UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended March 31, 2023

OR

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

Commission file number: 814-01175

BAIN CAPITAL SPECIALTY FINANCE, INC.

(Exact Name of Registrant as Specified in its Charter)

Delaware	81-2878769
(State or Other Jurisdiction of	(I.R.S. Employer
Incorporation or Organization)	Identification No.)

200 Clarendon Street, 37th Floor
Boston, MA	02116
(Address of Principal Executive Office)	(Zip Code)

(617) 516-2000

(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	BCSF	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 ☒

As of May 9, 2023 64,562,265.27 shares of common stock outstanding.

Table of Contents

		Page
PART I	FINANCIAL INFORMATION
Item 1.	Consolidated Financial Statements	3
	Consolidated Statements of Assets and Liabilities as of March 31, 2023 (unaudited) and December 31, 2022	3
	Consolidated Statements of Operations for the three months ended March 31, 2023 and 2022 (unaudited)	4
	Consolidated Statements of Changes in Net Assets for the three months ended March 31, 2023 and 2022 (unaudited)	5
	Consolidated Statements of Cash Flows for the three months ended March 31, 2023 and 2022 (unaudited)	6
	Consolidated Schedules of Investments as of March 31, 2023 (unaudited) and December 31, 2022	7
	Notes to Consolidated Financial Statements (unaudited)	45
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	113
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	133
Item 4.	Controls and Procedures	133
PART II	OTHER INFORMATION
Item 1.	Legal Proceedings	134
Item 1A.	Risk Factors	134
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	134
Item 3.	Defaults Upon Senior Securities	134
Item 4.	Mine Safety Disclosures	134
Item 5.	Other Information	135
Item 6.	Exhibits, Financial Statement Schedules	135
Signatures		139

i

FORWARD-LOOKING STATEMENTS

Statements contained in this Quarterly Report on Form 10-Q (the “Quarterly Report”) (including those relating to current and future market conditions and trends in respect thereof) that are not historical facts are based on current expectations, estimates, projections, opinions and/or beliefs of the Company, BCSF Advisors, LP (the “Advisor”) and/or Bain Capital Credit, LP and its affiliated advisers (collectively, “Bain Capital Credit”). Such statements involve known and unknown risks, uncertainties and other factors and undue reliance should not be placed thereon. Certain information contained in this Quarterly Report constitutes “forward-looking statements,” which can be identified by the use of forward-looking terminology such as “may,” “will,” “should,” “seek,” “expect,” “anticipate,” “project,” “estimate,” “intend,” “continue,” “target,” or “believe” or the negatives thereof or other variations thereon or comparable terminology. Due to various risks and uncertainties, actual events or results or the actual performance of the Company may differ materially from those reflected or contemplated in such forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties, and other factors, some of which are beyond our control and are difficult to predict, that could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements including, without limitation, the risks, uncertainties and other factors we identify in the section entitled Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K (the “Annual Report”) for the fiscal year ended December 31, 2022 and in our filings with the Securities and Exchange Commission (the “SEC”).

Although we believe that the assumptions on which these forward-looking statements are based are reasonable, some of those assumptions may be based on the work of third parties and any of those assumptions could prove to be inaccurate; as a result, the forward-looking statements based on those assumptions also could prove to be inaccurate. In light of these and other uncertainties, the inclusion of a projection or forward-looking statement in this Quarterly Report should not be regarded as a representation by us that our plans and objectives will be achieved. These risks and uncertainties include those described or identified in the section entitled Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022. Investors should not place undue reliance on these forward-looking statements, which apply only as of the date of this Quarterly Report. We do not undertake any obligation to update or revise any forward-looking statements or any other information contained herein, except as required by applicable law. The safe harbor provisions of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), which preclude civil liability for certain forward-looking statements, do not apply to the forward-looking statements in this Quarterly Report because we are an investment company.

ii

PART I. FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

Bain Capital Specialty Finance, Inc.

Consolidated Statements of Assets and Liabilities

(in thousands, except share and per share data)

	As of		As of
	March 31, 2023		December 31, 2022
	(Unaudited)
Assets
Investments at fair value:
Non-controlled/non-affiliate investments (amortized cost of $1,805,708 and $1,846,172, respectively)	$	1,735,871	$	1,774,947
Non-controlled/affiliate investment (amortized cost of $148,578 and $133,808, respectively)		191,629		173,400
Controlled affiliate investment (amortized cost of $483,604 and $439,958, respectively)		487,877		438,630
Cash and cash equivalents		23,072		30,205
Foreign cash (cost of $7,239 and $34,528, respectively)		6,571		29,575
Restricted cash and cash equivalents		51,441		65,950
Collateral on forward currency exchange contracts		4,852		9,612
Deferred financing costs		3,510		3,742
Interest receivable on investments		32,017		34,270
Receivable for sales and paydowns of investments		50,675		18,166
Prepaid Insurance		15		194
Unrealized appreciation on forward currency exchange contracts		1,107		62
Dividend receivable		17,716		13,681
Total Assets	$	2,606,353	$	2,592,434
Liabilities
Debt (net of unamortized debt issuance costs of $9,549 and $10,197, respectively)	$	1,407,951	$	1,385,303
Interest payable		14,044		12,130
Payable for investments purchased		15,034		34,292
Unrealized depreciation on forward currency contracts		884		—
Base management fee payable		8,820		8,906
Incentive fee payable		11,110		9,216
Accounts payable and accrued expenses		2,834		2,954
Distributions payable		24,534		23,242
Total Liabilities		1,485,211		1,476,043
Commitments and Contingencies (See Note 10)
Net Assets
Common stock, par value $0.001 per share, 100,000,000,000 and 100,000,000,000 shares authorized, 64,562,265 and 64,562,265 shares issued and outstanding as of March 31, 2023 and December 31, 2022, respectively		65		65
Paid in capital in excess of par value		1,168,384		1,168,384
Total distributable loss		(47,307)		(52,058)
Total Net Assets		1,121,142		1,116,391
Total Liabilities and Total Net assets	$	2,606,353	$	2,592,434
Net asset value per share	$	17.37	$	17.29

See Notes to Consolidated Financial Statements

3

Bain Capital Specialty Finance, Inc.

Consolidated Statements of Operations

(in thousands, except share and per share data)

(Unaudited)

	For the Three Months		For the Three Months
	Ended March 31		Ended March 31
	2023		2022
Income
Investment income from non-controlled/non-affiliate investments:
Interest from investments	$	48,069	$	34,287
Dividend income		1		108
PIK income		3,840		2,508
Other income		5,248		465
Total investment income from non-controlled/non-affiliate investments		57,158		37,368
Investment income from non-controlled/affiliate investments:
Interest from investments		2,438		324
Dividend income		1,375		—
PIK income		394		1,404
Total investment income from non-controlled/affiliate investments		4,207		1,728
Investment income from controlled affiliate investments:
Interest from investments		6,355		3,422
Dividend income		7,017		3,493
Total investment income from controlled affiliate investments		13,372		6,915
Total investment income		74,737		46,011
Expenses
Interest and debt financing expenses		19,550		10,643
Base management fee		8,910		8,369
Incentive fee		11,110		3,311
Professional fees		581		390
Directors fees		174		175
Other general and administrative expenses		1,659		1,420
Total expenses, net of fee waivers		41,984		24,308
Net investment income before taxes		32,753		21,703
Income tax expense, including excise tax		595		—
Net investment income		32,158		21,703
Net realized and unrealized gains (losses)
Net realized gain (loss) on non-controlled/non-affiliate investments		(10,651)		1,417
Net realized gain (loss) on foreign currency transactions		(4,213)		(488)
Net realized gain (loss) on forward currency exchange contracts		(2,385)		1,243
Net change in unrealized appreciation (depreciation) on foreign currency translation		3,767		346
Net change in unrealized appreciation on forward currency exchange contracts		161		1,651
Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliate investments		1,388		(5,108)
Net change in unrealized appreciation on non-controlled/affiliate investments		3,459		5,667
Net change in unrealized appreciation on controlled affiliate investments		5,601		7,250
Total net gains (losses)		(2,873)		11,978
Net increase in net assets resulting from operations	$	29,285	$	33,681
Basic and diluted net investment income per common share	$	0.50	$	0.34
Basic and diluted increase in net assets resulting from operations per common share	$	0.45	$	0.52
Basic and diluted weighted average common shares outstanding		64,562,265		64,562,265

See Notes to Consolidated Financial Statements

4

Bain Capital Specialty Finance, Inc.

Consolidated Statements of Changes in Net Assets

(in thousands, except share and per share data)

(Unaudited)

	For the Three		For the Three
	Months Ended		Months Ended
	March 31		March 31
	2023		2022
Operations:
Net investment income	$	32,158	$	21,703
Net realized gain (loss)		(17,249)		2,172
Net change in unrealized appreciation (depreciation)		14,376		9,806
Net increase in net assets resulting from operations		29,285		33,681
Stockholder distributions:
Distributions from distributable earnings		(24,534)		(21,951)
Net decrease in net assets resulting from stockholder distributions		(24,534)		(21,951)
Total increase in net assets		4,751		11,730
Net assets at beginning of period		1,116,391		1,100,006
Net assets at end of period	$	1,121,142	$	1,111,736
Net asset value per common share	$	17.37	$	17.22
Common stock outstanding at end of period		64,562,265		64,562,265

See Notes to Consolidated Financial Statements

5

Bain Capital Specialty Finance, Inc.

Consolidated Statements of Cash Flows

(in thousands, except share and per share data)

(Unaudited)

	For the Three Months		For the Three Months
	Ended March 31		Ended March 31
	2023		2022
Cash flows from operating activities
Net increase in net assets resulting from operations	$	29,285	$	33,681
Adjustments to reconcile net increase in net assets from operations to net cash used in operating activities:
Purchases of investments		(327,240)		(241,809)
Proceeds from principal payments and sales of investments		252,880		111,524
Net realized (gain) loss from investments		10,651		(1,417)
Net realized (gain) loss on foreign currency transactions		4,213		488
Net change in unrealized appreciation on forward currency exchange contracts		(161)		(1,651)
Net change in unrealized appreciation on investments		(10,448)		(7,809)
Net change in unrealized (appreciation) depreciation on foreign currency translation		(3,767)		(346)
Increase in investments due to PIK		(4,234)		(3,912)
Accretion of discounts and amortization of premiums		(1,776)		(1,523)
Amortization of deferred financing costs and debt issuance costs		880		1,009
Changes in operating assets and liabilities:
Collateral on forward currency exchange contracts		4,760		2,231
Interest receivable on investments		2,253		(1,516)
Prepaid Insurance		179		178
Dividend receivable		(4,035)		11,918
Interest payable		1,914		591
Base management fee payable		(86)		(423)
Incentive fee payable		1,894		(1,416)
Accounts payable and accrued expenses		(120)		(1,550)
Net cash used in operating activities		(42,958)		(101,752)
Cash flows from financing activities
Borrowings on debt		155,000		55,000
Repayments on debt		(133,000)		(16,000)
Payments of financing costs		—		(2,186)
Stockholder distributions paid		(23,242)		(21,951)
Net cash (used in) provided by financing activities		(1,242)		14,863
Net decrease in cash, foreign cash, restricted cash and cash equivalents		(44,200)		(86,889)
Effect of foreign currency exchange rates		(446)		(1,853)
Cash, foreign cash, restricted cash and cash equivalents, beginning of period		125,730		203,581
Cash, foreign cash, restricted cash and cash equivalents, end of period	$	81,084	$	114,839
Supplemental disclosure of cash flow information:
Cash interest paid during the period	$	16,756	$	9,042
Cash paid for income taxes, including excise taxes during the period		834		—
Supplemental disclosure of non-cash information:
Company investment into SLP	$	—	$	5,584
Deconsolidation of BCC Middle Market CLO 2018-1 LLC
Disposition of assets	$	—	$	470,616
Reduction of liabilities	$	—	$	390,448

	2023		2022
Cash	$	23,072	$	55,963
Restricted cash		51,441		34,032
Foreign cash		6,571		24,844
Total cash, foreign cash, restricted cash, and cash equivalents shown in the consolidated statements of cash flows	$	81,084	$	114,839

See Notes to Consolidated Financial Statements

6

Bain Capital Specialty Finance, Inc.

Consolidated Schedule of Investments

As of March 31, 2023

(In thousands)

(Unaudited)

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Aerospace & Defense
Forming Machining Industries Holdings, LLC (18)(19)	First Lien Senior Secured Loan	L	4.25%	9.20%	10/9/2025	$	16,227	16,172	13,468
Forming Machining Industries Holdings, LLC (18)(19)	Second Lien Senior Secured Loan	L	8.25%	13.20%	10/9/2026	$	6,540	6,507	5,266
GSP Holdings, LLC (15)(19)(26)(29)	First Lien Senior Secured Loan	L	5.75% (0.25% PIK)	10.80%	11/6/2025	$	35,475	35,588	33,169
GSP Holdings, LLC (3)(15)(19)(26)	First Lien Senior Secured Loan - Revolver	L	5.75% (0.25% PIK)	10.80%	11/6/2025	$	356	336	60
Kellstrom Aerospace Group, Inc (14)(19)(25)	Equity Interest		-	-	-		1	1,963	943
Kellstrom Commercial Aerospace, Inc. (15)(19)	First Lien Senior Secured Loan	SOFR	6.00%	10.87%	7/1/2025	$	29,909	29,462	28,713
Kellstrom Commercial Aerospace, Inc. (3)(15)(19)(26)	First Lien Senior Secured Loan - Revolver	SOFR	6.25% (0.50% PIK)	11.16%	7/1/2025	$	2,792	2,759	2,620
Mach Acquisition R/C (3)(15)(19)	First Lien Senior Secured Loan - Revolver	L	7.50%	12.50%	10/18/2026	$	7,532	7,389	7,131
Mach Acquisition T/L (15)(19)(26)	First Lien Senior Secured Loan	L	4.50% (PIK 4.00%)	13.30%	10/18/2026	$	33,572	33,101	32,229
Precision Ultimate Holdings, LLC (14)(19)(25)	Equity Interest		-	-	-		1,417	1,417	1,212
Robinson Helicopter (14)(19)(25)	Equity Interest		-	-	-		1,592	1,592	1,739
Robinson Helicopter (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.50%	11.41%	6/30/2028	$	25,940	25,419	25,940
Saturn Purchaser Corp. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.60%	10.38%	7/23/2029	$	56,725	56,170	56,725
Saturn Purchaser Corp. (3)(5)(15)(19)	First Lien Senior Secured Loan - Revolver		-	-	7/22/2029	$	—	(44)	—
Whitcraft-Paradigm (18)(19)(29)	First Lien Senior Secured Loan	SOFR	7.00%	11.90%	2/28/2029	$	22,455	22,238	22,231
Whitcraft-Paradigm (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		-	-	2/28/2029	$	—	(21)	(22)
WP CPP Holdings, LLC. (15)(19)	Second Lien Senior Secured Loan	L	7.75%	12.58%	4/30/2026	$	11,724	11,667	9,701
Aerospace & Defense Total								$251,715	$241,125	21.5%
Automotive
American Trailer Rental Group (19)(26)	Subordinated Debt		9.00% (2.00% PIK)	11.00%	12/1/2027	$	5,025	4,966	4,975
American Trailer Rental Group (19)(26)	Subordinated Debt		9.00% (2.00% PIK)	11.00%	12/1/2027	$	15,503	15,237	15,348
American Trailer Rental Group (19)(26)	Subordinated Debt		9.00% (2.00% PIK)	11.00%	12/1/2027	$	19,359	19,008	19,165
Cardo (6)(17)(19)	First Lien Senior Secured Loan	L	5.00%	10.21%	5/12/2028	$	98	97	98
Intoxalock (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.75%	11.66%	11/1/2028	$	19,473	19,295	19,279
Intoxalock (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.75%	11.66%	11/1/2028	$	343	311	309
JHCC Holdings, LLC (15)(19)	First Lien Senior Secured Loan - Delayed Draw	L	5.50%	10.66%	9/9/2025	$	7,409	7,394	7,335
JHCC Holdings, LLC (15)(19)(29)	First Lien Senior Secured Loan	L	5.50%	10.66%	9/9/2025	$	12,136	12,058	12,015
JHCC Holdings, LLC (3)(15)(19)	First Lien Senior Secured Loan - Revolver	L	5.50%	10.66%	9/9/2025	$	1,887	1,862	1,859
Automotive Total								$80,228	$80,383	7.2%

7

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Banking, Finance, Insurance & Real Estate
Morrow Sodali (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.00%	9.91%	4/25/2028	$	1,117	1,089	1,095
Morrow Sodali (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%	9.91%	4/25/2028	$	2,646	2,630	2,619
Morrow Sodali (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.25%	10.16%	4/25/2028	$	1,965	1,904	1,943
Banking, Finance, Insurance & Real Estate Total								$5,623	$5,657	0.5%
Beverage, Food & Tobacco
NPC International, Inc. (14)(19)(25)(27)	Equity Interest		-	-	-		342	512	86
PPX (14)(19)(25)	Preferred Equity		-	-	-		33	—	187
PPX (14)(19)(25)	Preferred Equity		-	-	-		33	5,000	5,994
Beverage, Food & Tobacco Total								$5,512	$6,267	0.6%
Capital Equipment
ClockSpring (15)(19)(26)	Second Lien Senior Secured Loan	SOFR	6.50% (5.00% PIK)	16.32%	8/1/2025	$	5,368	5,293	5,368
East BCC Coinvest II, LLC (14)(19)(25)	Equity Interest		-	-	-		1,419	1,419	608
Ergotron Acquisition LLC (18)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%	10.66%	7/6/2028	$	12,189	11,969	11,945
FCG Acquisitions, Inc. (14)(19)(25)	Preferred Equity		-	-	-		4	—	—
Jonathan Acquisition Company (15)(19)	Second Lien Senior Secured Loan	L	9.00%	13.95%	12/22/2027	$	8,000	7,852	7,860
TCFIII Owl Finance, LLC (19)	Subordinated Debt		12.00%	12.00%	1/30/2027	$	4,989	4,935	4,814
Capital Equipment Total								$31,468	$30,595	2.7%
Chemicals, Plastics & Rubber
AP Plastics Group, LLC (18)(19)(29)	First Lien Senior Secured Loan	L	4.75%	9.45%	8/10/2028	$	7,269	7,067	7,087
Hultec (14)(18)(19)(25)	Equity Interest		-	-	-		1	651	651
V Global Holdings LLC (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%	10.87%	12/22/2027	$	5,847	5,752	5,774
V Global Holdings LLC (3)(16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.75%	10.57%	12/22/2025	$	1,479	1,345	1,358
V Global Holdings LLC (16)(19)	First Lien Senior Secured Loan	EURIBOR	5.75%	8.04%	12/22/2027	€	100	103	106
Chemicals, Plastics & Rubber Total								$14,918	$14,976	1.3%

8

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Construction & Building
Chase Industries, Inc. (15)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	L	7.00% PIK	12.16%	5/12/2025	$	1,369	1,368	1,191
Chase Industries, Inc. (15)(19)(26)	First Lien Senior Secured Loan	L	7.00% PIK	12.16%	5/12/2025	$	14,471	14,450	12,590
Elk Parent Holdings, LP (14)(19)(25)	Equity Interest		-	-	-		1	12	879
Elk Parent Holdings, LP (14)(19)(25)	Preferred Equity		-	-	-		120	1,202	1,575
Regan Development Holdings Limited (6)(17)(19)	First Lien Senior Secured Loan	EURIBOR	6.50%	9.11%	4/18/2023	€	2,087	2,274	2,144
Regan Development Holdings Limited (6)(17)(19)	First Lien Senior Secured Loan	EURIBOR	6.50%	9.11%	4/18/2023	€	677	768	695
Regan Development Holdings Limited (6)(17)(19)	First Lien Senior Secured Loan	EURIBOR	6.50%	9.11%	4/18/2023	€	6,335	6,899	6,489
Service Master (3)(15)(19)(26)	First Lien Senior Secured Loan - Revolver	SOFR	7.50% (1.00% PIK)	13.80%	8/16/2027	$	8,244	8,144	8,244
Service Master (15)(19)(26)	First Lien Senior Secured Loan	SOFR	7.50% (1.00% PIK)	13.53%	8/16/2027	$	921	907	921
Service Master (14)(19)(25)	Equity Interest		-	-	-		350	350	393
Service Master (15)(19)(26)	First Lien Senior Secured Loan	SOFR	7.50% (1.00% PIK)	13.42%	8/16/2027	$	21,884	21,884	21,884
YLG Holdings, Inc. (15)(19)(29)	First Lien Senior Secured Loan	L	5.00%	9.93%	10/31/2025	$	17,081	17,027	17,081
YLG Holdings, Inc. (15)(19)	First Lien Senior Secured Loan - Delayed Draw	L	5.00%	9.75%	10/31/2025	$	5,009	5,005	5,009
YLG Holdings, Inc. (3)(5)(15)(19)	First Lien Senior Secured Loan - Revolver		-	-	10/31/2025	$	—	(37)	—
Construction & Building Total								$80,253	$79,095	7.1%
Consumer Goods: Durable
New Milani Group LLC (15)(19)	First Lien Senior Secured Loan	L	6.00%	10.73%	6/6/2024	$	21,419	21,069	21,419
Stanton Carpet (15)(19)	Second Lien Senior Secured Loan	L	9.00%	13.77%	3/31/2028	$	11,434	11,243	11,434
Tangent Technologies Acquisition, LLC (15)(19)	Second Lien Senior Secured Loan	SOFR	8.75%	12.95%	5/30/2028	$	8,915	8,763	8,826
TLC Holdco LP (14)(19)(25)	Equity Interest		-	-	-		1,281	1,221	—
TLC Purchaser, Inc. (15)(19)(26)(29)	First Lien Senior Secured Loan	L	2.00% (6.75% PIK)	13.12%	10/13/2025	$	36,083	35,527	28,235
TLC Purchaser, Inc. (2)(3)(15)(19)	First Lien Senior Secured Loan - Revolver	L	6.25%	13.00%	10/13/2025	$	1,600	1,469	(471)
Consumer Goods: Durable Total								$79,292	$69,443	6.2%

9

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Consumer Goods: Non-Durable
Fineline Technologies, Inc. (14)(19)(25)	Equity Interest		-	-	-		939	939	966
FL Hawk Intermediate Holdings, Inc. (15)(19)	Second Lien Senior Secured Loan	L	8.75%	13.91%	8/22/2028	$	15,125	14,769	15,125
RoC Opco LLC (15)(19)(29)	First Lien Senior Secured Loan	L	8.00%	13.16%	2/25/2025	$	15,003	14,864	15,003
RoC Opco LLC (3)(15)(19)	First Lien Senior Secured Loan - Revolver	L	8.00%	12.71%	2/25/2025	$	683	614	683
Solaray, LLC (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.75%	10.65%	9/9/2023	$	14,091	14,091	13,914
Solaray, LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%	10.75%	9/9/2023	$	30,598	30,598	30,216
Solaray, LLC (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	4.50%	9.50%	9/9/2023	$	7,367	7,361	7,367
WU Holdco, Inc. (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.50%	10.55%	3/26/2026	$	1,691	1,667	1,590
WU Holdco, Inc. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.50%	10.55%	3/26/2026	$	37,580	37,213	35,325
WU Holdco, Inc. (3)(18)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.50%	10.54%	3/26/2025	$	2,930	2,909	2,592
Consumer Goods: Non-Durable Total								$125,025	$122,781	11.0%
Consumer Goods: Wholesale
WSP Initial Term Loan (15)(19)(29)	First Lien Senior Secured Loan	L	6.25%	11.09%	4/27/2027	$	6,002	5,912	5,402
WSP Initial Term Loan (2)(3)(5)(19)	First Lien Senior Secured Loan - Delayed Draw		-	-	4/27/2027	$	—	(2)	(180)
WSP LP Interest (14)(19)(25)	Equity Interest		-	-	-		2,898	2,898	1,376
WSP Revolving Loan (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver	L	-	-	4/27/2027	$	—	(6)	(45)
Consumer Goods: Wholesale Total								$8,802	$6,553	0.6%
Containers, Packaging, & Glass
ASP-r-pac Acquisition Co LLC (16)(19)(29)	First Lien Senior Secured Loan	L	6.00%	10.83%	12/29/2027	$	4,073	4,005	3,991
ASP-r-pac Acquisition Co LLC (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		-	-	12/29/2027	$	—	(51)	(65)
Iris Holding, Inc. (17)(29)	First Lien Senior Secured Loan	SOFR	4.75%	9.53%	6/28/2028	$	12,985	12,372	11,212
Containers, Packaging, & Glass Total								$16,326	$15,138	1.4%
Energy: Oil & Gas
Amspec Services, Inc. (15)(19)	First Lien Senior Secured Loan	L	5.75%	10.96%	7/2/2024	$	2,763	2,748	2,763
Amspec Services, Inc. (15)(19)(29)	First Lien Senior Secured Loan	L	5.75%	10.96%	7/2/2024	$	22,930	22,854	22,930
Amspec Services, Inc. (3)(18)(19)	First Lien Senior Secured Loan - Revolver	P	3.75%	11.75%	7/2/2024	$	708	693	708
Energy: Oil & Gas Total								$26,295	$26,401	2.3%

10

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Environmental Industries
Reconomy (6)(15)(19)	First Lien Senior Secured Loan	SONIA	6.25%	10.43%	6/24/2029	£	68	82	84
Reconomy (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	6.00%	8.89%	6/24/2029	£	4,505	5,323	5,544
Reconomy (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.00%	9.02%	6/24/2029	€	27	28	29
Reconomy (3)(5)(6)(19)	First Lien Senior Secured Loan - Delayed Draw		-	-	6/24/2029	£	—	(72)	—
Titan Cloud Software, Inc (14)(19)(25)	Equity Interest		-	-	-		3,226	3,226	3,284
Titan Cloud Software, Inc (15)(19)	First Lien Senior Secured Loan	SOFR	6.60%	11.05%	9/7/2029	$	25,714	25,475	25,457
Titan Cloud Software, Inc (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.00%	10.87%	9/7/2029	$	857	754	743
Titan Cloud Software, Inc (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		-	-	9/7/2028	$	—	(52)	(57)
Environmental Industries Total								$34,764	$35,084	3.1%
FIRE: Finance
Allworth Financial Group, L.P. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	4.75%	9.66%	12/23/2026	$	1,501	1,487	1,471
Allworth Financial Group, L.P. (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	4.75%	9.66%	12/23/2026	$	872	860	854
Allworth Financial Group, L.P. (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		-	-	12/23/2026	$	—	(11)	(49)
FNZ UK Finco Limited (6)(18)(19)	First Lien Senior Secured Loan	L	5.00%	8.38%	9/30/2026	AUD	81	55	54
Insigneo Financial Group LLC (15)(19)	First Lien Senior Secured Loan	SOFR	6.25%	11.08%	8/1/2028	$	3,825	3,737	3,729
Insigneo Financial Group LLC (14)(19)(25)	Equity Interest		-	-	-		2,219	2,220	2,124
Parmenion (6)(15)(19)	First Lien Senior Secured Loan	SONIA	5.75%	9.93%	5/11/2029	£	328	409	405
TA/Weg Holdings (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.00%	10.68%	10/2/2025	$	2,367	2,358	2,367
TA/Weg Holdings (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.00%	11.01%	10/2/2025	$	9,375	9,375	9,375
FIRE: Finance Total								$20,490	$20,330	1.8%

11

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
FIRE: Insurance
Margaux Acquisition Inc. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%	10.49%	12/19/2024	$	16,627	16,509	16,502
Margaux Acquisition Inc. (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.75%	10.51%	12/19/2025	$	2,394	2,377	2,372
Margaux UK Finance Limited (3)(6)(18)(19)	First Lien Senior Secured Loan - Revolver	SONIA	5.75%	9.80%	12/19/2024	£	422	514	516
Margaux UK Finance Limited (6)(18)(19)	First Lien Senior Secured Loan	SONIA	5.75%	10.51%	12/19/2024	£	7,454	9,650	9,127
MRHT (6)(15)(19)	First Lien Senior Secured Loan	EURIBOR	6.75%	9.35%	2/1/2029	€	12,956	13,791	13,903
MRHT (2)(3)(6)(19)	First Lien Senior Secured Loan - Delayed Draw		-	-	2/1/2029	€	—	—	(27)
Paisley Bidco Limited (6)(18)(19)	First Lien Senior Secured Loan- Revolver	EURIBOR	5.50%	7.99%	11/26/2028	£	6,373	7,557	7,933
Paisley Bidco Limited (6)(18)(19)	First Lien Senior Secured Loan- Revolver	EURIBOR	5.50%	7.99%	11/26/2028	€	32	36	35
World Insurance (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.75%	10.65%	4/1/2026	$	8,253	8,203	8,171
World Insurance (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%	10.65%	4/1/2026	$	3,106	3,066	3,075
World Insurance (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.75%	10.65%	4/1/2026	$	605	594	596
FIRE: Insurance Total								$62,297	$62,203	5.5%
Healthcare & Pharmaceuticals
Apollo Intelligence (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%	10.58%	6/1/2028	$	15,348	15,215	15,348
Apollo Intelligence (3)(5)(19)	First Lien Senior Secured Loan - Delayed Draw		-	-	6/1/2028	$	—	(83)	—
Apollo Intelligence (3)(5)(19)	First Lien Senior Secured Loan - Revolver		-	-	6/1/2028	$	—	(62)	—
Apollo Intelligence (14)(19)(25)	Equity Interest		-	-	-		32	3,197	3,335
CB Titan Holdings, Inc. (14)(19)(25)	Preferred Equity		-	-	-		1,953	1,953	620
CB Titan Holdings, Inc. (15)(19)	Second Lien Senior Secured Loan		-	-	11/1/2024		—	173	—
CPS Group Holdings, Inc. (15)(19)(29)	First Lien Senior Secured Loan	L	5.75%	10.55%	3/3/2025	$	34,591	34,470	34,591
CPS Group Holdings, Inc. (3)(5)(19)	First Lien Senior Secured Loan - Revolver		-	-	3/3/2025	$	—	(24)	—
Datix Bidco Limited (3)(6)(19)	First Lien Senior Secured Loan - Revolver	SONIA	4.50%	8.68%	10/28/2024	£	4	5	5
Datix Bidco Limited (6)(18)(19)	Second Lien Senior Secured Loan	SONIA	7.75%	9.94%	4/27/2026	£	121	164	150
Datix Bidco Limited (6)(18)(19)	First Lien Senior Secured Loan	BBSW	4.50%	8.07%	4/28/2025	AUD	42	32	28
Great Expressions Dental Center PC (15)(19)	First Lien Senior Secured Loan	L	4.75%	9.56%	9/28/2023	$	7,736	7,784	6,576
Great Expressions Dental Center PC (3)(15)(19)	First Lien Senior Secured Loan - Revolver	P	5.75%	13.25%	9/28/2023	$	1,080	1,078	899
Mertus 522. GmbH (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.25%	9.54%	5/28/2026	€	131	142	139
Mertus 522. GmbH (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.25%	8.69%	5/28/2026	€	225	248	239
Premier Imaging, LLC (15)(19)(29)	First Lien Senior Secured Loan	L	6.00%	10.84%	1/2/2025	$	7,123	7,057	7,123
Premier Imaging, LLC (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	L	6.00%	10.84%	1/2/2025	$	1,931	1,870	1,931
SunMed Group Holdings, LLC (16)(19)(29)	First Lien Senior Secured Loan	L	5.75%	10.91%	6/16/2028	$	8,672	8,554	8,130
SunMed Group Holdings, LLC (3)(16)(19)	First Lien Senior Secured Loan - Revolver	L	5.75%	10.91%	6/16/2027	$	541	526	464
Healthcare & Pharmaceuticals Total								$82,299	$79,578	7.1%

12

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
High Tech Industries
Access (6)(18)(19)	First Lien Senior Secured Loan	SONIA	5.50%	9.43%	6/4/2029	£	80	98	99
Access (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	5.50%	9.43%	6/4/2029	£	7,578	8,561	9,348
AMI US Holdings Inc. (6)(15)(19)(29)	First Lien Senior Secured Loan	L	5.25%	10.16%	4/1/2025	$	3,846	3,817	3,846
Applitools (6)(19)(32)	First Lien Senior Secured Loan	SOFR	6.25%	11.06%	5/25/2029	$	15,917	15,703	15,519
Applitools (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		-	-	5/25/2028	$	—	(29)	(86)
Appriss Holdings, Inc. (14)(19)(25)	Equity Interest		-	-	-		2,136	1,606	1,512
Appriss Holdings, Inc. (15)(19)	First Lien Senior Secured Loan	L	7.25%	11.96%	5/6/2027	$	11,250	11,083	10,912
Appriss Holdings, Inc. (3)(15)(19)	First Lien Senior Secured Loan - Revolver	L	7.25%	11.93%	5/6/2027	$	376	366	354
AQ Software Corporation (14)(18)(19)(25)	Preferred Equity		-	-	-		1	1,107	1,123
AQ Software Corporation (14)(18)(19)(25)	Preferred Equity		-	-	-		2	1,844	1,872
AQ Software Corporation (14)(19)(25)	Preferred Equity		-	-	-		1	507	515
CB Nike IntermediateCo Ltd (3)(6)(19)	First Lien Senior Secured Loan - Revolver		-	-	10/31/2025	$	—	—	—
CB Nike IntermediateCo Ltd (6)(15)(19)	First Lien Senior Secured Loan	L	4.75%	9.58%	10/31/2025	$	121	120	121
Cloud Technology Solutions (CTS) (6)(14)(19)(25)	Preferred Equity		-	-	-		4,408	5,360	5,438
Cloud Technology Solutions (CTS) (6)(18)(19)	First Lien Senior Secured Loan	SONIA	7.50%	11.68%	1/3/2030	£	7,406	8,958	9,068
Cloud Technology Solutions (CTS) (6)(19)	First Lien Senior Secured Loan - Revolver	SONIA	7.50%	11.68%	7/3/2029	£	353	429	429
Drilling Info Holdings, Inc (18)	First Lien Senior Secured Loan	L	4.25%	9.09%	7/30/2025	$	1,522	1,542	1,466
Eagle Rock Capital Corporation (14)(18)(19)(25)	Preferred Equity		-	-	-		3,345	3,345	3,781
Element Buyer, Inc. (15)(19)	First Lien Senior Secured Loan - Delayed Draw	L	5.50%	10.35%	7/19/2025	$	10,937	10,950	10,937
Element Buyer, Inc. (15)(19)(29)	First Lien Senior Secured Loan	L	5.50%	10.35%	7/18/2025	$	36,529	36,670	36,529
Element Buyer, Inc. (3)(15)(19)	First Lien Senior Secured Loan - Revolver	P	4.50%	12.25%	7/19/2024	$	1,983	1,970	1,983
Eleven Software (15)(19)	First Lien Senior Secured Loan	SOFR	8.25%	13.48%	4/25/2027	$	7,439	7,376	7,439
Eleven Software (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	8.10%	12.89%	9/25/2026	$	1,091	1,079	1,091
Eleven Software (14)(19)(25)	Preferred Equity			-	-		896	896	923
Gluware (19)(26)	First Lien Senior Secured Loan		9.00% (3.50% PIK)	12.50%	10/15/2025	$	25,116	24,409	23,823
Gluware (14)(19)(25)	Warrants		-	-	-		4,307	478	457
MRI Software LLC (15)	First Lien Senior Secured Loan	L	5.50%	10.66%	2/10/2026	$	25,596	25,546	24,573
MRI Software LLC (2)(3)	First Lien Senior Secured Loan - Revolver		-	-	2/10/2026	$	—	53	(71)
NearMap (6)(18)(19)	First Lien Senior Secured Loan	SOFR	7.25%	11.98%	12/9/2029	$	17,848	17,508	17,491
NearMap (2)(3)(5)(6)(19)	First Lien Senior Secured Loan - Revolver		-	-	12/9/2029	$	—	(88)	(93)
Onventis (6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	7.50%	9.95%	1/12/2030	€	8,919	9,584	9,570
Revalize, Inc. (14)(19)(25)	Preferred Equity		-	-	-		1	1,431	1,468

13

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
High Tech Industries Continued
Revalize, Inc. (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.75%	10.66%	4/15/2027	$	5,344	5,304	5,104
Revalize, Inc. (18)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.75%	10.66%	4/15/2027	$	2,009	1,994	1,919
Revalize, Inc. (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver		-	-	4/15/2027	$	—	(10)	(60)
SAM (19)(26)	First Lien Senior Secured Loan		11.25% PIK	11.25%	5/9/2028	$	34,277	34,024	32,906
Superna Inc. (2)(3)(5)(6)(19)	First Lien Senior Secured Loan - Delayed Draw		-	-	3/6/2028	$	—	(22)	(79)
Superna Inc. (2)(3)(5)(6)(19)	First Lien Senior Secured Loan - Revolver		-	-	3/6/2028	$	—	(22)	(79)
Superna Inc. (6)(15)(19)	First Lien Senior Secured Loan	SOFR	6.50%	11.24%	3/6/2028	$	2,755	2,707	2,673
Superna Inc. (6)(14)(19)(25)	Equity Interest		-	-	-		1,463	1,463	1,156
Swoogo LLC (15)(19)	First Lien Senior Secured Loan	L	8.00%	12.58%	12/9/2026	$	2,330	2,294	2,312
Swoogo LLC (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver		-	-	12/9/2026	$	—	(18)	(9)
Utimaco (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.25%	8.95%	5/13/2029	€	92	98	100
Utimaco (6)(18)(19)	First Lien Senior Secured Loan	SOFR	6.25%	11.06%	5/13/2029	$	128	127	128
Utimaco (6)(18)(19)	First Lien Senior Secured Loan	SOFR	6.25%	11.06%	5/13/2029	$	262	259	262
Utimaco (6)(14)(19)(25)	Equity Interest		-	-	-		1	2,123	2,202
Utimaco (6)(14)(19)(25)	Preferred Equity		-	-	-		1	2,123	2,202
Ventiv Holdco, Inc. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	7.00%	12.00%	9/3/2025	$	13,849	13,758	13,607
Ventiv Holdco, Inc. (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver			-	9/3/2025	$	—	(20)	(30)
Ventiv Topco, Inc. (14)(19)(25)	Equity Interest			-	-		28	2,833	2,201
VPARK BIDCO AB (6)(16)(19)	First Lien Senior Secured Loan	CIBOR	4.00%	6.95%	3/10/2025	DKK	570	93	83
VPARK BIDCO AB (6)(16)(19)	First Lien Senior Secured Loan	NIBOR	4.00%	7.40%	3/10/2025	NOK	740	93	71
High Tech Industries Total								$271,480	$268,106	23.9%
Hotel, Gaming & Leisure
Aimbridge Acquisition Co., Inc. (18)(19)	Second Lien Senior Secured Loan	L	7.50%	12.16%	2/1/2027	$	14,193	13,936	13,484
Concert Golf Partners Holdco (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.50%	10.59%	3/30/2029	$	6,812	6,692	6,812
Concert Golf Partners Holdco LLC (3)(16)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.50%	10.63%	4/2/2029	$	1,847	1,775	1,847
Concert Golf Partners Holdco LLC (3)(5)(16)(19)	First Lien Senior Secured Loan - Revolver		-	-	3/31/2028	$	—	(42)	—
Pyramid Global Hospitality (15)(19)(29)	First Lien Senior Secured Loan	SOFR	8.00%	12.85%	1/19/2027	$	16,000	15,547	15,520
Pyramid Global Hospitality (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		-	-	1/19/2027	$	—	(99)	(104)
Saltoun (18)(19)(29)	First Lien Senior Secured Loan		11.00%	11.00%	4/11/2028	$	4,703	4,703	4,538
Saltoun (3)(19)	First Lien Senior Secured Loan - Delayed Draw		11.00%	11.00%	4/11/2028	$	1,346	1,346	796
Hotel, Gaming & Leisure Total								$43,858	$42,893	3.8%

14

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Media: Advertising, Printing & Publishing
Ansira Holdings, Inc. (7)(14)(15)(19)	First Lien Senior Secured Loan	L	6.50%	11.71%	12/20/2024	$	44,040	40,682	11,010
Ansira Holdings, Inc. (7)(14)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	L	6.50%	11.71%	12/20/2024	$	5,134	5,010	1,283
Ansira Holdings, Inc. (7)(14)(15)(19)	First Lien Senior Secured Loan - Revolver	L	5.75%	8.79%	12/20/2024	$	5,383	5,125	1,346
Ansira Holdings, Inc. (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw		-	-	12/20/2024	$	—	—	—
Kpler (6)(15)(19)	First Lien Senior Secured Loan	EURIBOR	6.50%	9.71%	3/3/2030	€	15,081	15,635	16,183
Kpler (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.50%	9.71%	3/3/2030	€	3,346	3,540	3,590
Kpler (6)(15)(19)	First Lien Senior Secured Loan	SONIA	6.50%	10.68%	3/3/2030	£	4,412	5,260	5,389
TGI Sport Bidco Pty Ltd (6)(18)(19)	First Lien Senior Secured Loan	L	7.00%	11.59%	4/30/2026	AUD	4,181	2,866	2,866
TGI Sport Bidco Pty Ltd (6)(17)(19)	First Lien Senior Secured Loan	BBSY	7.00%	10.43%	4/30/2026	AUD	98	76	66
Media: Advertising, Printing & Publishing Total								$78,194	$41,733	3.7%
Media: Broadcasting & Subscription
Lightning Finco Limited (6)(16)(19)	First Lien Senior Secured Loan	L	5.50%	10.45%	8/31/2028	$	1,443	1,431	1,443
Lightning Finco Limited (6)(16)(19)	First Lien Senior Secured Loan	EURIBOR	5.50%	8.20%	8/31/2028	€	1,300	1,420	1,409
Media: Broadcasting & Subscription Total								$2,851	$2,852	0.3%
Media: Diversified & Production
9 Story Media Group Inc. (3)(5)(6)(19)	First Lien Senior Secured Loan - Revolver		-	-	4/30/2026	CAD	—	(1)	—
9 Story Media Group Inc. (6)(16)(19)	First Lien Senior Secured Loan	CDOR	5.25%	10.26%	4/30/2026	CAD	1,289	999	953
9 Story Media Group Inc. (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	5.25%	7.95%	4/30/2026	€	583	618	632
Aptus 1724 Gmbh (6)(19)(21)	First Lien Senior Secured Loan	L	6.25%	11.23%	2/23/2028	$	4,971	4,971	4,909
Efficient Collaborative Retail Marketing Company, LLC (15)(19)	First Lien Senior Secured Loan	L	7.50%	12.66%	6/30/2024	$	14,999	14,999	12,749
Efficient Collaborative Retail Marketing Company, LLC (15)(19)	First Lien Senior Secured Loan	L	7.50%	12.66%	6/30/2024	$	9,735	9,757	8,275
Efficient Collaborative Retail Marketing Company, LLC (3)(15)(19)	First Lien Senior Secured Loan - Revolver	L	6.50%	11.44%	6/30/2024	$	850	850	850
International Entertainment Investments Limited (6)(18)(19)	First Lien Senior Secured Loan	SONIA	4.75%	8.71%	11/30/2025	£	71	87	88
Music Creation Group Bidco GmbH (6)(19)(21)	First Lien Senior Secured Loan	L	6.25%	11.23%	2/23/2028	$	4,065	3,981	4,014
Media: Diversified & Production Total								$36,261	$32,470	2.9%
Media: Publishing
OGH Bidco Limited (6)(18)(19)	First Lien Senior Secured Loan	SONIA	6.25%	9.68%	6/29/2029	£	139	164	171
OGH Bidco Limited (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	6.25%	9.68%	6/29/2029	£	1,231	1,409	1,519
Media: Publishing Total								$1,573	$1,690	0.2%

15

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Retail
Batteries Plus Holding Corporation (15)(19)(29)	First Lien Senior Secured Loan	L	6.75%	11.59%	6/30/2023	$	18,172	18,172	18,172
Batteries Plus Holding Corporation (3)(15)(19)	First Lien Senior Secured Loan - Revolver	P	5.75%	13.75%	6/30/2023	$	827	827	827
New Look (Delaware) Corporation (6)(15)(19)(29)	First Lien Senior Secured Loan		-	-	-	$	—	16	—
New Look (Delaware) Corporation (3)(6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	CDOR	5.50%	10.52%	5/26/2028	$	384	375	291
New Look Vision Group (6)(19)	First Lien Senior Secured Loan - Delayed Draw	CDOR	5.50%	10.52%	5/26/2028	CAD	55	44	39
New Look Vision Group (3)(6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	CDOR	5.50%	10.52%	5/26/2028	CAD	29	22	18
New Look Vision Group (3)(6)(15)(19)	First Lien Senior Secured Loan - Revolver	L	5.50%	10.66%	5/26/2026	CAD	1,778	1,317	1,242
Thrasio, LLC (15)(29)	First Lien Senior Secured Loan	L	7.00%	12.16%	12/18/2026	$	8,463	8,297	7,468
Retail Total								$29,070	$28,057	2.5%
Services: Business
ACAMS (14)(19)(25)	Equity Interest			-	-		3,337	3,337	3,194
AMCP Clean Acquisition Company, LLC (18)	First Lien Senior Secured Loan	SOFR	4.40%	9.29%	7/10/2025	$	16,212	16,110	14,441
AMCP Clean Acquisition Company, LLC (18)	First Lien Senior Secured Loan - Delayed Draw	SOFR	4.40%	9.29%	7/10/2025	$	3,923	3,898	3,495
Avalon Acquiror, Inc. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.25%	11.41%	3/10/2028	$	24,536	24,330	24,291
Avalon Acquiror, Inc. (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.25%	11.21%	3/10/2028	$	3,361	3,205	3,277
Brook Bidco (6)(18)(19)(26)	First Lien Senior Secured Loan	SONIA	6.87% (0.50% PIK)	10.30%	7/7/2028	£	735	998	906
Brook Bidco (6)(14)(19)(25)	Preferred Equity		-	-	-		5,675	7,783	8,042
Caribou Bidco Limited (6)(18)(19)	First Lien Senior Secured Loan	SONIA	6.00%	9.43%	1/29/2029	£	8,070	10,805	9,956
Caribou Bidco Limited (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	6.00%	9.43%	1/29/2029	£	16	20	20
Chamber Bidco Limited (6)(17)(19)	First Lien Senior Secured Loan	L	5.50%	10.31%	6/7/2028	$	237	235	237
Darcy Partners (19)(32)	First Lien Senior Secured Loan	SOFR	7.75%	12.91%	6/1/2028	$	1,522	1,508	1,522
Darcy Partners (14)(19)(25)	Equity Interest		-	-	-		359	359	419
Darcy Partners (3)(19)	First Lien Senior Secured Loan - Revolver		-	-	6/1/2028	$	—	—	—
Elevator Holdco Inc. (14)(19)(25)	Equity Interest		-	-	-		2	2,448	3,455
iBanFirst (6)(19)(26)	First Lien Senior Secured Loan	EURIBOR	10.00% PIK	12.13%	7/13/2028	€	2,900	2,976	3,143
iBanFirst (6)(19)(26)	First Lien Senior Secured Loan	EURIBOR	10.00% PIK	12.13%	7/13/2028	€	84	88	91
iBanFirst (6)(19)(26)	First Lien Senior Secured Loan	EURIBOR	10.00% PIK	12.13%	7/13/2028	€	3,048	3,073	3,304
iBanFirst Facility (6)(14)(19)(25)	Preferred Equity		-	-	-		7,112	8,136	12,956
ImageTrend (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	7.75%	12.43%	1/31/2029	$	20,000	19,714	19,700
ImageTrend (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		-	-	1/31/2029	$	—	(58)	(60)
Learning Pool (6)(16)(19)(26)	First Lien Senior Secured Loan	L	6.75% (0.50% PIK)	11.58%	7/7/2028	£	291	375	359
Learning Pool (6)(16)(19)(26)	First Lien Senior Secured Loan	L	6.75% (0.50% PIK)	11.58%	7/7/2028	£	104	134	128
masLabor (14)(19)(25)	Equity Interest			-	-		345	345	876

16

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Services: Business Continued
masLabor (3)(5)(15)(19)	First Lien Senior Secured Loan - Revolver		-	-	7/1/2027	$	—	(16)	—
masLabor (15)(19)	First Lien Senior Secured Loan	L	7.50%	12.68%	7/1/2027	$	8,470	8,267	8,470
Opus2 (6)(14)(19)(25)	Equity Interest		-	-	-		2,272	2,900	3,108
Opus2 (6)(18)(19)	First Lien Senior Secured Loan	SONIA	5.00%	8.96%	5/5/2028	£	123	167	151
Parcel2Go (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	5.75%	9.93%	7/15/2028	£	39	50	46
Parcel2Go (6)(18)(19)	First Lien Senior Secured Loan	SONIA	6.00%	10.18%	7/15/2028	£	125	170	151
Parcel2Go (6)(14)(19)(25)	Equity Interest		-	-	-		3,605	4,237	3,158
Refine Intermediate, Inc. (15)(19)(29)	First Lien Senior Secured Loan	L	4.50%	9.66%	3/3/2027	$	1,094	1,078	1,094
Refine Intermediate, Inc. (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver		-	-	9/3/2026	$	—	(71)	—
Smartronix (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver		-	-	11/23/2027	$	—	(102)	(95)
Smartronix (15)(19)(29)	First Lien Senior Secured Loan	L	6.00%	11.21%	11/23/2028	$	12,604	12,402	12,415
Spring Finco BV (6)(18)(19)	First Lien Senior Secured Loan	NIBOR	6.00%	9.03%	7/15/2029	NOK	125,520	11,850	11,983
Spring Finco BV (3)(6)(19)	First Lien Senior Secured Loan - Delayed Draw		-	-	7/15/2029	NOK	—	—	—
SumUp Holdings Luxembourg S.à.r.l. (6)(19)(32)	First Lien Senior Secured Loan	EURIBOR	8.50%	11.45%	2/17/2026	€	6,650	7,956	7,208
SumUp Holdings Luxembourg S.à.r.l. (6)(19)(32)	First Lien Senior Secured Loan	EURIBOR	8.50%	11.35%	2/17/2026	€	155	180	168
TEI Holdings Inc. (15)(19)(29)	First Lien Senior Secured Loan	L	5.75%	10.41%	12/23/2026	$	26,005	25,891	26,005
TEI Holdings Inc. (3)(15)(19)	First Lien Senior Secured Loan - Revolver	L	5.75%	10.08%	12/23/2025	$	307	261	307
WCI Gigawatt Purchaser (15)(19)	First Lien Senior Secured Loan - Delayed Draw	L	5.75%	10.67%	11/19/2027	$	4,804	4,723	4,708
WCI Gigawatt Purchaser (3)(15)(19)	First Lien Senior Secured Loan - Revolver	L	5.75%	10.34%	11/19/2027	$	1,931	1,875	1,866
WCI Gigawatt Purchaser (15)(19)(29)	First Lien Senior Secured Loan	L	5.75%	10.67%	11/19/2027	$	1,436	1,410	1,407
Services: Business Total								$193,047	$195,902	17.5%
Services: Consumer
MZR Aggregator (14)(19)(25)	Equity Interest			-	-		1	798	760
MZR Buyer, LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.75%	11.70%	12/21/2026	$	16,763	16,546	16,511
MZR Buyer, LLC (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.75%	11.70%	12/21/2026	$	1,737	1,672	1,658
Surrey Bidco Limited (5)(6)(7)(14)(17)(19)(26)	First Lien Senior Secured Loan	SONIA	6.28% (1.00% PIK)	10.20%	5/11/2026	£	57	(1)	49
Zeppelin BidCo Pty Limited (6)(18)(19)	First Lien Senior Secured Loan	BBSY	5.00%	8.27%	6/28/2024	AUD	206	142	138
Services: Consumer Total								$19,157	$19,116	1.7%

17

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Telecommunications
DC Blox Inc. (14)(19)(25)	Equity Interest			-	-		124	—	—
DC Blox Inc. (14)(19)(25)	Preferred Equity			-	-		3,822	3,851	4,676
DC Blox Inc. (15)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	L	4.00% (4.00% PIK)	13.18%	3/22/2026	$	31,632	31,444	31,632
DC Blox Inc. (14)(19)(25)	Warrants			-	-		177	2	—
Meriplex Communications, Ltd. (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.00%	9.86%	7/17/2028	$	15,240	14,965	15,240
Meriplex Communications, Ltd. (3)(16)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%	9.86%	7/17/2028	$	3,289	3,181	3,289
Meriplex Communications, Ltd. (3)(16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.00%	9.86%	7/17/2028	$	1,318	1,268	1,318
Taoglas (14)(19)(25)	Equity Interest		-	-	-		2,259	2,259	2,259
Taoglas (15)(19)(29)	First Lien Senior Secured Loan	SOFR	7.00%	11.90%	2/28/2029	$	28,950	28,661	28,661
Taoglas (6)(18)(19)	First Lien Senior Secured Loan	SOFR	7.00%	11.90%	2/28/2029	$	456	443	452
Taoglas (3)(19)	First Lien Senior Secured Loan - Delayed Draw		-	-	2/28/2029	$	—	—	—
Taoglas (3)(6)(19)	First Lien Senior Secured Loan - Revolver		-	-	2/28/2029	$	—	—	—
Telecommunications Total								$86,074	$87,527	7.8%
Transportation: Cargo
A&R Logistics, Inc. (15)(19)	First Lien Senior Secured Loan	SOFR	5.75%	10.49%	5/5/2025	$	5,897	5,859	5,897
A&R Logistics, Inc. (15)(19)	First Lien Senior Secured Loan	SOFR	5.75%	10.49%	5/5/2025	$	2,392	2,371	2,392
A&R Logistics, Inc. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%	10.24%	5/5/2025	$	21,899	21,837	21,899
A&R Logistics, Inc. (15)(19)	First Lien Senior Secured Loan	SOFR	6.25%	10.99%	5/5/2025	$	2,681	2,668	2,681
A&R Logistics, Inc. (3)(15)(19)	First Lien Senior Secured Loan - Revolver	P	4.50%	12.50%	5/5/2025	$	433	333	433
ARL Holdings, LLC (14)(19)(25)	Equity Interest		-	-	-		—	445	651
ARL Holdings, LLC (14)(19)(25)	Equity Interest		-	-	-		9	9	1,282
Grammer Investment Holdings LLC (14)(19)(25)	Equity Interest		-	-	-		1,011	1,011	1,040
Grammer Investment Holdings LLC (14)(19)(25)	Warrants		-	-	-		122	—	124
Grammer Investment Holdings LLC (19)(25)	Preferred Equity		10.00%	10.00%	-		9	791	939
Grammer Purchaser, Inc. (15)(19)(29)	First Lien Senior Secured Loan	L	4.50%	9.72%	9/30/2024	$	3,843	3,782	3,843
Grammer Purchaser, Inc. (3)(15)(19)(29)	First Lien Senior Secured Loan - Revolver	SOFR	4.50%	9.33%	9/30/2024	$	629	629	629
Gulf Winds International (18)(19)(29)	First Lien Senior Secured Loan	SOFR	7.10%	11.84%	12/16/2028	$	16,582	16,107	16,417
Gulf Winds International (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		-	-	12/16/2028	$	—	(151)	(53)
Omni Intermediate (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%	9.97%	11/23/2026	$	504	497	497
Omni Intermediate (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.00%	9.97%	11/23/2026	$	1,171	1,163	1,171
Omni Intermediate (3)(19)	First Lien Senior Secured Loan - Revolver			-	11/30/2026	$	—	—	—
Omni Logistics, LLC (15)(19)	Second Lien Senior Secured Loan	SOFR	9.15%	13.69%	12/30/2027	$	8,770	8,708	8,770
REP Coinvest III- A Omni, L.P. (14)(19)(25)	Equity Interest		-	-	-		1,377	1,377	2,682
RoadOne (19)(29)	First Lien Senior Secured Loan	SOFR	6.25%	11.11%	12/29/2028	$	12,219	11,868	11,853
RoadOne (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.25%	11.11%	12/29/2028	$	1,735	1,654	1,565
RoadOne (3)(18)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.25%	11.11%	12/29/2028	$	998	872	866
Transportation: Cargo Total								$81,830	$85,578	7.6%

18

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Transportation: Consumer
Toro Private Investments II, L.P. (6)(14)(19)(25)	Equity Interest		-	-	-		3,090	3,090	724
Toro Private Investments II, L.P. (18)(26)	First Lien Senior Secured Loan	L	5.00% (1.75% PIK)	11.59%	5/29/2026	$	6,756	5,401	3,902
Toro Private Investments ll, L.P. (15)(26)	First Lien Senior Secured Loan	L	1.50% (7.25% PIK)	13.48%	2/28/2025	$	408	405	420
Transportation: Consumer Total								$8,896	$5,046	0.4%
Wholesale
Abracon Group Holding, LLC. (18)(19)(29)	First Lien Senior Secured Loan	P	4.75%	12.75%	7/6/2028	$	11,490	11,282	11,260
Abracon Group Holding, LLC. (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		-	-	7/6/2028	$	—	(36)	(40)
Abracon Group Holding, LLC. (2)(3)(5)(19)	First Lien Senior Secured Loan - Delayed Draw		-	-	7/6/2028	$	—	(44)	(101)
Aramsco, Inc. (18)(19)(29)	First Lien Senior Secured Loan	L	5.25%	10.09%	8/28/2024	$	14,029	13,941	14,029
Aramsco, Inc. (3)(18)(19)	First Lien Senior Secured Loan - Revolver	L	5.25%	10.09%	8/28/2024	$	2,032	2,010	2,032
Armor Group, LP (14)(19)(25)	Equity Interest		-	-	-		10	1,012	2,143
SureWerx (2)(3)(5)(19)	First Lien Senior Secured Loan - Delayed Draw		-	-	12/28/2029	$	—	(29)	(20)
SureWerx (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		-	-	12/29/2028	$	—	(26)	(11)
Wholesale Total								$28,110	$29,292	2.6%
Non-Controlled/Non-Affiliate Investments Total								$1,805,708	$1,735,871	154.8%

19

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Affiliate Investments
Aerospace & Defense
Ansett Aviation Training (6)(10)(18)(19)	First Lien Senior Secured Loan	BBSY	4.69%	8.44%	9/24/2031	AUD	7,072	5,308	4,727
Ansett Aviation Training (6)(10)(14)(19)(25)	Equity Interest		-	-	-		5,119	3,842	6,198
Aerospace & Defense Total								$9,150	$10,925	1.0%
Beverage, Food & Tobacco
ADT Pizza, LLC (10)(14)(19)(25)	Equity Interest		-	-	-		6,720	6,721	14,581
Beverage, Food & Tobacco Total								$6,721	$14,581	1.3%
Consumer Goods: Durable Total
Walker Edison (10)(14)(18)(19)(25)	Equity Interest		-	-	-		60	5,592	5,592
Walker Edison (10)(15)(19)(26)	First Lien Senior Secured Loan	SOFR	6.75% PIK	11.65%	3/31/2027	$	5,163	5,163	5,163
Walker Edison (3)(10)(19)	First Lien Senior Secured Loan - Delayed Draw		-	-	3/31/2027	$	-	—	—
Walker Edison (10)(15)(19)(26)	First Lien Senior Secured Loan - Revolver	SOFR	6.25% PIK	11.02%	3/31/2027	$	3,182	3,182	3,182
Consumer Goods: Durable Total								$13,937	$13,937	1.2%
Energy: Oil & Gas
Blackbrush Oil & Gas, L.P. (10)(14)(19)(25)	Equity Interest		-	-	-		1,198	1	—
Blackbrush Oil & Gas, L.P. (10)(14)(19)(25)	Preferred Equity		-	-	-		38,505	11,777	32,754
Blackbrush Oil & Gas, L.P. (10)(15)(19)(26)(29)	First Lien Senior Secured Loan	L	5.00% (2.00% PIK)	12.18%	9/3/2025	$	9,085	9,085	9,085
Energy: Oil & Gas Total								$20,863	$41,839	3.7%
FIRE: Finance
BCC Middle Market CLO 2018-1, LLC (6)(10)(19)(25)	Structured Products		-	-	10/20/2030		25,635	24,050	23,451
Fire: Finance Total								$24,050	$23,451	2.1%
Transportation: Consumer
Direct Travel, Inc. (10)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	8.50%	13.55%	10/2/2025	$	3,440	3,440	3,440
Direct Travel, Inc. (10)(18)(19)	First Lien Senior Secured Loan	SOFR	8.50%	13.55%	10/2/2025	$	59,044	59,044	59,044
Direct Travel, Inc. (10)(18)(19)(28)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.50%	11.55%	10/2/2025	$	1,755	1,755	1,755
Direct Travel, Inc. (10)(18)(19)	First Lien Senior Secured Loan	SOFR	6.00%	11.23%	10/2/2025	$	4,841	4,841	4,841
Direct Travel, Inc. (10)(18)(19)(28)	First Lien Senior Secured Loan	SOFR	6.00%	11.05%	10/2/2025	$	202	202	202
Direct Travel, Inc. (3)(10)(18)(19)(28)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.00%	11.05%	10/2/2025	$	4,575	4,575	4,575
Direct Travel, Inc. (10)(14)(19)(25)	Equity Interest			-	-		68	—	13,039
Transportation: Consumer Total								$73,857	$86,896	7.8%
Non-Controlled/Affiliate Investments Total								$148,578	$191,629	17.1%

20

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Controlled Affiliate Investments
Aerospace & Defense
BCC Jetstream Holdings Aviation (Off I), LLC (6)(10)(11)(14)(19)(20)(25)	Equity Interest		-	-	-		11,863	11,863	11,810
BCC Jetstream Holdings Aviation (On II), LLC (10)(11)(19)(20)	First Lien Senior Secured Loan		10.00%	10.00%	6/2/2023	$	8,013	8,013	7,400
BCC Jetstream Holdings Aviation (On II), LLC (10)(11)(14)(19)(20)(25)	Equity Interest		-	-	-		1,116	1,116	—
Gale Aviation (Offshore) Co (6)(10)(11)(19)(25)	Equity Interest		-	-	-		90,450	90,450	90,726
Aerospace & Defense Total								$111,442	$109,936	9.8%
Investment Vehicles
Bain Capital Senior Loan Program, LLC (6)(10)(11)(19)	Subordinated Note Investment Vehicles		10.00%	10.00%	12/27/2033	$	85,995	85,995	85,995
Bain Capital Senior Loan Program, LLC (6)(10)(11)(25)	Preferred Equity Interest Investment Vehicles		-	-	-		10	10	(691)
Bain Capital Senior Loan Program, LLC (6)(10)(11)(25)	Equity Interest Investment Vehicles		-	-	-		10	5,593	3,098
International Senior Loan Program, LLC (6)(10)(11)(15)(19)	Subordinated Note Investment Vehicles	L	8.00%	12.77%	2/22/2028	$	186,979	186,979	186,979
International Senior Loan Program, LLC (6)(10)(11)(25)	Equity Interest Investment Vehicles		-	-	-		62,337	59,364	65,241
Investment Vehicles Total								$337,941	$340,622	30.4%
Transportation: Cargo
Lightning Holdings B, LLC (6)(10)(11)(14)(19)(25)	Equity Interest		-	-	-		33,910	34,221	37,319
Transportation: Cargo Total								$34,221	$37,319	3.3%
Controlled Affiliate Investments Total								$483,604	$487,877	43.5%
Investments Total								$2,437,890	$2,415,377	215.4%
Cash Equivalents
Cash Equivalents
Goldman Sachs Financial Square Government Fund Institutional Share Class (30)	Cash Equivalents		-	4.71%	-	$	52,118	52,118	52,118
Cash Equivalents Total								$52,118	$52,118	4.7%
Investments and Cash Equivalents Total								$2,490,008	$2,467,495	220.1%

21

Forward Foreign Currency Exchange Contracts

				Unrealized
				Appreciation
Currency Purchased	Currency Sold	Counterparty	Settlement Date	(Depreciation) (8)
US DOLLARS 100	NORWEGIAN KRONE 1,240	Bank of New York Mellon	7/26/2023	$	(19)
US DOLLARS 11,934	NORWEGIAN KRONE 122,500	Citibank	7/26/2023		174
US DOLLARS 6,138	POUND STERLING 5,000	Bank of New York Mellon	8/4/2023		(60)
US DOLLARS 448	AUSTRALIAN DOLLARS 240	Bank of New York Mellon	8/15/2023		288
US DOLLARS 121	EURO 000	Bank of New York Mellon	11/15/2023		(121)
US DOLLARS 6,092	POUND STERLING 3,125	Bank of New York Mellon	11/17/2023		2,215
US DOLLARS 6,276	EURO 5,700	Bank of New York Mellon	1/18/2024		(3)
US DOLLARS 15,431	EURO 14,000	Bank of New York Mellon	1/24/2024		5
US DOLLARS 8,242	EURO 7,450	Bank of New York Mellon	2/7/2024		29
US DOLLARS 10,027	AUSTRALIAN DOLLARS 14,470	Bank of New York Mellon	3/5/2024		229
US DOLLARS 11,436	POUND STERLING 9,440	Bank of New York Mellon	3/5/2024		(278)
US DOLLARS 54,490	EURO 50,480	Bank of New York Mellon	3/5/2024		(1,207)
US DOLLARS 4,896	CANADIAN DOLLAR 6,610	Bank of New York Mellon	3/5/2024		(14)
US DOLLARS 2,054	POUND STERLING 1,710	Bank of New York Mellon	3/15/2024		(68)
US DOLLARS 10,773	EURO 9,890	Bank of New York Mellon	5/17/2024		(159)
US DOLLARS 4,704	POUND STERLING 3,570	Bank of New York Mellon	6/24/2024		334
US DOLLARS 10,866	POUND STERLING 8,950	Citibank	6/24/2024		(232)
US DOLLARS 33,662	POUND STERLING 27,860	Citibank	1/9/2025		(826)
US DOLLARS 98	EURO 90	Bank of New York Mellon	1/9/2025		(2)
US DOLLARS 4,186	POUND STERLING 3,430	Bank of New York Mellon	6/10/2025		(53)
US DOLLARS 5,309	EURO 4,800	Bank of New York Mellon	6/10/2025		(38)
US DOLLARS 3,143	EURO 3,000	Bank of New York Mellon	6/13/2025		(199)
US DOLLARS 2,762	AUSTRALIAN DOLLARS 3,739	Bank of New York Mellon	7/28/2025		228
				$	223

(1) The investments bear interest at a rate that may be determined by reference to the London Interbank Offered Rate (“LIBOR” or “L”), the Euro Interbank Offered Rate (“EURIBOR” or “E”), British Pound Sterling LIBOR Rate (“GBP LIBOR”), the Norwegian Interbank Offered Rate (“NIBOR” or “N”), the Copenhagen Interbank Offered Rate (“CIBOR” or “C”), Canadian Dollar LIBOR Rate (“CDOR LIBOR”), the Bank Bill Swap Rate ("BBSW"), the Bank Bill Swap Bid Rate ("BBSY"), or the Prime Rate (“Prime” or "P"), the Sterling Overnight Index Average ("SONIA") and Secured Overnight Financing Rate (“SOFR”) which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind ("PIK"). For each, the Company has provided the PIK or the spread over LIBOR, EURIBOR, GBP LIBOR, NIBOR, CIBOR, CDOR, BBSW, BBSY, SOFR, or Prime and the current weighted average interest rate in effect at March 31, 2023. Certain investments are subject to a LIBOR, EURIBOR, GBP LIBOR, NIBOR, CIBOR, CDOR, BBSW, SOFR, or Prime interest rate floor.

(2) The negative fair value is the result of the capitalized discount on the loan or the unfunded commitment being valued below par.

(3) Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee.

(4) Percentages are based on the Company’s net assets of $1,121,142 as of March 31, 2023.

(5) The negative amortized cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan.

22

(6) The investment or a portion of this investment is not a qualifying asset under Section 55(a) of the Investment Company Act of 1940. The Company may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70% of the Company’s total assets. As of March 31, 2023, non-qualifying assets totaled 28.51% of the Company’s total assets.

(7) Loan was on non-accrual status as of March 31, 2023.

(8) Unrealized appreciation/(depreciation) on forward currency exchange contracts.

(9) The principal amount (par amount) for all debt securities is denominated in U.S. dollars, unless otherwise noted. £ represents Pound Sterling, € represents Euro, NOK represents Norwegian krone, AUD represents Australian, CAD represents Canadian Dollar and DKK represents Kroner.

(10) As defined in the 1940 Act, the Company is deemed to be an “Affiliated Investment” of the Company as the Company owns 5% or more of the portfolio company’s securities.

(11) As defined in the 1940 Act, the Company is deemed to “Control” this portfolio company as the Company either owns more than 25% of the portfolio company’s outstanding voting securities or has the power to exercise control over management or policies of such portfolio company.

(12) Tick mark not used

(13) Tick mark not used

(14) Non-Income Producing.

(15) Loan includes interest rate floor of 1.00%.

(16) Loan includes interest rate floor of 0.75%.

(17) Loan includes interest rate floor of 0.50%.

(18) Loan includes interest rate floor of 0.00%.

(19) Security valued using unobservable inputs (Level 3).

(20) The Company holds a controlling, affiliate interest in an aircraft-owning special purpose vehicle through this investment.

(21) Loan includes interest rate floor of 0.25%.

(22) Tick mark not used

(23) Tick mark not used

(24) Tick mark not used

23

(25) Security exempt from registration under the Securities Act of 1933 (the “Securities Act”), and may be deemed to be “restricted securities” under the Securities Act. As of March 31, 2023, the aggregate fair value of these securities is $406,428 or 36.25% of the Company’s net assets. The acquisition dates of the restricted securities are as follows:

Investment	Acquisition Date
ACAMS	3/10/2022
ADT Pizza, LLC	10/29/2018
Ansett Aviation Training	3/24/2022
Apollo Intelligence	6/1/2022
Appriss Holdings, Inc.	5/3/2021
AQ Software Corporation	12/10/2021
AQ Software Corporation	4/14/2022
AQ Software Corporation	12/29/2022
ARL Holdings, LLC	5/3/2019
Armor Group, LP	8/28/2018
Bain Capital Senior Loan Program, LLC	12/27/2021
BCC Jetstream Holdings Aviation (Off I), LLC	6/1/2017
BCC Jetstream Holdings Aviation (On II), LLC	6/1/2017
BCC Middle Market CLO 2018-1, LLC	2/28/2022
Blackbrush Oil & Gas, L.P.	9/3/2020
Brook Bidco	7/8/2021
CB Titan Holdings, Inc.	5/1/2017
Marlin-Cobalt Aggregator, L.P.	12/15/2022
Darcy Partners	6/1/2022
BCC BCSF DCB Blocker LP Interest	5/16/2022
DC Blox Inc.	3/22/2021
DC Blox Inc.	3/23/2021
Direct Travel, Inc.	10/2/2020
Eagle Rock Capital Corporation	12/9/2021
East BCC Coinvest II, LLC	7/23/2019
Elevator Holdco Inc.	12/23/2019
Eleven Software	4/25/2022
Elk Parent Holdings, LP	11/1/2019
FCG Acquisitions, Inc.	1/24/2019
Fineline Technologies, Inc.	2/22/2021

24

Investment	Acquisition Date
Gale Aviation (Offshore) Co	1/2/2019
Gluware	10/15/2021
Grammer Investment Holdings LLC	10/1/2018
iBanFirst Facility	7/13/2021
Insigneo Financial Group LLC	8/1/2022
International Senior Loan Program, LLC	2/22/2021
Kellstrom Aerospace Group, Inc	7/1/2019
Lightning Holdings B, LLC	1/2/2020
masLabor	7/1/2021
MZR Aggregator	12/22/2020
NPC International, Inc.	4/1/2021
Opus2	6/16/2021
Parcel2Go	7/15/2021
PPX	7/29/2021
Precision Ultimate Holdings, LLC	11/6/2019
REP Coinvest III- A Omni, L.P.	2/5/2021
Robinson Helicopter	6/30/2022
Service Master	8/16/2021
Superna Inc.	3/8/2022
Taoglas	2/28/2023
Titan Cloud Software, Inc	11/4/2022
TLC Holdco LP	10/11/2019
Toro Private Investments II, L.P.	4/2/2019
Utimaco	6/28/2022
Ventiv Topco, Inc.	9/3/2019
Walker Edison	3/1/2023
WSP LP Interest	8/31/2021

(26) Denotes that all or a portion of the debt investment includes PIK interest during the period.

(27) Asset is in an escrow liquidating trust.

(28) Tick mark not used

(29) Assets or a portion thereof are pledged as collateral for the 2019-1 Issuer. See Note 6 "Debt".

(30) Cash equivalents include $41,440 of restricted cash.

(31) Tick mark not used

(32) Loan includes interest rate floor of 1.50%.

(33) Tick mark not used

See Notes to Consolidated Financial Statements

25

Bain Capital Specialty Finance, Inc.

Consolidated Schedule of Investments

As of December 31, 2022

(In thousands)

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Aerospace & Defense
Forming Machining Industries Holdings, LLC (18)(19)	First Lien Senior Secured Loan	L	4.25%	8.98%	10/9/2025	$	16,269	16,206	13,504
Forming Machining Industries Holdings, LLC (18)(19)	Second Lien Senior Secured Loan	L	8.25%	12.98%	10/9/2026	$	6,540	6,503	5,265
GSP Holdings, LLC (15)(19)(26)(29)	First Lien Senior Secured Loan	L	5.75% (0.25% PIK)	10.48%	11/6/2025	$	35,352	35,459	33,054
GSP Holdings, LLC (15)(19)(26)	First Lien Senior Secured Loan - Revolver	L	5.75% (0.25% PIK)	10.24%	11/6/2025	$	4,550	4,528	4,254
Kellstrom Aerospace Group, Inc (14)(19)(25)	Equity Interest		—	—	—		1	1,963	894
Kellstrom Commercial Aerospace, Inc. (15)(19)	First Lien Senior Secured Loan	SOFR	6.00%	9.88%	7/1/2025	$	29,898	29,611	28,403
Kellstrom Commercial Aerospace, Inc. (3)(15)(19)(26)	First Lien Senior Secured Loan - Revolver	SOFR	6.25% (0.5% PIK)	11.25%	7/1/2025	$	1,173	1,136	960
Mach Acquisition R/C (3)(15)(19)	First Lien Senior Secured Loan - Revolver	L	7.50%	11.96%	10/18/2026	$	4,017	3,864	3,465
Mach Acquisition T/L (15)(19)(26)	First Lien Senior Secured Loan	L	4.50% (4.00% PIK)	12.72%	10/18/2026	$	33,012	32,502	31,197
Precision Ultimate Holdings, LLC (14)(19)(25)	Equity Interest		—	—	—		1,417	1,417	1,362
Robinson Helicopter (14)(19)(25)	Equity Interest		—	—	—		1,592	1,592	1,710
Robinson Helicopter (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.50%	10.92%	6/30/2028	$	26,272	25,716	25,878
Saturn Purchaser Corp. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.60%	8.54%	7/22/2029	$	56,867	56,299	56,867
Saturn Purchaser Corp. (3)(5)(15)(19)	First Lien Senior Secured Loan - Revolver		—	—	7/22/2029	$	—	(46)	—
Whitcraft LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	7.00%	11.73%	4/3/2023	$	28,686	28,651	28,686
Whitcraft LLC (3)(15)(19)	First Lien Senior Secured Loan - Revolver	P	5.00%	11.25%	4/3/2023	$	1,450	1,448	1,450
WP CPP Holdings, LLC. (15)(19)	Second Lien Senior Secured Loan	L	7.75%	12.17%	4/30/2026	$	11,724	11,659	9,438
Aerospace & Defense Total								$258,508	$246,387	22.1%
Automotive
American Trailer Rental Group (19)(26)	Subordinated Debt		9.00% (2.00% PIK)	11.00%	12/1/2027	$	4,999	4,937	4,949
American Trailer Rental Group (19)(26)	Subordinated Debt		9.00% (2.00% PIK)	11.00%	12/1/2027	$	15,424	15,144	15,270
American Trailer Rental Group (19)(26)	Subordinated Debt		9.00% (2.00% PIK)	11.00%	12/1/2027	$	19,261	18,889	19,068
Cardo (6)(17)(19)	First Lien Senior Secured Loan	L	5.00%	10.21%	5/12/2028	$	98	97	98
Intoxalock (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.75%	11.18%	11/1/2028	$	19,522	19,327	19,327
Intoxalock (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.75%	11.18%	11/1/2028	$	343	310	309
JHCC Holdings, LLC (15)(19)	First Lien Senior Secured Loan - Delayed Draw	L	5.75%	10.48%	9/9/2025	$	8,332	8,309	8,145
JHCC Holdings, LLC (15)(19)(29)	First Lien Senior Secured Loan	L	5.75%	10.48%	9/9/2025	$	21,263	21,108	20,785
JHCC Holdings, LLC (3)(15)(19)	First Lien Senior Secured Loan - Revolver	L	5.75%	11.17%	9/9/2025	$	1,746	1,719	1,682
Automotive Total								$89,840	$89,633	8.0%

26

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Banking, Finance, Insurance & Real Estate
Morrow Sodali (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.00%	9.42%	4/25/2028	$	815	787	783
Morrow Sodali (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%	9.23%	4/25/2028	$	2,659	2,641	2,619
Morrow Sodali (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%	9.48%	4/25/2028	$	896	832	863
Banking, Finance, Insurance & Real Estate Total								$4,260	$4,265	0.4%
Beverage, Food & Tobacco
NPC International, Inc. (14)(19)(25)(27)	Equity Interest		—	—	—		342	512	35
Beverage, Food & Tobacco Total								$512	$35	0.0%
Capital Equipment
ClockSpring (15)(19)(26)	Second Lien Senior Secured Loan	SOFR	6.50% (5.00% PIK)	16.08%	8/1/2025	$	5,301	5,217	5,248
East BCC Coinvest II, LLC (14)(19)(25)	Equity Interest		—	—	—		1,419	1,419	661
Ergotron Acquisition LLC (18)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%	10.18%	7/6/2028	$	12,219	11,987	11,975
FCG Acquisitions, Inc. (14)(19)(25)	Preferred Equity		—	—	—		4	—	—
Jonathan Acquisition Company (15)(19)	Second Lien Senior Secured Loan	L	9.00%	13.75%	12/22/2027	$	8,000	7,843	7,860
TCFIII Owl Finance, LLC (19)	Subordinated Debt		12.00%	12.00%	1/30/2027	$	4,841	4,782	4,635
Capital Equipment Total								$31,248	$30,379	2.7%
Chemicals, Plastics & Rubber
AP Plastics Group, LLC (18)(19)(29)	First Lien Senior Secured Loan	L	4.75%	8.97%	8/10/2028	$	7,287	7,076	7,069
V Global Holdings LLC (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%	8.99%	12/22/2027	$	5,862	5,761	5,642
V Global Holdings LLC (2)(3)(5)(16)(19)	First Lien Senior Secured Loan - Revolver		—	—	12/22/2025	$	—	(147)	(363)
V Global Holdings LLC (16)(19)	First Lien Senior Secured Loan	EURIBOR	5.75%	8.04%	12/22/2027	€	100	103	103
Chemicals, Plastics & Rubber Total								$12,793	$12,451	1.1%

27

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Construction & Building
Chase Industries, Inc. (15)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	L	7.00% PIK	11.73%	5/12/2025	$	1,335	1,334	1,114
Chase Industries, Inc. (15)(19)(26)	First Lien Senior Secured Loan	L	7.00% PIK	11.73%	5/12/2025	$	14,122	14,095	11,792
Elk Parent Holdings, LP (14)(19)(25)	Equity Interest		—	—	—		1	12	630
Elk Parent Holdings, LP (14)(19)(25)	Preferred Equity		—	—	—		120	1,202	1,545
Regan Development Holdings Limited (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.50%	8.29%	4/18/2023	€	2,087	2,274	2,139
Regan Development Holdings Limited (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.50%	8.29%	4/18/2023	€	677	768	694
Regan Development Holdings Limited (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.50%	8.29%	4/18/2023	€	6,335	6,888	6,477
SAM (19)(26)	First Lien Senior Secured Loan		11.25% PIK	11.25%	5/9/2028	$	34,277	34,002	32,392
Service Master (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	8.50%	12.94%	8/16/2027	$	7,030	6,677	6,746
Service Master (15)(19)	First Lien Senior Secured Loan	L	7.50%	12.99%	8/16/2027	$	926	911	926
Service Master (14)(19)(25)	Equity Interest		—	—	—		350	350	426
Service Master (15)(19)	First Lien Senior Secured Loan	SOFR	8.50%	12.94%	8/16/2027	$	21,923	21,923	21,923
YLG Holdings, Inc. (15)(19)(29)	First Lien Senior Secured Loan	L	5.00%	9.93%	10/31/2025	$	27,151	27,067	27,151
YLG Holdings, Inc. (15)(19)	First Lien Senior Secured Loan - Delayed Draw	L	5.00%	9.21%	10/31/2025	$	5,022	5,017	5,022
YLG Holdings, Inc. (3)(5)(15)(19)	First Lien Senior Secured Loan - Revolver		—	—	10/31/2025	$	—	(40)	—
Construction & Building Total								$122,480	$118,977	10.7%
Consumer Goods: Durable
New Milani Group LLC (15)(19)	First Lien Senior Secured Loan	L	6.00%	10.73%	6/6/2024	$	21,475	21,053	21,206
Stanton Carpet (15)(19)	Second Lien Senior Secured Loan	L	9.00%	13.77%	3/31/2028	$	11,434	11,232	11,434
Tangent Technologies Acquisition, LLC (15)(19)	Second Lien Senior Secured Loan	SOFR	8.75%	12.95%	5/30/2028	$	8,915	8,756	8,915
TLC Holdco LP (14)(19)(25)	Equity Interest		—	—	—		1,281	1,221	—
TLC Purchaser, Inc. (15)(19)(26)(29)	First Lien Senior Secured Loan	L	6.25% (2.00% PIK)	11.02%	10/13/2025	$	35,621	35,007	27,874
TLC Purchaser, Inc. (3)(15)(19)	First Lien Senior Secured Loan - Revolver	L	6.25%	10.77%	10/13/2025	$	7,693	7,549	5,622
Consumer Goods: Durable Total								$84,818	$75,051	6.7%

28

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Consumer Goods: Non-Durable
Fineline Technologies, Inc. (14)(19)(25)	Equity Interest		—	—	—		939	939	1,083
FL Hawk Intermediate Holdings, Inc. (15)(19)	Second Lien Senior Secured Loan	L	9.00%	13.73%	8/22/2028	$	15,125	14,753	15,125
RoC Opco LLC (15)(19)(29)	First Lien Senior Secured Loan	L	8.50%	12.73%	2/25/2025	$	15,041	14,882	15,041
RoC Opco LLC (3)(15)(19)	First Lien Senior Secured Loan - Revolver	L	8.50%	12.45%	2/25/2025	$	2,731	2,653	2,731
Solaray, LLC (15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.75%	10.43%	9/9/2023	$	14,165	14,165	14,094
Solaray, LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%	10.43%	9/9/2023	$	30,762	30,762	30,608
Solaray, LLC (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	3.55%	9.08%	9/9/2023	$	5,950	5,941	5,950
WU Holdco, Inc. (15)(19)	First Lien Senior Secured Loan - Delayed Draw	L	5.50%	10.23%	3/26/2026	$	1,700	1,674	1,598
WU Holdco, Inc. (15)(19)(29)	First Lien Senior Secured Loan	L	5.50%	10.23%	3/26/2026	$	37,677	37,272	35,417
WU Holdco, Inc. (3)(18)(19)	First Lien Senior Secured Loan - Revolver	L	5.50%	10.23%	3/26/2025	$	2,930	2,906	2,592
Consumer Goods: Non-Durable Total								$125,947	$124,239	11.1%
Consumer Goods: Wholesale
WSP Initial Term Loan (15)(19)(29)	First Lien Senior Secured Loan	L	6.25%	10.63%	4/27/2027	$	6,002	5,905	5,477
WSP Initial Term Loan (2)(3)(5)(19)	First Lien Senior Secured Loan - Delayed Draw		—	—	4/27/2027	$	—	(8)	(157)
WSP LP Interest (14)(19)(25)	Equity Interest		—	—	—		2,898	2,898	1,506
WSP Revolving Loan (3)(18)(19)	First Lien Senior Secured Loan - Revolver	L	6.25%	10.63%	4/27/2027	$	47	40	8
Consumer Goods: Wholesale Total								$8,835	$6,834	0.6%
Containers, Packaging, & Glass
ASP-r-pac Acquisition Co LLC (16)(19)(29)	First Lien Senior Secured Loan	L	6.00%	10.38%	12/29/2027	$	4,083	4,013	4,032
ASP-r-pac Acquisition Co LLC (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		—	—	12/29/2027	$	—	(54)	(41)
Iris Holding, Inc. (17)(29)	First Lien Senior Secured Loan	SOFR	4.75%	8.94%	6/28/2028	$	13,017	12,379	11,871
Containers, Packaging, & Glass Total								$16,338	$15,862	1.4%
Energy: Oil & Gas
Amspec Services, Inc. (15)(19)	First Lien Senior Secured Loan	L	5.75%	10.48%	7/2/2024	$	2,770	2,751	2,770
Amspec Services, Inc. (15)(19)(29)	First Lien Senior Secured Loan	L	5.75%	10.48%	7/2/2024	$	32,990	32,858	32,990
Amspec Services, Inc. (3)(18)(19)	First Lien Senior Secured Loan - Revolver	P	3.75%	11.25%	7/2/2024	$	1,204	1,186	1,204
Energy: Oil & Gas Total								$36,795	$36,964	3.3%

29

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Environmental Industries
Reconomy (6)(15)(19)	First Lien Senior Secured Loan	SONIA	6.25%	9.68%	6/24/2029	£	68	82	82
Reconomy (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.00%	8.20%	6/24/2029	€	27	28	29
Reconomy (3)(5)(6)(19)	First Lien Senior Secured Loan - Delayed Draw		—	—	6/24/2029	£	—	(75)	—
Reconomy (3)(5)(6)(19)	First Lien Senior Secured Loan - Delayed Draw		—	—	6/24/2029	£	—	(75)	—
Titan Cloud Software, Inc (14)(19)(25)	Equity Interest		—	—	—		3,226	3,226	3,226
Titan Cloud Software, Inc (15)(19)	First Lien Senior Secured Loan	SOFR	6.60%	11.05%	9/7/2029	$	25,714	25,464	25,457
Titan Cloud Software, Inc (2)(3)(5)(19)	First Lien Senior Secured Loan - Delayed Draw		—	—	9/7/2029	$	—	(108)	(114)
Titan Cloud Software, Inc (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		—	—	9/7/2028	$	—	(54)	(57)
Environmental Industries Total								$28,488	$28,623	2.6%
FIRE: Finance
Allworth Financial Group, L.P. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	4.75%	9.17%	12/23/2026	$	1,505	1,490	1,460
Allworth Financial Group, L.P. (3)(15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	4.75%	9.17%	12/23/2026	$	874	861	848
Allworth Financial Group, L.P. (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		—	—	12/23/2026	$	—	(12)	(73)
FNZ UK Finco Limited (6)(18)(19)	First Lien Senior Secured Loan	L	5.50%	8.06%	9/30/2026	AUD	81	55	55
Insigneo Financial Group LLC (15)(19)	First Lien Senior Secured Loan	SOFR	6.25%	9.19%	8/1/2028	$	3,825	3,733	3,729
Insigneo Financial Group LLC (14)(19)(25)	Equity Interest		—	—	—		2,190	2,191	2,190
Parmenion (6)(15)(19)	First Lien Senior Secured Loan	SONIA	5.75%	8.68%	5/11/2029	£	328	409	396
TA/Weg Holdings (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.00%	10.75%	10/2/2025	$	2,373	2,364	2,373
TA/Weg Holdings (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.00%	9.41%	10/2/2025	$	9,399	9,399	9,399
FIRE: Finance Total								$20,490	$20,377	1.8%

30

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
FIRE: Insurance
Margaux Acquisition Inc. (15)(19)	First Lien Senior Secured Loan - Delayed Draw	L	5.75%	9.49%	12/19/2024	$	9,105	9,088	9,105
Margaux Acquisition Inc. (15)(19)(29)	First Lien Senior Secured Loan	L	5.75%	9.49%	12/19/2024	$	17,591	17,445	17,591
Margaux Acquisition Inc. (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.75%	9.98%	12/19/2024	$	957	939	957
Margaux UK Finance Limited (3)(5)(6)(19)	First Lien Senior Secured Loan - Revolver		—	—	12/19/2024	£	—	(5)	—
Margaux UK Finance Limited (6)(18)(19)	First Lien Senior Secured Loan	SONIA	5.75%	8.06%	12/19/2024	£	7,493	9,689	9,053
MRHT (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	6.50%	8.41%	7/26/2028	€	2,631	2,655	2,817
MRHT (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	5.50%	6.90%	7/26/2028	€	500	535	535
MRHT (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	5.50%	7.06%	7/26/2028	€	216	249	231
MRHT (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	5.50%	7.41%	7/26/2028	€	100	101	107
Paisley Bidco Limited (3)(6)(18)(19)	First Lien Senior Secured Loan- Revolver	EURIBOR	5.50%	8.30%	11/26/2028	£	5,165	6,128	6,257
Paisley Bidco Limited (6)(18)(19)	First Lien Senior Secured Loan- Revolver	EURIBOR	5.50%	7.11%	11/26/2028	€	32	36	34
World Insurance (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.75%	10.33%	4/1/2026	$	8,274	8,218	8,192
World Insurance (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%	10.33%	4/1/2026	$	3,114	3,070	3,083
World Insurance (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.75%	10.07%	4/1/2026	$	605	593	596
FIRE: Insurance Total								$58,741	$58,558	5.3%
Healthcare & Pharmaceuticals
Apollo Intelligence (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%	9.93%	6/1/2028	$	15,271	15,127	15,271
Apollo Intelligence (3)(5)(19)	First Lien Senior Secured Loan - Delayed Draw		—	—	6/1/2028	$	—	(87)	—
Apollo Intelligence (3)(5)(19)	First Lien Senior Secured Loan - Revolver		—	—	6/1/2028	$	—	(65)	—
Apollo Intelligence (14)(19)(25)	Equity Interest		—	—	—		32	3,197	3,164
CB Titan Holdings, Inc. (14)(19)(25)	Preferred Equity		—	—	—		1,953	1,953	612
CPS Group Holdings, Inc. (15)(19)(29)	First Lien Senior Secured Loan	L	5.75%	10.48%	3/3/2025	$	44,790	44,606	44,566
CPS Group Holdings, Inc. (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		—	—	3/3/2025	$	—	(27)	(25)
Datix Bidco Limited (6)(19)	First Lien Senior Secured Loan - Revolver	SONIA	4.50%	6.69%	10/28/2024	£	10	11	12
Datix Bidco Limited (6)(18)(19)	Second Lien Senior Secured Loan	SONIA	7.75%	9.44%	4/27/2026	£	121	164	147
Datix Bidco Limited (6)(18)(19)	First Lien Senior Secured Loan	BBSW	4.50%	8.07%	4/28/2025	AUD	42	32	29
Great Expressions Dental Center PC (15)(19)(26)	First Lien Senior Secured Loan	L	4.25% (0.5% PIK)	9.19%	9/28/2023	$	7,730	7,768	7,285
Great Expressions Dental Center PC (3)(15)(19)(26)	First Lien Senior Secured Loan - Revolver	L	4.25% (0.5% PIK)	9.19%	9/28/2023	$	1,080	1,078	1,010
Mertus 522. GmbH (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.25%	8.11%	5/28/2026	€	131	142	138
Mertus 522. GmbH (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.25%	8.69%	5/28/2026	€	225	248	236
Premier Imaging, LLC (15)(19)(29)	First Lien Senior Secured Loan	L	5.75%	10.13%	1/2/2025	$	7,141	7,064	7,141
Premier Imaging, LLC (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	L	5.75%	10.13%	1/2/2025	$	1,936	1,866	1,936
SunMed Group Holdings, LLC (16)(19)(29)	First Lien Senior Secured Loan	L	5.75%	10.48%	6/16/2028	$	8,694	8,568	8,151
SunMed Group Holdings, LLC (3)(16)(19)	First Lien Senior Secured Loan - Revolver	L	5.75%	10.48%	6/16/2027	$	590	574	513
TecoStar Holdings, Inc. (15)(19)	Second Lien Senior Secured Loan	L	8.50%	12.91%	11/1/2024	$	9,472	9,390	8,264
Healthcare & Pharmaceuticals Total								$101,609	$98,450	8.8%

31

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
High Tech Industries
Access (6)(18)(19)	First Lien Senior Secured Loan	SONIA	5.25%	8.68%	6/4/2029	£	80	98	97
Access (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	5.25%	8.68%	6/4/2029	£	7,578	8,549	9,156
AMI US Holdings Inc. (6)(15)(19)(29)	First Lien Senior Secured Loan	L	5.25%	9.63%	4/1/2025	$	3,856	3,822	3,856
Applitools (6)(19)(32)	First Lien Senior Secured Loan	SOFR	6.25%	10.57%	5/25/2029	$	25,316	25,085	25,063
Applitools (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		—	—	5/25/2028	$	—	(31)	(34)
Appriss Holdings, Inc. (14)(19)(25)	Equity Interest		—	—	-		2,136	1,606	1,470
Appriss Holdings, Inc. (15)(19)	First Lien Senior Secured Loan	L	7.25%	11.54%	5/6/2027	$	11,264	11,084	10,926
Appriss Holdings, Inc. (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		—	—	5/6/2027	$	—	(11)	(23)
AQ Software Corporation (14)(18)(19)(25)	Preferred Equity		—	—	—		1	1,107	1,095
AQ Software Corporation (14)(18)(19)(25)	Preferred Equity		—	—	—		2	1,844	1,825
AQ Software Corporation (14)(19)(25)	Preferred Equity		—	—	—		1	507	502
CB Nike IntermediateCo Ltd (3)(6)(19)	First Lien Senior Secured Loan - Revolver		—	—	10/31/2025	$	—	—	—
CB Nike IntermediateCo Ltd (6)(15)(19)	First Lien Senior Secured Loan	L	4.75%	9.16%	10/31/2025	$	344	340	344
Cloud Technology Solutions (CTS) (6)(14)(19)(25)	Preferred Equity		—	—	—		4,408	5,360	5,326
Cloud Technology Solutions (CTS) (6)(18)(19)	First Lien Senior Secured Loan	SONIA	7.50%	11.93%	1/3/2030	£	7,406	8,815	8,859
Cloud Technology Solutions (CTS) (2)(3)(5)(6)(19)	First Lien Senior Secured Loan - Revolver		—	—	—	£	—	(13)	(17)
Drilling Info Holdings, Inc (18)	First Lien Senior Secured Loan	L	4.25%	8.63%	7/30/2025	$	11,149	11,133	10,759
Eagle Rock Capital Corporation (14)(18)(19)(25)	Preferred Equity		—	—	—		3,345	3,345	3,575
Element Buyer, Inc. (15)(19)	First Lien Senior Secured Loan - Delayed Draw	L	5.50%	9.89%	7/19/2025	$	10,965	10,978	10,965
Element Buyer, Inc. (15)(19)	First Lien Senior Secured Loan	L	5.50%	9.89%	7/18/2025	$	36,625	36,767	36,625
Element Buyer, Inc. (3)(5)(15)(19)	First Lien Senior Secured Loan - Revolver		—	—	7/19/2024	$	—	(16)	—
Eleven Software (15)(19)	First Lien Senior Secured Loan	SOFR	8.00%	11.55%	4/25/2027	$	7,439	7,371	7,439
Eleven Software (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	8.25%	12.77%	9/25/2026	$	149	136	149
Eleven Software (14)(19)(25)	Preferred Equity		—	—	—		896	896	946
Gluware (19)(26)	First Lien Senior Secured Loan		9.00% (3.50% PIK)	12.50%	10/15/2025	$	19,576	18,915	18,206
Gluware (14)(19)(25)	Warrants		—	—	—		3,328	478	399
MRI Software LLC (15)	First Lien Senior Secured Loan	L	5.50%	10.23%	2/10/2026	$	25,662	25,602	24,732
MRI Software LLC (2)(3)	First Lien Senior Secured Loan - Revolver		—	—	2/10/2026	$	—	53	(65)
NearMap (6)(18)(19)	First Lien Senior Secured Loan	SOFR	7.25%	11.48%	12/9/2029	$	39,648	38,855	38,855
NearMap (2)(3)(5)(6)(19)	First Lien Senior Secured Loan - Revolver		—	—	12/9/2029	$	—	(92)	(93)
Revalize, Inc. (14)(19)(25)	Preferred Equity		—	—	—		1	1,431	1,431
Revalize, Inc. (15)(19)(29)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.75%	10.48%	4/15/2027	$	5,358	5,313	5,077
Revalize, Inc. (18)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.75%	10.46%	4/15/2027	$	2,009	1,993	1,904
Revalize, Inc. (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver		—	—	4/15/2027	$	—	(11)	(70)

32

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
High Tech Industries Continued
Superna Inc. (2)(3)(5)(6)(19)	First Lien Senior Secured Loan - Delayed Draw		—	—	3/6/2028	$	—	(23)	(53)
Superna Inc. (2)(3)(5)(6)(19)	First Lien Senior Secured Loan - Revolver		—	—	3/6/2028	$	—	(23)	(53)
Superna Inc. (6)(15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.50%	11.24%	3/6/2028	$	14,920	14,652	14,622
Superna Inc. (6)(14)(19)(25)	Equity Interest		—	—	—		1,463	1,463	1,429
Swoogo LLC (15)(19)	First Lien Senior Secured Loan	L	8.00%	12.24%	12/9/2026	$	2,330	2,291	2,295
Swoogo LLC (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver		—	—	12/9/2026	$	—	(20)	(19)
Utimaco (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	6.00%	7.95%	5/13/2029	€	92	98	99
Utimaco (6)(18)(19)	First Lien Senior Secured Loan	SOFR	6.00%	10.06%	5/13/2029	$	128	127	128
Utimaco (6)(18)(19)	First Lien Senior Secured Loan	SOFR	6.00%	10.06%	5/13/2029	$	262	259	262
Utimaco (6)(14)(19)(25)	Equity Interest		—	—	—		147	2,123	2,203
Utimaco (6)(14)(19)(25)	Preferred Equity		—	—	—		147	2,123	2,203
Ventiv Holdco, Inc. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.50%	10.18%	9/3/2025	$	13,771	13,668	13,530
Ventiv Holdco, Inc. (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver		—	—	9/3/2025	$	—	(21)	(30)
Ventiv Topco, Inc. (14)(19)(25)	Equity Interest		—	—	—		28	2,833	2,230
VPARK BIDCO AB (6)(16)(19)	First Lien Senior Secured Loan	CIBOR	4.00%	6.03%	3/10/2025	DKK	570	92	82
VPARK BIDCO AB (6)(16)(19)	First Lien Senior Secured Loan	NIBOR	4.00%	7.12%	3/10/2025	NOK	740	93	76
High Tech Industries Total								$271,044	$268,283	24.0%
Hospitality Holdings
PPX (14)(19)(25)	Preferred Equity	—		—	—		33	—	201
PPX (14)(19)(25)	Preferred Equity	—		—	—		33	5,000	5,836
Hospitality Holdings Total								$5,000	$6,037	0.6%
Hotel, Gaming & Leisure
Aimbridge Acquisition Co., Inc. (18)(19)	Second Lien Senior Secured Loan	L	7.50%	11.62%	2/1/2027	$	14,193	13,917	13,483
Concert Golf Partners Holdco (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.75%	10.28%	3/30/2029	$	6,816	6,690	6,816
Concert Golf Partners Holdco LLC (3)(16)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.75%	10.28%	4/2/2029	$	1,852	1,777	1,852
Concert Golf Partners Holdco LLC (3)(5)(16)(19)	First Lien Senior Secured Loan - Revolver		—	—	3/31/2028	$	—	(44)	—
Saltoun (19)(29)	First Lien Senior Secured Loan		11.00%	11.00%	4/11/2028	$	4,714	4,714	4,573
Saltoun (3)(19)	First Lien Senior Secured Loan - Delayed Draw		10.50%	10.50%	4/11/2028	$	1,352	1,352	881
Hotel, Gaming & Leisure Total								$28,406	$27,605	2.5%

33

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Media: Advertising, Printing & Publishing
Ansira Holdings, Inc. (7)(14)(15)(19)	First Lien Senior Secured Loan	L	6.50%	10.91%	12/20/2024	$	42,836	40,675	20,989
Ansira Holdings, Inc. (7)(14)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	L	6.50%	11.23%	12/20/2024	$	5,134	5,017	2,516
Ansira Holdings, Inc. (3)(7)(14)(15)(19)	First Lien Senior Secured Loan - Revolver	L	5.75%	8.79%	12/20/2024	$	5,383	5,099	1,771
Ansira Holdings, Inc. (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw		—	—	12/20/2024	$	—	—	—
TGI Sport Bidco Pty Ltd (6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	L	7.00%	11.39%	4/30/2026	AUD	4,166	2,851	2,851
TGI Sport Bidco Pty Ltd (6)(17)(19)	First Lien Senior Secured Loan	BBSY	7.00%	10.07%	4/30/2026	AUD	97	75	66
Media: Advertising, Printing & Publishing Total								$53,717	$28,193	2.5%
Media: Broadcasting & Subscription
Lightning Finco Limited (6)(16)(19)	First Lien Senior Secured Loan	L	5.50%	10.23%	8/31/2028	$	1,443	1,431	1,443
Lightning Finco Limited (6)(16)(19)	First Lien Senior Secured Loan	EURIBOR	5.50%	7.45%	8/31/2028	€	1,300	1,418	1,392
Media: Broadcasting & Subscription Total								$2,849	$2,835	0.3%
Media: Diversified & Production
9 Story Media Group Inc. (3)(5)(6)(19)	First Lien Senior Secured Loan - Revolver		—	—	4/30/2026	CAD	—	(1)	—
9 Story Media Group Inc. (6)(16)(19)	First Lien Senior Secured Loan	CDOR	5.25%	9.98%	4/30/2026	CAD	1,292	1,001	953
9 Story Media Group Inc. (6)(18)(19)	First Lien Senior Secured Loan	EURIBOR	5.25%	7.20%	4/30/2026	€	585	619	626
Aptus 1724 Gmbh (6)(19)(21)	First Lien Senior Secured Loan	L	6.25%	10.97%	2/23/2028	$	4,971	4,971	4,909
Efficient Collaborative Retail Marketing Company, LLC (15)(19)	First Lien Senior Secured Loan	L	6.75%	11.13%	6/30/2024	$	14,961	14,961	12,717
Efficient Collaborative Retail Marketing Company, LLC (15)(19)	First Lien Senior Secured Loan	L	6.75%	11.13%	6/30/2024	$	9,711	9,736	8,254
Efficient Collaborative Retail Marketing Company, LLC (3)(15)(19)	First Lien Senior Secured Loan - Revolver	L	5.25%	9.99%	6/30/2024	$	1,275	1,275	1,275
International Entertainment Investments Limited (6)(18)(19)	First Lien Senior Secured Loan	SONIA	4.75%	7.71%	11/30/2025	£	87	107	106
Music Creation Group Bidco GmbH (6)(19)(21)	First Lien Senior Secured Loan	L	6.25%	10.97%	2/23/2028	$	4,065	3,977	4,014
Media: Diversified & Production Total								$36,646	$32,854	2.9%
Media: Publishing
OGH Bidco Limited (6)(18)(19)	First Lien Senior Secured Loan	SONIA	6.25%	7.44%	6/29/2029	£	139	164	168
OGH Bidco Limited (3)(5)(6)(19)	First Lien Senior Secured Loan - Delayed Draw		—	—	6/29/2029	£	—	(68)	—
Media: Publishing Total								$96	$168	0.0%

34

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Retail
Batteries Plus Holding Corporation (15)(19)(29)	First Lien Senior Secured Loan	L	6.75%	11.13%	6/30/2023	$	18,172	18,172	18,172
Batteries Plus Holding Corporation (3)(15)(19)	First Lien Senior Secured Loan - Revolver	P	5.75%	11.13%	6/30/2023	$	916	915	916
New Look (Delaware) Corporation (6)(15)(19)(29)	First Lien Senior Secured Loan	L	5.50%	10.23%	5/26/2028	$	9,653	9,568	9,266
New Look (Delaware) Corporation (3)(6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	CDOR	5.50%	10.38%	5/26/2028	$	385	376	292
New Look Vision Group (6)(19)	First Lien Senior Secured Loan - Delayed Draw	CDOR	5.50%	10.38%	5/26/2028	CAD	55	44	39
New Look Vision Group (3)(6)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	CDOR	5.50%	10.38%	5/26/2028	CAD	29	22	18
New Look Vision Group (3)(6)(15)(19)	First Lien Senior Secured Loan - Revolver	CDOR	5.50%	10.38%	5/26/2026	CAD	1,688	1,250	1,173
Thrasio, LLC (15)(29)	First Lien Senior Secured Loan	L	7.00%	11.17%	12/18/2026	$	8,485	8,308	7,519
Walker Edison (7)(14)(15)(19)(26)(29)	First Lien Senior Secured Loan	L	5.75% (3.00% PIK)	13.48%	8/5/2027	$	21,019	20,685	13,084
Retail Total								$59,340	$50,479	4.6%
Services: Business
ACAMS (14)(19)(25)	Equity Interest		—	—	—		3,337	3,337	3,859
AMCP Clean Acquisition Company, LLC (18)	First Lien Senior Secured Loan	SOFR	4.35%	8.67%	7/10/2025	$	16,254	16,141	13,491
AMCP Clean Acquisition Company, LLC (18)	First Lien Senior Secured Loan - Delayed Draw	SOFR	4.35%	8.67%	7/10/2025	$	3,934	3,906	3,265
Avalon Acquiror, Inc. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.25%	10.83%	3/10/2028	$	24,598	24,376	24,352
Avalon Acquiror, Inc. (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.25%	10.74%	3/10/2028	$	1,050	886	966
Brook Bidco (6)(18)(19)(26)	First Lien Senior Secured Loan	SONIA	3.00% (4.25% PIK)	10.16%	7/7/2028	£	717	976	867
Brook Bidco (6)(14)(19)(25)	Preferred Equity		—	—	—		5,675	7,783	7,136
Caribou Bidco Limited (6)(18)(19)	First Lien Senior Secured Loan	SONIA	6.00%	7.19%	1/29/2029	£	8,070	10,801	9,751
Caribou Bidco Limited (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	6.00%	7.19%	1/29/2029	£	16	20	19
Chamber Bidco Limited (6)(17)(19)	First Lien Senior Secured Loan	L	5.50%	9.28%	6/7/2028	$	237	235	237
Darcy Partners (19)(32)	First Lien Senior Secured Loan	SOFR	7.75%	12.44%	6/1/2028	$	1,526	1,511	1,526
Darcy Partners (19)(25)	Equity Interest		—	—	—		359	359	434
Darcy Partners (3)(19)	First Lien Senior Secured Loan - Revolver		—	—	6/1/2028	$	—	—	—
Elevator Holdco Inc. (14)(19)(25)	Equity Interest		—	—	—		2	2,448	3,241
iBanFirst (6)(19)(26)	First Lien Senior Secured Loan		10.00% PIK	10.00%	7/13/2028	€	2,820	2,889	3,019
iBanFirst (6)(19)(26)	First Lien Senior Secured Loan		10.00% PIK	10.00%	7/13/2028	€	80	83	85
iBanFirst (6)(19)(26)	First Lien Senior Secured Loan	EURIBOR	8.50% PIK	10.04%	7/13/2028	€	3,000	3,018	3,212
iBanFirst Facility (6)(14)(19)(25)	Preferred Equity		—	—	—		7,112	8,136	12,463
Learning Pool (6)(16)(19)(26)	First Lien Senior Secured Loan	L	7.25% PIK	10.56%	7/7/2028	£	284	366	343
Learning Pool (6)(16)(19)(26)	First Lien Senior Secured Loan	L	7.25% PIK	10.56%	7/7/2028	£	102	131	123
masLabor (19)(25)	Equity Interest		—	—	—		345	345	968
masLabor (3)(15)(19)	First Lien Senior Secured Loan - Revolver	P	6.50%	13.50%	7/1/2027	$	689	672	689
masLabor (15)(19)	First Lien Senior Secured Loan	L	7.50%	11.24%	7/1/2027	$	8,492	8,275	8,492

35

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Services: Business Continued
Opus2 (6)(14)(19)(25)	Equity Interest		—	—	—		2,272	2,900	2,958
Opus2 (6)(18)(19)	First Lien Senior Secured Loan	SONIA	5.00%	7.96%	5/5/2028	£	123	167	148
Parcel2Go (3)(6)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	6.00%	8.93%	7/15/2028	£	39	50	45
Parcel2Go (6)(18)(19)	First Lien Senior Secured Loan	SONIA	6.00%	9.43%	7/15/2028	£	125	169	147
Parcel2Go (6)(14)(19)(25)	Equity Interest		—	—	—		3,605	4,237	3,247
Refine Intermediate, Inc. (15)(19)(29)	First Lien Senior Secured Loan	L	4.50%	9.23%	3/3/2027	$	1,094	1,077	1,094
Refine Intermediate, Inc. (3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver		—	—	9/3/2026	$	—	(76)	—
Smartronix (2)(3)(5)(18)(19)	First Lien Senior Secured Loan - Revolver		—	—	11/23/2027	$	—	(106)	(158)
Smartronix (15)(19)(29)	First Lien Senior Secured Loan	L	6.00%	10.17%	11/23/2028	$	12,636	12,419	12,320
Spring Finco BV (6)(18)(19)	First Lien Senior Secured Loan	NIBOR	6.00%	9.08%	7/15/2029	NOK	503	51	51
Spring Finco BV (3)(6)(19)	First Lien Senior Secured Loan - Delayed Draw			—	7/15/2029	NOK	—	—	—
SumUp Holdings Luxembourg S.à.r.l. (6)(19)(32)	First Lien Senior Secured Loan	EURIBOR	8.50%	10.48%	2/17/2026	€	6,650	7,951	7,119
SumUp Holdings Luxembourg S.à.r.l. (6)(19)(32)	First Lien Senior Secured Loan	EURIBOR	8.50%	10.48%	2/17/2026	€	155	180	166
TEI Holdings Inc. (15)(19)(29)	First Lien Senior Secured Loan	L	5.75%	10.48%	12/23/2026	$	36,044	35,902	36,044
TEI Holdings Inc. (3)(15)(19)	First Lien Senior Secured Loan - Revolver	L	5.75%	10.47%	12/23/2025	$	307	261	307
WCI Gigawatt Purchaser (15)(19)	First Lien Senior Secured Loan - Delayed Draw	L	5.75%	10.48%	11/19/2027	$	4,804	4,714	4,708
WCI Gigawatt Purchaser (3)(15)(19)	First Lien Senior Secured Loan - Revolver	L	5.75%	10.04%	11/19/2027	$	965	906	901
WCI Gigawatt Purchaser (15)(19)(29)	First Lien Senior Secured Loan	L	5.75%	10.41%	11/19/2027	$	1,447	1,420	1,418
Services: Business Total								$168,916	$169,053	15.1%
Services: Consumer
MZR Aggregator (14)(19)(25)	Equity Interest		—	—	—		1	798	786
MZR Buyer, LLC (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.75%	11.72%	12/21/2026	$	16,806	16,570	16,806
MZR Buyer, LLC (3)(5)(19)	First Lien Senior Secured Loan - Revolver		—	—	12/21/2026	$	—	(69)	—
Surrey Bidco Limited (6)(7)(14)(17)(19)(26)	First Lien Senior Secured Loan	SONIA	7.00% PIK	8.97%	5/11/2026	£	54	67	46
Zeppelin BidCo Pty Limited (6)(18)(19)	First Lien Senior Secured Loan	BBSY	5.00%	7.89%	6/28/2024	AUD	206	142	140
Services: Consumer Total								$17,508	$17,778	1.6%
Telecommunications
DC Blox Inc. (14)(19)(25)	Equity Interest		—	—	—		124	—	—
DC Blox Inc. (14)(19)(25)	Preferred Equity		—	—	—		3,822	3,851	4,548
DC Blox Inc. (3)(15)(19)(26)	First Lien Senior Secured Loan - Delayed Draw	L	2.00% (6.00% PIK)	11.74%	3/22/2026	$	29,262	29,046	29,262
DC Blox Inc. (14)(19)(25)	Warrants		—	—	—		177	2	—
Meriplex Communications, Ltd. (16)(19)(29)	First Lien Senior Secured Loan	SOFR	5.00%	9.42%	7/17/2028	$	15,294	15,003	15,141
Meriplex Communications, Ltd. (3)(16)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.00%	9.42%	7/17/2028	$	3,304	3,189	3,181
Meriplex Communications, Ltd. (3)(16)(19)	First Lien Senior Secured Loan - Revolver	SOFR	5.00%	9.42%	7/17/2028	$	282	230	254
Telecommunications Total								$51,321	$52,386	4.7%

36

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Transportation: Cargo
A&R Logistics, Inc. (15)(19)	First Lien Senior Secured Loan	SOFR	6.00%	9.71%	5/5/2025	$	5,913	5,869	5,913
A&R Logistics, Inc. (15)(19)	First Lien Senior Secured Loan	SOFR	6.00%	9.71%	5/5/2025	$	2,399	2,375	2,398
A&R Logistics, Inc. (15)(19)(29)	First Lien Senior Secured Loan	SOFR	6.00%	9.71%	5/5/2025	$	31,982	31,670	31,981
A&R Logistics, Inc. (15)(19)	First Lien Senior Secured Loan	SOFR	6.50%	10.21%	5/5/2025	$	2,688	2,673	2,688
A&R Logistics, Inc. (3)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.00%	9.99%	5/5/2025	$	361	255	361
ARL Holdings, LLC (14)(19)(25)	Equity Interest		—	—	—		—	445	635
ARL Holdings, LLC (14)(19)(25)	Equity Interest		—	—	—		9	9	1,045
Grammer Investment Holdings LLC (14)(19)(25)	Equity Interest		—	—	—		1,011	1,011	1,045
Grammer Investment Holdings LLC (14)(19)(25)	Warrants		—	—	—		122	—	125
Grammer Investment Holdings LLC (19)(25)	Preferred Equity		10.00%	10.00%	—		9	791	916
Grammer Purchaser, Inc. (15)(19)(29)	First Lien Senior Secured Loan	L	4.50%	9.72%	9/30/2024	$	3,830	3,768	3,830
Grammer Purchaser, Inc. (3)(15)(19)(29)	First Lien Senior Secured Loan - Revolver	SOFR	4.50%	8.79%	9/30/2024	$	516	516	516
Gulf Winds International (18)(19)(29)	First Lien Senior Secured Loan	SOFR	7.00%	11.33%	12/16/2028	$	26,625	25,828	25,826
Gulf Winds International (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		—	—	12/16/2028	$	—	(158)	(159)
Omni Intermediate (3)(5)(15)(19)	First Lien Senior Secured Loan - Delayed Draw		—	—	11/23/2026	$	—	(4)	—
Omni Intermediate (15)(19)(29)	First Lien Senior Secured Loan	SOFR	5.00%	9.73%	11/23/2026	$	1,175	1,166	1,175
Omni Intermediate (3)(19)	First Lien Senior Secured Loan - Revolver			—	11/30/2026	$	—	—	—
Omni Logistics, LLC (15)(19)	Second Lien Senior Secured Loan	SOFR	9.00%	13.69%	12/30/2027	$	8,770	8,686	8,771
REP Coinvest III- A Omni, L.P. (14)(19)(25)	Equity Interest		—	—	—		1,377	1,377	3,387
RoadOne (18)(19)(29)	First Lien Senior Secured Loan	SOFR	6.25%	10.81%	12/29/2028	$	19,289	18,711	18,711
RoadOne (2)(3)(5)(19)	First Lien Senior Secured Loan - Delayed Draw		—	—	—	$	—	(85)	(85)
RoadOne (3)(18)(19)	First Lien Senior Secured Loan - Revolver	SOFR	6.25%	10.81%	12/29/2028	$	998	866	866
Transportation: Cargo Total								$105,769	$109,945	9.9%
Transportation: Consumer
Toro Private Investments II, L.P. (6)(14)(19)(25)	Equity Interest		—	—	—		3,090	3,090	1,066
Toro Private Investments II, L.P. (18)(26)	First Lien Senior Secured Loan	L	5.00% (1.75% PIK)	11.48%	5/29/2026	$	6,756	5,297	4,645
Toro Private Investments II, L.P. (15)(26)	First Lien Senior Secured Loan	L	1.50% (7.25% PIK)	13.48%	2/28/2025	$	401	399	402
Transportation: Consumer Total								$8,786	$6,113	0.5%

37

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Non-Affiliate Investments
Wholesale
Abracon Group Holding, LLC. (18)(19)(29)	First Lien Senior Secured Loan	SOFR	5.90%	10.48%	7/6/2028	$	11,518	11,299	11,288
Abracon Group Holding, LLC. (2)(3)(5)(19)	First Lien Senior Secured Loan - Revolver		—	—	7/6/2028	$	—	(37)	(40)
Abracon Group Holding, LLC. (2)(3)(5)(19)	First Lien Senior Secured Loan - Delayed Draw		—	—	7/6/2028	$	—	(47)	(101)
Aramsco, Inc. (18)(19)(29)	First Lien Senior Secured Loan	L	5.25%	9.63%	8/28/2024	$	14,066	13,958	14,066
Aramsco, Inc. (3)(18)(19)	First Lien Senior Secured Loan - Revolver	L	5.25%	9.59%	8/28/2024	$	677	654	677
Armor Group, LP (14)(19)(25)	Equity Interest		—	—	—		10	1,012	1,952
SureWerx (18)(19)	First Lien Senior Secured Loan	SOFR	6.75%	11.30%	12/28/2029	$	8,365	8,156	8,198
SureWerx (2)(3)(5)(19)	First Lien Senior Secured Loan - Delayed Draw		—	—	12/28/2029	$	—	(30)	(20)
SureWerx (3)(18)(19)	First Lien Senior Secured Loan - Revolver		—	—	12/28/2028	$	134	107	113
Wholesale Total								$35,072	$36,133	3.2%
Non-Controlled/Non-Affiliate Investments Total								$1,846,172	$1,774,947	159.0%

38

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Non-Controlled/Affiliate Investments
Aerospace & Defense
Ansett Aviation Training (6)(10)(18)(19)	First Lien Senior Secured Loan	BBSY	4.69%	8.00%	9/24/2031	AUD	7,072	5,308	4,818
Ansett Aviation Training (6)(10)(14)(19)(25)	Equity Interest		—	—	—		5,119	3,842	5,310
Aerospace & Defense Total								$9,150	$10,128	0.9%
Beverage, Food & Tobacco
ADT Pizza, LLC (10)(14)(19)(25)	Equity Interest		—	—	—		6,720	6,721	14,581
Beverage, Food & Tobacco Total								$6,721	$14,581	1.3%
Energy: Oil & Gas
Blackbrush Oil & Gas, L.P. (10)(14)(19)(25)	Equity Interest		—	—	—		1,198	1	—
Blackbrush Oil & Gas, L.P. (10)(14)(19)(25)	Preferred Equity		—	—	—		38,505	11,777	30,785
Blackbrush Oil & Gas, L.P. (10)(15)(19)(26)(29)	First Lien Senior Secured Loan	L	5.00% (2.00% PIK)	10.18%	9/3/2025	$	9,040	9,039	9,040
Energy: Oil & Gas Total								$20,817	$39,825	3.6%
FIRE: Finance
BCC Middle Market CLO 2018-1, LLC (6)(10)(19)(25)	Structured Products		—	—	10/20/2030	$	25,635	24,050	22,763
Fire: Finance Total								$24,050	$22,763	2.0%
Transportation: Consumer
Direct Travel, Inc. (10)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	8.50%	13.23%	10/2/2025	$	3,440	3,440	3,440
Direct Travel, Inc. (10)(15)(19)	First Lien Senior Secured Loan	SOFR	8.50%	13.23%	10/2/2025	$	58,721	58,721	58,721
Direct Travel, Inc. (10)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	8.50%	13.23%	10/2/2025	$	1,741	1,741	1,741
Direct Travel, Inc. (10)(18)(19)	First Lien Senior Secured Loan	SOFR	6.50%	11.23%	10/2/2025	$	4,841	4,841	4,841
Direct Travel, Inc. (10)(18)(19)	First Lien Senior Secured Loan	SOFR	6.00%	10.73%	10/2/2025	$	202	202	202
Direct Travel, Inc. (3)(10)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	6.00%	9.74%	10/2/2025	$	4,125	4,125	4,125
Direct Travel, Inc. (10)(14)(19)(25)	Equity Interest		—	—	—		68	—	13,033
Transportation: Consumer Total								$73,070	$86,103	7.7%
Non-Controlled/Affiliate Investments Total								$133,808	$173,400	15.5%

39

				Interest	Maturity	Principal /			Market	% of
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	NAV (4)
Controlled Affiliate Investments
Aerospace & Defense
BCC Jetstream Holdings Aviation (Off I), LLC (6)(10)(11)(19)(20)(25)	Equity Interest		—	—	—		11,863	11,863	10,388
BCC Jetstream Holdings Aviation (On II), LLC (10)(11)(19)(20)	First Lien Senior Secured Loan		10.00%	10.00%	6/2/2023	$	8,013	8,013	6,400
BCC Jetstream Holdings Aviation (On II), LLC (10)(11)(19)(20)(25)	Equity Interest		—	—	—		1,116	1,116	—
Gale Aviation (Offshore) Co (6)(10)(11)(19)(25)	Equity Interest		—	—	—		90,450	90,450	91,326
Aerospace & Defense Total								$111,442	$108,114	9.7%
Investment Vehicles
Bain Capital Senior Loan Program, LLC (6)(10)(11)(19)	Subordinated Note Investment Vehicles		10.00%	10.00%	12/27/2033	$	50,995	50,995	50,995
Bain Capital Senior Loan Program, LLC (6)(10)(11)(25)	Preferred Equity Interest Investment Vehicles		—	—	—		10	10	(644)
Bain Capital Senior Loan Program, LLC (6)(10)(11)(25)	Equity Interest Investment Vehicles		—	—	—		10	5,594	3,347
International Senior Loan Program, LLC (6)(10)(11)(15)(19)	Subordinated Note Investment Vehicles	L	8.00%	11.74%	2/22/2028	$	186,979	186,979	186,979
International Senior Loan Program, LLC (6)(10)(11)(25)	Equity Interest Investment Vehicles		—	—	—		62,337	59,365	62,630
Investment Vehicles Total								$302,943	$303,307	27.2%
Transportation: Cargo
Lightning Holdings B, LLC (6)(10)(11)(14)(19)(25)	Equity Interest		—	—	—		25,264	25,573	27,209
Transportation: Cargo Total								$25,573	$27,209	2.4%
Controlled Affiliate Investments Total								$439,958	$438,630	39.3%
Investments Total								$2,419,938	$2,386,977	213.8%
Cash Equivalents
Cash Equivalents
Goldman Sachs Financial Square Government Fund Institutional Share Class (30)	Cash Equivalents		—	4.16%	—	$	63,394	63,394	63,394
Cash Equivalents Total								$63,394	$63,394	5.7%
Investments and Cash Equivalents Total								$2,483,332	$2,450,371	219.5%

40

Forward Foreign Currency Exchange Contracts

					Unrealized
					Appreciation
Currency Purchased	Currency Sold		Counterparty	Settlement Date	(Depreciation)(8)
US DOLLARS 291		EURO 220	Bank of New York Mellon	1/9/2023	$	56
US DOLLARS 37,234		POUND STERLING 31,000	Citibank	1/9/2023		(66)
EURO 4,000		US DOLLARS 4,023	Citibank	1/9/2023		249
US DOLLARS 4,122		EURO 4,000	Citibank	1/9/2023		(150)
US DOLLARS 11,848		POUND STERLING 9,890	Bank of New York Mellon	2/17/2023		(65)
US DOLLARS 7,894		AUSTRALIAN DOLLARS 11,440	Bank of New York Mellon	3/3/2023		112
US DOLLARS 10,917		POUND STERLING 9,440	Bank of New York Mellon	3/3/2023		(458)
US DOLLARS 1,804		CANADIAN DOLLAR 2,360	Bank of New York Mellon	3/3/2023		61
US DOLLARS 41,180		EURO 40,810	Bank of New York Mellon	3/3/2023		(2,575)
US DOLLARS 1,777		POUND STERLING 1,530	Bank of New York Mellon	3/16/2023		(67)
US DOLLARS 100		NORWEGIAN KRONE 1,240	Bank of New York Mellon	7/26/2023		11
US DOLLARS 6,138		POUND STERLING 5,000	Bank of New York Mellon	8/4/2023		96
US DOLLARS 448		AUSTRALIAN DOLLARS 240	Bank of New York Mellon	8/15/2023		285
US DOLLARS 3,094		EURO 2,920	Bank of New York Mellon	11/15/2023		(79)
US DOLLARS 6,092		POUND STERLING 3,125	Bank of New York Mellon	11/17/2023		2,312
US DOLLARS 10,773		EURO 9,890	Bank of New York Mellon	5/17/2024		(47)
US DOLLARS 11,215		POUND STERLING 9,000	Bank of New York Mellon	6/24/2024		341
US DOLLARS 3,143		EURO 3,000	Bank of New York Mellon	6/13/2025		(168)
US DOLLARS 2,762		AUSTRALIAN DOLLARS 3,739	Bank of New York Mellon	7/28/2025		214
					$	62

(1) The investments bear interest at a rate that may be determined by reference to the London Interbank Offered Rate (“LIBOR” or “L”), the Euro Interbank Offered Rate (“EURIBOR” or “E”), British Pound Sterling LIBOR Rate (“GBP LIBOR”), the Norwegian Interbank Offered Rate (“NIBOR” or “N”), the Copenhagen Interbank Offered Rate (“CIBOR” or “C”), Canadian Dollar LIBOR Rate (“CDOR LIBOR”), the Bank Bill Swap Rate (“BBSW”), the Bank Bill Swap Bid Rate (“BBSY”), Sterling Overnight Interbank Average Rate (“SONIA”), or the Prime Rate (“Prime” or “P”) and which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind (“PIK”). For each, the Company has provided the PIK or the spread over LIBOR, EURIBOR, GBP LIBOR, NIBOR, CIBOR, CDOR, BBSW, BBSY, or Prime and the current weighted average interest rate in effect at December 31, 2022. Certain investments are subject to a LIBOR, EURIBOR, GBP LIBOR, NIBOR, CIBOR, CDOR, BBSW, SONIA, or Prime interest rate floor.

(2) The negative fair value is the result of the capitalized discount on the loan or the unfunded commitment being valued below par.

(3) Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee.

(4) Percentages are based on the Company’s net assets of $1,116,391 as of December 31, 2022.

(5) The negative amortized cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan.

(6) The investment is not a qualifying asset under Section 55(a) of the Investment Company Act of 1940. The Company may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70% of the Company’s total assets. As of December 31, 2022, non-qualifying assets totaled 26.01% of the Company’s total assets.

(7) Loan was on non-accrual status as of December 31, 2022.

41

(8) Unrealized appreciation/(depreciation) on forward currency exchange contracts.

(9) The principal amount (par amount) for all debt securities is denominated in U.S. dollars, unless otherwise noted. £ represents Pound Sterling, € represents Euro, NOK represents Norwegian krone, AUD represents Australian, CAD represents Canadian Dollar and DKK represents Kroner.

(10) As defined in the 1940 Act, the Company is deemed to be an “Affiliated Investment” of the Company as the Company owns 5% or more of the portfolio company’s securities.

(11) As defined in the 1940 Act, the Company is deemed to “Control” this portfolio company as the Company either owns more than 25% of the portfolio company’s outstanding voting securities or has the power to exercise control over management or policies of such portfolio company.

(12) Tick mark not used

(13) Tick mark not used

(14) Non-Income Producing.

(15) Loan includes interest rate floor of 1.00%.

(16) Loan includes interest rate floor of 0.75%.

(17) Loan includes interest rate floor of 0.50%.

(18) Loan includes interest rate floor of 0.00%.

(19) Security valued using unobservable inputs (Level 3).

(20) The Company holds controlling, affiliate interest in an aircraft-owning special purpose vehicle through this investment.

(21) Loan includes interest rate floor of 0.25%.

(22) Tick mark not used

(23) Tick mark not used

(24) Tick mark not used

(25) Security exempt from registration under the Securities Act of 1933 (the “Securities Act”), and may be deemed to be “restricted securities” under the Securities Act. As of December 31, 2022, the aggregate fair value of these securities is $370,957 or 34.06% of the Company’s net assets. The acquisition dates of the restricted securities are as follows:  

42

	Acquisition
Investment	Date
ACAMS	3/10/2022
ADT Pizza, LLC	10/29/2018
Ansett Aviation Training	3/24/2022
Apollo Intelligence	6/1/2022
Appriss Holdings, Inc.	5/3/2021
AQ Software Corporation	12/10/2021
AQ Software Corporation	4/14/2022
AQ Software Corporation	12/29/2022
ARL Holdings, LLC	5/3/2019
Armor Group, LP	8/28/2018
Bain Capital Senior Loan Program, LLC	12/27/2021
BCC Jetstream Holdings Aviation (Off I), LLC	6/1/2017
BCC Jetstream Holdings Aviation (On II), LLC	6/1/2017
BCC Middle Market CLO 2018-1, LLC	2/28/2022
Blackbrush Oil & Gas, L.P.	9/3/2020
Brook Bidco	7/8/2021
CB Titan Holdings, Inc.	5/1/2017
Marlin-Cobalt Aggregator, L.P.	12/15/2022
Darcy Partners	6/1/2022
BCC BCSF DCB Blocker LP Interest	5/16/2022
DC Blox Inc.	3/22/2021
DC Blox Inc.	3/23/2021
Direct Travel, Inc.	10/2/2020
Eagle Rock Capital Corporation	12/9/2021
East BCC Coinvest II, LLC	7/23/2019
Elevator Holdco Inc.	12/23/2019
Eleven Software	4/25/2022
Elk Parent Holdings, LP	11/1/2019
FCG Acquisitions, Inc.	1/24/2019
Fineline Technologies, Inc.	2/22/2021

43

	Acquisition
Investment	Date
Gale Aviation (Offshore) Co	1/2/2019
Gluware	10/15/2021
Grammer Investment Holdings LLC	10/1/2018
iBanFirst Facility	7/13/2021
Insigneo Financial Group LLC	8/1/2022
Insigneo Financial Group LLC	8/1/2022
International Senior Loan Program, LLC	2/22/2021
Kellstrom Aerospace Group, Inc	7/1/2019
Lightning Holdings B, LLC	1/2/2020
masLabor	7/1/2021
MZR Aggregator	12/22/2020
NPC International, Inc.	4/1/2021
Opus2	6/16/2021
Parcel2Go	7/15/2021
PPX	7/29/2021
Precision Ultimate Holdings, LLC	11/6/2019
REP Coinvest III- A Omni, L.P.	2/5/2021
Robinson Helicopter	6/30/2022
Service Master	8/16/2021
Superna Inc.	3/8/2022
Titan Cloud Software, Inc	11/4/2022
TLC Holdco LP	10/11/2019
Toro Private Investments II, L.P.	4/2/2019
Utimaco	6/28/2022
Ventiv Topco, Inc.	9/3/2019
WSP LP Interest	8/31/2021

(26) Denotes that all or a portion of the debt investment includes PIK interest during the period.

(27) Asset is in an escrow liquidating trust.

(28) Tick mark not used

(29) Assets or a portion thereof are pledged as collateral for the 2019-1 Issuer. See Note 6 “Debt”.

(30) Cash equivalents include $55,950 of restricted cash.

(31) Tick mark not used

(32) Loan includes interest rate floor of 1.50%.

(33) Tick mark not used

See Notes to Consolidated Financial Statements

44

BAIN CAPITAL SPECIALTY FINANCE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

(in thousands, except share and per share data)

Note 1. Organization

Bain Capital Specialty Finance, Inc. (the “Company”, “we”, “our” and “us”) was formed on October 5, 2015 and commenced investment operations on October 13, 2016. The Company has elected to be treated and is regulated as a business development company (a “BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). In addition, for tax purposes the Company has elected to be treated and intends to operate in a manner so as to continuously qualify as a regulated investment company (a “RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”). The Company is externally managed by BCSF Advisors, LP (the “Advisor” or “BCSF Advisors”), our investment adviser that is registered with the Securities and Exchange Commission (the “SEC”) under the Investment Advisers Act of 1940, as amended (the “Advisers Act”). The Advisor also provides the administrative services necessary for the Company to operate (in such capacity, the “Administrator” or “BCSF Advisors”).

On November 19, 2018, the Company closed its initial public offering (the “IPO”), which was a Qualified IPO, issuing 7,500,000 shares of its common stock at a public offering price of $20.25 per share. Shares of common stock of the Company began trading on the New York Stock Exchange under the symbol “BCSF” on November 15, 2018.

The Company’s primary focus is capitalizing on opportunities within its Advisor’s Senior Direct Lending Strategy, which seeks to provide risk-adjusted returns and current income to its stockholders by investing primarily in middle-market companies with between $10.0 million and $150.0 million in EBITDA. The Company focuses on senior investments with a first or second lien on collateral and strong structures and documentation intended to protect the lender. The Company generally seeks to retain voting control in respect of the loans or particular classes of securities in which the Company invests through maintaining affirmative voting positions or negotiating consent rights that allow the Company to retain a blocking position. The Company may also invest in mezzanine debt and other junior securities and in secondary purchases of assets or portfolios, as described below. Investments are likely to include, among other things, (i) senior first lien, stretch senior, senior second lien, unitranche, (ii) mezzanine debt and other junior investments and (iii) secondary purchases of assets or portfolios that primarily consist of middle-market corporate debt. The Company may also invest, from time to time, in equity securities, distressed debt, debtor-in-possession loans, structured products, structurally subordinate loans, investments with deferred interest features, zero-coupon securities and defaulted securities.

Our operations comprise only a single reportable segment.

Note 2. Summary of Significant Accounting Policies

Basis of Presentation

The Company’s consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”). The Company’s consolidated financial statements and related financial information have been prepared pursuant to the requirements for reporting on Form 10-Q and Regulation S-X. These consolidated financial statements reflect adjustments that in the opinion of the Company are necessary for the fair statement of the financial position and results of operations for the periods presented herein and are not necessarily indicative of the full fiscal year. The Company has determined it meets the definition of an investment company and follows the accounting and reporting guidance in the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946 — Financial Services — Investment Companies. The functional currency of the Company is U.S. dollars and these consolidated financial statements have been prepared in that currency. Certain prior period information has been reclassified to conform to the current period presentation and this had no effect on the Company’s consolidated financial position or the consolidated results of operations as previously reported.

The information included in this Form 10-Q should be read in conjunction with the audited financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2022.

45

Basis of Consolidation

The Company will generally consolidate any wholly, or substantially, owned subsidiary when the design and purpose of the subsidiary is to act as an extension of the Company’s investment operations and to facilitate the execution of the Company’s investment strategy. Accordingly, the Company consolidated the results of its subsidiaries BCSF I, BCSF II C, BCSF CFSH, LLC, BCSF CFS, LLC and BCC Middle Market CLO 2019-1, LLC in its consolidated financial statements. All intercompany transactions and balances have been eliminated in consolidation. Since the Company is an investment company, portfolio investments held by the Company are not consolidated into the consolidated financial statements. The portfolio investments held by the Company (including its investments held by consolidated subsidiaries) are included on the consolidated statements of assets and liabilities as investments at fair value.

Use of Estimates

The preparation of the consolidated financial statements in conformity with US GAAP requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of increases and decreases in net assets from operations during the reporting period. Actual results could differ from those estimates and such differences could be material.

Valuation of Portfolio Investments

The Advisor shall value the investments owned by the Company, subject at all times to the oversight of the Board. The Advisor shall follow its own written valuation policies and procedures as approved by the Board when determining valuations. A short summary of the Advisor’s valuation policies is below.

Investments for which market quotations are readily available are typically valued at such market quotations. Pursuant to Rule 2a-5 under the 1940 Act, the Board designates the Advisor as Valuation Designee to perform fair value determinations for the Company for investments that do not have readily available market quotations. Market quotations are obtained from an independent pricing service, where available. If a price cannot be obtained from an independent pricing service or if the independent pricing service is not deemed to be current with the market, certain investments held by the Company will be valued on the basis of prices provided by principal market makers. Generally, investments marked in this manner will be marked at the mean of the bid and ask of the independent broker quotes obtained. To validate market quotations, the Company utilizes a number of factors to determine if the quotations are representative of fair value, including the source and number of quotations. Debt and equity securities that are not publicly traded or whose market prices are not readily available will be valued at a price that reflects such security’s fair value.

With respect to unquoted portfolio investments, the Company will value each investment considering, among other measures, discounted cash flow models, comparable company multiple 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 Company will use the pricing indicated by the external event to corroborate and/or assist us in our valuation. 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.

With respect to investments for which market quotations are not readily available, in particular, illiquid/hard to value assets, the Advisor will typically undertake a multi-step valuation process, which includes among other things, the below:

● The Company’s quarterly valuation process begins with each portfolio company or investment being initially valued by the investment professionals of the Advisor responsible for the portfolio investment;

● Preliminary valuation conclusions are then documented and discussed with the Company’s senior management and the Advisor;

● Generally investments that constitute a material portion of the Company’s portfolio are periodically reviewed by an independent valuation firm; and

● The Board and Audit Committee provide oversight with respect to the valuation process, including requesting such materials as they deem appropriate.

46

In following this approach, the types of factors that are taken into account in the fair value pricing of investments include, as relevant, but are not limited to: comparison to publicly traded securities, including factors such as yield, maturity and measures of credit quality; the enterprise value of a portfolio company; the nature and realizable value of any collateral; the portfolio company’s ability to make payments and its earnings and discounted cash flows; and the markets in which the portfolio company does business. In cases where an independent valuation firm provides fair valuations for investments, the independent valuation firm provides a fair valuation report, a description of the methodology used to determine the fair value and their analysis and calculations to support their conclusion.

The Company applies ASC Topic 820, Fair Value Measurement (“ASC 820”), which establishes a framework for measuring fair value in accordance with US GAAP and required disclosures of fair value measurements. The fair value of a financial instrument is the amount that would be received in an orderly transaction between market participants at the measurement date. The Company determines the fair value of investments consistent with its valuation policy. The Company discloses the fair value of its investments in a hierarchy which prioritizes and ranks the level of market observability used in the determination of fair value. In accordance with ASC 820, these levels are summarized below:

● Level 1 — Valuations based on quoted prices (unadjusted) in active markets for identical assets or liabilities at the measurement date.

● Level 2 — Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.

● Level 3 — Valuations based on inputs that are unobservable and significant to the fair value measurement.

A financial instrument’s level within the hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Valuations of Level 2 investments are generally based on quotations received from pricing services, dealers or brokers. Consideration is given to the source and nature of the quotations and the relationship of recent market activity to the quotations provided.

Transfers between levels, if any, are recognized at the beginning of the reporting period in which the transfers occur. The Company evaluates the source of inputs used in the determination of fair value, including any markets in which the investments, or similar investments, are trading. When the fair value of an investment is determined using inputs from a pricing service (or principal market makers), the Company considers various criteria in determining whether the investment should be classified as a Level 2 or Level 3 investment. Criteria considered includes the pricing methodologies of the pricing services (or principal market makers) to determine if the inputs to the valuation are observable or unobservable, as well as the number of prices obtained and an assessment of the quality of the prices obtained. The level of an investment 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.

The fair value assigned to these investments is based upon available information and may fluctuate from period to period. In addition, it does not necessarily represent the amount that might ultimately be realized upon sale. Due to inherent uncertainty of valuation, the estimated fair value of investments may differ from the value that would have been used had a ready market for the security existed, and the difference could be material.

Securities Transactions, Revenue Recognition and Expenses

The Company records its investment transactions on a trade date basis. The Company measures realized gains or losses by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment, using the specified identification method. Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis. Discount and premium to par value on investments acquired are accreted and amortized, respectively, into interest income over the life of the respective investment using the effective interest method. Commitment fees are recorded on an accrual basis and recognized as interest income. Loan origination fees, original issue discount and market discount or premium are capitalized and amortized against or accreted into interest income using the effective interest method or straight-line method, as applicable. For the Company’s investments in revolving bank loans, the cost basis of the investment purchased is adjusted for the cash received for the discount on the total balance committed. The fair value is also adjusted for price appreciation or depreciation on the unfunded portion. As a result, the purchase of commitments not completely funded may result in a negative value until it is offset by the future amounts called and funded. Upon prepayment of a loan or debt security, any prepayment premium, unamortized upfront loan origination fees and unamortized discount are recorded as interest income.

47

Dividend income on preferred equity investments is recorded on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income on common equity investments is recorded on the record date for private portfolio companies and on the ex-dividend date for publicly traded portfolio companies. Distributions received from an equity interest, limited liability company or a limited partnership investment are evaluated to determine if the distribution should be recorded as dividend income or a return of capital.

Certain investments may have contractual payment-in-kind (“PIK”) interest or dividends. PIK represents accrued interest or accumulated dividends that are added to the loan principal of the investment on the respective interest or dividend payment dates rather than being paid in cash and generally becomes due at maturity or upon being called by the issuer. PIK is recorded as interest or dividend income, as applicable. If at any point the Company believes PIK is not expected to be realized, the investment generating PIK will be placed on non-accrual status. Accrued PIK interest or dividends are generally reversed through interest or dividend income, respectively, when an investment is placed on non-accrual status.

Certain structuring fees and amendment fees are recorded as other income when earned. Administrative agent fees received by the Company are recorded as other income when the services are rendered.

Expenses are recorded on an accrual basis.

Non-Accrual Loans

Loans or debt securities are placed on non-accrual status when there is reasonable doubt that principal or interest will be collected. Accrued interest generally is reversed when a loan or debt security is placed on non-accrual status. Interest payments received on non-accrual loans or debt securities may be recognized as income or applied to principal depending upon management’s judgment. Non-accrual loans and debt securities are restored to accrual status when past due principal and interest are paid and, in management’s judgment, principal and interest payments are likely to remain current. The Company may make exceptions to this treatment if a loan has sufficient collateral value and is in the process of collection. As of March 31, 2023, there were four loans from two issuers on non-accrual. As of December 31, 2022, there were five loans from three issuers placed on non-accrual status.

Distributions

Distributions to common stockholders are recorded on the record date. The amount to be distributed, if any, is determined by the Board each quarter, and is generally based upon the earnings estimated by the Advisor. Distributions from net investment income and net realized capital gains are determined in accordance with U.S. federal income tax regulations, which may differ from those amounts determined in accordance with US GAAP. The Company may pay distributions to its stockholders in a year in excess of its investment company taxable income and net capital gain for that year and, accordingly, a portion of such distributions may constitute a return of capital for U.S. federal income tax purposes. This excess generally would be a tax-free return of capital in the period and generally would reduce the stockholder’s tax basis in its shares. These book/tax differences are either temporary or permanent in nature. To the extent these differences are permanent; they are charged or credited to paid-in capital in excess of par, accumulated undistributed net investment income or accumulated net realized gain (loss), as appropriate, in the period that the differences arise. Temporary and permanent differences are primarily attributable to differences in the tax treatment of certain loans and the tax characterization of income and non-deductible expenses.

The Company intends to timely distribute to its stockholders substantially all of its annual taxable income for each year, except that the Company may retain certain net capital gains for reinvestment and, depending upon the level of the Company’s taxable income earned in a year, the Company may choose to carry forward taxable income for distribution in the following year and incur applicable U.S. federal excise tax and pay a 4% tax on such income, as required.  To the extent that we determine that our estimated current year taxable income will be in excess of estimated dividend distributions for the current year from such income, we accrue excise tax, if any, on estimated excess taxable income as such taxable income is earned.  For the periods ended March 31, 2023 and 2022, we recorded an expense of $0.5 million and $0.0 million, respectively for U. S. federal excise tax.

The specific tax characteristics of the Company’s distributions will be reported to stockholders after the end of the calendar year. All distributions will be subject to available funds, and no assurance can be given that the Company will be able to declare such distributions in future periods.

48

The Company distributes net capital gains (i.e., net long-term capital gains in excess of net short-term capital losses), if any, at least annually out of the assets legally available for such distributions. However, the Company may decide in the future to retain such capital gains for investment, incur a corporate-level tax on such capital gains, and elect to treat such capital gains as deemed distributions to stockholders.

Dividend Reinvestment Plan

The Company has adopted a dividend reinvestment plan that provides for the reinvestment of cash dividends and distributions. Stockholders who do not “opt out” of the Company’s dividend reinvestment plan will have their cash dividends and distributions automatically reinvested in additional shares of the Company’s common stock, rather than receiving cash dividends and distributions.

Offering Costs

Offering costs consist primarily of fees and expenses incurred in connection with the offering of shares, legal, printing and other costs associated with the preparation and filing of applicable registration statements. To the extent such expenses relate to equity offerings, these expenses are charged as a reduction of paid-in-capital upon each such offering.

Cash, Restricted Cash, and Cash Equivalents

Cash and cash equivalents consist of deposits held at custodian banks, and highly liquid investments, such as money market funds, with original maturities of three months or less. Cash and cash equivalents are carried at cost or amortized cost, which approximates fair value. The Company may deposit its cash and cash equivalents in financial institutions and, at certain times, such balances may exceed the Federal Deposit Insurance Corporation insurance limits. Cash equivalents are presented separately on the consolidated schedules of investments. Restricted cash is collected and held by the trustee who has been appointed as custodian of the assets securing certain of the Company’s financing transactions.

Foreign Currency Translation

The accounting records of the Company are maintained in U.S. dollars. The fair values of foreign securities, foreign cash and other assets and liabilities denominated in foreign currency are translated to U.S. dollars based on the current exchange rates at the end of each business day. Income and expenses denominated in foreign currencies are translated at current exchange rates when accrued or incurred. Unrealized gains and losses on foreign currency holdings and non-investment assets and liabilities attributable to the changes in foreign currency exchange rates are included in the net change in unrealized appreciation (depreciation) on foreign currency translation on the consolidated statements of operations. Net realized gains and losses on foreign currency holdings and non-investment assets and liabilities attributable to changes in foreign currency exchange rates are included in net realized gain (loss) on foreign currency transactions on the consolidated statements of operations. The portion of both realized and unrealized gains and losses on investments that result from changes in foreign currency exchange rates is not separately disclosed, but is included in net realized gain (loss) on investments and net change in unrealized appreciation (depreciation) on investments, respectively, on the consolidated statements of operations.

Forward Currency Exchange Contracts

The Company may enter into forward currency exchange contracts to reduce the Company’s exposure to foreign currency exchange rate fluctuations in the value of foreign currencies. A forward currency exchange contract is an agreement between two parties to buy and sell a currency at a set price on a future date. The Company does not utilize hedge accounting and as such the Company recognizes the value of its derivatives at fair value on the consolidated statements of assets and liabilities with changes in the net unrealized appreciation (depreciation) on forward currency exchange contracts recorded on the consolidated statements of operations. Forward currency exchange contracts are valued using the prevailing forward currency exchange rate of the underlying currencies. Unrealized appreciation (depreciation) on forward currency exchange contracts are recorded on the consolidated statements of assets and liabilities by counterparty on a net basis, not taking into account collateral posted which is recorded separately, if applicable. Cash collateral maintained in accounts held by counterparties is included in collateral on forward currency exchange contracts on the consolidated statements of assets and liabilities. Notional amounts and the gross fair value of forward currency exchange contracts assets and liabilities are presented separately on the consolidated schedules of investments.

49

Changes in net unrealized appreciation (depreciation) are recorded on the consolidated statements of operations in net change in unrealized appreciation (depreciation) on forward currency exchange contracts. Net realized gains and losses are recorded on the consolidated statements of operations in net realized gain (loss) on forward currency exchange contracts. Realized gains and losses on forward currency exchange contracts are determined using the difference between the fair market value of the forward currency exchange contract at the time it was opened and the fair market value at the time it was closed or covered. Additionally, losses, up to the fair value, may arise if the counterparties do not perform under the contract terms.

Deferred Financing Costs and Debt Issuance Costs

The Company records costs related to issuance of revolving debt obligations as deferred financing costs. These costs are deferred and amortized using the straight-line method over the stated maturity life of the obligation. The Company records costs related to the issuance of term debt obligations as debt issuance costs. These costs are deferred and amortized using the effective interest method. These costs are presented as a reduction to the outstanding principal amount of the term debt obligations on the consolidated statements of assets and liabilities. In the event that we modify or extinguish our debt before maturity, the Company follows the guidance in ASC Topic 470-50, Modification and Extinguishments. For modifications to or exchanges of our revolving debt obligations, any unamortized deferred financing costs related to lenders who are not part of the new lending group are expensed. For extinguishments of our term debt obligations, any unamortized debt issuance costs are deducted from the carrying amount of the debt in determining the gain or loss from the extinguishment.

Income Taxes

The Company has elected to be treated for U.S. federal income tax purposes as a RIC under the Code. So long as the Company maintains its status as a RIC, it will generally not be subject to corporate-level U.S. federal income taxes on any ordinary income or capital gains that it distributes at least annually as dividends to its stockholders. As a result, any tax liability related to income earned and distributed by the Company represents obligations of the Company’s stockholders and will not be reflected in the consolidated financial statements of the Company.

The Company intends to comply with the applicable provisions of the Code pertaining to RICs and to make distributions of taxable income sufficient to relieve it from substantially all federal income taxes. Accordingly, no provision for income taxes is required in the consolidated financial statements. For income tax purposes, distributions made to stockholders are reported as ordinary income, capital gains, non-taxable return of capital, or a combination thereof. The tax character of distributions paid to stockholders through March 31, 2023 may include return of capital, however, the exact amount cannot be determined at this point. The final determination of the tax character of distributions will not be made until the Company files our tax return for the tax year ending December 31, 2023. The character of income and gains that the Company distributes is determined in accordance with income tax regulations that may differ from GAAP. BCSF CFSH, LLC, BCSF CFS, LLC, and BCC Middle Market CLO 2019-1, LLC are disregarded entities for tax purposes and are consolidated with the tax return of the Company.

The Company evaluates tax positions taken or expected to be taken in the course of preparing its consolidated financial statements to determine whether the tax positions are “more-likely-than-not” to be sustained by the applicable tax authority. Tax positions not deemed to meet the “more-likely-than-not” threshold are reversed and recorded as a tax benefit or expense in the current year. All penalties and interest associated with income taxes, if any, are included in income tax expense. Conclusions regarding tax positions are subject to review and may be adjusted at a later date based on factors including, but not limited to, on-going analyses of tax laws, regulations and interpretations thereof. Management has analyzed the Company’s tax positions, and has concluded that no liability for unrecognized tax benefits related to uncertain tax positions on returns to be filed by the Company for all open tax years should be recorded. The Company identifies its major tax jurisdiction as the United States, and the Company is not aware of any tax positions for which it is reasonably possible that the total amounts of unrecognized tax benefits will change materially in the next 12 months. As of March 31, 2023, the tax years that remain subject to examination are from 2019 forward.

Recent Accounting Pronouncements

In March 2020, the FASB issued ASU No. 2020-04, “Reference Rate Reform (Topic 848),” which provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected by reference rate reform if certain criteria are met. The amendments apply only to contracts, hedging relationships, and other transactions that reference London Interbank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued because of reference rate reform. In January 2021, the FASB issued ASU No. 2021-01, Reference Rate Reform (Topic 848), which expanded the scope of Topic 848 to include derivative

50

instruments impacted by discounting transition. In December 2022, the FASB issued an ASU, ASU 2022-06, which includes amendments to defer the sunset date of Topic 848 from December 31, 2022, to December 31, 2024, after which entities will no longer be permitted to apply the reference rate reform relief in Topic 848.  The Company is currently evaluating the impact of the adoption of ASU 2020-04 and 2021-01 on its financial statements.

In March 2022, the FASB issued ASU 2022-02, “Financial Instruments - Credit Losses (Topic 326)”, which is intended to address issues identified during the post-implementation review of ASU 2016-13, “Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments”. The amendment, among other things, eliminates the accounting guidance for troubled debt restructurings by creditors in Subtopic 310-40, “Receivables - Troubled Debt Restructurings by Creditors”, while enhancing disclosure requirements for certain loan refinancings and restructurings by creditors when a borrower is experiencing financial difficulty. The new guidance is effective for interim and annual periods beginning after December 15, 2022. The adoption of ASU 2022-02 did not have a material impact on the consolidated financial statements.

In June 2022, the FASB issued ASU 2022-03, Fair Value Measurement (Topic 820), which affects all entities that have investments in equity securities measured at fair value that are subject to a contractual sale restriction.  The amendments in ASU 2022-03 clarify that a contractual restriction on the sale of an equity security is not considered part of the unit of account of the equity security and, therefore, is not considered in measuring the fair value.  The amendments also require additional disclosures for equity securities subject to contractual sale restrictions that are measured at fair value in accordance with Topic 820.  The effective date for the amendments in ASU 2022-03 are for fiscal years beginning after December 15, 2024 and interim periods within those fiscal years.  The Company is currently evaluating the impact of the adoption of ASU 2022-03 on its financial statements.  

Note 3. Investments

The following table shows the composition of the investment portfolio, at amortized cost and fair value as of March 31, 2023 (with corresponding percentage of total portfolio investments):

	As of March 31, 2023
			Percentage of				Percentage of
	Amortized Cost		Total Portfolio		Fair Value		Total Portfolio
First Lien Senior Secured Loans	$	1,678,017	68.8	%	$	1,605,689	66.5	%
Second Lien Senior Secured Loans		89,075	3.7			85,984	3.6
Subordinated Debt		44,146	1.8			44,302	1.8
Structured Products		24,050	1.0			23,451	1.0
Preferred Equity		57,106	2.3			85,065	3.5
Equity Interests		207,075	8.5			229,683	9.5
Warrants		480	0.0			581	0.0
Subordinated Notes in Investment Vehicles (1)		272,974	11.2			272,974	11.3
Preferred Equity Interests in Investment Vehicles (1)		10	0.0			(691)	0.0
Equity Interests in Investment Vehicles (1)		64,957	2.7			68,339	2.8
Total	$	2,437,890	100.0	%	$	2,415,377	100.0	%

(1) Represents debt and equity investment in ISLP and SLP (each as defined later).

51

The following table shows the composition of the investment portfolio, at amortized cost and fair value as of December 31, 2022 (with corresponding percentage of total portfolio investments):

	As of December 31, 2022
			Percentage of				Percentage of
	Amortized Cost		Total Portfolio		Fair Value		Total Portfolio
First Lien Senior Secured Loans	$	1,703,591	70.4	%	$	1,630,877	68.3	%
Second Lien Senior Secured Loans		98,120	4.1			93,950	3.9
Subordinated Debt		43,752	1.8			43,922	1.8
Structured Products		24,050	1.0			22,763	1.0
Preferred Equity		57,106	2.4			80,945	3.4
Equity Interests		189,896	7.8			210,689	8.8
Warrants		480	0.0			524	0.0
Subordinated Notes in Investment Vehicles (1)		237,974	9.8			237,974	10.0
Preferred Equity Interests in Investment Vehicles (1)		10	0.0			(644)	0.0
Equity Interests in Investment Vehicles (1)		64,959	2.7			65,977	2.8
Total	$	2,419,938	100.0	%	$	2,386,977	100.0	%

(1) Represents debt and equity investment in ISLP and SLP

52

The following table shows the composition of the investment portfolio by geographic region, at amortized cost and fair value as of March 31, 2023 (with corresponding percentage of total portfolio investments):

	As of March 31, 2023
			Percentage of				Percentage of
	Amortized Cost		Total Portfolio		Fair Value		Total Portfolio
USA	$	2,090,382	85.8	%	$	2,058,794	85.3	%
Cayman Islands		124,671	5.1			128,045	5.3
United Kingdom		62,378	2.6			61,523	2.5
Belgium		38,708	1.6			44,656	1.8
Germany		37,447	1.5			37,641	1.6
Australia		29,654	1.2			31,393	1.3
Ireland		19,231	0.8			18,763	0.8
Netherlands		11,850	0.5			11,983	0.5
Guernsey		8,002	0.3			8,373	0.3
Luxembourg		8,136	0.3			7,376	0.3
Canada		7,125	0.3			6,555	0.3
Sweden		186	0.0			154	0.0
Israel		120	0.0			121	0.0
Total	$	2,437,890	100.0	%	$	2,415,377	100.0	%

The following table shows the composition of the investment portfolio by geographic region, at amortized cost and fair value as of December 31, 2022 (with corresponding percentage of total portfolio investments):

	As of December 31, 2022
			Percentage of				Percentage of
	Amortized Cost		Total Portfolio		Fair Value		Total Portfolio
USA	$	2,113,220	87.3	%	$	2,076,143	87.0	%
Cayman Islands		116,023	4.8			118,535	5.0
United Kingdom		54,510	2.3			52,633	2.2
Australia		50,981	2.1			51,947	2.2
Belgium		14,126	0.6			18,779	0.8
Canada		19,004	0.8			18,754	0.8
Germany		17,608	0.7			17,882	0.7
Ireland		19,186	0.8			17,779	0.7
Luxembourg		8,131	0.3			7,285	0.3
Guernsey		6,573	0.3			6,687	0.3
Israel		340	0.0			344	0.0
Sweden		185	0.0			158	0.0
Netherlands		51	0.0			51	0.0
Total	$	2,419,938	100.0	%	$	2,386,977	100.0	%

53

The following table shows the composition of the investment portfolio by industry, at amortized cost and fair value as of March 31, 2023 (with corresponding percentage of total portfolio investments):

	As of March 31, 2023
			Percentage of				Percentage of
	Amortized Cost		Total Portfolio		Fair Value		Total Portfolio
Aerospace & Defense	$	372,307	15.2	%	$	361,986	14.9	%
Investment Vehicles (2)		337,941	13.9			340,622	14.1
High Tech Industries		271,480	11.1			268,106	11.1
Services: Business		193,047	7.9			195,902	8.1
Transportation: Cargo		116,051	4.8			122,897	5.1
Consumer Goods: Non-Durable		125,025	5.1			122,781	5.1
Transportation: Consumer		82,753	3.4			91,942	3.8
Telecommunications		86,074	3.5			87,527	3.6
Consumer Goods: Durable		93,229	3.8			83,380	3.5
Automotive		80,228	3.3			80,383	3.3
Healthcare & Pharmaceuticals		82,299	3.4			79,578	3.3
Construction & Building		80,253	3.3			79,095	3.3
Energy: Oil & Gas		47,158	1.9			68,240	2.8
FIRE: Insurance (1)		62,297	2.6			62,203	2.6
FIRE: Finance (1)		44,540	1.8			43,781	1.8
Hotel, Gaming, & Leisure		43,858	1.8			42,893	1.8
Media: Advertising, Printing & Publishing		78,194	3.2			41,733	1.7
Environmental Industries		34,764	1.4			35,084	1.5
Media: Diversified & Production		36,261	1.5			32,470	1.3
Capital Equipment		31,468	1.3			30,595	1.3
Wholesale		28,110	1.2			29,292	1.2
Retail		29,070	1.2			28,057	1.2
Beverage, Food & Tobacco		12,233	0.5			20,848	0.9
Services: Consumer		19,157	0.8			19,116	0.8
Containers, Packaging, & Glass		16,326	0.7			15,138	0.6
Chemicals, Plastics, & Rubber		14,918	0.6			14,976	0.6
Consumer goods: Wholesale		8,802	0.4			6,553	0.3
Banking, Finance, Insurance & Real Estate		5,623	0.2			5,657	0.2
Media: Broadcasting & Subscription		2,851	0.1			2,852	0.1
Media: Publishing		1,573	0.1			1,690	0.1
Total	$	2,437,890	100.0	%	$	2,415,377	100.0	%

(1) Finance, Insurance, and Real Estate (“FIRE”).

(2) Represents debt and equity investment in ISLP and SLP.

54

The following table shows the composition of the investment portfolio by industry, at amortized cost and fair value as of December 31, 2022 (with corresponding percentage of total portfolio investments):

	As of December 31, 2022
			Percentage of				Percentage of
	Amortized Cost		Total Portfolio		Fair Value		Total Portfolio
Aerospace & Defense	$	379,100	15.7	%	$	364,629	15.2	%
Investment Vehicles (2)		302,943	12.5			303,307	12.7
High Tech Industries		271,044	11.2			268,283	11.2
Services: Business		168,916	7.0			169,053	7.1
Transportation: Cargo		131,342	5.4			137,154	5.7
Consumer Goods: Non-Durable		125,947	5.2			124,239	5.2
Construction & Building		122,480	5.1			118,977	5.0
Healthcare & Pharmaceuticals		101,609	4.2			98,450	4.1
Transportation: Consumer		81,856	3.4			92,216	3.9
Automotive		89,840	3.7			89,633	3.8
Energy: Oil & Gas		57,612	2.4			76,789	3.2
Consumer Goods: Durable		84,818	3.5			75,051	3.1
FIRE: Insurance (1)		58,741	2.4			58,558	2.5
Telecommunications		51,321	2.1			52,386	2.2
Retail		59,340	2.5			50,479	2.1
FIRE: Finance (1)		44,540	1.8			43,140	1.8
Wholesale		35,072	1.4			36,133	1.5
Media: Diversified & Production		36,646	1.5			32,854	1.4
Capital Equipment		31,248	1.3			30,379	1.3
Environmental Industries		28,488	1.2			28,623	1.2
Media: Advertising, Printing & Publishing		53,717	2.2			28,193	1.2
Hotel, Gaming & Leisure		28,406	1.2			27,605	1.2
Services: Consumer		17,508	0.7			17,778	0.7
Containers, Packaging & Glass		16,338	0.7			15,862	0.7
Beverage, Food & Tobacco		7,233	0.3			14,616	0.6
Chemicals, Plastics & Rubber		12,793	0.5			12,451	0.5
Consumer Goods: Wholesale		8,835	0.4			6,834	0.3
Hospitality Holdings		5,000	0.2			6,037	0.3
Banking, Finance, Insurance & Real Estate		4,260	0.2			4,265	0.2
Media: Broadcasting & Subscription		2,849	0.1			2,835	0.1
Media: Publishing		96	0.0			168	0.0
Total	$	2,419,938	100.0	%	$	2,386,977	100.0	%

(1) Finance, Insurance, and Real Estate (“FIRE”).

(2) Represents debt and equity investment in ISLP.

International Senior Loan Program, LLC

On February 9, 2021, the Company and Pantheon ("Pantheon"), a leading global alternative private markets manager, formed the International Senior Loan Program, LLC (“ISLP”), an unconsolidated joint venture. ISLP invests primarily in non-US first lien senior secured loans. ISLP was formed as a Delaware limited liability company. The Company and Pantheon committed to initially provide $138.3 million of debt and $46.1 million of equity capital, to ISLP. Equity contributions will be called from each member on a pro-rata basis, based on their equity commitments. Pursuant to the terms of the transaction, Pantheon invested $50.0 million to acquire a 29.5% stake in ISLP. The Company contributed debt investments of $317.1 million for a 70.5% stake in ISLP, and received a one-time gross distribution of $190.2 million in cash in consideration of contributing such investments. As of March 31, 2023, the Company’s investment in ISLP consisted of subordinated notes of $187.0 million, and equity interests of $65.2 million. As of December 31, 2022, the Company’s investment in ISLP consisted of subordinated notes of $187.0 million, and equity interests of $62.6 million.

55

As of March 31, 2023, the Company had commitments with respect to their equity and subordinated note interests of ISLP in the aggregate amount of $249.3 million. The Company has contributed $249.3 million in capital and has $0.0 million in unfunded capital contributions. As of March 31, 2023, Pantheon had commitments with respect to their equity and subordinated note interests of ISLP in the aggregate amount of $103.9 million. Pantheon has contributed $103.9 million in capital and has $0.0 million in unfunded capital contributions.

As of December 31, 2022, the Company had commitments with respect to their equity and subordinated note interests of ISLP in the aggregate amount of $249.3 million. The Company has contributed $249.3 million in capital and has $0.0 million in unfunded capital contributions. As of December 31, 2022, Pantheon had commitments with respect to their equity and subordinated note interests of ISLP in the aggregate amount of $103.9 million. Pantheon has contributed $103.9 million in capital and has $0.0 million in unfunded capital contributions.

In future periods, the Company may sell certain of its investments or a participating interest in certain of its investments to ISLP. Since inception, the Company has sold $870.3 million of its investments to ISLP. The sale of the investments met the criteria set forth in ASC 860, Transfers and Servicing for treatment as a sale.

The Company has determined that ISLP is an investment company under ASC, Topic 946, Financial Services—Investment Companies; however, in accordance with such guidance, the Company will generally not consolidate its investment in a company other than a wholly or substantially owned investment company subsidiary, which is an extension of the operations of the Company, or a controlled operating company whose business consists of providing services to the Company. The Company does not consolidate its investments in ISLP as it is not a substantially wholly owned investment company subsidiary. In addition, the Company does not control ISLP due to the allocation of voting rights among ISLP members. The Company measures the fair value of ISLP in accordance with ASC Subtopic 820, Fair Value Measurements and Disclosures, using the net asset value (or its equivalent) as a practical expedient. The Company and Pantheon each appointed two members to ISLP’s four-person Member Designees’ Committee. All material decisions with respect to ISLP, including those involving its investment portfolio, require unanimous approval of a quorum of Member Designees’ Committee.

As of March 31, 2023, ISLP had $672.4 million in debt and equity investments, at fair value. As of December 31, 2022, ISLP had $707.7 million in debt and equity investments, at fair value.

Additionally, ISLP, through a wholly-owned subsidiary, entered into a $300.0 million senior secured revolving credit facility which bears interest at LIBOR (or an alternative risk-free interest rate index) plus 225 basis points with JP Morgan (“ISLP Credit Facility Tranche A”). On February 4, 2022, ISLP entered into the second amended and restated credit agreement, which among other things formed an additional tranche (“ISLP Credit Facility Tranche B” and collectively with ISLP Credit Facility Tranche A, the “ISLP Credit Facilities”) with an initial financing limit of $50.0 million on May 31, 2022, and $200.0 million on August 31, 2022, bringing the total facility size to $500.0 million. As of March 31, 2023, the ISLP Credit Facility had $345.2 million of outstanding debt under the credit facility. As of December 31, 2022 the ISLP Credit Facility had $375.3 million of outstanding debt under the credit facility. The combined weighted average interest rate (excluding deferred upfront financing costs and unused fees) of the aggregate borrowings outstanding for the three months ended March 31, 2023 was 5.4%. The combined weighted average interest rate (excluding deferred upfront financing costs and unused fees) of the aggregate borrowings outstanding for the year ended December 31, 2022 was 3.3%.

Below is a summary of ISLP’s portfolio at fair value:

	As of			As of
	March 31, 2023			December 31, 2022
Total investments	$	672,385		$	707,683
Weighted average yield on investments		10.2	%		9.3	%
Number of borrowers in ISLP		39			38
Largest portfolio company investment	$	47,147		$	46,687
Total of five largest portfolio company investments	$	200,845		$	197,270
Unfunded commitments	$	14,683		$	14,212

56

Below is a listing of ISLP’s individual investments as of March 31, 2023:

International Senior Loan Program, LLC

Consolidated Schedule of Investments

As of

March 31, 2023

				Interest	Maturity	Principal /			Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	Equity (4)
Australian Dollar
Aerospace & Defense
Ansett Aviation Training (18)(19)	First Lien Senior Secured Loan	BBSY	4.69%	8.44%	9/24/2031	AUD	14,144	9,830	9,455
Ansett Aviation Training (14)(19)	Equity Interest		—	—	—		10,238	7,115	12,395
Aerospace & Defense Total								$16,945	$21,850	24.0%
FIRE: Finance
FNZ UK Finco Limited (18)(19)	First Lien Senior Secured Loan	L	5.00%	8.38%	9/30/2026	AUD	7,660	4,914	5,121
FIRE: Finance Total								$4,914	$5,121	5.6%
Healthcare & Pharmaceuticals
Datix Bidco Limited (18)(19)	First Lien Senior Secured Loan	BBSW	4.50%	8.07%	4/28/2025	AUD	4,169	3,293	2,787
Healthcare & Pharmaceuticals Total								$3,293	$2,787	3.1%
Media: Advertising, Printing & Publishing
TGI Sport Bidco Pty Ltd (17)(19)	First Lien Senior Secured Loan	BBSY	7.00%	10.43%	4/30/2026	AUD	9,730	7,022	6,505
Media: Advertising, Printing & Publishing Total								$7,022	$6,505	7.2%
Services: Consumer
Zeppelin BidCo Pty Limited (18)(19)	First Lien Senior Secured Loan	BBSY	5.00%	8.27%	6/28/2024	AUD	20,415	16,093	13,647
Services: Consumer Total								$16,093	$13,647	15.0%
Australian Dollar Total								$48,267	$49,910	54.9%
British Pound
Environmental Industries
Reconomy (15)(19)	First Lien Senior Secured Loan	SONIA	6.25%	10.43%	6/24/2029	£	6,050	7,045	7,464
Environmental Industries Total								$7,045	$7,464	8.1%
FIRE: Finance
Parmenion (15)(19)	First Lien Senior Secured Loan	SONIA	5.75%	9.93%	5/11/2029	£	32,300	39,106	39,849
FIRE: Finance Total								$39,106	$39,849	43.9%
Healthcare & Pharmaceuticals
Datix Bidco Limited (3)(19)	First Lien Senior Secured Loan - Revolver	SONIA	4.50%	8.68%	10/28/2024	£	403	457	497
Datix Bidco Limited (18)(19)	Second Lien Senior Secured Loan	SONIA	7.75%	9.94%	4/27/2026	£	12,013	16,916	14,820
Healthcare & Pharmaceuticals Total								$17,373	$15,317	16.9%

57

				Interest	Maturity	Principal /			Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	Equity (4)
British Pound
High Tech Industries
Access (18)(19)	First Lien Senior Secured Loan	SONIA	5.50%	9.43%	6/4/2029	£	7,880	9,088	9,722
High Tech Industries Total								$9,088	$9,722	10.7%
Media: Diversified & Production
International Entertainment Investments Limited (18)(19)	First Lien Senior Secured Loan	SONIA	4.75%	8.71%	11/30/2025	£	7,120	10,018	8,784
Media: Diversified & Production Total								$10,018	$8,784	9.7%
Media: Publishing
OGH Bidco Limited (18)(19)	First Lien Senior Secured Loan	SOFR	6.25%	10.80%	6/29/2029	£	5,172	6,073	6,073
OGH Bidco Limited (18)(19)	First Lien Senior Secured Loan	SONIA	6.25%	9.68%	6/29/2029	£	13,160	15,177	16,235
Media: Publishing Total								$21,250	$22,308	24.6%
Services: Business
Caribou Bidco Limited (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	6.00%	9.43%	1/29/2029	£	1,576	1,952	1,945
Caribou Bidco Limited (18)(19)	First Lien Senior Secured Loan	SONIA	6.00%	9.43%	1/29/2029	£	19,500	24,160	24,057
Comet Bidco Limited (18)	First Lien Senior Secured Loan	SONIA	5.25%	9.47%	9/30/2024	£	7,362	9,793	7,345
Brook Bidco (18)(19)(26)	First Lien Senior Secured Loan	SONIA	6.87% (0.50% PIK)	10.30%	7/7/2028	£	22,560	30,543	27,832
Learning Pool (16)(19)(26)	First Lien Senior Secured Loan	L	6.75% (0.50% PIK)	11.58%	7/7/2028	£	4,943	6,584	6,098
Learning Pool (16)(19)(26)	First Lien Senior Secured Loan	L	6.75% (0.50% PIK)	11.58%	7/7/2028	£	6,923	9,213	8,541
Opus2 (18)(19)	First Lien Senior Secured Loan	SONIA	5.00%	8.96%	5/5/2028	£	12,151	16,395	14,991
Parcel2Go (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	5.75%	9.93%	7/15/2028	£	3,825	5,091	4,516
Parcel2Go (18)(19)	First Lien Senior Secured Loan	SONIA	6.00%	10.18%	7/15/2028	£	12,395	16,690	14,909
Services: Business Total								$120,421	$110,234	121.4%
Services: Consumer
Surrey Bidco Limited (7)(14)(17)(19)(26)	First Lien Senior Secured Loan	SONIA	6.28% (1.00% PIK)	10.20%	5/11/2026	£	5,660	7,205	4,888
Services: Consumer Total								$7,205	$4,888	5.4%
British Pound Total								$231,506	$218,566	240.7%

58

				Interest	Maturity	Principal /			Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	Equity (4)
Canadian Dollar
Media: Diversified & Production
9 Story Media Group Inc. (3)(19)	First Lien Senior Secured Loan - Revolver		—	—	4/30/2026	CAD	—	—	—
9 Story Media Group Inc. (16)(19)	First Lien Senior Secured Loan	CDOR	5.25%	10.26%	4/30/2026	CAD	6,781	5,383	5,017
Media: Diversified & Production Total								$5,383	$5,017	5.5%
Retail
New Look Vision Group (19)	First Lien Senior Secured Loan	CDOR	5.50%	10.52%	5/26/2028	CAD	17,829	14,601	12,664
New Look Vision Group (19)	First Lien Senior Secured Loan - Delayed Draw	CDOR	5.50%	10.52%	5/26/2028	CAD	2,300	1,647	1,634
New Look Vision Group (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	CDOR	5.50%	10.52%	5/26/2028	CAD	1,195	931	746
Retail Total								$17,179	$15,044	16.6%
Canadian Dollar Total								$22,562	$20,061	22.1%
Danish Krone
High Tech Industries
VPARK BIDCO AB (16)(19)	First Lien Senior Secured Loan	CIBOR	4.00%	6.95%	3/10/2025	DKK	56,429	9,231	8,212
High Tech Industries Total								$9,231	$8,212	9.0%
Danish Krone Total								$9,231	$8,212	9.0%
European Currency
Chemicals, Plastics & Rubber
V Global Holdings LLC (16)(19)	First Lien Senior Secured Loan	EURIBOR	5.75%	8.04%	12/22/2027	€	9,353	9,431	9,935
Chemicals, Plastics & Rubber Total								$9,431	$9,935	11.0%
Environmental Industries
Reconomy (18)(19)	First Lien Senior Secured Loan	EURIBOR	6.00%	9.02%	6/24/2029	€	2,440	2,475	2,645
Environmental Industries Total								$2,475	$2,645	2.9%
FIRE: Insurance
Paisley Bidco Limited (18)(19)	First Lien Senior Secured Loan- Revolver	EURIBOR	5.50%	7.99%	11/26/2028	€	3,178	3,367	3,445
FIRE: Insurance Total								$3,367	$3,445	3.8%

59

				Interest	Maturity	Principal /			Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	Equity (4)
European Currency
Healthcare & Pharmaceuticals
Mertus 522. GmbH (18)(19)	First Lien Senior Secured Loan	EURIBOR	6.25%	9.54%	5/28/2026	€	12,999	15,712	13,808
Mertus 522. GmbH (18)(19)	First Lien Senior Secured Loan	EURIBOR	6.25%	8.69%	5/28/2026	€	22,244	26,886	23,628
Pharmathen (18)(19)	First Lien Senior Secured Loan- Revolver	EURIBOR	5.75%	8.48%	10/25/2028	€	13,492	14,987	14,478
Pharmathen (3)(18)(19)	First Lien Senior Secured Loan- Revolver	EURIBOR	5.75%	8.48%	10/25/2028	€	778	794	816
Healthcare & Pharmaceuticals Total								$58,379	$52,730	58.0%
High Tech Industries
Utimaco (18)(19)	First Lien Senior Secured Loan	EURIBOR	6.25%	8.95%	5/13/2029	€	8,250	8,334	8,942
Onventis (15)(19)	First Lien Senior Secured Loan - Delayed Draw	EURIBOR	7.50%	9.95%	1/12/2030	€	5,000	5,315	5,365
High Tech Industries Total								$13,649	$14,307	15.8%
Media: Broadcasting & Subscription
Lightning Finco Limited (16)(19)	First Lien Senior Secured Loan	EURIBOR	5.50%	8.20%	8/31/2028	€	2,619	2,951	2,839
Media: Broadcasting & Subscription Total								$2,951	$2,839	3.1%
Media: Diversified & Production
9 Story Media Group Inc. (18)(19)	First Lien Senior Secured Loan	EURIBOR	5.25%	7.95%	4/30/2026	€	3,665	4,447	3,962
Aptus 1724 Gmbh (18)(19)	First Lien Senior Secured Loan	EURIBOR	6.00%	7.98%	2/23/2028	€	35,000	41,191	37,272
Media: Diversified & Production Total								$45,638	$41,234	45.4%
Services: Business
iBanFirst (19)(26)	First Lien Senior Secured Loan	EURIBOR	10.00% PIK	12.13%	7/13/2028	€	11,166	12,595	12,103
SumUp Holdings Luxembourg S.à.r.l. (19)(32)	First Lien Senior Secured Loan	EURIBOR	8.50%	11.45%	2/17/2026	€	30,900	35,438	33,492
Services: Business Total								$48,033	$45,595	50.2%
European Currency Total								$183,923	$172,730	190.2%
Norwegian Krone
High Tech Industries
VPARK BIDCO AB (16)(19)	First Lien Senior Secured Loan	NIBOR	4.00%	7.40%	3/10/2025	NOK	73,280	8,651	6,996
High Tech Industries Total								$8,651	$6,996	7.7%
Services: Business
Spring Finco BV (18)(19)	First Lien Senior Secured Loan	NIBOR	6.00%	9.03%	7/15/2029	NOK	48,840	4,810	4,663
Services: Business Total								$4,810	$4,663	5.1%
Norwegian Krone Total								$13,461	$11,659	12.8%

60

				Interest	Maturity	Principal /			Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	Equity (4)
U.S. Dollar
Automotive
Cardo (17)(19)	First Lien Senior Secured Loan	L	5.00%	10.21%	5/12/2028	$	9,653	9,578	9,653
Automotive Total								$9,578	$9,653	10.6%
Chemicals, Plastics & Rubber
V Global Holdings LLC (16)(19)	First Lien Senior Secured Loan	SOFR	5.75%	10.87%	12/22/2027	$	23,457	23,457	23,164
Chemicals, Plastics & Rubber Total								$23,457	$23,164	25.5%
Consumer Goods: Non-durable
RoC Opco LLC (15)(19)	First Lien Senior Secured Loan	L	8.00%	13.16%	2/25/2025	$	15,837	15,837	15,837
Consumer Goods: Non-durable Total								$15,837	$15,837	17.4%
Consumer Goods: Durable
Stanton Carpet (15)(19)	Second Lien Senior Secured Loan	L	9.00%	13.77%	3/31/2028	$	5,000	4,935	5,000
Consumer Goods: Durable Total								$4,935	$5,000	5.5%
Healthcare & Pharmaceuticals
Golden State Buyer, Inc. (16)(19)	First Lien Senior Secured Loan	SOFR	4.75%	9.66%	6/21/2026	$	9,561	9,528	9,298
Healthcare & Pharmaceuticals Total								$9,528	$9,298	10.2%
High Tech Industries
CB Nike IntermediateCo Ltd (3)(19)	First Lien Senior Secured Loan - Revolver		—	—	10/31/2025	$	—	—	—
CB Nike IntermediateCo Ltd (15)(19)	First Lien Senior Secured Loan	L	4.75%	9.58%	10/31/2025	$	12,011	12,011	12,011
NearMap (18)(19)	First Lien Senior Secured Loan	SOFR	7.25%	11.98%	12/9/2029	$	11,800	11,567	11,564
Utimaco (18)(19)	First Lien Senior Secured Loan	SOFR	6.25%	11.06%	5/13/2029	$	16,450	16,298	16,450
Utimaco (18)(19)	First Lien Senior Secured Loan	SOFR	6.25%	11.06%	5/13/2029	$	8,550	8,471	8,550
High Tech Industries Total								$48,347	$48,575	53.5%
Media: Broadcasting & Subscription
Lightning Finco Limited (16)(19)	First Lien Senior Secured Loan	L	5.50%	10.45%	8/31/2028	$	23,907	23,737	23,907
Media: Broadcasting and Subscription Total								$23,737	$23,907	26.3%
Media: Diversified & Production
Aptus 1724 Gmbh (19)(21)	First Lien Senior Secured Loan	L	6.25%	11.23%	2/23/2028	$	10,000	9,944	9,875
Media: Diversified & Production Total								$9,944	$9,875	10.9%

61

				Interest	Maturity	Principal /			Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	Equity (4)
U.S. Dollar
Services: Business
Avalon Acquiror, Inc. (15)(19)	First Lien Senior Secured Loan	SOFR	6.25%	11.41%	3/10/2028	$	11,910	11,808	11,790
Chamber Bidco Limited (17)(19)	First Lien Senior Secured Loan	L	5.50%	10.31%	6/7/2028	$	23,423	23,243	23,423
Smartronix (15)(19)	First Lien Senior Secured Loan	L	6.00%	11.21%	11/23/2028	$	10,890	10,771	10,725
Services: Business Total								$45,822	$45,938	50.6%
U.S. Dollar Total								$191,185	$191,247	210.5%
Total								$700,135	$672,385	740.2%

62

Forward Foreign Currency Exchange Contracts

				Unrealized
			Settlement	Appreciation
Currency Purchased	Currency Sold	Counterparty	Date	(Depreciation)(8)
EURO 3,061	AUSTRALIAN DOLLARS 4,980	Morgan Stanley	6/10/2025	$	33
EURO 889	AUSTRALIAN DOLLARS 1,400	Standard Chartered	1/17/2024		32
EURO 1,819	AUSTRALIAN DOLLARS 2,872	Standard Chartered	7/18/2023		57
EURO 402	CANADIAN DOLLARS 599	Morgan Stanley	9/27/2023		(4)
EURO 250	CANADIAN DOLLARS 363	Standard Chartered	4/18/2023		4
EURO 894	DANISH KRONE 6,651	Standard Chartered	4/18/2023		1
EURO 796	BRITISH POUNDS 710	Goldman Sachs	6/14/2023		(11)
EURO 4,705	BRITISH POUNDS 4,130	Standard Chartered	7/18/2023		25
EURO 839	NORWEGIAN KRONE 8,955	Standard Chartered	4/18/2023		56
EURO 16,565	US DOLLARS 18,170	Standard Chartered	1/9/2025		231
EURO 18,982	US DOLLARS 20,600	Standard Chartered	4/18/2023		44
EURO 1,870	US DOLLARS 2,030	Standard Chartered	4/18/2023		4
EURO 940	US DOLLARS 1,026	Standard Chartered	7/18/2023		2
EURO 1,305	US DOLLARS 1,417	Morgan Stanley	7/18/2023		9
BRITISH POUNDS 975	US DOLLARS 1,211	Goldman Sachs	4/18/2023		(4)
US DOLLARS 7,046	AUSTRALIAN DOLLARS 11,118	Standard Chartered	7/18/2023		(433)
US DOLLARS 3,774	AUSTRALIAN DOLLARS 5,435	Standard Chartered	1/17/2024		97
US DOLLARS 13,555	AUSTRALIAN DOLLARS 19,560	Morgan Stanley	6/10/2025		293
US DOLLARS 1,689	CANADIAN DOLLARS 2,321	Morgan Stanley	9/27/2023		(31)
US DOLLARS 1,051	CANADIAN DOLLARS 1,407	Standard Chartered	4/18/2023		11
US DOLLARS 3,758	DANISH KRONE 25,749	Standard Chartered	4/18/2023		(3)
US DOLLARS 29,728	EURO 29,700	Standard Chartered	7/18/2023		(2,736)
US DOLLARS 2,190	EURO 2,042	Standard Chartered	4/18/2023		(31)
US DOLLARS 24,515	EURO 22,640	Standard Chartered	1/17/2024		(426)
US DOLLARS 960	EURO 890	Morgan Stanley	1/17/2024		(21)
US DOLLARS 720	EURO 658	Standard Chartered	4/18/2023		4
US DOLLARS 4,132	EURO 3,730	Standard Chartered	1/17/2024		23
US DOLLARS 3,118	BRITISH POUNDS 2,840	Morgan Stanley	6/10/2025		(392)
US DOLLARS 1,000	BRITISH POUNDS 840	Standard Chartered	6/10/2025		(38)
US DOLLARS 2,418	BRITISH POUNDS 2,000	Goldman Sachs	6/14/2023		(59)
US DOLLARS 2,095	BRITISH POUNDS 1,735	Standard Chartered	6/14/2023		(54)
US DOLLARS 13,374	BRITISH POUNDS 10,983	Morgan Stanley	6/10/2025		(199)
US DOLLARS 20,234	BRITISH POUNDS 16,443	Goldman Sachs	4/18/2023		(110)
US DOLLARS 3,526	NORWEGIAN KRONE 34,665	Standard Chartered	4/18/2023		213
				$	(3,413)

(1) The investments bear interest at a rate that may be determined by reference to the London Interbank Offered Rate (“LIBOR” or

63

“L”), the Euro Interbank Offered Rate (“EURIBOR” or “E”), British Pound Sterling LIBOR Rate (“GBP LIBOR”), the Norwegian Interbank Offered Rate (“NIBOR” or “N”), the Copenhagen Interbank Offered Rate (“CIBOR” or “C”), Canadian Dollar LIBOR Rate (“CDOR LIBOR”), the Bank Bill Swap Rate ("BBSW"), the Bank Bill Swap Bid Rate ("BBSY"), or the Prime Rate (“Prime” or "P"), the Sterling Overnight Index Average ("SONIA") and Secured Overnight Financing Rate (“SOFR”) which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind ("PIK"). For each, the Company has provided the PIK or the spread over LIBOR, EURIBOR, GBP LIBOR, NIBOR, CIBOR, CDOR, BBSW, BBSY, SOFR, or Prime and the current weighted average interest rate in effect at March 31, 2023. Certain investments are subject to a LIBOR, EURIBOR, GBP LIBOR, NIBOR, CIBOR, CDOR, BBSW, SOFR, or Prime interest rate floor.

(2) Tick mark not used

(3) Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee.

(4) Percentages are based on the Company’s net assets of $90,835 as of March 31, 2023.

(5) Tick mark not used

(6) Tick mark not used

(7) Loan was on non-accrual status as of March 31, 2023.

(8) Unrealized appreciation/(depreciation) on forward currency exchange contracts.

(9) The principal amount (par amount) for all debt securities is denominated in U.S. dollars, unless otherwise noted. £ represents Pound Sterling, € represents Euro, NOK represents Norwegian krone, AUD represents Australian, CAD represents Canadian Dollar and DKK represents Kroner.

(10) Tick mark not used

(11) Tick mark not used

(12) Tick mark not used

(13) Tick mark not used

(14) Tick mark not used

(15) Loan includes interest rate floor of 1.00%.

(16) Loan includes interest rate floor of 0.75%.

(17) Loan includes interest rate floor of 0.50%.

(18) Loan includes interest rate floor of 0.00%.

(19) Security valued using unobservable inputs (Level 3).

(20) Tick mark not used

(21) Loan includes interest rate floor of 0.25%.

(22) Tick mark not used

(23) Tick mark not used

(24) Tick mark not used

(25) Tick mark not used

(26) Denotes that all or a portion of the debt investment includes PIK interest during the period.

(27) Tick mark not used

(28) Tick mark not used

(29) Tick mark not used

(30) Tick mark not used

(31) Tick mark not used

(32) Loan includes interest rate floor of 1.50%.

(33) Tick mark not used

(34) Tick mark not used

64

Below is a listing of ISLP’s individual investments as of December 31, 2022:

International Senior Loan Program, LLC

Consolidated Schedule of Investments

As of December 31, 2022

(in thousands)

				Interest	Maturity	Principal /			Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	Equity (4)
Australian Dollar
Aerospace & Defense
Ansett Aviation Training (18)(19)	First Lien Senior Secured Loan	BBSY	4.69%	8.00%	9/24/2031	AUD	14,144	9,830	9,636
Ansett Aviation Training (14)(19)	Equity Interest		—	—	—		10,238	7,115	10,620
Aerospace & Defense Total								$16,945	$20,256	23.2%
FIRE: Finance
FNZ UK Finco Limited (18)(19)	First Lien Senior Secured Loan	L	5.00%	8.06%	9/30/2026	AUD	7,660	4,902	5,219
FIRE: Finance Total								$4,902	$5,219	6.0%
Healthcare & Pharmaceuticals
Datix Bidco Limited (18)(19)	First Lien Senior Secured Loan	BBSW	4.50%	8.07%	4/28/2025	AUD	4,169	3,292	2,841
Healthcare & Pharmaceuticals Total								$3,292	$2,841	3.3%
Media: Advertising, Printing & Publishing
TGI Sport Bidco Pty Ltd (17)(19)	First Lien Senior Secured Loan	BBSW	7.00%	10.07%	4/30/2026	AUD	9,658	6,963	6,580
Media: Advertising, Printing & Publishing Total								$6,963	$6,580	7.6%
Services: Consumer
Zeppelin BidCo Pty Limited (18)(19)	First Lien Senior Secured Loan	BBSY	5.00%	7.89%	6/28/2024	AUD	20,415	16,084	13,909
Services: Consumer Total								$16,084	$13,909	16.0%
Australian Dollar Total								$48,186	$48,805	56.1%
British Pound
Environmental Industries
Reconomy (15)(19)	First Lien Senior Secured Loan	SONIA	6.25%	9.68%	6/24/2029	£	6,050	7,045	7,310
Environmental Industries Total								$7,045	$7,310	8.4%
FIRE: Finance
Parmenion (15)(19)	First Lien Senior Secured Loan	SONIA	5.75%	8.68%	5/11/2029	£	32,300	39,084	39,028
FIRE: Finance Total								$39,084	$39,028	44.8%
Healthcare & Pharmaceuticals
Datix Bidco Limited (19)	First Lien Senior Secured Loan - Revolver	SONIA	4.50%	6.69%	10/28/2024	£	963	1,086	1,163
Datix Bidco Limited (18)(19)	Second Lien Senior Secured Loan	SONIA	7.75%	9.94%	4/27/2026	£	12,013	16,916	14,515
Healthcare & Pharmaceuticals Total								$18,002	$15,678	18.0%

65

				Interest	Maturity	Principal /			Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	Equity (4)
British Pound
High Tech Industries
Access (18)(19)	First Lien Senior Secured Loan	SONIA	5.25%	8.68%	6/4/2029	£	7,880	9,084	9,521
High Tech Industries Total								$9,084	$9,521	10.9%
Media: Diversified & Production
International Entertainment Investments Limited (18)(19)	First Lien Senior Secured Loan	SONIA	4.75%	7.71%	11/30/2025	£	8,753	12,316	10,576
Media: Diversified & Production Total								$12,316	$10,576	12.2%
Media: Publishing
OGH Bidco Limited (18)(19)	First Lien Senior Secured Loan	SONIA	6.25%	7.44%	6/29/2029	£	5,172	6,022	6,249
OGH Bidco Limited (18)(19)	First Lien Senior Secured Loan	SOFR+	6.25%	8.53%	6/29/2029	£	13,160	15,170	15,901
Media: Publishing Total								$21,192	$22,150	25.5%
Services: Business
Caribou Bidco Limited (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	6.00%	7.19%	1/29/2029	£	1,576	1,952	1,905
Caribou Bidco Limited (18)(19)	First Lien Senior Secured Loan	SONIA	6.00%	7.19%	1/29/2029	£	19,500	24,151	23,562
Comet Bidco Limited (18)	First Lien Senior Secured Loan	SONIA	5.25%	5.29%	9/30/2024	£	7,362	9,711	6,173
Brook Bidco (18)(19)(26)	First Lien Senior Secured Loan	SONIA	3.00% (4.25% PIK)	10.16%	7/7/2028	£	22,066	29,929	26,661
Learning Pool (16)(19)(26)	First Lien Senior Secured Loan	L	7.25% PIK	10.56%	7/7/2028	£	4,812	6,424	5,815
Learning Pool (16)(19)(26)	First Lien Senior Secured Loan	L	7.25% PIK	10.56%	7/7/2028	£	6,695	8,934	8,090
Opus2 (18)(19)	First Lien Senior Secured Loan	SONIA	5.00%	7.96%	5/5/2028	£	12,151	16,379	14,682
Parcel2Go (3)(18)(19)	First Lien Senior Secured Loan - Delayed Draw	SONIA	6.00%	8.93%	7/15/2028	£	3,825	5,089	4,423
Parcel2Go (18)(19)	First Lien Senior Secured Loan	SONIA	6.00%	9.43%	7/15/2028	£	12,395	16,675	14,602
Services: Business Total								$119,244	$105,913	121.7%
Services: Consumer
Surrey Bidco Limited (7)(14)(17)(19)(26)	First Lien Senior Secured Loan	SONIA	7.00% PIK	8.97%	5/11/2026	£	5,353	7,215	4,527
Services: Consumer Total								$7,215	$4,527	5.2%
British Pound Total								$233,182	$214,703	246.7%

66

				Interest	Maturity	Principal /			Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	Equity (4)
Canadian Dollar
Media: Diversified & Production
9 Story Media Group Inc. (3)(19)	First Lien Senior Secured Loan - Revolver		—	—	4/30/2026	CAD	—	—	—
9 Story Media Group Inc. (16)(19)	First Lien Senior Secured Loan	CDOR	5.25%	9.98%	4/30/2026	CAD	6,798	5,397	5,016
Media: Diversified & Production Total								$5,397	$5,016	5.8%
Retail
New Look Vision Group (19)	First Lien Senior Secured Loan	CDOR	5.50%	10.38%	5/26/2028	CAD	17,875	14,631	12,660
New Look Vision Group (19)	First Lien Senior Secured Loan - Delayed Draw	CDOR	5.50%	10.38%	5/26/2028	CAD	2,306	1,650	1,633
New Look Vision Group (3)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	CDOR	5.50%	10.38%	5/26/2028	CAD	1,198	934	746
Retail Total								$17,215	$15,039	17.3%
Canadian Dollar Total								$22,612	$20,055	23.1%
Danish Krone
High Tech Industries
VPARK BIDCO AB (16)(19)	First Lien Senior Secured Loan	CIBOR	4.00%	6.03%	3/10/2025	DKK	56,429	9,231	8,122
High Tech Industries Total								$9,231	$8,122	9.3%
Danish Krone Total								$9,231	$8,122	9.3%
European Currency
Chemicals, Plastics, & Rubber
V Global Holdings LLC (16)(19)	First Lien Senior Secured Loan	EURIBOR	5.75%	8.04%	12/22/2027	€	9,353	9,425	9,637
Chemicals, Plastics, & Rubber Total								$9,425	$9,637	11.1%
Environmental Industries
Reconomy (18)(19)	First Lien Senior Secured Loan	EURIBOR	6.00%	8.20%	6/24/2029	€	2,440	2,475	2,612
Environmental Industries Total								$2,475	$2,612	3.0%
FIRE: Insurance
MRHT (18)(19)	First Lien Senior Secured Loan	EURIBOR	5.50%	7.06%	7/26/2028	€	21,335	24,551	22,839
MRHT (18)(19)	First Lien Senior Secured Loan	EURIBOR	5.50%	7.41%	7/26/2028	€	9,900	9,941	10,598
Paisley Bidco Limited (18)(19)	First Lien Senior Secured Loan- Revolver	EURIBOR	5.50%	7.11%	11/26/2028	€	3,178	3,367	3,402
FIRE: Insurance Total								$37,859	$36,839	42.3%

67

				Interest	Maturity	Principal /			Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	Equity (4)
European Currency
Healthcare & Pharmaceuticals
Mertus 522. GmbH (18)(19)	First Lien Senior Secured Loan	EURIBOR	6.25%	8.11%	5/28/2026	€	12,999	15,705	13,638
Mertus 522. GmbH (18)(19)	First Lien Senior Secured Loan	EURIBOR	6.25%	8.69%	5/28/2026	€	22,244	26,873	23,335
Pharmathen (19)	First Lien Senior Secured Loan- Revolver	EURIBOR	5.75%	8.48%	10/25/2028	€	13,492	14,973	14,299
Pharmathen (3)(19)	First Lien Senior Secured Loan- Revolver	EURIBOR	5.73%	8.48%	10/25/2028	€	778	791	806
Healthcare & Pharmaceuticals Total								$58,342	$52,078	59.8%
High Tech Industries
Utimaco (18)(19)	First Lien Senior Secured Loan	EURIBOR	6.00%	7.95%	5/13/2029	€	8,250	8,330	8,832
High Tech Industries Total								$8,330	$8,832	10.1%
Media: Broadcasting & Subscription
Lightning Finco Limited (16)(19)	First Lien Senior Secured Loan	EURIBOR	5.50%	7.45%	8/31/2028	€	2,619	2,951	2,804
Media: Broadcasting & Subscription Total								$2,951	$2,804	3.2%
Media: Diversified & Production
9 Story Media Group Inc. (18)(19)	First Lien Senior Secured Loan	EURIBOR	5.25%	7.20%	4/30/2026	€	3,665	4,458	3,923
Aptus 1724 Gmbh (19)(21)	First Lien Senior Secured Loan	EURIBOR	6.00%	7.98%	2/23/2028	€	35,000	41,137	36,812
Media: Diversified & Production Total								$45,595	$40,735	46.9%
Services: Business
iBanFirst (19)(26)(32)	First Lien Senior Secured Loan		10.00% PIK	10.00%	7/13/2028	€	10,856	12,258	11,622
SumUp Holdings Luxembourg S.à.r.l. (19)(32)	First Lien Senior Secured Loan	EURIBOR	8.50%	10.48%	2/17/2026	€	30,900	35,419	33,078
Services: Business Total								$47,677	$44,700	51.4%
European Currency Total								$212,654	$198,237	227.8%
Norwegian Krone
High Tech Industries
VPARK BIDCO AB (16)(19)	First Lien Senior Secured Loan	NIBOR	4.00%	7.12%	3/10/2025	NOK	73,280	8,651	7,475
High Tech Industries Total								$8,651	$7,475	8.6%
Services: Business
Spring Finco BV (18)(19)	First Lien Senior Secured Loan	NIBOR	6.00%	9.08%	7/15/2029	NOK	48,840	4,810	4,982
Services: Business Total								$4,810	$4,982	5.7%
Norwegian Krone Total								$13,461	$12,457	14.3%

68

				Interest	Maturity	Principal /			Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	Equity (4)
U.S. Dollar
Automotive
Cardo (17)(19)	First Lien Senior Secured Loan	L	5.00%	10.21%	5/12/2028	$	9,653	9,575	9,653
Automotive Total								$9,575	$9,653	11.1%
Chemicals, Plastics & Rubber
V Global Holdings LLC (16)(19)	First Lien Senior Secured Loan	SOFR	5.75%	8.99%	12/22/2027	$	23,516	23,516	22,634
Chemicals, Plastics & Rubber Total								$23,516	$22,634	26.0%
Consumer goods: Non-durable
RoC Opco LLC (15)(19)	First Lien Senior Secured Loan	L	8.00%	12.73%	2/25/2025	$	15,878	15,878	15,878
Consumer goods: Non-durable Total								$15,878	$15,878	18.2%
Consumer goods: Durable
Stanton Carpet (15)(19)	Second Lien Senior Secured Loan	L	9.00%	13.77%	3/31/2028	$	5,000	4,932	5,000
Consumer goods: Durable Total								$4,932	$5,000	5.7%
Healthcare & Pharmaceuticals
Golden State Buyer, Inc. (16)(19)	First Lien Senior Secured Loan	L	4.75%	8.92%	6/21/2026	$	14,086	14,035	13,453
Healthcare & Pharmaceuticals Total								$14,035	$13,453	15.5%
High Tech Industries
CB Nike IntermediateCo Ltd (3)(19)	First Lien Senior Secured Loan - Revolver		—	—	10/31/2025	$	—	—	—
CB Nike IntermediateCo Ltd (15)(19)	First Lien Senior Secured Loan	L	4.75%	9.16%	10/31/2025	$	34,016	34,016	34,016
Utimaco (18)(19)	First Lien Senior Secured Loan	SOFR	6.00%	10.06%	5/13/2029	$	16,450	16,292	16,450
Utimaco (18)(19)	First Lien Senior Secured Loan	SOFR	6.00%	10.06%	5/13/2029	$	8,550	8,468	8,550
High Tech Industries Total								$58,776	$59,016	67.9%
Media: Broadcasting & Subscription
Lightning Finco Limited (16)(19)	First Lien Senior Secured Loan	L	5.50%	10.23%	8/31/2028	$	23,907	23,729	23,907
Media: Broadcasting and Subscription Total								$23,729	$23,907	27.5%
Media: Diversified & Production
Aptus 1724 Gmbh (19)(21)	First Lien Senior Secured Loan	L	6.25%	10.97%	2/23/2028	$	10,000	9,941	9,875
Media: Diversified & Production Total								$9,941	$9,875	11.3%

69

				Interest	Maturity	Principal /			Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Shares (9)		Cost	Value	Equity (4)
U.S. Dollar
Services: Business
Avalon Acquiror, Inc. (15)(19)	First Lien Senior Secured Loan	SOFR	6.25%	10.83%	3/10/2028	$	11,940	11,833	11,821
Chamber Bidco Limited (17)(19)	First Lien Senior Secured Loan	L	5.50%	9.28%	6/7/2028	$	23,423	23,234	23,423
Smartronix (15)(19)	First Lien Senior Secured Loan	L	6.00%	10.17%	11/23/2028	$	10,917	10,795	10,644
Services: Business Total								$45,862	$45,888	52.7%
U.S. Dollar Total								$206,244	$205,304	235.9%
Total								$745,570	$707,683	813.2%

70

Forward Foreign Currency Exchange Contracts

				Unrealized
				Appreciation
Currency Purchased	Currency Sold	Counterparty	Settlement Date	(Depreciation)(8)
EURO 1,827	AUSTRALIAN DOLLARS 2,872	Morgan Stanley	1/18/2023	$	3
EURO 3,201	AUSTRALIAN DOLLARS 4,980	Morgan Stanley	3/15/2023		45
EURO 756	CANADIAN DOLLARS 1,029	Standard Chartered	1/18/2023		49
EURO 479	CANADIAN DOLLARS 640	Morgan Stanley	3/27/2023		41
EURO 889	DANISH KRONE 6,612	Standard Chartered	1/18/2023		-
EURO 796	BRITISH POUNDS 710	Standard Chartered	6/14/2023		2
EURO 2,045	BRITISH POUNDS 1,800	Morgan Stanley	2/17/2023		22
EURO 4,740	BRITISH POUNDS 4,130	Morgan Stanley	1/18/2023		95
EURO 1,099	BRITISH POUNDS 940	Morgan Stanley	2/17/2023		41
EURO 823	NORWEGIAN KRONE 8,589	Standard Chartered	1/18/2023		7
EURO 2,530	US DOLLARS 2,610	Morgan Stanley	1/9/2023		98
EURO 2,009	US DOLLARS 2,035	Morgan Stanley	1/18/2023		111
EURO 940	US DOLLARS 952	Morgan Stanley	1/18/2023		52
EURO 24,252	US DOLLARS 24,060	Standard Chartered	1/18/2023		1,856
EURO 8,460	US DOLLARS 8,330	Morgan Stanley	1/9/2023		706
AUSTRALIAN DOLLARS 4,980	US DOLLARS 3,394	Morgan Stanley	2/17/2023		(5)
CANADIAN DOLLARS 2,610	US DOLLARS 1,923	Standard Chartered	1/18/2023		5
US DOLLARS 7,014	AUSTRALIAN DOLLARS 11,118	Morgan Stanley	1/18/2023		(533)
US DOLLARS 16,512	AUSTRALIAN DOLLARS 24,280	Morgan Stanley	2/17/2023		4
US DOLLARS 1,801	CANADIAN DOLLARS 2,456	Morgan Stanley	3/27/2023		(14)
US DOLLARS 2,902	CANADIAN DOLLARS 3,981	Standard Chartered	1/18/2023		(38)
US DOLLARS 3,412	DANISH KRONE 25,600	Standard Chartered	1/18/2023		(267)
US DOLLARS 5,084	EURO 5,150	Morgan Stanley	1/9/2023		(416)
US DOLLARS 29,446	EURO 29,700	Morgan Stanley	1/18/2023		(2,291)
US DOLLARS 940	EURO 954	Standard Chartered	1/18/2023		(80)
US DOLLARS 21,972	EURO 20,740	Standard Chartered	3/9/2023		(274)
US DOLLARS 1,585	EURO 1,488	Standard Chartered	1/18/2023		(5)
US DOLLARS 1,194	EURO 1,120	Standard Chartered	3/9/2023		(7)
US DOLLARS 6,411	BRITISH POUNDS 5,650	Morgan Stanley	2/17/2023		(393)
US DOLLARS 18,142	BRITISH POUNDS 15,997	Goldman Sachs	1/18/2023		(1,111)
US DOLLARS 5,938	BRITISH POUNDS 4,970	Morgan Stanley	2/17/2023		(68)
US DOLLARS 2,418	BRITISH POUNDS 2,000	Standard Chartered	6/14/2023		4
US DOLLARS 885	BRITISH POUNDS 720	Standard Chartered	3/15/2023		18
US DOLLARS 3,160	NORWEGIAN KRONE 33,250	Standard Chartered	1/18/2023		(217)
				$	(2,560)

(1) The investments bear interest at a rate that may be determined by reference to the London Interbank Offered Rate (“LIBOR” or “L”), the Euro Interbank Offered Rate (“EURIBOR” or “E”), British Pound Sterling LIBOR Rate (“GBP LIBOR”), the Norwegian Interbank Offered Rate (“NIBOR” or “N”), the Copenhagen Interbank Offered Rate (“CIBOR” or “C”), Canadian Dollar LIBOR Rate (“CDOR LIBOR”), the Bank Bill Swap Rate (“BBSW”), the Bank Bill Swap Bid Rate (“BBSY”), or the

71

Prime Rate (“Prime” or “P”), the Sterling Overnight Index Average (“SONIA”) and Secured Overnight Financing Rate (“SOFR”) which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind (“PIK”). For each, the Company has provided the PIK or the spread over LIBOR, EURIBOR, GBP LIBOR, NIBOR, CIBOR, CDOR, BBSW, BBSY, SOFR, or Prime and the current weighted average interest rate in effect at December 31, 2022. Certain investments are subject to a LIBOR, EURIBOR, GBP LIBOR, NIBOR, CIBOR, CDOR, BBSW, SOFR, or Prime interest rate floor.

(2) Tick mark not used

(3) Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee.

(4) Percentages are based on the Company’s net assets of $87,029 as of December 31, 2022.

(5) Tick mark not used

(6) Tick mark not used

(7) Tick mark not used

(8) Unrealized appreciation/(depreciation) on forward currency exchange contracts.

(9) The principal amount (par amount) for all debt securities is denominated in U.S. dollars, unless otherwise noted. £ represents Pound Sterling, € represents Euro, NOK represents Norwegian krone, AUD represents Australian, CAD represents Canadian Dollar and DKK represents Kroner.

(10) Tick mark not used

(11) Tick mark not used

(12) Tick mark not used

(13) Tick mark not used

(14) Tick mark not used

(15) Loan includes interest rate floor of 1.00%.

(16) Loan includes interest rate floor of 0.75%.

(17) Loan includes interest rate floor of 0.50%.

(18) Loan includes interest rate floor of 0.00%.

(19) Security valued using unobservable inputs (Level 3).

(20) Tick mark not used

(21) Loan includes interest rate floor of 0.25%.

(22) Tick mark not used

(23) Tick mark not used

(24) Tick mark not used

(25) Tick mark not used

(26) Denotes that all or a portion of the debt investment includes PIK interest during the period.

(27) Tick mark not used

(28) Tick mark not used

(29) Tick mark not used

(30) Tick mark not used

(31) Tick mark not used

(32) Loan includes interest rate floor of 1.50%.

(33) Tick mark not used

(34) Tick mark not used

72

Below is the financial information for ISLP:

Selected Balance Sheet Information

	As of		As of
	March 31, 2023		December 31, 2022
Investments at fair value (cost—$700,135 and $745,570, respectively)	$	672,385	$	707,683
Cash and cash equivalents		11,073		12,242
Foreign cash (cost of $18,049 and $10,274, respectively)		18,270		10,279
Collateral on foreign currency exchange contracts		4,618		2,624
Capital contributions receivable		—		13,162
Deferred financing costs (net of accumulated amortization of $1,368 and $1,150, respectively)		2,541		2,759
Interest receivable on investments		9,032		7,617
Unrealized appreciation on forward currency contracts		—		1,053
Other receivable		—		59
Total assets	$	717,919	$	757,478
Debt	$	345,206	$	375,260
Subordinated notes payable to members		262,663		262,022
Payable for investments purchased		—		10,456
Interest payable on debt		4,788		3,785
Interest payable on subordinated notes		8,417		13,118
Unrealized depreciation on forward currency exchange contracts		3,413		3,613
Dividend payable		2,239		2,195
Accounts payable and accrued expenses		358		—
Total liabilities	$	627,084	$	670,449
Members’ equity		90,835		87,029
Total liabilities and members’ equity	$	717,919	$	757,478

Selected Statements of Operations Information

	For the Three Months Ended
	March 31, 2023		March 31, 2022
Investment Income
Interest Income	$	17,369	$	8,243
Total investment income		17,369		8,243
Expenses
Interest and debt financing expenses		5,661		1,891
Interest expense on members subordinated notes		8,386		4,002
General and administrative expenses		800		567
Total expenses		14,847		6,460
Net investment income		2,522		1,783
Net realized and unrealized gain (losses)
Net realized loss on investments		(2,032)		(676)
Net realized gain (loss) on foreign currency transactions		(1,193)		635
Net realized gain (loss) on forward contracts		(127)		1,413
Net unrealized gain (loss) on foreign contracts		(2,407)		3,856
Net change in unrealized depreciation on forward contracts		(853)		(455)
Net change in unrealized appreciation (depreciation) on investments		10,135		(6,423)
Net gain (loss) on investments		3,523		(1,650)
Net increase in members’ equity resulting from operations	$	6,045	$	133

73

Bain Capital Senior Loan Program, LLC (“SLP”)

On February 9, 2022, the Company, and an entity advised by Amberstone Co., Ltd. (“Amberstone”), a credit focused investment manager that advises institutional investors, committed capital to a newly formed joint venture, SLP. Pursuant to an amended and restated limited liability company agreement (the “LLC Agreement”) between the Company and Amberstone, each such party has a 50% economic ownership interest in SLP. Amberstone’s initial capital commitments to SLP are $179.0 million, with each party expected to maintain their pro rata proportionate share for each capital contribution. SLP will seek to invest primarily in senior secured first lien loans of U.S. borrowers. Through these capital contributions, SLP acquired 70% of the membership equity interests of the Company’s 2018-1 portfolio (“2018-1”). The Company retained 30% of the 2018-1 membership equity interests as a non-controlling equity interest. As of March 31, 2023, the Company’s investment in SLP consisted of subordinated notes of $86.0 million, preferred equity interests of ($0.7) million and equity interests of $3.1 million. As of December 31, 2022, the Company’s investment in SLP consisted of subordinated notes of $51.0 million, preferred equity interests of ($0.6) million and equity interests of $3.3 million.

In future periods, the Company may sell certain of its investments or a participating interest in certain of its investments to SLP. Since inception, the Company has sold $756.6 million of its investments to SLP. The sale of the investments met the criteria set forth in ASC 860, Transfers and Servicing for treatment as a sale.

The Company has determined that SLP is an investment company under ASC, Topic 946, Financial Services—Investment Companies; however, in accordance with such guidance, the Company will generally not consolidate its investment in a company other than a wholly or substantially owned investment company subsidiary, which is an extension of the operations of the Company, or a controlled operating company whose business consists of providing services to the Company. The Company does not consolidate its investments in SLP as it is not a substantially wholly owned investment company subsidiary. In addition, the Company does not control SLP due to the allocation of voting rights among SLP members. The Company measures the fair value of SLP in accordance with ASC Subtopic 820, Fair Value Measurements and Disclosures, using the net asset value (or its equivalent) as a practical expedient. The Company and Amberstone each appointed two members to SLP’s four-person Member Designees’ Committee. All material decisions with respect to SLP, including those involving its investment portfolio, require unanimous approval of a quorum of Member Designees’ Committee.

On March 7, 2022, SLP acquired 70% of the Company’s Membership Interests of BCC Middle Market CLO 2018-1 LLC (the “2018-1 Issuer”). The Company received $56.1 million in proceeds resulting in a realized gain of $1.2 million, which is included in net realized gain in non-controlled/non-affiliate investments. The sale of the investments met the criteria set forth in ASC 860, Transfers and Servicing for treatment as a sale. Through this acquisition, the 2018-1 Issuer became a consolidated subsidiary of SLP and was deconsolidated from the Company’s consolidated financial statements. The Company retained the remaining 30% of the 2018-1 membership interests as a non-controlling equity interest. Please see Note 6 for additional details on the formation of the 2018-1 Issuer and the related CLO Transaction.

The Class A-1 A, A-1 B, A-2, B and C 2018-1 Notes (the “2018-1 Notes”) are scheduled to mature on October 20, 2030 and are included in SLP’s consolidated financial statements. The Membership Interests are eliminated in consolidation on SLP’s consolidated financial statements. Below is a table summary of the 2018-1 Notes as of March 31, 2023:

					Interest rate at
2018-1 Debt	Principal Amount		Spread above Index		March 31, 2023
Class A-1 A	$	168,296	1.55	% + 3 Month LIBOR	6.36	%
Class A-1 B		36,782	1.80	% + 3 Month LIBOR	6.61	%
Class A-2		55,100	2.15	% + 3 Month LIBOR	6.96	%
Class B		29,300	3.00	% + 3 Month LIBOR	7.81	%
Class C		30,400	4.00	% + 3 Month LIBOR	8.81	%
Total 2018-1 Notes	$	319,878

Additionally, SLP, through a wholly-owned subsidiary, has entered into a $225.0 million senior secured revolving credit facility which bears interest at SOFR plus 210 basis points with Wells Fargo, subject to leverage and borrowing base restrictions (the “MM_22_2 Credit Facility”). The maturity date of the MM_22_2 Credit Facility is August 24, 2025. As of March 31, 2023 the MM_22_2 Credit Facility had $177.0 million of outstanding debt under the credit facility. As of March 31, 2023, the effective rate on the MM_22_2 Credit Facility was 6.9% per annum. As of December 31, 2022 the MM_22_2 Credit Facility had

74

$113.7 million of outstanding debt under the credit facility. As of December 31, 2022, the effective rate on the MM_22_2 Credit Facility was 6.4% per annum.

The combined weighted average interest rate (excluding deferred upfront financing costs and unused fees) of the aggregate borrowings outstanding as of March 31, 2023 was 6.6%. The combined weighted average interest rate (excluding deferred upfront financing costs and unused fees) of the aggregate borrowings outstanding for the year ended December 31, 2022 was 4.3%.

Below is a summary of SLP’s portfolio at fair value:

	As of			As of
	March 31, 2023			December 31, 2022
Total investments	$	685,288		$	546,654
Weighted average yield on investments		11.1	%		10.6	%
Number of borrowers in SLP		53			48
Largest portfolio company investment	$	32,698		$	23,016
Total of five largest portfolio company investments	$	122,477		$	111,597
Unfunded commitments	$	1,793		$	1,838

75

Below is a listing of SLP’s individual investments as of March 31, 2023:

Senior Loan Program, LLC

Consolidated Schedule of Investments

As of

March 31, 2023

				Interest	Maturity				Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Principal (9)		Cost	Value	Equity (4)
U.S. Dollars
Aerospace & Defense
Robinson Helicopter (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR	6.50%	11.41%	6/30/2028	$	22,230	21,800	22,230
Saturn Purchaser Corp. (15)(19)(34)	First Lien Senior Secured Loan	SOFR	5.60%	10.38%	7/23/2029	$	11,970	11,861	11,970
Aerospace & Defense Total								33,661	34,200	152.3%
Automotive
Cardo (12)(17)(19)	First Lien Senior Secured Loan	L	5.00%	10.21%	5/12/2028	$	10,800	10,800	10,800
Intoxalock (15)(19)(34)	First Lien Senior Secured Loan	SOFR	6.75%	11.66%	11/1/2028	$	9,975	9,880	9,875
JHCC Holdings, LLC (15)(19)(34)	First Lien Senior Secured Loan - Delayed Draw	L	5.50%	10.66%	9/9/2025	$	902	882	893
JHCC Holdings, LLC (12)(15)(19)(34)	First Lien Senior Secured Loan	L	5.50%	10.66%	9/9/2025	$	16,574	16,376	16,408
Automotive Total								37,938	37,976	169.1%
Banking, Finance, Insurance & Real Estate
Morrow Sodali Global LLC (12)(15)(19)	First Lien Senior Secured Loan	SOFR	5.00%	9.91%	4/25/2028	$	7,899	7,796	7,820
Banking, Finance, Insurance & Real Estate Total								7,796	7,820	34.8%
Chemicals, Plastics & Rubber
V Global Holdings LLC (12)(16)(19)(34)	First Lien Senior Secured Loan	SOFR	5.75%	10.87%	12/22/2027	$	20,268	20,156	20,015
Chemicals, Plastics & Rubber Total								20,156	20,015	89.1%
Construction & Building
YLG Holdings, Inc. (12)(15)(19)(34)	First Lien Senior Secured Loan	L	5.00%	9.93%	10/31/2025	$	20,507	20,507	20,507
Construction & Building Total								20,507	20,507	91.3%
Consumer Goods: Durable
Stanton Carpet (12)(15)(19)	Second Lien Senior Secured Loan	L	9.00%	13.77%	3/31/2028	$	5,000	4,916	5,000
TLC Purchaser, Inc. (12)(15)(19)(26)	First Lien Senior Secured Loan	L	2.00% (6.75% PIK)	13.12%	10/13/2025	$	10,107	9,308	7,909
Consumer Goods: Durable Total								14,224	12,909	57.5%
Consumer Goods: Non-Durable
FL Hawk Intermediate Holdings, Inc. (12)(15)(19)	Second Lien Senior Secured Loan	L	8.75%	13.91%	8/22/2028	$	6,000	6,000	6,000
RoC Opco LLC (12)(15)(19)	First Lien Senior Secured Loan	L	8.00%	13.16%	2/25/2025	$	8,730	8,730	8,730
Solaray, LLC (12)(15)(19)	First Lien Senior Secured Loan	SOFR	5.75%	10.75%	9/9/2023	$	10,580	10,580	10,448
WU Holdco, Inc. (12)(15)(19)	First Lien Senior Secured Loan	L	5.50%	10.55%	3/26/2026	$	6,511	6,511	6,120
WU Holdco, Inc. (12)(15)(19)	First Lien Senior Secured Loan	SOFR	5.50%	10.55%	3/26/2026	$	6,303	6,303	5,925
Consumer Goods: Non-Durable Total								38,124	37,223	165.8%

76

				Interest	Maturity				Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Principal (9)		Cost	Value	Equity (4)
U.S. Dollars
Consumer Goods: Wholesale
WSP Initial Term Loan (12)(15)(19)	First Lien Senior Secured Loan	L	6.25%	11.09%	4/27/2027	$	6,110	6,026	5,499
Consumer Goods: Wholesale Total								6,026	5,499	24.5%
Containers, Packaging & Glass
ASP-r-pac Acquisition Co LLC (12)(16)(19)(34)	First Lien Senior Secured Loan	L	6.00%	10.83%	12/29/2027	$	22,993	22,780	22,533
Iris Holding, Inc. (17)(34)	First Lien Senior Secured Loan	SOFR	4.75%	9.53%	6/28/2028	$	9,950	9,515	8,591
Containers, Packaging, & Glass Total								32,295	31,124	138.6%
Energy: Oil & Gas
Amspec Services, Inc. (12)(15)(19)(34)	First Lien Senior Secured Loan	L	5.75%	10.96%	7/2/2024	$	19,719	19,719	19,719
Blackbrush Oil & Gas, L.P. (12)(15)(19)(26)	First Lien Senior Secured Loan	L	5.00% (2.00% PIK)	12.18%	9/3/2025	$	4,438	4,438	4,438
Energy: Oil & Gas Total								24,157	24,157	107.6%
FIRE: Finance
Allworth Financial Group, L.P. (12)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	4.75%	9.66%	12/23/2026	$	2,128	2,128	2,085
Allworth Financial Group, L.P. (12)(15)(19)	First Lien Senior Secured Loan	SOFR	4.75%	9.66%	12/23/2026	$	8,409	8,409	8,241
FIRE: Finance Total								10,537	10,326	46.0%
FIRE: Insurance
Margaux Acquisition Inc. (15)(19)(34)	First Lien Senior Secured Loan - Delayed Draw	SOFR	5.75%	10.49%	12/19/2024	$	9,082	9,082	9,014
Margaux Acquisition Inc. (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR	5.75%	10.49%	12/19/2024	$	11,343	11,343	11,257
FIRE: Insurance Total								20,425	20,271	90.3%
Healthcare & Pharmaceuticals
Apollo Intelligence (12)(15)(19)	First Lien Senior Secured Loan	SOFR	5.75%	10.58%	6/1/2028	$	10,746	10,652	10,746
CPS Group Holdings, Inc. (12)(15)(19)(34)	First Lien Senior Secured Loan	L	5.75%	10.55%	3/3/2025	$	19,702	19,654	19,702
SunMed Group Holdings, LLC (12)(16)(19)	First Lien Senior Secured Loan	L	5.75%	10.91%	6/16/2028	$	9,606	9,606	9,006
Healthcare & Pharmaceuticals Total								39,912	39,454	175.7%
High Tech Industries
AMI US Holdings Inc. (3)(12)(15)(19)	First Lien Senior Secured Loan - Revolver			-	4/1/2024	$	-	-	-
AMI US Holdings Inc. (12)(15)(19)	First Lien Senior Secured Loan	L	5.25%	10.16%	4/1/2025	$	8,880	8,880	8,880
Applitools (19)(32)	First Lien Senior Secured Loan	SOFR	6.25%	11.06%	5/25/2029	$	10,094	9,994	9,841
Drilling Info Holdings, Inc (12)(18)(34)	First Lien Senior Secured Loan	L	4.25%	9.09%	7/30/2025	$	20,368	19,942	19,622
NearMap (18)(19)	First Lien Senior Secured Loan	SOFR	7.25%	11.98%	12/9/2029	$	10,000	9,802	9,800
Superna Inc. (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR	6.50%	11.24%	3/6/2028	$	33,710	33,289	32,698
Ventiv Holdco, Inc. (12)(15)(19)	First Lien Senior Secured Loan	SOFR	7.00%	12.00%	9/3/2025	$	9,853	9,853	9,680
High Tech Industries Total								91,760	90,521	403.1%

77

				Interest	Maturity				Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Principal (9)		Cost	Value	Equity (4)
U.S. Dollars
Hotel, Gaming & Leisure
Aimbridge Acquisition Co., Inc. (12)(18)(19)	Second Lien Senior Secured Loan	L	7.50%	12.16%	2/1/2027	$	6,000	5,628	5,700
Concert Golf Partners Holdco (12)(16)(19)(34)	First Lien Senior Secured Loan	SOFR	5.50%	10.59%	3/30/2029	$	20,644	20,273	20,644
Pyramid Global Hospitality (15)(19)(34)	First Lien Senior Secured Loan	SOFR	8.00%	12.85%	1/19/2027	$	10,000	9,707	9,700
Saltoun (12)(18)(19)	First Lien Senior Secured Loan		11.00%	11.00%	4/11/2028	$	10,393	10,368	10,029
Hotel, Gaming & Leisure Total								45,976	46,073	205.2%
Retail
Batteries Plus Holding Corporation (12)(15)(19)	First Lien Senior Secured Loan	L	6.75%	11.59%	6/30/2023	$	10,500	10,500	10,500
New Look (Delaware) Corporation (15)(19)	First Lien Senior Secured Loan	L	5.50%	10.66%	5/26/2028	$	9,628	9,243	9,243
Thrasio, LLC (12)(15)	First Lien Senior Secured Loan	L	7.00%	12.16%	12/18/2026	$	13,012	13,012	11,484
Retail Total								32,755	31,227	139.1%
Services: Business
Avalon Acquiror, Inc. (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR	6.25%	11.41%	3/10/2028	$	22,629	22,435	22,403
Refine Intermediate, Inc. (12)(15)(19)(34)	First Lien Senior Secured Loan	L	4.50%	9.66%	3/3/2027	$	20,800	20,800	20,800
Smartronix (12)(15)(19)	First Lien Senior Secured Loan	L	6.00%	11.21%	11/23/2028	$	13,035	12,816	12,839
TEI Holdings Inc. (12)(15)(19)(34)	First Lien Senior Secured Loan	L	5.75%	10.41%	12/23/2026	$	19,186	19,186	19,186
WCI Gigawatt Purchaser (12)(15)(19)(34)	First Lien Senior Secured Loan	L	5.75%	10.67%	11/19/2027	$	20,590	20,305	20,178
Services: Business Total								95,542	95,406	424.8%
Services: Consumer
Eagle Parent Corp (12)(16)	First Lien Senior Secured Loan	SOFR	4.25%	9.15%	4/2/2029	$	3,335	3,325	3,303
MZR Buyer, LLC (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR	6.75%	11.70%	12/21/2026	$	22,957	22,957	22,613
Services: Consumer Total								26,282	25,916	115.4%
Telecommunications
Meriplex Communications, Ltd. (16)(19)(34)	First Lien Senior Secured Loan	SOFR	5.00%	9.86%	7/17/2028	$	11,957	11,742	11,957
Telecommunications Total								11,742	11,957	53.2%
Transportation: Cargo
A&R Logistics, Inc. (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR	5.75%	10.24%	5/5/2025	$	20,641	20,641	20,641
Grammer Purchaser, Inc. (3)(12)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	4.50%	9.33%	9/30/2024	$	252	252	252
Grammer Purchaser, Inc. (12)(15)(19)	First Lien Senior Secured Loan	L	4.50%	9.72%	9/30/2024	$	3,475	3,475	3,475
Gulf Winds International (18)(19)(34)	First Lien Senior Secured Loan	SOFR	7.10%	11.84%	12/16/2028	$	9,973	9,677	9,873
Omni Intermediate (15)(19)(34)	First Lien Senior Secured Loan	SOFR	5.00%	9.97%	11/23/2026	$	7,214	7,214	7,214
Omni Logistics, LLC (12)(15)(19)	Second Lien Senior Secured Loan	SOFR	9.15%	13.69%	12/30/2027	$	5,000	5,000	5,000
RoadOne (19)(34)	First Lien Senior Secured Loan	SOFR	6.25%	11.11%	12/29/2028	$	7,022	6,814	6,811
Transportation: Cargo Total								53,073	53,266	237.2%
Wholesale
Abracon Group Holding, LLC. (18)(19)(34)	First Lien Senior Secured Loan	P	8.00%	12.75%	7/6/2028	$	11,940	11,726	11,701
Aramsco, Inc. (12)(18)(19)	First Lien Senior Secured Loan	L	5.25%	10.09%	8/28/2024	$	9,459	9,459	9,459
SureWerx (18)(19)(34)	First Lien Senior Secured Loan	SOFR	6.75%	11.65%	12/28/2029	$	8,365	8,159	8,281
Wholesale Total								29,344	29,441	131.0%
Total								692,232	685,288	3051.6%

(1) The investments bear interest at a rate that may be determined by reference to the London Interbank Offered Rate (“LIBOR” or “L”), the Euro Interbank Offered Rate (“EURIBOR” or “E”), British Pound Sterling LIBOR Rate (“GBP LIBOR”), the Norwegian Interbank Offered Rate (“NIBOR” or “N”), the Copenhagen Interbank Offered Rate (“CIBOR” or “C”), Canadian Dollar LIBOR Rate (“CDOR LIBOR”), the Bank Bill Swap Rate ("BBSW"), the Bank Bill Swap Bid Rate ("BBSY"), or the Prime Rate (“Prime” or "P"), the Sterling Overnight Index Average ("SONIA") and Secured Overnight Financing Rate (“SOFR”) which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind ("PIK"). For each, the Company has provided the PIK or the spread over LIBOR, EURIBOR, GBP LIBOR, NIBOR, CIBOR, CDOR, BBSW, BBSY, SOFR, or Prime and the current weighted average interest rate in effect at March 31, 2023. Certain investments are subject to a LIBOR, EURIBOR, GBP LIBOR, NIBOR, CIBOR, CDOR, BBSW, SOFR, or Prime interest rate floor.

(2) Tick mark not used

(3) Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The

78

investment may be subject to an unused/letter of credit facility fee.

(4) Percentages are based on the Company’s net assets of $22,457 as of March 31, 2023.

(5) Tick mark not used

(6) Tick mark not used

(7) Tick mark not used

(8) Tick mark not used

(9) The principal amount (par amount) for all debt securities is denominated in U.S. dollars, unless otherwise noted. £ represents Pound Sterling, € represents Euro, NOK represents Norwegian krone, AUD represents Australian, CAD represents Canadian Dollar and DKK represents Kroner.

(10) Tick mark not used

(11) Tick mark not used

(12) Assets or a portion thereof are pledged as collateral for the 2018-1 Issuer. See Note 6 “Debt”.

(13) Tick mark not used

(14) Tick mark not used

(15) Loan includes interest rate floor of 1.00%.

(16) Loan includes interest rate floor of 0.75%.

(17) Loan includes interest rate floor of 0.50%.

(18) Loan includes interest rate floor of 0.00%.

(19) Security valued using unobservable inputs (Level 3).

(20) Tick mark not used

(21) Tick mark not used

(22) Tick mark not used

(23) Tick mark not used

(24) Tick mark not used

(25) Tick mark not used

(26) Denotes that all or a portion of the debt investment includes PIK interest during the period.

(27) Tick mark not used

(28) Tick mark not used

(29) Tick mark not used

(30) Tick mark not used

(31) Tick mark not used

(32) Loan includes interest rate floor of 1.50%.

(33) Tick mark not used

(34) Assets or a portion thereof are pledged as collateral for the 2022-1 Issuer. See Note 6 “Debt”.

79

Below is a listing of SLP’s individual investments as of December 31, 2022:

Senior Loan Program, LLC

Consolidated Schedule of Investments

As of December 31, 2022

				Interest	Maturity				Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Principal (9)		Cost	Value	Equity (4)
U.S. Dollars
Aerospace & Defense
Robinson Helicopter (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR	6.50%	10.92%	6/30/2028	$	22,515	22,059	22,177
Saturn Purchaser Corp. (15)(19)(34)	First Lien Senior Secured Loan	SOFR	5.60%	8.54%	7/23/2029	$	12,000	11,886	12,000
Whitcraft LLC (12)(15)(19)	First Lien Senior Secured Loan	SOFR	7.00%	11.73%	4/3/2023	$	10,683	10,603	10,683
Aerospace & Defense Total								$44,548	$44,860	194.7%
Automotive
Cardo (12)(17)(19)	First Lien Senior Secured Loan	L	5.00%	10.21%	5/12/2028	$	10,800	10,800	10,800
Intoxalock (15)(19)(34)	First Lien Senior Secured Loan	SOFR	6.75%	11.18%	11/1/2028	$	10,000	9,901	9,900
JHCC Holdings, LLC (12)(15)(19)	First Lien Senior Secured Loan	L	5.75%	10.48%	9/9/2025	$	7,521	7,521	7,351
Automotive Total								$28,222	$28,051	121.7%
Banking, Finance, Insurance & Real Estate
Morrow Sodali Global LLC (12)(15)(19)	First Lien Senior Secured Loan	SOFR	5.00%	9.21%	4/25/2028	$	7,939	7,830	7,820
Banking, Finance, Insurance & Real Estate Total								$7,830	$7,820	33.9%
Chemicals, Plastics & Rubber
V Global Holdings LLC (12)(16)(19)(34)	First Lien Senior Secured Loan	SOFR	5.75%	8.99%	12/22/2027	$	20,319	20,201	19,557
Chemicals, Plastics & Rubber Total								$20,201	$19,557	84.9%
Construction & Building
YLG Holdings, Inc. (12)(15)(19)	First Lien Senior Secured Loan	L	5.00%	9.93%	10/31/2025	$	10,534	10,534	10,534
Construction & Building Total								$10,534	$10,534	45.7%
Consumer Goods: Durable
Stanton Carpet (12)(15)(19)	Second Lien Senior Secured Loan	L	9.00%	13.77%	3/31/2028	$	5,000	4,913	5,000
TLC Purchaser, Inc. (12)(15)(19)(26)	First Lien Senior Secured Loan	L	6.25% (2.00% PIK)	11.02%	10/13/2025	$	9,976	9,097	7,806
Consumer Goods: Durable Total								$14,010	$12,806	55.6%
Consumer Goods: Non-Durable
FL Hawk Intermediate Holdings, Inc. (12)(15)(19)	Second Lien Senior Secured Loan	L	9.00%	13.73%	8/22/2028	$	6,000	6,000	6,000
RoC Opco LLC (12)(15)(19)	First Lien Senior Secured Loan	L	8.00%	12.73%	2/25/2025	$	8,753	8,753	8,753
Solaray, LLC (12)(15)(19)	First Lien Senior Secured Loan	SOFR	5.75%	10.43%	9/9/2023	$	10,637	10,637	10,584
WU Holdco, Inc. (12)(15)(19)	First Lien Senior Secured Loan	L	5.50%	10.23%	3/26/2026	$	6,527	6,526	6,136
WU Holdco, Inc. (12)(15)(19)	First Lien Senior Secured Loan	L	5.50%	10.23%	3/26/2026	$	6,319	6,319	5,940
Consumer Goods: Non-Durable Total								$38,235	$37,413	162.3%

80

				Interest	Maturity				Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Principal (9)		Cost	Value	Equity (4)
U.S. Dollars
Consumer Goods: Wholesale
WSP Initial Term Loan (12)(15)(19)	First Lien Senior Secured Loan	L	6.25%	10.63%	4/27/2027	$	6,125	6,036	5,589
Consumer Goods: Wholesale Total								$6,036	$5,589	24.3%
Containers, Packaging & Glass
ASP-r-pac Acquisition Co LLC (12)(16)(19)(34)	First Lien Senior Secured Loan	L	6.00%	10.38%	12/29/2027	$	23,051	22,827	22,763
Iris Holding, Inc. (17)(34)	First Lien Senior Secured Loan	SOFR	4.75%	8.94%	6/28/2028	$	9,975	9,519	9,097
Containers, Packaging, & Glass Total								$32,346	$31,860	138.2%
Energy: Oil & Gas
Amspec Services, Inc. (12)(15)(19)	First Lien Senior Secured Loan	L	5.75%	10.48%	7/2/2024	$	9,771	9,771	9,771
Blackbrush Oil & Gas, L.P. (12)(15)(19)(26)	First Lien Senior Secured Loan	L	5.00% (2.00% PIK)	10.18%	9/3/2025	$	4,416	4,416	4,416
Energy: Oil & Gas Total								$14,187	$14,187	61.6%
FIRE: Finance
Allworth Financial Group, L.P. (12)(15)(19)	First Lien Senior Secured Loan - Delayed Draw	SOFR	4.75%	9.17%	12/23/2026	$	2,133	2,133	2,069
Allworth Financial Group, L.P. (12)(15)(19)	First Lien Senior Secured Loan	SOFR	4.75%	9.17%	12/23/2026	$	8,431	8,431	8,178
FIRE: Finance Total								$10,564	$10,247	44.5%
FIRE: Insurance
Margaux Acquisition Inc. (12)(15)(19)	First Lien Senior Secured Loan	L	5.75%	9.49%	12/19/2024	$	10,451	10,451	10,451
FIRE: Insurance Total								$10,451	$10,451	45.4%
Healthcare & Pharmaceuticals
Apollo Intelligence (12)(15)(19)	First Lien Senior Secured Loan	SOFR	5.75%	9.93%	6/1/2028	$	10,692	10,594	10,692
CPS Group Holdings, Inc. (12)(15)(19)	First Lien Senior Secured Loan	SOFR	5.75%	10.48%	3/3/2025	$	9,776	9,776	9,728
SunMed Group Holdings, LLC (12)(16)(19)	First Lien Senior Secured Loan	L	5.75%	10.48%	6/16/2028	$	9,630	9,630	9,028
Healthcare & Pharmaceuticals Total								$30,000	$29,448	127.8%
High Tech Industries
AMI US Holdings Inc. (3)(12)(19)	First Lien Senior Secured Loan - Revolver				4/1/2024		—	—	—
AMI US Holdings Inc. (12)(15)(19)	First Lien Senior Secured Loan	L	5.25%	9.63%	4/1/2025	$	8,903	8,903	8,903
Drilling Info Holdings, Inc (12)(18)	First Lien Senior Secured Loan	L	4.25%	8.63%	7/30/2025	$	10,774	10,693	10,397
Superna Inc. (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR	6.50%	11.24%	3/6/2028	$	21,614	21,423	21,182
Ventiv Holdco, Inc. (12)(15)(19)	First Lien Senior Secured Loan	SOFR	5.50%	10.18%	9/3/2025	$	9,797	9,797	9,626
High Tech Industries Total								$50,816	$50,108	217.5%

81

				Interest	Maturity				Market	% of Members
Portfolio Company	Investment Type	Index (1)	Spread (1)	Rate	Date	Principal (9)		Cost	Value	Equity (4)
U.S. Dollars
Hotel, Gaming & Leisure
Aimbridge Acquisition Co., Inc. (12)(18)(19)	Second Lien Senior Secured Loan	L	7.50%	11.62%	2/1/2027	$	6,000	5,605	5,700
Concert Golf Partners Holdco (12)(16)(19)(34)	First Lien Senior Secured Loan	SOFR	5.50%	10.28%	3/30/2029	$	20,696	20,309	20,696
Saltoun (12)(18)(19)	First Lien Senior Secured Loan		11.00%	11.00%	4/11/2028	$	10,419	10,393	10,106
Hotel, Gaming & Leisure Total								$36,307	$36,502	158.4%
Retail
Batteries Plus Holding Corporation (12)(15)(19)	First Lien Senior Secured Loan	L	6.75%	11.13%	6/30/2023	$	10,500	10,500	10,500
Thrasio, LLC (12)(15)	First Lien Senior Secured Loan	L	7.00%	11.17%	12/18/2026	$	13,046	13,046	11,562
Retail Total								$23,546	$22,062	95.7%
Services: Business
Avalon Acquiror, Inc. (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR	6.25%	10.83%	3/10/2028	$	22,686	22,482	22,459
Refine Intermediate, Inc. (12)(15)(19)(34)	First Lien Senior Secured Loan	L	4.50%	9.23%	3/3/2027	$	20,800	20,800	20,800
Smartronix (12)(15)(19)	First Lien Senior Secured Loan	L	6.00%	10.17%	11/23/2028	$	13,068	12,839	12,742
TEI Holdings Inc. (12)(15)(19)	First Lien Senior Secured Loan	L	5.75%	10.48%	12/23/2026	$	9,238	9,238	9,238
WCI Gigawatt Purchaser (12)(15)(19)(34)	First Lien Senior Secured Loan	L	5.75%	10.41%	11/19/2027	$	20,694	20,393	20,280
Services: Business Total								$85,752	$85,519	371.1%
Services: Consumer
Eagle Parent Corp (12)(16)	First Lien Senior Secured Loan	SOFR	4.25%	8.83%	4/2/2029	$	3,344	3,334	3,291
MZR Buyer, LLC (12)(15)(19)(34)	First Lien Senior Secured Loan	SOFR	6.75%	11.72%	12/21/2026	$	23,016	23,016	23,016
Services: Consumer Total								$26,350	$26,307	114.2%
Telecommunications
Conterra Ultra Broadband Holdings, Inc. (15)(34)	First Lien Senior Secured Loan	SOFR	4.75%	9.18%	4/27/2027	$	3,802	3,691	3,668
Meriplex Communications, Ltd. (16)(19)(34)	First Lien Senior Secured Loan	SOFR	5.00%	9.42%	7/17/2028	$	12,000	11,774	11,880
Telecommunications Total								$15,465	$15,548	67.5%
Transportation: Cargo
A&R Logistics, Inc. (12)(15)(19)	First Lien Senior Secured Loan	SOFR	6.00%	9.71%	5/5/2025	$	10,668	10,668	10,668
Grammer Purchaser, Inc. (3)(12)(15)(19)	First Lien Senior Secured Loan - Revolver	SOFR	4.50%	8.79%	9/30/2024	$	207	207	207
Grammer Purchaser, Inc. (12)(15)(19)	First Lien Senior Secured Loan	L	4.50%	9.72%	9/30/2024	$	3,463	3,463	3,463
Omni Intermediate (15)(19)(34)	First Lien Senior Secured Loan	SOFR	5.00%	9.73%	11/23/2026	$	7,232	7,232	7,232
Omni Logistics, LLC (12)(15)(19)	Second Lien Senior Secured Loan	SOFR	9.00%	13.69%	12/30/2027	$	5,000	5,000	5,000
Transportation: Cargo Total								$26,570	$26,570	115.3%
Wholesale
Abracon Group Holding, LLC. (18)(19)(34)	First Lien Senior Secured Loan	SOFR	5.90%	10.48%	7/6/2028	$	11,970	11,745	11,731
Aramsco, Inc. (12)(18)(19)	First Lien Senior Secured Loan	L	5.25%	9.63%	8/28/2024	$	9,484	9,484	9,484
Wholesale Total								$21,229	$21,215	92.1%
Total								$553,199	$546,654	2372.4%

(1) The investments bear interest at a rate that may be determined by reference to the London Interbank Offered Rate (“LIBOR” or “L”), the Euro Interbank Offered Rate (“EURIBOR” or “E”), British Pound Sterling LIBOR Rate (“GBP LIBOR”), the Norwegian Interbank Offered Rate (“NIBOR” or “N”), the Copenhagen Interbank Offered Rate (“CIBOR” or “C”), Canadian Dollar LIBOR Rate (“CDOR LIBOR”), the Bank Bill Swap Rate ("BBSW"), the Bank Bill Swap Bid Rate ("BBSY"), or the Prime Rate (“Prime” or "P"), the Sterling Overnight Index Average ("SONIA") and Secured Overnight Financing Rate (“SOFR”) which reset daily, monthly, quarterly or semiannually. Investments or a portion thereof may bear Payment-in-Kind ("PIK"). For each, the Company has provided the PIK or the spread over LIBOR, EURIBOR, GBP LIBOR, NIBOR, CIBOR, CDOR, BBSW, BBSY, SOFR, or Prime and the current weighted average interest rate in effect at December 31, 2022. Certain investments are subject to a LIBOR, EURIBOR, GBP LIBOR, NIBOR, CIBOR, CDOR, BBSW, SOFR, or Prime interest rate floor.

(2) Tick mark not used

(3) Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion. The investment may be subject to an unused/letter of credit facility fee.

82

(4) Percentages are based on the Company’s net assets of $23,042 as of December 31, 2022.

(5) Tick mark not used

(6) Tick mark not used

(7) Tick mark not used

(8) Unrealized appreciation/(depreciation) on forward currency exchange contracts.

(9) The principal amount (par amount) for all debt securities is denominated in U.S. dollars, unless otherwise noted. £ represents Pound Sterling, € represents Euro, NOK represents Norwegian krone, AUD represents Australian, CAD represents Canadian Dollar and DKK represents Kroner.

(10) Tick mark not used

(11) Tick mark not used

(12) Assets or a portion thereof are pledged as collateral for the 2018-1 Issuer. See Note 6 “Debt”.

(13) Tick mark not used

(14) Tick mark not used

(15) Loan includes interest rate floor of 1.00%.

(16) Loan includes interest rate floor of 0.75%.

(17) Loan includes interest rate floor of 0.50%.

(18) Loan includes interest rate floor of 0.00%.

(19) Security valued using unobservable inputs (Level 3).

(20) Tick mark not used

(21) Tick mark not used

(22) Tick mark not used

(23) Tick mark not used

(24) Tick mark not used

(25) Tick mark not used

(26) Denotes that all or a portion of the debt investment includes PIK interest during the period.

(27) Tick mark not used

(28) Tick mark not used

(29) Tick mark not used

(30) Tick mark not used

(31) Tick mark not used

(32) Loan includes interest rate floor of 1.50%.

(33) Tick mark not used

(34) Assets or a portion thereof are pledged as collateral for the 2022-1 Issuer. See Note 6 “Debt”.

83

Below is the financial information for SLP:

Selected Balance Sheet Information

	As of		As of
	March 31, 2023		December 31, 2022
Investments at fair value (cost—$692,232 and $553,199, respectively)	$	685,288	$	546,654
Cash		1,211		4,590
Restricted cash and cash equivalents		27,966		56,013
Prepaid expenses		5,074		5,190
Interest receivable on investments		4,062		3,380
Other receivable		20,006		—
Total assets	$	743,607	$	615,827
Interest payable on debt	$	6,347	$	6,118
Interest payable on subordinated notes		2,786		2,607
Payable for investments purchased		38,506		—
Debt (net of unamortized debt issuance costs of ($1,307 and $1,349, respectively)		495,571		478,051
Subordinated notes payable to Members		172,000		102,000
Distributions payable		5,231		3,631
Accounts payable and accrued expenses		709		378
Total liabilities	$	721,150	$	592,785
Members’ equity		111		860
Noncontrolling interests		22,346		22,182
Total members' equity	$	22,457	$	23,042
Total liabilities and members’ equity	$	743,607	$	615,827

Selected Statement of Operations Information

	For the Three Months Ended
	March 31, 2023		March 31, 2022
Investment Income
Interest Income	$	16,524	$	2,516
Total investment income		16,524		2,516
Expenses
Interest and debt financing expenses		7,592		744
Interest expense on members subordinated notes		2,786		636
Professional fees and other expenses		761		112
Total expenses		11,139		1,492
Net investment income		5,385		1,024
Net realized and unrealized gain (losses)
Net realized gain on investments		47		6
Net change in unrealized depreciation on investments		(399)		(146)
Net loss on investments		(352)		(140)
Net increase from operations		5,033		884
Less: net decrease attributable to noncontrolling interests		(1,529)		—
Net increase in members' equity resulting from operations	$	3,504	$	884

84

Note 4. Fair Value Measurements

Fair Value Disclosures

The following table presents fair value measurements of investments by major class, cash equivalents and derivatives as of March 31, 2023, according to the fair value hierarchy:

	Fair Value Measurements
							Measured at
							Net Asset
	Level 1		Level 2		Level 3		Value (2)		Total
Investments:
First Lien Senior Secured Loans	$	—	$	66,906	$	1,538,783	$	—	$	1,605,689
Second Lien Senior Secured Loans		—		—		85,984		—		85,984
Subordinated Debt		—		—		44,302		—		44,302
Structured Products		—		—		23,451		—		23,451
Preferred Equity		—		—		85,065		—		85,065
Equity Interests		—		—		229,683		—		229,683
Warrants		—		—		581				581
Subordinated Notes in Investment Vehicles (1)		—		—		272,974		—		272,974
Preferred Equity Interests in Investment Vehicles (1)		—		—		—		(691)		(691)
Equity Interests in Investment Vehicles (1)		—		—		—		68,339		68,339
Total Investments	$	—	$	66,906	$	2,280,823	$	67,648	$	2,415,377
Cash equivalents	$	52,118	$	—	$	—	$	—	$	52,118
Forward currency exchange contracts (asset)	$	—	$	1,107	$	—	$	—	$	1,107
Forward currency exchange contracts (liability)	$	—	$	(884)	$	—	$	—	$	(884)

⁽¹⁾ Includes debt and equity investment in ISLP and SLP.

⁽²⁾ In accordance with ASC Subtopic 820-10, Fair Value Measurements and Disclosures, or ASC 820-10, our preferred equity and equity investments in ISLP and SLP are measured using the net asset value per share (or its equivalent) as a practical expedient for fair value, and have not been classified in the fair value hierarchy.

85

The following table presents fair value measurements of investments by major class, cash equivalents and derivatives as of December 31, 2022, according to the fair value hierarchy:

	Fair Value Measurements
							Measured at
							Net Asset
	Level 1		Level 2		Level 3		Value (2)		Total
Investments:
First Lien Senior Secured Loans	$	—	$	76,619	$	1,554,258	$	—	$	1,630,877
Second Lien Senior Secured Loans		—		—		93,950		—		93,950
Subordinated Debt		—		—		43,922		—		43,922
Structured Products		—		—		22,763		—		22,763
Preferred Equity		—		—		80,945		—		80,945
Equity Interests		—		—		210,689		—		210,689
Warrants		—		—		524				524
Subordinated Notes in Investment Vehicles (1)		—		—		237,974		—		237,974
Preferred Equity Interests in Investment Vehicles (1)		—		—		—		(644)		(644)
Equity Interests in Investment Vehicles (1)		—		—		—		65,977		65,977
Total Investments	$	—	$	76,619	$	2,245,025	$	65,333	$	2,386,977
Cash equivalents	$	63,394	$	—	$	—	$	—	$	63,394
Forward currency exchange contracts (asset)	$	—	$	62	$	—	$	—	$	62

⁽¹⁾ Includes debt and equity investments in ISLP and SLP.

⁽²⁾ In accordance with ASC Subtopic 820-10, Fair Value Measurements and Disclosures, or ASC 820-10, our equity investment in ISLP is measured using the net asset value per share (or its equivalent) as a practical expedient for fair value, and have not been classified in the fair value hierarchy.

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the three months ended March 31, 2023:

	First Lien				Second Lien		Subordinated
	Senior				Senior		Notes in
	Secured		Equity		Secured		Investment		Structured		Preferred		Subordinated				Total
	Loans		Interests		Loans		Vehicles (2)		Products		Equity		Debt		Warrants		Investments
Balance as of January 1, 2023	$	1,554,258	$	210,689	$	93,950	$	237,974	$	22,763	$	80,945	$	43,922	$	524	$	2,245,025
Purchases of investments and other adjustments to cost (1)		255,804		17,177		—		35,000		—		—		—		—		307,981
Paid-in-kind interest		3,809		—		67		—		—		—		351		—		4,227
Net accretion of discounts (amortization of premiums)		1,441		—		120		—		—		—		43		—		1,604
Principal repayments and sales of investments (1)		(267,515)		—		(8,430)		—		—		—		—		—		(275,945)
Net change in unrealized appreciation (depreciation) on investments		514		1,817		1,079		—		688		4,120		(14)		57		8,261
Net realized gains (losses) on investments		(9,528)		—		(802)		—		—		—		—		—		(10,330)
Transfers to Level 3		—		—		—		—		—		—		—		—		—
Balance as of March 31, 2023	$	1,538,783	$	229,683	$	85,984	$	272,974	$	23,451	$	85,065	$	44,302	$	581	$	2,280,823
Change in unrealized appreciation (depreciation) attributable to investments still held at March 31, 2023	$	758	$	1,817	$	1,079	$	—	$	688	$	4,120	$	(14)	$	57	$	8,505

⁽¹⁾ Includes reorganizations and restructuring of investments and the impact of the SLP transaction.

⁽²⁾ Represents debt investment in ISLP and SLP.

Transfers between levels, if any, are recognized at the beginning of the quarter in which transfers occur. For the three months ended March 31, 2023, transfers from Level 2 to Level 3 were primarily due to decreased price transparency. For the three months ended March 31, 2023, transfers from Level 3 to Level 2 were primarily due to increased price transparency.

86

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the three months ended March 31, 2022:

	First Lien				Second Lien		Subordinated
	Senior				Senior		Notes in
	Secured		Equity		Secured		Investment		Preferred		Subordinated				Total
	Loans		Interests		Loans		Vehicles (2)		Equity		Debt		Warrants		Investments
Balance as of January 1, 2022	$	1,674,890	$	151,844	$	107,066	$	125,437	$	53,991	$	20,027	$	126	$	2,133,381
Purchases of investments and other adjustments to cost (1)		238,799		43,023		13,735		43,975		990		18,572		478		359,572
Paid-in-kind interest		3,793		—		—		—		—		90		—		3,883
Net accretion of discounts (amortization of premiums)		1,229		—		120		—		—		28		—		1,377
Principal repayments and sales of investments (1)		(478,601)		—		(21,369)		—		—		—		—		(499,970)
Net change in unrealized appreciation (depreciation) on investments		(7,257)		9,550		18		—		5,999		400		(12)		8,698
Net realized gains (losses) on investments		1,675		—		77		—		—		—		—		1,752
Transfers to Level 3		—		—		—		—		—		—		—		—
Balance as of March 31, 2022	$	1,434,528	$	204,417	$	99,647	$	169,412	$	60,980	$	39,117	$	592	$	2,008,693
Change in unrealized appreciation (depreciation) attributable to investments still held at March 31, 2022	$	(6,435)	$	9,550	$	(158)	$	—	$	5,999	$	400	$	(12)	$	9,344

⁽¹⁾Includes reorganizations and restructuring of investments and the impact of the SLP transaction.

⁽²⁾Represents debt investment in ISLP and SLP.

Transfers between levels, if any, are recognized at the beginning of the quarter in which transfers occur. For the three months ended March 31, 2022, transfers from Level 2 to Level 3 were primarily due to decreased price transparency.

Significant Unobservable Inputs

ASC 820 requires disclosure of quantitative information about the significant unobservable inputs used in the valuation of assets and liabilities classified as Level 3 within the fair value hierarchy. Disclosure of this information is not required in circumstances where a valuation (unadjusted) is obtained from a third-party pricing service and the information regarding the unobservable inputs is not reasonably available to the Company and as such, the disclosures provided below exclude those investments valued in that manner.

87

The valuation techniques and significant unobservable inputs used in Level 3 fair value measurements of assets as of March 31, 2023 were as follows:

	As of March 31, 2023
				Significant	Range of Significant
	Fair Value of			Unobservable	Unobservable Inputs
	Level 3 Assets (1)		Valuation Technique	Inputs	(Weighted Average (2))
First Lien Senior Secured Loans	$	1,179,939	Discounted cash flows	Comparative Yields	5.9	%	-	22.1	%	(11.3)	%
First Lien Senior Secured Loans		130,769	Comparable company multiple	EBITDA Multiple	1.6	x	-	9.8	x	(7.6)	x
First Lien Senior Secured Loans		73,857	Comparable company multiple	EBITDA Multiple				8.5	x
				Probably weighting of alternative outcomes	25.0	%	-	75.0	%
First Lien Senior Secured Loans		15,745	Discounted cash flows	Discount Rate	10.0	%	-	15.2	%	(12.7)	%
First Lien Senior Secured Loans		8,925	Collateral coverage	Recovery Rate				100.0	%
Second Lien Senior Secured Loans		85,984	Discounted cash flows	Comparative Yields	12.3	%	-	21.7	%	(15.0)	%
Subordinated Notes in Investment Vehicles		272,974	Collateral coverage	Recovery Rate				100.0	%
Subordinated Debt		44,302	Discounted cash flows	Comparative Yields	11.9	%	-	13.3	%	(12.0)	%
Structured Products		23,451	Discounted cash flows	Comparative Yields				14.6	%
Equity Interests		138,769	Discounted cash flows	Discount Rate	10.0	%	-	16.4	%	(15.1)	%
Equity Interests		68,201	Comparable company multiple	EBITDA Multiple	1.6	x	-	22.8	x	(11.7)	x
Equity Interests		13,039	Comparable company multiple	EBITDA Multiple				8.5	x
				Probably weighting of alternative outcomes	25.0	%	-	75.0	%
Preferred equity		74,649	Comparable company multiple	EBITDA Multiple	1.6	x	-	15.3	x	(5.8)	x
Preferred equity		4,978	Discounted cash flows	Comparative Yields				11.6	%
Warrants		581	Comparable company multiple	EBITDA Multiple	7.5	x	-	12.7	x	(11.6)	x
Total investments	$	2,136,163

⁽¹⁾ Included within the Level 3 assets of $2,280,823 is an amount of $144,660 for which the Advisor did not develop the unobservable inputs for the determination of fair value (examples include single source quotation and prior or pending transactions such as investments originated in the quarter or imminent payoffs).

⁽²⁾ Weighted average is calculated by weighing the significant unobservable input by the relative fair value of each investment in the category.

The Company used the income approach and market approach to determine the fair value of certain Level 3 assets as of March 31, 2023. The significant unobservable inputs used in the income approach are the comparative yield and discount rate. The comparative yield and discount rate are used to discount the estimated future cash flows expected to be received from the underlying investment. An increase/decrease in the comparative yield or discount rate would result in a decrease/increase, respectively, in the fair value. The significant unobservable inputs used in the market approach are the comparable company multiple and the recovery rate. The multiple is used to estimate the enterprise value of the underlying investment. An increase/ decrease in the multiple would result in an increase/decrease, respectively, in the fair value. The recovery rate represents the extent to which proceeds can be recovered. An increase/decrease in the recovery rate would result in an increase/decrease, respectively, in the fair value.

88

The valuation techniques and significant unobservable inputs used in Level 3 fair value measurements of assets as of December 31, 2022 were as follows:

	As of December 31, 2022
				Significant	Range of Significant
	Fair Value of			Unobservable	Unobservable Inputs
	Level 3 Assets (1)		Valuation Technique	Inputs	(Weighted Average (2))
First Lien Senior Secured Loans	$	1,196,770	Discounted cash flows	Comparative Yields	5.9	%	-	20.4	%	(11.6)	%
First Lien Senior Secured Loans		139,041	Comparable company multiple	EBITDA Multiple	2.0	x	-	11.8	x	(8.6)	x
First Lien Senior Secured Loans		73,070	Comparable company multiple	EBITDA Multiple				8.3	x
				Probably weighting of alternative outcomes	25.0	%	-	75.0	%
First Lien Senior Secured Loans		19,484	Discounted cash flows	Discount Rate	10.0	%	-	14.8	%	(13.2)	%
First Lien Senior Secured Loans		8,429	Collateral coverage	Recovery Rate				100.0	%
Second Lien Senior Secured Loans		93,950	Discounted cash flows	Comparative Yields	12.7	%	-	21.8	%	(15.7)	%
Subordinated Notes in Investment Vehicles		237,974	Collateral coverage	Recovery Rate				100.0	%
Subordinated Debt		43,922	Discounted cash flows	Comparative Yields	11.9	%	-	13.5	%	(12.0)	%
Structured Products		22,763	Discounted cash flows	Comparative Yields				15.0	%
Equity Interests		128,923	Discounted cash flows	Discount Rate	10.0	%	-	16.4	%	(15.2)	%
Equity Interests		65,472	Comparable company multiple	EBITDA Multiple	2.0	x	-	22.8	x	(12.0)	x
Equity Interests		13,033	Comparable company multiple	EBITDA Multiple				8.3	x
				Probably weighting of alternative outcomes	25.0	%	-	75.0	%
Preferred equity		75,619	Comparable company multiple	EBITDA Multiple	2.0	x	-	23.0	x	(7.2)	x
Warrants		524	Comparable company multiple	EBITDA Multiple	7.5	x	-	11.8	x	(8.9)	x
Total investments	$	2,118,974

⁽¹⁾ Included within the Level 3 assets of $2,245,025 is an amount of $126,051 for which the Advisor did not develop the unobservable inputs for the determination of fair value (examples include single source quotation and prior or pending transactions such as investments originated in the quarter or imminent payoffs).

⁽²⁾ Weighted average is calculated by weighing the significant unobservable input by the relative fair value of each investment in the category.

The Company used the income approach and market approach to determine the fair value of certain Level 3 assets as of December 31, 2022. The significant unobservable inputs used in the income approach are the comparative yield and discount rate. The comparative yield and discount rate are used to discount the estimated future cash flows expected to be received from the underlying investment. An increase/decrease in the comparative yield or discount rate would result in a decrease/increase, respectively, in the fair value. The significant unobservable inputs used in the market approach are the comparable company multiple and the recovery rate. The multiple is used to estimate the enterprise value of the underlying investment. An increase/ decrease in the multiple would result in an increase/decrease, respectively, in the fair value. The recovery rate represents the extent to which proceeds can be recovered. An increase/decrease in the recovery rate would result in an increase/decrease, respectively, in the fair value.

89

Debt Not Carried at Fair Value

Fair value is estimated by using market quotations or discounting remaining payments using applicable current market rates, which take into account changes in the Company’s marketplace credit ratings, or market quotes, if available. If the Company’s debt obligations were carried at fair value, the fair value and level would have been as follows:

		As of
	Level	March 31, 2023		December 31, 2022
2019-1 Debt	2		338,790		330,634
March 2026 Notes	2		265,121		259,769
October 2026 Notes	2		253,353		247,873
Sumitomo Credit Facility	3		465,000		443,000
Total Debt		$	1,322,264	$	1,281,276

Note 5. Related Party Transactions

Investment Advisory Agreement

The Company entered into the first amended and restated investment advisory agreement as of November 14, 2018 (the “Prior Advisory Agreement”) with the Advisor, pursuant to which the Advisor manages the Company’s investment program and related activities. On November 28, 2018, the Board, including a majority of the Independent Directors, approved a second amended and restated advisory agreement (the “Amended Advisory Agreement”) between the Company and BCSF Advisors, LP (“the Advisor”). On February 1, 2019, Shareholders approved the Amended Advisory Agreement which replaced the Prior Advisory Agreement.

Base Management Fee

The Company pays the Advisor a base management fee (the “Base Management Fee”), accrued and payable quarterly in arrears. The Base Management Fee is calculated at an annual rate of 1.5% (0.375% per quarter) of the average value of the Company’s gross assets (excluding cash and cash equivalents, but including assets purchased with borrowed amounts) at the end of each of the two most recently completed calendar quarters. Such amount shall be appropriately adjusted (based on the actual number of days elapsed relative to the total number of days in such calendar quarter) for any share issuance or repurchases by the Company during a calendar quarter. The Base Management Fee for any partial quarter will be appropriately prorated. Effective February 1, 2019, the base management fee has been revised to a tiered management fee structure so that the base management fee of 1.5% (0.375% per quarter) of the average value of the Company’s gross assets (excluding cash and cash equivalents, but including assets purchased with borrowed amounts) will continue to apply to assets held at an asset coverage ratio down to 200%, but a lower base management fee of 1.0% (0.25% per quarter) of the average value of the Company’s gross assets (excluding cash and cash equivalents, but including assets purchased with borrowed amounts) will apply to any amount of assets attributable to leverage decreasing the Company’s asset coverage ratio below 200%.

For the three months ended March 31, 2023 and 2022, management fees were $8.9 million, $8.4 million, respectively. For the three months ended March 31, 2023, $0.0 million was contractually waived and $0.0 million was voluntarily waived. For the three months ended March 31, 2022, $0.0 million was contractually waived and $0.0 million was voluntarily waived.

As of March 31, 2023, and December 31, 2022, $8.8 million and $8.9 million, respectively, remained payable related to the base management fee accrued in base management fee payable on the consolidated statements of assets and liabilities.

Incentive Fee

The incentive fee consists of two parts that are determined independently of each other such that one component may be payable even if the other is not.

The first part, the Incentive Fee based on income is calculated and payable quarterly in arrears as detailed below.

The second part, the capital gains incentive fee, is determined and payable in arrears as detailed below.

90

Incentive Fee on Pre-Incentive Fee Net Investment Income

Pre-incentive fee net investment income means interest income, dividend income and any other income (including any other fees such as commitment, origination, structuring, diligence and consulting fees or other fees that the Company receives from portfolio companies but excluding fees for providing managerial assistance) accrued during the calendar quarter, minus operating expenses for the quarter (including the Base Management Fee, any expenses payable under the Administration Agreement, and any interest expense and dividends paid on any outstanding preferred stock, but excluding the incentive fee). Pre-incentive fee net investment income includes, in the case of investments with a deferred interest feature such as market discount, original issue discount (“OID”), debt instruments with PIK interest, preferred stock with PIK dividends and zero-coupon securities, accrued income that the Company has not yet received in cash.

Pre-incentive fee net investment income does not include any realized or unrealized capital gains or losses or unrealized capital appreciation or depreciation. Because of the structure of the incentive fee, it is possible that the Company may pay an incentive fee in a quarter where the Company incurs a loss. For example, if the Company receives pre-incentive fee net investment income in excess of the Hurdle rate for a quarter, the Company will pay the applicable incentive fee even if the Company has incurred a loss in that quarter due to realized and unrealized capital losses.

The incentive fee based on income is calculated and payable quarterly in arrears based on the aggregate pre-incentive fee net investment income in respect of the current calendar quarter and the eleven preceding calendar quarters (the “Trailing Twelve Quarters”). This calculation is referred to as the “Three-Year Lookback.”

Pre-incentive fee net investment income in respect of the relevant Trailing Twelve Quarters is compared to a “Hurdle Amount” equal to the product of (i) the hurdle rate of 1.5% per quarter (6% annualized) and (ii) the sum of our net assets (defined as total assets less indebtedness and before taking into account any incentive fees payable during the period) at the beginning of each applicable calendar quarter comprising the relevant Trailing Twelve Quarters. The Hurdle Amount will be calculated after making appropriate adjustments to our NAV at the beginning of each applicable calendar quarter for our subscriptions (which shall include all issuances by us of shares of our Common Stock, including issuances pursuant to the Company’s dividend reinvestment plan) and distributions during the applicable calendar quarter.

The quarterly incentive fee based on income is calculated, subject to the Incentive Fee Cap (as defined below), based on the amount by which (A) aggregate pre-incentive fee net investment income in respect of the relevant Trailing Twelve Quarters exceeds (B) the Hurdle Amount for such Trailing Twelve Quarters. The amount of the excess of (A) over (B) described in this paragraph for such Trailing Twelve Quarters is referred to as the “Excess Income Amount.” The incentive fee based on income that is paid to the Advisor in respect of a particular calendar quarter will equal the Excess Income Amount less the aggregate incentive fees based on income that were paid to the Advisor in the preceding eleven calendar quarters (or portion thereof) comprising the relevant Trailing Twelve Quarters.

The incentive fee based on income for each calendar quarter is determined as follows:

(i) No incentive fee based on income is payable to the Advisor for any calendar quarter for which there is no Excess Income Amount;

(ii) 100% of the aggregate pre-incentive fee net investment income in respect of the Trailing Twelve Quarters with respect to that portion of such pre-incentive fee net investment income, if any, that exceeds the Hurdle Amount, but is less than or equal to an amount, which the Company refers to as the “Catch-up Amount,” determined as the sum of 1.8182% multiplied by our NAV at the beginning of each applicable calendar quarter comprising the relevant Trailing Twelve Quarters; and

(iii) 17.5% of the aggregate pre-incentive fee net investment income in respect of the Trailing Twelve Quarters that exceeds the Catch-up Amount.

91

Incentive Fee Cap

The incentive fee based on income is subject to a cap (the “Incentive Fee Cap”). The Incentive Fee Cap in respect of any calendar quarter is an amount equal to 17.5% of the Cumulative Net Return (as defined below) during the relevant Trailing Twelve Quarters less the aggregate incentive fees based on income that were paid to the Advisor in the preceding eleven calendar quarters (or portion thereof) comprising the relevant Trailing Twelve Quarters.

“Cumulative Net Return” during the relevant Trailing Twelve Quarters means (x) the pre-incentive fee net investment income in respect of the relevant Trailing Twelve Quarters less (y) any Net Capital Loss, if any, in respect of the relevant Trailing Twelve Quarters. If, in any quarter, the Incentive Fee Cap is zero or a negative value, the Company will pay no incentive fee based on income to the Advisor in respect of that quarter. If, in any quarter, the Incentive Fee Cap for such quarter is a positive value but is less than the incentive fee based on income that is payable to the Advisor for such quarter calculated as described above, the Company will pay an incentive fee based on income to the Advisor equal to the Incentive Fee Cap in respect of such quarter. If, in any quarter, the Incentive Fee Cap for such quarter is equal to or greater than the incentive fee based on income that is payable to the Advisor for such quarter calculated as described above, the Company will pay an incentive fee based on income to the Advisor equal to the incentive fee calculated as described above for such quarter without regard to the Incentive Fee Cap.

“Net Capital Loss” in respect of a particular period means the difference, if positive, between (i) aggregate capital losses, whether realized or unrealized, in respect of such period and (ii) aggregate capital gains, whether realized or unrealized, in respect of such period.

For the three months ended March 31, 2023 and 2022, the Company incurred $11.1 million and $3.3 million, respectively, of income incentive fees (before waivers), which are included in incentive fees on the consolidated statements of operations. The Advisor has voluntarily waived $0.0 million and $0.0 million, respectively, of the income incentive fees earned by the Advisor during the three months ended March 31, 2023 and 2022. Such income incentive fee waiver is irrevocable and such waived income incentive fees will not be subject to recoupment in future periods. This income incentive fee waiver does not impact any income incentive fees earned by the Advisor in future periods.

As of March 31, 2023 and December 31, 2022, there was $11.1 million and $9.2 million, respectively, related to the income incentive fee accrued in incentive fee payable on the consolidated statements of assets and liabilities.

The Amended Advisory Agreement approved by Stockholders on February 1, 2019 incorporates (i) a three-year lookback provision and (ii) a cap on quarterly income incentive fee payments based on net realized or unrealized capital loss, if any, during the applicable three-year lookback period.

Annual Incentive Fee Based on Capital Gains

The second part of the incentive fee is a capital gains incentive fee that will be determined and payable in arrears in cash as of the end of each fiscal year (or upon termination of the Amended Advisory Agreement, as of the termination date), and equals to 17.5% of our realized capital gains as of the end of the fiscal year. In determining the capital gains incentive fee payable to the Advisor, the Company calculates the cumulative aggregate realized capital gains and cumulative aggregate realized capital losses since our inception, and the aggregate unrealized capital depreciation as of the date of the calculation, as applicable, with respect to each of the investments in our portfolio. For this purpose, cumulative aggregate realized capital gains, if any, equals the sum of the differences between the net sales price of each investment, when sold, and the cost of such investment. Cumulative aggregate realized capital losses equals the sum of the amounts by which the net sales price of each investment, when sold, is less than the cost of such investment. Aggregate unrealized capital depreciation equals the sum of the difference, if negative, between the valuation of each investment as of the applicable calculation date and the cost of such investment. At the end of the applicable year, the amount of capital gains that serves as the basis for our calculation of the capital gains incentive fee equals the cumulative aggregate realized capital gains less cumulative aggregate realized capital losses, less aggregate unrealized capital depreciation, with respect to our portfolio of investments. If this number is positive at the end of such year, then the capital gains incentive fee for such year will equal to 17.5% of such amount, less the aggregate amount of any capital gains incentive fees paid in respect of our portfolio in all prior years.

There was no capital gains incentive fee payable to the Advisor under the Amended Advisory Agreement as of March 31, 2023 and December 31, 2022.

92

US GAAP requires that the incentive fee accrual consider the cumulative aggregate unrealized capital appreciation of investments or other financial instruments in the calculation, as an incentive fee would be payable if such unrealized capital appreciation were realized, even though such unrealized capital appreciation is not permitted to be considered in calculating the fee actually payable under the Amended Advisory Agreement (“GAAP Incentive Fee”). There can be no assurance that such unrealized appreciation will be realized in the future. Accordingly, such fee, as calculated and accrued, would not necessarily be payable under the Amended Advisory Agreement, and may never be paid based upon the computation of incentive fees in subsequent period.

For the three months ended March 31, 2023 and 2022, the Company accrued $0.0 and $0.0 million of incentive fees related to the GAAP Incentive Fee which is included in incentive fee on the consolidated statements of operations. As of March 31, 2023 and December 31, 2022, there was $0.0 million and $0.0 million related to the GAAP Incentive Fee accrued in incentive fee payable on the consolidated statements of assets and liabilities, respectively.

Administration Agreement

The Company has entered into an administration agreement (the “Administration Agreement”) with the advisor, pursuant to which the Administrator will provide the administrative services necessary for us to operate, and the Company will utilize the Administrator’s office facilities, equipment and recordkeeping services. Pursuant to the Administration Agreement, the Administrator has agreed to oversee our public reporting requirements and tax reporting and monitor our expenses and the performance of professional services rendered to us by others. The Administrator has also hired a sub-administrator to assist in the provision of administrative services. The Company will reimburse the Administrator for its costs and expenses and our allocable portion of overhead incurred by it in performing its obligations under the Administration Agreement, including certain compensation paid to or compensatory distributions received by our officers (including our Chief Compliance Officer and Chief Financial Officer) and any of their respective staff who provide services to us, operations staff who provide services to us, and internal audit staff, if any, to the extent internal audit performs a role in our Sarbanes-Oxley internal control assessment. Our allocable portion of overhead will be determined by the Administrator, which expects to use various methodologies such as allocation based on the percentage of time certain individuals devote, on an estimated basis, to the business and affairs of the Company, and will be subject to oversight by the Board. The Company incurred expenses related to the Administrator of $0.2 million and $0.0 million for the three months ended March 31, 2023 and 2022, respectively, which is included in other general and administrative expenses on the consolidated statements of operations. As of March 31, 2023 and December 31, 2022 there were $0.3 million and $0.1 million in expenses related to the Administrator that were payable and included in “accounts payable and accrued expenses” in the consolidated statements of assets and liabilities, respectively. The sub-administrator is paid its compensation for performing its sub-administrative services under the sub-administration agreement. The Company incurred expenses related to the sub-administrator of $0.1 million and $0.2 million for the three months ended March 31, 2023 and 2022, respectively, which is included in other general and administrative expenses on the consolidated statements of operations. The Administrator will not seek reimbursement in the event that any such reimbursements would cause any distributions to our stockholders to constitute a return of capital. In addition, the Administrator is permitted to delegate its duties under the Administration Agreement to affiliates or third parties and the Company will reimburse the expenses of these parties incurred and paid by the Advisor on our behalf.

Resource Sharing Agreement

The Company’s investment activities are managed by the Advisor, an investment adviser that is registered with the SEC under the Advisers Act. The Advisor is responsible for originating prospective investments, conducting research and due diligence investigations on potential investments, analyzing investment opportunities, negotiating and structuring our investments and monitoring our investments and portfolio companies on an ongoing basis.

The Advisor has entered into a Resource Sharing Agreement (the “Resource Sharing Agreement”) with Bain Capital Credit, LP (“Bain Capital Credit”), pursuant to which Bain Capital Credit provides the Advisor with experienced investment professionals (including the members of the Advisor’s Credit Committee) and access to the resources of Bain Capital Credit so as to enable the Advisor to fulfill its obligations under the Amended Advisory Agreement. Through the Resource Sharing Agreement, the Advisor intends to capitalize on the significant deal origination, credit underwriting, due diligence, investment structuring, execution, portfolio management and monitoring experience of Bain Capital Credit’s investment professionals. There can be no assurance that Bain Capital Credit will perform its obligations under the Resource Sharing Agreement. The Resource Sharing Agreement may be terminated by either party on 60 days’ notice, which if terminated may have a material adverse consequence on the Company’s operations.

93

Co-investments

The Company will invest alongside our affiliates, subject to compliance with applicable regulations and our allocation procedures. Certain types of negotiated co-investments will be made only in accordance with the terms of the exemptive order the Company received from the SEC initially on August 23, 2016, as amended on March 23, 2018 (the “Order”). Under the terms of the Order, a “required majority”  (as defined in Section 57(o) of the 1940 Act) of our independent directors must be able to reach certain conclusions in connection with a co-investment transaction, including that (1) the terms of the proposed transaction are reasonable and fair to us and our stockholders and do not involve overreaching of us or our stockholders on the part of any person concerned, and (2) the transaction is consistent with the interests of our stockholders and is consistent with our Board’s approved criteria. In certain situations where co-investment with one or more funds managed by the Advisor or its affiliates is not covered by the Order, the personnel of the Advisor or its affiliates will need to decide which funds will proceed with the investment. Such personnel will make these determinations based on policies and procedures, which are designed to reasonably ensure that investment opportunities are allocated fairly and equitably among affiliated funds over time and in a manner that is consistent with applicable laws, rules and regulations.

Revolving Advisor Loan

On March 27, 2020, the Company entered into an unsecured revolving loan agreement (the “Revolving Advisor Loan”) with BCSF Advisors, LP, the investment adviser of the Company. The Revolving Advisor Loan had a maximum credit limit of $50.0 million and matured on March 27, 2023. The Revolving Advisor Loan accrued interest at the Applicable Federal Rate from the date of such loan until the loan was repaid in full. Please see Note 6 for additional details.

Related Party Commitments

As of March 31, 2023 and December 31, 2022, the Advisor held 449,933.91 and 476,679.81 shares of the Company’s common stock, respectively. An affiliate of the Advisor is the investment manager to certain pooled investment vehicles which are investors in the Company. These investors held 12,875,920.66 and 12,875,920.66 shares of the Company at March 31, 2023 and December 31, 2022, respectively.

94

Non-Controlled/Affiliate and Controlled Affiliate Investments

Transactions during the three months ended March 31, 2023 in which the issuer was either an Affiliated Person or an Affiliated Person that the Company is deemed to Control are as follows:

	Fair Value						Change in				Fair Value
	as of						Unrealized		Realized		as of		Dividend,
	December 31,		Gross		Gross		Gains		Gains		March 31,		Interest, and		Other
Portfolio Company	2022		Additions		Reductions		(Losses)		(Losses)		2023		PIK Income		Income
Non-Controlled/affiliate investment
ADT Pizza, LLC, Equity Interest (1)	$	14,581	$	—	$	—	$	—	$	—	$	14,581	$	—	$	—
Ansett Aviation Training First Lien Senior Secured Loan		4,818		—		—		(91)		—		4,727		100		—
Ansett Aviation Training Equity Interest (1)		5,310		—		—		888		—		6,198		—		—
BCC Middle Market CLO 2018-1, LLC. Equity Interest		22,763		—		—		688		—		23,451		1,375		—
Blackbrush Oil & Gas, L.P. First Lien Senior Secured Loan		9,040		45		—		—		—		9,085		272		—
Blackbrush Oil & Gas, L.P. Equity Interest (1)		—		—		—		—		—		—		—		—
Blackbrush Oil & Gas, L.P. Preferred Equity (1)		30,785		—		—		1,969		—		32,754		—		—
Direct Travel, Inc. First Lien Senior Secured Loan		4,841		—		—		—		—		4,841		136		—
Direct Travel, Inc. First Lien Senior Secured Loan – Delayed Draw		3,440		—		—		—		—		3,440		113		—
Direct Travel, Inc. First Lien Senior Secured Loan – Delayed Draw		1,741		14		—		—		—		1,755		53		—
Direct Travel, Inc. First Lien Senior Secured Loan		58,721		324		—		(1)		—		59,044		1,924		—
Direct Travel, Inc. First Lien Senior Secured Loan – Delayed Draw		4,125		450		—		—		—		4,575		135		—
Direct Travel, Inc. First Lien Senior Secured Loan		202		—		—		—		—		202		6		—
Direct Travel, Inc. Equity Interest (1)		13,033		—		—		6		—		13,039		—		—
Walker Edison First Furniture Company LLC Equity Interest (1)		—		5,592		—		—		—		5,592		—		—
Walker Edison First Furniture Company LLC First Lien Senior Secured Loan - Revolver		—		3,182		—		—		—		3,182		42		—
Walker Edison Furniture Company LLC 1st Term Loan		—		5,163		—		—		—		5,163		51		—
Total Non-Controlled/affiliate investment	$	173,400	$	14,770	$	—	$	3,459	$	—	$	191,629	$	4,207	$	—
Controlled affiliate investment
Bain Capital Senior Loan Program, LLC Subordinated Note Investment Vehicles	$	50,995	$	35,000	$	—	$	—	$	—	$	85,995	$	1,393	$	—
Bain Capital Senior Loan Program, LLC Class A Preferred Equity Interests Investment Vehicles		(644)		—		—		(47)		—		(691)		638		—
Bain Capital Senior Loan Program, LLC Class B Equity Interests Investment Vehicles		3,347		—		—		(249)		—		3,098		1,808		—
BCC Jetstream Holdings Aviation (On II), LLC, First Lien Senior Secured Loan		6,400		—		—		1,000		—		7,400		(1,010)		—
BCC Jetstream Holdings Aviation (On II), LLC, Equity Interest		—		—		—		—		—		—		—		—
BCC Jetstream Holdings Aviation (Off I), LLC, Equity Interest		10,388		—		—		1,422		—		11,810		—		—
Gale Aviation (Offshore) Co, Equity Interest		91,326		—		—		(600)		—		90,726		2,993		—
International Senior Loan Program, LLC, Equity Interest Investment Vehicle		62,630		—		—		2,611		—		65,241		1,578		—
International Senior Loan Program, LLC, Subordinated Note Investment Vehicle		186,979		—		—		—		—		186,979		5,972		—
Lightning Holdings B, LLC- Equity Interest (1)		27,209		8,646		—		1,464		—		37,319		—		—
Total Controlled affiliate investment	$	438,630	$	43,646	$	—	$	5,601	$	—	$	487,877	$	13,372	$	—
Total	$	612,030	$	58,416	$	—	$	9,060	$	—	$	679,506	$	17,579	$	—

⁽¹⁾Non-income producing.

95

Transactions during the year ended December 31, 2022 in which the issuer was either an Affiliated Person or an Affiliated Person that the Company is deemed to Control are as follows:

	Fair Value						Change in				Fair Value
	as of						Unrealized		Realized		as of		Dividend,
	December 31,		Gross		Gross		Gains		Gains		December 31,		Interest, and		Other
Portfolio Company	2021		Additions		Reductions		(Losses)		(Losses)		2022		PIK  Income		Income
Non-Controlled/affiliate investment
ADT Pizza, LLC, Equity Interest (1)	$	19,527	$	1	$	—	$	(4,947)	$	—	$	14,581	$	—	$	—
Ansett Aviation Training First Lien Senior Secured Loan		—		15,924		(9,830)		(490)		(786)		4,818		486		—
Ansett Aviation Training Equity Interest		—		11,526		(7,115)		1,468		(569)		5,310		160		—
BCC Middle Market CLO 2018-1, LLC. Equity Interest		—		24,051		—		(1,288)		—		22,763		4,109		—
Blackbrush Oil & Gas, L.P. First Lien Senior Secured Loan		12,336		1,029		(4,327)		2		—		9,040		842		—
Blackbrush Oil & Gas, L.P. Equity Interest (1)		—		1		—		(1)		—		—		—		—
Blackbrush Oil & Gas, L.P. Preferred Equity (1)		19,720		1,674		—		9,391		—		30,785		—		—
Direct Travel, Inc. First Lien Senior Secured Loan		4,766		75		—		—		—		4,841		416		—
Direct Travel, Inc. First Lien Senior Secured Loan – Delayed Draw		2,831		70		—		539		—		3,440		365		—
Direct Travel, Inc. First Lien Senior Secured Loan – Delayed Draw		1,436		31		—		274		—		1,741		170		—
Direct Travel, Inc. First Lien Senior Secured Loan		48,347		1,165		—		9,209		—		58,721		6,196		—
Direct Travel, Inc. First Lien Senior Secured Loan – Delayed Draw		4,125		—		—		—		—		4,125		359		—
Direct Travel, Inc. First Lien Senior Secured Loan		202		—		—		—		—		202		18		—
Direct Travel, Inc. Equity Interest (1)		—		—		—		13,033		—		13,033		—		—
Total Non-Controlled/affiliate investment	$	113,290	$	55,547	$	(21,272)	$	27,190	$	(1,355)	$	173,400	$	13,121	$	—
Controlled affiliate investment
Bain Capital Senior Loan Program, LLC Subordinated Note Investment Vehicles	$	—	$	50,995	$	—	$	—	$	—	$	50,995	$	3,509	$	—
Bain Capital Senior Loan Program, LLC Class A Preferred Equity Interests Investment Vehicles		—		10		—		(654)		—		(644)		851		—
Bain Capital Senior Loan Program, LLC Class B Equity Interests Investment Vehicles		—		5,594		—		(2,247)		—		3,347		2,413		—
BCC Jetstream Holdings Aviation (On II), LLC, First Lien Senior Secured Loan		6,627		636		—		(863)		—		6,400		800		—
BCC Jetstream Holdings Aviation (On II), LLC, Equity Interest		—		—		—		—		—		—		100		—
BCC Jetstream Holdings Aviation (Off I), LLC, Equity Interest		10,563		—		—		(175)		—		10,388		1,068		—
Gale Aviation (Offshore) Co, Equity Interest		72,839		1,465		—		17,022		—		91,326		8,804		—
International Senior Loan Program, LLC, Equity Interest Investment Vehicle		44,444		19,769		—		(1,583)		—		62,630		5,165		—
International Senior Loan Program, LLC, Subordinated Note Investment Vehicle		125,437		61,542		—		—		—		186,979		15,510		—
Lightning Holdings B, LLC- Equity Interest (1)		14,851		11,421		—		937		—		27,209		—		—
Total Controlled affiliate investment	$	274,761	$	151,432	$	—	$	12,437	$	—	$	438,630	$	38,220	$	—
Total	$	388,051	$	206,979	$	(21,272)	$	39,627	$	(1,355)	$	612,030	$	51,341	$	—

⁽¹⁾Non-income producing.

96

Note 6. Debt

In accordance with applicable SEC staff guidance and interpretations, as a BDC, with certain exceptions, effective February 2, 2019, the Company is permitted to borrow amounts such that its asset coverage ratio is at least 150% after such borrowing (if certain requirements are met), rather than 200%, as previously required. As of March 31, 2023 and December 31, 2022, the Company’s asset coverage ratio based on aggregated borrowings outstanding was 179.1% and 180.0%, respectively.

The Company’s outstanding borrowings as of March 31, 2023 and December 31, 2022 were as follows:

	As of March 31, 2023						As of December 31, 2022
	Total						Total
	Aggregate						Aggregate
	Principal		Principal				Principal		Principal
	Amount		Amount		Carrying		Amount		Amount		Carrying
	Committed		Outstanding		Value (1)		Committed		Outstanding		Value (1)
2019-1 Debt	$	352,500	$	352,500	$	351,131	$	352,500	$	352,500	$	351,099
Revolving Advisor Loan		—		—		—		50,000		—		—
March 2026 Notes		300,000		300,000		296,670		300,000		300,000		296,392
October 2026 Notes		300,000		300,000		295,150		300,000		300,000		294,812
Sumitomo Credit Facility(2)		665,000		465,000		465,000		665,000		443,000		443,000
Total Debt	$	1,617,500	$	1,417,500	$	1,407,951	$	1,667,500	$	1,395,500	$	1,385,303

(1) Carrying value represents aggregate principal amount outstanding less unamortized debt issuance costs.

(2) On January 26, 2022, Gale Aviation (Offshore) Co investment, a controlled affiliate investment of the Company, entered into a letter of credit agreement with Sumitomo Mitsui Banking Corporation for $14.7 million. As of March 31, 2023, $14.7 million is outstanding on the letter of credit and the amount has been drawn against the total aggregate principal amount committed of the Sumitomo Credit Facility.

The combined weighted average interest rate (excluding deferred upfront financing costs and unused fees) of the aggregate borrowings outstanding for the three months ended March 31, 2023 and year ended December 31, 2022 were 5.0% and 3.5%, respectively.

The following table shows the contractual maturities of our debt obligations as of March 31, 2023:

	Payments Due by Period
			Less than						More than
	Total		1 year		1 — 3 years		3 — 5 years		5 years
2019-1 Debt	$	352,500	$	—	$	—	$	—	$	352,500
March 2026 Notes		300,000		—		300,000		—		—
October 2026 Notes		300,000		—		—		300,000		—
Sumitomo Credit Facility		465,000		—		—		465,000		—
Total Debt Obligations	$	1,417,500	$	—	$	300,000	$	765,000	$	352,500

2018-1 Notes

On September 28, 2018 (the “2018-1 Closing Date”), we, through BCC Middle Market CLO 2018-1 LLC (the “2018-1 Issuer”), a Delaware limited liability company and a wholly owned and consolidated subsidiary of the Company, completed its $451.2 million term debt securitization (the “CLO Transaction”). The notes issued in connection with the CLO Transaction (the “2018-1 Notes”) are secured by a diversified portfolio of the 2018-1 Issuer consisting primarily of middle market loans, the majority of which are senior secured loans (the “2018-1 Portfolio”). At the 2018-1 Closing Date, the 2018-1 Portfolio was comprised of assets transferred from the Company and its consolidated subsidiaries. All transfers were eliminated in consolidation and there were no realized gains or losses recognized in the CLO Transaction.

97

The CLO Transaction was executed through a private placement of the following 2018-1 Notes. The Class A-1 A, A-1 B, A-2, B and C 2018-1 Notes were issued at par and are scheduled to mature on October 20, 2030. The Company received 100% of the membership interests (the “Membership Interests”) in the 2018-1 Issuer in exchange for its sale to the 2018-1 Issuer of the initial closing date loan portfolio. The Membership Interests do not bear interest. At the time of the transaction, the Class A-1 A, A-1 B, A-2, B and C 2018-1 Notes were included in the consolidated financial statements and the Membership Interests were eliminated in consolidation. On March 7, 2022, the Company sold 70% of the membership equity interests of the Company’s 2018 1 Notes to SLP, which resulted in the deconsolidation of the 2018 1 Notes from the Company’s consolidated financial statements as further discussed in Note 3.

For the three months ended March 31, 2023 and 2022, the components of interest expense related to the 2018-1 Issuer were as follows:

	For the Three Months Ended March 31,
	2023		2022
Borrowing interest expense	$	—	$	1,299
Amortization of deferred financing costs and upfront commitment fees		—		28
Total interest and debt financing expenses	$	—	$	1,327

2019-1 Debt

On August 28, 2019, the Company, through BCC Middle Market CLO 2019-1 LLC (the “2019-1 Issuer”), a Cayman Islands limited liability company and a wholly-owned and consolidated subsidiary of the Company, and BCC Middle Market CLO 2019-1 Co-Issuer, LLC (the “Co-Issuer” and, together with the Issuer, the “Co-Issuers”), a Delaware limited liability company, completed its $501.0 million term debt securitization (the “2019-1 CLO Transaction”). The notes issued in connection with the 2019-1 CLO Transaction (the “2019-1 Notes”) are secured by a diversified portfolio of the Co-Issuers consisting primarily of middle market loans, the majority of which are senior secured loans (the “2019-1 Portfolio”). The Co-Issuers also issued Class A-1L Loans (the “Loans” and, together with the 2019-1 Notes, the “2019-1 Debt”). The Loans are also secured by the 2019-1 Portfolio. At the 2019-1 closing date, the 2019-1 Portfolio was comprised of assets transferred from the Company and its consolidated subsidiaries. All transfers were eliminated in consolidation and there were no realized gains or losses recognized in the 2019-1 CLO Transaction.

On November 30, 2021, the Co-Issuers refinanced the 2019-1 CLO Transaction through a private placement of $410 million of senior secured and senior deferrable notes consisting of: (i) $282.5 million of Class A-1-R Senior Secured Floating Rate Notes, which currently bear interest at the applicable reference rate plus 1.50% per annum; (ii) $55 million of Class A-2-R Senior Secured Floating Rate Notes, which bear interest at the applicable reference rate plus 2.00% per annum; (iii) $47.5 million of Class B-R Senior Deferrable Floating Rate Notes, which bear interest at the applicable reference rate plus 2.60% per annum; and (iv) $25.0 million of Class C-R Senior Deferrable Floating Rate Notes, which bear interest at the applicable reference rate plus 3.75% per annum (collectively, the “2019-1 CLO Reset Notes”). As part of the transactions, the 2019-1 Issuer was redomiciled from Cayman to Jersey. The 2019-1 CLO Reset Notes are scheduled to mature on October 15, 2033 and the reinvestment period ends October 15, 2025. The Company retained $32.5 million of the Class B-R Notes and $25.0 million of the Class C-R Notes. The retained notes by the Company are eliminated in consolidation. The transaction resulted in a realized loss on the extinguishment of debt of $2.3 million from the acceleration of unamortized debt issuance costs of. The obligations of the Issuer under the CLO Transaction are non-recourse to the Company.

The 2019-1 CLO Reset Notes was executed through a private placement of the following 2019-1 Debt:

2020-1 Debt	Principal Amount		Spread above Index		Interest rate at March 31, 2023
Class A-1-R	$	282,500	1.50	% + 3 Month LIBOR	6.29	%
Class A-2-R		55,000	2.00	% + 3 Month LIBOR	6.79	%
Class B-R		15,000	2.60	% + 3 Month LIBOR	7.39	%
Total 2019-1 Debt		352,500
Membership Interests		102,250	Non-interest bearing		Not applicable
Total	$	454,750

98

The Loans and Class A-1-R, A-2-R, and B-R Notes are included in the consolidated financial statements of the Company. The $32.5 million of the Class B-R Notes, $25.0 million of the Class C-R Notes and Membership Interests retained by the Company are eliminated in consolidation.

The Company serves as portfolio manager of the 2019-1 Issuer pursuant to a portfolio management agreement between the Company and the 2019-1 Issuer. For so long as the Company serves as portfolio manager, the Company will not charge any management fee or subordinated interest to which it may be entitled.

During the reinvestment period, pursuant to the indenture and loan agreement governing the 2019-1 Notes and Loans, respectively, all principal collections received on the underlying collateral may be used by the 2019-1 Issuer to purchase new collateral under the direction of the Company in its capacity as portfolio manager of the 2019-1 Issuer and in accordance with the 2019-1 Issuer investment strategy and the terms of the indenture and loan agreement, as applicable.

The Company has agreed to hold on an ongoing basis the Membership Interests with an aggregate dollar purchase price at least equal to 5% of the aggregate amount of all obligations issued by the 2019-1 Co-Issuers for so long as the 2019-1 Debt remains outstanding.

The 2019-1 Issuer pays ongoing administrative expenses to the trustee, independent accountants, legal counsel, rating agencies and independent managers in connection with developing and maintaining reports, and providing required services in connection with the administration of the 2019-1 Issuer.

As of March 31, 2023, there were 49 first lien and second lien senior secured loans with a total fair value of approximately $454.6 million and cash of $41.4 million securing the 2019-1 Debt. As of December 31, 2022, there were 49 first lien and second lien senior secured loans with a total fair value of approximately $447.4 million and cash of $56.0 million securing the 2019-1 Debt. Assets that are pledged as collateral for the 2019-1 Debt are not directly available to the creditors of the Company to satisfy any obligations of the Company other than the Company’s obligations under the indenture and loan agreement governing the 2019-1 Debt. The creditors of the 2019-1 Co-Issuers have received security interests in such assets and such assets are not intended to be available to the creditors of the Company (or an affiliate of the Company). The 2019-1 Portfolio must meet certain requirements, including asset mix and concentration, term, agency rating, collateral coverage, minimum coupon, minimum spread and sector diversity requirements in the indenture and loan agreement governing the 2019-1 Debt. As of March 31, 2023, the Company was in compliance with its covenants related to the 2019-1 Debt.

Costs of the offering of $1.5 million were incurred in connection with the 2019-1 CLO Reset Notes which have been recorded as debt issuance costs and presented as a reduction to the outstanding principal amount of the 2019-1 Debt on the consolidated statements of assets and liabilities and are being amortized over the life using the effective interest method. The balance of the unamortized debt issuance costs was $1.4 million and $1.4 million as of March 31, 2023 and December 31, 2022, respectively.

For the three months ended March 31, 2023 and 2022, the components of interest expense related to the 2019-1 Co-Issuers were as follows:

	For the Three Months Ended March 31,
	2023		2022
Borrowing interest expense	$	5,543	$	1,624
Amortization of deferred financing costs and upfront commitment fees		32		32
Total interest and debt financing expenses	$	5,575	$	1,656

Revolving Advisor Loan

On March 27, 2020, the Company entered into an unsecured revolving loan agreement (the “Revolving Advisor Loan”) with BCSF Advisors, LP, the investment adviser of the Company. The Revolving Advisor Loan had a maximum credit limit of $50.0 million and matured on March 27, 2023. The Revolving Advisor Loan accrued interest at the Applicable Federal Rate from the date of such loan until the loan was repaid in full.

99

For the three months ended March 31, 2023 and 2022, the Revolving Advisor Loan did not incur any interest expense.

2023 Notes

On June 10, 2020, the Company entered into a Master Note Purchase Agreement with institutional investors listed on the Purchaser Schedule thereto (the “Note Purchase Agreement”), in connection with the Company’s issuance of $150.0 million aggregate principal amount of its 8.50% senior unsecured notes due 2023 (the “2023 Notes”). The sale of the 2023 Notes generated net proceeds of approximately $146.4 million, including an offering discount of $1.5 million and debt issuance costs in connection with the transaction, including fees and commissions, of $2.1 million.

The 2023 Notes were scheduled to mature on June 10, 2023 and could be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the Note Purchase Agreement. The 2023 Notes bore interest at a rate of 8.50% per year payable semi-annually on June 10 and December 10 of each year, commencing on December 10, 2020. As of March 31, 2023 and December 31, 2022, the Company was in compliance with the terms of the Note Purchase Agreement governing the 2023 Notes.

On July 16, 2021 the Company repurchased $37.5 million of the 2023 Notes at a total cost of $39.5 million. This resulted in a realized loss on the extinguishment of debt of $2.5 million, which included a premium paid of $2.0 million and acceleration of unamortized debt issuance costs and original issue discount of $0.5 million.

On August 24, 2022, the Company issued a notice to the noteholders of the 2023 Notes, indicating its intention to prepay the total aggregate principal amount committed of $150,000,000, including the principal amount outstanding of $112,500,000, under the 2023 Notes pursuant to the terms of the Note Purchase Agreement governing the 2023 Notes. The Notes were prepaid at 100% of their principal amount, plus accrued and unpaid interest thereon, on September 6, 2022. This resulted in a realized loss on the extinguishment of debt of $0.7 million, which included acceleration of unamortized debt issuance costs and original issue discount of $0.7 million.

100

For the three months ended March 31, 2023 and 2022, the components of interest expense related to the 2023 Notes were as follows:

	For the Three Months Ended March 31,
	2023		2022
Borrowing interest expense	$	—	$	2,250
Amortization of debt issuance cost		—		135
Accretion of original issue discount		—		90
Total interest and debt financing expenses	$	—	$	2,475

March 2026 Notes

On March 10, 2021, the Company and U.S. Bank National Association (the “Trustee”), entered into an Indenture (the “Base Indenture”) and First Supplemental Indenture (the “First Supplemental Indenture,” and together with the Base Indenture, the “Indenture”) between the Company and the Trustee. The First Supplemental Indenture relates to the Company’s issuance of $300.0 million aggregate principal amount of its 2.95% notes due 2026 (the “March 2026 Notes”).

The March 2026 Notes will mature on March 10, 2026 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the Indenture. The March 2026 Notes bear interest at a rate of 2.95% per year payable semi-annually on March 10th and September 10th of each year, commencing on September 10, 2021. The March 2026 Notes are general unsecured obligations of the Company that rank senior in right of payment to all of the Company’s existing and future indebtedness that is expressly subordinated in right of payment to the March 2026 Notes, rank pari passu with all existing and future unsecured unsubordinated indebtedness issued by the Company, rank effectively junior to any of the Company’s secured indebtedness (including unsecured indebtedness that the Company later secures) to the extent of the value of the assets securing such indebtedness, and rank structurally junior to all existing and future indebtedness (including trade payables) incurred by the Company’s subsidiaries, financing vehicles or similar facilities.

The net proceeds to the Company were approximately $294.3 million, after deducting the underwriting discounts and commissions of $4.4 million and offering expenses of $1.3 million.

As of March 31, 2023 and December 31, 2022 the components of the carrying value of the March 2026 Notes were as follows:

		March 31,		December 31,
	2023		2022
Principal amount of debt	$	300,000	$	300,000
Unamortized debt issuance cost		(1,910)		(2,069)
Original issue discount, net of accretion		(1,420)		(1,539)
Carrying value of 2026 Notes	$	296,670	$	296,392

For the three months ended March 31, 2023 and 2022, the components of interest expense related to the March 2026 Notes were as follows:

	For the Three Months Ended March 31,
	2023		2022
Borrowing interest expense	$	2,213	$	2,213
Amortization of debt issuance cost		160		159
Accretion of original issue discount		119		119
Total interest and debt financing expenses	$	2,492	$	2,491

101

October 2026 Notes

On October 13, 2021, the Company and the Trustee entered into a Second Supplemental Indenture (the “Second Supplemental Indenture”) to the Indenture between the Company and the Trustee. The Second Supplemental Indenture relates to the Company’s issuance of $300.0 million aggregate principal amount of its 2.55% notes due 2026 (the “October 2026 Notes,” and together with the March 2026 Notes, the “2026 Notes”).

The October 2026 Notes will mature on October 13, 2026 and may be redeemed in whole or in part at the Company’s option at any time or from time to time at the redemption prices set forth in the Indenture. The October 2026 Notes bear interest at a rate of 2.55% per year payable semi-annually on April 13 and October 13 of each year, commencing on April 13, 2022. The October 2026 Notes are general unsecured obligations of the Company that rank senior in right of payment to all of the Company’s existing and future indebtedness that is expressly subordinated in right of payment to the October 2026 Notes, rank pari passu with all existing and future unsecured unsubordinated indebtedness issued by the Company, rank effectively junior to any of the Company’s secured indebtedness (including unsecured indebtedness that the Company later secures) to the extent of the value of the assets securing such indebtedness, and rank structurally junior to all existing and future indebtedness (including trade payables) incurred by the Company’s subsidiaries, financing vehicles or similar facilities.

The net proceeds to the Company were approximately $293.1 million, after deducting the underwriting discounts and commissions of $6.2 million and offering expenses of $0.7 million.

As of March 31, 2023 and December 31, 2022, the components of the carrying value of the October 2026 Notes were as follows:

		March 31,		December 31,
	2023		2022
Principal amount of debt	$	300,000	$	300,000
Unamortized debt issuance cost		(2,585)		(2,765)
Original issue discount, net of accretion		(2,265)		(2,423)
Carrying value of October 2026 Notes	$	295,150	$	294,812

For the three months ended March 31, 2023 and 2022, the components of interest expense related to the October 2026 Notes were as follows:

	For the Three Months Ended March 31,
	2023		2022
Borrowing interest expense	$	1,913	$	1,912
Amortization of debt issuance cost		180		180
Accretion of original issue discount		158		158
Total interest and debt financing expenses	$	2,251	$	2,250

Sumitomo Credit Facility

On December 24, 2021, the Company entered into a senior secured revolving credit agreement (the “Sumitomo Credit Agreement” or the “Sumitomo Credit Facility”) as Borrower, with Sumitomo Mitsui Banking Corporation, as Administrative Agent and Sole Book Runner, and with Sumitomo Mitsui Banking Corporation and MUFG Union Bank, N.A., as Joint Lead Arrangers. The Credit Agreement is effective as of December 24, 2021.

The facility amount under the Sumitomo Credit Agreement is $300.0 million with an accordion provision to permit increases to the total facility amount up to $1.0 billion. Proceeds of the loans under the Sumitomo Credit Agreement may be used for general corporate purposes of the Company, including, without limitation, repaying outstanding indebtedness, making distributions, contributions and investments, and acquisition and funding, and such other uses as permitted under the Sumitomo Credit Agreement. The maturity date is December 24, 2026.

102

On July 6, 2022, the Company entered into the First Amendment to the Sumitomo Credit Agreement. The First Amendment provides for an upsize in the total commitments from lenders under the revolving credit facility governed by the Sumitomo Credit Agreement from $300.0 million to $385.0 million. The First Amendment also replaced the LIBOR benchmark provisions under the Sumitomo Credit Agreement with SOFR benchmark provisions, including applicable credit spread adjustments.

On July 22, 2022, the Company entered into the Increasing Lender/Joinder Lender Agreement (the “Joinder Agreement”), dated as of July 22, 2022, pursuant to Section 2.08(e) of the Sumitomo Credit Agreement. The Joinder Agreement provides for, among other things, an upsize in the total commitments from lenders under the revolving credit facility governed by the Sumitomo Credit Agreement from $385.0 million to $485.0 million.  

On August 24, 2022, the Company entered into the Second Amendment, which provides for, among other things, an upsize in the total commitments from lenders under the Sumitomo Credit Agreement from $485.0 million to $635.0 million.

On December 14, 2022, the Company entered into a second Increasing Lender/Joinder Lender Agreement (the “Second Joinder Agreement”), dated as of December 14, 2022, pursuant to Section 2.08(e) of the Sumitomo Credit Agreement. The Second Joinder Agreement provides for, among other things, an upsize in the total commitments from lenders under the revolving credit facility governed by the Sumitomo Credit Agreement from $635.0 million to $665.0 million.

Interest under the Sumitomo Credit Agreement for (i) loans for which the Company elects the base rate option, (A) if the borrowing base is equal to or greater than the product of 1.60 and the revolving credit exposure, is payable at an “alternate base rate”  (which is the greater of zero and the highest of (a) the prime rate as published in the print edition of The Wall Street Journal, Money Rates Section, (b) the federal funds effective rate plus 0.5% and (c) the one-month Eurocurrency rate plus 1% per annum) plus 0.75% per annum and (B) if the borrowing base is less than the product of 1.60 and the revolving credit exposure, the alternate base rate plus 0.875% per annum; (ii) loans for which the Company elects the Eurocurrency option, (A) if the borrowing base is equal to or greater than the product of 1.60 and the revolving credit exposure, is payable at a rate equal to the Eurocurrency rate plus 1.75% per annum and (B) if the borrowing base is less than the product of 1.60 and the revolving credit exposure, is payable at a rate equal to the Eurocurrency rate plus 1.875% per annum; and (iii) loans for which the Company elects the risk-free-rate option, (A) if the borrowing base is equal to or greater than the product of 1.60 and the revolving credit exposure, is payable at a rate equal to risk-free-rate plus 1.8693% per annum and (B) if the borrowing base is less than the product of 1.60 and the revolving credit exposure, is payable at a rate equal to risk-free-rate plus 1.9943% per annum. The Company pays a used commitment fee of 37.5 basis points (0.375%) on the average daily unused amount of the dollar commitment.

The Sumitomo Credit Agreement includes customary affirmative and negative covenants, including certain limitations on the incurrence of additional indebtedness and liens, as well as usual and customary events of default for revolving credit facilities of this nature. As of March 31, 2023, the Company was in compliance with its covenants related to the Sumitomo Credit Facility.

As of March 31, 2023 and December 31, 2022, there were $465.0 million and $443.0 million of borrowings under the Sumitomo Credit Facility.

For the three months ended March 31, 2023 and 2022, the components of interest expense related to the Sumitomo Credit Facility were as follows:

	For the Three Months Ended March 31,
	2023		2022
Borrowing interest expense	$	8,875	$	44
Unused facility fee		125		292
Amortization of original issue discount		232		108
Total interest and debt financing expenses	$	9,232	$	444

Note 7. Derivatives

The Company is subject to foreign currency exchange rate risk in the normal course of pursuing its investment objectives. The value of foreign investments held by the Company may be significantly affected by changes in foreign currency exchange rates. The

103

dollar value of a foreign security generally decreases when the value of the dollar rises against the foreign currency in which the security is denominated and tends to increase when the value of the dollar declines against such foreign currency.

The Company may enter into forward currency exchange contracts to reduce the Company’s exposure to foreign currency exchange rate fluctuations in the value of foreign currencies, as described in Note 2. The fair value of derivative contracts open as of March 31, 2023 and December 31, 2022 is included on the consolidated schedules of investments by contract. The Company had collateral receivable of $4.9 million for March 31, 2023 and collateral receivable of $9.6 million for December 31, 2022 with the counterparties on foreign currency exchange contracts. Collateral amounts posted are included in collateral on forward currency exchange contracts on the consolidated statements of assets and liabilities. Collateral payable is included in collateral payable on forward currency exchange contracts on the consolidated statements of assets and liabilities.

For the three months ended March 31, 2023 and 2022, the Company’s average U.S. dollar notional exposure to forward currency exchange contracts were $184.7 million and $109.5 million, respectively.

By using derivative instruments, the Company is exposed to the counterparty’s credit risk—the risk that derivative counterparties may not perform in accordance with the contractual provisions offset by the value of any collateral received. The Company’s exposure to credit risk associated with counterparty non-performance is limited to collateral posted and the unrealized gains inherent in such transactions that are recognized in the consolidated statements of assets and liabilities. The Company minimizes counterparty credit risk through credit monitoring procedures, executing master netting arrangements and managing margin and collateral requirements, as appropriate.

The Company presents forward currency exchange contracts on a net basis by counterparty on the consolidated statements of assets and liabilities. The Company has elected not to offset assets and liabilities in the consolidated statements of assets and liabilities that may be received or paid as part of collateral arrangements, even when an enforceable master netting arrangement or other arrangement is in place that provides the Company, in the event of counterparty default, the right to liquidate collateral and the right to offset a counterparty’s rights and obligations.

104

The following table presents both gross and net information about derivative instruments eligible for offset in the consolidated statements of assets and liabilities as of March 31, 2023:

						Net amount of
				Gross amount of		assets or
		Gross amount of		(liabilities)		(liabilities)
		assets on the		on the		presented on the
	Account in the	consolidated		consolidated		consolidated
	consolidated	statements of		statements of		statements of		Cash Collateral
	statements of assets	assets and		assets and		assets and		paid		Net
Counterparty	and liabilities	liabilities		liabilities		liabilities		(received) (1)		Amounts (2)
Bank of New York	Unrealized appreciation on forward currency contracts	$	3,328	$	(2,221)	$	1,107	$	—	$	1,107
Citibank	Unrealized appreciation on forward currency contracts	$	174	$	(1,058)	$	(884)	$	—	$	(884)

⁽¹⁾ Amount excludes excess cash collateral paid.

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

The following table presents both gross and net information about derivative instruments eligible for offset in the consolidated statements of assets and liabilities as of December 31, 2022:

						Net amount of
				Gross amount of		assets or
		Gross amount of		(liabilities)		(liabilities)
		assets on the		on the		presented on the
	Account in the	consolidated		consolidated		consolidated
	consolidated	statements of		statements of		statements of		Cash Collateral
	statements of assets	assets and		assets and		assets and		paid		Net
Counterparty	and liabilities	liabilities		liabilities		liabilities		(received) (1)		Amounts (2)
Bank of New York	Unrealized appreciation on forward currency contracts	$	3,488	$	(3,459)	$	29	$	—	$	29
Citibank	Unrealized appreciation on forward currency contracts	$	249	$	(216)	$	33	$	—	$	33

⁽¹⁾ Amount excludes excess cash collateral paid.

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

The effect of transactions in derivative instruments to the consolidated statements of operations during the three months ended March 31, 2023 and 2022 was as follows:

	For the Three Months Ended March 31,
	2023		2022
Net realized gains (losses) on forward currency exchange contracts	$	(2,385)	$	1,243
Net change in unrealized appreciation on forward currency exchange contracts		161		1,651
Total net realized and unrealized gains (losses) on forward currency exchange contracts	$	(2,224)	$	2,894

105

Included in total net gains (losses) on the consolidated statements of operations is net gains (losses) of $2.1 million and ($3.2) million related to realized and unrealized gains and losses on investments, foreign currency holdings and non-investment assets and liabilities attributable to the changes in foreign currency exchange rates for the three months ended March 31, 2023 and 2022, respectively. Including the total net realized and unrealized gains (losses) on forward currency exchange contracts of ($2.2) million and $2.9 million, respectively, included in the above table, the net impact of foreign currency on total net gains (losses) on the consolidated statements of operations is ($0.2) million and ($0.3) million for the three months ended March 31, 2023 and 2022, respectively.

Note 8. Distributions

The Company’s distributions are recorded on the record date. The following table summarizes distributions declared during the three months ended March 31, 2023:

			Amount		Total
Date Declared	Record Date	Payment Date	Per Share		Distributions
February 28, 2023	March 31, 2023	April 28, 2023	$	0.38	$	24,534
Total distributions declared			$	0.38	$	24,534

The distributions declared during the three months ended March 31, 2023 were derived from investment company taxable income and net capital gain, if any.

The Company’s distributions are recorded on the record date. The following table summarizes distributions declared during three months ended March 31, 2022

			Amount Per		Total
Date Declared	Record Date	Payment Date	Share		Distributions
February 16, 2022	March 31, 2022	April 29, 2022	$	0.34	$	21,951
Total distributions declared			$	0.34	$	21,951

The distributions declared during the three months ended March 31, 2022 were derived from investment company taxable income and net capital gain, if any.

The federal income tax characterization of distributions declared and paid for the fiscal year will be determined at fiscal year-end based upon the Company’s investment company taxable income for the full fiscal year and distributions paid during the full year.

Note 9. Common Stock/Capital

The Company has authorized 100,000,000,000 shares of its common stock with a par value of $0.001 per share. The Company has authorized 10,000,000,000 shares of its preferred stock with a par value of $0.001 per share. Shares of preferred stock have not been issued.

Prior to the IPO, the Company had issued 43,982,137.46 shares in the private placement of the Company’s common shares (the “Private Offering”). Each investor had entered into a separate subscription agreement relating to the Company’s common stock (the “Subscription Agreements”). Each investor had made a capital commitment to purchase shares of the Company’s common stock pursuant to the Subscription Agreements. Investors were required to make capital contributions to purchase shares of the Company’s common stock each time the Company delivered a drawdown notice, which were delivered at least 10 business days prior to the required funding date in an aggregate amount not to exceed their respective capital commitments. The number of shares to be issued to a stockholder was determined by dividing the total dollar amount of the contribution by a stockholder by the net asset value per share of the common stock as of the last day of the Company’s fiscal quarter or such other date and price per share as determined by the Board in accordance with the requirements of the 1940 Act. As of December 31, 2018, aggregate commitments relating to the Private Offering were $1.3 billion. All outstanding commitments related to these Subscription Agreements were cancelled due to the completion of the IPO on November 15, 2018. As of March 31, 2023 and December 31, 2022, BCSF Advisors, LP contributed in aggregate $8.9 million

106

and $8.9 million to the Company and received 488,212.35 and 488,212.35 shares of the Company, respectively. At March 31, 2023 and December 31, 2022, BCSF Advisors, LP owned 0.70% and 0.74%, respectively, of the outstanding common stock of the Company.

On November 19, 2018, the Company closed its initial public offering (the “IPO”) issuing 7,500,000 shares of its common stock at a public offering price of $20.25 per share. Shares of common stock of the Company began trading on the New York Stock Exchange under the symbol “BCSF” on November 15, 2018. The offering generated proceeds, before expenses, of $147.3 million. All outstanding commitments were cancelled due to the completion of the initial public offering.

For the three months ended March 31, 2023 and 2022, there were no shares issued pursuant to the dividend reinvestment plan.

BCSF Investments, LLC and certain individuals, including Michael A. Ewald, the Company’s Chief Executive Officer and a Managing Director of Bain Capital Credit; Jonathan S. Lavine, Co-Managing Partner of Bain Capital, LP and Founder and Chief Investment Officer of Bain Capital Credit; John Connaughton, Co-Managing Partner of Bain Capital, LP; Jeffrey B. Hawkins, Chairman of the Company’s Board of Directors and a Managing Director of Bain Capital Credit; and Michael J. Boyle, the Company’s President and a Managing Director of Bain Capital Credit, adopted the 10b5-1 Plan in accordance with Rules 10b5-1 and 10b-18 under the Exchange Act, under which such parties would buy up to $20 million in the aggregate of the Company’s common stock in the open market during the period beginning after four full calendar weeks after the closing of the IPO and ending on the earlier of the date on which the capital committed to the 10b5-1 has been exhausted or one year after the closing of the IPO.

On May 7, 2019, the Company’s Board of Directors authorized the Company to repurchase up to $50 million of its outstanding common stock in accordance with safe harbor rules under the Securities Exchange Act of 1934. Any such repurchases will depend upon market conditions and there is no guarantee that the Company will repurchase any particular number of shares or any shares at all. As of March 31, 2023, there have been no repurchases of common stock.

On May 4, 2020, the Company’s Board of Directors approved a transferable subscription rights offering to our stockholders of record as of May 13, 2020. The rights entitled record stockholders to subscribe for up to an aggregate of 12,912,453 shares of our common stock. Record stockholders received one right for each share of common stock owned on the record date. The rights entitled the holders to purchase one new share of common stock for every four rights held, and record stockholders who fully exercised their rights were entitled to subscribe, subject to certain limitations and allotment rules, for additional shares that remain unsubscribed as a result of any unexercised rights. The rights were transferable and on the New York Stock Exchange under the symbol “BCSF RT”. The rights offering expired June 5, 2020. Based on the terms of the offering and the market price of the stock during the applicable period, holders of rights participating in the offering were entitled to purchase one new share of common stock for every four rights held at a subscription price of $10.2163 per share. On June 16, 2020, the Company closed its transferrable rights offering and issued 12,912,453 shares. The offering generated net proceeds, before expenses, of $129.6 million, including the underwriting discount and commissions of $2.3 million.

Note 10. Commitments and Contingencies

Commitments

The Company’s investment portfolio may contain debt investments that are in the form of lines of credit and unfunded delayed draw commitments, which require the Company to provide funding when requested by portfolio companies in accordance with the terms of the underlying loan agreements.

107

As of March 31, 2023, the Company had $291.7 million of unfunded commitments under loan and financing agreements as follows:

Portfolio Company & Investment	Expiration Date (1)	Unfunded Commitments (2)
9 Story Media Group Inc. - Revolver	4/30/2026	$	498
A&R Logistics, Inc. - Revolver	5/5/2025		5,663
Abracon Group Holding, LLC. - Delayed Draw	7/6/2028		5,046
Abracon Group Holding, LLC. - Revolver	7/6/2028		2,018
Access - Delayed Draw	6/4/2029		2,697
Allworth Financial Group, L.P. - Revolver	12/23/2026		2,440
Amspec Services, Inc. - Revolver	7/2/2024		4,958
Ansira Holdings, Inc. - Delayed Draw	12/20/2024		1,508
Apollo Intelligence - Delayed Draw	6/1/2028		9,611
Apollo Intelligence - Revolver	6/1/2028		7,208
Applitools - Revolver	5/25/2028		3,430
Appriss Holdings, Inc. - Revolver	5/6/2027		376
Aramsco, Inc. - Revolver	8/28/2024		1,355
ASP-r-pac Acquisition Co LLC - Revolver	12/29/2027		3,253
Avalon Acquiror, Inc. - Revolver	3/10/2028		5,042
Batteries Plus Holding Corporation - Revolver	6/30/2023		3,423
Caribou Bidco Limited - First Lien Senior Secured Loan	1/29/2029		21
CB Nike IntermediateCo Ltd - Revolver	10/31/2025		44
Concert Golf Partners Holdco LLC - Delayed Draw	4/2/2029		2,342
Concert Golf Partners Holdco LLC - Revolver	3/31/2028		2,492
CPS Group Holdings, Inc. - Revolver	3/3/2025		4,933
Darcy Partners - Revolver	6/1/2028		349
Datix Bidco Limited - Revolver	10/28/2024		7
Direct Travel, Inc. - Delayed Draw	10/2/2025		2,175
Efficient Collaborative Retail Marketing Company, LLC - Revolver	6/30/2024		2,692
Element Buyer, Inc. - Revolver	7/19/2024		2,267
Eleven Software - Revolver	9/25/2026		397
Grammer Purchaser, Inc. - Revolver	9/30/2024		121
Great Expressions Dental Center PC - Revolver	9/28/2023		127
GSP Holdings, LLC - Revolver	11/6/2025		4,194
Gulf Winds International - Revolver	12/16/2028		5,292
ImageTrend - Revolver	1/31/2029		4,000
Intoxalock - Revolver	11/1/2028		3,087
JHCC Holdings, LLC - Revolver	9/9/2025		946
Kellstrom Commercial Aerospace, Inc. - Revolver	7/1/2025		1,516
Mach Acquisition R/C - Revolver	10/18/2026		2,511

108

Portfolio Company & Investment	Expiration Date (1)	Unfunded Commitments (2)
Margaux Acquisition Inc. - Revolver	12/19/2025		479
Margaux UK Finance Limited - Revolver	12/19/2024		95
masLabor - Revolver	7/1/2027		1,034
Meriplex Communications, Ltd. - Delayed Draw	7/17/2028		8,931
Meriplex Communications, Ltd. - Revolver	7/17/2028		1,506
Morrow Sodali - Delayed Draw	4/25/2028		269
Morrow Sodali - Revolver	4/25/2028		1,010
MRHT - Delayed Draw	7/26/2028		5,494
MRI Software LLC - Revolver	2/10/2026		1,782
MZR Buyer, LLC - Revolver	12/21/2026		3,473
NearMap - Revolver	12/9/2029		4,652
New Look (Delaware) Corporation - Delayed Draw	5/26/2028		1,938
New Look Vision Group - Delayed Draw	5/26/2028		62
New Look Vision Group - Revolver	5/26/2026		506
OGH Bidco Limited - Delayed Draw	6/29/2029		6,076
Omni Intermediate - Revolver	11/30/2026		732
Parcel2Go - First Lien Senior Secured Loan	7/15/2028		34
Premier Imaging, LLC - Delayed Draw	1/2/2025		4,816
Pyramid Global Hospitality - Revolver	1/17/2027		3,482
Reconomy - Delayed Draw	6/24/2029		8,115
Reconomy - First Lien Senior Secured Loan	6/24/2029		2,557
Refine Intermediate, Inc. - Revolver	9/3/2026		5,340
Revalize, Inc. - Revolver	4/15/2027		1,340
RoadOne - Delayed Draw	12/29/2028		3,931
RoadOne - Revolver	12/29/2028		3,388
RoC Opco LLC - Revolver	2/25/2025		9,559
Saltoun - Delayed Draw	4/11/2028		14,358
Saturn Purchaser Corp. - Revolver	7/22/2029		4,883
Service Master - Revolver	8/16/2027		6,256
Smartronix - Revolver	11/23/2027		6,321
Solaray, LLC - Revolver	9/9/2023		5,383
Spring Finco DD T/L - Delayed Draw	7/15/2029		4,162
SunMed Group Holdings, LLC - Revolver	6/16/2027		688
Superna Inc. - Delayed Draw	3/6/2028		2,631
Superna Inc. - Revolver	3/6/2028		2,631
SureWerx - Delayed Draw	12/28/2029		2,013
SureWerx - Revolver	12/29/2028		1,073
Swoogo LLC - Revolver	12/9/2026		1,243
Taoglas - Delayed Draw	11/1/2024		3,636

109

Portfolio Company & Investment	Expiration Date (1)	Unfunded Commitments (2)
Taoglas - Revolver	4/18/2023		1,358
TEI Holdings Inc. - Revolver	12/23/2025		4,221
Titan Cloud Software, Inc - Delayed Draw	9/7/2029		10,572
Titan Cloud Software, Inc - Revolver	9/7/2028		5,714
TLC Purchaser, Inc. - Revolver	10/13/2025		7,921
V Global Holdings LLC - Revolver	12/22/2025		8,211
Ventiv Holdco, Inc. - Revolver	9/3/2025		1,686
Walker Edison - First Lien Senior Secured Loan	3/31/2027		796
WCI Gigawatt Purchaser - Revolver	11/19/2027		1,287
Whitcraft-Paradigm - Revolver	2/15/2029		2,194
World Insurance - Revolver	4/1/2026		326
WSP Initial Term Loan - Delayed Draw	4/27/2027		1,797
WSP Revolving Loan - Revolver	4/27/2027		449
WU Holdco, Inc. - Revolver	3/26/2025		2,705
YLG Holdings, Inc. - Revolver	10/31/2025		8,545
Total		$	291,700

(1) Commitments are generally subject to borrowers meeting certain criteria such as compliance with covenants and certain operational metrics. These amounts may remain outstanding until the commitment period of an applicable loan expires, which may be shorter than its maturity.

(2) Unfunded commitments denominated in currencies other than U.S. dollars have been converted to U.S. dollars using the applicable foreign currency exchange rate as of March 31, 2023.

As of December 31, 2022, the Company had $303.7 million of unfunded commitments under loan and financing agreements as follows:

Portfolio Company & Investment	Expiration Date (1)	Unfunded Commitments (2)
9 Story Media Group Inc. - Revolver	4/30/2026	$	497
A&R Logistics, Inc. - Revolver	5/5/2025		5,735
Abracon Group Holding, LLC. - Delayed Draw	7/6/2028		5,046
Abracon Group Holding, LLC. - Revolver	7/6/2028		2,018
Access - First Lien Senior Secured Loan	6/4/2029		2,642
Allworth Financial Group, L.P. - Delayed Draw	12/23/2026		7
Allworth Financial Group, L.P. - Revolver	12/23/2026		2,440
Amspec Services, Inc. - Revolver	7/2/2024		4,463
Ansira Holdings New DD T/L(2) - First Lien Senior Secured Loan	12/20/2024		1,508
Ansira Holdings, Inc. - Revolver	12/20/2024		1,700
Apollo Intelligence - Delayed Draw	6/1/2028		9,611
Apollo Intelligence - Revolver	6/1/2028		7,208
Applitools - Revolver	5/25/2028		3,430
Appriss Holdings, Inc. - Revolver	5/6/2027		753
Aramsco, Inc. - Revolver	8/28/2024		2,709
ASP-r-pac Acquisition Co LLC - Revolver	12/29/2027		3,253
Avalon Acquiror, Inc. - Revolver	3/10/2028		7,353
Batteries Plus Holding Corporation - Revolver	6/30/2023		3,334
Caribou Bidco Limited - First Lien Senior Secured Loan	1/29/2029		21
CB Nike IntermediateCo Ltd - Revolver	10/31/2025		44
Cloud Technology Solutions (CTS) - Revolver	7/3/2029		1,705
Concert Golf Partners Holdco LLC - Delayed Draw	4/2/2029		2,340
Concert Golf Partners Holdco LLC - Revolver	3/31/2028		2,492
CPS Group Holdings, Inc. - Revolver	3/3/2025		4,933
Darcy Partners R/C - First Lien Senior Secured Loan	6/1/2028		349
DC Blox Inc. - First Lien Senior Secured Loan	3/22/2026		1,915
Direct Travel, Inc. - Delayed Draw	10/2/2025		2,625
Efficient Collaborative Retail Marketing Company, LLC - Revolver	6/30/2024		2,267
Element Buyer, Inc. - Revolver	7/19/2024		4,250
Eleven Software - Revolver	9/25/2026		1,339
Grammer Purchaser, Inc. - Revolver	9/30/2024		234
Great Expressions Dental Center PC - Revolver	9/28/2023		127
Gulf Winds International - Revolver	12/16/2028		5,292
Intoxalock - Revolver	11/1/2028		3,087
JHCC Holdings, LLC - Delayed Draw	9/9/2025		31
JHCC Holdings, LLC - Revolver	9/9/2025		1,088
Kellstrom Commercial Aerospace, Inc. - Revolver	7/1/2025		3,092
Mach Acquisition R/C - Revolver	10/18/2026		6,026

110

Portfolio Company & Investment	Expiration Date (1)	Unfunded Commitments (2)
Margaux Acquisition Inc. - Revolver	12/19/2025		1,915
Margaux UK Finance Limited - Revolver	12/19/2024		603
masLabor - Revolver	7/1/2027		345
Meriplex Communications, Ltd. - Delayed Draw	7/17/2028		8,931
Meriplex Communications, Ltd. - Revolver	7/17/2028		2,542
Morrow Sodali - Delayed Draw	4/25/2028		1,345
Morrow Sodali - Revolver	4/25/2028		1,312
MRH Trowe Beteiligungsgesellschaft MBH - First Lien Senior Secured Loan	7/26/2028		7,888
MRI Software LLC - Revolver	2/10/2026		1,782
MZR Buyer, LLC - Revolver	12/21/2026		5,210
NearMap - Revolver	12/9/2029		4,652
New Look (Delaware) Corporation - Delayed Draw	5/26/2028		1,938
New Look Vision Group - Delayed Draw	5/26/2028		62
New Look Vision Group - Revolver	5/26/2026		571
OGH Bidco Limited - Delayed Draw	6/29/2029		7,440
Omni Intermediate - Delayed Draw	11/23/2026		504
Omni Intermediate R/C - First Lien Senior Secured Loan	11/30/2026		732
Paisley Bidco Limited - Revolver	11/26/2028		1,460
Parcel2Go - First Lien Senior Secured Loan	7/15/2028		33
Premier Imaging, LLC - Delayed Draw	1/2/2025		4,816
Reconomy - First Lien Senior Secured Loan	6/24/2029		7,949
Reconomy - First Lien Senior Secured Loan	6/24/2029		7,949
Refine Intermediate, Inc. - Revolver	9/3/2026		5,340
Revalize, Inc. - Revolver	4/15/2027		1,340
RoadOne - Delayed Draw	12/29/2028		5,666
RoadOne - Revolver	12/29/2028		3,388
RoC Opco LLC - Revolver	2/25/2025		7,510
Saltoun - Delayed Draw	4/11/2028		14,358
Saturn Purchaser Corp. - Revolver	7/22/2029		4,883
Service Master - Revolver	8/16/2027		7,470
Smartronix - Revolver	11/23/2027		6,321
Solaray, LLC - Revolver	9/9/2023		6,800
Spring Finco DD T/L - First Lien Senior Secured Loan	7/15/2029		1,259
SunMed Group Holdings, LLC - Revolver	6/16/2027		639
Superna Inc. - Delayed Draw	3/6/2028		2,631
Superna Inc. - Revolver	3/6/2028		2,631
SureWerx - Delayed Draw	12/28/2029		2,013
SureWerx - Revolver	12/28/2028		939
Swoogo LLC - Revolver	12/9/2026		1,243
TEI Holdings Inc. - Revolver	12/23/2025		4,221
Titan Cloud Software, Inc - Delayed Draw	9/7/2029		11,429
Titan Cloud Software, Inc - Revolver	9/7/2028		5,714
TGI Sport Bidco Pty Ltd - Delayed Draw	4/30/2026		1,315
TLC Purchaser, Inc. - Revolver	10/13/2025		1,828
V Global Holdings LLC - Revolver	12/22/2025		9,690
Ventiv Holdco, Inc. - Revolver	9/3/2025		1,704
WCI Gigawatt Purchaser - Revolver	11/19/2027		2,253
Whitcraft LLC - Revolver	4/3/2023		362
World Insurance - Revolver	4/1/2026		326
WSP Initial Term Loan - Delayed Draw	4/27/2027		1,797
WSP Revolving Loan - Revolver	4/27/2027		402
WU Holdco, Inc. - Revolver	3/26/2025		2,705
YLG Holdings, Inc. - Revolver	10/31/2025		8,545
Total		$	303,665

⁽¹⁾ Commitments are generally subject to borrowers meeting certain criteria such as compliance with covenants and certain operational metrics. These amounts may remain outstanding until the commitment period of an applicable loan expires, which may be shorter than its maturity.

⁽²⁾ Unfunded commitments denominated in currencies other than U.S. dollars have been converted to U.S. dollars using the applicable foreign currency exchange rate as of December 31, 2022.

Contingencies

In the normal course of business, the Company may enter into certain contracts that provide a variety of indemnities. The Company’s maximum exposure under these indemnities is unknown as it would involve future claims that may be made against the

111

Company. Currently, the Company is not aware of any such claims and no such claims are expected to occur. As such, the Company does not consider it necessary to record a liability in this regard.

Note 11. Financial Highlights

The following is a schedule of financial highlights for the three months ended March 31, 2023 and 2022

	For the Three Months Ended March 31,
	2023			2022
Per share data:
Net asset value at beginning of period	$	17.29		$	17.04
Net investment income (1)		0.50			0.34
Net realized gain (loss) (1) (7)		(0.26)			0.03
Net change in unrealized appreciation (1) (2) (8)		0.22			0.15
Net increase in net assets resulting from operations (1) (9) (10)		0.46			0.52
Stockholder distributions from income (3)		(0.38)			(0.34)
Net asset value at end of period	$	17.37		$	17.22
Net assets at end of period	$	1,121,142		$	1,111,736
Shares outstanding at end of period		64,562,265.27			64,562,265.27
Per share market value at end of period	$	11.92		$	15.59
Total return based on market value (12)		3.36	%		4.73	%
Total return based on net asset value (4)		2.62	%		3.05	%
Ratios:
Ratio of net investment income to average net assets (5) (11) (13)		14.89	%		8.92	%
Ratio of total net expenses to average net assets (5) (11) (13)		12.26	%		8.04	%
Supplemental data:
Ratio of interest and debt financing expenses to average net assets (5) (13)		7.10	%		3.92	%
Ratio of expenses (without incentive fees) to average net assets (5) (11) (13)		11.27	%		7.74	%
Ratio of incentive fees and management fees, net of contractual and voluntary waivers, to average net assets (5) (11) (13)		4.23	%		3.39	%
Average principal debt outstanding	$	1,481,599		$	1,314,443
Portfolio turnover (6)		11.89	%		3.88	%

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

(2)Net change in unrealized appreciation (depreciation) on investments per share may not be consistent with the consolidated statements of operations due to the timing of shareholder transactions.

(3)The per share data for distributions reflects the actual amount of distributions declared during the period.

(4)Total return based on net asset value is calculated as the change in net asset value per share during the period, assuming dividends and distributions, including those distributions that have been declared. Total return has not been annualized.

(5)The computation of average net assets during the year is based on averaging net assets for the periods reported.

(6)Portfolio turnover rate is calculated using the lesser of year-to-date sales or year-to-date purchases over the average of the invested assets at fair value for the periods reported.

(7)Net realized gain (loss) includes net realized gain (loss) on investments, net realized gain (loss) on forward currency exchange contracts, net realized gain (loss) on foreign currency transactions, and net realized loss on extinguishment of debt.

(8)Net change in unrealized appreciation (depreciation) includes net change in unrealized appreciation (depreciation) on investments, net change in unrealized appreciation (depreciation) on forward currency exchange contracts and net change in unrealized appreciation (depreciation) on foreign currency translation.

(9)The sum of quarterly per share amounts presented in previously filed financial statements on Form 10-Q may not equal earnings per share. This is due to changes in the number of weighted average shares outstanding and the effects of rounding.

(10)Net increase in net assets resulting from operations per share in these financial highlights may be different from the net increase (decrease) in net assets per share on the consolidated statements of operations due to changes in the number of weighted average shares outstanding and the effects of rounding.

112

(11)The ratio of voluntary incentive fee waiver to average net assets was 0.00% and 0.00% for the three months ended March 31, 2023 and 2022, respectively (Note 5). The ratio of voluntary management fee waiver to average net assets was 0.00% and 0.00% for the three months ended March 31, 2023 and 2022, respectively (Note 5). The ratio of net investment income without the voluntary incentive fee waiver and voluntary management fee waiver to average net assets for the three months ended March 31, 2023 would be 14.89%. The ratio of net investment income without the voluntary incentive fee waiver to average net assets for the three months ended March 31, 2022 would be 8.92%. The ratio of total expenses without the voluntary incentive fee waiver and voluntary management fee waiver to average net assets for the three months ended March 31, 2023 would be 12.26%. The ratio of total expenses without the voluntary incentive fee waiver to average net assets for the three months ended March 31, 2022 would be 8.04%.

(12)Total return based on market value is calculated as the change in market value per share during the period, assuming dividends and distributions, including those distributions that have been declared. Total return has not been annualized.

(13)Ratio is annualized. Incentive fees, voluntary incentive fee waivers, and voluntary management fee waivers, if any, included within the ratio are not annualized.

Note 12. Subsequent Events

The Company’s management has evaluated the events and transactions that have occurred through May 9, 2023, the issuance date of the consolidated financial statements, and noted no items requiring disclosure in this Form 10-Q or adjustment of the consolidated financial statements.

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

The following discussion and other parts of this report contain forward-looking information that involves risks and uncertainties. The discussion and analysis contained in this section refers to our financial condition, results of operations and cash flows. The information contained in this section should be read in conjunction with the consolidated financial statements and notes thereto appearing elsewhere in this report. Please see “Forward-Looking Statements” for a discussion of the uncertainties, risks and assumptions associated with this discussion and analysis. Our actual results could differ materially from those anticipated by such forward-looking information due to factors discussed under “Forward-Looking Statements” appearing elsewhere in this report.

Overview

Bain Capital Specialty Finance, Inc. (the “Company”, “we”, “our” and “us”) is an externally managed specialty finance company focused on lending to middle market companies. We have elected to be regulated as a business development company (a “BDC”) under the Investment Company Act of 1940, as amended (together with the rules and regulations promulgated thereunder, the “1940 Act”). We are managed by BCSF Advisors, LP (our “Advisor” or “BCSF Advisors”), a subsidiary of Bain Capital Credit, LP (“Bain Capital Credit”). Our Advisor is registered as an investment adviser with the SEC under the Investment Advisers Act of 1940, as amended (the “Advisers Act”). Our Advisor also provides the administrative services necessary for us to operate (in such capacity, our “Administrator” or “BCSF Advisors”). Since we commenced operations on October 13, 2016 through March 31, 2023, we have invested approximately $6,619.7 million in aggregate principal amount of debt and equity investments prior to any subsequent exits or repayments. We seek to generate current income and, to a lesser extent, capital appreciation through direct originations of secured debt, including first lien, first lien/last-out, unitranche and second lien debt, investments in strategic joint ventures, equity investments and, to a lesser extent, corporate bonds.

On November 19, 2018, we closed our initial public offering (the “IPO”) issuing 7,500,000 shares of our common stock at a public offering price of $20.25 per share. Shares of common stock of the Company began trading on the New York Stock Exchange under the symbol “BCSF” on November 15, 2018.

Our primary focus is capitalizing on opportunities within our Senior Direct Lending strategy, which seeks to provide risk-adjusted returns and current income to our stockholders by investing primarily in middle-market companies with between $10.0 million and $150.0 million in annual earnings before interest, taxes, depreciation and amortization (“EBITDA”). However, we may, from time

113

to time, invest in larger or smaller companies. We generally seek to retain effective voting control in respect of the loans or particular classes of securities in which we invest through maintaining affirmative voting positions or negotiating consent rights that allow us to retain a blocking position. We focus on senior investments with a first or second lien on collateral and strong structures and documentation intended to protect the lender. We may also invest in mezzanine debt and other junior securities, including common and preferred equity, on an opportunistic basis, and in secondary purchases of assets or portfolios but such investments are not the principal focus of our investment strategy. In addition, we may invest, from time to time, in distressed debt, debtor-in-possession loans, structured products, structurally subordinate loans, investments with deferred interest features, zero-coupon securities and defaulted securities.

We generate revenues primarily through receipt of interest income from the investments we hold. In addition, we generate income from various loan origination and other fees, dividends on direct equity investments and capital gains on the sales of investments. The companies in which we invest use our capital for a variety of reasons, including to support organic growth, to fund changes of control, to fund acquisitions, to make capital investments and for refinancing and recapitalizations.

Investments

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

As a BDC, we may 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 (with certain limited exceptions). Qualifying assets include investments in “eligible portfolio companies.” Pursuant to rules adopted by the SEC, “eligible portfolio companies” include certain companies that do not have any securities listed on a national securities exchange and public companies whose securities are listed on a national securities exchange but whose market capitalization is less than $250 million.

As a BDC, we may also invest up to 30% of our portfolio opportunistically in “non-qualifying” portfolio investments, such as investments in non-U.S. companies.

Revenues

We primarily generate revenue in the form of interest income on debt investments and distributions on equity investments and, to a lesser extent, capital gains, if any, on equity securities that we may acquire in portfolio companies. Some of our investments may provide for deferred interest payments or payment-in-kind (“PIK”) interest. The principal amount of the debt investments and any accrued but unpaid interest generally becomes due at the maturity date. In addition, we may generate revenue in the form of commitment, origination, structuring or diligence fees, fees for providing managerial assistance and consulting fees. Loan origination fees, original issue discount and market discount or premium are capitalized, and we accrete or amortize such amounts into or against income over the life of the loan. We record contractual prepayment premiums on loans and debt securities as interest income.

Our debt investment portfolio consists of primarily floating rate loans. As of March 31, 2023 and December 31, 2022, 94.3% and 94.5%, respectively, of our debt investments, based on fair value, bore interest at floating rates, which may be subject to interest rate floors. Variable-rate investments subject to a floor generally reset periodically to the applicable floor, only if the floor exceeds the index. Trends in base interest rates, such as LIBOR, may affect our net investment income over the long term. In addition, our results may vary from period to period depending on the interest rates of new investments made during the period compared to investments that were sold or repaid during the period; these results reflect the characteristics of the particular portfolio companies that we invested in or exited during the period and not necessarily any trends in our business or macroeconomic trends.

Dividend income on preferred equity investments is recorded on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income on common equity investments is recorded on the record date for private portfolio companies and on the ex-dividend date for publicly traded portfolio companies.

114

Expenses

Our primary operating expenses include the payment of fees to our Advisor under the Amended Advisory Agreement, our allocable portion of overhead expenses under the administration agreement (the “Administration Agreement”) and other operating costs, including those described below. The Base Management Fee and Incentive Fee compensate our Advisor for its work in identifying, evaluating, negotiating, closing and monitoring our investments. We bear all other out-of-pocket costs and expenses of our operations and transactions, including:

● our operational and organizational cost;

● the costs of any public offerings of our common stock and other securities, including registration and listing fees;

● costs of calculating our net asset value (including the cost and expenses of any third-party valuation services);

● fees and expenses payable to third parties relating to evaluating, making and disposing of investments, including our Advisor’s or its affiliates’ travel expenses, research costs and out-of-pocket fees and expenses associated with performing due diligence and reviews of prospective investments, monitoring our investments and, if necessary, enforcing our rights;

● interest payable on debt and other borrowing costs, if any, incurred to finance our investments;

● costs of effecting sales and repurchases of our common stock and other securities;

● distributions on our common stock;

● transfer agent and custody fees and expenses;

● the allocated costs incurred by the Administrator in providing managerial assistance to those portfolio companies that request it;

● other expenses incurred by BCSF Advisors or us in connection with administering our business, including payments made to third-party providers of goods or services;

● brokerage fees and commissions;

● federal and state registration fees;

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

● Independent Director fees and expenses;

● costs associated with our reporting and compliance obligations under the 1940 Act and applicable U.S. federal and state securities laws;

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

● costs of holding stockholder meetings;

● our fidelity bond;

● directors’ and officers’ errors and omissions liability insurance, and any other insurance premiums;

● litigation, indemnification and other non-recurring or extraordinary expenses;

115

● direct costs and expenses of administration and operation, including printing, mailing, long distance telephone, staff, audit, compliance, tax and legal costs;

● fees and expenses associated with marketing efforts;

● dues, fees and charges of any trade association of which we are a member; and

● all other expenses reasonably incurred by us or the Administrator in connection with administering our business.

To the extent that expenses to be borne by us are paid by BCSF Advisors, we will generally reimburse BCSF Advisors for such expenses. To the extent the Administrator outsources any of its functions, the Company will pay the fees associated with such functions on a direct basis without profit to the Administrator. We will also reimburse the Administrator for its costs and expenses and our allocable portion of overhead incurred by it in performing its obligations under the Administration Agreement, including certain rent and compensation paid to or compensatory distributions received by our officers (including our Chief Compliance Officer and Chief Financial Officer) and any of their respective staff who provide services to us, operations staff who provide services to us, internal audit staff, if any, to the extent internal audit performs a role in our Sarbanes-Oxley internal control assessment and fees paid to third-party providers for goods or services. Our allocable portion of overhead will be determined by the Administrator, which expects to use various methodologies such as allocation based on the percentage of time certain individuals devote, on an estimated basis, to our business and affairs, and will be subject to oversight by our Board of Directors (our “Board”). We incurred expenses related to the Administrator of $0.2 million and $0.0 million for the three months ended March 31, 2023 and 2022, respectively, which is included in other general and administrative expenses on the consolidated statements of operations. The sub-administrator is paid its compensation for performing its sub-administrative services under the sub-administration agreement. We incurred expenses related to the sub-administrator of $0.1 million and $0.2 million for the three months ended March 31, 2023 and 2022, respectively, which is included in other general and administrative expenses on the consolidated statements of operations. BCSF Advisors will not be reimbursed to the extent that such reimbursements would cause any distributions to our stockholders to constitute a return of capital. All of the foregoing expenses are ultimately borne by our stockholders.

Leverage

We may borrow money from time to time. However, our ability to incur indebtedness (including by issuing preferred stock), is limited by applicable regulations such that our asset coverage, as defined in the 1940 Act, must equal at least 150%. In determining whether to borrow money, we will analyze the maturity, covenant package and rate structure of the proposed borrowings as well as the risks of such borrowings compared to our investment outlook. As of March 31, 2023, the Company’s asset coverage was 179.1%.

Investment Decision Process

The Advisor’s investment process can be broken into four processes: (1) Sourcing and Idea Generation, (2) Investment Diligence & Recommendation, (3) Credit Committee Approval and Portfolio Construction and (4) Portfolio & Risk Management.

Sourcing and Idea Generation

The investment decision-making process begins with sourcing ideas. Bain Capital Credit’s Private Credit Group interacts with a broad and deep set of global contacts, enabling the group to generate middle market investment opportunities. Our Advisor also seeks to leverage the contacts of Bain Capital Credit’s industry groups, Trading Desk, and Special Situations team, including private equity firms, banks and a variety of advisors and other intermediaries.

Investment Diligence & Recommendation

Our Advisor utilizes Bain Capital Credit’s bottom-up approach to investing, and it starts with the due diligence performed by its Private Credit Group. The group works with the close support of Bain Capital Credit’s industry groups. This diligence process typically begins with a detailed review of an offering memorandum as well as Bain Capital Credit’s own independent diligence efforts, including in-house materials and expertise, third-party independent research and interviews, and hands-on field checks where appropriate. For deals that progress beyond an initial stage, the team will usually schedule one or more meetings with company management, facilities visits and also meetings with the sponsor in order to ask more detailed questions and to better understand the

116

sponsor’s view of the business and plans for it going forward. The team’s diligence work is summarized in investment memoranda and accompanying credit packs. Work product also includes full models and covenant analysis.

Credit Committee Approval and Portfolio Construction

If the reviewing team deems an investment worthy of serious consideration, it generally must be presented to the credit committee, which is comprised of at least three experienced credit professionals, who are selected based on strategy and geography. A portfolio manager leads the decision making process for each investment and engages the credit committee throughout the investment process in order to prioritize and direct the underwriting of each potential investment opportunity. For middle market holdings, the path to exit an investment is often discussed at credit committee meetings, including restructurings, acquisitions and sale to strategic buyers. Since most middle market investments are illiquid, exits are driven by a sale of the portfolio company or a refinancing of the portfolio company’s debt.

Portfolio & Risk Management

Our Advisor utilizes Bain Capital Credit’s Private Credit Group for the daily monitoring of its respective credits after an investment has been made. Our Advisor believes that the ongoing monitoring of financial performance and market developments of portfolio investments is critical to successful investment management. Accordingly, our Advisor is actively involved in an on-going portfolio review process and attends board meetings. To the extent a portfolio investment is not meeting our Advisor’s expectations, our Advisor takes corrective action when it deems appropriate, which may include raising interest rates, gaining a more influential role on its board, taking warrants and, where appropriate, restructuring the balance sheet to take control of the company. Our Advisor will utilize the Bain Capital Credit Risk and Oversight Committee. The Risk and Oversight Committee is responsible for monitoring and reviewing risk management, including portfolio risk, counterparty risk and firm-wide risk issues. In addition to the methods noted above, there are a number of proprietary methods and tools used through all levels of Bain Capital Credit to manage portfolio risk.

Environmental, Social and Governance

Our Advisor believes that environmental, social, and governance (ESG) management helps to create lasting impact for all of its stakeholder groups, including investors, portfolio companies, employees and communities. ESG risks can have a negative impact on an issuer’s ability to meet its financial obligations. Therefore, strong ESG management aligns with our Advisor’s goal to seek and generate attractive risk-adjusted returns with the capital it invests. Our Advisor considers ESG factors throughout its investment decision-making process. These factors include, but are not limited to, applying a negative screen to avoid investing in companies with outsized ESG risks; examining the impact a company has on society and the environment during the diligence process; seeking to consider ESG factors from a company-specific and sector-wide perspective; and engaging companies via corporate actions and board seats, where applicable.

Portfolio and Investment Activity

During the three months ended March 31, 2023, we invested $312.2 million, including PIK, in 66 portfolio companies, and had $285.5 million in aggregate amount of principal repayments and sales, resulting in a net increase in investments of $26.7 million for the period. Of the $312.2 million invested during the three months ended March 31, 2023, $77.5 million was related to drawdowns on delayed draw term loans and revolvers of our portfolio companies.

During the three months ended March 31, 2022, we invested $374.9 million, including PIK, in 48 portfolio companies, and had $521.0 million in aggregate amount of principal repayments and sales, resulting in a net decrease in investments of $146.1 million for the period. Of the $374.9 million invested during the three months ended March 31, 2022, $25.8 million was related to drawdowns on delayed draw term loans and revolvers of our portfolio companies.

117

The following table shows the composition of the investment portfolio and associated yield data as of March 31, 2023 (dollars in thousands):

	As of March 31, 2023
									Weighted Average
									Yield (1)
									at
			Percentage of				Percentage of		Amortized		Market
	Amortized Cost		Total Portfolio		Fair Value		Total Portfolio		Cost		Value
First Lien Senior Secured Loans	$	1,678,017	68.8	%	$	1,605,689	66.5	%	11.7	%	12.0	%
Second Lien Senior Secured Loans		89,075	3.7			85,984	3.6		14.1		14.6
Subordinated Debt		44,146	1.8			44,302	1.8		11.7		11.6
Structured Products		24,050	1.0			23,451	1.0		22.9		23.5
Preferred Equity		57,106	2.3			85,065	3.5		10.0		8.4
Equity Interests		207,075	8.5			229,683	9.5		13.2		13.2
Warrants		480	0.0			581	0.0		N/A		N/A
Subordinated Notes in Investment Vehicles (2)		272,974	11.2			272,974	11.3		11.5		11.5
Preferred Equity Interests in Investment Vehicles (2)		10	0.0			(691)	0.0		N/A		N/A
Equity Interests in Investment Vehicles (2)		64,957	2.7			68,339	2.8		24.8		23.6
Total	$	2,437,890	100.0	%	$	2,415,377	100.0	%	12.3	%	12.5	%

⁽¹⁾ Weighted average yields are computed as (a) the annual stated interest rate or yield earned on the relevant accruing debt and other income producing securities, divided by (b) the total relevant investments at amortized cost or at fair value, as applicable. The weighted average yield does not represent the total return to our stockholders.

⁽²⁾ Represents debt and equity investment in ISLP and SLP.

The following table shows the composition of the investment portfolio and associated yield data as of December 31, 2022 (dollars in thousands):

	As of December 31, 2022
									Weighted Average
									Yield (1)
									at
			Percentage of				Percentage of		Amortized		Market
	Amortized Cost		Total Portfolio		Fair Value		Total Portfolio		Cost		Value
First Lien Senior Secured Loans	$	1,703,591	70.4	%	$	1,630,877	68.3	%	10.9	%	11.2	%
Second Lien Senior Secured Loans		98,120	4.1			93,950	3.9		13.7		14.3
Subordinated Debt		43,752	1.8			43,922	1.8		11.6		11.6
Structured Products		24,050	1.0			22,763	1.0		19.8		20.9
Preferred Equity		57,106	2.4			80,945	3.4		10.0		8.6
Equity Interests		189,896	7.8			210,689	8.8		10.6		10.7
Warrants		480	0.0			524	0.0		N/A		N/A
Subordinated Notes in Investment Vehicles (2)		237,974	9.8			237,974	10.0		11.4		11.4
Preferred Equity Interests in Investment Vehicles (2)		10	0.0			(644)	0.0		N/A		N/A
Equity Interests in Investment Vehicles (2)		64,959	2.7			65,977	2.8		17.9		17.6
Total	$	2,419,938	100.0	%	$	2,386,977	100.0	%	11.4	%	11.6	%

⁽¹⁾ Weighted average yields are computed as (a) the annual stated interest rate or yield earned on the relevant accruing debt and other income producing securities, divided by (b) the total relevant investments at amortized cost or at fair value, as applicable. The weighted average yield does not represent the total return to our stockholders.

⁽²⁾ Represents debt and equity investment in ISLP and SLP.

118

The following table presents certain selected information regarding our investment portfolio as of March 31, 2023:

	As of
	March 31, 2023
Number of portfolio companies	138
Percentage of debt bearing a floating rate (1)	94.3	%
Percentage of debt bearing a fixed rate (1)	5.7	%

(1) Measured on a fair value basis. Subordinated Notes in Investment Vehicles are included in floating rate.

The following table presents certain selected information regarding our investment portfolio as of December 31, 2022:

	As of
	December 31, 2022
Number of portfolio companies	132
Percentage of debt bearing a floating rate (1)	94.5	%
Percentage of debt bearing a fixed rate (1)	5.5	%

(1) Measured on a fair value basis. Subordinated Notes in Investment Vehicles are included in floating rate.

The following table shows the amortized cost and fair value of our performing and non-accrual investments as of March 31, 2023 (dollars in thousands):

	As of March 31, 2023
			Percentage at
	Amortized		Amortized				Percentage at
	Cost		Cost		Fair Value		Fair Value
Performing	$	2,387,074	97.9	%	$	2,401,689	99.4	%
Non-accrual		50,816	2.1			13,688	0.6
Total	$	2,437,890	100.0	%	$	2,415,377	100.0	%

The following table shows the amortized cost and fair value of our performing and non-accrual investments as of December 31, 2022 (dollars in thousands):

	As of December 31, 2022
			Percentage at
			Amortized				Percentage at
	Amortized Cost		Cost		Fair Value		Fair Value
Performing	$	2,348,395	97.0	%	$	2,348,571	98.4	%
Non-accrual		71,543	3.0			38,406	1.6
Total	$	2,419,938	100.0	%	$	2,386,977	100.0	%

Loans or debt securities are placed on non-accrual status when there is reasonable doubt that principal or interest will be collected. Accrued interest generally is reversed when a loan or debt security is placed on non-accrual status. Interest payments received on non-accrual loans or debt securities may be recognized as income or applied to principal depending upon management’s judgment. Non-accrual loans and debt securities are restored to accrual status when past due principal and interest is paid and, in management’s judgment, are likely to remain current. We may make exceptions to this treatment if the loan has sufficient collateral value and is in the process of collection. As of March 31, 2023, there were four loans from two issuers placed on non-accrual in the Company’s portfolio. As of December 31, 2022, there were five loans from three issuers placed on non-accrual in the Company’s portfolio.

119

The following table shows the amortized cost and fair value of the investment portfolio, cash and cash equivalents and foreign cash as of March 31, 2023 (dollars in thousands):

	As of March 31, 2023
			Percentage
			of				Percentage of
	Amortized Cost		Total		Fair Value		Total
First Lien Senior Secured Loans	$	1,678,017	66.6	%	$	1,605,689	64.4	%
Second Lien Senior Secured Loans		89,075	3.5			85,984	3.4
Subordinated Debt		44,146	1.8			44,302	1.8
Structured Products		24,050	1.0			23,451	0.9
Preferred Equity		57,106	2.3			85,065	3.4
Equity Interests		207,075	8.2			229,683	9.2
Warrants		480	0.0			581	0.0
Subordinated Notes in Investment Vehicles (1)		272,974	10.8			272,974	10.9
Preferred Equity Interests in Investment Vehicles (1)		10	0.0			(691)	0.0
Equity Interests in Investment Vehicles (1)		64,957	2.6			68,339	2.7
Cash and cash equivalents		23,072	0.9			23,072	0.9
Foreign cash		7,239	0.3			6,571	0.3
Restricted cash and cash equivalents		51,441	2.0			51,441	2.1
Total	$	2,519,642	100.0	%	$	2,496,461	100.0	%

(1) Represents debt and equity investment in ISLP and SLP

120

The following table shows the amortized cost and fair value of the investment portfolio, cash and cash equivalents and foreign cash as of December 31, 2022 (dollars in thousands):

	As of December 31, 2022
			Percentage
			of				Percentage of
	Amortized Cost		Total		Fair Value		Total
First Lien Senior Secured Loans	$	1,703,591	66.9	%	$	1,630,877	65.0	%
Second Lien Senior Secured Loans		98,120	3.9			93,950	3.7
Subordinated Debt		43,752	1.7			43,922	1.7
Structured Products		24,050	0.9			22,763	0.9
Preferred Equity		57,106	2.2			80,945	3.2
Equity Interests		189,896	7.4			210,689	8.4
Warrants		480	0.0			524	0.0
Subordinated Notes in Investment Vehicles (1)		237,974	9.3			237,974	9.5
Preferred Equity Interests in Investment Vehicles (1)		10	0.0			(644)	0.0
Equity Interests in Investment Vehicles (1)		64,959	2.5			65,977	2.6
Cash and cash equivalents		30,205	1.2			30,205	1.2
Foreign cash		34,528	1.4			29,575	1.2
Restricted cash and cash equivalents		65,950	2.6			65,950	2.6
Total	$	2,550,621	100.0	%	$	2,512,707	100.0	%

(1) Represents debt and equity investment in ISLP and SLP

Our Advisor monitors our portfolio companies on an ongoing basis. It monitors the financial trends of each portfolio company to determine if they are meeting their respective business plans and to assess the appropriate course of action for each company. The Advisor has several methods of evaluating and monitoring the performance and fair value of our investments, which may include the following:

● assessment of success in adhering to the portfolio company’s business plan and compliance with covenants;

● periodic or regular contact with portfolio company management and, if appropriate, the financial or strategic sponsor to discuss financial position, requirements and accomplishments;

● comparisons to our other portfolio companies in the industry, if any;

● attendance at and participation in board meetings or presentations by portfolio companies; and

● review of monthly and quarterly financial statements and financial projections of portfolio companies.

Our Advisor rates the investments in our portfolio at least quarterly and it is possible that the rating of a portfolio investment may be reduced or increased over time. For investments rated 3 or 4, our Advisor enhances its level of scrutiny over the monitoring of such portfolio company. Our internal performance ratings do not constitute any rating of investments by a nationally recognized statistical rating organization or represent or reflect any third-party assessment of any of our investments.

● An investment is rated 1 if, in the opinion of our Advisor, it is performing above underwriting expectations, and the business trends and risk factors are generally favorable, which may include the performance of the portfolio company or the likelihood of a potential exit.

● An investment is rated 2 if, in the opinion of our Advisor, it is performing as expected at the time of our underwriting and there are generally no concerns about the portfolio company’s performance or ability to meet covenant requirements, interest payments or principal amortization, if applicable. All new investments or acquired investments in new portfolio companies are initially given a rating of 2.

121

● An investment is rated 3 if, in the opinion of our Advisor, the investment is performing below underwriting expectations and there may be concerns about the portfolio company’s performance or trends in the industry, including as a result of factors such as declining performance, non-compliance with debt covenants or delinquency in loan payments (but generally not more than 180 days past due).

● An investment is rated 4 if, in the opinion of our Advisor, the investment is performing materially below underwriting expectations. For debt investments, most of or all of the debt covenants are out of compliance and payments are substantially delinquent. Investments rated 4 are not anticipated to be repaid in full, if applicable, and there is significant risk that we may realize a substantial loss on our investment.

The following table shows the composition of our portfolio on the 1 to 4 rating scale as of March 31, 2023 (dollars in thousands):

	As of March 31, 2023
			Percentage		Number of	Percentage of
Investment Performance Rating	Fair Value		of Total		Companies(1)	Total
1	$	2,518	0.1	%	3	2.2	%
2		2,208,805	91.4		122	88.4
3		190,366	7.9		11	8.0
4		13,688	0.6		2	1.4
Total	$	2,415,377	100.0	%	138	100.0	%

⁽¹⁾ Number of investment rated companies may not agree to total portfolio companies due to investments across investment types and structures.

The following table shows the composition of our portfolio on the 1 to 4 rating scale as of December 31, 2022 (dollars in thousands):

	As of December 31, 2022
			Percentage of		Number of	Percentage of
Investment Performance Rating	Fair Value		Total		Companies(1)	Total
1	$	2,499	0.1	%	3	2.3	%
2		2,163,990	90.7		117	88.6
3		182,082	7.6		9	6.8
4		38,406	1.6		3	2.3
Total	$	2,386,977	100.0	%	132	100.0	%

⁽¹⁾ Number of investment rated companies may not agree to total portfolio companies due to investments across investment types and structures.

122

Results of Operations

Our operating results for the three months ended March 31, 2023 and 2022 were as follows (dollars in thousands):

	For the Three Months Ended
	March 31,
	2023		2022
Total investment income	$	74,737	$	46,011
Total expenses, net of fee waivers		42,579		24,308
Net investment income		32,158		21,703
Net realized gain (loss)		(17,249)		2,172
Net change in unrealized appreciation (depreciation)		14,376		9,806
Net increase in net assets resulting from operations	$	29,285	$	33,681

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

Investment Income

The composition of our investment income for the three months ended March 31, 2023 and 2022 was as follows (dollars in thousands):

	For the Three Months Ended
	March 31,
	2023		2022
Interest income	$	56,862	$	38,033
Dividend income		8,393		3,601
PIK income		4,234		3,912
Other income		5,248		465
Total investment income	$	74,737	$	46,011

Interest income from investments, which includes interest and accretion of discounts and fees, increased to $56.9 million for the three months ended March 31, 2023 from $38.0 million for the three months ended March 31, 2022, primarily due to the increase in portfolio size and rising interest rates. Our investment portfolio at amortized cost increased to $2,437.9 million from $2,178.2 million for the three months ended March 31, 2023 and 2022, respectively. Dividend income increased to $8.4 million for the three months ended March 31, 2023 from $3.6 million for the three months ended March 31, 2022, primarily due to an increase in dividend income from our equity interests in ISLP, SLP, and 2018-1 Issuer. Other income increased to approximately $5.3 million for the three months ended March 31, 2023 from $0.5 million for the three months ended March 31, 2022, primarily due to an increase in one-time fees earned on certain investments. As of March 31, 2023, the weighted average yield of our investment portfolio increased to 12.3% from 7.9% as of March 31, 2022, at amortized cost.

123

Operating Expenses

The composition of our operating expenses for the three months ended March 31, 2023 and 2022 were as follows (dollars in thousands):

	For the Three Months Ended
	March 31,
	2023		2022
Interest and debt financing expenses	$	19,550	$	10,643
Base management fee		8,910		8,369
Incentive fee		11,110		3,311
Professional fees		581		390
Directors fees		174		175
Other general and administrative expenses		1,659		1,420
Total operating expenses, net of fee waivers	$	41,984	$	24,308

Interest and Debt Financing Expenses

Interest and debt financing expenses on our borrowings totaled approximately $19.6 million and $10.6 million for the three months ended March 31, 2023 and 2022, respectively. Interest and debt financing expense for the three months ended March 31, 2023 as compared to March 31, 2022 increased primarily due to rise in base rates of the variable rate debt and the usage of our Sumitomo Credit Facility offset by the retirement of the 2023 Notes. The weighted average principal debt balance outstanding for the three months ended March 31, 2023 was $1.5 billion compared to $1.3 billion for the three months ended March 31, 2022.

The combined weighted average interest rate (excluding deferred upfront financing costs and unused fees) of the aggregate borrowings outstanding was 5.0% and 3.5% as of March 31, 2023 and December 31, 2022, respectively.

Management Fee

Management fee (net of waivers) increased to $8.9 million for the three months ended March 31, 2023 from $8.4 million for the three months ended March 31, 2022. Management fee (gross of waivers) increased to $8.9 million for the three months ended March 31, 2023 from $8.4 million for the three months ended March 31, 2022, primarily due to an increase in total assets throughout the three months ended March 31, 2023 compared to the three months ended March 31, 2022. Management fee waived for the three months ended March 31, 2023 and 2022, were $0.0 million and $0.0 million, respectively.

Incentive Fee

Incentive fee (net of waivers) increased to $11.1 million for the three months ended March 31, 2023 from $3.3 million for the three months ended March 31, 2022. Incentive fee waivers related to pre-incentive fee net investment income consisted of voluntary waivers of $0.0 million for the three months ended March 31, 2023 and $0.0 million for the three months ended March 31, 2022. For the three months ended March 31, 2023 there were no incentive fees related to the GAAP Incentive Fee.

Professional Fees and Other General and Administrative Expenses

Professional fees and other general and administrative expenses increased to $2.2 million for the three months ended March 31, 2023 from $1.8 million for the three months ended March 31, 2022, primarily due to an increase in costs associated with servicing our investment portfolio.

124

Net Realized and Unrealized Gains and Losses

The following table summarizes our net realized and unrealized gains (losses) for the three months ended March 31, 2023 and 2022 (dollars in thousands):

	For the Three Months Ended
	March 31,
	2023		2022
Net realized gain on investments	$	1,352	$	3,625
Net realized loss on investments		(12,003)		(2,208)
Net realized gain on foreign currency transactions		981		61
Net realized loss on foreign currency transactions		(5,194)		(549)
Net realized gain on forward currency exchange contracts		119		1,283
Net realized loss on forward currency exchange contracts		(2,504)		(40)
Net realized gains (losses)	$	(17,249)	$	2,172
Change in unrealized appreciation on investments	$	30,729	$	21,872
Change in unrealized depreciation on investments		(20,281)		(14,063)
Net change in unrealized appreciation on investments		10,448		7,809
Unrealized appreciation on foreign currency translation		3,767		346
Unrealized appreciation on forward currency exchange contracts		161		1,651
Net change in unrealized appreciation on foreign currency and forward currency exchange contracts		3,928		1,997
Net change in unrealized appreciation	$	14,376	$	9,806

For the three months ended March 31, 2023 and 2022, we had net realized gains (losses) on investments of ($10.7) million and $1.4 million, respectively. For the three months ended March 31, 2023 and 2022, we had net realized gains (losses) on foreign currency transactions of ($4.2) million and ($0.5) million, respectively. For the three months ended March 31, 2023 and 2022, we had net realized gains (losses) on forward currency contracts of ($2.4) million and $1.2 million, respectively, primarily as a result of settling EUR, GBP, AUD and CAD forward contracts.

For the three months ended March 31, 2023, we had $30.7 million in unrealized appreciation on 66 portfolio company investments, which was offset by $20.3 million in unrealized depreciation on 74 portfolio company investments. Unrealized appreciation for the three months ended March 31, 2023 resulted from an increase in fair value, primarily due to positive valuation adjustments. Unrealized depreciation for the three months ended March 31, 2023 resulted from a decrease in fair value, primarily due to negative valuation adjustments.

For the three months ended March 31, 2022, we had $21.9 million in unrealized appreciation on 36 portfolio company investments, which was offset by ($14.1) million in unrealized depreciation on 74 portfolio company investments. Unrealized appreciation for the three months ended March 31, 2022 resulted from an increase in fair value, primarily due to a tightening positive investment-related adjustments, and the reversal of unrealized depreciation from the sale of our debt investments. Unrealized depreciation was primarily due to negative valuation adjustments.

For the three months ended March 31, 2023 and 2022, we had unrealized appreciation on forward currency exchange contracts of $0.2 million and $1.7 million, respectively. For the three months ended March 31, 2023, unrealized appreciation on forward currency exchange contracts was due to EUR, AUD, GBP, CAD and NOK forward contracts.

125

The following table summarizes the impact of foreign currency for the three months ended March 31, 2023 and 2022, (dollars in thousands):

	For the Three Months Ended
	March 31,
	2023		2022
Net change in unrealized appreciation (depreciation) on investments due to foreign currency	$	2,164	$	(2,876)
Net realized gain (loss) on investments due to foreign currency		341		(153)
Net change in unrealized appreciation on foreign currency translation		3,767		346
Net realized loss on foreign currency transactions		(4,213)		(488)
Net change in unrealized appreciation on forward currency exchange contracts		161		1,651
Net realized gain (loss) on forward currency exchange contracts		(2,385)		1,243
Foreign currency impact to net decrease in net assets resulting from operations	$	(165)	$	(277)

Included in total net losses on the consolidated statements of operations is gains (losses) of $2.1 million and ($3.2) million related to realized and unrealized gains and losses on investments, foreign currency holdings and non-investment assets and liabilities attributable to the changes in foreign currency exchange rates for the three months ended March 31, 2023 and 2022, respectively. Including the total net realized and unrealized gains (losses) on forward currency exchange contracts of ($2.2) million and $2.9 million, respectively, included in the above table, the net impact of foreign currency on total net losses on the consolidated statements of operations is ($0.2) million and ($0.3) million for the three months ended March 31, 2023 and 2022, respectively.

Net Increase (Decrease) in Net Assets Resulting from Operations

For the three months ended March 31, 2023 and 2022, the net increase in net assets resulting from operations was $29.3 million and $33.7 million, respectively. Based on the weighted average shares of common stock outstanding for the three months ended March 31, 2023 and 2022, our per share net increase in net assets resulting from operations was $0.45 and $0.52, respectively.

Financial Condition, Liquidity and Capital Resources

Our liquidity and capital resources are derived primarily from proceeds from equity issuances, advances from our credit facilities, 2019-1 Debt, March 2026 Notes, October 2026 Notes, the Sumitomo Credit Facility and cash flows from operations. The primary uses of our cash are for (1) investments in portfolio companies and other investments and to comply with certain portfolio diversification requirements; (2) the cost of operations (including payments to the Advisor under the Investment Advisory and Administration Agreements); (3) debt service, repayment, and other financing costs; and, (4) cash distributions to the holders of our common shares.

We intend to continue to generate cash primarily from cash flows from operations, future borrowings and future offerings of securities. We may from time to time raise additional equity or debt capital through registered offerings, enter into additional debt facilities, or increase the size of existing facilities or issue debt securities. Any such incurrence or issuance would be subject to prevailing market conditions, our liquidity requirements, contractual and regulatory restrictions and other factors. We are required to meet an asset coverage ratio, defined under the 1940 Act as the ratio of our total assets (less all liabilities and indebtedness not represented by senior securities) to our outstanding senior securities, of at least 150% after each issuance of senior securities. As of March 31, 2023 and December 31, 2022, our asset coverage ratio was 179.1% and 180.0%, respectively.

At March 31, 2023 and December 31, 2022, we had $81.1 million and $125.7 million in cash, foreign cash, restricted cash and cash equivalents, respectively.

At March 31, 2023, we had approximately $185.3 million of availability on our Sumitomo Credit Facility, subject to existing terms and regulatory requirements. At December 31, 2022, we had approximately $222.0 million of availability on our Sumitomo Credit Facility and $50.0 million of availability on our Revolving Advisor Loan, subject to existing terms and regulatory requirements.

For the three months ended March 31, 2023, cash, foreign cash, restricted cash, and cash equivalents decreased by $44.6 million. During the three months ended March 31, 2023, we used $43.0 million in cash for operating activities. The decrease in cash

126

used for operating activities was primarily related to the purchases of investments of $327.2 million, which was offset by proceeds from principal payments and sales of investments of $252.9 million and a net increase in assets resulting from operations of $29.3 million.

During the three months ended March 31, 2023, we used $1.2 million for financing activities, primarily due to borrowings and repayments on our Sumitomo Credit Facility and paying our quarterly dividend to shareholders.

For the three months ended March 31, 2022, cash, foreign cash, restricted cash, and cash equivalents decreased by $88.7 million. During the three months ended March 31, 2022, we used $101.8 million in cash for operating activities. The decrease in cash provided by operating activities was primarily related to the purchases of investments of $247.4 million, which was offset by proceeds from principal payments and sales of investments of $117.1 million and a net increase in assets resulting from operations of $33.7 million.

During the three months ended March 31, 2022, we provided $14.9 million for financing activities, primarily due to borrowings and repayments on our Sumitomo Credit Facility.  

Equity

On November 19, 2018, we closed our initial public offering (the “IPO”) issuing 7,500,000 shares of its common stock at a public offering price of $20.25 per share. Shares of common stock of the Company began trading on the New York Stock Exchange under the symbol “BCSF” on November 15, 2018. The offering generated net proceeds, after expenses, of $145.4 million. All outstanding capital commitments from the Company’s Private Offering were cancelled as of the completion of the IPO.

During the three months ended March 31, 2023, we did not issue shares of our common stock to investors who have opted into our dividend reinvestment plan. During the three months ended March 31, 2022, we did not issue shares of our common stock to investors who have opted into our dividend reinvestment plan.

On May 7, 2019, the Company’s Board of Directors authorized the Company to repurchase up to $50 million of its outstanding common stock in accordance with safe harbor rules under the Exchange Act of 1934. Any such repurchases will depend upon market conditions and there is no guarantee that the Company will repurchase any particular number of shares or any shares at all. As of March 31, 2023, there have been no repurchases of common stock.

On May 4, 2020, the Company’s Board of Directors approved a transferable subscription rights offering to our stockholders of record as of May 13, 2020. The rights entitled record stockholders to subscribe for up to an aggregate of 12,912,453 shares of our common stock. Record stockholders received one right for each share of common stock owned on the record date. The rights entitled the holders to purchase one new share of common stock for every four rights held, and record stockholders who fully exercised their rights were entitled to subscribe, subject to certain limitations and allotment rules, for additional shares that remain unsubscribed as a result of any unexercised rights. The rights were transferable and listed on the New York Stock Exchange under the symbol “BCSF RT”. The rights offering expired June 5, 2020. Based on the terms of the offering and the market price of the stock during the applicable period, holders of rights participating in the offering were entitled to purchase one new share of common stock for every four rights held at a subscription price of $10.2163 per share. On June 16, 2020, the Company closed its transferrable rights offering and issued 12,912,453 shares. The offering generated net proceeds, before expenses, of $129.6 million, including the underwriting discount and commissions of $2.3 million.

127

Debt

The Company’s outstanding borrowings as of March 31, 2023 and December 31, 2022 were as follows:

	As of March 31, 2023						As of December 31, 2022
	Total						Total
	Aggregate						Aggregate
	Principal		Principal				Principal		Principal
	Amount		Amount		Carrying		Amount		Amount		Carrying
	Committed		Outstanding		Value (1)		Committed		Outstanding		Value (1)
2019-1 Debt	$	352,500	$	352,500	$	351,131	$	352,500	$	352,500	$	351,099
Revolving Advisor Loan		—		—		—		50,000		—		—
March 2026 Notes		300,000		300,000		296,670		300,000		300,000		296,392
October 2026 Notes		300,000		300,000		295,150		300,000		300,000		294,812
Sumitomo Credit Facility(2)		665,000		465,000		465,000		665,000		443,000		443,000
Total Debt	$	1,617,500	$	1,417,500	$	1,407,951	$	1,667,500	$	1,395,500	$	1,385,303

(1) Carrying value represents aggregate principal amount outstanding less unamortized debt issuance costs.

(2) On January 26, 2022, Gale Aviation (Offshore) Co investment, a controlled affiliate investment of the Company, entered into a letter of credit agreement with Sumitomo Mitsui Banking Corporation for $14.7M. As of March 31, 2023, $14.7M is outstanding on the letter of credit and the amount has been drawn against the total aggregate principal amount committed of the Sumitomo Credit Facility.

Distribution Policy

The Company’s distributions are recorded on the record date. The following tables summarizes distributions declared during the three months ended March 31, 2023 (dollars in thousands, except per share):

			Amount		Total
Date Declared	Record Date	Payment Date	Per Share		Distributions
February 28, 2023	March 31, 2023	April 28, 2023	$	0.38	$	24,534
Total distributions declared			$	0.38	$	24,534

The Company’s distributions are recorded on the record date. The following table summarizes distributions declared during the three months ended March 31, 2022 (dollars in thousands, except per share data):

			Amount Per		Total
Date Declared	Record Date	Payment Date	Share		Distributions
February 16, 2022	March 31, 2022	April 29, 2022	$	0.34	$	21,951
Total distributions declared			$	0.34	$	21,951

Distributions to common stockholders are recorded on the record date. To the extent that we have income available, we intend to distribute quarterly distributions to our stockholders. Our quarterly distributions, if any, will be determined by the Board. Any distributions to our stockholders will be declared out of assets legally available for distribution.

We have elected to be treated, and intend to operate in a manner so as to continuously qualify, as a regulated investment company (a “RIC) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”), beginning with our taxable year ended December 31, 2016. To qualify for and maintain RIC tax treatment, among other things, we must distribute dividends to our stockholders in respect of each taxable year of an amount generally at least equal to 90% of the sum of our net ordinary income and net short-term capital gains in excess of our net long-term capital losses. In addition, we generally will be required to pay an excise tax equal to 4% on certain undistributed taxable income unless we distribute in a timely manner an amount at least equal to the sum of:

128

(1) 98% of our net ordinary income (taking into account certain deferrals and elections) for such calendar year; (2) 98.2% of our capital gains in excess of capital losses, adjusted for certain ordinary losses, generally for the one-year period ending on October 31 of such calendar year; and (3) the sum of any net ordinary income plus capital gains net income for preceding years that were not distributed during such years and on which we paid no federal income tax.  The taxable income on which we pay excise tax is generally distributed to our stockholders in the next tax year.  Depending on the level of taxable income earned in a tax year, we may choose to carry forward such taxable income for distribution in the following year, and pay any applicable excise tax.  For the periods ended March 31, 2023 and 2022, we recorded a net excise tax expense of $0.5 million and $0.0 million, respectively.

We intend to distribute net capital gains (i.e., net long-term capital gains in excess of net short-term capital losses), if any, at least annually out of the assets legally available for such distributions. However, we may decide in the future to retain all or a portion of our net capital gains for investment, incur a corporate-level tax on such capital gains, and elect to treat such capital gains as deemed distributions to our stockholders.

We have adopted a dividend reinvestment plan that provides for the reinvestment of cash dividends and distributions. Prior to the IPO, stockholders who “opted in” to our dividend reinvestment plan had their cash dividends and distributions automatically reinvested in additional shares of our common stock, rather than receiving cash dividends and distributions. Subsequent to the IPO, stockholders who do not “opt out” of our dividend reinvestment plan will have their cash dividends and distributions automatically reinvested in additional shares of our common stock, rather than receiving cash dividends and distributions. Stockholders could elect to “opt in” or “opt out” of our dividend reinvestment plan in their subscription agreements, through the private offering. The elections of stockholders prior to the IPO shall remain effective after the IPO.

The U.S. federal income tax characterization of distributions declared and paid for the fiscal year will be determined at fiscal year-end based upon our investment company taxable income for the full fiscal year and distributions paid during the full year.

Commitments and Off-Balance Sheet Arrangements

We may become a party to financial instruments with off-balance sheet risk in the normal course of our business to fund investments and to meet the financial needs of our portfolio companies. These instruments may include commitments to extend credit and involve, to varying degrees, elements of liquidity and credit risk in excess of the amount recognized on the statements of assets and liabilities.

129

Significant Accounting Estimates and Critical Accounting Policies

Basis of Presentation

The Company’s unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“US GAAP”). The Company’s unaudited consolidated financial statements and related financial information have been prepared pursuant to the requirements for reporting on Form 10-Q and Articles 1, 6, 10 and 12 of Regulation S-X. These consolidated financial statements reflect adjustments that in the opinion of the Company are necessary for the fair statement of the financial position and results of operations for the periods presented herein and are not necessarily indicative of the full fiscal year. We have determined we meet the definition of an investment company and follow the accounting and reporting guidance in the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946 — Financial Services — Investment Companies (“ASC 946”). Our financial currency is U.S. dollars and these consolidated financial statements have been prepared in that currency.

Use of Estimates

The preparation of the consolidated financial statements in conformity with US GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of increases and decreases in net assets from operations during the reporting period. Actual results could differ from those estimates and such differences could be material.

Revenue Recognition

We record our investment transactions on a trade date basis. We record realized gains and losses based on the specific identification method. We record interest income, adjusted for amortization of premium and accretion of discount, on an accrual basis. Discount and premium to par value on investments acquired are accreted and amortized, respectively, into interest income over the life of the respective investment using the effective interest method. Loan origination fees, original issue discount and market discount or premium are capitalized and amortized into or against interest income using the effective interest method or straight-line method, as applicable. We record any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts received upon prepayment of a loan or debt security as interest income.

Dividend income on preferred equity investments is recorded on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income on common equity investments is recorded on the record date for such distributions in the case of private portfolio companies, and on the ex-dividend date for publicly traded portfolio companies. Distributions received from a limited liability company or limited partnership investment are evaluated to determine if the distribution should be recorded as dividend income or a return of capital.

Certain investments may have contractual PIK interest or dividends. PIK represents accrued interest or accumulated dividends that are added to the loan principal of the investment on the respective interest or dividend payment dates rather than being paid in cash and generally becomes due at maturity or upon being called by the issuer. We record PIK as interest or dividend income, as applicable. If at any point we believe PIK may not be realized, we place the investment generating PIK on non-accrual status. When a PIK investment is placed on non-accrual status, the accrued, uncapitalized interest or dividends are generally reversed through interest or dividend income, as applicable.

Certain structuring fees and amendment fees are recorded as other income when earned. We record administrative agent fees received as other income when the services are rendered.

Valuation of Portfolio Investments

The Advisor shall value the investments owned by the Company, subject at all times to the oversight of the Board. The Advisor shall follow its own written valuation policies and procedures as approved by the Board when determining valuations. A short summary of the Advisor’s valuation policies is below.

130

Investments for which market quotations are readily available are typically valued at such market quotations. Pursuant to Rule 2a-5 under the 1940 Act, the Board designates the Advisor as Valuation Designee to perform fair value determinations for the Company for investments that do not have readily available market quotations. Market quotations are obtained from an independent pricing service, where available. If a price cannot be obtained from an independent pricing service or if the independent pricing service is not deemed to be current with the market, certain investments held by the Company will be valued on the basis of prices provided by principal market makers. Generally, investments marked in this manner will be marked at the mean of the bid and ask of the independent broker quotes obtained. To validate market quotations, the Company utilizes a number of factors to determine if the quotations are representative of fair value, including the source and number of quotations. Debt and equity securities that are not publicly traded or whose market prices are not readily available will be valued at a price that reflects such security’s fair value.

With respect to unquoted portfolio investments, the Company 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 Company will use the pricing indicated by the external event to corroborate and/or assist us in our valuation. 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.

With respect to investments for which market quotations are not readily available, in particular, illiquid/hard to value assets, the Advisor will typically undertake a multi-step valuation process, which includes among other things, the below:

● The Company’s quarterly valuation process begins with each portfolio company or investment being initially valued by the investment professionals of the Advisor responsible for the portfolio investment;

● Preliminary valuation conclusions are then documented and discussed with the Company’s senior management and the Advisor;

● Generally investments that constitute a material portion of the Company’s portfolio are periodically reviewed by an independent valuation firm; and

● The Board and Audit Committee provide oversight with respect to the valuation process, including requesting such materials as they deem appropriate.

In following this approach, the types of factors that are taken into account in the fair value pricing of investments include, as relevant, but are not limited to: comparison to publicly traded securities, including factors such as yield, maturity and measures of credit quality; the enterprise value of a portfolio company; the nature and realizable value of any collateral; the portfolio company’s ability to make payments and its earnings and discounted cash flows; and the markets in which the portfolio company does business. In cases where an independent valuation firm provides fair valuations for investments, the independent valuation firm provides a fair valuation report, a description of the methodology used to determine the fair value and their analysis and calculations to support their conclusion.

Contractual Obligations

We have entered into the Amended Advisory Agreement with our Advisor (which supersedes the Prior Investment Advisory Agreement dated November 14, 2018 we had previously entered into). Our Advisor has agreed to serve as our investment adviser in accordance with the terms of the Amended Advisory Agreement. Under the Amended Advisory Agreement, we have agreed to pay an annual base management fee as well as an incentive fee based on our investment performance.

On November 28, 2018, our Board, including a majority of our Independent Directors, approved the Amended Advisory Agreement. On February 1, 2019 the Company’s stockholders approved the Amended Advisory Agreement. Pursuant to this Agreement, effective February 1, 2019, the base management fee of 1.5% (0.375% per quarter) of the average value of the Company’s gross assets (excluding cash and cash equivalents, but including assets purchased with borrowed amounts) will continue to apply to assets held at an asset coverage ratio of 200%, but a lower base management fee of 1.0% (0.25% per quarter) of the average value of the Company’s gross assets (excluding cash and cash equivalents, but including assets purchased with borrowed amounts) will apply to any amount of assets attributable to leverage decreasing the Company’s asset coverage ratio below 200%. The Amended Advisory Agreement incorporates (i) a three-year lookback provision and (ii) a cap on quarterly income incentive fee payments based on net realized or unrealized capital loss, if any, during the applicable three-year lookback period.

131

We have entered into an Administration Agreement with the Administrator pursuant to which the Administrator will furnish us with administrative services necessary to conduct our day-to-day operations. We reimburse the Administrator for its costs and expenses and our allocable portion of overhead incurred by it in performing its obligations under the Administration Agreement, including certain compensation paid to or compensatory distributions received by our officers (including our Chief Compliance Officer and Chief Financial Officer) and any of their respective staff who provide services to us, operations staff who provide services to us, and internal audit staff, if any, to the extent internal audit performs a role in our Sarbanes-Oxley internal control assessment.

If any of our contractual obligations discussed above are terminated, our costs may increase under any new agreements that we enter into as replacements. We would also likely incur expenses in locating alternative parties to provide the services we expect to receive under our Amended Advisory Agreement and Administration Agreement.

The following table shows the contractual maturities of our debt obligations as of March 31, 2023 (dollars in thousands):

	Payments Due by Period
			Less than						More than
	Total		1 year		1 — 3 years		3 — 5 years		5 years
2019-1 Debt	$	352,500	$	—	$	—	$	—	$	352,500
March 2026 Notes		300,000		—		300,000		—		—
October 2026 Notes		300,000		—		—		300,000		—
Sumitomo Credit Facility		465,000		—		—		465,000		—
Total Debt Obligations	$	1,417,500	$	—	$	300,000	$	765,000	$	352,500

132

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are subject to financial market risks, including changes in interest rates. We will generally invest in illiquid loans and securities including debt and equity securities of middle-market companies. Because we expect that there will not be a readily available market for many of the investments in our portfolio, we expect to value many of our 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.

Assuming that the statement of financial condition as of March 31, 2023 were to remain constant and that we took no actions to alter our existing interest rate sensitivity, the following table shows the annualized impact of hypothetical base rate changes in interest rates (dollars in thousands):

					Net Increase
	Increase		Increase		(Decrease) in Net
	(Decrease) in		(Decrease) in		Investment
Change in Interest Rates	Interest Income		Interest Expense		Income
Down 100 basis points	$	(19,038)	$	(8,175)	$	(10,863)
Down 200 basis points		(38,064)		(16,350)		(21,714)
Down 300 basis points		(56,973)		(24,525)		(32,448)
Up 100 basis points		19,038		8,175		10,863
Up 200 basis points		38,076		16,350		21,726
Up 300 basis points		57,115		24,525		32,590

From time to time, we may make investments that are denominated in a foreign currency. These investments are translated into U.S. dollars at the balance sheet date, exposing us to movements in foreign exchange rates. We may employ hedging techniques to minimize these risks, but we cannot assure you that such strategies will be effective or without risk to us. We may seek to utilize instruments such as, but not limited to, forward contracts to seek to hedge against fluctuations in the relative values of our portfolio positions from changes in currency exchange rates.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

As of March 31, 2023 (the end of the period covered by this report), our management has carried out an evaluation, under the supervision of and with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15 and 15d-15(e) under the Exchange Act). Based on that evaluation our Chief Executive Officer and Chief Financial Officer have concluded that our current disclosure controls and procedures are effective to provide reasonable assurance that information required to be disclosed by us in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our Chief Executive Officer and Chief Financial Officer as appropriate to allow timely decisions regarding required disclosure. In designing and evaluating our disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives, and management necessarily applies its judgment in evaluating the benefits of possible controls and procedures relative to their costs.

133

Changes in Internal Controls Over Financial Reporting

There have been no changes in our internal control over financial reporting, as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act, that occurred during our most recently completed fiscal quarter ended March 31, 2023 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

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. 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 loans to or other contracts with our portfolio companies.

Item 1A. Risk Factors

In addition to the other information set forth in this report, you should carefully consider the factors described below and discussed in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, which could materially affect our business, financial condition and/or operating results. The risks described below and in our Annual Report on Form 10-K are not the only risks we face. Additional risks and uncertainties are not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.

Our business is dependent on bank relationships and recent strain on the banking system may adversely impact us.

The financial markets recently have encountered volatility associated with concerns about the banking industry, especially small and regional banks who may have significant losses associated with investments that make it difficult to fund demands to withdraw deposits and other liquidity needs. Although the federal government has announced measures to assist these banks and protect depositors, some banks have already been impacted, including suffering bank failures, and others may be materially and adversely impacted. Our business is dependent on bank relationships and we are proactively monitoring the financial health of such bank relationships. Continued strain on the banking system may adversely impact our business, financial condition and results of operations.

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

None.

Item 3. Default Upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

134

Item 5. Other Information

None.

Item 6. Exhibits, Financial Statement Schedules

The following exhibits are included, or incorporated by reference, in this Quarterly Report on Form 10-Q for the three months ended March 31, 2023 (and are numbered in accordance with Item 601 of Regulation S-K under the Securities Act).

Exhibit Number	Description of Document
3.1	Amended and Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form 10 (File No. 000-55528) filed on October 6, 2016).
3.2	Bylaws (incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form 10 (File No. 000-55528) filed on October 6, 2016).
4.1	Dividend Reinvestment Plan (incorporated by reference to Exhibit 10.5 to the Company’s Registration Statement on Form 10 (File No. 000-55528) filed on October 6, 2016).
10.1	Second Amended and Restated Investment Advisory Agreement, dated November 28, 2018, by and between the Company and the Advisor (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on February 1, 2019).
10.2	Administration Agreement, dated October 6, 2016, by and between the Company and the Administrator (incorporated by reference to Exhibit 10.2 to the Company’s Registration Statement on Form 10 (File No. 000-55528) filed on October 6, 2016).
10.3	Form of Advisory Fee Waiver Agreement by and between the Company and the Advisor (incorporated by reference to Exhibit 10.3 to the Company’s Registration Statement on Form 10 (File No. 000-55528) filed on October 6, 2016).
10.4	Form of Custodian Agreement by and between the Company and U.S. Bank National Association (incorporated by reference to Exhibit 10.6 to the Company’s Registration Statement on Form 10 (File No. 000-55528) filed on October 6, 2016).
10.5	Indenture, dated as of September 28, 2018, between BCC Middle Market CLO 2018-1, LLC, as issuer, and Wells Fargo Bank, National Association, as trustee (incorporated by reference to Exhibit 10.9 to the Company’s Quarterly Report on Form 10-Q (File No. 814-01175), filed on October 17, 2018).
10.6	Portfolio Management Agreement, dated as of September 28, 2018, by and between BCC Middle Market CLO 2018-1, LLC, as issuer, and Bain Capital Specialty Finance, Inc., as portfolio manager (incorporated by reference to Exhibit 10.10 to the Company’s Quarterly Report on Form 10-Q (File No. 814-01175), filed on October 17, 2018).
10.7	Loan Sale Agreement, dated as of September 28, 2018, by and between BCC Middle Market CLO 2018-1, LLC, as issuer, and Bain Capital Specialty Finance, Inc., as the transferor (incorporated by reference to Exhibit 10.11 to the Company’s Quarterly Report on Form 10-Q (File No. 814-01175), filed on October 17, 2018).
10.8	Collateral Administration Agreement, dated as of September 28, 2018, by and between BCC Middle Market CLO 2018-1, LLC, as issuer, Bain Capital Specialty Finance, Inc., as portfolio manager, and Wells Fargo Bank, National Association, as collateral administrator (incorporated by reference to Exhibit 10.12 to the Company’s Quarterly Report on Form 10-Q (File No. 814-01175), filed on October 17, 2018).

135

Exhibit Number	Description of Document
10.9	Master Participation Agreement, dated as of September 28, 2018, by and between BCSF I, LLC, as financing subsidiary, and BCC Middle Market CLO 2018-1, LLC, as issuer (incorporated by reference to Exhibit 10.13 to the Company’s Quarterly Report on Form 10-Q (File No. 814-01175), filed on October 17, 2018).
10.10	Amended and Restated Indenture, dated as of November 30, 2021, between BCC Middle Market CLO 2019-1, LLC, as issuer, BCC Middle Market CLO 2019-1 Co-Issuer, LLC, as co-issuer and Wells Fargo Bank, National Association, as trustee. (incorporated by reference to Exhibit 10.10 to the Company’s Quarterly Report on Form 10-Q (File No. 814-01175), filed on May 5, 2022).
10.11	First Supplemental Indenture, dated as of August 2, 2022, between BCC Middle Market CLO 2019-1, LTD. (f/k/a BCC Middle Market CLO 2019-1, LLC), as Issuer, and Bain Capital Specialty Finance, in its capacity as Portfolio Manager under the Agreement on behalf of the Issuer, and together with its successors in such capacity, the “Portfolio Manager”. (incorporated by reference to Exhibit 10.11 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 28, 2023).
10.12	Amended and Restated Portfolio Management Agreement, dated as of November 30, 2021, by and between BCC Middle Market CLO 2019-1, LLC, as issuer, and Bain Capital Specialty Finance, Inc., as portfolio manager. (incorporated by reference to Exhibit 10.11 to the Company’s Quarterly Report on Form 10-Q (File No. 814-01175), filed on May 5, 2022).
10.13	First Amendment to Amended and Restated Portfolio Management Agreement, dated as of August 2, 2022, between BCC Middle Market CLO 2019-1, LTD. (f/k/a BCC Middle Market CLO 2019-1, LLC), as Issuer, BCC Middle Market CLO 2019-1 Co-Issuer, LLC, as Co-Issuer, and Wells Fargo Bank, National Association, as Trustee. (incorporated by reference to Exhibit 10.13 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 28, 2023).
10.14	Loan Sale Agreement, dated as of August 28, 2019, by and between BCC Middle Market CLO 2019-1, LLC, as issuer, and Bain Capital Specialty Finance, Inc., as the transferor (incorporated by reference to Exhibit 10.18 to the Company’s Quarterly Report on Form 10-Q (File No. 814-01175), filed on November 6, 2019).
10.15	Collateral Administration Agreement, dated as of August 28, 2019, by and between BCC Middle Market CLO 2019-1, LLC, as issuer, Bain Capital Specialty Finance, Inc., as portfolio manager, and Wells Fargo Bank, National Association, as collateral administrator (incorporated by reference to Exhibit 10.19 to the Company’s Quarterly Report on Form 10-Q (File No. 814-01175), filed on November 6, 2019).
10.16	Master Participation Agreement, dated as of August 28, 2019, by and between BCSF I, LLC, as financing subsidiary, and BCC Middle Market CLO 2019-1, LLC, as issuer (incorporated by reference to Exhibit 10.20 to the Company’s Quarterly Report on Form 10-Q (File No. 814-01175), filed on November 6, 2019).
10.17	Master Participation Agreement, dated as of August 28, 2019, by and between BCSF II-C, LLC, as financing subsidiary, and BCC Middle Market CLO 2019-1, LLC, as issuer (incorporated by reference to Exhibit 10.21 to the Company’s Quarterly Report on Form 10-Q (File No. 814-01175), filed on November 6, 2019).
10.18	Revolving Loan Agreement, dated March 27, 2020, by and between the Company, as Borrower, and BCSF Advisors, LP, as Lender (incorporated by reference to Exhibit 10.26 to the Company’s Quarterly Report on Form 10-Q (File No. 814-01175), filed on May 4, 2020).
10.19	Amended and Restated Limited Liability Company Agreement, dated February 9, 2021, of International Senior Loan Program, LLC, by and among the Company, Pantheon Private Debt Program SCSp SICAV—RAIF—Pantheon Senior Debt Secondaries II (USD), Pantheon Private Debt Program SCSp SICAV—RAIF—Tubera Credit 2020, Solutio Premium Private Debt I SCSp and Solutio Premium Private Debt II Master SCSp (incorporated by reference to Exhibit 10.31 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 24, 2021).

136

Exhibit Number	Description of Document
10.20	Underwriting Agreement, dated March 3, 2021, by and among Bain Capital Specialty Finance, Inc., BCSF Advisors, LP and Goldman Sachs & Co. LLC, as the representative of the underwriters (incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on March 5, 2021).
10.21	Indenture, dated as of March 10, 2021, by and between the Company and U.S. Bank National Association, as trustee (incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on March 10, 2021).
10.22	First Supplemental Indenture, dated as of March 10, 2021, relating to the 2.950% Notes due 2026, by and between the Company and U.S. Bank National Association, as trustee (incorporated by reference to Exhibit 99.2 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on March 10, 2021).
10.23	Form of 2.950% Notes due 2026 (incorporated by reference to Exhibit 99.2 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on March 10, 2021).
10.24	Underwriting Agreement, dated October 5, 2021, by and among Bain Capital Specialty Finance, Inc., BCSF Advisors, LP, and Goldman Sachs & Co. LLC and SMBC Nikko Securities America Inc., as the representative of the underwriters (incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on October 6, 2021).
10.25	Second Supplemental Indenture, dated as of October 13, 2021, relating to the 2.550% Notes due 2026, by and between the Company and U.S. Bank National Association, as trustee (incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on October 13, 2021).
10.26	Form of 2.550% Notes due 2026 (incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K (File No. 814-01175), filed on October 13, 2021).
10.27	Revolving Credit Agreement, dated as of December 24, 2021, by and among the Company as Borrower, with Sumitomo Mitsui Banking Corporation, as Administrative Agent and Sole Book Runner, and with Sumitomo Mitsui Banking Corporation and MUFG Union Bank, N.A., as Joint Lead Arrangers (incorporated by reference to Exhibit 10.41 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 23, 2022).
10.28	First Amendment dated as of July 6, 2022 to Revolving Credit Agreement, dated as of December 24, 2021, by and among the Company as Borrower, with Sumitomo Mitsui Banking Corporation, as Administrative Agent and Sole Book Runner, and with Sumitomo Mitsui Banking Corporation and MUFG Union Bank, N.A., as Joint Lead Arrangers. (incorporated by reference to Exhibit 10.26 to the Company’s Quarterly Report on Form 10-Q (File No.814-01175) filed on November 9, 2022).
10.29	Increasing Lender/Joinder Lender Agreement, dated as of December 14, 2022, between the Company, the Lenders and Issuing Banks from time to time party thereto and Sumitomo Mitsui Banking Corporation, as Administrative Agent (in such capacity, the “Administrative Agent”); and (b) the Notice of Commitment Increase Request, dated as of December 14, 2022, provided by the Company to the Administrative Agent (the “Notice”). (incorporated by reference to Exhibit 10.29 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 28, 2023).
10.30	Increasing Lender/Joinder Lender Agreement dated as of July 22, 2022, pursuant to Section 2.08(e) of the Revolving Credit Agreement, dated as of December 24, 2021, by and among the Company as Borrower, with Sumitomo Mitsui Banking Corporation, as Administrative Agent and Sole Book Runner, and with Sumitomo Mitsui Banking Corporation and MUFG Union Bank, N.A., as Joint Lead Arrangers. (Incorporated by reference to Exhibit 10.28 to the Company’s Quarterly Report on Form 10 Q (File No. 814 01175), filed on August 3, 2022).

137

Exhibit Number	Description of Document
10.31	Second Amendment dated as of August 24, 2022 to Revolving Credit Agreement, dated as of December 24, 2021, by and among the Company as Borrower, with Sumitomo Mitsui Banking Corporation, as Administrative Agent and Sole Book Runner, and with Sumitomo Mitsui Banking Corporation and MUFG Union Bank, N.A., as Joint Lead Arrangers. (incorporated by reference to Exhibit 10.28 to the Company’s Quarterly Report on Form 10-Q (File No.814-01175) filed on November 9, 2022).
10.32	Amended and Restated Limited Liability Company Agreement, dated December 27, 2021, of Bain Capital Senior Loan Program, LLC. (incorporated by reference to Exhibit 10.42 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 23, 2022).
23.1	Consent of Independent Registered Public Accounting Firm (incorporated by reference to Exhibit 23.1 to the Company’s Annual Report on Form 10-K (File No. 814-01175) filed on February 28, 2023).
24.1	Powers of Attorney (incorporated by reference to Exhibit 24.1 to the Company’s Annual Report on Form 10-K (File No. 814-01175), filed on March 29, 2017).
31.1*	Certification of Chief Executive Officer pursuant to Rule 13a-14 under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, as amended.
31.2*	Certification of Chief Financial Officer pursuant to Rule 13a-14 under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, as amended.
32*	Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, as amended.
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 Defition Linkbase Document
101.LAB*	Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE*	Inline XBRL Taxonomy Presentation Label 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.

138

SIGNATURES

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

	Bain Capital Specialty Finance, Inc.
Date: May 9, 2023	By:	/s/ Michael A. Ewald
	Name:	Michael A. Ewald
	Title:	Chief Executive Officer

Date: May 9, 2023	By:	/s/ Sally F. Dornaus
	Name:	Sally F. Dornaus
	Title:	Chief Financial Officer

139