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 June 30, 2024

OR

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

COMMISSION FILE NUMBER: 1-35730

STELLUS CAPITAL INVESTMENT CORPORATION

(Exact Name of Registrant as Specified in Its Charter)

Maryland	46-0937320
(State or Other Jurisdiction of Incorporation or Organization)	(I.R.S. Employer Identification No.)

4400 Post Oak Parkway, Suite 2200

Houston, Texas 77027

(Address of Principal Executive Offices) (Zip Code)

(713) 292-5400

(Registrant’s Telephone Number, Including Area Code)

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

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

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

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

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

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

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

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

The number of shares of the issuer’s Common Stock, par value $0.001 per share, outstanding as of August 7, 2024 was 25,982,148.

STELLUS CAPITAL INVESTMENT CORPORATION

TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION
Item 1.	Financial Statements
	Consolidated Statements of Assets and Liabilities as of June 30, 2024 (unaudited) and December 31, 2023	1
	Consolidated Statements of Operations for the three and six-month periods ended June 30, 2024 and 2023 (unaudited)	2
	Consolidated Statements of Changes in Net Assets for the three and six-month periods ended June 30, 2024 and 2023 (unaudited)	3
	Consolidated Statements of Cash Flows for the three and six-month periods ended June 30, 2024 and 2023 (unaudited)	4
	Consolidated Schedules of Investments as of June 30, 2024 (unaudited) and December 31, 2023	5
	Notes to Unaudited Financial Statements	30
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	61
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	78
Item 4.	Controls and Procedures	79
PART II. OTHER INFORMATION
Item 1.	Legal Proceedings	80
Item 1A.	Risk Factors	80
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	80
Item 3.	Defaults Upon Senior Securities	80
Item 4.	Mine Safety Disclosures	80
Item 5.	Other Information	80
Item 6.	Exhibits	81
SIGNATURES		82

PART I — FINANCIAL INFORMATION

STELLUS CAPITAL INVESTMENT CORPORATION

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES

	June 30, 2024
	(unaudited)		December 31, 2023
ASSETS
Controlled investments at fair value (amortized cost of $17,934,808 and $17,285,138, respectively)	$	7,500,423	$	6,175,994
Non-controlled, non-affiliated investments, at fair value (amortized cost of $891,583,081 and $884,858,412, respectively)		892,178,026		868,284,689
Cash and cash equivalents		35,867,781		26,125,741
Receivable for sales and repayments of investments		574,015		371,877
Interest receivable		7,663,147		4,882,338
Income tax receivable		2,174,449		1,588,708
Other receivables		135,666		42,995
Deferred offering costs		—		7,312
Prepaid expenses		412,737		606,674
Total Assets	$	946,506,244	$	908,086,328
LIABILITIES
Notes Payable	$	99,219,159	$	98,996,412
Credit Facility payable		166,396,015		156,564,776
SBA-guaranteed debentures		320,823,417		320,273,358
Dividends payable		3,463,267		—
Management fees payable		852,233		2,918,536
Income incentive fees payable		1,435,084		2,885,180
Interest payable		5,248,420		5,241,164
Related party payable		337,500		—
Unearned revenue		572,243		397,725
Administrative services payable		426,174		402,151
Deferred tax liability		—		188,893
Other accrued expenses and liabilities		547,239		278,345
Total Liabilities	$	599,320,751	$	588,146,540
Commitments and contingencies (Note 7)
Net Assets	$	347,185,493	$	319,939,788
NET ASSETS
Common stock, par value $0.001 per share (100,000,000 shares authorized; 25,980,998 and 24,125,642 issued and outstanding, respectively)	$	25,981	$	24,125
Paid-in capital		361,167,004		335,918,984
Total distributable loss		(14,007,492)		(16,003,321)
Net Assets	$	347,185,493	$	319,939,788
Total Liabilities and Net Assets	$	946,506,244	$	908,086,328
Net Asset Value Per Share	$	13.36	$	13.26

1

STELLUS CAPITAL INVESTMENT CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

	For the three months ended				For the six months ended
	June 30, 2024		June 30, 2023		June 30, 2024		June 30, 2023
INVESTMENT INCOME
From controlled investments:
Interest income	$	—	$	—	$	81,636	$	—
From non-controlled, non-affiliated investments
Interest income		25,164,944		25,662,895		50,121,795		49,071,499
Other income		1,461,255		922,122		2,419,517		1,588,865
Total Investment Income	$	26,626,199	$	26,585,017	$	52,622,948	$	50,660,364
OPERATING EXPENSES
Management fees	$	3,852,233	$	3,865,588	$	7,704,466	$	7,600,690
Valuation fees		35,711		46,422		192,218		193,495
Administrative services expenses		481,261		466,378		972,162		928,342
Income incentive fees		2,542,530		2,603,004		5,051,640		4,727,839
Capital gains incentive fee		—		—		—		(569,528)
Professional fees		196,205		169,836		535,832		600,684
Directors’ fees		114,250		93,250		222,500		210,500
Insurance expense		125,489		121,885		250,478		242,431
Interest expense and other fees		8,116,497		8,101,975		15,884,070		15,988,399
Income tax expense		574,037		371,786		944,756		746,549
Other general and administrative expenses		417,867		331,649		663,142		510,099
Total Operating Expenses	$	16,456,080	$	16,171,773	$	32,421,264	$	31,179,500
Income incentive fee waiver		(1,622,542)		—		(1,826,893)		—
Total Operating Expenses, net of fee waivers	$	14,833,538	$	16,171,773	$	30,594,371	$	31,179,500
Net Investment Income	$	11,792,661	$	10,413,244	$	22,028,577	$	19,480,864
Net realized gain (loss) on non-controlled, non-affiliated investments	$	1,992,482	$	(310,588)	$	(18,392,249)	$	(275,621)
Net realized loss on foreign currency translations		(29,789)		(10,704)		(54,895)		(50,616)
Net change in unrealized appreciation on controlled investments		138,189		—		674,759		—
Net change in unrealized (depreciation) appreciation on non-controlled, non-affiliated investments		(5,724,870)		(6,295,233)		17,257,150		(10,544,875)
Net change in unrealized depreciation on foreign currency translations		(5,887)		(20,323)		(9,489)		(18,449)
Benefit (provision) for taxes on net unrealized depreciation (appreciation) on investments		381,500		(65,353)		188,893		(144,113)
Net Increase in Net Assets Resulting from Operations	$	8,544,286	$	3,711,043	$	21,692,746	$	8,447,190
Net Investment Income Per Share—basic and diluted	$	0.48	$	0.49	$	0.90	$	0.95
Net Increase in Net Assets Resulting from Operations Per Share – basic and diluted	$	0.35	$	0.17	$	0.89	$	0.41
Weighted Average Shares of Common Stock Outstanding—basic and diluted		24,733,966		21,231,979		24,429,804		20,509,995
Distributions Per Share—basic and diluted	$	0.41	$	0.41	$	0.81	$	0.81

2

STELLUS CAPITAL INVESTMENT CORPORATION

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS (unaudited)

	Common Stock					Total
	Number	Par		Paid-in		distributable
	of shares	value		capital		earnings (loss)		Net Assets
Balances at December 31, 2022	19,666,769	$	19,667	$	275,114,720	$	642,226	$	275,776,613
Net investment income	—		—		—		9,067,620		9,067,620
Net realized gain on investments	—		—		—		34,967		34,967
Net realized loss on foreign currency translations	—		—		—		(39,912)		(39,912)
Net change in unrealized depreciation on investments	—		—		—		(4,249,642)		(4,249,642)
Net change in unrealized appreciation on foreign currency translations	—		—		—		1,874		1,874
Provision for taxes on unrealized appreciation on investments	—		—		—		(78,760)		(78,760)
Distributions from net investment income	—		—		—		(7,951,284)		(7,951,284)
Issuance of common stock, net of offering costs(1)	581,614		581		8,289,988		—		8,290,569
Balances at March 31, 2023	20,248,383	$	20,248	$	283,404,708	$	(2,572,911)	$	280,852,045
Net investment income	—		—		—		10,413,244		10,413,244
Net realized loss on non-controlled, non-affiliated investments	—		—		—		(310,588)		(310,588)
Net realized loss on foreign currency translation	—		—		—		(10,704)		(10,704)
Net change in unrealized depreciation on non-controlled, non-affiliated investments	—		—		—		(6,295,233)		(6,295,233)
Net change in unrealized depreciation on foreign currency translations	—		—		—		(20,323)		(20,323)
Provision for taxes on unrealized appreciation on investments	—		—		—		(65,353)		(65,353)
Distributions from net investment income	—		—		—		(8,659,144)		(8,659,144)
Issuance of common stock, net of offering costs(1)	2,309,521		2,310		32,418,774		—		32,421,084
Balances at June 30, 2023	22,557,904	$	22,558	$	315,823,482	$	(7,521,012)	$	308,325,028
Balances at December 31, 2023	24,125,642	$	24,125	$	335,918,984	$	(16,003,321)	$	319,939,788
Net investment income	—		—		—		10,235,916		10,235,916
Net realized loss on investments	—		—		—		(20,384,731)		(20,384,731)
Net realized loss on foreign currency translations	—		—		—		(25,106)		(25,106)
Net change in unrealized appreciation on investments	—		—		—		23,518,590		23,518,590
Net change in unrealized depreciation on foreign currency translations	—		—		—		(3,602)		(3,602)
Provision for taxes on unrealized appreciation on investments	—		—		—		(192,607)		(192,607)
Distributions from net investment income	—		—		—		(9,647,844)		(9,647,844)
Balances at March 31, 2024	24,125,642	$	24,125	$	335,918,984	$	(12,502,705)	$	323,440,404
Net investment income	—		—		—		11,792,661		11,792,661
Net realized gain on investments	—		—		—		1,992,482		1,992,482
Net realized loss on foreign currency translations	—		—		—		(29,789)		(29,789)
Net change in unrealized depreciation on investments	—		—		—		(5,586,681)		(5,586,681)
Net change in unrealized depreciation on foreign currency translations	—		—		—		(5,887)		(5,887)
Benefit for taxes on unrealized depreciation on investments	—		—		—		381,500		381,500
Distributions from net investment income	—		—		—		(10,049,073)		(10,049,073)
Issuance of common stock, net of offering costs(1)	1,855,356		1,856		25,248,020		—		25,249,876
Balances at June 30, 2024	25,980,998	$	25,981	$	361,167,004	$	(14,007,492)	$	347,185,493

(1) See Note 4 to the consolidated financial statements contained herein for more information on offering costs.

3

STELLUS CAPITAL INVESTMENT CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

	For six months ended
	June 30, 2024		June 30, 2023
Cash flows from operating activities
Net increase in net assets resulting from operations	$	21,692,746	$	8,447,190
Adjustments to reconcile net increase in net assets from operations to net cash used in operating activities:
Purchases of investments		(94,854,139)		(87,741,479)
Proceeds from sales and repayments of investments		71,824,905		44,269,661
Net change in unrealized (appreciation) depreciation on investments		(17,931,909)		10,544,875
Net change in unrealized depreciation on foreign currency translations		9,490		18,306
Increase in investments due to PIK		(1,555,868)		(1,904,853)
Amortization of premium and accretion of discount, net		(1,383,624)		(1,360,629)
Deferred tax (benefit) provision		(188,893)		144,113
Amortization of loan structure fees		544,379		289,243
Amortization of deferred financing costs		222,747		221,524
Amortization of loan fees on SBA-guaranteed debentures		550,059		624,358
Net realized loss on investments		18,392,249		275,621
Changes in other assets and liabilities
Increase in interest receivable		(2,780,809)		(654,240)
Increase in income tax receivable		(585,741)		—
(Increase) decrease in other receivables		(92,671)		8,876
Increase in related party receivables		—		(883)
Decrease in prepaid expenses		193,937		357,520
Decrease in management fees payable		(2,066,303)		(5,284,818)
(Decrease) increase in income incentive fees payable		(1,450,096)		711,987
Decrease in capital gains incentive fees payable		—		(569,528)
Increase in administrative services payable		24,023		50,346
Increase in interest payable		7,256		142,257
Increase (decrease) in related party payable		337,500		(284,527)
Increase (decrease) in unearned revenue		174,518		(98,964)
Decrease in income tax payable		—		(393,015)
Increase in other accrued expenses and liabilities		268,894		226,618
Net Cash Used in Operating Activities	$	(8,647,350)	$	(31,960,441)
Cash flows from Financing Activities
Proceeds from the issuance of common stock	$	25,777,185	$	41,448,945
Sales load for common stock issued		(386,987)		(614,721)
Offering costs paid for common stock issued		(133,010)		(121,471)
Stockholder distributions paid		(16,233,650)		(13,603,459)
Financing costs paid on Credit Facility		(66,348)		—
Borrowings under Credit Facility		104,400,000		37,000,000
Repayments of Credit Facility		(94,967,800)		(65,267,800)
Net Cash Provided (Used) by Financing Activities	$	18,389,390	$	(1,158,506)
Net Increase (Decrease) in Cash and Cash Equivalents	$	9,742,040	$	(33,118,947)
Cash and Cash Equivalents Balance at Beginning of Period	$	26,125,741	$	48,043,329
Cash and Cash Equivalents Balance at End of Period	$	35,867,781	$	14,924,382
Supplemental and Non-Cash Activities
Cash paid for interest expense	$	14,559,629	$	14,711,017
Income and excise tax paid		1,530,497		1,139,564
Increase in distributions payable		3,463,267		3,006,969
Decrease in deferred offering costs		(7,312)		(1,100)

4

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

June 30, 2024

(unaudited)

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
Controlled investments (25)
EH Real Estate Services, LLC	(25)													Skokie, IL
Term Loan A-1	(16)	First Lien		15.00	%			-	%	-	%	9/3/2021	9/3/2026	FIRE: Real Estate	$	1,882,226		1,882,226		150,578	0.04	%
Term Loan A-2	(16)	First Lien		15.00	%			-	%	-	%	4/3/2023	9/3/2026			650,943		650,943		52,075	0.01	%
Term Loan A-3	(16)	First Lien		15.00	%			-	%	-	%	6/7/2023	9/3/2026			230,678		230,678		18,454	0.01	%
Term Loan A-4	(16)	First Lien		15.00	%			-	%	-	%	7/12/2023	9/3/2026			1,505,537		1,505,537		1,505,537	0.43	%
Term Loan A-5	(16)	First Lien		15.00	%			-	%	-	%	1/8/2024	9/3/2026			5,710,182		5,710,182		5,710,182	1.64	%
Revolver	(16)(23)	First Lien		15.00	%			-	%	-	%	10/3/2023	9/3/2026			63,597		63,597		63,597	0.02	%
EH Holdco, LLC Common Units		Equity										10/3/2023				15,356		3		-	0.00	%
EH Holdco, LLC Series A Preferred Units		Equity										9/3/2021				7,892		7,891,642		-	0.00	%
Total																	$	17,934,808	$	7,500,423	2.15	%
Total Control investments																	$	17,934,808	$	7,500,423	2.15	%
Non-controlled, non-affiliated investments	(4)(5)
2X LLC	(9)													Berwyn, PA
Term Loan	(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.83	%			6/5/2023	6/5/2028	Services: Business	$	5,458,957		5,344,836		5,431,662	1.56	%
Term Loan	(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.83	%			10/31/2023	6/5/2028			1,437,525		1,405,528		1,430,337	0.41	%
2X Investors LP Class A Units		Equity										6/5/2023				58,949		589,496		659,306	0.19	%
Total																	$	7,339,860	$	7,521,305	2.16	%
Ad.Net Acquisition, LLC	(9)													Los Angeles, CA
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.00	%	1.00	%	11.60	%			5/7/2021	5/7/2026	Services: Business	$	15,120,588		15,025,016		15,120,588	4.36	%
Ad.Net Holdings, Inc. Series A Common Stock (SBIC II)	(5)	Equity										5/7/2021				7,794		77,941		57,785	0.02	%
Ad.Net Holdings, Inc. Series A Preferred Stock (SBIC II)	(5)	Equity										5/7/2021				7,015		701,471		520,069	0.15	%
Total																	$	15,804,428	$	15,698,442	4.53	%
AdCellerant LLC	(9)													Denver, CO
Term A Loan (SBIC II)	(5)(11)	First Lien	1M SOFR+	6.00	%	2.00	%	11.33	%			12/12/2023	12/12/2028	Media: Advertising, Printing & Publishing	$	9,950,000		9,768,245		9,850,500	2.84	%
AdCellerant Holdings, LLC Serires A Units		Equity										12/12/2023				728,710		728,710		711,076	0.20	%
Total																	$	10,496,955	$	10,561,576	3.04	%
ADS Group Opco, LLC														Lakewood, CO
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.70	%	2.00	%	12.03	%			6/4/2021	6/4/2026	Aerospace & Defense	$	14,250,000		14,123,525		13,537,500	3.90	%
Revolver	(11)	First Lien	3M SOFR+	6.70	%	2.00	%	12.03	%			6/4/2021	6/4/2026			100,000		100,000		95,000	0.03	%
ADS Group Topco, LLC Class A Units		Equity										6/4/2021				77,626		288,691		-	0.00	%
ADS Group Topco, LLC Class B Units		Equity										6/4/2021				56,819		211,309		-	0.00	%
ADS Group Topco, LLC Class Y Units		Equity										4/11/2023				48,216		179,316		-	0.00	%
ADS Group Topco, LLC Class Z Units		Equity										6/15/2022				72,043		267,929		-	0.00	%
Total																	$	15,170,770	$	13,632,500	3.93	%
Advanced Barrier Extrusions, LLC														Rhinelander, WI
Term Loan B (SBIC)	(4)(11)	First Lien	1M SOFR+	7.50	%	1.00	%	12.88	%			11/30/2020	11/30/2026	Containers, Packaging, & Glass	$	16,887,500		16,732,014		15,874,249	4.57	%
GP ABX Holdings Partnership, L.P. Partner Interests		Equity										8/8/2018				644,737		528,395		-	0.00	%
GP ABX Holdings Partnership, L.P. Series B Preferred Interests		Equity										1/5/2023				1,562		156,182		140,171	0.04	%
Total																	$	17,416,591	$	16,014,420	4.61	%
AGT Robotique Inc.	(9)													Trois Rivieres, Canada
Term Loan	(11)	First Lien	3M SOFR+	5.25	%	1.00	%	10.58	%			6/24/2024	6/22/2029	Capital Equipment	$	10,726,931		10,512,392		10,512,392	3.03	%
Total																	$	10,512,392	$	10,512,392	3.03	%
American Refrigeration, LLC	(9)													Jacksonville, FL
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	6.25	%	1.50	%	11.58	%			3/31/2023	3/31/2028	Capital Equipment	$	8,172,232		8,008,138		8,131,371	2.34	%
Delayed Draw Term Loan	(11)	First Lien	3M SOFR+	6.25	%	1.50	%	11.58	%			3/31/2023	3/31/2028			99,750		98,584		99,251	0.03	%
AR-USA Holdings, LLC Class A Units		Equity										3/31/2023				141		135,778		179,699	0.05	%
Total																	$	8,242,500	$	8,410,321	2.42	%

5

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

June 30, 2024

(unaudited)

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
Amika OpCo LLC	(9)													Brooklyn, NY
Term Loan	(11)	First Lien	6M SOFR+	5.25	%	0.75	%	10.62	%			7/1/2022	7/1/2029	Consumer Goods: Non-Durable	$	94,638		93,138		94,638	0.03	%
Term Loan	(11)	First Lien	6M SOFR+	5.75	%	0.75	%	11.23	%			12/5/2023	7/1/2029		$	9,657,364		9,478,734		9,657,364	2.78	%
Ishtar Co-Invest-B LP Partnership Interests		Equity										7/1/2022				77,778		42,813		221,266	0.06	%
Oshun Co-Invest-B LP Partnership Interests		Equity										7/1/2022				22,222		22,222		63,218	0.02	%
Total																	$	9,636,907	$	10,036,486	2.89	%
Anne Lewis Strategies, LLC	(9)													Washington, DC
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.83	%			3/5/2021	5/9/2028	Services: Business	$	9,142,714		9,070,999		9,142,714	2.63	%
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.83	%			4/15/2022	5/9/2028			2,853,164		2,825,836		2,853,164	0.82	%
SG AL Investment, LLC Common Units	(6)	Equity										3/5/2021				1,000		517,975		1,950,088	0.56	%
SG AL Investment, LLC Common-A Units		Equity										12/22/2023				239		492,905		985,826	0.28	%
Total																	$	12,907,715	$	14,931,792	4.29	%
APE Holdings, LLC														Deer Park, TX
Class A Units		Equity										9/5/2014		Chemicals, Plastics, & Rubber		375,000		375,000		41,243	0.01	%
Total																	$	375,000	$	41,243	0.01	%
Atmosphere Aggregator Holdings II, L.P.														Atlanta, GA
Common Units		Equity										1/26/2016		Services: Business		254,250		-		2,480,842	0.71	%
Stratose Aggregator Holdings, L.P. Common Units		Equity										6/30/2015				750,000		-		7,318,119	2.11	%
Total																	$	-	$	9,798,961	2.82	%
ArborWorks, LLC	(22)													Oakhurst, CA
Term Loan	(11)(17)	First Lien	3M SOFR+			1.00	%	-	%	-	%	11/6/2023	11/6/2028	Environmental Industries	$	3,461,538		3,461,538		3,184,615	0.92	%
Revolver	(11)(17)	First Lien						-	%	-	%	11/6/2023	11/6/2028			1,732,563		1,732,563		1,593,958	0.46	%
ArborWorks Intermediate Holdco, LLC Class A-1 Preferred Units		Equity										11/6/2023				16,037		3,610,847		2,809,311	0.81	%
ArborWorks Intermediate Holdco, LLC Class B-1 Preferred Units		Equity										11/6/2023				16,037		-		-	0.00	%
ArborWorks Intermediate Holdco, LLC Class A-1 Common Units		Equity										11/6/2023				1,923		-		-	0.00	%
Total																	$	8,804,948	$	7,587,884	2.19	%
Axis Portable Air, LLC	(9)													Phoenix, AZ
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	5.75	%	2.00	%	11.23	%			3/22/2022	3/22/2028	Capital Equipment	$	9,452,500		9,325,055		9,452,500	2.72	%
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	5.75	%	2.00	%	11.23	%			4/17/2023	3/22/2028		$	1,884,142		1,853,597		1,884,142	0.54	%
Delayed Draw Term Loan	(11)	First Lien	3M SOFR+	5.75	%	1.00	%	11.23	%			3/22/2022	3/22/2028			99,500		98,782		99,500	0.03	%
Axis Air Parent, LLC Preferred Units		Equity										3/22/2022				4,436		443,636		1,013,398	0.29	%
Total																	$	11,721,070	$	12,449,540	3.58	%
Baker Manufacturing Company, LLC														Evansville, IN
Term Loan (SBIC II)	(5)(10)(12)	First Lien	3M SOFR+	5.25	%	1.00	%	11.37	%			7/5/2022	7/5/2027	Capital Equipment	$	12,738,093		12,566,553		12,610,712	3.63	%
BSC Blue Water Holdings, LLC Series A Units (SBIC II)	(5)	Equity										7/5/2022				743,770		743,770		748,398	0.22	%
Total																	$	13,310,323	$	13,359,110	3.85	%
BL Products Parent, L.P.														Houston, TX
Class A Units		Equity										2/1/2022		Capital Equipment		879,060		983,608		1,324,722	0.38	%
Total																	$	983,608	$	1,324,722	0.38	%
Café Valley, Inc.														Phoenix, AZ
Term Loan	(11)	First Lien	3M SOFR+	7.24	%	2.00	%	12.57	%			8/28/2019	8/28/2025	Beverage, Food, & Tobacco	$	15,460,714		15,448,337		15,460,714	4.45	%
CF Topco LLC Units		Equity										8/28/2019				9,160		916,015		1,267,479	0.37	%
Total																	$	16,364,352	$	16,728,193	4.82	%
Camp Profiles LLC	(9)													Boston, MA
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	5.25	%	1.00	%	10.73	%			9/3/2021	9/3/2026	Media: Advertising, Printing & Publishing	$	9,968,125		9,870,528		9,968,125	2.87	%
CIVC VI-A 829 Blocker, LLC Units		Equity										9/3/2021				250		250,000		537,554	0.15	%
Total																	$	10,120,528	$	10,505,679	3.02	%
CEATI International Inc.	(7)(9)													Montreal, Canada
Term Loan	(11)	First Lien	3M SOFR+	6.00	%	1.00	%	11.53	%			2/19/2021	2/19/2026	Services: Business	$	8,483,759		8,419,554		8,483,759	2.44	%
CEATI Holdings, LP Class A Units		Equity										2/19/2021				250,000		250,000		319,527	0.09	%
Total																	$	8,669,554	$	8,803,286	2.53	%

6

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

June 30, 2024

(unaudited)

														Principal						% of
											Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK	Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
Cerebro Buyer, LLC	(9)												Columbia, SC
Term Loan	(11)	First Lien	1M SOFR+	6.75	%	1.00	%	12.19	%		3/15/2023	3/15/2029	Healthcare & Pharmaceuticals	$	4,526,683		4,431,681		4,526,683	1.30	%
Cerebro Holdings Partnership, L.P. Series A Partner Interests		Equity									3/15/2023				62,961		62,961		70,049	0.02	%
Cerebro Holdings Partnership, L.P. Series B Partner Interests		Equity									3/15/2023				341,091		333,925		379,488	0.11	%
Total																$	4,828,567	$	4,976,220	1.43	%
CF Arch Holdings LLC													Houston, TX
Class A Units		Equity									8/10/2022		Services: Business		100,000		100,000		191,315	0.06	%
Total																$	100,000	$	191,315	0.06	%
CF512, Inc.	(9)												Blue Bell, PA
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	6.00	%	1.00	%	11.54	%		9/1/2021	9/1/2026	Media: Advertising, Printing & Publishing	$	13,840,096		13,704,588		13,701,695	3.95	%
Delayed Draw Term Loan	(11)	First Lien	3M SOFR+	6.00	%	1.00	%	11.52	%		9/1/2021	9/1/2026			2,988,607		2,973,392		2,958,721	0.85	%
StellPen Holdings, LLC Membership Interests		Equity									9/1/2021				220,930		220,930		221,246	0.06	%
Total																$	16,898,910	$	16,881,662	4.86	%
Channel Partners Intermediateco, LLC	(9)												Tampa Bay, FL
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	7.00	%	2.00	%	12.55	%		2/24/2022	2/7/2027	Retail	$	13,185,613		13,109,005		12,987,829	3.74	%
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	7.00	%	2.00	%	12.55	%		3/27/2023	2/7/2027			1,681,282		1,669,044		1,656,063	0.48	%
Revolver	(11)	First Lien	3M SOFR+	7.00	%	2.00	%	12.58	%		2/24/2022	2/7/2027			75,000		75,000		73,875	0.02	%
Total																$	14,853,049	$	14,717,767	4.24	%
CompleteCase, LLC	(9)												Seattle, WA
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.98	%		12/21/2020	12/21/2025	Services: Consumer	$	6,630,281		6,584,670		6,597,130	1.90	%
CompleteCase Holdings, Inc. Class A Common Stock (SBIC II)	(5)	Equity									12/21/2020				417		5		2	0.00	%
CompleteCase Holdings, Inc. Series A Preferred Stock (SBIC II)	(5)	Equity									12/21/2020				522		521,734		194,162	0.06	%
CompleteCase Holdings, Inc. Class A Common Stock		Equity									4/27/2023				89		1		-	0.00	%
CompleteCase Holdings, Inc. Series C Preferred Stock		Equity									4/27/2023				111		111,408		41,461	0.01	%
Total																$	7,217,818	$	6,832,755	1.97	%
Compost 360 Acquisition, LLC	(9)												Tampa, FL
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.80	%		8/2/2023	8/2/2028	Environmental Industries	$	9,547,125		9,341,110		9,260,711	2.67	%
Revolver	(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.80	%		8/2/2023	8/2/2028			43,500		43,500		42,195	0.01	%
Compost 360 Investments, LLC Class A Units		Equity									8/2/2023				2,508		250,761		161,466	0.05	%
Total																$	9,635,371	$	9,464,372	2.73	%
COPILOT Provider Support Services, LLC	(9)												Maitland, FL
Term Loan	(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.98	%		11/22/2022	11/22/2027	Healthcare & Pharmaceuticals	$	4,912,500		4,839,536		4,863,375	1.40	%
Revolver	(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.98	%		11/22/2022	11/22/2027		$	53,333		53,333		52,800	0.02	%
QHP Project Captivate Blocker, Inc. Common Stock		Equity									11/22/2022				4		285,714		208,942	0.06	%
Total																$	5,178,583	$	5,125,117	1.48	%
Craftable Intermediate II Inc.	(9)												Dallas, TX
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.50	%	1.50	%	11.83	%		6/30/2023	6/30/2028	High Tech Industries	$	10,033,297		9,863,174		9,983,131	2.88	%
Gauge Craftable LP Partnership Interests		Equity									6/30/2023				626,690		626,690		828,906	0.24	%
Total																$	10,489,864	$	10,812,037	3.12	%
Curion Holdings, LLC	(9)												Chicago, IL
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.25	%	1.00	%	11.73	%		7/29/2022	7/29/2027	Services: Business	$	12,831,451		12,659,247		12,510,665	3.60	%
Revolver	(11)	First Lien	3M SOFR+	6.25	%	1.00	%	11.73	%		7/29/2022	7/29/2027			85,000		85,000		82,875	0.02	%
SP CS Holdings LLC Class A Units		Equity									7/29/2022				739,999		739,999		772,257	0.22	%
Total																$	13,484,246	$	13,365,797	3.84	%
DRS Holdings III, Inc.	(9)												St. Louis, MO
Term Loan	(11)	First Lien	1M SOFR+	6.25	%	1.00	%	11.69	%		11/1/2019	11/1/2025	Consumer Goods: Durable	$	8,826,450		8,802,496		8,826,450	2.54	%
Total																$	8,802,496	$	8,826,450	2.54	%
DTE Holding Company, LLC													Roselle, IL
Class A-2 Units		Equity									4/13/2018		Energy: Oil & Gas		776,316		466,204		-	0.00	%
Class AA Units		Equity									4/13/2018				723,684		723,684		-	0.00	%
Total																$	1,189,888	$	-	0.00	%

7

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

June 30, 2024

(unaudited)

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
EHI Buyer, Inc.	(9)													Grand Prarie, TX
Term A Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	6.50	%	1.50	%	11.83	%			7/31/2023	7/31/2029	Environmental Industries	$	6,065,508		5,930,400		6,065,508	1.75	%
Delayed Draw Term Loan	(11)	First Lien	3M SOFR+	6.50	%	1.50	%	11.83	%			7/31/2023	7/31/2029			2,322,310		2,293,948		2,322,310	0.67	%
EHI Group Holdings, L.P. Class A Units		Equity										7/31/2023				618		617,801		1,035,064	0.30	%
Total																	$	8,842,149	$	9,422,882	2.72	%
Elliott Aviation, LLC														Moline, IL
Term Loan	(11)	First Lien	1M SOFR+	8.00	%	2.00	%	11.49	%	2.00	%	1/31/2020	6/30/2025	Aerospace & Defense	$	8,622,824		8,600,680		8,148,569	2.35	%
Term Loan		Unsecured		15.00	%					15.00	%	10/26/2023	1/31/2026		$	61,112		61,112		45,834	0.01	%
Revolver A	(11)	First Lien	1M SOFR+	8.00	%	2.00	%	11.49	%	2.00	%	1/31/2020	6/30/2025		$	1,424,677		1,424,677		1,346,320	0.39	%
Revolver B	(11)	First Lien	1M SOFR+	8.00	%	2.00	%	11.49	%	2.00	%	3/1/2023	6/30/2025		$	670,880		670,880		633,982	0.18	%
SP EA Holdings LLC Class A Units		Equity										1/31/2020				1,048,896		901,489		-	0.00	%
Total																	$	11,658,838	$	10,174,705	2.93	%
EOS Fitness Holdings, LLC														Phoenix, AZ
Class A Preferred Units		Equity										12/30/2014		Hotel, Gaming, & Leisure		118		-		-	0.00	%
Class B Common Units		Equity										12/30/2014				3,017		-		930,846	0.27	%
Total																	$	-	$	930,846	0.27	%
Equine Network, LLC	(9)													Boulder, CO
Term A Loan (SBIC)	(4)(11)	First Lien	1M SOFR+	6.50	%	1.00	%	11.96	%			5/22/2023	5/22/2028	Hotel, Gaming, & Leisure	$	5,906,486		5,782,251		5,876,954	1.69	%
Revolver	(11)	First Lien	1M SOFR+	6.50	%	1.00	%	11.96	%			5/22/2023	5/22/2028			83,333		83,333		82,916	0.02	%
Delayed Draw Term Loan	(11)	First Lien	1M SOFR+	6.50	%	1.00	%	11.96	%			5/22/2023	5/22/2028			59,550		59,550		59,252	0.02	%
Total																	$	5,925,134	$	6,019,122	1.73	%
evolv Consulting, LLC	(9)													Dallas, TX
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	6.25	%	2.00	%	11.55	%			12/7/2023	12/7/2028	Services: Business	$	9,975,000		9,792,455		9,875,250	2.84	%
evolv Holdco, LLC Preferred Units		Equity										12/7/2023				473,485		473,485		563,468	0.16	%
Total																	$	10,265,940	$	10,438,718	3.00	%
Evriholder Acquisition, Inc.	(9)													Anaheim, CA
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.75	%	1.50	%	12.23	%			1/23/2023	1/24/2028	Consumer Goods: Durable	$	12,588,081		12,344,357		12,588,081	3.63	%
KEJ Holdings LP Class A Units		Equity										1/23/2023				873,333		873,333		1,462,236	0.42	%
Total																	$	13,217,690	$	14,050,317	4.05	%
Exacta Land Surveyors, LLC	(20)													Cleveland, OH
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	6.75	%	1.50	%	11.23	%	1.00	%	2/8/2019	7/31/2025	Services: Business	$	16,313,845		16,313,845		15,253,444	4.40	%
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	6.75	%	1.50	%	11.23	%	1.00	%	7/15/2022	7/31/2025			991,820		991,820		927,352	0.27	%
Term Loan	(11)	Unsecured								15.00	%	4/22/2024	6/30/2026			90,773		90,773		71,711	0.02	%
SP ELS Holdings LLC Class A Units		Equity										2/8/2019				1,338,661		1,124,414		15,179	0.00	%
Total																	$	18,520,852	$	16,267,686	4.69	%
Exigo, LLC	(9)													Dallas, TX
Term Loan	(11)	First Lien	1M SOFR+	6.25	%	1.00	%	11.69	%			3/16/2022	3/16/2027	Services: Business	$	8,767,054		8,689,008		8,679,383	2.50	%
Gauge Exigo Coinvest, LLC Common Units		Equity										3/16/2022				377,535		377,535		344,355	0.10	%
Total																	$	9,066,543	$	9,023,738	2.60	%
FairWave Holdings, LLC	(9)													Kansas City, MO
Term Loan	(4)(11)	First Lien	3M SOFR+	6.50	%	1.50	%	11.83	%			4/1/2024	4/1/2029	Beverage, Food, & Tobacco	$	7,596,227		7,431,450		7,431,450	2.14	%
Revolver	(11)	First Lien	3M SOFR+	6.50	%	1.50	%	11.83	%			4/1/2024	4/1/2029			342,687		342,687		335,253	0.10	%
GRC Java Holdings, LLC Class A Units		Equity										4/1/2024				2,856		285,572		285,600	0.08	%
Total																	$	8,059,709	$	8,052,303	2.32	%
FiscalNote Boards LLC	(7)(9)													Toronto, Canada
Term Loan	(11)	First Lien	1M SOFR+	6.00	%	1.00	%	11.34	%			3/11/2024	3/12/2029	Services: Business	$	4,300,805		4,218,784		4,214,789	1.21	%
FCP-Connect Holdings LLC Class A Common Shares		Equity										5/28/2024				284		-		-	0.00	%
FCP-Connect Holdings LLC Series A Preferred Shares		Equity										5/28/2024				284		190,382		190,382	0.05	%
Total																	$	4,409,166	$	4,405,171	1.26	%

8

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

June 30, 2024

(unaudited)

														Principal						% of
											Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK	Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
Florachem Corporation	(9)												Jacksonville, FL
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	6.50	%	1.00	%	11.98	%		4/29/2022	4/29/2028	Chemicals, Plastics, & Rubber	$	9,800,000		9,664,041		9,800,000	2.82	%
Revolver	(11)	First Lien	3M SOFR+	6.50	%	1.00	%	11.98	%		4/29/2022	4/29/2028			31,333		31,333		31,333	0.01	%
Delayed Draw Term Loan	(11)	First Lien	3M SOFR+	6.50	%	1.00	%	11.98	%		4/29/2022	4/29/2028			53,481		53,481		53,481	0.02	%
SK FC Holdings, L.P. Class A Units		Equity									4/29/2022				362		362,434		591,279	0.17	%
Total																$	10,111,289	$	10,476,093	3.02	%
General LED OPCO, LLC													San Antonio, TX
Term Loan	(11)	Second Lien	3M SOFR+	9.00	%	1.50	%	14.43	%		5/1/2018	3/31/2026	Services: Business	$	4,500,000		4,478,360		4,410,000	1.27	%
Total																$	4,478,360	$	4,410,000	1.27	%
Green Intermediateco II, Inc.													Irvine, CA
Term Loan	(11)	First Lien	1M SOFR+	6.75	%	2.00	%	12.09	%		8/8/2023	8/8/2028	High Tech Industries	$	11,086,475		10,846,413		10,864,746	3.13	%
Delayed Draw Term Loan	(11)	First Lien	1M SOFR+	6.75	%	2.00	%	12.09	%		8/8/2023	8/8/2028			406,087		401,531		397,965	0.11	%
Green Topco Holdings, LLC Class A Units		Equity									8/8/2023				271,401		271,401		202,049	0.06	%
Total																$	11,519,345	$	11,464,760	3.30	%
GS HVAM Intermediate, LLC	(9)												Carlsbad, CA
Term Loan	(11)	First Lien	1M SOFR+	6.50	%	4.00	%	11.94	%		10/18/2019	11/30/2025	Beverage, Food, & Tobacco	$	12,329,576		12,317,577		12,329,576	3.55	%
HV GS Acquisition, LP Class A Interests		Equity									10/2/2019				2,144		1,967,133		5,730,921	1.65	%
Total																$	14,284,710	$	18,060,497	5.20	%
Health Monitor Holdings, LLC													Montvale, NJ
Series A Preferred Units		Equity									5/15/2019		Media: Advertising, Printing & Publishing		1,105,838		1,052,919		1,484,148	0.43	%
Total																$	1,052,919	$	1,484,148	0.43	%
Heartland Business Systems, LLC													Little Chute, WI
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.25	%	1.00	%	11.73	%		8/26/2022	8/26/2027	Services: Business	$	9,825,000		9,689,692		9,825,000	2.83	%
Delayed Draw Term Loan	(11)	First Lien	3M SOFR+	6.25	%	1.00	%	11.73	%		8/26/2022	8/26/2027			49,375		48,997		49,375	0.01	%
AMCO HBS Holdings, LP Class A Units	(6)	Equity									8/26/2022				2,861		221,303		763,853	0.22	%
Total																$	9,959,992	$	10,638,228	3.06	%
HV Watterson Holdings, LLC	(9)												Schaumburg, IL
Term Loan	(11)	First Lien	3M SOFR+	6.25	%	1.00	%	11.73	%		12/17/2021	12/17/2026	Services: Business	$	13,100,687		12,957,502		12,904,177	3.73	%
Revolver	(11)	First Lien	3M SOFR+	6.25	%	1.00	%	11.73	%		12/17/2021	12/17/2026			96,000		96,000		94,560	0.03	%
Delayed Draw Term Loan	(11)	First Lien	3M SOFR+	6.25	%	1.00	%	11.73	%		12/17/2021	12/17/2026			318,250		316,261		313,476	0.09	%
HV Watterson Parent, LLC Class A Units		Equity									12/17/2021				1,632		1,631,591		976,431	0.28	%
Total																$	15,001,354	$	14,288,644	4.13	%
I2P Holdings, LLC													Cleveland, OH
Series A Preferred Units		Equity									1/31/2018		Services: Business		750,000		-		3,647,849	1.05	%
Total																$	-	$	3,647,849	1.05	%
ICD Holdings, LLC	(7)												San Francisco, CA
Class A Units	(6)	Equity									1/2/2018		Finance		9,962		437,854		2,400,244	0.69	%
Total																$	437,854	$	2,400,244	0.69	%
Impact Home Services LLC	(9)												Tampa, FL
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.83	%		4/28/2023	4/28/2028	Services: Consumer	$	5,877,530		5,757,361		5,524,878	1.59	%
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.83	%		10/11/2023	4/28/2028			535,670		523,978		503,530	0.15	%
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.83	%		6/30/2023	4/28/2028			267,160		261,556		251,130	0.07	%
Revolver	(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.83	%		4/28/2023	4/28/2028			82,500		82,500		77,550	0.02	%
Impact Holdings Georgia LLC Class A Units		Equity									4/28/2023				375		375,156		-	0.00	%
Impact Holdings Georgia LLC Class A-1 Units		Equity									1/31/2024				38		37,962		74,079	0.02	%
Total																$	7,038,513	$	6,431,167	1.85	%
Infolinks Media Buyco, LLC													Ridgewood, NJ
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	5.50	%	1.00	%	10.83	%		11/1/2021	11/1/2026	Media: Advertising, Printing & Publishing	$	7,497,130		7,418,763		7,459,644	2.15	%
Term Loan	(11)	First Lien	3M SOFR+	5.50	%	1.00	%	10.83	%		6/6/2024	11/1/2026	Media: Advertising, Printing & Publishing	$	2,552,695		2,515,512		2,539,932	0.73	%
Delayed Draw Term Loan	(11)	First Lien	1M SOFR+	5.50	%	1.00	%	10.84	%		11/1/2021	11/1/2026			1,470,150		1,459,176		1,462,799	0.42	%
Tower Arch Infolinks Media, LP LP Interests	(15)	Equity									10/28/2021				452,781		210,658		776,575	0.22	%
Total																$	11,604,109	$	12,238,950	3.52	%

9

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

June 30, 2024

(unaudited)

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
Informativ, LLC	(9)													Fresno, CA
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	5.75	%	1.00	%	11.23	%			7/30/2021	7/30/2026	High Tech Industries	$	8,438,165		8,360,465		8,438,165	2.43	%
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	5.75	%	1.00	%	11.23	%			3/31/2022	7/30/2026			6,361,161		6,294,822		6,361,161	1.83	%
Credit Connection Holdings, LLC Series A Units		Equity										7/30/2021				804,384		804,384		1,487,046	0.43	%
Total																	$	15,459,671	$	16,286,372	4.69	%
Inoapps Bidco, LLC	(9)													Houston, TX
Term Loan B	(11)	First Lien	3M SONIA+	5.75	%	1.00	%	11.06	%			2/15/2022	2/15/2027	High Tech Industries	£	9,800,000		13,135,130		12,267,888	3.53	%
Revolver	(11)	First Lien	1M SOFR+	5.75	%	1.00	%	11.21	%			2/15/2022	2/15/2027		$	60,000		60,000		60,000	0.02	%
Delayed Draw Term Loan	(11)	First Lien	3M SOFR+	5.75	%	1.00	%	11.34	%			2/15/2022	2/15/2027			81,875		81,359		81,875	0.02	%
Inoapps Holdings, LLC Series A-1 Preferred Units		Equity										2/15/2022				739,844		783,756		968,085	0.28	%
Total																	$	14,060,245	$	13,377,848	3.85	%
Integrated Oncology Network, LLC														Newport Beach, CA
Term Loan	(11)	First Lien	3M SOFR+	6.00	%	1.00	%	11.45	%			7/17/2019	6/24/2025	Healthcare & Pharmaceuticals	$	15,609,471		15,609,471		15,531,423	4.48	%
Term Loan	(11)	First Lien	3M SOFR+	6.00	%	1.00	%	11.45	%			11/1/2021	6/24/2025			1,080,493		1,080,493		1,075,091	0.31	%
Total																	$	16,689,964	$	16,606,514	4.79	%
Intuitive Health, LLC														Plano, TX
Term Loan (SBIC II)	(5)(10)(12)	First Lien	3M SOFR+	5.50	%	1.50	%	12.17	%			10/18/2019	10/18/2027	Healthcare & Pharmaceuticals	$	5,771,920		5,724,977		5,771,920	1.66	%
Term Loan	(10)(12)	First Lien	3M SOFR+	5.50	%	1.50	%	12.17	%			10/18/2019	10/18/2027			8,117,989		8,052,369		8,117,989	2.34	%
Term Loan (SBIC II)	(5)(10)(12)	First Lien	3M SOFR+	5.50	%	1.50	%	12.17	%			8/31/2021	10/18/2027			3,040,324		3,013,242		3,040,324	0.88	%
Legacy Parent, Inc. Class A Common Stock		Equity										10/30/2020				58		-		239,299	0.07	%
Total																	$	16,790,588	$	17,169,532	4.95	%
Invincible Boat Company LLC	(9)													Opa Locka, FL
Term Loan	(11)	First Lien	3M SOFR+	6.50	%	1.50	%	11.98	%			8/28/2019	8/28/2025	Consumer Goods: Durable	$	5,356,627		5,331,466		5,329,844	1.54	%
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.50	%	1.50	%	11.98	%			8/28/2019	8/28/2025			4,944,579		4,921,262		4,919,856	1.42	%
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.50	%	1.50	%	11.98	%			6/1/2021	8/28/2025			1,099,244		1,092,395		1,093,748	0.32	%
Warbird Parent Holdco, LLC Class A Units		Equity										8/28/2019				1,362,575		1,299,691		1,158,910	0.33	%
Total																	$	12,644,814	$	12,502,358	3.61	%
J.R. Watkins, LLC														San Francisco
Term Loan (SBIC)	(4)(19)	First Lien		12.00	%			-	%	-	%	12/22/2017	5/3/2026	Consumer Goods: Non-Durable	$	13,597,208		13,597,208		3,127,358	0.90	%
Revolver (SBIC)	(4)(11)	First Lien		5.00	%			-	%	-	%	5/3/2024	5/3/2026			1,125,000		1,125,000		258,750	0.07	%
J.R. Watkins Holdings, Inc. Class A Preferred Stock		Equity										12/22/2017				1,133		1,132,576		-	0.00	%
Total																	$	15,854,784	$	3,386,108	0.97	%
KidKraft, Inc.														Dallas, TX
Term Loan	(10)(12)(18)	First Lien	PRIME+	6.50	%	-	%	-	%			4/3/2020	6/30/2024	Consumer Goods: Durable	$	1,580,768		1,580,768		-	0.00	%
KidKraft Group Holdings, LLC Preferred B Units		Equity										4/3/2020				4,000,000		4,000,000		-	0.00	%
Total																	$	5,580,768	$	-	0.00	%
Ledge Lounger, Inc.	(9)													Katy, TX
Term Loan A (SBIC)	(4)(11)	First Lien	3M SOFR+	6.50	%	1.00	%	11.98	%			11/9/2021	11/9/2026	Consumer Goods: Durable	$	7,453,618		7,375,470		7,118,205	2.05	%
Revolver	(11)	First Lien	3M SOFR+	6.50	%	1.00	%	11.98	%			11/9/2021	11/9/2026			33,333		33,333		31,833	0.01	%
SP L2 Holdings LLC Class A Units (SBIC)		Equity										11/9/2021				375,000		375,000		42,646	0.01	%
Total																	$	7,783,803	$	7,192,684	2.07	%
Lightning Intermediate II, LLC	(9)													Jacksonville, FL
Term Loan (SBIC)	(4)(11)	First Lien	6M SOFR+	6.50	%	1.00	%	12.01	%			6/6/2022	6/6/2027	Consumer Goods: Non-Durable	$	13,071,103		12,903,284		12,940,392	3.74	%
Gauge Vimergy Coinvest, LLC Units		Equity										6/6/2022				399		391,274		143,845	0.04	%
Total																	$	13,294,558	$	13,084,237	3.78	%
Luxium Solutions, LLC	(9)													Deerfield Beach, OH
Term Loan (SBIC)	(4)(11)	First Lien	1M SOFR+	6.25	%	1.00	%	11.59	%			5/10/2024	12/1/2027	High Tech Industries	$	8,293,730		8,173,869		8,173,865	2.35	%
Total																	$	8,173,869	$	8,173,865	2.35	%

10

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

June 30, 2024

(unaudited)

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
MacKenzie-Childs Acquisition, Inc.	(9)													Aurora, NY
Term Loan	(11)	First Lien	3M SOFR+	6.00	%	1.00	%	11.48	%			9/2/2022	9/2/2027	Consumer Goods: Durable	$	94,109		93,130		93,638	0.03	%
Revolver	(11)	First Lien	3M SOFR+	6.00	%	1.00	%	11.48	%			9/2/2022	9/2/2027			46,667		46,667		46,434	0.01	%
MacKenzie-Childs Investment, LP Partnership Interests		Equity										9/2/2022				100,000		100,000		97,294	0.03	%
Total																	$	239,797	$	237,366	0.07	%
Madison Logic Holdings, Inc.	(9)													New York, NY
Term Loan	(11)	First Lien	3M SOFR+	7.00	%	1.00	%	12.33	%			12/30/2022	12/30/2028	Media: Advertising, Printing & Publishing	$	4,472,602		4,370,406		4,427,876	1.28	%
BC Partners Glengarry Co-Investment LP Class 1 Interests		Equity										7/7/2023				394,767		394,767		316,013	0.09	%
Total																	$	4,765,173	$	4,743,889	1.37	%
MedLearning Group, LLC	(9)													New York, NY
Term Loan	(11)	First Lien	3M SOFR+	6.50	%	1.00	%	11.83	%			3/26/2024	12/30/2027	Healthcare & Pharmaceuticals	$	4,328,759		4,246,577		4,242,184	1.22	%
Term Loan	(11)	First Lien	3M SOFR+	6.50	%	1.00	%	11.83	%			3/26/2024	12/30/2027			2,537,373		2,489,200		2,486,626	0.72	%
Term Loan	(11)	First Lien	3M SOFR+	6.50	%	1.00	%	11.83	%			3/26/2024	12/30/2027			2,071,698		2,032,467		2,030,264	0.58	%
Total																	$	8,768,244	$	8,759,074	2.52	%
Michelli, LLC	(9)													New Orleans, LA
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	5.75	%	2.00	%	11.08	%			12/21/2023	12/21/2028	Capital Equipment	$	4,975,000		4,882,828		4,925,250	1.42	%
Delayed Draw Term Loan	(11)	First Lien	3M SOFR+	5.75	%	2.00	%	11.08	%			12/21/2023	12/21/2028			100,999		1,976,544		1,975,997	0.57	%
SP MWM Holdco LLC Class A Units		Equity										12/21/2023				509,215		509,215		670,419	0.19	%
Total																	$	7,368,587	$	7,571,666	2.18	%
Microbe Formulas LLC	(9)													Meridian, ID
Term Loan (SBIC II)	(5)(11)	First Lien	1M SOFR+	6.00	%	1.00	%	11.44	%			4/4/2022	4/3/2028	Consumer Goods: Non-Durable	$	8,194,898		8,139,043		8,194,898	2.36	%
Total																	$	8,139,043	$	8,194,898	2.36	%
MOM Enterprises, LLC	(9)													Richmond, CA
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.48	%	2.00	%	11.81	%			5/19/2021	5/19/2026	Consumer Goods: Non-Durable	$	15,972,667		15,835,128		15,812,939	4.56	%
Revolver	(11)	First Lien	3M SOFR+	6.48	%	2.00	%	11.81	%			5/19/2021	5/19/2026			25,000		25,000		24,750	0.01	%
MBliss SPC Holdings, LLC Units		Equity										5/19/2021				933,333		933,333		766,025	0.22	%
Total																	$	16,793,461	$	16,603,714	4.79	%
Monarch Behavioral Therapy, LLC	(9)													Addison, TX
Term Loan (SBIC I)	(4)(11)	First Lien	3M SOFR+	5.00	%	1.00	%	10.33	%			6/6/2024	6/6/2030	Healthcare & Pharmaceuticals	$	6,764,635		6,630,662		6,630,662	1.91	%
BI Investors, LLC Class A Units		Equity										6/6/2024				4,286		428,571		428,600	0.12	%
Total																	$	7,059,233	$	7,059,262	2.03	%
Monitorus Holding, LLC	(7)													London, UK
Term Loan		First Lien		14.00	%			10.00	%	4.00	%	5/24/2022	5/24/2027	Media: Diversified & Production	$	103,041		102,405		102,011	0.03	%
Revolver		First Lien		14.00	%			10.00	%	4.00	%	5/24/2022	5/24/2027		€	103,041		112,023		110,903	0.03	%
Delayed Draw Term Loan		First Lien		14.00	%			10.00	%	4.00	%	5/24/2022	5/24/2027		€	103,041		104,001		102,961	0.03	%
Sapphire Aggregator S.a r.l. Convertible Bonds	(14)	Unsecured		8.00	%			-	%	8.00	%	11/15/2023	3/31/2025		€	5,532		5,939		5,868	0.00	%
Sapphire Aggregator S.a r.l. Convertible Bonds	(14)	Unsecured		8.00	%			-	%	8.00	%	3/1/2024	6/30/2025		€	12,241		13,291		12,985	0.00	%
Sapphire Aggregator S.a r.l. Class A Shares		Equity										9/1/2022				557,689		11,156		12,070	0.00	%
Sapphire Aggregator S.a r.l. Class B Shares		Equity										9/1/2022				557,682		11,156		12,070	0.00	%
Sapphire Aggregator S.a r.l. Class C Shares		Equity										9/1/2022				557,682		11,156		12,070	0.00	%
Sapphire Aggregator S.a r.l. Class D Shares		Equity										9/1/2022				557,682		11,156		12,070	0.00	%
Sapphire Aggregator S.a r.l. Class E Shares		Equity										9/1/2022				557,682		11,156		12,070	0.00	%
Sapphire Aggregator S.a r.l. Class F Shares		Equity										9/1/2022				557,682		11,156		12,070	0.00	%
Sapphire Aggregator S.a r.l. Class G Shares		Equity										9/1/2022				557,682		11,156		12,070	0.00	%
Sapphire Aggregator S.a r.l. Class H Shares		Equity										9/1/2022				557,682		11,156		12,070	0.00	%
Sapphire Aggregator S.a r.l. Class I Shares		Equity										9/1/2022				557,682		11,156		12,070	0.00	%
Total																	$	438,063	$	443,358	0.09	%
Morgan Electrical Group Intermediate Holdings, Inc.	(9)													Freemont, CA
Term Loan	(11)	First Lien	1M SOFR+	6.25	%	1.50	%	11.59	%			8/3/2023	8/3/2029	Construction & Building	$	4,417,241		4,328,593		4,373,069	1.26	%
Delayed Draw Term Loan	(11)	First Lien	1M SOFR+	6.25	%	1.50	%	11.59	%			8/3/2023	8/3/2029			1,714,196		1,696,143		1,697,054	0.49	%
Morgan Electrical Group Holdings, LLC Series A-2 Preferred Units		Equity										8/3/2023				380		380,330		351,833	0.10	%
Total																	$	6,405,066	$	6,421,956	1.85	%

11

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

June 30, 2024

(unaudited)

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
Naumann/Hobbs Material Handling Corporation II, Inc.	(9)													Phoenix, AZ
Term Loan	(11)	First Lien	3M SOFR+	6.75	%	1.50	%	12.08	%			8/30/2019	8/30/2025	Services: Business	$	8,221,623		8,206,146		8,221,623	2.37	%
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.75	%	1.50	%	12.08	%			8/30/2019	8/30/2025			5,184,586		5,174,932		5,184,586	1.49	%
Revolver	(11)	First Lien	3M SOFR+	6.75	%	1.50	%	12.08	%			8/30/2019	8/30/2025			1,763,033		1,763,033		1,763,033	0.51	%
Naumann Hobbs Holdings, L.P. Class A-1 Units		Equity										9/29/2022				123		220,379		414,888	0.12	%
Naumann Hobbs Holdings, L.P. Class A-2 Units		Equity										9/29/2022				123		220,379		414,888	0.12	%
Total																	$	15,584,869	$	15,999,018	4.61	%
NINJIO, LLC	(9)													Westlake Village, CA
Term Loan	(11)	First Lien	3M SOFR+	6.50	%	1.50	%	12.08	%			10/12/2022	10/12/2027	Media: Diversified & Production	$	4,962,500		4,891,395		4,962,500	1.43	%
Revolver	(11)	First Lien	3M SOFR+	6.50	%	1.50	%	12.08	%			10/12/2022	10/12/2027			33,333		33,333		33,333	0.01	%
Delayed Draw Term Loan	(11)	First Lien	3M SOFR+	6.50	%	1.50	%	12.08	%			10/12/2022	10/12/2027			100,000		99,090		100,000	0.03	%
NINJIO Holdings, LLC Units		Equity										10/12/2022				184		313,253		235,052	0.07	%
Gauge NINJIO Blocker LLC Preferred Units		Equity										9/22/2023				14		14,470		109,448	0.03	%
Total																	$	5,351,541	$	5,440,333	1.57	%
NS412, LLC														Dallas, TX
Term Loan	(11)	Second Lien	3M SOFR+	8.50	%	1.00	%	13.93	%			5/6/2019	11/6/2025	Services: Consumer	$	7,615,000		7,575,332		7,538,850	2.17	%
NS Group Holding Company, LLC Class A Units		Equity										5/6/2019				782		795,002		563,668	0.16	%
Total																	$	8,370,334	$	8,102,518	2.33	%
NuSource Financial Acquisition, Inc.														Eden Prairie, MN
Term Loan (SBIC II)	(5)	Unsecured		13.75	%			6.00	%	7.75	%	1/29/2021	1/31/2027	Services: Business		6,298,112		6,254,365		6,298,112	1.81	%
NuSource Holdings, Inc. Warrants (SBIC II)	(5)	Equity										1/29/2021				54,966		-		-	0.00	%
Total																	$	6,254,365	$	6,298,112	1.81	%
Onpoint Industrial Services, LLC														Deer Park, TX
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	7.00	%	1.75	%	12.33	%			11/16/2022	11/16/2027	Services: Business	$	12,351,615		12,167,825		12,351,615	3.56	%
Spearhead TopCo, LLC Class A Units		Equity										11/16/2022				606,742		606,742		781,347	0.23	%
Total																	$	12,774,567	$	13,132,962	3.79	%
PCP MT Aggregator Holdings, L.P.	(7)													Oak Brook, IL
Common Units		Equity										3/29/2019		Finance		825,020		119,281		4,728,409	1.36	%
Total																	$	119,281	$	4,728,409	1.36	%
PCS Software, Inc.	(9)													Shenandoah, TX
Term Loan	(11)	First Lien	3M SOFR+	6.00	%	1.50	%	11.48	%			7/1/2019	1/1/2026	Transportation & Logistics	$	13,882,311		13,876,827		13,812,899	3.99	%
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	6.00	%	1.50	%	11.48	%			7/1/2019	1/1/2026			1,820,631		1,819,912		1,811,528	0.52	%
Revolver	(11)	First Lien	3M SOFR+	6.00	%	1.50	%	11.48	%			7/1/2019	1/1/2026			571,195		571,195		568,339	0.16	%
Delayed Draw Term Loan	(11)	First Lien	3M SOFR+	6.00	%	1.50	%	11.48	%			7/1/2019	1/1/2026			960,000		960,000		955,200	0.28	%
PCS Software Parent, LLC Class A Common Units		Equity										9/16/2022				461,216		-		373,896	0.11	%
Total																	$	17,227,934	$	17,521,862	5.06	%
Pearl Media Holdings, LLC	(13)													Garland, TX
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.25	%	2.00	%	11.73	%			8/31/2022	8/31/2027	Media: Advertising, Printing & Publishing	$	9,619,444		9,486,970		9,475,152	2.73	%
Total																	$	9,486,970	$	9,475,152	2.73	%
Peltram Group Holdings LLC														Auburn, WA
Class A Units		Equity										12/30/2021		Construction & Building		508,516		492,499		574,492	0.17	%
Total																	$	492,499	$	574,492	0.17	%
Premiere Digital Services, Inc.	(9)													Los Angeles, CA
Term Loan	(11)	First Lien	1M SOFR+	5.25	%	1.00	%	10.59	%			11/3/2021	11/3/2026	Media: Broadcasting & Subscription	$	12,258,958		12,227,156		12,197,663	3.52	%
Premiere Digital Holdings, Inc. Common Stock		Equity										10/18/2018				5,000		-		2,050,748	0.59	%
Total																	$	12,227,156	$	14,248,411	4.11	%
Red's All Natural, LLC														Franklin, TN
Term Loan (SBIC II)	(5)(10)(12)	First Lien	3M SOFR+	4.50	%	1.50	%	10.62	%			1/31/2023	1/31/2029	Beverage, Food, & Tobacco	$	8,815,327		8,669,772		8,815,327	2.54	%
Centeotl Co-Invest B, LP Common Units		Equity										1/31/2023				710,600		710,600		688,402	0.20	%
Total																	$	9,380,372	$	9,503,729	2.74	%

12

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

June 30, 2024

(unaudited)

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
RIA Advisory Borrower, LLC	(9)													Coral Gables, FL
Term Loan	(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.98	%			5/1/2023	8/2/2027	High Tech Industries	$	5,925,000		5,832,270		5,925,000	1.71	%
Revolver	(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.98	%			5/1/2023	8/2/2027			48,972		48,972		48,972	0.01	%
RIA Advisory Aggregator, LLC Class A Units		Equity										5/1/2023				104,425		165,078		140,519	0.04	%
RIA Products Aggregator, LLC Class A Units		Equity										5/1/2023				81,251		78,390		78,390	0.02	%
Total																	$	6,124,710	$	6,192,881	1.78	%
Rogers Mechanical Contractors, LLC	(9)													Atlanta, GA
Term Loan	(11)	First Lien	6M SOFR+	6.25	%	1.00	%	11.81	%			4/28/2021	9/28/2028	Construction & Building	$	8,778,908		8,723,896		8,735,013	2.52	%
Total																	$	8,723,896	$	8,735,013	2.52	%
Said Intermediate, LLC	(9)													Boston, MA
Term Loan	(11)	First Lien	1M SOFR+	5.50	%	1.00	%	10.84	%			6/13/2024	6/13/2029	Media: Advertising, Printing & Publishing	$	7,480,519		7,332,733		7,332,344	2.11	%
FCP-Said Holdings, LLC Class A Common Shares		Equity										6/13/2024				804		-		-	0.00	%
FCP-Said Holdings, LLC Series A Preferred Shares		Equity										6/13/2024				852		350,649		350,649	0.10	%
Total																	$	7,683,382	$	7,682,993	2.21	%
Sales Benchmark Index, LLC	(9)													Dallas, TX
Term Loan	(11)	First Lien	3M SOFR+	6.00	%	1.00	%	11.53	%			1/7/2020	1/7/2025	Services: Business	$	12,148,958		12,115,661		12,148,958	3.50	%
SBI Holdings Investments LLC Class A Units		Equity										1/7/2020				66,573		665,730		389,464	0.11	%
Total																	$	12,781,391	$	12,538,422	3.61	%
Service Minds Company, LLC														Bradenton, FL
Term Loan	(11)	First Lien	3M SOFR+	7.50	%	1.00	%	7.98	%	5.00	%	2/7/2022	2/7/2028	Services: Consumer	$	5,257,579		5,191,146		3,890,608	1.12	%
Revolver	(11)	First Lien	3M SOFR+	7.50	%	1.00	%	7.98	%	5.00	%	2/7/2022	2/7/2028			102,069		102,069		75,531	0.02	%
Delayed Draw Term Loan	(11)	First Lien	3M SOFR+	7.50	%	1.00	%	7.98	%	5.00	%	2/7/2022	2/7/2028			97,240		96,540		71,958	0.02	%
Total																	$	5,389,755	$	4,038,097	1.16	%
TAC LifePort Holdings, LLC														Woodland, WA
Common Units		Equity										3/1/2021		Aerospace & Defense		546,543		513,825		860,985	0.25	%
Total																	$	513,825	$	860,985	0.25	%
Teckrez, LLC	(9)													Jacksonville, FL
Term Loan	(11)	First Lien	1M SOFR+	6.75	%	2.00	%	12.19	%			5/24/2024	11/30/2028	Chemicals, Plastics, & Rubber	$	4,305,029		4,241,348		4,241,348	1.22	%
Revolver	(11)	First Lien	1M SOFR+	6.75	%	2.00	%	12.19	%			5/24/2024	11/30/2028			267,841		267,841		263,879	0.08	%
HH-Teckrez Parent, LP Preferred Units		Equity														90,139		90,139		90,139	0.03	%
Total																	$	4,599,328	$	4,595,366	1.33	%
The Hardenbergh Group, Inc.	(9)													Livonia, MI
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.25	%	2.00	%	11.68	%			8/7/2023	8/7/2028	Healthcare & Pharmaceuticals	$	10,423,133		10,198,338		10,318,902	2.97	%
BV HGI Holdings, L.P. Class A Units		Equity										8/7/2023				434,504		434,504		356,227	0.10	%
Total																	$	10,632,842	$	10,675,129	3.07	%
Tilley Distribution, Inc.	(9)													Baltimore, MD
Term Loan	(11)	First Lien	3M SOFR+	6.00	%	1.00	%	11.48	%			4/1/2022	12/31/2026	Chemicals, Plastics, & Rubber	$	93,099		92,281		90,772	0.03	%
Total																	$	92,281	$	90,772	0.03	%
Titan Meter Bidco Corp.	(9)													Erie, PA
Term Loan	(11)	First Lien	3M SOFR+	6.50	%	2.00	%	11.83	%			3/11/2024	3/12/2029	Energy: Oil & Gas	$	10,004,146		9,670,696		9,904,105	2.85	%
Titan Meter Topco LP Class A Units		Equity										3/11/2024				515,578		515,578		627,900	0.18	%
Total																	$	10,186,274	$	10,532,005	3.03	%
Trade Education Acquisition, L.L.C.														Austin, TX
Term Loan (SBIC)	(4)(11)	First Lien	1M SOFR+			1.00	%	7.69	%	5.00	%	12/28/2021	12/28/2027	Education	$	9,944,460		9,820,309		8,005,290	2.31	%
Trade Education Holdings, L.L.C. Class A Units		Equity										12/28/2021				662,660		662,660		-	0.00	%
Total																	$	10,482,969	$	8,005,290	2.31	%

13

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

June 30, 2024

(unaudited)

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
TradePending OpCo Aggregator, LLC	(9)													Carrboro, NC
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.25	%	2.00	%	11.73	%			3/2/2021	3/2/2026	High Tech Industries	$	9,577,273		9,502,719		9,529,387	2.74	%
Term Loan (SBIC II)	(5)(11)	First Lien	3M SOFR+	6.25	%	2.00	%	11.73	%			8/4/2023	3/2/2026			2,448,494		2,414,539		2,436,252	0.70	%
Revolver	(11)	First Lien	3M SOFR+	6.25	%	2.00	%	11.73	%			3/2/2021	3/2/2026			33,333		33,333		33,166	0.01	%
Delayed Draw Term Loan	(11)	First Lien	3M SOFR+	6.25	%	2.00	%	11.73	%			8/4/2023	3/2/2026			683,572		678,572		680,154	0.20	%
TradePending Holdings, LLC Series A Units		Equity										3/2/2021				908,333		947,699		1,476,864	0.43	%
TradePending Holdings, LLC Series A-1 Units		Equity										8/4/2023				132,783		260,254		389,224	0.11	%
Total																	$	13,837,116	$	14,545,047	4.19	%
TriplePoint Acquisition Holdings LLC	(9)													Columbus, OH
Term Loan	(11)	First Lien	3M SOFR+	5.50	%	1.00	%	10.83	%			5/31/2024	5/31/2029	Construction & Building	$	5,356,491		5,250,696		5,250,696	1.52	%
TriplePoint Holdco LLC Class A Units		Equity										5/31/2024				557,968		557,968		557,968	0.16	%
Total																	$	5,808,664	$	5,808,664	1.68	%
Unicat Catalyst Holdings, LLC	(21)													Alvin, TX
Term Loan	(11)	First Lien	1M SOFR+	6.50	%	1.00	%	11.94	%			4/27/2021	4/27/2026	Chemicals, Plastics, & Rubber	$	6,937,500		6,880,120		6,902,813	1.99	%
Unicat Catalyst, LLC Class A Units		Equity										4/27/2021				7,500		750,000		686,531	0.20	%
Unicat Catalyst, LLC Class A-1 Units		Equity										12/13/2023				701		38,683		40,943	0.01	%
Total																	$	7,668,803	$	7,630,287	2.20	%
U.S. Expediters, LLC	(9)(26)													Stafford, TX
Term Loan	(11)	First Lien	3M SOFR+	6.25	%	1.00	%	11.78	%			12/22/2021	12/22/2026	Healthcare & Pharmaceuticals	$	14,534,660		14,375,395		14,389,313	4.15	%
Cathay Hypnos LLC Units		Equity										12/22/2021				1,737,087		1,353,155		1,050,532	0.30	%
Total																	$	15,728,550	$	15,439,845	4.45	%
Venbrook Buyer, LLC														Los Angeles, CA
Term Loan B (SBIC)	(4)(11)	First Lien	3M SOFR+	8.00	%	1.50	%	6.48	%	7.00	%	3/13/2020	3/13/2026	Services: Business	$	14,109,247		14,022,994		12,839,415	3.70	%
Term Loan B	(11)	First Lien	3M SOFR+	8.00	%	1.50	%	6.48	%	7.00	%	3/13/2020	3/13/2026			160,535		159,554		146,087	0.04	%
Revolver	(11)	First Lien	3M SOFR+	8.00	%	1.50	%	6.48	%	7.00	%	3/13/2020	3/13/2026			2,481,195		2,481,195		2,257,887	0.65	%
Delayed Draw Term Loan	(11)	First Lien	3M SOFR+	8.00	%	1.50	%	6.48	%	7.00	%	3/13/2020	3/13/2026			4,810,860		4,793,761		4,377,883	1.26	%
Venbrook Holdings, LLC Convertible Term Loan	(14)	Unsecured		10.00	%			-	%	10.00	%	3/31/2022	12/20/2028			103,683		103,683		-	0.00	%
Venbrook Holdings, LLC Common Units		Equity										3/13/2020				822,758		819,262		-	0.00	%
Total																	$	22,380,449	$	19,621,272	5.65	%
WER Holdings, LLC	(9)													Sugar Hill, GA
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	5.50	%	1.00	%	10.81	%			4/11/2024	4/11/2030	Services: Business	$	2,704,164		2,651,653		2,651,653	0.76	%
Revolver	(11)	First Lien	3M SOFR+	5.50	%	1.00	%	10.85	%			4/11/2024	4/11/2030			133,870		133,870		131,270	0.04	%
Blade Landscape Investments, LLC Class A Units		Equity														1,803		180,300		180,300	0.05	%
Total																	$	2,965,823	$	2,963,223	0.85	%
Whisps Holdings LP														Elgin, IL
Class A Units		Equity										4/18/2019		Beverage, Food, & Tobacco		500,000		500,000		-	0.00	%
Class A-1 Units		Equity										3/6/2023				182,610		182,610		-	0.00	%
Total																	$	682,610	$	-	0.00	%
Xanitos, Inc.	(9)													Newtown Square, PA
Term Loan (SBIC)	(4)(11)	First Lien	3M SOFR+	6.50	%	1.00	%	11.98	%			6/25/2021	6/25/2026	Healthcare & Pharmaceuticals	$	12,416,000		12,304,694		12,353,920	3.56	%
Revolver	(11)	First Lien	3M SOFR+	6.50	%	1.00	%	11.98	%			6/25/2021	6/25/2026			100,000		175,000		174,125	0.05	%
Delayed Draw Term Loan	(11)	First Lien	3M SOFR+	6.50	%	1.00	%	11.98	%			6/25/2021	6/25/2026			2,187,527		2,176,863		2,176,589	0.63	%
Pure TopCo, LLC Class A Units		Equity														442,133		1,053,478		1,240,990	0.36	%
Total																	$	15,710,035	$	15,945,624	4.60	%
Total Non-control, non-affiliated investments																	$	891,583,081	$	892,178,026	256.98	%
Total Investments																	$	909,517,889	$	899,678,449	259.13	%
LIABILITIES IN EXCESS OF OTHER ASSETS																			$	(552,492,956)	(159.13)	%
NET ASSETS																			$	347,185,493	100.00	%

14

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

June 30, 2024

(unaudited)

(1)

See Note 1 to the consolidated financial statements contained herein for a discussion of the methodologies used to value securities in the portfolio. All investments are valued using significant unobservable inputs, which are considered level 3 under the fair value hierarchy.

(2)

Debt investments are income producing and equity securities are non-income producing, unless otherwise noted.

(3)

Par amount is presented for debt investments, while the number of shares or units owned is presented for equity investments. Par amount is denominated in U.S. Dollars (“$”) unless otherwise noted, Euro (“€”), or Great British Pound (“£”).

(4)

Investments held by the SBIC subsidiary (as defined in Note 1 to the consolidated financial statements contained herein), which include $20,601,832 of cash and $228,510,354 of investments (at cost), are excluded from the obligations to the lenders of the Credit Facility (as defined in Note 9). Stellus Capital Investment Corporation’s (the “Company”) obligations to the lenders of the Credit Facility are secured by a first priority security interest in all investments and cash and cash equivalents, except for cash and investments held by the SBIC subsidiaries (as defined in Note 1).

(5)

Investments held by the SBIC II subsidiary (as defined in Note 1 to the consolidated financial statements contained herein), which include $14,229,748 of cash and $254,470,557 of investments (at cost), are excluded from the obligations to the lenders of the Credit Facility. The Company’s obligations to the lenders of the Credit Facility are secured by a first priority security interest in all investments and cash and cash equivalents, except for cash and investments held by the SBIC subsidiaries.

(6)

Security is income producing through dividends or distributions.

(7)

The investment is not a “qualifying asset” under the Investment Company Act of 1940, as amended (the "1940 Act"). The Company may not acquire any non-qualifying assets unless, at the time of the acquisition, qualifying assets represent at least 70% of the Company’s total assets. Qualifying assets represent approximately 95.7% of the Company’s total assets as of June 30, 2024.

(8)

Represents a PIK interest security. At the option of the issuer, interest can be paid in cash or cash and PIK interest. The percentage of PIK interest shown is the maximum PIK interest that can be elected by the issuer.

(9)

June 30, 2024, the Company had the following outstanding revolver and delayed draw term loan commitments:

(10)

				Unused
		Unfunded		Commitment
Investments	Security	Commitment		Fee	Maturity
2X LLC	Revolver	$	100,000	0.50%	June 5, 2028
Ad.Net Acquisition, LLC	Revolver		1,299,020	0.50%	May 7, 2026
AdCellerant LLC	Revolver		875,995	0.50%	December 12, 2028
AGT Robotique Inc.	Revolver		1,526,600	0.50%	June 22, 2029
American Refrigeration, LLC	Revolver		100,000	0.50%	March 31, 2028
Amika OpCo LLC *	Revolver		100,000	0.50%	July 1, 2028
Anne Lewis Strategies, LLC	Revolver		50,000	0.50%	May 9, 2028
Axis Portable Air, LLC	Revolver		100,000	0.50%	March 22, 2028
Camp Profiles LLC	Revolver		100,000	0.50%	September 3, 2026
CEATI International Inc.	Revolver		100,000	0.50%	February 19, 2026
Cerebro Buyer, LLC	Revolver		100,000	0.50%	March 15, 2029
CF512, Inc.	Revolver		100,000	0.50%	September 1, 2026
Channel Partners Intermediateco, LLC	Revolver		25,000	0.50%	February 7, 2027
CompleteCase, LLC	Revolver		166,667	0.50%	December 21, 2025
Compost 360 Acquisition, LLC	Revolver		56,500	0.50%	August 2, 2028
Compost 360 Acquisition, LLC	Delayed Draw Term Loan		4,096,741	0.50%	August 2, 2028
COPILOT Provider Support Services, LLC	Revolver		46,667	0.50%	November 22, 2027
Craftable Intermediate II Inc.	Revolver		100,000	0.50%	June 30, 2028
Curion Holdings, LLC	Revolver		15,000	0.50%	July 29, 2027
DRS Holdings III, Inc.	Revolver		909,091	0.50%	November 1, 2025
EHI Buyer, Inc.	Delayed Draw Term Loan		733,361	1.00%	July 31, 2029
EHI Buyer, Inc.	Revolver		100,000	0.50%	July 31, 2029
Equine Network, LLC	Revolver		16,667	0.50%	May 22, 2028
Equine Network, LLC	Delayed Draw Term Loan		40,000	1.00%	May 22, 2028
evolv Consulting, LLC	Revolver		1,363,636	0.50%	December 7, 2028
Evriholder Acquisition, Inc.	Revolver		100,000	0.50%	January 24, 2028
Exigo, LLC	Revolver		100,000	0.50%	March 16, 2027
FairWave Holdings, LLC	Delayed Draw Term Loan		2,665,343	0.50%	April 1, 2029
FairWave Holdings, LLC	Revolver		799,603	0.50%	April 1, 2029
FiscalNote Boards LLC	Delayed Draw Term Loan		627,139	1.00%	March 12, 2029
FiscalNote Boards LLC	Revolver		391,962	0.50%	March 12, 2029
Florachem Corporation	Revolver		68,667	0.50%	April 29, 2028
GS HVAM Intermediate, LLC	Revolver		2,651,515	0.50%	November 30, 2025
HV Watterson Holdings, LLC	Revolver		4,000	0.50%	December 17, 2026
Impact Home Services LLC	Revolver		17,500	0.50%	April 28, 2028
Informativ, LLC	Revolver		100,000	0.50%	July 30, 2026

15

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

June 30, 2024

(unaudited)

				Unused
		Unfunded		Commitment
Investments	Security	Commitment		Fee	Maturity
Inoapps Bidco, LLC	Revolver	$	40,000	0.50%	February 15, 2027
Integrated Oncology Network, LLC	Revolver		553,517	0.50%	June 24, 2025
Invincible Boat Company LLC	Revolver		1,063,830	0.50%	August 28, 2025
J.R. Watkins, LLC	Revolver		367,919	-	May 3, 2026
Ledge Lounger, Inc.	Revolver		66,667	0.50%	November 9, 2026
Lightning Intermediate II, LLC	Revolver		100,000	0.50%	June 6, 2027
Luxium Solutions, LLC	Delayed Draw Term Loan		1,200,250	1.00%	December 1, 2027
MacKenzie-Childs Acquisition, Inc.	Revolver		53,333	0.50%	September 2, 2027
Madison Logic Holdings, Inc.	Revolver		100,000	0.50%	December 30, 2027
MedLearning Group, LLC	Delayed Draw Term Loan		2,445,188	1.00%	December 30, 2027
Michelli, LLC	Delayed Draw Term Loan		1,892,271	0.50%	December 21, 2028
Michelli, LLC	Revolver		1,296,076	0.50%	December 21, 2028
Microbe Formulas LLC	Revolver		100,000	0.50%	April 3, 2028
MOM Enterprises, LLC	Revolver		75,000	0.50%	May 19, 2026
Monarch Behavioral Therapy, LLC	Delayed Draw Term Loan		1,084,076	1.00%	June 6, 2030
Monarch Behavioral Therapy, LLC	Revolver		722,717	0.50%	June 6, 2030
Morgan Electrical Group Intermediate Holdings, Inc.	Delayed Draw Term Loan		1,145,662	1.00%	August 3, 2029
Morgan Electrical Group Intermediate Holdings, Inc.	Revolver		100,000	0.50%	August 3, 2029
NINJIO, LLC	Revolver		66,667	0.50%	October 12, 2027
PCS Software, Inc.	Revolver		746,948	0.50%	July 1, 2024
Premiere Digital Services, Inc.	Revolver		576,923	0.50%	November 3, 2026
RIA Advisory Borrower, LLC	Revolver		51,028	0.50%	August 2, 2027
Rogers Mechanical Contractors, LLC	Revolver		83,333	0.50%	September 28, 2028
Said Intermediate, LLC	Revolver		1,168,831	0.50%	June 13, 2029
Sales Benchmark Index, LLC	Revolver		1,331,461	0.50%	January 7, 2025
Teckrez, LLC	Revolver		1,174,380	1.00%	November 30, 2028
The Hardenbergh Group, Inc.	Revolver		100,000	0.50%	August 6, 2028
Tilley Distribution, Inc.	Revolver		100,000	0.50%	December 31, 2026
Titan Meter Bidco Corp.	Revolver		1,055,707	0.50%	March 12, 2029
TradePending OpCo Aggregator, LLC	Revolver		66,667	0.50%	March 2, 2026
TriplePoint Acquisition Holdings LLC	Delayed Draw Term Loan		1,339,123	1.00%	May 31, 2029
TriplePoint Acquisition Holdings LLC	Revolver		743,957	0.50%	May 31, 2029
U.S. Expediters, LLC	Revolver		30,000	0.50%	December 22, 2026
WER Holdings, LLC	Delayed Draw Term Loan		1,338,695	-	April 11, 2030
WER Holdings, LLC	Revolver		267,739	0.50%	April 11, 2030
Xanitos, Inc.	Revolver		25,000	0.50%	June 25, 2026

(a)

A

(10)

This loan is a unitranche investment.

(11)

These loans include an interest rate floor feature which is lower than the applicable rates; therefore, the floor is not in effect.

(12)

These loans are last-out term loans with contractual rates higher than the applicable rates; therefore, the floor is not in effect.

(13)

Excluded from the investment is an undrawn revolver commitment in an amount not to exceed $70,000, with an unfunded rate of 0.50% and a maturity of December 22, 2026. The Company has full discretion to fund the revolver commitment.

(14)

This loan is convertible to common units at maturity or at the election of the issuer.

(15)

Excluded from the investment is an uncalled capital commitment in an amount not to exceed $297,219.

(16)

Term Loan A-1, Term Loan A-2, Term Loan A-3, Term Loan A-4, the Revolver, and Term Loan A-5 have been on non-accrual since January 1, 2023, April 3, 2023, June 7, 2023, July 12, 2023, October 3, 2023 and January 8, 2024, respectively.

(17)

Investment has been on non-accrual since November 6, 2023.

(18)

Investment has been on non-accrual since August 10, 2023.

(19)

Investment has been on non-accrual since January 1, 2024.

(20)

Excluded from the investment is an undrawn revolver commitment in an amount not to exceed $1,500,000, with an unfunded rate of 0.50% and a maturity of July 31, 2025. The Company has full discretion to fund the revolver commitment.

(21)

Excluded from the investment is an undrawn revolver commitment in an amount not to exceed $2,000,000, with an unfunded rate of 0.50% and a maturity of April 27, 2026. The Company has full discretion to fund the revolver commitment.

(22)

Excluded from the investment is an undrawn revolver commitment in an amount not to exceed $498,912, with an unfunded rate of 0.00% and a maturity of November 6, 2028. The Company has full discretion to fund the revolver commitment.

(23)

Excluded from the investment is an undrawn revolver commitment in an amount not to exceed $2,209,447, with an unfunded rate of 0.00% and a maturity of September 3, 2026. The Company has full discretion to fund the revolver commitment.

(24)

Excluded from the investment is an undrawn revolver commitment in an amount not to exceed $100,000, with an unfunded rate of 0.50% and a maturity of August 31, 2027. The Company has full discretion to fund the revolver commitment.

16

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

June 30, 2024

(unaudited)

(25)

As defined in the 1940 Act, the Company is deemed to be both an “affiliated person” and “control” the portfolio company because it owns more than 25% of the portfolio company’s outstanding voting securities or it has the power to exercise control over the management or policies of such portfolio company (including through a management agreement). Transactions as of and during the three and six months ended June 30, 2024 in which the portfolio company is deemed to be a “Control Investment” of the Company were as follows:

														Amount of Interest
			December 31, 2023		Gross Additions		Gross Reductions	Amount of Realized		Amount of Unrealized		June 30, 2024		Credited to Income
Investments	Security		Value		(a)		(b)	Gain (loss)		Gain (loss)		Value		(c)
EH Real Estate Services, LLC
Term Loan A-1	First Lien	$	-	$	1,882,226	$	-	$	-	$	(1,731,648)	$	150,578	-
Term Loan A-1 (SBIC)	First Lien		3,042,204		-		(5,255,564)		-		2,213,360		-	81,636
Term Loan A-2	First Lien		325,059		80,664		-		-		(353,648)		52,075	-
Term Loan A-2 (SBIC)	First Lien		650,118		-		(1,140,558)		-		490,440		-	-
Term Loan A-3	First Lien		111,979		34,223		-		-		(127,748)		18,454	-
Term Loan A-3 (SBIC)	First Lien		223,959		-		(392,910)		-		168,951		-	-
Term Loan A-4	First Lien		496,828		1,003,691		-		-		5,018		1,505,537	-
Term Loan A-4 (SBIC)	First Lien		993,654		-		(1,003,691)		-		10,037		-	-
Term Loan A-5	First Lien		-		5,710,182		-		-		-		5,710,182	-
Revolver	First Lien		332,190		68,434		(337,027)		-		-		63,597	-
EH Holdco, LLC Common Units	Equity		3		-		-		-		(3)		-	-
EH Holdco, LLC Series A Preferred Units	Equity		-		-		-		-		-		-	-
Total Control Investments		$	6,175,994	$	8,779,420	$	(8,129,750)	$	-	$	674,759	$	7,500,423	81,636

(a) Gross additions include increases in the cost basis of investments resulting from new investments, follow-on investments, payment-in-kind interest or dividends, the amortization of any unearned income or discounts on debt investments, as applicable.

(b) Gross reductions include decreases in the cost basis of investments resulting from principal repayments, sales and return of capital.

(c) Represents the total amount of interest, fees or dividends credited to income for the portion of the year an investment was included in the Control category.

Abbreviation Legend

PIK — Payment-In-Kind

PRIME — U.S. Prime Rate

SOFR —  Secured Overnight Financing Rate

SONIA —  Sterling Overnight Index Average

17

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

December 31, 2023

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
Control investments (23)	(4)(5)
EH Real Estate Services, LLC	(22)													Skokie, IL
Term Loan A-1 (SBIC)	(4)(16)	1st Lien		10.00	%			-	%	-	%	9/3/2021	9/3/2026	FIRE: Real Estate	$	5,337,200		5,255,564		3,042,204	0.95	%
Term Loan A-2 (SBIC)	(4)(16)	1st Lien		10.00	%			-	%	-	%	4/3/2023	9/3/2026		$	1,140,558		1,140,558		650,118	0.20	%
Term Loan A-2	(16)	1st Lien		10.00	%			-	%	-	%	4/3/2023	9/3/2026		$	570,279		570,279		325,059	0.10	%
Term Loan A-3 (SBIC)	(4)(16)	1st Lien		10.00	%			-	%	-	%	6/7/2023	9/3/2026		$	392,910		392,910		223,959	0.07	%
Term Loan A-3	(16)	1st Lien		10.00	%			-	%	-	%	6/7/2023	9/3/2026		$	196,455		196,455		111,979	0.04	%
Term Loan A-4 (SBIC)	(4)(16)	1st Lien		10.00	%			-	%	-	%	7/12/2023	9/3/2026		$	1,003,691		1,003,691		993,654	0.31	%
Term Loan A-4	(16)	1st Lien		10.00	%			-	%	-	%	7/12/2023	9/3/2026		$	501,846		501,846		496,828	0.16	%
Revolver	(16)	1st Lien		10.00	%			-	%	-	%	10/3/2023	9/3/2026		$	332,190		332,190		332,190	0.10	%
EH Holdco, LLC Common Units		Equity										10/3/2023				15,356		3		3	0.00	%
EH Holdco, LLC Series A Preferred Units		Equity										9/3/2021				7,892		7,891,642		-	0.00	%
Total																	$	17,285,138	$	6,175,994	1.93	%
Total Control investments																	$	17,285,138	$	6,175,994	1.93	%
Non-control, non-affiliated investments	(4)(5)
2X LLC	(9)													Berwyn, PA
Term Loan	(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	11.85	%			6/5/2023	6/5/2028	Services: Business	$	5,486,458		5,361,018		5,431,593	1.70	%
Term Loan	(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	11.85	%			10/31/2023	6/5/2028		$	1,444,767		1,409,607		1,430,319	0.45	%
2X Investors LP Class A Units		Equity										6/5/2023				58,949		589,496		644,844	0.20	%
Total																	$	7,360,121	$	7,506,756	2.35	%
Ad.Net Acquisition, LLC	(9)													Los Angeles, CA
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.00	%	1.00	%	11.61	%			5/7/2021	5/7/2026	Services: Business	$	15,198,529		15,079,548		15,198,529	4.75	%
Revolver	(11)	1st Lien	3M SOFR+	6.00	%	1.00	%	11.61	%			5/7/2021	5/7/2026		$	649,510		649,510		649,510	0.20	%
Ad.Net Holdings, Inc. Series A Common Stock (SBIC II)	(5)	Equity										5/7/2021				7,794		77,941		58,566	0.02	%
Ad.Net Holdings, Inc. Series A Preferred Stock (SBIC II)	(5)	Equity										5/7/2021				7,015		701,471		527,094	0.16	%
Total																	$	16,508,470	$	16,433,699	5.13	%
AdCellerant LLC	(9)													Denver, CO
Term A Loan (SBIC II)	(5)(11)	1st Lien	1M SOFR+	6.00	%	2.00	%	11.35	%			12/12/2023	12/12/2028	Media: Advertising, Printing & Publishing	$	10,000,000		9,802,403		9,802,403	3.06	%
AdCellerant Holdings, LLC Series A Units		Equity										12/12/2023				728,710		728,710		728,710	0.23	%
Total																	$	10,531,113	$	10,531,113	3.29	%
ADS Group Opco, LLC														Lakewood, CO
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.75	%	2.00	%	12.20	%			6/4/2021	6/4/2026	Aerospace & Defense	$	14,250,000		14,095,019		14,178,750	4.43	%
Revolver	(11)	1st Lien	3M SOFR+	6.75	%	2.00	%	12.20	%			6/4/2021	6/4/2026		$	100,000		100,000		99,500	0.03	%
ADS Group Topco, LLC Class A Units		Equity										6/4/2021				77,626		288,691		-	0.00	%
ADS Group Topco, LLC Class B Units		Equity										6/4/2021				56,819		211,309		-	0.00	%
ADS Group Topco, LLC Class Y Units		Equity										4/11/2023				23,859		88,733		112,626	0.04	%
ADS Group Topco, LLC Class Z Units		Equity										6/15/2022				72,043		267,929		-	0.00	%
Total																	$	15,051,681	$	14,390,876	4.50	%
Advanced Barrier Extrusions, LLC														Rhinelander, WI
Term Loan B (SBIC)	(4)(11)	1st Lien	1M SOFR+	7.50	%	1.00	%	12.88	%			11/30/2020	11/30/2026	Containers, Packaging, & Glass	$	16,975,000		16,789,930		15,447,250	4.83	%
GP ABX Holdings Partnership, L.P. Partner Interests		Equity										8/8/2018				644,737		528,395		-	0.00	%
GP ABX Holdings Partnership, L.P. Series B Preferred Interests		Equity										1/5/2023				1,139		113,927		92,305	0.03	%
Total																	$	17,432,252	$	15,539,555	4.86	%
American Refrigeration, LLC	(9)													Jacksonville, FL
Term Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	6.25	%	1.50	%	11.60	%			3/31/2023	3/31/2028	Services: Business	$	8,213,610		8,031,788		8,213,610	2.57	%
AR-USA Holdings, LLC Class A Units		Equity										3/31/2023				141		141,261		220,296	0.07	%
Total																	$	8,173,049	$	8,433,906	2.64	%

18

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

December 31, 2023

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
Amika OpCo LLC	(9)													Brooklyn, NY
Term Loan	(11)	1st Lien	6M SOFR+	5.25	%	0.75	%	10.87	%			7/1/2022	7/1/2029	Consumer Goods: Non-Durable	$	94,638		93,031		93,218	0.03	%
Term Loan	(11)	1st Lien	6M SOFR+	5.75	%	0.75	%	11.24	%			12/5/2023	7/1/2029		$	9,705,893		9,513,799		9,560,305	2.99	%
Ishtar Co-Invest-B LP Partnership Interests	(6)	Equity										7/1/2022				77,778		42,813		200,675	0.06	%
Oshun Co-Invest-B LP Partnership Interests		Equity										7/1/2022				22,222		22,222		57,335	0.02	%
Total																	$	9,671,865	$	9,911,533	3.10	%
Anne Lewis Strategies, LLC	(9)													Washington, DC
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	7.00	%	2.00	%	12.35	%			3/5/2021	5/9/2028	Services: Business	$	9,189,074		9,098,232		9,005,293	2.81	%
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	7.00	%	2.00	%	12.35	%			4/15/2022	5/9/2028		$	2,867,632		2,833,029		2,810,279	0.88	%
SG AL Investment, LLC Common Units	(6)	Equity										3/5/2021				1,000		606,733		1,205,165	0.38	%
SG AL Investment, LLC Common-A Units		Equity										12/22/2023				239		492,905		985,826	0.31	%
Total																	$	13,030,899	$	14,006,563	4.38	%
APE Holdings, LLC														Deer Park, TX
Class A Units		Equity										9/5/2014		Chemicals, Plastics, & Rubber		375,000		375,000		49,816	0.02	%
Total																	$	375,000	$	49,816	0.02	%
Atmosphere Aggregator Holdings II, L.P.														Atlanta, GA
Common Units		Equity										1/26/2016		Services: Business		254,250		-		2,471,396	0.77	%
Stratose Aggregator Holdings, L.P. Common Units		Equity										6/30/2015				750,000		-		7,290,252	2.28	%
Total																	$	-	$	9,761,648	3.05	%
ArborWorks, LLC	(21)													Oakhurst, CA
Term Loan	(11)(17)	1st Lien	3M SOFR+	6.50	%	1.00	%	-	%	-	%	11/6/2023	11/6/2028	Environmental Industries	$	3,461,538		3,461,538		3,184,615	1.00	%
Revolver	(11)(17)	1st Lien		15.00	%			-	%	-	%	11/6/2023	11/6/2028		$	924,871		924,871		850,881	0.27	%
ArborWorks Intermediate Holdco, LLC Class A-1 Preferred Units		Equity										11/6/2023				16,037		3,610,847		2,695,747	0.84	%
ArborWorks Intermediate Holdco, LLC Class B-1 Preferred Units		Equity										11/6/2023				16,037		-		-	0.00	%
ArborWorks Intermediate Holdco, LLC Class A-1 Common Units		Equity										11/6/2023				1,923		-		-	0.00	%
Total																	$	7,997,256	$	6,731,243	2.11	%
Archer Systems, LLC														Houston, TX
CF Arch Holdings LLC Class A Units		Equity										8/10/2022		Services: Business		100,000		100,000		151,447	0.05	%
Total																	$	100,000	$	151,447	0.05	%
Axis Portable Air, LLC	(9)													Phoenix, AZ
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	5.75	%	2.00	%	11.25	%			3/22/2022	3/22/2028	Capital Equipment	$	9,500,000		9,357,284		9,500,000	2.97	%
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	5.75	%	2.00	%	11.25	%			4/17/2023	3/22/2028		$	1,893,610		1,859,720		1,893,610	0.59	%
Delayed Draw Term Loan	(11)	1st Lien	3M SOFR+	5.75	%	1.00	%	11.25	%			3/22/2022	3/22/2028		$	100,000		99,199		100,000	0.03	%
Axis Air Parent, LLC Preferred Units		Equity										3/22/2022				4,436		443,636		1,039,036	0.32	%
Total																	$	11,759,839	$	12,532,646	3.91	%
Baker Manufacturing Company, LLC														Evansville, IN
Term Loan (SBIC II)	(5)(10)(12)	1st Lien	3M SOFR+	5.25	%	1.00	%	11.42	%			7/5/2022	7/5/2027	Capital Equipment	$	13,701,636		13,491,633		13,633,128	4.26	%
BSC Blue Water Holdings, LLC Series A Units (SBIC II)	(5)	Equity										7/5/2022				743,770		743,770		855,572	0.27	%
Total																	$	14,235,403	$	14,488,700	4.53	%
BLP Buyer, Inc.														Houston, TX
BL Products Parent, L.P. Class A Units		Equity										2/1/2022		Capital Equipment		879,060		983,608		1,322,224	0.41	%
Total																	$	983,608	$	1,322,224	0.41	%
Café Valley, Inc.														Phoenix, AZ
Term Loan	(11)	1st Lien	3M SOFR+	7.24	%	2.00	%	12.59	%			8/28/2019	8/28/2025	Beverage, Food, & Tobacco	$	15,548,810		15,499,968		15,548,810	4.86	%
CF Topco LLC Units		Equity										8/28/2019				9,160		916,015		1,148,854	0.36	%
Total																	$	16,415,983	$	16,697,664	5.22	%
Camp Profiles LLC	(9)													Boston, MA
Term Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	5.25	%	1.00	%	10.75	%			9/3/2021	9/3/2026	Media: Advertising, Printing & Publishing	$	10,019,375		9,901,621		10,019,375	3.13	%
CIVC VI-A 829 Blocker, LLC Units		Equity										9/3/2021				250		250,000		496,112	0.16	%
Total																	$	10,151,621	$	10,515,487	3.29	%

19

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

December 31, 2023

														Principal						% of
											Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK	Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
CEATI International Inc.	(7)(9)												Montreal, Canada
Term Loan	(11)	1st Lien	3M SOFR+	6.00	%	1.00	%	11.55	%		2/19/2021	2/19/2026	Services: Business	$	8,532,718		8,450,383		8,532,718	2.67	%
CEATI Holdings, LP Class A Units		Equity									2/19/2021				250,000		250,000		280,414	0.09	%
Total																$	8,700,383	$	8,813,132	2.76	%
Cerebro Buyer, LLC	(9)												Columbia, SC
Term Loan	(11)	1st Lien	1M SOFR+	6.75	%	1.00	%	12.21	%		3/15/2023	3/15/2029	Healthcare & Pharmaceuticals	$	4,647,205		4,542,323		4,647,205	1.45	%
Cerebro Holdings Partnership, L.P. Series A Partner Interests		Equity									3/15/2023				62,961		62,961		68,042	0.02	%
Cerebro Holdings Partnership, L.P. Series B Partner Interests		Equity									3/15/2023				341,091		341,091		368,615	0.12	%
Total																$	4,946,375	$	5,083,862	1.59	%
CF512, Inc.	(9)												Blue Bell, PA
Term Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	6.00	%	1.00	%	11.57	%		9/1/2021	9/1/2026	Media: Advertising, Printing & Publishing	$	13,911,253		13,747,760		13,772,140	4.30	%
Delayed Draw Term Loan	(11)	1st Lien	3M SOFR+	6.00	%	1.00	%	11.54	%		9/1/2021	9/1/2026		$	3,003,933		2,985,566		2,973,894	0.93	%
StellPen Holdings, LLC Membership Interests		Equity									9/1/2021				220,930		220,930		209,747	0.07	%
Total																$	16,954,256	$	16,955,781	5.30	%
Channel Partners Intermediateco, LLC	(9)												Tampa Bay, FL
Term Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	7.00	%	2.00	%	12.66	%		2/24/2022	2/7/2027	Services: Business	$	13,253,232		13,163,476		13,054,434	4.08	%
Term Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	7.00	%	2.00	%	12.66	%		3/27/2023	2/7/2027		$	1,689,882		1,675,663		1,664,534	0.52	%
Revolver	(11)	1st Lien	3M SOFR+	7.00	%	2.00	%	12.60	%		2/24/2022	2/7/2027		$	33,333		33,333		32,833	0.01	%
Total																$	14,872,472	$	14,751,801	4.61	%
CompleteCase, LLC	(9)												Seattle, WA
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	12.00	%		12/21/2020	12/21/2025	Services: Consumer	$	6,676,113		6,616,263		6,642,732	2.08	%
Revolver	(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	12.00	%		12/21/2020	12/21/2025		$	16,667		16,667		16,584	0.01	%
CompleteCase Holdings, Inc. Class A Common Stock (SBIC II)	(5)	Equity									12/21/2020				417		5		4	0.00	%
CompleteCase Holdings, Inc. Series A Preferred Stock (SBIC II)	(5)	Equity									12/21/2020				522		521,734		398,991	0.12	%
CompleteCase Holdings, Inc. Class A Common Stock		Equity									4/27/2023				89		1		1	0.00	%
CompleteCase Holdings, Inc. Series C Preferred Stock		Equity									4/27/2023				111		111,408		85,199	0.03	%
Total																$	7,266,078	$	7,143,511	2.24	%
Compost 360 Acquisition, LLC	(9)												Tampa, FL
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	11.89	%		8/2/2023	8/2/2028	Environmental Industries	$	9,595,100		9,369,680		9,403,198	2.94	%
Revolver	(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	11.89	%		8/2/2023	8/2/2028		$	33,333		33,333		32,666	0.01	%
Compost 360 Investments, LLC Class A Units		Equity									8/2/2023				2,508		250,761		226,512	0.07	%
Total																$	9,653,774	$	9,662,376	3.02	%
COPILOT Provider Support Services, LLC	(9)												Maitland, FL
Term Loan	(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	12.00	%		11/22/2022	11/22/2027	Healthcare & Pharmaceuticals	$	4,937,500		4,855,637		4,937,500	1.54	%
Revolver	(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	12.02	%		11/22/2022	11/22/2027		$	20,000		20,000		20,000	0.01	%
QHP Project Captivate Blocker, Inc. Common Stock		Equity									11/22/2022				4		285,714		282,009	0.09	%
Total																$	5,161,351	$	5,239,509	1.64	%
Craftable Intermediate II Inc.	(9)												Dallas, TX
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.50	%	1.50	%	11.85	%		6/30/2023	6/30/2028	High Tech Industries	$	10,083,715		9,897,128		9,982,878	3.12	%
Gauge Craftable LP Partnership Interests		Equity									6/30/2023				626,690		626,690		727,010	0.23	%
Total																$	10,523,818	$	10,709,888	3.35	%
Curion Holdings, LLC													Chicago, IL
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.75	%	1.00	%	12.25	%		7/29/2022	7/29/2027	Services: Business	$	12,896,751		12,700,039		12,703,300	3.97	%
Revolver	(11)	1st Lien	3M SOFR+	6.75	%	1.00	%	12.25	%		7/29/2022	7/29/2027		$	100,000		100,000		98,500	0.03	%
SP CS Holdings LLC Class A Units		Equity									7/29/2022				739,999		739,999		901,644	0.28	%
Total																$	13,540,038	$	13,703,444	4.28	%
Dresser Utility Solutions, LLC													Bradford, PA
Term Loan (SBIC)	(4)(11)	2nd Lien	1M SOFR+	8.50	%	1.00	%	13.96	%		10/1/2018	4/1/2026	Utilities: Oil & Gas	$	10,000,000		9,943,041		10,000,000	3.13	%
Total																$	9,943,041	$	10,000,000	3.13	%

20

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

December 31, 2023

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
DRS Holdings III, Inc.	(9)													St. Louis, MO
Term Loan	(11)	1st Lien	1M SOFR+	6.25	%	1.00	%	11.71	%			11/1/2019	11/1/2025	Consumer Goods: Durable	$	8,894,635		8,862,512		8,850,162	2.77	%
Total																	$	8,862,512	$	8,850,162	2.77	%
DTE Enterprises, LLC														Roselle, IL
DTE Holding Company, LLC Class A-2 Units		Equity										4/13/2018		Energy: Oil & Gas		776,316		466,204		-	0.00	%
DTE Holding Company, LLC Class AA Units		Equity										4/13/2018				723,684		723,684		852,078	0.27	%
Total																	$	1,189,888	$	852,078	0.27	%
EHI Buyer, Inc.	(9)													Grand Prarie, TX
Term A Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	6.50	%	1.50	%	11.85	%			7/31/2023	7/31/2029	Environmental Industries	$	6,096,064		5,950,980		5,974,143	1.87	%
EHI Group Holdings, L.P. Class A Units		Equity										7/31/2023				618		617,801		630,082	0.20	%
Total																	$	6,568,781	$	6,604,225	2.07	%
Elliott Aviation, LLC	(9)													Moline, IL
Term Loan	(11)	1st Lien	1M SOFR+	8.00	%	2.00	%	11.51	%	2.00	%	1/31/2020	6/30/2025	Aerospace & Defense	$	8,536,150		8,495,851		8,023,981	2.51	%
Term Loan		Unsecured		15.00	%	-	%	-	%	15.00	%	10/26/2023	1/31/2026		$	56,794		56,794		42,596	0.01	%
Revolver A	(11)	1st Lien	1M SOFR+	8.00	%	2.00	%	11.51	%	2.00	%	1/31/2020	6/30/2025		$	1,410,357		1,410,357		1,325,736	0.41	%
SP EA Holdings LLC Class A Units		Equity										1/31/2020				1,048,896		901,489		-	0.00	%
Total																	$	10,864,491	$	9,392,313	2.93	%
EOS Fitness Holdings, LLC														Phoenix, AZ
Class A Preferred Units		Equity										12/30/2014		Hotel, Gaming, & Leisure		118		-		-	0.00	%
Class B Common Units		Equity										12/30/2014				3,017		-		890,968	0.28	%
Total																	$	-	$	890,968	0.28	%
Equine Network, LLC	(9)													Boulder, CO
Term A Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	6.50	%	1.00	%	12.11	%			5/22/2023	5/22/2028	Services: Consumer	$	5,936,305		5,799,443		5,906,623	1.85	%
Revolver	(11)	1st Lien	3M SOFR+	6.50	%	1.00	%	12.11	%			5/22/2023	5/22/2028		$	83,333		83,333		82,916	0.03	%
Delayed Draw Term Loan	(11)	1st Lien	3M SOFR+	6.50	%	1.00	%	12.11	%			5/22/2023	5/22/2028		$	59,850		59,850		59,551	0.02	%
Total																	$	5,942,626	$	6,049,090	1.90	%
evolv Consulting, LLC	(9)													Dallas, TX
Term Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	6.75	%	2.00	%	12.13	%			12/7/2023	12/7/2028	Services: Business	$	10,000,000		9,802,352		9,802,352	3.06	%
evolv Holdco, LLC Preferred Units		Equity										12/7/2023				473,485		473,485		473,485	0.15	%
Total																	$	10,275,837	$	10,275,837	3.21	%
Evriholder Acquisition, Inc.	(9)													Anaheim, CA
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.75	%	1.50	%	12.25	%			1/23/2023	1/24/2028	Consumer Goods: Durable	$	12,756,250		12,482,481		12,756,250	3.99	%
KEJ Holdings LP Class A Units		Equity										1/23/2023				873,333		873,333		1,070,891	0.33	%
Total																	$	13,355,814	$	13,827,141	4.32	%
Exacta Land Surveyors, LLC	(19)													Cleveland, OH
Term Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	6.75	%	1.50	%	11.25	%	1.00	%	2/8/2019	2/8/2024	Services: Business	$	16,316,361		16,303,438		15,174,216	4.74	%
Term Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	6.75	%	1.50	%	11.25	%	1.00	%	7/15/2022	2/8/2024		$	991,806		989,698		922,380	0.29	%
SP ELS Holdings LLC Class A Units		Equity										2/8/2019				1,122,250		1,122,250		172,674	0.05	%
Total																	$	18,415,386	$	16,269,270	5.08	%
Exigo, LLC	(9)													Dallas, TX
Term Loan	(11)	1st Lien	1M SOFR+	6.00	%	1.00	%	11.46	%			3/16/2022	3/16/2027	High Tech Industries	$	8,811,898		8,720,761		8,811,898	2.75	%
Gauge Exigo Coinvest, LLC Common Units		Equity										3/16/2022				377,535		377,535		377,535	0.12	%
Total																	$	9,098,296	$	9,189,433	2.87	%
Florachem Corporation	(9)													Jacksonville, FL
Term Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	6.50	%	1.00	%	12.00	%			4/29/2022	4/29/2028	Chemicals, Plastics, & Rubber	$	9,850,000		9,698,462		9,751,500	3.05	%
Revolver	(11)	1st Lien	3M SOFR+	6.50	%	1.00	%	12.00	%			4/29/2022	4/29/2028		$	23,333		23,333		23,100	0.01	%
Delayed Draw Term Loan	(11)	1st Lien	3M SOFR+	6.50	%	1.00	%	12.00	%			4/29/2022	4/29/2028		$	53,750		53,750		53,213	0.02	%
SK FC Holdings, L.P. Class A Units		Equity										4/29/2022				362		362,434		465,212	0.15	%
Total																	$	10,137,979	$	10,293,025	3.23	%

21

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

December 31, 2023

														Principal						% of
											Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK	Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
General LED OPCO, LLC													San Antonio, TX
Term Loan	(11)	2nd Lien	3M SOFR+	9.00	%	1.50	%	14.45	%		5/1/2018	3/31/2026	Services: Business	$	4,500,000		4,472,890		4,342,500	1.36	%
Total																$	4,472,890	$	4,342,500	1.36	%
Green Intermediateco II, Inc.													Irvine, CA
Term Loan	(11)	1st Lien	1M SOFR+	6.75	%	2.00	%	12.11	%		8/8/2023	8/8/2028	High Tech Industries	$	11,142,326		10,880,445		10,919,479	3.41	%
Delayed Draw Term Loan	(11)	1st Lien	1M SOFR+	6.75	%	2.00	%	12.11	%		8/8/2023	8/8/2028		$	408,127		403,154		399,964	0.13	%
Green Topco Holdings, LLC Class A Units		Equity									8/8/2023				271,401		271,401		272,055	0.09	%
Total																$	11,555,000	$	11,591,498	3.63	%
GS HVAM Intermediate, LLC	(9)												Carlsbad, CA
Term Loan	(11)	1st Lien	1M SOFR+	6.50	%	1.00	%	11.96	%		10/18/2019	4/2/2025	Beverage, Food, & Tobacco	$	12,394,128		12,370,361		12,394,128	3.87	%
Revolver	(11)	1st Lien	1M SOFR+	6.50	%	1.00	%	11.96	%		10/18/2019	4/2/2025		$	1,803,030		1,803,030		1,803,030	0.56	%
HV GS Acquisition, LP Class A Interests		Equity									10/2/2019				2,144		1,967,133		4,703,284	1.47	%
Total																$	16,140,524	$	18,900,442	5.90	%
Health Monitor Holdings, LLC													Montvale, NJ
Series A Preferred Units		Equity									5/15/2019		Media: Advertising, Printing & Publishing		1,105,838		1,052,919		1,348,494	0.42	%
Total																$	1,052,919	$	1,348,494	0.42	%
Heartland Business Systems, LLC	(9)												Little Chute, WI
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.25	%	1.00	%	11.75	%		8/26/2022	8/26/2027	High Tech Industries	$	9,875,000		9,721,122		9,875,000	3.09	%
Delayed Draw Term Loan	(11)	1st Lien	3M SOFR+	6.25	%	1.00	%	11.75	%		8/26/2022	8/26/2027		$	49,625		49,197		49,625	0.02	%
AMCO HBS Holdings, LP Class A Units	(6)	Equity									8/26/2022				2,861		249,873		726,591	0.23	%
Total																$	10,020,192	$	10,651,216	3.34	%
HV Watterson Holdings, LLC	(9)												Schaumburg, IL
Term Loan	(11)	1st Lien	3M SOFR+	6.00	%	1.00	%	11.50	%		12/17/2021	12/17/2026	Services: Business	$	13,167,870		12,998,250		13,036,191	4.07	%
Revolver	(11)	1st Lien	3M SOFR+	6.00	%	1.00	%	11.50	%		12/17/2021	12/17/2026		$	80,000		80,000		79,200	0.02	%
Delayed Draw Term Loan	(11)	1st Lien	3M SOFR+	6.00	%	1.00	%	11.50	%		12/17/2021	12/17/2026		$	319,869		317,522		316,670	0.10	%
HV Watterson Parent, LLC Class A Units		Equity									12/17/2021				1,632		1,631,591		2,154,608	0.67	%
Total																$	15,027,363	$	15,586,669	4.86	%
I2P Holdings, LLC													Cleveland, OH
Series A Preferred Units		Equity									1/31/2018		Services: Business		750,000		-		3,341,856	1.04	%
Total																$	-	$	3,341,856	1.04	%
ICD Holdings, LLC	(7)												San Francisco, CA
Class A Units	(6)	Equity									1/2/2018		Finance		9,962		449,758		1,710,337	0.53	%
Total																$	449,758	$	1,710,337	0.53	%
Impact Home Services LLC	(9)												Tampa, FL
Term Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	11.85	%		4/28/2023	4/28/2028	Services: Consumer	$	5,907,215		5,774,440		5,818,607	1.82	%
Term Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	11.85	%		10/11/2023	4/28/2028		$	538,369		525,461		530,293	0.17	%
Term Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	11.85	%		6/30/2023	4/28/2028		$	268,510		262,321		264,482	0.08	%
Revolver	(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	11.85	%		4/28/2023	4/28/2028		$	82,500		82,500		81,263	0.03	%
Impact Holdings Georgia LLC Class A Units		Equity									4/28/2023				324		324,242		213,311	0.07	%
Total																$	6,968,964	$	6,907,956	2.17	%
Infolinks Media Buyco, LLC													Ridgewood, NJ
Term Loan (SBIC II)	(5)(11)	1st Lien	1M SOFR+	5.75	%	1.00	%	11.21	%		11/1/2021	11/1/2026	Media: Advertising, Printing & Publishing	$	7,613,871		7,519,532		7,613,871	2.38	%
Delayed Draw Term Loan	(11)	1st Lien	1M SOFR+	5.75	%	1.00	%	11.21	%		11/1/2021	11/1/2026		$	1,477,575		1,464,619		1,477,575	0.46	%
Tower Arch Infolinks Media, LP LP Interests	(6)(15)	Equity									10/28/2021				451,688		424,156		751,355	0.23	%
Total																$	9,408,307	$	9,842,801	3.07	%
Informativ, LLC	(9)												Fresno, CA
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	5.75	%	1.00	%	11.25	%		7/30/2021	7/30/2026	High Tech Industries	$	8,481,549		8,386,574		8,396,734	2.62	%
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	5.75	%	1.00	%	11.25	%		3/31/2022	7/30/2026		$	6,393,699		6,312,673		6,329,762	1.98	%
Credit Connection Holdings, LLC Series A Units		Equity									7/30/2021				804,384		804,384		1,044,566	0.33	%
Total																$	15,503,631	$	15,771,062	4.93	%

22

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

December 31, 2023

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
Inoapps Bidco, LLC	(9)													Houston, TX
Term Loan B	(11)	1st Lien	3M SONIA+	5.75	%	1.00	%	11.12	%			2/15/2022	2/15/2027	High Tech Industries	£	9,850,000	$	13,176,385	$	12,352,226	3.86	%
Revolver	(11)	1st Lien	1M SOFR+	5.75	%	1.00	%	11.22	%			2/15/2022	2/15/2027		$	40,000		40,000		39,800	0.01	%
Delayed Draw Term Loan	(11)	1st Lien	3M SOFR+	5.75	%	1.00	%	11.39	%			2/15/2022	2/15/2027		$	82,292		81,689		81,881	0.03	%
Inoapps Holdings, LLC Series A-1 Preferred Units		Equity										2/15/2022				739,844		783,756		928,462	0.29	%
Total																	$	14,081,830	$	13,402,369	4.19	%
Integrated Oncology Network, LLC														Newport Beach, CA
Term Loan	(11)	1st Lien	3M SOFR+	6.00	%	1.00	%	11.54	%			7/17/2019	6/24/2025	Healthcare & Pharmaceuticals	$	15,689,031		15,652,169		15,453,696	4.83	%
Term Loan	(11)	1st Lien	3M SOFR+	6.00	%	1.00	%	11.54	%			11/1/2021	6/24/2025		$	1,086,000		1,081,580		1,069,710	0.33	%
Revolver	(11)	1st Lien	3M SOFR+	6.00	%	1.00	%	11.53	%			7/17/2019	6/24/2025		$	554,070		554,070		545,759	0.17	%
Total																	$	17,287,819	$	17,069,165	5.33	%
Intuitive Health, LLC														Plano, TX
Term Loan (SBIC II)	(5)(10)(12)	1st Lien	3M SOFR+	5.50	%	1.50	%	12.19	%			10/18/2019	10/18/2027	Healthcare & Pharmaceuticals	$	5,771,920		5,718,925		5,771,920	1.80	%
Term Loan	(10)(12)	1st Lien	3M SOFR+	5.50	%	1.50	%	12.19	%			10/18/2019	10/18/2027		$	8,117,989		8,043,856		8,117,989	2.54	%
Term Loan (SBIC II)	(5)(10)(12)	1st Lien	3M SOFR+	5.50	%	1.50	%	12.19	%			8/31/2021	10/18/2027		$	3,040,324		3,009,699		3,040,324	0.95	%
Legacy Parent, Inc. Class A Common Stock		Equity										10/30/2020				58		-		213,240	0.07	%
Total																	$	16,772,480	$	17,143,473	5.36	%
Invincible Boat Company LLC	(9)													Opa Locka, FL
Term Loan	(11)	1st Lien	3M SOFR+	6.50	%	1.50	%	12.00	%			8/28/2019	8/28/2025	Consumer Goods: Durable	$	5,356,627		5,321,375		5,303,061	1.66	%
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.50	%	1.50	%	12.00	%			8/28/2019	8/28/2025		$	4,944,579		4,911,947		4,895,133	1.53	%
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.50	%	1.50	%	12.00	%			6/1/2021	8/28/2025		$	1,099,244		1,089,662		1,088,252	0.34	%
Revolver	(11)	1st Lien	3M SOFR+	6.50	%	1.50	%	12.00	%			8/28/2019	8/28/2025		$	531,915		531,915		526,596	0.16	%
Warbird Parent Holdco, LLC Class A Units		Equity										8/28/2019				1,362,575		1,299,691		1,184,219	0.37	%
Total																	$	13,154,590	$	12,997,261	4.06	%
J.R. Watkins, LLC														San Francisco, CA
Term Loan (SBIC)	(4)	1st Lien		12.00	%			-	%	12.00	%	12/22/2017	3/31/2024	Consumer Goods: Non-Durable	$	13,597,208		13,597,208		4,894,995	1.53	%
J.R. Watkins Holdings, Inc. Class A Preferred Stock		Equity										12/22/2017				1,133		1,132,576		-	0.00	%
Total																	$	14,729,784	$	4,894,995	1.53	%
Jurassic Acquisition Corp.														Sparks, MD
Term Loan	(11)	1st Lien	1M SOFR+	5.50	%	0.00	%	10.96	%			12/28/2018	11/15/2024	Metals & Mining	$	16,625,000		16,580,562		16,625,000	5.20	%
Total																	$	16,580,562	$	16,625,000	5.20	%
KidKraft, Inc.														Dallas, TX
Term Loan	(10)(12)(18)	1st Lien	PRIME+	6.50	%	-	%	-	%			4/3/2020	6/30/2024	Consumer Goods: Durable	$	1,580,768		1,580,768		-	0.00	%
KidKraft Group Holdings, LLC Preferred B Units		Equity										4/3/2020				4,000,000		4,000,000		-	0.00	%
Total																	$	5,580,768	$	-	0.00	%
Ledge Lounger, Inc.	(9)													Katy, TX
Term Loan A (SBIC)	(4)(11)	1st Lien	3M SOFR+	6.50	%	1.00	%	12.00	%			11/9/2021	11/9/2026	Consumer Goods: Durable	$	7,491,842		7,398,788		7,491,842	2.34	%
Revolver	(11)	1st Lien	3M SOFR+	6.50	%	1.00	%	12.00	%			11/9/2021	11/9/2026		$	75,000		75,000		75,000	0.02	%
SP L2 Holdings LLC Class A Units (SBIC)	(6)(4)	Equity										11/9/2021				375,000		375,000		242,696	0.08	%
Total																	$	7,848,788	$	7,809,538	2.44	%
Lightning Intermediate II, LLC	(9)													Jacksonville, FL
Term Loan (SBIC)	(4)(11)	1st Lien	6M SOFR+	6.50	%	1.00	%	11.93	%			6/6/2022	6/6/2027	Consumer Goods: Non-Durable	$	13,243,091		13,048,737		13,044,445	4.08	%
Revolver	(11)	1st Lien	1M SOFR+	6.50	%	1.00	%	11.96	%			6/6/2022	6/6/2027		$	30,000		30,000		29,550	0.01	%
Gauge Vimergy Coinvest, LLC Units	(6)	Equity										6/6/2022				399		391,274		128,766	0.04	%
Total																	$	13,470,011	$	13,202,761	4.13	%
MacKenzie-Childs Acquisition, Inc.	(9)													Aurora, NY
Term Loan	(11)	1st Lien	3M SOFR+	6.00	%	1.00	%	11.50	%			9/2/2022	9/2/2027	Consumer Goods: Durable	$	98,750		97,591		98,256	0.03	%
Revolver	(11)	1st Lien	3M SOFR+	6.00	%	1.00	%	11.50	%			9/2/2022	9/2/2027		$	46,667		46,667		46,434	0.01	%
MacKenzie-Childs Investment, LP Partnership Interests		Equity										9/2/2022				100,000		100,000		96,532	0.03	%
Total																	$	244,258	$	241,222	0.07	%

23

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

December 31, 2023

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
Madison Logic Holdings, Inc.	(9)													New York, NY
Term Loan	(11)	1st Lien	3M SOFR+	7.00	%	1.00	%	12.35	%			12/30/2022	12/30/2028	Media: Broadcasting & Subscription	$	4,495,248		4,381,153		4,450,296	1.39	%
BC Partners Glengarry Co-Investment LP Class 1 Interests		Equity										7/7/2023				394,767		394,767		328,212	0.10	%
Total																	$	4,775,920	$	4,778,508	1.49	%
Michelli, LLC	(9)													New Orleans, LA
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	5.75	%	2.00	%	11.12	%			12/21/2023	12/21/2028	Capital Equipment	$	5,000,000		4,900,000		4,900,000	1.53	%
Revolver	(11)	1st Lien	3M SOFR+	5.75	%	2.00	%	11.12	%			12/21/2023	12/21/2028		$	129,608		129,608		127,016	0.04	%
SP MWM Holdco LLC Class A Units		Equity										12/21/2023				509,215		509,215		509,215	0.16	%
Total																	$	5,538,823	$	5,536,231	1.73	%
Microbe Formulas LLC	(9)													Meridian, ID
Term Loan (SBIC II)	(5)(11)	1st Lien	1M SOFR+	6.00	%	1.00	%	11.46	%			4/4/2022	4/3/2028	Consumer Goods: Non-Durable	$	8,470,065		8,405,946		8,470,065	2.65	%
Total																	$	8,405,946	$	8,470,065	2.65	%
MOM Enterprises, LLC	(9)													Richmond, CA
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.48	%	1.00	%	11.83	%			5/19/2021	5/19/2026	Consumer Goods: Non-Durable	$	16,055,000		15,884,362		15,814,175	4.94	%
Revolver	(11)	1st Lien	3M SOFR+	6.48	%	1.00	%	11.83	%			5/19/2021	5/19/2026		$	50,000		50,000		49,250	0.02	%
MBliss SPC Holdings, LLC Units		Equity										5/19/2021				933,333		933,333		595,832	0.19	%
Total																	$	16,867,695	$	16,459,257	5.15	%
Monitorus Holding, LLC	(7)													London, UK
Term Loan		1st Lien		14.00	%			10.00	%	4.00	%	5/24/2022	5/24/2027	Media: Diversified & Production	$	100,989		100,260		99,979	0.03	%
Revolver		1st Lien		14.00	%			10.00	%	4.00	%	5/24/2022	5/24/2027		€	100,989		109,791		108,693	0.03	%
Delayed Draw Term Loan		1st Lien		14.00	%	1.00	%	10.00	%	4.00	%	5/24/2022	5/24/2027		€	100,989		101,929		100,910	0.03	%
Sapphire Aggregator S.a r.l. Convertible Bonds		Unsecured		8.00	%			-	%	8.00	%	11/15/2023	3/31/2025		$	5,532		5,938		6,045	0.00	%
Sapphire Aggregator S.a r.l. Class A Shares		Equity										9/1/2022				557,689		11,156		13,487	0.00	%
Sapphire Aggregator S.a r.l. Class B Shares		Equity										9/1/2022				557,682		11,156		13,486	0.00	%
Sapphire Aggregator S.a r.l. Class C Shares		Equity										9/1/2022				557,682		11,156		13,486	0.00	%
Sapphire Aggregator S.a r.l. Class D Shares		Equity										9/1/2022				557,682		11,156		13,486	0.00	%
Sapphire Aggregator S.a r.l. Class E Shares		Equity										9/1/2022				557,682		11,156		13,486	0.00	%
Sapphire Aggregator S.a r.l. Class F Shares		Equity										9/1/2022				557,682		11,156		13,486	0.00	%
Sapphire Aggregator S.a r.l. Class G Shares		Equity										9/1/2022				557,682		11,156		13,486	0.00	%
Sapphire Aggregator S.a r.l. Class H Shares		Equity										9/1/2022				557,682		11,156		13,486	0.00	%
Sapphire Aggregator S.a r.l. Class I Shares		Equity										9/1/2022				557,682		11,156		13,486	0.00	%
Total																	$	418,322	$	437,002	0.09	%
Morgan Electrical Group Intermediate Holdings, Inc.	(9)													Fremont, CA
Term Loan	(11)	1st Lien	1M SOFR+	6.25	%	1.50	%	11.61	%			8/3/2023	8/3/2029	Construction & Building	$	4,439,439		4,344,311		4,372,847	1.37	%
Morgan Electrical Group Holdings, LLC Series A-2 Preferred Units		Equity										8/3/2023				357		356,800		351,351	0.11	%
Total																	$	4,701,111	$	4,724,198	1.48	%
Naumann/Hobbs Material Handling Corporation II, Inc.	(9)													Phoenix, AZ
Term Loan	(11)	1st Lien	3M SOFR+	6.75	%	1.50	%	12.10	%			8/30/2019	8/30/2024	Services: Business	$	8,317,483		8,291,166		8,275,896	2.59	%
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.75	%	1.50	%	12.10	%			8/30/2019	8/30/2024		$	5,245,036		5,228,576		5,218,811	1.63	%
Naumann Hobbs Holdings, L.P. Class A-1 Units		Equity										9/29/2022				123		220,379		471,147	0.15	%
Naumann Hobbs Holdings, L.P. Class A-2 Units		Equity										9/29/2022				123		220,379		471,147	0.15	%
Total																	$	13,960,500	$	14,437,001	4.52	%
NINJIO, LLC	(9)													Westlake Village, CA
Term Loan	(11)	1st Lien	3M SOFR+	6.50	%	1.50	%	12.10	%			10/12/2022	10/12/2027	Media: Diversified & Production	$	4,962,500		4,882,796		4,962,500	1.55	%
Revolver	(11)	1st Lien	3M SOFR+	6.50	%	1.50	%	12.10	%			10/12/2022	10/12/2027		$	33,333		33,333		33,333	0.01	%
NINJIO Holdings, LLC Units		Equity										10/12/2022				184		313,253		226,849	0.07	%
Gauge NINJIO Blocker LLC Preferred Units		Equity										9/22/2023				14		14,470		103,563	0.03	%
Total																	$	5,243,852	$	5,326,245	1.66	%
NS412, LLC														Dallas, TX
Term Loan	(11)	2nd Lien	3M SOFR+	8.50	%	1.00	%	13.95	%			5/6/2019	11/6/2025	Services: Consumer	$	7,615,000		7,561,754		7,615,000	2.38	%
NS Group Holding Company, LLC Class A Units		Equity										5/6/2019				782		795,002		879,589	0.27	%
Total																	$	8,356,756	$	8,494,589	2.65	%

24

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

December 31, 2023

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
NuMet Machining Techniques, LLC	(7)													Birmingham, UK
Term Loan	(11)(13)	2nd Lien	PRIME+	8.00	%	-	%	-	%			11/5/2019	5/5/2026	Aerospace & Defense	$	12,675,000		12,563,025		-	0.00	%
Bromford Industries Limited Term Loan	(11)(13)	2nd Lien	PRIME+	8.00	%	-	%	-	%			11/5/2019	5/5/2026		$	7,800,000		7,728,858		-	0.00	%
Total																	$	20,291,883	$	-	0.00	%
NuSource Financial, LLC														Eden Prairie, MN
NuSource Financial Acquisition, Inc. (SBIC II)	(5)	Unsecured		13.75	%			4.00	%	9.75	%	1/29/2021	7/29/2026	Services: Business	$	6,028,203		5,976,818		5,907,639	1.85	%
NuSource Holdings, Inc. Warrants (SBIC II)	(5)	Equity										1/29/2021				54,966		-		-	0.00	%
Total																	$	5,976,818	$	5,907,639	1.85	%
Nutritional Medicinals, LLC	(9)													Centerville, OH
Term Loan	(11)	1st Lien	3M SOFR+	6.21	%	1.00	%	11.56	%			11/15/2018	11/15/2025	Healthcare & Pharmaceuticals	$	8,793,840		8,753,238		8,793,840	2.75	%
Term Loan	(11)	1st Lien	3M SOFR+	6.21	%	1.00	%	11.56	%			10/28/2021	11/15/2025		$	3,692,025		3,663,943		3,692,025	1.15	%
Functional Aggregator, LLC Units		Equity										11/15/2018				12,500		972,803		2,273,286	0.71	%
Total																	$	13,389,984	$	14,759,151	4.61	%
Onpoint Industrial Services, LLC														Deer Park, TX
Term Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	7.00	%	1.75	%	12.35	%			11/16/2022	11/16/2027	Services: Business	$	12,764,326		12,552,435		12,764,326	3.99	%
Spearhead TopCo, LLC Class A Units		Equity										11/16/2022				606,742		606,742		701,538	0.22	%
Total																	$	13,159,177	$	13,465,864	4.21	%
PCP MT Aggregator Holdings, L.P.	(7)													Oak Brook, IL
Common Units		Equity										3/29/2019		Finance		825,020		119,281		4,026,531	1.26	%
Total																	$	119,281	$	4,026,531	1.26	%
PCS Software, Inc.	(9)													Shenandoah, TX
Term Loan	(11)	1st Lien	3M SOFR+	6.00	%	1.50	%	11.50	%			7/1/2019	7/1/2024	Transportation & Logistics	$	13,918,747		13,880,996		13,918,747	4.35	%
Term Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	6.00	%	1.50	%	11.50	%			7/1/2019	7/1/2024		$	1,825,410		1,820,459		1,825,410	0.57	%
Revolver	(11)	1st Lien	3M SOFR+	6.00	%	1.50	%	11.50	%			7/1/2019	7/1/2024		$	571,195		571,195		571,195	0.18	%
Delayed Draw Term Loan	(11)	1st Lien	3M SOFR+	6.00	%	1.50	%	11.50	%			7/1/2019	7/1/2024		$	962,500		962,500		962,500	0.30	%
PCS Software Parent, LLC Class A Common Units	(6)	Equity										9/16/2022				461,216		-		384,007	0.12	%
Total																	$	17,235,150	$	17,661,859	5.52	%
Pearl Media Holdings, LLC	(9)													Garland, TX
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.25	%	1.50	%	11.75	%			8/31/2022	8/31/2027	Media: Advertising, Printing & Publishing	$	9,669,444		9,518,772		9,524,402	2.98	%
Revolver	(11)	1st Lien	3M SOFR+	6.25	%	1.50	%	11.75	%			8/31/2022	8/31/2027		$	23,333		23,333		22,983	0.01	%
Total																	$	9,542,105	$	9,547,385	2.99	%
Peltram Plumbing Holdings, LLC	(9)													Auburn, WA
Term Loan	(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	11.85	%			12/30/2021	12/30/2026	Construction & Building	$	16,160,003		15,951,839		16,160,003	5.05	%
Revolver	(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	11.85	%			12/30/2021	12/30/2026		$	60,000		60,000		60,000	0.02	%
Peltram Group Holdings LLC Class A Units	(6)	Equity										12/30/2021				508,516		506,119		418,449	0.13	%
Total																	$	16,517,958	$	16,638,452	5.20	%
Premiere Digital Services, Inc.	(9)													Los Angeles, CA
Term Loan	(11)	1st Lien	1M SOFR+	5.25	%	1.00	%	10.72	%			11/3/2021	11/3/2026	Media: Broadcasting & Subscription	$	13,216,883		13,176,183		13,216,883	4.13	%
Premiere Digital Holdings, Inc. Common Stock		Equity										10/18/2018				5,000		-		2,765,529	0.86	%
Total																	$	13,176,183	$	15,982,412	4.99	%
Red's All Natural, LLC														Franklin, TN
Term Loan (SBIC II)	(5)(10)(12)	1st Lien	3M SOFR+	6.00	%	1.50	%	12.57	%			1/31/2023	1/31/2029	Beverage, Food, & Tobacco	$	8,837,476		8,680,057		8,793,289	2.75	%
Centeotl Co-Invest B, LP Common Units		Equity										1/31/2023				710,600		710,600		586,022	0.18	%
Total																	$	9,390,657	$	9,379,311	2.93	%
RIA Advisory Borrower, LLC	(9)													Coral Gables, FL
Term Loan	(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	12.03	%			5/1/2023	8/2/2027	High Tech Industries	$	5,955,000		5,850,377		5,925,225	1.85	%
Revolver	(11)	1st Lien	3M SOFR+	6.50	%	2.00	%	12.03	%			5/1/2023	8/2/2027		$	27,257		27,257		27,121	0.01	%
RIA Advisory Aggregator, LLC Class A Units		Equity										5/1/2023				104,425		165,078		113,278	0.04	%
RIA Products Aggregator, LLC Class A Units		Equity										5/1/2023				81,251		78,390		78,390	0.02	%
Total																	$	6,121,102	$	6,144,014	1.92	%

25

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

December 31, 2023

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
Rogers Mechanical Contractors, LLC	(9)													Atlanta, GA
Term Loan	(11)	1st Lien	6M SOFR+	7.00	%	1.00	%	12.71	%			4/28/2021	9/9/2025	Construction & Building	$	9,123,801		9,054,460		9,078,182	2.84	%
Delayed Draw Term Loan	(11)	1st Lien	6M SOFR+	7.00	%	1.00	%	12.71	%			4/28/2021	9/9/2025		$	45,808		45,590		45,579	0.01	%
Total																	$	9,100,050	$	9,123,761	2.85	%
Sales Benchmark Index, LLC	(9)													Dallas, TX
Term Loan	(11)	1st Lien	3M SOFR+	6.00	%	1.00	%	11.55	%			1/7/2020	1/7/2025	Services: Business	$	12,148,958		12,088,362		12,088,213	3.78	%
SBI Holdings Investments LLC Class A Units		Equity										1/7/2020				66,573		665,730		394,609	0.12	%
Total																	$	12,754,092	$	12,482,822	3.90	%
Service Minds Company, LLC	(9)													Bradenton, FL
Term Loan	(11)	1st Lien	6M SOFR+	7.50	%	1.00	%	11.19	%	2.00	%	2/7/2022	2/7/2028	Services: Consumer	$	5,331,274		5,253,965		4,504,927	1.41	%
Revolver	(11)	1st Lien	6M SOFR+	7.50	%	1.00	%	11.04	%	2.00	%	2/7/2022	2/7/2028		$	90,266		90,266		76,275	0.02	%
Delayed Draw Term Loan	(11)	1st Lien	6M SOFR+	7.50	%	2.00	%	11.19	%	2.00	%	2/7/2022	2/7/2028		$	99,128		98,321		83,763	0.03	%
Total																	$	5,442,552	$	4,664,965	1.46	%
TAC LifePort Holdings, LLC														Woodland, WA
Common Units	(6)	Equity										3/1/2021		Aerospace & Defense		546,543		537,049		758,732	0.24	%
Total																	$	537,049	$	758,732	0.24	%
The Hardenbergh Group, Inc.	(9)													Livonia, MI
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.25	%	2.00	%	11.70	%			8/7/2023	8/7/2028	Healthcare & Pharmaceuticals	$	10,475,643		10,229,596		10,318,508	3.23	%
BV HGI Holdings, L.P. Class A Units		Equity										8/7/2023				434,504		434,504		418,275	0.13	%
Total																	$	10,664,100	$	10,736,783	3.36	%
Tilley Distribution, Inc.	(9)													Baltimore, MD
Term Loan	(11)	1st Lien	3M SOFR+	6.00	%	1.00	%	11.50	%			4/1/2022	12/31/2026	Chemicals, Plastics, & Rubber	$	96,627		95,632		93,728	0.03	%
Total																	$	95,632	$	93,728	0.03	%
Trade Education Acquisition, L.L.C.														Austin, TX
Term Loan (SBIC)	(4)(11)	1st Lien	1M SOFR+	6.25	%	1.00	%	11.71	%			12/28/2021	12/28/2027	Education	$	9,727,847		9,588,519		8,365,948	2.61	%
Trade Education Holdings, L.L.C. Class A Units		Equity										12/28/2021				662,660		662,660		1,521	0.00	%
Total																	$	10,251,179	$	8,367,469	2.61	%
TradePending OpCo Aggregator, LLC	(9)													Carrboro, NC
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.25	%	2.00	%	11.75	%			3/2/2021	3/2/2026	High Tech Industries	$	9,626,768		9,532,209		9,530,500	2.98	%
Term Loan (SBIC II)	(5)(11)	1st Lien	3M SOFR+	6.25	%	2.00	%	11.75	%			8/4/2023	3/2/2026		$	2,460,860		2,418,287		2,436,251	0.76	%
Revolver	(11)	1st Lien	3M SOFR+	6.25	%	2.00	%	11.75	%			3/2/2021	3/2/2026		$	33,333		33,333		33,000	0.01	%
Delayed Draw Term Loan	(11)	1st Lien	3M SOFR+	6.25	%	2.00	%	11.75	%			8/4/2023	3/2/2026		$	687,007		680,733		680,137	0.21	%
TradePending Holdings, LLC Series A Units	(6)	Equity										3/2/2021				908,333		967,114		1,466,224	0.46	%
TradePending Holdings, LLC Series A-1 Units		Equity										8/4/2023				132,783		260,254		386,420	0.12	%
Total																	$	13,891,930	$	14,532,532	4.54	%
Unicat Catalyst Holdings, LLC	(20)													Alvin, TX
Term Loan	(11)	1st Lien	1M SOFR+	6.50	%	1.00	%	11.96	%			4/27/2021	4/27/2026	Chemicals, Plastics, & Rubber	$	7,031,250		6,958,652		6,750,000	2.11	%
Unicat Catalyst, LLC Class A Units		Equity										4/27/2021				7,500		750,000		361,345	0.11	%
Unicat Catalyst, LLC Class A-1 Units		Equity										12/13/2023				382		21,103		21,262	0.01	%
Total																	$	7,729,755	$	7,132,607	2.23	%
U.S. Expediters, LLC	(9)													Stafford, TX
Term Loan	(11)	1st Lien	3M SOFR+	6.25	%	1.00	%	11.80	%			12/22/2021	12/22/2026	Healthcare & Pharmaceuticals	$	15,706,527		15,504,206		15,627,994	4.88	%
Cathay Hypnos LLC Units		Equity										12/22/2021				1,372,932		1,316,740		1,530,385	0.48	%
Total																	$	16,820,946	$	17,158,379	5.36	%

26

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

December 31, 2023

															Principal						% of
												Investment		Headquarters/	Amount/		Amortized		Fair		Net
Investments	Footnotes	Security(2)	Coupon			Floor		Cash		PIK		Date	Maturity	Industry	Shares(3)		Cost		Value(1)		Assets
Venbrook Buyer, LLC														Los Angeles, CA
Term Loan B (SBIC)	(4)(11)	1st Lien	3M SOFR+	8.00	%	1.50	%	6.50	%	7.00	%	3/13/2020	3/13/2026	Services: Business	$	13,686,954		13,577,731		11,976,085	3.74	%
Term Loan B	(11)	1st Lien	3M SOFR+	8.00	%	1.50	%	6.50	%	7.00	%	3/13/2020	3/13/2026		$	155,730		154,487		136,264	0.04	%
Revolver	(11)	1st Lien	3M SOFR+	8.00	%	1.50	%	6.50	%	7.00	%	3/13/2020	3/13/2026		$	2,395,666		2,395,666		2,096,208	0.66	%
Delayed Draw Term Loan	(11)	1st Lien	3M SOFR+	8.00	%	1.50	%	6.50	%	7.00	%	3/13/2020	3/13/2026		$	4,666,672		4,645,016		4,083,338	1.28	%
Venbrook Holdings, LLC Convertible Term Loan	(14)	Unsecured		10.00	%			-	%	10.00	%	3/31/2022	12/20/2028		$	98,633		98,633		-	0.00	%
Venbrook Holdings, LLC Common Units		Equity										3/13/2020				822,758		819,262		-	0.00	%
Total																	$	21,690,795	$	18,291,895	5.72	%
Whisps Holdings LP														Elgin, IL
Class A Units		Equity										4/18/2019		Beverage, Food, & Tobacco		500,000		500,000		-	0.00	%
Class A-1 Units		Equity										3/6/2023				107,418		107,418		97,400	0.03	%
Total																	$	607,418	$	97,400	0.03	%
Xanitos, Inc.														Newtown Square, PA
Term Loan (SBIC)	(4)(11)	1st Lien	3M SOFR+	6.50	%	1.00	%	12.00	%			6/25/2021	6/25/2026	Healthcare & Pharmaceuticals	$	12,480,000		12,342,824		12,417,600	3.88	%
Revolver	(11)	1st Lien	3M SOFR+	6.50	%	1.50	%	12.00	%			6/25/2021	6/25/2026		$	100,000		100,000		99,500	0.03	%
Delayed Draw Term Loan	(11)	1st Lien	3M SOFR+	6.50	%	1.00	%	12.00	%			6/25/2021	6/25/2026		$	2,198,745		2,185,595		2,187,751	0.68	%
Pure TopCo, LLC Class A Units		Equity										6/25/2021				442,133		1,053,478		1,020,714	0.32	%
Total																	$	15,681,897	$	15,725,565	4.91	%
Total Non-control, non-affiliated investments																	$	884,858,412	$	868,284,689	271.39	%
Total Investments																	$	902,143,550	$	874,460,683	273.32	%
LIABILITIES IN EXCESS OF OTHER ASSETS																			$	(554,520,895)	(173.32)	%
NET ASSETS																			$	319,939,788	100.00	%

27

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

December 31, 2023

(1)

See Note 1 to the consolidated financial statements contained herein for a discussion of the methodologies used to value securities in the portfolio.

(2)

Debt investments are income producing and equity securities are non-income producing, unless otherwise noted.

(3)

Par amount is presented for debt investments, while the number of shares or units owned is presented for equity investments. Par amount is denominated in U.S. Dollars (“$”) unless otherwise noted, Euro (“€”), or Great British Pound (“£”).

(4)

Investments held by the SBIC subsidiary (as defined in Note 1 to the consolidated financial statements contained herein), which include $15,388,012 of cash and $220,454,298 of investments (at cost), are excluded from the obligations to the lenders of the Credit Facility (as defined in Note 9). Stellus Capital Investment Corporation’s (the “Company”) obligations to the lenders of the Credit Facility are secured by a first priority security interest in all investments and cash and cash equivalents, except for cash and investments held by the SBIC subsidiaries (as defined in Note 1 to the consolidated financial statements contained herein).

(5)

Investments held by the SBIC II subsidiary (as defined in Note 1 to the consolidated financial statements contained herein), which include $8,521,989 of cash and $256,172,138 of investments (at cost), are excluded from the obligations to the lenders of the Credit Facility. The Company’s obligations to the lenders of the Credit Facility are secured by a first priority security interest in all investments and cash and cash equivalents, except for cash and investments held by the SBIC subsidiaries.

(6)

Security is income producing through dividends or distributions.

(7)

The investment is not a “qualifying asset” under the Investment Company Act of 1940, as amended. The Company may not acquire any non-qualifying assets unless, at the time of the acquisition, qualifying assets represent at least 70% of the Company’s total assets. Qualifying assets represent approximately 97.7% of the Company’s total assets as of December 31, 2023.

(8)

Represents a PIK interest security. At the option of the issuer, interest can be paid in cash or cash and PIK interest. The percentage of PIK interest shown is the maximum PIK interest that can be elected by the issuer.

(9)

At December 31, 2023, the Company had the following outstanding revolver and delayed draw term loan commitments:

				Unused
		Unfunded		Commitment
Investments	Security	Commitment		Fee	Maturity
2X LLC	Revolver	$	100,000	0.50%	June 5, 2028
Ad.Net Acquisition, LLC	Revolver		649,510	0.50%	May 7, 2026
AdCellerant LLC	Revolver		875,995	0.50%	December 12, 2028
American Refrigeration, LLC	Revolver		100,000	0.50%	March 31, 2028
American Refrigeration, LLC	Delayed Draw Term Loan		100,000	1.00%	March 31, 2028
Amika OpCo LLC	Revolver		100,000	0.50%	July 1, 2028
Anne Lewis Strategies, LLC	Revolver		50,000	0.50%	May 9, 2028
Axis Portable Air, LLC	Revolver		100,000	0.50%	March 22, 2028
Camp Profiles LLC	Revolver		100,000	0.50%	September 3, 2026
CEATI International Inc.	Revolver		100,000	0.50%	February 19, 2026
Cerebro Buyer, LLC	Revolver		100,000	0.50%	March 15, 2029
CF512, Inc.	Revolver		100,000	0.50%	September 1, 2026
Channel Partners Intermediateco, LLC	Revolver		66,667	0.50%	February 7, 2027
CompleteCase, LLC	Revolver		150,000	0.50%	December 21, 2025
Compost 360 Acquisition, LLC	Revolver		66,667	0.50%	August 2, 2028
Compost 360 Acquisition, LLC	Delayed Draw Term Loan		4,096,741	0.50%	August 2, 2028
COPILOT Provider Support Services, LLC	Revolver		80,000	0.50%	November 22, 2027
Craftable Intermediate II Inc.	Revolver		100,000	0.50%	June 30, 2028
DRS Holdings III, Inc.	Revolver		909,091	0.50%	November 1, 2025
EHI Buyer, Inc.	Revolver		100,000	0.50%	July 31, 2029
EHI Buyer, Inc.	Delayed Draw Term Loan		3,055,671	1.00%	July 31, 2029
Elliott Aviation, LLC	Revolver B		666,667	0.50%	June 30, 2025
Equine Network, LLC	Revolver		16,667	0.50%	May 22, 2028
Equine Network, LLC	Delayed Draw Term Loan		40,000	1.00%	May 22, 2028
evolv Consulting, LLC	Revolver		1,363,636	0.50%	December 7, 2028
Evriholder Acquisition, Inc.	Revolver		100,000	0.50%	January 24, 2028
Exigo, LLC	Revolver		100,000	0.50%	March 16, 2027
Florachem Corporation	Revolver		76,667	0.50%	April 29, 2028
GS HVAM Intermediate, LLC	Revolver		848,485	0.50%	April 2, 2025
Heartland Business Systems, LLC	Delayed Draw Term Loan		50,000	0.50%	August 26, 2027
HV Watterson Holdings, LLC	Revolver		20,000	0.50%	December 17, 2026
HV Watterson Holdings, LLC	Delayed Draw Term Loan		2,555,354	1.00%	December 17, 2026
Impact Home Services LLC	Revolver		17,500	0.50%	April 28, 2028
Informativ, LLC	Revolver		100,000	0.50%	July 30, 2026
Inoapps Bidco, LLC	Revolver		60,000	0.50%	February 15, 2027
Invincible Boat Company LLC	Revolver		531,915	0.50%	August 28, 2025

28

Stellus Capital Investment Corporation

Consolidated Schedule of Investments

December 31, 2023

				Unused
		Unfunded		Commitment
Investments	Security	Commitment		Fee	Maturity
Ledge Lounger, Inc.	Revolver	$	25,000	0.50%	November 9, 2026
Lightning Intermediate II, LLC	Revolver		70,000	0.50%	June 6, 2027
MacKenzie-Childs Acquisition, Inc.	Revolver		53,333	0.50%	September 2, 2027
Madison Logic Holdings, Inc.	Revolver		100,000	0.50%	December 30, 2027
Michelli, LLC	Revolver		1,166,469	0.50%	December 21, 2028
Michelli, LLC	Delayed Draw Term Loan		3,888,228	0.50%	December 21, 2028
Microbe Formulas LLC	Revolver		100,000	0.50%	April 3, 2028
MOM Enterprises, LLC	Revolver		50,000	0.50%	May 19, 2026
Morgan Electrical Group Intermediate Holdings, Inc.	Delayed Draw Term Loan		2,864,154	1.00%	August 3, 2029
Morgan Electrical Group Intermediate Holdings, Inc.	Revolver		100,000	0.50%	August 3, 2029
Naumann/Hobbs Material Handling Corporation II, Inc.	Revolver – Working Capital		1,763,033	0.50%	August 30, 2024
NINJIO, LLC	Delayed Draw Term Loan		100,000	1.00%	October 12, 2027
NINJIO, LLC	Revolver		66,667	0.50%	October 12, 2027
Nutritional Medicinals, LLC	Revolver		2,000,000	0.50%	November 15, 2025
PCS Software, Inc.	Revolver		746,948	0.50%	July 1, 2024
Pearl Media Holdings, LLC	Delayed Draw Term Loan		100,000	0.50%	August 31, 2027
Pearl Media Holdings, LLC	Revolver		76,667	0.50%	August 31, 2027
Peltram Plumbing Holdings, LLC	Revolver		40,000	0.50%	December 30, 2026
Premiere Digital Services, Inc.	Revolver		576,923	0.50%	November 3, 2026
RIA Advisory Borrower, LLC	Revolver		72,743	0.50%	August 2, 2027
Rogers Mechanical Contractors, LLC	Revolver		83,333	0.75%	September 9, 2025
Sales Benchmark Index, LLC	Revolver		1,331,461	0.50%	January 7, 2025
Service Minds Company, LLC	Revolver		10,000	0.50%	February 7, 2028
The Hardenbergh Group, Inc.	Revolver		100,000	0.50%	August 6, 2028
Tilley Distribution, Inc.	Revolver		100,000	0.50%	December 31, 2026
TradePending OpCo Aggregator, LLC	Revolver		66,667	0.50%	March 2, 2026
U.S. Expediters, LLC	Revolver		100,000	0.50%	December 22, 2026

A

(10)

This loan is a unitranche investment.

(11)

These loans include an interest rate floor feature which is lower than the applicable rates; therefore, the floor is not in effect.

(12)

These loans are last-out term loans with contractual rates higher than the applicable rates; therefore, the floor is not in effect.

(13)

Investment has been on non-accrual since April 1, 2022.

(14)

This loan is convertible to common units at maturity or at the election of the issuer.

(15)

Excluded from the investment is an uncalled capital commitment in an amount not to exceed $298,312.

(16)

Term Loan A-1, Term Loan A-2, Term Loan A-3, Term Loan A-4 and the Revolver have been on non-accrual since January 1, 2023, April 3, 2023, June 7, 2023, July 12, 2023 and October 3, 2023, respectively.

(17)

Investment has been on non-accrual since November 6, 2023.

(18)

Investment has been on non-accrual since August 10, 2023.

(19)

Excluded from the investment is an undrawn revolver commitment in an amount not to exceed $1,500,000, with an unfunded rate of 0.50% and a maturity of February 8, 2024. The Company has full discretion to fund the revolver commitment.

(20)

Excluded from the investment is an undrawn revolver commitment in an amount not to exceed $2,000,000, with an unfunded rate of 0.50% and a maturity of April 27, 2026. The Company has full discretion to fund the revolver commitment.

(21)

Excluded from the investment is an undrawn revolver commitment in an amount not to exceed $1,944,089, with an unfunded rate of 0.00% and a maturity of September 3, 2026. The Company has full discretion to fund the revolver commitment.

(22)

Excluded from the investment is an undrawn revolver commitment in an amount not to exceed $1,944,089, with an unfunded rate of 0.00% and a maturity of September 3, 2026. The Company has full discretion to fund the revolver commitment.

(23)

Control investments are defined by the 1940 Act as investments in which more than 25% of the voting securities are owned or where the ability to nominate greater than 50% of the board representation is maintained.

Abbreviation Legend

BSBY —  Bloomberg Short-Term Bank Yield Index

PIK — Payment-In-Kind

SOFR —  Secured Overnight Financing Rate

SONIA — Sterling Overnight Index Average

29

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

NOTE 1 — NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

Nature of Operations

Stellus Capital Investment Corporation (“we”, “us”, “our” and the “Company”) was formed as a Maryland corporation on May 18, 2012 (“Inception”) and is an externally managed, closed-end, non-diversified investment management company. The Company is applying the guidance of Accounting Standards Codification (“ASC”) Topic 946, Financial Services Investment Companies (“ASC Topic 946”). The Company has elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”), and treated as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”), for U.S. federal income tax purposes. The Company’s investment activities are managed by our investment adviser, Stellus Capital Management, LLC (“Stellus Capital” or the “Advisor”).

As of June 30, 2024, the Company had issued a total of 25,980,998 shares and raised $377,798,802 in gross proceeds since Inception, incurring $11,571,432 in offering expenses and underwriting fees. Additionally, the Company has received $672,917 in offering expenses reimbursements from the Advisor for net proceeds from offerings of $366,900,287. The Company’s shares are currently listed on the New York Stock Exchange under the symbol “SCM”. See Note 4 to the consolidated financial statements contained herein for further details.

The Company has established the following wholly owned subsidiaries: SCIC — Consolidated Blocker, Inc., SCIC — ICD Blocker 1, Inc., SCIC — Invincible Blocker 1, Inc., SCIC — SKP Blocker 1, Inc., SCIC — APE Blocker 1, Inc., SCIC — Venbrook Blocker, Inc., SCIC — CC Blocker 1, Inc., SCIC — ERC Blocker 1, Inc., and SCIC — Hollander Blocker 1, Inc., which are structured as Delaware entities, to hold equity or equity-like investments in portfolio companies organized as limited liability companies, or LLCs (or other forms of pass-through entities) (collectively, the “Taxable Subsidiaries”). The Taxable Subsidiaries are consolidated for U.S. generally accepted accounting principles (“U.S. GAAP”) reporting purposes, and the portfolio investments held by them are included in the consolidated financial statements.

On June 14, 2013, the Company formed Stellus Capital SBIC, LP (the “SBIC subsidiary”), a Delaware limited partnership, and its general partner, Stellus Capital SBIC GP, LLC, a Delaware limited liability company, as wholly owned subsidiaries of the Company. On June 20, 2014, the SBIC subsidiary received a license from the U.S. Small Business Administration (“SBA”) to operate as a Small Business Investment Company (“SBIC”) under Section 301(c) of the Small Business Investment Company Act of 1958, as amended (the “SBIC Act”). The SBIC subsidiary and its general partner are consolidated for U.S. GAAP reporting purposes, and the portfolio investments held by it are included in the consolidated financial statements.

On November 29, 2018, the Company formed Stellus Capital SBIC II, LP (the “SBIC II subsidiary”), a Delaware limited partnership. On August 14, 2019, the SBIC II subsidiary received a license from the SBA to operate as an SBIC under Section 301(c) of the SBIC Act. The SBIC II subsidiary and its General Partner are consolidated for U.S. GAAP reporting purposes, and the portfolio investments held by it are included in the consolidated financial statements.

The SBIC licenses allow the SBIC subsidiary and SBIC II subsidiary (together, “the SBIC subsidiaries”) to obtain leverage by issuing SBA-guaranteed debentures, subject to the issuance of a capital commitment by the SBA and other customary procedures. SBA-guaranteed debentures are non-recourse, interest only debentures with interest payable semi-annually and have a ten-year maturity. The principal amount of SBA-guaranteed debentures is not required to be paid prior to maturity but may be prepaid at any time without penalty. The interest rate of SBA-guaranteed debentures is fixed on a semi-annual basis at a market-driven spread over U.S. Treasury Notes with 10-year maturities. The SBA, as a creditor, will have a superior claim to the SBIC subsidiaries’ assets over the Company’s stockholders in the event the Company liquidates one or both of the SBIC subsidiaries or the SBA exercises its remedies under the SBA-guaranteed debentures issued by the SBIC subsidiaries upon an event of default. For the SBIC subsidiary, SBA regulations currently limit the amount that a single licensee may borrow to a maximum of $150,000,000 when it has at least $75,000,000 in regulatory capital, as such term is defined by the SBA, receives a capital commitment from the SBA and has been through an examination by the SBA

30

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

subsequent to licensing. For the SBIC II subsidiary, SBA regulations limit these amounts to $175,000,000 of borrowings when it has at least $87,500,000 of regulatory capital.

As of both June 30, 2024 and December 31, 2023, the SBIC subsidiary had $75,000,000 in regulatory capital. As of both June 30, 2024 and December 31, 2023, the SBIC II subsidiary had $87,500,000 in regulatory capital.

As of both June 30, 2024 and December 31, 2023, the SBIC subsidiary had $150,000,000 of SBA-guaranteed debentures outstanding. As of both June 30, 2024 and December 31, 2023, the SBIC II subsidiary had $175,000,000 of SBA-guaranteed debentures outstanding. See footnotes (4) and (5) of the Consolidated Schedule of Investments for additional information regarding the treatment of investments in the SBIC subsidiaries with respect to the Credit Facility (as defined in Note 9).

As a BDC, the Company is required to comply with certain regulatory requirements. On March 23, 2018, the Small Business Credit Availability Act (the “SBCAA”) was signed into law, which included various changes to regulations under the federal securities laws that impact BDCs. The SBCAA included changes to the 1940 Act to allow BDCs to decrease their asset coverage requirement to 150% from 200%, subject to certain conditions.

On April 4, 2018, the Company’s board of directors (the “Board”), including a “required majority” (as such term is defined in Section 57(o) of the 1940 Act) of the Board, approved the application of the modified asset coverage requirements set forth in Section 61(a)(2) of the 1940 Act. At the Company’s 2018 annual meeting of stockholders, our stockholders also approved the application of the modified asset coverage requirements set forth in Section 61(a)(2) of the 1940 Act. As a result, the asset coverage ratio test applicable to the Company was decreased from 200% to 150%, effective June 29, 2018. The amount of leverage that we employ at any time depends on our assessment of the market and other factors at the time of any proposed borrowing. As of June 30, 2024, our asset coverage ratio was 229%.

The Company’s investment objective is to maximize the total return to its stockholders in the form of current income and capital appreciation through debt and related equity investments in middle-market companies. The Company seeks to achieve its investment objective by originating and investing primarily in private U.S. middle-market companies (typically those with $5,000,000 to $50,000,000 of EBITDA (earnings before interest, taxes, depreciation and amortization)) through first lien, second lien, unitranche and unsecured debt financing, with corresponding equity co-investments. The Company sources investments primarily through the extensive network of relationships that the principals of Stellus Capital have developed with financial sponsor firms, financial institutions, middle-market companies, management teams and other professional intermediaries.

Summary of Significant Accounting Policies

Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared on the accrual basis of accounting in conformity with generally accepted accounting principles in the U.S. GAAP for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Article 10 of Regulation S-X under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Accordingly, certain disclosures accompanying the annual financial statements prepared in accordance with U.S. GAAP are omitted. The unaudited consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries.

In the opinion of management, the unaudited consolidated financial results included herein contain all adjustments, consisting solely of normal recurring accruals, considered necessary for the fair presentation of the financial statements for the interim periods included herein. The results of operations for the three and six months ended June 30, 2024 and June 30, 2023, are not necessarily indicative of the operating results to be expected for the full year. Also, the unaudited consolidated financial statements and notes should be read in conjunction with the audited consolidated financial statements and notes thereto for the year ended December 31, 2023.

31

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

In accordance with Regulation S-X under the Exchange Act, the Company does not consolidate portfolio company investments. The accounting records of the Company are maintained in U.S. dollars.

Economic Developments

Economic activity has continued to accelerate across sectors and regions. Nonetheless, we have observed and continue to observe supply chain interruptions, labor resource shortages, commodity inflation, rising interest rates, economic sanctions in response to international conflicts and instances of geopolitical, economic and financial market instability in the United States and abroad. One or more of these factors may contribute to increased market volatility and may have long- and short-term effects in the United States and worldwide financial markets.

Portfolio Investment Classification

The Company classifies its portfolio investments in accordance with the requirements of the 1940 Act as follows: (a) “Control Investments” are defined as investments in which the Company owns more than 25% of the voting securities or has rights to maintain greater than 50% of the board representation, (b) “Affiliate Investments” are defined as investments in which the Company owns between 5% and 25% of the voting securities and does not have rights to maintain greater than 50% of the board representation, and (c) “Non-controlled, non-affiliate investments” are defined as investments that are neither Control Investments or Affiliate Investments.

Cash and Cash Equivalents

As of June 30, 2024, cash balances totaling $251,905, including foreign currency of $978 (acquisition cost of $978), exceeded Federal Deposit Insurance Corporation insurance protection levels of $250,000 by $1,905. In addition, as of June 30, 2024, the Company held $35,615,876 in cash equivalents, which are carried at net asset value, which is considered a Level 1 valuation technique. All of the Company’s cash deposits are held at large established high credit quality financial institutions and management believes that risk of loss associated with any uninsured balances is remote.

Cash consists of bank demand deposits. We deem certain U.S. Treasury Bills and other high-quality, short-term debt securities as cash equivalents.

Fair Value Measurements

We account for all of our financial instruments at fair value in accordance with ASC Topic 820, Fair Value Measurements and Disclosures (“ASC Topic 820”). ASC Topic 820 defines fair value, establishes a framework used to measure fair value, and requires disclosures for fair value measurements, including the categorization of financial instruments into a three-level hierarchy based on the transparency of valuation inputs. ASC Topic 820 requires disclosure of the fair value of financial instruments for which it is practical to estimate such value. We believe that the carrying amounts of our financial instruments such as receivables and payables approximate the fair value of these items due to the short maturity of these instruments. This is considered a Level 2 valuation technique.

The Credit Facility, SBA-guaranteed debentures, and Notes Payable (as defined in Note 11) are carried at amortized cost in the Consolidated Statements of Assets and Liabilities. As of June 30, 2024, the estimated fair value of the Credit Facility approximates the carrying value because the interest rates adjust to the current market interest rate (Level 3 input). The estimated fair value of the SBA-guaranteed debentures and Notes Payable was determined by discounting projected remaining payments using market interest rates for borrowings of the Company and entities with similar credit risks at the measurement date. At the measurement date, the estimated fair values of the SBA-guaranteed debentures and Notes Payable as prepared for disclosure purposes was $305,795,000 and $94,450,000, respectively. See Note 6 to the consolidated financial statements contained herein for further discussion regarding the fair value measurements and hierarchy.

32

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

Consolidation

As permitted under Regulation S-X under the Exchange Act and ASC Topic 946, we generally do not consolidate our investment in a portfolio company other than an investment company subsidiary. Accordingly, we consolidated the results of the SBIC subsidiaries and the Taxable Subsidiaries. All intercompany balances have been eliminated upon consolidation.

Use of Estimates

The preparation of the Statements of Assets and Liabilities in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. Changes in the economic environment, financial markets and any other parameters used in determining these estimates could cause actual results to differ materially. Additionally, as explained in Note 1 contained herein, the Consolidated Financial Statements includes investments in the portfolio whose values have been estimated by the Company, pursuant to procedures established by our Board, in the absence of readily ascertainable market values. Because of the inherent uncertainty of the investment portfolio valuations, those estimated values may differ materially from the values that would have been determined had a ready market for the securities existed.

Deferred Financing Costs

Deferred financing costs, prepaid loan fees on SBA-guaranteed debentures and prepaid loan structure fees consist of fees and expenses paid in connection with the closing of our Credit Facility, Notes Payable and SBA-guaranteed debentures and are capitalized at the time of payment. These costs are amortized using the straight line method over the term of the respective instrument and presented as an offset to the corresponding debt on the Consolidated Statements of Assets and Liabilities.

Offering Costs

Deferred offering costs consist of fees and expenses incurred in connection with the offer and sale of the Company’s common stock, including legal, accounting, printing fees and other related expenses, as well as costs incurred in connection with the filing of a shelf registration statement. These costs are capitalized when incurred and recognized as a reduction of offering proceeds when the offering is consummated and shown on the Consolidated Statements of Changes in Net Assets as a reduction to Paid-in-capital.

Investments

Rule 2a-5 under the 1940 Act established additional requirements for determining the fair value of a BDC’s investments in good faith for purposes of the 1940 Act. Rule 2a-5 permits boards, in compliance with certain conditions, to designate certain parties to perform fair value determinations, subject to board oversight. Rule 2a-5 also defines when market quotations are “readily available” for purposes of the 1940 Act and the threshold for determining whether a fund must determine the fair value of a security. Rule 31a-4 under the 1940 Act established additional recordkeeping requirements related to fair value determinations. While our Board has not elected to designate a valuation designee, the Company has adopted certain revisions to its valuation policies and procedures in order to comply with the applicable requirements of Rule 2a-5 and Rule 31a-4.

As a BDC, the Company will generally invest in illiquid loans and securities including debt and equity securities of private middle-market companies. Section 2(a)(41) of the 1940 Act requires that a BDC value its assets as follows: (i) the third party price for securities for which a quotation is readily available; and (ii) for all other securities and assets, fair value, as determined in good faith by a BDC's Board. Under procedures established by our Board, the Company intends to value investments for which market quotations are readily available at such market quotations. The Company will obtain these market values from an independent pricing service or at the midpoint of the bid and ask prices obtained from at least two brokers or dealers (if available, otherwise by a principal market maker or a primary market dealer). Debt and equity securities that are not publicly traded or whose market prices are not readily available will be valued at fair

33

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

value as determined in good faith by our Board. Such determination of fair values may involve subjective judgments and estimates. The Company also engages independent valuation providers to review the valuation of each portfolio investment that does not have a readily available market quotation at least twice annually.

Debt and equity investments purchased within approximately 90 days of the valuation date will be valued at cost, plus accreted discount, or minus amortized premium, which approximates fair value. With respect to unquoted securities, our Board will value each investment considering, among other measures, discounted cash flow models, comparisons of financial ratios of peer companies that are public and other factors. When an external event such as a purchase transaction, public offering or subsequent equity sale occurs, the Board will use the pricing indicated by the external event to corroborate and/or assist us in our valuation. Because the Company expects that there will not be a readily available market quotation for many of the investments in its portfolio, the Company expects to value most of its portfolio investments at fair value as determined in good faith by the Board using a documented valuation policy and a consistently applied valuation process. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of our investments may differ significantly from the values that would have been used had a readily available market value existed for such investments, and the differences could be material.

In following these approaches, the types of factors that will be taken into account in fair value pricing investments will include, as relevant, but not be limited to:

● available current market data, including relevant and applicable market trading and transaction comparables;

● applicable market yields and multiples;

● financial covenants;

● call protection provisions;

● information rights;

● the nature and realizable value of any collateral;

● the portfolio company’s ability to make payments, its earnings and discounted cash flows and the markets in which it does business;

● comparisons of financial ratios of peer companies that are public;

● comparable merger and acquisition transactions; and

● the principal market and enterprise values.

Revenue Recognition

We record interest income on an accrual basis to the extent such interest is deemed collectible. Payment-in-kind (“PIK”) interest represents contractual interest accrued and added to the loan balance that generally becomes due at maturity. We will not accrue any form of interest on loans and debt securities if we have reason to doubt our ability to collect such interest. Loan origination fees, original issue discount and market discount or premium are capitalized, and we then accrete or amortize such amounts using the effective interest method as interest income. Upon the prepayment of a loan or debt security, any unamortized loan origination fee is recorded as interest

34

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

income. We record prepayment premiums on loans and debt securities as other income. Dividend income, if any, will be recognized on the declaration date.

A presentation of the interest income we have earned from portfolio companies for the three and six months ended June 30, 2024 and 2023 is as follows:

	For the three months ended				For the six months ended
	June 30, 2024		June 30, 2023		June 30, 2024		June 30, 2023
Loan interest	$	23,480,314	$	23,514,608	$	46,471,401	$	45,399,697
PIK income		805,814		1,134,900		1,555,868		1,904,853
Fee amortization income(1)		750,791		760,023		1,522,532		1,482,846
Fee income acceleration(2)		128,025		253,364		653,630		284,103
Total Interest Income	$	25,164,944	$	25,662,895	$	50,203,431	$	49,071,499

(1) Includes amortization of fees on unfunded commitments.

(2) Unamortized loan origination fees recognized upon full or partial realization of investment.

To maintain our treatment as a RIC, substantially all of this income must be paid to stockholders in the form of distributions, even if we have not collected any cash.

Management considers portfolio company specific circumstances as well as other economic factors in determining collectability of interest income. As of June 30, 2024, we had five loans on non-accrual status, which represented approximately 4.9% of our loan portfolio at cost and 2.9% at fair value. As of December 31, 2023, the Company had four loans on non-accrual status, which represented approximately 4.2% of the Company’s loan portfolio at cost and 1.3% at fair value. As of June 30, 2024 and December 31, 2023, $4,028,863 and $7,545,775, respectively, of income from investments on non-accrual has not been accrued. If a loan or debt security’s status significantly improves regarding the debtor’s ability to service the debt or other obligations, or if a loan or debt security is sold or written off, we will remove it from non-accrual status.

Net Realized Gains or Losses and Net Change in Unrealized Appreciation or Depreciation

Realized gains or losses are measured by the difference between the net proceeds from the repayment, sale or disposition and the amortized cost basis of the investment, without regard to unrealized appreciation or depreciation previously recognized. Net change in unrealized appreciation or depreciation reflects the change in portfolio investment values during the reporting period, including any reversal of previously recorded unrealized appreciation or depreciation, when gains or losses are realized.

Investment Transaction Costs

Costs that are material and associated with an investment transaction, including legal expenses, are included in the cost basis of purchases and deducted from the proceeds of sales unless such costs are reimbursed by the borrower.

Receivables and Payables for Unsettled Securities Transaction

The Company records all investments on a trade date basis.

U.S. Federal Income Taxes

The Company has elected, qualified, and intends to continue to qualify annually to be treated as a RIC under Subchapter M of the Code, and to operate in a manner to qualify for the tax treatment applicable to RICs. To qualify for tax treatment as a RIC, among other

35

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

things, the Company is required to timely distribute to its stockholders at least 90% of investment company taxable income, as defined by the Code, for each year. So long as the Company maintains its status as a RIC, it generally will not pay corporate-level U.S. federal income taxes on any ordinary income or capital gains that it distributes at least annually to its stockholders as dividends. Rather, any tax liability related to income earned by the Company represents obligations of the Company’s investors and will not be reflected in the consolidated financial statements of the Company.

To avoid a 4% U.S federal excise tax on undistributed earnings, the Company is required to distribute each calendar year the sum of (i) 98% of its ordinary income for such calendar year (ii) 98.2% of its net capital gains for the one-year period ending December 31 (iii) any income recognized, but not distributed, in preceding years and on which the Company paid no federal income tax or the Excise Tax Avoidance Requirement. For this purpose, however, any net ordinary income or capital gain net income retained by the Company that is subject to corporate income tax for the tax year ending in that calendar year will be considered to have been distributed by year end (or earlier if estimated taxes are paid). The Company, at its discretion, may choose not to distribute all of its taxable income for the calendar year and pay a non-deductible 4% excise tax on this income. If the Company chooses to do so, all other things being equal, this would increase expenses and reduce the amount available to be distributed to stockholders. To the extent that the Company determines that its estimated current year annual taxable income will be in excess of estimated current year dividend distributions from such taxable income, the Company accrues excise taxes on estimated excess taxable income as taxable income is earned. Income tax expense for the three and six months ended June 30, 2024 of $574,037 and $944,756, respectively, was mostly related to excise and franchise taxes. Income tax expense for the three and six months ended June 30, 2023 of $371,786 and $746,549, respectively, was mostly related to excise and franchise taxes.

The Company evaluates tax positions taken or expected to be taken while preparing its tax returns to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority. Tax positions deemed to meet a “more-likely-than-not” threshold would be recorded as a tax benefit or expense in the applicable period. As of June 30, 2024 and December 31, 2023, the Company had not recorded a liability for any unrecognized tax positions. Management’s evaluation of uncertain tax positions may be subject to review and adjustment at a later date based upon factors including, but not limited to, an on-going analysis of tax laws, regulations and interpretations thereof. The Company’s policy is to include interest and penalties related to income taxes, if applicable, in general and administrative expenses. Any expenses for the three and six months ended June 30, 2024 and 2023 were de minimis.

The Taxable Subsidiaries are direct wholly-owned subsidiaries of the Company that have elected to be taxable entities. The Taxable Subsidiaries permit the Company to hold equity investments in portfolio companies that are “pass through” entities for tax purposes and continue to comply with the “source-of-income” requirements contained in RIC tax provisions of the Code. The Taxable Subsidiaries are not consolidated with the Company for income tax purposes and may generate income tax expense, benefit, and the related tax assets and liabilities, as a result of their ownership of certain portfolio investments. The income tax expense, or benefit, if any, and related tax assets and liabilities are reflected in the Company’s consolidated financial statements.

The Taxable Subsidiaries use the liability method in accounting for income taxes. Deferred tax assets and liabilities are recorded for temporary differences between the tax basis of assets and liabilities and their reported amounts in the financial statements, using statutory tax rates in effect for the year in which the temporary differences are expected to reverse. A valuation allowance is provided against deferred tax assets when it is more likely than not that some portion or all of the deferred tax asset will not be realized.

Taxable income generally differs from net income for financial reporting purposes due to temporary and permanent differences in the recognition of income and expenses. Taxable income generally excludes net unrealized appreciation or depreciation, as investment gains or losses are not included in taxable income until they are realized.

For the three and six months ended June 30, 2024, the Company recorded deferred income tax benefit of $381,500 and $188,893, respectively, related to the Taxable Subsidiaries. For the three and six months ended June 30, 2023, the Company recorded deferred income tax provision of $65,353 and $144,113, respectively, related to the Taxable Subsidiaries. In addition, as of June 30, 2024 and December 31, 2023, the Company had a deferred tax liability of $0 and $188,893, respectively.

36

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

Earnings per Share

Basic per share calculations are computed utilizing the weighted average number of shares of the Company’s common stock outstanding for the period. The Company has no common stock equivalents. As a result, there is no difference between diluted earnings per share and basic per share amounts.

Paid In Capital

The Company records the proceeds from the sale of shares of its common stock on a net basis to (i) capital stock and (ii) paid in capital in excess of par value, excluding all commissions and marketing support fees.

Distributable (Loss) Earnings

The components that make up distributable (loss) earnings on the Consolidated Statements of Assets and Liabilities as of June 30, 2024 and December 31, 2023 are as follows:

	June 30, 2024		December 31, 2023
Accumulated net realized loss from investments, net of cumulative dividends of $29,808,394 for both periods	$	(43,554,272)	$	(25,107,128)
Net unrealized depreciation on non-controlled, non-affiliated investments and cash equivalents, net of deferred tax liability of $0 and $188,893, respectively		(8,950,799)		(27,071,601)
Net unrealized depreciation on foreign currency translations		(9,953)		(464)
Accumulated undistributed net investment income		38,507,532		36,175,872
Total distributable loss	$	(14,007,492)	$	(16,003,321)

Recently Issued Accounting Standards

In December 2023, the FASB issued ASU 2023-09, Improvements to Income Tax Disclosures. The amendments in this update require more disaggregated information on income taxes paid. ASU 2023-09 is effective for years beginning after December 15, 2024. Early adoption is permitted; however, the Company has not elected to adopt this provision as of the date of the financial statements contained in this quarterly report on Form 10-Q. The Company is still assessing the impact of the new guidance. However, it does not expect ASU 2023-09 to have a material impact on the Consolidated Financial Statements and the notes thereto.

In November 2023, the FASB issued ASU 2023-07, Improvements to Reportable Segment Disclosures. ASU 2023-07 enhances the disclosures required for reportable segments on an annual and interim basis. ASU 2023-07 is effective on a retrospective basis for annual periods beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted; however, the Company has not elected to adopt this provision as of the date of the financial statements contained in this quarterly report on Form 10-Q. The Company is still assessing the impact of the new guidance. However, it does not expect ASU 2023-07 to have a material impact on the Consolidated Financial Statements and the notes thereto.

From time to time, new accounting pronouncements are issued by the FASB or other standards setting bodies that are adopted by the Company as of the specified effective date. We believe the impact of the recently issued standards and any that are not yet effective will not have a material impact on our consolidated financial statements upon adoption.

37

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

NOTE 2 — RELATED PARTY ARRANGEMENTS

Investment Advisory Agreement

The Company has entered into an investment advisory agreement with Stellus Capital pursuant to which Stellus Capital serves as its investment adviser. Pursuant to this agreement, the Company has agreed to pay to Stellus Capital an annual base management fee of 1.75% of gross assets, including assets purchased with borrowed funds or other forms of leverage and excluding cash and cash equivalents, and an incentive fee.

For the three and six months ended June 30, 2024, the Company recorded an expense for base management fees of $3,852,233 and $7,704,466, respectively. For the three and six months ended June 30, 2023, the Company recorded an expense for base management fees of $3,865,588 and $7,600,690, respectively. As of June 30, 2024 and December 31, 2023, $852,233 and $2,918,536 of such management fess, respectively, were payable to Stellus Capital.

The incentive fee has two components, the investment income incentive fee and the capital gains incentive fee, as follows:

Investment Income Incentive Fee

The investment income component (“Income Incentive Fee”) is calculated, and payable to the Advisor, quarterly in arrears based on the Company’s pre-incentive fee net investment income for the immediately preceding calendar quarter, subject to a cumulative total return requirement and to deferral of non-cash amounts. The pre-incentive fee net investment income, which is expressed as a rate of return on the value of the Company’s net assets attributable to the Company’s common stock, for the immediately preceding calendar quarter, will have a 2.0% (which is 8.0% annualized) hurdle rate (also referred to as the “Hurdle”). Pre-incentive fee net investment income means interest income, dividend income and any other income accrued during the calendar quarter, minus the Company’s operating expenses for the quarter excluding the incentive fee. Pre-incentive fee net investment income includes, in the case of investments with a deferred interest feature (such as original issue discount, debt instruments with PIK interest and zero coupon securities), accrued income that the Company has not yet received in cash. The Advisor receives no incentive fee for any calendar quarter in which the Company’s pre-incentive fee net investment income does not exceed the Hurdle. Subject to the cumulative total return requirement described below, the Advisor receives 100% of the Company’s pre-incentive fee net investment income for any calendar quarter with respect to that portion of the pre-incentive net investment income for such quarter, if any, that exceeds the Hurdle but is less than 2.5% (which is 10.0% annualized) of net assets (also referred to as the “Catch-up”) and 20.0% of the Company’s pre-incentive fee net investment income for such calendar quarter, if any, greater than 2.5% (10.0% annualized) of net assets.

The foregoing Income Incentive Fee is subject to a total return requirement, which provides that no incentive fee in respect of the Company’s pre-incentive fee net investment income is payable except to the extent 20.0% of the cumulative net increase in net assets resulting from operations over the then current and 11 preceding calendar quarters exceeds the cumulative incentive fees accrued and/or paid for the 11 preceding quarters. In other words, any Income Incentive Fee that is payable in a calendar quarter is limited to the lesser of (i) 20% of the amount by which the Company’s pre-incentive fee net investment income for such calendar quarter exceeds the 2.0% hurdle, subject to the Catch-up, and (ii) (x) 20% of the cumulative net increase in net assets resulting from operations for the then current and 11 preceding quarters minus (y) the cumulative incentive fees accrued and/or paid for the 11 preceding calendar quarters. For the foregoing purpose, the “cumulative net increase in net assets resulting from operations” is the amount, if positive, of the sum of pre-incentive fee net investment income, realized gains and losses and unrealized appreciation and depreciation of the Company for the then current and 11 preceding calendar quarters. In addition, the Advisor is not paid the portion of such incentive fee that is attributable to deferred interest until the Company actually receives such interest in cash.

For the three and six months ended June 30, 2024, the Company incurred $2,542,530 and $5,051,640 of Income Incentive Fees, respectively. For the three and six months ended June 30, 2023, the Company incurred $2,603,004 and $4,727,839 of Income Incentive Fees, respectively. As of June 30, 2024 and December 31, 2023, $1,435,084 and $2,885,180, respectively, of such Income Incentive Fees

38

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

were payable to the Advisor, of which $845,431 and $2,444,867, respectively, were currently payable (as explained below). As of June 30, 2024 and December 31, 2023, $589,653 and $440,313, respectively, of Income Incentive Fees incurred but not paid by the Company were generated from deferred interest (i.e. PIK, certain discount accretion and deferred interest) and are not payable until such amounts are received by the Company in cash. For the three and six months ended June 30, 2024, $1,622,542 and $1,826,893 of Income Incentive Fees accrued but not paid by the Company were permanently written off due to the Cumulative Pre-Incentive Fee Net Return limitation.

Capital Gains Incentive Fee

The Company also pays the Advisor an incentive fee based on capital gains (the “Capital Gains Incentive Fee”). The Capital Gains Incentive Fee is determined and payable in arrears as of the end of each calendar year (or upon termination of the investment management agreement, as of the termination date). The Capital Gains Incentive Fee is equal to 20.0% of the Company’s cumulative aggregate realized capital gains from Inception through the end of that calendar year, computed net of the cumulative aggregate realized capital losses and cumulative aggregate unrealized capital depreciation through the end of such year. The aggregate amount of any previously paid Capital Gain Incentive Fees is subtracted from such Capital Gain Incentive Fees calculated.

U.S. GAAP requires that the Capital Gains Incentive Fee accrual considers the cumulative aggregate realized gains and losses and unrealized capital appreciation or depreciation of investments and other financial instruments in the calculation, as an incentive fee would be payable if such realized gains and losses and unrealized capital appreciation or depreciation were realized, even though such realized gains and losses and unrealized capital appreciation or depreciation is not permitted to be considered in calculating the Capital Gains Incentive Fee actually payable under the investment advisory agreement. There can be no assurance that unrealized appreciation or depreciation will be realized in the future. Accordingly, such fees, as calculated and accrued, may not necessarily be payable under the investment advisory agreement, and may never be paid based upon the computation of incentive fees in subsequent periods.

For both the three and six months ended June 30, 2024, the Company did not incur any Capital Gains Incentive Fee. For the three months ended June 30, 2023, the Company did not incur any Capital Gains Incentive Fees. For the six months ended June 30, 2023, the Company reversed $569,528 related to the Capital Gains Incentive Fee. As of June 30, 2024 and December 31, 2023, no Capital Gains Incentive Fees were accrued.

The following tables summarize the components of the incentive fees discussed above:

	For the three months ended				For the six months ended
	June 30, 2024		June 30, 2023		June 30, 2024		June 30, 2023
Investment income incentive fees incurred	$	2,542,530	$	2,603,004	$	5,051,640	$	4,727,839
Capital gains incentive fees reversed		—		—		—		(569,528)
Income incentive fee waiver		(1,622,542)		—		(1,826,893)		—
Incentive fees expense	$	919,988	$	2,603,004	$	3,224,747	$	4,158,311

	June 30, 2024		December 31, 2023
Investment income incentive fee currently payable	$	845,431	$	2,444,867
Investment income incentive fee deferred		589,653		440,313
Incentive fee payable	$	1,435,084	$	2,885,180

Director Fees

For the three and six months ended June 30, 2024, the Company recorded an expense relating to independent director fees of $114,250 and $222,500, respectively. For the three and six months ended June 30, 2023, the Company recorded an expense relating to independent director fees of $93,250 and $210,500, respectively. As of both June 30, 2024 and December 31, 2023, the Company had no unpaid independent director fees.

39

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

Co-Investment Pursuant to SEC Order

On May 9, 2022, the Company received a new exemptive order (the “Order”) that superseded prior co-investment exemptive relief orders and permits the Company to co-invest with additional types of private funds, other BDCs, and registered investment companies managed by Stellus Capital or an adviser that is controlled, controlling, or under common control with Stellus Capital, subject to the conditions included therein. Pursuant to the Order, a “required majority” (as defined in Section 57(o) of the 1940 Act) of the Company’s independent directors must make certain conclusions in connection with a co-investment transaction, including (1) the terms of the proposed transaction, including the consideration to be paid, are reasonable and fair to the Company and its stockholders and do not involve overreaching of the Company or its stockholders on the part of any person concerned and (2) the transaction is consistent with the interests of the Company’s stockholders and is consistent with its investment objectives and strategies. The Company co-invests, subject to the conditions in the Order, with a private BDC and private credit funds managed by Stellus Capital or an affiliate thereof that have investment strategies that are similar or identical to the Company’s investment strategy, and the Company may co-invest with other BDCs and registered investment companies managed by Stellus Capital or an adviser that is controlled, controlling, or under common control with Stellus Capital in the future. The Company believes that such co-investments may afford it additional investment opportunities and an ability to achieve greater diversification.

Administrative Agent

The Company serves as the administrative agent on certain investment transactions, including co-investments with its affiliates under the Order. As of June 30, 2024, there was $327,394 due to other investment funds related to interest paid by a borrower to the Company as administrative agent, which is included in “Other accrued expenses and liabilities” on the Consolidated Statement of Assets and Liabilities. Additionally, as of June 30, 2024, there was $337,500 due to related parties related to interest paid by a borrower to the Company as administrative agent, which is included in “Related party payable” on the Consolidated Statement of Assets and Liabilities. As of December 31, 2023, there was no cash due to other investment funds related to interest paid by a borrower to the Company as administrative agent.

License Agreement

The Company has entered into a license agreement with Stellus Capital under which Stellus Capital has agreed to grant the Company a non-exclusive, royalty-free license to use the name “Stellus Capital.” Under this agreement, the Company has a right to use the “Stellus Capital” name for so long as Stellus Capital or one of its affiliates remains its investment adviser. Other than with respect to this limited license, the Company has no legal right to the “Stellus Capital” name. This license agreement will remain in effect for so long as the investment advisory agreement with Stellus Capital is in effect.

Administration Agreement

The Company entered into an administration agreement with Stellus Capital pursuant to which Stellus Capital will furnish the Company with office facilities and equipment and will provide the Company with the clerical, bookkeeping, recordkeeping and other administrative services necessary to conduct day-to-day operations. Under this administration agreement, Stellus Capital will perform, or oversee the performance of, its required administrative services, which includes, among other things, being responsible for the financial records which the Company is required to maintain and preparing reports to its stockholders and reports filed with the SEC.

For the three and six months ended June 30, 2024, the Company recorded expenses of $397,626 and $811,304, respectively, related to the administration agreement and are included in “Administrative services expenses” on our Consolidated Statements of Operations. For the three and six months ended June 30, 2023, the Company recorded expenses of $390,410 and $773,846, respectively, related to the administration agreement and are included in “Administrative services expenses” on our Consolidated Statements of Operations. As of June 30, 2024 and December 31, 2023, $397,626 and $397,953, respectively, remained payable to Stellus Capital related to the

40

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

administration agreement and were included in “Administrative services payable” on our Consolidated Statements of Assets and Liabilities.

Indemnifications

The investment advisory agreement provides that, absent willful misfeasance, bad faith or gross negligence in the performance of its duties or by reason of the reckless disregard of its duties and obligations under the investment advisory agreement, Stellus Capital and its officers, managers, partners, agents, employees, controlling persons and members, and any other person or entity affiliated with it, are entitled to indemnification from the Company for any damages, liabilities, costs and expenses (including reasonable attorneys’ fees and amounts reasonably paid in settlement) arising from the rendering of Stellus Capital’s services under the investment advisory agreement or otherwise as our investment adviser.

The Company has also entered into indemnification agreements with its directors. The indemnification agreements are intended to provide the Company’s directors the maximum indemnification permitted under Maryland law and the 1940 Act. Each indemnification agreement provides that the Company shall indemnify the director who is a party to the agreement (an “Indemnitee”), including the advancement of legal expenses, if, by reason of his or her corporate status, the Indemnitee is, or is threatened to be, made a party to or a witness in any threatened, pending, or completed proceeding, other than a proceeding by or in the right of the Company.

41

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

NOTE 3 — DISTRIBUTIONS

Distributions are generally declared by the Company’s Board each calendar quarter and recognized as distribution liabilities on the declaration date. The stockholder distributions, if any, will be determined by the Board. Any distribution to stockholders are declared out of assets legally available for distribution.

For the three and six months ended June 30, 2024, the Company declared aggregate distributions of $0.40 and $0.80 per share on its common stock, respectively. The distribution declared for the three and six months ended June 30, 2024 differ from the amounts disclosed in the Statements of Operations as a result of calculating certain per share data based on weighted average shares outstanding during the period and certain per share data based on shares outstanding as of the period end. For the three and six months ended June 30, 2023, the Company declared aggregate distributions of $0.40 and $0.80 per share on its common stock, respectively. The Company has declared aggregate distributions of $15.75 per share on its common stock since Inception:

Date Declared	Record Date	Payment Date	Per Share(1)
Fiscal 2012			$	0.18
Fiscal 2013			$	1.36
Fiscal 2014			$	1.42
Fiscal 2015			$	1.36
Fiscal 2016			$	1.36
Fiscal 2017	Various		$	1.36
Fiscal 2018			$	1.36
Fiscal 2019			$	1.36
Fiscal 2020			$	1.15
Fiscal 2021			$	1.14
Fiscal 2022			$	1.30
Fiscal 2023			$	1.60
Fiscal 2024
January 13, 2024	January 31, 2024	February 15, 2024	$	0.1333
January 13, 2024	February 29, 2024	March 15, 2024	$	0.1333
January 13, 2024	March 29, 2024	April 15, 2024	$	0.1333
April 3, 2024	April 30, 2024	May 15, 2024	$	0.1333
April 3, 2024	May 31, 2024	June 14, 2024	$	0.1333
April 3, 2024	June 28, 2024	July 15, 2024	$	0.1333
Total			$	15.75

(1) Distributions for fiscal years 2012 through 2023 are shown in aggregate amounts.

The Company has adopted an “opt out” dividend reinvestment plan (“DRIP”) pursuant to which a stockholder whose shares are held in his own name will receive distributions in shares of the Company’s common stock under the Company’s DRIP unless it elects to receive distributions in cash. Stockholders whose shares are held in the name of a broker or the nominee of a broker may have distributions reinvested only if such service is provided by the broker or the nominee, or if the broker of the nominee permits participation in the Company’s DRIP.

Although distributions paid in the form of additional shares of the Company’s common stock will generally be subject to U.S. federal, state and local taxes in the same manner as cash distributions, investors participating in the Company’s DRIP will not receive any corresponding cash distributions with which to pay any such applicable taxes. Any distributions reinvested through the issuance of shares through the Company’s DRIP will increase the Company’s gross assets on which the base management fee and the incentive fee are

42

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

determined and paid to Stellus Capital. The Company did not issue shares through the DRIP during either of the three and six months ended June 30, 2024.

NOTE 4 — EQUITY OFFERINGS AND RELATED EXPENSES

The table below illustrates the number of common stock shares the Company issued since Inception through various equity offerings and pursuant to the Company’s DRIP.

												Average
	Number of	Gross		Underwriting		Offering		Fees Covered		Net		Offering
Issuance of Common Stock	Shares	Proceeds(1)(2)		fees		Expenses		by Advisor		Proceeds(3)		Price
Year ended December 31, 2012	12,035,023	$	180,522,093	$	4,959,720	$	835,500	$	—	$	174,726,873	$	14.90
Year ended December 31, 2013	63,998		899,964		—		—		—		899,964		14.06
Year ended December 31, 2014	380,936		5,485,780		75,510		29,904		—		5,380,366		14.47
Year ended December 31, 2017	3,465,922		48,741,406		1,358,880		307,021		—		47,075,505		14.06
Year ended December 31, 2018	7,931		93,737		—		—		—		93,737		11.85
Year ended December 31, 2019	3,177,936		45,862,995		1,015,127		559,261		37,546		44,326,153		14.43
Year ended December 31, 2020	354,257		5,023,843		5,680		84,592		66,423		4,999,994		14.40
Year ended December 31, 2021	31,592		449,515		6,744		53,327		4,255		393,699		14.23
Year ended December 31, 2022	149,174		2,070,935		31,066		530,842		87,605		1,596,632		13.88
Year ended December 31, 2023	4,458,873		62,871,349		943,248		247,701		477,088		62,157,488		14.10
Three months ended March 31, 2024	—		—		—		—		—		—		—
Three months ended June 30, 2024	1,855,356		25,777,185		386,987		140,322		—		25,249,876		13.89
Total	25,980,998	$	377,798,802	$	8,782,962	$	2,788,470	$	672,917	$	366,900,287

(1) Net of partial share transactions. Such share transactions impacted gross proceeds by ($94), $757, ($1,051), ($142), ($31) and ($29) in 2020, 2019, 2018, 2017, 2016 and 2015, respectively.

(2) Includes common shares issued under the DRIP of $228,943 and $94,788 during the years ended December 31, 2020 and 2018, respectively; $0 for the three and six months ended June 30, 2024 and years ended 2023, 2022, 2021, 2019, 2017, 2016 and 2015, and $390,505, $938,385, and $113,000 for the years ended 2014, 2013, and 2012, respectively.

(3) Total Net Proceeds per this equity table will differ from the Consolidated Statements of Assets and Liabilities as of June 30, 2024 and December 31, 2023 in the amount of $5,707,302, which represents a cumulative tax reclassification of stockholders’ equity in accordance with U.S. GAAP. This reclassification reduces paid-in capital and increases (decreases) distributable earnings (loss) (by increasing (decreasing) accumulated undistributed gain (deficit)).

On November 16, 2021, the Company entered into an equity distribution agreement, as amended and restated on August 29, 2022 (the “2021 Equity Distribution Agreement”) with Keefe Bruyette & Woods, Inc. and Raymond James & Associates, Inc., as sales agents and/or principal thereunder. Under the Equity Distribution Agreement, the Company was permitted to issue and sell, from time to time, up to $50,000,000 in aggregate offering price of shares of common stock, par value $0.001 per share, with the intention to use the net proceeds from this at-the-market sales program to repay certain outstanding indebtedness and make investments in portfolio companies in accordance with its investment objective and strategies.

On August 11, 2023, the Company entered into an equity distribution agreement (the “2023 Equity Distribution Agreement” and together with the 2021 Equity Distribution Agreement, the "Equity Distribution Agreements") with Keefe Bruyette & Woods, Inc. and Raymond James & Associates, Inc., as sales agents and/or principal thereunder. Under the 2023 Equity Distribution Agreement, the Company may issue and sell, from time to time, up to $100,000,000 in aggregate offering price of shares of common stock, par value $0.001 per share, with the intention to use the net proceeds from this at-the-market sales program to repay certain outstanding indebtedness and make investments in portfolio companies in accordance with its investment objective and strategies. Upon execution of the 2023 Equity Distribution Agreement, the Company no longer sold any shares under the 2021 Equity Distribution Agreement. The Company refers to its issuance and sale of shares under the Equity Distribution Agreements as the "ATM Program".

43

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

The Company issued 1,855,356 shares during both the three and six months ended June 30, 2024 under the ATM Program, for gross proceeds of $25,777,185 and underwriting fees and other expenses of $527,309. The average per share offering price of shares issued in the ATM Program during the three and six months ended June 30, 2024 was $14.89. The Advisor agreed to reimburse the Company for underwriting fees and expenses to the extent the per share price of the shares to the public, less underwriting fees, was less then net asset value per share. For the three and six months ended June 30, 2024, the Advisor was not required to reimburse underwriting fees as all shares were issued at a premium to net asset value.

NOTE 5 — NET INCREASE IN NET ASSETS PER COMMON SHARE

The following information sets forth the computation of net increase in net assets resulting from operations per common share for the three and six months ended June 30, 2024 and 2023.

	For the three months ended				For the six months ended
	June 30, 2024		June 30, 2023		June 30, 2024		June 30, 2023
Net increase in net assets resulting from operations	$	8,544,286	$	3,711,043	$	21,692,746	$	8,447,190
Weighted average common shares		24,733,966		21,231,979		24,429,804		20,509,995
Net increase in net assets resulting from operations per share	$	0.35	$	0.17	$	0.89	$	0.41

NOTE 6 — PORTFOLIO INVESTMENTS AND FAIR VALUE

In accordance with the authoritative guidance on fair value measurements and disclosures under U.S. GAAP, the Company discloses the fair value of its investments in a hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The guidance establishes three levels of the fair value hierarchy as follows:

Level 1 — Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;

Level 2 — Quoted prices in markets that are not considered to be active or financial instruments for which significant inputs are observable, either directly or indirectly;

Level 3 — Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable.

The level of an asset or liability within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. However, the determination of what constitutes “observable” requires significant judgment by management.

The Company considers whether the volume and level of activity for the asset or liability have significantly decreased and identifies transactions that are not orderly in determining fair value. Accordingly, if the Company determines that either the volume and/or level of activity for an asset or liability has significantly decreased (from normal conditions for that asset or liability) or price quotations or observable inputs are not associated with orderly transactions, increased analysis and management judgment will be required to estimate fair value. Valuation techniques such as an income approach might be appropriate to supplement or replace a market approach in those circumstances.

44

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

At June 30, 2024, the Company had investments in 100 portfolio companies. The composition of our investments as of June 30, 2024 is as follows:

	Cost		Fair Value
Senior Secured – First Lien(1)	$	829,427,074	$	807,170,632
Senior Secured – Second Lien		12,053,692		11,948,850
Unsecured Debt		6,529,163		6,434,510
Equity		61,507,960		74,124,457
Total Investments	$	909,517,889	$	899,678,449

(1) Includes unitranche investments, which may combine characteristics of first lien senior secured, as well as second lien and/or subordinated loans. Our unitranche loans may expose us to certain risk associated with second lien and subordinated loans to the extent we invest in the “last-out” portion of the unitranche loans which account for 4.3% of our portfolio at fair value.

At December 31, 2023, the Company had investments in 93 portfolio companies. The composition of our investments as of December 31, 2023 was as follows:

	Cost		Fair Value
Senior Secured – First Lien(1)	$	793,819,152	$	774,789,320
Senior Secured – Second Lien		42,269,568		21,957,500
Unsecured Debt		6,138,183		5,956,280
Equity		59,916,647		71,757,583
Total Investments	$	902,143,550	$	874,460,683

(1) Includes unitranche investments, which may combine characteristics of first lien senior secured, as well as second lien and/or subordinated loans. Our unitranche loans may expose us to certain risk associated with second lien and subordinated loans to the extent we invest in the “last-out” portion of the unitranche loans which account for 4.5% of our portfolio at fair value.

The Company’s investment portfolio may contain loans that are in the form of lines of credit or revolving credit facilities, which require the Company to provide funding when requested by portfolio companies in accordance with the terms of the underlying loan agreements. As of June 30, 2024 and December 31, 2023, the Company had 63 and 57 of such investments with aggregate unfunded commitments of $42,716,858 and $37,021,242, respectively. The Company maintains sufficient liquidity (through cash on hand and available borrowings under the Credit Facility) to fund such unfunded loan commitments should the need arise.

The aggregate gross unrealized appreciation and depreciation and the aggregate cost and fair value of the Company’s portfolio company securities as of June 30, 2024 and December 31, 2023 were as follows:

	June 30, 2024		December 31, 2023
Aggregate cost of portfolio company securities	$	909,517,889	$	902,143,550
Gross unrealized appreciation of portfolio company securities		41,566,254		38,379,839
Gross unrealized depreciation of portfolio company securities		(50,517,053)		(65,262,547)
Gross unrealized appreciation on foreign currency translations of portfolio company securities		6,832		11,142
Gross unrealized depreciation on foreign currency translations of portfolio company securities		(895,473)		(811,301)
Aggregate fair value of portfolio company securities	$	899,678,449	$	874,460,683

45

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

The fair values of our investments disaggregated into the three levels of the fair value hierarchy based upon the lowest level of significant input used in the valuation as of June 30, 2024 are as follows:

	Quoted Prices
	in Active
	Markets		Significant Other		Significant
	for Identical		Observable		Unobservable
	Securities		Inputs		Inputs
	(Level 1)		(Level 2)		(Level 3)		Total
Senior Secured – First Lien	$	—	$	—	$	807,170,632	$	807,170,632
Senior Secured – Second Lien		—		—		11,948,850		11,948,850
Unsecured Debt		—		—		6,434,510		6,434,510
Equity		—		—		74,124,457		74,124,457
Total Investments	$	—	$	—	$	899,678,449	$	899,678,449

The fair values of our investments disaggregated into the three levels of the fair value hierarchy based upon the lowest level of significant input used in the valuation as of December 31, 2023 are as follows:

	Quoted Prices
	in Active
	Markets		Significant Other		Significant
	for Identical		Observable		Unobservable
	Securities		Inputs		Inputs
	(Level 1)		(Level 2)		(Level 3)		Total
Senior Secured – First Lien	$	—	$	—	$	774,789,320	$	774,789,320
Senior Secured – Second Lien		—		—		21,957,500		21,957,500
Unsecured Debt		—		—		5,956,280		5,956,280
Equity		—		—		71,757,583		71,757,583
Total Investments	$	—	$	—	$	874,460,683	$	874,460,683

The change in aggregate values of Level 3 portfolio investments during the six months ended June 30, 2024 are as follows:

	Senior Secured		Senior Secured
	Loans-First		Loans-Second		Unsecured
	Lien		Lien		Debt		Equity		Total
Fair value at beginning of period	$	774,789,320	$	21,957,500	$	5,956,280	$	71,757,583	$	874,460,683
Purchases of investments		91,773,227		—		104,064		2,976,848		94,854,139
Payment-in-kind interest		1,276,591		—		279,277		—		1,555,868
Sales and redemptions		(58,776,411)		(9,782,348)		—		(3,363,259)		(71,922,018)
Realized (losses) gains		—		(20,475,000)		—		1,977,726		(18,497,274)
Change in unrealized appreciation included in earnings(1)		(3,142,612)		20,207,225		87,604		779,692		17,931,909
Change in unrealized depreciation on foreign currency included in earnings		(84,000)		—		(349)		(4,133)		(88,482)
Amortization of premium and accretion of discount, net		1,334,517		41,473		7,634		—		1,383,624
Fair value at end of period	$	807,170,632	$	11,948,850	$	6,434,510	$	74,124,457	$	899,678,449

(1) Includes reversal of positions during the six months ended June 30, 2024.

There were no Level 3 transfers during the six months ended June 30, 2024.

46

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

The change in aggregate values of Level 3 portfolio investments during the year ended December 31, 2023 are as follows:

	Senior Secured		Senior Secured
	Loans-First		Loans-Second		Unsecured
	Lien		Lien		Debt		Equity		Total
Fair value at beginning of period	$	735,555,508	$	45,304,300	$	4,823,898	$	59,049,932	$	844,733,638
Purchases of investments		174,156,432		—		62,086		13,251,090		187,469,608
Payment-in-kind interest		3,185,845		—		613,998		—		3,799,843
Sales and redemptions		(125,442,776)		(9,882,105)		(211,627)		(2,280,087)		(137,816,595)
Realized losses		(11,200,184)		(17,979,749)		—		(702,093)		(29,882,026)
Change in unrealized (depreciation) appreciation included in earnings(1)		(4,667,866)		4,373,111		651,997		2,434,910		2,792,152
Change in unrealized appreciation on foreign currency included in earnings		610,523		—		166		3,831		614,520
Amortization of premium and accretion of discount, net		2,591,838		141,943		15,762		—		2,749,543
Fair value at end of period	$	774,789,320	$	21,957,500	$	5,956,280	$	71,757,583	$	874,460,683

(1) Includes reversal of positions during the year ended December 31, 2023.

There were no Level 3 transfers during the year ended December 31, 2023.

47

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

The following is a summary of geographical concentration of our investment portfolio as of June 30, 2024:

					% of Total
					Investments at
	Cost		Fair Value		Fair Value
Texas	$	190,397,619	$	182,310,319	20.26	%
California		175,231,067		167,876,824	18.66	%
Florida		97,112,470		95,037,776	10.56	%
Pennsylvania		50,135,079		50,880,596	5.66	%
Illinois		60,071,025		50,057,978	5.56	%
Arizona		43,670,291		46,107,597	5.12	%
Ohio		32,503,385		33,898,064	3.77	%
Colorado		31,592,859		30,213,198	3.36	%
Wisconsin		27,376,583		26,652,648	2.96	%
New York		23,410,121		23,776,815	2.64	%
Canada		23,591,112		23,720,849	2.64	%
Georgia		11,689,719		21,497,197	2.39	%
Massachusetts		17,803,910		18,188,672	2.02	%
Missouri		16,862,205		16,878,753	1.88	%
District of Columbia		12,907,715		14,931,792	1.66	%
North Carolina		13,837,116		14,545,047	1.62	%
New Jersey		12,657,028		13,723,098	1.53	%
Indiana		13,310,323		13,359,110	1.48	%
Michigan		10,632,842		10,675,129	1.19	%
Tennessee		9,380,372		9,503,729	1.06	%
Washington		8,224,142		8,268,232	0.92	%
Idaho		8,139,043		8,194,898	0.91	%
Louisiana		7,368,587		7,571,666	0.84	%
Minnesota		6,254,365		6,298,112	0.70	%
South Carolina		4,828,567		4,976,220	0.55	%
United Kingdom		438,063		443,358	0.05	%
Maryland		92,281		90,772	0.01	%
Total Investments at Fair Value	$	909,517,889	$	899,678,449	100.00	%

48

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

The following is a summary of geographical concentration of our investment portfolio as of December 31, 2023:

					% of Total
					Investments
	Cost		Fair Value		at Fair Value
Texas	$	182,531,256	$	175,311,724	20.04	%
California		175,207,692		167,713,589	19.18	%
Florida		93,155,844		92,297,574	10.55	%
Pennsylvania		49,939,315		50,188,102	5.74	%
Illinois		58,633,617		49,834,429	5.70	%
Arizona		42,136,322		44,558,279	5.10	%
Ohio		31,805,370		34,370,277	3.93	%
Colorado		31,525,420		30,971,079	3.54	%
Wisconsin		27,452,444		26,190,771	3.00	%
Washington		24,321,085		24,540,695	2.81	%
Georgia		9,100,050		18,885,409	2.16	%
Maryland		16,676,194		16,718,728	1.91	%
New York		14,692,043		14,931,263	1.71	%
Indiana		14,235,403		14,488,700	1.66	%
North Carolina		13,891,930		14,532,532	1.66	%
District of Columbia		13,030,899		14,006,563	1.60	%
New Jersey		10,461,226		11,191,295	1.28	%
Michigan		10,664,100		10,736,783	1.23	%
Massachusetts		10,151,621		10,515,487	1.20	%
Tennessee		9,390,657		9,379,311	1.07	%
Missouri		8,862,512		8,850,162	1.01	%
Canada		8,700,383		8,813,132	1.01	%
Idaho		8,405,946		8,470,065	0.97	%
Minnesota		5,976,818		5,907,639	0.68	%
Louisiana		5,538,823		5,536,231	0.63	%
South Carolina		4,946,375		5,083,862	0.58	%
United Kingdom		20,710,205		437,002	0.05	%
Total Investments at Fair Value	$	902,143,550	$	874,460,683	100.00	%

49

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

The following is a summary of industry concentration of our investment portfolio as of June 30, 2024:

					% of Total
					Investments at
	Cost		Fair Value		Fair Value
Services: Business	$	202,749,474	$	213,983,941	23.79	%
Healthcare & Pharmaceuticals		101,386,605		101,756,317	11.32	%
High Tech Industries		79,664,820		80,852,810	8.99	%
Media: Advertising, Printing & Publishing		72,108,946		73,574,049	8.18	%
Capital Equipment		52,138,481		53,627,751	5.96	%
Beverage, Food, & Tobacco		48,771,753		52,344,722	5.82	%
Consumer Goods: Non-Durable		63,718,753		51,305,443	5.70	%
Consumer Goods: Durable		48,269,368		42,809,175	4.76	%
Environmental Industries		27,282,468		26,475,138	2.94	%
Services: Consumer		28,016,420		25,404,537	2.82	%
Aerospace & Defense		27,343,433		24,668,190	2.74	%
Chemicals, Plastics, & Rubber		22,846,701		22,833,761	2.54	%
Construction & Building		21,430,125		21,540,125	2.39	%
Transportation & Logistics		17,227,934		17,521,862	1.95	%
Containers, Packaging, & Glass		17,416,591		16,014,420	1.78	%
Retail		14,853,049		14,717,767	1.64	%
Media: Broadcasting & Subscription		12,227,156		14,248,411	1.58	%
Energy: Oil & Gas		11,376,162		10,532,005	1.17	%
Education		10,482,969		8,005,290	0.89	%
FIRE: Real Estate		17,934,808		7,500,423	0.83	%
Finance		557,135		7,128,653	0.79	%
Hotel, Gaming, & Leisure		5,925,134		6,949,968	0.77	%
Media: Diversified & Production		5,789,604		5,883,691	0.65	%
Total Investments at Fair Value	$	909,517,889	$	899,678,449	100.00	%

50

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

The following is a summary of industry concentration of our investment portfolio as of December 31, 2023:

					% of Total
					Investments
	Cost		Fair Value		at Fair Value
Services: Business	$	198,018,290	$	207,963,749	23.78	%
Healthcare & Pharmaceuticals		100,724,952		102,915,887	11.77	%
High Tech Industries		90,795,799		91,992,012	10.52	%
Media: Advertising, Printing & Publishing		57,640,321		58,741,061	6.72	%
Consumer Goods: Non-Durable		63,145,301		52,938,611	6.05	%
Beverage, Food, & Tobacco		42,554,582		45,074,817	5.15	%
Consumer Goods: Durable		49,046,730		43,725,324	5.00	%
Capital Equipment		32,517,673		33,879,801	3.87	%
Services: Consumer		33,976,976		33,260,111	3.80	%
Construction & Building		30,319,119		30,486,411	3.49	%
Aerospace & Defense		46,745,104		24,541,921	2.81	%
Environmental Industries		24,219,811		22,997,844	2.63	%
Media: Broadcasting & Subscription		17,952,103		20,760,920	2.37	%
Transportation & Logistics		17,235,150		17,661,859	2.02	%
Chemicals, Plastics, & Rubber		18,338,366		17,569,176	2.01	%
Metals & Mining		16,580,562		16,625,000	1.90	%
Containers, Packaging, & Glass		17,432,252		15,539,555	1.78	%
Utilities: Oil & Gas		9,943,041		10,000,000	1.14	%
Education		10,251,179		8,367,469	0.96	%
FIRE: Real Estate		17,285,138		6,175,994	0.71	%
Media: Diversified & Production		5,662,174		5,763,247	0.66	%
Finance		569,039		5,736,868	0.66	%
Hotel, Gaming, & Leisure		—		890,968	0.10	%
Energy: Oil & Gas		1,189,888		852,078	0.10	%
Total Investments at Fair Value	$	902,143,550	$	874,460,683	100.00	%

51

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

The following provides quantitative information about Level 3 fair value measurements as of June 30, 2024:

Description:	Fair Value		Valuation Technique	Unobservable Inputs	Range (Average)(1)(3)
First lien debt	$	807,170,632	Income/Market	HY credit spreads,	-4.75% to 6.36% (-0.65%)
			approach(2)	Risk free rates	-2.46% to 2.75% (0.60%)
				Market multiples	5.3x to 24.1x (11.8x)(4)
Second lien debt	$	11,948,850	Income/Market	HY credit spreads,	-2.08% to -0.76% (-1.42%)
			approach(2)	Risk free rates	0.22% to 0.23% (0.22%)
				Market multiples	5.1 to 10.1x (7.6x)(4)
Unsecured debt	$	6,434,510	Income/Market	HY credit spreads,	-1.18% to -1.18% (-1.18%)
			approach(2)	Risk free rates	0.04% to 0.04% (0.04%)
Equity investments	$	74,124,457	Market approach(5)	Underwriting multiple/
				EBITDA multiple	3.5x to 19.3x (11.7x)
Total Long Term Level 3 Investments	$	899,678,449

(1) Weighted average based on fair value as of June 30, 2024.

(2) Included but not limited to (a) the market approach, which is used to determine sufficient enterprise value, and (b) the income approach which is based on discounting future cash flows using an appropriate market yield.

(3) The Company calculates the price of the loan by discounting future cash flows, which include forecasted future BSBY, SOFR, or SONIA rates based on the published forward curve at the valuation date, using an appropriate yield calculated as of the valuation date. This yield is calculated based on the loan’s yield at the original investment and is adjusted as of the valuation date based on: changes in comparable credit spreads, changes in risk free interest rates (per swap rates), and changes in credit quality (via an estimated shadow rating). Significant movements in any of these factors could result in a significantly lower or higher fair value measurement. As an example, the “Range (Average)” for first lien debt instruments in the table above indicates that the change in the HY spreads between the date a loan closed and the valuation date ranged from -4.75% (-475 basis points) to 6.36% (636 basis points). The average of all changes was -0.65% (-65 basis points).

(4) Median of LTM (last twelve months) EBITDA multiples of comparable companies.

(5) The primary significant unobservable input used in the fair value measurement of the Company’s equity investments is the EBITDA multiple (the “Multiple”). Significant increases (decreases) in the Multiple in isolation could result in a significantly higher (lower) fair value measurement. To determine the Multiple for the market approach, the Company considers current market trading and/or transaction multiple, portfolio company performance (financial ratios) relative to public and private peer companies and leverage levels, among other factors. Changes in one or more of these factors can have a similar directional change on other factors in determining the appropriate Multiple to use in the market approach.

52

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

The following provides quantitative information about Level 3 fair value measurements as of December 31, 2023:

Description:	Fair Value		Valuation Technique	Unobservable Inputs	Range (Average)(1)(3)
First lien debt	$	774,789,320	Income/Market	HY credit spreads,	-3.00% to 8.11% (-0.23%)
			approach(2)	Risk free rates	-1.62% to 2.03% (0.04%)
				Market multiples	5.2x to 22.5x (11.0x)(4)
Second lien debt	$	21,957,500	Income/Market	HY credit spreads,	-0.97% to -0.33% (-0.63%)
			approach(2)	Risk free rates	-0.51% to 0.31% (-0.23%)
				Market multiples	6.5x to 17.5x (10.9x)(4)
Unsecured debt	$	5,956,280	Income/Market	HY credit spreads,	4.98% to 4.98% (4.98%)
			approach(2)	Risk free rates	4.47% to 4.47% (4.47%)
				Market multiples	9.5x to 9.5x (9.5x)(4)
Equity investments	$	71,757,583	Market approach(5)	Underwriting multiple/
				EBITDA multiple	3.5x to 23.2x (12.1x)
Total Long Term Level 3 Investments	$	874,460,683

(1) Weighted average based on fair value as of December 31, 2023.

(2) Inclusive of but not limited to (a) the market approach, which is used to determine sufficient enterprise value, and (b) the income approach which is based on discounting future cash flows using an appropriate market yield.

(3) The Company calculates the price of the loan by discounting future cash flows, which include forecasted future LIBOR rates based on the published forward LIBOR curve at the valuation date, using an appropriate yield calculated as of the valuation date. This yield is calculated based on the loan’s yield at the original investment and is adjusted as of the valuation date based on: changes in comparable credit spreads, changes in risk free interest rates (per swap rates), and changes in credit quality (via an estimated shadow rating). Significant movements in any of these factors would result in a significantly lower or higher fair value measurement. As an example, the “Range (Average)” for a first lien debt instruments in the table above indicates that the change in the HY spreads between the date a loan closed and the valuation date ranged from -3.00% (-300 basis points) to 8.11% (811 basis points). The average of all changes was -0.23% (-23 basis points).

(4) Median of LTM (last twelve months) EBITDA multiples of comparable companies.

(5) The primary significant unobservable input used in the fair value measurement of the Company’s equity investments is the EBITDA multiple (the “Multiple”). Significant increases (decreases) in the Multiple in isolation would result in a significantly higher (lower) fair value measurement. To determine the Multiple for the market approach, the Company considers current market trading and/or transaction multiple, portfolio company performance (financial ratios) relative to public and private peer companies and leverage levels, among other factors. Changes in one or more of these factors can have a similar directional change on other factors in determining the appropriate Multiple to use in the market approach.

NOTE 7 — COMMITMENTS AND CONTINGENCIES

The Company is currently not subject to any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against us. From time to time, we may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. While the outcome of these legal proceedings cannot be predicted with certainty, we do not expect that these proceedings will have a material effect upon our business, financial condition or results of operations.

53

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

As of June 30, 2024, the Company had $42,419,639 in unfunded debt commitments and $297,219 in unfunded equity commitments to 63 existing portfolio companies. As of December 31, 2023, the Company had $36,722,930 in unfunded debt commitments and $298,312 in unfunded equity commitments to 57 existing portfolio companies. As of June 30, 2024, the Company had sufficient liquidity (through cash on hand and available borrowings under the Credit Facility) to fund such unfunded loan commitments should the need arise.

NOTE 8 — FINANCIAL HIGHLIGHTS

	For the six months ended
	June 30, 2024			June 30, 2023
	(unaudited)			(unaudited)
Per Share Data:(1)
Net asset value at beginning of period	$	13.26		$	14.02
Net investment income		0.90			0.95
Change in unrealized appreciation (depreciation) on investments		0.73			(0.51)
Net realized loss		(0.75)			(0.02)
Benefit (provision) for taxes on net unrealized depreciation (appreciation) on investments		0.01			(0.01)
Total from operations	$	0.89		$	0.41
Sales load		(0.02)			(0.03)
Offering costs		(0.01)			(0.01)
Stockholder distributions from:
Net investment income		(0.81)			(0.81)
Accretive effect of stock offerings (issuing shares above net asset value per share)		0.02			0.07
Other(6)		0.03			0.02
Net asset value at end of period	$	13.36		$	13.67
Per share market value at end of period	$	13.73		$	14.07
Total return based on market value(2)		12.1	%		11.1	%
Weighted average shares outstanding for the period		24,429,804			20,509,995
Ratio/Supplemental Data:(1)
Net assets at end of period	$	347,185,493		$	308,325,028
Weighted average net assets	$	325,868,428		$	286,407,662
Annualized ratio of gross operating expenses to net assets(5)		19.90	%		22.00	%
Annualized ratio of net operating expenses to net assets(5)(6)		18.77	%		22.00	%
Annualized ratio of interest expense and other fees to net assets		9.78	%		11.26	%
Annualized ratio of net investment income before fee waiver to net assets(5)		12.43	%		13.72	%
Annualized ratio of net investment income to net assets(5)		13.56	%		13.72	%
Portfolio turnover(3)		16.31	%		10.29	%
Notes payable	$	100,000,000		$	100,000,000
Credit Facility payable	$	169,438,912		$	171,455,223
SBA-guaranteed debentures	$	325,000,000		$	313,600,000
Asset coverage ratio(4)		2.29	x		2.14	x

(1) Based on weighted average shares of common stock outstanding for the period.

(2) Total return on market value is based on the change in market price per share since the end of the prior year and assumes enrollment in the Company’s DRIP. The total returns are not annualized.

(3) Portfolio turnover is calculated as the lesser of purchases or sales and repayments of investments divided by average portfolio balance and is not annualized.

(4) Asset coverage ratio is equal to total assets less all liabilities and indebtedness not represented by senior securities over the aggregate amount of the senior securities. SBA-guaranteed debentures are excluded from the numerator and denominator.

(5) These ratios include the impact of income tax benefit (provision) on net unrealized depreciation (appreciation) in Taxable Subsidiaries of $188,893 and ($144,113) for the six months ended June 30, 2024 and 2023, respectively, which are not reflected in total operating expenses or net investment income. The impact of the tax benefit (provision) on net unrealized depreciation (appreciation) to weighted average net assets for the six months ended June 30, 2024 and 2023 is 0.12% and (0.10%), respectively.

(6) Includes the impact of different share amounts as a result of calculating certain per share data based on weighted average shares outstanding during the period and certain per share data based on shares outstanding as of the period end.

54

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

NOTE 9 — CREDIT FACILITY

On October 11, 2017, we entered into a senior secured revolving credit agreement, as amended, dated as of October 10, 2017, that was amended and restated on December 21, 2021, February 28, 2022, May 13, 2022 and November 21, 2023, with Zions Bancorporation, N.A., dba Amegy Bank and various other lenders (the “Credit Facility”).

The Credit Facility provides for borrowings up to a maximum of $260,000,000 on a committed basis with an accordion feature that allows the Company to increase the aggregate commitments up to $350,000,000, subject to new or existing lenders agreeing to participate in the increase and other customary conditions.

Pursuant to the Fourth Amendment to Amended and Restated Senior Secured Revolving Credit Agreement, the Credit Facility will bear interest, subject to the Company’s election, on a per annum basis equal to (i) term SOFR plus 2.50% (or 2.75% during certain periods in which the Company’s asset coverage ratio is equal to or below 1.90 to 1.00) plus a SOFR credit spread adjustment (0.10% for one-month term SOFR and 0.15% for three-month term SOFR), with a 0.25% SOFR floor, or (ii) 1.50% (or 1.75% during certain periods in which the Company’s asset coverage ratio is equal to or below 1.90 to 1.00) plus an alternate base rate based on the highest of the prime rate (subject to a 3% floor), Federal Funds Rate plus 0.50% and one-month term SOFR plus 1.00%. The Company pays unused commitment fees of 0.50% per annum on the unused lender commitments under the Credit Facility. Interest is payable monthly or quarterly in arrears. The commitment to fund the revolver expires on November 21, 2027, after which the Company may no longer borrow under the Credit Facility and must begin repaying principal equal to 1/12 of the aggregate amount outstanding under the Credit Facility each month. Any amounts borrowed under the Credit Facility will mature, and all accrued and unpaid interest thereunder will be due and payable, on November 21, 2028.

The Company’s obligations to the lenders are secured by a first priority security interest in its portfolio of securities and cash not held at the SBIC subsidiaries, but excluding short term investments. The Credit Facility contains certain covenants, including but not limited to: (i) maintaining a minimum liquidity test of at least $10,000,000, including cash, liquid investments and undrawn availability, (ii) maintaining an asset coverage ratio of at least 1.67 to 1.00, (iii) maintaining a minimum stockholder’s equity, and (iv) maintaining a minimum interest coverage ratio of at least 1.75 to 1.00. As of June 30, 2024 and December 31, 2023, the Company was in compliance with these covenants.

As of June 30, 2024 and December 31, 2023, $169,438,912 and $160,085,705, respectively, was outstanding under the Credit Facility. The carrying amount of the amount outstanding under the Credit Facility approximates its fair value. The fair value of the Credit Facility is determined in accordance with ASC 820, which defines fair value in terms of the price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. The fair value of the Credit Facility is estimated based upon market interest rates for our own borrowings or entities with similar credit risk, adjusted for nonperformance risk, if any. The Company has incurred costs of $6,696,747 in connection with the current Credit Facility, which are being amortized over the life of the facility. Additionally, $341,979 of costs from a prior credit facility will continue to be amortized over the life of the Credit Facility. As of June 30, 2024 and December 31, 2023, $3,042,897 and $3,520,929 of such prepaid loan structure fees and administration fees had yet to be amortized, respectively. These prepaid loan fees are presented on our Consolidated Statements of Assets and Liabilities as a deduction from the debt liability.

The following is a summary of the Credit Facility, net of prepaid loan structure fees:

	June 30, 2024		December 31, 2023
Credit Facility payable	$	169,438,912	$	160,085,705
Prepaid loan structure fees		(3,042,897)		(3,520,929)
Credit Facility payable, net of prepaid loan structure fees	$	166,396,015	$	156,564,776

55

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

Interest is paid monthly or quarterly in arrears. The following table summarizes the interest expense and amortized loan fees on the Credit Facility for the three and six months ended June 30, 2024 and 2023:

	For the three months ended						For the six months ended
	June 30, 2024			June 30, 2023			June 30, 2024			June 30, 2023
Interest expense	$	3,662,035		$	3,870,571		$	6,900,671		$	7,566,047
Loan fee amortization		279,672			145,421			544,379			289,243
Total interest and financing expenses	$	3,941,707		$	4,015,992		$	7,445,050		$	7,855,290
Weighted average interest rate		8.4	%		7.8	%		8.4	%		7.6	%
Effective interest rate (including fee amortization)		9.0	%		8.1	%		9.1	%		7.9	%
Average debt outstanding	$	175,362,520		$	198,482,726		$	164,873,233		$	200,490,808
Cash paid for interest and unused fees	$	3,734,072		$	3,953,000		$	6,914,281		$	7,586,518

NOTE 10 — SBA-GUARANTEED DEBENTURES

Due to the SBIC subsidiaries’ status as licensed SBICs, the Company has the ability to issue debentures guaranteed by the SBA at favorable interest rates. Under the regulations applicable to SBIC funds, a single licensee can have outstanding debentures guaranteed by the SBA subject to a regulatory leverage limit, up to two times the amount of “regulatory capital”, as such term is defined by the SBA. As of both June 30, 2024 and December 31, 2023, the SBIC subsidiary had $75,000,000 in regulatory capital, as such term is defined by the SBA, and $150,000,000 of SBA-guaranteed debentures outstanding.

As of both June 30, 2024 and December 31, 2023, the SBIC II subsidiary had $87,500,000 in regulatory capital. As of both June 30, 2024 and December 31, 2023, the SBIC II subsidiary had $175,000,000 of SBA-guaranteed debentures outstanding.

On August 12, 2014, the Company obtained exemptive relief from the SEC to permit it to exclude the debt of the SBIC subsidiaries guaranteed by the SBA from its asset coverage test under the 1940 Act. The exemptive relief provides the Company with increased flexibility under the asset coverage test by permitting it to borrow up to $325,000,000 more than it would otherwise be able to absent the receipt of this exemptive relief.

On a stand-alone basis, the SBIC subsidiaries held $500,554,845 and $485,152,670 in assets at June 30, 2024 and December 31, 2023, respectively, which accounted for approximately 52.9% and 53.4% of the Company’s total consolidated assets, respectively.

Debentures guaranteed by the SBA have fixed interest rates that equal prevailing 10-year U.S. Treasury Note rates plus a market spread and have a maturity of ten years with interest payable semi-annually. The principal amount of the debentures is not required to be paid before maturity, but may be pre-paid at any time with no prepayment penalty. SBA-guaranteed debentures drawn before October 1, 2019 incur upfront fees of 3.425%, which consists of a 1.00% commitment fee and a 2.425% issuance discount, which are amortized over the life of the SBA-guaranteed debentures. SBA-guaranteed debentures drawn after October 1, 2019 incur upfront fees of 3.435%, which consists of a 1.00% commitment fee and a 2.435% issuance discount, which are amortized over the life of the SBA-guaranteed debentures. Once pooled, which occurs in March and September of each applicable year, the SBA-guaranteed debentures bear interest at a fixed rate that is set to the current 10-year treasury rate plus a spread at each pooling date.

56

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

The following table summarizes the SBIC subsidiaries’ aggregate SBA-guaranteed debentures outstanding as of June 30, 2024:

Issuance Date	Licensee	Maturity Date	Debenture Amount		Interest Rate		SBA Annual Charge
October 14, 2014	SBIC I	March 1, 2025	$	6,500,000	2.52	%	0.36	%
October 17, 2014	SBIC I	March 1, 2025		6,500,000	2.52	%	0.36	%
December 24, 2014	SBIC I	March 1, 2025		3,250,000	2.52	%	0.36	%
June 29, 2015	SBIC I	September 1, 2025		9,750,000	2.83	%	0.36	%
October 22, 2015	SBIC I	March 1, 2026		6,500,000	2.51	%	0.36	%
October 22, 2015	SBIC I	March 1, 2026		1,500,000	2.51	%	0.74	%
November 10, 2015	SBIC I	March 1, 2026		8,800,000	2.51	%	0.74	%
November 18, 2015	SBIC I	March 1, 2026		1,500,000	2.51	%	0.74	%
November 25, 2015	SBIC I	March 1, 2026		8,800,000	2.51	%	0.74	%
December 16, 2015	SBIC I	March 1, 2026		2,200,000	2.51	%	0.74	%
December 29, 2015	SBIC I	March 1, 2026		9,700,000	2.51	%	0.74	%
November 28, 2017	SBIC I	March 1, 2028		25,000,000	3.19	%	0.22	%
April 27, 2018	SBIC I	September 1, 2028		40,000,000	3.55	%	0.22	%
July 30, 2018	SBIC I	September 1, 2028		17,500,000	3.55	%	0.22	%
September 25, 2018	SBIC I	March 1, 2029		2,500,000	3.11	%	0.22	%
Total SBIC I Subsidiary SBA-guaranteed Debentures			$	150,000,000

Issuance Date	Licensee	Maturity Date	Debenture Amount		Interest Rate		SBA Annual Charge
October 17, 2019	SBIC II	March 1, 2030	$	6,000,000	2.08	%	0.09	%
November 15, 2019	SBIC II	March 1, 2030		5,000,000	2.08	%	0.09	%
December 17, 2020	SBIC II	March 1, 2031		9,000,000	1.67	%	0.09	%
December 17, 2020	SBIC II	March 1, 2031		6,500,000	1.67	%	0.27	%
February 16, 2021	SBIC II	March 1, 2031		13,500,000	1.67	%	0.27	%
February 26, 2021	SBIC II	March 1, 2031		10,000,000	1.67	%	0.27	%
March 2, 2021	SBIC II	March 1, 2031		10,000,000	1.67	%	0.27	%
April 21, 2021	SBIC II	September 1, 2031		10,000,000	1.30	%	0.27	%
May 14, 2021	SBIC II	September 1, 2031		6,700,000	1.30	%	0.27	%
May 28, 2021	SBIC II	September 1, 2031		7,300,000	1.30	%	0.27	%
July 23, 2021	SBIC II	September 1, 2031		16,000,000	1.30	%	0.27	%
February 25, 2022	SBIC II	March 1, 2032		10,000,000	2.94	%	0.27	%
March 29, 2022	SBIC II	September 1, 2032		10,000,000	4.26	%	0.27	%
April 1, 2022	SBIC II	September 1, 2032		6,670,000	4.26	%	0.27	%
April 12, 2022	SBIC II	September 1, 2032		6,665,000	4.26	%	0.27	%
April 21, 2022	SBIC II	September 1, 2032		6,665,000	4.26	%	0.27	%
June 30, 2022	SBIC II	September 1, 2032		3,600,000	4.26	%	0.27	%
July 28, 2022	SBIC II	September 1, 2032		6,400,000	4.26	%	0.27	%
September 9, 2022	SBIC II	March 1, 2033		6,000,000	5.17	%	0.27	%
November 9, 2022	SBIC II	March 1, 2033		7,600,000	5.17	%	0.27	%
August 8, 2023	SBIC II	September 1, 2033		9,120,000	5.69	%	0.27	%
September 19, 2023	SBIC II	March 1, 2034		2,280,000	5.04	%	0.27	%
Total SBIC II Subsidiary SBA-guaranteed Debentures			$	175,000,000
Total SBA-guaranteed Debentures			$	325,000,000

57

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

As of June 30, 2024 and December 31, 2023, the SBA-guaranteed debentures would be deemed to be Level 3, as defined in Note 6 to the consolidated financial statements contained herein.

As of both June 30, 2024 and December 31, 2023, the Company has incurred $11,148,750 in financing costs related to the SBA-guaranteed debentures since receiving its licenses, which were recorded as prepaid loan fees. As of June 30, 2024 and December 31, 2023, $4,176,583 and $4,726,642 of prepaid financing costs had yet to be amortized, respectively. These prepaid loan fees are presented on the Consolidated Statements of Assets and Liabilities as a deduction from the debt liability.

The following is a summary of the SBA-guaranteed debentures, net of prepaid loan fees:

	June 30, 2024		December 31, 2023
SBA-guaranteed Debentures payable	$	325,000,000	$	325,000,000
Prepaid loan fees		(4,176,583)		(4,726,642)
SBA-guaranteed Debentures, net of prepaid loan fees	$	320,823,417	$	320,273,358

The following table summarizes the interest expense and amortized fees on the SBA-guaranteed debentures for the three and six months ended June 30, 2024 and 2023:

	For the three months ended						For the six months ended
	June 30, 2024			June 30, 2023			June 30, 2024			June 30, 2023
Interest expense	$	2,608,663		$	2,443,009		$	5,222,714		$	4,843,727
Debenture fee amortization		236,004			306,850			550,059			624,358
Total interest and financing expenses	$	2,844,667		$	2,749,859		$	5,772,773		$	5,468,085
Weighted average interest rate		3.2	%		3.1	%		3.2	%		3.1	%
Effective interest rate (including fee amortization)		3.5	%		3.5	%		3.6	%		3.5	%
Average debt outstanding	$	325,000,000		$	313,600,000		$	325,000,000		$	313,600,000
Cash paid for interest	$	—		$	—		$	5,201,848		$	4,680,999

NOTE 11 — NOTES

On January 14, 2021, the Company issued $100,000,000 in aggregate principal amount of 4.875% fixed-rate notes due 2026 (the “Notes Payable”). The Notes Payable will mature on March 30, 2026 and may be redeemed in whole or in part at any time or from time to time at our option on or after December 31, 2025, at a redemption price equal to 100% of the outstanding principal, plus accrued and unpaid interest. Interest on the Notes Payable is payable semi-annually beginning September 30, 2021. As of both June 30, 2024 and December 31, 2023, the aggregate carrying amount of the Notes Payable was approximately $100,000,000. The Notes Payable are institutional, non-traded notes.

In connection with the issuance and maintenance of the Notes Payable, the Company incurred $2,327,835 of fees, which are being amortized over the term of the Notes Payable. As of June 30, 2024 and December 31, 2023, $780,841 and $1,003,588 of prepaid financing costs had yet to be amortized, respectively. These financing costs are presented on the Consolidated Statements of Assets and Liabilities as a deduction from the debt liability.

58

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

The following table summarizes the interest expense and deferred financing costs on the Notes Payable for the three and six months ended June 30, 2024 and 2023:

	For the three months ended						For the six months ended
	June 30, 2024			June 30, 2023			June 30, 2024			June 30, 2023
Interest expense	$	1,218,750		$	1,224,750		$	2,443,500		$	2,443,500
Deferred financing costs		111,373			111,374			222,747			221,524
Total interest and financing expenses	$	1,330,123		$	1,336,124		$	2,666,247		$	2,665,024
Weighted average interest rate		4.9	%		4.9	%		4.9	%		4.9	%
Effective interest rate (including fee amortization)		5.3	%		5.4	%		5.4	%		5.4	%
Average debt outstanding	$	100,000,000		$	100,000,000		$	100,000,000		$	100,000,000
Cash paid for interest	$	—		$	6,000		$	2,443,500		$	2,443,500

The following is a summary of the Notes Payable, net of deferred financing costs:

	June 30, 2024		December 31, 2023
Notes Payable	$	100,000,000	$	100,000,000
Deferred financing costs		(780,841)		(1,003,588)
Notes Payable, net of deferred financing costs	$	99,219,159	$	98,996,412

The indenture and supplements thereto relating to the Notes Payable contain certain covenants, including but not limited to (i) a requirement that the Company comply with the asset coverage requirements of the 1940 Act or any successor provisions, and (ii) a requirement to provide financial information to the holders of the notes and the trustee under the indenture if the Company should no longer be subject to the reporting requirements under the Exchange Act. As of June 30, 2024 and 2023, the Company was in compliance with these covenants.

NOTE 12 — SUBSEQUENT EVENTS

The Company’s management has evaluated subsequent events through the date of issuance of the financial statements included herein. There have been no subsequent events that require recognition or disclosure in these financial statements except for the following described below.

Investment Portfolio

The Company invested in the following portfolio companies subsequent to June 30, 2024:

Activity Type	Date	Company Name	Company Description	Investment Amount		Instrument Type
Add-On Investment	July 31, 2024	PCS Software, Inc.*	Provider of integrated transportation management software for the inland trucking industry	$	9,995	Equity

* Existing portfolio company

59

STELLUS CAPITAL INVESTMENT CORPORATION

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2024

(unaudited)

The Company realized the following portfolio company investment subsequent to June 30, 2024:

Activity Type	Date	Company Name	Company Description	Proceeds Received		Realized Gain		Instrument Type
Full Realization	August 1, 2024	ICD Holdings, LLC*	Financial company that connects corporate treasury departments with money market and short duration bond funds	$	2,593,039	$	2,155,185	Equity

* Existing portfolio company

Credit Facility

The outstanding balance under the Credit Facility as of August 7, 2024 was $168,700,000.

Dividends Declared

On July 10, 2024, the Board declared a regular monthly dividend for each of July 2024, August 2024, and September 2024 as follows:

	Ex-Dividend	Record	Payment	Amount per
Declared	Date	Date	Date	Share
7/10/2024	7/31/2024	7/31/2024	8/15/2024	$	0.1333
7/10/2024	8/30/2024	8/30/2024	9/13/2024	$	0.1333
7/10/2024	9/30/2024	9/30/2024	10/15/2024	$	0.1333

60

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

Forward-Looking Statements

Some of the statements in this quarterly report on Form 10-Q constitute forward-looking statements, which relate to future events or Stellus Capital Investment Corporation’s (“we”, “us”, “our” and the “Company”) future performance or financial condition. The forward-looking statements contained in this quarterly report on Form 10-Q involve risks and uncertainties, including statements as to:

● our future operating results;

● our business prospects and the prospects of our portfolio companies;

● the effect of investments that we expect to make;

● our contractual arrangements and relationships with third parties;

● actual and potential conflicts of interest with Stellus Capital Management, LLC (“Stellus Capital” or the “Advisor”);

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

● the impact of interest rate volatility on our business and our portfolio companies;

● the ability of our portfolio companies to achieve their objectives;

● the use of borrowed money to finance a portion of our investments;

● the adequacy of our financing sources and working capital;

● the timing of cash flows, if any, from the operations of our portfolio companies;

● the ability of Stellus Capital to locate suitable investments for us and to monitor and administer our investments;

● the ability of Stellus Capital to attract and retain highly talented professionals;

● our ability to maintain our qualification as a regulated investment company (“RIC”) and as a business development company (“BDC”); and

● the effect of future changes in laws or regulations (including the interpretation of these laws and regulations by regulatory authorities) and conditions in our operating areas, particularly with respect to BDC or RICs.

Such forward-looking statements may include statements preceded by, followed by or that otherwise include the words “may,” “might,” “will,” “intend,” “should,” “could,” “can,” “would,” “expect,” “believe,” “estimate,” “anticipate,” “predict,” “potential,” “plan” or similar words.

We have based the forward-looking statements included in this quarterly report on Form 10-Q on information available to us on the date of this quarterly report on Form 10-Q. Actual results could differ materially from those anticipated in our forward-looking statements, and future results could differ materially from historical performance. We undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, unless required by law or U.S. Securities and Exchange Commission (“SEC”) rule or regulation. You are advised to consult any additional disclosures that we may make directly to you or through reports that we in the future may file with the SEC, including annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K.

61

Overview

We were organized as a Maryland corporation on May 18, 2012, and formally commenced operations on November 7, 2012. Our investment objective is to maximize the total return to our stockholders in the form of current income and capital appreciation through debt and related equity investments in middle-market companies.

We are an externally managed, non-diversified, closed-end investment company that has elected to be regulated as a BDC under the Investment Company Act of 1940, as amended (the “1940 Act”). Our investment activities are managed by our investment adviser, Stellus Capital.

As a BDC, we are required to comply with certain regulatory requirements. For instance, as a BDC, we must not acquire any assets other than “qualifying assets” specified in the 1940 Act unless, at the time the acquisition is made, at least 70% of our total assets are qualifying assets. Qualifying assets include investments in “eligible portfolio companies” (as defined in the 1940 Act). Under the relevant SEC rules, the term “eligible portfolio company” includes all private operating companies, operating companies whose securities are not listed on a national securities exchange, and certain public operating companies that have listed their securities on a national securities exchange and have a market capitalization of less than $250 million, in each case organized and with their principal place of business in the United States.

We have elected, qualified, and intend to continue to qualify annually to be treated for tax purposes as a RIC under Subchapter M of the internal Revenue Code of 1986, as amended (the “Code”). To maintain our qualification as a RIC, we must, among other things, meet certain source-of-income and asset diversification requirements. As of June 30, 2024, we were in compliance with the RIC requirements. As a RIC, we generally will not have to pay corporate-level U.S. federal income taxes on any income we distribute to our stockholders.

On March 23, 2018, the Small Business Credit Availability Act (the “SBCAA”) was signed into law, which included various changes to regulations under the federal securities laws that impact BDCs. The SBCAA included changes to the 1940 Act to allow BDCs to decrease their asset coverage requirement to 150% from 200% subject to certain circumstances.

On April 4, 2018, the board of directors of the Company (the “Board”), including a “required majority” (as such term is defined in Section 57(o) of the 1940 Act) of the Board, approved the application of the modified asset coverage requirements set forth in Section 61(a)(2) of the 1940 Act. At our 2018 annual meeting of stockholders our stockholders also approved the application of the modified asset coverage requirements set forth in Section 61(a)(2) of the 1940 Act. As a result, the asset coverage ratio applicable to us was decreased from 200% to 150%, effective June 29, 2018, which effectively increased the amount of leverage we may incur. As of June 30, 2024, our asset coverage ratio was 229%. The amount of leverage that we employ at any time depends on our assessment of the market and other factors at the time of any proposed borrowing.

Economic Developments

Economic activity has continued to accelerate across sectors and regions. Nonetheless, we have observed and continue to observe supply chain interruptions, labor resource shortages, commodity inflation, rising interest rates, bank impairments and failures, economic sanctions in response to international conflicts and instances of geopolitical, economic and financial market instability in the United States and abroad. One or more of these factors may contribute to increased market volatility and may have long- and short-term effects in the United States and worldwide financial markets.

Portfolio Composition and Investment Activity

Portfolio Composition

We originate and invest primarily in privately-held middle-market companies (typically those with $5.0 million to $50.0 million of EBITDA through first lien (including unitranche), second lien, and unsecured debt financing, often times with a corresponding equity investment.

62

As of June 30, 2024, we had $899.7 million (at fair value) invested in 100 portfolio companies. As of June 30, 2024, our portfolio included approximately 90% of first lien debt, 1% of second lien debt, 1% of unsecured debt and 8% of equity investments at fair value. The composition of our investments at cost and fair value as of June 30, 2024 was as follows:

	Cost		Fair Value
Senior Secured – First Lien(1)	$	829,427,074	$	807,170,632
Senior Secured – Second Lien		12,053,692		11,948,850
Unsecured Debt		6,529,163		6,434,510
Equity		61,507,960		74,124,457
Total Investments	$	909,517,889	$	899,678,449

(1) Includes unitranche investments, which may combine characteristics of first lien senior secured, as well as second lien and/or subordinated loans. Our unitranche loans may expose us to certain risk associated with second lien and subordinated loans to the extent we invest in the “last-out” portion of the unitranche loans which account for 4.3% of our portfolio at fair value.

As of December 31, 2023, we had $874.5 million (at fair value) invested in 93 portfolio companies. As of December 31, 2023, our portfolio included approximately 89% of first lien debt, 2% of second lien debt, 1% of unsecured debt and 8% of equity investments at fair value. The composition of our investments at cost and fair value as of December 31, 2023 was as follows:

	Cost		Fair Value
Senior Secured – First Lien(1)	$	793,819,152	$	774,789,320
Senior Secured – Second Lien		42,269,568		21,957,500
Unsecured Debt		6,138,183		5,956,280
Equity		59,916,647		71,757,583
Total Investments	$	902,143,550	$	874,460,683

(1) Includes unitranche investments, which may combine characteristics of first lien senior secured, as well as second lien and/or subordinated loans. Our unitranche loans may expose us to certain risk associated with second lien and subordinated loans to the extent we invest in the “last-out” portion of the unitranche loans which account for 4.5% of our portfolio at fair value.

Our investment portfolio may contain loans that are in the form of lines of credit or revolving credit facilities, which require us to provide funding when requested by portfolio companies in accordance with the terms and conditions of the underlying loan agreements. As of June 30, 2024 and December 31, 2023, we had unfunded commitments of $42.7 million and $37.0 million, respectively, to provide financing to 63 and 57 portfolio companies, respectively. As of June 30, 2024, we had sufficient liquidity (through cash on hand and available borrowings under the Credit Facility (as defined below) to fund such unfunded commitments should the need arise.

63

The following is a summary of geographical concentration of our investment portfolio as of June 30, 2024:

					% of Total
					Investments at
	Cost		Fair Value		Fair Value
Texas	$	190,397,619	$	182,310,319	20.26	%
California		175,231,067		167,876,824	18.66	%
Florida		97,112,470		95,037,776	10.56	%
Pennsylvania		50,135,079		50,880,596	5.66	%
Illinois		60,071,025		50,057,978	5.56	%
Arizona		43,670,291		46,107,597	5.12	%
Ohio		32,503,385		33,898,064	3.77	%
Colorado		31,592,859		30,213,198	3.36	%
Wisconsin		27,376,583		26,652,648	2.96	%
New York		23,410,121		23,776,815	2.64	%
Canada		23,591,112		23,720,849	2.64	%
Georgia		11,689,719		21,497,197	2.39	%
Massachusetts		17,803,910		18,188,672	2.02	%
Missouri		16,862,205		16,878,753	1.88	%
District of Columbia		12,907,715		14,931,792	1.66	%
North Carolina		13,837,116		14,545,047	1.62	%
New Jersey		12,657,028		13,723,098	1.53	%
Indiana		13,310,323		13,359,110	1.48	%
Michigan		10,632,842		10,675,129	1.19	%
Tennessee		9,380,372		9,503,729	1.06	%
Washington		8,224,142		8,268,232	0.92	%
Idaho		8,139,043		8,194,898	0.91	%
Louisiana		7,368,587		7,571,666	0.84	%
Minnesota		6,254,365		6,298,112	0.70	%
South Carolina		4,828,567		4,976,220	0.55	%
United Kingdom		438,063		443,358	0.05	%
Maryland		92,281		90,772	0.01	%
	$	909,517,889	$	899,678,449	100.00	%

64

The following is a summary of geographical concentration of our investment portfolio as of December 31, 2023:

					% of Total
					Investments at
	Cost		Fair Value		Fair Value
Texas	$	182,531,256	$	175,311,724	20.04	%
California		175,207,692		167,713,589	19.18	%
Florida		93,155,844		92,297,574	10.55	%
Pennsylvania		49,939,315		50,188,102	5.74	%
Illinois		58,633,617		49,834,429	5.70	%
Arizona		42,136,322		44,558,279	5.10	%
Ohio		31,805,370		34,370,277	3.93	%
Colorado		31,525,420		30,971,079	3.54	%
Wisconsin		27,452,444		26,190,771	3.00	%
Washington		24,321,085		24,540,695	2.81	%
Georgia		9,100,050		18,885,409	2.16	%
Maryland		16,676,194		16,718,728	1.91	%
New York		14,692,043		14,931,263	1.71	%
Indiana		14,235,403		14,488,700	1.66	%
North Carolina		13,891,930		14,532,532	1.66	%
District of Columbia		13,030,899		14,006,563	1.60	%
New Jersey		10,461,226		11,191,295	1.28	%
Michigan		10,664,100		10,736,783	1.23	%
Massachusetts		10,151,621		10,515,487	1.20	%
Tennessee		9,390,657		9,379,311	1.07	%
Missouri		8,862,512		8,850,162	1.01	%
Canada		8,700,383		8,813,132	1.01	%
Idaho		8,405,946		8,470,065	0.97	%
Minnesota		5,976,818		5,907,639	0.68	%
Louisiana		5,538,823		5,536,231	0.63	%
South Carolina		4,946,375		5,083,862	0.58	%
United Kingdom		20,710,205		437,002	0.05	%
	$	902,143,550	$	874,460,683	100.00	%

65

The following is a summary of industry concentration of our investment portfolio as of June 30, 2024:

					% of Total
					Investments at
	Cost		Fair Value		Fair Value
Services: Business	$	202,749,474	$	213,983,941	23.79	%
Healthcare & Pharmaceuticals		101,386,605		101,756,317	11.32	%
High Tech Industries		79,664,820		80,852,810	8.99	%
Media: Advertising, Printing & Publishing		72,108,946		73,574,049	8.18	%
Capital Equipment		52,138,481		53,627,751	5.96	%
Beverage, Food, & Tobacco		48,771,753		52,344,722	5.82	%
Consumer Goods: Non-Durable		63,718,753		51,305,443	5.70	%
Consumer Goods: Durable		48,269,368		42,809,175	4.76	%
Environmental Industries		27,282,468		26,475,138	2.94	%
Services: Consumer		28,016,420		25,404,537	2.82	%
Aerospace & Defense		27,343,433		24,668,190	2.74	%
Chemicals, Plastics, & Rubber		22,846,701		22,833,761	2.54	%
Construction & Building		21,430,125		21,540,125	2.39	%
Transportation & Logistics		17,227,934		17,521,862	1.95	%
Containers, Packaging, & Glass		17,416,591		16,014,420	1.78	%
Retail		14,853,049		14,717,767	1.64	%
Media: Broadcasting & Subscription		12,227,156		14,248,411	1.58	%
Energy: Oil & Gas		11,376,162		10,532,005	1.17	%
Education		10,482,969		8,005,290	0.89	%
FIRE: Real Estate		17,934,808		7,500,423	0.83	%
Finance		557,135		7,128,653	0.79	%
Hotel, Gaming, & Leisure		5,925,134		6,949,968	0.77	%
Media: Diversified & Production		5,789,604		5,883,691	0.65	%
Total	$	909,517,889	$	899,678,449	100.00	%

66

The following is a summary of industry concentration of our investment portfolio as of December 31, 2023:

					% of Total
					Investments at
	Cost		Fair Value		Fair Value
Services: Business	$	198,018,290	$	207,963,749	23.78	%
Healthcare & Pharmaceuticals		100,724,952		102,915,887	11.77	%
High Tech Industries		90,795,799		91,992,012	10.52	%
Media: Advertising, Printing & Publishing		57,640,321		58,741,061	6.72	%
Consumer Goods: Non-Durable		63,145,301		52,938,611	6.05	%
Beverage, Food, & Tobacco		42,554,582		45,074,817	5.15	%
Consumer Goods: Durable		49,046,730		43,725,324	5.00	%
Capital Equipment		32,517,673		33,879,801	3.87	%
Services: Consumer		33,976,976		33,260,111	3.80	%
Construction & Building		30,319,119		30,486,411	3.49	%
Aerospace & Defense		46,745,104		24,541,921	2.81	%
Environmental Industries		24,219,811		22,997,844	2.63	%
Media: Broadcasting & Subscription		17,952,103		20,760,920	2.37	%
Transportation & Logistics		17,235,150		17,661,859	2.02	%
Chemicals, Plastics, & Rubber		18,338,366		17,569,176	2.01	%
Metals & Mining		16,580,562		16,625,000	1.90	%
Containers, Packaging, & Glass		17,432,252		15,539,555	1.78	%
Utilities: Oil & Gas		9,943,041		10,000,000	1.14	%
Education		10,251,179		8,367,469	0.96	%
FIRE: Real Estate		17,285,138		6,175,994	0.71	%
Media: Diversified & Production		5,662,174		5,763,247	0.66	%
Finance		569,039		5,736,868	0.66	%
Hotel, Gaming, & Leisure		—		890,968	0.10	%
Energy: Oil & Gas		1,189,888		852,078	0.10	%
	$	902,143,550	$	874,460,683	100.00	%

At June 30, 2024, our average portfolio company investment at amortized cost and fair value was approximately $9.1 million and $9.0 million, respectively, and our largest portfolio company investment at amortized cost and fair value was $22.4 million and $19.6 million, respectively. At December 31, 2023, our average portfolio company investment at amortized cost and fair value was approximately $9.7 million and $9.4 million, respectively, and our largest portfolio company investment at amortized cost and fair value was approximately $21.7 million and $18.9 million, respectively.

At both June 30, 2024 and December 31, 2023, 98% of our debt investments bore interest based on floating rates (subject to interest rate floors) and 2% bore interest at fixed rates.

The weighted average yield on all of our debt investments as of both June 30, 2024 and December 31, 2023 was approximately 11.7%. The weighted average yield on all of our investments, including non-income producing equity positions, as of June 30, 2024 and December 31, 2023 was approximately 10.9% and 11.1%, respectively. The weighted average yield was computed using the effective interest rates for all of our debt investments, including accretion of original issue discount. The weighted average yield of our debt investments is not the same as a return on investment for our stockholders, but rather relates to a portion of our investment portfolio and is calculated before the payment of all of our subsidiaries’ fees and expenses.

As of June 30, 2024 and December 31, 2023, we had cash and cash equivalents of $35.9 million and $26.1 million, respectively.

Investment Activity

During the six months ended June 30, 2024, we made an aggregate of $94.9 million of investments in 11 new portfolio companies and 13 existing portfolio companies. During the six months ended June 30, 2024, we received an aggregate of $71.8 million in proceeds from repayments of our investments.

67

Our level of investment activity can vary substantially from period to period depending on many factors, including the amount of debt and equity capital to middle-market companies, the level of merger and acquisition activity, the general economic environment and the competitive environment for the types of investments we make.

Asset Quality

In addition to various risk management and monitoring tools, Stellus Capital uses an investment rating system to characterize and monitor the credit profile and expected level of returns on each investment in our portfolio. This investment rating system uses a five-level numeric scale. The following is a description of the conditions associated with each investment category:

● Investment Category 1 is used for investments that are performing above expectations, and whose risks remain favorable compared to the expected risk at the time of the original investment.

● Investment Category 2 is used for investments that are performing within expectations and whose risks remain neutral compared to the expected risk at the time of the original investment. All new loans are initially rated 2.

● Investment Category 3 is used for investments that are performing below expectations and that require closer monitoring, but where no loss of return or principal is expected. Portfolio companies with a rating of 3 may be out of compliance with financial covenants.

● Investment Category 4 is used for investments that are performing substantially below expectations and whose risks have increased substantially since the original investment. These investments are often in work out. Investments with a rating of 4 are those for which some loss of return but no loss of principal is expected.

● Investment Category 5 is used for investments that are performing substantially below expectations and whose risks have increased substantially since the original investment. These investments are almost always in work out. Investments with a rating of 5 are those for which some loss of return and principal is expected.

	As of June 30, 2024					As of December 31, 2023
	(dollars in millions)					(dollars in millions)
					Number of					Number of
			% of Total		Portfolio			% of Total		Portfolio
Investment Category	Fair Value		Portfolio		Companies(1)	Fair Value		Portfolio		Companies(1)
1	$	205.4	23	%	23	$	214.1	24	%	22
2		559.0	62	%	60		535.3	62	%	54
3		108.8	12	%	10		107.2	12	%	11
4		23.1	3	%	4		11.1	1	%	1
5		3.4	—	%	5		6.8	1	%	6
Total	$	899.7	100	%	102	$	874.5	100	%	94

(1) Two portfolio companies and one portfolio company appears in two categories as of both June 30, 2024 and December 31, 2023, respectively.

Loans and Debt Securities on Non-Accrual Status

We will not accrue interest on loans and debt securities if we have reason to doubt our ability to collect such interest. As of June 30, 2024, we had loans to five portfolio companies that were on non-accrual status, which represented approximately 4.9% of our loan portfolio at cost and 2.9% at fair value. As of December 31, 2023, we had loans to four portfolio companies that were on non-accrual status, which represented approximately 5.2% of our loan portfolio at cost and 2.3% at fair value. As of June 30, 2024 and December 31, 2023, $4.0 million and $7.5 million of income from investments on non-accrual had not been accrued, respectively.

68

Results of Operations

An important measure of our financial performance is net increase (decrease) in net assets resulting from operations, which includes net investment income (loss), net realized gain (loss) and net unrealized appreciation (depreciation). Net investment income (loss) is the difference between our income from interest, dividends, fees and other investment income and our operating expenses, including interest on borrowed funds. Net realized gain (loss) on investments is the difference between the proceeds received from dispositions of portfolio investments and their amortized cost. Net unrealized appreciation (depreciation) on investments is the net change in the fair value of our investment portfolio.

Comparison of the three and six months ended June 30, 2024 and 2023

Revenues

We generate revenue in the form of interest income on debt investments and capital gains and distributions, if any, on investment securities that we may acquire in portfolio companies. Our debt investments typically have a term of five to seven years and bear interest primarily at floating rates. Interest on our debt securities is generally payable quarterly. Payments of principal on our debt investments may be amortized over the stated term of the investment, deferred for several years or due entirely at maturity. In some cases, our debt investments may pay interest in-kind, or PIK interest. Any outstanding principal amount of our debt securities and any accrued but unpaid interest will generally become due at the maturity date. The level of interest income we receive is directly related to the balance of interest-bearing investments multiplied by the weighted average yield of our investments. We expect that the total dollar amount of interest and any dividend income that we earn will increase as the size of our investment portfolio increases. In addition, we may generate revenue in the form of prepayment fees, commitment, loan origination, structuring or due diligence fees, fees for providing significant managerial assistance and consulting fees.

The following shows the breakdown of investment income for the three and six months ended June 30, 2024 and 2023 (in millions).

	For the three months ended				For the six months ended
	June 30, 2024		June 30, 2023		June 30, 2024		June 30, 2023
Interest income(1)	$	24.2	$	24.3	$	48.0	$	46.9
PIK interest		0.8		1.1		1.6		1.9
Miscellaneous fees(1)		1.6		1.2		3.1		1.9
Total	$	26.6	$	26.6	$	52.6	$	50.7

(1) For the three and six months ended June 30, 2024, we recognized $0.6 million and $1.4 million, respectively, of non-recurring income related to early repayments and amendments to specific loan positions. For the three and six months ended June 30, 2023 and 2022, we recognized $0.4 million and $0.7 million, respectively, of non-recurring income related to early repayments and amendments to specific loan positions.

The increase in investment income for the six months ended June 30, 2024 was due primarily to growth in the overall investment portfolio.

Expenses

Our primary operating expenses include the payment of fees to Stellus Capital under the investment advisory agreement, our allocable portion of overhead expenses under the administration agreement and other operating costs described below. We bear all other out-of-pocket costs and expenses of our operations and transactions, which may include:

● organization and offering costs;

● valuing our assets and calculating our net asset value (including the cost and expenses of any independent valuation firm);

● fees and expenses payable to third parties, including agents, consultants or other advisors, in monitoring financial and legal affairs for us and in monitoring our investments and performing due diligence on our prospective portfolio companies or otherwise relating to, or associated with, evaluating and making investments;

69

● interest payable on debt, if any, incurred to finance our investments and expenses related to unsuccessful portfolio acquisition efforts;

● offerings of our commons stock and other securities;

● base management and incentive fees;

● administration fees and expenses, if any, payable under the administration agreement (including our allocable portion of Stellus Capital’s overhead in performing its obligations under the administration agreement, including rent and the allocable portion of the cost of our chief financial officer and chief compliance officer and their respective staffs);

● transfer agent and custodial fees and expenses;

● U.S. federal and state registration fees;

● all costs of registration and listing our securities on any securities exchange;

● U.S. federal, state and local taxes;

● independent directors’ fees and expenses;

● costs of preparing and filing reports or other documents required by the SEC or other regulators;

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

● costs and fees associated with any fidelity bond, directors and officers/errors and omissions liability insurance, and any other insurance premiums;

● direct costs and expenses of administration and operation, including printing, mailing, long distance telephone, copying, secretarial and other staff, independent auditors and outside legal costs;

● proxy voting expenses; and

● all other expenses incurred by us or Stellus Capital in connection with administering our business.

70

The following shows the breakdown of operating expenses for the three and six months ended June 30, 2024 and 2023 (in millions).

	For the three months ended				For the six months ended
	June 30, 2024		June 30, 2023		June 30, 2024		June 30, 2023
Operating Expenses
Management fees	$	3.9	$	3.9	$	7.7	$	7.6
Valuation fees		—		—		0.2		0.2
Administrative services expenses		0.5		0.5		1.0		1.0
Income incentive fees		2.6		2.6		5.1		4.7
Capital gains incentive fee		—		—		—		(0.6)
Professional fees		0.2		0.2		0.5		0.6
Directors’ fees		0.1		0.1		0.2		0.2
Insurance expense		0.1		0.1		0.2		0.2
Interest expense and other fees		8.1		8.1		15.9		16.0
Income tax expense		0.6		0.4		0.9		0.8
Other general and administrative expenses		0.4		0.3		0.7		0.5
Total Operating Expenses	$	16.5	$	16.2	$	32.4	$	31.2
Income incentive fee waiver		(1.7)		—		(1.8)		—
Total Operating Expenses, net of fee waivers	$	14.8	$	16.2	$	30.6	$	31.2

The decrease in operating expenses for the three and six months ended June 30, 2024 as compared to the three months and six ended June 30, 2023 was due to the Income incentive fee waiver.

Net Investment Income

For the three months ended June 30, 2024, net investment income was $11.8 million, or $0.48 per common share (based on 24,733,966 weighted average shares outstanding for the three months ended June 30, 2024).

For the three months ended June 30, 2023, net investment income was $10.4 million, or $0.49 per common share (based on 21,231,979 weighted average shares outstanding for the three months ended June 30, 2023).

For the six months ended June 30, 2024, net investment income was $22.0 million, or $0.90 per common share (based on 24,429,804 weighted average shares outstanding for the six months ended June 30, 2024).

For the six months ended June 30, 2023, net investment income was $19.5 million, or $0.95 per common share (based on 20,509,995 weighted average shares outstanding for the six months ended June 30, 2023).

The increase in net investment income over the respective periods was due to higher investment income as a result of a larger investment portfolio, offset by the decrease in expenses as explained in the “Expenses” section above.

Net Realized Gains and Losses

We measure net realized gains or losses by the difference between the net proceeds from the repayment, sale or other disposition and the amortized cost basis of the investment, using the specific identification method, without regard to unrealized appreciation or depreciation previously recognized.

Proceeds from repayments of investments and amortization of certain other investments for the three months ended June 30, 2024 totaled $31.2 million and net realized gains totaled $2.0 million.

Proceeds from repayments of investments and amortization of certain other investments for the three months ended June 30, 2023 totaled $38.4 million and net realized losses totaled ($0.3) million.

Proceeds from repayments of investments and amortization of certain other investments for the six months ended June 30, 2024 totaled $71.8 million and net realized losses totaled ($18.4) million.

71

Proceeds from repayments of investments and amortization of certain other investments for the six months ended June 30, 2023 totaled $44.3 million and net realized losses totaled ($0.3) million.

Net Change in Unrealized Appreciation (Depreciation) of Investments

Net change in unrealized appreciation (depreciation) primarily reflects the change in portfolio investment values during the reporting period, including the reversal of previously recorded appreciation or depreciation when gains or losses are realized.

Net change in unrealized depreciation on investments and cash equivalents for the three months ended June 30, 2024 and 2023 totaled ($5.6) million and ($6.3) million, respectively.

Net change in unrealized appreciation (depreciation) on investments and cash equivalents for the six months ended June 30, 2024 and 2023 totaled $17.9 million and ($10.5) million, respectively.

The change in unrealized appreciation (depreciation) over the respective periods was due to reversals of previous write-downs that were realized and company-specific investment write-downs, offset by company-specific write-ups.

Provision for Taxes on Unrealized Appreciation on Investments

We have direct wholly owned subsidiaries that have elected to be taxable entities (the “Taxable Subsidiaries”). The Taxable Subsidiaries permit us to hold equity investments in portfolio companies, which are “pass through” entities for U.S. federal income tax purposes and continue to comply with the “source income” requirements contained in RIC tax provisions of the Code. The Taxable Subsidiaries are not consolidated with us for U.S. federal income tax purposes and may generate U.S. federal income tax expense, benefit, and the related tax assets and liabilities, as a result of their ownership of certain portfolio investments. The U.S. federal income tax expense, or benefit, if any, and related tax assets and liabilities are reflected in our consolidated financial statements. For the six months ended June 30, 2024 and 2023, we recognized a benefit (provision) for income tax on unrealized investments of $0.2 million and ($0.1) million for the Taxable Subsidiaries, respectively. As of June 30, 2024 and December 31, 2023, there was $0.0 million and $0.2 million of deferred tax liabilities on the Consolidated Statements of Assets and Liabilities, respectively.

Net Increase in Net Assets Resulting from Operations

For the three months ended June 30, 2024, net increase in net assets resulting from operations totaled $8.5 million, or $0.35 per common share (based on 24,733,966 weighted average shares outstanding for the three months ended June 30, 2024).

For the three months ended June 30, 2023, net increase in net assets resulting from operations totaled $3.7 million, or $0.17 per common share (based on 21,231,979 weighted average shares outstanding for the three months ended June 30, 2023).

The net increase in net assets between the respective periods was due to lower unrealized depreciation and higher net realized gains in the current year.

For the six months ended June 30, 2024, net increase in net assets resulting from operations totaled $21.7 million, or $0.89 per common share (based on 24,429,804 weighted average shares outstanding for the six months ended June 30, 2024).

For the six months ended June 30, 2023, net increase in net assets resulting from operations totaled $8.4 million, or $0.41 per common share (based on 20,509,995 weighted average shares outstanding for the six months ended June 30, 2023). The net increase in net assets between the respective periods was due to higher unrealized appreciation, offset by increased net realized losses in the current year.

Financial Condition, Liquidity and Capital Resources

Cash Flows from Operating and Financing Activities

Our operating activities used net cash of $8.6 million for the six months ended June 30, 2024, primarily in connection with purchase of portfolio investments, offset by the sales and repayments of portfolio investments. Our financing activities for the six

72

months ended June 30, 2024 provided cash of $18.4 million primarily from proceeds from the issuance of common stock and net borrowings under on our Credit Facility, offset by shareholder distibutions.

Our operating activities used net cash of $32.0 million for the six months ended June 30, 2023, primarily in connection with the purchase of portfolio investments, offset by sales and repayments of portfolio investments. Our financing activities for the six months ended June 30, 2023 used cash of $1.2 million primarily from stockholder distributions and net paydowns on our Credit Facility, offset by proceeds from the issuance of common stock.

Liquidity and Capital Resources

Our liquidity and capital resources are derived from the Credit Facility, Notes Payable, SBA-guaranteed debentures and cash flows from operations, including investment sales and repayments, the ATM Program (as defined below), and income earned. Our primary use of funds from operations includes investments in portfolio companies and other operating expenses we incur, as well as the payment of dividends to the holders of our common stock. We used, and expect to continue to use, these capital resources as well as proceeds from turnover within our portfolio and from public and private offerings of securities to finance our investment activities.

Although we expect to fund the growth of our investment portfolio through the net proceeds from future public and private equity offerings and issuances of senior securities or future borrowings to the extent permitted by the 1940 Act, our plans to raise capital may not be successful. In this regard, if our common stock trades at a price below our then-current net asset value per share, we may be limited in our ability to raise equity capital given that we cannot sell our common stock at a price below net asset value per share unless our stockholders approve such a sale and our Board makes certain determinations in connection therewith. A proposal, approved by our stockholders at our 2024 annual stockholders meeting, authorizes us to sell up to 25% of our outstanding common shares at a price equal to or below the then current net asset value per share in one or more offerings. This authorization will expire on the earlier of June 20, 2025 the one-year anniversary of our 2024 annual stockholders meeting or the date of our 2025 annual stockholder meeting. We would need similar future approval from our stockholders to issue shares below the then current net asset value per share any time after the expiration of the current approval. In addition, we intend to distribute between 90% and 100% of our taxable income to our stockholders in order to satisfy the requirements applicable to RICs under Subchapter M of the Code. Consequently, we may not have the funds or the ability to fund new investments, to make additional investments in our portfolio companies, to fund our unfunded commitments to portfolio companies or to repay borrowings. In addition, the illiquidity of our portfolio investments may make it difficult for us to sell these investments when desired and, if we are required to sell these investments, we may realize significantly less than their recorded value.

Also, as a BDC, we generally are required to meet an asset coverage ratio of total assets, less liabilities and indebtedness not represented by senior securities, over the aggregate amount of the senior securities, which include all of our borrowings and any outstanding preferred stock, of at least 150% effective June 29, 2018 (at least 200% prior to June 29, 2018). This requirement limits the amount that we may borrow. We have received exemptive relief from the SEC to permit us to exclude the debt of the Stellus Capital SBIC, LP (the “SBIC subsidiary”) and Stellus Capital SBIC II, LP (the “SBIC II subsidiary”) (collectively, the “SBIC subsidiaries”) guaranteed by the U.S. Small Business Administration (“SBA”) from the definition of senior securities in the asset coverage test under the 1940 Act. We were in compliance with the asset coverage ratios at all times. As of June 30, 2024 and December 31, 2023, our asset coverage ratio was 229% and 223%, respectively. The amount of leverage that we employ will depend on our assessment of market conditions and other factors at the time of any proposed borrowing, such as the maturity, covenant package and rate structure of the proposed borrowings, our ability to raise funds through the issuance of shares of our common stock and the risks of such borrowings within the context of our investment outlook. Ultimately, we only intend to use leverage if the expected returns from borrowing to make investments will exceed the cost of such borrowing. As of June 30, 2024 and December 31, 2023, we had cash and cash equivalents of $35.9 million and $26.1 million, respectively.

Credit Facility

On October 11, 2017, we entered into a senior secured revolving credit agreement, as amended, dated as of October 10, 2017, that was amended and restated on December 21, 2021, February 28, 2022, May 13, 2022 and November 21, 2023, with Zions Bancorporation, N.A., dba Amegy Bank and various other lenders (the “Credit Facility”).

73

The Credit Facility provides for borrowings up to a maximum of $260.0 million on a committed basis with an accordion feature that allows us to increase the aggregate commitments up to $350.0 million, subject to new or existing lenders agreeing to participate in the increase and other customary conditions.

Pursuant to the Fourth Amendment to the Amended and Restated Senior Secured Revolving Credit Agreement, the Credit Facility will bear interest, subject to our election, on a per annum basis equal to (i) term SOFR plus 2.50% (or 2.75% during certain periods in which our asset coverage ratio is equal to or below 1.90 to 1.00) plus a SOFR credit spread adjustment (0.10% for one-month term SOFR and 0.15% for three-month term SOFR), with a 0.25% SOFR floor, or (ii) 1.50% (or 1.75% during certain periods in which the our asset coverage ratio is equal to or below 1.90 to 1.00) plus an alternate base rate based on the highest of the prime rate (subject to a 3% floor), Federal Funds Rate plus 0.50% and one-month term SOFR plus 1.00%. We pay unused commitment fees of 0.50% per annum on the unused lender commitments under the Credit Facility. Interest is payable monthly or quarterly in arrears. The commitment to fund the revolver expires on November 21, 2027, after which we may no longer borrow under the Credit Facility and must begin repaying principal equal to 1/12 of the aggregate amount outstanding under the Credit Facility each month. Any amounts borrowed under the Credit Facility will mature, and all accrued and unpaid interest thereunder will be due and payable, on November 21, 2028.

Our obligations to the lenders are secured by a first priority security interest in our portfolio of securities and cash not held at the SBIC subsidiaries, but excluding short term investments. The Credit Facility contains certain covenants, including but not limited to: (i) maintaining a minimum liquidity test of at least $10.0 million, including cash, liquid investments and undrawn availability, (ii) maintaining an asset coverage ratio of at least 1.67 to 1.0, and (iii) maintaining a minimum stockholder’s equity, and (iv) maintaining a minimum interest coverage ratio of at least 1.75 to 1.00. As of June 30, 2024 and December 31, 2023, we were in compliance with these covenants.

As of June 30, 2024 and December 31, 2023, $169.4 million and $160.1 million, respectively, was outstanding under the Credit Facility. The carrying amount of the amount outstanding under the Credit Facility approximates its fair value. The fair values of the Credit Facility is determined in accordance with Accounting Standards Codification (“ASC”) Topic 820, Fair Value Measurements and Disclosures (“ASC 820”), which defines fair value in terms of the price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. The fair value of the Credit Facility is estimated based upon market interest rates for our own borrowings or entities with similar credit risk, adjusted for nonperformance risk, if any. We incurred costs of $6.7 million in connection with the current Credit Facility, which are being amortized over the life of the facility. Additionally, $0.3 million of costs from a prior credit facility will continue to be amortized over the remaining life of the Credit Facility. As of June 30, 2024 and December 31, 2023, $3.0 million and $3.5 million of such prepaid loan structure fees and administration fees had yet to be amortized, respectively. These prepaid loan fees are presented on the Consolidated Statements of Assets and Liabilities as a deduction from the debt liability.

Interest is paid quarterly in arrears. The following table summarizes the interest expense and amortized loan fees on the Credit Facility for the three and six months ended June 30, 2024 and 2023 (dollars in millions):

	For the three months ended						For the six months ended
	June 30, 2024			June 30, 2023			June 30, 2024			June 30, 2023
Interest expense	$	3.6		$	3.9		$	6.9		$	7.6
Loan fee amortization		0.3			0.1			0.5			0.3
Total interest and financing expenses	$	3.9		$	4.0		$	7.4		$	7.9
Weighted average interest rate		8.4	%		7.8	%		8.4	%		7.6	%
Effective interest rate (including fee amortization)		9.0	%		8.1	%		9.1	%		7.9	%
Average debt outstanding	$	175.4		$	198.5		$	164.9		$	200.5
Cash paid for interest and unused fees	$	3.7		$	4.0		$	6.9		$	7.6

SBA-Guaranteed Debentures

Due to the SBIC subsidiaries’ status as Small Business Investment Companies (“SBICs”), we have the ability to issue debentures guaranteed by the SBA at favorable interest rates (“SBA-guaranteed debentures”). Under the regulations applicable to SBIC funds, a single licensee can have outstanding SBA-guaranteed debentures, subject to a regulatory leverage limit, up to two times the amount of regulatory capital. As of both June 30, 2024 and December 31, 2023, the SBIC subsidiary had $75.0 million in “regulatory capital”, as such term is defined by the SBA, and $150.0 million of SBA-guaranteed debentures outstanding.

74

As of both June 30, 2024 and December 31, 2023, the SBIC II subsidiary had $87.5 million in regulatory capital. As of both June 30, 2024 and December 31, 2023, the SBIC II subsidiary had $175.0 million of SBA-guaranteed debentures outstanding.

On August 12, 2014, we obtained exemptive relief from the SEC to permit us to exclude the debt of the SBIC subsidiaries guaranteed by the SBA from our 150% asset coverage test under the 1940 Act. The exemptive relief provides us with increased flexibility under the 150% asset coverage test by permitting us to borrow up to $325.0 million more than we would otherwise be able to absent the receipt of this exemptive relief.

On a stand-alone basis, the SBIC subsidiaries held $500.6 million and $485.2 million in assets at June 30, 2024 and December 31, 2023, respectively, which accounted for approximately 52.9% and 52.4% of our total consolidated assets, respectively.

SBA-guaranteed debentures have fixed interest rates that equal prevailing 10-year U.S. Treasury Note rates plus a market spread and have a maturity of ten years with interest payable semi-annually. The principal amount of the debentures is not required to be paid before maturity but may be pre-paid at any time with no prepayment penalty. SBA-guaranteed debentures drawn before October 1, 2019 incur upfront fees of 3.425%, which consists of a 1.00% commitment fee and a 2.425% issuance discount, which are amortized over the life of the SBA-guaranteed debentures. SBA-guaranteed debentures drawn after October 1, 2019 incur upfront fees of 3.435%, which consists of a 1.00% commitment fee and a 2.435% issuance discount, which are amortized over the life of the SBA-guaranteed debentures. Once pooled, which occurs in March and September of each applicable year, the SBA-guaranteed debentures bear interest at a fixed rate that is set to the current 10-year treasury rate plus a spread at each pooling date.

The fair values of the SBA-guaranteed debentures are determined in accordance with ASC 820, which defines fair value in terms of the price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. The fair value of the SBA-guaranteed debentures is estimated based upon market interest rates for our own borrowings or entities with similar credit risk, adjusted for nonperformance risk, if any. At June 30, 2024 and December 31, 2023, the SBA-guaranteed debentures would be deemed to be Level 3, as defined in Note 6 to the Consolidated Financial Statements.

As of June 30, 2024, we have incurred $11.1 million in financing costs related to the SBA-guaranteed debentures since the SBIC subsidiaries received their licenses, which were recorded as prepaid loan fees. As of June 30, 2024 and December 31, 2023, $4.2 million and $4.7 million of prepaid financing costs had yet to be amortized, respectively. These prepaid loan fees are presented on the Consolidated Statements of Assets and Liabilities as a deduction from the debt liability.

The following table summarizes the interest expense and amortized fees on the SBA-guaranteed debentures for the three and six months ended June 30, 2024 and 2023 (dollars in millions):

	For the three months ended						For the six months ended
	June 30, 2024			June 30, 2023			June 30, 2024			June 30, 2023
Interest expense	$	2.6		$	2.4		$	5.2		$	4.8
Debenture fee amortization		0.2			0.3			0.6			0.7
Total interest and financing expenses	$	2.8		$	2.7		$	5.8		$	5.5
Weighted average interest rate		3.2	%		3.1	%		3.2	%		3.1	%
Effective interest rate (including fee amortization)		3.5	%		3.5	%		3.6	%		3.5	%
Average debt outstanding	$	325.0		$	313.6		$	325.0		$	313.6
Cash paid for interest	$	—		$	—		$	5.2		$	4.7

Notes Offering

On January 14, 2021, we issued $100.0 million in aggregate principal amount of 4.875% fixed-rate notes due 2026 (the “Notes Payable”). The Notes Payable will mature on March 30, 2026 and may be redeemed in whole or in part at any time or from time to time at our option on or after December 31, 2025 at a redemption price equal to 100% of the outstanding principal, plus accrued and unpaid interest. Interest is payable semi-annually beginning September 30, 2021.

As of both June 30, 2024 and December 31, 2023, the aggregate carrying amount of the Notes Payable were approximately $100.0 million. The Notes Payable are institutional, non-traded notes.

75

In connection with the issuance of the Notes Payable, we have incurred $2.3 million of fees, which are being amortized over the term of the Notes Payable, of which $0.8 million and $1.0 million remains to be amortized as of June 30, 2024 and December 31, 2023, respectively. These financing costs are presented on the Consolidated Statements of Assets and Liabilities as a deduction from the debt liability.

The following table summarizes the interest expense and deferred financing costs on the Notes Payable for the three and six months ended June 30, 2024 and 2023 (dollars in millions):

	For the three months ended						For the six months ended
	June 30, 2024			June 30, 2023			June 30, 2024			June 30, 2023
Interest expense	$	1.2		$	1.2		$	2.5		$	2.5
Deferred financing costs		0.1			0.1			0.2			0.2
Total interest and financing expenses	$	1.3		$	1.3		$	2.7		$	2.7
Weighted average interest rate		4.9	%		4.9	%		4.9	%		4.9	%
Effective interest rate (including fee amortization)		5.3	%		5.4	%		5.4	%		5.4	%
Average debt outstanding	$	100.0		$	100.0		$	100.0		$	100.0
Cash paid for interest	$	—		$	—		$	2.4		$	2.4

ATM Program

On August 11, 2023, we entered into an equity distribution agreement (the “Equity Distribution Agreement”) with Keefe Bruyette & Woods, Inc. and Raymond James & Associates, Inc., as sales agents and/or principal thereunder. Under the Equity Distribution Agreement, we may issue and sell, from time to time, up to $100,000,000 in aggregate offering price of shares of our common stock, par value $0.001 per share, with the intention to use the net proceeds from this at-the-market sales program to repay certain outstanding indebtedness and make investments in portfolio companies in accordance with its investment objective and strategies. We refer to our issuance and sale of shares under the Equity Distribution Agreement as the “ATM Program.”

We issued 1,855,356 shares during the three and six months ended June 30, 2024 under the ATM Program, for gross proceeds of $25.8 million and underwriting fees and other expenses of $0.5 million. The average per share offering price of shares issued in the ATM Program during the three and six months ended June 30, 2024 was $13.89. The Advisor agreed to reimburse us for underwriting fees and expenses to the extent the per share price of the shares to the public, less underwriting fees, was less then net asset value per share. For the three and six months ended June 30, 2024, the Advisor was not required to reimburse underwriting fees as all shares were issued at a premium to net asset value.

Off-Balance Sheet Arrangements

We may be a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financial needs of our portfolio companies. As of June 30, 2024, we had $42.4 million in unfunded debt commitments and $0.3 million in unfunded equity commitments to 63 existing portfolio companies. As of December 31, 2023, we had $36.7 million in unfunded debt commitments and $0.3 million in unfunded equity commitments to 57 existing portfolio companies. As of June 30, 2024, we had sufficient liquidity (through cash on hand and available borrowings under the Credit Facility) to fund such unfunded loan commitments should the need arise.

Regulated Investment Company Status and Dividends

We have elected, have qualified, and intend to qualify annually to be treated for U.S. federal income tax purposes as a RIC under Subchapter M of the Code. So long as we maintain our qualification as a RIC, we will not be taxed on our investment company taxable income or realized net capital gains, to the extent that such taxable income or gains are distributed, or deemed to be distributed, to stockholders as dividends on a timely basis.

Taxable income generally differs from net income for financial reporting purposes due to temporary and permanent differences in the recognition of income and expenses, and generally excludes net unrealized appreciation or depreciation until realized. Distributions declared and paid by us in a year may differ from taxable income for that year as such dividends may include the distribution of

76

current year taxable income or the distribution of prior year taxable income carried forward into and distributed in the current year. Distributions also may include returns of capital.

To qualify for RIC tax treatment, we must, among other things, distribute, with respect to each taxable year, at least 90% of our investment company net taxable income (i.e., our net ordinary income and our realized net short-term capital gains in excess of realized net long-term capital losses, if any). If we maintain our qualification as a RIC, we must also satisfy certain distribution requirements each calendar year in order to avoid a federal excise tax on our undistributed earnings of a RIC. As of December 31, 2023, we had $37.0 million of undistributed taxable income that will be carried forward toward distributions paid during the year ending December 31, 2024.

We intend to distribute to our stockholders between 90% and 100% of our annual taxable income (which includes our taxable interest and fee income). However, the covenants contained in the Credit Facility may prohibit us from making distributions to our stockholders, and, as a result, could hinder our ability to satisfy the distribution requirement. In addition, we may retain for investment some or all of our net taxable capital gains (i.e., realized net long-term capital gains in excess of realized net short-term capital losses) and treat such amounts as deemed distributions to our stockholders. If we do this, our stockholders will be treated as if they received actual distributions of the capital gains we retained and then reinvested the net after-tax proceeds in our common stock. Our stockholders also may be eligible to claim tax credits (or, in certain circumstances, tax refunds) equal to their allocable share of the tax we paid on the capital gains deemed distributed to them. To the extent our taxable earnings for a fiscal taxable year fall below the total amount of our dividends for that fiscal year, a portion of those dividend distributions may be deemed a return of capital to our stockholders.

We may not be able to achieve operating results that will allow us to make distributions at a specific level or to increase the amount of these distributions from time to time. In addition, we may be limited in our ability to make distributions due to the asset coverage test for borrowings applicable to us as a business development company under the 1940 Act and due to provisions in Credit Facility. We cannot assure stockholders that they will receive any distributions or distributions at a particular level.

In accordance with certain applicable U.S. Treasury regulations and private letter rulings issued by the Internal Revenue Service (the “IRS”), a RIC may treat a distribution of its own stock as fulfilling its RIC distribution requirements if each stockholder may elect to receive his or her entire distribution in either cash or stock of the RIC, subject to a limitation that the aggregate amount of cash to be distributed to all stockholders must be at least 20% of the aggregate declared distribution. If too many stockholders elect to receive cash, each stockholder electing to receive cash must receive a pro rata amount of cash (with the balance of the distribution paid in stock). In no event will any stockholder, electing to receive cash, receive less than 20% of his or her entire distribution in cash.

If these and certain other requirements are met, for U.S. federal income tax purposes, the amount of the dividend paid in stock will be equal to the amount of cash that could have been received instead of stock. We have no current intention of paying dividends in shares of our stock in accordance with these U.S. Treasury regulations or private letter rulings. However, we continue to monitor the Company’s liquidity position and the overall economy and will continue to assess whether it would be in our and our shareholders best interest to take advantage of the IRS rulings.

Recent Accounting Pronouncements

See Note 1 to the consolidated financial statements contained herein for a description of recent accounting pronouncements, if any, including the expected dates of adoption and the anticipated impact on the financial statements.

Critical Accounting Policies

See Note 1 to the consolidated financial statements contained herein for a description of critical accounting policies.

Subsequent Events

The Company’s management has evaluated subsequent events through the date of issuance of the financial statements included herein. There have been no subsequent events that require recognition or disclosure in these financial statements except for the following described below.

77

Investment Portfolio

The Company invested in the following portfolio companies subsequent to June 30, 2024:

Activity Type	Date	Company Name	Company Description	Investment Amount		Instrument Type
Add-On Investment	July 31, 2024	PCS Software, Inc.*	Provider of integrated transportation management software for the inland trucking industry	$	9,995	Equity

* Existing portfolio company

The Company realized the following portfolio company investment subsequent to June 30, 2024:

Activity Type	Date	Company Name	Company Description	Proceeds Received		Realized Gain		Instrument Type
Full Realization	August 1, 2024	ICD Holdings, LLC*	Financial company that connects corporate treasury departments with money market and short duration bond funds	$	2,593,039	$	2,155,185	Equity

* Existing portfolio company

Credit Facility

The outstanding balance under the Credit Facility as of August 7, 2024 was $168.7 million.

Dividend Declared

On July 10, 2024, the Board declared a regular monthly dividend for each of July 2024, August 2024, and September 2024 as follows:

	Ex-Dividend	Record	Payment	Amount per
Declared	Date	Date	Date	Share
7/10/2024	7/31/2024	7/31/2024	8/15/2024	$	0.1333
7/10/2024	8/30/2024	8/30/2024	9/13/2024	$	0.1333
7/10/2024	9/30/2024	9/30/2024	10/15/2024	$	0.1333

Item 3.Quantitative and Qualitative Disclosures About Market Risk

We are subject to financial market risks, including changes in interest rates. In connection with the COVID-19 pandemic, the U.S. Federal Reserve (the “Federal Reserve”) and other central banks had reduced certain interest rates. However, in March 2022, the Federal Reserve raised interest rates for the first time since December 2018, and subsequently raised interest rates several times, most recently in July 2023, bringing the target for the federal funds rate to 5.25% - 5.50%, the highest since January 2001. As of both June 30, 2024 and December 31, 2023, 98% of the loans in our portfolio bore interest at a floating rate. These floating rate loans typically bear interest in reference to SOFR, which is indexed to 30-day or 90-day SOFR rates, subject to an interest rate floor. As of June 30, 2024 and December 31, 2023, the weighted average interest rate floor on our floating rate loans was 1.43% and 1.26%, respectively.

78

Assuming that the consolidated statement of assets and liabilities as of June 30, 2024 was to remain constant and no actions were taken to alter the existing interest rate sensitivity, the following table shows the annual impact on net income of changes in interest rates:

	($ in millions)
	Interest			Interest		Net Interest
Change in Basis Points(2)	Income			Expense(3)		Income(1)
Up 200 basis points	$	16.4	$	(3.4)	$	13.0
Up 150 basis points		12.3		(2.5)		9.8
Up 100 basis points		8.2		(1.7)		6.5
Up 50 basis points		4.1		(0.8)		3.3
Down 50 basis points		(4.1)		0.8		(3.3)
Down 100 basis points		(8.2)		1.7		(6.5)
Down 150 basis points		(12.3)		2.5		(9.8)
Down 200 basis points		(16.4)		3.4		(13.0)

(1) Excludes the impact of incentive fees based on pre-incentive fee net investment income. See Note 2 to the consolidated financial statements contained herein for more information on the incentive fee.

(2) At June 30, 2024, the three month SOFR rate was 532 basis points. This table assumes floating rates would not fall below zero.

(3) Includes the impact of the 25 bps SOFR floor in place on the Credit Facility.

Although we believe that this measure is indicative of our sensitivity to interest rate changes, it does not adjust for potential changes in credit quality, size and composition of the assets on the balance sheet and other business developments that could affect net increase in net assets resulting from operations. Accordingly, no assurances can be given that actual results would not differ materially from the potential outcome simulated by this estimate. We may hedge against interest rate fluctuations by using standard hedging instruments such as futures, options and forward contacts subject to the requirements of the 1940 Act. While hedging activities may insulate us against adverse changes in interest rates, they may also limit our ability to participate in the benefits of lower interest rates with respect to our portfolio of investments. For the three months ended June 30, 2024 and 2023, we did not engage in hedging activities.

Item 4.Controls and Procedures

(a) Evaluation of Disclosure Controls and Procedures

The Company’s management, under the supervision and with the participation of various members of management, including its Chief Executive Officer and its Chief Financial Officer, has evaluated the effectiveness of its disclosure controls and procedures (as defined in Rule 13a-15(e) or Rule 15d-15(e) of the Securities Exchange Act of 1934, as amended (the "Exchange Act") as of the end of the period covered by this report. Based upon that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer have concluded that the Company’s disclosure controls and procedures are effective as of the end of the period covered by this report.

(b) Changes in Internal Control Over Financial Reporting

The Company’s management did not identify any change in the Company’s internal control over financial reporting that occurred during the three and six months ended June 30, 2024 that has materially affected, or is reasonable likely to materially affect, the Company’s internal control over financial reporting.

79

PART II — OTHER INFORMATION

Item 1.Legal Proceedings

We are not currently subject to any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against us or our subsidiaries. From time to time, we may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. While the outcome of these legal proceedings cannot be predicted with certainty, we do not expect that these proceedings will have a material effect upon our financial condition or results of operations.

Item 1A.Risk Factors

Investing in our securities involves a number of significant risks. In addition to the other information set forth in this quarterly report on Form 10-Q, you should carefully consider the risk factors discussed in “Item 1A. Risk Factors” of Annual Report on Form 10-K filed with the SEC on March 4, 2024, all of which could materially affect our business, financial condition and/or results of operations. Although the risks described in our other SEC filings referenced above represent the principal risks associated with an investment in us, they are not the only risks we face. Additional risks and uncertainties not currently known to us, or that we currently deem to be immaterial, might materially and adversely affect our business, financial condition and/or results of operations.

During the three and six months ended June 30, 2024, there have been no material changes to the risk factors discussed in our SEC filings referenced above.

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

We did not engage in unregistered sales of equity securities during the three months ended June 30, 2024.

No shares were issued under the distribution reinvestment program during either of the three and six months ended June 30, 2024 and 2023.

Item 3.Defaults Upon Senior Securities

Not applicable.

Item 4.Mine Safety Disclosures

Not applicable.

Item 5.Other Information

(a) None.

(b) None.

(c) Rule 10b5-1 Trading Plans

During the three and six months ended June 30, 2024, none of the Company’s directors or executive officers adopted or terminated any contract, instruction or written plan for the purchase or sale of Company securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any “non-Rule 10b5-1 trading arrangement.”

80

Item 6.Exhibits.

The following exhibits are filed as part of this report or hereby incorporated by reference to exhibits filed with the SEC:

Exhibit Number	Description
3.1	Articles of Amendment and Restatement (Incorporated by reference to Exhibit (a)(1) to the Registrant’s Registration Statement on Form N-2 (File No. 333-184195), filed on October 23, 2012).
3.2	Bylaws (Incorporated by reference to Exhibit (b)(1) to the Registrant’s Registration Statement on Form N-2 (File No. 333-184195), filed on October 23, 2012).
4.1	Form of Stock Certificate (Incorporated by reference to Exhibit (d) to the Registrant’s Registration Statement on Form N-2 (File No. 333-184195), filed on October 23, 2012).
31.1	Chief Executive Officer Certification pursuant to Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
31.2	Chief Financial Officer Certification pursuant to Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
32.1	Chief Executive Officer Certification pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
32.2	Chief Financial Officer Certification 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 — the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
101.SCH*	Inline XBRL Taxonomy Extension Schema Document
101.CAL*	Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*	Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*	Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE*	Inline XBRL Taxonomy Extension Presentation Linkbase Document
104	Cover Page Interactive Data File — The cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document

* Filed herewith

81

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

Dated: August 7, 2024	STELLUS CAPITAL INVESTMENT CORPORATION
	By:	/s/ Robert T. Ladd
		Name:	Robert T. Ladd
		Title:	Chief Executive Officer and President
	By:	/s/ W. Todd Huskinson
		Name:	W. Todd Huskinson
		Title:	Chief Financial Officer

82