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
213
Portfolio companies
0.5%
Average position size
$76M
Weight average annual EBITDA3

As of September 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 $2.2B which includes approximately $191.4M of unfunded debt investment commitments.
2. First lien debt is comprised of 68.12% traditional first lien positions and 31.88% unitranche positions.
3. Weighted based on fair value of private debt investments as of September 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 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 17.6%
Services: Business 16.5%
Beverage, Food & Tobacco 7.6%
Construction & Building 6.9%
Capital Equipment 5.4%
Services: Consumer 4.4%
Environmental Industries 4.2%
Containers, Packaging & Glass 4.0%
High Tech Industries 3.9%
Banking, Finance, Insurance & Real Estate 3.6%
Other (16) 26.0%
Total 100%

As of September 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 September 30, 2025

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

** First lien debt is comprised of 68.12% traditional first lien positions and 31.88% unitranche positions.

Portfolio composition by issuer concentration (at Fair Value)

Portfolio Company

%

S&S Truck Parts 1.6%
Trilon Group 1.5%
MGM Transformer Company 1.5%
Insulation Technology Group 1.4%
Good2Grow 1.4%
Kenco 1.3%
Firstcall Mechanical Group 1.3%
Specialized Packaging Group (SPG) 1.3%
Handgards, LLC 1.2%
GHR Healthcare 1.2%
Others (203) 86.3%
Total 100%

As of September 30, 2025

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

% of debt investments with floating rate

Floating Rate

%

Floating rate 94.2%
Fixed rate 5.8%
Total 100%

As of September 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

Lead Left Arranger

Unitranche Credit Facility
 

2022

Sole Lead Arranger

Senior Secured Credit Facility
 

2023

Lead Left Arranger

Senior Secured Credit Facility
 

2024

Lead Left Arranger

First Lien Credit Facility
 

2022

Lead Left Arranger

Senior Secured Credit Facility
 

2022

Sole Lead Arranger

Senior Secured Credit Facility
 

2024

Co-Lead Arranger

Senior Secured Credit Facility
Equity

2020

Sole Lead Arranger

Senior Secured Credit Facility
 

2024

Lead Left Arranger

Senior Secured Credit Facility
 

2024

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

Filter by:

Company Fair value ($ in thousands) Industry Asset Types Pricing1
Patriot Growth Insurance Services, LLC 6,941,063 Banking, Finance, Insurance & Real Estate First Lien Debt (Delayed Draw) S + 5.00%
Smith & Howard Advisory LLC 2,189,595 Banking, Finance, Insurance & Real Estate First Lien Debt (Delayed Draw) S + 3.75%
Smith & Howard Advisory LLC 2,844,883 Banking, Finance, Insurance & Real Estate First Lien Debt S + 3.75%
Cohen Advisory, LLC 216,049 Banking, Finance, Insurance & Real Estate First Lien Debt (Delayed Draw) S + 4.50%
Big Apple Advisory, LLC 8,934,369 Banking, Finance, Insurance & Real Estate First Lien Debt S + 4.50%
Big Apple Advisory, LLC 11,624 Banking, Finance, Insurance & Real Estate First Lien Debt (Delayed Draw) S + 4.50%
Big Apple Advisory, LLC 4,697 Banking, Finance, Insurance & Real Estate Revolving Loan S + 4.50%
Cohen Advisory, LLC 8,620,232 Banking, Finance, Insurance & Real Estate First Lien Debt S + 4.50%
Illumifin Corporation (Long Term Care Group) 6,978,185 Banking, Finance, Insurance & Real Estate First Lien Debt S + 6.00%
Vensure Employer Services, Inc. - Banking, Finance, Insurance & Real Estate First Lien Debt (Delayed Draw) S + 5.00%
Ascend Partner Services LLC 7,231,026 Banking, Finance, Insurance & Real Estate First Lien Debt S + 4.50%
Vensure Employer Services, Inc. 3,061,688 Banking, Finance, Insurance & Real Estate First Lien Debt S + 5.00%
World Insurance Associates, LLC 14670755.53 Banking, Finance, Insurance & Real Estate First Lien Debt S + 5.00%
Ascend Partner Services LLC 9,480,940 Banking, Finance, Insurance & Real Estate First Lien Debt (Delayed Draw) S + 4.50%
Watermill Express, LLC 2,372,673 Beverage, Food & Tobacco First Lien Debt (Delayed Draw) S + 4.75%
IF&P Holding Company, LLC (Fresh Edge) 4,089,346 Beverage, Food & Tobacco Subordinated Debt 8.92% (Cash) 5.13% (PIK)
Boardwalk Buyer LLC (Death Wish Coffee) 9,625,000 Beverage, Food & Tobacco First Lien Debt S + 4.75%
IF&P Holding Company, LLC (Fresh Edge) 816,593 Beverage, Food & Tobacco Subordinated Debt 8.92% (Cash) 5.13% (PIK)
IF&P Holding Company, LLC (Fresh Edge) 966,312 Beverage, Food & Tobacco Subordinated Debt 8.92% (Cash) 5.13% (PIK)
BCPE North Star US Holdco 2, Inc. (Dessert Holdings) 6,148,633 Beverage, Food & Tobacco Subordinated Debt S + 7.25%
Sara Lee Frozen Bakery, LLC (f/k/a KSLB Holdings, LLC) 9,395,682 Beverage, Food & Tobacco First Lien Debt S + 4.75%
Watermill Express, LLC 3,154,484 Beverage, Food & Tobacco First Lien Debt (Delayed Draw) S + 4.75%
Watermill Express, LLC 6,295,297 Beverage, Food & Tobacco First Lien Debt S + 4.75%
Bardstown PPC Buyer LLC (Bardstown Bourbon Company) 9,203,641 Beverage, Food & Tobacco Subordinated Debt S + 7.75%
WCHG Buyer, Inc. (Handgards, LLC) 23,889,312 Beverage, Food & Tobacco First Lien Debt S + 5.00%
Watermill Express, LLC 2,740,964 Beverage, Food & Tobacco First Lien Debt S + 4.75%
AmerCareRoyal, LLC (4,629) Beverage, Food & Tobacco First Lien Debt (Delayed Draw) S + 5.00%
Nellson Nutraceutical, LLC (688) Beverage, Food & Tobacco First Lien Debt (Delayed Draw) S + 5.75%
AmerCareRoyal, LLC 110,620 Beverage, Food & Tobacco First Lien Debt (Delayed Draw) S + 5.00%
Nellson Nutraceutical, LLC 918,725 Beverage, Food & Tobacco First Lien Debt S + 5.75%

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 September 30, 2025. As of September 30, 2025, rates for 1M S, 3M S, 6M S, 12M S ("SOFR") are 4.13%, 3.98%, 3.85%, and 3.66% 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.