Bain Capital Specialty Finance Inc.

05/05/2021 | Press release | Distributed by Public on 05/05/2021 14:09

Quarterly Report (SEC Filing - 10-Q)

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, 2021

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
(Address of principal executive offices)

02116
(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 5, 2021, the registrant had 64,562,265.27 shares of common stock, $0.001 par value, outstanding.

TABLE OF CONTENTS

Page

PART I

FINANCIAL INFORMATION

4

Item 1.

Consolidated Financial Statements

4

Consolidated Statements of Assets and Liabilities as of March 31, 2021 (unaudited) and December 31, 2020

4

Consolidated Statements of Operations for the three months ended March 31, 2021 and 2020 (unaudited)

5

Consolidated Statements of Changes in Net Assets for the three months ended March 31, 2021 and 2020 (unaudited)

6

Consolidated Statements of Cash Flows for the three months ended March 31, 2021 and 2020 (unaudited)

7

Consolidated Schedules of Investments as of March 31, 2021 (unaudited) and December 31, 2020

8

Notes to Consolidated Financial Statements (unaudited)

39

Item 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations

81

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

112

Item 4.

Controls and Procedures

113

PART II

OTHER INFORMATION

114

Item 1.

Legal Proceedings

114

Item 1A.

Risk Factors

114

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

114

Item 3.

Defaults Upon Senior Securities

114

Item 4.

Mine Safety Disclosures

114

Item 5.

Other Information

114

Item 6.

Exhibits

115

Signatures

119

2

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, 2020 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, 2020. 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.

3

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, 2021 December 31, 2020
(Unaudited)
Assets
Investments at fair value:
Non-controlled/non-affiliate investments (amortized cost of $2,003,536 and $2,281,809, respectively) $ 1,979,964 $ 2,261,461
Non-controlled/affiliate investment (amortized cost of $95,974 and $93,089, respectively) 95,428 92,915
Controlled affiliate investment (amortized cost of $278,713 and $147,841, respectively) 260,347 130,112
Cash and cash equivalents 36,248 53,704
Foreign cash (cost of $984 and $976, respectively) 1,413 972
Restricted cash and cash equivalents 76,730 27,026
Collateral on forward currency exchange contracts 3,352 4,934
Deferred financing costs 994 3,131
Interest receivable on investments 15,112 15,720
Receivable for sales and paydowns of investments 10,993 5,928
Unrealized appreciation on forward currency exchange contracts 907 -
Dividend receivable 9,857 7,589
Total Assets $ 2,491,345 $ 2,603,492
Liabilities
Debt (net of unamortized debt issuance costs of $12,340 and $7,147, respectively) $ 1,341,893 $ 1,458,360
Interest payable 8,105 8,223
Payable for investments purchased 5,339 10,991
Unrealized depreciation on forward currency exchange contracts 18,944 22,614
Base management fee payable 6,584 6,289
Incentive fee payable 6,728 3,799
Accounts payable and accrued expenses 3,995 3,261
Distributions payable 21,951 21,951
Total Liabilities 1,413,539 1,535,488
Commitments and Contingencies (See Note 10)
Net Assets
Preferred stock, $0.001 par value per share, 10,000,000,000 shares authorized, none issued and outstanding as of March 31, 2021 and December 31, 2020, respectively $ - $ -
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, 2021 and December 31, 2020, respectively 65 65
Paid in capital in excess of par value 1,166,453 1,166,453
Total distributable earnings (loss) (88,712 ) (98,514 )
Total Net Assets 1,077,806 1,068,004
Total Liabilities and Total Net assets $ 2,491,345 $ 2,603,492
Net asset value per share $ 16.69 $ 16.54

See Notes to Consolidated Financial Statements

4

Bain Capital Specialty Finance, Inc.
Consolidated Statements of Operations
(in thousands, except share and per share data)
(Unaudited)
For the Three Months Ended March 31,
2021 2020
Income
Investment income from non-controlled/non-affiliate investments:
Interest from investments $ 40,893 $ 47,871
Dividend income - 33
Other income 3,456 440
Total investment income from non-controlled/non-affiliate investments 44,349 48,344
Investment income from non-controlled/affiliate investments:
Interest from investments 1,809 -
Total investment income from non-controlled/affiliate investments 1,809 -
Investment income from controlled affiliate investments:
Interest from investments 1,637 772
Dividend income 2,036 2,380
Total investment income from controlled affiliate investments 3,673 3,152
Total investment income 49,831 51,496
Expenses
Interest and debt financing expenses 11,833 17,876
Base management fee 8,698 8,726
Incentive fee 6,728 -
Professional fees 959 970
Directors fees 171 175
Other general and administrative expenses 1,390 1,249
Total expenses before fee waivers 29,779 28,996
Base management fee waiver (2,113 ) -
Incentive fee waiver - -
Total expenses, net of fee waivers 27,666 28,996
Net investment income before taxes 22,165 22,500
Net investment income 22,165 22,500
Net realized and unrealized gains (losses)
Net realized gain (loss) on non-controlled/non-affiliate investments 18,413 (10,456 )
Net realized gain (loss) on controlled affiliate investments (3,237 ) -
Net realized gain (loss) on foreign currency transactions (3,026 ) (415 )
Net realized gain (loss) on forward currency exchange contracts (3,292 ) 1,505
Net change in unrealized appreciation (depreciation) on foreign currency translation 386 (209 )
Net change in unrealized appreciation (depreciation) on forward currency exchange contracts 4,577 13,121
Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliate investments (3,224 ) (129,387 )
Net change in unrealized appreciation (depreciation) on non-controlled/affiliate investments (372 ) -
Net change in unrealized appreciation (depreciation) on controlled affiliate investments (637 ) (1,106 )
Total net gains (losses) 9,588 (126,947 )
Net increase (decrease) in net assets resulting from operations $ 31,753 $ (104,447 )
Basic and diluted net investment income per common share $ 0.34 $ 0.44
Basic and diluted increase (decrease) in net assets resulting from operations per common share $ 0.49 $ (2.02 )
Basic and diluted weighted average common shares outstanding 64,562,265 51,649,812

See Notes to Consolidated Financial Statements

5

Bain Capital Specialty Finance, Inc.
Consolidated Statements of Changes in Net Assets
(in thousands, except share and per share data)
(Unaudited)
For the Three Months Ended March 31,
2021 2020
Operations:
Net investment income $ 22,165 $ 22,500
Net realized gain (loss) 8,858 (9,366 )
Net change in unrealized appreciation (depreciation) 730 (117,581 )
Net increase (decrease) in net assets resulting from operations 31,753 (104,447 )
Stockholder distributions:
Distributions from distributable earnings (21,951 ) (21,176 )
Net decrease in net assets resulting from stockholder distributions (21,951 ) (21,176 )
Total increase (decrease) in net assets 9,802 (125,623 )
Net assets at beginning of period 1,068,004 1,018,400
Net assets at end of period $ 1,077,806 $ 892,777
Net asset value per common share $ 16.69 $ 17.29
Common stock outstanding at end of period 64,562,265 51,649,812
See Notes to Consolidated Financial Statements

6

Bain Capital Specialty Finance, Inc.
Consolidated Statements of Cash Flows
(in thousands, except share and per share data)
(Unaudited)
For the Three Months Ended March 31,
2021 2020
Cash flows from operating activities
Net increase (decrease) in net assets resulting from operations $ 31,753 $ (104,447 )
Adjustments to reconcile net increase in net assets from
operations to net cash used in operating activities:
Purchases of investments (262,104 ) (275,880 )
Proceeds from principal payments and sales of investments 415,738 190,565
Net realized (gain) loss from investments (15,176 ) 10,456
Net realized loss on foreign currency transactions 3,026 415
Net change in unrealized (appreciation) on forward currency exchange contracts (4,577 ) (13,121 )
Net change in unrealized depreciation on investments 4,233 130,493
Net change in unrealized (appreciation) depreciation on foreign currency translation (386 ) 209
Increase in investments due to PIK (2,365 ) (241 )
Accretion of discounts and amortization of premiums (1,698 ) (1,296 )
Amortization of deferred financing costs and debt issuance costs 2,600 641
Changes in operating assets and liabilities:
Collateral on forward currency exchange contracts 1,582 (392 )
Interest receivable on investments 608 7,326
Dividend receivable (2,268 ) (1,444 )
Interest payable (118 ) (4,112 )
Collateral payable on forward currency exchange contracts - 142
Base management fee payable 295 8,726
Incentive fee payable 2,929 -
Accounts payable and accrued expenses 734 567
Net cash provided by (used in) operating activities 174,806 (51,393 )
Cash flows from financing activities
Borrowings on debt 375,500 333,272
Repayments on debt (486,774 ) (252,936 )
Payments of financing costs - (1,250 )
Payments of debt issuance costs (5,657 ) -
Stockholder distributions paid (21,951 ) (21,176 )
Net cash (used in) provided by financing activities (138,882 ) 57,910
Net increase (decrease) in cash, foreign cash, restricted cash and cash equivalents 35,924 6,517
Effect of foreign currency exchange rates (3,235 ) (897 )
Cash, foreign cash, restricted cash and cash equivalents, beginning of period 81,702 68,846
Cash, foreign cash, restricted cash and cash equivalents, end of period $ 114,391 $ 74,466
Supplemental disclosure of cash flow information:
Cash interest paid during the period $ 10,886 $ 21,347
Debt investments sold by the Company to ISLP $ 317,077 $ -
Company investment into ISLP in exchange for investments sold $ 128,970 $ -
As of March 31,
2021 2020
Cash $ 36,248 $ 55,128
Restricted cash 76,730 18,706
Foreign cash 1,413 632
Total cash, foreign cash, restricted cash, and cash equivalents shown in the consolidated statements of cash flows $ 114,391 $ 74,466

See Notes to Consolidated Financial Statements

7

Bain Capital Specialty Finance, Inc.
Consolidated Schedule of Investments
As of March 31, 2021
(In thousands)
(unaudited)
Control Type Industry Portfolio Company Investment Type Spread Above Index (1) Interest Rate Maturity Date Principal/Shares (9) Cost Market Value % of NAV (4)
Non-Controlled/Non-Affiliate Investments
Aerospace & Defense Forming & Machining Industries Inc. (18) (19) Second Lien Senior Secured Loan L+ 8.25% 8.45 % 10/9/2026 $ 6,540 6,490 5,428
Forming & Machining Industries Inc. (12) (18) (29) First Lien Senior Secured Loan L+ 4.25% 4.45 % 10/9/2025 $ 16,566 16,465 14,341
GSP Holdings, LLC (7) (12) (15) (19) (26) (29) First Lien Senior Secured Loan L+ 5.75% (0.25% PIK) 7.00 % 11/6/2025 $ 35,826 35,626 32,602
GSP Holdings, LLC (3) (7) (15) (19) (26) First Lien Senior Secured Loan - Revolver L+ 5.50% (0.25% PIK) 6.75 % 11/6/2025 $ 1,134 1,100 726
Kellstrom Aerospace Group, Inc (14) (19) (25) Equity Interest - - - 1 1,963 779
Kellstrom Commercial Aerospace, Inc. (3) (18) (19) (24) First Lien Senior Secured Loan - Revolver L+ 5.50% 7.56 % 7/1/2025 $ 5,331 5,247 4,862
Kellstrom Commercial Aerospace, Inc. (12) (15) (19) (29) First Lien Senior Secured Loan L+ 5.50% 6.50 % 7/1/2025 $ 33,523 33,016 30,841
Novetta, LLC (12) (15) (29) First Lien Senior Secured Loan L+ 5.00% 6.00 % 10/17/2022 $ 6,496 6,448 6,484
Precision Ultimate Holdings, LLC (14) (19) (25) Equity Interest - - - 1,417 1,417 1,248
Salient CRGT, Inc. (12) (15) (29) First Lien Senior Secured Loan L+ 6.50% 7.50 % 2/28/2022 $ 12,087 12,098 11,932
WCI-HSG HOLDCO, LLC (14) (19) (25) Preferred Equity - - - 675 675 1,561
WCI-HSG Purchaser, Inc. (3) (12) (15) (19) (29) First Lien Senior Secured Loan - Revolver L+ 4.75% 5.75 % 2/24/2025 $ 1,075 1,049 1,075
WCI-HSG Purchaser, Inc. (12) (15) (19) (29) First Lien Senior Secured Loan L+ 4.75% 5.75 % 2/24/2025 $ 17,556 17,387 17,556
Whitcraft LLC (2) (3) (5) (15) (19) First Lien Senior Secured Loan - Revolver - - 4/3/2023 $ - (12 ) (91 )
Whitcraft LLC (12) (15) (19) (29) First Lien Senior Secured Loan L+ 6.00% 7.00 % 4/3/2023 $ 40,080 39,811 38,076
WP CPP Holdings, LLC. (12) (15) (29) Second Lien Senior Secured Loan L+ 7.75% 8.75 % 4/30/2026 $ 11,724 11,639 10,434
Aerospace & Defense Total $ 190,419 $ 177,854 16.5 %

8

Automotive CST Buyer Company (3) (5) (15) (19) First Lien Senior Secured Loan - Revolver - - 10/3/2025 $ - (19 ) -
CST Buyer Company (15) (19) (29) First Lien Senior Secured Loan L+ 6.00% 7.00 % 10/3/2025 $ 19,238 19,050 19,238
JHCC Holdings, LLC (3) (5) (15) (19) (28) First Lien Senior Secured Loan - Delayed Draw - - 9/9/2025 $ - (38 ) -
JHCC Holdings, LLC (3) (7) (19) (31) (34) First Lien Senior Secured Loan - Revolver P+ 4.50% 7.37 % 9/9/2025 $ 952 917 952
JHCC Holdings, LLC (7) (15) (19) First Lien Senior Secured Loan - Delayed Draw L+ 5.50% 7.86 % 9/9/2025 $ 3,638 3,632 3,638
JHCC Holdings, LLC (7) (12) (15) (19) (29) First Lien Senior Secured Loan L+ 5.50% 6.50 % 9/9/2025 $ 29,304 28,974 29,304
Automotive Total $ 52,516 $ 53,132 4.9 %
Banking Green Street Parent, LLC (3) (18) (19) (29) First Lien Senior Secured Loan - Revolver L+ 5.25% 5.45 % 8/27/2025 $ 1,161 1,126 1,161
Green Street Parent, LLC (12) (18) (19) (29) First Lien Senior Secured Loan L+ 5.25% 5.25 % 8/27/2026 $ 14,298 14,070 14,298
Banking Total $ 15,196 $ 15,459 1.4 %
Beverage, Food & Tobacco NPC International, Inc. (27) (31) First Lien Senior Secured Loan P+ 2.25% 5.50 % 4/19/2024 $ 700 703 627
Beverage, Food & Tobacco Total $ 703 $ 627 0.1 %
Capital Equipment Dorner Manufacturing Corp. (3) (5) (15) (19) (29) First Lien Senior Secured Loan - Revolver - - 3/15/2022 $ - (5 ) -
Dorner Manufacturing Corp. (12) (19) (31) First Lien Senior Secured Loan P+ 4.75% 8.00 % 3/15/2023 $ 6,593 6,517 6,593
East BCC Coinvest II, LLC (14) (19) (25) Equity Interest - - - 1,419 1,419 832
Electronics For Imaging, Inc. (12) (18) (19) (29) Second Lien Senior Secured Loan L+ 9.00% 9.11 % 7/23/2027 $ 12,070 11,403 9,837
Engineered Controls International, LLC (12) (19) (29) (32) First Lien Senior Secured Loan L+ 7.00% 8.50 % 11/5/2024 $ 32,549 32,009 32,549
EXC Holdings III Corp. (12) (15) (29) Second Lien Senior Secured Loan L+ 7.50% 8.50 % 12/1/2025 $ 8,240 8,252 8,260
FCG Acquisitions, Inc. (14) (19) (25) Preferred Equity - - - 4 4,251 11,269
FFI Holdings I Corp (3) (15) (19) (30) First Lien Senior Secured Loan - Revolver L+ 5.75% 6.75 % 1/24/2025 $ 2,933 2,880 2,933
FFI Holdings I Corp (7) (12) (19) (29) (31) First Lien Senior Secured Loan P+ 4.75% 8.00 % 1/24/2025 $ 68,232 67,806 68,914

9

FFI Holdings I Corp (7) (15) (19) First Lien Senior Secured Loan - Delayed Draw L+ 6.25% 7.25 % 1/24/2025 $ 473 473 478
FFI Holdings I Corp (3) (5) (15) (19) (28) First Lien Senior Secured Loan - Delayed Draw - - 1/24/2025 $ - (50 ) 27
FFI Holdings I Corp (7) (19) (31) First Lien Senior Secured Loan P+ 5.25% 8.50 % 1/24/2025 $ 789 781 797
Jonathan Acquisition Company (19) (15) Second Lien Senior Secured Loan L+ 9.00% 10.00 % 12/22/2027 $ 8,000 7,810 7,880
Tidel Engineering, L.P. (3) (15) (19) First Lien Senior Secured Loan - Revolver - - 3/1/2023 $ - - -
Tidel Engineering, L.P. (7) (12) (15) (19) (29) First Lien Senior Secured Loan L+ 6.25% 7.25 % 3/1/2024 $ 36,153 36,153 36,153
Capital Equipment Total $ 179,699 $ 186,522 17.3 %
Chemicals, Plastics & Rubber AP Plastics Group, LLC (3) (15) (19) First Lien Senior Secured Loan - Revolver L+ 4.00% 5.00 % 8/2/2021 $ 2,833 2,833 2,833
AP Plastics Group, LLC (12) (15) (19) (29) First Lien Senior Secured Loan L+ 5.25% 6.25 % 8/1/2022 $ 19,856 19,703 19,856
Plaskolite, Inc. (15) (29) First Lien Senior Secured Loan L+ 4.25% 5.25 % 12/15/2025 $ 2,247 2,214 2,254
V Global Holdings LLC (7) (12) (15) (19) (29) First Lien Senior Secured Loan L+ 6.00% 7.00 % 12/22/2027 $ 48,813 47,630 48,325
V Global Holdings LLC (2) (3) (5) (15) (19) First Lien Senior Secured Loan - Revolver - - 12/22/2025 $ - (187 ) (79 )
Chemicals, Plastics & Rubber Total $ 72,193 $ 73,189 6.8 %
Construction & Building Chase Industries, Inc.(15) (19) (26) First Lien Senior Secured Loan - Delayed Draw L+ 5.50% (1.5% PIK) 8.00 % 5/12/2025 $ 1,170 1,167 951
Chase Industries, Inc. (15) (19) (26) First Lien Senior Secured Loan L+ 5.50% (1.5% PIK) 7.98 % 5/12/2025 $ 12,377 12,339 10,057
Elk Parent Holdings, LP (14) (19) (25) Equity Interest - - - 1 12 265
Elk Parent Holdings, LP (14) (19) (25) Preferred Equity - - - 120 1,202 1,345
PP Ultimate Holdings B, LLC (14) (19) (25) Equity Interest - - - 1 1,352 1,743
Profile Products LLC (3) (7) (19) (31) First Lien Senior Secured Loan - Revolver P+ 5.00% 8.25 % 12/20/2024 $ 3,028 2,980 3,028

10

Profile Products LLC (7) (12) (15) (19) (29) First Lien Senior Secured Loan L+ 6.00% 7.00 % 12/20/2024 $ 36,076 35,575 36,076
Regan Development Holdings Limited (6) (17) (19) First Lien Senior Secured Loan EURIBOR+ 6.50% 7.00 % 4/18/2022 € 2,087 2,274 2,391
Regan Development Holdings Limited (6) (17) (19) First Lien Senior Secured Loan EURIBOR+ 6.50% 7.00 % 4/18/2022 € 677 768 775
Regan Development Holdings Limited (6) (17) (19) First Lien Senior Secured Loan EURIBOR+ 6.50% 7.00 % 4/18/2022 € 6,335 6,870 7,221
YLG Holdings, Inc. (7) (15) (19) (35) First Lien Senior Secured Loan - Delayed Draw L+ 6.25% 7.25 % 10/31/2025 $ 5,098 5,092 5,098
YLG Holdings, Inc. (3) (5) (7) (15) (19) First Lien Senior Secured Loan - Revolver - - 10/31/2025 $ - (65 ) -
YLG Holdings, Inc. (7) (12) (15) (19) (29) First Lien Senior Secured Loan L+ 6.25% 7.25 % 10/31/2025 $ 38,377 38,119 38,377
Construction & Building Total $ 107,685 $ 107,327 10.0 %
Consumer Goods: Durable New Milani Group LLC (12) (15) (19) (29) First Lien Senior Secured Loan L+ 5.50% 6.50 % 6/6/2024 $ 16,883 16,788 15,363
TLC Holdco LP (14) (19) (25) Equity Interest - - - 1,188 1,186 1,041
TLC Purchaser, Inc. (2) (3) (5) (19) First Lien Senior Secured Loan - Delayed Draw - - 10/13/2025 $ - (54 ) (214 )
TLC Purchaser, Inc. (2) (3) (5) (19) First Lien Senior Secured Loan - Revolver - - 10/13/2025 $ - (134 ) (267 )
TLC Purchaser, Inc. (12) (15) (19) (29) First Lien Senior Secured Loan L+ 5.75% 6.75 % 10/13/2025 $ 42,187 41,525 40,922
Consumer Goods: Durable Total $ 59,311 $ 56,845 5.3 %
Consumer Goods: Non-Durable Fineline Parent Holdings (14) (19) (25) Equity Interest - - - 939 939 939
FL Hawk Intermediate Holdings, Inc. (6) (15) (19) Second Lien Senior Secured Loan L+ 9.00% 10.00 % 8/22/2028 $ 21,125 20,503 20,491
MND Holdings III Corp (12) (15) (29) First Lien Senior Secured Loan L+ 3.50% 4.50 % 6/19/2024 $ 10,586 10,600 10,278
New Era Cap Co., Inc. (12) (15) (19) (29) First Lien Senior Secured Loan L+ 6.50% 7.50 % 9/10/2023 $ 10,047 10,047 10,047
RoC Opco LLC (3) (15) (19) First Lien Senior Secured Loan - Revolver L+ 7.25% 8.75 % 2/25/2025 $ 3,414 3,278 3,414
RoC Opco LLC (12) (15) (19) (29) First Lien Senior Secured Loan L+ 7.75% 8.75 % 2/25/2025 $ 40,385 39,681 40,385

11

Solaray, LLC (7) (15) (19) First Lien Senior Secured Loan - Delayed Draw L+ 6.25% 7.25 % 9/11/2023 $ 14,388 14,388 14,100
Solaray, LLC (3) (7) (15) (19) First Lien Senior Secured Loan - Revolver L+ 4.50% 5.50 % 9/9/2022 $ 7,424 7,399 7,424
Solaray, LLC (7) (15) (19) First Lien Senior Secured Loan L+ 6.25% 7.25 % 9/11/2023 $ 42,060 42,060 41,218
WU Holdco, Inc. (7) (15) (19) First Lien Senior Secured Loan - Delayed Draw L+ 5.25% 6.25 % 3/26/2026 $ 5,574 5,525 5,574
WU Holdco, Inc. (3) (18) (19) First Lien Senior Secured Loan - Revolver L+ 5.25% 5.48 % 3/26/2025 $ 1,578 1,535 1,578
WU Holdco, Inc. (7) (12) (15) (19) (29) First Lien Senior Secured Loan L+ 5.25% 6.25 % 3/26/2026 $ 39,219 38,579 39,219
Consumer Goods: Non-Durable Total $ 194,534 $ 194,667 18.1 %
Containers, Packaging, & Glass Automate Intermediate Holdings II S.à r.l. (6) (18) (19) Second Lien Senior Secured Loan L+ 7.75% 7.86 % 7/22/2027 $ 119 117 118
Containers, Packaging, & Glass Total $ 117 $ 118 0.0 %
Energy: Oil & Gas Amspec Services, Inc. (3) (5) (7) (15) (19) First Lien Senior Secured Loan - Revolver - - 7/2/2024 $ - (39 ) -
Amspec Services, Inc. (7) (12) (15) (19) (29) First Lien Senior Secured Loan L+ 5.75% 6.75 % 7/2/2024 $ 43,542 43,177 43,542
Amspec Services, Inc. (7) (15) (19) First Lien Senior Secured Loan L+ 5.75% 6.75 % 7/2/2024 $ 2,819 2,782 2,819
Energy: Oil & Gas Total $ 45,920 $ 46,361 4.3 %
FIRE: Finance Allworth Financial Group, L.P. (3) (5) (15) (19) First Lien Senior Secured Loan - Delayed Draw - - 12/23/2026 $ - (58 ) -
Allworth Financial Group, L.P. (12) (15) (19) (29) First Lien Senior Secured Loan L+ 5.50% 6.50 % 12/23/2026 $ 10,113 9,969 10,113
Allworth Financial Group, L.P. (3) (5) (15) (19) First Lien Senior Secured Loan - Revolver - - 12/23/2026 $ - (17 ) -
TA/Weg Holdings (3) (18) (19) First Lien Senior Secured Loan - Delayed Draw L+ 5.75% 6.75 % 10/2/2025 $ 3,385 3,318 3,385
FIRE: Finance Total $ 13,212 $ 13,498 1.3 %

12

FIRE: Insurance Margaux Acquisition Inc. (7) (15) (19) First Lien Senior Secured Loan - Delayed Draw L+ 5.75% 6.75 % 12/19/2024 $ 9,268 9,238 9,268
Margaux Acquisition, Inc. (3) (5) (15) (19) First Lien Senior Secured Loan - Revolver - - 12/19/2024 $ - (48 ) -
Margaux Acquisition Inc. (7) (12) (15) (19) (29) First Lien Senior Secured Loan L+ 5.75% 6.75 % 12/19/2024 $ 28,552 28,148 28,552
Margaux UK Finance Limited (3) (5) (6) (15) (19) First Lien Senior Secured Loan - Revolver - - 12/19/2024 £ - (8 ) -
Margaux UK Finance Limited (6) (15) (19) First Lien Senior Secured Loan GBP LIBOR+ 5.75% 6.75 % 12/19/2024 £ 7,609 9,788 10,501
FIRE: Insurance Total $ 47,118 $ 48,321 4.5 %
FIRE: Real Estate Spectre (Carrisbrook House) Limited (6) (15) (19) First Lien Senior Secured Loan EURIBOR+ 9.50% 10.50 % 8/9/2021 € 9,300 10,909 9,725
FIRE: Real Estate Total $ 10,909 $ 9,725 0.9 %
Healthcare & Pharmaceuticals CB Titan Holdings, Inc. (14) (19) (25) Preferred Equity - - - 1,953 1,953 2,023
CPS Group Holdings, Inc. (3) (5) (15) (19) First Lien Senior Secured Loan - Revolver - - 3/3/2025 $ - (61 ) -
CPS Group Holdings, Inc. (7) (12) (15) (19) (29) First Lien Senior Secured Loan L+ 5.50% 6.50 % 3/3/2025 $ 55,208 54,810 55,208
Datix Bidco Limited (3) (6) (18) (19) First Lien Senior Secured Loan - Revolver - - 10/28/2024 £ - - -
Datix Bidco Limited (6) (18) (19) Second Lien Senior Secured Loan GBP LIBOR+ 7.75% 7.81 % 4/27/2026 £ 121 164 168
Datix Bidco Limited (6) (18) (19) First Lien Senior Secured Loan BBSW+ 4.50% 4.62 % 4/28/2025 AUD 42 32 32
Great Expressions Dental Centers PC (3) (13) (15) (19) (26) First Lien Senior Secured Loan - Revolver L+ 4.75% (0.5% PIK) 6.29 % 9/28/2022 $ 583 579 419
Great Expressions Dental Centers PC (15) (19) (26) First Lien Senior Secured Loan L+ 4.75% (0.5% PIK) 6.25 % 9/28/2023 $ 7,812 7,805 6,718
Island Medical Management Holdings, LLC (15) (19) (29) First Lien Senior Secured Loan L+ 6.50% 7.50 % 9/1/2023 $ 8,600 8,553 7,912
Mendel Bidco, Inc. (18) (19) First Lien Senior Secured Loan EURIBOR+ 4.50% 4.50 % 6/17/2027 € 100 112 118
Mendel Bidco, Inc. (18) (19) First Lien Senior Secured Loan L+ 4.50% 4.70 % 6/17/2027 $ 19,966 19,558 19,966
Mertus 522. GmbH (6) (18) (19) First Lien Senior Secured Loan - Delayed Draw EURIBOR+ 6.25% 6.25 % 5/28/2026 € 131 141 153
Mertus 522. GmbH (6) (18) (19) First Lien Senior Secured Loan EURIBOR+ 6.00% 6.00 % 5/28/2026 € 225 246 261
TecoStar Holdings, Inc. (12) (15) (19) (29) Second Lien Senior Secured Loan L+ 8.50% 9.50 % 11/1/2024 $ 9,472 9,327 9,306
U.S. Anesthesia Partners, Inc. (12) (15) (19) Second Lien Senior Secured Loan L+ 7.25% 8.25 % 6/23/2025 $ 16,520 16,374 16,520
Healthcare & Pharmaceuticals Total $ 119,593 $ 118,804 11.0 %

13

High Tech Industries AMI US Holdings Inc. (3) (12) (18) (19) First Lien Senior Secured Loan - Revolver L+ 5.50% 5.61 % 4/1/2024 $ 1,256 1,234 1,256
AMI US Holdings Inc. (12) (15) (19) (29) First Lien Senior Secured Loan L+ 5.50% 6.50 % 4/1/2025 $ 12,991 12,805 12,991
Appriss Holdings, Inc. (3) (5) (7) (18) (19) First Lien Senior Secured Loan - Revolver - - 5/30/2025 $ - (42 ) -
Appriss Holdings, Inc. (7) (12) (18) (19) (29) First Lien Senior Secured Loan L+ 5.50% 5.70 % 5/29/2026 $ 48,263 47,790 48,263
Appriss Holdings, Inc. (7) (18) (19) First Lien Senior Secured Loan L+ 6.00% 6.20 % 5/29/2026 $ 4,975 4,838 4,975
Armstrong Bidco Limited (3) (6) (19) (21) First Lien Senior Secured Loan GBP LIBOR+ 5.25% 5.50 % 4/30/2025 £ 1,523 1,881 2,102
CB Nike IntermediateCo Ltd (3) (5) (6) (15) (19) First Lien Senior Secured Loan - Revolver - - 10/31/2025 $ - (1 ) -
CB Nike IntermediateCo Ltd (6) (15) (19) First Lien Senior Secured Loan L+ 4.75% 5.75 % 10/31/2025 $ 351 345 351
Drilling Info Holdings, Inc (12) (18) (19) (29) First Lien Senior Secured Loan L+ 4.25% 4.36 % 7/30/2025 $ 22,323 22,265 21,988
Element Buyer, Inc. (7) (15) (19) First Lien Senior Secured Loan - Delayed Draw L+ 5.50% 6.50 % 7/18/2025 $ 11,163 11,186 11,163
Element Buyer, Inc. (3) (7) (15) (19) First Lien Senior Secured Loan - Revolver L+ 5.50% 6.50 % 7/19/2024 $ 283 247 283
Element Buyer, Inc. (7) (15) (19) First Lien Senior Secured Loan L+ 5.50% 6.50 % 7/18/2025 $ 37,294 37,549 37,294
Everest Bidco (6) (15) (19) Second Lien Senior Secured Loan GBP LIBOR+ 7.50% 8.50 % 7/3/2026 £ 102 132 141
MRI Software LLC (7) (15) (19) (28) First Lien Senior Secured Loan L+ 5.50% 6.50 % 2/10/2026 $ 25,390 25,303 25,390
MRI Software LLC (3) (5) (15) (19) (28) First Lien Senior Secured Loan - Delayed Draw - - 2/10/2026 $ - (7 ) -
MRI Software LLC (3) (15) (19) First Lien Senior Secured Loan - Revolver L+ 5.50% 6.50 % 2/10/2026 $ 89 134 89

14

Utimaco, Inc. (6) (18) (19) First Lien Senior Secured Loan L+ 4.25% 4.91 % 8/9/2027 $ 148 145 148
Ventiv Topco, Inc. (3) (5) (7) (14) (18) (19) First Lien Senior Secured Loan - Revolver - - 9/3/2025 $ - (42 ) -
Ventiv Topco, Inc. (14) (19) (25) Equity Interest - - - 28 2,833 2,938
Ventiv Holdco, Inc. (7) (12) (15) (19) (29) First Lien Senior Secured Loan L+ 5.50% 6.50 % 9/3/2025 $ 23,995 23,714 23,995
VPARK BIDCO AB (6) (16) (19) First Lien Senior Secured Loan CIBOR+ 4.00% 4.75 % 3/10/2025 DKK 570 92 90
VPARK BIDCO AB (6) (16) (19) First Lien Senior Secured Loan NIBOR+ 4.00% 4.75 % 3/10/2025 NOK 740 92 87
High Tech Industries Total $ 192,493 $ 193,544 18.0 %
Hotel, Gaming & Leisure Aimbridge Acquisition Co., Inc. (12) (18) (19) (29) Second Lien Senior Secured Loan L+ 7.50% 7.62 % 2/1/2027 $ 20,193 19,728 18,527
Captain D's LLC (3) (5) (15) (19) First Lien Senior Secured Loan - Revolver - - 12/15/2023 $ - (8 ) -
Captain D's LLC (12) (15) (19) (29) First Lien Senior Secured Loan L+ 4.50% 5.50 % 12/15/2023 $ 12,559 12,504 12,559
Captain D's LLC (6) (15) (19) First Lien Senior Secured Loan L+ 4.50% 5.50 % 12/15/2023 $ 2,338 2,304 2,338
Quidditch Acquisition, Inc. (12) (15) (29) First Lien Senior Secured Loan L+ 7.00% 8.00 % 3/21/2025 $ 18,781 18,776 18,406
Hotel, Gaming & Leisure Total $ 53,304 $ 51,830 4.8 %
Media: Advertising, Printing & Publishing Ansira Holdings, Inc. (15) (19) (26) (33) First Lien Senior Secured Loan - Delayed Draw L+ 6.50% 7.50 % 12/20/2024 $ 4,700 4,698 3,666
Ansira Holdings, Inc. (3) (19) (23) (31) First Lien Senior Secured Loan - Revolver P+ 4.75% 7.34 % 12/20/2024 $ 4,250 4,250 4,250
Ansira Holdings, Inc. (15) (19) (26) First Lien Senior Secured Loan L+ 6.50% PIK 7.50 % 12/20/2024 $ 37,890 37,840 29,554
Media: Advertising, Printing & Publishing Total $ 46,788 $ 37,470 3.5 %

15

Media: Broadcasting & Subscription Vital Holdco Limited (6) (15) (19) First Lien Senior Secured Loan L+ 5.25% 6.25 % 5/29/2026 $ 354 347 354
Vital Holdco Limited (6) (18) (19) First Lien Senior Secured Loan EURIBOR+ 5.25% 5.25 % 5/29/2026 € 79 86 93
Media: Broadcasting & Subscription Total $ 433 $ 447 0.0 %
Media: Diversified & Production 9 Story Media Group Inc. (3) (6) (15) (19) First Lien Senior Secured Loan - Revolver - - 4/30/2026 CAD - - -
9 Story Media Group Inc. (6) (15) (19) First Lien Senior Secured Loan CDOR+ 5.50% 6.25 % 4/30/2026 CAD 73 54 58
9 Story Media Group Inc. (6) (18) (19) First Lien Senior Secured Loan EURIBOR+ 5.25% 5.25 % 4/30/2026 € 39 46 46
Aptus 1724 Gmbh (6) (19) (21) First Lien Senior Secured Loan EURIBOR+ 6.00% 6.25 % 2/23/2028 € 39,162 47,566 46,015
Aptus 1724 Gmbh (6) (19) (21) First Lien Senior Secured Loan L+ 6.25% 6.50 % 2/23/2028 $ 14,971 14,971 14,971
Aptus 1724 Gmbh (3) (6) (18) (19) First Lien Senior Secured Loan- Revolver - - 8/23/2027 € - - -
Efficient Collaborative Retail Marketing Company, LLC (3) (15) (19) First Lien Senior Secured Loan - Revolver L+ 5.25% 6.25 % 6/15/2022 $ 2,267 2,267 2,267
Efficient Collaborative Retail Marketing Company, LLC (7) (15) (19) First Lien Senior Secured Loan L+ 6.75% 7.75 % 6/15/2022 $ 15,095 15,143 14,491
Efficient Collaborative Retail Marketing Company, LLC (7) (15) (19) First Lien Senior Secured Loan L+ 6.75% 7.75 % 6/15/2022 $ 9,788 9,821 9,396
International Entertainment Investments Limited (6) (18) (19) First Lien Senior Secured Loan GBP LIBOR+ 4.75% 4.82 % 5/31/2023 £ 87 106 120
Media: Diversified & Production Total $ 89,974 $ 87,364 8.1 %
Retail Batteries Plus Holding Corporation (3) (19) (31) First Lien Senior Secured Loan - Revolver P+ 5.75% 9.00 % 7/6/2022 $ 471 471 471
Batteries Plus Holding Corporation (7) (15) (19) First Lien Senior Secured Loan L+ 6.75% 7.75 % 7/6/2022 $ 28,672 28,672 28,672
Thrasio, LLC (3) (5) (15) (19) First Lien Senior Secured Loan - Delayed Draw - - 12/18/2026 $ - (302 ) -
Thrasio, LLC (12) (15) (19) (29) First Lien Senior Secured Loan L+ 7.00% 8.00 % 12/18/2026 $ 10,938 10,676 10,938
Retail Total $ 39,517 $ 40,081 3.7 %

16

Services: Business AMCP Clean Acquisition Company, LLC (12) (18) (29) First Lien Senior Secured Loan - Delayed Draw L+ 4.25% 4.36 % 7/10/2025 $ 3,845 3,839 3,038
AMCP Clean Acquisition Company, LLC (12) (18) (29) First Lien Senior Secured Loan L+ 4.25% 4.36 % 7/10/2025 $ 15,889 15,866 12,553
Elevator Holdco Inc. (14) (19) (25) Equity Interest - - - 2 2,448 1,422
Hightower Holding, LLC (12) (15) (19) (29) First Lien Senior Secured Loan L+ 5.00% 6.00 % 1/31/2025 $ 40,748 40,624 40,748
Refine Intermediate, Inc. (3) (5) (18) (19) First Lien Senior Secured Loan - Revolver - - 9/3/2026 $ - (112 ) -
Refine Intermediate, Inc. (15) (19) First Lien Senior Secured Loan L+ 4.75% 5.75 % 3/3/2027 $ 21,894 21,418 21,894
SumUp Holdings Luxembourg S.à.r.l. (6) (19) (32) First Lien Senior Secured Loan EURIBOR+ 8.50% 10.00 % 2/17/2026 € 27,650 32,974 32,164
SumUp Holdings Luxembourg S.à.r.l. (2) (3) (5) (6) (19) (32) First Lien Senior Secured Loan - - 2/17/2026 $ - (120 ) (118 )
TEI Holdings Inc. (3) (7) (15) (19) First Lien Senior Secured Loan - Revolver L+ 7.25% 8.25 % 12/23/2025 $ 2,566 2,520 2,294
TEI Holdings Inc. (7) (12) (15) (19) (26) (29) First Lien Senior Secured Loan L+ 6.00% (1.25% PIK) 8.25 % 12/23/2026 $ 48,779 48,278 45,852
Services: Business Total $ 167,735 $ 159,847 14.8 %
Services: Consumer MZR Aggregator (14) (19) (25) Equity Interest - - - 1 798 798
MZR Buyer, LLC (3) (5) (15) (19) First Lien Senior Secured Loan - Revolver - - 12/21/2026 $ - (99 ) -
MZR Buyer, LLC (7) (12) (15) (19) (29) First Lien Senior Secured Loan L+ 6.75% 7.75 % 12/21/2026 $ 40,533 39,778 40,533
Pearl Intermediate Parent LLC (18) (29) Second Lien Senior Secured Loan L+ 6.25% 6.36 % 2/13/2026 $ 2,571 2,584 2,572
Sontiq, Inc. (fka EZShield, Inc.) (2) (3) (5) (6) (15) (19) First Lien Senior Secured Loan - Revolver - - 3/1/2026 $ - (28 ) (28 )
Sontiq, Inc. (fka EZShield, Inc.) (6) (12) (15) (19) (29) First Lien Senior Secured Loan L+ 7.00% 8.00 % 3/1/2026 $ 24,001 23,526 23,521
Surrey Bidco Limited (6) (17) (19) First Lien Senior Secured Loan GBP LIBOR+ 6.00% 7.50 % 5/11/2026 £ 50 62 66
Zeppelin BidCo Pty Limited (6) (18) (19) First Lien Senior Secured Loan BBSY+ 5.00% 5.07 % 6/28/2024 AUD 206 141 157
Services: Consumer Total $ 66,762 $ 67,619 6.3 %

17

Telecommunications ACM dcBLOX LLC (14) (19) (25) Preferred Equity - - 3,822 3,851 3,822
Conterra Ultra Broadband Holdings, Inc. (18) (29) First Lien Senior Secured Loan L+ 4.50% 4.61 % 4/30/2026 $ 6,370 6,346 6,400
DC Blox Inc. (15) (19) (26) First Lien Senior Secured Loan L+ 2.00% (6.00% PIK) 9.00 % 3/22/2026 $ 14,607 14,316 14,352
DC Blox Inc. (2) (3) (15) (19) First Lien Senior Secured Loan - - 3/22/2026 $ - - (256 )
DC Blox Inc. (14) (19) (25) Warrants - - - 177 2 2
Horizon Telcom, Inc. (15) (19) (29) First Lien Senior Secured Loan - Revolver L+ 5.00% 6.00 % 6/15/2023 $ 116 114 115
Horizon Telcom, Inc. (12) (15) (19) (29) First Lien Senior Secured Loan - Delayed Draw L+ 5.00% 6.00 % 6/15/2023 $ 914 909 905
Horizon Telcom, Inc. (12) (15) (19) (29) First Lien Senior Secured Loan L+ 5.00% 6.00 % 6/15/2023 $ 13,452 13,358 13,317
Masergy Holdings, Inc. (15) (29) Second Lien Senior Secured Loan L+ 7.50% 8.50 % 12/16/2024 $ 857 862 855
Telecommunications Total $ 39,758 $ 39,512 3.7 %
Transportation: Cargo A&R Logistics, Inc. (3) (19) (31) First Lien Senior Secured Loan - Revolver P+ 5.00% 8.25 % 5/5/2025 $ 610 526 610
A&R Logistics, Inc. (7) (12) (15) (19) (29) First Lien Senior Secured Loan L+ 6.00% 7.00 % 5/5/2025 $ 43,423 42,762 43,423
A&R Logistics, Inc. (7) (15) (19) First Lien Senior Secured Loan L+ 6.00% 7.00 % 5/5/2025 $ 2,442 2,403 2,442
A&R Logistics, Inc. (7) (15) (19) First Lien Senior Secured Loan L+ 6.00% 7.00 % 5/5/2025 $ 6,019 5,950 6,019
A&R Logistics, Inc. (7) (15) (19) First Lien Senior Secured Loan L+ 6.50% 7.50 % 5/5/2025 $ 2,736 2,712 2,736
ARL Holdings, LLC (14) (19) (25) Equity Interest - - - - 445 490
ARL Holdings, LLC (14) (19) (25) Equity Interest - - - 9 9 -
ENC Holding Corporation (12) (18) (19) (29) First Lien Senior Secured Loan L+ 4.00% 4.20 % 5/30/2025 $ 10,149 10,140 10,149
Grammer Investment Holdings LLC (14) (19) (25) Equity Interest - - - 1,011 1,011 736

18

Grammer Investment Holdings LLC (19) (25) (26) Preferred Equity 10% PIK 10.00 % - 8 752 817
Grammer Investment Holdings LLC (14)(19) (25) Warrants - - - 122 - -
Grammer Purchaser, Inc. (3) (12) (15) (19) (29) First Lien Senior Secured Loan - Revolver - - 9/30/2024 $ - - -
Grammer Purchaser, Inc. (12) (15) (19) (29) First Lien Senior Secured Loan - Revolver L+ 4.75% 5.75 % 9/30/2024 $ 8,170 8,039 8,170
Omni Logistics, LLC (15) (19) Second Lien Senior Secured Loan L+ 9.00% 10.00 % 12/30/2027 $ 13,770 13,454 13,770
PS HoldCo, LLC (12) (15) (29) First Lien Senior Secured Loan L+ 4.75% 5.75 % 3/13/2025 $ 22,238 22,232 22,387
REP Coinvest III- A Omni, L.P. (6) (14) (19) (25) Equity Interest - - - 1,377 1,377 1,377
Transportation: Cargo Total $ 111,812 $ 113,126 10.5 %
Transportation: Consumer Toro Private Investments II, L.P. (6) (14) (19) (25) Equity Interest - - - 3,090 3,090 2,296
Toro Private Investments II, L.P. (6) (12) (18) (29) First Lien Senior Secured Loan L+ 5.00% 5.20 % 5/29/2026 $ 6,698 4,556 5,469
Transportation: Consumer Total $ 7,646 $ 7,765 0.7 %
Wholesale Abracon Group Holding, LLC (14) (19) (25) Equity Interest - - - 2 1,833 1,685
Abracon Group Holding, LLC (3) (5) (15) (19) First Lien Senior Secured Loan - Revolver - - 7/18/2024 $ - (24 ) -
Abracon Group Holding, LLC (7) (12) (15) (19) (29) First Lien Senior Secured Loan L+ 5.50% 6.50 % 7/18/2024 $ 35,637 35,518 35,637
Aramsco, Inc. (3) (5) (7) (18) (19) First Lien Senior Secured Loan - Revolver - - 8/28/2024 $ - (34 ) -
Aramsco, Inc. (7) (12) (18) (19) (29) First Lien Senior Secured Loan L+ 5.25% 5.36 % 8/28/2024 $ 23,981 23,682 23,981
Armor Group, LP (14) (19) (25) Equity Interest - - - 10 1,012 1,897
PetroChoice Holdings, Inc. (12) (15) (29) First Lien Senior Secured Loan L+ 5.00% 6.00 % 8/19/2022 $ 9,818 9,776 9,454
PetroChoice Holdings, Inc. (12) (15) (29) First Lien Senior Secured Loan L+ 5.00% 6.00 % 8/19/2022 $ 6,496 6,426 6,256
Wholesale Total $ 78,189 $ 78,910 7.3 %
Non-Controlled/Non-Affiliate Investments Total $ 2,003,536 $ 1,979,964 183.6 %

19

Non-Controlled/Affiliate Investments
Beverage, Food & Tobacco ADT Pizza, LLC (6) (10) (14) (19) (25) Equity Interest - - - 6,720 6,720 16,364
Beverage, Food & Tobacco Total $ 6,720 $ 16,364 1.5 %
Energy: Oil & Gas Blackbrush Oil & Gas, L.P. (10) (14) (19) (25) Equity Interest - - - 1,123 - -
Blackbrush Oil & Gas, L.P. (10) (14) (19) (25) Preferred Equity - - - 36,084 10,104 11,381
Blackbrush Oil & Gas, L.P. (10) (12) (15) (19) (26) (29) First Lien Senior Secured Loan L+ 5.00% (2% PIK) 8.00 % 9/3/2025 $ 12,149 12,149 12,149
Energy: Oil & Gas Total $ 22,253 $ 23,530 2.2 %
Transportation: Consumer Direct Travel, Inc. (10) (18) (19) (26) First Lien Senior Secured Loan L+ 1.00% (6.30% PIK) 7.50 % 10/2/2023 $ 4,542 4,542 4,542
Direct Travel, Inc. (10) (14) (19) (25) Equity Interest - - - 68 - -
Direct Travel, Inc. (7) (10) (15) (19) (26) First Lien Senior Secured Loan - Delayed Draw L+ 1.00% (8.30% PIK) 9.50 % 10/2/2023 $ 3,163 3,163 2,546
Direct Travel, Inc. (7) (10) (15) (19) (26) (28) First Lien Senior Secured Loan - Delayed Draw L+ 1.00% (8.30% PIK) 9.50 % 10/2/2023 $ 1,605 1,605 1,292
Direct Travel, Inc. (7) (10) (15) (19) (26) First Lien Senior Secured Loan L+ 9.27% 9.45 % 10/2/2023 $ 54,039 54,039 43,502
Direct Travel, Inc. (3) (10) (15) (19) (28) First Lien Senior Secured Loan - Delayed Draw L+ 6.00% 7.00 % 10/2/2023 $ 3,450 3,450 3,450
Direct Travel, Inc. (10) (18) (19) (28) First Lien Senior Secured Loan L+ 6.00% 7.00 % 10/2/2023 $ 202 202 202
Transportation: Consumer Total $ 67,001 $ 55,534 5.2 %
Non-Controlled/Affiliate Investments Total $ 95,974 $ 95,428 8.9 %

20

Controlled Affiliate Investments
Aerospace & Defense ACC Holdco, LLC (10) (11) (19) (25) Preferred Equity - 16.00 % - 10,828 10,824 10,828
Air Comm Corporation LLC (10) (11) (12) (15) (19) (29) First Lien Senior Secured Loan L+ 6.50% 7.50 % 6/30/2025 $ 26,955 26,333 26,955
BCC Jetstream Holdings Aviation (Off I), LLC (6) (10) (11) (19) (20) (25) Equity Interest - - - 11,863 11,863 11,047
BCC Jetstream Holdings Aviation (On II), LLC (10) (11) (19) (20) (25) Equity Interest - - - 1,116 1,116 216
BCC Jetstream Holdings Aviation (On II), LLC (10) (11) (19) (20) First Lien Senior Secured Loan L+ 10.00% 10.00 % 6/2/2022 $ 6,712 6,712 6,712
Gale Aviation (Offshore) Co (6) (10) (11) (19) (25) Equity Interest - - - 84,675 84,675 67,360
Aerospace & Defense Total $ 141,523 $ 123,118 11.4 %
Investment Vehicles International Senior Loan Program, LLC (6) (10) (11) (14) (19) (25) Equity Interest Investment Vehicles - - - 31,610 31,610 31,610
International Senior Loan Program, LLC (6) (10) (11) (15) (19) Subordinated Note Investment Vehicles L+ 8.00% 9.00 % 46,805 97,360 97,360 97,360
Investment Vehicles Total $ 128,970 $ 128,970 12.0 %
Transportation: Cargo Lightning Holdings B, LLC (6) (10) (11) (14) (19) (25) Equity Interest - - - 8,220 8,220 8,259
Transportation: Cargo Total $ 8,220 $ 8,259 0.8 %
Controlled Affiliate Investments Total $ 278,713 $ 260,347 24.2 %
Investments Total $ 2,378,223 $ 2,335,739 216.7 %
Cash Equivalents
Cash Equivalents Goldman Sachs Financial Square Government Fund Institutional Share Class (30) Cash Equivalents - 0.04 % - $ 101,339 101,339 101,339
Cash Equivalents Total $ 101,339 $ 101,339 9.4 %
Investments and Cash Equivalents Total $ 2,479,562 $ 2,437,078 226.1 %

21

Forward Foreign Currency Exchange Contracts

Currency Purchased Currency Sold Counterparty Settlement Date Unrealized Appreciation (Depreciation) (8)
US DOLLARS 183 CANADIAN DOLLAR 256 Bank of New York Mellon 4/14/2021 $ (20 )
US DOLLARS 208 CANADIAN DOLLAR 256 Bank of New York Mellon 4/15/2021 (4 )
US DOLLARS 46,345 EURO 38,170 Bank of New York Mellon 4/15/2021 1,489
US DOLLARS 9,691 EURO 8,130 Bank of New York Mellon 6/24/2021 122
US DOLLARS 2,051 POUND STERLING 1,980 Bank of New York Mellon 9/10/2021 (680 )
US DOLLARS 5,616 CANADIAN DOLLAR 7,662 Citibank 4/15/2021 (371 )
US DOLLARS 4,217 EURO 3,731 Citibank 4/15/2021 (277 )
US DOLLARS 12,756 EURO 11,200 Citibank 5/21/2021 (416 )
US DOLLARS 29,920 EURO 29,242 Goldman Sachs 5/21/2021 (4,470 )
US DOLLARS 18,916 AUSTRALIAN DOLLARS 23,870 Goldman Sachs 6/9/2021 (738 )
US DOLLARS 16,734 AUSTRALIAN DOLLARS 23,870 Goldman Sachs 6/7/2021 (1,448 )
US DOLLARS 97,874 POUND STERLING 77,470 Goldman Sachs 6/7/2021 (9,881 )
US DOLLARS 8,606 DANISH KRONE 56,290 Goldman Sachs 6/7/2021 (623 )
US DOLLARS 2,794 CANADIAN DOLLAR 3,713 Goldman Sachs 9/10/2021 (151 )
US DOLLARS 8,187 NORWEGIAN KRONE 74,020 Goldman Sachs 9/10/2021 (569 )
$ (18,037 )
(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') 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 March 31, 2021. Certain investments are subject to a LIBOR, EURIBOR, GBP LIBOR, NIBOR, CIBOR, CDOR, BBSW, 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 $1,077,806 as of March 31, 2021.
(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 March 31, 2021, non-qualifying assets totaled 15.2% of the Company's total assets.
(7) Assets or a portion thereof are pledged as collateral for the BCSF Complete Financing Solution LLC. See Note 6 'Debt'.
(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) Assets or a portion thereof are pledged as collateral for the 2018-1 Issuer. See Note 6 'Debt'.
(13) $251 of the total par amount for this security is at P+ 3.75%.
(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 non-controlling, affiliate interest in an aircraft-owning special purpose vehicle through this investment.
(21) Loan includes interest rate floor of 0.25%.
(22) The Company generally earns a higher interest rate on the 'last out' tranche of debt, to the extent the debt has been allocated to 'first out' and 'last out' tranches, whereby the 'first out' tranche will have priority as to the 'last out' tranche with respect to payments of principal, interest and any other amounts due thereunder.
(23) $992 of the total par amount for this security is at L+ 5.75%.
(24) $1,486 of the total par amount for this security is at P+ 4.50%.
(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, 2021, the aggregate fair value of these securities is $198,390 or 18.41% of the Company's net assets. The acquisition dates of the restricted securities are as follows:

22

Investment Acquisition Date
Abracon Group Holding, LLC 7/18/2018
ACC Holdco, LLC 6/28/2019
ADT Pizza, LLC 10/29/2018
ARL Holdings, LLC 5/3/2019
ARL Holdings, LLC 5/3/2019
Armor Group, LP 8/28/2018
BCC Jetstream Holdings Aviation (Off I), LLC 6/1/2017
BCC Jetstream Holdings Aviation (On II), LLC 6/1/2017
CB Titan Holdings, Inc. 5/1/2017
East BCC Coinvest II, LLC 7/23/2019
Elevator Holdco Inc. 12/23/2019
Elk Parent Holdings, LP 11/1/2019
Elk Parent Holdings, LP 11/1/2019
FCG Acquisitions, Inc. 1/24/2019
Gale Aviation (Offshore) Co 1/2/2019
Grammer Investment Holdings LLC 10/1/2018
Grammer Investment Holdings LLC 10/1/2018
Grammer Investment Holdings LLC 10/1/2018
Kellstrom Aerospace Group, Inc 7/1/2019
PP Ultimate Holdings B, LLC 12/20/2018
Precision Ultimate Holdings, LLC 11/6/2019
TLC Holdco LP 10/11/2019
Toro Private Investments II, L.P. 4/2/2019
Ventiv Topco, Inc. 9/3/2019
WCI-HSG HOLDCO, LLC 2/22/2019
Blackbrush Oil & Gas, L.P. 9/3/2020
Blackbrush Oil & Gas, L.P. 9/3/2020
Direct Travel, Inc. 10/2/2020
Lightning Holdings B, LLC 1/2/2020
MZR Aggregator 12/22/2020
Fineline Parent Holdings 2/22/2021
ACM dcBLOX LLC 3/22/2021
REP Coinvest III- A Omni, L.P. 2/5/2021
International Senior Loan Program, LLC 2/22/2021
DC Blox Inc. 3/23/2021
(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) Assets or a portion thereof are pledged as collateral for the BCSF Complete Financing Solution Holdco LLC. See Note 6 'Debt'.
(29) Assets or a portion thereof are pledged as collateral for the 2019-1 Issuer. See Note 6 'Debt'.
(30) Cash equivalents include $76,730 of restricted cash.
(31) Loan includes interest rate floor of 2.00%.
(32) Loan includes interest rate floor of 1.50%.
(33) $2 of the total par amount for this security is at P+ 5.50%
(34) $286 of the total par amount for this security is at L+ 5.50%
(35) $13 of the total par amount for this security is at P+ 4.75%

See Notes to Consolidated Financial Statements

23

Bain Capital Specialty Finance, Inc.

Consolidated Schedule of Investments
As of December 31, 2020
(In thousands)

Control Type ​ Industry ​ Portfolio Company ​ Investment Type ​ Spread Above Index(1) ​ Interest
Rate 		​ Maturity
Date 		Principal/Shares(9) ​ Cost Market
Value 		​ % of
NAV(4) 		​
Non-Controlled/Non-Affiliate Investments ​
​ ​ Aerospace & Defense ​ Forming & Machining Industries Inc.(18)(19)(21) ​ Second Lien Senior Secured Loan ​ L+ 8.25% ​ 8.50% ​ ​ ​ 10/9/2026 ​ ​ $ 6,540 ​ ​ ​ 6,486 ​ ​ ​ 5,036 ​ ​ ​ ​ ​
​ ​ ​ ​ Forming & Machining Industries Inc.(12)(18)(29) ​ First Lien Senior Secured Loan ​ L+ 4.25% ​ 4.50% ​ ​ ​ 10/9/2025 ​ ​ $ 16,608 ​ ​ ​ 16,498 ​ ​ ​ 13,301 ​ ​ ​ ​ ​
​ ​ ​ ​ GSP Holdings, LLC(7)(12)(15)(19)(21)(26)(29) ​ First Lien Senior Secured Loan ​ L+ 5.75% (0.25% PIK) ​ 7.00% ​ ​ ​ 11/6/2025 ​ ​ $ 35,917 ​ ​ ​ 35,686 ​ ​ ​ 31,607 ​ ​ ​ ​ ​
​ ​ ​ ​ GSP Holdings, LLC(3)(7)(15)(19)(26) ​ First Lien Senior Secured Loan-
Revolver 		​ L+ 5.50% (0.25% PIK) ​ 6.75% ​ ​ ​ 11/6/2025 ​ ​ $ 1,134 ​ ​ ​ 1,097 ​ ​ ​ 590 ​ ​ ​ ​ ​
​ ​ ​ ​ Kellstrom Aerospace Group, Inc(14)(19)(25) ​ Equity Interest ​ - ​ - ​ ​ ​ - ​ ​ ​ 1 ​ ​ ​ 1,963 ​ ​ ​ 753 ​ ​ ​ ​ ​
​ ​ ​ ​ Kellstrom Commercial Aerospace, Inc.(3)(18)(19)(21)(24) ​ First Lien Senior Secured Loan-
Revolver 		​ L+ 5.50% ​ 6.88% ​ ​ ​ 7/1/2025 ​ ​ $ 5,331 ​ ​ ​ 5,234 ​ ​ ​ 4,755 ​ ​ ​ ​ ​
​ ​ ​ ​ Kellstrom Commercial Aerospace, Inc.(12)(15)(19)(21)(29) ​ First Lien Senior Secured Loan ​ L+ 5.50% ​ 6.50% ​ ​ ​ 7/1/2025 ​ ​ $ 33,608 ​ ​ ​ 33,067 ​ ​ ​ 30,583 ​ ​ ​ ​ ​
​ ​ ​ ​ Novetta, LLC(12)(15)(29) ​ First Lien Senior Secured Loan ​ L+ 5.00% ​ 6.00% ​ ​ ​ 10/17/2022 ​ ​ $ 6,513 ​ ​ ​ 6,457 ​ ​ ​ 6,499 ​ ​ ​ ​ ​
​ ​ ​ ​ Precision Ultimate Holdings, LLC(14)(19)(25) ​ Equity Interest ​ - ​ - ​ ​ ​ - ​ ​ ​ 1,417 ​ ​ ​ 1,417 ​ ​ ​ 952 ​ ​ ​ ​ ​
​ ​ ​ ​ Salient CRGT, Inc.(12)(15)(29) ​ First Lien Senior Secured Loan ​ L+ 6.50% ​ 7.50% ​ ​ ​ 2/28/2022 ​ ​ $ 12,087 ​ ​ ​ 12,109 ​ ​ ​ 11,634 ​ ​ ​ ​ ​
​ ​ ​ ​ WCI-HSG HOLDCO, LLC(14)(19)(25) ​ Preferred Equity ​ - ​ - ​ ​ ​ - ​ ​ ​ 675 ​ ​ ​ 675 ​ ​ ​ 1,550 ​ ​ ​ ​ ​
​ ​ ​ ​ WCI-HSG Purchaser, Inc.(3)(12)(15)(19)(29) ​ First Lien Senior Secured Loan-
Revolver 		​ L+ 4.50% ​ 5.50% ​ ​ ​ 2/24/2025 ​ ​ $ 1,075 ​ ​ ​ 1,047 ​ ​ ​ 1,048 ​ ​ ​ ​ ​
​ ​ ​ ​ WCI-HSG Purchaser, Inc.(12)(15)(19)(29) ​ First Lien Senior Secured Loan ​ L+ 4.50% ​ 5.50% ​ ​ ​ 2/24/2025 ​ ​ $ 17,600 ​ ​ ​ 17,416 ​ ​ ​ 17,424 ​ ​ ​ ​ ​
​ ​ ​ ​ Whitcraft LLC(2)(3)(5)(15)(19) ​ First Lien Senior Secured Loan-
Revolver 		​ - ​ - ​ ​ ​ 4/3/2023 ​ ​ $ - ​ ​ ​ (13) ​ ​ ​ (91) ​ ​ ​ ​ ​

24

​ ​ ​ ​ Whitcraft LLC(12)(15)(19)(21)(29) ​ First Lien Senior Secured Loan ​ L+ 6.00% ​ 7.00% ​ ​ ​ 4/3/2023 ​ ​ $ 40,182 ​ ​ ​ 39,870 ​ ​ ​ 38,172 ​ ​ ​ ​ ​
​ ​ ​ ​ WP CPP Holdings, LLC. (12)(15)(21)(29) ​ Second Lien Senior Secured Loan ​ L+ 7.75% ​ 8.75% ​ ​ ​ 4/30/2026 ​ ​ $ 11,724 ​ ​ ​ 11,632 ​ ​ ​ 9,936 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Aerospace & Defense Total ​ $ 190,641 ​ ​ $ 173,749 ​ ​ ​ 16.3% ​
​ ​ Automotive ​ CST Buyer Company(3)(5)(15)(19)(21) ​ First Lien Senior Secured Loan-
Revolver 		​ - ​ - ​ ​ ​ 10/3/2025 ​ ​ $ - ​ ​ ​ (21) ​ ​ ​ - ​ ​ ​ ​ ​
​ ​ ​ ​ CST Buyer Company(12)(15)(19)(21)(29) ​ First Lien Senior Secured Loan ​ L+ 6.00% ​ 7.00% ​ ​ ​ 10/3/2025 ​ ​ $ 34,166 ​ ​ ​ 33,764 ​ ​ ​ 34,166 ​ ​ ​ ​ ​
​ ​ ​ ​ JHCC Holdings, LLC(2)(3)(5)(15)(19)(28) ​ First Lien Senior Secured Loan-
Delayed Draw 		​ - ​ - ​ ​ ​ 9/9/2025 ​ ​ $ - ​ ​ ​ (33) ​ ​ ​ (188) ​ ​ ​ ​ ​
​ ​ ​ ​ JHCC Holdings, LLC(3)(7)(15)(19)(22)(31) ​ First Lien Senior Secured Loan-
Revolver 		​ P+ 4.50% ​ 7.10% ​ ​ ​ 9/9/2025 ​ ​ $ 1,561 ​ ​ ​ 1,519 ​ ​ ​ 1,470 ​ ​ ​ ​ ​
​ ​ ​ ​ JHCC Holdings, LLC(7)(15)(19) ​ First Lien Senior Secured Loan-
Delayed Draw 		​ L+ 5.50% ​ 6.50% ​ ​ ​ 9/9/2025 ​ ​ $ 2,222 ​ ​ ​ 2,214 ​ ​ ​ 2,155 ​ ​ ​ ​ ​
​ ​ ​ ​ JHCC Holdings, LLC(7)(12)(15)(19)(21)(29) ​ First Lien Senior Secured Loan ​ L+ 5.50% ​ 6.50% ​ ​ ​ 9/9/2025 ​ ​ $ 29,379 ​ ​ ​ 29,027 ​ ​ ​ 28,497 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Automotive Total ​ $ 66,470 ​ ​ $ 66,100 ​ ​ ​ 6.2% ​
​ ​ Banking ​ Green Street Parent, LLC(2)(3)(5)(18)(19)(29) ​ First Lien Senior Secured Loan-
Revolver 		​ - ​ - ​ ​ ​ 8/27/2025 ​ ​ $ - ​ ​ ​ (38) ​ ​ ​ (103) ​ ​ ​ ​ ​
​ ​ ​ ​ Green Street Parent, LLC(12)(18)(19)(29) ​ First Lien Senior Secured Loan ​ L+ 5.25% ​ 5.52% ​ ​ ​ 8/27/2026 ​ ​ $ 14,335 ​ ​ ​ 14,096 ​ ​ ​ 13,725 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Banking Total ​ $ 14,058 ​ ​ $ 13,622 ​ ​ ​ 1.3% ​
​ ​ Beverage, Food & Tobacco ​ NPC International, Inc.(15)(27)(31) ​ First Lien Senior Secured Loan ​ P+ 4.50% ​ 7.75% ​ ​ ​ 4/19/2024 ​ ​ $ 4,937 ​ ​ ​ 4,957 ​ ​ ​ 4,694 ​ ​ ​ ​ ​
​ ​ ​ ​ NPC International, Inc.(32) ​ First Lien Senior Secured Loan ​ L+ 15.50% ​ 17.00% ​ ​ ​ 1/21/2021 ​ ​ $ 412 ​ ​ ​ 410 ​ ​ ​ 412 ​ ​ ​ ​ ​

25

Control Type ​ Industry ​ Portfolio Company ​ Investment Type ​ Spread Above Index(1) ​ Interest
Rate 		​ Maturity
Date 		​ Principal/Shares(9) ​ Cost ​ Market
Value 		​ % of
NAV(4) 		​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Beverage, Food & Tobacco
Total 		​ $ 5,367 ​ ​ $ 5,106 ​ ​ ​ 0.5% ​
​ ​ Capital Equipment ​ Dorner Manufacturing Corp.(3)(5)(15)(19)(29) ​ First Lien Senior Secured Loan-
Revolver 		​ - ​ - ​ ​ ​ 3/15/2022 ​ ​ $ - ​ ​ ​ (7) ​ ​ ​ - ​ ​ ​ ​ ​
​ ​ ​ ​ Dorner Manufacturing Corp.(12)(15)(19) ​ First Lien Senior Secured Loan ​ L+ 5.75% ​ 6.75% ​ ​ ​ 3/15/2023 ​ ​ $ 6,799 ​ ​ ​ 6,721 ​ ​ ​ 6,799 ​ ​ ​ ​ ​
​ ​ ​ ​ East BCC Coinvest II, LLC(14)(19)(25) ​ Equity Interest ​ - ​ - ​ ​ ​ - ​ ​ ​ 1,419 ​ ​ ​ 1,419 ​ ​ ​ 754 ​ ​ ​ ​ ​
​ ​ ​ ​ Electronics For Imaging, Inc.(12)(18)(19)(29) ​ Second Lien Senior Secured Loan ​ L+ 9.00% ​ 9.15% ​ ​ ​ 7/23/2027 ​ ​ $ 13,070 ​ ​ ​ 12,327 ​ ​ ​ 10,717 ​ ​ ​ ​ ​
​ ​ ​ ​ Engineered Controls International,
LLC(12)(19)(21)(29)(32) 		​ First Lien Senior Secured Loan ​ L+ 7.00% ​ 8.50% ​ ​ ​ 11/5/2024 ​ ​ $ 32,759 ​ ​ ​ 32,174 ​ ​ ​ 32,759 ​ ​ ​ ​ ​
​ ​ ​ ​ EXC Holdings III Corp.(12)(15)(21)(29) ​ Second Lien Senior Secured Loan ​ L+ 7.50% ​ 8.50% ​ ​ ​ 12/1/2025 ​ ​ $ 8,240 ​ ​ ​ 8,251 ​ ​ ​ 8,274 ​ ​ ​ ​ ​
​ ​ ​ ​ FCG Acquisitions, Inc.(14)(19)(25) ​ Preferred Equity ​ - ​ - ​ ​ ​ - ​ ​ ​ 4 ​ ​ ​ 4,251 ​ ​ ​ 10,398 ​ ​ ​ ​ ​
​ ​ ​ ​ FFI Holdings I Corp(3)(19)(30)(31) ​ First Lien Senior Secured Loan-
Revolver 		​ P+ 4.75% ​ 8.00% ​ ​ ​ 1/24/2025 ​ ​ $ 1,494 ​ ​ ​ 1,437 ​ ​ ​ 1,494 ​ ​ ​ ​ ​
​ ​ ​ ​ FFI Holdings I Corp(7)(12)(13)(15)(19)(21)(29) ​ First Lien Senior Secured Loan ​ L+ 5.75% ​ 6.75% ​ ​ ​ 1/24/2025 ​ ​ $ 68,317 ​ ​ ​ 67,850 ​ ​ ​ 68,317 ​ ​ ​ ​ ​
​ ​ ​ ​ FFI Holdings I Corp(3)(5)(15)(19)(28) ​ First Lien Senior Secured Loan-
Delayed Draw 		​ - ​ - ​ ​ ​ 1/24/2025 ​ ​ $ - ​ ​ ​ (63) ​ ​ ​ - ​ ​ ​ ​ ​
​ ​ ​ ​ FFI Holdings I Corp(7)(15)(19) ​ First Lien Senior Secured Loan ​ L+ 6.25% ​ 7.25% ​ ​ ​ 1/24/2025 ​ ​ $ 789 ​ ​ ​ 781 ​ ​ ​ 789 ​ ​ ​ ​ ​
​ ​ ​ ​ Jonathan Acquisition Company(15)(19)(21) ​ Second Lien Senior Secured Loan ​ L+ 9.00% ​ 10.00% ​ ​ ​ 12/22/2027 ​ ​ $ 8,000 ​ ​ ​ 7,801 ​ ​ ​ 7,800 ​ ​ ​ ​ ​
​ ​ ​ ​ Tidel Engineering, L.P.(3)(15)(19) ​ First Lien Senior Secured Loan-
Revolver 		​ - ​ - ​ ​ ​ 3/1/2023 ​ ​ $ - ​ ​ ​ - ​ ​ ​ - ​ ​ ​ ​ ​
​ ​ ​ ​ Tidel Engineering, L.P.(7)(15)(19)(29) ​ First Lien Senior Secured Loan ​ L+ 6.25% ​ 7.25% ​ ​ ​ 3/1/2024 ​ ​ $ 37,835 ​ ​ ​ 37,835 ​ ​ ​ 37,835 ​ ​ ​ ​ ​
​ ​ ​ ​ Velvet Acquisition B.V.(6)(18)(19)(21) ​ Second Lien Senior Secured Loan ​ EURIBOR+ 8.00% ​ 8.00% ​ ​ ​ 4/17/2026 ​ ​ € 6,013 ​ ​ ​ 7,346 ​ ​ ​ 7,351 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Capital Equipment Total ​ $ 188,123 ​ ​ $ 193,287 ​ ​ ​ 18.1% ​

26

​ ​ Chemicals, Plastics & Rubber ​ AP Plastics Group, LLC(3)(15)(19) ​ First Lien Senior Secured Loan-
Revolver 		​ L+ 4.00% ​ 5.00% ​ ​ ​ 8/2/2021 ​ ​ $ 2,833 ​ ​ ​ 2,833 ​ ​ ​ 2,833 ​ ​ ​ ​ ​
​ ​ ​ ​ AP Plastics Group, LLC(7)(15)(19)(21) ​ First Lien Senior Secured Loan ​ L+ 5.25% ​ 6.25% ​ ​ ​ 8/1/2022 ​ ​ $ 19,856 ​ ​ ​ 19,671 ​ ​ ​ 19,856 ​ ​ ​ ​ ​
​ ​ ​ ​ Niacet b.v.(15)(19)(21) ​ First Lien Senior Secured Loan ​ EURIBOR+ 4.50% ​ 5.50% ​ ​ ​ 2/1/2024 ​ ​ € 3,437 ​ ​ ​ 3,690 ​ ​ ​ 4,128 ​ ​ ​ ​ ​
​ ​ ​ ​ Plaskolite, Inc.(15)(29) ​ First Lien Senior Secured Loan ​ L+ 4.25% ​ 5.25% ​ ​ ​ 12/15/2025 ​ ​ $ 2,253 ​ ​ ​ 2,218 ​ ​ ​ 2,250 ​ ​ ​ ​ ​
​ ​ ​ ​ V Global Holdings LLC(7)(12)(15)(19)(29) ​ First Lien Senior Secured Loan ​ L+ 6.00% ​ 7.00% ​ ​ ​ 12/22/2027 ​ ​ $ 48,813 ​ ​ ​ 47,593 ​ ​ ​ 47,593 ​ ​ ​ ​ ​
​ ​ ​ ​ V Global Holdings LLC(2)(3)(5)(15)(19) ​ First Lien Senior Secured Loan-
Revolver 		​ - ​ - ​ ​ ​ 12/22/2025 ​ ​ $ - ​ ​ ​ (197) ​ ​ ​ (197) ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Chemicals, Plastics &
Rubber Total 		​ $ 75,808 ​ ​ $ 76,463 ​ ​ ​ 7.2% ​
​ ​ Construction & Building ​ Chase Industries, Inc.(15)(19)(26) ​ First Lien Senior Secured Loan-
Delayed Draw 		​ L+ 5.50% (1.5% PIK) ​ 8.00% ​ ​ ​ 5/12/2025 ​ ​ $ 1,166 ​ ​ ​ 1,162 ​ ​ ​ 947 ​ ​ ​
​ ​ ​ ​ Chase Industries, Inc.(15)(19)(26) ​ First Lien Senior Secured Loan ​ L+ 5.50% (1.5% PIK) ​ 8.00% ​ ​ ​ 5/12/2025 ​ ​ $ 12,333 ​ ​ ​ 12,290 ​ ​ ​ 10,021 ​ ​ ​ ​ ​
​ ​ ​ ​ Elk Parent Holdings, LP(14)(19)(25) ​ Equity Interest ​ - ​ - ​ ​ ​ - ​ ​ ​ 1 ​ ​ ​ 12 ​ ​ ​ 145 ​ ​ ​ ​ ​
​ ​ ​ ​ Elk Parent Holdings, LP(14)(19)(25) ​ Preferred Equity ​ - ​ - ​ ​ ​ - ​ ​ ​ 120 ​ ​ ​ 1,202 ​ ​ ​ 1,319 ​ ​ ​ ​ ​
​ ​ ​ ​ PP Ultimate Holdings B, LLC(14)(19)(25) ​ Equity Interest ​ - ​ - ​ ​ ​ - ​ ​ ​ 1 ​ ​ ​ 1,352 ​ ​ ​ 1,675 ​ ​ ​ ​ ​
​ ​ ​ ​ Profile Products LLC(3)(7)(19)(31) ​ First Lien Senior Secured Loan-
Revolver 		​ P+ 5.00% ​ 8.25% ​ ​ ​ 12/20/2024 ​ ​ $ 831 ​ ​ ​ 779 ​ ​ ​ 783 ​ ​ ​ ​ ​
​ ​ ​ ​ Profile Products LLC(7)(12)(15)(19)(21)(29) ​ First Lien Senior Secured Loan ​ L+ 6.00% ​ 7.00% ​ ​ ​ 12/20/2024 ​ ​ $ 36,168 ​ ​ ​ 35,635 ​ ​ ​ 35,716 ​ ​ ​ ​ ​
​ ​ ​ ​ Regan Development Holdings Limited(6)(17)(19) ​ First Lien Senior Secured Loan ​ EURIBOR+ 6.50% ​ 7.00% ​ ​ ​ 4/18/2022 ​ ​ € 2,087 ​ ​ ​ 2,274 ​ ​ ​ 2,488 ​ ​ ​ ​ ​
​ ​ ​ ​ Regan Development Holdings Limited(6)(17)(19) ​ First Lien Senior Secured Loan ​ EURIBOR+ 6.50% ​ 7.00% ​ ​ ​ 4/18/2022 ​ ​ € 677 ​ ​ ​ 768 ​ ​ ​ 807 ​ ​ ​ ​ ​
​ ​ ​ ​ Regan Development Holdings
Limited (6)(17)(19) 		​ First Lien Senior Secured Loan ​ EURIBOR+ 6.50% ​ 7.00% ​ ​ ​ 4/18/2022 ​ ​ € 6,335 ​ ​ ​ 6,869 ​ ​ ​ 7,513 ​ ​ ​ ​ ​

27

Control Type ​ Industry ​ Portfolio Company ​ Investment Type ​ Spread Above Index(1) ​ Interest
Rate 		Maturity
Date 		​ Principal/Shares(9) ​ Cost ​ Market
Value 		​ % of
NAV(4) 		​
​ ​ ​ ​ YLG Holdings, Inc.(7)(15)(19) ​ First Lien Senior Secured Loan-
Delayed Draw 		​ L+ 6.25% ​ ​ 7.25% ​ ​ 10/31/2025 ​ ​ $ 5,111 ​ ​ ​ 5,104 ​ ​ ​ 5,111 ​ ​ ​ ​ ​
​ ​ ​ ​ YLG Holdings, Inc.(3)(5)(7)(15)(19) ​ First Lien Senior Secured Loan-
Revolver 		​ - ​ ​ - ​ ​ 10/31/2025 ​ ​ $ - ​ ​ ​ (69) ​ ​ ​ - ​ ​ ​ ​ ​
​ ​ ​ ​ YLG Holdings, Inc.(7)(12)(15)(19)(21)(29) ​ First Lien Senior Secured Loan ​ L+ 6.25% ​ ​ 7.25% ​ ​ 10/31/2025 ​ ​ $ 38,474 ​ ​ ​ 38,189 ​ ​ ​ 38,474 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Construction & Building
Total 		​ $ 105,567 ​ ​ $ 104,999 ​ ​ ​ 9.8% ​
​ ​ Consumer Goods: Durable ​ New Milani Group LLC(12)(15)(19)(29) ​ First Lien Senior Secured Loan ​ L+ 5.00% ​ ​ 6.00% ​ ​ 6/6/2024 ​ ​ $ 16,926 ​ ​ ​ 16,822 ​ ​ ​ 15,403 ​ ​ ​ ​ ​
​ ​ ​ ​ TLC Holdco LP(14)(19)(25) ​ Equity Interest ​ - ​ ​ - ​ ​ - ​ ​ ​ 1,188 ​ ​ ​ 1,186 ​ ​ ​ 1,096 ​ ​ ​ ​ ​
​ ​ ​ ​ TLC Purchaser, Inc.(2)(3)(5)(19) ​ First Lien Senior Secured Loan-
Delayed Draw 		​ - ​ ​ - ​ ​ 10/13/2025 ​ ​ $ - ​ ​ ​ (57) ​ ​ ​ (89) ​ ​ ​ ​ ​
​ ​ ​ ​ TLC Purchaser, Inc.(2)(3)(5)(19)(21) ​ First Lien Senior Secured Loan-
Revolver 		​ - ​ ​ - ​ ​ 10/13/2025 ​ ​ $ - ​ ​ ​ (142) ​ ​ ​ (111) ​ ​ ​ ​ ​
​ ​ ​ ​ TLC Purchaser, Inc.(12)(19)(21)(29) ​ First Lien Senior Secured Loan ​ L+ 5.75% ​ ​ 6.75% ​ ​ 10/13/2025 ​ ​ $ 42,294 ​ ​ ​ 41,590 ​ ​ ​ 41,766 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Consumer Goods: Durable
Total 		​ $ 59,399 ​ ​ $ 58,065 ​ ​ ​ 5.4% ​
​ ​ Consumer Goods: Non-Durable ​ FineLine Technologies, Inc.(2)(3)(5)(15)(19)(21) ​ First Lien Senior Secured Loan-
Revolver 		​ - ​ ​ - ​ ​ 11/4/2022 ​ ​ $ - ​ ​ ​ (9) ​ ​ ​ (72) ​ ​ ​ ​ ​
​ ​ ​ ​ FineLine Technologies, Inc.(12)(15)(19)(21)(29) ​ First Lien Senior Secured Loan ​ L+ 4.25% ​ ​ 5.25% ​ ​ 11/4/2022 ​ ​ $ 31,066 ​ ​ ​ 30,974 ​ ​ ​ 30,212 ​ ​ ​ ​ ​
​ ​ ​ ​ MND Holdings III Corp(12)(15)(29) ​ First Lien Senior Secured Loan ​ L+ 3.50% ​ ​ 4.50% ​ ​ 6/19/2024 ​ ​ $ 10,614 ​ ​ ​ 10,627 ​ ​ ​ 9,907 ​ ​ ​ ​ ​
​ ​ ​ ​ RoC Opco LLC(3)(5)(15)(19)(21) ​ First Lien Senior Secured Loan-
Revolver 		​ - ​ ​ - ​ ​ 2/25/2025 ​ ​ $ - ​ ​ ​ (145) ​ ​ ​ - ​ ​ ​ ​ ​

28

​ ​ ​ ​ RoC Opco LLC(12)(15)(19)(21)(29) ​ First Lien Senior Secured Loan ​ L+ 7.75% ​ ​ 8.75% ​ ​ 2/25/2025 ​ ​ $ 40,487 ​ ​ ​ 39,737 ​ ​ ​ 40,487 ​ ​ ​ ​ ​
​ ​ ​ ​ Solaray, LLC(7)(15)(19) ​ First Lien Senior Secured Loan-
Delayed Draw 		​ L+ 6.00% ​ ​ 7.00% ​ ​ 9/11/2023 ​ ​ $ 14,425 ​ ​ ​ 14,425 ​ ​ ​ 14,136 ​ ​ ​ ​ ​
​ ​ ​ ​ Solaray, LLC(3)(7)(15)(19) ​ First Lien Senior Secured Loan-
Revolver 		​ L+ 4.50% ​ ​ 5.50% ​ ​ 9/9/2022 ​ ​ $ 7,424 ​ ​ ​ 7,395 ​ ​ ​ 7,424 ​ ​ ​ ​ ​
​ ​ ​ ​ Solaray, LLC(7)(15)(19)(21) ​ First Lien Senior Secured Loan ​ L+ 6.00% ​ ​ 7.00% ​ ​ 9/11/2023 ​ ​ $ 42,170 ​ ​ ​ 42,170 ​ ​ ​ 41,326 ​ ​ ​ ​ ​
​ ​ ​ ​ WU Holdco, Inc.(7)(15)(19) ​ First Lien Senior Secured Loan-
Delayed Draw 		​ L+ 5.25% ​ ​ 6.25% ​ ​ 3/26/2026 ​ ​ $ 5,588 ​ ​ ​ 5,536 ​ ​ ​ 5,588 ​ ​ ​ ​ ​
​ ​ ​ ​ WU Holdco, Inc.(3)(18)(19) ​ First Lien Senior Secured Loan-
Revolver 		​ L+ 5.25% ​ ​ 5.50% ​ ​ 3/26/2025 ​ ​ $ 902 ​ ​ ​ 857 ​ ​ ​ 902 ​ ​ ​ ​ ​
​ ​ ​ ​ WU Holdco, Inc.(7)(15)(19)(21)(29) ​ First Lien Senior Secured Loan ​ L+ 5.25% ​ ​ 6.25% ​ ​ 3/26/2026 ​ ​ $ 39,319 ​ ​ ​ 38,649 ​ ​ ​ 39,319 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Consumer Goods:
Non-Durable Total 		​ $ 190,216 ​ ​ $ 189,229 ​ ​ ​ 17.7% ​
​ ​ Containers, Packaging, & Glass ​ Automate Intermediate Holdings II S.à r.l.(6)(18)(19)(21) ​ Second Lien Senior Secured Loan ​ L+ 7.75% ​ ​ 7.90% ​ ​ 7/22/2027 ​ ​ $ 11,870 ​ ​ ​ 11,659 ​ ​ ​ 11,781 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Containers, Packaging, &
Glass Total 		​ $ 11,659 ​ ​ $ 11,781 ​ ​ ​ 1.1% ​
​ ​ Energy: Electricity ​ Infinite Electronics International Inc.(12)(18)(19)(29) ​ First Lien Senior Secured Loan ​ L+ 4.00% ​ ​ 4.15% ​ ​ 7/2/2025 ​ ​ $ 19,552 ​ ​ ​ 19,541 ​ ​ ​ 18,868 ​ ​ ​ ​ ​
​ ​ ​ ​ Infinite Electronics International Inc.(18)(19)(21) ​ Second Lien Senior Secured Loan ​ L+ 8.00% ​ ​ 8.15% ​ ​ 7/2/2026 ​ ​ $ 2,480 ​ ​ ​ 2,438 ​ ​ ​ 2,381 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Energy: Electricity Total ​ $ 21,979 ​ ​ $ 21,249 ​ ​ ​ 2.0% ​
​ ​ Energy: Oil & Gas ​ Amspec Services, Inc.(3)(5)(7)(15)(19) ​ First Lien Senior Secured Loan-
Revolver 		​ - ​ ​ - ​ ​ 7/2/2024 ​ ​ $ - ​ ​ ​ (42) ​ ​ ​ - ​ ​ ​ ​ ​
​ ​ ​ ​ Amspec Services, Inc.(7)(12)(15)(19)(29) ​ First Lien Senior Secured Loan ​ L+ 5.75% ​ ​ 6.75% ​ ​ 7/2/2024 ​ ​ $ 43,653 ​ ​ ​ 43,261 ​ ​ ​ 43,653 ​ ​ ​ ​ ​
​ ​ ​ ​ Amspec Services, Inc.(7)(15)(19) ​ First Lien Senior Secured Loan ​ L+ 5.75% ​ ​ 6.75% ​ ​ 7/2/2024 ​ ​ $ 2,826 ​ ​ ​ 2,786 ​ ​ ​ 2,826 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Energy: Oil & Gas Total ​ $ 46,005 ​ ​ $ 46,479 ​ ​ ​ 4.4% ​

29

Control Type Industry Portfolio Company Investment Type Spread Above Index(1) Interest
Rate 		Maturity
Date 		Principal/Shares(9) Cost Market
Value 		% of
NAV(4)
FIRE: Finance Allworth Financial Group, L.P.(2)(3)(5)(15)(19) First Lien Senior Secured Loan-Delayed Draw - - 12/23/2026 $ - (61 ) (61 )
Allworth Financial Group, L.P.(12)(15)(19)(29) First Lien Senior Secured Loan L+ 5.50% 6.50 % 12/23/2026 $ 10,138 9,987 9,936
Allworth Financial Group, L.P.(2)(3)(5)(15)(19) First Lien Senior Secured Loan-Revolver - - 12/23/2026 $ - (18 ) (18 )
TA/Weg Holdings(3)(18)(19) First Lien Senior Secured Loan-Delayed Draw L+ 5.75% 6.75 % 10/2/2025 $ 1,992 1,922 1,921
FIRE: Finance Total $ 11,830 $ 11,778 1.1 %
FIRE: Insurance Ivy Finco Limited(6)(18)(19)(21) First Lien Senior Secured Loan GBP LIBOR+ 5.75% 5.83 % 5/19/2025 £ 7,217 8,992 9,704
Ivy Finco Limited(6)(18)(19) First Lien Senior Secured Loan GBP LIBOR+ 5.75% 5.83 % 5/19/2025 £ 7,077 8,827 9,502
Margaux Acquisition Inc.(7)(15)(19) First Lien Senior Secured Loan-Delayed Draw L+ 5.75% 6.75 % 12/19/2024 $ 9,288 9,256 9,195
Margaux Acquisition, Inc.(2)(3)(5)(15)(19) First Lien Senior Secured Loan-Revolver - - 12/19/2024 $ - (50 ) (29 )
Margaux Acquisition Inc.(7)(12)(15)(19)(29) First Lien Senior Secured Loan L+ 5.75% 6.75 % 12/19/2024 $ 28,625 28,196 28,339
Margaux UK Finance Limited(3)(5)(6)(15)(19) First Lien Senior Secured Loan-
Revolver - - 12/19/2024 £ - (8 ) -
Margaux UK Finance Limited(6)(15)(19)(21) First Lien Senior Secured Loan GBP LIBOR+ 5.75% 6.75 % 12/19/2024 £ 7,629 9,804 10,414
FIRE: Insurance Total $ 65,017 $ 67,125 6.3 %
FIRE: Real Estate Spectre (Carrisbrook House) Limited(6)(15)(19) First Lien Senior Secured Loan EURIBOR+ 9.50% 10.50 % 8/9/2021 € 9,300 10,894 10,289
FIRE: Real Estate Total $ 10,894 $ 10,289 1.0 %
Healthcare & Pharmaceuticals CB Titan Holdings, Inc.(14)(19)(25) Preferred Equity - - - 1,953 1,953 2,625
CPS Group Holdings, Inc.(3)(5)(15)(19) First Lien Senior Secured Loan-Revolver - - 3/3/2025 $ - (64 ) -
CPS Group Holdings, Inc.(7)(12)(15)(19)(21)(29) First Lien Senior Secured Loan L+ 5.50% 6.50 % 3/3/2025 $ 55,347 54,925 55,347
Datix Bidco Limited(2)(3)(5)(6)(18)(19)(21) First Lien Senior Secured Loan-Revolver - - 10/28/2024 £ - (17 ) (7 )
Datix Bidco Limited(6)(18)(19)(21) Second Lien Senior Secured Loan GBP LIBOR+ 7.75% 7.81 % 4/27/2026 £ 12,134 16,369 16,564
Datix Bidco Limited(6)(18)(19)(21) First Lien Senior Secured Loan BBSW+ 4.50% 4.62 % 4/28/2025 AUD 4,212 3,215 3,224
Golden State Buyer, Inc.(12)(16)(29) First Lien Senior Secured Loan L+ 4.75% 5.50 % 6/22/2026 $ 15,077 14,952 14,992
Great Expressions Dental Centers PC(3)(15)(19)(26) First Lien Senior Secured Loan-Revolver L+ 4.75% (0.5% PIK) 6.25 % 9/28/2022 $ 661 655 454
Great Expressions Dental Centers PC(15)(19)(26) First Lien Senior Secured Loan L+ 4.75% (0.5% PIK) 6.25 % 9/28/2023 $ 7,802 7,789 6,437
Island Medical Management Holdings, LLC(15)(19)(29) First Lien Senior Secured Loan L+ 6.50% 7.50 % 9/1/2023 $ 8,627 8,570 7,764
Medical Depot Holdings, Inc.(12)(15)(26) First Lien Senior Secured Loan L+ 5.50% (2% PIK) 8.50 % 1/3/2023 $ 16,520 15,638 14,084
Mendel Bidco, Inc.(18)(19)(21) First Lien Senior Secured Loan EURIBOR+ 4.50% 4.50 % 6/17/2027 £ 10,033 11,169 12,204
Mendel Bidco, Inc.(18)(19)(21) First Lien Senior Secured Loan L+ 4.50% 4.73 % 6/17/2027 $ 19,966 19,541 19,667
Mertus 522. GmbH(6)(18)(19)(21) First Lien Senior Secured Loan-Delayed Draw EURIBOR+ 6.00% 6.00 % 5/28/2026 £ 13,131 14,138 15,892
Mertus 522. GmbH(6)(18)(19)(21) First Lien Senior Secured Loan EURIBOR+ 6.00% 6.00 % 5/28/2026 £ 22,468 24,635 27,193
TecoStar Holdings, Inc.(12)(15)(19)(21)(29) Second Lien Senior Secured Loan L+ 8.50% 9.50 % 11/1/2024 $ 9,472 9,315 9,306
U.S. Anesthesia Partners, Inc.(12)(15)(19)(21) Second Lien Senior Secured Loan L+ 7.25% 7.49 % 6/23/2025 $ 16,520 16,364 15,859
Healthcare &
Pharmaceuticals Total 		$ 219,147 $ 221,605 20.7 %

30

Control Type Industry Portfolio Company Investment Type Spread Above Index(1) Interest
Rate 		Maturity
Date 		Principal/Shares(9) Cost Market
Value 		% of
NAV(4)
High Tech Industries AMI US Holdings Inc.(3)(12)(18)(19) First Lien Senior Secured Loan-Revolver L+ 5.50% 5.65 % 4/1/2024 $ 1,256 1,232 1,256
AMI US Holdings Inc.(12)(15)(19)(29) First Lien Senior Secured Loan L+ 5.50% 6.50 % 4/1/2025 $ 13,025 12,825 13,025
Appriss Holdings, Inc.(2)(3)(5)(7)(18)(19) First Lien Senior Secured Loan-Revolver - - 5/30/2025 $ - (46 ) (47 )
Appriss Holdings, Inc.(7)(12)(18)(19)(21)(29) First Lien Senior Secured Loan L+ 5.25% 5.50 % 5/29/2026 $ 48,386 47,879 47,902
Appriss Holdings, Inc.(7)(18)(19) First Lien Senior Secured Loan L+ 6.00% 6.25 % 5/29/2026 $ 4,988 4,843 4,988
CB Nike IntermediateCo Ltd(3)(5)(6)(15)(19)(21) First Lien Senior Secured Loan-Revolver - - 10/31/2025 $ - (71 ) -
CB Nike IntermediateCo Ltd(6)(12)(15)(19)(21)(29) First Lien Senior Secured Loan L+ 4.75% 5.75 % 10/31/2025 $ 35,068 34,485 35,068
CMI Marketing Inc(3)(5)(15)(19)(29) First Lien Senior Secured Loan-Revolver - - 5/24/2023 $ - (10 ) -
CMI Marketing Inc(12)(15)(19)(29) First Lien Senior Secured Loan L+ 4.50% 5.50 % 5/24/2024 $ 15,101 15,008 15,101
Drilling Info Holdings, Inc(12)(18)(21)(29) First Lien Senior Secured Loan L+ 4.25% 4.40 % 7/30/2025 $ 22,380 22,317 21,728
Element Buyer, Inc.(7)(15)(19) First Lien Senior Secured Loan-Delayed Draw L+ 5.25% 6.25 % 7/18/2025 $ 11,192 11,216 11,192
Element Buyer, Inc.(3)(7)(15)(19) First Lien Senior Secured Loan-Revolver L+ 5.25% 6.25 % 7/19/2024 $ 283 244 283
Element Buyer, Inc.(7)(15)(19)(21) First Lien Senior Secured Loan L+ 5.25% 6.25 % 7/18/2025 $ 37,390 37,660 37,390
Everest Bidco(6)(15)(19)(21) Second Lien Senior Secured Loan GBP LIBOR+ 7.50% 8.50 % 7/3/2026 £ 10,216 13,142 13,946
MRI Software LLC(7)(15)(28) First Lien Senior Secured Loan L+ 5.50% 6.50 % 2/10/2026 $ 25,454 25,359 25,390
MRI Software LLC(2)(3)(5)(15)(28) First Lien Senior Secured Loan-Delayed Draw - - 2/10/2026 $ - (7 ) (2 )
MRI Software LLC(2)(3)(15)(19) First Lien Senior Secured Loan-Revolver - - 2/10/2026 $ - 44 (45 )
nThrive, Inc.(15)(19)(21) Second Lien Senior Secured Loan L+ 9.75% 10.75 % 4/20/2023 $ 8,000 7,988 8,000
Utimaco, Inc.(6)(18)(19)(21)(29) First Lien Senior Secured Loan L+ 4.25% 4.91 % 8/9/2027 $ 14,849 14,535 14,849
Ventiv Topco, Inc.(14)(19)(25) Equity Interest - - - 28 2,833 3,065
Ventiv Holdco, Inc.(3)(7)(18)(19) First Lien Senior Secured Loan-Revolver L+ 5.50% 5.68 % 9/3/2025 $ 426 382 417
Ventiv Holdco, Inc.(7)(15)(19)(21) First Lien Senior Secured Loan L+ 5.50% 6.50 % 9/3/2025 $ 24,056 23,760 23,996
VPARK BIDCO AB(6)(16)(19)(21) First Lien Senior Secured Loan CIBOR+ 4.00% 4.75 % 3/10/2025 DKK 56,999 9,198 9,364
VPARK BIDCO AB(6)(16)(19)(21) First Lien Senior Secured Loan NIBOR+ 4.00% 4.75 % 3/10/2025 NOK 74,020 9,230 8,620
High Tech Industries Total $ 294,046 $ 295,486 27.7 %
Hotel, Gaming & Leisure Aimbridge Acquisition Co., Inc.(12)(18)(19)(21)(29) Second Lien Senior Secured Loan L+ 7.50% 7.65 % 2/1/2027 $ 20,193 19,707 18,174
Captain D's LLC(3)(15)(19) First Lien Senior Secured Loan-Revolver L+ 4.50% 5.50 % 12/15/2023 $ 1,382 1,373 1,382
Captain D's LLC(12)(15)(19)(29) First Lien Senior Secured Loan L+ 4.50% 5.50 % 12/15/2023 $ 12,559 12,489 12,559
Quidditch Acquisition, Inc.(12)(15)(29) First Lien Senior Secured Loan L+ 9.00% 10.00 % 3/21/2025 $ 18,829 18,820 17,778
Hotel, Gaming & Leisure Total $ 52,389 $ 49,893 4.7 %
Media: Advertising, Printing & Publishing Ansira Holdings, Inc.(15)(19)(26)(33) First Lien Senior Secured Loan-Delayed Draw L+ 6.50% PIK 7.50 % 12/20/2024 $ 4,613 4,610 3,944
Ansira Holdings, Inc.(3)(19)(23)(31) First Lien Senior Secured Loan-Revolver P+ 4.75% 7.77 % 12/20/2024 $ 5,383 5,383 5,383

31

Control Type Industry Portfolio Company Investment Type Spread Above Index(1) Interest
Rate 		Maturity
Date 		Principal/Shares(9) Cost Market
Value 		% of
NAV(4)
Ansira Holdings, Inc.(15)(19)(26) First Lien Senior Secured Loan L+ 6.50% PIK 7.50 % 12/20/2024 $ 37,208 37,150 31,813
Media: Advertising,Printing & Publishing
Total $ 47,143 $ 41,140 3.9 %
Media: Broadcasting &Subscription Vital Holdco Limited(6)(12)(15)(19)(21)(29) First Lien Senior Secured Loan L+ 4.75% 5.75 % 5/29/2026 $ 35,357 34,654 35,357
Vital Holdco Limited(6)(18)(19)(21) First Lien Senior Secured Loan EURIBOR+ 4.75% 4.75 % 5/29/2026 € 7,917 8,645 9,679
Media: Broadcasting & Subscription Total $ 43,299 $ 45,036 4.2 %
Media: Diversified & Production 9 Story Media Group Inc.(3)(6)(15)(19) First Lien Senior Secured Loan-Revolver CDOR+ 5.50% 6.50 % 4/30/2026 CAD 56 40 44
9 Story Media Group Inc.(6)(15)(19)(21) First Lien Senior Secured Loan CDOR+ 5.50% 6.50 % 4/30/2026 CAD 7,310 5,363 5,725
9 Story Media Group Inc.(6)(18)(19)(21) First Lien Senior Secured Loan EURIBOR+ 5.50% 5.50 % 4/30/2026 € 3,938 4,507 4,814
Efficient Collaborative Retail Marketing Company, LLC(3)(15)(19) First Lien Senior Secured Loan-Revolver L+ 5.25% 6.25 % 6/15/2022 $ 2,267 2,267 2,267
Efficient Collaborative Retail Marketing Company, LLC(7)(15)(19)(21) First Lien Senior Secured Loan L+ 6.75% 7.75 % 6/15/2022 $ 15,095 15,151 14,416
Efficient Collaborative Retail Marketing Company, LLC(7)(15)(19) First Lien Senior Secured Loan L+ 6.75% 7.75 % 6/15/2022 $ 9,788 9,825 9,347
International Entertainment Investments Limited(6)(18)(19)(21) First Lien Senior Secured Loan GBP LIBOR+ 4.75% 4.82 % 5/31/2023 £ 8,686 10,657 11,857
Media: Diversified & Production Total $ 47,810 $ 48,470 4.5 %
Retail Batteries Plus Holding Corporation(3)(15)(19) First Lien Senior Secured Loan-Revolver - - 7/6/2022 $ - - -
Batteries Plus Holding Corporation(7)(15)(19) First Lien Senior Secured Loan L+ 6.75% 7.75 % 7/6/2022 $ 28,672 28,672 28,672
Thrasio, LLC(2)(3)(5)(15)(19) First Lien Senior Secured Loan-Delayed Draw - - 12/18/2026 $ - (313 ) (313 )
Thrasio, LLC(15)(19)(21) First Lien Senior Secured Loan L+ 7.00% 8.00 % 12/18/2026 $ 10,965 10,691 10,691
Retail Total $ 39,050 $ 39,050 3.7 %
Services: Business AMCP Clean Acquisition Company, LLC(12)(18)(29) First Lien Senior Secured Loan-Delayed Draw L+ 4.25% 4.40 % 7/10/2025 $ 3,855 3,848 2,660
AMCP Clean Acquisition Company, LLC(12)(18)(29) First Lien Senior Secured Loan L+ 4.25% 4.40 % 7/10/2025 $ 15,930 15,904 10,992
Comet Bidco Limited(6)(18)(21) First Lien Senior Secured Loan GBP LIBOR+ 5.25% 5.34 % 9/30/2024 £ 7,362 9,523 8,911
Elevator Holdco Inc.(14)(19)(25) Equity Interest - - - 2 2,448 1,605
Hightower Holding, LLC(12)(15)(19)(21)(29) First Lien Senior Secured Loan L+ 5.00% 6.00 % 1/31/2025 $ 40,850 40,708 40,850
Refine Intermediate, Inc.(3)(5)(18)(19) First Lien Senior Secured Loan-Revolver - - 9/3/2026 $ - (117 ) -
Refine Intermediate, Inc.(15)(19)(21) First Lien Senior Secured Loan L+ 4.75% 5.75 % 3/3/2027 $ 21,894 21,396 21,894
SumUp Holdings Luxembourg S.à.r.l.(6)(15)(19)(21) First Lien Senior Secured Loan EURIBOR+ 8.00% 9.00 % 8/1/2024 € 15,715 17,453 19,212
SumUp Holdings Luxembourg S.à.r.l.(6)(15)(19)(21) First Lien Senior Secured Loan EURIBOR+ 8.00% 9.00 % 8/1/2024 € 16,697 18,244 20,412
TEI Holdings Inc.(3)(7)(15)(19) First Lien Senior Secured Loan-Revolver L+ 7.25% 8.25 % 12/23/2025 $ 3,471 3,426 3,200
TEI Holdings Inc.(7)(12)(15)(19)(21)(26)(29) First Lien Senior Secured Loan L+ 6.00% (1.25% PIK) 8.25 % 12/23/2026 $ 48,749 48,204 45,824
Services: Business Total $ 181,037 $ 175,560 16.3 %
Services: Consumer MZR Aggregator(14)(19)(25) Equity Interest - - - 1 798 798

32

Control Type Industry Portfolio Company Investment Type Spread Above Index(1) Interest
Rate 		Maturity
Date 		Principal/Shares(9) Cost Market
Value 		% of
NAV(4)
MZR Buyer, LLC(15)(19) First Lien Senior Secured Loan-Revolver L+ 6.75% 7.75 % 12/21/2026 $ 5,210 5,106 5,105
MZR Buyer, LLC(7)(15)(19) First Lien Senior Secured Loan L+ 6.75% 7.75 % 12/21/2026 $ 40,634 39,828 39,822
Pearl Intermediate Parent LLC(18)(29) Second Lien Senior Secured Loan L+ 6.25% 6.40 % 2/13/2026 $ 2,571 2,584 2,558
Surrey Bidco Limited(6)(17)(19)(21) First Lien Senior Secured Loan GBP LIBOR+ 6.00% 6.50 % 5/11/2026 £ 5,000 6,163 6,501
Trafalgar Bidco Limited(6)(18)(19)(21) First Lien Senior Secured Loan GBP LIBOR+ 5.00% 5.02 % 9/11/2024 £ 6,011 7,763 8,206
Zeppelin BidCo Pty Limited(6)(18)(19)(21) First Lien Senior Secured Loan BBSY+ 6.00% 6.23 % 6/28/2024 AUD 20,621 14,099 15,707
Services: Consumer Total $ 76,341 $ 78,697 7.4 %
Telecommunications Conterra Ultra Broadband Holdings, Inc.(18)(29) First Lien Senior Secured Loan L+ 4.50% 4.65 % 4/30/2026 $ 6,386 6,360 6,373
Horizon Telcom, Inc.(15)(19)(29) First Lien Senior Secured Loan-Revolver L+ 5.00% 6.00 % 6/15/2023 $ 116 113 114
Horizon Telcom, Inc.(12)(15)(19)(29) First Lien Senior Secured Loan-Delayed Draw L+ 5.00% 6.00 % 6/15/2023 $ 919 914 903
Horizon Telcom, Inc.(12)(15)(19)(29) First Lien Senior Secured Loan L+ 5.00% 6.00 % 6/15/2023 $ 13,538 13,431 13,302
Masergy Holdings, Inc.(15)(29) Second Lien Senior Secured Loan L+ 7.50% 8.50 % 12/16/2024 $ 857 862 851
Telecommunications Total $ 21,680 $ 21,543 2.0 %
Transportation: Cargo A&R Logistics, Inc.(2)(3)(5)(15)(19) First Lien Senior Secured Loan-Revolver - - 5/5/2025 $ - (90 ) (46 )
A&R Logistics, Inc.(7)(12)(15)(19)(21)(29) First Lien Senior Secured Loan L+ 6.00% 7.00 % 5/5/2025 $ 43,534 42,827 43,207
A&R Logistics, Inc.(7)(15)(19) First Lien Senior Secured Loan L+ 6.00% 7.00 % 5/5/2025 $ 2,448 2,408 2,430
A&R Logistics, Inc.(7)(15)(19) First Lien Senior Secured Loan L+ 6.00% 7.00 % 5/5/2025 $ 6,035 5,961 5,989
A&R Logistics, Inc.(7)(15)(19) First Lien Senior Secured Loan L+ 6.50% 7.50 % 5/5/2025 $ 2,743 2,717 2,743
ARL Holdings, LLC(14)(19)(25) Equity Interest - - - - 445 522
ARL Holdings, LLC(14)(19)(25) Equity Interest - - - 9 9 16
ENC Holding Corporation(12)(18)(19)(29) First Lien Senior Secured Loan L+ 4.00% 4.25 % 5/30/2025 $ 10,173 10,163 10,072
Grammer Investment Holdings LLC(14)(19)(25) Equity Interest - - - 1,011 1,011 805
Grammer Investment Holdings LLC(19)(25)(26) Preferred Equity 10% PIK 10.00 % - 7 714 754
Grammer Investment Holdings LLC(14)(19)(25) Warrants - - - 122 - -
Grammer Purchaser, Inc.(3)(12)(15)(19)(29) First Lien Senior Secured Loan-Revolver - - 9/30/2024 $ - 6 -
Grammer Purchaser, Inc.(12)(15)(19)(29) First Lien Senior Secured Loan-Revolver L+ 4.75% 5.75 % 9/30/2024 $ 9,277 9,128 9,277
Omni Logistics, LLC(15)(19)(21) Second Lien Senior Secured Loan L+ 9.00% 10.00 % 12/30/2027 $ 13,770 13,427 13,426
PS HoldCo, LLC(12)(15)(29) First Lien Senior Secured Loan L+ 4.75% 5.75 % 3/13/2025 $ 22,295 22,286 21,849
Transportation: Cargo Total $ 111,012 $ 111,044 10.3 %
Transportation: Consumer Toro Private Investments II, L.P.(6)(14)(19)(25) Equity Interest - - - 3,090 3,090 1,969
Toro Private Investments II, L.P.(6)(12)(18)(29) First Lien Senior Secured Loan L+ 5.00% 5.25 % 5/29/2026 $ 6,715 4,484 4,605
Transportation: Consumer Total $ 7,574 $ 6,574 0.6 %
Wholesale Abracon Group Holding, LLC(14)(19)(25) Equity Interest - - - 2 1,833 1,618
Abracon Group Holding, LLC(2)(3)(5)(15)(19) First Lien Senior Secured Loan-Revolver - - 7/18/2024 $ - (25 ) (50 )

33

Control Type ​ Industry ​ Portfolio Company ​ Investment Type ​ Spread Above Index(1) ​ Interest
Rate 		​ Maturity
Date 		Principal/Shares(9) ​ Cost ​ Market
Value 		​ % of
NAV(4) 		​
​ ​ ​ ​ Abracon Group Holding, LLC(7)(15)(19)(21)(29) ​ First Lien Senior Secured Loan ​ L+ 5.75% ​ 6.75% ​ ​ 7/18/2024 ​ $ 35,639 ​ ​ ​ 35,511 ​ ​ ​ 35,015 ​ ​ ​ ​ ​
​ ​ ​ ​ Aramsco, Inc.(2)(3)(5)(7)(18)(19) ​ First Lien Senior Secured Loan-
Revolver 		​ - ​ - ​ ​ 8/28/2024 ​ $ - ​ ​ ​ (36) ​ ​ ​ (51) ​ ​ ​ ​ ​
​ ​ ​ ​ Aramsco, Inc.(7)(12)(18)(19)(21)(29) ​ First Lien Senior Secured Loan ​ L+ 5.25% ​ 5.40% ​ ​ 8/28/2024 ​ $ 24,042 ​ ​ ​ 23,729 ​ ​ ​ 23,681 ​ ​ ​ ​ ​
​ ​ ​ ​ Armor Group, LP(14)(19)(25) ​ Equity Interest ​ - ​ - ​ ​ - ​ ​ 10 ​ ​ ​ 1,012 ​ ​ ​ 2,126 ​ ​ ​ ​ ​
​ ​ ​ ​ PetroChoice Holdings, Inc.(12)(15)(29) ​ First Lien Senior Secured Loan ​ L+ 5.00% ​ 6.00% ​ ​ 8/19/2022 ​ $ 9,844 ​ ​ ​ 9,794 ​ ​ ​ 9,450 ​ ​ ​ ​ ​
​ ​ ​ ​ PetroChoice Holdings, Inc.(12)(15)(29) ​ First Lien Senior Secured Loan ​ L+ 5.00% ​ 6.00% ​ ​ 8/19/2022 ​ $ 6,514 ​ ​ ​ 6,430 ​ ​ ​ 6,253 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Wholesale Total ​ $ 78,248 ​ ​ $ 78,042 ​ ​ ​ 7.3% ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Non-Controlled/​
Non-Affiliate
Investments Total 		​ $ 2,281,809 ​ ​ $ 2,261,461 ​ ​ ​ 211.7% ​
Non-Controlled/Affiliate Investments ​
​ ​ Beverage, Food & Tobacco ​ ADT Pizza, LLC(10)(14)(19)(25) ​ Equity Interest ​ - ​ - ​ ​ - ​ ​ 6,720 ​ ​ ​ 6,720 ​ ​ ​ 15,918 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Beverage, Food &
Tobacco Total 		​ $ 6,720 ​ ​ $ 15,918 ​ ​ ​ 1.5% ​
​ ​ Energy: Oil & Gas ​ Blackbrush Oil & Gas, L.P.(10)(14)(19)(25) ​ Equity Interest ​ - ​ - ​ ​ - ​ ​ 1,123 ​ ​ ​ - ​ ​ ​ - ​ ​ ​ ​ ​
​ ​ ​ ​ Blackbrush Oil & Gas, L.P.(10)(14)(19)(25) ​ Preferred Equity ​ - ​ - ​ ​ - ​ ​ 36 ​ ​ ​ 10,104 ​ ​ ​ 10,239 ​ ​ ​ ​ ​
​ ​ ​ ​ Blackbrush Oil & Gas, L.P.(10)(12)(15)(19)(26)(29) ​ First Lien Senior Secured Loan ​ L+ 5.00% (2% PIK) ​ 8.00% ​ ​ 9/3/2025 ​ $ 12,089 ​ ​ ​ 12,089 ​ ​ ​ 12,089 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Energy: Oil & Gas ​ $ 22,193 ​ ​ $ 22,328 ​ ​ ​ 2.1% ​
​ ​ Transportation: Consumer ​ Direct Travel, Inc.(10)(18)(19)(21) ​ First Lien Senior Secured Loan ​ L+ 1.00% ​ 1.25% ​ ​ 10/2/2023 ​ $ 4,404 ​ ​ ​ 4,404 ​ ​ ​ 4,404 ​ ​ ​ ​ ​
​ ​ ​ ​ Direct Travel, Inc.(10)(14)(19)(25) ​ Equity Interest ​ - ​ - ​ ​ - ​ ​ 68 ​ ​ ​ - ​ ​ ​ - ​ ​ ​ ​ ​
​ ​ ​ ​ Direct Travel, Inc.(7)(10)(15)(19)(26) ​ First Lien Senior Secured Loan-
Delayed Draw 		​ L+ 1.00% (8.25% PIK) ​ 9.50% ​ ​ 10/2/2023 ​ $ 3,100 ​ ​ ​ 3,100 ​ ​ ​ 2,588 ​ ​ ​ ​ ​
​ ​ ​ ​ Direct Travel, Inc.(7)(10)(15)(19)(26) ​ First Lien Senior Secured Loan-
Delayed Draw 		​ L+ 1.00% (8.25% PIK) ​ 9.50% ​ ​ 10/2/2023 ​ $ 1,572 ​ ​ ​ 1,572 ​ ​ ​ 1,313 ​ ​ ​ ​ ​
​ ​ ​ ​ Direct Travel, Inc.(7)(10)(15)(19)(21)(26) ​ First Lien Senior Secured Loan ​ L+ 1.00% (8.27% PIK) ​ 9.50% ​ ​ 10/2/2023 ​ $ 52,948 ​ ​ ​ 52,948 ​ ​ ​ 44,212 ​ ​ ​ ​ ​

34

​ ​ ​ ​ Direct Travel, Inc.(3)(10)(15)(19)(28) ​ First Lien Senior Secured Loan-
Delayed Draw 		​ L+ 6.00% ​ 7.00% ​ ​ 10/2/2023 ​ $ 1,950 ​ ​ ​ 1,950 ​ ​ ​ 1,950 ​ ​ ​ ​ ​
​ ​ ​ ​ Direct Travel, Inc.(10)(18)(19)(28) ​ First Lien Senior Secured Loan ​ L+ 6.00% ​ 7.00% ​ ​ 10/2/2023 ​ $ 202 ​ ​ ​ 202 ​ ​ ​ 202 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Transportation: Consumer ​ $ 64,176 ​ ​ $ 54,669 ​ ​ ​ 5.1% ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Non-Controlled/Affiliate
Investments Total 		​ $ 93,089 ​ ​ $ 92,915 ​ ​ ​ 8.7% ​
Controlled Affiliate Investments ​
​ ​ Aerospace & Defense ​ ACC Holdco, LLC(10)(11)(19)(25) ​ Preferred Equity ​ - ​ 16.00% ​ ​ - ​ ​ 10,828 ​ ​ ​ 10,824 ​ ​ ​ 10,828 ​ ​ ​ ​ ​
​ ​ ​ ​ Air Comm Corporation LLC(10)(11)(12)(15)(19)(21)(29) ​ First Lien Senior Secured Loan ​ L+ 6.50% ​ 7.50% ​ ​ 6/30/2025 ​ $ 27,023 ​ ​ ​ 26,362 ​ ​ ​ 26,484 ​ ​ ​ ​ ​
​ ​ ​ ​ BCC Jetstream Holdings Aviation (Off I),
LLC(3)(6)(10)(11)(19)(20)(25) 		​ Equity Interest ​ - ​ - ​ ​ - ​ ​ 11,863 ​ ​ ​ 11,863 ​ ​ ​ 11,703 ​ ​ ​ ​ ​
​ ​ ​ ​ BCC Jetstream Holdings Aviation (On II),
LLC(10)(11)(19)(20)(25) 		​ Equity Interest ​ - ​ - ​ ​ - ​ ​ 1,116 ​ ​ ​ 1,116 ​ ​ ​ 629 ​ ​ ​ ​ ​
​ ​ ​ ​ BCC Jetstream Holdings Aviation (On II),
LLC(3)(10)(11)(19)(20)(26) 		​ First Lien Senior Secured Loan ​ - ​ 10.00%
​PIK 		​ ​ 6/2/2022 ​ $ 6,712 ​ ​ ​ 6,712 ​ ​ ​ 6,712 ​ ​ ​ ​ ​
​ ​ ​ ​ Gale Aviation (Offshore) Co(6)(10)(11)(19)(25) ​ Equity Interest ​ - ​ - ​ ​ - ​ ​ 84 ​ ​ ​ 83,656 ​ ​ ​ 66,448 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Aerospace & Defense Total ​ $ 140,533 ​ ​ $ 122,804 ​ ​ ​ 11.5% ​
​ ​ Transportation: Cargo ​ Lightning Holdings B, LLC(6)(10)(11)(19)(25) ​ Equity Interest ​ - ​ - ​ ​ - ​ ​ 7,308 ​ ​ ​ 7,308 ​ ​ ​ 7,308 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ $ 7,308 ​ ​ $ 7,308 ​ ​ ​ 0.7% ​

35

Control Type ​ Industry ​ Portfolio Company ​ Investment Type ​ Spread Above Index(1) Interest
Rate 		​ Maturity
Date 		​ Principal/Shares(9) ​ Cost ​ Market
Value 		​ % of
NAV(4) 		​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Controlled Affiliate
Investments Total 		​ $ 147,841 ​ ​ $ 130,112 ​ ​ ​ 12.2% ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Investments Total ​ $ 2,522,739 ​ ​ $ 2,484,488 ​ ​ ​ 232.6% ​
Cash Equivalents ​
​ ​ Cash Equivalents ​ Goldman Sachs Financial Square Government
Fund Institutional Share Class 		​ Cash Equivalents ​ - 0.03% ​ ​ - ​ ​ $ 1,846 ​ ​ ​ 1,846 ​ ​ ​ 1,846 ​ ​ ​ ​ ​
​ ​ Cash Equivalents ​ Goldman Sachs US Treasury Liquid Reserves
Fund(30) 		​ Cash Equivalents ​ - 0.01% ​ ​ - ​ ​ $ 53,106 ​ ​ ​ 53,106 ​ ​ ​ 53,106 ​ ​ ​ ​ ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Cash Equivalents Total ​ $ 54,952 ​ ​ $ 54,952 ​ ​ ​ 5.2% ​
​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ ​ Investments and Cash
Equivalents Total 		​ $ 2,577,691 ​ ​ $ 2,539,440 ​ ​ ​ 237.8% ​
​

Forward Foreign Currency Exchange Contracts

Currency Purchased Currency Sold Counterparty Settlement Date Unrealized
Appreciation
(Depreciation)(8)
US DOLLARS 183 CANADIAN DOLLAR 256 Bank of New York Mellon 4/14/2021 $ ​ ​(18)
US DOLLARS 088 CANADIAN DOLLAR 122 Bank of New York Mellon 4/15/2021 (7 )
US DOLLARS 141 EURO 129 Bank of New York Mellon 4/15/2021 (17 )
POUND STERLING 6,460 US DOLLARS 8,406 Bank of New York Mellon 9/10/2021 (440 )
US DOLLARS 7,609 EURO 6,840 Citibank 3/26/2021 (776 )
US DOLLARS 5,616 CANADIAN DOLLAR 7,662 Citibank 4/15/2021 (400 )
US DOLLARS 4,217 EURO 3,731 Citibank 4/15/2021 (359 )
US DOLLARS 12,756 EURO 11,200 Citibank 5/21/2021 (990 )
US DOLLARS 31,103 EURO 27,540 Goldman Sachs 3/9/2021 (2,644 )
US DOLLARS 82,431 EURO 72,370 Goldman Sachs 5/21/2021 (6,395 )
US DOLLARS 16,734 AUSTRALIAN DOLLARS 23,870 Goldman Sachs 6/7/2021 (1,630 )
US DOLLARS 19,442 POUND STERLING 14,522 Goldman Sachs 6/7/2021 434
US DOLLARS 97,874 POUND STERLING 77,470 Goldman Sachs 6/7/2021 (8,159 )
US DOLLARS 8,606 DANISH KRONE 56,290 Goldman Sachs 6/7/2021 (642 )
US DOLLARS 2,794 CANADIAN DOLLAR 3,713 Goldman Sachs 9/10/2021 (121 )
US DOLLARS 8,187 NORWEGIAN KRONE 74,020 Goldman Sachs 9/10/2021 (450 )
​ ​ ​ ​ $ (22,614)

​

(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') 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, 2020. Certain investments are subject to a LIBOR, EURIBOR, GBP LIBOR, NIBOR, CIBOR, CDOR, BBSW, 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 $1,068,004 as of December 31, 2020.

36

(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, 2020, non-qualifying assets totaled 17.6% of the Company's total assets.

(7) Assets or a portion thereof are pledged as collateral for the BCSF Complete Financing Solution LLC. See Note 6 'Debt'.

(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. Share amounts of equity investments are presented in thousands. £ 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 portfolio 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) Assets or a portion thereof are pledged as collateral for the 2018-1 Issuer. See Note 6 'Debt'.

(13) $85 of the total par amount for this security is at P+ 4.75%.

(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 non-controlling, affiliate interest in an aircraft-owning special purpose vehicle through this investment.

(21) Assets or a portion thereof are pledged as collateral for the BCSF Revolving Credit Facility. See Note 6 'Debt'.

(22) $751 of the total par amount for this security is at P+ 4.50%.

(23) $992 of the total par amount for this security is at L+ 5.75%.

(24) $1,621 of the total par amount for this security is at P+ 4.50%.

(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, 2020, the aggregate fair value of these securities is $157,618 or 14.76% of the Company's net assets. The acquisition dates of the restricted securities are as follows:

37

Investment ​ ​ Acquisition Date ​
BCC Jetstream Holdings Aviation (On II), LLC-Equity Interest ​ ​ 6/1/2017 ​
BCC Jetstream Holdings Aviation (Off I), LLC-Equity Interest ​ ​ 6/1/2017 ​
CB Titan Holdings, Inc.-Preferred Equity ​ ​ 11/14/2017 ​
Abracon Group Holding, LLC.-Equity Interest ​ ​ 7/18/2018 ​
Armor Group, LP-Equity Interest ​ ​ 8/28/2018 ​
Grammer Investment Holdings LLC-Warrants ​ ​ 10/1/2018 ​
Grammer Investment Holdings LLC-Equity Interest ​ ​ 10/1/2018 ​
Grammer Investment Holdings LLC-Preferred Equity ​ ​ 10/1/2018 ​
ADT Pizza, LLC-Equity Interest ​ ​ 10/29/2018 ​
PP Ultimate Holdings B, LLC-Equity Interest ​ ​ 12/20/2018 ​
FCG Acquisitions, Inc.-Preferred Equity ​ ​ 1/24/2019 ​
WCI-HSG HOLDCO, LLC-Preferred Equity ​ ​ 2/22/2019 ​
Toro Private Investments II, L.P.-Equity Interest ​ ​ 3/19/2019 ​
ARL Holdings, LLC.-Equity Interest ​ ​ 5/3/2019 ​
ARL Holdings, LLC.-Equity Interest ​ ​ 5/3/2019 ​
ACC Holdco, LLC.-Equity Interest ​ ​ 6/28/2019 ​
Kellstrom Aerospace Group, Inc-Equity Interest ​ ​ 7/1/2019 ​
East BCC Coinvest II,LLC-Equity Interest ​ ​ 7/23/2019 ​
Gale Aviation (Offshore) Co-Equity Interest ​ ​ 8/2/2019 ​
Ventiv Topco, Inc.-Equity Interest ​ ​ 9/3/2019 ​
TLC Holdco LP-Equity Interest ​ ​ 10/11/2019 ​
Elk Parent Holdings, LP-Equity Interest ​ ​ 11/1/2019 ​
Elk Parent Holdings, LP-Preferred Equity ​ ​ 11/1/2019 ​
Precision Ultimate Holdings, LLC-Equity Interest ​ ​ 11/6/2019 ​
Elevator Holdco Inc.-Equity Interest ​ ​ 12/23/2019 ​
Blackbrush Oil & Gas, L.P.-Equity Interest ​ ​ 9/3/2020 ​
Blackbrush Oil & Gas, L.P.-Preferred Equity ​ ​ 9/3/2020 ​
Direct Travel, Inc.-Equity Interest ​ ​ 10/2/2020 ​
Lightning Holdings-Equity Interest ​ ​ 11/5/2020 ​
MZR Aggregator-Equity Interest ​ ​ 12/22/2020

​

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

(27) Asset has been placed on non-accrual.

(28) Assets or a portion thereof are pledged as collateral for the BCSF Complete Financing Solution Holdco LLC. See Note 6 'Debt'.

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

(30) Cash equivalents include $27,026 of restricted cash.

(31) Loan includes interest rate floor of 2.00%.

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

(33) $2 of the total par amount for this security is at P+ 5.50%.

See Notes to Consolidated Financial Statements

38

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') 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, 2020.

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, LLC, BCSF II-C, LLC, BCSF CFSH, LLC, BCSF CFS, LLC, BCC Middle Market CLO 2018-1, 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.

39

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

Investments for which market quotations are readily available are typically valued at such 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 are valued at fair value, subject at all times to the oversight and approval of the Board of Directors of the Company (the 'Board'), based on, among other things, the input of the Advisor, the Company's audit committee of the Board (the 'Audit Committee') and one or more independent third-party valuation firms engaged by the Board.

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, the Advisor will 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 or by an independent valuation firm;

•

Preliminary valuation conclusions are then documented and discussed with the Company's senior management and the Advisor. Agreed upon valuation recommendations are presented to the Audit Committee;

•

The Audit Committee of the Board reviews the valuations presented and recommends values for each of the investments to the Board; and

•

The Board will discuss valuations and determine the fair value of each investment in good faith based upon, among other things, the input of the Advisor, independent valuation firms, where applicable, and the Audit Committee.

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.

40

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.

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.

41

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, 2021 there were no loans on non-accrual. As of December 31, 2020, there was one loan 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. 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.

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. Prior to the IPO, stockholders who elected to 'opt in' to the Company's dividend reinvestment plan had their cash dividends and distributions automatically reinvested in additional shares of the Company's common stock, rather than receiving cash dividends and distributions.

Subsequent to the IPO, 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.

42

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.

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.

43

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, 2021 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, 2021. The character of income and gains that the Company distributes is determined in accordance with income tax regulations that may differ from GAAP. BCSF I, LLC, BCSF II-C, LLC, BCSF CFSH, LLC, BCSF CFS, LLC, BCC Middle Market CLO 2018-1, 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, 2021, the tax years that remain subject to examination are from 2017 forward.

Recent Accounting Pronouncements

In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848), ('ASU 2020-04') 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. ASU 2020-04 is effective for all entities as of March 12, 2020 through December 31, 2022. The expedients and exceptions provided by the amendments do not apply to contract modifications and hedging relationships entered into or evaluated after December 31, 2022, except for hedging transactions as of December 31, 2022, that an entity has elected certain optional expedients for and that are retained through the end of the hedging relationship. The Company is currently evaluating the impact of adopting ASU 2020-04 on the Company's consolidated 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, 2021 (with corresponding percentage of total portfolio investments):

As of March 31, 2021
Amortized Cost Percentage of
Total Portfolio 		Fair Value Percentage of
Total Portfolio
First Lien Senior Secured Loans $ 1,951,062 82.0 % $ 1,915,682 82.0 %
Second Lien Senior Secured Loans 128,839 5.4 124,307 5.3
Equity Interest 135,738 5.8 123,732 5.3
Subordinated Note Investment Vehicles (1) 97,360 4.1 97,360 4.2
Preferred equity 33,612 1.4 43,046 1.8
Equity Interest Investment Vehicles (1) 31,610 1.3 31,610 1.4
Warrants 2 0.0 2 0.0
Total $ 2,378,223 100.0 % $ 2,335,739 100.0 %

(1) Represents debt and equity investment in ISLP

44

The following table shows the composition of the investment portfolio, at amortized cost and fair value as of December 31, 2020 (with corresponding percentage of total portfolio investments):

As of December 31, 2020

Amortized Cost

Percentage of
Total Portfolio

Fair Value

Percentage of
Total Portfolio

First Lien Senior Secured Loans

$

2,193,827

87.0

%

$

2,164,910

87.1

%

Second Lien Senior Secured Loans

167,698

6.6

161,960

6.6

Equity Interests

131,491

5.2

119,905

4.8

Preferred Equity

29,723

1.2

37,713

1.5

Warrants

-

0.0

-

0.0

Total

$

2,522,739

100.0

%

$

2,484,488

100.0

%

The following table shows the composition of the investment portfolio by geographic region, at amortized cost and fair value as of March 31, 2021 (with corresponding percentage of total portfolio investments):

As of March 31, 2021

Amortized Cost

Percentage of
Total Portfolio

Fair Value

Percentage of
Total Portfolio

United States

$

2,150,697

90.4

%

$

2,126,609

91.1

%

Cayman Islands

92,895

4.0

75,619

3.2

Germany

62,924

2.6

61,400

2.6

Luxembourg

37,527

1.6

37,633

1.6

Ireland

20,821

0.9

20,112

0.9

United Kingdom

12,458

0.5

13,436

0.6

Israel

344

0.0

351

0.0

Sweden

184

0.0

177

0.0

Australia

141

0.0

157

0.0

France

132

0.0

141

0.0

Canada

100

0.0

104

0.0

Total

$

2,378,223

100.0

%

$

2,335,739

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, 2020 (with corresponding percentage of total portfolio investments):

As of December 31, 2020
Amortized Cost

Percentage of

Total Portfolio

Fair Value

Percentage of

Total Portfolio

United States $ 2,094,741 83.0 % $ 2,055,861 82.7 %
United Kingdom 106,768 4.2 110,706 4.5
Cayman Islands 90,964 3.7 73,756 3.0
Luxembourg 51,840 2.1 56,010 2.3
Germany 38,773 1.5 43,085 1.7
Israel 34,414 1.4 35,068 1.4
Ireland 20,805 0.8 21,097 0.8
Jersey 17,819 0.7 19,206 0.8
Sweden 18,428 0.7 17,984 0.7
Australia 14,099 0.6 15,707 0.6
France 13,142 0.5 13,946 0.6
Netherlands 11,036 0.4 11,479 0.5
Canada 9,910 0.4 10,583 0.4
Total $ 2,522,739 100.0 % $ 2,484,488 100.0 %

45

The following table shows the composition of the investment portfolio by industry, at amortized cost and fair value as of March 31, 2021 (with corresponding percentage of total portfolio investments):

As of March 31, 2021

Amortized Cost

Percentage of
Total Portfolio

Fair Value

Percentage of
Total Portfolio

Aerospace & Defense

$

331,942

14.0

%

$

300,972

12.9

%

Consumer Goods: Non-Durable

194,534

8.1

194,667

8.3

High Tech Industries

192,493

8.1

193,544

8.3

Capital Equipment

179,699

7.6

186,522

8.0

Services: Business

167,735

7.1

159,847

6.8

Investment Vehicles (2)

128,970

5.4

128,970

5.6

Transportation: Cargo

120,032

5.0

121,385

5.2

Healthcare & Pharmaceuticals

119,593

5.0

118,804

5.1

Construction & Building

107,685

4.5

107,327

4.6

Media: Diversified & Production

89,974

3.8

87,364

3.7

Wholesale

78,189

3.3

78,910

3.4

Chemicals, Plastics & Rubber

72,193

3.0

73,189

3.1

Energy: Oil & Gas

68,173

2.9

69,891

3.0

Services: Consumer

66,762

2.8

67,619

2.9

Transportation: Consumer

74,647

3.1

63,299

2.7

Consumer Goods: Durable

59,311

2.5

56,845

2.4

Automotive

52,516

2.2

53,132

2.3

Hotel, Gaming & Leisure

53,304

2.2

51,830

2.2

FIRE: Insurance

47,118

2.0

48,321

2.1

Retail

39,517

1.7

40,081

1.7

Telecommunications

39,758

1.7

39,512

1.7

Media: Advertising, Printing & Publishing

46,788

2.0

37,470

1.6

Beverage, Food & Tobacco

7,423

0.3

16,991

0.7

Banking

15,196

0.6

15,459

0.7

FIRE: Finance (1)

13,212

0.6

13,498

0.6

FIRE: Real Estate (1)

10,909

0.5

9,725

0.4

Media: Broadcasting & Subscription

433

0.0

447

0.0

Containers, Packaging, & Glass

117

0.0

118

0.0

Total

$

2,378,223

100.0

%

$

2,335,739

100.0

%

(1) Finance, Insurance, and Real Estate ('FIRE').

(2) Represents debt and equity investment in ISLP.

46

The following table shows the composition of the investment portfolio by industry, at amortized cost and fair value as of December 31, 2020 (with corresponding percentage of total portfolio investments):

As of December 31, 2020
Amortized Cost

Percentage of

Total Portfolio

Fair Value

Percentage of
Total Portfolio

Aerospace & Defense $ 331,174 13.1 % $ 296,553 11.9 %
High Tech Industries 294,046 11.7 295,486 11.9
Healthcare & Pharmaceuticals 219,147 8.7 221,605 8.9
Capital Equipment 188,123 7.5 193,287 7.8
Consumer Goods: Non-Durable 190,216 7.5 189,229 7.5
Services: Business 181,037 7.1 175,560 7.1
Transportation: Cargo 118,320 4.7 118,352 4.8
Construction & Building 105,567 4.2 104,999 4.2
Services: Consumer 76,341 3.0 78,697 3.2
Wholesale 78,248 3.1 78,042 3.1
Chemicals, Plastics & Rubber 75,808 3.0 76,463 3.1
Energy: Oil & Gas 68,198 2.7 68,807 2.7
FIRE: Insurance (1) 65,017 2.6 67,125 2.7
Automotive 66,470 2.6 66,100 2.7
Transportation: Consumer 71,750 2.8 61,243 2.5
Consumer Goods: Durable 59,399 2.3 58,065 2.3
Hotel, Gaming & Leisure 52,389 2.1 49,893 2.0
Media: Diversified & Production 47,810 1.9 48,470 2.0
Media: Broadcasting & Subscription 43,299 1.7 45,036 1.8
Media: Advertising, Printing & Publishing 47,143 1.9 41,140 1.7
Retail 39,050 1.5 39,050 1.6
Telecommunications 21,680 0.9 21,543 0.9
Energy: Electricity 21,979 0.9 21,249 0.9
Beverage, Food & Tobacco 12,087 0.5 21,024 0.8
Banking 14,058 0.6 13,622 0.5
Containers, Packaging, & Glass 11,659 0.5 11,781 0.5
FIRE: Finance (1) 11,830 0.5 11,778 0.5
FIRE: Real Estate (1) 10,894 0.4 10,289 0.4
$ 2,522,739 100.0 % $ 2,484,488 100.0 %

(1) Finance, Insurance, and Real Estate ('FIRE').

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 $43.9 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, 2021, the Company's investment in ISLP consisted of subordinated notes of $97.4 million, and equity interests of $31.6 million.

47

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 had sold $317.1 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 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, 2021, ISLP had $319.6 million in debt investments, at fair value.

Additionally, ISLP, through a wholly-owned subsidiary, has 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 through its wholly-owned subsidiary, subject to leverage and borrowing base restrictions (the 'ISLP Credit Facility'). The maturity date of the ISLP Credit Facility is February 9, 2026. As of March 31, 2021 the ISLP Credit Facility had $146.2 million of outstanding debt under the credit facility. As of March 31, 2021, the effective rate on the ISLP Credit Facility was 2.3% per annum.

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

As of March 31, 2021
Total investments $ 319,607
Weighted average yield on investments 6.1 %
Number of borrowers in ISLP 18
Largest portfolio company investment $ 44,213
Total of five largest portfolio company investments $ 162,340
Unfunded commitments $ 5,794

48

Below is a listing of ISLP's individual investments as of:

International Senior Loan Program, LLC
Consolidated Schedule of Investments
As of March 31, 2021
(in thousands)
(unaudited)
Currency Industry Portfolio Company Investment Type Spread Above Index Interest Rate Maturity Date Principal/Shares Cost Market Value % of
NAV
Australian Dollar
Healthcare & Pharmaceuticals Datix Bidco Limited First Lien Senior Secured Loan BBSW+ 4.50% 4.74 % 4/28/2025 AUD 4,169 3,286 3,176
Healthcare & Pharmaceuticals Total $ 3,286 $ 3,176 6.7 %
Information Technology Services LEAP Legal Software PTY Ltd First Lien Senior Secured Loan BBSW+ 5.75% 6.75 % 9/12/2022 AUD 30,244 22,868 22,807
Information Technology Services Total $ 22,868 $ 22,807 47.8 %
Services: Consumer Zeppelin BidCo Pty Limited First Lien Senior Secured Loan BBSW+ 5.00% 5.23 % 6/28/2024 AUD 20,415 16,012 15,550
Services: Consumer Total $ 16,012 $ 15,550 32.6 %
Australian Dollar Total $ 42,166 $ 41,533 87.1 %
British Pounds
Healthcare & Pharmaceuticals Datix Bidco Limited Second Lien Senior Secured Loan GBP LIBOR+ 7.75% 7.81 % 4/27/2026 £12,013 16,916 16,577
Datix Bidco Limited First Lien Senior Secured Loan - Revolver 10/28/2024 £- - -
Healthcare & Pharmaceuticals Total $ 16,916 $ 16,577 34.7 %
High Tech Industries Everest Bidco Second Lien Senior Secured Loan GBP LIBOR+ 7.50% 8.50 % 7/3/2026 £10,114 14,243 13,957
High Tech Industries Total $ 14,243 $ 13,957 29.3 %
Media: Diversified & Production International Entertainment Investments Limited First Lien Senior Secured Loan GBP LIBOR+ 4.75% 5.27 % 5/31/2023 £8,599 12,109 11,866
Media: Diversified & Production Total $ 12,109 $ 11,866 24.9 %

49

Services: Business Comet Bidco Limited First Lien Senior Secured Loan GBP LIBOR+ 5.25% 5.34 % 9/30/2024 £7,362 9,225 9,410
Services: Business Total $ 9,225 $ 9,410 19.7 %
Services: Consumer Surrey Bidco Limited First Lien Senior Secured Loan GBP LIBOR+ 6.00% 6.50 % 5/11/2026 £4,954 6,651 6,512
Services: Consumer Total $ 6,651 $ 6,512 13.7 %
British Pounds Total $ 59,144 $ 58,322 122.3 %
Canadian Dollar
Healthcare & Pharmaceuticals 9 Story Media Group Inc. First Lien Senior Secured Loan - Revolver CDOR+ 5.50% 0.00 % 4/30/2026 CAD 149 36 36
9 Story Media Group Inc. First Lien Senior Secured Loan CDOR+ 5.25% 6.25 % 4/30/2026 CAD 7,219 5,731 5,742
Healthcare & Pharmaceuticals Total $ 5,767 $ 5,778 12.1 %
Canadian Dollar Total $ 5,767 $ 5,778 12.1 %
Danish Krone
High Tech Industries VPARK BIDCO AB First Lien Senior Secured Loan CIBOR+ 4.00% 4.75 % 3/10/2025 DKK 56,429 9,231 8,914
High Tech Industries Total $ 9,231 $ 8,914 18.7 %
Danish Krone Total $ 9,231 $ 8,914 18.7 %
European Currency
Chemicals, Plastics & Rubber Niacet Corporation First Lien Senior Secured Loan EURIBOR+ 4.5% 5.50 % 2/1/2024 €3,437 4,110 3,988
Chemicals, Plastics & Rubber Total $ 4,110 $ 3,988 8.4 %
Healthcare & Pharmaceuticals Mendel Bidco, Inc. First Lien Senior Secured Loan EURIBOR+ 4.50% 4.50 % 6/17/2027 €9,933 12,024 11,671
Mertus 522. GmbH First Lien Senior Secured Loan - Delayed Draw EURIBOR+ 6.25% 6.25 % 5/28/2026 €12,999 15,659 15,122
Mertus 522. GmbH First Lien Senior Secured Loan EURIBOR+ 6.25% 6.25 % 5/28/2026 €22,244 26,794 25,874
Healthcare & Pharmaceuticals Total $ 54,477 $ 52,667 110.4 %

50

Media: Broadcasting & Subscription Vital Holdco Limited First Lien Senior Secured Loan EURIBOR+ 5.25% 5.25 % 5/1/2026 €7,838 9,535 9,210
Media: Broadcasting & Subscription Total $ 9,535 $ 9,210 19.3 %
Media: Diversified & Production 9 Story Media Group Inc. First Lien Senior Secured Loan EURIBOR+ 5.25% 5.25 % 4/30/2026 €3,888 4,730 4,569
Media: Diversified & Production Total $ 4,730 $ 4,569 9.6 %
European Currency Total $ 72,852 $ 70,434 147.7 %
Norwegian Krone
High Tech Industries VPARK BIDCO AB First Lien Senior Secured Loan NIBOR+ 4.00% 4.75 % 3/10/2025 NOK 73,280 8,651 8,595
High Tech Industries Total $ 8,651 $ 8,595 18.0 %
Norwegian Krone Total $ 8,651 $ 8,595 18.0 %
U.S. Dollars
Automotive CST Buyer Company First Lien Senior Secured Loan L+ 6.00% 7.00 % 3/1/2023 $ 14,927 14,927 14,927
Automotive Total $ 14,927 $ 14,927 31.3 %
Containers, Packaging, & Glass Automate Intermediate Holdings II S.à r.l. Second Lien Senior Secured Loan L+ 7.75% 7.86 % 7/22/2027 $ 11,752 11,665 11,693
Containers, Packaging, & Glass Total $ 11,665 $ 11,693 24.5 %
Healthcare & Pharmaceuticals Golden State Buyer, Inc. First Lien Senior Secured Loan L+ 4.75% 5.50 % 6/22/2026 $ 15,038 14,955 15,076
Healthcare & Pharmaceuticals Total $ 14,955 $ 15,076 31.6 %
High Tech Industries CB Nike IntermediateCo Ltd First Lien Senior Secured Loan - Revolver 10/31/2025 $ - - -
CB Nike IntermediateCo Ltd First Lien Senior Secured Loan L+ 5.00% 5.75 % 10/31/2025 $ 34,630 34,630 34,630
Utimaco, Inc. First Lien Senior Secured Loan L+ 4.25% 4.51 % 8/9/2027 $ 14,701 14,701 14,701
High Tech Industries Total $ 49,331 $ 49,331 103.5 %
Media: Broadcasting & Subscription Vital Holdco Limited First Lien Senior Secured Loan L+ 5.25% 6.25 % 5/29/2026 $ 35,004 35,004 35,004
Media: Broadcasting & Subscription Total $ 35,004 $ 35,004 73.4 %
U.S. Dollars Total $ 125,882 $ 126,031 264.3 %
Total $ 323,693 $ 319,607 670.2 %

51

Forward Foreign Currency Exchange Contracts

Currency Purchased Currency Sold Counterparty Settlement Date Unrealized Appreciation (Depreciation)
BRITISH POUNDS 1,341 AUSTRALIAN DOLLARS 2,063 Goldman Sachs 04/21/2021 $ 278
EURO 481 AUSTRALIAN DOLLARS 746 Goldman Sachs 04/19/2021 (3 )
EURO 1,973 BRITISH POUNDS 1,708 Goldman Sachs 04/19/2021 (36 )
EURO 5,597 BRITISH POUNDS 4,848 Goldman Sachs 04/19/2021 (108 )
EURO 145 CANADIAN DOLLARS 221 Goldman Sachs 04/19/2021 (6 )
EURO 406 CANADIAN DOLLARS 624 Goldman Sachs 04/19/2021 (19 )
EURO 232 DANISH KRONE 1,729 Goldman Sachs 04/19/2021 -
EURO 641 DANISH KRONE 4,773 Goldman Sachs 04/19/2021 (1 )
EURO 219 NORWEGIAN KRONE 2,246 Goldman Sachs 04/19/2021 (6 )
EURO 598 NORWEGIAN KRONE 6,198 Goldman Sachs 04/19/2021 (24 )
EURO 8,660 US DOLLARS 10,551 Goldman Sachs 04/19/2021 (373 )
EURO 3,235 US DOLLARS 3,908 Goldman Sachs 04/19/2021 (106 )
US DOLLARS 2,248 AUSTRALIAN DOLLARS 2,887 Goldman Sachs 04/19/2021 50
US DOLLARS 6,324 AUSTRALIAN DOLLARS 7,988 Goldman Sachs 04/19/2021 242
US DOLLARS 26,437 BRITISH POUNDS 18,768 Goldman Sachs 04/19/2021 558
US DOLLARS 9,224 BRITISH POUNDS 6,611 Goldman Sachs 04/19/2021 108
US DOLLARS 1,914 CANADIAN DOLLARS 2,414 Goldman Sachs 04/19/2021 (6 )
US DOLLARS 677 CANADIAN DOLLARS 856 Goldman Sachs 04/19/2021 (4 )
US DOLLARS 3,026 DANISH KRONE 18,476 Goldman Sachs 04/19/2021 106
US DOLLARS 1,087 DANISH KRONE 6,694 Goldman Sachs 04/19/2021 29
US DOLLARS 23,629 EURO 19,416 Goldman Sachs 04/19/2021 810
US DOLLARS 5,015 EURO 4,152 Goldman Sachs 04/19/2021 135
US DOLLARS 2,835 NORWEGIAN KRONE 23,994 Goldman Sachs 04/19/2021 25
US DOLLARS 1,022 NORWEGIAN KRONE 8,693 Goldman Sachs 04/19/2021 4
$ 1,653

52

Below is the financial information for ISLP:

Selected Balance Sheet Information

As of

March 31, 2021

Investments at fair value (cost - $323,693)

$

319,607

Cash

1,069

Foreign cash

1,611

Deferred financing costs

2,343

Other assets

8,673

Total assets

$

333,303

Debt

$

146,153

Subordinated notes payable to members

137,622

Other payables

1,843

Total liabilities

$

285,618

Members' equity

47,685

Total liabilities and members' equity

$

333,303

Selected Statement of Operations Information

For the three months ended

March 31, 2021

Investment Income

Interest Income

$

2,096

Other

-

Total investment income

2,096

Expenses

Interest and debt financing expenses

555

Interest expense on members subordinated notes

1,307

General and administrative expenses

357

Total expenses

2,219

Net investment income (loss)

(123

)

Net realized and unrealized gain (losses)

Net realized gain (loss) on investments

(22

)

Net realized gain (loss) on foreign currency transactions

3,344

Net unrealized gain (loss) on foreign currency

2,992

Net change in unrealized appreciation (depreciation) on forward contracts

1,653

Net change in unrealized appreciation (depreciation) on investments

(4,086

)

Net gain (loss) on investments

3,881

Net increase (decrease) in members' equity resulting from operations

$

3,758

53

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, 2021, according to the fair value hierarchy:

Fair Value Measurements
Level 1 Level 2 Level 3 Total
Investments:
First Lien Senior Secured Loans $ - $ 129,879 $ 1,785,803 $ 1,915,682
Equity Interests - - 123,732 123,732
Second Lien Senior Secured Loans - 22,121 102,186 124,307
Subordinated Note in Investment Vehicles (1) - - 97,360 97,360
Preferred Equity - - 43,046 43,046
Equity Interest in Investment Vehicles (1) - - 31,610 31,610
Warrants - - 2 2
Total Investments $ - $ 152,000 $ 2,183,739 $ 2,335,739
Cash equivalents $ 101,339 $ - $ - $ 101,339
Forward currency exchange contracts (asset) $ - $ 907 $ - $ 907
Forward currency exchange contracts (liability) $ - $ 18,944 $ - $ 18,944

(1) Represents debt and equity investment in ISLP.

54

The following table presents fair value measurements of investments by major class, cash equivalents and derivatives as of December 31, 2020, according to the fair value hierarchy:

Fair Value Measurements

Level 1

Level 2

Level 3

Total

Investments:

First Lien Senior Secured Loans

$

-

$

213,760

$

1,951,150

$

2,164,910

Second Lien Senior Secured Loans

-

21,619

140,341

161,960

Equity Interests

-

-

119,905

119,905

Preferred Equity

-

-

37,713

37,713

Warrants

-

-

-

-

Total Investments

$

-

$

235,379

$

2,249,109

$

2,484,488

Cash equivalents

$

54,952

$

-

$

-

$

54,952

Forward currency exchange contracts (liability)

$

-

$

22,614

$

-

$

22,614

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, 2021:

First Lien
Senior Secured
Loans

Equity
Interests

Second Lien
Senior Secured
Loans

Subordinated Note in Investment Vehicles (2)

Preferred
Equity

Equity Interest in Investment Vehicles (2)

Warrants

Total
Investments

Balance as of January 1, 2021

$

1,951,150

$

119,905

$

140,341

$

-

$

37,713

$

-

$

-

$

2,249,109

Purchases of investments and other adjustments to cost (1)

198,832

4,247

44,741

97,360

3,889

34,847

2

383,918

Paid-in-kind interest

2,365

-

-

-

-

-

-

2,365

Net accretion of discounts (amortization of premiums)

1,354

-

139

-

-

-

-

1,493

Proceeds from principal repayments and sales of investments (1)

(417,636

)

-

(85,589

)

-

-

-

-

(503,225

)

Net change in unrealized appreciation (depreciation) on investments

(14,671

)

(420

)

714

-

1,444

-

-

(12,933

)

Net realized gains (losses) on investments

17,293

-

1,840

-

-

(3,237

)

-

15,896

Transfers out of Level 3

-

-

-

-

-

-

-

-

Transfers to Level 3

47,116

-

-

-

-

-

-

47,116

Balance as of March 31, 2021

$

1,785,803

$

123,732

$

102,186

$

97,360

$

43,046

$

31,610

$

2

$

2,183,739

Change in unrealized appreciation (depreciation) attributable to investments still held at March 31, 2021

$

(9,874

)

$

(420)

$

673

$

-

$

1,443

$

-

$

-

$

(8,178

)

(1) Includes reorganizations and restructuring of investments.

(2) Represents debt and equity investment in ISLP.

55

Transfers between levels, if any, are recognized at the beginning of the quarter in which transfers occur. For the three months ended March 31, 2021, transfers from Level 2 to Level 3 were primarily due to decreased price transparency. For the three months ended March 31, 2021, transfers from Level 3 to Level 2 were primarily due to increased price transparency.

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, 2020:

First Lien
Senior Secured
Loans

First Lien
Last Out
Loans

Second Lien
Senior Secured
Loans

Subordinated
Debt

Equity
Interest

Preferred
Equity

Warrants

Total
Investments

Balance as of January 1, 2020

$

1,989,621

$

29,300

$

124,027

$

15,000

$

99,293

$

24,318

$

122

$

2,281,681

Purchases of investments and other adjustments to cost

269,337

116

-

-

6,594

-

-

276,047

Paid-in-kind interest

126

-

-

-

-

33

-

159

Net accretion of discounts (amortization of premiums)

1,019

11

90

11

-

-

-

1,131

Proceeds from principal repayments and sales of investments

(130,432

)

(11,622

)

-

-

-

-

-

(142,054

)

Net change in unrealized depreciation on investments

(81,952

)

(1,547

)

(13,762

)

(11

)

(6,020

)

(2,818

)

(122

)

(106,232

)

Net realized losses on investments

(571

)

-

-

-

-

-

-

(571

)

Transfers out of Level 3

(63,815

)

-

(2,735

)

-

-

-

-

(66,550

)

Transfers to Level 3

95,946

-

13,743

-

-

-

-

109,689

Balance as of March 31, 2020

$

2,079,279

$

16,258

$

121,363

$

15,000

$

99,867

$

21,533

$

-

$

2,353,300

Change in unrealized depreciation attributable to investments still held at March 31, 2020

$

(80,065

)

$

(1,361

)

$

(13,762

)

$

(11

)

$

(6,020

)

$

(2,818

)

$

(122

)

$

(104,159

)

Transfers between levels, if any, are recognized at the beginning of the quarter in which transfers occur. For the three months ended March 31, 2020, transfers from Level 2 to Level 3 were primarily due to decreased price transparency. For the three months ended March 31, 2020, transfers from Level 3 to Level 2 were primarily due to increased price transparency.

56

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.

The valuation techniques and significant unobservable inputs used in Level 3 fair value measurements of assets as of March 31, 2021 were as follows:

As of March 31, 2021

Fair Value
of Level 3 Assets (1)

Valuation
Technique

Significant
Unobservable
Inputs

Range of Significant
Unobservable Inputs
(Weighted Average (2))

First Lien Senior Secured Loans

$

1,458,829

Discounted Cash Flows

Comparative Yields

4.7%-16.4% (8.1%

)

First Lien Senior Secured Loans

55,534

Comparable Company Multiple

EBITDA Multiple

7.5x-7.5x (7.5x

)

First Lien Senior Secured Loans

18,861

Discounted Cash Flows

Discount Rate

10.0

%

First Lien Senior Secured Loans

16,774

Collateral Analysis

Recovery Rate

100.0

%

Second Lien Senior Secured Loans

81,695

Discounted Cash Flows

Comparative Yields

8.9%-16.1% (11.4%

)

Equity Interests

86,882

Discounted Cash Flows

Discount Rate

10.0%-16.4% (15.1%

)

Equity Interests

35,911

Comparable Company Multiple

EBITDA Multiple

7.0x-20.8x (10.4x

)

Preferred Equity

16,574

Comparable Company Multiple

EBITDA Multiple

7.8x-13.3x (11.2x

)

Preferred Equity

11,381

Discounted Cash Flows

Discount Rate

10.0

%

Warrants

-

Comparable Company Multiple

EBITDA Multiple

7.8

x

Total investments

$

1,782,441

(1)

Included within the Level 3 assets of $2,183,739 is an amount of $401,298 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.

57

The Company used the income approach and market approach to determine the fair value of certain Level 3 assets as of March 31, 2021. 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.

The valuation techniques and significant unobservable inputs used in Level 3 fair value measurements of assets as of December 31, 2020 were as follows:

As of December 31, 2020

Fair Value of
Level 3 Assets(1)

Valuation
Technique

Significant
Unobservable
Inputs

Range of Significant
Unobservable Inputs
(Weighted Average(2))

First Lien Senior Secured Loans

$

1,730,334

Discounted Cash Flows

Comparative Yields

4.7%-15.2% (7.7

)%

First Lien Senior Secured Loans

54,669

Comparable Company Multiple

EBITDA Multiple

7.5x-7.5x (7.5x

)

Probability weighting
of alternative outcomes

33.3%-66.7

%

First Lien Senior Secured Loans

18,801

Discounted Cash Flows

Discount Rate

10.0%-10.0% (10.0

)%

First Lien Senior Secured Loans

17,907

Collateral Analysis

Recovery Rate

100

%

Second Lien Senior Secured Loans

103,764

Discounted Cash Flows

Comparative Yields

8.3%-15.7% (10.5

)%

Equity Interests

33,019

Comparable Company Multiple

EBITDA Multiple

7.0x-17.0x (10.0x

)

Equity Interests

78,780

Discounted Cash Flows

Discount Rate

10.0%-16.4% (15.4

)%

Preferred Equity

27,474

Comparable Company Multiple

EBITDA Multiple

7.8x-13.3x (11.5x

)

Preferred Equity

10,239

Discounted Cash Flows

Discount Rate

10.0

%

Warrants

-

Comparable Company Multiple

EBITDA Multiple

7.8x

Total investments

$

2,074,987

(1)

Included within the Level 3 assets of $2,249,109 is an amount of $174,122 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).

(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, 2020. The significant unobservable input used in the income approach is the comparative yield. 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 input used in the market approach is the comparable company multiple. 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.

58

The fair values of the 2018-1 Notes (as defined in Note 6), which are categorized as Level 3 within the fair value hierarchy as of March 31, 2021 and December 31, 2020, approximate the carrying value of such notes. The fair value of the JPM Credit Facility (as defined in Note 6), which is categorized as Level 3 within the fair value hierarchy as of March 31, 2021 and December 31, 2020, approximates the carrying value of such facility. The fair values of the 2019-1 Debt (as defined in Note 6), which are categorized as Level 3 within the fair value hierarchy as of March 31, 2021 and December 31, 2020, approximate the carrying value of such debt. The fair values of the 2023 Notes (as defined in Note 6), which are categorized as Level 3 within the fair value hierarchy as of March 31, 2021 and December 31, 2020, approximate the carrying value of such notes. The fair values of the 2026 Notes (as defined in Note 6), which are categorized as Level 3 within the fair value hierarchy as of March 31, 2021, approximate the carrying value of such notes.

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 'Investment 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 existing Investment 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, 2021 and 2020, management fees were $8.7 million and $8.7 million, respectively. For the three months ended March 31, 2021, $0.0 million was contractually waived and $2.1 million was voluntarily waived. For the three months ended March 31, 2020, $0.0 million was contractually waived and $0.0 million was voluntarily waived.

As of March 31, 2021 and December 31, 2020, management fees payable were $6.6 million and $6.3 million, respectively.

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.

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.

59

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.

Prior to the calendar quarter that commenced on January 1, 2019 the incentive on income was calculated as follows:

(i)

15.0% of the pre-incentive fee net investment income for the current quarter prior to the IPO; or

(ii)

17.5% of the pre-incentive fee net income for the current quarter after the IPO; and

(i)

15.0% of all remaining pre-incentive fee net investment income above the 'catch-up' prior to the IPO, or

(ii)

17.5% of all remaining pre-incentive fee net investment income above the 'catch-up' after the IPO.

Beginning with the calendar quarter that commenced on January 1, 2019, 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 beginning with the calendar quarter that commenced on or after January 1, 2019 (or the appropriate portion thereof in the case of any of the Company's first eleven calendar quarters that commence on or after January 1, 2019) (in either case, the 'Trailing Twelve Quarters'). This calculation is referred to as the 'Three-Year Lookback.'

With respect to any calendar quarter that commenced on or after January 1, 2019, 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.

Commencing on January 1, 2019, 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.

60

Incentive Fee Cap

With respect to any calendar quarter that commences on or after January 1, 2019, 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, 2021 and 2020, the Company incurred $6.7 million and $0.0 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, 2021 and 2020. 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, 2021 and December 31, 2020, there was $6.7 million and $3.8 million, respectively, related to the income incentive fee accrued in incentive fee payable on the consolidated statements of assets and liabilities.

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 (i) 15% of our realized capital gains as of the end of the fiscal year prior to the IPO, and (ii) 17.5% of our realized capital gains as of the end of the fiscal year after the IPO. 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 15% before the IPO or 17.5% after the IPO, as applicable, of such amount, less the aggregate amount of any capital gains incentive fees paid in respect of our portfolio in all prior years.

Because the IPO occurred on a date other than the first day of a fiscal year, a capital gains incentive fee was calculated as of the day before the IPO, with such capital gains incentive fee paid to the Advisor following the end of the fiscal year in which the IPO occurred. For the avoidance of doubt, such capital gains incentive fee was equal to 15% of the Company's realized capital gains on a cumulative basis from inception through the day before the IPO, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid capital gains incentive fees. Following the IPO, solely for the purposes of calculating the capital gains incentive fee, the Company will be deemed to have previously paid capital gains incentive fees prior to the IPO equal to the product obtained by multiplying (a) the actual aggregate amount of previously paid capital gains incentive fees for all periods prior to the IPO by (b) the percentage obtained by dividing (x) 17.5% by (y) 15%. In the event that the Amended Advisory Agreement shall terminate as of a date that is not a fiscal year end, the termination date shall be treated as though it were a fiscal year end for purposes of calculating and paying a capital gains incentive fee.

61

There was no capital gains incentive fee payable to the Advisor under the Amended Advisory Agreement as of March 31, 2021 and December 31, 2020.

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, 2021 and 2020, the Company incurred $0.0 million and $0.0 million of incentive fees related to the GAAP Incentive Fee. As of March 31, 2021 and December 31, 2020, 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 $0.0 million and $0.0 million for the three months ended March 31, 2021 and 2020, respectively, which is included in other general and administrative expenses on the consolidated statements of operations. As of March 31, 2021 and December 31, 2020, there were $0.0 million and $0.0 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 $0.1 million for the three months ended March 31, 2021 and 2020, 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.

62

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 has a maximum credit limit of $50.0 million and a maturity date of March 27, 2023. The Revolving Advisor Loan accrues interest at the Applicable Federal Rate from the date of such loan until the loan is repaid in full. Please see Note 6 for additional details.

Related Party Commitments

As of March 31, 2021 and December 31, 2020, the Advisor held 487,675.35 and 487,574.03 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. Collectively, these investors held 12,875,920.66 and 12,875,920.66 shares of the Company at March 31, 2021 and December 31, 2020, respectively.

Non-Controlled/Affiliate and Controlled Affiliate Investments

Transactions during the three months ended March 31, 2021 in which the issuer was either an Affiliated Person or an Affiliated Person that the Company is deemed to Control are as follows:

Portfolio Company Fair Value
as of
December 31,
2020 		Gross
Additions 		Gross
Reductions 		Change in
Unrealized Gains
(Losses) 		Realized
Gains
(Losses) 		Fair Value
as of
March 31,
2021 		Dividend
and
Interest
Income 		Other
Income
Non-Controlled/affiliate investment
ADT Pizza, LLC, Equity Interest (1) $ 15,918 $ - $ - $ 446 $ - $ 16,364 $ - $ -
Blackbrush Oil & Gas, L.P. Equity Interest (1) - - - - - - - -
Blackbrush Oil & Gas, L.P. Preferred Equity (1) 10,239 - - 1,142 - 11,381 - -
Blackbrush Oil & Gas, L.P. First Lien Senior Secured Loan 12,089 60 - - - 12,149 242 -
Direct Travel, Inc. First Lien Senior Secured Loan 4,404 138 - - - 4,542 139 -
Direct Travel, Inc. Equity Interest (1) - - - - - - - -
Direct Travel, Inc. First Lien Senior Secured Loan-Delayed Draw 2,588 63 - (105 ) - 2,546 74 -
Direct Travel, Inc. First Lien Senior Secured Loan-Delayed Draw 1,313 33 - (54 ) - 1,292 28 -
Direct Travel, Inc. First Lien Senior Secured Loan 44,212 1,091 - (1,801 ) - 43,502 1,270 -
Direct Travel, Inc. First Lien Senior Secured Loan-Delayed Draw 1,950 1,500 - - - 3,450 52 -
Direct Travel, Inc. First Lien Senior Secured Loan 202 - - - - 202 4 -
Total Non-Controlled/affiliate investment $ 92,915 $ 2,885 $ - $ (372 ) $ - $ 95,428 $ 1,809 $ -

63

Portfolio Company Fair Value
as of
December 31,
2020 		Gross
Additions 		Gross
Reductions 		Change in
Unrealized Gains
(Losses) 		Realized
Gains
(Losses) 		Fair Value
as of
March 31,
2021 		Dividend
and
Interest
Income 		Other
Income
Controlled affiliate investment
ACC Holdco, LLC, Preferred Equity $ 10,828 $ - $ - $ - $ - $ 10,828 $ 260 $ -
Air Comm Corporation LLC, First Lien Senior Secured Loan 26,484 40 (69 ) 500 - 26,955 547 -
BCC Jetstream Holdings Aviation (On II), LLC, Equity Interest 629 - - (413 ) - 216 25 -
BCC Jetstream Holdings Aviation (On II), LLC, First Lien Senior Secured Loan 6,712 - - - - 6,712 165 -
BCC Jetstream Holdings Aviation (Off I), LLC, Equity Interest 11,703 - - (656 ) - 11,047 267 -
Gale Aviation (Offshore) Co, Equity Interest 66,448 1,019 - (107 ) - 67,360 1,484 -
International Senior Loan Program, LLC, Equity Interest Investment Vehicle - 34,847 - - (3,237 ) 31,610 - -
International Senior Loan Program, LLC, Subordinated Note Investment Vehicle - 97,360 - - - 97,360 925 -
Lightning Holdings Equity Interest 7,308 912 - 39 - 8,259 - -
Total Controlled affiliate investment $ 130,112 $ 134,178 $ (69 ) $ (637 ) $ (3,237 ) $ 260,347 $ 3,673 $ -
Total $ 223,027 $ 137,063 $ (69 ) $ (1,009 ) $ (3,237 ) $ 355,775 $ 5,482 $ -

(1)

Non-income producing.

Transactions during the year ended December 31, 2020 in which the issuer was either an Affiliated Person or an Affiliated Person that the Company is deemed to Control are as follows:

Portfolio Company Fair Value
as of
December 31,
2019 		Gross
Additions 		Gross
Reductions 		Change in
Unrealized Gains
(Losses) 		Realized
Gains
(Losses) 		Fair Value
as of
December 31,
2020 		Dividend
and
Interest
Income 		Other
Income
Non-Controlled/affiliate investment
ADT Pizza, LLC, Equity Interest (1) $ 6,720 $ - $ - $ 9,198 $ - $ 15,918 $ - $ -
Blackbrush Oil & Gas, L.P. Equity Interest (1) - - - - - - - -
Blackbrush Oil & Gas, L.P. Preferred Equity (1) - 10,104 - 135 - 10,239 - -
Blackbrush Oil & Gas, L.P. First Lien Senior Secured Loan - 12,089 - - - 12,089 321 -
Direct Travel, Inc. First Lien Senior Secured Loan - 4,404 - - - 4,404 14 -
Direct Travel, Inc. Equity Interest(1) - - - - - - - -
Direct Travel, Inc. First Lien Senior Secured Loan-Delayed Draw - 3,100 - (512 ) - 2,588 73 -
Direct Travel, Inc. First Lien Senior Secured Loan-Delayed Draw - 1,572 - (259 ) - 1,313 37 -
Direct Travel, Inc. First Lien Senior Secured Loan - 52,948 - (8,736 ) - 44,212 1,236 -
Direct Travel, Inc. First Lien Senior Secured Loan-Delayed Draw - 1,950 - - - 1,950 28 -
Direct Travel, Inc. First Lien Senior Secured Loan - 202 - - - 202 157 202
Total Non Controlled/affiliate investment $ 6,720 $ 86,369 $ - $ (174 ) $ - $ 92,915 $ 1,866 $ 202

64

Portfolio Company Fair Value
as of
December 31,
2019 		Gross
Additions 		Gross
Reductions 		Change in
Unrealized Gains
(Losses) 		Realized
Gains
(Losses) 		Fair Value
as of
December 31,
2020 		Dividend
and
Interest
Income 		Other
Income
Controlled affiliate investment
ACC Holdco, LLC, Preferred Equity $ 10,828 $ - $ - $ - $ - $ 10,828 $ 868 $ -
Air Comm Corporation LLC, First Lien Senior Secured Loan 27,161 121 (274 ) (524 ) - 26,484 2,290 4
BCC Jetstream Holdings Aviation (On II), LLC, Equity Interest 1,869 - - (1,240 ) - 629 100 -
BCC Jetstream Holdings Aviation (On II), LLC, First Lien Senior Secured Loan 6,363 349 - - - 6,712 634 -
BCC Jetstream Holdings Aviation (Off I), LLC, Equity Interest 13,091 - - (1,388 ) - 11,703 1,068 -
Gale Aviation (Offshore) Co, Equity Interest 57,773 26,648 - (17,973 ) - 66,448 6,500 -
Lightning Holdings Equity Interest - 7,308 - - - 7,308 - -
Total Controlled affiliate investment $ 117,085 $ 34,426 $ (274 ) $ (21,125 ) $ - $ 130,112 $ 11,460 $ 4
Total $ 123,805 $ 120,795 $ (274 ) $ (21,299 ) $ - $ 223,027 $ 13,326 $ 206

(1) Non-income producing.

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, 2021 and December 31, 2020, the Company's asset coverage ratio based on aggregated borrowings outstanding was 180% and 173%, respectively.

The Company's outstanding borrowings as of March 31, 2021 and December 31, 2020 were as follows:

As of March 31, 2021 As of December 31, 2020
Total Aggregate
Principal
Amount
Committed 		Principal
Amount
Outstanding 		Carrying
Value (1) 		Total Aggregate
Principal
Amount
Committed 		Principal
Amount
Outstanding 		Carrying
Value (1)
BCSF Revolving Credit Facility $ - $ - $ - $ 425,000 $ 257,774 $ 257,774
2018-1 Notes 365,700 365,700 364,048 365,700 365,700 364,006
JPM Credit Facility 450,000 139,783 139,783 450,000 293,283 293,283
2019-1 Debt 398,750 398,750 396,321 398,750 398,750 396,265
Revolving Advisor Loan 50,000 - - 50,000 - -
2023 Notes 150,000 150,000 147,333 150,000 150,000 147,032
2026 Notes 300,000 300,000 294,408 - - -
Total Debt $ 1,714,450 $ 1,354,233 $ 1,341,893 $ 1,839,450 $ 1,465,507 $ 1,458,360

(1)

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

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, 2021 and year ended December 31, 2020 were 3.2% and 3.6%, respectively.

65

The following table shows the contractual maturities of our debt obligations as of March 31, 2021:

Payments Due by Period
Total Less than
1 year 		1 - 3 years 3 - 5 years More than
5 years
BCSF Revolving Credit Facility $ - $ - $ - $ - $ -
2018-1 Notes 365,700 - - - 365,700
JPM Credit Facility 139,783 - - 139,783 -
2019-1 Debt 398,750 - - - 398,750
2023 Notes 150,000 - 150,000 - -
2026 Notes 300,000 - - 300,000 -
Total Debt Obligations $ 1,354,233 $ - $ 150,000 $ 439,783 $ 764,450

BCSF Revolving Credit Facility

On October 4, 2017, the Company entered into the revolving credit agreement (the 'BCSF Revolving Credit Facility') with us, as equity holder, BCSF I, LLC, a Delaware limited liability company and a wholly owned and consolidated subsidiary of the Company, as borrower, and Goldman Sachs Bank USA, as sole lead arranger ('Goldman Sachs'). The BCSF Revolving Credit Facility was subsequently amended on May 15, 2018 to reflect certain clarifications regarding margin requirements and hedging currencies. The maximum commitment amount under the BCSF Revolving Credit Facility is $500.0 million, and may be increased up to $750.0 million. Proceeds of the loans under the BCSF Revolving Credit Facility may be used to acquire certain qualifying loans and such other uses as permitted under the BCSF Revolving Credit Facility. The BCSF Revolving Credit Facility 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.

On January 8, 2020, the Company entered into an amended and restated credit agreement of its BCSF Revolving Credit Facility. The amendment amended the existing credit facility to, among other things, modify various financial covenants, including removing a liquidity covenant and adding a net asset value covenant with respect to the Company, as sponsor.

On March 31, 2020, the Parties entered into Omnibus Amendment No. 1 to the amended and restated credit agreement. The amendment amended the existing credit facility to, among other things, provide for enhanced flexibility to purchase or contribute and borrow against revolving loans and delayed draw term loans, and to count certain additional assets in the calculation of collateral for the outstanding advances; increase the spread payable under the facility from 2.50% to 3.25% per annum; include additional events of default to the existing credit facility, including but not limited to, a qualified equity raise not effected on or prior to June 22, 2020; and, after June 22, 2020, require the Company to maintain at least $50.0 million of unencumbered liquidity or pay down the facility by at least $50.0 million.

On May 27, 2020, the Parties entered into Amendment No. 2 to the amended and restated credit agreement. The amendment amended the existing credit facility to, among other things, (i) permit the Company to incur a lien on assets purchased with the proceeds of the rights offering and (ii) remove the requirement that the Company maintain $50.0 million in unencumbered cash after the completion of the rights offering, instead requiring a pay down of $50.0 million within two business days after the closing of the rights offering, which was subsequently paid.

On August 14, 2020, the Parties entered into the second amended and restated credit agreement and the third amended and restated margining agreement (collectively, the 'Amendment'), which amended and restated the terms of the existing credit facility (the 'Amended and Restated Credit Facility'). The Amendment amends the existing credit facility to, among other things, (i) decrease the financing limit from $500.0 million to $425.0 million, (ii) decrease the interest rate on financing from LIBOR plus 3.25% per annum to LIBOR plus 3.00% per annum, and (iii) provide enhanced flexibility to contribute and borrow against revolving and delayed draw loans and modify certain other terms relating to collaterals.

Borrowings under the BCSF Revolving Credit Facility bear interest at LIBOR plus a margin. As of December 31, 2020, the BCSF Revolving Credit Facility was accruing interest expense at a rate of LIBOR plus 2.50%. The Company pays an unused commitment fee of 30 basis points (0.30%) per annum.

On March 11, 2021, the BCSF Revolving Credit Facility was terminated. The proceeds from the 2026 Notes were used to repay the total outstanding debt. For the three months ended March 31, 2021 and 2020, the components of interest expense related to the BCSF Revolving Credit Facility were as follows:

For the Three Months Ended March 31,

2021

2020

Borrowing interest expense

$

509

$

4,398

Unused facility fee

118

94

Amortization of deferred financing costs and upfront commitment fees

-

266

Total interest and debt financing expenses

$

627

$

4,758

66

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.

The CLO Transaction was executed through a private placement of the following 2018-1 Notes:

2018-1 Notes

Principal Amount

Spread above Index

Interest rate at March 31, 2021

Class A-1 A

$

205,900

1.55% + 3 Month LIBOR

1.77

%

Class A-1 B

45,000

1.50% + 3 Month LIBOR (first 24 months)

2.02

%

1.80% + 3 Month LIBOR (thereafter)

Class A-2

55,100

2.15% + 3 Month LIBOR

2.37

Class B

29,300

3.00% + 3 Month LIBOR

3.22

%

Class C

30,400

4.00% + 3 Month LIBOR

4.22

%

Total 2018-1 Notes

365,700

Membership Interests

85,450

Non-interest bearing

Not applicable

Total

$

451,150

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.

The Class A-1 A, A-1 B, A-2, B and C 2018-1 Notes are included in the consolidated financial statements. The Membership Interests are eliminated in consolidation.

The Company serves as portfolio manager of the 2018-1 Issuer pursuant to a portfolio management agreement between the Company and the 2018-1 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 (four years from the closing date of the CLO Transaction), pursuant to the indenture governing the 2018-1 Notes, all principal collections received on the underlying collateral may be used by the 2018-1 Issuer to purchase new collateral under the direction of the Company in its capacity as portfolio manager of the 2018-1 Issuer and in accordance with the 2018-1 Issuer's investment strategy and the terms of the indenture.

The Company has agreed to hold on an ongoing basis the Membership Interests with an aggregate dollar purchase price of at least equal to 5% of the aggregate amount of all obligations issued by the 2018-1 Issuer for so long as the 2018-1 Notes remain outstanding.

The 2018-1 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 2018-1 Issuer.

As of March 31, 2021, there were 61 first lien and second lien senior secured loans with a total fair value of approximately $424.6 million and cash of $34.9 million securing the 2018-1 Notes. As of December 31, 2020, there were 60 first lien and second lien senior secured loans with a total fair value of approximately $424.0 million and cash of $11.1 million securing the 2018-1 Notes. Assets that are pledged as collateral for the 2018-1 Notes 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 governing the 2018-1 Notes. Such assets are included in the Company's consolidated financial statements. The creditors of the 2018-1 Issuer 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 2018-1 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 governing the 2018-1 Notes. As of March 31, 2021 and December 31, 2020, the Company was in compliance with its covenants related to the 2018-1 Notes.

67

Costs of $2.1 million were incurred in connection with debt securitization of the 2018-1 Notes by the 2018-1 Issuer which have been recorded as debt issuance costs and presented as a reduction to the outstanding principal amount of the 2018-1 Notes on the consolidated statements of assets and liabilities and are being amortized over the life of the 2018-1 Issuer using the effective interest method. The balance of the unamortized debt issuance costs related to the 2018-1 Issuer was $1.7 million and $1.7 million as of March 31, 2021 and December 31, 2020, respectively.

For the three months ended March 31, 2021 and 2020, the components of interest expense related to the 2018-1 Issuer were as follows:

For the Three Months Ended March 31,

2021

2020

Borrowing interest expense

$

2,024

$

3,518

Amortization of debt issuance costs and upfront commitment fees

43

43

Total interest and debt financing expenses

$

2,067

$

3,561

JPM Credit Facility

On April 30, 2019, the Company entered into a loan and security agreement (the 'JPM Credit Agreement' or the 'JPM Credit Facility') as Borrower, with JPMorgan Chase Bank, National Association, as Administrative Agent, and Wells Fargo Bank, National Association as Collateral Administrator, Collateral Agent, Securities Intermediary and Bank. The facility amount under the JPM Credit Agreement was $666.6 million. Borrowings under the JPM Credit Facility bore interest at LIBOR plus 2.75%.

On January 29, 2020, the Company entered into an amended and restated loan and security agreement (the 'Amended Loan and Security Agreement') as Borrower, with JPMorgan Chase Bank, National Association, as Administrative Agent, and Wells Fargo Bank, National Association as Collateral Administrator, Collateral Agent, Securities Intermediary and Bank. The Amended Loan and Security Agreement amended the Existing Loan and Security Agreement to, among other things, (1) decrease the financing limit under the agreement from $666.6 million to $500.0 million; (2) decrease the minimum facility amount from $466.6 million to $300.0 million period from January 29, 2020 to July 29, 2020 (the minimum facility amount will increase to $350.0 million after July 29, 2020 until the end of the reinvestment period); (3) decrease the interest rate on financing from 2.75% per annum over the applicable LIBOR to 2.375% per annum over the applicable LIBOR; and (4) extend the scheduled termination date of the agreement from November 29, 2022 to January 29, 2025.

On March 20, 2020, the Company entered into a second amended and restated loan and security agreement between the parties (the 'Second Amended Loan and Security Agreement'). The Second Amended Loan and Security Agreement, among other things, provides flexibility to contribute and borrow against revolving loans, reduce the amount required to be reserved for unfunded revolvers and delayed draw obligations and decreases the financing limit by $50.0 million within 90 days or, based on the occurrence of certain events, such earlier period as may be set forth in the Second Amended Loan and Security Agreement. The Company shall pay to the Administrative Agent $50.0 million to the prepayment of Advances and the Financing Commitments shall be reduced by the amount of principal so prepaid on the earlier of two Business days following the closing of the Rights Offering and June 18, 2020, which the Company subsequently paid.

On July 2, 2020, the Company entered into a third amended and restated loan and security agreement with respect to the JPM Credit Agreement to, among other things, adjust the advance rates and make certain changes of an updating nature.

The facility amount under the JPM Credit Agreement is $450.0 million. Proceeds of the loans under the JPM Credit Facility may be used to acquire certain qualifying loans and such other uses as permitted under the JPM Credit Agreement. The period from the effective date of the amendment until January 29, 2023 is referred to as the reinvestment period and during such reinvestment period, the Borrower may request drawdowns under the JPM Credit Facility.

The maturity date is the earliest of: (a) January 29, 2025, (b) the date on which the secured obligations become due and payable following the occurrence of an event of default, (c) the date on which the advances are repaid in full and (d) the date after a market value cure failure occurs on which all portfolio investments have been sold and proceeds there from have been received by the Borrower. The stated maturity date of January 29, 2025 may be extended for successive one year periods by mutual agreement of the Borrower and the Administrative Agent.

The JPM 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.

68

Borrowings under the JPM Credit Facility bear interest at LIBOR plus a margin. As of March 31, 2021, the JPM Credit Facility was accruing interest expense at a rate of LIBOR plus 2.375%. The Company pays an unused commitment fee of between 37.5 basis points (0.375%) and 75 basis points (0.75%) per annum depending on the size of the unused portion of the facility. Interest is payable quarterly in arrears.

As of March 31, 2021 and December 31, 2020, there were $139.8 million and $293.3 million of borrowings under the JPM Credit Facility, respectively, and the Company was in compliance with the terms of the JPM Credit Facility.

For the three months ended March 31, 2021 and 2020, the components of interest expense related to the JPM Credit Facility were as follows:

For the Three Months Ended March 31,

2021

2020

Borrowing interest expense

$

2,424

$

4,924

Unused facility fee

-

162

Amortization of deferred financing costs and upfront commitment fees

64

275

Total interest and debt financing expenses

$

2,488

$

5,361

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.

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

2019-1 Debt

Principal Amount

Spread above Index

Interest rate at March 31, 2021

Class A-1L

$

50,000

1.70% + 3 Month LIBOR

1.94

%

Class A-1

222,500

1.70% + 3 Month LIBOR

1.94

%

Class A-2A

50,750

2.70% + 3 Month LIBOR

2.94

%

Class A-2B

13,000

4.23% (Fixed)

4.23

%

Class B

30,000

3.60% + 3 Month LIBOR

3.84

%

Class C

32,500

4.75% + 3 Month LIBOR

4.99

%

Total 2019-1 Debt

398,750

Membership Interests

102,250

Non-interest bearing

Not applicable

Total

$

501,000

The Loans and the Class A-1, A-2A, A-2B, and B Notes were issued at par. The Class C Notes were issued at a discount. The Notes are scheduled to mature on October 15, 2031. The Company received 100% of the membership interests (the 'Membership Interests') in the 2019-1 Issuer in exchange for its sale to the 2019-1 Issuer of the initial closing date loan portfolio. The Membership Interests do not bear interest.

The Loans and Class A-1, A-2A, A-2B, B, and C Notes are included in the consolidated financial statements of the Company. The Membership Interests 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.

69

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, 2021, there were 66 first lien and second lien senior secured loans with a total fair value of approximately $478.2 million and cash of $41.8 million securing the 2019-1 Debt. As of December 31, 2020, there were 67 first lien and second lien senior secured loans with a total fair value of approximately $469.4 million and cash of $15.9 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, 2021, the Company was in compliance with its covenants related to the 2019-1 Debt.

Costs of the offering, including the discount of the Class C Notes, of $2.8 million were incurred in connection with debt securitization of the 2019-1 Debt by the 2019-1 Co-Issuers 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 of the 2019-1 Issuer using the effective interest method. The balance of the unamortized debt issuance costs related to the 2019-1 Issuer was $2.4 million and $2.5 million as of March 31, 2021 and December 31, 2020, respectively.

For the three months ended March 31, 2021 and 2020, the components of interest expense related to the 2019-1 Co-Issuers were as follows:

For the Three Months Ended March 31,
2021 2020
Borrowing interest expense $ 2,526 $ 4,137
Amortization of debt issuance costs and upfront commitment fees 57 57
Total interest and debt financing expenses $ 2,583 $ 4,194

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 has a maximum credit limit of $50.0 million and a maturity date of March 27, 2023. The Revolving Advisor Loan accrues interest at the Applicable Federal Rate from the date of such loan until the loan is repaid in full. As of March 31, 2021, there were no borrowings under the Revolving Advisor Loan.

For the three months ended March 31, 2021 and 2020, the components of interest expense related to the Revolving Advisor Loan were as follows:

For the Three Months Ended March 31,
2021 2020
Borrowing interest expense $ - $ 2
Total interest and debt financing expenses $ - $ 2

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.

70

The 2023 Notes will mature on June 10, 2023 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 Note Purchase Agreement. The 2023 Notes will bear 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, 2021, the Company was in compliance with the terms of the Note Purchase Agreement governing the 2023 Notes.

As of March 31, 2021 and December 31, 2020, the components of the carrying value of the 2023 Notes were as follows:

March 31,
2021

December 31,
2020

Principal amount of debt

$

150,000

$

150,000

Unamortized debt issuance cost

(1,604

)

(1,785

)

Original issue discount, net of accretion

(1,063

)

(1,183

)

Carrying value of 2023 Notes

$

147,333

$

147,032

71

For the three months ended March 31, 2021 and 2020, the components of interest expense related to the 2023 Notes were as follows:

For the Three Months Ended March 31
2021 2020

Borrowing interest expense

$ 3,188 $ -

Amortization of debt issuance cost

180 -

Accretion of original issue discount

119 -

Total interest and debt financing expenses

$ 3,487 $ -

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 2.950% notes due 2026 (the ' 2026 Notes').

The 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 2026 Notes bear interest at a rate of 2.950% per year payable semi-annually on March 10th and September 10th of each year, commencing on September 10, 2021. The 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 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.

As of March 31, 2021 and December 31, 2020, the components of the carrying value of the 2026 Notes were as follows:

March 31,
2021 		December 31,
2020
Principal amount of debt $ 300,000 $ -
Unamortized debt issuance cost (3,208 ) -
Original issue discount, net of accretion (2,384 ) -
Carrying value of 2026 Notes $ 294,408 $ -

For the three months ended March 31, 2021 and 2020, the components of interest expense related to the 2026 Notes were as follows (dollars in thousands):

For the Three Months Ended March 31,
2021 2020
Borrowing interest expense $ 516 $ -
Amortization of debt issuance cost 37 -
Amortization of original issue discount 28 -
Total interest and debt financing expenses $ 581 $ -

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 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, 2021 and December 31, 2020 is included on the consolidated schedules of investments by contract. The Company had collateral receivables of $3.4 million and $4.9 million for March 31, 2021 and December 31, 2020, respectively 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.

72

For the three months ended March 31, 2021, the Company's average U.S. dollar notional exposure to forward currency exchange contracts was $206.7 million. For the three months ended March 31, 2020, the Company's average U.S. dollar notional exposure to forward currency exchange contracts was $245.4 million.

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.

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, 2021:

Counterparty

Account in the
consolidated
statements of
assets and liabilities

Gross amount of
assets on the
consolidated
statements of
assets and liabilities

Gross amount of
(liabilities) on the
consolidated
statements of
assets and liabilities

Net amount of assets or
(liabilities) presented on
the consolidated
statements of
assets and liabilities

Cash Collateral
paid
(received) (1)

Net
Amounts (2)

Bank of New York

Unrealized
appreciation on
forward currency
contracts

$

907

$

-

$

907

$

-

$

907

Citibank

Unrealized
depreciation on
forward currency
contracts

$

-

$

(1,064

)

$

(1,064

)

$

1,064

$

-

Goldman Sachs

Unrealized
depreciation on
forward currency
contracts

$

-

$

(17,880

)

$

(17,880

)

$

-

$

(17,880

)

(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, 2020:

Counterparty Account in the
consolidated
statements of
assets and liabilities 		Gross amount of
assets on the
consolidated
statements of
assets and liabilities 		Gross amount of
(liabilities) on the
consolidated
statements of
assets and liabilities 		Net amount of assets or
(liabilities) presented on
the consolidated statements of
assets and liabilities 		Cash Collateral
paid
(received)(1) 		Net
Amounts(2)
Bank of New York Unrealized
depreciation on
forward currency
contracts 		$ - $ (482 ) $ (482 ) $ 482 $ -
Citibank Unrealized
depreciation on
forward currency
contracts 		$ - $ (2,525 ) $ (2,525 ) $ 2,525 $ -
Goldman Sachs Unrealized
depreciation on
forward currency
contracts 		$ - $ (19,607 ) $ (19,607 ) $ - $ (19,607 )
(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.

73

The effect of transactions in derivative instruments to the consolidated statements of operations during the three months ended March 31, 2021 and 2020 was as follows:

For the Three Months Ended March 31,
2021 2020
Net realized gains (losses) on forward currency exchange contracts $ (3,292 ) $ 1,505
Net change in unrealized appreciation (depreciation) on forward currency exchange contracts 4,577 13,121
Total net realized and unrealized gains (losses) on forward currency exchange contracts $ 1,285 $ 14,626

Included in total net gains (losses) on the consolidated statements of operations is net gains (losses) of $4.1 million and ($13.6) 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, 2021 and 2020, respectively. Including the total net realized and unrealized gains (losses) on forward currency exchange contracts of $1.3 million and $14.6 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 ($2.8) million and $1.0 million for the three months ended March 31, 2021 and 2020, 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, 2021:

Date Declared

Record Date

Payment Date

Amount
Per Share

Total
Distributions

February 18, 2021

March 31, 2021

April 30, 2021

$

0.34

$

21,951

Total distributions declared

$

0.34

$

21,951

The distributions declared during the three months ended March 31, 2021 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 the three months ended March 31, 2020:

Date Declared

Record Date

Payment Date

Amount
Per Share

Total
Distributions

February 20, 2020

March 31, 2020

April 30, 2020

$

0.41

$

21,176

Total distributions declared

$

0.41

$

21,176

The distributions declared during the three months ended March 31, 2020 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.

74

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, 2021 and December 31, 2020, BCSF Advisors, LP contributed in aggregate $8.9 million to the Company and received 487,675.35 shares of the Company and contributed $8.9 million to the Company and received 487,574.03 shares of the Company, respectively. At March 31, 2021 and December 31, 2020, BCSF Advisors, LP owned 0.76% and 0.76%, 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, 2021 and 2020, 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 Vice President and Treasurer 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. As of December 31, 2020, zero dollars remain under the 10b5-1 Plan and no further purchases are intended under the 10b5-1 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 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, 2021, 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.

75

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.

As of March 31, 2021, the Company had $216.8 million of unfunded commitments under loan and financing agreements as follows:

Expiration Date (1)

Unfunded Commitments (2)

First Lien Senior Secured Loans

9 Story Media Group Inc. - Revolver

4/30/2026

$

1

A&R Logistics, Inc. - Revolver

5/5/2025

5,486

Abracon Group Holding, LLC - Revolver

7/18/2024

2,833

Allworth Financial Group, L.P. - Delayed Draw

12/31/2027

3,042

Allworth Financial Group, L.P. - Revolver

12/23/2026

2,440

AMI US Holdings Inc. - Revolver

4/1/2024

488

Amspec Services, Inc. - Revolver

7/2/2024

5,667

Ansira Holdings, Inc. - Revolver

12/20/2024

2,833

AP Plastics Group, LLC - Revolver

8/2/2021

5,667

Appriss Holdings, Inc. - Revolver

5/31/2025

4,711

Aptus 1724 Gmbh - Revolver

2/23/2026

7,791

Aramsco, Inc. - Revolver

8/28/2026

3,387

Armstrong Bidco Limited - Delayed Draw

4/30/2025

5,708

Batteries Plus Holding Corporation - Revolver

7/6/2022

3,779

Captain D's LLC - Revolver

12/15/2023

1,862

CB Nike IntermediateCo Ltd - Revolver

10/31/2025

44

CPS Group Holdings, Inc. - Revolver

2/28/2025

4,933

CST Buyer Company - Revolver

3/1/2023

2,190

Datix Bidco Limited - Revolver

10/28/2024

13

DC Blox, Inc

3/22/2026

14,607

Direct Travel, Inc. - Delayed Draw

10/2/2023

3,300

Dorner Manufacturing Corp - Revolver

3/15/2022

1,099

Efficient Collaborative Retail Marketing Company, LLC - Revolver

6/15/2022

1,275

Element Buyer, Inc. - Revolver

7/19/2024

3,967

FFI Holdings I Corp - Delayed Draw

1/24/2025

2,683

FFI Holdings I Corp - Revolver

1/24/2025

2,499

Grammer Purchaser, Inc. - Revolver

9/30/2024

1,050

Great Expressions Dental Center PC - Revolver

9/28/2022

591

Green Street Parent, LLC - Revolver

8/27/2025

1,258

GSP Holdings, LLC - Revolver

11/6/2025

3,400

JHCC Holdings, LLC - Delayed Draw

9/9/2025

4,845

JHCC Holdings, LLC - Revolver

9/9/2025

1,882

Kellstrom Commercial Aerospace, Inc. - Revolver

7/1/2025

533

Margaux Acquisition Inc. - Revolver

12/19/2024

2,872

Margaux UK Finance Limited - Revolver

12/19/2024

689

MRI Software LLC - Delayed Draw

2/10/2026

731

MRI Software LLC - Revolver

2/10/2026

1,693

MZR Buyer, LLC - Revolver

12/22/2026

5,210

Profile Products LLC - Revolver

12/20/2024

805

Refine Intermediate, Inc. - Revolver

9/3/2026

5,340

RoC Opco LLC - Revolver

2/25/2025

6,828

Solaray, LLC - Revolver

9/9/2022

5,327

Sontiq, Inc. (fka EZShield, Inc.) - Revolver

3/1/2026

1,412

76

Expiration Date (1)

Unfunded Commitments (2)

SumUp Holdings Luxembourg S.à.r.l. - First Lien Senior Secured Loan

3/10/2026

11,814

TA/Weg Holdings - Delayed Draw

10/2/2025

6,146

TEI Holdings Inc. - Revolver

12/23/2025

1,962

Thrasio, LLC - Delayed Draw

12/18/2026

12,522

Tidel Engineering, L.P. - Revolver

3/1/2023

4,250

TLC Purchaser, Inc. - Delayed Draw

10/10/2025

7,119

TLC Purchaser, Inc. - Revolver

10/10/2025

8,900

V Global Holdings LLC - Revolver

12/4/2025

7,885

Ventiv Holdco, Inc. - Revolver

8/20/2025

3,407

WCI-HSG Purchaser, Inc. - Revolver

2/24/2025

1,612

Whitcraft LLC - Revolver

4/3/2023

1,812

WU Holdco, Inc. - Revolver

3/26/2025

4,057

YLG Holdings, Inc. - Revolver

10/31/2025

8,545

Total First Lien Senior Secured Loans

$

216,802

(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, 2021.

As of December 31, 2020, the Company had $189.9 million of unfunded commitments under loan and financing agreements as follows:

Expiration Date (1)

Unfunded Commitments(2)
First Lien Senior Secured Loans
9 Story Media Group Inc. - Revolver 4/30/2026 $ 74
A&R Logistics, Inc. - Revolver 5/5/2025 6,096
Abracon Group Holding, LLC. - Revolver 7/18/2024 2,833
Allworth Financial Group, L.P. - Delayed Draw 12/23/2026 3,042
Allworth Financial Group, L.P. - Revolver 12/23/2026 2,440
AMI US Holdings Inc. - Revolver 4/1/2024 488
Amspec Services, Inc. - Revolver 7/2/2024 5,667
Ansira Holdings, Inc. - Revolver 12/20/2024 1,700
AP Plastics Group, LLC - Revolver 8/2/2021 5,667
Appriss Holdings, Inc. - Revolver 5/30/2025 4,711
Aramsco, Inc. - Revolver 8/28/2024 3,387
Batteries Plus Holding Corporation - Revolver 7/6/2022 4,250
Captain D's LLC - Revolver 12/15/2023 490
CB Nike IntermediateCo Ltd - Revolver 10/31/2025 4,428
CMI Marketing Inc - Revolver 5/24/2023 2,112
CPS Group Holdings, Inc. - Revolver 3/3/2025 4,933
CST Buyer Company - Revolver 10/3/2025 2,190
Datix Bidco Limited - Revolver 10/28/2024 1,328
Direct Travel, Inc. - Delayed Draw 10/2/2023 4,800
Dorner Manufacturing Corp - Revolver 3/15/2022 1,099

77

Expiration Date (1)

Unfunded Commitments (2)
Efficient Collaborative Retail Marketing Company, LLC - Revolver 6/15/2022 1,275
Element Buyer, Inc. - Revolver 7/19/2024 3,967
FFI Holdings I Corp - Delayed Draw 1/24/2025 3,156
FFI Holdings I Corp - Revolver 1/24/2025 3,938
Fineline Technologies, Inc. - Revolver 11/4/2022 2,633
Grammer Purchaser, Inc. - Revolver 9/30/2024 1,050
Great Expressions Dental Center PC - Revolver 9/28/2022 513
Green Street Parent, LLC - Revolver 8/27/2025 2,419
GSP Holdings, LLC - Revolver 11/6/2025 3,400
JHCC Holdings, LLC - Delayed Draw 9/9/2025 6,262
JHCC Holdings, LLC - Revolver 9/9/2025 1,272
Kellstrom Commercial Aerospace, Inc. - Revolver 7/1/2025 1,066
Margaux Acquisition Inc. - Revolver 12/19/2024 2,872
Margaux UK Finance Limited - Revolver 12/19/2024 681
MRI Software LLC - Delayed Draw 2/10/2026 731
MRI Software LLC - Revolver 2/10/2026 1,782
Profile Products LLC - Revolver 12/20/2024 3,003
Refine Intermediate, Inc. - Revolver 9/3/2026 5,340
RoC Opco LLC - Revolver 2/25/2025 10,241
Solaray, LLC - Revolver 9/9/2022 5,327
TA/WEG Holdings - Delayed Draw 10/2/2025 7,538
TEI Holdings Inc. - Revolver 12/23/2025 1,055
Thrasio - Delayed Draw 12/18/2026 12,522
Tidel Engineering, L.P. - Revolver 3/1/2023 4,250
TLC Purchaser, Inc. - Delayed Draw 10/13/2025 7,119
TLC Purchaser, Inc. - Revolver 10/13/2025 8,900
V Global - Revolver 12/22/2025 7,885
Ventiv Holdco, Inc. - Revolver 9/3/2025 2,981
WCI-HSG Purchaser, Inc. - Revolver 2/24/2025 1,612
Whitcraft LLC - Revolver 4/3/2023 1,812
WU Holdco, Inc. - Revolver 3/26/2025 3,043
YLG Holdings, Inc. - Revolver 10/31/2025 8,545
Total First Lien Senior Secured Loans $ 189,925

(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, 2020.

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 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.

78

Note 11. Financial Highlights

The following is a schedule of financial highlights for the three months ended March 31, 2021 and 2020:

For the Three months Ended March 31,
2021 2020
Per share data:
Net asset value at beginning of period $ 16.54 $ 19.72
Net investment income (1) 0.34 0.44
Net realized gain (loss) (1) (7) 0.14 (0.18 )
Net change in unrealized appreciation (depreciation) (1) (2) (8) 0.01 (2.28 )
Net increase (decrease) in net assets resulting from operations (1) (9) (10) 0.49 (2.02 )
Stockholder distributions from income (3) (0.34 ) (0.41 )
Net asset value at end of period $ 16.69 $ 17.29
Net assets at end of period $ 1,077,806 $ 892,777
Shares outstanding at end of period 64,562,265.27 51,649,812.27
Per share market value at end of period $ 14.78 $ 9.27
Total return based on market value (12) 24.65 % (51.01 )%
Total return based on net asset value (4) 2.96 % (10.24 )%
Ratios:
Ratio of net investment income to average net assets (5) (11) (13) 9.74 % 8.90 %
Ratio of total net expenses to average net assets (5) (11) (13) 9.18 % 11.47 %
Supplemental data:
Ratio of interest and debt financing expenses to average net assets (5) (13) 4.49 % 7.07 %
Ratio of expenses (without incentive fees) to average net assets (5) (11) (13) 8.55 % 11.47 %
Ratio of incentive fees and management fees, net of contractual and voluntary waivers, to average net assets (5) (11) (13) 3.73 % 3.45 %
Average principal debt outstanding $ 1,449,928 $ 1,581,868
Portfolio turnover (6) 15.93 % 7.21 %
(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 period 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 and net realized gain (loss) on foreign currency transactions.
(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.

79

(10) Net increase (decrease) 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.
(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, 2021 and 2020, respectively (Note 5). The ratio of voluntary management fee waiver to average net assets was (0.20% ) and 0.00% for the three months ended March 31, 2021 and 2020, 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, 2021 would be 9.54%. The ratio of net investment income without the voluntary incentive fee waiver to average net assets for the three months ended March 31, 2020 would be 8.90%. 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, 2021 would be 9.38%. The ratio of total expenses without the voluntary incentive fee waiver to average net assets for the three months ended March 31, 2020 would be 11.47%.
(12) Total return based on market value (not annualized) is calculated as the change in market value per share during the period, assuming dividends and distributions, plus the declared distributions, divided by the beginning market price for the period. 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 5, 2021, 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.

80

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

You should read the following analysis of our financial condition and results of operations in conjunction with our financial statements and related notes appearing in our Annual Report on Form 10-K (the 'Annual Report') for the year ended December 31, 2020, filed with the U.S. Securities and Exchange Commission ('SEC') on February 24, 2021. The information contained in this section should also be read in conjunction with our unaudited financial statements and related notes and other financial information appearing elsewhere in this Quarterly Report on Form 10-Q (the 'Quarterly 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, 2021, we have invested approximately $4.2 billion 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.

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 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. Due to the impact of COVID-19 and related measures taken to contain its spread, the future duration and breadth of the adverse impact of COVID-19 on the broader markets in which the Company invests cannot currently be accurately predicted and future investment activity of the Company will be subject to these effects and the related uncertainty.

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.

81

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, 2021 and December 31, 2020, 99.1% and 99.2%, 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.

Expenses

Our primary operating expenses include the payment of fees to our Advisor under the second amended and restated investment advisory agreement (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;

82

•

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;

•

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.

83

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 $0.0 million and $0.0 million for the three months ended March 31, 2021 and 2020, 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 $0.1 million for the three months ended March 31, 2021 and 2020, 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), as of March 31, 2021, 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, 2021, the Company's asset coverage was 180%.

Impact of COVID-19

In late 2019 and early 2020, a novel coronavirus (SARS-CoV-2) and related respiratory disease ('COVID-19') emerged in China and spread rapidly to across the world, including to the U.S. This outbreak has led and for an unknown period of time will continue to lead to disruptions in local, regional, national and global markets and economies affected thereby. The extent to which the COVID-19 pandemic will adversely impact the Company's business, financial condition, liquidity and results of operations will depend on future developments, which are highly uncertain and cannot be predicted, including the scope and duration of this outbreak, and any future outbreaks.

It is clear that these types of events are negatively impacting and will, for at least some time, continue to negatively impact the Company and portfolio companies and in many instances the impact will be profound. For example, smaller and middle market companies in which we may invest are being significantly impacted by these emerging events and the uncertainty caused by these events. With respect to loans to such companies, the Company will be impacted if, among other things, (i) amendments and waivers are granted (or are required to be granted) to borrowers permitting deferral of loan payments or allowing for payment-in-kind ('PIK') interest payments, (ii) borrowers default on their loans, are unable to refinance their loans at maturity, or go out of business permanently, and/or (iii) the value of loans held by the Company decreases as a result of such events and the uncertainty they cause. Such emerging events, to the extent experienced, will cause the Company to suffer a loss on its investments or interest thereon. The Company will also be negatively affected if the operations and effectiveness of the Adviser or a portfolio company (or any of the key personnel or service providers of the foregoing) is compromised or if necessary or beneficial systems and processes are disrupted as a result of stay-at-home orders or other related interruptions to regular business operations.

With respect to the Company's investments, we have taken incremental steps in actively overseeing all of our individual portfolio companies. These measures include, among other things, (i) frequent communication with our portfolio company management teams and related private equity sponsors to understand the expected financial performance impact of the COVID-19 pandemic; (ii) re-underwriting our portfolio companies to understand the impact if the current economic environment persists; and (iii) the creation of an internal working group focused on understanding the potential financial needs of our portfolio companies and engaging with these companies and their private equity sponsors, as needed.

The effects of the COVID-19 pandemic on economic and market conditions have increased the Company's demands to provide capital to its existing portfolio companies. During the month of March 2020, we received unprecedented draw requests on revolving credit and delayed draw facilities we provided to our portfolio companies as many of them sought to husband excess cash as a defensive measure in these uncertain times. All of those draws were met in a timely fashion and we maintain adequate cash and additional borrowing capacity in reserve to meet any further such draw requests.

84

As of March 31, 2021, the Company was in compliance with its asset coverage requirements under the 1940 Act. In addition, the Company was in compliance with all financial covenants within its credit facilities as of March 31, 2021. However, any continued increase in realized or unrealized depreciation of our investment portfolio or further significant reductions in our net asset value as a result of the effects of the COVID-19 pandemic or otherwise increase the risk of breaching the relevant covenants and requirements. Any breach of these requirements may adversely affect the Company's access to sufficient debt and equity capital. The effects of the COVID-19 pandemic may also cause the Company to limit distributions.

It is impossible to determine the scope of this outbreak, or any future outbreaks, how long any such outbreak, market disruption or uncertainties may last, the effect any governmental actions will have or the full potential impact on the Company, the Adviser and portfolio companies.

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 over 1,500 global contacts as a means to generate middle market investment opportunities. Our Advisor also seeks to leverage the contacts of Bain Capital Credit's industry groups, Trading Desk, Portfolio Group and Restructuring 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 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.

85

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 proxy voting, corporate actions and board seats, where applicable.

Portfolio and Investment Activity

During the three months ended March 31, 2021, we invested $386.3 million, including PIK, in 30 portfolio companies, and had $549.4 million in aggregate amount of principal repayments and sales, resulting in a net decrease in investments of $163.1 million for the period. Of the $386.3 million invested during the three months ended March 31, 2021, $25.7 million was related to drawdowns on delayed draw term loans and revolvers of our portfolio companies.

During the three months ended March 31, 2020, we invested $276.3 million, including PIK, in 52 portfolio companies, and had $180.7 million in aggregate amount of principal repayments and sales, resulting in a net increase in investments of $95.6 million for the period. Of the $276.3 million invested during the three months ended March 31, 2020, $165.4 million was related to drawdowns on delayed draw term loans and revolvers of our portfolio companies.

The following table shows the composition of the investment portfolio and associated yield data as of March 31, 2021 (dollars in thousands):

As of March 31, 2021

Weighted Average Yield (1)
at

Amortized Cost

Percentage of
Total Portfolio

Fair Value

Percentage of
Total Portfolio

Amortized
Cost

Market
Value

First Lien Senior Secured Loans

$

1,951,062

82.0

%

$

1,915,682

82.0

%

7.3

%

7.5

%

Equity Interest

135,738

5.8

123,732

5.3

7.3

9.0

Second Lien Senior Secured Loans

128,839

5.4

124,307

5.3

9.6

9.9

Subordinated Note Investment Vehicles (2)

97,360

4.1

97,360

4.2

9.0

9.0

Preferred equity

33,612

1.4

43,046

1.8

15.0

14.9

Equity Interest in Investment Vehicles (2)

31,610

1.3

31,610

1.4

-

-

Warrants

2

0.0

2

0.0

N/A

N/A

Total

$

2,378,223

100.0

%

$

2,335,739

100.0

%

7.6

%

7.8

%

(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.

86

The following table shows the composition of the investment portfolio and associated yield data as of December 31, 2020 (dollars in thousands):

As of December 31, 2020

Weighted Average Yield (1)
at

Amortized Cost

Percentage of
Total Portfolio

Fair Value

Percentage of
Total Portfolio

Amortized
Cost

Market
Value

First Lien Senior Secured Loans $ 2,193,827 87.0 % $ 2,164,910 87.1 % 7.1 % 7.2 %
Second Lien Senior Secured Loans 167,698 6.6 161,960 6.6 9.0 9.3
Equity Interests 131,491 5.2 119,905 4.8 8.8 10.7
Preferred Equity 29,723 1.2 37,713 1.5 15.0 15.0
Warrants - 0.0 - 0.0 N/A N/A
Total $ 2,522,739 100.0 % $ 2,484,488 100.0 % 7.3 % 7.5 %

(1)

Weighted average yields are computed as (a) the annual stated interest rate or yield earned on the relevant acquiring 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.

The following table presents certain selected information regarding our investment portfolio as of March 31, 2021:

As of
March 31, 2021
Number of portfolio companies 101

Percentage of debt bearing a floating rate (1)

99.1 %

Percentage of debt bearing a fixed rate (1)

0.9 %

(1)

Measured on a fair value basis.

87

The following table presents certain selected information regarding our investment portfolio as of December 31, 2020:

As of

December 31, 2020

Number of portfolio companies 105

Percentage of debt bearing a floating rate (1)

99.2 %

Percentage of debt bearing a fixed rate (1)

0.8 %

(1)

Measured on a fair value basis.

The following table shows the amortized cost and fair value of our performing and non-accrual investments as of March 31, 2021 (dollars in thousands):

As of March 31, 2021
Amortized Cost Percentage at
Amortized Cost 		Fair Value Percentage at
Fair Value

Performing

$ 2,378,223 100.0 % $ 2,335,739 100.0 %

Non-accrual

- 0.0 - 0.0

Total

$ 2,378,223 100.0 % $ 2,335,739 100.0 %

The following table shows the amortized cost and fair value of our performing and non-accrual investments as of December 31, 2020 (dollars in thousands):

As of December 31, 2020
Amortized Cost Percentage at
Amortized Cost 		Fair Value Percentage at
Fair Value

Performing

$ 2,517,782 99.8 % $ 2,479,794 99.8 %

Non-accrual

4,957 0.2 4,694 0.2

Total

$ 2,522,739 100.0 % $ 2,484,488 100.0 %

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, 2021, there are no loans on non-accrual. This is compared to one loan on non-accrual as of December 31, 2020, comprising 0.2% of the Company's portfolio, based on fair value.

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, 2021 (dollars in thousands):

As of March 31, 2021
Amortized Cost Percentage of
Total 		Fair Value Percentage of
Total
Cash and cash equivalents $ 36,248 1.5 % $ 36,248 1.5 %
Foreign cash 984 0.0 1,413 0.1
Restricted cash 76,730 3.1 76,730 3.1
First Lien Senior Secured Loans 1,951,062 78.3 1,915,682 78.1
Second Lien Senior Secure Loans 128,839 5.2 124,307 5.1
Equity Interests 135,738 5.4 123,732 5.0

88

As of March 31, 2021

Amortized Cost

Percentage of
Total

Fair Value

Percentage of
Total

Subordinated Note in Investment Vehicles (1)

97,360

3.9

97,360

4.0

Preferred Equity

33,612

1.3

43,046

1.8

Equity Interests in Investment Vehicles (1)

31,610

1.3

31,610

1.3

Warrants

2

0.0

2

0.0

Total

$

2,492,185

100.0

%

$

2,450,130

100.0

(1) Represents debt and equity investment in ISLP

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, 2020 (dollars in thousands):

As of December 31, 2020
Amortized Cost

Percentage of

Total

Fair Value

Percentage of

Total

Cash and cash equivalents $ 53,704 2.2 % $ 53,704 2.1 %
Foreign cash 976 0.0 972 0.0
Restricted cash and cash equivalents 27,026 1.0 27,026 1.1
First Lien Senior Secured Loans 2,193,827 84.3 2,164,910 84.3
Second Lien Senior Secured Loans 167,698 6.4 161,960 6.3
Equity Interests 131,491 5.0 119,905 4.7
Preferred Equity 29,723 1.1 37,713 1.5
Warrants - 0.0 - 0.0
Total $ 2,604,445 100.0 % $ 2,566,190 100.0 %

The following table shows the composition of the investment portfolio by industry, at amortized cost and fair value as of March 31, 2021 (with corresponding percentage of total portfolio investments) (dollars in thousands):

As of March 31, 2021

Amortized Cost

Percentage of
Total Portfolio

Fair Value

Percentage of
Total Portfolio

Aerospace & Defense

$

331,942

14.0

%

$

300,972

12.9

%

Consumer Goods: Non-Durable

194,534

8.1

194,667

8.3

High Tech Industries

192,493

8.1

193,544

8.3

Capital Equipment

179,699

7.6

186,522

8.0

Services: Business

167,735

7.1

159,847

6.8

Investment Vehicles (2)

128,970

5.4

128,970

5.6

Transportation: Cargo

120,032

5.0

121,385

5.2

Healthcare & Pharmaceuticals

119,593

5.0

118,804

5.1

Construction & Building

107,685

4.5

107,327

4.6

Media: Diversified & Production

89,974

3.8

87,364

3.7

Wholesale

78,189

3.3

78,910

3.4

Chemicals, Plastics & Rubber

72,193

3.0

73,189

3.1

Energy: Oil & Gas

68,173

2.9

69,891

3.0

Services: Consumer

66,762

2.8

67,619

2.9

Transportation: Consumer

74,647

3.1

63,299

2.7

Consumer Goods: Durable

59,311

2.5

56,845

2.4

Automotive

52,516

2.2

53,132

2.3

Hotel, Gaming & Leisure

53,304

2.2

51,830

2.2

FIRE: Insurance

47,118

2.0

48,321

2.1

Retail

39,517

1.7

40,081

1.7

Telecommunications

39,758

1.7

39,512

1.7

Media: Advertising, Printing & Publishing

46,788

2.0

37,470

1.6

Beverage, Food & Tobacco

7,423

0.3

16,991

0.7

Banking

15,196

0.6

15,459

0.7

FIRE: Finance (1)

13,212

0.6

13,498

0.6

FIRE: Real Estate (1)

10,909

0.5

9,725

0.4

Media: Broadcasting & Subscription

433

0.0

447

0.0

Containers, Packaging, & Glass

117

0.0

118

0.0

Total

$

2,378,223

100.0

%

$

2,335,739

100.0

%

(1) Finance, Insurance and Real Estate ('FIRE').

(2) Represents debt and equity investment in ISLP.

89

The following table shows the composition of the investment portfolio by industry, at amortized cost and fair value as of December 31, 2020 (with corresponding percentage of total portfolio investments) (dollars in thousands):

As of December 31, 2020
Amortized Cost Percentage of
Total Portfolio 		Fair Value Percentage of
Total Portfolio
Aerospace & Defense $ 331,174 13.1 % $ 296,553 11.9 %
High Tech Industries 294,046 11.7 295,486 11.9
Healthcare & Pharmaceuticals 219,147 8.7 221,605 8.9
Capital Equipment 188,123 7.5 193,287 7.8
Consumer Goods: Non-Durable 190,216 7.5 189,229 7.5
Services: Business 181,037 7.1 175,560 7.1
Transportation: Cargo 118,320 4.7 118,352 4.8
Construction & Building 105,567 4.2 104,999 4.2
Services: Consumer 76,341 3.0 78,697 3.2
Wholesale 78,248 3.1 78,042 3.1
Chemicals, Plastics & Rubber 75,808 3.0 76,463 3.1
Energy: Oil & Gas 68,198 2.7 68,807 2.7

FIRE: Insurance (1)

65,017 2.6 67,125 2.7
Automotive 66,470 2.6 66,100 2.7
Transportation: Consumer 71,750 2.8 61,243 2.5
Consumer Goods: Durable 59,399 2.3 58,065 2.3
Hotel, Gaming & Leisure 52,389 2.1 49,893 2.0
Media: Diversified & Production 47,810 1.9 48,470 2.0
Media: Broadcasting & Subscription 43,299 1.7 45,036 1.8
Media: Advertising, Printing & Publishing 47,143 1.9 41,140 1.7
Retail 39,050 1.5 39,050 1.6
Telecommunications 21,680 0.9 21,543 0.9

90

As of December 31, 2020
Amortized Cost Percentage of
Total Portfolio 		Fair Value Percentage of
Total Portfolio
Energy: Electricity 21,979 0.9 21,249 0.9
Beverage, Food & Tobacco 12,087 0.5 21,024 0.8
Banking 14,058 0.6 13,622 0.5
Containers, Packaging, & Glass 11,659 0.5 11,781 0.5

FIRE: Finance (1)

11,830 0.5 11,778 0.5

FIRE: Real Estate (1)

10,894 0.4 10,289 0.4
$ 2,522,739 100.0 % $ 2,484,488 100.0 %

(1) Finance, Insurance, and Real Estate ('FIRE').

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.

•

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.

91

The following table shows the composition of our portfolio on the 1 to 4 rating scale as of March 31, 2021 (dollars in thousands):

As of March 31, 2021
Investment Performance Rating Fair
Value 		Percentage of
Total

Number of
Companies(1)

Percentage of
Total
1 $ 94,708 4.1 % 3 3.0 %
2 1,945,890 83.3 86 85.1
3 295,141 12.6 12 11.9
4 - 0.0 - 0.0

Total

$ 2,335,739 100.0 % 101 100.0 %

(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, 2020 (dollars in thousands):

As of December 31, 2020
Investment Performance Rating Fair
Value 		Percentage of
Total 		Number of
Companies 		Percentage of
Total
1 $ 42,942 1.7 % 3 2.9 %
2 2,121,057 85.4 87 82.8
3 315,383 12.7 14 13.3
4 5,106 0.2 1 1.0

Total

$ 2,484,488 100.0 % 105 100.0 %

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 $43.9 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, 2021, the Company's investment in ISLP consisted of subordinated notes of $97.4 million, and equity interests of $31.6 million.

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 had sold $317.1 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 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 quorum of Member Designees' Committee.

As of March 31, 2021, ISLP had $319.6 million in debt investments, at fair value.

92

Additionally, through a wholly-owned subsidiary, ISLP has 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 through its wholly-owned subsidiary, subject to leverage and borrowing base restrictions (the 'ISLP Credit Facility'). The maturity date of the ISLP Credit Facility is February 9, 2026. As of March 31, 2021 the ISLP Credit Facility had $146.2 million of outstanding debt under the credit facility. As of March 31, 2021, the effective rate on the ISLP Credit Facility was 2.3% per annum.

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

As of March 31, 2021
Total investments $ 319,607
Weighted average yield on investments 6.1 %
Number of borrowers in ISLP 18
Largest portfolio company investment $ 44,213
Total of five largest portfolio company investments $ 162,340
Unfunded commitments $ 5,794

93

Below is a listing of ISLP's individual investments as of:

International Senior Loan Program, LLC
Consolidated Schedule of Investments
As of March 31, 2021
(in thousands)
(unaudited)
Currency Industry Portfolio Company Investment Type Spread Above Index Interest Rate Maturity Date Principal/Shares Cost Market Value % of
NAV
Australian Dollar
Healthcare & Pharmaceuticals Datix Bidco Limited First Lien Senior Secured Loan BBSW+ 4.50% 4.74 % 4/28/2025 AUD 4,169 3,286 3,176
Healthcare & Pharmaceuticals Total $ 3,286 $ 3,176 6.7 %
Information Technology Services LEAP Legal Software PTY Ltd First Lien Senior Secured Loan BBSW+ 5.75% 6.75 % 9/12/2022 AUD 30,244 22,868 22,807
Information Technology Services Total $ 22,868 $ 22,807 47.8 %
Services: Consumer Zeppelin BidCo Pty Limited First Lien Senior Secured Loan BBSW+ 5.00% 5.23 % 6/28/2024 AUD 20,415 16,012 15,550
Services: Consumer Total $ 16,012 $ 15,550 32.6 %
Australian Dollar Total $ 42,166 $ 41,533 87.1 %
British Pounds
Healthcare & Pharmaceuticals Datix Bidco Limited Second Lien Senior Secured Loan GBP LIBOR+ 7.75% 7.81 % 4/27/2026 £12,013 16,916 16,577
Datix Bidco Limited First Lien Senior Secured Loan - Revolver 10/28/2024 £- - -
Healthcare & Pharmaceuticals Total $ 16,916 $ 16,577 34.7 %
High Tech Industries Everest Bidco Second Lien Senior Secured Loan GBP LIBOR+ 7.50% 8.50 % 7/3/2026 £10,114 14,243 13,957
High Tech Industries Total $ 14,243 $ 13,957 29.3 %
Media: Diversified & Production International Entertainment Investments Limited First Lien Senior Secured Loan GBP LIBOR+ 4.75% 5.27 % 5/31/2023 £8,599 12,109 11,866
Media: Diversified & Production Total $ 12,109 $ 11,866 24.9 %
Services: Business Comet Bidco Limited First Lien Senior Secured Loan GBP LIBOR+ 5.25% 5.34 % 9/30/2024 £7,362 9,225 9,410
Services: Business Total $ 9,225 $ 9,410 19.7 %
Services: Consumer Surrey Bidco Limited First Lien Senior Secured Loan GBP LIBOR+ 6.00% 6.50 % 5/11/2026 £4,954 6,651 6,512
Services: Consumer Total $ 6,651 $ 6,512 13.7 %
British Pounds Total $ 59,144 $ 58,322 122.3 %
Canadian Dollar
Healthcare & Pharmaceuticals 9 Story Media Group Inc. First Lien Senior Secured Loan - Revolver CDOR+ 5.50% 0.00 % 4/30/2026 CAD 149 36 36
9 Story Media Group Inc. First Lien Senior Secured Loan CDOR+ 5.25% 6.25 % 4/30/2026 CAD 7,219 5,731 5,742
Healthcare & Pharmaceuticals Total $ 5,767 $ 5,778 12.1 %
Canadian Dollar Total $ 5,767 $ 5,778 12.1 %
Danish Krone
High Tech Industries VPARK BIDCO AB First Lien Senior Secured Loan CIBOR+ 4.00% 4.75 % 3/10/2025 DKK 56,429 9,231 8,914
High Tech Industries Total $ 9,231 $ 8,914 18.7 %
Danish Krone Total $ 9,231 $ 8,914 18.7 %
European Currency
Chemicals, Plastics & Rubber Niacet Corporation First Lien Senior Secured Loan EURIBOR+ 4.5% 5.50 % 2/1/2024 €3,437 4,110 3,988
Chemicals, Plastics & Rubber Total $ 4,110 $ 3,988 8.4 %
Healthcare & Pharmaceuticals Mendel Bidco, Inc. First Lien Senior Secured Loan EURIBOR+ 4.50% 4.50 % 6/17/2027 €9,933 12,024 11,671
Mertus 522. GmbH First Lien Senior Secured Loan - Delayed Draw EURIBOR+ 6.25% 6.25 % 5/28/2026 €12,999 15,659 15,122
Mertus 522. GmbH First Lien Senior Secured Loan EURIBOR+ 6.25% 6.25 % 5/28/2026 €22,244 26,794 25,874
Healthcare & Pharmaceuticals Total $ 54,477 $ 52,667 110.4 %
Media: Broadcasting & Subscription Vital Holdco Limited First Lien Senior Secured Loan EURIBOR+ 5.25% 5.25 % 5/1/2026 €7,838 9,535 9,210
Media: Broadcasting & Subscription Total $ 9,535 $ 9,210 19.3 %
Media: Diversified & Production 9 Story Media Group Inc. First Lien Senior Secured Loan EURIBOR+ 5.25% 5.25 % 4/30/2026 €3,888 4,730 4,569
Media: Diversified & Production Total $ 4,730 $ 4,569 9.6 %
European Currency Total $ 72,852 $ 70,434 147.7 %
Norwegian Krone
High Tech Industries VPARK BIDCO AB First Lien Senior Secured Loan NIBOR+ 4.00% 4.75 % 3/10/2025 NOK 73,280 8,651 8,595
High Tech Industries Total $ 8,651 $ 8,595 18.0 %
Norwegian Krone Total $ 8,651 $ 8,595 18.0 %
U.S. Dollars
Automotive CST Buyer Company First Lien Senior Secured Loan L+ 6.00% 7.00 % 3/1/2023 $ 14,927 14,927 14,927
Automotive Total $ 14,927 $ 14,927 31.3 %
Containers, Packaging, & Glass Automate Intermediate Holdings II S.à r.l. Second Lien Senior Secured Loan L+ 7.75% 7.86 % 7/22/2027 $ 11,752 11,665 11,693
Containers, Packaging, & Glass Total $ 11,665 $ 11,693 24.5 %
Healthcare & Pharmaceuticals Golden State Buyer, Inc. First Lien Senior Secured Loan L+ 4.75% 5.50 % 6/22/2026 $ 15,038 14,955 15,076
Healthcare & Pharmaceuticals Total $ 14,955 $ 15,076 31.6 %
High Tech Industries CB Nike IntermediateCo Ltd First Lien Senior Secured Loan - Revolver 10/31/2025 $ - - -
CB Nike IntermediateCo Ltd First Lien Senior Secured Loan L+ 5.00% 5.75 % 10/31/2025 $ 34,630 34,630 34,630
Utimaco, Inc. First Lien Senior Secured Loan L+ 4.25% 4.51 % 8/9/2027 $ 14,701 14,701 14,701
High Tech Industries Total $ 49,331 $ 49,331 103.5 %
Media: Broadcasting & Subscription Vital Holdco Limited First Lien Senior Secured Loan L+ 5.25% 6.25 % 5/29/2026 $ 35,004 35,004 35,004
Media: Broadcasting & Subscription Total $ 35,004 $ 35,004 73.4 %
U.S. Dollars Total $ 125,882 $ 126,031 264.3 %
Total $ 323,693 $ 319,607 670.2 %

Forward Foreign Currency Exchange Contracts

Currency Purchased Currency Sold Counterparty Settlement Date Unrealized Appreciation (Depreciation)
BRITISH POUNDS 1,341 AUSTRALIAN DOLLARS 2,063 Goldman Sachs 04/21/2021 $ 278
EURO 481 AUSTRALIAN DOLLARS 746 Goldman Sachs 04/19/2021 (3 )
EURO 1,973 BRITISH POUNDS 1,708 Goldman Sachs 04/19/2021 (36 )
EURO 5,597 BRITISH POUNDS 4,848 Goldman Sachs 04/19/2021 (108 )
EURO 145 CANADIAN DOLLARS 221 Goldman Sachs 04/19/2021 (6 )
EURO 406 CANADIAN DOLLARS 624 Goldman Sachs 04/19/2021 (19 )
EURO 232 DANISH KRONE 1,729 Goldman Sachs 04/19/2021 -
EURO 641 DANISH KRONE 4,773 Goldman Sachs 04/19/2021 (1 )
EURO 219 NORWEGIAN KRONE 2,246 Goldman Sachs 04/19/2021 (6 )
EURO 598 NORWEGIAN KRONE 6,198 Goldman Sachs 04/19/2021 (24 )
EURO 8,660 US DOLLARS 10,551 Goldman Sachs 04/19/2021 (373 )
EURO 3,235 US DOLLARS 3,908 Goldman Sachs 04/19/2021 (106 )
US DOLLARS 2,248 AUSTRALIAN DOLLARS 2,887 Goldman Sachs 04/19/2021 50
US DOLLARS 6,324 AUSTRALIAN DOLLARS 7,988 Goldman Sachs 04/19/2021 242
US DOLLARS 26,437 BRITISH POUNDS 18,768 Goldman Sachs 04/19/2021 558
US DOLLARS 9,224 BRITISH POUNDS 6,611 Goldman Sachs 04/19/2021 108
US DOLLARS 1,914 CANADIAN DOLLARS 2,414 Goldman Sachs 04/19/2021 (6 )
US DOLLARS 677 CANADIAN DOLLARS 856 Goldman Sachs 04/19/2021 (4 )
US DOLLARS 3,026 DANISH KRONE 18,476 Goldman Sachs 04/19/2021 106
US DOLLARS 1,087 DANISH KRONE 6,694 Goldman Sachs 04/19/2021 29
US DOLLARS 23,629 EURO 19,416 Goldman Sachs 04/19/2021 810
US DOLLARS 5,015 EURO 4,152 Goldman Sachs 04/19/2021 135
US DOLLARS 2,835 NORWEGIAN KRONE 23,994 Goldman Sachs 04/19/2021 25
US DOLLARS 1,022 NORWEGIAN KRONE 8,693 Goldman Sachs 04/19/2021 4
$ 1,653

94

Below is the financial information for ISLP:

Selected Balance Sheet Information

As of
March 31, 2021
Investments at fair value (cost - $323,693) $ 319,607
Cash 1,069
Foreign cash 1,611
Deferred financing costs 2,343
Other assets 8,673
Total assets $ 333,303
Debt $ 146,153
Subordinated notes payable to members 137,622
Other payables 1,843
Total liabilities $ 285,618
Members' equity 47,685
Total liabilities and members' equity $ 333,303

Selected Statement of Operations Information

For the three months ended
March 31, 2021
Investment Income
Interest Income $ 2,096
Other -
Total investment income 2,096
Expenses
Interest and debt financing expenses 555
Interest expense on members subordinated notes 1,307
General and administrative expenses 357
Total expenses 2,219
Net investment income (loss) (123 )
Net realized and unrealized gain (losses)
Net realized gain (loss) on investments (22 )
Net realized gain (loss) on foreign currency transactions 3,344
Net unrealized gain (loss) on foreign currency 2,992
Net change in unrealized appreciation (depreciation) on forward contracts 1,653
Net change in unrealized appreciation (depreciation) on investments (4,086 )
Net gain (loss) on investments 3,881
Net increase (decrease) in members' equity resulting from operations $ 3,758

95

Results of Operations

Our operating results for the three months ended March 31, 2021 and 2020 were as follows (dollars in thousands):

For the Three Months Ended March 31,
2021 2020
Total investment income $ 49,831 $ 51,496
Total expenses, net of fee waivers 27,666 28,996
Net investment income 22,165 22,500
Net realized gain (loss) 8,858 (9,366 )
Net change in unrealized appreciation (depreciation) 730 (117,581 )
Net increase (decrease) in net assets resulting from operations $ 31,753 $ (104,447 )

Net increase (decrease) 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, 2021 and 2020 was as follows (dollars in thousands):

For the Three Months Ended March 31,
2021 2020
Interest income $ 44,339 $ 48,643
Dividend income 2,036 2,413
Other income 3,456 440
Total investment income $ 49,831 $ 51,496

Interest income from investments, which includes interest and accretion of discounts and fees, decreased to $44.3 million for the three months ended March 31, 2021 from $48.6 million for the three months ended March 31, 2020, primarily due to the decrease in LIBOR and investment portfolio between the periods. Our investment portfolio at amortized cost decreased to $2,378.2 million as March 31, 2021 compared to $2,625.2 million as of March 31, 2020. Accelerated unamortized discounts from paydowns increased to $1.7 million for the three months ended March 31, 2021 from $1.5 million for the three months ended March 31, 2020. Dividend income decreased to $2.0 million for the three months ended March 31, 2021 from $2.4 million for the three months ended March 31, 2020, primarily due to a decrease in dividend income from our equity interests. Other income increased to approximately $3.5 million for the three months ended March 31, 2021 from $0.4 million for the three months ended March 31, 2020, primarily due to an increase in one-time fees earned on certain investments. As of March 31, 2021, the weighted average yield of our investment portfolio at amortized cost increased to 7.6% from 7.3% as of March 31, 2020.

96

Operating Expenses

The composition of our operating expenses for the three months ended March 31, 2021 and 2020 was as follows (dollars in thousands):

For the Three Months Ended March 31,

2021

2020

Interest and debt financing expenses

$

11,833

$

17,876

Base management fee

8,698

8,726

Incentive fee

6,728

-

Professional fees

959

970

Directors fees

171

175

Other general and administrative expenses

1,390

1,249

Total expenses, before fee waivers

$

29,779

$

28,996

Base management fee waiver

(2,113

)

-

Incentive fee waiver

-

-

Total expenses, net of fee waivers

$

27,666

$

28,996

Interest and Debt Financing Expenses

Interest and debt financing expenses on our borrowings totaled approximately $11.8 million and $17.9 million for the three months ended March 31, 2021 and 2020, respectively. Interest and debt financing expense for the three months ended March 31, 2021 as compared to March 31, 2020 decreased primarily due to a decrease in total principal debt outstanding and LIBOR between periods. The weighted average principal debt balance outstanding for the three months ended March 31, 2021was $1,449.9 million compared to $1,581.9 million for the three months ended March 31, 2020.

The weighted average interest rate (excluding deferred upfront financing costs and unused fees) on our debt outstanding was 3.2% and 3.6% as of March 31, 2021 and December 31, 2020, respectively.

Management Fees

Management fees (net of waivers) decreased to $6.6 million for the three months ended March 31, 2021 from $8.7 million for the three months ended March 31, 2020. Management fees (gross of waivers) remained flat at $8.7 million for the three months ended March 31, 2021 compared to $8.7 million for the three months ended March 31, 2020. Management fees waived for the three months ended March 31, 2021 and 2020 were $2.1 million and $0.0 million, respectively.

Incentive Fees

Incentive fee (net of waivers) increased to $6.7 million for the three months ended March 31, 2021 from $0.0 million for the three months ended March 31, 2020. There were no volunatary incentive fee waivers related to pre-incentive fee net investment income for the three months ended March 31, 2021 and March 31, 2020, respectively. For the three months ended March 31, 2021 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 $2.5 million for the three months ended March 31, 2021 from $2.4 million for the three months ended March 31, 2020, primarily due to an increase in costs associated with servicing our investment portfolio and legal fees.

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, 2021 and 2020 (dollars in thousands):

For the Three Months Ended March 31,

2021

2020

Net realized gain on investments

$

19,860

$

185

Net realized loss on investments

(4,684

)

(10,641

)

Net realized gain on foreign currency transactions

33

132

Net realized loss on foreign currency transactions

(3,059

)

(547

)

Net realized gain on forward currency exchange contracts

-

1,681

Net realized loss on forward currency exchange contracts

(3,292

)

(176

)

Net realized gains (losses)

$

8,858

$

(9,366

)

Change in unrealized appreciation on investments

$

27,530

$

5,080

Change in unrealized depreciation on investments

(31,763

)

(135,573

)

Net change in unrealized appreciation (depreciation) on investments

(4,233

)

(130,493

)

Unrealized appreciation (depreciation) on foreign currency translation

386

(209

)

Unrealized appreciation on forward currency exchange contracts

4,577

13,121

Net change in unrealized appreciation on foreign currency and forward currency exchange contracts

4,963

12,912

Net change in unrealized appreciation (depreciation)

$

730

$

(117,581

)

97

For the three months ended March 31, 2021, and 2020, we had net realized gains (losses) on investments of $15.2 million and ($10.5) million, respectively. During the three months ended March 31, 2021, we recorded gross realized gains of $19.9 million primarily from the sale of debt investments to ISLP. For the three months ended March 31, 2021 and 2020, we had net realized losses on foreign currency transactions of ($3.0) million and ($0.4) million, respectively. For the three months ended March 31, 2021 and 2020, we had net realized gains (losses) on forward currency contracts of ($3.3) million and $1.5 million, respectively, primarily as a result of settling EUR forward contract.

For the three months ended March 31, 2021, we had $27.5 million in unrealized appreciation on 57 portfolio company investments, which was offset by $31.8 million in unrealized depreciation on 55 portfolio company investments. Unrealized appreciation for the three months ended March 31, 2021 resulted from an increase in fair value, primarily due to a tightening spread environment, 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, 2020, we had $5.1 million in unrealized appreciation on 3 portfolio company investments, which was offset by $135.6 million in unrealized depreciation on 117 portfolio company investments. Net unrealized depreciation for the three months ended March 31, 2020 resulted from a decrease in fair value, primarily due to negative valuation adjustments.

For the three months ended March 31, 2021 and 2020, we had unrealized appreciation on forward currency exchange contracts of $4.6 million and $13.1 million, respectively. For the three months ended March 31, 2021, unrealized appreciation on forward currency exchange contracts was due to EUR, GBP, DKK, NOK, AUD and CAD forward contracts.

The following table summarizes the impact of foreign currency for the three months ended March 31, 2021 and 2020 (dollars in thousands):

For the Three months ended March 31,

2021

2020

Net change in unrealized appreciation (depreciation) on investments due to foreign currency

$

(17,338

)

$

(13,012

)

Net realized gain (loss) on investments due to foreign currency

15,916

2

Net change in unrealized appreciation on foreign currency translation

386

(209

)

Net realized gain (loss) on foreign currency transactions

(3,026

)

(415

)

Net change in unrealized appreciation (depreciation) on forward currency exchange contracts

4,577

13,121

Net realized gain (loss) on forward currency exchange contracts

(3,292

)

1,505

Foreign currency impact to net increase in net assets resulting from operations

$

(2,777

)

$

992

Included in total net gains (losses) on the consolidated statements of operations is net gains (losses) of $4.1 million and ($13.6) 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, 2021 and 2020, respectively. Including the total net realized and unrealized gains (losses) on forward currency exchange contracts of $1.3 million and $14.6 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 ($2.8) million and $1.0 million for the three months ended March 31, 2021 and 2020, respectively.

98

Net Increase (Decrease) in Net Assets Resulting from Operations

For the three months ended March 31, 2021 and 2020, the net increase in net assets resulting from operations was $31.8 million and ($104.4) million, respectively. Based on the weighted average shares of common stock outstanding for the three months ended March 31, 2021 and 2020, our per share net increase in net assets resulting from operations was $0.49 and($2.02), 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, 2018-1 Notes, 2019-1 Debt, 2023 Notes, 2026 Notes 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, 2021 and December 31, 2020, our asset coverage ratio was 180% and 173%, respectively.

At March 31, 2021 and December 31, 2020, we had $114.4 million and $81.7 million in cash, foreign cash, restricted cash and cash equivalents, respectively.

At March 31, 2021, we had approximately $310.2 million of availability on our JPM Credit Facility and $50.0 million of availability on our Revolving Advisor Loan, subject to existing terms and regulatory requirements. At December 31, 2020, we had approximately $167.2 million of availability on our BCSF Revolving Credit Facility, $156.7 million of availability on our JPM 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, 2021, cash, foreign cash, restricted cash, and cash equivalents increased by $32.7 million. During the three months ended March 31, 2021, we provided $174.8 million in cash for operating activities. The increase in cash used for operating activities was primarily related to the proceeds from principal payments and sales of investments of $415.7 million,and a net increase in net assets resulting from operations of $31.8 million, which was offset by purchases of investments of $262.1 million and net realized gain from investments of $15.2 million.

During the three months ended March 31, 2021, we used $138.9 million from financing activities, primarily from borrowings on our debt from the JPM Credit Facility and the issuance of the $300.0 million 2026 Notes, offset by repayments on our debt of $486.8 million, including the termination of our BCSF Revolving Credit Facility, and distributions paid during the period of $21.9 million.

For the three months ended March 31, 2020, cash, foreign cash, restricted cash, and cash equivalents increased by $5.6 million. During the three months ended March 31, 2020, we used $51.4 million in cash for operating activities. The decrease in cash used for operating activities is primarily related to the purchase of investments of $275.9 million and a net decrease in net assets resulting from operations of $104.4 million, which was offset by proceeds from principal payments and sales of investments of $190.6 million and the net change in unrealized depreciation on investments of $130.5 million.

During the three months ended March 31, 2020, we generated $57.9 million from financing activities, primarily from borrowings on our debt from BCSF Revolving Credit Facility, JPM Credit Facility, and Revolving Advisor Loan, offset by repayments on our debt of $252.9 million and distributions paid during the period of $21.2 million.

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.

99

BCSF Investments, LLC and certain individuals 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 our 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. As of December 31, 2019, zero dollars remain under the 10b5-1 Plan and no further purchases are intended under the 10b5-1 Plan.

During the three months ended March 31, 2021, 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, 2020, 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. 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, 2021, 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.

Debt

Debt consisted of the following as of March 31, 2021 and December 31, 2020 (dollars in thousands):

As of March 31, 2021

As of December 31, 2020

Total Aggregate
Principal
Amount
Committed

Principal
Amount
Outstanding

Carrying
Value (1)

Total Aggregate
Principal
Amount
Committed

Principal
Amount
Outstanding

Carrying
Value (1)

BCSF Revolving Credit Facility

$

-

$

-

$

-

$

425,000

$

257,774

$

257,774

2018-1 Notes

365,700

365,700

-

365,700

365,700

364,006

JPM Credit Facility

450,000

139,783

364,048

450,000

293,283

293,283

2019-1 Debt

398,750

398,750

139,783

398,750

398,750

396,265

Revolving Advisor Loan

50,000

-

396,321

50,000

-

-

2023 Notes

150,000

150,000

147,333

150,000

150,000

147,032

2026 Notes

300,000

300,000

294,408

-

-

-

Total Debt

$

1,714,450

$

1,354,233

$

1,341,893

$

1,839,450

$

1,465,507

$

1,458,360

(1)

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

BCSF Revolving Credit Facility

On October 4, 2017, the Company entered into the revolving credit agreement (the 'BCSF Revolving Credit Facility') with us, as equity holder, BCSF I, LLC, a Delaware limited liability company and a wholly owned and consolidated subsidiary of the Company, as borrower, and Goldman Sachs Bank USA, as sole lead arranger ('Goldman Sachs'). The BCSF Revolving Credit Facility was subsequently amended on May 15, 2018 to reflect certain clarifications regarding margin requirements and hedging currencies. The maximum commitment amount under the BCSF Revolving Credit Facility is $500.0 million, and may be increased up to $750.0 million. Proceeds of the loans under the BCSF Revolving Credit Facility may be used to acquire certain qualifying loans and such other uses as permitted under the BCSF Revolving Credit Facility. The BCSF Revolving Credit Facility 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.

On January 8, 2020, the Company entered into an amended and restated credit agreement of its BCSF Revolving Credit Facility. The amendment amended the existing credit facility to, among other things, modify various financial covenants, including removing a liquidity covenant and adding a net asset value covenant with respect to the Company, as sponsor.

100

On March 31, 2020, the Parties entered into Omnibus Amendment No. 1 to the amended and restated credit agreement. The amendment amended the existing credit facility to, among other things, provide for enhanced flexibility to purchase or contribute and borrow against revolving loans and delayed draw term loans, and to count certain additional assets in the calculation of collateral for the outstanding advances; increase the spread payable under the facility from 2.50% to 3.25% per annum; include additional events of default to the existing credit facility, including but not limited to, a qualified equity raise not effected on or prior to June 22, 2020; and, after June 22, 2020, require the Company to maintain at least $50.0 million of unencumbered liquidity or pay down the facility by at least $50.0 million.

On May 27, 2020, the Parties entered into Amendment No. 2 to the amended and restated credit agreement. The amendment amended the existing credit facility to, among other things, (i) permit the Company to incur a lien on assets purchased with the proceeds of the rights offering and (ii) remove the requirement that the Company maintain $50.0 million in unencumbered cash after the completion of the rights offering, instead requiring a pay down of $50.0 million within two business days after the closing of the rights offering, which was subsequently paid.

On August 14, 2020, the Parties entered into the second amended and restated credit agreement and the third amended and restated margining agreement (collectively, the 'Amendment'), which amended and restated the terms of the existing credit facility (the 'Amended and Restated Credit Facility'). The Amendment amends the existing credit facility to, among other things, (i) decrease the financing limit from $500.0 million to $425.0 million, (ii) decrease the interest rate on financing from LIBOR plus 3.25% per annum to LIBOR plus 3.00% per annum, and (iii) provide enhanced flexibility to contribute and borrow against revolving and delayed draw loans and modify certain other terms relating to collaterals.

Borrowings under the BCSF Revolving Credit Facility bear interest at LIBOR plus a margin. As of December 31, 2020, the BCSF Revolving Credit Facility was accruing interest expense at a rate of LIBOR plus 2.50%. The Company pays an unused commitment fee of 30 basis points (0.30%) per annum.

On March 11, 2021, the BCSF Revolving Credit Facility was terminated. The proceeds from the 2026 Notes were used to repay the total outstanding debt. For the three months ended March 31, 2021 and 2020, the components of interest expense related to the BCSF Revolving Credit Facility were as follows:

For the Three Months Ended March 31,

2021

2020

Borrowing interest expense

$

509

$

4,398

Unused facility fee

118

94

Amortization of deferred financing costs and upfront commitment fees

-

266

Total interest and debt financing expenses

$

627

$

4,758

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.

The CLO Transaction was executed through a private placement of the following 2018-1 Notes (dollars in thousands):

2018-1 Notes

Principal Amount

Spread above Index

Interest rate at March 31, 2021

Class A-1 A

$

205,900

1.55% + 3 Month LIBOR

1.77

%

Class A-1 B

45,000

1.50% + 3 Month LIBOR (first 24 months)

2.02

%

1.80% + 3 Month LIBOR (thereafter)

Class A-2

55,100

2.15% + 3 Month LIBOR

2.37

%

Class B

29,300

3.00% + 3 Month LIBOR

3.22

%

Class C

30,400

4.00% + 3 Month LIBOR

4.22

%

Total 2018-1 Notes

365,700

Membership Interests

85,450

Non-interest bearing

Not applicable

Total

$

451,150

101

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.

The Class A-1 A, A-1 B, A-2, B and C 2018-1 Notes are included in the consolidated financial statements. The Membership Interests are eliminated in consolidation.

The Company serves as portfolio manager of the 2018-1 Issuer pursuant to a portfolio management agreement between the Company and the 2018-1 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 (four years from the closing date of the CLO Transaction), pursuant to the indenture governing the 2018-1 Notes, all principal collections received on the underlying collateral may be used by the 2018-1 Issuer to purchase new collateral under the direction of the Company in its capacity as portfolio manager of the 2018-1 Issuer and in accordance with the 2018-1 Issuer's investment strategy and the terms of the indenture.

The Company has agreed to hold on an ongoing basis the Membership Interests with an aggregate dollar purchase price of at least equal to 5% of the aggregate amount of all obligations issued by the 2018-1 Issuer for so long as the 2018-1 Notes remain outstanding.

The 2018-1 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 2018-1 Issuer.

As of March 31, 2021, there were 61 first lien and second lien senior secured loans with a total fair value of approximately $424.6 million and cash of $34.9 million securing the 2018-1 Notes. As of December 31, 2020, there were 60 first lien and second lien senior secured loans with a total fair value of approximately $424.0 million and cash of $11.1 million securing the 2018-1 Notes. Assets that are pledged as collateral for the 2018-1 Notes 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 governing the 2018-1 Notes. Such assets are included in the Company's consolidated financial statements. The creditors of the 2018-1 Issuer 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 2018-1 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 governing the 2018-1 Notes. As of March 31, 2021 and December 31, 2020, the Company was in compliance with its covenants related to the 2018-1 Notes.

Costs of $2.1 million were incurred in connection with debt securitization of the 2018-1 Notes by the 2018-1 Issuer which have been recorded as debt issuance costs and presented as a reduction to the outstanding principal amount of the 2018-1 Notes on the consolidated statements of assets and liabilities and are being amortized over the life of the 2018-1 Issuer using the effective interest method. The balance of the unamortized debt issuance costs related to the 2018-1 Issuer was $1.7 million and $1.7 million as of March 31, 2021 and December 31, 2020, respectively.

For the three months ended March 31, 2021 and 2020, the components of interest expense related to the 2018-1 Issuer were as follows (dollars in thousands):

For the Three Months Ended March 31,

2021

2020

Borrowing interest expense

$

2,024

$

3,518

Amortization of debt issuance costs and upfront commitment fees

43

43

Total interest and debt financing expenses

$

2,067

$

3,561

JPM Credit Facility

On April 30, 2019, the Company entered into a loan and security agreement (the 'JPM Credit Agreement' or the 'JPM Credit Facility') as Borrower, with JPMorgan Chase Bank, National Association, as Administrative Agent, and Wells Fargo Bank, National Association as Collateral Administrator, Collateral Agent, Securities Intermediary and Bank. The facility amount under the JPM Credit Agreement was $666.6 million. Borrowings under the JPM Credit Facility bore interest at LIBOR plus 2.75%.

On January 29, 2020, the Company entered into an amended and restated loan and security agreement (the 'Amended Loan and Security Agreement') as Borrower, with JPMorgan Chase Bank, National Association, as Administrative Agent, and Wells Fargo Bank, National Association as Collateral Administrator, Collateral Agent, Securities Intermediary and Bank. The Amended Loan and Security Agreement amended the Existing Loan and Security Agreement to, among other things, (1) decrease the financing limit under the agreement from $666.6 million to $500.0 million; (2) decrease the minimum facility amount from $466.6 million to $300.0 million period from January 29, 2020 to July 29, 2020 (the minimum facility amount will increase to $350.0 million after July 29, 2020 until the end of the reinvestment period); (3) decrease the interest rate on financing from 2.75% per annum over the applicable LIBOR to 2.375% per annum over the applicable LIBOR; and (4) extend the scheduled termination date of the agreement from November 29, 2022 to January 29, 2025.

102

On March 20, 2020, the Company entered into a second amended and restated loan and security agreement between the parties (the 'Second Amended Loan and Security Agreement'). The Second Amended Loan and Security Agreement, among other things, provides flexibility to contribute and borrow against revolving loans, reduce the amount required to be reserved for unfunded revolvers and delayed draw obligations and decreases the financing limit by $50.0 million within 90 days or, based on the occurrence of certain events, such earlier period as may be set forth in the Second Amended Loan and Security Agreement. The Company shall pay to the Administrative Agent $50.0 million to the prepayment of Advances and the Financing Commitments shall be reduced by the amount of principal so prepaid on the earlier of two Business days following the closing of the Rights Offering and June 18, 2020, which the Company subsequently paid.

On July 2, 2020, the Company entered into a third amended and restated loan and security agreement with respect to the JPM Credit Agreement to, among other things, adjust the advance rates and make certain changes of an updating nature.

The facility amount under the JPM Credit Agreement is currently $450.0 million. Proceeds of the loans under the JPM Credit Facility may be used to acquire certain qualifying loans and such other uses as permitted under the JPM Credit Agreement. The period from the effective date of the amendment until January 29, 2023 is referred to as the reinvestment period and during such reinvestment period, the Borrower may request drawdowns under the JPM Credit Facility.

The maturity date is the earliest of: (a) January 29, 2025, (b) the date on which the secured obligations become due and payable following the occurrence of an event of default, (c) the date on which the advances are repaid in full and (d) the date after a market value cure failure occurs on which all portfolio investments have been sold and proceeds therefrom have been received by the Borrower. The stated maturity date of January 29, 2025 may be extended for successive one year periods by mutual agreement of the Borrower and the Administrative Agent.

The JPM 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.

Borrowings under the JPM Credit Facility bear interest at LIBOR plus a margin. As of March 31, 2021, the JPM Credit Facility was accruing interest expense at a rate of LIBOR plus 2.375%. The Company pays an unused commitment fee of between 37.5 basis points (0.375%) and 75 basis points (0.75%) per annum depending on the size of the unused portion of the facility. Interest is payable quarterly in arrears.

As of March 31, 2021 and December 31, 2020, there were $139.8 million and $293.3 million of borrowings under the JPM Credit Facility, respectively, and we were in compliance with the terms of the JPM Credit Facility.

For the three months ended March 31, 2021 and 2020, the components of interest expense related to the JPM Credit Facility were as follows (dollars in thousands):

For the Three Months Ended March 31,

2021

2020

Borrowing interest expense

$

2,424

$

4,924

Unused facility fee

-

162

Amortization of deferred financing costs and upfront commitment fees

64

275

Total interest and debt financing expenses

$

2,488

$

5,361

103

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.

The 2019-1 CLO Transaction was executed through a private placement of the following 2019-1 Debt (dollars in thousands):

2019-1 Debt

Principal Amount

Spread above Index

Interest rate at March 31, 2021

Class A-1L

$

50,000

1.70% + 3 Month LIBOR

1.94

%

Class A-1

222,500

1.70% + 3 Month LIBOR

1.94

%

Class A-2A

50,750

2.70% + 3 Month LIBOR

2.94

%

Class A-2B

13,000

4.23% (Fixed)

4.23

%

Class B

30,000

3.60% + 3 Month LIBOR

3.84

%

Class C

32,500

4.75% + 3 Month LIBOR

4.99

%

Total 2019-1 Debt

398,750

Membership Interests

102,250

Non-interest bearing

Not applicable

Total

$

501,000

The Loans and the Class A-1, A-2A, A-2B, and B Notes were issued at par. The Class C Notes were issued at a discount. The Notes are scheduled to mature on October 15, 2031. The Company received 100% of the membership interests (the 'Membership Interests') in the 2019-1 Issuer in exchange for its sale to the 2019-1 Issuer of the initial closing date loan portfolio. The Membership Interests do not bear interest.

The Loans and Class A-1, A-2A, A-2B, B, and C Notes are included in the consolidated financial statements of the Company. The Membership Interests 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, 2021, there were 66 first lien and second lien senior secured loans with a total fair value of approximately $478.2 million and cash of $41.8 million securing the 2019-1 Debt. As of December 31, 2020, there were 67 first lien and second lien senior secured loans with a total fair value of approximately $469.4 million and cash of $15.9 million securing the 2019-1 Notes. 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, 2021, the Company was in compliance with its covenants related to the 2019-1 Debt.

104

Costs of the offering, including the discount of the Class C Notes, of $2.8 million were incurred in connection with debt securitization of the 2019-1 Debt by the 2019-1 Co-Issuers 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 of the 2019-1 Issuer using the effective interest method. The balance of the unamortized debt issuance costs related to the 2019-1 Issuer was $2.4 million and $2.5 million as of March 31, 2021 and December 31, 2020, respectively.

For the three months ended March 31, 2021 and 2020, the components of interest expense related to the 2019-1 Co-Issuers were as follows (dollars in thousands):

For the Three Months Ended March 31,

2021

2020

Borrowing interest expense

$

2,526

$

4,137

Amortization of debt issuance costs and upfront commitment fees

57

57

Total interest and debt financing expenses

$

2,583

$

4,194

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 has a maximum credit limit of $50.0 million and a maturity date of March 27, 2023. The Revolving Advisor Loan accrues interest at the Applicable Federal Rate from the date of such loan until the loan is repaid in full. As of March 31, 2021, there were no borrowings under the Revolving Advisor Loan.

For the three months ended March 31, 2021 and 2020, the components of interest expense related to the Revolving Advisor Loan were as follows (dollars in thousands):

For the Three Months Ended March 31,

2021

2020

Borrowing interest expense

$

-

$

2

Total interest and debt financing expenses

$

-

$

2

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 will mature on June 10, 2023 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 Note Purchase Agreement. The 2023 Notes will bear 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, 2021, the Company was in compliance with the terms of the Note Purchase Agreement governing the 2023 Notes.

As of March 31, 2021 and December 31, 2020, the components of the carrying value of the 2023 Notes were as follows:

March 31,
2021

December 31,
2020

Principal amount of debt

$

150,000

$

150,000

Unamortized debt issuance cost

(1,604

)

(1,785

)

Original issue discount, net of accretion

(1,063

)

(1,183

)

Carrying value of 2023 Notes

$

147,333

$

147,032

105

For the three months ended March 31, 2021 and 2020, the components of interest expense related to the 2023 Notes were as follows:

For the Three Months Ended March 31

2021

2020

Borrowing interest expense

$

3,188

$

-

Amortization of debt issuance cost

180

-

Accretion of original issue discount

119

-

Total interest and debt financing expenses

$

3,487

$

-

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 $300,000,000 aggregate principal amount of its 2.950% notes due 2026 (the ' 2026 Notes').

The 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 2026 Notes bear interest at a rate of 2.950% per year payable semi-annually on March 10th and September 10th of each year, commencing on September 10, 2021. The 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 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.

As of March 31, 2021 and December 31, 2020, the components of the carrying value of the 2026 Notes were as follows:

March 31,
2021

December 31,
2020

Principal amount of debt

$

300,000

$

-

Unamortized debt issuance cost

(3,208

)

-

Original issue discount, net of accretion

(2,384

)

-

Carrying value of 2026 Notes

$

294,408

$

-

For the three months ended March 31, 2021 and 2020, the components of interest expense related to the 2026 Notes were as follows (dollars in thousands):

For the Three Months Ended March 31,

2021

2020

Borrowing interest expense

$

516

$

-

Amortization of debt issuance cost

37

-

Amortization of original issue discount

28

-

Total interest and debt financing expenses

$

581

$

-

Distribution Policy

The following table summarizes distributions declared during the three months ended March 31, 2021 (dollars in thousands, except per share data):

Date Declared

Record Date

Payment Date

Amount
Per Share

Total
Distributions

February 18, 2021

March 31, 2021

April 30, 2021

$

0.34

$

21,951

Total distributions declared

$

0.34

$

21,951

106

The following table summarizes distributions declared during the three months ended March 31, 2020 (dollars in thousands, except per share data):

Date Declared

Record Date

Payment Date

Amount
Per Share

Total
Distributions

February 20, 2020

March 31, 2020

April 30, 2020

$

0.41

$

21,176

Total distributions declared

$

0.41

$

21,176

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 order to avoid the imposition of certain excise taxes imposed on RICs, we must distribute dividends to our stockholders in respect of each calendar year of an amount at least equal to the sum of: (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.

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.

As of March 31, 2021, the Company had $216.8 million of unfunded commitments under loan and financing agreements as follows (dollars in thousands):

Expiration Date (1)

Unfunded Commitments (2)

First Lien Senior Secured Loans

9 Story Media Group Inc. - Revolver

4/30/2026

$

1

A&R Logistics, Inc. - Revolver

5/5/2025

5,486

Abracon Group Holding, LLC - Revolver

7/18/2024

2,833

Allworth Financial Group, L.P. - Delayed Draw

12/31/2027

3,042

Allworth Financial Group, L.P. - Revolver

12/23/2026

2,440

AMI US Holdings Inc. - Revolver

4/1/2024

488

Amspec Services, Inc. - Revolver

7/2/2024

5,667

Ansira Holdings, Inc. - Revolver

12/20/2024

2,833

AP Plastics Group, LLC - Revolver

8/2/2021

5,667

Appriss Holdings, Inc. - Revolver

5/31/2025

4,711

Aptus 1724 Gmbh - Revolver

2/23/2026

7,791

107

Expiration Date (1)

Unfunded Commitments (2)

Aramsco, Inc. - Revolver

8/28/2026

3,387

Armstrong Bidco Limited - Delayed Draw

4/30/2025

5,708

Batteries Plus Holding Corporation - Revolver

7/6/2022

3,779

Captain D's LLC - Revolver

12/15/2023

1,862

CB Nike IntermediateCo Ltd - Revolver

10/31/2025

44

CPS Group Holdings, Inc. - Revolver

2/28/2025

4,933

CST Buyer Company - Revolver

3/1/2023

2,190

Datix Bidco Limited - Revolver

10/28/2024

13

DC Blox, Inc

3/22/2026

14,607

Direct Travel, Inc. - Delayed Draw

10/2/2023

3,300

Dorner Manufacturing Corp - Revolver

3/15/2022

1,099

Efficient Collaborative Retail Marketing Company, LLC - Revolver

6/15/2022

1,275

Element Buyer, Inc. - Revolver

7/19/2024

3,967

FFI Holdings I Corp - Delayed Draw

1/24/2025

2,683

FFI Holdings I Corp - Revolver

1/24/2025

2,499

Grammer Purchaser, Inc. - Revolver

9/30/2024

1,050

Great Expressions Dental Center PC - Revolver

9/28/2022

591

Green Street Parent, LLC - Revolver

8/27/2025

1,258

GSP Holdings, LLC - Revolver

11/6/2025

3,400

JHCC Holdings, LLC - Delayed Draw

9/9/2025

4,845

JHCC Holdings, LLC - Revolver

9/9/2025

1,882

Kellstrom Commercial Aerospace, Inc. - Revolver

7/1/2025

533

Margaux Acquisition Inc. - Revolver

12/19/2024

2,872

Margaux UK Finance Limited - Revolver

12/19/2024

689

MRI Software LLC - Delayed Draw

2/10/2026

731

MRI Software LLC - Revolver

2/10/2026

1,693

MZR Buyer, LLC - Revolver

12/22/2026

5,210

Profile Products LLC - Revolver

12/20/2024

805

Refine Intermediate, Inc. - Revolver

9/3/2026

5,340

RoC Opco LLC - Revolver

2/25/2025

6,828

Solaray, LLC - Revolver

9/9/2022

5,327

Sontiq, Inc. (fka EZShield, Inc.) - Revolver

3/1/2026

1,412

SumUp Holdings Luxembourg S.à.r.l. - First Lien Senior Secured Loan

3/10/2026

11,814

TA/Weg Holdings - Delayed Draw

10/2/2025

6,146

TEI Holdings Inc. - Revolver

12/23/2025

1,962

Thrasio, LLC - Delayed Draw

12/18/2026

12,522

Tidel Engineering, L.P. - Revolver

3/1/2023

4,250

TLC Purchaser, Inc. - Delayed Draw

10/10/2025

7,119

TLC Purchaser, Inc. - Revolver

10/10/2025

8,900

V Global Holdings LLC - Revolver

12/4/2025

7,885

Ventiv Holdco, Inc. - Revolver

8/20/2025

3,407

WCI-HSG Purchaser, Inc. - Revolver

2/24/2025

1,612

Whitcraft LLC - Revolver

4/3/2023

1,812

WU Holdco, Inc. - Revolver

3/26/2025

4,057

YLG Holdings, Inc. - Revolver

10/31/2025

8,545

Total First Lien Senior Secured Loans

$

216,802

(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, 2021.

108

As of December 31, 2020, the Company had $189.9 million of unfunded commitments under loan and financing agreements as follows:

Expiration Date (1)

Unfunded Commitments (2)

First Lien Senior Secured Loans

9 Story Media Group Inc. - Revolver

4/30/2026

$

74

A&R Logistics, Inc. - Revolver

5/5/2025

6,096

Abracon Group Holding, LLC. - Revolver

7/18/2024

2,833

Allworth Financial Group, L.P. - Delayed Draw

12/23/2026

3,042

Allworth Financial Group, L.P. - Revolver

12/23/2026

2,440

AMI US Holdings Inc. - Revolver

4/1/2024

488

Amspec Services, Inc. - Revolver

7/2/2024

5,667

Ansira Holdings, Inc. - Revolver

12/20/2024

1,700

AP Plastics Group, LLC - Revolver

8/2/2021

5,667

Appriss Holdings, Inc. - Revolver

5/30/2025

4,711

Aramsco, Inc. - Revolver

8/28/2024

3,387

Batteries Plus Holding Corporation - Revolver

7/6/2022

4,250

Captain D's LLC - Revolver

12/15/2023

490

CB Nike IntermediateCo Ltd - Revolver

10/31/2025

4,428

CMI Marketing Inc - Revolver

5/24/2023

2,112

CPS Group Holdings, Inc. - Revolver

3/3/2025

4,933

CST Buyer Company - Revolver

10/3/2025

2,190

Datix Bidco Limited - Revolver

10/28/2024

1,328

Direct Travel, Inc. - Delayed Draw

10/2/2023

4,800

Dorner Manufacturing Corp - Revolver

3/15/2022

1,099

Efficient Collaborative Retail Marketing Company,

LLC - Revolver

6/15/2022

1,275

Element Buyer, Inc. - Revolver

7/19/2024

3,967

FFI Holdings I Corp - Delayed Draw

1/24/2025

3,156

FFI Holdings I Corp - Revolver

1/24/2025

3,938

Fineline Technologies, Inc. - Revolver

11/4/2022

2,633

Grammer Purchaser, Inc. - Revolver

9/30/2024

1,050

Great Expressions Dental Center PC - Revolver

9/28/2022

513

Green Street Parent, LLC - Revolver

8/27/2025

2,419

GSP Holdings, LLC - Revolver

11/6/2025

3,400

JHCC Holdings, LLC - Delayed Draw

9/9/2025

6,262

JHCC Holdings, LLC - Revolver

9/9/2025

1,272

Kellstrom Commercial Aerospace, Inc. - Revolver

7/1/2025

1,066

Margaux Acquisition Inc. - Revolver

12/19/2024

2,872

Margaux UK Finance Limited - Revolver

12/19/2024

681

MRI Software LLC - Delayed Draw

2/10/2026

731

MRI Software LLC - Revolver

2/10/2026

1,782

Profile Products LLC - Revolver

12/20/2024

3,003

Refine Intermediate, Inc. - Revolver

9/3/2026

5,340

RoC Opco LLC - Revolver

2/25/2025

10,241

109

Expiration Date(1)

Unfunded Commitments (2)

Solaray, LLC - Revolver

9/9/2022

5,327

TA/WEG Holdings - Delayed Draw

10/2/2025

7,538

TEI Holdings Inc. - Revolver

12/23/2025

1,055

Thrasio - Delayed Draw

12/18/2026

12,522

Tidel Engineering, L.P. - Revolver

3/1/2023

4,250

TLC Purchaser, Inc. - Delayed Draw

10/13/2025

7,119

TLC Purchaser, Inc. - Revolver

10/13/2025

8,900

V Global - Revolver

12/22/2025

7,885

Ventiv Holdco, Inc. - Revolver

9/3/2025

2,981

WCI-HSG Purchaser, Inc. - Revolver

2/24/2025

1,612

Whitcraft LLC - Revolver

4/3/2023

1,812

WU Holdco, Inc. - Revolver

3/26/2025

3,043

YLG Holdings, Inc. - Revolver

10/31/2025

8,545

Total First Lien Senior Secured Loans

$

189,925

(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, 2020.

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.

110

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

Investments for which market quotations are readily available are typically valued at such market quotations. Market quotations are obtained from an independent pricing service, where available. If we cannot obtain a price from an independent pricing service or if the independent pricing service is not deemed to be representative with the market, we value certain investments held by us 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, in some cases, primarily illiquid securities, multiple quotes may not be available and the mid of the bid/ask from one broker will be used. To validate market quotations, we utilize 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 are valued at fair value, subject at all times to the oversight and approval of the Board, based on the input of our Advisor, our Audit Committee and one or more independent third-party valuation firms engaged by our Board.

With respect to unquoted securities, we 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, we 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, the Advisor will undertake a multi-step valuation process, which includes among other things, the below:

•

Our quarterly valuation process begins with each portfolio company or investment being initially valued by the investment professionals of our Advisor responsible for the portfolio investment or by an independent valuation firm;

•

Preliminary valuation conclusions are then documented and discussed with our senior management and our Advisor. Agreed upon valuation recommendations are presented to our Audit Committee;

•

Our Audit Committee of our Board reviews the valuations presented and recommends values for each of the investments to our Board;

•

At least once annually, the valuation for each portfolio investment constituting a material portion of the Company's portfolio will be reviewed by an independent valuation firm; and

•

Our Board discusses valuations and determines the fair value of each investment in good faith based upon, among other things, the input of our Advisor, independent valuation firms, where applicable, and our Audit Committee.

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 companies 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.

111

Contractual Obligations

We have entered into the Amended Advisory Agreement with our Advisor (which supersedes the 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 October 11, 2018, the Board approved, subject to completion of the IPO, the Investment Advisory Agreement. Beginning with the calendar quarter that commences January 1, 2019, this Investment 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.

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%.

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.

A summary of the maturities of our principal amounts of debt and other contractual payment obligations as of March 31, 2021 are as follows (dollars in thousands):

Payments Due by Period

Total

Less than
1 year

1 - 3 years

3 - 5 years

More than
5 years

BCSF Revolving Credit Facility

$

-

$

-

$

-

$

-

$

-

2018-1 Notes

365,700

-

-

-

365,700

JPM Credit Facility

139,783

-

-

139,783

-

2019-1 Debt

398,750

-

-

-

398,750

2023 Notes

150,000

-

150,000

-

-

2026 Notes

300,000

-

-

300,000

-

Total Debt Obligations

$

1,354,233

$

-

$

150,000

$

439,783

$

764,450

Subsequent Events

The Company's management has evaluated the events and transactions that have occurred through May 5, 2021, 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 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.

112

Assuming that the statement of financial condition as of March 31, 2021 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):

Change in Interest Rates

Increase (Decrease) in

Interest Income

Increase (Decrease) in

Interest Expense

Net Increase

(Decrease) in

Net Investment Income

Down 25 basis points

$

(781

)

$

(1,731

)

$

950

Up 100 basis points

7,463

8,912

(1,449

)

Up 200 basis points

28,778

17,825

10,953

Up 300 basis points

50,637

26,737

23,900

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, 2021 (the end of the period covered by this report), our management has carried out an evaluation, under the supervision 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 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 in timely alerting management, including the Chief Executive Officer and Chief Financial Officer, to material information relating to us that is required to be disclosed by us in the reports we file or submit under the Exchange Act. 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.

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 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

113

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 discussed in Part I, 'Item 1A. Risk Factors' in our Annual Report on Form 10-K for the fiscal year ended December 31, 2020, which could materially affect our business, financial condition and/or operating results. The risks described 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. During the three months ended March 31, 2021, there have been no material changes from the risk factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2020.

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

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

114

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, 2021 (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 Investment Advisory Agreement, dated October 6, 2016, by and between the Company and the Advisor (incorporated by reference to Exhibit 10.1 to the Company's Registration Statement on Form 10 (File No. 000-55528) filed on October 6, 2016).
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 Subscription Agreement (incorporated by reference to Exhibit 10.4 to the Company's Registration Statement on Form 10 (File No. 000-55528) filed on October 6, 2016).
10.5 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).
10.6 Revolving Credit Agreement, dated December 22, 2016, among the Company, as Borrower, BCSF Holdings, L.P., as the Feeder Fund, and BCSF Holdings Investors, L.P., as the Feeder Fund General Partner and Sumitomo Mitsui Banking Corporation, as Sole Lead Arranger, Administrative Agent, Letter of Credit Issuer and Lender. (incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K (File No. 814-01175), filed on December 23, 2016).
10.7 Revolving Credit Agreement, dated October 4, 2017, among the Company as Equity Holder, BCSF I, LLC as Borrower, and Goldman Sachs Bank USA, as Sole Lead Arranger, Syndication Agent and Administrative Agent, and U.S. Bank National Association as Collateral Administrator, Collateral Agent and Collateral Custodian (incorporated by reference to Exhibit 10.7. to the Company's Quarterly Report on Form 10-Q (File No. 814-01175), filed on November 13, 2017).
10.8 Omnibus Amendment No. 1, dated May 15, 2018, to Revolving Credit Agreement, dated October 4, 2017, among the Company as Equity Holder, BCSF I, LLC as Borrower, and Goldman Sachs Bank USA, as Sole Lead Arranger, Syndication Agent and Administrative Agent, and U.S. Bank National Association as Collateral Administrator, Collateral Agent and Collateral Custodian (incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K (File No. 814-01175), filed on May 17, 2018).
10.9 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).
10.10 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).

115

Exhibit
Number 		Description of Document
10.11 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).
10.12 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).
10.13 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).
10.14 Credit and Security Agreement, dated February 19, 2019, by and among the Company as Equityholder and Servicer, BCSF II-C, LLC as Borrower, Citibank, N.A., as Administrative Agent, and Wells Fargo Bank, National Association as Collateral Administrator, Collateral Agent and Custodian (incorporated by reference to Exhibit 10.9 to the Company's Annual Report on Form 10-K (File No. 814-01175), filed on February 28, 2019).
10.15 Loan and Security Agreement, dated April 30, 2019, by and among BCSF Complete Financing Solution LLC, as Borrower, JPMorgan Chase Bank, National Association, as Administrative Agent and Wells Fargo Bank, National Association as Collateral Administrator, Collateral Agent, Securities Intermediary and Bank (incorporated by reference to Exhibit 10.10 to the Company's Quarterly Report on Form 10-Q (File No. 814-01175), filed on August 7, 2019).
10.16 Indenture, dated as of August 28, 2019, 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 10.16 to the Company's Quarterly Report on Form 10-Q (File No. 814-01175), filed on November 6, 2019).
10.17 Class A-1L Credit Agreement, dated as of August 28, 2019, among BCC Middle Market CLO 2019-1, LLC, as borrower, BCC Middle Market CLO 2019-1 Co-Issuer, LLC, as co-borrower, Capital One, National Association, as lender, Wells Fargo Bank, National Association, as loan agent, and Wells Fargo, National Association, as collateral trustee (incorporated by reference to Exhibit 10.17 to the Company's Annual Report on Form 10-K (File No. 814-01175), filed on February 26, 2020).
10.18 Portfolio Management 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 portfolio manager (incorporated by reference to Exhibit 10.17 to the Company's Quarterly Report on Form 10-Q (File No. 814-01175), filed on November 6, 2019).
10.19 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).
10.20 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).
10.21 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).

116

Exhibit
Number 		Description of Document
10.22 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).
10.23 Amended and Restated Credit Agreement, dated January 8, 2020, among the Company as Equity Holder, BCSF I, LLC as Borrower, and Goldman Sachs Bank USA, as Sole Lead Arranger, Syndication Agent and Administrative Agent, and U.S. Bank National Association as Collateral Administrator, Collateral Agent and Collateral Custodian (incorporated by reference to Exhibit 10.23 to the Company's Annual Report on Form 10-K (File No. 814-01175), filed on February 26, 2020).
10.24 First Amendment to Loan and Security Agreement, dated January 29, 2020, by and among BCSF Complete Financing Solution LLC, as Borrower, JPMorgan Chase Bank, National Association, as Administrative Agent and Wells Fargo Bank, National Association as Collateral Administrator, Collateral Agent, Securities Intermediary and Bank (incorporated by reference to Exhibit 10.24 to the Company's Annual Report on Form 10-K (File No. 814-01175), filed on February 26, 2020).
10.25 Second Amendment to Loan and Security Agreement, dated March 20, 2020, by and among BCSF Complete Financing Solution LLC, as Borrower, JPMorgan Chase Bank, National Association, as Administrative Agent and Wells Fargo Bank, National Association as Collateral Administrator, Collateral Agent, Securities Intermediary and Bank (incorporated by reference to Exhibit 10.25 to the Company's Quarterly Report on Form 10-Q (File No. 814-01175), filed on May 4, 2020).
10.26 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).
10.27 Omnibus Amendment No. 1 to Amended and Restated Credit Agreement, dated March 31, 2020, among the Company as Equity Holder, BCSF I, LLC as Borrower, and Goldman Sachs Bank USA, as Sole Lead Arranger, Syndication Agent and Administrative Agent, and U.S. Bank National Association as Collateral Administrator, Collateral Agent and Collateral Custodian (incorporated by reference to Exhibit 10.27 to the Company's Quarterly Report on Form 10-Q (File No. 814-01175), filed on May 4, 2020).
10.28 Master Note Purchase Agreement, dated June 10, 2020, of the Company (incorporated by reference to Exhibit 10.28 to the Company's Quarterly Report on Form 10-Q (File No. 814-01175), filed on August 5, 2020).
10.29 Third Amendment to Loan and Security Agreement, dated July 2, 2020, by and among BCSF Complete Financing Solution LLC, as Borrower, JPMorgan Chase Bank, National Association, as Administrative Agent and Wells Fargo Bank, National Association as Collateral Administrator, Collateral Agent, Securities Intermediary and Bank (incorporated by reference to Exhibit 10.29 to the Company's Quarterly Report on Form 10-Q (File No. 814-01175), filed on August 5, 2020).
10.30 Second Amended and Restated Credit Agreement, dated August 14, 2020, among the Company as Equity Holder, BCSF I, LLC as Borrower, and Goldman Sachs Bank USA, as Sole Lead Arranger, Syndication Agent and Administrative Agent, and U.S. Bank National Association as Collateral Administrator, Collateral Agent and Collateral Custodian (incorporated by reference to Exhibit 10.30 to the Company's Quarterly Report on Form 10-Q (File No. 814-01175), filed on November 5, 2020).
10.31 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).
10.32 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 10.32 to the Company's Current Report on Form 8-K (File No. 814-01175), filed on March 5, 2021).

117

Exhibit
Number 		Description of Document
10.33 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 10.33 to the Company's Current Report on Form 8-K (File No. 814-01175), filed on March 10, 2021).
10.34 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 10.34 to the Company's Current Report on Form 8-K (File No. 814-01175), filed on March 10, 2021).
10.35 Form of 2.950% Notes due 2026 (incorporated by reference to Exhibit 10.35 to the Company's Current Report on Form 8-K (File No. 814-01175), filed on March 10, 2021).
14.1 Code of Conduct (incorporated by reference to Exhibit 14.1 to the Company's Current Report on Form 8-K (File No. 814-01175), filed on November 15, 2018).
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 24, 2021).
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.

* Filed herewith.

118

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 5, 2021

By:

/s/ Michael A. Ewald

Name:

Michael A. Ewald

Title:

Chief Executive Officer

Date: May 5, 2021

By:

/s/ Sally F. Dornaus

Name:

Sally F. Dornaus

Title:

Chief Financial Officer

119