Portfolio

A balanced portfolio built on the cornerstones of diversification and selectivity

Anchored in senior secured loans, NCDL has built a scaled and diversified portfolio by industry, investment type and portfolio company. Selectivity, diversification and rigorous underwriting are key to our investment philosophy, enabling strong credit performance since inception.

Key portfolio statistics

$2.0B
Investment portfolio at fair value1
90%
First-lien term loans2
207
Portfolio companies
0.5%
Average position size
$73M
Weight average annual EBITDA3

As of June 30, 2025

For complete information regarding our financials, see our periodic filings.

1. Represents total investment portfolio at fair value. Total par value of debt investment commitments is $2,197M which includes approximately $201M of unfunded debt investment commitments.
2. First lien debt is comprised of 69% traditional first lien positions and 31% unitranche positions.
3. Weighted based on fair market value of private debt investments as of June 30, 2025 for which fair value is determined in good faith by the Company’s investment adviser, as the valuation designee subject to the oversight of our board of directors, and excludes quoted assets. Amounts are weighted based on fair market value of each respective investment as of its most recent quarterly valuation, which are derived from the most recently available portfolio company financial statements. EBITDA is a non-GAAP financial measure. For a particular portfolio company, EBITDA is generally defined as net income before net interest expense, income tax expense, depreciation and amortization. EBITDA amounts are estimated from the most recent portfolio company financial statements, have not been independently verified by the Company and may reflect a normalized or adjusted amount. Accordingly, the Company makes no representation or warranty in respect of this information.


Portfolio composition

Portfolio diversification by industry*

Industry

%

Healthcare & Pharmaceuticals 17.3%
Services: Business 16.2%
Beverage, Food & Tobacco 7.6%
Construction & Building 7.2%
Capital Equipment 5.2%
High Tech Industries 5.2%
Services: Consumer 4.3%
Environmental Industries 4.1%
Containers, Packaging & Glass 4.0%
Telecommunications 3.5%
Other (16) 25.3%
Total 100%

As of June 30, 2025

For complete information regarding our financials, see our periodic filings.

* Industry diversification based on Moody's industry classification. Measured as the fair value of investments for each category against the total fair value of all investments. Totals may not sum due to rounding.

Portfolio composition by investment type

Investment type

%

First Lien Term Loan (including DDTLs)** 90%
Subordinated Debt 8%
Equity 2%
Total 100%

As of June 30, 2025

For complete information regarding our financials, see our periodic filings.

** First lien debt is comprised of 69% traditional first lien positions and 31% unitranche positions.

Portfolio composition by issuer concentration (at Fair Value)

Portfolio Company

%

S&S Truck Parts 1.6%
MGM Transformer Company 1.5%
Trilon Group 1.5%
North Haven CS Acquisition, Inc. 1.4%
Insulation Technology Group 1.4%
Good2Grow 1.4%
Firstcall Mechanical Group 1.3%
Kenco 1.3%
Specialized Packaging Group (SPG) 1.2%
Handgards, LLC 1.2%
Others (197) 86.2%
Total 100%

As of June 30, 2025

For complete information regarding our financials, see our periodic filings.

% of debt investments with floating rate

Floating Rate

%

Floating rate 94.3%
Fixed rate 5.7%
Total 100%

As of June 30, 2025

For complete information regarding our financials, see our periodic filings.

Portfolio holdings

Top ten positions

Lead Left Arranger

Senior Secured Credit Facility
 

2022

Sole Lead Arranger

Senior Secured Credit Facility
 

2023

Lead Left Arranger

Unitranche Credit Facility
 

2022

Lender

Unitranche Credit Facility
 

2019

Lead Left Arranger

Senior Secured Credit Facility
 

2024

Lead Left Arranger

First Lien Credit Facility
 

2022

Sole Lead Arranger

Senior Secured Credit Facility
 

2024

Lead Left Arranger

Senior Secured Credit Facility
 

2022

Co-Lead Arranger

Senior Secured Credit Facility
Equity

2020

Sole Lead Arranger

Senior Secured Credit Facility
 

2024

Represents the top ten positions in NCDL based on Fair Value as of June 30, 2025

Filter by:

Company Fair value ($ in thousands) Industry Asset Types Pricing1
North Haven Spartan US Holdco LLC 213,607 Services: Consumer First Lien Debt (Delayed Draw) S + 5.75%
North Haven Spartan US Holdco LLC 2,463,448 Services: Consumer First Lien Debt S + 5.75%
North Haven Terrapin IntermediateCo, LLC (Apex Companies) 176,824 Services: Business Equity Investments
Nutrition 101 Buyer, LLC (101 Inc) 6,223,926 Environmental Industries First Lien Debt S + 5.25%
OEP Glass Purchaser, LLC (PGW Auto Glass) 2,396,724 Automotive First Lien Debt S + 5.00%
OEP Glass Purchaser, LLC (PGW Auto Glass) 12,477,119 Automotive First Lien Debt S + 5.00%
OSG Topco Holdings, LLC (Output Services Group, Inc.) 788,290 Services: Business Equity Investments
OSP Gannett Aggregator, LP (Gannett Fleming) 1,291,813 Construction & Building Equity Investments
Oceansound Partners Co-Invest II, LP (Gannett Fleming) 1,836,969 Construction & Building Equity Investments
Oliver Investors, LP (Oliver Packaging) 14,884 Containers, Packaging & Glass Equity Investments
Oliver Investors, LP (Oliver Packaging) 387,127 Containers, Packaging & Glass Equity Investments
Oliver Packaging, LLC 479,106 Containers, Packaging & Glass Subordinated Debt 13.00% (PIK)
Oliver Packaging, LLC 2,460,412 Containers, Packaging & Glass Subordinated Debt 11.50% (PIK)
Olympic Buyer, Inc. (Ascensus) 8,323,274 Chemicals, Plastics & Rubber First Lien Debt S + 4.25%
Olympus US Bidco LLC (Phaidon International) 12,923,054 Services: Business First Lien Debt S + 5.50%
Online Labels Group, LLC 201,221 Containers, Packaging & Glass First Lien Debt (Delayed Draw) S + 5.25%
Online Labels Group, LLC - Containers, Packaging & Glass First Lien Debt (Delayed Draw) S + 5.25%
Online Labels Group, LLC 3,278,537 Containers, Packaging & Glass First Lien Debt S + 5.25%
Orion Group FM Holdings, LLC (Leo Facilities) 1,582,183 Environmental Industries First Lien Debt S + 5.50%
Orion Group FM Holdings, LLC (Leo Facilities) 4,715,314 Environmental Industries First Lien Debt (Delayed Draw) S + 5.50%
Orion Group FM Holdings, LLC (Leo Facilities) 12,102 Environmental Industries First Lien Debt (Delayed Draw) S + 5.50%
Orion Group FM Holdings, LLC (Leo Facilities) 8,429,008 Environmental Industries First Lien Debt S + 5.50%
Output Services Group, Inc. 155,000 Services: Business First Lien Debt S + 8.00%
Output Services Group, Inc. 837,262 Services: Business First Lien Debt S + 6.25%
Ovation Holdings, Inc 942,392 Capital Equipment First Lien Debt S + 5.00%
Ovation Holdings, Inc 6,548,995 Capital Equipment First Lien Debt (Delayed Draw) S + 5.00%
Ovation Holdings, Inc 7,905,732 Capital Equipment First Lien Debt S + 5.00%
Ovation Holdings, Inc 1,870,843 Capital Equipment First Lien Debt (Delayed Draw) S + 5.00%
PAG Holding Corp. (Precision Aviation Group) 14,824,009 Aerospace & Defense First Lien Debt S + 4.75%
PAG Holding Corp. (Precision Aviation Group) 4,914,298 Aerospace & Defense First Lien Debt (Delayed Draw) S + 4.75%

1. The majority of the investments bear interest at rates that may be determined by reference to Secured Overnight Financing Rate ("SOFR" or "S"), which reset monthly or quarterly. For each such investment, the Company has provided the spread over SOFR and the current contractual interest rate in effect at June 30, 2025. As of June 30, 2025, rates for 1M S, 3M S, 6M S, 12M S ("SOFR") are 4.32%, 4.29%, 4.15%, and 3.88% respectively. Certain investments are subject to a SOFR floor or may utilize an alternative reference rate such as U.S. Prime Rate (“P”). For fixed rate loans, a spread above a reference rate is not applicable.