Chicago Atlantic BDC, Inc.
For the period ended Dec 31, 2025. Filed Mar 19, 2026.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2025 · Filed Mar 19, 2026
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Schedules of Investments
| Portfolio Company · FacilityType · All in Rate · Benchmark (3) · Spread · PIK · Floor · InitialAcquisitionDate · Maturity · Par (2) · AmortizedCost(15) · FairValue (4) · % of Net Assets · Footnotes | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Investments at Fair Value | (1)(5)(16)(17) | |||||||||||||||
| US Corporate Debt First Lien Senior SecuredU.S. Debt | ||||||||||||||||
| Administrative and Support and Waste Management and Remediation Services | ||||||||||||||||
| Hugo Technologies, Inc. | Term Loan | 11.79% | S | 8.00% | 0.00% | 3.25% | 12/10/2025 | 12/10/2030 | 3,000 | 3,000 | 3,000 | 1.0% | (10) | |||
| Total Administrative and Support and Waste Management and Remediation Services | 3,000 | 3,000 | 1.0% | |||||||||||||
| Cannabis | ||||||||||||||||
| Aeriz Holdings Corp | Delayed Draw Term Loan | 12.50% | P | 5.75% | 0.00% | 0.00% | 6/30/2025 | 6/30/2028 | 9,590 | 9,590 | 9,590 | 3.2% | (9) | |||
| Archos Capital Group, LLC | Delayed Draw Term Loan | 14.25% | P | 5.75% | 0.00% | 8.50% | 10/1/2024 | 1/5/2026 | 113 | 113 | 113 | 0.0% | (10) | |||
| BeLeaf Medical, LLC | Term Loan | 13.25% | P | 5.75% | 0.00% | 7.50% | 8/20/2025 | 8/20/2028 | 14,004 | 14,004 | 14,074 | 4.6% | (10) | |||
| CO Acquisition Vehicle, LLC | Term Loan | 20.00% | F | 0.00% | 20.00% | 0.00% | 9/30/2025 | 12/31/2029 | 15,521 | 15,521 | 15,521 | 5.1% | (9) | |||
| Cresco Labs, LLC | Term Loan | 12.50% | F | 12.50% | 0.00% | 0.00% | 8/13/2025 | 8/13/2030 | 7,500 | 7,223 | 7,162 | 2.4% | (10) | |||
| Dreamfields Brands, Inc. (d/b/a Jeeter) | Delayed Draw Term Loan | 16.25% | P | 8.75% | 0.00% | 7.50% | 5/3/2023 | 9/30/2028 | 31,745 | 31,713 | 31,745 | 10.5% | (11) | |||
| Elevation Cannabis, LLC | Delayed Draw Term Loan | 16.25% | P | 7.75% | 0.00% | 8.50% | 10/1/2024 | 12/31/2026 | 10,822 | 10,671 | 10,768 | 3.5% | (10) | |||
| Flowery - Bill's Nursery, Inc. | Delayed Draw Term Loan | 16.00% | F | 11.00% | 5.00% | 0.00% | 10/1/2024 | 12/31/2027 | 13,978 | 13,958 | 13,908 | 4.6% | (12) | |||
| FLUENT Corp. | Term Loan | 13.00% | F | 12.00% | 1.00% | 0.00% | 3/31/2025 | 11/24/2028 | 8,481 | 8,372 | 8,311 | 2.7% | (12) | |||
| HA-MD, LLC | Term Loan | 15.00% | F | 15.00% | 0.00% | 0.00% | 10/1/2024 | 6/6/2026 | 2,870 | 2,869 | 2,870 | 1.0% | (12) | |||
| Illicit - S1 Enterprises, Inc. | Term Loan | 13.96% | S | 10.24% | 0.00% | 3.72% | 12/31/2025 | 12/31/2028 | 15,000 | 14,610 | 14,610 | 4.8% | (10) | |||
| Kaleafa, Inc. | Term Loan | 17.00% | P | 8.50% | 0.00% | 8.50% | 12/4/2024 | 12/3/2027 | 2,741 | 2,741 | 2,768 | 0.9% | (11) | |||
| Kapple Holdings LLC (Cannabis & Glass) | Delayed Draw Term Loan | 14.53% | S | 10.25% | 0.00% | 4.00% | 3/28/2025 | 7/28/2028 | 3,667 | 3,635 | 3,685 | 1.2% | (11) | |||
| Nova Farms, LLC | Term Loan | 15.00% | P | 6.50% | 0.00% | 8.50% | 10/1/2024 | 3/28/2027 | 14,196 | 13,655 | 13,770 | 4.5% | (9) | |||
| Oasis - AZ GOAT AZ LLC | Term Loan | 15.50% | P | 7.50% | 0.00% | 8.00% | 10/1/2024 | 3/31/2027 | 4,384 | 4,370 | 4,296 | 1.4% | (11) | |||
| Shangri-La Columbia, LLC | Delayed Draw Term Loan | 13.25% | P | 5.75% | 0.00% | 7.50% | 6/30/2025 | 6/30/2028 | 11,400 | 11,210 | 11,343 | 3.7% | (10)(18) | |||
| Silver Therapeutics, Inc. | Delayed Draw Term Loan | 15.00% | P | 7.25% | 0.00% | 7.75% | 3/26/2025 | 3/24/2028 | 6,070 | 6,070 | 6,009 | 2.0% | (9) | |||
| Subsero Holdings - Illinois, Inc | Delayed Draw Term Loan | 16.00% | P | 7.00% | 2.00% | 7.00% | 10/1/2024 | 7/29/2026 | 2,711 | 2,688 | 2,792 | 0.9% | (10) | |||
| TerrAscend Corporation | Term Loan | 12.75% | F | 12.75% | 0.00% | 0.00% | 7/15/2025 | 8/1/2028 | 3,043 | 2,915 | 2,937 | 1.0% | (14) | |||
| TheraTrue, Inc. | Delayed Draw Term Loan | 14.50% | F | 14.50% | 0.00% | 0.00% | 3/18/2025 | 3/13/2027 | 2,986 | 2,986 | 3,016 | 1.0% | (10) | |||
| Verano Holdings Corp. | Term Loan | 13.25% | P | 6.50% | 0.00% | 6.25% | 10/27/2024 | 10/30/2026 | 42,249 | 42,241 | 42,249 | 13.9% | (10) | |||
| Verano Holdings Corp. | Revolver | 12.49% | S | 8.33% | 0.00% | 4.00% | 9/30/2025 | 9/29/2028 | 10,000 | 10,000 | 10,000 | 3.3% | (10) | |||
| Wellgreens 2.0, LLC | Term Loan | 14.00% | P | 6.50% | 0.00% | 7.50% | 7/24/2025 | 7/31/2029 | 4,398 | 4,438 | 4,333 | 1.4% | (11)(19) | |||
| Total Cannabis | 235,593 | 235,870 | 77.6% | |||||||||||||
| Educational Services | ||||||||||||||||
| Energize Holdings, Inc. (d/b/a Exos) | Term Loan | 11.99% | S | 8.00% | 0.00% | 3.99% | 11/24/2025 | 10/24/2029 | 5,000 | 4,966 | 4,966 | 1.6% | (13) | |||
| Total Educational Services | 4,966 | 4,966 | 1.6% | |||||||||||||
| Information | ||||||||||||||||
| AI Software, LLC (d/b/a Capacity) | Delayed Draw Term Loan | 16.00% | P | 6.50% | 2.00% | 7.50% | 6/13/2025 | 6/13/2029 | 5,044 | 4,670 | 5,095 | 1.7% | (10) | |||
| Engage3 Holdings, Inc. | Term Loan | 14.00% | P | 2.50% | 4.00% | 7.50% | 7/22/2025 | 7/22/2030 | 6,089 | 5,777 | 5,784 | 1.9% | (11) | |||
| Protect Animals With Satellites LLC (Halo Collar) | Term Loan | 13.25% | P | 1.75% | 3.00% | 8.50% | 10/1/2024 | 11/1/2026 | 3,577 | 3,472 | 3,470 | 1.1% | (9) | |||
| Protect Animals With Satellites LLC (Halo Collar) | Incremental Term Loan | 13.25% | P | 1.75% | 3.00% | 8.50% | 10/1/2024 | 11/1/2026 | 1,858 | 1,804 | 1,803 | 0.6% | (9) | |||
| Total Information | 15,723 | 16,152 | 5.3% | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Manufacturing | ||||||||||||||||
| Action Target, Inc. | Delayed Draw Term Loan | 12.00% | P | 2.00% | 1.50% | 8.50% | 8/29/2025 | 7/19/2027 | 2,440 | 2,440 | 2,440 | 0.8% | (11) | |||
| Ocular Science, Inc. | Term Loan | 13.00% | P | 5.25% | 1.00% | 6.75% | 12/17/2025 | 6/17/2029 | 5,000 | 4,851 | 4,851 | 1.6% | (11) | |||
| Total Manufacturing | 7,291 | 7,291 | 2.4% | |||||||||||||
| Public Administration | ||||||||||||||||
| Youth Opportunity Investments, LLC | Term Loan | 12.02% | S | 7.75% | 0.00% | 4.00% | 10/1/2024 | 9/18/2026 | 11,447 | 11,407 | 11,504 | 3.8% | (10) | |||
| Total Public Administration | 11,407 | 11,504 | 3.8% | |||||||||||||
| Real Estate and Rental and Leasing | ||||||||||||||||
| Workbox Holdings, Inc. | Term Loan | 12.00% | F | 6.00% | 6.00% | 0.00% | 5/20/2024 | 5/31/2029 | 2,234 | 1,988 | 1,988 | 0.7% | (10) | |||
| Total Real Estate and Rental and Leasing | 1,988 | 1,988 | 0.7% | |||||||||||||
| Retail Trade | ||||||||||||||||
| Aura Home, Inc | Term Loan | 10.77% | S | 6.50% | 0.00% | 3.75% | 10/1/2024 | 9/22/2026 | 3,325 | 3,325 | 3,309 | 1.1% | (9) | |||
| Aura Home, Inc | Term Loan | 10.77% | S | 6.50% | 0.00% | 3.75% | 4/11/2025 | 9/22/2026 | 519 | 519 | 516 | 0.2% | (9) | |||
| Portofino Labs, Inc. (dba Because Market) | Term Loan | 12.03% | S | 6.25% | 1.50% | 4.25% | 4/30/2025 | 4/30/2029 | 5,045 | 5,007 | 5,070 | 1.7% | ||||
| Total Retail Trade | 8,851 | 8,895 | 3.0% | |||||||||||||
| Total First Lien Senior Secured U.S. Debt | 288,819 | 289,666 | 95.4% | |||||||||||||
| Portfolio Company · FacilityType · All in Rate · Benchmark (3) · Spread · PIK · Floor · InitialAcquisitionDate · Maturity · Par (2) · Amortized Cost(15) · FairValue (4) · % of Net Assets · Footnotes | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Senior Secured U.S. Notes | ||||||||||||||||
| Cannabis | ||||||||||||||||
| Ascend Wellness Holdings, Inc. | Senior Secured Note | 12.75% | F | 12.75% | 0.00% | 0.00% | 7/16/2024 | 7/16/2029 | 3,500 | 3,370 | 3,483 | 1.1% | (9) | |||
| Curaleaf Holdings, Inc. | Senior Secured Note | 8.00% | F | 8.00% | 0.00% | 0.00% | 10/11/2022 | 12/15/2026 | 8,500 | 8,052 | 8,330 | 2.7% | (9)(14) | |||
| Total Cannabis | 11,422 | 11,813 | 3.8% | |||||||||||||
| Finance and Insurance | ||||||||||||||||
| RTCP, LLC | Senior Secured Note | 15.00% | F | 15.00% | 0.00% | 0.00% | 10/1/2024 | 10/2/2028 | 22,000 | 21,981 | 22,000 | 7.3% | (13) | |||
| West Creek Financial Holdings, Inc. dba Koalafi | Series A Senior Note | 18.80% | F | 13.80% | 5.00% | 0.00% | 10/1/2024 | 11/29/2027 | 3,643 | 3,628 | 3,661 | 1.2% | (12) | |||
| Total Finance and Insurance | 25,609 | 25,661 | 8.5% | |||||||||||||
| Total Senior Secured U.S. Notes | 37,031 | 37,474 | 12.3% | |||||||||||||
| Second Lien Senior Secured | ||||||||||||||||
| Cannabis | ||||||||||||||||
| Remedy - Maryland Wellness, LLC | Delayed Draw Term Loan | 20.25% | P | 9.00% | 3.50% | 7.75% | 10/1/2024 | 8/1/2028 | 1,426 | 1,426 | 1,447 | 0.5% | (9) | |||
| Total Cannabis | 1,426 | 1,447 | 0.5% | |||||||||||||
| Total Second Lien Senior Secured U.S. Debt | 1,426 | 1,447 | 0.5% | |||||||||||||
| Total U.S. Corporate Debt | 327,276 | 328,587 | 108.2% | |||||||||||||
| First Lien Senior Secured Canadian Debt | ||||||||||||||||
| Information | ||||||||||||||||
| Tulip.io Inc. | Term Loan | 15.00% | P | 4.00% | 3.00% | 8.00% | 11/4/2024 | 11/4/2028 | 3,099 | 3,100 | 3,053 | 1.0% | (8)(14) | |||
| Total Information | 3,100 | 3,053 | 1.0% | |||||||||||||
| Total First Lien Senior Secured Canadian Debt | 3,100 | 3,053 | 1.0% | |||||||||||||
| Total Canadian Corporate Debt | 3,100 | 3,053 | 1.0% | |||||||||||||
| Total Debt Investments | 330,376 | 331,640 | 109.2% | |||||||||||||
| Portfolio Company · Class Series · InitialAcquisition Date · Shares · Cost · Fair Value · % of Net Assets · Footnotes | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| U.S. Preferred Stock | (6) | |||||||||
| Real Estate and Rental and Leasing | ||||||||||
| Workbox Holdings, Inc. | A-1 Preferred | 5/20/2024 | 358,950 | 500 | 500 | 0.2% | (10) | |||
| Total Real Estate and Rental and Leasing | 500 | 500 | 0.2% | |||||||
| Total U.S. Preferred Stock | 500 | 500 | 0.2% | |||||||
| U .S. Warrants | (6) | |||||||||
| Educational Services | ||||||||||
| Energize Holdings, Inc. (d/b/a Exos) | Warrants | 11/24/2025 | 152,880 | 36 | 36 | 0.0% | (13) | |||
| Total Educational Services | 36 | 36 | 0.0% | |||||||
| Information | ||||||||||
| AI Software, LLC (d/b/a Capacity) | Warrants | 6/13/2025 | 270,850 | 431 | 539 | 0.2% | (10) | |||
| Engage3 Holdings, Inc. | Warrants | 7/22/2025 | 975,490 | 342 | 268 | 0.1% | (11) | |||
| Total Information | 773 | 807 | 0.3% | |||||||
| Manufacturing | ||||||||||
| Ocular Science, Inc. | Warrants | 12/17/2025 | 1,890,960 | 151 | 151 | 0.0% | (11) | |||
| Total Manufacturing | 151 | 151 | 0.0% | |||||||
| Real Estate and Rental and Leasing | ||||||||||
| Workbox Holdings, Inc. | A-3 Warrants | 5/20/2024 | 791,258 | 97 | 44 | 0.0% | (10) | |||
| Workbox Holdings, Inc. | A-4 Warrants | 5/20/2024 | 2,083,258 | 230 | 115 | 0.0% | (10) | |||
| Total Real Estate and Rental and Leasing | 327 | 159 | 0.0% | |||||||
| Retail Trade | ||||||||||
| Portofino Labs, Inc. (dba Because Market) | Warrants | 4/30/2025 | 73,554 | 46 | 19 | 0.0% | (11) | |||
| Total Retail Trade | 46 | 19 | 0.0% | |||||||
| Total U.S. Warrants | 1,333 | 1,172 | 0.5% | |||||||
| Canadian Warrants | (6) | |||||||||
| Information | ||||||||||
| Tulip.io Inc. | Warrants | 11/4/2024 | - | - | - | 0.0% | (8)(14) | |||
| Total Information | - | - | 0.0% | |||||||
| Total Canadian Warrants | - | - | 0.0% | |||||||
| Total Equity Investments | 1,833 | 1,672 | 0.7% | |||||||
| TOTAL INVESTMENTS | 332,209 | 333,312 | 109.9% | |||||||
Footnote Legend
(1)
Unless otherwise indicated, all securities are valued using significant unobservable inputs, which are categorized as Level 3 assets under the Financial Accounting Standards Board’s Accounting Standards Codification 820, Fair Value Hierarchy.
(2)
Par represents the outstanding principal balance net of repayments, if any, as per the terms of the debt instrument’s contract.
(3)
Generally, the interest rate on floating interest rate investments is at benchmark rate plus spread, subject to a benchmark interest rate floor. The benchmark rate is determined via the Credit or Loan Service Agreement, such as the Secured Overnight Financing Rate (“S”) or the U.S. Prime Rate (“P”). The terms in the Schedule of Investments disclose the actual interest rate in effect as of the reporting period. S loans are typically indexed to 30-day,90-day or 180-day rates ("1M," "3M" or "6M", respectively) as defined in the Credit or Loan Service Agreement. As of December 31, 2025, rates for 1M S, 3M S and 6M S are 3.79%,4.01%, and 4.20%, respectively. As of December 31, 2025, the P was 6.75%. Loans identified as "F" pay interest at the fixed rate listed in the table.
(4)
All investments were valued at fair value. See "Note 4 — Fair Value of Financial Instruments" in the accompanying notes to the financial statements.
(5)
The Company uses the North American Industry Classification System (“NAICS”) code for classifying the industry grouping of its portfolio companies, excluding any portfolio company operating in the cannabis industry.
(6)
Indicates a non-income producing investment. As of December 31, 2025, no debt investments are deemed as non-income producing.
(7)
Geographic regions are determined by the respective portfolio company’s headquarters’ location.
(8)
The respective portfolio company’s headquarters is located outside of the United States.
(9)
Portfolio company located in the Northeast.
(10)
Portfolio company located in the Midwest.
(11)
Portfolio company located in the West.
(12)
Portfolio company located in the Southeast.
(13)
Portfolio company located in the Southwest.
(14)
The investment is a “non-qualifying asset.” Under the Investment Company Act of 1940, as amended (the “1940 Act”), a business development company (“BDC”) may not acquire any “non-qualifying asset” (i.e., an asset other than assets of the type listed in Section 55(a) of the 1940 Act, which are referred to as “qualifying assets”), unless, at the time the acquisition is made, qualifying assets represent at least 70% of the BDC’s total assets. As of December 31, 2025, the aggregate fair value of non-qualifying assets is $14,319,903 or 4.19% of the Company’s total assets.
(15)
The amortized cost represents the original cost adjusted for any accretion of discounts, amortization of premiums and payment-in-kind ("PIK") interest or dividends.
(16)
Under the 1940 Act, as amended, the Company generally is deemed to be an “affiliated person” of a portfolio company if it owns 5% or more of the portfolio company’s voting securities and is generally deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of December 31, 2025, the Company did not hold investments in portfolio companies of which it is deemed to be an “affiliated person” or deemed to “control” a portfolio company.
(17)
Assets are pledged as collateral for the Revolving Line of Credit (as defined below). See "Note 5 - Debt."
(18)
Facility has an all in rate cap of 16.75%
(19)
Facility has a prime rate cap of 9.50%.
F - Fixed
P - Prime
PIK - Payment-In-Kind
S - SOFR
| Portfolio Company · Facility Type · All inRate · Benchmark (3) · Spread · PIK · Floor · InitialAcquisitionDate · Maturity · Par (2) · AmortizedCost (17) · FairValue (4) · % ofNet Assets · Footnote | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Investments at Fair Value U.S. Corporate Debt First Lien Senior Secured U.S. Debt Cannabis | (1) (5) | |||||||||||||||
| Aeriz Holdings Corp | Delayed Draw Term Loan | 15.50% | P | 6.00% | 2.00% | 7.00% | 10/1/2024 | 6/30/2025 | $10,075 | $9,927 | $9,873 | 3.3% | (9) | |||
| Archos Capital Group, LLC | Delayed Draw Term Loan | 13.25% | P | 5.75% | 0.00% | 8.50% | 10/1/2024 | 2/28/2025 | 1,462 | 1,462 | 1,462 | 0.5% | (10) | |||
| Deep Roots Harvest, Inc. | Delayed Draw Term Loan | 14.00% | P | 6.50% | 0.00% | 8.00% | 10/23/2024 | 8/15/2027 | 5,000 | 5,000 | 4,975 | 1.7% | (11) | |||
| Dreamfields Brands, Inc. (d/b/a Jeeter) | Delayed Draw Term Loan | 16.25% | P | 8.75% | 0.00% | 7.50% | 5/3/2023 | 5/3/2026 | 31,745 | 31,659 | 31,745 | 10.5% | (11) | |||
| Elevation Cannabis, LLC | Delayed Draw Term Loan | 15.25% | P | 7.75% | 0.00% | 8.50% | 10/1/2024 | 12/31/2026 | 14,300 | 13,893 | 14,157 | 4.7% | (10) | |||
| Flowery - Bill's Nursery, Inc. | Delayed Draw Term Loan | 16.00% | F | 11.00% | 5.00% | 0.00% | 10/1/2024 | 12/31/2025 | 12,364 | 12,303 | 12,364 | 4.1% | (12) | |||
| HA-MD, LLC | Term Loan | 15.00% | F | 15.00% | 0.00% | 0.00% | 10/1/2024 | 6/6/2026 | 3,290 | 3,286 | 3,290 | 1.1% | (12) | |||
| Kaleafa, Inc. | Term Loan | 16.00% | P | 8.50% | 0.00% | 8.50% | 10/1/2024 | 12/3/2027 | 2,875 | 2,875 | 2,875 | 1.0% | (11) | |||
| Nova Farms, LLC | Term Loan | 14.00% | P | 6.50% | 0.00% | 8.50% | 10/1/2024 | 3/28/2027 | 15,679 | 14,579 | 14,817 | 4.9% | (9) | |||
| Oasis - AZ GOAT AZ LLC | Term Loan | 15.00% | P | 7.50% | 0.00% | 8.00% | 10/1/2024 | 3/31/2026 | 5,146 | 5,073 | 5,069 | 1.7% | (11) | |||
| Proper Holdings, LLC | Delayed Draw Term Loan | 13.00% | F | 11.00% | 2.00% | 0.00% | 10/1/2024 | 11/28/2025 | 4,396 | 4,393 | 4,396 | 1.5% | (10) | |||
| Remedy - Maryland Wellness, LLC | Delayed Draw Term Loan | 18.50% | P | 7.50% | 3.50% | 5.00% | 10/1/2024 | 8/4/2025 | 3,146 | 3,086 | 3,130 | 1.0% | (9) | |||
| STIIIZY, Inc. (f/k/a Shryne Group Inc.) | Term Loan | 17.00% | P | 8.50% | 1.00% | 4.00% | 5/26/2022 | 5/26/2027 | 40,793 | 40,504 | 40,385 | 13.4% | (11) | |||
| Subsero Holdings - Illinois, Inc | Delayed Draw Term Loan | 16.50% | P | 7.00% | 2.00% | 7.00% | 10/1/2024 | 7/29/2026 | 2,941 | 2,873 | 2,882 | 1.0% | (10) | |||
| Verano Holdings Corp. | Term Loan | 14.00% | P | 6.50% | 0.00% | 6.25% | 10/27/2024 | 10/30/2026 | 51,768 | 51,760 | 52,027 | 17.2% | (10)(14) | |||
| Total Cannabis | 202,673 | 203,447 | 67.6% | |||||||||||||
| Finance and Insurance | ||||||||||||||||
| Hartford Gold Group, LLC | Term Loan | 14.40% | S | 9.85% | 0.00% | 1.50% | 10/1/2024 | 12/17/2025 | 162 | 144 | 156 | 0.1% | (11) | |||
| Hartford Gold Group, LLC | Term Loan | 14.40% | S | 9.85% | 0.00% | 1.50% | 10/1/2024 | 1/6/2027 | 1,682 | 1,431 | 1,455 | 0.5% | (11) | |||
| Minden Holdings, LLC | Term Loan | 14.75% | P | 7.25% | 0.00% | 0.00% | 10/1/2024 | 5/31/2026 | 2,200 | 2,197 | 2,200 | 0.7% | (10) | |||
| Total Finance and Insurance | 3,772 | 3,811 | 1.3% | |||||||||||||
| Health Care and Social Assistance | ||||||||||||||||
| Sunny Days Enterprises, LLC | Delayed Draw Term Loan | 20.25% | P | 4.75% | 8.00% | 3.50% | 10/1/2024 | 3/31/2025 | 2,742 | 2,754 | 2,797 | 0.9% | (9) | |||
| Total Health Care and Social Assistance | 2,754 | 2,797 | 0.9% | |||||||||||||
| Information | ||||||||||||||||
| Protect Animals With Satellites LLC (Halo Collar) | Term Loan | 12.25% | P | 1.75% | 3.00% | 8.50% | 10/1/2024 | 11/1/2026 | 3,663 | 3,417 | 3,407 | 1.1% | (9) | |||
| Protect Animals With Satellites LLC (Halo Collar) | Incremental Term Loan | 12.25% | P | 1.75% | 3.00% | 8.50% | 10/1/2024 | 11/1/2026 | 2,004 | 1,870 | 1,864 | 0.6% | (9) | |||
| Simspace Corporation | Term Loan | 17.50% | P | 10.00% | 0.00% | 8.50% | 10/1/2024 | 11/1/2025 | 6,500 | 6,573 | 6,500 | 2.2% | (9) | |||
| Total Information | 11,860 | 11,771 | 3.9% | |||||||||||||
| Public Administration | ||||||||||||||||
| Youth Opportunity Investments, LLC | Term Loan | 12.28% | S | 7.75% | 0.00% | 4.00% | 10/1/2024 | 9/18/2026 | 10,375 | 10,273 | 10,323 | 3.4% | (10) | |||
| Portfolio Company · Facility Type · All inRate · Benchmark (3) · Spread · PIK · Floor · InitialAcquisitionDate · Maturity · Par (2) · AmortizedCost (17) · FairValue (4) · % ofNet Assets · Footnote | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Public Administration | 10,273 | 10,323 | 3.4% | |||||||||||||
| Real Estate and Rental and Leasing | ||||||||||||||||
| Workbox Holdings Inc. | Term Loan | 12.00% | F | 6.00% | 6.00% | 0.00% | 5/20/2024 | 5/31/2029 | 1,622 | 1,406 | 1,452 | 0.5% | (10) | |||
| Total Real Estate and Rental and Leasing | 1,406 | 1,452 | 0.5% | |||||||||||||
| Retail Trade | ||||||||||||||||
| Aura Home, Inc | Term Loan | 12.03% | S | 7.50% | 0.00% | 4.00% | 10/1/2024 | 9/22/2025 | 3,325 | 3,285 | 3,275 | 1.1% | (9) | |||
| Total Retail Trade | 3,285 | 3,275 | 1.1% | |||||||||||||
| Total First Lien Senior Secured U.S. Debt | 236,023 | 236,876 | 78.7% | |||||||||||||
| Senior Secured U.S. Notes | ||||||||||||||||
| Cannabis | ||||||||||||||||
| Ascend Wellness Holdings, Inc. | Senior Secured Notes | 12.75% | F | 12.75% | 0.00% | 0.00% | 7/16/2024 | 7/16/2029 | 3,500 | 3,331 | 3,308 | 1.1% | (9) | |||
| Curaleaf Holdings, Inc. | Senior Secured Notes | 8.00% | F | 8.00% | 0.00% | 0.00% | 10/11/2022 | 12/15/2026 | 4,500 | 4,142 | 4,253 | 1.4% | (9)(14) | |||
| Total Cannabis | 7,473 | 7,561 | 2.5% | |||||||||||||
| Finance and Insurance | ||||||||||||||||
| RTCP, LLC | Senior Secured Notes | 15.00% | F | 15.00% | 0.00% | 0.00% | 10/1/2024 | 10/2/2028 | 22,000 | 21,980 | 22,000 | 7.3% | (13) | |||
| West Creek Financial Holdings, Inc. dba Koalafi | Series A Senior Note | 18.80% | F | 13.80% | 5.00% | 0.00% | 10/1/2024 | 11/29/2027 | 5,148 | 5,115 | 5,096 | 1.7% | (12) | |||
| Total Finance and Insurance | 27,095 | 27,096 | 9.0% | |||||||||||||
| Total Senior Secured U.S. Notes | 34,568 | 34,657 | 11.5% | |||||||||||||
| Total U.S. Corporate Debt | 270,590 | 271,532 | 90.2% | |||||||||||||
| First Lien Senior Secured Canadian Debt | ||||||||||||||||
| Information | ||||||||||||||||
| Tulip.io Inc. | Term Loan | 14.50% | P | 4.00% | 3.00% | 8.00% | 11/4/2024 | 11/4/2028 | 3,014 | 3,014 | 2,984 | 1.0% | (8)(14) | |||
| Total Information | 3,014 | 2,984 | 1.0% | |||||||||||||
| Total First Lien Senior Secured Canadian Debt | 3,014 | 2,984 | 1.0% | |||||||||||||
| Total Canadian Corporate Debt | 3,014 | 2,984 | 1.0% | |||||||||||||
| Total Debt Investments | 273,604 | 274,516 | 91.2% | |||||||||||||
| Portfolio Company · Class Series · InitialAcquisitionDate · Shares · AmortizedCost (17) · Fair Value · % of Net Assets · Footnote | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| U.S. Preferred Stock | ||||||||||
| Real Estate and Rental and Leasing | ||||||||||
| Workbox Holdings Inc. | A-1 Preferred | 5/20/2024 | 500,000 | 500 | 500 | 0.2% | (6)(10) | |||
| Total Real Estate and Rental and Leasing | 500 | 500 | 0.2% | |||||||
| Total U.S. Preferred Stock | 500 | 500 | 0.2% | |||||||
| U .S. Warrants | ||||||||||
| Real Estate and Rental and Leasing | ||||||||||
| Workbox Holdings Inc. | A-3 Warrants | 5/20/2024 | 71,000 | 97 | 91 | 0.0% | (6)(10) | |||
| Workbox Holdings Inc. | A-4 Warrants | 5/20/2024 | 105,000 | 146 | 134 | 0.0% | (6)(10) | |||
| Total Real Estate and Rental and Leasing | 243 | 225 | 0.0% | |||||||
| Total U.S. Warrants | 243 | 225 | 0.0% | |||||||
| Canadian Warrants | ||||||||||
| Information | ||||||||||
| Tulip.io Inc. | Warrants | 11/4/2024 | 64,776 | - | - | 0.0% | (6)(8)(14) | |||
| Total Information | - | - | 0.0% | |||||||
| Total Canadian Warrants | - | - | 0.0% | |||||||
| Total Equity Investments | 743 | 725 | 0.2% | |||||||
| TOTAL INVESTMENTS | 274,347 | 275,241 | 91.4% | |||||||
| Portfolio Company | Yield | Cost | FairValue | % ofNet Assets | Footnote |
|---|---|---|---|---|---|
| Cash & Cash Equivalents | |||||
| State Street Institutional US Government Money Market Fund | 4.43% | 23,932 | 23,932 | 7.9% | (15)(16) |
| Total Cash & Cash Equivalents | 23,932 | 23,932 | 7.9% | ||
| Total Portfolio Investments and Cash & Cash Equivalents | 298,279 | 299,174 | 99.3% | ||
Footnote Legend
(1)
Unless otherwise indicated, all securities are valued using significant unobservable inputs, which are categorized as Level 3 assets under the Financial Accounting Standards Board’s Accounting Standards Codification 820's Fair Value Hierarchy.
(2)
Par represents the outstanding principal balance net of repayments, if any, as per the terms of the debt instrument’s contract.
(3)
Generally, the interest rate on floating interest rate investments is at benchmark rate plus spread, subject to a benchmark interest rate floor. The benchmark rate is determined via the Credit or Loan Service Agreement, such as the Secured Overnight Financing Rate (“S”) or the U.S. Prime Rate (“P”). The terms in the Schedule of Investments disclose the actual interest rate in effect as of the reporting period. S loans are typically indexed to 30-day,90-day or 180-day rates ("1M," "3M" or "6M," respectively) as defined in the Credit or Loan Service Agreement. As of December 31, 2024, rates for 1M S, 3M S and 6M S are 4.53%,4.69%, and 5.03%, respectively. As of December 31, 2024, the P was 7.50%.
(4)
All investments were valued at fair value. See "Note 4 — Fair Value of Financial Instruments" in the accompanying notes to the financial statements.
(5)
The Company uses the North American Industry Classification System (“NAICS”) code for classifying the industry grouping of its portfolio companies, excluding any portfolio company operating in the cannabis industry.
(6)
Indicates a non-income producing investment. As of December 31, 2024, no debt investments are deemed as non-income producing.
(7)
Geographic regions are determined by the respective portfolio company’s headquarters’ location.
(8)
The respective portfolio company’s headquarters is located outside of the United States.
(9)
Portfolio company located in the Northeast.
(10)
Portfolio company located in the Midwest.
(11)
Portfolio company located in the West.
(12)
Portfolio company located in the Southeast.
(13)
Portfolio company located in the Southwest.
(14)
The investment is a “non-qualifying asset.” Under the Investment Company Act of 1940, as amended (the “1940 Act”), a business development company (“BDC”) may not acquire any “non-qualifying asset” (i.e., an asset other than assets of the type listed in Section 55(a) of the 1940 Act, which are referred to as “qualifying assets”), unless, at the time the acquisition is made, qualifying assets represent at least 70% of the BDC’s total assets. As of December 31, 2024 the aggregate fair value of non-qualifying assets is $59,263,833 or 19.14% of the Company’s total assets.
(15)
The rate shown is the annualized seven-day yield as of December 31, 2024.
(16)
Included within ‘Cash and cash equivalents’ on the Statements of Assets and Liabilities.
(17)
The amortized cost represents the original cost adjusted for any accretion of discounts, amortization of premiums and payment-in-kind ("PIK") interest or dividends.
F - Fixed
P - Prime
PIK - Payment-In-Kind
S - SOFR
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.