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
Vessco Midco Holdings, LLC 2,441,117 Capital Equipment First Lien Debt (Delayed Draw) S + 4.75%
Vessco Midco Holdings, LLC (15,533) Capital Equipment Revolving Loan S + 4.75%
DMC Holdco, LLC (DMC Power) 4,912,360 Utilities: Electric First Lien Debt S + 4.75%
Vessco Midco Holdings, LLC 13,582,234 Capital Equipment First Lien Debt S + 4.75%
ERA Industries, LLC (BTX Precision) 1,543,679 Aerospace & Defense First Lien Debt S + 4.75%
USA Water Intermediate Holdings, LLC 7,778,233 Utilities: Water First Lien Debt S + 4.75%
USA Water Intermediate Holdings, LLC 2,033,973 Utilities: Water First Lien Debt (Delayed Draw) S + 4.75%
ERA Industries, LLC (BTX Precision) 884,330 Aerospace & Defense First Lien Debt (Delayed Draw) S + 4.75%
Tau Buyer, LLC 1,439,391 Services: Business First Lien Debt (Delayed Draw) S + 4.75%
CRCI Longhorn Holdings, Inc. (CRCI Holdings Inc) 6,537 Utilities: Electric First Lien Debt (Delayed Draw) S + 4.75%
Cobalt Service Partners, LLC 1,370,887 Construction & Building First Lien Debt (Delayed Draw) S + 4.75%
Watermill Express, LLC 2,372,673 Beverage, Food & Tobacco First Lien Debt (Delayed Draw) S + 4.75%
Watermill Express, LLC 3,154,484 Beverage, Food & Tobacco First Lien Debt (Delayed Draw) S + 4.75%
Cobalt Service Partners, LLC 1,809,647 Construction & Building First Lien Debt S + 4.75%
Victors CCC Buyer LLC (CrossCountry Consulting) 823,651 Services: Business First Lien Debt (Delayed Draw) S + 4.75%
CRCI Longhorn Holdings, Inc. (CRCI Holdings Inc) 10,407,397 Utilities: Electric First Lien Debt S + 4.75%
Cornerstone Advisors of Arizona, LLC 99,460 Services: Business First Lien Debt S + 4.75%
Victors CCC Buyer LLC (CrossCountry Consulting) 8,029,046 Services: Business First Lien Debt S + 4.75%
Tyto Athene, LLC 6,850,633 Telecommunications First Lien Debt S + 4.75%
good2grow LLC 14,158,009 Containers, Packaging & Glass First Lien Debt S + 4.75%
STS Holding, Inc. 3,478,713 Aerospace & Defense First Lien Debt S + 4.75%
Integrated Power Services Holdings, Inc. - Services: Business First Lien Debt (Delayed Draw) S + 4.75%
Refresh Buyer, LLC (Sunny Sky Products) 1,727,451 Beverage, Food & Tobacco First Lien Debt (Delayed Draw) S + 4.75%
SI Solutions, LLC 1,096,695 Environmental Industries First Lien Debt (Delayed Draw) S + 4.75%
Mobile Communications America, Inc. 4,256,928 Telecommunications First Lien Debt (Delayed Draw) S + 4.75%
Integrated Power Services Holdings, Inc. 4,811,946 Services: Business First Lien Debt S + 4.75%
PAG Holding Corp. (Precision Aviation Group) 4,857,026 Aerospace & Defense First Lien Debt (Delayed Draw) S + 4.75%
Kenco PPC Buyer LLC 3,573,299 Transportation: Cargo First Lien Debt (Delayed Draw) S + 4.75%
Refresh Buyer, LLC (Sunny Sky Products) 6,822,998 Beverage, Food & Tobacco First Lien Debt S + 4.75%
Kenco PPC Buyer LLC (19,323) Transportation: Cargo 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 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.