Please wait
Table of Contents

Filed pursuant to Rule 424(b)(3)

File No. 333-278920

FIRST EAGLE PRIVATE CREDIT FUND

SUPPLEMENT NO. 3 DATED AUGUST 21, 2025

TO THE PROSPECTUS DATED MAY 1, 2025

This prospectus supplement (the “Supplement”) is part of and should be read in conjunction with the prospectus of First Eagle Private Credit Fund (“we,” “us,” “our,” or the “Fund”), dated May 1, 2025 (as supplemented to date, the “Prospectus”). Unless otherwise defined herein, capitalized terms used in this Supplement shall have the same meanings as in the Prospectus.

The purposes of this Supplement are:

 

   

to update the Prospectus; and

 

   

to include our Quarterly Report on Form 10-Q for the quarter ended June 30, 2025

Updates to Prospectus

 

  I.

Closing of a Majority Investment in First Eagle Holdings, Inc. by Genstar Capital

As previously disclosed, on March 3, 2025, First Eagle Holdings, Inc. announced a definitive agreement under which private equity funds managed by Genstar Capital would acquire a majority investment in First Eagle Holdings, Inc. (the “Transaction”). The Transaction closed on August 15, 2025. First Eagle Holdings, Inc. is the parent company of First Eagle Investment Management, LLC (the “Adviser”), First Eagle Alternative Credit, LLC (the “Subadviser”) and FEF Distributors, LLC (the “Intermediary Manager”), the investment adviser, the investment subadviser and the intermediary manager, respectively, of First Eagle Private Credit Fund.

The closing of the Transaction was deemed an “assignment” under the Investment Company Act of 1940, as amended, of the prior investment advisory agreement between the Fund and the Adviser (the “Prior Advisory Agreement”), the prior investment subadvisory agreement among the Fund, the Adviser and the Subadviser (the “Prior Subadvisory Agreement,” and together with the Prior Advisory Agreement, the “Prior Advisory Agreements”) and the prior intermediary manager agreement between the Fund and the Intermediary Manager (the “Prior Intermediary Manager Agreement”). Accordingly, a new investment advisory agreement between the Fund and the Adviser (the “New Advisory Agreement”), a new investment subadvisory agreement among the Fund, the Adviser and the Subadviser (the “New Subadvisory Agreement,” and together with the New Advisory Agreement, the “New Advisory Agreements”) and a new intermediary manager agreement between the Fund and the Intermediary Manager (the “New Intermediary Manager Agreement”) were approved by the board of trustees of the Fund. In addition, at a special meeting of shareholders of the Fund held on June 27, 2025, the shareholders of the Fund approved the New Advisory Agreements.

The New Advisory Agreement, the New Subadvisory Agreement and the New Intermediary Manager Agreement, which are substantially similar to the Prior Advisory Agreement, the Prior Subadvisory Agreement and the Prior Intermediary Manager Agreement, respectively, became effective on August 15, 2025, as of the closing of the Transaction, and provide for the continuation of the Fund’s investment program and distribution arrangements without interruption.

The Transaction is not expected to result in any change in the portfolio management of the Fund or in the Fund’s investment objectives or policies.

The information contained in this Supplement modifies (and if inconsistent, replaces), in particular, and without limitation, information contained in the sections of the Prospectus entitled “Prospectus Summary—Who are FEIM, FEAC and First Eagle?,” “Prospectus Summary—What are your policies related to conflicts of interests with the


Table of Contents

Advisers and their affiliates?,” “Risk Factors—Risks Related to the Advisers and Their Affiliates; Conflicts of Interest—There may be conflicts of interest relating to certain affiliates,” “Advisory Agreement, Subadvisory Agreement and Administration Agreement,” “Potential Conflicts of Interest” and “Plan of Distribution—Term of the Intermediary Manager Agreement.” Any references to the continuing ownership of First Eagle Holdings, Inc. by Blackstone Inc. (“Blackstone”) and Corsair Capital LLC (“Corsair”) are superseded and removed. The discussions of conflicts of interest relating to the Adviser’s affiliates are also amended to remove references to Blackstone and Corsair and should now be understood to describe similar and corresponding conflicts of interest that will exist, to the extent applicable, with regard to Genstar Capital.

 

  II.

Suitability Standards

In the “Suitability Standards” section of the Prospectus, the paragraph relating to “California” is hereby deleted and replaced with the following:

California—California residents, in addition to the suitability standards set forth above, must have either (a) a liquid net worth of $70,000 and annual gross income of $70,000 or (b) a liquid net worth of $300,000. Additionally, California residents may not invest more than 10% of their liquid net worth in us. Investors who are accredited investors as defined in Regulation D under the Securities Act of 1933, as amended (the “Securities Act”) are not subject to the foregoing investment concentration limit.

In the “Suitability Standards” section of the Prospectus, the paragraph relating to “Iowa” is hereby deleted and replaced with the following:

Iowa—Iowa investors must: (i) have either (a) an annual gross income of at least $100,000 and a net worth of at least $100,000, or (b) a net worth of at least $350,000 (net worth should be determined exclusive of home, auto and home furnishings); and (ii) limit their aggregate investment in this offering and in the securities of other non-traded business development companies (“BDCs”) to 10% of such investor’s liquid net worth (liquid net worth should be determined as that portion of net worth that consists of cash, cash equivalents and readily marketable securities). Investors who are accredited investors as defined in Regulation D under the Securities Act are not subject to the foregoing investment concentration limit.

In the “Suitability Standards” section of the Prospectus, the paragraph relating to “Oregon” is hereby deleted and replaced with the following:

Oregon—In addition to general suitability standards, non-accredited Oregon investors may not invest more than 10% of their liquid net worth in us. For purposes of Oregon’s suitability standard, “liquid net worth” is defined as an investor’s total assets (excluding home, home furnishings, and automobiles) minus total liabilities. Oregon investors who meet the definition of “accredited investor” as defined in Regulation D under the Securities Act, are not subject to the limitation described in this paragraph.

 

  III.

Officers of the Fund

On August 12, 2025, the Board appointed William Karim as Secretary of the Fund following the resignation of Sabrina Rusnak-Carlson from her Secretary and other positions with the Fund. Accordingly, the Prospectus is hereby amended and supplemented as follows:

 

  1.

In the “Management of the Fund—Executive Officers Who are not Trustees” section of the Prospectus, the row in the table related to Sabrina Rusnak-Carlson is hereby deleted and the row in the table related to William Karim is hereby deleted and replaced with the following:

 

William Karim

(born 1980)

  

Deputy

General

Counsel/

Secretary

   Deputy General Counsel Since March 2023/ Secretary since August 2025    Deputy General Counsel, First Eagle Alternative Credit, LLC; Associate General Counsel, First Eagle Credit Opportunities Fund; prior to January 2020, Associate General Counsel, THL Credit Advisors LLC

 

  2.

In the “Control Persons and Principal Shareholders” section of the Prospectus, the row in the table related to Sabrina Rusnak-Carlson is hereby deleted.


Table of Contents
  IV.

Custodian

On August 4, 2025, the Fund and U.S. Bank Trust Company, National Association (the “Custodian”) entered into a custody agreement (the “Custody Agreement”), pursuant to which the Custodian was appointed to serve as the Fund’s custodian to hold securities, loans, cash, and other assets on behalf of the Fund. In conjunction with entering into the Custody Agreement, the Fund terminated its existing custody agreement with U.S. Bank, National Association, effective August 4, 2025. Accordingly, the “Custodian” section of the Prospectus is hereby deleted and replaced with the following:

CUSTODIAN

U.S. Bank Trust Company, National Association (the “Custodian”) provides custodian services to us pursuant to a custodian services agreement. For the services provided to us by the Custodian and its affiliates, the Custodian is entitled to fees as agreed upon from time to time. The address of the Custodian is 190 South LaSalle Street, Chicago, IL 60603.

 

  V.

Form of Subscription Agreement

The form of subscription agreement included as Appendix A in the Prospectus is hereby deleted and replaced with the following:


Table of Contents
LOGO  

Subscription Agreement

for Shares of

First Eagle Private Credit Fund

 

  August 2025

 

 1. Your Investment

A. Investment Information

Investment Amount $                     

B. Investment Type

 

  ☐

Initial Investment

 

  ☐

Additional Investment

C. Investment Method

 

  ☐

By mail: Please make checks payable to FIRST EAGLE PRIVATE CREDIT FUND and attach to this agreement. *

 

  ☐

By wire: Please wire funds according to the instructions below.

Name: SS&C GIDS, Inc. as Agent for FIRST EAGLE PRIVATE CREDIT FUND

Bank Name: UMB Bank

ABA: 101000695

DDA: 9872657306

 

  ☐

Broker / Financial advisor will make payment on your behalf

* Cash and cash equivalents, including cashier’s checks/official bank checks, temporary checks, foreign checks, money orders, third party checks, and/or travelers’ checks are not accepted.

D. Share Class Selection

 

  Share Class S     Share Class D **     Share Class I **
  (The minimum initial investment is $2,500) (The minimum additional investment is $500)     (The minimum initial investment is $2,500) (The minimum additional investment is $500)     (The minimum initial investment is $1,000,000) (There is no minimum for additional investments in Share Class I)

** Available for certain fee-based wrap accounts and other eligible investors as disclosed in the prospectus, as amended and supplemented.

 

 2. Ownership Type (Select only one)

 

A.   Taxable Accounts
  Brokerage Account Number     
    Individual or Joint Tenant With Rights of Survivorship
     

Transfer on Death (Optional Designation. Not Available for Louisiana Residents. See Section 3C.)

    Tenants in Common
    Community Property
    Uniform Gift/Transfer to Minors
    State of    
    Date of Birth     
    Trust (Include Certification of Investment Powers Form or 1st and Last page of Trust Documents)
    C Corporation
    S Corporation
    Profit-Sharing Plan
    Non-profit Organization
    Limited Liability Corporation
    Corporation / Partnership / Other (Corporate Resolution or Partnership Agreement Required)
B.   Non-Taxable Accounts  
  Custodian Account Number             
    IRA (Custodian Signature Required)    
    Roth IRA (Custodian Signature Required)    
    SEP IRA (Custodian Signature Required)    
    Rollover IRA (Custodian Signature Required)    
    Inherited IRA    
    Pension Plan (Include Certification of Investment Powers Form)    
    Other              
C.   Custodian Information (To Be Completed By Custodian)
  Custodian Name        
  Custodian Tax ID#            
  Custodian Phone #        
       
 

 

Custodian Stamp Here

 

     
 

 

1


Table of Contents
D. Entity Name – Retirement Plan / Trust / Corporation / Partnership / Other
Trustee(s) and/or authorized signatory(s) information MUST be provided in Sections 3A and 3B
                   
Entity Name     Tax ID Number       Date of Formation      

Exemptions

(See Form W-9 instructions at www.irs.gov)

                   
Entity Address (Legal Address. Required)        
Entity Type (Select one. Required)            

 

☐ Retirement Plan  ☐ Trust  ☐ S-Corp  ☐ C-Corp ☐  LLC ☐ Partnership   Exempt payee code (if any)     
☐ Other              Jurisdiction (if Non-U.S.)               
       (Attach a completed applicable Form W-8)  
Exemption from FATCA reporting code (if any)               

 

 3. Investor Information

 

A.

Investor Name (Investor / Trustee / Executor / Authorized Signatory Information)

Residential street address MUST be provided. See Section 4 if mailing address is different than residential street address

 

 

   

 

 First Name     (MI)      Last Name        

 

   

 

   

 

 Social Security Number / Tax ID       Date of Birth (MM/DD/YYYY)     Daytime Phone Number

 

   

 

   

 

   

 

 Residential Street Address       City     State     Zip Code
               
               
 

 Email Address

If you are a non-U.S. citizen, please specify your country of citizenship (required):

 

 
 ☐ Resident Alien  ☐ Non-Resident Alien (Attach a completed Form W-8BEN, Rev. October 2021)    
  Country of Citizenship

 

Please specify if you are a First Eagle employee/officer/director/affiliate (required):   

☐ First Eagle Employee

   ☐ First Eagle Officer or Director

 

 ☐ Immediate Family Member of First Eagle Officer or Director    ☐ First Eagle Affiliate    ☐ Not Applicable   

 

B.

Co-Investor Name (Co-Investor / Co-Trustee / Co-Authorized Signatory Information, if applicable)

 

 

   

 

 First Name     (MI)      Last Name        

 

   

 

   

 

 Social Security Number / Tax ID       Date of Birth (MM/DD/YYYY)     Daytime Phone Number

 

   

 

   

 

   

 

 Residential Street Address       City     State     Zip Code
               
               
 

 Email Address

If you are a non-U.S. citizen, please specify your country of citizenship (required):

 

 
 ☐ Resident Alien  ☐ Non-Resident Alien (Attach a completed Form W-8BEN, Rev. October 2021)    
  Country of Citizenship

 

Please specify if you are a First Eagle employee/officer/director/affiliate (required):   

☐ First Eagle Employee

   ☐ First Eagle Officer or Director

 

 ☐ Immediate Family Member of First Eagle Officer or Director    ☐ First Eagle Affiliate    ☐ Not Applicable   

 

C.

Transfer on Death Beneficiary Information (Individual or Joint Account with rights of survivorship only. Not available for Louisiana residents. Beneficiary date of birth required. Whole percentages only; must equal 100%.)

 

 

 

 

 

 

 

 

 

 

 
 First Name    (MI)    Last Name    SSN  

 Date of Birth

 (MM/DD/YYYY)

 

☐ Primary

☐ Secondary    %

 

2


Table of Contents

 

 

 

 

 

 

 

 

 

 
 First Name    (MI)    Last Name    SSN    Date of Birth  (MM/DD/YYYY)  

☐ Primary

☐ Secondary    %

 

 

 

 

 

 

 

 

 

 
 First Name    (MI)    Last Name    SSN  

 Date of Birth

 (MM/DD/YYYY)

 

☐ Primary

☐ Secondary    %

 

 

 

 

 

 

 

 

 

 
 First Name    (MI)    Last Name    SSN  

 Date of Birth

 (MM/DD/YYYY)

 

☐ Primary

☐ Secondary    %

Custodian/Guardian for a minor Beneficiary (required, cannot be same as Investor or Co-Investor):                                   

 

D.

ERISA Plan Asset Regulations

All investors are required to complete Appendix B attached hereto.

 

 4.  Contact Information (If different than provided in Section 3A)

 

 

  

 

  

 

  

 

 Mailing Address     City     State     Zip Code

 

 5.  Select How You Want to Receive Your Distributions (Please Read Entire Section and Select Only One)

You are automatically enrolled in our Dividend Reinvestment Plan, unless you are a resident of ALABAMA, ARKANSAS, CALIFORNIA, IDAHO, KANSAS, KENTUCKY, MAINE, MARYLAND, MASSACHUSETTS, NEBRASKA, NEW JERSEY, NORTH CAROLINA, OHIO, OKLAHOMA, OREGON, VERMONT OR WASHINGTON.

If you are not a resident of the states listed above, you are automatically enrolled in the Dividend Reinvestment Plan; please check here if you DO NOT wish to be enrolled in the Dividend Reinvestment Plan and complete the Cash Distribution Information section below.

ONLY complete the following information if you do not wish to enroll in the Dividend Reinvestment Plan. For custodial held accounts, if you elect cash distributions the funds must be sent to the custodian.

 

A.

Check mailed to street address in 3A (only available for non-custodial investors).

 

B.

Check mailed to secondary address in 3B (only available for non-custodial investors).

 

C.

Direct Deposit by ACH (only available for non-custodial investors). PLEASE ATTACH A PRE-VOIDED CHECK

 

D.

Check mailed to Third party Financial Institution (complete section below)

☐ If you ARE a resident of Alabama, Arkansas, California, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Nebraska, New Jersey, North Carolina, Ohio, Oklahoma, Oregon, Vermont or Washington, you are not automatically enrolled in the Dividend Reinvestment Plan. Please check here if you wish to enroll in the Dividend Reinvestment Plan. You will automatically receive cash distributions unless you elect to enroll in the Dividend Reinvestment Plan.

I authorize First Eagle Private Credit Fund or its agent to deposit my distribution into my checking or savings account. This authority will remain in force until I notify First Eagle Private Credit Fund in writing to cancel it. In the event that First Eagle Private Credit Fund deposits funds erroneously into my account, they are authorized to debit my account for an amount not to exceed the amount of the erroneous deposit.

 

 

 

 

 

 

 

 

 

 Financial Institution Name    Mailing Address    City    State    Zip Code

 

 

 

 Your Bank’s ABA Routing Number    Your Bank Account Number

 

 6.  Broker / Financial Advisor Information (Required information. All fields must be completed.)

The Financial Advisor must sign below to complete the order. The Financial Advisor hereby warrants that he/she is duly licensed and may lawfully sell shares in the state designated as the investor’s legal residence.

 

 

  

 

 Broker    Financial Advisor Name
 

 Advisor Mailing Address

 

 City

  
 

 State

  
 

 Zip Code

 

3


Table of Contents
 

 Financial Advisor Number

  
 

 Branch Number

  
 

 Telephone Number

 

 E-mail Address

  
 

 Fax Number

  
 

 Operations Contact Name

  
 

 Operations Contact Email Address

Please note that unless previously agreed to in writing by First Eagle Private Credit Fund, all sales of securities must be made through a Broker, including when an RIA has introduced the sale. In all cases, Section 6 must be completed.

The undersigned confirm(s), which confirmation is made on behalf of the Broker with respect to sales of securities made through a Broker, that they (i) have reasonable grounds to believe that the information and representations concerning the investor identified herein are true, correct and complete in all respects; (ii) have discussed such investor’s prospective purchase of shares with such investor; (iii) have advised such investor of all pertinent facts with regard to the lack of liquidity and marketability of the shares; (iv) have delivered or made available a current prospectus and related supplements, if any, to such investor; (v) have reasonable grounds to believe that the investor is purchasing these shares for his or her own account; (vi) have reasonable grounds to believe that the purchase of shares is a suitable investment for such investor, taking into account such investor’s age, investment objectives, investment experience, income, net worth, financial situation and other investments of the prospective investor, as well as any other pertinent factors, that such investor meets the suitability standards applicable to such investor set forth in the prospectus and related supplements, if any, and that such investor is in a financial position to enable such investor to realize the benefits of such an investment and to suffer any loss that may occur with respect thereto; and (vii) have advised such investor that the shares have not been registered and are not expected to be registered under the laws of any country or jurisdiction outside of the United States except as otherwise described in the prospectus. The undersigned Broker, Financial Advisor or Financial Representative listed in Section 6 further represents and certifies that, in connection with this subscription for shares, he/she has complied with and has followed all applicable policies and procedures of his or her firm relating to, and performed functions required by, federal and state securities laws, rules promulgated under the Securities Exchange Act of 1934, as amended, including, but not limited to Rule 15l-1 (“Regulation Best Interest”) and FINRA rules and regulations including, but not limited to Know Your Customer, Suitability and PATRIOT Act (Anti Money Laundering, Customer Identification) as required by its relationship with the investor(s) identified on this document.

THIS SUBSCRIPTION AGREEMENT AND ALL RIGHTS HEREUNDER SHALL BE GOVERNED BY, AND INTERPRETED IN ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE.

If you do not have another broker or other financial intermediary introducing you to First Eagle Private Credit Fund, then FEF Distributors, LLC may be deemed to act as your broker of record in connection with any investment in First Eagle Private Credit Fund. FEF Distributors, LLC is not a full-service broker-dealer and may not provide the kinds of financial services that you might expect from another financial intermediary, such as holding securities in an account. If FEF Distributors, LLC is your broker of record, then your shares will be held in your name on the books of First Eagle Private Credit Fund. FEF Distributors, LLC will not monitor your investments, and has not and will not make any recommendation regarding your investments. If you want to receive financial advice regarding a prospective investment in the shares, contact your broker or other financial intermediary.

 

       

X

                X             
   Financial Advisor Signature       Date      

Branch Manager Signature
(If required by Broker)

      Date  

 

 7.  Electronic Delivery Form (Optional)

Instead of receiving paper copies of the prospectus, prospectus supplements, annual reports, proxy statements, and other shareholder communications and reports, you may elect to receive electronic delivery of shareholder communications from First Eagle Private Credit Fund. If you would like to consent to electronic delivery, including pursuant to email, please check the box below for this election.

We encourage you to reduce printing and mailing costs and to conserve natural resources by electing to receive electronic delivery of shareholder communications and statement notifications. By consenting below to electronically receive shareholder communications, including your account-specific information, you authorize said offering(s) to either (i) email shareholder communications to you directly or (ii) make them available on our website and notify you by email when and where such documents are available. You will not receive paper copies of these electronic materials unless specifically requested, the delivery of electronic materials is prohibited or we, in our sole discretion, elect to send paper copies of the materials.

By consenting to electronic access, you will be responsible for certain costs, such as your customary internet service provider charges, and may be required to download software in connection with access to these materials. You understand this electronic delivery program may be changed or discontinued and that the terms of this agreement may be amended at any time. You understand that there are possible risks associated with electronic delivery such as emails not transmitting, links failing to function properly and system failure of online service providers, and that there is no warranty or guarantee given concerning the transmissions of email, the availability of the website, or information on it, other than as required by law.

Initials      I consent to electronic delivery ☐

 

 

E-mail Address

If blank, the email provided in Section 4 will be used.

 

 8.  Subscriber Signatures

First Eagle Private Credit Fund is required by law to obtain, verify and record certain personal information from you or persons on your behalf in order to establish the account. Required information includes name, date of birth, permanent residential address and social security/taxpayer identification number. We may also ask to see other identifying documents. If you do not provide the information, First Eagle Private Credit Fund may not be able to open your account. By signing the Subscription Agreement, you agree to provide this information and confirm that this information is true and correct. If we are unable to verify your identity, or that of another person(s) authorized to act on your behalf, or if we believe we have identified potentially criminal activity, we reserve the right to take action as we deem appropriate which may include closing your account.

 

4


Table of Contents

Please separately initial each of the representations below. A power of attorney to make representations on behalf of an investor can only be granted for fiduciary accounts; if applicable, by signing the Subscription Agreement you represent and warrant that you have the requisite authority. In order to induce First Eagle Private Credit Fund to accept this subscription, I hereby represent and warrant to you as follows:

8a. Please Note: All Items in this section 8.a. must be read and initialed

 

         

Primary
Investor
Initials

 

      

Co-Investor
Initials

 

(i)  I have received the prospectus (as amended or supplemented) for First Eagle Private Credit Fund at least five business days prior to the date hereof.

              
      Initials      Initials

(ii)  I have (A) a minimum net worth (not including home, home furnishings and personal automobiles) of at least $250,000, or (B) a minimum net worth (as previously described) of at least $70,000 and a minimum annual gross income of at least $70,000.

              
      Initials      Initials

(iii) In addition to the general suitability requirements described above, I meet the higher suitability requirements, if any, imposed by my state of primary residence as set forth in the prospectus under “SUITABILITY STANDARDS.”

 

              
      Initials      Initials

(iv) I am (i) an entity that was formed for the purpose of purchasing shares, in which each individual that owns an interest in such entity meets the general suitability requirements described above OR (ii) I am an individual or entity not formed for such purpose.

              
      Initials      Initials

(v)   I acknowledge that there is no public market for the shares, shares of this offering are not liquid and appropriate only as a long-term investment.

              
      Initials      Initials

 

(vi) I acknowledge that the shares have not been registered and are not expected to be registered under the laws of any country or jurisdiction outside of the United States except as otherwise described in the prospectus.

              
      Initials      Initials

(vii)  I am purchasing the shares for my own account, or if I am purchasing shares on behalf of a trust or other entity of which I am a trustee or authorized agent, I have due authority to execute this subscription agreement and do hereby legally bind the trust or other entity of which I am trustee or authorized agent.

              
      Initials      Initials

(viii) I acknowledge that First Eagle Private Credit Fund may enter into transactions with First Eagle affiliates that involve conflicts of interest as described in the prospectus.

              
      Initials      Initials

(ix) I acknowledge that subscriptions must be submitted at least five business days prior to first day of each month my investment will be executed as of the first day of the applicable month at the NAV per share as of the day preceding day. I acknowledge that I will not know the NAV per share at which my investment will be executed at the time I subscribe and the NAV per share will generally be made available at www.FEPCF.com as of the last day of each month within 20 business days of the first day of the following month.

              
      Initials      Initials

(x)   I acknowledge that my subscription request will not be accepted any earlier than two business days before the first calendar day of each month. I acknowledge that I am not committed to purchase shares at the time my subscription order is submitted and I may cancel my subscription at any time before the time it has been accepted as described in the previous sentence. I understand that I may withdraw my purchase request by notifying the transfer agent, through my financial intermediary or directly on First Eagle Private Credit Fund’s toll-free, automated telephone lines, 800-913-3124 and 833-419-4263.

              
      Initials      Initials
          

 

5


Table of Contents

8b. If you live in any of the following jurisdictions, please complete Appendix A to First Eagle Private Credit Fund Subscription Agreement: Alabama, California, Idaho, Iowa, Kansas, Kentucky, Maine, Massachusetts, Missouri, Nebraska, New Jersey, New Mexico, North Dakota, Ohio, Oklahoma, Oregon, Puerto Rico, Tennessee, and Vermont

In the case of sales to fiduciary accounts, the minimum standards in Appendix A shall be met by the beneficiary, the fiduciary account, or, by the donor or grantor, who directly or indirectly supplies the funds to purchase the shares if the donor or grantor is the fiduciary.

If you do not have another broker or other financial intermediary introducing you to First Eagle Private Credit Fund, then FEF Distributors, LLC may be deemed to be acting as your broker of record in connection with any investment in First Eagle Private Credit Fund. For important information in this respect, see Section 6 above. I declare that the information supplied in this Subscription Agreement is true and correct and may be relied upon by First Eagle Private Credit Fund. I acknowledge that the Broker / Financial Advisor (Broker / Financial Advisor of record) indicated in Section 6 of this Subscription Agreement and its designated clearing agent, if any, will have full access to my account information, including the number of shares I own, tax information (including the Form 1099) and redemption information. Investors may change the Broker / Financial Advisor of record at any time by contacting First Eagle Private Credit Fund at 800-913-3124 and as indicated in Section 9 below.

SUBSTITUTE IRS FORM W-9 CERTIFICATIONS (required for U.S. investors):

Under penalties of perjury, I certify that:

 

(1)

The number shown on this Subscription Agreement is my correct taxpayer identification number (or I am waiting for a number to be issued to me); and

 

(2)

I am not subject to backup withholding because: (a) I am exempt from backup withholding, or (b) I have not been notified by the Internal Revenue Service (IRS) that I am subject to backup withholding as a result of a failure to report all interest or dividends, or (c) the IRS has notified me that I am no longer subject to backup withholding; and

 

(3)

I am a U.S. citizen or other U.S. person (including a resident alien) (defined in IRS Form W-9); and

 

(4)

The FATCA code(s) entered on this form (if any) indicating that I am exempt from FATCA reporting is correct.

Certification instructions. You must cross out item 2 above if you have been notified by the IRS that you are currently subject to backup withholding because you have failed to report all interest and dividends on your tax return.

The Internal Revenue Service does not require your consent to any provision of this document other than the certifications required to avoid backup withholding.

 

       

X

                X             
   Signature of Investor       Date      

Signature of Co-Investor or Custodian
(If applicable)

      Date  

(MUST BE SIGNED BY CUSTODIAN OR TRUSTEE IF PLAN IS ADMINISTERED BY A THIRD PARTY)

 

 9.  Miscellaneous

If investors participating in the Dividend Reinvestment Plan or making subsequent purchases of shares of First Eagle Private Credit Fund experience a material adverse change in their financial condition or can no longer make the representations or warranties set forth in Section 8 above, they are asked to promptly notify First Eagle Private Credit Fund and the Broker in writing. The Broker may notify First Eagle Private Credit Fund if an investor participating in the Dividend Reinvestment Plan can no longer make the representations or warranties set forth in Section 8 above, and First Eagle Private Credit Fund may rely on such notification to terminate such investor’s participation in the Dividend Reinvestment Plan.

No sale of shares may be completed until at least five business days after you receive the final prospectus. To be accepted, a subscription request must be made with a completed and executed subscription agreement in good order and payment of the full purchase price at least five business prior to the first calendar day of the month (unless waived). You will receive a written confirmation of your purchase.

All items on the Subscription Agreement must be completed in order for your subscription to be processed. Subscribers are encouraged to read the prospectus in its entirety for a complete explanation of an investment in the shares of First Eagle Private Credit Fund.

Return the completed Subscription Agreement to:

First Eagle Private Credit Fund

PO Box 219599

Kansas City, MO 64121-9929

Street and Overnight Address (suite number MUST be included):

First Eagle Private Credit Fund

430 W 7th Street, Suite 219599

Kansas City, MO 64105-1407

 

6


Table of Contents
Appendix A

For purposes of determining whether you satisfy the standards below, your net worth is calculated excluding the value of your home, home furnishings and automobiles, and, unless otherwise indicated, “liquid net worth” is defined as that portion of net worth that consists of cash, cash equivalents and readily marketable investments.

Investors in the following states have the additional suitability standards as set forth below.

 

          Primary
Investor
Initials
       Co-Investor
Initials
If I am an Alabama resident, in addition to the suitability standards set forth above, an investment in First Eagle Private Credit Fund will only be sold to me if I have a liquid net worth of at least 10 times my investment in First Eagle Private Credit Fund and its affiliates.               
      Initials      Initials
If I am a California resident, in addition to the suitability standards set forth above, I must have either (a) a liquid net worth of $70,000 and annual gross income of $70,000 or (b) a liquid net worth of $300,000. Additionally, I may not invest more than 10% of my liquid net worth in First Eagle Private Credit Fund. If I am an accredited investor as defined in Regulation D under the Securities Act of 1933, as amended, I am not subject to the foregoing investment concentration limit.      

      
      Initials      Initials
If I am an Idaho resident, I must have either (a) a liquid net worth of $85,000 and annual gross income of $85,000 or (b) a liquid net worth of $300,000. Additionally, the total investment in First Eagle Private Credit Fund shall not exceed 10% of my liquid net worth.               
      Initials      Initials
If I am an Iowa resident, I (i) have either (a) an annual gross income of at least $100,000 and a net worth of at least $100,000, or (b) a net worth of at least $350,000; and (ii) limit my aggregate investment in this offering and in the securities of other non-traded business development companies to 10% of my liquid net worth. If I am an accredited investor as defined in Regulation D under the Securities Act of 1933, as amended, I am not subject to the foregoing investment concentration limit.      

      
      Initials      Initials
          
          
If I am a Kansas resident, I understand that the Securities Commissioner of Kansas recommends that I limit my total investment in First Eagle Private Credit Fund’s securities and other similar investments to not more than 10% of my liquid net worth.      

      
      Initials      Initials
          
If I am a Kentucky resident, I may not invest more than 10% of my liquid net worth in First Eagle Private Credit Fund or its affiliates.      

      
      Initials      Initials
If I am a Maine resident, I acknowledge that it is recommended by the Maine Office of Securities that my aggregate investment in this offering and similar direct participation investments not exceed 10% of my liquid net worth.      

      
      Initials      Initials
If I am a Massachusetts resident, in addition to the suitability standards set forth above, I must have either (a) a minimum liquid net worth of $100,000 and a minimum annual gross income of $85,000, or (b) a minimum liquid net worth of $350,000. In addition, my investment in First Eagle Private Credit Fund, its affiliates and other non-publicly-traded direct investment programs (including real estate investment trusts, BDCs, oil and gas programs, equipment leasing programs and commodity pools, but excluding unregistered, federally and state exempt private offerings) may not exceed 10% of my liquid net worth.      

      
      Initials

 

     Initials
If I am a Missouri resident, in addition to the suitability standards set forth above, no more than 10% of my liquid net worth shall be invested in First Eagle Private Credit Fund.      

      
      Initials      Initials

 

7


Table of Contents
          Primary
Investor
Initials
       Co-Investor
Initials
If I am a Nebraska resident, in addition to the suitability standards set forth above, I must limit my aggregate investment in this offering and the securities of other business development companies to 10% of my net worth. If I am an accredited investors as defined in Regulation D under the Securities Act of 1933, as amended, I am not subject to the foregoing investment concentration limit.      

      
      Initials      Initials
If I am a New Jersey resident, (1) I have either (a) a minimum liquid net worth of $100,000 and a minimum annual gross income of $85,000, or (b) a minimum liquid net worth of $350,000. In addition, my total investment in First Eagle Private Credit Fund, its affiliates and other non-publicly-traded direct investment programs (including real estate investment trusts, BDCs, oil and gas programs, equipment leasing programs and commodity pools, but excluding unregistered, federally and state exempt private offerings) may not exceed ten percent (10%) of my liquid net worth.      

      
      Initials      Initials
          
          
If I am a New Mexico resident, in addition to the general suitability standards listed above, I may not invest, and First Eagle Private Credit Fund may not accept from me, more than ten percent (10%) of my liquid net worth in shares of First Eagle Private Credit Fund, its affiliates and in other non-traded business development companies.      

      
      Initials      Initials

If I am a North Dakota resident, I must have a net worth of at least ten times my investment in First Eagle Private Credit Fund.

     

      
      Initials      Initials
If I am an Ohio resident, I may not invest more than 10% of my liquid net worth in First Eagle Private Credit Fund, its affiliates, and other non-traded business development companies. This condition does not apply, directly or indirectly, to federally covered securities.      

      
      Initials      Initials
          
If I am an Oklahoma resident, I may not invest more than 10% of my liquid net worth in First Eagle Private Credit Fund.      

      
      Initials      Initials
If I am an Oregon resident, in addition to general suitability standards, I may not invest more than 10% of my liquid net worth in First Eagle Private Credit Fund. For purposes of Oregon’s suitability standard, “liquid net worth” is defined as an investor’s total assets (excluding home, home furnishings, and automobiles) minus total liabilities. If I am an accredited investor as defined in Regulation D under the Securities Act of 1933, as amended, I am not subject to the limitation described in this paragraph.      

      
      Initials      Initials
          
If I am a Puerto Rico resident, I may not invest more than 10% of my liquid net worth in First Eagle Private Credit Fund, its affiliates and other non-traded business development companies.      

      
      Initials      Initials
          
If I am a Tennessee resident, I must have a liquid net worth of at least ten times my investment in First Eagle Private Credit Fund.      

      
      Initials      Initials
If I am a Vermont resident and I am an accredited investor in Vermont, as defined in 17 C.F.R. § 230.501, I may invest freely in this offering. In addition to the suitability standards described above, if I am a non-accredited Vermont investor, I may not purchase an amount in this offering that exceeds 10% of my liquid net worth.      

      
      Initials      Initials
          

 

8


Table of Contents
Appendix B: Additional Questionnaire

Instructions: All purchasers please complete this Appendix B in its entirety.

1. Are you, or are you investing on behalf of, a “benefit plan investor” within the meaning of the Plan Asset Regulations1 or will you use the assets of a “benefit plan investor”2 to invest in First Eagle Private Credit Fund?

☐  Yes   ☐   No

2. If Question (1) above is “yes” please indicate what percentage of the purchaser’s assets invested in First Eagle Private Credit Fund are considered to be the assets of “benefit plan investors” within the meaning of the Plan Asset Regulations:

_____%

3. If you are investing the assets of an insurance company general account please indicate what percentage of the insurance company general account’s assets invested in First Eagle Private Credit Fund are the assets of “benefit plan investors” within the meaning of the Employee Retirement Income Security Act of 1974, as amended, or the regulations promulgated thereunder?

_____%

4. Please indicate if you are “Controlling Person” defined as: (i) a person (including an entity), other than a “benefit plan investor” who has discretionary authority or control with respect to the assets of First Eagle Private Credit Fund, a person who provides investment advice for a fee (direct or indirect) with respect to such assets, or any “affiliate” of such a person. An “affiliate” of a person includes any person, directly or indirectly, through one or more intermediaries, controlling, controlled by, or under common control with the person. For purposes of this definition, “control,” with respect to a person other than an individual, means the power to exercise a controlling influence over the management or policies of such person.

☐  Yes   ☐   No

By purchasing and accepting our shares by or on behalf of any “benefit plan investor” or other plan, fund or program that provides for retirement income, a deferral of income in contemplation of retirement or payments to be made upon termination of employment, you will be deemed to have represented and warranted that the purchase and holding of the shares by you will not constitute a non-exempt prohibited transaction under Section 406 of ERISA or Section 4975 of the Code or a similar violation under any other applicable laws.

 

1 

Plan Asset Regulations” means the regulations issued by the United States Department of Labor at Section 2510.3-101, Title 29 of the United States Code of Federal Regulations, as modified by Section 3(42) of ERISA, as the same may be amended from time to time.

 

2 

The term “benefit plan investor” includes, for e.g.: (i) an “employee benefit plan” as defined in section 3(3) of the U.S. Employee Retirement Income Security Act of 1974, as amended (“ERISA”), that is subject to Title I of ERISA (such as employee welfare benefit plans (generally, plans that provide for health, medical or other welfare benefits) and employee pension benefit plans (generally, plans that provide for retirement or pension income)); (ii) a “plan” described in section 4975(e)(1) of the U.S. Internal Revenue Code of 1986, as amended (the “Code”), that is subject to section 4975 of the Code (including, for e.g., an “individual retirement account”, an “individual retirement annuity”, a “Keogh” plan, a pension plan, an Archer MSA described in section 220(d) of the Code, a Coverdell education savings account described in section 530 of the Code and a health savings account described in section 223(d) of the Code) and (iii) an entity that is, or whose assets would be deemed to constitute the assets of, one or more “employee benefit plans” or “plans” (such as for e.g., a master trust or a plan assets fund) under ERISA or the Plan Asset Regulations.

 

9


Table of Contents

Quarterly Report on Form 10-Q for the Quarter Ended June 30, 2025

On August 13, 2025, we filed our Quarterly Report on Form 10-Q for the quarter ended June 30, 2025 with the Securities and Exchange Commission. The report (without exhibits) is attached to this Supplement.


Table of Contents
 
 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

 

FORM 10-Q

 

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2025

OR

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number: 814-01642

 

 

First Eagle Private Credit Fund

(Exact Name of Registrant as Specified in its Charter)

 

 

 

Delaware   87-6975595

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

1345 Avenue of the Americas

New York, NY

  10105
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (212) 698-3300

 

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

  

Trading

Symbol(s)

  

Name of each exchange

on which registered

N/A    N/A    N/A

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer      Accelerated filer  
Non-accelerated filer      Smaller reporting company  
     Emerging growth company  

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

The number of shares of the registrant’s common shares of beneficial interest, $0.001 par value per share, outstanding as of August 13, 2025 was 12,442,671 and 4,205 of Class I shares and Class D shares, respectively. Common shares outstanding exclude August 1, 2025 subscriptions since the issuance price is not yet finalized at this time.

 

 
 


Table of Contents

Table of Contents

 

         Page  

PART I.

  FINANCIAL INFORMATION   

Item 1.

  Financial Statements      5  
  Consolidated Statement of Assets and Liabilities as of June 30, 2025 (Unaudited) and December 31, 2024      5  
  Consolidated Statements of Operations for the three and six months ended June 30, 2025 and 2024 (Unaudited)      6  
  Consolidated Statements of Changes in Net Assets for the three and six months ended June 30, 2025 and 2024 (Unaudited)      7  
  Consolidated Statement of Cash Flows for the six months ended June 30, 2025 and 2024 (Unaudited)      9  
  Consolidated Schedule of Investments as of June 30, 2025 (Unaudited) and December 31, 2024      10  
  Notes to Consolidated Financial Statements (Unaudited)      30  

Item 2.

  Management’s Discussion and Analysis of Financial Condition and Results of Operations      57  

Item 3.

  Quantitative and Qualitative Disclosures About Market Risk      70  

Item 4.

  Controls and Procedures      70  

PART II.

  OTHER INFORMATION      72  

Item 1.

  Legal Proceedings      72  

Item 1A.

  Risk Factors      72  

Item 2.

  Unregistered Sales of Equity Securities and Use of Proceeds      72  

Item 3.

  Defaults Upon Senior Securities      72  

Item 4.

  Mine Safety Disclosures      73  

Item 5.

  Other Information      73  

Item 6.

  Exhibits      74  

Signatures

     75  

 

2


Table of Contents

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

Except as otherwise specified, references to the Company, we, us and our refer to First Eagle Private Credit Fund and its consolidated subsidiaries; FEIM and Adviser refer to the First Eagle Investment Management , LLC, our investment adviser; and FEAC, Subadviser, and Administrator refer to First Eagle Alternative Credit, LLC, our investment sub-adviser (and, together with the Adviser, the Advisers) and administrator.

This quarterly report on Form 10-Q (the “Quarterly Report”), including Management’s Discussion and Analysis of Financial Condition and Results of Operations, contains forward-looking statements that involve substantial known and unknown risks, uncertainties and other factors. Undue reliance should not be placed on such statements. These forward-looking statements are not historical facts, but rather are based on current expectations, estimates and projections about our company, our current and prospective portfolio investments, our industry, our beliefs and our assumptions. Words such as “anticipates,” “expects,” “intends,” “plans,” “will,” “may,” “continue,” “believes,” “seeks,” “estimates,” “would,” “could,” “should,” “targets,” “projects,” and variations of these words and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements include these words.

These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond our control and difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements. In addition to factors previously identified in the Item 1A. Risk Factors section of our most recent Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (“SEC”) on March 14, 2025, as well as in our registration statement on Form N-2 and our other filings with the SEC that we make from time to time, the following factors, among others, could cause actual results to differ materially from forward-looking statements or historical performance:

 

   

our, or our portfolio companies’, future business, operations, operating results or prospects;

 

   

changes in political, economic or industry conditions, including as a result of changes in U.S. presidential administrations or Congress, changes in the interest rate environment, inflation, pandemic-related or other widespread health crises, supply chain disruptions, instability in the banking system, and the conflicts between Russia and Ukraine and in the Middle East, which could result in changes in the value of our assets;

 

   

our business prospects and the prospects of the companies in which we may invest;

 

   

the impact of increased competition and the investments that we expect to make;

 

   

our ability to raise sufficient capital to execute our investment strategy;

 

   

the ability of our portfolio companies to achieve their objectives;

 

   

our current and expected financing arrangements and investments;

 

   

the adequacy of our cash resources, financing sources and working capital;

 

   

the timing and amount of cash flows, distributions and dividends, if any, from our portfolio companies;

 

   

our contractual arrangements and relationships with third parties;

 

   

actual and potential conflicts of interest with First Eagle Holdings, Inc. and its subsidiaries and affiliated entities (collectively, “First Eagle”), the Adviser, the Subadviser, their affiliates and their investment teams;

 

   

the dependence of our future success on the general economy and its effect on the industries in which we may invest;

 

   

our use of financial leverage;

 

   

the timing, form, amount, or our ability to make distributions;

 

   

the ability of the Adviser and the Subadviser to locate suitable investments for us and to monitor and administer our investments;

 

   

the ability of the Adviser, the Subadviser or their affiliates to attract and retain highly talented professionals;

 

   

our ability to qualify and maintain our qualification as a business development company (“BDC”) and as a regulated investment company (“RIC”) under the Internal Revenue Code of 1986, as amended (the “Code”);

 

   

the impact on our business of the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010, as amended, and the rules and regulations issued thereunder;

 

   

the impact of changes in laws or regulations (including the interpretation thereof), including tax laws, governing our operations or the operations of our portfolio companies or the operations of our competitors;

 

   

the effect of changes to tax legislation and our tax position;

 

3


Table of Contents
   

the tax status of the enterprises in which we may invest;

 

   

an economic downturn and the time period required for robust economic recovery therefrom, which will likely have a material impact on our portfolio companies’ results of operations and financial condition for its duration, which could lead to the loss of some or all of our investments in such portfolio companies and have a material adverse effect on our results of operations and financial condition;

 

   

upon entry into an agreement with a lender, a contraction of available credit and/or an inability to access capital markets or additional sources of liquidity could have a material adverse effect on our results of operations and financial condition and impair our lending and investment activities;

 

   

interest rate volatility could adversely affect our results, particularly given that we use leverage as part of our investment strategy;

 

   

currency fluctuations could adversely affect the results of our investments in foreign companies, particularly to the extent that we receive payments denominated in foreign currency rather than U.S. dollars;

 

   

risks associated with possible disruption in our or our portfolio companies’ operations due to wars and other forms of conflict, terrorist acts, security operations and catastrophic events or natural disasters, such as fires, floods, earthquakes, tornadoes, hurricanes and global health epidemics;

 

   

the impact of information technology system failures, data security breaches, data privacy compliance, network disruptions, and cybersecurity attacks; and

 

   

the risks, uncertainties and other factors we identify in our most recent Annual Report on Form 10-K filed with the SEC on March 14, 2025, as well as in our registration statement on Form N-2 and our other filings with the SEC that we make from time to time.

Although we believe that the assumptions on which these forward-looking statements are based are reasonable, any of the assumptions could prove to be inaccurate, and as a result, the forward-looking statements based on those assumptions also could be inaccurate. In light of these and other uncertainties, the inclusion of a projection or forward-looking statement in this Quarterly Report should not be regarded as a representation by us that our plans and objectives will be achieved. These risks and uncertainties include those described or identified in our most recent Annual Report on Form 10-K filed with the SEC on March 14, 2025, as well as in our registration statement on Form N-2 and our other filings with the SEC that we make from time to time. You should not place undue reliance on these forward-looking statements, which apply only as of the date of this Quarterly Report or other information incorporated herein by reference, as applicable. Moreover, we assume no duty and do not undertake to update the forward-looking statements and projections contained in this Quarterly Report, except as required by applicable law.

Because we are an investment company, the forward-looking statements and projections contained in this Quarterly Report are excluded from the safe harbor protection provided by Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).

WEBSITE DISCLOSURE

We use our website www.FEPCF.com as a channel of distribution of Company information. The information we post through this channel may be deemed material. Accordingly, investors should monitor this channel, in addition to following our press releases, SEC filings and webcasts. The contents of our website are not, however, a part of this Quarterly Report on Form 10-Q.

 

4


Table of Contents

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements.

First Eagle Private Credit Fund

Consolidated Statement of Assets and Liabilities

(in thousands, except share and per share amounts)

 

     June 30, 2025     December 31, 2024  
     (Unaudited)        

ASSETS

    

Non-controlled/non-affiliated investments, at fair value (amortized cost of: $661,745 and $653,701, respectively)

   $ 658,135     $ 653,925  

Cash and cash equivalents

     24,857       21,319  

Interest and dividends receivable

     5,851       4,247  

Deferred financing costs

     2,906       2,282  

Deferred offering costs

     1,770       1,968  

Receivable for investments sold or repaid

     12,009       5,019  

Prepaid expenses and other assets

     176       51  

Due from Adviser

     2,854       2,585  
  

 

 

   

 

 

 

Total assets

   $ 708,558     $ 691,396  
  

 

 

   

 

 

 

LIABILITIES

    

Credit facilities

     395,000       325,600  

Accrued interest and other borrowing costs

     6,456       5,384  

Payable for investments purchased

     3,659       55,343  

Distributions payable

     2,552       2,548  

Offering costs payable

     288       311  

Due to affiliates

     74       138  

Accrued professional fees

     487       577  

Accrued administration expense

     521       469  

Accrued expenses and other liabilities

     417       692  
  

 

 

   

 

 

 

Total liabilities

   $ 409,454     $ 391,062  
  

 

 

   

 

 

 

Commitments and contingencies (Note 7)

    

NET ASSETS

    

Common shares, par value $0.001 (unlimited shares authorized, 12,446,559 and 12,407,361 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively)

   $ 12     $ 12  

Paid-in capital in excess of par value

     300,993       300,733  

Distributable earnings (accumulated losses)

     (1,901     (411
  

 

 

   

 

 

 

Total net assets

   $ 299,104     $ 300,334  
  

 

 

   

 

 

 

NET ASSET VALUE PER SHARE

    

Class I Shares:

    

Net assets

   $ 299,003     $ 300,334  

Common Shares outstanding ($0.001 par value, unlimited shares authorized)

     12,442,354       12,407,361  

Net asset value per share

   $ 24.03     $ 24.21  

Class D Shares:

    

Net assets

   $ 101     $ —   

Common Shares outstanding ($0.001 par value, unlimited shares authorized)

     4,205       —   

Net asset value per share

   $ 24.03     $ —   

The accompanying notes are an integral part of these consolidated financial statements.

 

5


Table of Contents

First Eagle Private Credit Fund

Consolidated Statement of Operations (unaudited)

(in thousands, except share and per share amounts)

 

     For the Three Months Ended
June 30, 2025
    For the Three Months Ended
June 30, 2024
    For the Six Months Ended
June 30, 2025
    For the Six Months Ended
June 30, 2024
 

Investment income:

        

From non-controlled/non-affiliated investments:

        

Interest income

   $ 15,853     $ 6,768     $ 30,905     $ 10,019  

Dividend income

     196       1,058       459       3,071  

Other income

     216       359       420       638  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total investment income

     16,265       8,185       31,784       13,728  
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

        

Interest expense

     6,657       1,170       12,816       1,990  

Base management fees

     929       939       1,860       1,724  

Income-based incentive fee

     924       695       1,831       893  

Capital gains incentive fee

     —        12       —        18  

Administration expense

     422       413       1,026       835  

Trustees’ fees

     123       130       256       228  

Professional fees

     308       318       630       599  

Other general and administrative expenses

     367       208       654       380  

Amortization of continuous offering costs

     1,028       418       1,778       616  

Distribution and shareholder servicing fees

        

Class D (1)

     —        —        —        —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses before excise tax

     10,758       4,303       20,851       7,283  
  

 

 

   

 

 

   

 

 

   

 

 

 

Management fees waiver

     (929     (939     (1,860     (1,724

Incentive fees waiver

     (924     (707     (1,831     (911

Expense support

     (1,502     (321     (2,854     (321
  

 

 

   

 

 

   

 

 

   

 

 

 

Net expenses before excise tax

     7,403       2,336       14,306       4,327  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net investment income (loss) before excise tax

     8,862       5,849       17,478       9,401  
  

 

 

   

 

 

   

 

 

   

 

 

 

Excise tax expense

     44       —        78       —   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net investment income (loss) after excise tax

     8,818       5,849       17,400       9,401  
  

 

 

   

 

 

   

 

 

   

 

 

 

Realized and unrealized gain (loss):

        

Net realized gains (losses):

        

Non-controlled/non-affiliated investments

     100       (4     (439     (4
  

 

 

   

 

 

   

 

 

   

 

 

 

Net realized gain (loss)

     100       (4     (439     (4
  

 

 

   

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation):

        

Non-controlled/non-affiliated investments

     (442     (218     (3,834     (172
  

 

 

   

 

 

   

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (442     (218     (3,834     (172
  

 

 

   

 

 

   

 

 

   

 

 

 

Net realized and unrealized gain (loss)

     (342     (222     (4,273     (176
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets resulting from operations

   $ 8,476     $ 5,627     $ 13,127     $ 9,225  
  

 

 

   

 

 

   

 

 

   

 

 

 

Per share information:

        

Class I Shares:

        

Earnings available to shareholders

   $ 8,473     $ 5,627     $ 13,124     $ 9,225  

Weighted average shares outstanding (basic and diluted)

     12,445,003       12,425,341       12,444,823       11,739,160  

Basic and diluted earnings per common share

   $ 0.68     $ 0.45     $ 1.05     $ 0.79  

Class D Shares:

        

Earnings available to shareholders

   $ 3     $ —      $ 3     $ —   

Weighted average shares outstanding (basic and diluted)

     4,205       —        4,205       —   

Basic and diluted earnings per common share

   $ 0.65     $ —      $ 0.65     $ —   

 

(1)

For the three and six months ended June 30, 2025, the Class D distribution and shareholder servicing fees were less than $1. There were no distribution and shareholder servicing fees for the three and six months ended June 30, 2024

The accompanying notes are an integral part of these consolidated financial statements.

 

6


Table of Contents

First Eagle Private Credit Fund

Consolidated Statement of Changes in Net Assets (unaudited)

(in thousands, except shares)

 

                  Paid-in-Capital in
Excess of Par  Value
    Accumulated
Earnings

(Loss), Net of
Distributions
    Total
Net Assets
 
     Common Shares  
     Shares     Par Value  

Balance, December 31, 2024

     12,407,361     $ 12      $ 300,733     $ (411   $ 300,334  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Issuance of common shares

  

Class I (1)

     37,241       —         901       —        901  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total issuance of common shares

     37,241       —         901       —        901  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets resulting from operations:

  

Net investment income

     —        —         —        8,582       8,582  

Net realized gain (loss)

     —        —         —        (539     (539

Net change in unrealized appreciation (depreciation)

     —        —         —        (3,392     (3,392
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets resulting from operations

     —        —         —        4,651       4,651  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Distributions to shareholders:

  

Shares issued in connection with dividend reinvestment plan

           

Class I (1)

     111       —         3       —        3  

Distributions from distributable earnings (losses)

           

Class I

     —        —         —        (7,649     (7,649

Tax reclassification of shareholders’ equity in accordance with generally accepted accounting principles

     —        —         (603     603       —   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total increase (decrease) for the period

     37,352       —         301       (2,395     (2,094
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Balance, March 31, 2025

     12,444,713     $ 12      $ 301,034     $ (2,806   $ 298,240  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Issuance of common shares

  

Class I (1)

     561       —         13       —        13  

Class D (1)

     4,205       —         100       —        100  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total issuance of common shares

     4,766       —         113       —        113  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Repurchase of common shares, net of early repurchase deduction

  

Class I

     (3,036     —         (73     —        (73

Net increase (decrease) in net assets resulting from operations:

  

Net investment income

     —        —         —        8,818       8,818  

Net realized gain (loss)

     —        —         —        100       100  

Net change in unrealized appreciation (depreciation)

     —        —         —        (442     (442
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets resulting from operations

     —        —         —        8,476       8,476  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Distributions to shareholders:

  

Shares issued in connection with dividend reinvestment plan

           

Class I (1)

     116       —         3       —        3  

Distributions from distributable earnings (losses)

           

Class I

     —        —         —        (7,653     (7,653

Class D

     —        —         —        (2     (2

Tax reclassification of shareholders’ equity in accordance with generally accepted accounting principles

     —        —         (84     84       —   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total increase (decrease) for the period

     1,846       —         (41     905       864  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Balance, June 30, 2025

     12,446,559     $ 12      $ 300,993     $ (1,901   $ 299,104  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

(1)

Par Value is less than $1.

 

7


Table of Contents

First Eagle Private Credit Fund

Consolidated Statement of Changes in Net Assets (unaudited)

(in thousands, except shares)

 

                   Paid-in-Capital in
Excess of Par  Value
    Accumulated
Earnings

(Loss), Net of
Distributions
    Total
Net Assets
 
     Common Shares  
     Shares      Par Value  

Balance, December 31, 2023

     10,366,818      $ 10      $ 252,307     $ (649   $ 251,668  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Issuance of shares

  

Class I

     2,058,460        2        49,998       —        50,000  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total issuance of common shares

     2,058,460        2        49,998       —        50,000  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets resulting from operations:

  

Net investment income

     —         —         —        3,552       3,552  

Net realized gain (loss)

     —         —         —        —        —   

Net change in unrealized appreciation (depreciation)

     —         —         —        46       46  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets resulting from operations

     —         —         —        3,598       3,598  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Distributions to shareholders:

  

Shares issued in connection with dividend reinvestment plan

            

Class I (1)

     40        —         1       —        1  

Distributions from distributable earnings (losses)

            

Class I

     —         —         —        (3,979     (3,979

Tax reclassification of shareholders’ equity in accordance with generally accepted accounting principles

     —         —         (198     198       —   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total increase (decrease) for the period

     2,058,500        2        49,801       (183     49,620  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, March 31, 2024

     12,425,318      $ 12      $ 302,108     $ (832   $ 301,288  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Issuance of shares

  

Class I

     —         —         —        —        —   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total issuance of common shares

     —         —         —        —        —   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets resulting from operations:

  

Net investment income

     —         —         —        5,849       5,849  

Net realized gain (loss)

     —         —         —        (4     (4

Net change in unrealized appreciation (depreciation)

     —         —         —        (218     (218
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets resulting from operations

     —         —         —        5,627       5,627  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Distributions to shareholders:

  

Shares issued in connection with dividend reinvestment plan

            

Class I (1)

     66        —         2       —        2  

Distributions from distributable earnings (losses)

            

Class I

     —         —         —        (5,654     (5,654

Tax reclassification of shareholders’ equity in accordance with generally accepted accounting principles

     —         —         (344     344       —   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total increase (decrease) for the period

     66        —         (342     317       (25
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, June 30, 2024

     12,425,384      $ 12      $ 301,766     $ (515   $ 301,263  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

(1)

Par Value is less than $1.

The accompanying notes are an integral part of these consolidated financial statements.

 

8


Table of Contents

First Eagle Private Credit Fund

Consolidated Statement of Cash Flows (unaudited)

(in thousands, except shares)

 

     For the Six Months Ended
June 30, 2025
    For the Six Months Ended
June 30, 2024
 

Cash flow from operating activities

    

Net increase (decrease) in net assets resulting from operations

   $ 13,127     $ 9,225  

Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash used in operating activities:

    

Accrued interest and dividends received in-kind

     (84     —   

Net accretion of discount and amortization of premium

     (1,029     (473

Proceeds from sale of investments and principal repayments

     128,747       11,817  

Purchases of investments

     (194,791     (282,502

Net realized (gains) losses on investments

     439       4  

Net change in unrealized (appreciation) depreciation on investments

     3,834       172  

Amortization of deferred financing costs

     353       306  

Amortization of continuous offering costs

     1,778       616  

Changes in operating assets and liabilities:

    

Interest and dividends receivable

     (1,604     (1,388

Prepaid expenses and other assets

     (125     (267

Due to affiliates

     (64     53  

Due from adviser

     (269     (321

Accrued administration expense

     52       (88

Accrued professional fees

     (90     (134

Accrued expenses and other liabilities

     (348     94  

Accrued interest and other borrowing costs

     1,072       298  
  

 

 

   

 

 

 

Net cash provided by (used in) operating activities

     (49,002     (262,588
  

 

 

   

 

 

 

Cash flow from financing activities

    

Proceeds from issuance of shares

     1,014       50,000  

Borrowings under credit facilities

     139,400       79,100  

Debt repayments

     (70,000     (5,000

Distributions paid

     (15,294     (7,394

Deferred financing costs paid

     (977     (1,313

Deferred offering costs paid

     (1,603     (1,901
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     52,540       113,492  
  

 

 

   

 

 

 

Net decrease in cash and cash equivalents

     3,538       (149,096

Cash and cash equivalents, beginning of period

     21,319       183,395  
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 24,857     $ 34,299  
  

 

 

   

 

 

 

Supplemental disclosure of cash flow information and non-cash financing activities

    

Interest paid during the period

   $ 11,391     $ —   

Distributions payable

   $ 2,552     $ 2,239  

Accrued but unpaid share repurchases

   $ 73     $ —   

Accrued but unpaid offering costs

   $ 288     $ 187  

Reinvestment of distributions

   $ 6     $ —   

Excise taxes paid

   $ 72     $ —   

The accompanying notes are an integral part of these consolidated financial statements.

 

9


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (unaudited)

June 30, 2025

(in thousands, except shares)

 

Investments (1)(2)(3)

  Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
    Percentage of
Net Assets
 

Investments - non-controlled/non-affiliated

                      

First Lien Debt

                      

Aerospace & Defense

                      

Bleriot US Bidco Inc.

    (13)       United States        S + 2.75     0.00     7.05     10/31/2030        1,874      $ 1,879     $ 1,880       0.63

Chromalloy Corporation

    (12)       United States        S + 3.75     0.00     8.04     3/27/2031        7        7       7       —   

Karman Holdings Inc.

    (8)(13)(14)       United States        S + 3.50     0.00     7.80     4/1/2032        2,000        1,990       2,008       0.67  

Titan Sub LLC

    (12)       United States        S + 3.00     0.00     7.32     6/14/2030        2,370        2,370       2,382       0.80  
                  

 

 

   

 

 

   

 

 

 
                     6,246       6,277       2.10  
                  

 

 

   

 

 

   

 

 

 

Air Freight & Logistics

                      

Air Buyer Inc.

    (8)(12)       United States        S + 5.50     0.00     9.78     7/23/2030        5,135        5,078       4,981       1.67  

Air Buyer Inc. (Revolver)

    (7)(8)(9)       United States        S + 5.25     1.00     0.50     7/23/2030        —         (6     (16     (0.01

AIT Worldwide Logistics Holdings, Inc.

    (12)       United States        S + 4.00     0.00     8.26     4/8/2030        4,949        4,967       4,969       1.67  

LaserShip, Inc.

      United States        S + 6.25     0.00     10.55     1/2/2029        1,267        1,256       1,256       0.42  

LaserShip, Inc.

      United States       
S + 5.50% (incl.
4.00% PIK)
 
 
    0.75     10.06     8/10/2029        2,002        1,604       1,175       0.39  

LaserShip, Inc.

    (15)       United States       
S + 5.50% (incl.
4.00% PIK)
 
 
    0.00     10.06     8/10/2029        1,402        359       403       0.13  

Odyssey Logistics & Technology Corporation

    (12)       United States        S + 4.50     0.00     8.72     10/12/2027        1,610        1,606       1,528       0.51  
                  

 

 

   

 

 

   

 

 

 
                     14,864       14,296       4.78  
                  

 

 

   

 

 

   

 

 

 

Automobile Components

                      

Enthusiast Auto Holdings, LLC

    (8)(12)       United States        S + 4.75     1.00     9.08     12/19/2026        8,360        8,360       8,360       2.80  

Enthusiast Auto Holdings, LLC (Revolver)

    (7)(8)(12)       United States        S + 4.75     1.00     9.08     12/19/2026        —         (1     (1     —   

Owl Vans, LLC

    (8)(12)       United States        S + 5.25     1.00     9.58     12/31/2030        3,821        3,775       3,770       1.26  

Owl Vans, LLC (Revolver)

    (7)(8)(9)       United States        S + 5.25     1.00     0.50     12/31/2030        —         (15     (16     (0.01
                  

 

 

   

 

 

   

 

 

 
                     12,119       12,113       4.05  
                  

 

 

   

 

 

   

 

 

 

Building Products

                      

Groundworks Operations, LLC

    (13)       United States        S + 3.00     0.00     7.32     3/14/2031        2,514        2,519       2,516       0.84  

Groundworks Operations, LLC (Delayed Draw)

    (7)(13)       United States        S + 3.00     0.50     7.32     3/14/2031        74        75       74       0.03  

MI Windows and Doors, LLC

    (13)       United States        S + 3.00     0.00     7.33     3/28/2031        1,970        1,962       1,977       0.66  
                  

 

 

   

 

 

   

 

 

 
                     4,556       4,567       1.53  
                  

 

 

   

 

 

   

 

 

 

Chemicals

                      

Hexion Holdings Corporation

    (12)       United States        S + 4.00     0.00     8.31     3/15/2029        2,977        2,964       2,975       0.99  

Highline Aftermarket Acquisition, LLC

    (8)(13)       United States        S + 3.50     0.00     7.83     2/19/2030        1,990        1,985       2,005       0.67  

Ineos US Finance LLC

    (13)(14)       Europe        S + 3.00     0.00     7.33     2/7/2031        993        993       949       0.32  

Project Cloud Holdings, LLC

    (8)(12)       United States        S + 6.25     1.00     10.68     3/31/2029        10,443        10,258       10,365       3.47  

Project Cloud Holdings, LLC (Revolver)

    (8)(9)(12)       United States        S + 6.25     0.00     10.68     3/31/2029        1,424        1,392       1,414       0.47  
                  

 

 

   

 

 

   

 

 

 
                     17,592       17,708       5.92  
                  

 

 

   

 

 

   

 

 

 

 

10


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

June 30, 2025

(in thousands, except shares)

 

Investments (1)(2)(3)

   Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
    Percentage of
Net Assets
 

Commercial Services & Supplies

                       

APS Acquisition Holdings, LLC

     (8)(12)       United States        S + 5.50     1.00     10.05     7/11/2029        8,040        7,943       8,000       2.67  

APS Acquisition Holdings, LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 5.50     1.00     10.05     7/11/2029        784        770       766       0.26  

APS Acquisition Holdings, LLC (Revolver)

     (7)(8)(9)       United States        S + 5.50     1.00     0.50     7/11/2029        —         (21     (9     —   

Catawba Nation Gaming Authority

     (11)(13)       United States        S + 4.75     0.00     9.05     3/28/2032        5,000        4,976       5,069       1.69  

CI (MG) Group, LLC

     (8)(12)       United States        S + 5.50     1.00     9.80     3/27/2030        9,774        9,635       9,627       3.22  

CI (MG) Group, LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 5.50     1.00     9.82     3/27/2030        419        386       350       0.12  

CI (MG) Group, LLC (Revolver)

     (7)(8)(9)       United States        S + 5.50     1.00     9.80     3/27/2030        501        486       486       0.16  

Cimpress USA Incorporated

     (12)       United States        S + 2.50     0.50     6.83     5/17/2028        1,985        1,985       1,983       0.66  

LRS Holdings LLC

     (12)       United States        S + 4.25     0.00     8.69     8/31/2028        1,969        1,969       1,937       0.65  

LSF12 Crown US Commercial Bidco, LLC

     (13)       United States        S + 4.25     0.00     8.57     12/2/2031        2,000        1,982       2,013       0.67  

Prime Security Services Borrower, LLC

     (13)       United States        S + 2.00     0.00     6.32     10/13/2030        1,990        2,001       1,993       0.67  

Waste Resource Management Inc.

     (8)(12)       United States        S + 5.75     1.00     10.08     12/28/2029        5,558        5,495       5,558       1.86  

Waste Resource Management, Inc.

     (8)(12)       United States        S + 5.75     1.00     10.08     12/28/2029        1,420        1,399       1,420       0.46  

Waste Resource Management, Inc. (Delayed Draw)

     (7)(8)(10)       United States        S + 5.75     1.00     1.00     12/28/2029        —         (24     —        —   

Waste Resource Management Inc. (Delayed Draw)

     (8)(10)       United States        S + 5.75     1.00     10.08     12/28/2029        2,061        2,054       2,061       0.69  

Waste Resource Management Inc. (Revolver)

     (7)(8)(9)       United States        S + 5.75     1.00     10.08     12/28/2029        106        97       106       0.04  
                   

 

 

   

 

 

   

 

 

 
                      41,133       41,360       13.82  
                   

 

 

   

 

 

   

 

 

 

Communications Equipment

                       

SonicWall US Holdings Inc.

     (11)       United States        S + 5.00     0.50     N/A       5/18/2028        1,990        1,995       1,951       0.65  
                   

 

 

   

 

 

   

 

 

 
                      1,995       1,951       0.65  
                   

 

 

   

 

 

   

 

 

 

Construction & Engineering

                       

RL James, Inc.

     (8)(12)       United States        S + 6.00     1.00     10.43     12/15/2028        2,267        2,237       2,250       0.75  

RL James, Inc. (Delayed Draw)

     (7)(8)(10)       United States        S + 6.00     1.00     10.41     12/15/2028        1,535        1,507       1,519       0.51  

RL James, Inc. (Revolver)

     (7)(8)(9)       United States        S + 6.00     1.00     0.50     12/15/2028        —         (14     (8     —   
                   

 

 

   

 

 

   

 

 

 
                      3,730       3,761       1.26  
                   

 

 

   

 

 

   

 

 

 

Containers & Packaging

                       

Closure Systems International Group Inc.

     (13)       United States        S + 3.50     0.00     7.83     3/22/2029        1,990        1,982       1,996       0.67  

R-Pac International Corp

     (8)       United States        S + 6.00     0.00     10.28     12/29/2027        2,368        2,349       2,356       0.78  
                   

 

 

   

 

 

   

 

 

 
                      4,331       4,352       1.45  
                   

 

 

   

 

 

   

 

 

 

Diversified Consumer Services

                       

AMCP Clean Acquisition Co LLC

     (8)(12)       United States        S + 4.75     0.50     9.05     6/15/2028        9,601        9,530       9,583       3.20  

AMCP Clean Acquisition Co LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 4.75     0.00     9.05     6/15/2028        1,085        1,076       1,081       0.36  

LaserAway Intermediate Holdings II, LLC

     (8)(12)       United States        S + 5.75     0.75     10.29     10/14/2027        1,498        1,488       1,498       0.50  

Mammoth Holdings, LLC

     (8)(12)       United States        S + 6.00     1.00     10.30     11/15/2030        5,194        5,111       5,012       1.67  

Mammoth Holdings, LLC (Delayed Draw)

     (8)(10)(12)       United States        S + 6.00     1.00     10.21     11/15/2030        1,305        1,284       1,260       0.42  

Mammoth Holdings, LLC (Revolver)

     (7)(8)(9)       United States        S + 6.00     1.00     10.30     11/15/2029        132        122       109       0.04  

Reedy Industries Inc.

       United States        S + 4.25     0.00     8.55     8/31/2028        1,990        1,981       1,997       0.67  

Streetmasters Intermediate, Inc

     (8)(12)       United States        S + 5.25     1.00     9.58     4/1/2030        12,434        12,286       12,280       4.11  

Streetmasters Intermediate, Inc (Revolver)

     (7)(8)(9)       United States        S + 5.25     1.00     9.58     4/1/2030        113        93       92       0.03  
                   

 

 

   

 

 

   

 

 

 
                      32,971       32,912       11.00  
                   

 

 

   

 

 

   

 

 

 

Diversified Telecommunication Services

                       

Guardian US Holdco LLC

     (12)       United States        S + 3.50     0.00     7.80     1/31/2030        3,950        3,934       3,939       1.32  
                   

 

 

   

 

 

   

 

 

 
                      3,934       3,939       1.32  
                   

 

 

   

 

 

   

 

 

 

 

11


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

June 30, 2025

(in thousands, except shares)

 

Investments (1)(2)(3)

   Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
    Percentage of
Net Assets
 

Electric Utilities

                       

Mission Critical Group, LLC

     (8)(12)       United States        S + 6.00     0.00     10.28     4/17/2030        7,636        7,560       7,560       2.53  

Mission Critical Group, LLC (Delayed Draw)

     (7)(8)(9)       United States        S + 6.00     0.00     0.50     4/17/2030        —         (20     (40     (0.01

Mission Critical Group, LLC (Revolver)

     (7)(8)(9)       United States        S + 6.00     0.00     0.50     4/17/2030        —         (16     (16     (0.01
                   

 

 

   

 

 

   

 

 

 
                      7,524       7,504       2.51  
                   

 

 

   

 

 

   

 

 

 

Electrical Equipment

                       

Energy Acquisition

     (8)       United States        S + 6.50     2.00     10.80     5/10/2029        7,821        7,703       7,782       2.60  

Energy Acquisition (Delayed Draw)

     (7)(8)(10)       United States        S + 6.50     2.00     1.00     5/10/2029        —         (3     (2     —   
                   

 

 

   

 

 

   

 

 

 
                      7,700       7,780       2.60  
                   

 

 

   

 

 

   

 

 

 

Electronic Equipment, Instruments & Components

                       

Creation Technologies Inc.

     (8)       United States        S + 5.50     0.50     10.05     10/5/2028        1,990        1,967       1,970       0.66  
                   

 

 

   

 

 

   

 

 

 
                      1,967       1,970       0.66  
                   

 

 

   

 

 

   

 

 

 

Entertainment

                       

StubHub

     (12)       United States        S + 4.75     0.00     9.08     3/15/2030        4,876        4,838       4,746       1.59  
                   

 

 

   

 

 

   

 

 

 
                      4,838       4,746       1.59  
                   

 

 

   

 

 

   

 

 

 

Financial Services

                       

Ahead DB Holdings, LLC

     (13)       United States        S + 3.00     0.75     7.30     2/1/2031        980        972       982       0.33  

Apella Capital, LLC

     (8)(12)(14)       United States        S + 6.50     1.00     10.82     3/1/2029        1,254        1,237       1,254       0.42  

Apella Capital, LLC

     (8)(12)(14)       United States        S + 6.50     1.00     10.82     3/1/2029        587        578       587       0.20  

Apella Capital, LLC

     (8)(12)(14)       United States        S + 6.50     1.00     10.82     3/1/2029        993        976       993       0.33  

Apella Capital, LLC (Delayed Draw)

     (7)(8)(10)(14)       United States        S + 6.50     1.00     10.80     3/1/2029        159        146       159       0.05  

Apella Capital, LLC (Delayed Draw)

     (8)(10)(14)       United States        S + 6.50     1.00     10.82     3/1/2029        996        988       996       0.33  

Apella Capital, LLC (Delayed Draw)

     (8)(10)(12)(14)       United States        S + 6.50     1.00     10.77     3/1/2029        294        292       294       0.10  

Apella Capital, LLC (Delayed Draw)

     (8)(10)(14)       United States        S + 6.50     1.00     10.83     3/1/2029        248        243       248       0.08  

Apella Capital, LLC (Revolver)

     (8)(9)(14)       United States        S + 6.50     1.00     10.82     3/1/2029        349        344       349       0.12  

Apex Group Treasury Limited

     (14)       Europe        S + 3.50     0.00     7.82     2/27/2032        2,993        2,985       2,986       1.00  

Aretec Group Inc.

     (13)       United States        S + 3.50     0.00     7.83     8/9/2030        1,990        2,002       1,996       0.67  

Auxey Bidco Ltd.

     (8)(12)(14)       Europe        S + 6.00     0.00     10.36     6/29/2027        7,870        7,792       7,663       2.56  

Evertec Group, LLC

     (8)(13)(14)       United States        S + 2.75     0.00     7.08     10/30/2030        2,000        2,030       2,012       0.67  

Focus Financial Partners, LLC

     (13)       United States        S + 2.75     0.00     7.08     9/15/2031        1,990        1,985       1,988       0.66  

GTCR Everest Borrower LLC

     (13)       United States        S + 2.75     0.00     7.05     9/5/2031        1,990        1,983       1,995       0.67  

Paint Intermediate III LLC

     (13)       United States        S + 3.00     0.00     7.30     10/9/2031        1,995        1,986       1,983       0.66  

PRGX Global, Inc

     (8)(12)       United States        S + 5.50     1.00     9.80     12/20/2030        4,463        4,421       4,418       1.48  

PRGX Global, Inc (Delayed Draw)

     (7)(8)(10)       United States        S + 5.50     1.00     1.00     12/20/2030        —         (3     (6     —   

Priority Holdings, LLC

     (12)       United States        S + 4.75     0.00     9.08     5/16/2031        4,922        4,918       4,943       1.65  

Ryan Specialty Group, LLC

     (13)       United States        S + 2.25     0.00     6.58     9/15/2031        995        993       996       0.33  

Sagebrush Buyer, LLC

     (8)(12)       United States        S + 5.00     1.00     9.33     7/1/2030        9,821        9,698       9,821       3.28  

Sagebrush Buyer, LLC (Revolver)

     (7)(8)(9)       United States        S + 5.00     1.00     9.31     7/1/2030        —         (16     —        —   

TouchTunes

     (12)       United States        S + 4.75     0.00     9.05     4/2/2029        3,447        3,447       3,338       1.12  

XPT Partners, LLC

     (8)(12)       United States        S + 5.50     1.00     10.01     9/13/2028        5,103        5,037       5,000       1.67  

XPT Partners, LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 5.50     1.00     10.01     9/13/2028        255        247       230       0.08  

XPT Partners, LLC (Revolver)

     (7)(8)(9)       United States        S + 5.75     1.00     9.86     9/13/2028        109        105       103       0.03  
                   

 

 

   

 

 

   

 

 

 
                      55,386       55,328       18.49  
                   

 

 

   

 

 

   

 

 

 

 

12


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

June 30, 2025

(in thousands, except shares)

 

Investments (1)(2)(3)

   Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
    Percentage of
Net Assets
 

Food Products

                       

Aspire Bakeries Holdings LLC

     (8)(12)       United States        S + 3.50     0.00     7.82     12/23/2030        2,985        2,970       3,000       1.00  

Golden State Foods Corp

     (13)       United States        S + 4.25     0.00     8.56     12/4/2031        3,403        3,379       3,424       1.14  

Primary Products Finance LLC

     (13)       United States        S + 3.25     0.00     7.53     4/1/2029        1,985        1,985       1,978       0.67  
                   

 

 

   

 

 

   

 

 

 
                      8,334       8,402       2.81  
                   

 

 

   

 

 

   

 

 

 

Ground Transportation

                       

First Student Bidco Inc.

     (13)       United States        S + 2.50     0.00     6.80     7/21/2028        1,985        1,985       1,988       0.66  

Kenan Advantage Group, Inc.

     (13)       United States        S + 3.25     0.00     7.58     1/25/2029        4,957        4,956       4,895       1.64  
                   

 

 

   

 

 

   

 

 

 
                      6,941       6,883       2.30  
                   

 

 

   

 

 

   

 

 

 

Health Care Equipment & Supplies

                       

Journey Personal Care

     (12)       United States        S + 3.75     0.00     8.05     3/1/2028        3,939        3,931       3,946       1.32  

Prescott’s Inc.

     (8)(12)       United States        S + 4.75     1.00     9.05     12/30/2030        5,053        5,001       5,015       1.67  

Prescott’s Inc. (Delayed Draw)

     (7)(8)       United States        S + 4.75     1.00     0.75     12/30/2030        —         (12     (27     (0.01

Prescott’s Inc. (Revolver)

     (7)(8)(9)       United States        S + 4.75     1.00     0.50     12/30/2030        —         (9     (7     —   
                   

 

 

   

 

 

   

 

 

 
                      8,911       8,927       2.98  
                   

 

 

   

 

 

   

 

 

 

Health Care Providers & Services

                       

Crisis Prevention Institute, Inc.

     (12)       United States        S + 4.00     0.50     8.30     4/9/2031        2,985        2,972       2,991       1.00  

Dermatology Intermediate Holdings III, Inc.

     (8)       United States        S + 5.50     0.50     9.78     3/30/2029        3,456        3,440       3,154       1.05  

Dermatology Intermediate Holdings III, Inc.

     (12)       United States        S + 4.25     0.50     8.53     3/30/2029        4,936        4,856       4,488       1.50  

Elevate HD Parent, Inc.

     (8)(12)       United States        S + 6.00     1.00     10.43     8/20/2029        983        970       982       0.33  

Elevate HD Parent, Inc. (Delayed Draw)

     (8)(10)       United States        S + 6.00     1.00     10.43     8/20/2029        23        23       23       0.01  

Elevate HD Parent, Inc. (Delayed Draw)

     (7)(8)(10)       United States        S + 6.00     1.00     10.43     8/20/2029        84        82       84       0.03  

Elevate HD Parent, Inc. (Revolver)

     (7)(8)(9)       United States        S + 6.00     1.00     10.42     8/20/2029        27        24       27.00       0.01  

Endo1 Partners, LLC

     (8)(12)       United States        S + 4.00     2.00     8.33     5/23/2030        2,095        2,064       2,064.00       0.69  

Endo1 Partners, LLC

     (8)(12)       United States        S + 6.76     2.00     11.09     5/24/2030        7,857        7,693       7,690.00       2.57  

Endo1 Partners, LLC (Revolver)

     (7)(8)(9)       United States        S + 4.00     1.00     8.33     5/23/2030        516        495       495.00       0.17  

First Steps Recovery Acquisition, LLC

     (8)(12)       United States        S + 6.25     1.00     10.58     3/29/2030        4,764        4,708       4,669       1.56  

First Steps Recovery Acquisition, LLC (Delayed Draw)

     (7)(8)(10)(12)       United States        S + 6.25     1.00     10.55     3/29/2030        873        868       850       0.28  

First Steps Recovery Acquisition, LLC (Revolver)

     (7)(8)(9)       United States        S + 6.25     1.00     10.55     3/29/2030        551        538       528       0.18  

Gen4 Dental Partners Opco, LLC

     (8)(12)       United States        S + 5.75     1.00     10.06     5/13/2030        6,930        6,818       6,774       2.26  

Gen4 Dental Partners Opco, LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 5.75     0.00     1.00     5/13/2030        —         (15     (42     (0.01

Gen4 Dental Partners Opco, LLC (Revolver)

     (7)(8)(9)       United States        S + 5.50     0.00     0.50     5/13/2030        —         (8     (11     —   

Houseworks Holdings

     (8)(12)       United States        S + 5.25     1.00     9.50     12/15/2028        1,093        1,076       1,088       0.36  

Houseworks Holdings

     (8)(12)       United States        S + 5.25     1.00     9.50     12/15/2028        2,505        2,491       2,492       0.83  

Houseworks Holdings (Delayed Draw)

     (7)(8)(10)       United States        S + 5.25     1.00     1.00     12/15/2028        —         (3     (2     —   

Houseworks Holdings (Delayed Draw)

     (8)(9)(12)       United States        S + 5.50     1.00     9.50     12/15/2028        318        313       316       0.11  

Houseworks Holdings (Revolver)

     (7)(8)(9)       United States        S + 5.25     1.00     9.55     12/15/2028        116        112       115       0.04  
                       

 

13


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

June 30, 2025

(in thousands, except shares)

 

Investments (1)(2)(3)

  Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
    Percentage of
Net Assets
 

Health Care Providers & Services (continued)

                      

In Vitro Sciences, LLC

    (8)(12)       United States        S + 7.00     1.00     11.44     2/28/2029        8,699        8,603       7,742       2.59  

In Vitro Sciences, LLC (Delayed Draw)

    (8)(10)       United States        S + 7.00     1.00     11.44     2/28/2029        2,222        2,214       1,978       0.66  

In Vitro Sciences, LLC (Revolver)

    (7)(8)(9)       United States        S + 7.00     1.00     0.50     2/28/2029        —         (6     (63     (0.02

Medrina, LLC

    (8)(12)       United States        S + 6.00     1.00     10.13     10/20/2029        7,248        7,151       7,248       2.42  

Medrina, LLC (Delayed Draw)

    (8)(10)(12)       United States        S + 6.00     1.00     10.25     10/20/2029        1,281        1,275       1,281.00       0.43  

Medrina, LLC (Revolver)

    (7)(8)(9)       United States        S + 6.00     1.00     0.50     10/20/2029        —         (15     —        —   

Monarch Behavioral Therapy, LLC

    (8)(12)       United States        S + 5.00     1.00     9.33     6/6/2030        9,093        8,981       9,048       3.03  

Monarch Behavioral Therapy, LLC (Delayed Draw)

    (7)(8)(10)(12)       United States        S + 5.00     1.00     9.32     6/6/2030        1,395        1,388       1,387       0.46  

Monarch Behavioral Therapy, LLC (Revolver)

    (7)(8)(9)       United States        S + 5.00     1.00     9.32     6/6/2030        334        321       329       0.11  

Neon Maple US Debt Mergersub Inc.

    (13)       United States        S + 3.00     0.00     7.33     11/17/2031        998        996       1,000       0.33  

NSM Top Holdings Corp (National Seating & Mobility Inc)

    (11)(12)       United States        S + 4.75     0.00     9.15     5/14/2029        1,995        1,990       2,009       0.67  

RMBUS Holdco Inc.

    (8)(12)       United States        S + 6.50     1.00     10.74     1/8/2029        5,575        5,508       5,575       1.86  

RMBUS Holdco Inc. (Delayed Draw)

    (7)(8)(10)       United States        S + 6.50     1.00     1.00     1/8/2029        —         (12     —        —   

RMBUS Holdco Inc. (Revolver)

    (7)(8)(9)       United States        S + 6.50     1.00     0.50     1/8/2029        —         (12     —        —   

Southern Veterinary Partners, LLC

    (13)       United States        S + 3.25     0.00     7.53     12/4/2031        1,995        1,986       1,999       0.67  

US Fertility Enterprises, LLC

    (8)(12)       United States        S + 4.50     0.00     8.80     10/11/2031        2,127        2,107       2,143       0.71  

US Fertility Enterprises, LLC (Delayed Draw)

    (8)(12)       United States        S + 4.50     1.00     8.82     10/11/2031        97        96       98       0.03  
                  

 

 

   

 

 

   

 

 

 
                     82,088       80,549       26.92  
                  

 

 

   

 

 

   

 

 

 

Health Care Technology

                      

Advantmed Buyer Inc

    (8)(12)       United States        S + 5.00     1.00     9.30     2/14/2031        11,574        11,432       11,422       3.82  

Advantmed Buyer Inc (Delayed Draw)

    (8)(10)(12)       United States        S + 5.00     1.00     9.32     2/14/2031        1,638        1,631       1,616       0.54  

Advantmed Buyer Inc (Revolver)

    (7)(8)(9)       United States        S + 5.00     1.00     0.50     2/14/2031        —         (27     (29     (0.01

Greenway Health, LLC

    (8)(12)       United States        S + 6.75     0.00     11.05     4/1/2029        9,636        9,431       9,636       3.22  

Visante Acquisition, LLC

    (8)(12)       United States        S + 5.75     1.00     10.03     1/31/2030        8,355        8,259       8,355       2.79  

Visante Acuqisition, LLC (Revolver)

    (7)(8)       United States        S + 5.75     1.00     0.50     1/31/2030        —         (11     —        —   
                  

 

 

   

 

 

   

 

 

 
                     30,715       31,000       10.36  
                  

 

 

   

 

 

   

 

 

 

Hotels, Restaurants & Leisure

                      

Caesars Entertainment, Inc.

    (13)(14)       United States        S + 2.25     0.00     6.58     2/6/2030        1,730        1,746       1,731       0.58  
                  

 

 

   

 

 

   

 

 

 
                     1,746       1,731       0.58  
                  

 

 

   

 

 

   

 

 

 

Household Durables

                      

Air Conditioning Specialist, Inc.

    (8)(12)       United States        S + 5.50     1.00     9.82     11/19/2029        4,998        4,942       4,923       1.64  

Air Conditioning Specialist, Inc. (Delayed Draw)

    (7)(8)(10)       United States        S + 5.50     1.00     9.80     11/19/2029        2,869        2,821       2,814       0.94  

Air Conditioning Specialist, Inc. (Revolver)

    (7)(8)(9)       United States        S + 5.50     1.00     9.83     11/19/2029        226        215       213       0.07  

Dorel Industries

    (8)(12)(14)       Canada        S + 8.30     2.00     12.60     12/8/2026        4,842        4,804       4,842       1.62  

Thornton Carpet, LLC

    (8)(12)       United States        S + 5.00     1.00     9.31     5/15/2031        5,528        5,468       5,466       1.83  

Thornton Carpet, LLC (Revolver)

    (7)(8)(9)       United States        S + 5.00     1.00     9.31     5/15/2031        263        232       232       0.08  
                  

 

 

   

 

 

   

 

 

 
                     18,482       18,490       6.18  
                  

 

 

   

 

 

   

 

 

 

 

14


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

June 30, 2025

(in thousands, except shares)

 

Investments (1)(2)(3)

  Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
     Percentage of
Net Assets
 

Insurance

                       

Acrisure, LLC

    (12)       United States        S + 3.00     0.00     7.33     11/6/2030        2,978        2,978       2,974        0.99  

Amynta Agency Borrower Inc.

    (12)       United States        S + 3.00     0.00     7.33     12/29/2031        2,978        2,978       2,981        1.00  

Ardonagh Midco 3 Limited

    (14)       Europe        S + 2.75     0.00     7.04     2/15/2031        2,992        2,979       2,977        1.00  

Community Based Care Acquisition, Inc. (Delayed Draw)

    (7)(8)(10)       United States        S + 5.50     1.00     9.90     9/30/2027        2,231        2,183       2,231        0.75  

OEG Borrower, LLC

    (13)       United States        S + 3.50     0.00     7.81     6/30/2031        2,978        2,971       2,972        0.99  

PEX Holdings LLC

    (8)(12)       United States        S + 2.75     0.00     6.97     11/26/2031        997        995       1,000        0.33  

The Mutual Group, LLC

    (8)(12)       United States        S + 5.25     1.00     9.55     1/31/2030        9,619        9,508       9,619        3.22  

The Mutual Group, LLC (Revolver)

    (7)(8)(9)       United States        S + 5.50     1.00     0.50     1/31/2030        —         (15     —         —   

Truist Insurance  Holdings, LLC

    (13)       United States        S + 2.75     0.00     7.05     5/6/2031        1,379        1,376       1,381        0.46  
                  

 

 

   

 

 

    

 

 

 
                     25,953       26,135        8.74  
                  

 

 

   

 

 

    

 

 

 

IT Services

                       

Asurion, LLC

    (12)       United States        S + 4.00     0.00     8.43     8/19/2028        4,924        4,915       4,863        1.63  

Ensono, Inc.

    (13)       United States        S + 4.00     0.00     8.44     5/26/2028        1,985        1,981       1,989        0.66  

Rackspace Technology Global Inc.

    (13)       United States        S + 6.25     0.75     10.68     5/15/2028        1,985        2,005       1,996        0.67  
                  

 

 

   

 

 

    

 

 

 
                     8,901       8,848        2.96  
                  

 

 

   

 

 

    

 

 

 

Machinery

                       

Acuren Delaware Holdco, Inc.

    (13)       United States        S + 2.75     0.00     7.08     7/30/2031        1,983        1,983       1,987        0.66  

CPM Holdings, Inc.

    (12)       United States        S + 4.50     0.00     8.82     9/28/2028        4,937        4,958       4,843        1.62  

Goat Holdco LLC

    (13)       United States        S + 3.00     0.00     7.33     1/27/2032        1,995        1,990       2,001        0.67  

Madison iAQ LLC

    (12)       United States        S + 2.50     0.00     6.76     6/21/2028        3,959        3,970       3,966        1.33  

Nvent Thermal LLC

    (13)       United States        S + 3.50     0.00     7.83     1/30/2032        2,000        1,991       2,015        0.67  

Project Castle, Inc.

      United States        S + 5.50     0.50     9.76     6/1/2029        3,949        3,661       3,133        1.05  

SPX Flow, Inc.

    (13)       United States        S + 3.00     0.00     7.33     4/5/2029        2,000        2,011       2,009        0.67  
                  

 

 

   

 

 

    

 

 

 
                     20,564       19,954        6.67  
                  

 

 

   

 

 

    

 

 

 

Media

                       

ABG Intermediate Holdings 2 LLC

    (12)       United States        S + 2.25     0.00     6.58     12/21/2028        2,729        2,729       2,731        0.91  

Cengage Learning, Inc.

    (12)       United States        S + 3.50     0.00     7.83     3/24/2031        2,970        2,944       2,981        1.00  

MH Sub I/Indigo/WebMD Health

    (12)       United States        S + 4.25     0.00     8.58     5/3/2028        2,364        2,347       2,222        0.74  

WH Borrower, LLC

    (13)       United States        S + 4.75     0.00     9.07     2/10/2032        2,000        1,990       2,003        0.67  
                  

 

 

   

 

 

    

 

 

 
                     10,010       9,937        3.32  
                  

 

 

   

 

 

    

 

 

 

Metals & Mining

                       

Minerals Technologies Inc.

    (13)(14)       United States        S + 2.00     0.00     6.33     11/26/2031        1,990        2,002       1,995        0.67  
                  

 

 

   

 

 

    

 

 

 
                     2,002       1,995        0.67  
                  

 

 

   

 

 

    

 

 

 

Oil, Gas & Consumable Fuels

                       

Liquid Tech Solutions Holdings, LLC

    (8)       United States        S + 3.75     0.00     8.08     3/19/2028        995        995       997        0.33  
                  

 

 

   

 

 

    

 

 

 
                     995       997        0.33  
                  

 

 

   

 

 

    

 

 

 

 

15


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

June 30, 2025

(in thousands, except shares)

 

Investments (1)(2)(3)

  Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
    Percentage of
Net Assets
 

Passenger Airlines

                      

AAdvantage Loyalty IP Ltd.

    (13)       United States        S + 2.25     0.00     6.52     4/20/2028        1,857        1,909       1,848       0.62  
                  

 

 

   

 

 

   

 

 

 
                     1,909       1,848       0.62  
                  

 

 

   

 

 

   

 

 

 

Personal Care Products

                      

KDC/ONE Development Corporation, Inc.

    (13)       United States        S + 4.00     0.00     8.33     8/15/2028        2,000        2,000       2,005       0.67  
                  

 

 

   

 

 

   

 

 

 
                     2,000       2,005       0.67  
                  

 

 

   

 

 

   

 

 

 

Pharmaceuticals

                      

Amneal Pharmaceuticals LLC

    (13)(14)       United States        S + 5.50     0.00     9.83     5/4/2028        987        991       1,006       0.34  

Nephron Pharmaceuticals, LLC

    (8)(12)       United States        S + 4.00     3.25     8.32     12/30/2027        1,875        1,859       1,856       0.62  

Nephron Pharmaceuticals, LLC

    (8)(12)       United States        S + 9.20     3.25     13.52     12/30/2027        6,375        6,293       6,279       2.10  

Syner-G Intermediate Holdings, LLC

    (8)(12)       United States        S + 5.25     1.00     9.55     9/17/2030        10,327        10,226       9,656       3.23  

Syner-G Intermediate Holdings, LLC (Revolver)

    (7)(8)(9)       United States        S + 5.00     1.00     0.50     9/17/2030        —         (11     (75     (0.03
                  

 

 

   

 

 

   

 

 

 
                     19,358       18,722       6.26  
                  

 

 

   

 

 

   

 

 

 

Professional Services

                      

Case Works, LLC

    (8)(12)       United States        S + 5.25     1.00     9.55     10/1/2029        5,014        4,957       4,913       1.64  

Case Works, LLC (Delayed Draw)

    (7)(8)(10)       United States        S + 5.25     1.00     9.55     10/1/2029        480        477       465       0.16  

Case Works, LLC (Revolver)

    (7)(8)(9)       United States        S + 5.25     1.00     9.55     10/1/2029        453        446       441       0.15  

CP Iris Holdco I, Inc.

    (13)       United States        S + 3.50     0.00     7.83     10/2/2028        3,949        3,953       3,949       1.32  

Dun & Bradstreet Corporation

    (13)(14)       United States        S + 2.25     0.00     6.57     1/18/2029        1,985        1,994       1,986       0.66  

Eisner Advisory Group LLC

    (13)       United States        S + 4.00     0.50     8.33     2/28/2031        2,977        3,001       2,994       1.00  

Grant Thornton Advisors LLC

    (13)       United States        S + 2.75     0.00     7.08     6/2/2031        4,963        5,002       4,964       1.66  

HFW Holdings, LLC

    (8)(12)       United States        S + 5.00     1.00     9.28     5/1/2031        8,950        8,852       8,849       2.96  

HFW Holdings, LLC (Delayed Draw)

    (7)(8)(10)       United States        S + 5.00     1.00     9.28     5/1/2031        1,865        1,840       1,786       0.59  

HFW Holdings, LLC (Revolver)

    (7)(8)(9)       United States        S + 5.00     1.00     0.50     5/1/2031        —         (10     (11     —   

Schola Group Acquisition, Inc.

    (8)(12)       United States        S + 4.75     1.00     9.05     4/9/2031        5,477        5,417       5,415       1.81  

Schola Group Acquisition, Inc. (Delayed Draw)

    (7)(8)(10)       United States        S + 4.75     0.00     1.00     4/9/2031        —         (16     (51     (0.02

Schola Group Acquisition, Inc. (Revolver)

    (7)(8)(9)       United States        S + 4.75     0.00     0.50     4/9/2031        —         (12     (13     —   

SR Landscaping, LLC

    (8)(12)       United States        S + 6.00     1.00     10.41     10/30/2029        5,323        5,265       5,323       1.78  

SR Landscaping, LLC (Delayed Draw)

    (8)(10)(12)       United States        S + 6.25     1.00     10.41     10/30/2029        1,768        1,762       1,768       0.59  

SR Landscaping, LLC (Delayed Draw)

    (7)(8)(10)       United States        S + 6.25     1.00     10.41     10/30/2029        687        665       687       0.23  

SR Landscaping, LLC (Revolver)

    (7)(8)(9)       United States        S + 6.25     1.00     10.41     10/30/2029        570        560       570       0.19  

Strategy Corps, LLC

    (8)(12)       United States        S + 5.50     1.00     9.83     6/28/2030        6,281        6,212       6,186       2.07  

Strategy Corps, LLC (Delayed Draw)

    (7)(8)(10)       United States        S + 5.25     1.00     1.00     6/28/2030        —         (9     (49     (0.02

Strategy Corps, LLC (Revolver)

    (7)(8)(9)       United States        S + 5.50     1.00     9.72     6/28/2030        82        64       58       0.02  

Teneo Holdings LLC

    (12)       United States        S + 4.75     1.00     9.08     3/13/2031        2,963        2,938       2,995       1.00  

Tri Scapes, LLC

    (8)(12)       United States        S + 5.50     1.00     9.76     7/12/2030        4,940        4,878       4,891       1.64  

Tri Scapes, LLC (Delayed Draw)

    (7)(8)(10)       United States        S + 5.50     1.00     1.00     7/12/2030        —         (30     (24     (0.01

Tri Scapes, LLC (Revolver)

    (7)(8)(9)       United States        S + 5.50     1.00     0.50     7/12/2030        —         (15     (12     —   

Unified Patents, LLC

    (8)(12)       United States        S + 4.75     0.00     8.92     12/23/2027        11,383        11,313       11,298       3.77  

Unified Patents, LLC (Revolver)

    (7)(8)(9)       United States        S + 5.00     0.00     0.50     12/23/2027        —         (8     (10     —   

Zenith American Solutions, Inc.

    (8)(12)       United States        S + 5.50     1.00     9.80     7/11/2029        9,925        9,805       9,851       3.29  

Zenith American Solutions, Inc. (Revolver)

    (7)(8)(9)       United States        S + 5.50     1.00     5.50     7/11/2029        564        550       555       0.18  
                  

 

 

   

 

 

   

 

 

 
                     79,851       79,774       26.66  
                  

 

 

   

 

 

   

 

 

 

 

16


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

June 30, 2025

(in thousands, except shares)

 

Investments (1)(2)(3)

   Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
    Percentage of
Net Assets
 

Real Estate Management & Development

                       

841 Prudential MOB LLC

     (8)       United States        S + 6.50     2.50     10.82     10/9/2027        13,773        13,616       13,773       4.60  

841 Prudential MOB LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 6.50     2.50     1.00     10/9/2027        —         (3     —        —   
                   

 

 

   

 

 

   

 

 

 
                      13,613       13,773       4.60  
                   

 

 

   

 

 

   

 

 

 

Software

                       

AQA Acquisition Holding, Inc

     (13)       United States        S + 4.00     0.00     8.28     3/3/2028        997        995       1,003       0.34  

Argano, LLC

     (8)(12)       United States        S + 5.75     1.00     10.07     9/13/2029        11,575        11,398       11,460       3.83  

Argano, LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 5.75     0.00     10.08     9/13/2029        3,476        3,429       3,426       1.15  

Argano, LLC (Revolver)

     (7)(8)(9)       United States        S + 5.75     1.00     0.50     9/13/2029        —         (6     (3     —   

Boxer Parent Company Inc.

     (12)       United States        S + 3.00     0.00     7.33     7/30/2031        2,992        2,989       2,977       1.00  

CDK Global, Inc.

       United States        S + 3.25     0.00     7.55     7/6/2029        1,985        1,976       1,663       0.56  

Cloud Software Group, Inc.

     (13)       United States        S + 3.50     0.00     7.80     3/30/2029        1,954        1,952       1,959       0.65  

Cloudera, Inc.

     (12)       United States        S + 3.75     0.00     8.18     10/8/2028        4,695        4,691       4,526       1.50  

CMI Marketing, Inc

       United States        S + 4.25     0.00     8.69     3/23/2028        1,984        1,980       1,952       0.65  

Condor Merger Sub, Inc

     (12)       United States        S + 3.00     0.00     7.32     3/1/2029        2,660        2,660       2,589       0.87  

Dragon Buyer Inc.

     (13)       United States        S + 3.00     0.00     7.30     9/30/2031        1,990        1,981       1,996       0.67  

Enverus Holdings, Inc.

     (8)(12)       United States        S + 5.50     0.75     9.83     12/24/2029        3,919        3,876       3,919       1.31  

Enverus Holdings, Inc. (Delayed Draw)

     (7)(8)(10)(12)       United States        S + 5.50     0.75     1.00     12/24/2029        —         —        —        —   

Enverus Holdings, Inc. (Revolver)

     (7)(8)(9)(12)       United States        S + 5.50     0.75     9.82     12/24/2029        21        18       14       —   

Flash Charm, Inc.

     (12)       United States        S + 3.50     0.00     7.78     3/2/2028        1,985        1,973       1,867       0.62  

Irving Parent, Corp.

     (8)(12)       United States        S + 5.25     1.00     9.57     3/11/2031        16,632        16,395       16,382       5.47  

Irving Parent, Corp. (Revolver)

     (7)(8)(9)       United States        S + 5.25     1.00     0.50     3/11/2031        —         (34     (36     (0.01

ISolved, Inc.

     (12)       United States        S + 3.00     0.00     7.33     10/15/2030        1,985        2,012       1,995       0.67  

Mitchell International, Inc.

     (13)       United States        S + 3.25     0.00     7.58     6/17/2031        1,985        1,970       1,986       0.66  

Modena Buyer LLC

     (12)       United States        S + 4.50     0.00     8.78     7/1/2031        4,975        4,889       4,804       1.61  

Project Alpha Intermediate Holdings, Inc.

       United States        S + 3.25     0.50     7.55     10/26/2030        1,985        2,003       1,997       0.67  

Rocket Software, Inc.

     (13)       United States        S + 4.25     0.00     8.58     11/28/2028        995        988       998       0.33  

VS Buyer LLC

     (13)       United States        S + 2.75     0.00     7.02     4/12/2031        985        983       991       0.33  

WatchGuard Technologies, Inc.

     (12)       United States        S + 5.25     0.75     9.58     7/2/2029        3,959        3,948       3,935       1.32  

Zuora

     (13)       United States        S + 3.50     0.00     7.83     2/14/2032        1,000        995       997       0.33  
                   

 

 

   

 

 

   

 

 

 
                      74,061       73,397       24.53  
                   

 

 

   

 

 

   

 

 

 

Specialty Retail

                       

BW Gas & Convenience Holdings, LLC

     (13)       United States        S + 3.50     0.00     7.94     3/31/2028        1,959        1,957       1,957       0.65  

LS Group Opco Acquisition LLC

     (13)       United States        S + 2.50     0.00     6.83     4/23/2031        3,970        3,970       3,971       1.33  

Sweetwater Borrower LLC

     (8)(12)       United States        S + 4.25     0.75     8.69     8/7/2028        2,133        2,122       2,139       0.72  

Xcel Brands, Inc.

     (8)(12)(14)       United States        S + 8.50     2.00     12.82     12/12/2028        1,167        1,126       1,167       0.39  
                   

 

 

   

 

 

   

 

 

 
                      9,175       9,234       3.09  
                   

 

 

   

 

 

   

 

 

 

 

17


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

June 30, 2025

(in thousands, except shares)

 

Investments (1)(2)(3)

   Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
     Fair
Value
     Percentage of
Net Assets
 

Textiles, Apparel & Luxury Goods

                         

Rachel Zoe, Inc.

     (8)(12)       United States        S + 7.66     3.00     11.96     10/13/2026        430        427        430        0.14  

Rachel Zoe, Inc.

     (8)(12)       United States        S + 7.66     3.00     11.96     10/13/2026        133        131        133        0.04  

TR Apparel, LLC

     (8)(12)       United States        S + 6.25     2.00     10.57     6/21/2027        2,673        2,659        2,673        0.90  
                   

 

 

    

 

 

    

 

 

 
                      3,217        3,236        1.08  
                   

 

 

    

 

 

    

 

 

 

Trading Companies & Distributors

                         

DXP Enterprises, Inc.

     (13)(14)       United States        S + 3.75     0.00     8.08     10/11/2030        1,474        1,482        1,486        0.50  

Johnstone Supply, LLC

     (12)       United States        S + 2.50     0.00     6.82     6/9/2031        4,963        4,997        4,978        1.66  

Verde Purchaser, LLC

     (13)       United States        S + 4.00     0.00     8.30     11/30/2030        2,985        2,972        2,999        1.00  

White Cap Supply Holdings, LLC

     (13)       United States        S + 3.25     0.00     7.58     10/19/2029        1,983        1,972        1,975        0.66  
                   

 

 

    

 

 

    

 

 

 
                      11,423        11,438        3.82  
                   

 

 

    

 

 

    

 

 

 

Total First Lien Debt

                    $ 661,135      $ 657,839        219.88
                   

 

 

    

 

 

    

 

 

 

Second Lien Debt

                         

Pharmaceuticals

                         

Alvogen Pharma US, Inc.

     (8)       United States       

S + 10.50%
(incl. 8.00%
PIK)
 
 
 
    0.00     14.80     3/1/2029        838        579        291        0.10  
                   

 

 

    

 

 

    

 

 

 
                      579        291        0.10  
                   

 

 

    

 

 

    

 

 

 

Warrant

                         

Specialty Retail

                         

Xcel Brands, Inc.

     (8)(14)       United States                 8        31        5        —   
                   

 

 

    

 

 

    

 

 

 
                      31        5        —   
                   

 

 

    

 

 

    

 

 

 

Total Investments - non-controlled/non-affiliated

                    $ 661,745      $ 658,135        219.98
                   

 

 

    

 

 

    

 

 

 

 

(1)

Security may be an obligation of one or more entities affiliated with the named portfolio company.

(2)

All debt investments are income producing unless otherwise noted. All equity and warrant investments are non-income producing unless otherwise noted.

(3)

All investments are non-controlled/non-affiliated investments as defined by the Investment Company Act of 1940, as amended (the “1940 Act”). The provisions of the 1940 Act classify investments based on the level of control that we maintain in a particular portfolio company. As defined in the 1940 Act, a company is generally presumed to be “non-controlled” when we own 25% or less of the portfolio company’s voting securities and “controlled” when we own more than 25% of the portfolio company’s voting securities. The provisions of the 1940 Act also classify investments further based on the level of ownership that we maintain in a particular portfolio company. As defined in the 1940 Act, a company is generally deemed as “non-affiliated” when we own less than 5% of a portfolio company’s voting securities and “affiliated” when we own 5% or more of a portfolio company’s voting securities.

(4)

Variable rate loans to the portfolio companies bear interest at a rate that is determined by reference to SOFR (denoted as “S”) or Prime (denoted as “P”) which generally resets periodically. For each loan, the Company has indicated the reference rate used and provided the spread and the interest rate in effect as of June 30, 2025. For portfolio companies with multiple interest rate contracts under a single credit agreement, the interest rate shown is a weighted average current interest rate in effect at June 30, 2025. Variable rate loans typically include an interest reference rate floor feature, which the Company has indicated if applicable.

(5)

Unless noted otherwise, the principal amount (par amount) for all debt securities is denominated in U.S. dollars. Equity investments are recorded as number of shares/shares owned.

(6)

The cost represents the original cost adjusted for the amortization of discount and premium, as applicable, and inclusive of any capitalized paid-in-kind income (“PIK”), for debt securities.

 

18


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

June 30, 2025

(in thousands, except shares)

 

(7)

Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion, although the investment may be subject to unused commitment fees. Negative cost and fair value results from unamortized fees, which are capitalized to the investment cost.

(8)

These investments were valued using unobservable inputs and are considered Level 3 investments. Fair value was determined in good faith by the valuation designee under the oversight of the Board of Trustees (refer to Note 2 and Note 5), pursuant to the Company’s valuation policy.

(9)

Portfolio company pays 0.5% unfunded commitment fee on revolving loan facility.

(10)

Portfolio company pays 1.0% unfunded commitment fee on delayed draw term loan.

(11)

All or a portion of this position has not yet settled as of June 30, 2025. The Company will not accrue interest until the settlement date at which point SOFR will be established.

(12)

These debt investments were pledged as collateral under the Company’s MS Credit Facility as of June 30, 2025 (refer to Note 6, “Borrowings”).

(13)

These debt investments were pledged as collateral under the Company’s JPM Credit Facility as of June 30, 2025 (refer to Note 6, “Borrowings”).

(14)

The investment is not a qualifying asset under Section 55(a) of the 1940 Act. The Company may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70% of the Company’s total assets. As of June 30, 2025, non-qualifying assets represented approximately 5.3% of the total assets of the Company.

(15)

Loan was on non-accrual status as of June 30, 2025.

The accompanying notes are an integral part of these consolidated financial statements.

 

19


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments

December 31, 2024

(in thousands, except shares)

 

Investments (1)(2)(3)

  Footnotes   Region    Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
    Percentage of
Net Assets
 

Investments - non-controlled/non-affiliated

                      

First Lien Debt

                      

Aerospace & Defense

                      

Bleriot US Bidco Inc.

    United States      S + 2.75     0.00     7.08     10/31/2030        2,883      $ 2,888     $ 2,902       0.97

Chromalloy Corporation

  (12)   United States      S + 3.75     0.00     8.35     3/27/2031        7        7       7       —   

Ovation Parent, Inc.

  (12)   United States      S + 3.50     0.75     7.83     4/21/2031        2,993        3,011       3,017       1.00  

Titan Sub LLC

  (8)   United States      S + 3.00     0.00     7.37     6/14/2030        2,382        2,382       2,403       0.80  
                  

 

 

   

 

 

   

 

 

 
                     8,288       8,329       2.77  
                  

 

 

   

 

 

   

 

 

 

Air Freight & Logistics

                      

Air Buyer Inc.

  (8)(12)   United States      S + 5.25     0.00     9.88     7/23/2030        5,161        5,098       5,093       1.70  

Air Buyer Inc. (Delayed Draw)

  (7)(8)   United States      S + 5.25     1.00     1.00     7/23/2030        —         (14     (15     —   

Air Buyer Inc. (Revolver)

  (7)(8)   United States      S + 5.25     1.00     0.13     7/23/2030        —         (6     (7     —   

AIT Worldwide Logistics Holdings, Inc.

  (12)   United States      S + 4.75     0.00     9.28     4/8/2030        4,974        4,993       5,016       1.67  

LaserShip, Inc.

    United States      S + 6.25     0.00     11.03     1/2/2029        1,267        1,255       1,323       0.44  

LaserShip, Inc.

    United States      S + 4.50     0.75     9.28     2/10/2029        1,957        1,510       1,497       0.50  

LaserShip, Inc.

  (14)   United States      S + 4.50     0.00     9.28     8/10/2029        1,417        368       500       0.16  

Odyssey Logistics & Technology Corporation

  (12)   United States      S + 4.50     0.00     8.83     10/12/2027        1,990        1,983       1,994       0.66  
                  

 

 

   

 

 

   

 

 

 
                     15,187       15,401       5.13  
                  

 

 

   

 

 

   

 

 

 

Automobile Components

                      

Enthusiast Auto Holdings, LLC

  (8)(12)   United States      S + 4.75     0.00     9.12     12/19/2026        8,402        8,402       8,402       2.81  

Enthusiast Auto Holdings, LLC (Revolver)

  (7)(8)   United States      S + 5.25     1.00     0.38     12/19/2026        —         (1     —        —   

First Brands Group, LLC

  (12)   United States      S + 5.00     0.00     9.85     3/30/2027        998        979       937       0.31  

Owl Vans, LLC

  (8)(12)   United States      S + 5.25     1.00     9.61     12/31/2030        3,840        3,789       3,789       1.26  

Owl Vans, LLC (Revolver)

  (7)(8)(9)   United States      S + 5.25     1.00     0.50     12/31/2030        —         (16     (16     (0.01
                  

 

 

   

 

 

   

 

 

 
                     13,153       13,112       4.37  
                  

 

 

   

 

 

   

 

 

 

Building Products

                      

Groundworks Operations, LLC

  (12)   United States      S + 3.00     0.00     7.65     3/14/2031        2,527        2,533       2,543       0.84  

Groundworks Operations, LLC (Delayed Draw)

  (7)(9)(12)   United States      S + 3.00     0.50     7.65     3/14/2031        74        76       77       0.03  

MI Windows and Doors, LLC

  (12)   United States      S + 3.00     0.00     7.36     3/28/2031        3,980        3,962       4,026       1.34  
                  

 

 

   

 

 

   

 

 

 
                     6,571       6,646       2.21  
                  

 

 

   

 

 

   

 

 

 

Chemicals

                      

Hexion Holdings Corporation

    United States      S + 4.00     0.00     8.45     3/15/2029        2,992        2,978       2,998       1.00  

Ineos US Finance LLC

  (8)(11)   United States      S + 3.00     0.00     N/A       2/7/2031        998        997       1,007       0.34  

Project Cloud Holdings, LLC

  (8)(12)   United States      S + 6.25     1.00     10.71     3/31/2029        10,496        10,290       10,234       3.41  

Project Cloud Holdings, LLC (Revolver)

  (7)(8)(9)   United States      S + 6.25     0.00     10.71     3/31/2029        1,353        1,321       1,318       0.44  

Sparta U.S. Holdco LLC

  (11)   United States      S + 3.00     0.00     N/A       8/2/2030        1,995        1,995       2,011       0.67  
                  

 

 

   

 

 

   

 

 

 
                     17,581       17,568       5.86  
                  

 

 

   

 

 

   

 

 

 

 

20


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Continued)

December 31, 2024

(in thousands, except shares)

 

Investments (1)(2)(3)

  Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
    Percentage of
Net Assets
 

Commercial Services & Supplies

                      

APS Acquisition Holdings, LLC

    (8)(12)       United States        S + 5.50     1.00     10.08     7/11/2029        8,080        7,971       7,959       2.65  

APS Acquisition Holdings, LLC (Delayed Draw)

    (7)(8)(10)       United States        S + 5.50     1.00     1.00     7/11/2029        —         (16     (52     (0.02

APS Acquisition Holdings, LLC (Revolver)

    (7)(8)(9)       United States        S + 5.50     1.00     0.50     7/11/2029        —         (24     (26     (0.01

Ardonagh Midco 3 Limited

    (8)(12)(13)       Europe        S + 3.75     0.00     8.53     2/15/2031        3,000        2,986       3,022       1.01  

Cimpress USA Incorporated

      United States        S + 2.50     0.50     6.86     5/17/2028        1,995        1,995       2,007       0.67  

LRS Holdings LLC

    (12)       United States        S + 4.25     0.00     8.72     8/31/2028        1,980        1,980       1,881       0.63  

LSF12 Crown US Commercial Bidco, LLC

    (12)       United States        S + 4.25     0.00     8.80     12/2/2031        2,000        1,980       2,000       0.66  

Prime Security Services Borrower, LLC

    (11)       United States        S + 2.00     0.00     N/A       10/13/2030        2,000        2,012       2,007       0.67  

Waste Resource Management Inc.

    (8)(12)       United States        S + 5.75     1.00     10.11     12/28/2029        5,586        5,516       5,586       1.86  

Waste Resource Management Inc. (Delayed Draw)

    (7)(8)(10)       United States        S + 5.75     1.00     10.11     12/28/2029        858        849       858       0.29  

Waste Resource Management Inc. (Revolver)

    (7)(8)(9)       United States        S + 5.75     1.00     10.11     12/28/2029        41        31       41       0.01  
                  

 

 

   

 

 

   

 

 

 
                     25,280       25,283       8.42  
                  

 

 

   

 

 

   

 

 

 

Communications Equipment

                      

SonicWall US Holdings Inc.

    (11)       United States        S + 5.00     0.50     N/A       5/18/2028        1,995        2,000       1,995       0.66  
                  

 

 

   

 

 

   

 

 

 
                     2,000       1,995       0.66  
                  

 

 

   

 

 

   

 

 

 

Construction & Engineering

                      

RL James, Inc.

    (8)(12)       United States        S + 6.00     1.00     10.44     12/15/2028        2,278        2,245       2,221       0.74  

RL James, Inc. (Delayed Draw)

    (7)(8)(10)       United States        S + 6.00     1.00     10.81     12/15/2028        1,542        1,510       1,489       0.49  

RL James, Inc. (Revolver)

    (7)(8)(9)       United States        S + 6.00     1.00     10.48     12/15/2028        108        92       81       0.03  
                  

 

 

   

 

 

   

 

 

 
                     3,847       3,791       1.26  
                  

 

 

   

 

 

   

 

 

 

Containers & Packaging

                      

Berlin Packaging L.L.C.

    (12)       United States        S + 3.50     0.00     7.95     6/7/2031        3,990        4,000       4,018       1.34  

Closure Systems International Group Inc.

    (12)       United States        S + 3.50     0.00     7.86     3/22/2029        4,975        4,952       5,025       1.67  

R-Pac International Corp

    (8)       United States        S + 6.00     0.00     10.51     12/29/2027        2,374        2,352       2,350       0.78  
                  

 

 

   

 

 

   

 

 

 
                     11,304       11,393       3.79  
                  

 

 

   

 

 

   

 

 

 

Diversified Consumer Services

                      

AMCP Clean Acquisition Co LLC

    (8)(12)       United States        S + 4.75     0.50     9.08     6/15/2028        9,649        9,563       9,685       3.22  

AMCP Clean Acquisition Co LLC (Delayed Draw)

    (7)(8)(10)       United States        S + 4.75     0.00     9.08     6/15/2028        160        150       168       0.06  

LaserAway Intermediate Holdings II, LLC

    (8)(12)       United States        S + 5.75     0.75     10.66     10/14/2027        1,506        1,493       1,506       0.50  

Mammoth Holdings, LLC

    (8)(12)       United States        S + 5.25     1.00     10.33     11/15/2030        5,220        5,129       5,064       1.69  

Mammoth Holdings, LLC (Delayed Draw)

    (8)(12)       United States        S + 5.00     1.00     10.55     11/15/2030        1,312        1,289       1,273       0.43  

Mammoth Holdings, LLC (Revolver)

    (7)(8)(9)       United States        S + 5.75     1.00     0.50     11/15/2029        —         (11     (20     (0.01

Reedy Industries Inc.

    (8)(12)       United States        S + 4.25     0.00     8.58     8/31/2028        4,927        4,901       4,967       1.65  
                  

 

 

   

 

 

   

 

 

 
                     22,514       22,643       7.54  
                  

 

 

   

 

 

   

 

 

 

 

21


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Continued)

December 31, 2024

(in thousands, except shares)

 

Investments (1)(2)(3)

  Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
    Percentage of
Net Assets
 

Diversified Telecommunication Services

                      

Guardian US Holdco LLC

    (12)       United States        S + 3.50     0.00     7.83     1/31/2030        3,970        3,952       3,983       1.33  

Virgin Media Bristol LLC

    (12)       United States        S + 3.18     0.00     7.80     3/31/2031        5,000        4,907       4,960       1.65  
                  

 

 

   

 

 

   

 

 

 
                     8,859       8,943       2.98  
                  

 

 

   

 

 

   

 

 

 

Electrical Equipment

                      

Arcline FM Holding, LLC

    (12)       United States        S + 4.50     0.00     9.57     6/23/2028        3,598        3,614       3,624       1.20  

Energy Acquisition

    (8)(12)       United States        S + 6.50     2.00     11.28     5/10/2029        7,860        7,727       7,743       2.58  

Energy Acquisition (Delayed Draw)

    (7)(8)(10)       United States        S + 6.50     2.00     1.00     5/10/2029        —         (4     (7     —   
                  

 

 

   

 

 

   

 

 

 
                     11,337       11,360       3.78  
                  

 

 

   

 

 

   

 

 

 

Electronic Equipment, Instruments & Components

                      

Creation Technologies Inc.

    (8)(11)       United States        S + 5.50     0.50     N/A       10/5/2028        2,000        1,975       1,968       0.66  
                  

 

 

   

 

 

   

 

 

 
                     1,975       1,968       0.66  
                  

 

 

   

 

 

   

 

 

 

Entertainment

                      

Liberty Media Corporation

      United States        S + 2.00     0.00     6.33     9/30/2031        1,333        1,333       1,339       0.45  

Liberty Media Corporation

    (11)       United States        S + 2.00     0.00     N/A       9/6/2031        667        667       669       0.22  

StubHub

    (12)       United States        S + 4.75     0.00     9.11     3/15/2030        4,901        4,858       4,919       1.64  

UFC Holdings, LLC

      United States        S + 2.25     0.00     6.77     11/21/2031        2,000        1,998       2,014       0.67  
                  

 

 

   

 

 

   

 

 

 
                     8,856       8,941       2.98  
                  

 

 

   

 

 

   

 

 

 

Financial Services

                      

Ahead DB Holdings, LLC

    (12)       United States        S + 3.50     0.75     7.83     2/1/2031        2,985        2,957       3,009       1.00  

Apella Capital LLC

    (8)(12)(13)       United States        P + 6.50     1.00     13.00     3/1/2029        1,260        1,241       1,254       0.42  

Apella Capital, LLC

    (8)(12)(13)       United States        S + 6.50     1.00     10.83     3/1/2029        590        579       587       0.20  

Apella Capital, LLC (Delayed Draw)

    (7)(8)(10)(13)       United States        S + 6.50     1.00     10.83     3/1/2029        148        145       146       0.05  

Apella Capital LLC (Delayed Draw)

    (8)(10)(13)       United States        S + 6.50     1.00     11.01     3/1/2029        250        243       248       0.08  

Apella Capital LLC (Revolver)

    (7)(8)(9)(13)       United States        S + 6.50 %     1.00     10.85     3/1/2029        200        196       199       0.07  

Apex Group Treasury Limited

    (12)       United States        S + 3.75     0.50     8.96     7/27/2028        2,992        3,014       3,024       1.01  

Aretec Group Inc.

    (11)       United States        S + 3.50     0.00     N/A       8/9/2030        2,000        2,013       2,007       0.67  

Auxey Bidco Ltd.

    (8)(12)(13)       Europe        S + 6.00     0.00     10.67     6/29/2027        7,910        7,812       7,722       2.57  

Evertec Group, LLC

    (8)(11)(13)       United States        S + 2.75     0.00     N/A       10/30/2030        2,000        2,033       2,028       0.68  

Focus Financial Partners, LLC

      United States        S + 3.25     0.00     7.61     9/15/2031        1,806        1,802       1,825       0.61  

Focus Financial Partners, LLC (Delayed Draw)

    (7)       United States        S + 3.25     0.00     1.63     9/15/2031        —         —        2       —   

GTCR Everest Borrower LLC

    (12)       United States        S + 2.75     0.00     7.08     9/5/2031        3,000        2,989       3,016       1.00  

Paint Intermediate III LLC

      United States        S + 3.00     0.00     7.52     10/9/2031        2,000        1,990       2,014       0.67  

Priority Holdings, LLC

      United States        S + 4.75     0.00     9.11     5/16/2031        4,975        4,971       4,992       1.66  

Ryan Specialty Group, LLC

    (12)       United States        S + 2.25     0.00     6.61     9/15/2031        2,000        1,995       2,010       0.67  

Sagebrush Buyer, LLC

    (8)(12)       United States        S + 5.00     1.00     9.36     7/1/2030        10,074        9,935       9,922       3.30  

Sagebrush Buyer, LLC (Revolver)

    (7)(8)(9)       United States        S + 5.25     1.00     0.50     7/1/2030        —         (17     (19     (0.01

TouchTunes

    (12)       United States        S + 4.75     0.00     9.08     4/2/2029        3,465        3,465       3,480       1.16  

XPT Partners, LLC

    (8)(12)       United States        S + 5.50     0.00     10.24     9/13/2028        5,128        5,053       5,051       1.68  

XPT Partners, LLC (Delayed Draw)

    (7)(8)(10)       United States        S + 5.50     0.00     1.00     9/13/2028        —         (9     (18     (0.01

XPT Partners, LLC (Revolver)

    (7)(8)(9)       United States        S + 5.50     0.00     0.50     9/13/2028        —         (4     (4     —   
                  

 

 

   

 

 

   

 

 

 
                     52,403       52,495       17.48  
                  

 

 

   

 

 

   

 

 

 

 

22


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Continued)

December 31, 2024

(in thousands, except shares)

 

Investments (1)(2)(3)

  Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
    Percentage of
Net Assets
 

Food Products

                      

Aspire Bakeries Holdings LLC

    (8)(12)       United States        S + 4.25     0.00     8.61     12/23/2030        2,992        2,978       3,026       1.01  

Golden State Foods Corp

    (12)       United States        S + 4.00     0.00     8.77     12/4/2031        3,429        3,403       3,463       1.15  

Primary Products Finance LLC

    (11)       United States        S + 3.25     0.00     N/A       4/1/2029        1,995        1,995       2,003       0.67  
                  

 

 

   

 

 

   

 

 

 
                     8,376       8,492       2.83  
                  

 

 

   

 

 

   

 

 

 

Ground Transportation

                      

First Student Bidco Inc.

    (12)       United States        S + 2.50     0.00     6.89     7/21/2028        3,990        3,990       4,002       1.33  

Kenan Advantage Group, Inc.

    (11)(12)       United States        S + 3.25     0.00     7.61     1/25/2029        4,982        4,981       5,020       1.67  

UPC Financing Partnership

    (12)       United States        S + 2.93     0.00     7.44     1/31/2029        3,042        3,043       3,062       1.02  
                  

 

 

   

 

 

   

 

 

 
                     12,014       12,084       4.02  
                  

 

 

   

 

 

   

 

 

 

Health Care Equipment & Supplies

                      

Journey Personal Care

    (12)       United States        S + 3.75     0.00     8.11     3/1/2028        4,961        4,948       4,972       1.65  

Prescott’s Inc.

    (8)(12)       United States        S + 5.00     0.00     9.32     12/30/2030        5,078        5,021       5,021       1.67  

Prescott’s Inc. (Delayed Draw)

    (7)(8)       United States        S + 5.00     0.00     0.75     12/30/2030        —         (13     (40     (0.01

Prescott’s Inc. (Revolver)

    (7)(8)(9)       United States        S + 5.00     0.00     0.50     12/30/2030        —         (10     (10     —   
                  

 

 

   

 

 

   

 

 

 
                     9,946       9,943       3.31  
                  

 

 

   

 

 

   

 

 

 

Health Care Providers & Services

                      

Crisis Prevention Institute, Inc.

    (8)(12)       United States        S + 4.00     0.50     8.39     4/9/2031        3,000        2,985       3,019       1.01  

Dermatology Intermediate Holdings III, Inc.

      United States        S + 5.50     0.50     10.09     3/30/2029        3,474        3,439       3,416       1.14  

Dermatology Intermediate Holdings III, Inc.

    (12)       United States        S + 4.25     0.50     8.84     3/30/2029        4,962        4,870       4,800       1.60  

Elevate HD Parent, Inc.

    (8)(12)       United States        S + 6.00     1.00     10.46     8/20/2029        988        973       988       0.33  

Elevate HD Parent, Inc. (Delayed Draw)

    (8)(10)       United States        S + 6.00     1.00     10.46     8/20/2029        23        23       23       0.01  

Elevate HD Parent, Inc. (Delayed Draw)

    (7)(8)(10)       United States        S + 6.00     1.00     10.46     8/20/2029        52        49       52       0.02  

Elevate HD Parent, Inc. (Revolver)

    (7)(8)(9)       United States        S + 6.00     1.00     0.50     8/20/2029        —         (3     —        —   

First Steps Recovery Acquisition, LLC

    (8)(12)       United States        S + 6.25     1.00     10.61     3/29/2030        4,788        4,725       4,692       1.55  

First Steps Recovery Acquisition, LLC (Delayed Draw)

    (7)(8)(10)       United States        S + 6.25     1.00     1.00     3/29/2030        —         (5     (23     (0.01

First Steps Recovery Acquisition, LLC (Revolver)

    (7)(8)(9)       United States        S + 6.25     1.00     10.58     3/29/2030        551        536       528       0.17  

Gen4 Dental Partners Opco, LLC

    (8)(12)       United States        S + 5.75     1.00     10.56     5/13/2030        6,965        6,840       6,756       2.25  

Gen4 Dental Partners Opco, LLC (Delayed Draw)

    (7)(8)(10)       United States        S + 5.75     0.00     1.00     5/13/2030        —         (21     (70     (0.02

Gen4 Dental Partners Opco, LLC (Revolver)

    (7)(8)(9)       United States        S + 5.75     0.00     0.50     5/13/2030        —         (8     (14     —   

Houseworks Holdings

    (8)(12)       United States        S + 5.25     1.00     9.76     12/15/2028        1,099        1,080       1,099       0.36  

Houseworks Holdings

    (8)(12)       United States        S + 5.25     1.00     9.76     12/15/2028        2,518        2,502       2,518       0.84  

Houseworks Holdings (Delayed Draw)

    (7)(8)(10)       United States        S + 5.25     1.00     1.00     12/15/2028        —         (4     —        —   

Houseworks Holdings (Delayed Draw)

    (7)(8)(10)       United States        S + 5.50     1.00     9.76     12/15/2028        97        89       97       0.03  

Houseworks Holdings (Revolver)

    (7)(8)(9)       United States        S + 5.25     1.00     5.25     12/15/2028        25        21       25       0.01  

 

23


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Continued)

December 31, 2024

(in thousands, except shares)

 

Investments (1)(2)(3)

   Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
    Percentage of
Net Assets
 

Health Care Providers & Services (continued)

                       

In Vitro Sciences, LLC

     (8)(12)       United States        S + 6.50     1.00     10.47     2/28/2029        8,743        8,634       8,437       2.81  

In Vitro Sciences, LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 6.50     1.00     10.47     2/28/2029        2,234        2,224       2,155       0.72  

In Vitro Sciences, LLC (Revolver)

     (7)(8)(9)       United States        S + 6.00     1.00     0.50     2/28/2029        —         (7     (20     (0.01

Medrina, LLC

     (8)(12)       United States        S + 6.00     1.00     10.44     10/20/2029        7,285        7,176       7,285       2.43  

Medrina, LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 6.00     1.00     1.00     10/20/2029        —         (8     —        —   

Medrina, LLC (Revolver)

     (7)(8)(9)       United States        S + 6.25     1.00     0.50     10/20/2029        —         (17     —        —   

Monarch Behavioral Therapy, LLC

     (8)(12)       United States        S + 5.00     1.00     9.36     6/6/2030        9,139        9,015       9,071       3.02  

Monarch Behavioral Therapy, LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 5.00     1.00     9.45     6/6/2030        588        580       575       0.19  

Monarch Behavioral Therapy, LLC (Revolver)

     (7)(8)(9)       United States        S + 5.00     1.00     9.34     6/6/2030        56        41       47       0.02  

Neon Maple US Debt Mergersub Inc.

     (11)       United States        S + 3.00     0.00     N/A       11/17/2031        3,000        2,996       3,010       1.00  

NSM Top Holdings Corp

     (12)       United States        S + 5.25     0.00     9.68     5/14/2029        4,987        4,975       5,050       1.68  

Physician Partners, LLC

     (8)(12)       United States        S + 5.50     0.00     10.09     12/22/2028        4,950        4,275       2,351       0.78  

RMBUS Holdco Inc.

     (8)(12)       United States        S + 6.50     1.00     11.74     1/8/2029        5,603        5,527       5,603       1.87  

RMBUS Holdco Inc. (Delayed Draw)

     (7)(8)(10)       United States        S + 6.50     1.00     1.00     1/8/2029        —         (14     —        —   

RMBUS Holdco Inc. (Revolver)

     (7)(8)(9)       United States        S + 6.50     1.00     0.50     1/8/2029        —         (14     —        —   

Southern Veterinary Partners, LLC

       United States        S + 3.25     0.00     7.71     12/4/2031        2,000        1,990       2,017       0.67  

US Fertility Enterprises, LLC

     (12)       United States        S + 4.50     0.00     8.78     10/11/2031        2,137        2,116       2,159       0.72  

US Fertility Enterprises, LLC (Delayed Draw)

     (7)(8)(12)       United States        S + 4.50     0.00     2.25     10/11/2031        —         (1     1       —   
                   

 

 

   

 

 

   

 

 

 
                      77,579       75,647       25.19  
                   

 

 

   

 

 

   

 

 

 

Health Care Technology

                       

Greenway Health, LLC

     (8)(12)       United States        S + 6.75     0.00     11.08     4/1/2029        9,685        9,451       9,685       3.22  

Visante Acquisition, LLC

     (8)(12)       United States        S + 5.75     1.00     10.34     1/31/2030        8,397        8,291       8,397       2.80  

Visante Acuqisition, LLC (Revolver)

     (7)(8)(9)       United States        S + 5.75     1.00     0.50     1/31/2030        —         (12     —        —   
                   

 

 

   

 

 

   

 

 

 
                      17,730       18,082       6.02  
                   

 

 

   

 

 

   

 

 

 

Hotels, Restaurants & Leisure

                       

Caesars Entertainment, Inc.

     (11)(13)       United States        S + 2.25     0.00     N/A       2/6/2030        1,741        1,758       1,744       0.58  

Catawba Nation Gaming Authority

     (11)       United States        S + 4.75     0.00     N/A       12/13/2031        10,000        9,950       10,044       3.34  
                   

 

 

   

 

 

   

 

 

 
                      11,708       11,788       3.92  
                   

 

 

   

 

 

   

 

 

 

Household Durables

                       

Air Conditioning Specialist, Inc.

     (8)       United States        S + 5.50     1.00     9.99     11/19/2029        5,023        4,961       4,998       1.66  

Air Conditioning Specialist, Inc. (Delayed Draw)

     (7)(8)(10)       United States        S + 5.50     1.00     10.01     11/19/2029        1,745        1,692       1,727       0.58  

Air Conditioning Specialist, Inc. (Revolver)

     (7)(8)(9)       United States        S + 5.50     1.00     0.50     11/19/2029        —         (12     (4     —   

Dorel Industries

     (8)(12)(13)       Canada        S + 8.30     2.00     12.80     12/8/2026        5,810        5,749       5,810       1.93  
                   

 

 

   

 

 

   

 

 

 
                      12,390       12,531       4.17  
                   

 

 

   

 

 

   

 

 

 

 

24


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Continued)

December 31, 2024

(in thousands, except shares)

 

Investments (1)(2)(3)

   Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
    Percentage of
Net Assets
 

Insurance

                       

Acrisure, LLC

     (12)       United States        S + 3.00     0.00     7.36     11/6/2030        2,992        2,991       3,001       1.00  

Amynta Agency Borrower Inc.

       United States        S + 3.00     0.00     7.34     12/29/2031        2,993        2,992       2,996       1.00  

Community Based Care Acquisition, Inc. (Delayed Draw)

     (7)(8)(10)       United States        S + 5.50     1.00     9.93     9/30/2027        1,628        1,570       1,628       0.54  

Howden Group Holdings Ltd

     (12)(13)       Europe        S + 3.00     0.50     7.36     2/15/2031        4,987        4,987       5,028       1.67  

OEG Borrower, LLC

     (8)(12)       United States        S + 3.50     0.00     7.85     6/30/2031        2,993        2,986       3,000       1.00  

PEX Holdings LLC

     (8)(12)       United States        S + 2.75     0.00     7.08     11/26/2031        3,000        2,993       3,019       1.01  

The Mutual Group, LLC

     (8)(12)       United States        S + 5.25     1.00     9.58     1/31/2030        9,667        9,544       9,522       3.17  

The Mutual Group, LLC (Revolver)

     (7)(8)(9)       United States        S + 5.50     1.00     0.50     1/31/2030        —         (16     (19     (0.01

Truist Insurance Holdings, LLC

     (12)       United States        S + 2.75     0.00     7.08     5/6/2031        1,379        1,376       1,385       0.46  
                   

 

 

   

 

 

   

 

 

 
                      29,423       29,560       9.84  
                   

 

 

   

 

 

   

 

 

 

IT Services

                       

Asurion, LLC

     (12)       United States        S + 4.00     0.00     8.46     8/19/2028        4,949        4,939       4,943       1.65  

Ensono, Inc.

     (11)       United States        S + 4.00     0.00     N/A       5/26/2028        1,995        1,990       1,997       0.66  

Rackspace Technology Global Inc.

     (12)       United States        S + 6.25     0.75     10.85     5/15/2028        1,995        2,018       2,071       0.69  
                   

 

 

   

 

 

   

 

 

 
                      8,947       9,011       3.00  
                   

 

 

   

 

 

   

 

 

 

Machinery

                       

ASP Acuren Merger Sub Inc.

       United States        S + 3.50     0.00     7.86     7/30/2031        2,993        2,992       3,021       1.01  

CPM Holdings, Inc.

     (12)       United States        S + 4.50     0.00     9.05     9/28/2028        4,962        4,986       4,825       1.61  

Crown Equipment Corporation

     (12)       United States        S + 2.50     0.00     6.94     10/10/2031        2,000        1,990       2,016       0.67  

Goat Holdco LLC

     (11)       United States        S + 3.00     0.00     N/A       12/10/2031        2,000        1,995       2,004       0.66  

Madison iAQ LLC

     (12)       United States        S + 2.75     0.00     7.89     6/21/2028        3,969        3,982       3,988       1.33  

Mid-State Machine and Fabricating Corporation

     (8)(12)       United States        S + 5.50     1.00     9.86     6/21/2029        8,793        8,675       8,727       2.90  

Mid-State Machine and Fabricating Corporation (Revolver)

     (7)(8)(9)       United States        S + 5.50     1.00     0.50     6/21/2029        —         (26     (14     —   

Nvent Thermal LLC

     (11)       United States        S + 3.50     0.00     N/A       9/12/2031        2,000        1,990       2,024       0.67  

Project Castle, Inc.

       United States        S + 5.50     0.50     9.76     6/1/2029        3,970        3,644       3,482       1.16  

SPX Flow, Inc.

     (12)       United States        S + 3.00     0.00     7.36     4/5/2029        3,000        3,018       3,029       1.01  

Vertical Midco

     (12)(13)       Europe        S + 3.50     0.50     8.59     4/30/2030        3,960        3,951       3,994       1.33  
                   

 

 

   

 

 

   

 

 

 
                      37,197       37,096       12.35  
                   

 

 

   

 

 

   

 

 

 

Media

                       

ABG Intermediate Holdings 2 LLC

     (11)(12)       United States        S + 2.25     0.00     6.59     12/21/2028        2,743        2,743       2,757       0.92  

Cengage Learning, Inc.

     (12)       United States        S + 3.50     0.00     8.01     3/24/2031        2,985        2,956       3,004       1.00  

MH Sub I/Indigo/WebMD Health

     (12)       United States        S + 4.25     0.00     8.61     5/3/2028        2,382        2,362       2,386       0.79  
                   

 

 

   

 

 

   

 

 

 
                      8,061       8,147       2.71  
                   

 

 

   

 

 

   

 

 

 

Metals & Mining

                       

Minerals Technologies Inc.

     (8)(11)(13)       United States        S + 2.00     0.00     N/A       11/21/2031        2,000        2,012       2,010       0.67  
                   

 

 

   

 

 

   

 

 

 
                      2,012       2,010       0.67  
                   

 

 

   

 

 

   

 

 

 

 

25


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Continued)

December 31, 2024

(in thousands, except shares)

 

Investments (1)(2)(3)

   Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
    Percentage of
Net Assets
 

Oil, Gas & Consumable Fuels

                       

Liquid Tech Solutions Holdings, LLC

     (8)(11)       United States        S + 3.75     0.00     N/A       3/20/2028        1,000        1,000       1,003       0.33  
                   

 

 

   

 

 

   

 

 

 
                      1,000       1,003       0.33  
                   

 

 

   

 

 

   

 

 

 

Passenger Airlines

                       

AAdvantage Loyalty IP Ltd.

       United States        S + 4.75     0.75     9.63     4/20/2028        2,000        2,065       2,057       0.69  

United AirLines, Inc.

     (12)(13)       United States        S + 2.00     0.00     6.57     2/22/2031        3,332        3,315       3,347       1.11  
                   

 

 

   

 

 

   

 

 

 
                      5,380       5,404       1.80  
                   

 

 

   

 

 

   

 

 

 

Personal Care Products

                       

KDC/ONE Development Corporation, Inc.

     (11)       United States        S + 4.00     0.00     N/A       8/15/2028        2,000        2,000       2,016       0.67  
                   

 

 

   

 

 

   

 

 

 
                      2,000       2,016       0.67  
                   

 

 

   

 

 

   

 

 

 

Pharmaceuticals

                       

Alvogen Pharma US, Inc.

       United States        S + 8.50     1.00     11.96     6/30/2025        4,927        4,851       4,699       1.56  

Amneal Pharmaceuticals LLC

     (12)       United States        S + 5.50     0.00     9.86     5/4/2028        3,925        3,941       4,044       1.34  

Syner-G Intermediate Holdings, LLC

     (8)(12)       United States        S + 5.00     1.00     9.35     9/17/2030        10,379        10,268       10,262       3.42  

Syner-G Intermediate Holdings, LLC (Revolver)

     (7)(8)(9)       United States        S + 5.00     1.00     0.50     9/17/2030        —         (12     (13     —   
                   

 

 

   

 

 

   

 

 

 
                      19,048       18,992       6.32  
                   

 

 

   

 

 

   

 

 

 

Professional Services

                       

Case Works, LLC

     (8)(12)       United States        S + 5.25 %     1.00     9.58     10/1/2029        5,039        4,976       4,972       1.66  

Case Works, LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 5.25     1.00     9.65     10/1/2029        483        480       473       0.16  

Case Works, LLC (Revolver)

     (7)(8)(9)       United States        S + 5.25     1.00     9.65     10/1/2029        241        234       233       0.08  

CP Iris Holdco I, Inc.

     (12)       United States        S + 3.50     0.00     7.86     10/2/2028        3,969        3,974       3,997       1.33  

Dun & Bradstreet Corporation

     (11)       United States        S + 2.25     0.00     N/A       1/18/2029        1,995        2,005       1,999       0.66  

Eisner Advisory Group LLC

       United States        S + 4.00     0.50     8.36     2/28/2031        2,992        3,018       3,030       1.01  

Grant Thornton LLP

     (12)       United States        S + 3.25     0.00     7.82     6/2/2031        4,988        5,028       4,995       1.66  

Nielsen Consumer, Inc.

     (8)(12)       United States        S + 4.75     0.50     9.11     3/6/2028        4,988        4,977       5,037       1.68  

SR Landscaping, LLC

     (8)(12)       United States        S + 6.25     1.00     10.90     10/30/2029        5,350        5,285       5,337       1.78  

SR Landscaping, LLC (Delayed Draw)

     (8)(12)       United States        S + 6.25     1.00     10.90     10/30/2029        1,777        1,770       1,772       0.59  

SR Landscaping, LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 6.25     1.00     10.90     10/30/2029        592        567       587       0.19  

SR Landscaping, LLC (Revolver)

     (7)(8)(9)       United States        S + 6.25     1.00     10.92     10/30/2029        312        301       309       0.10  

Strategy Corps, LLC

     (8)(12)       United States        S + 5.25     1.00     9.61     6/28/2030        6,312        6,236       6,249       2.08  

Strategy Corps, LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 5.25     1.00     1.00     6/28/2030        —         (10     (33     (0.01

Strategy Corps, LLC (Revolver)

     (7)(8)(9)       United States        S + 5.25     1.00     0.50     6/28/2030        —         (20     (16     (0.01

Teneo Holdings LLC

     (12)       United States        S + 4.75     1.00     9.11     3/13/2031        2,978        2,951       3,009       1.00  

Tri Scapes, LLC

     (8)(12)       United States        S + 5.50     1.00     10.16     7/12/2030        4,965        4,897       4,891       1.63  

Tri Scapes, LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 5.50     1.00     1.00     7/12/2030        —         (33     (36     (0.01

Tri Scapes, LLC (Revolver)

     (7)(8)(9)       United States        S + 5.50     1.00     0.50     7/12/2030        —         (16     (18     (0.01

Unified Patents, LLC

     (8)(12)       United States        S + 5.00     0.00     9.28     12/23/2027        11,441        11,356       11,355       3.78  

Unified Patents, LLC (Revolver)

     (7)(8)(9)       United States        S + 5.00     0.00     0.50     12/23/2027        —         (9     (10     —   

Zenith American Solutions, Inc.

     (8)(12)       United States        S + 5.50     1.00     9.83     7/11/2029        9,975        9,840       9,825       3.27  

Zenith American Solutions, Inc. (Revolver)

     (7)(8)(9)       United States        S + 5.50     1.00     5.50     7/11/2029        604        588       586       0.20  
                   

 

 

   

 

 

   

 

 

 
                      68,395       68,543       22.82  
                   

 

 

   

 

 

   

 

 

 

 

26


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Continued)

December 31, 2024

(in thousands, except shares)

 

Investments (1)(2)(3)

   Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
    Fair
Value
    Percentage of
Net Assets
 

Real Estate Management & Development

                       

841 Prudential MOB LLC

     (8)       United States        S + 6.50     2.50     11.03     10/9/2027        13,773        13,582       13,566       4.51  

841 Prudential MOB LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 6.50     2.50     0.00     10/9/2027        —         (3     (11     —   
                   

 

 

   

 

 

   

 

 

 
                      13,579       13,555       4.51  
                   

 

 

   

 

 

   

 

 

 

Software

                       

AQA Acquisition Holding, Inc

       United States        S + 4.00     0.00     8.55     3/3/2028        1,000        998       1,010       0.34  

Argano, LLC

     (8)(12)       United States        S + 5.75     1.00     10.15     9/13/2029        9,541        9,362       9,350       3.11  

Argano, LLC (Delayed Draw)

     (7)(8)(10)       United States        S + 5.75     1.00     1.00     9/13/2029        —         (20     (42     (0.01

Argano, LLC (Revolver)

     (7)(8)(9)       United States        S + 5.75     1.00     0.50     9/13/2029        —         (7     (7     —   

Boxer Parent Company Inc.

     (12)       United States        S + 3.75     0.00     8.34     7/30/2031        5,000        4,994       5,047       1.68  

CDK Global, Inc.

     (11)       United States        S + 3.25     0.00     N/A       7/6/2029        1,995        1,985       1,971       0.66  

Cloud Software Group, Inc.

     (12)       United States        S + 3.50     0.00     7.83     3/30/2029        2,964        2,960       2,976       0.99  

Cloudera, Inc.

     (12)       United States        S + 3.75     0.00     8.21     10/8/2028        4,719        4,715       4,716       1.57  

CMI Marketing, Inc

       United States        S + 4.25     0.00     8.72     3/23/2028        1,995        1,990       1,985       0.66  

Condor Merger Sub, Inc

     (12)       United States        S + 3.00     0.00     7.37     3/1/2029        2,674        2,674       2,679       0.89  

Dragon Buyer Inc.

     (12)       United States        S + 3.25     0.00     7.58     9/30/2031        2,000        1,990       2,007       0.67  

Enverus Holdings, Inc.

     (8)       United States        S + 5.50     0.75     9.86     12/24/2029        3,819        3,772       3,819       1.27  

Enverus Holdings, Inc. (Delayed Draw)

     (7)(8)(10)       United States        S + 5.50     0.75     1.00     12/24/2029        —         (1     —        —   

Enverus Holdings, Inc. (Revolver)

     (7)(8)(9)       United States        S + 5.50     0.75     9.86     12/24/2029        9        5       —        —   

Flash Charm, Inc.

       United States        S + 3.50     0.00     8.07     3/2/2028        1,995        1,980       1,963       0.65  

ISolved, Inc.

       United States        S + 3.25     0.00     7.61     10/15/2030        1,995        2,025       2,021       0.67  

Mitchell International, Inc.

       United States        S + 3.25     0.00     7.61     6/17/2031        1,995        1,978       1,999       0.66  

Modena Buyer LLC

     (12)       United States        S + 4.50     0.00     8.86     7/1/2031        5,000        4,907       4,855       1.62  

Project Alpha Intermediate Holdings, Inc.

     (11)       United States        S + 3.25     0.50     N/A       10/26/2030        1,995        2,015       2,010       0.67  

Rocket Software, Inc.

     (12)       United States        S + 4.25     0.00     8.61     11/28/2028        3,970        3,936       4,004       1.33  

VS Buyer LLC

     (12)       United States        S + 2.75     0.00     7.12     4/12/2031        3,990        3,980       4,025       1.34  

WatchGuard Technologies, Inc.

     (12)       United States        S + 5.25     0.75     9.61     7/2/2029        3,980        3,966       3,952       1.32  

Zuora

     (8)(11)       United States        S + 3.50     0.00     N/A       12/15/2031        1,000        995       998       0.33  
                   

 

 

   

 

 

   

 

 

 
                      61,199       61,338       20.42  
                   

 

 

   

 

 

   

 

 

 

Specialty Retail

                       

Apro LLC

     (12)       United States        S + 3.75     0.00     8.27     7/9/2031        1,995        1,990       2,017       0.67  

BW Gas & Convenience Holdings, LLC

     (12)       United States        S + 3.50     0.00     7.97     3/31/2028        3,969        3,965       3,997       1.33  

LS Group Opco Acquisition LLC

     (12)       United States        S + 3.00     0.00     7.36     4/23/2031        3,980        3,980       4,005       1.34  

Sweetwater Borrower LLC

     (8)(12)       United States        S + 4.25     0.75     8.72     8/7/2028        2,133        2,120       2,147       0.72  

Xcel Brands, Inc.

     (8)(12)(13)       United States        S + 8.50     2.00     12.83     12/12/2028        1,317        1,257       1,287       0.43  

Xcel Brands, Inc. (Delayed Draw)

     (7)(8)(12)(13)       United States        S + 8.50     2.00     12.89     12/12/2028        —         (15     (15     —   
                   

 

 

   

 

 

   

 

 

 
                      13,297       13,438       4.49  
                   

 

 

   

 

 

   

 

 

 

 

27


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Continued)

December 31, 2024

(in thousands, except shares)

 

Investments (1)(2)(3)

   Footnotes     Region      Reference
Rate and
Spread
    Interest
Rate Floor
    Interest
Rate (4)
    Maturity
Date
     Principal (5)      Amortized
Cost (6)
     Fair
Value
     Percentage of
Net Assets
 

Textiles, Apparel & Luxury Goods

                         

Protective Industrial Products Inc.

     (12)       United States        S + 4.00     0.75     8.47     12/29/2027        4,974        4,965        4,979        1.66  

Rachel Zoe, Inc.

     (8)(12)       United States        S + 7.66     3.00     12.02     10/13/2026        430        426        430        0.14  

Rachel Zoe, Inc.

     (8)(12)       United States        S + 7.66     3.00     11.99     10/13/2026        140        138        140        0.05  

TR Apparel, LLC

     (8)(12)       United States        S + 9.00     2.00     13.55     6/21/2027        1,284        1,266        1,284        0.43  
                   

 

 

    

 

 

    

 

 

 
                      6,795        6,833        2.28  
                   

 

 

    

 

 

    

 

 

 

Trading Companies & Distributors

                         

DXP Enterprises, Inc.

     (12)(13)       United States        S + 3.75     0.00     8.11     10/11/2030        1,481        1,490        1,502        0.51  

Johnstone Supply, LLC

     (12)       United States        S + 2.50     0.00     6.88     6/9/2031        4,988        5,025        5,010        1.67  

Verde Purchaser, LLC

     (11)       United States        S + 0.00     0.00     N/A       11/30/2030        2,992        2,978        3,006        1.00  

White Cap Supply Holdings, LLC

     (12)       United States        S + 3.25     0.00     7.61     10/19/2029        5,000        4,981        5,016        1.67  
                   

 

 

    

 

 

    

 

 

 
                      14,474        14,534        4.85  
                   

 

 

    

 

 

    

 

 

 

Wireless Telecommunication Services

                         

CCI Buyer, Inc.

     (12)       United States        S + 4.00     0.75     8.33     12/17/2027        3,969        3,965        3,978        1.32  
                   

 

 

    

 

 

    

 

 

 
                      3,965        3,978        1.32  
                   

 

 

    

 

 

    

 

 

 

Total First Lien Debt

                    $ 653,670      $ 653,893        217.73
                   

 

 

    

 

 

    

 

 

 

Warrant

                         

Specialty Retail

                         

Xcel Brands, Inc.

     (8)(13)       United States                 77        31        32        —   
                   

 

 

    

 

 

    

 

 

 
                      31        32        —   
                   

 

 

    

 

 

    

 

 

 

Total Investments - non-controlled/non-affiliated

                    $ 653,701      $ 653,925        217.73
                   

 

 

    

 

 

    

 

 

 

 

(1)

Security may be an obligation of one or more entities affiliated with the named portfolio company.

(2)

All debt investments are income producing unless otherwise noted. All equity and warrant investments are non-income producing unless otherwise noted.

(3)

All investments are non-controlled/non-affiliated investments as defined by the Investment Company Act of 1940, as amended (the “1940 Act”). The provisions of the 1940 Act classify investments based on the level of control that we maintain in a particular portfolio company. As defined in the 1940 Act, a company is generally presumed to be “non-controlled” when we own 25% or less of the portfolio company’s voting securities and “controlled” when we own more than 25% of the portfolio company’s voting securities. The provisions of the 1940 Act also classify investments further based on the level of ownership that we maintain in a particular portfolio company. As defined in the 1940 Act, a company is generally deemed as “non-affiliated” when we own less than 5% of a portfolio company’s voting securities and “affiliated” when we own 5% or more of a portfolio company’s voting securities.

(4)

Variable rate loans to the portfolio companies bear interest at a rate that is determined by reference to SOFR (denoted as “S”) which generally resets periodically. For each loan, the Company has indicated the reference rate used and provided the spread and the interest rate in effect as of December 31, 2024. For portfolio companies with multiple interest rate contracts under a single credit agreement, the interest rate shown is a weighted average current interest rate in effect at December 31, 2024. Variable rate loans typically include an interest reference rate floor feature, which the Company has indicated if applicable.

(5)

Unless noted otherwise, the principal amount (par amount) for all debt securities is denominated in U.S. dollars. Equity investments are recorded as number of shares/shares owned.

(6)

The cost represents the original cost adjusted for the amortization of discount and premium, as applicable, and inclusive of any capitalized paid-in-kind income (“PIK”), for debt securities.

 

28


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Continued)

December 31, 2024

(in thousands, except shares)

 

(7)

Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion, although the investment may be subject to unused commitment fees. Negative cost and fair value results from unamortized fees, which are capitalized to the investment cost.

(8)

These investments were valued using unobservable inputs and are considered Level 3 investments. Fair value was determined in good faith by the valuation designee under the oversight of the Board of Trustees (refer to Note 2 and Note 5), pursuant to the Company’s valuation policy.

(9)

Portfolio company pays 0.5% unfunded commitment fee on revolving loan facility.

(10)

Portfolio company pays 1.0% unfunded commitment fee on delayed draw term loan.

(11)

All or a portion of this position has not yet settled as of December 31, 2024. The Company will not accrue interest until the settlement date at which point SOFR will be established.

(12)

These debt investments were pledged as collateral under the Company’s MS Credit Facility as of December 31, 2024 (refer to Note 6, “Borrowings”).

(13)

The investment is not a qualifying asset under Section 55(a) of the 1940 Act. The Company may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70% of the Company’s total assets. As of December 31, 2024, non-qualifying assets represented approximately 6.9% of the total assets of the Company.

(14)

Loan was on non-accrual status as of December 31, 2024.

The accompanying notes are an integral part of these consolidated financial statements.

 

29


Table of Contents

First Eagle Private Credit Fund

Notes to Consolidated Financial Statements (unaudited)

(in thousands, except share/per share data, percentages and as otherwise noted)

Note 1. Organization

First Eagle Private Credit Fund (together with its subsidiaries, the “Company”), is a Delaware statutory trust formed on October 20, 2021 to act as a non-diversified, closed-end management investment company. On May 31, 2023, the Company elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). In addition, the Company has elected to be treated as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”), and expects to qualify as a RIC annually.

The Company is externally managed by First Eagle Investment Management, LLC (“FEIM” or the “Adviser”). The Adviser oversees the management of the Company’s activities and supervises the activities of First Eagle Alternative Credit, LLC (“FEAC” or the “Subadviser,” and together with the Adviser, the “Advisers”). FEAC, an alternative credit adviser that is a wholly-owned subsidiary of FEIM, serves as the Company’s investment subadviser and administrator (the “Administrator”).

The Company has three wholly owned subsidiaries—First Eagle Private Credit Fund SPV, LLC and First Eagle Private Credit Fund BSL SPV, LLC, which are financing subsidiaries of the Company, and FEPC Fund Servicer, LLC, which is the servicer of the Company’s MS Credit Facility (see Note 6—“Borrowings”).

The Company’s investment objectives are to generate returns in the form of current income and, to a lesser extent, long-term capital appreciation of investments. Under normal circumstances, the Company expects that the majority of its total assets will be in private credit investments to U.S. private companies through (i) directly originated first lien senior secured cash flow loans, (ii) directly originated asset-based loans, (iii) club deals (directly originated first lien senior secured or asset-based loans in which the Company co-invests with a small number of third party private debt providers), (iv) second lien loans, and (v) broadly syndicated loans, Rule 144A high yield bonds and other debt securities (the investments described in this sentence, collectively, “Private Credit”). Under normal circumstances, the Company will invest at least 80% of its total assets (net assets plus borrowings for investment purposes) in private credit investments (loans and other credit instruments that are issued in private offerings or issued by private U.S. or non-U.S. companies). This policy may be changed by the Board, and with at least 60 days’ prior notice to shareholders, upon the completion of the Company’s next repurchase offer (so long as such repurchase offer is not oversubscribed). To a lesser extent, the Company will also invest in broadly syndicated loans of publicly traded issuers, publicly traded high yield bonds and equity securities. The Company expects that investments in broadly syndicated loans and high yield bonds will generally be more liquid than other Private Credit assets and will likely be used to initially deploy capital upon receipt of subscriptions and may also be used for the purposes of maintaining and managing liquidity for its share repurchase program and cash management, while also presenting an opportunity for attractive investment returns.

The Company offers on a continuous basis up to $5.0 billion of common shares of beneficial interest (“Common Shares”) pursuant to an offering registered with the SEC that commenced on March 11, 2025. The Company offers to sell any combination of three classes of shares, Class S shares, Class D shares and Class I shares, with a dollar value up to the maximum offering amount. The share classes have different ongoing shareholder servicing and/or distribution fees. The purchase price per share for each class of common shares equals the net asset value (“NAV”) per share, as of the effective date of the monthly share purchase date.

Prior to the commencement of its public offering, the Company conducted a separate private offering (the “Private Offering”) of Common Shares (i) to accredited investors (as defined in Regulation D under the Securities Act of 1933, as amended (the “Securities Act”)) and (ii) in the case of shares sold outside the United States, to persons that are not “U.S. persons” (as defined in Regulation S under the Securities Act) in reliance on exemptions from the registration requirements of the Securities Act. The Company expects to continue to conduct a private offering to sell Common Shares outside of the United States to persons that are not “U.S. persons” (as defined in Regulation S under the Securities Act).

The Company commenced its loan origination process and investment activities contemporaneously with the initial closing (excluding the initial seed capital investment made by the Adviser) of the Private Offering on June 12, 2023 (the “Initial Closing”) and commenced operations following its first capital call on July 10, 2023 (the “Commencement of Operations”). Prior to the Initial Closing, on April 28, 2023, the Adviser purchased 4,000 Common Shares at $25.00 per share.

 

30


Table of Contents

Note 2. Significant Accounting Policies

Basis of Presentation

The Company is an investment company following the accounting and reporting guidance under the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, Financial Services—Investment Companies. The Company’s first fiscal year ended on December 31, 2023.

The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and pursuant to the requirements for reporting on Form 10-Q and Article 6 of Regulation S-X. Accordingly, certain disclosures accompanying annual financial statements prepared in accordance with GAAP are omitted. In the opinion of management, the unaudited financial results included herein contain all adjustments, consisting solely of normal accruals, considered necessary for the fair statement of financial statements for the interim period included herein. The current period’s results of operations are not necessarily indicative of the operating results to be expected for the year ending December 31, 2025.

As an emerging growth company, the Company intends to take advantage of the extended transition period provided in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards.

Consolidation

As provided under ASC Topic 946, Financial Services—Investment Companies, the Company generally will not consolidate its investment in a company other than substantially owned investment company subsidiaries or a controlled operating company whose business consists of providing services to the Company.

Use of Estimates

The preparation of the Company’s financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. Actual results could differ from those estimates and such differences could be material.

Segment Reporting

In accordance with ASC Topic 280—Segment Reporting (“ASC 280”), the Company has determined that it has a single operating and reporting segment. As a result, the Company’s segment accounting policies are the same as described herein and the Company does not have any intra-segment sales and transfers of assets.

Cash and Cash Equivalents

Cash and cash equivalents consist of demand deposits and highly liquid investments, such as money market funds, with original maturities of three months or less. Cash and cash equivalents are carried at cost, which approximates fair value. The Company’s cash and cash equivalents are held with a financial institution and, at times, may exceed the Federal Deposit Insurance Corporation insured limit.

Investments

Investment transactions are recorded on a trade date basis.

Realized gains or losses are measured by the difference between the net proceeds received (excluding prepayment fees, if any) and the amortized cost basis of the investment using the specific identification method without regard to unrealized gains or losses previously recognized, and include investments charged off during the period, net of recoveries, and is recorded within net realized gain (loss) on the Consolidated Statement of Operations.

The net change in unrealized gains or losses primarily reflects the change in investment values, including the reversal of previously recorded unrealized gains or losses with respect to investments realized during the period, and is recorded within net unrealized appreciation (depreciation) on the Consolidated Statement of Operations.

Fair Value of Financial Instruments

The Company applies fair value to its portfolio investments in accordance with ASC Topic 820—Fair Value Measurements and Disclosures (“ASC Topic 820”). ASC Topic 820 defines fair value, establishes a framework used to measure fair value, and requires disclosures for fair value measurements, including the categorization of financial instruments into a three-level hierarchy based on the transparency of valuation inputs. ASC Topic 820 also requires disclosure of the fair value of financial instruments for which it is practical to estimate such value. Refer to Note 5—“Fair Value Measurements” for further discussion regarding fair value measurements and hierarchy.

 

31


Table of Contents

Revenue Recognition

Interest Income

Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis to the extent that the Company expects to collect such amounts. Discounts from and premiums to par value on debt investments, loan origination fees and upfront fees received that are deemed to be an adjustment to yield are accreted/amortized into interest income over the life of the respective security using the effective interest method. The amortized cost of debt investments represents the original cost, including loan origination fees and upfront fees, adjusted for the accretion of discounts and amortization of premiums, if any. Upon prepayment of a loan or debt security, any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts are recorded as interest income in the current period.

The Company will recognize any earned exit or back-end fees into income when it believes the amounts will ultimately become collected by using either the beneficial interest model or other appropriate income recognition frameworks.

During the three and six months ended June 30, 2025, the Company had $15,853 and $30,905, respectively, of interest income.

During the three and six months ended June 30, 2024, the Company had $6,768 and $10,019, respectively, of interest income.

PIK Income

The Company may have investments in its portfolio which contain a contractual paid-in-kind (“PIK”), interest provision. PIK interest is computed at the contractual rate specified in each investment agreement, is added to the principal balance of the investment, and is recorded as income. The Company will cease accruing PIK interest if there is insufficient value to support the accrual or if the Company does not expect amounts to be collectible and will generally only begin to recognize PIK income again when all principal and interest have been paid or upon the restructuring of the investment where the interest is deemed collectible. To maintain the Company’s status as a RIC, PIK interest income, which is considered investment company taxable income, may be required to be paid out to shareholders in the form of dividends even though the Company has not yet collected the cash. Amounts necessary to pay these dividends may come from available cash. During the three and six months ended June 30, 2025, the Company had $27 and $37, respectively, of PIK income, which is included in Interest Income on the statement of operations. The Company did not have any PIK investments during the three and six months ended June 30, 2024.

Dividend Income

Dividend income from cash equivalents is recorded on the record date. Dividend income on preferred equity investments is recorded on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income on common equity investments is recorded on the record date for private portfolio companies and on the ex-dividend date for publicly traded portfolio companies. Distributions received from a limited liability company or limited partnership investment are evaluated to determine if the distribution should be recorded as dividend income or a return of capital. During the three and six months ended June 30, 2025, the Company had $196 and $459, respectively, of dividend income. During the three and six months ended June 30, 2024, the Company had $1,058 and $3,071, respectively, of dividend income.

Other Income

The Company may also generate revenue in the form of structuring, arranger or due diligence fees, amendment or consent fees, portfolio company administration fees, fees for providing significant managerial assistance and consulting fees. Such fees are recognized as income when earned or the services are rendered. During the three and six months ended June 30, 2025, the Company had $216 and $420, respectively, of other income. During the three and six months ended June 30, 2024, the Company had $359 and $638, respectively, of other income.

Non-Accrual

Loans are placed on non-accrual status when there is reasonable doubt whether principal or interest payments will be collected in full. The Company records the reversal of any previously accrued income against the same income category reflected in the Consolidated Statement of Operations. Additionally, any original issue discount (“OID”) and market discount are no longer accreted to interest income as of the date the loan is placed on non-accrual status. Interest payments received on non-accrual loans may be recognized as income or applied to principal depending upon management’s judgment regarding collectability. Non-accrual loans are restored to accrual status when past due principal and interest is paid current and, in management’s judgment, are likely to remain current. However, the Company may make exceptions to this policy if the loan has sufficient collateral value and is in the process of collection. As of June 30, 2025, non-accrual investments as a percentage of total debt investments at cost and fair value were 0.05% and 0.06%, respectively. As of December 31, 2024, non-accrual investments as a percentage of total debt investments at cost and fair value were 0.06% and 0.08%, respectively.

Organization and Offering Expenses

Costs associated with the organization of the Company are expensed as incurred. These expenses consist primarily of legal fees and other costs of organizing the Company.

 

32


Table of Contents

Costs associated with the offering of Common Shares are capitalized as deferred offering costs on the Consolidated Statement of Assets and Liabilities and amortized over a twelve-month period from the later of the Commencement of Operations or the date of incurrence. These expenses consist primarily of legal fees and other costs incurred in connection with the Company’s continuous offering. Deferred Financing Costs

Deferred financing costs consist of fees and expenses paid in connection with the closing and amendments of the Company’s Credit Facilities (as defined in Note 6—“Borrowings”), including legal, accounting, and other related expenses. These costs are capitalized at the time of payment and are amortized using the straight line method over the term of the Company’s Credit Facilities.

If the borrowing capacity of a new arrangement is lower than the borrowing capacity of the old arrangement, evaluated on a lender by lender basis, then any unamortized deferred financing costs would be expensed during the period in proportion to the decrease in the old arrangement for that lender. Any remaining unamortized deferred financing costs relating to the old arrangement would be deferred and amortized over the term of the new arrangement along with any costs associated with the new arrangement.

Capitalized deferred financing costs related to the Company’s Credit Facilities are presented separately on the Company’s Consolidated Statement of Assets and Liabilities. Refer to Note 6—“Borrowings” for additional information.

U.S. Federal Income Taxes, Including Excise Tax

The Company has elected to be regulated as a BDC under the 1940 Act. In addition, the Company has elected to be treated as a RIC under Subchapter M of the Code, and expects to qualify as a RIC annually. So long as the Company maintains its status as a RIC, it generally will not pay corporate-level U.S. federal income taxes on any ordinary income or capital gains that it distributes at least annually to its shareholders as dividends. Rather, any tax liability related to income earned and distributed by the Company would represent obligations of the Company’s investors and would not be reflected in the financial statements of the Company.

The Company evaluates tax positions taken or expected to be taken in the course of preparing its financial statement to determine whether the tax positions are “more-likely-than-not” to be sustained by the applicable tax authority. Tax positions not deemed to meet the “more-likely-than-not” threshold are reserved and recorded as a tax benefit or expense in the current year. All penalties and interest associated with income taxes are included in income tax expense. Conclusions regarding tax positions are subject to review and may be adjusted at a later date based on factors including, but not limited to, ongoing analyses of tax laws, regulations and interpretations thereof.

To qualify for and maintain qualification as a RIC, the Company must, among other things, meet certain source-of-income and asset diversification requirements. In addition, to qualify for RIC tax treatment, the Company must distribute to its shareholders, for each taxable year, at least 90% of the sum of (i) its investment company taxable income, as defined by the Code but determined without regard to the deduction for dividends paid, and (ii) its net tax-exempt income for such taxable year.

In addition, based on the excise tax distribution requirements, the Company is subject to a 4% nondeductible federal excise tax on undistributed earnings unless the Company distributes in a timely manner in each calendar year an amount at least equal to the sum of (1) 98% of its ordinary income for the calendar year, (2) 98.2% of its capital gain net income (both long-term and short-term, and adjusted for certain ordinary losses) for the one-year period generally ending October 31 of that calendar year and (3) any income realized, but not distributed, in prior years. For this purpose, however, any ordinary income or capital gain net income retained by the Company that is subject to corporate income tax is considered to have been distributed. Although the Company currently intends to make the required distributions to avoid the application of the 4% U.S. federal excise tax, the Company may also decide to retain taxable income in excess of current year dividend distributions and to pay any applicable excise tax on such undistributed income.

Distributions

The Company intends to make monthly distributions to its shareholders. Distributions to shareholders are recorded on the record date. All distributions will be paid at the discretion of the Company’s board of trustees (the “Board”), considering factors such as the Company’s earnings, cash flows, capital and liquidity needs and general financial condition and the requirements of Delaware law.

Recent Accounting Pronouncements

The Company considers the applicability and impact of each accounting standard update (“ASU”) issued by the FASB. ASUs not listed were assessed by the Company and either determined to be not applicable or expected to have minimal impact on its consolidated financial statements.

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740), Improvements to Income Tax Disclosures (“ASU 2023-09”), which intends to improve the transparency of income tax disclosures. ASU 2023-09 is effective for fiscal years beginning after December 15, 2024 and is to be adopted on a prospective basis with the option to apply retrospectively. The Company has adopted ASU 2023-09 effective for the fiscal year ending December 31, 2025 and concluded that the application did not have any material impact on its consolidated financial statements for the six months ended June 30, 2025.

 

33


Table of Contents

In November 2024, the FASB issued ASU 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (“ASU 2024-03”), which requires disaggregated disclosure of certain costs and expenses, including purchases of inventory, employee compensation, depreciation, amortization and depletion, within relevant income statement captions. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026, and interim periods beginning with the first quarter ended March 31, 2028. Early adoption and retrospective application is permitted. The Company is currently assessing the impact of this guidance. However, the Company does not expect a material impact on its consolidated financial statements.

Note 3. Agreements and Related Party Transactions

Investment Advisory Agreement

On March 29, 2023, the Company’s Board unanimously approved an investment advisory agreement (the “Advisory Agreement”) and a subadvisory agreement (the “Subadvisory Agreement”), each of which became effective on March 30, 2023. The Advisory Agreement is effective for an initial two-year term and will remain in effect from year-to-year thereafter if approved annually by a majority of the Board or by the holders of a majority of the Company’s outstanding voting securities and, in each case, a majority of the independent trustees. The Company may terminate the Advisory Agreement, without payment of any penalty, upon 60 days’ written notice. The Advisory Agreement will automatically terminate in the event of its assignment within the meaning of the 1940 Act and related SEC guidance and interpretations.

Under the terms of the Advisory Agreement, the Company will pay the Adviser a fee for its services consisting of two components: a management fee and an incentive fee. The cost of both the management fee and the incentive fee will ultimately be borne by the shareholders. The subadvisory fee payable to FEAC will be paid by FEIM out of its investment advisory fee rather than paid separately by the Company. Base management fees and incentive fees began to accrue upon the Commencement of Operations.

On November 7, 2024 and March 11, 2025, the Company’s Board unanimously approved certain amendments to the Advisory Agreement and the Subadvisory Agreement in connection with the registration of the offering of the Company’s shares in certain U.S. states.

On March 11, 2025, the Company’s Board unanimously approved the renewal of the Advisory Agreement and the Subadvisory Agreement for one-year terms.

Base Management Fee

The management fee is calculated at an annual rate of 1.25% of the value of the Company’s net assets as of the beginning of the first calendar day of the applicable month. For services rendered under the Advisory Agreement, the management fee is payable monthly in arrears. Management fees that are payable under the Advisory Agreement for any partial period will be appropriately prorated. 

For these purposes, “net assets” means the Company’s total assets less liabilities determined on a consolidated basis in accordance with GAAP. For the first calendar month in which the Company had operations, net assets were measured as the beginning net assets as of the Initial Closing.

For the three and six months ended June 30, 2025, the Company accrued $929 and $1,860, respectively, in base management fees, which were fully waived (see “Fee Waiver” below). For the three and six months ended June 30, 2024, the Company accrued $939 and $1,724, respectively, in base management fees, which were fully waived (see “Fee Waiver” below). As of June 30, 2025 and December 31, 2024, there were no amounts payable to the Adviser relating to management fees.

Incentive Fees

The incentive fee consists of two components that are independent of each other, with the result that one component may be payable even if the other is not. A portion of the incentive fee is based on a percentage of income and a portion is based on a percentage of capital gains, each as described below:

(i) Incentive Fee Based on Income

The portion based on our income is based on Pre-Incentive Fee Net Investment Income Returns.

“Pre-Incentive Fee Net Investment Income Returns” means, as the context requires, either the dollar value of, or percentage rate of return on the value of our net assets at the end of the immediately preceding quarter from, interest income, dividend income and any other income (including any other fees (other than fees for providing managerial assistance), such as commitment, origination, structuring, diligence and consulting fees or other fees that we receive from portfolio companies) accrued during the calendar quarter, minus our operating expenses accrued for the quarter (including the management fee, expenses payable under the Administration Agreement entered into between us and the Administrator, and any interest expense or fees on any credit facilities or outstanding debt and dividends paid on any issued and outstanding preferred shares, but excluding the incentive fee and any shareholder servicing and/or distribution fees).

Pre-Incentive Fee Net Investment Income Returns include, in the case of investments with a deferred interest feature (such as OID, debt instruments with PIK interest and zero coupon securities), accrued income that the Company has not yet received in cash. Pre-Incentive Fee Net Investment Income Returns do not include any realized capital gains, realized capital losses or unrealized capital appreciation or depreciation. The impact of expense support payments and recoupments are also excluded from Pre-Incentive Fee Net Investment Income Returns.

 

34


Table of Contents

Pre-Incentive Fee Net Investment Income Returns, expressed as a rate of return on the value of our net assets at the end of the immediately preceding quarter, is compared to a “hurdle rate” of return of 1.25% per quarter (5.0% annualized). Pre-Incentive Fee Net Investment Income Returns are calculated on a quarterly basis with no look-back period.

The Company will pay the Adviser an incentive fee quarterly in arrears with respect to our Pre-Incentive Fee Net Investment Income Returns in each calendar quarter as follows:

 

   

No incentive fee based on Pre-Incentive Fee Net Investment Income Returns in any calendar quarter in which our Pre-Incentive Fee Net Investment Income Returns do not exceed the hurdle rate of 1.25% per quarter (5.0% annualized);

 

   

100% of the dollar amount of our Pre-Incentive Fee Net Investment Income Returns with respect to that portion of such Pre-Incentive Fee Net Investment Income Returns, if any, that exceeds the hurdle rate but is less than a rate of return of 1.43% (5.72% annualized). The Company refers to this portion of our Pre-Incentive Fee Net Investment Income Returns (which exceeds the hurdle rate but is less than 1.43%) as the “catch-up.” The “catch-up” is meant to provide the Adviser with approximately 12.5% of our Pre-Incentive Fee Net Investment Income Returns as if a hurdle rate did not apply if this net investment income exceeds 1.43% in any calendar quarter; and

 

   

12.5% of the dollar amount of our Pre-Incentive Fee Net Investment Income Returns, if any, that exceed a rate of return of 1.43% (5.72% annualized). This reflects that once the hurdle rate is reached and the catch-up is achieved, 12.5% of all Pre-Incentive Fee Net Investment Income Returns thereafter are allocated to the Adviser.

These calculations are appropriately prorated for any period of less than three months and adjusted for any share issuances or repurchases during the current quarter.

For the three and six months ended June 30, 2025, the Company accrued $924 and $1,831, respectively, in income-based incentive fees, which were fully waived (see “Fee Waiver” below). For the three and six months ended June 30, 2024, the Company accrued $695 and $893, respectively, in income-based incentive fees, which were fully waived (see “Fee Waiver” below). As of June 30, 2025 and December 31, 2024, there were no amounts payable to the Adviser relating to income-based incentive fees.

(ii) Incentive Fee on Capital Gains

The second component of the incentive fee, the capital gains incentive fee, is payable at the end of each calendar year in arrears. The amount payable equals 12.5% of cumulative realized capital gains from inception through the end of such calendar year, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid incentive fee on capital gains as calculated in accordance with GAAP.

Under GAAP, the Company includes unrealized gains in the calculation of capital gains incentive fee expense. This accrual reflects the incentive fees that would be payable to the Adviser if the Company’s entire portfolio was liquidated at its fair value as of the balance sheet date even though the Adviser is not entitled to an incentive fee with respect to unrealized gains unless and until such gains are actually realized.

For both the three and six months ended June 30, 2025, the Company accrued no capital gains incentive fees. For the three and six months ended June 30, 2024, the Company accrued $12 and $18, respectively, in capital gains incentive fees, which were fully waived (see “Fee Waiver” below). As of June 30, 2025 and December 31, 2024, there were no amounts payable to the Adviser relating to capital gain incentive fees.

Fee Waiver

For the period from the effective date of the Company’s registration statement relating to its public offering (June 6, 2024) through June 30, 2025, the Advisers agreed to waive all management fees, incentive fees and subadvisory fees (the “Initial Advisory Fee Waiver”) payable to them under the Advisory Agreement and Subadvisory Agreement (collectively, the “Advisory Agreements”).

For the period from July 1, 2025 through December 31, 2025, the Advisers have agreed to waive 50% of the base management fee and 100% of the incentive fee payable to them under the Advisory Agreements (together with the Initial Advisory Fee Waiver, the “Advisory Fee Waivers”). The Advisory Fee Waivers are not revocable during their terms and amounts waived pursuant to the Advisory Fee Waivers will not be subject to any right of future recoupment in favor of the Advisers.

 

35


Table of Contents

Administration Agreement

The Company has also entered into an Administration Agreement with FEAC as the Administrator. Under the Administration Agreement, the Administrator performs, or oversees the performance of, administrative services necessary for the operation of the Company, which include, among other things, being responsible for the financial records which the Company is required to maintain and preparing reports to the Company’s shareholders and reports filed with the SEC. In addition, the Administrator assists in determining and publishing the Company’s NAV, oversees the preparation and filing of the Company’s tax returns, oversees the printing and dissemination of reports to the Company’s shareholders, and generally oversees the payment of the Company’s expenses and the performance of administrative and professional services rendered to the Company by others. The Company will reimburse the Administrator for its allocable portion of the costs and expenses incurred by the Administrator in performance by the Administrator of its duties under the Administration Agreement, including technology costs and the Company’s allocable portion of cost of compensation and related expenses of the Company’s Chief Financial Officer and Chief Compliance Officer and their respective staffs, which may include personnel at FEIM or FEAC, as well as any costs and expenses incurred by the Administrator relating to any administrative or operating services provided by the Administrator to the Company. The Company’s Board reviews the allocation methodologies with respect to such expenses. Under the Administration Agreement, non-investment professionals of the Administrator may provide, on behalf of the Company, managerial assistance to those portfolio companies to which the Company is required to provide such assistance. To the extent that the Company’s Administrator outsources any of its functions, the Company pays the fees associated with such functions on a direct basis without profit to the Administrator. Administrative costs and expenses under the Administration Agreement began to accrue upon the Commencement of Operations.

For the three and six months ended June 30, 2025, the Company incurred administrator expenses of $422 and $1,026, respectively. For the three and six months ended June 30, 2024, the Company incurred administrator expenses of $413 and $835, respectively. As of June 30, 2025 and December 31, 2024, $521 and $469, respectively, of administrator expenses were due to the Administrator, which were included in accrued administrator expenses on the Consolidated Statement of Assets and Liabilities. Additionally, as of June 30, 2025 and December 31, 2024, $74 and $138, respectively, were due to the Administrator for direct expenses paid on the Company’s behalf, which were included in due to affiliates on the Consolidated Statement of Assets and Liabilities.

Intermediary Manager Agreement

On May 9, 2024, the Company entered into an intermediary manager agreement (the “Intermediary Manager Agreement”) with FEF Distributors, LLC (the “Intermediary Manager”), an affiliate of the Adviser. Pursuant to the Intermediary Manager Agreement, no upfront transaction fee will be paid with respect to Class I shares, Class S shares or Class D shares. However, if shareholders purchase Class S shares or Class D shares through certain financial intermediaries, they may directly charge shareholders transaction or other fees, including upfront placement fees or brokerage commissions, in such amount as they may determine, provided that selling agents limit such charges to a 1.5% cap on NAV for Class D shares and a 3.5% cap on NAV for Class S shares. Under the terms of the Intermediary Manager Agreement, the Intermediary Manager will serve as the intermediary manager for the Company’s public offering of its Common Shares. The Intermediary Manager will be entitled to receive shareholder servicing and/or distribution fees monthly in arrears at an annual rate of 0.85% and 0.25% of the value of the Company’s net assets attributable to Class S shares and Class D shares, respectively, as of the beginning of the first calendar day of the month. No shareholder servicing and/or distribution fees will be paid with respect to Class I shares. The shareholder servicing and/or distribution fees will be payable to the Intermediary Manager, but the Intermediary Manager anticipates that all or a portion of the shareholder servicing fees and/or distribution fees will be retained by, or reallowed (paid) to, participating brokers.

The Company will cease paying the shareholder servicing and/or distribution fees on the Class S shares and the Class D shares held in a shareholder’s account at the end of the month in which the Intermediary Manager, in conjunction with the transfer agent, determines that total transaction or other fees, including upfront placement fees or brokerage commissions, and shareholder servicing and/or distribution fees paid with respect to the shares held in a shareholder’s account would exceed, in the aggregate, 10% of the gross proceeds from the sale of such shares (including total transaction or other fees, including upfront placement fees or brokerage commissions). At the end of such month, each such Class S share or Class D share (and any shares issued under the Company’s dividend reinvestment plan with respect thereto) will convert into a number of Class I shares (including any fractional shares) with an equivalent aggregate NAV as such Class S shares or Class D shares. In addition, the Company will cease paying the shareholder servicing and/or distribution fees on the Class S shares and the Class D shares upon the earlier to occur of the following: (i) a listing of Class I shares, (ii) a merger or consolidation with or into another entity, or the sale or other disposition of all or substantially all of the Company’s assets or (iii) the date following the completion of the primary portion of the offering on which, in the aggregate, underwriting compensation from all sources in connection with the offering, including the shareholder servicing and/or distribution fees and other underwriting compensation, is equal to 10% of the gross proceeds from the primary offering.

The Intermediary Manager is a broker-dealer registered with the SEC and is a member of the Financial Industry Regulatory Authority (“FINRA”).

The Intermediary Manager Agreement may be terminated at any time, without the payment of any penalty, by vote of a majority of the Company’s Trustees who are not “interested persons,” as defined in the 1940 Act, of the Company and who have no direct or indirect financial interest in the operation of the Company’s distribution plan or the Intermediary Manager Agreement, or by vote of a majority of the outstanding voting securities of the Company, on not more than 60 days’ written notice to the Intermediary Manager or the Adviser. The Intermediary Manager Agreement will automatically terminate in the event of its assignment, as defined in the 1940 Act.

 

36


Table of Contents

Distribution and Servicing Plan

On January 10, 2025, the Board approved a distribution and servicing plan (the “Distribution and Servicing Plan”). The following table shows the shareholder servicing and/or distribution fees the Company pays the Intermediary Manager with respect to Class I shares, Class S shares and Class D shares on an annualized basis as a percentage of the Company’s NAV for such class.

 

     Shareholder Servicing and/or
Distribution Fee as a % of NAV
 

Class I shares

     — 

Class S shares

     0.85

Class D shares

     0.25

The shareholder servicing and/or distribution fees are paid monthly in arrears, calculated using the NAV of the applicable class as of the beginning of the first calendar day of the month and subject to FINRA and other limitations on underwriting compensation.

The Intermediary Manager will reallow (pay) all of the shareholder servicing and/or distribution fees to participating brokers and servicing brokers for ongoing shareholder services performed by such brokers, and will waive shareholder servicing and/or distribution fees to the extent a broker is not eligible to receive it for failure to provide such services. Because the shareholder servicing and/or distribution fees with respect to Class S shares and Class D shares are calculated based on the aggregate NAV for all of the outstanding shares of each such class, they reduce the NAV with respect to all shares of each such class, including shares issued under the Company’s dividend reinvestment plan.

Eligibility to receive the shareholder servicing and/or distribution fee is conditioned on a broker providing the following ongoing services with respect to Class S shares or Class D shares: assistance with recordkeeping, answering investor inquiries regarding the Company, including regarding distribution payments and reinvestments, helping investors understand their investments upon their request, and assistance with share repurchase requests. If the applicable broker is not eligible to receive the shareholder servicing and/or distribution fee due to failure to provide these services, the Intermediary Manager will not reallow (pay) the shareholder servicing and/or distribution fee to such broker that the broker otherwise would have been eligible to receive. The shareholder servicing and/or distribution fees are ongoing fees that are not paid at the time of purchase.

For both the three and six months ended June 30, 2025, the Company accrued shareholder servicing and/or distribution fees of less than $1, which were attributable to Class D shares. There were no shareholder servicing and/or distribution fees accrued for the same time periods for Class S shares.

There were no shareholder servicing and/or distribution fees accrued for either Class D shares or Class S shares for the three and six months ended June 30, 2024.

Expense Support and Conditional Reimbursement Agreement

From the effective date of the Company’s registration statement relating to its public offering (June 6, 2024) through the term of the Expense Support and Conditional Reimbursement Agreement (the “Expense Support Agreement”), which shall be at least 24 months from the effective date of the Company’s registration statement, the Adviser will advance all of the Company’s Other Operating Expenses (as defined below) so such expenses do not exceed 1.00% (on an annualized basis) of the Company’s NAV (“Required Expense Payment”). Any Required Expense Payment must be paid by the Adviser to the Company in any combination of cash or other immediately available funds and/or offset against amounts due from the Company to the Adviser or its affiliates.

“Other Operating Expenses” means the Company’s organization and offering expenses, professional fees (including accounting, legal and auditing fees), custodian and transfer agent fees, third party valuation service fees, insurance costs, trustee fees, administration fees and other general and administrative expenses. For the avoidance of doubt, Other Operating Expenses excludes: (i) base management fees, (ii) incentive fees, (iii) shareholder servicing and/or distribution fees, (iv) brokerage costs or other investment-related out-of-pocket expenses, (v) dividend/interest payments (including any dividend payments, interest expense, commitment fees, or other expenses related to any leverage incurred by the Company), (vi) taxes, and (vii) extraordinary expenses (as determined in the sole discretion of the Adviser).

Additionally, pursuant to the Expense Support Agreement, the Adviser may elect to pay, at such times as the Adviser determines, certain additional expenses on the Company’s behalf (each such payment, a “Voluntary Expense Payment” and together with a Required Expense Payment, the “Expense Payments”), provided that no portion of the payment will be used to pay any interest expense or shareholder servicing and/or distribution fees of the Company. Any Voluntary Expense Payment that the Adviser has committed to pay must be paid by the Adviser to the Company in any combination of cash or other immediately available funds no later than 45 days after such commitment was made in writing, and/or offset against amounts due from the Company to the Adviser or its affiliates.

 

37


Table of Contents

Following any calendar month (the “Applicable Calendar Month”) in which Available Operating Funds (as defined below) exceed the cumulative distributions accrued to the Company’s shareholders based on distributions declared with respect to record dates occurring in the Applicable Calendar Month (“Excess Operating Funds”), the Company will pay such Excess Operating Funds, or a portion thereof, to the Adviser until such time as all Expense Payments made by the Adviser to or on behalf of the Company within three years prior to the last business day of the Applicable Calendar Month have been reimbursed (“Reimbursement Payment”).

“Available Operating Funds” means the sum of (i) the Company’s net investment company taxable income (including net short-term capital gains reduced by net long-term capital losses), (ii) the Company’s net capital gains (including the excess of net long-term capital gains over net short-term capital losses) and (iii) dividends and other distributions paid to the Company on account of investments in portfolio companies (to the extent such amounts listed in clause (iii) are not included under clauses (i) and (ii) above).

No Reimbursement Payment for any Applicable Calendar Month shall be made if (1) the Effective Rate of Distributions Per Share (as defined below) declared by the Company at the time of such proposed Reimbursement Payment is less than the Effective Rate of Distributions Per Share at the time the Expense Payment was made to which such Reimbursement Payment relates unless such decrease in the Effective Rate of Distribution Per Share is as a result of a reduction in SOFR, or (2) the Company’s Other Operating Expenses at the time of such Reimbursement Payment exceed 1.00% of the Company’s net asset value at the end of the Applicable Calendar Month. “Effective Rate of Distributions Per Share” means the annualized rate (based on a 365-day year) of regular cash distributions per share exclusive of returns of capital, distribution rate reductions due to distribution and shareholder servicing fees, and declared special dividends or special distributions, if any.

The Company’s obligation to make a Reimbursement Payment will automatically become a liability of the Company on the last business day of the Applicable Calendar Month, except to the extent the Adviser has waived its right to receive such payment for the Applicable Calendar Month.

The following is a summary of Expense Payments and related Reimbursement Payments for the six months ended June 30, 2025 and 2024:

 

For the Month Ended

   Expense Payments by
Adviser
     Reimbursement Payments to
Adviser
     Unreimbursed Expense
Payments
     Reimbursement Eligibility
Expiration

January 31, 2025

   $ 434      $ —       $ 434      January 31, 2028

February 28, 2025

     359        —         359      February 28, 2028

March 31, 2025

     559        —         559      March 31, 2028

April 30, 2025

     468        —         468      April 30, 2028

May 31, 2025

     490        —         490      May 31, 2028

June 30, 2025

     544        —         544      June 30, 2028
  

 

 

    

 

 

    

 

 

    

Total

   $ 2,854      $ —       $ 2,854     
  

 

 

    

 

 

    

 

 

    

 

For the Month Ended

   Expense Payments by
Adviser
     Reimbursement Payments to
Adviser
     Unreimbursed Expense
Payments
     Reimbursement Eligibility
Expiration
 

June 30, 2024

   $ 321      $ —       $ 321        June 30, 2027  
  

 

 

    

 

 

    

 

 

    

Total

   $ 321      $ —       $ 321     
  

 

 

    

 

 

    

 

 

    

For the three and six months ended June 30, 2025, the Company accrued Expense Payments due from the Adviser in the amount of $1,502 and $2,854, respectively. For the three and six months ended June 30, 2025, there were no Reimbursement Payments made to the Adviser.

For both the three and six months ended June 30, 2024, the Company accrued Expense Payments due from the Adviser in the amount of $321. For the three and six months ended June 30, 2024, there were no Reimbursement Payments made to the Adviser.

As of June 30, 2025 and December 31, 2024, $2,854 and $2,585, respectively, of Expense Payments were due from the Adviser, which were included in due from adviser on the Consolidated Statement of Assets and Liabilities.

Note 4. Investments

The following is a summary of the composition of the Company’s investment portfolio at cost and fair value as of June 30, 2025 and December 31, 2024:

 

     June 30, 2025     December 31, 2024  
     Amortized Cost      Fair Value      % of Total
Investments at
Fair Value
    Amortized Cost      Fair Value      % of Total
Investments at
Fair Value
 

First Lien Debt

   $ 661,135      $ 657,839        99.96   $ 653,670      $ 653,893        100.00

Second Lien Debt

     579        291        0.04     —         —         —   

Warrant

     31        5        —        31        32        —   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total investments

   $ 661,745      $ 658,135        100.00   $ 653,701      $ 653,925        100.00
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

38


Table of Contents

The following is a summary of the industry classifications in which the Company invests as of June 30, 2025 and December 31, 2024:

 

June 30, 2025

 
     Amortized Cost      Fair Value      % of Total Investments at
Fair Value
    Fair Value as % of
Net Assets
 

Aerospace & Defense

   $ 6,246      $ 6,277        0.95     2.10

Air Freight & Logistics

     14,864        14,296        2.17       4.78  

Automobile Components

     12,119        12,113        1.84       4.05  

Building Products

     4,556        4,567        0.69       1.53  

Chemicals

     17,592        17,708        2.69       5.92  

Commercial Services & Supplies

     41,133        41,360        6.29       13.82  

Communications Equipment

     1,995        1,951        0.30       0.65  

Construction & Engineering

     3,730        3,761        0.57       1.26  

Containers & Packaging

     4,331        4,352        0.66       1.45  

Diversified Consumer Services

     32,971        32,912        5.00       11.00  

Diversified Telecommunication Services

     3,934        3,939        0.60       1.32  

Electric Utilities

     7,524        7,504        1.14       2.51  

Electrical Equipment

     7,700        7,780        1.18       2.60  

Electronic Equipment, Instruments & Components

     1,967        1,970        0.30       0.66  

Entertainment

     4,838        4,746        0.72       1.59  

Financial Services

     55,386        55,328        8.41       18.49  

Food Products

     8,334        8,402        1.28       2.81  

Ground Transportation

     6,941        6,883        1.05       2.30  

Health Care Equipment & Supplies

     8,911        8,927        1.36       2.98  

Health Care Providers & Services

     82,088        80,549        12.24       26.92  

Health Care Technology

     30,715        31,000        4.71       10.36  

Hotels, Restaurants & Leisure

     1,746        1,731        0.26       0.58  

Household Durables

     18,482        18,490        2.81       6.18  

Insurance

     25,953        26,135        3.97       8.74  

IT Services

     8,901        8,848        1.35       2.96  

Machinery

     20,564        19,954        3.03       6.67  

Media

     10,010        9,937        1.51       3.32  

Metals & Mining

     2,002        1,995        0.30       0.67  

Oil, Gas & Consumable Fuels

     995        997        0.15       0.33  

Passenger Airlines

     1,909        1,848        0.28       0.62  

Personal Care Products

     2,000        2,005        0.31       0.67  

Pharmaceuticals

     19,937        19,013        2.89       6.36  

Professional Services

     79,851        79,774        12.12       26.66  

Real Estate Management & Development

     13,613        13,773        2.09       4.60  

Software

     74,061        73,397        11.15       24.53  

Specialty Retail

     9,206        9,239        1.40       3.09  

Textiles, Apparel & Luxury Goods

     3,217        3,236        0.49       1.08  

Trading Companies & Distributors

     11,423        11,438        1.74       3.82  
  

 

 

    

 

 

    

 

 

   

 

 

 
   $ 661,745      $ 658,135        100.00     219.98
  

 

 

    

 

 

    

 

 

   

 

 

 

 

39


Table of Contents

December 31, 2024

 
     Amortized Cost      Fair Value      % of Total Investments at
Fair Value
    Fair Value as % of
Net Assets
 

Aerospace & Defense

   $ 8,288      $ 8,329        1.27     2.77

Air Freight & Logistics

     15,187        15,401        2.35       5.13  

Automobile Components

     13,153        13,112        2.00       4.37  

Building Products

     6,571        6,646        1.02       2.21  

Chemicals

     17,581        17,568        2.69       5.86  

Commercial Services & Supplies

     25,280        25,283        3.87       8.42  

Communications Equipment

     2,000        1,995        0.31       0.66  

Construction & Engineering

     3,847        3,791        0.58       1.26  

Containers & Packaging

     11,304        11,393        1.74       3.79  

Diversified Consumer Services

     22,514        22,643        3.46       7.54  

Diversified Telecommunication Services

     8,859        8,943        1.37       2.98  

Electrical Equipment

     11,337        11,360        1.74       3.78  

Electronic Equipment, Instruments & Components

     1,975        1,968        0.29       0.66  

Entertainment

     8,856        8,941        1.37       2.98  

Financial Services

     52,403        52,495        8.03       17.48  

Food Products

     8,376        8,492        1.30       2.83  

Ground Transportation

     12,014        12,084        1.85       4.02  

Health Care Equipment & Supplies

     9,946        9,943        1.52       3.31  

Health Care Providers & Services

     77,579        75,647        11.57       25.19  

Health Care Technology

     17,730        18,082        2.77       6.02  

Hotels, Restaurants & Leisure

     11,708        11,788        1.80       3.92  

Household Durables

     12,390        12,531        1.92       4.17  

Insurance

     29,423        29,560        4.52       9.84  

IT Services

     8,947        9,011        1.38       3.00  

Machinery

     37,197        37,096        5.67       12.35  

Media

     8,061        8,147        1.25       2.71  

Metals & Mining

     2,012        2,010        0.31       0.67  

Oil, Gas & Consumable Fuels

     1,000        1,003        0.14       0.33  

Passenger Airlines

     5,380        5,404        0.83       1.80  

Personal Care Products

     2,000        2,016        0.31       0.67  

Pharmaceuticals

     19,048        18,992        2.90       6.32  

Professional Services

     68,395        68,543        10.48       22.82  

Real Estate Management & Development

     13,579        13,555        2.07       4.51  

Software

     61,199        61,338        9.38       20.42  

Specialty Retail

     13,328        13,470        2.06       4.49  

Textiles, Apparel & Luxury Goods

     6,795        6,833        1.05       2.28  

Trading Companies & Distributors

     14,474        14,534        2.22       4.85  

Wireless Telecommunication Services

     3,965        3,978        0.61       1.32  
  

 

 

    

 

 

    

 

 

   

 

 

 
   $ 653,701      $ 653,925        100.00     217.73
  

 

 

    

 

 

    

 

 

   

 

 

 

The following is a summary of the geographical concentration of the Company’s investment portfolio as of June 30, 2025 and December 31, 2024:

 

     June 30, 2025  
     Amortized Cost      Fair Value      % of Total Investments at
Fair Value
    Fair Value as % of
Net Assets
 

United States

   $ 642,192      $ 638,718        97.05     213.49

Canada

     4,804        4,842        0.74       1.62  

Europe

     14,749        14,575        2.21       4.87  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 661,745      $ 658,135        100.00     219.98
  

 

 

    

 

 

    

 

 

   

 

 

 

 

40


Table of Contents
     December 31, 2024  
     Amortized Cost      Fair Value      % of Total Investments at
Fair Value
    Fair Value as % of Net
Assets
 

United States

   $ 628,216      $ 628,349        96.09     209.22

Canada

     5,749        5,810        0.89       1.93  

Europe

     19,736        19,766        3.02       6.58  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 653,701      $ 653,925        100.00     217.73
  

 

 

    

 

 

    

 

 

   

 

 

 

As of June 30, 2025, we had one loan on non-accrual status, and non-accrual investments as a percentage of total debt investments at cost and fair value were 0.05% and 0.06%, respectively. As of December 31, 2024, we had one loan on non-accrual status, and non-accrual investments as a percentage of total debt investments at cost and fair value were 0.06% and 0.08%, respectively.

As of June 30, 2025 and December 31, 2024, on a fair value basis, 100% of the Company’s performing debt investments bore interest at a floating rate.

Note 5. Fair Value Measurements

Investments

The Company values all investments in accordance with ASC Topic 820, which requires enhanced disclosures about assets and liabilities that are measured and reported at fair value. As defined in ASC Topic 820, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Where available, fair value is based on observable market prices or parameters, or derived from such prices or parameters. Where observable prices or inputs are not available, valuation models are applied. These valuation models involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the assets or liabilities or market and the assets’ or liabilities’ complexity.

ASC Topic 820 establishes a hierarchical disclosure framework which prioritizes and ranks the level of market price observability of inputs used in measuring investments at fair value. Market price observability is affected by a number of factors, including the type of investment and the characteristics specific to the investment. Investments with readily available active quoted prices or for which fair value can be measured from actively quoted prices generally will have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).

The guidance establishes three levels of the fair value hierarchy as follows:

 

  Level 1 -

Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;

 

  Level 2 -

Quoted prices in markets that are not considered to be active or financial instruments for which significant inputs are observable, either directly or indirectly; and

 

  Level 3 -

Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable.

The level of an asset or liability within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. However, the determination of what constitutes “observable” requires significant judgment by management.

Pursuant to Rule 2a-5 under the 1940 Act (“Rule 2a-5”), the Board has designated FEIM as the Company’s valuation designee, as the term is defined in Rule 2a-5 (the “Valuation Designee”). FEIM, as the Valuation Designee, performs fair value determinations of the Company’s assets by implementing valuation policies and procedures approved by the Board, subject to the oversight of the Board and the Board’s Audit Committee, and in compliance with the requirements of Rule 2a-5. In calculating the value of the Company’s total assets, investments for which market quotations are readily available are valued using market quotations, which are generally obtained from an independent pricing service or one or more broker-dealers or market makers. Debt and equity securities for which market quotations are not readily available or are determined to be unreliable are valued at fair value as determined in good faith by the Valuation Designee.

With respect to the investments for which market quotations are not readily available, the Company undertakes a multi-step valuation process each quarter, as described below:

 

  1.

the Company’s valuation process begins with each portfolio company or investment being initially valued by the investment professionals responsible for managing portfolio investments; concurrently therewith, on at least an annual basis, independent valuation firms are used to conduct independent appraisals of all investments for which market quotations are either not readily available or are determined to be unreliable unless the amount of an investment is immaterial;

 

41


Table of Contents
  2.

the preliminary valuation recommendation of the investment professionals and the applicable input of the independent valuation firms (the “Preliminary Valuation Data”) are then documented and reviewed with FEAC’s pricing professionals;

 

  3.

the Preliminary Valuation Data are then discussed with, and approved by, the pricing committee of FEAC;

 

  4.

FEIM’s valuation committee independently discusses the Preliminary Valuation Data and determines the fair value of each investment in good faith based on the Preliminary Valuation Data; and

 

  5.

on a quarterly basis, a designee of FEIM’s valuation committee discusses the fair value determinations of each investment with the Audit Committee.

When we determine our NAV as of the last day of a month that is not also the last day of a calendar quarter, we intend to update the value of securities with reliable market quotations to the most recent market quotation. For securities without reliable market quotations, FEIM’s valuation team will generally value such assets at the most recent quarterly valuation unless FEAC determines that a significant observable change has occurred since the most recent quarter end with respect to the investment (which determination may be as a result of a material event at a portfolio company, material change in market spreads, secondary market transaction in the securities of an investment or otherwise). If FEAC determines such a change has occurred with respect to one or more investments, the relevant portfolio management team shall determine whether to recommend a change to the FEIM valuation committee and whether the applicable pricing professional will determine whether to engage an independent valuation firm for assistance. FEIM will then discuss and determine the fair value of such investment(s) in the Company’s portfolio in good faith based on the input of any applicable respective independent valuation firms.

The types of factors that the Valuation Designee may take into account in fair value pricing the Company’s investments include, as relevant, the nature and realizable value of any collateral, the portfolio company’s ability to make payments and its earnings and discounted cash flows, the markets in which the portfolio company does business, comparison to publicly traded securities and other relevant factors.

For cash flow debt investments, the Valuation Designee generally determines the fair value primarily using an income, or yield, approach that analyzes the discounted cash flows of interest and principal for the debt security, as set forth in the associated loan agreements, as well as the financial position and credit risk of each portfolio investment. The Valuation Designee’s estimate of the expected repayment date is generally the legal maturity date of the instrument. The yield analysis considers changes in leverage levels, credit quality, portfolio company performance and other factors. The enterprise value, a market approach, is used to determine the value of debt investments that are credit impaired, close to maturity or where the Company also holds a controlling equity interest. The method for determining enterprise value uses a multiple analysis, whereby appropriate multiples are applied to the portfolio company’s revenues or net income before net interest expense, income tax expense, depreciation and amortization, or EBITDA.

For asset-based loans, the Valuation Designee generally determines the fair value using the liquidation approach that analyzes the underlying collateral of the loan, as set forth in the associated loan agreements and the borrowing base certificates. Liquidation valuations may be determined using a net orderly liquidation value, a forced liquidation value, or other methodology. Such liquidation values may be further reduced by certain reserves that may reduce the value of the collateral available to support the outstanding debt in a wind down scenario (the net realized value of the collateral).

For equity investments, an income and/or market approach is generally used to value equity investments for which there is no established public or private market. The market approach values an investment by examining observable market values for similar investments. The resulting valuation, although stated as a precise number, is necessarily within a range of values that vary depending upon the significance attributed to the various factors being considered. Some of these factors may include current market trading and/or transaction multiples, the portfolio company’s relative financial performance relative to public and private peer companies and leverage levels.

In addition, for certain debt investments, the Valuation Designee may base its valuation on indicative bid and ask prices provided by an independent third-party pricing service. Bid prices reflect the highest price that the Company and others may be willing to pay. Ask prices represent the lowest price that the Company and others may be willing to accept. The Valuation Designee generally uses the midpoint of the bid/ask range as its best estimate of fair value of such investment.

The Company has adopted the authoritative guidance under GAAP for estimating the fair value of investments in investment companies that have calculated NAV per share in accordance with the specialized accounting guidance for investment companies. Accordingly, in circumstances in which NAV per share of an investment is determinative of fair value, the Company estimates the fair value of an investment in an investment company using the NAV per share of the investment (or its equivalent) without further adjustment if the NAV per share of the investment is determined in accordance with the specialized accounting guidance for investment companies as of the reporting entity’s measurement date.

 

42


Table of Contents

As of June 30, 2025, the Valuation Designee determined, in good faith, the fair value of the Company’s portfolio investments in accordance with GAAP and the Company’s valuations procedures based on the facts and circumstances known by the Company at that time, or reasonably expected to be known at that time.

Fair Value Disclosures

The following is a summary of the composition of the Company’s investment portfolio at cost and fair value as of June 30, 2025 and December 31, 2024:

 

     June 30, 2025  
     Level 1     Level 2     Level 3     Total  

First Lien Debt

   $ —      $ 232,738     $ 425,101     $ 657,839  

Second Lien Debt

     —        —        291       291  

Warrant

     —        —        5       5  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Investments

   $ —      $ 232,738     $ 425,397     $ 658,135  
  

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of Total

     0.00     35.36     64.64     100.00

 

     December 31, 2024  
     Level 1     Level 2     Level 3     Total  

First Lien Debt

   $ —      $ 321,304     $ 332,589     $ 653,893  

Warrant

     —        —        32       32  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Investments

   $ —      $ 321,304     $ 332,621     $ 653,925  
  

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of Total

     0.00     49.13     50.87     100.00

The following table provides a reconciliation of the beginning and ending balances for investments at fair value that use Level 3 inputs for the three and six months ended June 30, 2025:

 

     Three Months Ended June 30, 2025  
     First Lien Loan      Second Lien Loan      Warrant      Total
Investments
 

Fair value, beginning of period

   $ 364,707      $ 456      $ —       $ 365,163  

Purchase of investments (including PIK)

     69,426        17        —         69,443  

Proceeds from principal repayments and sales of investments

     (5,674      (8      —         (5,682

Amortization of premium/accretion of discount, net

     319        20        —         339  

Net realized gain (loss) on investments

     58        —         —         58  

Net change in unrealized appreciation (depreciation) on investments

     (713      (194      5        (902

Restructures

     —         —         —         —   

Transfers out of Level 3

     (9,298      —         —         (9,298

Transfers into Level 3

     6,276        —         —         6,276  
  

 

 

    

 

 

    

 

 

    

 

 

 

Fair value, end of period

   $ 425,101      $ 291      $ 5      $ 425,397  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments still held at June 30, 2025

   $ (715    $ (194    $ 5      $ (904
  

 

 

    

 

 

    

 

 

    

 

 

 

 

43


Table of Contents
     Six Months Ended June 30, 2025  
     First Lien Loan      Second Lien Loan      Warrant      Total
Investments
 

Fair value, beginning of period

   $ 332,589      $ —       $ 32      $ 332,621  

Purchase of investments (including PIK)

     137,931        34        —         137,965  

Proceeds from principal repayments and sales of investments

     (35,310      (8      —         (35,318

Amortization of premium/accretion of discount, net

     886        25        —         911  

Net realized gain (loss) on investments

     (883      —         —         (883

Net change in unrealized appreciation (depreciation) on investments

     624        (288      (27      309  

Restructures

     (528      528        —         —   

Transfers out of Level 3

     (23,452      —         —         (23,452

Transfers into Level 3

     13,244        —         —         13,244  
  

 

 

    

 

 

    

 

 

    

 

 

 

Fair value, end of period

   $ 425,101      $ 291      $ 5      $ 425,397  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments still held at June 30, 2025

   $ (1,350    $ (288    $ (26    $ (1,664
  

 

 

    

 

 

    

 

 

    

 

 

 

The following table provides a reconciliation of the beginning and ending balances for investments at fair value that use Level 3 inputs for the three and six months ended June 30, 2024:

 

     Three Months Ended June 30, 2024  
     First Lien Loan      Warrant      Total Investments  

Fair value, beginning of period

   $ 124,071      $ 2      $ 124,073  

Purchase of investments (including PIK)

     85,010        —         85,010  

Proceeds from principal repayments and sales of investments

     (1,165      —         (1,165

Amortization of premium/accretion of discount, net

     173        —         173  

Net realized gain (loss) on investments

     (2      —         (2

Net change in unrealized appreciation (depreciation) on investments

     11        2        13  

Transfers out of Level 3

     (2,258      —         (2,258

Transfers to Level 3

     7,913        —         7,913  
  

 

 

    

 

 

    

 

 

 

Fair value, end of period

   $ 213,753      $ 4      $ 213,757  
  

 

 

    

 

 

    

 

 

 

Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments still held at June 30, 2024

   $ 37      $ 2      $ 39  
  

 

 

    

 

 

    

 

 

 

 

     Six Months Ended June 30, 2024  
     First Lien Loan      Warrant      Total Investments  

Fair value, beginning of period

   $ 65,862      $ 2      $ 65,864  

Purchase of investments (including PIK)

     153,767        —         153,767  

Proceeds from principal repayments and sales of investments

     (1,254      —         (1,254

Amortization of premium/accretion of discount, net

     278        —         278  

Net realized gain (loss) on investments

     (2      —         (2

Net change in unrealized appreciation (depreciation) on investments

     40        2        42  

Transfers out of Level 3

     (4,938      —         (4,938
  

 

 

    

 

 

    

 

 

 

Fair value, end of period

   $ 213,753      $ 4      $ 213,757  
  

 

 

    

 

 

    

 

 

 

Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments still held at June 30, 2024

   $ 39      $ 2      $ 41  
  

 

 

    

 

 

    

 

 

 

Investments were transferred out of Level 3 during the three and six months ended June 30, 2025 and 2024 due to improvements in the quantity and quality of information, specifically the number of vendor quotes available to support the valuation of each investment, as assessed by the Valuation Designee. Investments were transferred into Level 3 during the three and six months ended June 30, 2025 and 2024 due to a decrease in the quantity and quality of information, specifically the number of vendor quotes available to support the valuation of each investment, as assessed by the Valuation Designee.

 

44


Table of Contents

Significant Unobservable Inputs

The following tables present quantitative information about the significant unobservable inputs of the Company’s Level 3 financial instruments as of June 30, 2025 and December 31, 2024. These tables are not intended to be all-inclusive but instead capture the significant unobservable inputs relevant to the Company’s determination of fair value.

 

     June 30, 2025  
                      Range        
     Fair Value     

Valuation Technique

  

Unobservable Input

   Low     High     Weighted
Average (1)
 

First lien debt (2)

   $ 351,162      Discounted cash flows (income approach)    Comparative Yield      8.45     18.54     10.28
     31,153      Recoverability    Collateral Value    $ 22.4mm     $ 425.6mm     $ 188.0mm  
  

 

 

              
     382,315             

Warrant

     5      Option pricing model    Volatility      50.00     80.00     65.00
         Time Horizon (years)      1.0 yrs       5.0 yrs       3.0 yrs  
  

 

 

              

Total

   $ 382,320             
  

 

 

              

 

(1)

Weighted averages are calculated based on fair value of investments.

(2)

Excluded from the presentation is $42,786 in first lien senior secured debt and $291 in second lien senior secured debt for which the Valuation Designee did not develop the unobservable inputs for the determination of fair value (examples include insufficient liquidity and single source quotation).

 

     December 31, 2024  
                      Range        
     Fair Value     

Valuation Technique

  

Unobservable Input

   Low     High     Weighted
Average (1)
 

First lien debt (2)

   $ 247,699      Discounted cash flows (income approach)    Comparative Yield      8.56     14.23     10.40
     22,492      Recoverability    Collateral Value    $ 19.6mm     $ 367.9mm     $ 132.3mm  
  

 

 

              
     270,191             

Warrant

     32      Option pricing model    Volatility      78.00     88.00     83.00
         Time Horizon (years)      5.0 yrs       10.0 yrs       7.5 yrs  
  

 

 

              

Total

   $ 270,223             
  

 

 

              

 

(1)

Weighted averages are calculated based on fair value of investments.

(2)

Excluded from the presentation is $62,398 in first lien senior secured debt for which the Valuation Designee did not develop the unobservable inputs for the determination of fair value (examples include insufficient liquidity and single source quotation).

The significant unobservable input used in the fair value measurement of the Company’s debt securities, excluding investments in asset-backed loans, is the comparative yield which is used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments. In determining the comparative yield for the income approach, the Company considers current market yields and multiples, weighted average cost of capital, portfolio company performance, leverage levels, credit quality, among other factors, including U.S. federal tax rates, in its analysis. Significant increases (decreases) in the comparative yield in isolation would result in a significantly lower (higher) fair value measurement.

The primary significant unobservable input used in the fair value measurement of the Company’s investment in asset-backed loans is the net realizable value of the underlying collateral of the loan. The Company considers information provided by the borrower in its compliance certificates and information from third party appraisals, among other factors, in its analysis. Significant increases (decreases) in the net realizable value of the underlying collateral would result in a significantly higher (lower) fair value measurement.

Other Financial Assets and Liabilities

As of June 30, 2025, the carrying amounts of the Company’s other financial instruments, such as cash and cash equivalents, receivables and payables, approximate the fair value of such items due to the short maturity of such instruments and would be categorized as Level 1 within the fair value hierarchy. As of June 30, 2025, the carrying amounts of the Company’s outstanding Credit Facilities approximate fair value and would be categorized as Level 3 within the fair value hierarchy. The fair values of the Credit Facilities are estimated based upon market interest rates and entities with similar credit risk.

 

45


Table of Contents

Note 6. Borrowings

In connection with the Company’s organization, the Board and the Company’s initial shareholder, approved the application of the modified asset coverage requirements set forth in Section 61(a)(2) of the 1940 Act to the Company. As a result of this approval, the Company is permitted to borrow amounts such that its asset coverage ratio, as defined in the 1940 Act, is at least 150% after such borrowing. As of June 30, 2025, the Company’s asset coverage ratio was 175.7%.

MS Credit Facility

On September 22, 2023, First Eagle Private Credit Fund SPV, LLC (the “MS Credit Facility SPV”), a wholly-owned financing subsidiary of the Company, as borrower, the Company, as transferor, and FEPC Fund Servicer, LLC, an affiliate of the Company, as servicer, entered into a $350,000 senior secured revolving credit facility, as amended (the “MS Credit Facility”) with Morgan Stanley Bank, N.A., as initial lender, certain other lenders from time to time party thereto, Morgan Stanley Senior Funding, Inc., as administrative agent, U.S. Bank Trust Company, National Association, as collateral agent, U.S. Bank National Association, as account bank and collateral custodian, and FEPC Fund Servicer, LLC, a wholly-owned subsidiary of the Company, as servicer under the MS Credit Facility.

On June 20, 2024, the MS Credit Facility SPV entered into the second amendment to the loan and servicing agreement (“Second Amendment”), amending the MS Credit Facility. The Second Amendment (i) amends the concentration limitation component of the borrowing base to allow, (x) until April 1, 2025, up to 75% of the MS Credit Facility SPV’s portfolio to be broadly syndicated loans or senior secured bonds, (y) thereafter until September 30, 2025, 50% of the MS Credit Facility SPV’s portfolio to be broadly syndicated loans or senior secured bonds, and (z) after September 30, 2025, 35% of the MS Credit Facility SPV’s portfolio to be broadly syndicated loans or senior secured bonds, (ii) reduces the minimum utilization amount under the MS Credit Facility to be 35% of the commitments under the MS Credit Facility until September 22, 2024, and (iii) changes the interest rate applicable to the minimum utilization amount to be only the “applicable margin.”

On November 7, 2024, the MS Credit Facility SPV entered into the third amendment to the loan and servicing agreement (“Third Amendment”), amending the MS Credit Facility. The Third Amendment (i) reduces the spread to 2.55% per annum during the revolving period and 3.05% per annum during the amortization period; (ii) amends the 5% PIK loan concentration limitation component of the borrowing base to exclude from the concentration limitation PIK loans with a minimum cash spread of at least 5% paid quarterly; (iii) increases the minimum utilization amount to be 75% of the commitments under the MS Credit Facility; and (iv) resets as of the Third Amendment date the time period the prepayment premium is due in connection with reducing or terminating commitments under the MS Credit Facility.

The Company’s ability to borrow under the MS Credit Facility is subject to certain financial and restrictive covenants, as well as availability under the borrowing base, which permits the Company to borrow up to 75% of the principal balance of its eligible portfolio company investments depending on the type of investment, subject to a maximum advance rate on the portfolio of 65%. Under the terms of the MS Credit Facility, the MS Credit Facility SPV is permitted to reinvest available cash and make new borrowings under the MS Credit Facility through September 22, 2026. The MS Credit Facility has a minimum utilization requirement (“MS Credit Facility Minimum Utilization”) of 35% of the facility amount (following a nine-month ramp-up period through September 21, 2024). The MS Credit Facility Minimum Utilization increased to 65% from September 22, 2024 and increased again to 75% from November 7, 2024 through the end of the revolving period. Distributions from the MS Credit Facility SPV to the Company are limited by the terms of the MS Credit Facility, which generally allows for the distribution of net interest income quarterly pursuant to a waterfall during the reinvestment period. The MS Credit Facility SPV’s obligations under the MS Credit Facility are secured by a first priority security interest in substantially all of the assets of the MS Credit Facility SPV, including its portfolio of investments, and the Company’s equity interest in the MS Credit Facility SPV. As of June 30, 2025, the Company held 107 investments with a total fair market value of $468,318 in the MS Credit Facility SPV as collateral for the MS Credit Facility. As of June 30, 2025, the Company had $306,500 in borrowings outstanding under the MS Credit Facility. As of December 31, 2024, the Company held 120 investments with a total fair market value of $505,108 in the MS Credit Facility SPV as collateral for the MS Credit Facility. As of December 31, 2024, the Company had $325,600 in borrowings outstanding under the MS Credit Facility.

The MS Credit Facility has a scheduled maturity date of September 22, 2028, or earlier in accordance with the terms of the MS Credit Facility. Borrowings under the MS Credit Facility bear interest initially at the annual rate of three month SOFR plus a spread. The initial spread through November 6, 2024 was 3.05% per annum for term SOFR advances, reducing to 2.55% per annum for term SOFR advances from November 7, 2024 through the end of the revolving period, and 3.05% per annum during the amortization period. Additionally, the MS Credit Facility SPV pays a fee of 0.15% per annum on the notional loan amount of $350,000, a minimum utilization fee of 2.55% per annum on the MS Credit Facility Minimum Utilization less any outstanding borrowings if outstanding borrowings are less than the MS Credit Facility Minimum Utilization, and an unused fee of 0.60% per annum on the difference between the total facility amount and the greater of the MS Credit Facility Minimum Utilization or total outstanding borrowings.

 

46


Table of Contents

Components of Interest Expense

The components of the Company’s interest expense on the MS Credit Facility were as follows:

 

     For the Three
Months Ended
June 30, 2025
    For the Three
Months Ended
June 30, 2024
    For the Six
Months Ended
June 30, 2025
    For the Six
Months Ended
June 30, 2024
 

Borrowing interest expense

   $ 5,220     $ 345     $ 11,084     $ 348  

Borrowing administration fees

     133       132       264       265  

Facility unused fees

     73       540       85       1,071  

Amortization of financing costs

     154       153       306       306  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

   $ 5,580     $ 1,170     $ 11,739     $ 1,990  
  

 

 

   

 

 

   

 

 

   

 

 

 

Average Debt Outstanding

     301,545       16,157       321,600       15,600 (1) 

Average Stated Interest Rate

     6.85     8.35     6.85     8.35 %(1) 

 

(1)

Average taken from date of initial borrowing on March 29, 2024.

JPM Credit Facility

On April 9, 2025, First Eagle Private Credit Fund BSL SPV, LLC (the “JPM Credit Facility SPV”), a wholly-owned financing subsidiary of the Company, as borrower, entered into a $100,000 senior secured revolving credit facility (the “JPM Credit Facility,” and together with the MS Credit Facility, the “Credit Facilities”) with JPMorgan Chase Bank, National Association, as initial lender, certain other lenders from time to time party thereto, FEAC, as portfolio manager, U.S. Bank Trust Company, National Association, as collateral agent and collateral administrator, U.S. Bank National Association, as securities intermediary, and JPMorgan Chase Bank, National Association, as administrative agent.

The Company’s ability to borrow under the JPM Credit Facility is subject to certain financial and restrictive covenants, as well as availability under the borrowing base, which permits the Company to borrow up to 70% of the net asset value of the portfolio assets held in the JPM Credit Facility SPV. Under the terms of the JPM Credit Facility, the JPM Credit Facility SPV is permitted to reinvest available cash and make new borrowing under the JPM Credit Facility through April 8, 2028. The JPM Credit Facility has a minimum utilization requirement (“JPM Credit Facility Minimum Utilization”) of 50% of the facility amount (following a three-month ramp-up period through July 9, 2025), increasing to 75% on October 10, 2025 through the end of the reinvestment period. Distributions from the JPM Credit Facility SPV to the Company are limited by the terms of the JPM Credit Facility, which generally allows for the distribution of net interest income quarterly pursuant to a waterfall during the reinvestment period. The JPM Credit Facility SPV’s obligations under the JPM Credit Facility are secured by a first priority security interest in substantially all of the assets of the JPM Credit Facility SPV, including its portfolio of investments. As of June 30, 2025, the Company held 54 investments with a total fair market value of $112,865 in the JPM Credit Facility SPV as collateral for the JPM Credit Facility. As of June 30, 2025, the Company had $88,500 in borrowings outstanding under the JPM Credit Facility.

The JPM Credit Facility has a scheduled maturity date of April 9, 2030, or earlier in accordance with the terms of the JPM Credit Facility. Borrowings under the JPM Credit Facility bear interest at the annual rate of three month SOFR plus a spread of 1.55% per annum. Additionally, the JPM Credit Facility SPV pays a minimum utilization fee of 1.55% per annum on the JPM Credit Facility Minimum Utilization less any outstanding borrowings if outstanding borrowings are less than the JPM Credit Facility Minimum Utilization, and an unused fee of 0.50% per annum on the difference between the total facility amount and the greater of the JPM Credit Facility Minimum Utilization or total outstanding borrowings.

Components of Interest Expense

The components of the Company’s interest expense on the JPM Credit Facility were as follows:

 

     For the Three
Months Ended
June 30, 2025
    For the Three
Months Ended
June 30, 2024
     For the Six
Months Ended
June 30, 2025
    For the Six
Months Ended
June 30, 2024
 

Borrowing interest expense

   $ 1,002     $ —       $ 1,002     $ —   

Borrowing administration fees

     —        —         —        —   

Facility unused fees

     28       —         28       —   

Amortization of financing costs

     47       —         47       —   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total interest expense

   $ 1,077     $ —       $ 1,077     $ —   
  

 

 

   

 

 

    

 

 

   

 

 

 

Average Debt Outstanding

     75,452 (1)      —         75,452 (1)      —   

Average Stated Interest Rate

     5.76 %(1)      N/A        5.76 %(1)      N/A  

 

(1)

Average taken from date of initial borrowing on April 9, 2025.

 

47


Table of Contents

For the three and six months ended June 30, 2025, the average total debt outstanding was $370,364 and $356,199, respectively. For the three and six months ended June 30, 2024, the average total debt outstanding was $16,157 and $15,600, respectively.

For both the three and six months ended June 30, 2025, the effective annualized average interest rate, which includes amortization of debt financing costs and non-usage facility fees, was 7.21% and 7.26%, respectively. For the three and six months ended June 30, 2025, the effective annualized average interest rate, which includes amortization of debt financing costs and non-usage facility fees, was not meaningful due to the low levels of borrowings on the credit facility during the respective periods.

Note 7. Commitments and Contingencies

Unfunded Commitments

Unfunded commitments to provide funds to portfolio companies are not reflected on the Company’s Consolidated Statement of Assets and Liabilities. The Company’s unfunded commitments may be significant from time to time. These commitments will be subject to the same underwriting and ongoing portfolio maintenance as are the on-balance sheet financial instruments that the Company holds. Since these commitments may expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. The Company intends to use cash flow from normal and early principal repayments and proceeds from borrowings to fund these commitments.

As of June 30, 2025 and December 31, 2024, the Company has the following unfunded commitments to portfolio companies:

 

June 30, 2025

 

Investments—non-controlled/non-affiliated

   Commitment Type      Commitment
Expiration Date
     Unfunded
Commitment
     Fair
Value
 

Delayed Draw

           

841 Prudential MOB LLC

     Delayed Draw        10/8/2027      $ 719      $ —   

Air Conditioning Specialist, Inc.

     Delayed Draw        11/19/2026      $ 782      $ (12

AMCP Clean Acquisition Co LLC

     Delayed Draw        6/15/2028      $ 910      $ (2

Apella Capital LLC

     Delayed Draw        6/18/2027      $ 1,334      $ —   

APS Acquisition Holdings, LLC

     Delayed Draw        7/11/2026      $ 2,699      $ (13

Argano, LLC

     Delayed Draw        10/3/2026      $ 1,572      $ (16

Case Works, LLC

     Delayed Draw        10/1/2029      $ 272      $ (5

CI (MG) Group, LLC

     Delayed Draw        3/27/2027      $ 4,177      $ (63

Community Based Care Acquisition, Inc.

     Delayed Draw        3/19/2026      $ 1,507      $ —   

Elevate HD Parent, Inc.

     Delayed Draw        2/18/2025      $ 449      $ —   

Electrical Components International, Inc.

     Delayed Draw        5/10/2026      $ 433      $ (2

Enverus Holdings, Inc.

     Delayed Draw        12/12/2026      $ 73      $ —   

First Steps Recovery Acquisition, LLC

     Delayed Draw        9/29/2025      $ 276      $ (6

Gen4 Dental Partners Opco, LLC

     Delayed Draw        5/13/2026      $ 1,867      $ (42

Groundworks Operations, LLC

     Delayed Draw        3/6/2026      $ 393      $ —   

HFW Holdings, LLC

     Delayed Draw        5/1/2027      $ 5,213      $ (59

Housework Holdings

     Delayed Draw        5/28/2026      $ 417      $ (2

Mission Critical Group, LLC

     Delayed Draw        4/17/2027      $ 3,963      $ (40

Monarch Behavioral Therapy, LLC

     Delayed Draw        6/6/2026      $ 266      $ (1

Prescott’s Inc.

     Delayed Draw        12/30/2026      $ 3,585      $ (27

PRGX Global, Inc

     Delayed Draw        2/20/2027      $ 596      $ (6

RL James, Inc.

     Delayed Draw        12/15/2025      $ 612      $ (5

RMBUS Holdco Inc.

     Delayed Draw        1/8/2026      $ 2,070      $ —   

Schola Group Acquisition, Inc.

     Delayed Draw        4/9/2027      $ 4,564      $ (51

SR Landscaping, LLC

     Delayed Draw        2/20/2026      $ 1,093      $ —   

Strategy Corps, LLC

     Delayed Draw        6/28/2026      $ 3,300      $ (49

Tri Scapes, LLC

     Delayed Draw        7/12/2026      $ 2,370      $ (24

Waste Resource Management Inc.

     Delayed Draw        5/19/2027      $ 4,867      $ —   

XPT Partners, LLC

     Delayed Draw        12/10/2026      $ 950      $ (19

 

48


Table of Contents

Investments—non-controlled/non-affiliated

   Commitment Type      Commitment
Expiration Date
     Unfunded
Commitment
     Fair
Value
 

Revolver

           

Advantmed Buyer Inc

     Revolver        2/14/2031      $ 2,189      $ (29

Air Buyer Inc.

     Revolver        7/23/2030      $ 517      $ (16

Air Conditioning Specialist, Inc.

     Revolver        11/19/2029      $ 621      $ (9

APS Acquisition Holdings, LLC

     Revolver        7/11/2029      $ 1,741      $ (9

Argano, LLC

     Revolver        9/13/2029      $ 348      $ (3

Case Works, LLC

     Revolver        10/1/2029      $ 151      $ (3

CI (MG) Group, LLC

     Revolver        3/27/2030      $ 543      $ (8

Elevate HD Parent, Inc.

     Revolver        8/20/2029      $ 173      $ —   

Endo1 Partners, LLC

     Revolver        5/23/2030      $ 532      $ (11

Enthusiast Auto Holdings, LLC

     Revolver        12/19/2026      $ 1,151      $ (1

Enverus Holdings, Inc.

     Revolver        12/24/2029      $ 272      $ (7

First Steps Recovery Acquisition, LLC

     Revolver        3/29/2030      $ 597      $ (12

Gen4 Dental Partners Opco, LLC

     Revolver        5/13/2030      $ 467      $ (11

HFW Holdings, LLC

     Revolver        5/1/2031      $ 944      $ (11

Housework Holdings

     Revolver        12/15/2028      $ 86      $ —   

In Vitro Sciences, LLC

     Revolver        2/28/2029      $ 568      $ (63

Irving Parent, Corp.

     Revolver        3/11/2031      $ 2,382      $ (36

Mammoth Holdings, LLC

     Revolver        11/15/2029      $ 527      $ (18

Medrina, LLC

     Revolver        10/20/2029      $ 1,107      $ —   

Mission Critical Group, LLC

     Revolver        4/17/2030      $ 1,612      $ (16

Monarch Behavioral Therapy, LLC

     Revolver        6/6/2030      $ 780      $ (4

Owl Vans, LLC

     Revolver        12/31/2030      $ 1,200      $ (16

Prescott’s Inc.

     Revolver        12/30/2030      $ 896      $ (7

RL James, Inc.

     Revolver        12/15/2028      $ 1,081      $ (8

RMBUS Holdco Inc.

     Revolver        1/8/2029      $ 1,035      $ —   

Sagebrush Buyer, LLC

     Revolver        7/1/2030      $ 1,263      $ —   

Schola Group Acquisition, Inc.

     Revolver        4/9/2031      $ 1,141      $ (13

SR Landscaping, LLC

     Revolver        10/30/2029      $ 320      $ —   

Strategy Corps, LLC

     Revolver        6/28/2030      $ 1,567      $ (24

Streetmasters Intermediate, Inc

     Revolver        4/1/2030      $ 1,587      $ (20

Syner-G Intermediate Holdings, LLC

     Revolver        9/17/2030      $ 1,150      $ (75

The Mutual Group, LLC

     Revolver        1/31/2030      $ 1,299      $ —   

Thornton Carpet, LLC

     Revolver        5/15/2031      $ 2,502      $ (28

Tri Scapes, LLC

     Revolver        7/12/2030      $ 1,185      $ (12

Unified Patents, LLC

     Revolver        12/23/2027      $ 1,271      $ (10

Visante Acquisition, LLC

     Revolver        1/31/2030      $ 976      $ —   

Waste Resource Management Inc.

     Revolver        12/28/2029      $ 721      $ —   

XPT Partners, LLC

     Revolver        9/13/2028      $ 163      $ (3

Zenith American Solutions, Inc.

     Revolver        7/11/2029      $ 636      $ (5
        

 

 

    

 

 

 

Total Unfunded Commitments

         $ 88,630      $ (932
        

 

 

    

 

 

 

 

49


Table of Contents

December 31, 2024

 

Investments—non-controlled/non-affiliated

   Commitment Type      Commitment
Expiration Date
     Unfunded
Commitment
     Fair
Value
 

Delayed Draw

           

841 Prudential MOB LLC

     Delayed Draw        10/8/2027      $ 719      $ (11

Air Buyer Inc.

     Delayed Draw        1/23/2026      $ 1,138      $ (15

Air Conditioning Specialist, Inc.

     Delayed Draw        11/19/2026      $ 1,915      $ (10

AMCP Clean Acquisition Co LLC

     Delayed Draw        6/15/2028      $ 1,840      $ 8  

Apella Capital LLC

     Delayed Draw        12/4/2026      $ 148      $ (1

APS Acquisition Holdings, LLC

     Delayed Draw        7/11/2026      $ 3,483      $ (52

Argano, LLC

     Delayed Draw        3/13/2026      $ 2,087      $ (42

Case Works, LLC

     Delayed Draw        10/1/2029      $ 272      $ (4

Community Based Care Acquisition, Inc.

     Delayed Draw        3/19/2026      $ 2,118      $ —   

Elevate HD Parent, Inc.

     Delayed Draw        2/18/2025      $ 482      $ —   

Electrical Components International, Inc.

     Delayed Draw        5/10/2026      $ 433      $ (7

Enverus Holdings, Inc.

     Delayed Draw        12/12/2026      $ 192      $ —   

First Steps Recovery Acquisition, LLC

     Delayed Draw        9/29/2025      $ 1,149      $ (23

Focus Financial Partners, LLC

     Delayed Draw        9/10/2026      $ 194      $ 2  

Gen4 Dental Partners Opco, LLC

     Delayed Draw        5/13/2026      $ 2,333      $ (70

Groundworks Operations, LLC

     Delayed Draw        3/6/2026      $ 393      $ 3  

Housework Holdings

     Delayed Draw        3/1/2025      $ 428      $ —   

Housework Holdings

     Delayed Draw        5/28/2026      $ 417      $ —   

In Vitro Sciences, LLC

     Delayed Draw        7/31/2024      $ 23      $ (1

Medrina, LLC

     Delayed Draw        4/20/2025      $ 1,550      $ —   

Monarch Behavioral Therapy, LLC

     Delayed Draw        6/6/2026      $ 1,076      $ (8

Prescott’s Inc.

     Delayed Draw        12/30/2026      $ 3,585      $ (40

RL James, Inc.

     Delayed Draw        12/15/2025      $ 612      $ (15

RMBUS Holdco Inc.

     Delayed Draw        1/8/2026      $ 2,070      $ —   

SR Landscaping, LLC

     Delayed Draw        2/20/2026      $ 1,191      $ (3

Strategy Corps, LLC

     Delayed Draw        6/28/2026      $ 3,300      $ (33

Tri Scapes, LLC

     Delayed Draw        7/12/2026      $ 2,370      $ (36

US Fertility Enterprises, LLC

     Delayed Draw        10/3/2026      $ 97      $ 1  

Waste Resource Management Inc.

     Delayed Draw        12/28/2029      $ 1,208      $ —   

Xcel Brands, Inc.

     Delayed Draw        12/12/2028      $ 683      $ (15

XPT Partners, LLC

     Delayed Draw        12/10/2026      $ 1,205      $ (18

 

50


Table of Contents

Investments—non-controlled/non-affiliated

   Commitment Type      Commitment
Expiration Date
     Unfunded
Commitment
     Fair
Value
 

Revolver

           

Air Buyer Inc.

     Revolver        7/23/2030      $ 517      $ (7

Air Conditioning Specialist, Inc.

     Revolver        11/19/2029      $ 847      $ (4

Apella Capital LLC

     Revolver        3/1/2029      $ 50      $ —   

APS Acquisition Holdings, LLC

     Revolver        7/11/2029      $ 1,741      $ (26

Argano, LLC

     Revolver        9/13/2029      $ 348      $ (7

Case Works, LLC

     Revolver        10/1/2029      $ 362      $ (5

Elevate HD Parent, Inc.

     Revolver        8/20/2029      $ 200      $ —   

Enthusiast Auto Holdings, LLC

     Revolver        12/19/2025      $ 1,151      $ —   

Enverus Holdings, Inc.

     Revolver        12/24/2029      $ 284      $ (8

First Steps Recovery Acquisition, LLC

     Revolver        3/29/2030      $ 597      $ (12

Gen4 Dental Partners Opco, LLC

     Revolver        5/13/2030      $ 467      $ (14

Housework Holdings

     Revolver        12/15/2028      $ 176      $ —   

In Vitro Sciences, LLC

     Revolver        2/28/2029      $ 568      $ (20

Mammoth Holdings, LLC

     Revolver        11/15/2029      $ 659      $ (20

Medrina, LLC

     Revolver        10/20/2029      $ 1,107      $ —   

Mid-State Machine and Fabricating Corporation

     Revolver        6/21/2029      $ 1,917      $ (14

Monarch Behavioral Therapy, LLC

     Revolver        6/6/2030      $ 1,059      $ (8

Owl Vans, LLC

     Revolver        12/31/2030      $ 1,200      $ (16

Prescott’s Inc.

     Revolver        12/30/2030      $ 896      $ (10

Project Cloud Holdings, LLC

     Revolver        3/31/2029      $ 71      $ (2

RL James, Inc.

     Revolver        12/15/2028      $ 973      $ (24

RMBUS Holdco Inc.

     Revolver        1/8/2029      $ 1,035      $ —   

Sagebrush Buyer, LLC

     Revolver        7/1/2030      $ 1,263      $ (19

SR Landscaping, LLC

     Revolver        10/30/2029      $ 579      $ (1

Strategy Corps, LLC

     Revolver        6/28/2030      $ 1,650      $ (16

Syner-G Intermediate Holdings, LLC

     Revolver        9/17/2030      $ 1,150      $ (13

The Mutual Group, LLC

     Revolver        1/31/2030      $ 1,299      $ (19

Tri Scapes, LLC

     Revolver        7/12/2030      $ 1,185      $ (18

Unified Patents, LLC

     Revolver        12/23/2027      $ 1,271      $ (10

Visante Acquisition, LLC

     Revolver        1/31/2030      $ 976      $ —   

Waste Resource Management Inc.

     Revolver        12/28/2029      $ 786      $ —   

XPT Partners, LLC

     Revolver        9/13/2028      $ 271      $ (4

Zenith American Solutions, Inc.

     Revolver        7/11/2029      $ 596      $ (9
        

 

 

    

 

 

 

Total Unfunded Commitments

         $ 65,962      $ (696
        

 

 

    

 

 

 

Legal Proceedings

From time to time, the Company, or the Advisers, may become party to legal proceedings in the ordinary course of business, including proceedings related to the enforcement of the Company’s rights under contracts with its portfolio companies. Neither the Company, nor the Advisers, is currently subject to any material legal proceedings.

Note 8. Net Assets

Share Issuances

In connection with its formation, the Company has the authority to issue an unlimited number of Common Shares at $0.001 per share par value.

The Company offers on a continuous basis up to $5.0 billion of Common Shares pursuant to an offering registered with the SEC that commenced on March 11, 2025. The Company offers to sell any combination of three classes of shares, Class S shares, Class D shares and Class I shares, with a dollar value up to the maximum offering amount. The share classes have different ongoing shareholder servicing and/or distribution fees. The purchase price per share for each class of common shares equals the NAV per share, as of the effective date of the monthly share purchase date.

Prior to the commencement of its public offering, the Company conducted a separate private offering (the “Private Offering”) of Common Shares (i) to accredited investors (as defined in Regulation D under the Securities Act) and (ii) in the case of shares sold outside the United States, to persons that are not “U.S. persons” (as defined in Regulation S under the Securities Act) in reliance on exemptions from the registration requirements of the Securities Act. The Company expects to continue to conduct a private offering to sell Common Shares outside of the United States to persons that are not “U.S. persons” (as defined in Regulation S under the Securities Act).

The following table summarizes the issuance of shares from the Public Offering and the Private Offering during the six months ended June 30, 2025 and 2024:

 

51


Table of Contents
     Class I  

Subscriptions Effective

   Shares Issued      Net Proceeds  

For the six months ended June 30, 2025

     

January 1, 2025

     37,241      $ 901  

May 1, 2025

     283        6  

June 1, 2025

     278        7  
  

 

 

    

 

 

 

Total

     37,802      $ 914  
  

 

 

    

 

 

 

For the six months ended June 30, 2024

     

March 1, 2024

     2,058,460      $ 50,000  
  

 

 

    

 

 

 

Total

     2,058,460      $ 50,000  
  

 

 

    

 

 

 
     Class D  

Subscriptions Effective

   Shares Issued      Net Proceeds  

For the six months ended June 30, 2025

     

May 1, 2025

     4,205      $ 100  
  

 

 

    

 

 

 

Total

     4,205      $ 100  
  

 

 

    

 

 

 

For the six months ended June 30, 2024

     

None

     —       $ —   
  

 

 

    

 

 

 

Total

     —       $ —   
  

 

 

    

 

 

 

During the six months ended June 30, 2025 and 2024, the Company also issued 227 Class I shares and 106 Class I shares, respectively, for an aggregate value of $6 and $3, respectively, under the DRP (as defined below).

Net Asset Value Per Share and Offering Price

The Company determines NAV for each class of shares as of the last day of each calendar month. Share issuances related to monthly subscriptions are effective the first calendar day of each month. Shares are issued at an offering price equivalent to the most recent NAV per share available for each share class, which will be the prior calendar day NAV per share (i.e., the prior month-end NAV). The following table presents each month-end NAV per share for Class I shares and Class D shares for the six months ended June 30, 2025 and 2024:

 

     NAV Per Share  

For the Month Ended

   Class I      Class D  

For the six months ended June 30, 2025

     

January 31, 2025

   $ 24.27      $ —   

February 28, 2025

     24.37        —   

March 31, 2025

     23.97        —   

April 30, 2025

     23.78        —   

May 31, 2025

     24.08        24.08  

June 30, 2025

     24.03        24.03  

For the six months ended June 30, 2024

     

January 31, 2024

   $ 24.39      $ —   

February 29, 2024

     24.20        —   

March 31, 2024

     24.25        —   

April 30, 2024

     24.25        —   

May 31, 2024

     24.29        —   

June 30, 2024

     24.25        —   

Distributions

The following table presents distributions that were declared and payable during the six months ended June 30, 2025 and 2024:

 

52


Table of Contents

Class I

 

Date Declared

   Record Date      Payment Date      Distribution Per
Share
     Distribution
Amount
 

For the Six Months Ended June 30, 2025

           

January 31, 2025

     January 31, 2025        February 27, 2025      $ 0.205      $ 2,548  

March 26, 2025

     March 26, 2025        March 28, 2025      $ 0.205      $ 2,550  

March 31, 2025

     March 31, 2025        April 29, 2025      $ 0.205      $ 2,551  

April 23, 2025

     April 30, 2025        May 29, 2025      $ 0.205      $ 2,551  

May 22, 2025

     May 30, 2025        June 27, 2025      $ 0.205      $ 2,551  

June 25, 2025

     June 30, 2025        July 30, 2025      $ 0.205      $ 2,551  
           

 

 

 
            $ 15,302  
           

 

 

 

For the Six Months Ended June 30, 2024

           

February 5, 2024

     February 6, 2024        February 27, 2024      $ 0.120      $ 1,244  

February 29, 2024

     February 29, 2024        March 26, 2024      $ 0.120      $ 1,244  

March 28, 2024

     March 28, 2024        April 26, 2024      $ 0.120      $ 1,491  

April 30, 2024

     April 30, 2024        May 29, 2024      $ 0.120      $ 1,491  

May 29, 2024

     May 31, 2024        June 29, 2024      $ 0.155      $ 1,924  

June 26, 2024

     June 28, 2024        July 29, 2024      $ 0.180      $ 2,239  
           

 

 

 
            $ 9,633  
           

 

 

 

Class D

 

Date Declared

   Record Date      Payment Date      Distribution Per
Share (1)
     Distribution
Amount
 

For the Six Months Ended June 30, 2025

           

May 22, 2025

     May 30, 2025        June 27, 2025      $ 0.200      $ 1  

June 25, 2025

     June 30, 2025        July 30, 2025      $ 0.200      $ 1  
           

 

 

 
            $ 2  
           

 

 

 

 

(1)

Distribution per share is net of shareholder servicing and/or distribution fees.

Character of Distributions

The Company may fund its cash distributions to shareholders from any source of funds available to the Company, including but not limited to offering proceeds, net investment income from operations, and capital gains proceeds from the sale of assets.

Sources of distributions, other than net investment income and realized gains on a GAAP basis, include required adjustments to GAAP net investment income in the current period to determine taxable income available for distributions. The following table presents the sources of cash distributions on a GAAP basis that the Company has declared on its Common Shares during the six months ended June 30, 2025 and 2024:

 

     June 30, 2025      June 30, 2024  
     Class I      Class D      Class I  

Ordinary income (including net short-term capital gains)

   $ 14,762      $ 2      $ 9,633  

Capital gains

     540        —         —   

Return of capital

     —         —         —   
  

 

 

    

 

 

    

 

 

 

Total taxable distributions

   $ 15,302      $ 2      $ 9,633  
  

 

 

    

 

 

    

 

 

 

Distribution Reinvestment

The Company has adopted a dividend reinvestment plan (“DRP”), pursuant to which it reinvests all cash dividends declared by the Board on behalf of its shareholders who elected not to receive their dividends in cash. Shareholders who have opted into the Company’s DRP will have their cash distributions automatically reinvested in additional shares as described below, rather than receiving the cash dividend or other distribution. As of the commencement of the public offering, investors and clients of certain participating brokers in states that do not permit automatic enrollment in our DRP will automatically receive their distributions in cash unless they elect to have their cash distributions reinvested in additional Common Shares. A participating shareholder will receive an amount of shares equal to the amount of the distribution on that participant’s shares divided by the most recent NAV per share that is available on the date such distribution was paid. Shareholders who receive distributions in the form of shares will generally be subject to the same U.S. federal, state and local tax consequences as if they received cash distributions; however, since their cash distributions will be reinvested, those shareholders will not receive cash with which to pay any applicable taxes. The Company intends to use newly issued shares to implement the plan.

 

53


Table of Contents

Share Repurchase Program

The Company has implemented a share repurchase program under which, at the discretion of the Board, the Company may repurchase, in each quarter, up to 5% of its Common Shares outstanding (either by number of shares or aggregate NAV) as of the close of the previous calendar quarter. For the avoidance of doubt, such target amount is assessed each calendar quarter. The Board may amend or suspend the share repurchase program at any time (including to offer to purchase fewer shares) if in its reasonable judgment it deems such action to be in the Company’s best interest and the best interest of its shareholders. As a result, share repurchases may not be available each quarter, such as when a repurchase offer would place an undue burden on the Company’s liquidity, adversely affect its operations or risk having an adverse impact on the Company that would outweigh the benefit of the repurchase offer. Following any such suspension, the Board intends to reinstate the share repurchase program when appropriate and subject to our Board’s duties to the Company. The Company intends to conduct such repurchase offers in accordance with the requirements of Rule 13e-4 promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and the 1940 Act. All Common Shares purchased by us pursuant to the terms of each tender offer will be retired and thereafter will be authorized and unissued Common Shares.

Under the Company’s share repurchase program, to the extent the Company offers to repurchase Common Shares in any particular quarter, the Company expects to repurchase Common Shares pursuant to quarterly tender offers (such date of the offer, the “Repurchase Date”) using a purchase price equal to the NAV per share as of the close of the last calendar day of the applicable quarter, except that Common Shares that have not been outstanding for at least one year will be repurchased at 98% of such NAV (an “Early Repurchase Deduction”). The one-year holding period is measured as of the prospective repurchase date. The Early Repurchase Deduction will be retained by the Company for the benefit of remaining shareholders.

We may, from time to time, waive the Early Repurchase Deduction in respect of repurchase of Common Shares resulting from the death, qualifying disability (as such term is defined in Section 72(m)(7) of the Code) or divorce of a shareholder who is a natural person.

In addition, our Common Shares are sold to certain feeder vehicles primarily created to hold the Company’s Shares that in turn offer interests in such feeder vehicles to non-U.S. persons. For such feeder vehicles and similar arrangements in certain markets, we may not apply the Early Repurchase Deduction to repurchase requests made by the feeder vehicles, including because of administrative or systems limitations.

The following table presents share repurchases completed under the share repurchase program during the six months ended June 30, 2025. There were no share repurchases completed during the six months ended June 30, 2024.

 

Repurchase Request Deadline

   Total Number of
Shares
Repurchased

(all classes)
     Percentage of
Outstanding
Shares
Repurchased (1)
    Price Paid
Per Share
     Repurchase
Pricing Date
     Amount
Repurchased

(all classes) (2)
     Maximum number of
shares that may yet be
purchased under the

repurchase plan (3)
 

May 30, 2025

     3,036        0.02   $ 24.03        May 30, 2025      $ 73        —   

 

(1)

Percentage is based on total shares as of the close of the previous calendar quarter.

(2)

Amounts shown net of Early Repurchase Deductions, if any.

(3)

All repurchase requests were satisfied in full.

 

54


Table of Contents

Note 9. Financial Highlights and Senior Securities

The following is a schedule of financial highlights for the six months ended June 30, 2025 and 2024:

 

     For the Six Months Ended
June 30, 2025
    For the Six
Months Ended
June 30, 2024
 
     Class I     Class D (1)     Class I  

Per Share Data:

      

Net assets, beginning of period

   $ 24.21     $ —      $ 24.28  
  

 

 

   

 

 

   

 

 

 

Net investment income (loss) after excise tax (2)

     1.40       0.47       0.80  

Net realized gain (loss) (2)

     (0.04     0.01       —   

Net change in unrealized appreciation (depreciation) (2)

     (0.31     0.17       —   
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets resulting from operations (2)

     1.05       0.65       0.80  

Distributions declared from net investment income

     (1.24     (0.40     (0.82

Distributions declared from net realized gains

     —        —        —   

Issuance of shares

     —        23.78    

Other (3)

     0.01       —        (0.01
  

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (0.18     24.03       (0.03
  

 

 

   

 

 

   

 

 

 

Net assets, end of period

   $ 24.03     $ 24.03     $ 24.25  
  

 

 

   

 

 

   

 

 

 

Shares outstanding, end of period

     12,442,354       4,205       12,425,384  

Total return based on NAV (4)

     4.44     2.74     3.26

Ratios:

      

Net expenses to average net assets (5)

     9.67     8.26     2.33

Net investment income to average net assets (5)

     11.61     13.66     7.14

Portfolio turnover rate (6)

     21.14     21.14     4.97

Supplemental Data:

      

Net assets, end of period

   $ 299,003     $ 101     $ 301,263  

Average debt outstanding

   $ 356,199     $ 356,199     $ 8,222  

Asset coverage ratio

     175.7     175.7     506.6

 

(1)

The date of the first sale of Class D shares was May 1, 2025. See Note 8—Net Assets for additional information.

(2)

The per share data was derived by using the weighted average shares outstanding during the period.

(3)

Includes the impact of different share amounts used in calculating per share data as a result of calculating certain per share data based on weighted average shares outstanding during the period and certain per share data based on shares outstanding as of a period end or transaction date.

(4)

Total return is calculated as the change in net asset value (“NAV”) per share during the period, plus distributions per share (assuming dividends and distributions are reinvested in accordance with the Company’s dividend reinvestment plan), if any, divided by the beginning NAV per share. Return calculations are not annualized.

(5)

For the six months ended June 30, 2025, the ratio of total operating expenses to average net assets was 14.05% and 12.80% on Class I and Class D, respectively, on an annualized basis, excluding the effect of expense support/(recoupment) management fee and income based incentive fee waivers by the Adviser, if any, which represented 4.39% and 4.54% on Class I and Class D, respectively, of average assets. For the six months ended June 30, 2024, amounts are annualized except for organizational costs, excise tax, and management fee and income based incentive fee waivers by the Adviser, if any. For the six months ended June 30, 2024, the ratio of total operating expenses to average net assets was 5.14% on an annualized basis, excluding the effect of management fee and income based incentive fee waivers by the Adviser, if any, which represented 2.80% of average assets.

(6)

Portfolio turnover rate is calculated using the lesser of year-to-date sales or year-to-date purchases over the average of the invested assets at fair value for the periods reported. Ratio is not annualized.

The following is information about the Company’s senior securities as of June 30, 2025 and December 31, 2024:

 

55


Table of Contents

Class and Period

   Total Amount
Outstanding Exclusive of
Treasury Securities (1)
     Asset Coverage per Unit (2)      Involuntary Liquidating
Preference per Unit (3)
     Average Market Value
per Unit (4)
 

MS Credit Facility

           

June 30, 2025

   $ 306,500      $ 1,757        N/A        N/A  

December 31, 2024

   $ 325,600      $ 1,922        N/A        N/A  

December 31, 2023

   $ —       $ —         —         N/A  

 

Class and Period

   Total Amount
Outstanding Exclusive of
Treasury Securities (1)
     Asset Coverage per Unit (2)      Involuntary Liquidating
Preference per Unit (3)
     Average Market Value
per Unit (4)
 

JPM Credit Facility

           

June 30, 2025

   $ 88,500      $ 1,757        —         N/A  

 

(1)

Total amount of each class of senior securities outstanding at the end of the period presented, in thousands.

(2)

Asset coverage per unit is the ratio of the carrying value of our total assets, less all liabilities excluding indebtedness represented by senior securities in this table, to the aggregate amount of senior securities representing indebtedness. Asset coverage per unit is expressed in terms of dollar amounts per $1,000 of indebtedness and is calculated on a consolidated basis.

(3)

The amount to which such class of senior security would be entitled upon our involuntary liquidation in preference to any security junior to it. The “-” in this column indicates information that the SEC expressly does not require to be disclosed for certain types of senior securities.

(4)

Not applicable because the senior securities are not registered for public trading.

Note 10. Segment Reporting

Operating segments are defined as components of a company that engage in business activities and for which discrete financial information is available and regularly reviewed by the chief operating decision maker (“CODM”) in deciding how to allocate resources and assess performance. In accordance with ASC 280, the Company has determined that it has a single operating segment which makes investments in accordance with the Company’s investment objectives to generate returns in the form of current income and, to a lesser extent, long-term capital appreciation investments. The Company’s CODM is comprised of the Subadviser’s Direct Lending Investment Committee and Tradeable Credit Investment Committee.

The CODM assesses the performance of, and makes the operating decisions of, the Company on a consolidated basis primarily based on the Company’s net investment income and net increase (decrease) in net assets resulting from operations. In addition to numerous other factors and metrics, the CODM utilizes net investment income and net increase (decrease) in net assets resulting from operations as key metrics in determining the amount of dividends to be distributed to the Company’s stockholders. As the Company has a single reporting segment, the segment assets are reflected on the accompanying consolidated Statement of Assets and Liabilities as “total assets,” and the significant segment expenses are listed on the accompanying consolidated Statement of Operations.

Note 11. Subsequent Events

There have been no subsequent events that occurred during such period that would require disclosure in, or would be required to be recognized in, the financial statements as of June 30, 2025, except as discussed below.

On July 24, 2025, the Company’s Board declared a distribution of $0.210 per Class I share and $0.205 per Class D share, which are payable on August 28, 2025 to shareholders of record as of July 31, 2025.

 

56


Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Except as otherwise specified, references to the “Company,”“we,” “us” and “our” refer to First Eagle Private Credit Fund and its consolidated subsidiaries; “FEIM” and “Adviser” refer to First Eagle Investment Management, LLC, our investment adviser; and “FEAC,” “Subadviser,” and “Administrator” refer to First Eagle Alternative Credit, LLC, our investment sub-adviser (and, together with the Adviser, the “Advisers”) and administrator.

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and notes thereto appearing elsewhere in this quarterly report on Form 10-Q (the “Quarterly Report”).

Overview

The Company is a Delaware statutory trust formed on October 20, 2021 to act as a non-diversified, closed-end management investment company. On May 31, 2023, the Company elected to be regulated as a BDC under the 1940 Act. In addition, the Company has elected to be treated as a RIC under Subchapter M of the Code and expects to qualify as a RIC annually.

The Company offers on a continuous basis up to $5.0 billion of common shares of beneficial interest (“Common Shares”) pursuant to an offering registered with the SEC that commenced on March 11, 2025. The Company offers to sell any combination of three classes of shares, Class S shares, Class D shares and Class I shares, with a dollar value up to the maximum offering amount. The share classes have different ongoing shareholder servicing and/or distribution fees. The purchase price per share for each class of common shares equals the net asset value (“NAV”) per share, as of the effective date of the monthly share purchase date.

Prior to the commencement of its public offering, the Company conducted a separate private offering (the “Private Offering”) of Common Shares (i) to accredited investors (as defined in Regulation D under the Securities Act of 1933, as amended (the “Securities Act”)) and (ii) in the case of shares sold outside the United States, to persons that are not “U.S. persons” (as defined in Regulation S under the Securities Act) in reliance on exemptions from the registration requirements of the Securities Act. The Company expects to continue to conduct a private offering to sell Common Shares outside of the United States to persons that are not “U.S. persons” (as defined in Regulation S under the Securities Act).

The Company commenced its loan origination process and investment activities contemporaneously with the initial closing (excluding the initial seed capital investment made by the Adviser) of the Private Offering of its Common Shares on June 12, 2023 and commenced operations following its first capital call on July 10, 2023.

The Company is externally managed by the Adviser. The Adviser oversees the management of the Company’s activities and supervises the activities of the Subadviser. FEAC, an alternative credit adviser that is a wholly-owned subsidiary of FEIM, serves as the Company’s investment subadviser and administrator.

The Company’s investment objectives are to generate returns in the form of current income and, to a lesser extent, long-term capital appreciation of investments. Under normal circumstances, the Company expects that the majority of its total assets will be in private credit investments to U.S. private companies through (i) directly originated first lien senior secured cash flow loans, (ii) directly originated asset-based loans, (iii) club deals (directly originated first lien senior secured loans or asset-based loans in which the Company co-invests with a small number of third party private debt providers), (iv) second lien loans, and (v) broadly syndicated loans, Rule 144A high yield bonds and other debt securities (the investments described in this sentence, collectively, “Private Credit”). Under normal circumstances, the Company will invest at least 80% of its total assets (net assets plus borrowings for investment purposes) in private credit investments (loans and other credit instruments that are issued in private offerings or issued by private U.S. or non-U.S. companies). To a lesser extent, the Company will also invest in broadly syndicated loans of publicly traded issuers, publicly traded high yield bonds and equity securities. The Company expects that investments in broadly syndicated loans and high yield bonds will generally be more liquid than other Private Credit assets and will likely be used to initially deploy capital upon receipt of subscriptions and may also be used for the purposes of maintaining and managing liquidity for its share repurchase program and cash management, while also presenting an opportunity for attractive investment returns.

Key Components of Our Results of Operations

Revenues

We generate revenue in the form of interest income on debt investments, capital gains, and dividend income from our equity investments in our portfolio companies. Our debt investments will generally bear interest at a fixed or floating rate. Interest on debt securities is generally payable monthly, quarterly or semiannually. In some cases, some of our investments may provide for deferred interest payments or PIK interest. The principal amount of the debt securities and any accrued but unpaid PIK interest generally will become due at the maturity date. In addition, we may generate revenue in the form of commitment and other fees in connection with transactions. OIDs and market discounts or premiums will be capitalized, and we will accrete or amortize such amounts as interest income. We will record prepayment premiums on loans and debt securities as interest income. Dividend income, if any, will be recognized on an accrual basis to the extent that we expect to collect such amounts.

 

57


Table of Contents

Expenses

Except as specifically provided below, all investment professionals and staff of the Advisers, when and to the extent engaged in providing investment advisory services to the Company, and the base compensation, bonuses and benefits of such personnel and the routine overhead expenses (including rent, office equipment and utilities) allocable to such services, will be provided and paid for by the Advisers.

The Company will bear all other costs and expenses of the Company’s operations, administration and transactions. Our primary operating expenses include the payment of base management fees and incentive fees to the Adviser pursuant to the Advisory Agreement, the payment of fees to the Administrator for the Company’s allocable portion of compensation and other expenses incurred by the Administrator in performing its administrative obligations under the Administration Agreement, interest expense on borrowing, and other operating costs. Refer to Note 3—“Agreements and Related Party Transactions” in the Notes to the Consolidated Financial Statements for additional information on our Advisory Agreement and Administration Agreement.

Expense Support and Conditional Reimbursement Agreement

The Company has entered into an Expense Support Agreement with the Adviser. For additional information, see Note 3—“Agreements and Related Party Transactions” in the Notes to the Consolidated Financial Statements.

Portfolio and Investment Activity

For the six months ended June 30, 2025, the Company made new investments in 16 new portfolio companies for an aggregate principal commitment amount of $758.3 million (including $88.6 million of unfunded commitments), all of which was first lien debt.

The following summarizes our investment activity (information presented is at cost unless otherwise indicated) (dollar amounts in thousands):

 

     As of and For the Six
Months Ended June 30,
2025
 

Investments:

  

Total investments, beginning of period

   $ 653,701  

New investments purchased

     143,191  

Net accretion of discount on investments

     1,029  

Net realized gain (loss) on investments

     (439

Investments sold or repaid

     (135,737
  

 

 

 

Total investments, end of period

     661,745  
  

 

 

 

Amount of investments funded at principal:

  

First lien debt

   $ 668,818  

Second lien debt

     838  

Warrant

     8  
  

 

 

 

Total portfolio investments

   $ 669,664  
  

 

 

 

 

     June 30, 2025     December 31, 2024  

Number of portfolio companies

     156       161  

Weighted average yield on debt and income producing investments, at cost (1)

     9.57     9.47

Weighted average yield on debt and income producing investments, at fair value (1)

     9.56     9.45

Average loan to value (LTV) (2)

     39.98     35.40

Percentage of debt investments bearing a floating rate, at fair value

     100.00     100.00

Percentage of debt investments bearing a fixed rate, at fair value

     0.00     0.00

Percentage of assets on non-accrual, at amortized cost (3)

     0.05     0.06

 

(1)

Computed as (a) the annual stated interest rate or yield plus the annual accretion of discounts or less the annual amortization of premiums, as applicable, on accruing debt included in such securities, divided by (b) total debt investments (at fair value or cost, as applicable) included in such securities. Actual yields earned over the life of each investment could differ materially from the yields presented above.

(2)

Average loan-to-value represents the net ratio of loan-to-value for each private debt portfolio company, weighted based on the fair value of each respective investment. This calculation includes all private debt investments for which fair value is determined by our Valuation Designee and excludes quoted assets and asset-based loan (“ABL”) investments. Loan-to-value is calculated as the current total net debt through each respective loan tranche divided by the estimated enterprise value of the portfolio company. Amounts were derived from the most recently available portfolio company financial statements, have not been independently verified by us, and may reflect a normalized or adjusted amount. Accordingly, we make no representation or warranty in respect of this information.

 

58


Table of Contents
(3)

As a percentage of total amortized cost of investments. Assets on non-accrual represented 0.06% and 0.08% of total fair value of investments as of June 30, 2025 and December 31, 2024, respectively.

As of June 30, 2025 and December 31, 2024, our portfolio companies had a weighted average annual adjusted earnings before interest, taxes, depreciation and amortization (“EBITDA”) of approximately $41.7 million and $39.4 million, respectively. Amounts are weighted based on fair value of each respective investment. These calculations include all private debt investments for which fair value is determined by the Valuation Designee and excludes quoted assets and ABL investments, as well as companies with negative or de minimis EBITDA. Amounts were derived from the most recently available portfolio company financial statements, have not been independently estimated by us, and may reflect a normalized or adjusted amount. Accordingly, we make no representation or warranty in respect of this information.

The following is a summary of the industry classifications in which we invested as of June 30, 2025 and December 31, 2024 (dollar amounts in thousands):

 

June 30, 2025

 
     Amortized Cost      Fair Value      % of Total Investments
at Fair Value
    Fair Value as % of
Net Assets
 

Aerospace & Defense

   $ 6,246      $ 6,277        0.95     2.10

Air Freight & Logistics

     14,864        14,296        2.17       4.78  

Automobile Components

     12,119        12,113        1.84       4.05  

Building Products

     4,556        4,567        0.69       1.53  

Chemicals

     17,592        17,708        2.69       5.92  

Commercial Services & Supplies

     41,133        41,360        6.29       13.82  

Communications Equipment

     1,995        1,951        0.30       0.65  

Construction & Engineering

     3,730        3,761        0.57       1.26  

Containers & Packaging

     4,331        4,352        0.66       1.45  

Diversified Consumer Services

     32,971        32,912        5.00       11.00  

Diversified Telecommunication Services

     3,934        3,939        0.60       1.32  

Electric Utilities

     7,524        7,504        1.14       2.51  

Electrical Equipment

     7,700        7,780        1.18       2.60  

Electronic Equipment, Instruments & Components

     1,967        1,970        0.30       0.66  

Entertainment

     4,838        4,746        0.72       1.59  

Financial Services

     55,386        55,328        8.41       18.49  

Food Products

     8,334        8,402        1.28       2.81  

Ground Transportation

     6,941        6,883        1.05       2.30  

Health Care Equipment & Supplies

     8,911        8,927        1.36       2.98  

Health Care Providers & Services

     82,088        80,549        12.24       26.92  

Health Care Technology

     30,715        31,000        4.71       10.36  

Hotels, Restaurants & Leisure

     1,746        1,731        0.26       0.58  

Household Durables

     18,482        18,490        2.81       6.18  

Insurance

     25,953        26,135        3.97       8.74  

IT Services

     8,901        8,848        1.35       2.96  

Machinery

     20,564        19,954        3.03       6.67  

Media

     10,010        9,937        1.51       3.32  

Metals & Mining

     2,002        1,995        0.30       0.67  

Oil, Gas & Consumable Fuels

     995        997        0.15       0.33  

Passenger Airlines

     1,909        1,848        0.28       0.62  

Personal Care Products

     2,000        2,005        0.31       0.67  

Pharmaceuticals

     19,937        19,013        2.89       6.36  

Professional Services

     79,851        79,774        12.12       26.66  

Real Estate Management & Development

     13,613        13,773        2.09       4.60  

Software

     74,061        73,397        11.15       24.53  

Specialty Retail

     9,206        9,239        1.40       3.09  

Textiles, Apparel & Luxury Goods

     3,217        3,236        0.49       1.08  

Trading Companies & Distributors

     11,423        11,438        1.74       3.82  
  

 

 

    

 

 

    

 

 

   

 

 

 
   $ 661,745      $ 658,135        100.00     219.98
  

 

 

    

 

 

    

 

 

   

 

 

 

 

59


Table of Contents

December 31, 2024

 
     Amortized Cost      Fair Value      % of Total Investments
at Fair Value
    Fair Value as % of
Net Assets
 

Aerospace & Defense

   $ 8,288      $ 8,329        1.27     2.77

Air Freight & Logistics

     15,187        15,401        2.35       5.13  

Automobile Components

     13,153        13,112        2.00       4.37  

Building Products

     6,571        6,646        1.02       2.21  

Chemicals

     17,581        17,568        2.69       5.86  

Commercial Services & Supplies

     25,280        25,283        3.87       8.42  

Communications Equipment

     2,000        1,995        0.31       0.66  

Construction & Engineering

     3,847        3,791        0.58       1.26  

Containers & Packaging

     11,304        11,393        1.74       3.79  

Diversified Consumer Services

     22,514        22,643        3.46       7.54  

Diversified Telecommunication Services

     8,859        8,943        1.37       2.98  

Electrical Equipment

     11,337        11,360        1.74       3.78  

Electronic Equipment, Instruments & Components

     1,975        1,968        0.29       0.66  

Entertainment

     8,856        8,941        1.37       2.98  

Financial Services

     52,403        52,495        8.03       17.48  

Food Products

     8,376        8,492        1.30       2.83  

Ground Transportation

     12,014        12,084        1.85       4.02  

Health Care Equipment & Supplies

     9,946        9,943        1.52       3.31  

Health Care Providers & Services

     77,579        75,647        11.57       25.19  

Health Care Technology

     17,730        18,082        2.77       6.02  

Hotels, Restaurants & Leisure

     11,708        11,788        1.80       3.92  

Household Durables

     12,390        12,531        1.92       4.17  

Insurance

     29,423        29,560        4.52       9.84  

IT Services

     8,947        9,011        1.38       3.00  

Machinery

     37,197        37,096        5.67       12.35  

Media

     8,061        8,147        1.25       2.71  

Metals & Mining

     2,012        2,010        0.31       0.67  

Oil, Gas & Consumable Fuels

     1,000        1,003        0.14       0.33  

Passenger Airlines

     5,380        5,404        0.83       1.80  

Personal Care Products

     2,000        2,016        0.31       0.67  

Pharmaceuticals

     19,048        18,992        2.90       6.32  

Professional Services

     68,395        68,543        10.48       22.82  

Real Estate Management & Development

     13,579        13,555        2.07       4.51  

Software

     61,199        61,338        9.38       20.42  

Specialty Retail

     13,328        13,470        2.06       4.49  

Textiles, Apparel & Luxury Goods

     6,795        6,833        1.05       2.28  

Trading Companies & Distributors

     14,474        14,534        2.22       4.85  

Wireless Telecommunication Services

     3,965        3,978        0.61       1.32  
  

 

 

    

 

 

    

 

 

   

 

 

 
   $ 653,701      $ 653,925        100.00     217.73
  

 

 

    

 

 

    

 

 

   

 

 

 

The following is a summary of the asset type breakdown of our investment portfolio as of June 30, 2025 and December 31, 2024:

 

     June 30, 2025  
     Amortized Cost      Fair Value      % of Total Investments
at Fair Value
    Fair Value as % of
Net Assets
 

Direct Lending (1)

   $ 236,962      $ 236,738        35.97     79.13

Club Loans (2)

     177,315        176,908        26.88       59.13  

Syndicated Loans (3)

     247,468        244,489        37.15       81.72  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 661,745      $ 658,135        100.00     219.98
  

 

 

    

 

 

    

 

 

   

 

 

 

 

60


Table of Contents
     December 31, 2024  
     Amortized Cost      Fair Value      % of Total Investments
at Fair Value
    Fair Value as % of
Net Assets
 

Direct Lending (1)

   $ 172,747      $ 173,174        26.48     57.66

Club Loans (2)

     130,382        130,482        19.96       43.44  

Syndicated Loans (3)

     350,572        350,269        53.56       116.63  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 653,701      $ 653,925        100.00     217.73
  

 

 

    

 

 

    

 

 

   

 

 

 

 

(1)

Direct Lending involves loans where the Company lends directly to the borrower and holds the loan generally on its own or only with affiliates and, in some cases, third-party lenders.

(2)

Club Loans are directly originated first lien senior secured loans or asset-based loans in which the Company co-invests with a small number of third party private debt providers.

(3)

Syndicated Loans are generally originated by a bank and then syndicated, or sold, in several pieces to other investors.

As of June 30, 2025 and December 31, 2024, ABL investments represented 4.7% and 3.4%, respectively, of the total fair market value of all of our investments.

Direct Lending

As of June 30, 2025 and December 31, 2024, the Direct Lending portfolio had the following characteristics:

 

     June 30, 2025     December 31, 2024  

Weighted average spread (1)

     5.65     5.85

Average EBITDA (2)

   $ 24.2     $ 24.4  

Average LTV (3)

     36.74     34.34

Average Leverage Ratio (4)

     3.4x       3.4x  

 

(1)

Weighted average spread above the applicable reference rate (i.e. SOFR, Base Rate, etc.) for the Direct Lending portfolio, weighted based on the fair value of each respective investment.

(2)

Average adjusted EBITDA for the Direct Lending portfolio, weighted based on fair value of each respective investment. This calculation includes all Direct Lending investments for which fair value is determined by the Valuation Designee and excludes quoted assets and ABL investments, as well as companies with negative or de minimis EBITDA. Amounts are derived from the most recently available portfolio company financial statements, have not been independently estimated by us, and may reflect a normalized or adjusted amount. Accordingly, we make no representation or warranty in respect of this information.

(3)

Average LTV represents the net ratio of loan-to-value for each Direct Lending portfolio company, weighted based on the fair value of each respective investment. This calculation includes all Direct Lending investments for which fair value is determined by the Valuation Designee and excludes quoted assets and ABL investments. LTV is calculated as the current total net debt through each respective loan tranche divided by the estimated enterprise value of the portfolio company. Amounts were derived from the most recently available portfolio company financial statements, have not been independently verified by us, and may reflect a normalized or adjusted amount. Accordingly, we make no representation or warranty in respect of this information.

(4)

Average leverage ratio represents the leverage ratio for each Direct Lending portfolio company, weighted based on the fair value of each respective investment. This calculation includes all Direct Lending investments for which fair value is determined by the Valuation Designee and excludes quoted assets and ABL investments, as well as companies with negative or de minimis EBITDA. Company leverage is calculated as the current total debt as defined in the underlying applicable investment credit agreement through each respective loan tranche divided by the adjusted EBITDA as defined in the underlying applicable investment credit agreement of the portfolio company. Amounts were derived from the most recently available portfolio company financial statements, have not been independently verified by us, and may reflect a normalized or adjusted amount. Accordingly, we make no representation or warranty in respect of this information.

Portfolio Asset Quality

We employ the use of board observation and information rights, regular dialogue with company management and sponsors, and detailed internally generated monitoring reports to actively monitor performance. Additionally, FEAC has developed a monitoring template that promotes compliance with these standards and that is used as a tool to assess investment performance relative to plan.

As part of the monitoring process, FEAC assesses the risk profile of each of our investments and assigns each portfolio investment a score of a 1, 2, 3, 4, or 5.

The investment performance scores are as follows:

 

61


Table of Contents

1 - The portfolio investment is performing above our underwriting expectations.

2 - The portfolio investment is performing as expected at the time of underwriting. All new investments are initially scored a 2.

3 - The portfolio investment is operating below our underwriting expectations and requires closer monitoring. The company may be out of compliance with financial covenants, however, principal or interest payments are generally not past due.

4 - The portfolio investment is performing materially below our underwriting expectations and returns on our investment are likely to be impaired. Principal or interest payments may be past due, however, full recovery of principal and interest payments are expected.

5 - The portfolio investment is performing substantially below expectations and the risk of the investment has increased substantially. The company is in payment default and the principal and interest payments are not expected to be repaid in full.

For purposes of clarity, underwriting as referenced herein may be redetermined after the initial investment as a result of a transformative credit event or other material event whereby such initial underwriting is deemed by FEAC to be no longer appropriate for the purpose of assessing investment performance relative to plan. For any investment receiving a score of a 3 or lower, FEAC will increase their level of focus and prepare regular updates for the Investment Committee summarizing current operating results, material impending events and recommended actions.

FEAC monitors and, when appropriate, changes the investment scores assigned to each investment in our portfolio. In connection with our investment valuation process, the Adviser, the Subadviser and the Board review these investment scores on a quarterly basis. Our average portfolio company investment score was 1.91 and 1.87 at June 30, 2025 and December 31, 2024, respectively. The following is a distribution of the investment scores of our portfolio companies at June 30, 2025 and December 31, 2024 (dollar amounts in thousands):

 

     As of June 30, 2025     As of December 31, 2024  

Risk Rating

   Fair Value      % of
Portfolio
    Amortized
Cost
     % of
Portfolio
    Fair Value      % of
Portfolio
    Amortized
Cost
     % of
Portfolio
 

1

   $ 29,009        4.41   $ 28,895        4.37   $ 33,911        5.19   $ 33,601        5.14

2

     612,758        93.11       614,693        92.89       594,479        90.91       592,448        90.63  

3

     14,499        2.20       15,615        2.36       22,215        3.40       24,519        3.75  

4

     1,869        0.28       2,542        0.38       3,320        0.50       3,133        0.48  

5

     —         —        —         —        —         —        —         —   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 
   $ 658,135        100.00   $ 661,745        100.00   $ 653,925        100.00   $ 653,701        100.00
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Loans are placed on non-accrual status when principal or interest payments are past due 30 days or more and/or when it is no longer probable that principal or interest will be collected. However, we may make exceptions to this policy if the loan has sufficient collateral value and is in the process of collection. As of June 30, 2025, we had one loan on non-accrual status, and non-accrual investments as a percentage of total debt investments at cost and fair value were 0.05% and 0.06%, respectively. As of December 31, 2024, we had one loan on non-accrual status, and non-accrual investments as a percentage of total debt investments at cost and fair value were 0.06% and 0.08%, respectively.

Results of Operations

The following table represents our operating results (1) (in thousands):

 

     For the Three
Months Ended
June 30, 2025
     For the Three
Months Ended
June 30, 2024
     For the Six
Months Ended
June 30, 2025
     For the Six
Months Ended
June 30, 2024
 

Operating Results

           

Total investment income

   $ 16,265      $ 8,185      $ 31,784      $ 13,728  

Net expenses, including excise tax

     7,447        2,336        14,384        4,327  

Net unrealized appreciation (depreciation)

     (442      (218      (3,834      (172

Net realized gain (loss)

     100        (4      (439      (4
  

 

 

    

 

 

    

 

 

    

 

 

 

Net increase (decrease) in net assets resulting from operations

   $ 8,476      $ 5,627      $ 13,127      $ 9,225  
  

 

 

    

 

 

    

 

 

    

 

 

 

Investment Income

The composition of our investment income was as follows (in thousands):

 

62


Table of Contents
     For the Three
Months Ended
June 30, 2025
     For the Three
Months Ended
June 30, 2024
     For the Six
Months Ended
June 30, 2025
     For the Six
Months Ended
June 30, 2024
 

Investment Income

           

Interest income

   $ 15,853      $ 6,768      $ 30,905      $ 10,019  

Dividend income

     196        1,058        459        3,071  

Other income

     216        359        420        638  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total investment income

   $ 16,265      $ 8,185      $ 31,784      $ 13,728  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total investment income increased to $16.3 million and $31.8 million, respectively, for the three and six months ended June 30, 2025, an increase of $8.1 million or 98.72% and $18.1 million or 131.53%, respectively, compared to the same period in the prior year.

Interest income increased by $9.1 million and $20.9 million, respectively, for the three and six months ended June 30, 2025, driven by our deployment of capital, offset by a decline in benchmark rates. The size of our investment portfolio at fair value was $658.1 million as of June 30, 2025, with a weighted average yield of 9.6%, compared to $443.8 million as of June 30, 2024, with a weighted average yield of 10.9%.

The increase in interest income was offset by a decrease in dividend income of $0.9 million and $2.6 million, respectively, for the three and six months ended June 30, 2025, due to a decrease in cash equivalents due to continued deployment into investments.

Operating Expenses

The composition of our operating expenses was as follows (in thousands):

 

     For the Three
Months Ended
June 30, 2025
     For the Three
Months Ended
June 30, 2024
     For the Six
Months Ended
June 30, 2025
     For the Six
Months Ended
June 30, 2024
 

Operating Expenses

           

Interest expense

   $ 6,657      $ 1,170      $ 12,816      $ 1,990  

Base management fees

     929        939        1,860        1,724  

Income based incentive fee

     924        695        1,831        893  

Capital gains incentive fee

            12               18  

Administrator expense

     422        413        1,026        835  

Other Expenses

     798        656        1,540        1,207  

Amortization of continuous offering costs

     1,028        418        1,778        616  

Distribution and shareholder servicing fees

           

Class D (1)

     —         —         —         —   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating expenses

     10,758        4,303        20,851        7,283  

Management fees waiver

     (929      (939      (1,860      (1,724

Incentive fee waiver

     (924      (707      (1,831      (911

Expense support

     (1,502      (321      (2,854      (321
  

 

 

    

 

 

    

 

 

    

 

 

 

Total expenses, net of fee waivers

   $ 7,403      $ 2,336      $ 14,306      $ 4,327  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

For the three and six months ended June 30, 2025, the Class D distribution and shareholder servicing fees were less than $1. There were no distribution and shareholder servicing fees for the three and six months ended June 30, 2024.

For the three and six months ended June 30, 2025, total expenses, net of expense support and fee waivers, were $7.4 million and $14.3 million, respectively. For the three and six months ended June 30, 2024, total expenses, net of expense support and fee waivers, were $2.3 million and $4.3 million, respectively.

Interest Expense

Total interest expense (including unused fees and amortization of deferred financing costs) increased to $6.7 million for the three months ended June 30, 2025, an increase of $5.5 million compared to the same period in the prior year. This was driven by an increase in our average debt principal outstanding. Our average borrowings outstanding increased to $370.4 million from $16.2 million for the same period in the prior year.

Total interest expense (including unused fees and amortization of deferred financing costs) increased to $12.8 million for the six months ended June 30, 2025, an increase of $10.8 million compared to the same period in the prior year. This was driven by an increase in our average debt principal outstanding. The average borrowings outstanding increased to $356.2 million for the six months ended June 30, 2025 from $15.6 million for the same period in the prior year.

 

63


Table of Contents

Base Management Fees

Management fees are payable monthly in arrears at an annual rate of 1.25% of the value of our net assets as of the beginning of the first calendar day of the applicable month.

Base management fees were $0.9 million and $1.9 million, respectively, for the three and six months ended June 30, 2025, a decrease of $10 thousand or 1.06% and an increase of $0.1 million or 7.89%, respectively, compared to the same period in the prior year. The changes were driven by weighted average net assets decreasing to $298.0 million and increasing to $299.9 million, respectively, for the three and six months ended June 30, 2025, compared to $301.5 million and $276.6 million, respectively, for the three and six months ended June 30, 2024.

The Adviser has waived all base management fees through June 30, 2025 and 50% of base management fees for the period from July 1, 2025 through December 31, 2025.

Income Based Incentive Fees

Income based incentive fees increased to $0.9 million and $1.8 million, respectively, for the three and six months ended June 30, 2025, an increase of $0.2 million and $0.9 million, respectively, compared to the three and six months ended June 30, 2024. The increase in income based incentive fees was driven by the increase in pre-incentive fee net investment income to $7.4 million and $14.6 million, respectively, for the three and six months ended June 30, 2025 from $5.5 million and $9.0 million, respectively, for the three and six months ended June 30, 2024.

The Adviser has waived income based incentive fees through December 31, 2025.

Capital Gains Incentive Fees

For both the three and six months ended June 30, 2025, the Company accrued capital gains incentive fees of zero, compared to $12 and $18, respectively, for the three and six months ended June 30, 2024.

The Adviser has waived capital gains incentive fees through December 31, 2025.

The accrual for any capital gains incentive fee under U.S. GAAP in a given period may result in an additional expense if such cumulative amount is greater than in the prior period or a reduction of previously recorded expense if such cumulative amount is less than in the prior period. If such cumulative amount is negative, then there is no accrual.

Other Expense

Organization costs and offering costs include expenses incurred in our initial formation and our continuous offering. Administrator expenses include fees due to the Administrator under the Administration Agreement, including the Company’s allocable portion of the salaries of certain of our executive officers, their respective staff and other non-investment professionals that perform duties for the Company. Other expenses include professional fees (legal, audit and tax services), trustee fees, accounting and sub-administration fees, custodian fees, printing fees and other costs.

Total other expenses increased to $2.2 million and $4.3 million, respectively, for the three and six months ended June 30, 2025, an increase of $0.8 million or 51.18% and $1.7 million or 63.43%, respectively, compared to the three and six months ended June 30, 2024. The increase compared to the same period in the prior year was primarily driven by an increase in offering costs and administrator expense.

Income Taxes, Including Excise Taxes

The Company has elected to be treated as a RIC under Subchapter M of the Code, and we intend to operate in a manner so as to continue to qualify for the tax treatment applicable to RICs. To qualify for tax treatment as a RIC, we must, among other things, meet certain source-of-income and asset diversification requirements and timely distribute to our shareholders in each taxable year generally at least 90% of the sum of our investment company taxable income, as defined by the Code (without regard to the deduction for dividends paid), and net tax-exempt income for that taxable year. To maintain our tax treatment as a RIC, we, among other things, intend to make the requisite distributions to our shareholders, which generally relieves us from corporate-level U.S. federal income taxes on the distributed income. The Company will be subject to U.S. federal income tax at regular corporate rates on any income or capital gain not distributed to our shareholders.

Depending on the level of taxable income earned in a tax year, we may carry forward taxable income (including net capital gains, if any) in excess of current year dividend distributions from the current tax year into the next tax year and pay a nondeductible 4% U.S. federal excise tax on the excess of such taxable income that was required to be distributed over actual distributions for such tax year. To the extent that we determine that our estimated current year annual required distributions will be in excess of estimated dividend distributions from such income, we will accrue excise tax on estimated excess taxable income.

For the three and six months ended June 30, 2025, we accrued $44 and $78, respectively, of U.S. federal excise tax. For the three and six months ended June 30, 2024, we incurred no U.S. federal excise tax.

 

64


Table of Contents

Net Realized Gains and Losses Investments

For the three and six months ended June 30, 2025, the Company had net realized gains (losses) on investments of $0.1 million and ($0.4) million, respectively, from the full or partial sale or restructurings of our debt investments.

For both the three and six months ended June 30, 2024, the Company had net realized losses on investments of ($4) thousand from the full or partial sale or restructurings of our debt investments.

Net Change in Unrealized Appreciation (Depreciation) of Investments

Net change in unrealized appreciation (depreciation) reflects the change in portfolio investment values during the reporting period, including the reversal of previously recorded appreciation or depreciation when gains or losses are realized, if any.

For the three and six months ended June 30, 2025, the Company had net unrealized depreciation on investments of ($0.4) million and ($3.8) million, respectively.

For both the three and six months ended June 30, 2024, the Company had net unrealized depreciation on investments of ($0.2) million.

Financial Condition, Liquidity and Capital Resources

We generate our liquidity and capital resources primarily from (i) net proceeds from private offerings of our equity , (ii) cash flows from our operations (including interest and fees earned from our investments and principal repayments and proceeds from sales of our investments), and (iii) borrowings under our existing leverage facilities and any financing arrangements we may enter into in the future. These financings may come in the form of borrowings from banks and issuances of senior securities. Any such incurrence or issuance would be subject to prevailing market conditions, our liquidity requirements, contractual and regulatory restrictions and other factors. Our primary uses of cash include (i) investments in portfolio companies in accordance with our investment strategy, (ii) general corporate operations (including payments to the Adviser and Subadviser), (iii) debt service of any borrowings, (iv) share repurchases under our share repurchase program, and (v) cash distributions to our shareholders. We believe our current cash position, available capacity on our Credit Facilities and net cash provided by operating activities will provide us with sufficient resources to meet our obligations and continue to support our investment objectives, including reserving for the capital needs which may arise at our portfolio companies.

As of June 30, 2025 and December 31, 2024, we had $24.9 million and $21.3 million, respectively, in cash and cash equivalents. Additionally, as of June 30, 2025, we had $55.0 million available for additional borrowings under the Credit Facilities, subject to borrowing base availability. As of December 31, 2024, we had $24.4 million available for additional borrowings under the MS Credit Facility, subject to borrowing base availability. See “Debt below for additional information.

We are required to meet an asset coverage ratio, defined under the 1940 Act as the ratio of our total assets (less all liabilities and indebtedness not represented by senior securities) to our outstanding senior securities, of at least 150% after each issuance of senior securities. As of June 30, 2025, our asset coverage ratio was 175.7%.

Cash Flows

For the six months ended June 30, 2025 and 2024, our operating activities used cash of $49.0 million and $262.6 million, respectively, primarily in connection with the purchase of portfolio investments and payment of Company expenses.

For the six months ended June 30, 2025 and 2024, our financing activities included proceeds of $1.0 million and $50.0 million, respectively, from the issuance of Common Shares, and $139.4 million and $79.1 million, respectively, from borrowings under our Credit Facilities. Additionally, our financing activities included the payment of $15.3 million and $7.4 million, respectively, for distribution payments, $1.6 million and $1.9 million, respectively, for offering costs and $1.0 million and $1.3 million, respectively, for financing costs.

Share Issuances

The following table summarizes the issuance of shares pursuant to subscription agreements during the six months ended June 30, 2025 (dollar amounts in thousands):

 

65


Table of Contents
     Class I  

Subscriptions Effective

   Shares Issued      Net Proceeds  

For the six months ended June 30, 2025

     

January 1, 2025

     37,241      $ 901  

May 1, 2025

     283        6  

June 1, 2025

     278        7  
  

 

 

    

 

 

 

Total

     37,802      $ 914  
  

 

 

    

 

 

 
For the six months ended June 30, 2024      

March 1, 2024

     2,058,460      $ 50,000  
  

 

 

    

 

 

 

Total

     2,058,460      $ 50,000  
  

 

 

    

 

 

 
     Class D  

Subscriptions Effective

   Shares Issued      Net Proceeds  

For the six months ended June 30, 2025

     

May 1, 2025

     4,205      $ 100  
  

 

 

    

 

 

 

Total

     4,205      $ 100  
  

 

 

    

 

 

 

For the six months ended June 30, 2024

     

None

     —       $ —   
  

 

 

    

 

 

 

Total

     —       $ —   
  

 

 

    

 

 

 

During the six months ended June 30, 2025, the Company also issued 227 shares for an aggregate value of $6 under the Company’s dividend reinvestment plan.

Distributions and Distribution Reinvestment

The following table presents distributions that were declared and payable during the six months ended June 30, 2025 and 2024 (dollar amounts in thousands):

 

Class I

 

Date Declared

   Record Date      Payment Date      Distribution Per
Share
     Distribution Amount  

For the Six Months Ended
June 30, 2025

           

January 31, 2025

     January 31, 2025        February 27, 2025      $ 0.205      $ 2,548  

March 26, 2025

     March 26, 2025        March 28, 2025      $ 0.205      $ 2,550  

March 31, 2025

     March 31, 2025        April 29, 2025      $ 0.205      $ 2,551  

April 23, 2025

     April 30, 2025        May 29, 2025      $ 0.205      $ 2,551  

May 22, 2025

     May 30, 2025        June 27, 2025      $ 0.205      $ 2,551  

June 25, 2025

     June 30, 2025        July 30, 2025      $ 0.205      $ 2,551  
           

 

 

 
            $ 15,302  
           

 

 

 

For the Six Months Ended
June 30, 2024

           

February 5, 2024

     February 6, 2024        February 27, 2024      $ 0.120      $ 1,244  

February 29, 2024

     February 29, 2024        March 26, 2024      $ 0.120      $ 1,244  

March 28, 2024

     March 28, 2024        April 26, 2024      $ 0.120      $ 1,491  

April 30, 2024

     April 30, 2024        May 29, 2024      $ 0.120      $ 1,491  

May 29, 2024

     May 31, 2024        June 29, 2024      $ 0.155      $ 1,924  

June 26, 2024

     June 28, 2024        July 29, 2024      $ 0.180      $ 2,239  
           

 

 

 
            $ 9,633  
           

 

 

 

Class D

 

Date Declared

   Record Date      Payment Date      Distribution
Per Share (1)
     Distribution Amount  

For the Six Months Ended
June 30, 2025

           

May 22, 2025

     May 30, 2025        June 27, 2025      $ 0.200      $ 1  

June 25, 2025

     June 30, 2025        July 30, 2025      $ 0.200      $ 1  
           

 

 

 
            $ 2  
           

 

 

 

 

(1)

Distribution per share is net of shareholder servicing and/or distribution fees.

 

66


Table of Contents

With respect to distributions, we have adopted an “opt out” dividend reinvestment plan for shareholders. As a result, in the event of a declared cash distribution or other distribution, each shareholder that has not “opted out” of the dividend reinvestment plan will have their dividends or distributions automatically reinvested in additional shares rather than receiving cash distributions. As of the commencement of the public offering, investors and clients of certain participating brokers in states that do not permit automatic enrollment in our dividend reinvestment plan will automatically receive their distributions in cash unless they elect to have their cash distributions reinvested in additional Common Shares. Shareholders who receive distributions in the form of shares will be subject to the same U.S. federal, state and local tax consequences as if they received cash distributions.

Share Repurchases

The Company has implemented a share repurchase program under which, at the discretion of the Board, the Company may repurchase, in each quarter, up to 5% of its Common Shares outstanding (either by number of shares or aggregate NAV) as of the close of the previous calendar quarter.

Under the Company’s share repurchase program, to the extent the Company offers to repurchase Common Shares in any particular quarter, the Company expects to repurchase Common Shares pursuant to quarterly tender offers (such date of the offer, the “Repurchase Date”) using a purchase price equal to the NAV per share as of the close of the last calendar day of the applicable quarter, except that Common Shares that have not been outstanding for at least one year will be repurchased at 98% of such NAV (an “Early Repurchase Deduction”). The one-year holding period is measured as of the prospective repurchase date. The Early Repurchase Deduction will be retained by the Company for the benefit of remaining shareholders.

During the six months ended June 30, 2025, 3,036 shares were repurchased. During the six months ended June 30, 2024, zero shares were repurchased.

Borrowings

MS Credit Facility - On September 22, 2023, MS Credit Facility SPV, a wholly-owned financing subsidiary of the Company, as borrower, the Company, as transferor, and FEPC Fund Servicer, LLC, a wholly-owned subsidiary of the Company, as servicer, entered into the MS Credit Facility, as subsequently amended, which, as of June 30, 2025, allowed us to borrow up to $350.0 million at any one time outstanding, subject to leverage and borrowing base restrictions. As of June 30, 2025 and December 31, 2024, we had outstanding debt under the MS Credit Facility of $306.5 million and $325.6 million, respectively. As of June 30, 2025 and December 31, 2024, subject to leverage and borrowing base restrictions, we had $43.5 million and $24.4 million, respectively, available for additional borrowings under the MS Credit Facility.

JPM Credit Facility—On April 9, 2025, JPM Credit Facility SPV, a wholly-owned financing subsidiary of the Company, as borrower, entered into the JPM Credit Facility, which, as of June 30, 2025, allowed us to borrow up to $100.0 million at any one time outstanding, subject to leverage and borrowing base restrictions. As of June 30, 2025, we had outstanding debt under the JPM Credit Facility of $88.5 million. As of June 30, 2025, subject to leverage and borrowing base restrictions, we had $11.5 million available for additional borrowings under the JPM Credit Facility.

For additional information on our debt obligations, refer to Note 6—“Borrowings” in the Notes to the Consolidated Financial Statements.

Commitments and Contingencies and Off-Balance Sheet Arrangements

As of June 30, 2025 and December 31, 2024, we had outstanding commitments to fund revolving lines of credit or delayed draw investments with an aggregate principal amount of $88.6 million and $66.0 million, respectively.

Related Party Transactions

Refer to Note 3—“Agreements and Related Party Transactions” in the Notes to the Consolidated Financial Statements.

Critical Accounting Policies

The preparation of the Consolidated Financial Statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. Changes in the economic environment, financial markets, and any other parameters used in determining such estimates could cause actual results to differ. Our critical accounting policies and estimates should be read in connection with our risk factors described in our Annual Report on Form 10-K, as well as in our registration statement on Form N-2 and our other filings with the SEC that we make from time to time.

Revenue Recognition

Interest Income

Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis to the extent that the Company expects to collect such amounts. Discounts from and premiums to par value on debt investments, loan origination fees and upfront fees received that are deemed to be an adjustment to yield are accreted/amortized into interest income over the life of the respective security using the effective interest method. Upon prepayment of a loan or debt security, any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts are recorded as interest income in the current period.

 

67


Table of Contents

The Company will recognize any earned exit or back-end fees into income when it believes the amounts will ultimately become collected by using either the beneficial interest model or other appropriate income recognition frameworks.

PIK Income

PIK interest is computed at the contractual rate specified in each investment agreement, is added to the principal balance of the investment, and is recorded as income.

Dividend Income

Dividend income on preferred equity investments is recorded on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income on common equity investments is recorded on the record date for private portfolio companies and on the ex-dividend date for publicly traded portfolio companies.

Other Income

The Company may also generate revenue in the form of structuring, arranger or due diligence fees, amendment or consent fees, portfolio company administration fees, fees for providing significant managerial assistance and consulting fees. Such fees are recognized as income when earned or the services are rendered.

Valuation of Portfolio Investments

The Board designated FEIM as the Valuation Designee as that term is defined in Rule 2a-5. As the Valuation Designee, the Board designated FEIM to perform fair value determinations of the Company’s assets by implementing valuation policies and procedures approved by the Board, subject to the oversight of the Board and the Audit Committee, and in compliance with the requirements of Rule 2a-5.

In calculating the value of our total assets, investments for which market quotations are readily available are valued using market quotations, which are generally obtained from an independent pricing service or one or more broker-dealers or market makers. Debt and equity securities for which market quotations are not readily available or are determined to be unreliable are valued at fair value as determined in good faith by the Valuation Designee.

With respect to investments for which market quotations are not readily available, we undertake a multi-step valuation process each quarter, as described below:

 

  1.

the Company’s valuation process begins with each portfolio company or investment being initially valued by the investment professionals responsible for managing portfolio investments; concurrently therewith, on at least an annual basis, independent valuation firms are used to conduct independent appraisals of all investments for which market quotations are either not readily available or are determined to be unreliable unless the amount of an investment is immaterial;

 

  2.

the preliminary valuation recommendation of the investment professionals and the applicable input of the independent valuation firms (the “Preliminary Valuation Data”) are then documented and reviewed with FEAC’s pricing professionals;

 

  3.

the Preliminary Valuation Data are then discussed with, and approved by, the pricing committee of FEAC;

 

  4.

FEIM’s valuation committee independently discusses the Preliminary Valuation Data and determines the fair value of each investment in good faith based on the Preliminary Valuation Data; and

 

  5.

on a quarterly basis, a designee of FEIM’s valuation committee discusses the fair value determinations of each investment with the Audit Committee.

The types of factors that FEIM may take into account in fair value pricing the Company’s investments include, as relevant, the nature and realizable value of any collateral, the portfolio company’s ability to make payments and its earnings and discounted cash flows, the markets in which the portfolio company does business, comparison to publicly traded securities and other relevant factors. 

Net Realized Gains or Losses and Net Change in Unrealized Appreciation or Depreciation

We measure realized gains or losses by the difference between the net proceeds from the repayment or sale and the amortized cost basis of the investment, using the specific identification method, without regard to unrealized appreciation or depreciation previously recognized. Net change in unrealized appreciation or depreciation reflects the change in portfolio investment values during the reporting period, including any reversal of previously recorded unrealized appreciation or depreciation, when gains or losses are realized.

 

68


Table of Contents

U.S. Federal Income Taxes, Including Excise Tax

The Company has elected to be treated as a RIC under Subchapter M of the Code, and intends to operate in a manner so as to continue to qualify each year as a RIC under the Code. So long as the Company maintains its tax treatment as a RIC, it will not be subject to corporate-level federal income tax on the portion of its ordinary income and capital gains distributed to shareholders as dividends.

In order to qualify for favorable tax treatment as a RIC, the Company is required to, among other things, distribute annually to its shareholders at least 90% of the sum of (i) its investment company taxable income, as defined by the Code but determined without regard to the deduction for dividends paid, and (ii) its net tax-exempt income for such taxable year.

Recent Developments

On March 3, 2025, First Eagle Holdings, Inc. announced a definitive agreement under which funds managed by Genstar Capital will make a majority investment in First Eagle Holdings, Inc. First Eagle Holdings, Inc. is the parent company to the Advisers, Genstar Capital is a private equity firm focused on investments in targeted segments of the financial services, healthcare, industrials, and software industries. The transaction will involve the buyout of all interests in First Eagle Holdings, Inc. currently held by funds indirectly controlled by Blackstone Inc. and Corsair Capital LLC and certain related co-investors. The transaction is expected to be completed in the second half of 2025, subject to customary closing conditions, including obtaining necessary fund and client consents and customary regulatory approvals. As required under the 1940 Act, closing of the transaction will be deemed an “assignment” of the current investment advisory agreement between the Company and the Adviser, the current subadvisory agreement between the Company, the Adviser and the Subadviser, and the current intermediary manager agreement between the Company and FEF Distributors, LLC (“FEFD”), which will result in automatic termination of the agreements. On April 17, 2025, the Board approved a new substantially identical investment advisory agreement with FEIM, a new substantially identical subadvisory agreement with FEAC (together, the “New Advisory Agreements”), and a new substantially identical intermediary manager agreement with FEFD. On June 27, 2025, the Company’s shareholders approved the New Advisory Agreements, which will take effect upon closing of the transaction. The transaction is not expected to result in any change in the portfolio management of the Company or in the Company’s investment objectives or policies.

On July 24, 2025, the Company’s Board declared a distribution of $0.210 per Class I share and $0.205 per Class D share, which are payable on August 28, 2025 to shareholders of record as of July 31, 2025.

On August 4, 2025, the Company and U.S. Bank Trust Company, National Association (the “Custodian”) entered into a custody agreement (the “Custody Agreement”), pursuant to which the Custodian was appointed to serve as the Company’s custodian to hold securities, loans, cash, and other assets on behalf of the Company. Either party may terminate the Custody Agreement at any time upon sixty (60) days’ prior written notice. On August 4, 2025, in conjunction with entering into the Custody Agreement, the Company terminated its existing custody agreement with U.S. Bank, National Association (the “Prior Custody Agreement”), effective August 4, 2025. Other than ordinary course payments under the Prior Custody Agreement through the effective date of termination, no termination or other fees are payable in connection with the termination of the Prior Custody Agreement.

On August 12, 2025, the Company’s Board appointed William Karim as Secretary of the Company following the resignation of Sabrina Rusnak-Carlson from her Secretary and other positions with the Company.

 

69


Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

We are subject to financial market risks, including valuation risk and interest rate risk.

Valuation Risk

We have invested, and plan to continue to invest in directly originated debt and equity securities of middle market companies. Because we expect that there will not be a readily available market value for many of the investments in our portfolio, we expect to value many of our portfolio investments at fair value as determined in good faith by the Valuation Designee in accordance with a documented valuation policy and GAAP and that has been reviewed and approved by our Board. The Valuation Designee will provide the Board and the Audit Committee with periodic reports, no less than quarterly, that discuss the functioning of the valuation process, if applicable to that period, and that identify issues and valuation problems that have arisen, if any. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of our investments may differ significantly from the values that would have been used had a readily available market value existed for such investments, and the differences could be material.

Interest Rate Risk

The majority of the loans in our portfolio have floating interest rates and we expect that our loans in the future may also have floating interest rates. These loans are usually based on a floating SOFR and typically have interest rate re-set provisions that adjust applicable interest rates under such loans to current market rates on a monthly or quarterly basis. The majority of the loans in our current portfolio have interest rate floors that will effectively convert the loans to fixed rate loans in the event interest rates decrease. In addition, our Credit Facilities have floating interest rate provisions. We expect that other credit facilities into which we may enter in the future may also have floating interest rate provisions.

Assuming that the consolidated statement of assets and liabilities as of June 30, 2025 was to remain constant and that we took no actions to alter our existing interest rate sensitivity as of such date, the following table shows the annualized impact of hypothetical base rate changes in interest rates (dollar amounts in thousands):

 

Change in Interest Rates

   Interest
Income
     Interest
Expense
     Net
Income
 

Up 300 basis points

   $ 20,114      $ (11,899    $ 8,215  

Up 200 basis points

     13,418        (7,949      5,469  

Up 100 basis points

     6,721        (3,999      2,722  

Down 100 basis points

     (6,672      3,901        (2,771

Down 200 basis points

     (13,257      7,851        (5,406

Down 300 basis points

     (19,541      11,801        (7,740

Market prices for floating rate investments may fluctuate in rising rate environments with prices tending to decline when credit spreads widen. Additionally, market prices tend to fluctuate more for fixed-rate securities that have longer maturities. Although we have no policy governing the maturities of our investments, under current market conditions we expect that we will invest in a portfolio of debt generally having maturities of up to 10 years. Market prices for debt that pays a fixed rate of return tend to decline as interest rates rise. This means that we are subject to greater risk (other things being equal) than a fund invested solely in shorter-term, fixed-rate securities. A decline in the prices of the debt we own could adversely affect our net assets resulting from operations and the NAV of our Common Shares.

Item 4. Controls and Procedures.

(a) Evaluation of Disclosure Controls and Procedures

In accordance with Rules 13a-15(b) and 15d-15(b) of the Exchange Act, the Company, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Exchange Act) as of the end of the period covered by this Quarterly Report on Form 10-Q and determined that our disclosure controls and procedures are effective as of the end of the period covered by the Quarterly Report on Form 10-Q.

(b) Management’s Report on Internal Control Over Financial Reporting

The Company is responsible for establishing and maintaining adequate internal control over financial reporting as such term is defined in Exchange Act Rule 13a-15(f), and for performing an assessment of the effectiveness of internal control over financial reporting as of June 30, 2025. Our internal control over financial reporting is a process designed by, or under the supervision of, our principal executive and principal financial officers, or persons performing similar functions, and effected by our board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.

 

70


Table of Contents

Our internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of assets of the company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures are being made only in accordance with authorizations; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Management conducted an assessment of the effectiveness of our internal control over financial reporting as of June 30, 2025, based on the framework established in Internal Control—Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on this assessment, management has determined that our internal control over financial reporting as of June 30, 2025 was effective.

(c) Changes in Internal Controls Over Financial Reporting

There have been no changes in our internal control over financial reporting that occurred during our most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

71


Table of Contents

PART II—OTHER INFORMATION

Item 1. Legal Proceedings.

We are not a defendant in any material pending legal proceeding, and no such material proceedings are known to be contemplated. However, from time to time, we may be party to certain legal proceedings incidental to the normal course of our business including the enforcement of our rights under the contracts with our portfolio companies.

Item 1A. Risk Factors.

For information regarding factors that could affect our results of operations, financial condition and liquidity, see the risk factors discussed in Item 1A. Risk Factors of our Annual Report on Form 10-K filed with the SEC on March 14, 2025, as well as in our registration statement on Form N-2 and our other filings with the SEC that we make from time to time. These risks are not the only risks facing our Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially and adversely affect our business, financial condition and/or operating results.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

Prior to the commencement of its public offering on March 11, 2025, the Company conducted a separate private offering (the “Private Offering”) of Common Shares (the “Common Shares”) (i) to accredited investors (as defined in Regulation D under the Securities Act of 1933, as amended (the “Securities Act”)) and (ii) in the case of shares sold outside the United States, to persons that are not “U.S. persons” (as defined in Regulation S under the Securities Act) in reliance on exemptions from the registration requirements of the Securities Act.

The Company expects to continue to conduct a private offering to sell Common Shares outside of the United States to persons that are not “U.S. persons” (as defined in Regulation S under the Securities Act).

On May 1, 2025, the Company sold 283 Class I shares of beneficial interest (with the final number of shares being determined on May 22, 2025) in the Private Offering to a feeder vehicle primarily created to hold the Company’s Common Shares for an aggregate offering price of $6 thousand. On June 1, 2025, the Company sold 278 Class I shares of beneficial interest (with the final number of shares being determined on June 24, 2025) in the Private Offering to a feeder vehicle primarily created to hold the Company’s Common Shares for an aggregate offering price of $7 thousand.

The Company has implemented a share repurchase program under which, at the discretion of the Board, the Company may repurchase, in each quarter, up to 5% of its Common Shares outstanding (either by number of shares or aggregate NAV) as of the close of the previous calendar quarter. For the avoidance of doubt, such target amount is assessed each calendar quarter. The Board may amend or suspend the share repurchase program at any time (including to offer to purchase fewer shares) if in its reasonable judgment it deems such action to be in the Company’s best interest and the best interest of its shareholders. As a result, share repurchases may not be available each quarter, such as when a repurchase offer would place an undue burden on the Company’s liquidity, adversely affect its operations or risk having an adverse impact on the Company that would outweigh the benefit of the repurchase offer. Following any such suspension, the Board intends to reinstate the share repurchase program when appropriate and subject to our Board’s duties to the Company. The Company intends to conduct such repurchase offers in accordance with the requirements of Rule 13e-4 promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and the 1940 Act. All Common Shares purchased by us pursuant to the terms of each tender offer will be retired and thereafter will be authorized and unissued Common Shares.

The following table presents the share repurchases completed during the quarter ended June 30, 2025 (dollar amounts in thousands):

 

Repurchase Request Deadline

   Total Number of
Shares
Repurchased
(all classes)
     Percentage of
Outstanding
Shares
Repurchased (1)
    Price Paid
Per Share
     Repurchase
Pricing Date
     Amount
Repurchased
(all classes) (2)
     Maximum number of
shares that may yet be
purchased under the
repurchase plan (3)
 

May 30, 2025

     3,036        0.02   $ 24.03        May 30, 2025      $ 73        —   

 

(1)

Percentage is based on total shares as of the close of the previous calendar quarter.

(2)

Amounts shown net of Early Repurchase Deductions, if any.

(3)

All repurchase requests were satisfied in full.

Item 3. Defaults Upon Senior Securities.

None.

 

72


Table of Contents

Item 4. Mine Safety Disclosures.

None.

Item 5. Other Information.

During the quarter ended June 30, 2025, no director or officer (as defined in Rule 16a-1(f) of the Exchange Act) of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or a “non-Rule 10b5-1 trading arrangement,” as each such term is defined in Item 408(c) of Regulation S-K.

 

73


Table of Contents

Item 6. Exhibits.

 

Exhibit

Number

  

Description

  3.1    Third Amended and Restated Agreement and Declaration of Trust (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K, filed on March 11, 2025).
  3.2    Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K, filed on March 11, 2025).
 10.1    Loan and Security Agreement, dated April 9, 2025, among First Eagle Private Credit Fund, as parent; First Eagle Private Credit Fund BSL SPV I, LLC, as borrower; First Eagle Alternative Credit, LLC, as portfolio manager; U.S. Bank Trust Company, National Association, as collateral agent and collateral administrator; U.S. Bank National Association, as securities intermediary; JPMorgan Chase Bank, National Association, as administrative agent (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed on April 11, 2025).
 10.2    Fee Waiver (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed on April 25, 2025).
 10.3    Custody Agreement, dated as of August 4, 2025, by and between First Eagle Private Credit Fund and U.S. Bank Trust Company, National Association (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed on August 8, 2025).
 31.1    Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
 31.2    Certification of Principal Financial Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*
 32.1    Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*
 32.2    Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.*
101.INS    Inline XBRL Instance Document—the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document*
101.SCH    Inline XBRL Taxonomy Extension Schema Document*
101.CAL    Inline XBRL Taxonomy Extension Calculation Linkbase Document*
101.DEF    Inline XBRL Taxonomy Extension Definition Linkbase Document*
101.LAB    Inline XBRL Taxonomy Extension Label Linkbase Document*
101.PRE    Inline XBRL Taxonomy Extension Presentation Linkbase Document*
104    Cover Page Interactive Data File (embedded within the Inline XBRL document)*
 
*

Filed herewith.

 

74


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

    First Eagle Private Credit Fund
Date: August 13, 2025     By:  

/s/ David O’Connor

      David O’Connor
      Chief Executive Officer
Date: August 13, 2025     By:  

/s/ Jennifer M. Wilson

      Jennifer M. Wilson
      Chief Financial Officer and Treasurer

 

75


Table of Contents

Exhibit 31.1

CERTIFICATION PURSUANT TO RULES 13a-14(a) AND 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934, AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, David O’Connor, Chief Executive Officer of First Eagle Private Credit Fund, certify that:

1. I have reviewed this quarterly report on Form 10-Q of First Eagle Private Credit Fund (the “Registrant”) for the quarter ended June 30, 2025;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report;

4. The Registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in the Securities Exchange Act of 1934 Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in the Securities Exchange Act of 1934 Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and

5. The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of the Registrant’s board of trustees (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.

 

Date: August 13, 2025     By:  

/s/ David O’Connor

      David O’Connor
      Chief Executive Officer


Table of Contents

Exhibit 31.2

CERTIFICATION PURSUANT TO RULES 13a-14(a) AND 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934, AS ADOPTED PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Jennifer M. Wilson, Chief Financial Officer of First Eagle Private Credit Fund, certify that:

1. I have reviewed this quarterly report on Form 10-Q of First Eagle Private Credit Fund (the “Registrant”) for the quarter ended June 30, 2025;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report;

4. The Registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in the Securities Exchange Act of 1934 Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in the Securities Exchange Act of 1934 Rules 13a-15(f) and 15d-15(f)) for the Registrant and have:

a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c) Evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d) Disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and

5. The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of the Registrant’s board of trustees (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.

 

Date: August 13, 2025     By:  

/s/ Jennifer M. Wilson

      Jennifer M. Wilson
      Chief Financial Officer


Table of Contents

Exhibit 32.1

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of First Eagle Private Credit Fund (the “Registrant”) for the quarter ended June 30, 2025, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, David O’Connor, the Chief Executive Officer of the Registrant, hereby certify, to the best of my knowledge, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.

 

By:  

/s/ David O’Connor

Name:   David O’Connor
Title:   Chief Executive Officer
Date:   August 13, 2025


Table of Contents

Exhibit 32.2

CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of First Eagle Private Credit Fund (the “Registrant”) for the quarter ended June 30, 2025, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Jennifer M. Wilson, the Chief Financial Officer of the Registrant, hereby certify, to the best of my knowledge, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.

 

By:  

/s/ Jennifer M. Wilson

Name:   Jennifer M. Wilson
Title:   Chief Financial Officer
Date:   August 13, 2025