Senior loans | 75.4 |
Short-term investments and other | 24.6 |
Walnut Parent, Inc. | 4.0 |
Octo Consulting Group LLC | 3.8 |
Apex Service Partners LLC | 3.8 |
GSM Acquisition Corp. | 3.7 |
Simplicity Financial Marketing Holdings, Inc. | 3.2 |
MB2 Dental Solutions LLC | 3.0 |
Cerity Partners LLC | 2.8 |
DCG Acquisition Corp. | 2.7 |
Nxgen Buyer, Inc. | 2.7 |
Drilling Info, Inc. | 2.7 |
TOTAL | 32.4 |
Cash and cash equivalents are not included. |
Rate (%) | Maturity date | Par value^ | Value | ||
Senior loans (A)(B) 75.4% | $140,286,883 | ||||
(Cost $138,045,052) | |||||
Communication services 2.3% | 4,330,527 | ||||
Leg, Inc., Delayed Draw Term Loan (3 month LIBOR + 4.000%) | 5.000 | 07-25-25 | 1,282,607 | 1,282,607 | |
Leg, Inc., Term Loan (3 month LIBOR + 4.000%) | 5.000 | 07-25-25 | 3,047,920 | 3,047,920 | |
Consumer staples 1.6% | 2,977,387 | ||||
Fresh Holdco, Inc., Term Loan (3 month LIBOR + 5.500%) | 6.500 | 01-24-26 | 2,977,387 | 2,977,387 | |
Energy 2.2% | 4,078,767 | ||||
Andretti Buyer LLC, Term Loan (3 month LIBOR + 6.250%) | 7.250 | 06-30-26 | 4,071,789 | 4,078,767 | |
Financials 12.0% | 22,316,771 | ||||
Cerity Partners LLC, Term Loan (3 month LIBOR + 5.500%) | 6.500 | 12-31-25 | 5,259,545 | 5,259,821 | |
GC Waves Holdings, Inc., Delayed Draw Term Loan (3 month LIBOR + 5.750%) | 6.750 | 10-31-25 | 859,275 | 859,275 | |
GC Waves Holdings, Inc., Term Loan (3 month LIBOR + 5.750%) | 6.750 | 10-31-25 | 3,242,300 | 3,242,300 | |
Oakbridge Insurance Agency LLC, Delayed Draw Term Loan (3 month LIBOR + 5.250%) | 6.250 | 12-31-26 | 186,802 | 163,240 | |
Oakbridge Insurance Agency LLC, Revolver (3 month LIBOR + 5.250%) | 6.250 | 12-31-26 | 277,590 | 272,877 | |
Oakbridge Insurance Agency LLC, Term Loan A (3 month LIBOR + 5.250%) | 6.250 | 12-31-26 | 3,314,426 | 3,290,513 | |
Simplicity Financial Marketing Holdings, Inc., Delayed Draw Term Loan (1 and 3 month LIBOR + 5.750%) | 6.750 | 12-02-26 | 1,128,820 | 1,149,554 | |
Simplicity Financial Marketing Holdings, Inc., Term Loan (3 month LIBOR + 5.750%) | 6.750 | 12-02-26 | 4,691,460 | 4,742,983 | |
World Insurance Associates LLC, 2021 Delayed Draw Term Loan Tranche 4 (1 month LIBOR + 5.750%) | 6.750 | 04-01-26 | 1,644,776 | 1,547,387 | |
World Insurance Associates LLC, 2021 Term Loan (3 month LIBOR + 5.750%) | 6.750 | 04-01-26 | 1,836,369 | 1,788,821 | |
Health care 10.3% | 19,186,580 | ||||
MB2 Dental Solutions LLC, 2021 Delayed Draw Term Loan (Prime rate + 5.000% and 3 month LIBOR + 6.000%) | 7.579 | 01-29-27 | 438,324 | 405,617 | |
MB2 Dental Solutions LLC, 2021 Term Loan (3 month LIBOR + 6.000%) | 7.000 | 01-29-27 | 5,319,190 | 5,228,405 | |
Medbio LLC, Term Loan (3 month LIBOR + 6.000%) | 7.000 | 08-31-26 | 4,315,217 | 4,364,892 | |
Therapeutic Research Center LLC, Term Loan (3 month LIBOR + 4.750%) | 5.750 | 03-21-26 | 4,673,258 | 4,534,156 | |
ZBS Alliance Animal Health LLC, Initial Tranche A Delayed Draw Term Loan (1 month LIBOR + 5.750%) | 6.750 | 11-07-25 | 1,930,679 | 1,969,292 | |
ZBS Alliance Animal Health LLC, Term Loan (1 month LIBOR + 5.750%) | 6.750 | 11-07-25 | 1,692,925 | 1,714,151 | |
ZBS Alliance Animal Health LLC, Tranche A Delayed Draw Term Loan (1 month LIBOR + 5.750%) | 6.750 | 11-07-25 | 515,998 | 534,675 | |
ZBS Alliance Animal Health LLC, Tranche B Delayed Draw Term Loan (1 month LIBOR + 5.750%) | 6.750 | 11-07-25 | 390,392 | 435,392 | |
Industrials 25.2% | 46,859,596 | ||||
Apex Service Partners LLC, 2019 Term Loan (3 and 6 month LIBOR + 5.250%) | 6.250 | 07-31-25 | 4,962,199 | 4,962,199 | |
Apex Service Partners LLC, 2020 1st Lien Delayed Draw Term Loan (3 month LIBOR + 5.500%) | 6.500 | 07-31-25 | 379,163 | 377,649 |
Rate (%) | Maturity date | Par value^ | Value | ||
Industrials (continued) | |||||
Apex Service Partners LLC, 2020 Term Loan (3 month LIBOR + 5.500%) | 6.500 | 07-31-25 | 1,732,944 | $1,727,225 | |
BHI Investments LLC, 1st Lien Term Loan (3 month LIBOR + 4.500%) | 5.500 | 08-28-24 | 2,976,804 | 2,976,804 | |
GSM Acquisition Corp., Delayed Draw Term Loan (3 month LIBOR + 5.000%) | 6.000 | 11-16-26 | 914,459 | 923,604 | |
GSM Acquisition Corp., Revolver (Prime rate + 4.000% and 3 month LIBOR + 5.000%) | 6.292 | 11-16-26 | 312,025 | 320,285 | |
GSM Acquisition Corp., Term Loan (3 month LIBOR + 5.000%) | 6.000 | 11-16-26 | 5,478,769 | 5,533,556 | |
IOP Monroe Acquisition, Inc., Term Loan (3 month LIBOR + 5.500%) | 6.500 | 04-01-22 | 4,122,875 | 4,122,875 | |
ISS Compressors Industries, Inc., 2020 Term Loan (3 month LIBOR + 5.500%) | 6.500 | 02-05-26 | 2,715,571 | 2,716,310 | |
Octo Consulting Group LLC, Term Loan (1 month LIBOR + 5.000%) | 5.750 | 04-30-25 | 7,189,585 | 7,164,005 | |
Orion Group HoldCo LLC, Delayed Draw Term Loan (1, 3 and 6 month LIBOR + 5.000%) | 6.000 | 03-19-27 | 1,476,852 | 1,367,494 | |
Orion Group HoldCo LLC, Revolver (3 month LIBOR + 4.000%) | 5.000 | 03-19-27 | 87,269 | 65,397 | |
Orion Group HoldCo LLC, Term Loan (6 month LIBOR + 5.000%) | 6.000 | 03-19-27 | 3,222,222 | 3,117,239 | |
Paint Intermediate III LLC, 1st Lien Term Loan (3 month LIBOR + 4.250%) | 5.250 | 06-14-24 | 2,949,904 | 2,949,904 | |
The S2 HR Group LLC, Revolver (1 month LIBOR + 4.750%) | 5.750 | 05-31-25 | 336,943 | 307,223 | |
The S2 HR Group LLC, Term Loan (3 month LIBOR + 4.750%) | 5.750 | 05-31-25 | 4,114,558 | 4,114,558 | |
Thermostat Buyer LLC, Term Loan A (2 month LIBOR + 4.250%) | 5.250 | 02-22-25 | 4,113,269 | 4,113,269 | |
Information technology 7.8% | 14,489,594 | ||||
Drilling Info, Inc., 2018 Term Loan (1 month LIBOR + 4.250%) | 4.354 | 07-30-25 | 4,961,757 | 4,961,757 | |
MRI Software LLC, 2020 Term Loan B (3 month LIBOR + 5.500%) | 6.500 | 02-10-26 | 4,517,328 | 4,565,620 | |
Nxgen Buyer, Inc., Term Loan (1 month LIBOR + 4.500%) | 5.500 | 10-31-25 | 4,962,217 | 4,962,217 | |
Materials 14.0% | 26,047,661 | ||||
Comar Holding Company LLC, 2018 Term Loan (1 month LIBOR + 5.500%) | 6.500 | 06-18-24 | 1,745,688 | 1,734,972 | |
Comar Holding Company LLC, Delayed Draw Term Loan (1 month LIBOR + 5.500% and 1 and 3 month LIBOR + 6.000%) | 6.773 | 06-18-24 | 1,358,800 | 1,351,599 | |
Comar Holding Company LLC, First Amendment Term Loan (1 month LIBOR + 5.500%) | 6.500 | 06-18-24 | 1,591,072 | 1,582,640 | |
DCG Acquisition Corp., Second Lien Term Loan (1 month LIBOR + 8.500%) | 8.592 | 09-30-27 | 5,000,000 | 5,050,000 | |
Fortis Solutions Group LLC, Delayed Draw Term Loan (3 month LIBOR + 4.750%) | 5.750 | 12-15-23 | 1,014,859 | 1,014,859 | |
Fortis Solutions Group LLC, Term Loan (3 month LIBOR + 4.750%) | 5.750 | 12-15-23 | 3,074,745 | 3,074,745 | |
Liqui-Box Holdings, Inc., Term Loan B (3 month LIBOR + 4.500%) | 5.500 | 02-26-27 | 2,977,444 | 2,977,444 | |
Polymer Solutions Group LLC, 2019 Term Loan (3 month LIBOR + 4.750%) | 5.750 | 11-26-26 | 1,903,382 | 1,903,382 | |
Walnut Parent, Inc., Term Loan (1 month LIBOR + 5.500%) | 6.500 | 11-09-27 | 7,213,750 | 7,358,020 |
Yield (%) | Shares | Value | |||
Short-term investments 17.0% | $31,558,215 | ||||
(Cost $31,558,215) |
Yield (%) | Shares | Value | |||
Short-term funds 17.0% | $31,558,215 | ||||
State Street Institutional U.S. Government Money Market Fund, Premier Class | 0.0250(C) | 31,558,215 | 31,558,215 |
Total investments (Cost $169,603,267) 92.4% | $171,845,098 | ||||
Other assets and liabilities, net 7.6% | 14,063,095 | ||||
Total net assets 100.0% | $185,908,193 |
The percentage shown for each investment category is the total value of the category as a percentage of the net assets of the fund unless otherwise indicated. | |
^All par values are denominated in U.S. dollars unless otherwise indicated. | |
Security Abbreviations and Legend | |
LIBOR | London Interbank Offered Rate |
(A) | Securities are valued using significant unobservable inputs and are classified as Level 3 in the fair value hierarchy. Refer to Note 2 to the financial statements. |
(B) | Senior loans are variable rate obligations. The coupon rate shown represents the rate at period end. |
(C) | The rate shown is the annualized seven-day yield as of 6-30-21. |
Assets | |
Unaffiliated investments, at value (Cost $169,603,267) | $171,845,098 |
Cash | 1,225,404 |
Interest receivable | 464,020 |
Receivable for fund shares issued | 15,000,000 |
Receivable for investments sold | 10,376 |
Other assets | 112,026 |
Total assets | 188,656,924 |
Liabilities | |
Distributions payable | 1,988,327 |
Payable for investments purchased | 752 |
Payable to affiliates | |
Investment management fees | 255,689 |
Accounting and legal services fees | 17,285 |
Other liabilities and accrued expenses | 486,678 |
Total liabilities | 2,748,731 |
Net assets | $185,908,193 |
Net assets consist of | |
Paid-in capital | $203,232,275 |
Total distributable earnings | (17,324,082) |
Net assets | $185,908,193 |
Net asset value per share | |
Based on 10,216,512 shares of beneficial interest outstanding - unlimited number of shares authorized with no par value | $18.20 |
Investment income | |
Interest | $4,962,390 |
Expenses | |
Investment management fees | 513,053 |
Performance fees | 62,722 |
Accounting and legal services fees | 43,141 |
Transfer agent fees | 19,029 |
Trustees' fees | 33,375 |
Custodian fees | 165,859 |
Professional fees | 90,281 |
Offering and organization costs | 143,808 |
Other | 9,926 |
Total expenses | 1,081,194 |
Net investment income | 3,881,196 |
Realized and unrealized gain (loss) | |
Net realized gain (loss) on | |
Unaffiliated investments | 369,989 |
369,989 | |
Change in net unrealized appreciation (depreciation) of | |
Unaffiliated investments | 399,325 |
399,325 | |
Net realized and unrealized gain | 769,314 |
Increase in net assets from operations | $4,650,510 |
Six months ended 6-30-21 (unaudited) | Period ended 12-31-201 | |
Increase (decrease) in net assets | ||
From operations | ||
Net investment income | $3,881,196 | $499,717 |
Net realized gain | 369,989 | 58,741 |
Change in net unrealized appreciation (depreciation) | 399,325 | 1,842,506 |
Increase in net assets resulting from operations | 4,650,510 | 2,400,964 |
Distributions to shareholders | ||
From net investment income and net realized gain | (23,299,401)2 | (843,880) |
Total distributions | (23,299,401) | (843,880) |
From fund share transactions | ||
Fund shares issued | 15,000,000 | 188,000,000 |
Total increase | (3,648,891) | 189,557,084 |
Net assets | ||
Beginning of period | 189,557,084 | — |
End of period | $185,908,193 | $189,557,084 |
Share activity | ||
Shares outstanding | ||
Beginning of period | 9,392,193 | — |
Shares issued | 824,319 | 9,392,193 |
End of period | 10,216,512 | 9,392,193 |
1 | Period from 11-3-20 (commencement of operations) to 12-31-20. |
2 | A portion of the distributions may be deemed a tax return of capital at the fiscal year end. |
Cash flows from operating activities | |
Net increase in net assets from operations | $4,650,510 |
Adjustments to reconcile net increase in net assets from operations to net cash provided by operating activities: | |
Long-term investments purchased | (25,747,421) |
Long-term investments sold | 29,716,647 |
Net purchases and sales in short-term investments | 3,430,758 |
Net amortization of premium (discount) | (234,797) |
(Increase) Decrease in assets: | |
Interest receivable | (3,629) |
Receivable for investments sold | (2,703) |
Other assets | 143,809 |
Increase (Decrease) in liabilities: | |
Payable for investments purchased | (69) |
Payable to affiliates | (2,058) |
Other liabilities and accrued expenses | 105,645 |
Net change in unrealized (appreciation) depreciation on: | |
Investments | (399,325) |
Net realized (gain) loss on: | |
Investments | (369,989) |
Net cash provided by operating activities | $11,287,378 |
Cash flows provided by (used in) financing activities | |
Distributions to shareholders | $(22,154,954) |
Increase (Decrease) in due to custodian | (2,907,020) |
Fund shares issued | 15,000,000 |
Net cash flows provided by financing activities | $(10,061,974) |
Net increase in cash | $1,225,404 |
Cash at beginning of period | $— |
Cash at end of period | $1,225,404 |
Period ended | 6-30-211 | 12-31-202 |
Per share operating performance | ||
Net asset value, beginning of period | $20.18 | $20.00 |
Net investment income3 | 0.41 | 0.06 |
Net realized and unrealized gain (loss) on investments | 0.09 | 0.22 |
Total from investment operations | 0.50 | 0.28 |
Less distributions | ||
From net investment income | (2.48)4 | (0.10) |
Net asset value, end of period | $18.20 | $20.18 |
Total return (%) | 2.475 | 1.405 |
Ratios and supplemental data | ||
Net assets, end of period (in millions) | $186 | $190 |
Ratios (as a percentage of average net assets): | ||
Expenses | 1.166 | 1.697 |
Net investment income | 4.166 | 3.447 |
Portfolio turnover (%) | 18 | 6 |
1 | Six months ended 6-30-21. Unaudited. |
2 | Period from 11-3-20 (commencement of operations) to 12-31-20. |
3 | Based on average daily shares outstanding. |
4 | A portion of the distributions may be deemed a tax return of capital at the fiscal year end. |
5 | Not annualized. |
6 | Annualized. |
7 | Annualized. Certain expenses are presented unannualized. |
Total value at 6-30-21 | Level 1 quoted price | Level 2 Significant observable inputs | Level 3 Significant unobservable inputs | |
Investments in securities: | ||||
Assets | ||||
Senior loans | $140,286,883 | — | — | $140,286,883 |
Short-term investments | 31,558,215 | $31,558,215 | — | — |
Total investments in securities | $171,845,098 | $31,558,215 | — | $140,286,883 |
Investments in securities | Senior loans |
Balance as of 12-31-20 | $143,251,998 |
Purchases | 25,747,421 |
Sales | (29,716,647) |
Realized gain (loss) | 369,989 |
Net amortization of (premium) discount | 234,797 |
Change in unrealized appreciation (depreciation) | 399,325 |
Balance as of 6-30-21 | $140,286,883 |
Change in unrealized appreciation (depreciation) at period end* | $487,403 |
Fair Value at 6-30-21 | Valuation technique | Significant unobservable inputs | Input range | Input weighted average* | |
Senior Loans | $140,286,883 | Discounted cash flow | Discount rate | 3.27% - 8.24% | 6.02% |
Significant Unobservable Input | Impact to Valuation if input had increased | Impact to Valuation if input had decreased |
Discount rate | Decrease | Increase |
Unfunded Term Loan | Principal on Delayed Draw Term Loan | Principal on Revolver | Unrealized Appreciation (Depreciation) |
Andretti Buyer LLC | — | $897,364 | $1,260 |
Apex Service Partners LLC | $79,824 | — | (263) |
Cerity Partners LLC | 1,537,879 | 439,394 | 75 |
Comar Holding Company LLC | — | 276,184 | (1,464) |
Fortis Solutions Group LLC | — | 876,698 | — |
GC Waves Holdings, Inc. | — | 867,298 | — |
GSM Acquisition Corp. | — | 513,924 | 5,139 |
IOP Monroe Acquisition, Inc. | — | 627,254 | — |
ISS Compressors Industries, Inc. | — | 251,151 | 63 |
Leg, Inc. | — | 637,974 | — |
MB2 Dental Solutions LLC | 1,478,056 | — | (25,226) |
Medbio LLC | — | 652,174 | 6,522 |
MRI Software LLC | 130,328 | 318,037 | 4,360 |
Oakbridge Insurance Agency LLC | 3,078,964 | 375,563 | (24,924) |
Orion Group Holdco LLC | 1,879,630 | 584,028 | (80,269) |
Polymer Solutions Group Finance LLC | — | 463,768 | — |
Simplicity Financial Marketing Holdings, Inc. | 944,574 | 460,903 | 14,055 |
The S2 HR Group LLC | — | 2,635,078 | (26,351) |
Therapeutic Research Center LLC | — | 303,131 | (8,473) |
Thermostat Buyer LLC | — | 853,419 | — |
World Insurance Associates LLC | 3,224,627 | 541,045 | (75,314) |
ZBS Alliance Animal Health LLC | 2,277,440 | 429,676 | 49,846 |
Total | $14,631,322 | $13,004,063 | ($160,964) |