ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBIBJBKBLBMBNBOBP
2
From ChatGPTFrom ChatGPTFrom ChatGPTFrom ChatGPT
3
INPUT METHOD >>>Updated August 29, 2025Updated QAutomatedUpdated As NeededUpdated As NeededCalculationCalculationCalculationActualActualActualActualActualActualActualActualActualActualActualActualProjectedProjected
KNOWLEDGE
CompletedCompletedCompletedCalculationCompletedCompletedUpdate As NeededUpdate As NeededUpdate As NeededUpdate As NeededUpdate As NeededUpdate As NeededUpdate As NeededUpdate As Needed
4
SEGMENT >>>BDC MASTER TABLEIIQ 2025NET BOOK VALUEPRICINGPRICINGPRICINGPRICINGPRICINGPRICINGEARNINGSEARNINGSEARNINGSEARNINGSEARNINGSEARNINGSEARNINGSEARNINGSEARNINGSEARNINGSEARNINGSEARNINGSEARNINGSEARNINGSEarningsEarningsEarningsEarningsEARNINGSEARNINGS BDC INFO BDC INFO BDC INFOANALYSISOWNERSHIPOWNERSHIPCOMPENSATIONCOMPENSATIONCOMPENSATIONCOMPENSATIONCOMPENSATIONDIVIDENDAVERAGE EBITDASUMMARY
5
FixedSEGMENTPORTFOLIO
1-5 Range: Latest
NON-NEWREMOVEDNON-ACCRUALNON ACCRUAL12 MONTH5 YEARPER SHARE52 WEEK LOW TONIIPSNIIPSNIIPSNIIPSNIIPSNIIPSNIIPSNIIPSNIIPSNIIPSNIIPSNIIPSNIIPSNIIPSACTUALACTUALACTUALACTUALPROJECTEDPROJECTEDBDC TARGETPAYOUTOF BORROWERSBORROWER
6
#TICKERBDC: FULL NAMESERVEDPORTFOLIO FMVNET ASSETSCOMPANIES
Performance Rating
ACCRUALSNON-ACCRUALSNON ACCRUALSAT COST %AT FMV %NAVPS CHANGENAVPS CHANGENAVPSPRICE52 WEEK LOW52 WK HIGHHIGH RANGEPRICE TO HIGHPRICE ABOVE LOWPRICE/NAV %IIIQ 2022IVQ 2022IQ 2023IIQ 2023IIIQ 2023IVQ 2023IQ 2024IIQ 2024IIIQ 2024IVQ 2024IQ 2025IIQ 2025IIIQ 2025IVQ 20252021 Earnings A2022 Earnings A2023 Earnings A2024 Earnings A2025202610-QCCWebsiteFISCAL YEAR ENDIPO YEARIPO PRICE LEVERAGEMANAGER PARENTMNGMT FEELEVERAGE M FEEINCENTIVE FEE
INCENTIVE THRESHOLD
TOTAL RETURN ?POLICYSEGMENT
7
1ARCCAres Capital CorporationUPPER MIDDLE MARKET$27,886$14,034566210TBD2.0%1.20%1.5%26%$19.90$22.33$18.26$23.84-23%-6%22%112%Adjusted NIIPS$0.50$0.63$0.57$0.58$0.59$0.63$0.59$0.61$0.58$0.55$0.50$0.50$0.50$0.51$2.02$2.02$2.37$2.33$2.01$1.98December2005$15.461.25ExternalAres Management1.500%1.00%20.0%7.00%NoManager DiscretionMedian: $80mnUMM
8
2BBDCBarings BDCHYBRID (MULTI MARKET)$2,624$1,17633228121.6%0.5%-1.6%9%$11.18$9.33$7.66$10.85-29%-14%22%83%NIIPS$0.26$0.34$0.25$0.31$0.31$0.31$0.28$0.40$0.29$0.28$0.25$0.28$0.27$0.26$0.90$1.12$1.19$1.24$1.07$0.99December2007N/A1.25ExternalMass Mutual1.250%None20.00%8.25%YesManager DiscretionTBDMiddle Market
9
3BCICBSP InvestmentMIDDLE MARKET$395$165464.8%2.1%-5.1%-34%$17.89$12.17$11.48$18.92-39%-36%6%68%NIIPS$0.87$0.74$0.89$0.83$0.75$1.18$0.67$0.70$0.63$0.63$4.92$3.00$3.66$2.59December2006$15.001.40ExternalNone1.500%1.00%17.5%7.00%NoMiddle Market
10
4BCSFBain Capital Specialty FinanceMIDDLE MARKET$2,502$1,1391852511.7%0.6%-1.3%11%$17.64$15.61$13.20$19.21-31%-19%18%88%NIIPS$0.47$0.37$0.50$0.60$0.55$0.54$0.53$0.51$0.53$0.52$0.50$0.47$0.45$0.44$1.36$1.59$2.19$2.09$1.86$1.63December2018$20.051.25ExternalBain1.500%1.00%17.5%6.00%Yes$40mn MedianMiddle Market
11
5BXSLBlackstone Secured Lending FundUPPER MIDDLE MARKET$13,253$6,29029524TBDTBDTBD0.5%15%$27.39$29.18$25.89$34.64-25%-16%13%107%NIIPS$0.80$0.90$0.93$1.06$0.95$0.96$0.87$0.89$0.91$0.84$0.83$2.43$2.91$3.90$3.51$3.17$2.96December2021$26.151.25ExternalBlackstone0.75% Equity%None15%7.00%YesLarge Cap
12
6CCAPCrescent Capital BDCMIDDLE MARKET$1,601$725187210103.7%2.2%-3.7%8%$19.55$15.91$13.54$20.19-33%-21%18%81%NIIPS$0.42$0.49$0.54$0.56$0.59$0.61$0.63$0.59$0.64$0.54$0.45$0.46$0.47$0.46$1.67$1.93$2.30$2.40$1.83$1.70December2020N/A1.40ExternalCrescent Capital1.250%None17.50%7.00%NoMiddle Market
13
7CGBDCarlyle Secured LendingUPPER MIDDLE MARKET$2,335$1,1981482-3.1%11%$16.80$13.67$13.12$18.64-30%-27%4%81%NIIPS$0.44$0.48$0.50$0.52$0.52$0.56$0.54$0.51$0.47$0.47$0.40$1.53$1.93$2.10$2.00$1.58$1.58March2017N/A1.25ExternalCarlyle Group1.500%1.00%17.50%6.00%No
Base + 50% of Earnings
$88mn MedianMiddle Market
14
8CIONCion Investment MIDDLE MARKET$1,825$7559923.0%1.4%-9.8%-2%$14.28$10.19$8.51$12.71-33%-20%20%71%NIIPS$0.45$0.43$0.54$0.43$0.55$0.40$0.60$0.43$0.40$0.35$0.36$1.31$1.56$1.92$1.79$1.35$1.29December2021$13.001.25ExternalApollo/Cion1.500%1.00%17.50%6.50%NoMiddle Market
15
9CSWCCapital SouthwestLOWER MIDDLE MARKET$1,780$91612322.6%0.8%-0.1%11%$16.70$22.83$17.46$25.90-33%-12%31%137%Pre-Tax NIIPS$0.54$0.60$0.65$0.67$0.67$0.72$0.68$0.69$0.64$0.64$0.61$1.85$2.14$2.71$2.65$2.35$2.33March2015$15.001.30InternalNoneInternalN/AN/AN/AN/ALower Middle Market
16
10FDUSFidus InvestmentLOWER MIDDLE MARKET$1,14910.4%27%$19.33$21.37$16.70$23.55-29%-9%28%111%Adjusted NIIPS$0.51$0.51$0.60$0.62$0.68$0.65$0.59$0.57$0.61$0.54$0.54$1.77$1.88$2.56$2.31$2.07$1.98December2011$15.001.00ExternalFidus Group1.750%None20.0%8.00%NoTBDLower Middle Market
17
11FSKFS - KKR CapitalUPPER MIDDLE MARKET$13,648$6,14053.0%-8.4%$23.64$17.99$17.35$24.10-28%-25%4%76%NIIPS$0.76$0.80$0.81$0.82$0.84$0.71$0.76$0.77$0.77$0.61$0.61$0.62$0.58$0.54$2.76$3.05$3.18$2.90$2.39$2.19December2014$10.251.25ExternalFS Investment/KKR1.500%N/A20.0%7.00%TBDLarge Cap
18
12GAINGladstone Investment LOWER MIDDLE MARKET$1,037$48527409.1%5.0%5.6%$13.55$14.18$11.42$15.25-25%-7%24%105%Adjusted NIIPS$0.29$0.30$0.26$0.25$0.24$0.26$0.24$0.24$0.24$0.23$0.23$0.24$0.23$0.23$0.93$1.10$1.01$0.96$0.95$0.92March2005$15.001.00ExternalGladstone Group2.000%No20%7.00%NoLower Middle Market
19
13GBDCGolub CapitalMIDDLE MARKET$8,962$3,995115.3%$15.13$14.67$12.68$17.72-28%-17%16%97%NIIPS$0.32$0.36$0.41$0.430.49$0.49$0.51$0.46$0.45$0.37$0.37$1.21$1.51$1.82$1.79September2010$14.501.25ExternalGolub 1.000%None1.500%20.0%YesMiddle Market
20
14GECCGreat Elm Corporation HYBRID7132.5%1.6%-4.8%-14%$11.79$11.24$8.87$11.39-22%-1%27%95%NIIPS$0.14$0.30$0.37$0.44$0.40$0.43$0.37$0.32$0.39$0.20$0.40$3.02$1.67$1.65$1.43December20168.50 E1.25ExternalGreat Elm Group1.500%None20.000%7.00%YesMiddle Market
21
15GLADGladstone Capital LOWER MIDDLE MARKET$75229-2.1%$21.51$26.02$20.25$30.43-33%-14%28%121%NIIPS$0.44$0.50$0.52$0.62$0.56$0.54$0.50$0.57$0.50$0.50$0.50$1.72$1.85$2.24$2.07September2005$30.001.00ExternalGladstone Group1.75%*No20%8.00%NoLower Middle Market
22
16GSBDGoldman Sachs BDCMIDDLE MARKET$3,265-26.0%$13.41$11.42$9.51$15.94-40%-28%20%85%NIIPS$0.56$0.65$0.45$0.58$0.64$0.55$0.54$0.57$0.58$0.47$2.33$2.24$2.28$2.20December2015$20.001.30ExternalGoldman Sachs1.000%1.00%20.000%8.75%YesMiddle Market
23
17HRZNHorizon Technology Finance VENTURE3.6%$8.43$6.90$6.77$11.19-39%-38%2%82%NIIPS$0.43$0.40$0.46$0.54$0.53$0.45$0.38$0.36$0.32$0.27$0.27$1.41$1.46$1.98$1.32December2010$16.001.20ExternalTBD1.60%None20.00%7.00%YesVenture Debt
24
18HTGCHercules Capital VENTURE-1.3%$11.66$19.15$15.65$22.04-29%-13%22%164%NIIPS$0.39$0.47$0.48$0.53$0.52$0.56$0.50$0.51$0.51$0.49$0.45$1.29$1.48$2.09$2.00December2005$13.001.25InternalNoneInternalN/AN/AN/AN/AVenture Debt
25
19ICMBInvestcorp Credit ManagementMIDDLE MARKET-1.2%$5.39$2.94$2.46$3.67-33%-20%20%55%NIIPS$0.16$0.16$0.18$0.17$0.11$0.11$0.14$0.09$0.16$0.06$0.11$0.57$0.61$0.58$0.50June2014$15.001.50ExternalInvestcorp1.750%1.00%17.50%20.0%YesLower Middle Market
26
20KBDCKayne Anderson BDCMIDDLE MARKET8.4%$16.37$15.14$13.93$17.99-23%-16%9%92%NIIPS$0.54$0.56$0.53$0.52$0.51$0.52$0.48$0.40$0.40$0.94$1.48$2.16$2.03December
27
21MAINMain Street Capital LOWER MIDDLE MARKET-4.1%$32.30$66.25$47.00$67.77-31%-2%41%205%NIIPS$0.83$0.98$1.02$1.06$0.99$1.07$1.05$1.01$1.00$1.02$2.65$3.29$4.14$4.11December2010$14.750.90InternalNoneInternalN/AInternalN/ATBDLower Middle Market
28
22MFICMidCap Financial Investment MIDDLE MARKET-9.9%$14.93$12.94$10.18$16.36-38%-21%27%87%NIIPS$0.35$0.43$0.45$0.44$0.43$0.46$0.44$0.45$0.44$0.40$0.37$1.46$1.57$1.78$1.72March2004$15.001.50ExternalApollo Global0.750% Equity17.5%%YesMiddle Market
29
23MRCCMonroe CapitalN/A4200.7%-1.2%7%$8.63$7.57$6.11$8.85-31%-14%24%88%NIIPS$0.33$0.26$0.32$0.28$0.25$0.26$0.25$0.31$0.31$0.29$0.19$2.34$2.08$2.67$2.48December2012$15.001.40ExternalMonroe Group1.750%1.00%17.50%YesNoneMiddle Market
30
24MSDLMorgan Stanley Direct LendingMIDDLE MARKET2146.3%2.6%-1.5%$20.59$17.86$17.37$21.75-20%-18%3%87%NIIPS$0.63$0.63$0.66$0.57$0.52$0.50$1.34$1.32$1.44$1.43December2024$20.671.25ExternalMorgan Stanley1.000%None17.50%6.0%
Yes. Realized Losses
Manager Discret ion
31
25MSIFMSC InvestmentMIDDLE MARKET$1,250$7231391010.4%0.2%-0.2%-2%$15.33$13.99$13.82$18.09-24%-23%1%91%Adjusted NIIPS$0.53$0.57$0.62$0.67$0.70$0.670.63$0.63$0.66$0.57$0.52$0.35$1.22$1.28$1.57$1.36December
32
26NCDLNuveen Churchill Direct LendingMIDDLE MARKET$2.00-2.1%$18.18$15.92$14.32$18.05-21%-12%11%88%Adjusted NIIPS$0.66$0.56$0.57$0.58$0.56$1.22$1.41$1.93$1.89December
33
27NMFCNew Mountain FinanceUPPER MIDDLE MARKET01.2%-4.2%$12.45$10.59$8.84$12.70-30%-17%20%85%NIIPS$0.32$0.35$0.38$0.39$0.40$0.40$0.36$0.36$0.34$0.32$0.32$1.98$2.20$2.43$2.20December2011$13.571.25ExternalNew Mountain1.320%None1.500%20.0%NoMiddle Market
34
28OBDCBlue Owl Capital/ Owl RockUPPER MIDDLE MARKET$16,869$7,682-7.9%$15.26$14.27$12.11$16.91-28%-16%18%94%NIIPS$0.37$0.41$0.45$0.48$0.49$0.51$0.47$0.48$0.47$0.47$0.41$1.00$1.37$1.50$1.25December2019$15.301.25ExternalOwl Rock1.50%1.00%17.50%6.00%NoLarge Cap
35
29OCSLOakTree Specialty LendingUPPER MIDDLE MARKET-5.2%$16.75$13.86$12.50$19.80-37%-30%11%83%NIIPS$0.55$0.61$0.62$0.62$0.62$0.57$0.56$0.55$0.55$0.54$0.45$1.06$1.36$1.79$1.76September2008$14.111.25ExternalOaktree Capital1.50%1.00%17.50%6.00%NoHybrid
36
30OFSOFS CapitalLOWER MIDDLE MARKET$146$12.85$8.70$7.75$9.80-21%-11%12%68%NIIPS$0.33$0.35$0.37$0.38$0.40$0.35$0.42$0.26$0.27$0.30$0.32$0.42$0.51$0.40December2012$15.001.40External
Richard Ressler Companies
1.75% *1.00%20.0%8.00%NoLower Middle Market
37
31OTFBlue Owl TechnologyVENTURE-15.2%$17.17$14.81$14.33$21.62-34%-31%3%86%Adjusted NIIPSN/AN/AN/AN/AN/A$0.34$1.11$1.21$1.30$1.27December2025N/A1.25ExternalBlue Owl1.50%1.00%17.5%6.00%NoTBDHigh
38
32OXSQOxford Square CapitalHYBRID-3.3%$2.09$2.19$2.14$3.10-31%-29%2%105%NIIPS$0.11$0.13$0.13$0.13$0.11$0.13$0.11$0.13$0.10$0.09$0.09$0.63$0.64$1.09$0.89December2003$15.000.75ExternalOxford Square1.50%TBDTBDTBDTBDMiddle Market
39
33PFLTPennantPark Floating RateMIDDLE MARKET2.4%$11.34$10.22$8.82$12.02-27%-15%16%90%NIIPS$0.30$0.30$0.34$0.31$0.32$0.33$0.31$0.31$0.32$0.33$1.47$1.78$2.26$1.93September2011$15.001.50ExternalPennantPark1.000%None20.0%TBDNoMiddle Market
40
34PFXPhenixFINN/A-2.1%$80.59$48.40$43.95$57.40-23%-16%10%60%NIIPS$1.48$0.78$0.85$0.57$0.78$0.82$0.29$0.98$0.23$0.84$0.92$0.99$0.83September2011$12.000.80ExternalMedley ManagementInternalN/AInternalN/AN/AMiddle Market
41
35PNNTPennantPark Investment MIDDLE MARKET-6.9%$7.57$7.25$5.72$7.45-23%-3%27%96%NIIPS$0.18$0.16$0.26$0.35$0.24$0.24$0.22$0.24$0.22$0.20$1.12$1.46$1.93$1.64September2007$15.001.40ExternalPennantPark1.500%1.00%17.5%7.00%NoMiddle Market
42
36PSBDPalmer Square Capital BDCUPPER MIDDLE MARKET-19.4%-20%$15.85$13.86$11.51$16.85-32%-18%20%87%Adjusted NIIPSN/A$0.51$0.55$0.56$0.57$0.57$0.52$0.48$0.48$0.45$2.24$2.85$4.10$3.84December2024
43
37PSECProspect Capital HYBRID4.0%$6.56$2.88$2.73$5.57-51%-48%5%44%NIIPS$0.22$0.23$0.21$0.23$0.25$0.24$0.23$0.25$0.21$0.20$1.01$1.46$1.92$1.64June2007$15.000.85x EExternalProspect Street2.000%N/A20.0%7.00%NoMiddle Market
44
38RWAYRunway Growth FinanceVENTURE-5.0%$13.79$10.64$8.35$13.50-38%-21%27%77%NIIPS$0.36$0.48$0.45$0.49$0.54$0.45$0.46$0.37$0.41$0.39$1.45$1.47$1.69$1.77December2021$14.601.10InternalTBD1.600%None20.0%8.00%YesVenture Debt
45
39SARSaratoga InvestmentLOWER MIDDLE MARKET-1.1%$26.95$24.69$21.10$26.49-20%-7%17%92%NIIPS$0.58$0.77$0.98$1.08$1.08$1.01$0.94$1.05$1.33$0.90$1.26$1.53$1.84$1.64February2007$150.001.50ExternalSaratoga Oartners1.750%None20.0%7.50%NoLower Middle Market
46
40SCMStellus Capital LOWER MIDDLE MARKET10-0.1%$13.46$14.76$11.19$15.56-28%-5%32%110%NIIPS$0.37$0.50$0.46$0.49$0.47$0.49$0.42$0.48$0.39$0.35$1.33$1.94$2.07$1.40December2012$15.001.00External
Stellus Capital Management
1.750%None20%8.00%YesMiddle Market
47
41SLRCSLR Investment HYBRID-14.6%$18.20$16.64$13.64$17.94-24%-7%22%91%NIIPS$0.37$0.41$0.41$0.42$0.43$0.44$0.44$0.45$0.45$0.44$1.50$2.26$2.31$2.20December2010$18.001.25ExternalSolar Group1.750%1.00%20%7.00%NoMiddle Market
48
42TCPCBlackRock TCP Capital CorpMIDDLE MARKET-2.0%$9.23$7.22$6.27$11.52-46%-37%15%78%NIIPS$0.42$0.40$0.44$0.48$0.49$0.44$0.46$0.42$0.40$0.40$2.16$2.13$2.31$2.39December2012$14.751.30ExternalBlackRock, Inc,.1.500%1.00%17.5%7.00%YesMiddle Market
49
43TPVGTPVG CapitalVENTURE-1.1%$8.61$6.76$5.53$9.73-43%-31%22%79%Adjusted NIIPS$0.51$0.58$0.53$0.53$0.54$0.47$0.41$0.33$0.35$0.32$1.41$1.53$1.84$1.60December2014$15.001.30External
Triple Point Capital LLC
1.750%None20.0%8.00%YesVenture Debt
50
44TRINTrinity Capital, Inc.VENTURE-0.1%$13.35$16.18$12.50$16.82-26%-4%29%121%$0.56$0.62$0.55$0.61$0.58$0.57$0.54$0.53$0.54$0.58$68.1$74.0$89.3$81.8December2021$14.001.35InternalInternalInternalInternalInternalInternalInternalVenture Debt
51
45TSLXSixth Street Specialty LendingMIDDLE MARKET-12.1%$17.04$24.54$18.58$25.17-26%-3%32%144%$0.47$0.65$0.55$0.59$0.60$0.62$0.59$0.59$0.59$0.62$0.62December2014$16.001.25ExternalTPG Group1.500%1.00%17.5%7.28%NoMiddle Market
52
46WHFWhiteHorse Capital LOWER MIDDLE MARKET$629$27571$11.82$8.73$8.36$12.42-33%-30%4%74%$0.37$0.48$0.46$0.46$0.47$0.46$0.47$0.40$0.39$0.34$0.29$0.288.7%20.7%-8.5%December2012$15.001.35ExternalH.I.G Capital2.000%1.25%20.0%7.00%YesMiddle Market
53
$762.43$723.96New Low= 252 Week High= 00-5= 60-5% = 695%$18.66$20.39$21.85$22.74$22.77$22.89$21.07$21.93$21.17Up >>>35395February = 1Update As ChangedUpdate As ChangedUpdate As ChangedUpdate As ChangedUpdate As ChangedUpdate As ChangedUpdate As ChangedLarge Cap= 3
54
PRICE/NAV >>95.0%5-10= 55-10%= 6Above= 15Start9.2%7.2%4.1%0.1%0.5%-5.2%4.1%-3.4%Same >>>100March = 4Update As ChangedMiddle Market = 25
55
August 22August 22August 22August 22August 22August 22Increase = 32Increase = 30Increase = 22Increase = 22Increase = 25Increase = 11Increase = 19Increase = 15Down >>>6337June = 2Lower Market = 9
56
Updated QuarterlyUpdated QuarterlyUpdate Week EndUpdate Week EndUpdate Week EndUpdate Week EndUpdate Week EndSame = 3Same = 1Same = 5Same = 5Same = 4Same = 1Same = 4Same = 6424242September = 4Venture Debt = 5
57
Down = 7Down = 11Down = 15Down = 15Down = 13Down = 30Down = 19Down = 21CompletedCompletedCompletedCompletedDecember = 31Specialty = 1
58
Color Codes
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144