,147) | (2,320) | (18,321) | |||||||||||||||||||||||||||||||||||||
Net change in unrealized appreciation (depreciation) | 4,891 | 15,169 | 212 | — | 3,353 | 21,621 | 45,246 | |||||||||||||||||||||||||||||||||||||
Purchases | 297 | — | 18 | — | 4,667 | — | 4,982 | |||||||||||||||||||||||||||||||||||||
Paid-in-kind interest | 3,242 | — | 2,051 | — | — | 2,549 | 7,842 | |||||||||||||||||||||||||||||||||||||
Sales and repayments | (6,808) | — | — | — | (5,605) | (7,196) | (19,609) | |||||||||||||||||||||||||||||||||||||
Fair value at end of period | $ | 493,402 | $ | 67,458 | $ | 66,612 | $ | — | $ | 107,753 | $ | 134,129 | $ | 869,354 | ||||||||||||||||||||||||||||||
The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date | $ | 4,833 | $ | 15,169 | $ | 212 | $ | — | $ | 2,261 | $ | 20,652 | $ | 43,127 |