Please wait
Table of Contents

Filed pursuant to Rule 424(b)(3)

File No. 333-295449

FIRST EAGLE PRIVATE CREDIT FUND

SUPPLEMENT NO. 1 DATED MAY 22, 2026

TO THE PROSPECTUS DATED MAY 1, 2026

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, 2026 (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 March 31, 2026

Prospectus Updates

In the “Suitability Standards” section of the Prospectus, the following paragraph relating to “Minnesota” is hereby added in the appropriate alphabetical order:

Minnesota—A Minnesota investor may not invest more than 10% of its liquid net worth in us.

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

Missouri—No more than ten percent (10%) of any one (1) Missouri investor’s liquid net worth shall be invested in First Eagle Private Credit Fund.

In the “Prospectus Summary” section of the Prospectus, the answer to the question “May I reinvest my cash distributions in additional shares?” is hereby deleted and replaced with the following:

Yes. We have adopted an “opt out” DRP whereby shareholders (other than Alabama, Arkansas, California, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Minnesota, Nebraska, New Jersey, North Carolina, Ohio, Oklahoma, Oregon, Vermont and Washington investors and clients of certain participating brokers that do not permit automatic enrollment in our DRP) will have their cash distributions automatically reinvested in additional Common Shares unless they elect to receive their distributions in cash. Non-participants will automatically receive their distributions in cash unless they elect to have their cash distributions reinvested in additional Common Shares. Ohio residents that own Class S or Class D Shares are not eligible to participate in the dividend reinvestment plan. If you participate in our dividend reinvestment plan, the cash distributions attributable to the class of shares that you own will be automatically invested in additional Common Shares. The purchase price for Common Shares purchased under our DRP will be equal to the most recent NAV per share for such shares at the time the distribution is payable. Shareholders will not pay any upfront selling commissions when purchasing Common Shares under our DRP and funds reinvested to purchase shares pursuant to our DRP will not have sales commissions or fees deducted from them by the Fund; however, all Class S and Class D Common Shares, including those purchased under our DRP, will be subject to ongoing shareholder servicing and/or distribution fees. Participants may terminate their participation in the DRP by providing written notice to the Plan Administrator (defined below) five (5) business days in advance of the first calendar day of the next month in order for a shareholder’s termination to be effective for such month. See “Description of Our Shares” and “Dividend Reinvestment Plan.”


Table of Contents

In the “Distributions” section of the Prospectus, the second to last paragraph is hereby deleted and replaced with the following:

We have adopted an “opt out” DRP, whereby shareholders (other than Alabama, Arkansas, California, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Minnesota, Nebraska, New Jersey, North Carolina, Ohio, Oklahoma, Oregon, Vermont and Washington investors and clients of certain participating brokers that do not permit automatic enrollment in our DRP) will have their cash distributions automatically reinvested in additional Common Shares unless they elect to receive their distributions in cash. See “Dividend Reinvestment Plan.”

In the “Dividend Reinvestment Plan” section of the Prospectus, the second paragraph is hereby deleted and replaced with the following:

No action is required on the part of a registered shareholder to have his, her or its cash dividend or other distributions reinvested in our shares, except shareholders in certain states. Shareholders can elect to “opt out” of the Fund’s DRP in their subscription agreements (other than Alabama, Arkansas, California, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Minnesota, Nebraska, New Jersey, North Carolina, Ohio, Oklahoma, Oregon, Vermont and Washington investors and clients of certain participating brokers that do not permit automatic enrollment in our DRP). Alabama, Arkansas, California, Idaho, Kansas, Kentucky, Maine, Maryland, Massachusetts, Minnesota, Nebraska, New Jersey, North Carolina, Ohio, Oklahoma, Oregon, Vermont and Washington investors and clients of certain participating brokers 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. Ohio residents that own Class S or Class D Shares are not eligible to participate in the dividend reinvestment plan. If you participate in our dividend reinvestment plan, the cash distributions attributable to the class of shares that you own will be automatically invested in additional Common Shares. Participants may terminate their participation in the DRP by providing written notice to the Plan Administrator (defined below) five (5) business days in advance of the first calendar day of the next month in order for a shareholder’s termination to be effective for such month. There will be no up-front selling commissions or managing dealer fees to you if you participate in the dividend reinvestment plan. We will pay the plan administrator fees under the plan.

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

 

  May 2026

 

 1. Your Investment

A. Investment Information

Investment Amount $                     

B. Investment Type

 

  ☐

Initial Investment

 

  ☐

Additional Investment (Please provide Fund Account Number:    ) (Please note that if you checked the box for Additional Investment, you only need to respond to Sections 1 and 8, and Appendices A and B.)

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    %

 

 

 

 

 

 

 

 

 

 

 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    %

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, MINNESOTA, 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, Minnesota, 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

 

3


Table of Contents
 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

 

 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.

 

4


Table of Contents

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.

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.

  

LOGO

Initials

  

LOGO

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.

  

LOGO

Initials

  

LOGO

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.”

  

LOGO

Initials

  

LOGO

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.

  

LOGO

Initials

  

LOGO

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.

  

LOGO

Initials

  

LOGO

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.

  

LOGO

Initials

  

LOGO

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.

  

LOGO

Initials

  

LOGO

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.

  

LOGO

Initials

  

LOGO

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.

  

LOGO

Initials

  

LOGO

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.

  

LOGO

Initials

  

LOGO

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, Minnesota, Missouri, Nebraska, New Jersey, New Mexico, Ohio, Oregon, Pennsylvania, 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

801 Pennsylvania Ave, Suite 219599

Kansas City, MO 64105-1307

 

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 (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) have a liquid net worth of at least 10 times my investment in First Eagle Private Credit Fund and its affiliates. 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.   

LOGO

Initials

  

LOGO

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.   

LOGO

Initials

  

LOGO

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.   

LOGO

Initials

  

LOGO

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.   

LOGO

Initials

  

LOGO

Initials

If I am a Kansas resident, I understand that the Assistant Commissioner of Insurance, Securities Division 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.   

LOGO

Initials

  

LOGO

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. 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 concentration limit.   

LOGO

Initials

  

LOGO

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.   

LOGO

Initials

  

LOGO

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.   

LOGO

Initials

  

LOGO

Initials

If I am a Minnesota 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.   

LOGO

Initials

  

LOGO

Initials

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

LOGO

Initials

  

LOGO

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 investor as defined in Regulation D under the Securities Act of 1933, as amended, I am not subject to the foregoing investment concentration limit.   

LOGO

Initials

  

LOGO

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.   

LOGO

Initials

  

LOGO

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. Investors who are accredited investors as defined in Regulation D under the Securities Act of 1933 are not subject to the foregoing concentration limit.   

LOGO

Initials

  

LOGO

Initials

 

7


Table of Contents
     Primary
Investor
Initials
   Co-Investor
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   

LOGO

Initials

  

LOGO

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.   

LOGO

Initials

  

LOGO

Initials

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

LOGO

Initials

  

LOGO

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.   

LOGO

Initials

  

LOGO

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.   

LOGO

Initials

  

LOGO

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.   

LOGO

Initials

  

LOGO

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.

Quarterly Report on Form 10-Q for the Quarter Ended March 31, 2026

On May 14, 2026, we filed our Quarterly Report on Form 10-Q for the quarter ended March 31, 2026 with the Securities and Exchange Commission. The report (without exhibits) is attached to this Supplement.

 

9


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 March 31, 2026

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 May 14, 2026 was 12,415,642 and 4,205 of Class I shares and Class D shares, respectively.

 

 
 


Table of Contents

Table of Contents

 

         Page  

PART I.

  FINANCIAL INFORMATION   

Item 1.

  Financial Statements      5  
  Consolidated Statement of Assets and Liabilities as of March 31, 2026 (Unaudited) and December 31, 2025      5  
  Consolidated Statements of Operations for the three months ended March 31, 2026 and 2025 (Unaudited)      6  
  Consolidated Statements of Changes in Net Assets for the three months ended March 31, 2026 and 2025 (Unaudited)      7  
  Consolidated Statement of Cash Flows for the three months ended March 31, 2026 and 2025 (Unaudited)      8  
  Consolidated Schedule of Investments as of March 31, 2026 (Unaudited) and December 31, 2025      9  
  Notes to Consolidated Financial Statements (Unaudited)      29  

Item 2.

  Management’s Discussion and Analysis of Financial Condition and Results of Operations      58  

Item 3.

  Quantitative and Qualitative Disclosures About Market Risk      71  

Item 4.

  Controls and Procedures      72  

PART II.

  OTHER INFORMATION      73  

Item 1.

  Legal Proceedings      73  

Item 1A.

  Risk Factors      73  

Item 2.

  Unregistered Sales of Equity Securities and Use of Proceeds      73  

Item 3.

  Defaults Upon Senior Securities      73  

Item 4.

  Mine Safety Disclosures      74  

Item 5.

  Other Information      74  

Item 6.

  Exhibits      75  

Signatures

     76  

 

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  16, 2026, 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 16, 2026, 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  16, 2026, 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)

 

     March 31, 2026     December 31, 2025  
     (Unaudited)        

ASSETS

    

Non-controlled/non-affiliated investments, at fair value (amortized cost of: $539,330 and $569,177, respectively)

   $ 537,259     $ 567,342  

Cash and cash equivalents

     40,965       73,325  

Interest and dividends receivable

     4,013       4,058  

Deferred financing costs

     2,299       2,499  

Deferred offering costs

     581       765  

Receivable for investments sold or repaid

     5,872       2,912  

Prepaid expenses and other assets

     10       65  

Due from Adviser

     1,671       854  
  

 

 

   

 

 

 

Total assets

   $ 592,670     $ 651,820  
  

 

 

   

 

 

 

LIABILITIES

    

Credit facilities

     281,800       339,100  

Accrued interest and other borrowing costs

     4,841       6,112  

Payable for investments purchased

     1,995       —   

Distributions payable

     2,617       2,616  

Offering costs payable

     220       161  

Due to affiliates

     67       53  

Trustees’ fees payable

     11       —   

Payable for shares repurchased (Note 8)

     970       —   

Management fees payable

     317       160  

Accrued professional fees

     648       832  

Accrued administration expense

     708       391  

Accrued expenses and other liabilities

     260       515  

Income-based incentive fees payable

     827       —   
  

 

 

   

 

 

 

Total liabilities

   $ 295,281     $ 349,940  
  

 

 

   

 

 

 

Commitments and contingencies (Note 7)

    

NET ASSETS

    

Common shares, par value $0.001 (unlimited shares authorized, 12,418,134 and 12,457,767 shares issued and outstanding at March 31, 2026 and December 31, 2025, respectively)

   $ 12     $ 12  

Paid-in capital in excess of par value

     299,216       300,427  

Distributable earnings (accumulated losses)

     (1,839     1,441  
  

 

 

   

 

 

 

Total net assets

   $ 297,389     $ 301,880  
  

 

 

   

 

 

 

NET ASSET VALUE PER SHARE

    

Class I Shares:

    

Net assets

   $ 297,288     $ 301,778  

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

     12,413,929       12,453,562  

Net asset value per share

   $ 23.95     $ 24.23  

Class D Shares:

    

Net assets

   $ 101     $ 102  

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

     4,205       4,205  

Net asset value per share

   $ 23.95     $ 24.23  

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 March 31, 2026
    For the Three Months
Ended March 31, 2025
 

Investment income:

    

From non-controlled/non-affiliated investments:

    

Interest income

   $ 13,622     $ 15,052  

Dividend income

     451       263  

Other income

     384       204  
  

 

 

   

 

 

 

Total investment income

     14,457       15,519  
  

 

 

   

 

 

 

Expenses:

    

Interest expense

     5,341       6,159  

Base management fees

     925       931  

Income-based incentive fee

     827       907  

Administration expense

     345       604  

Trustees’ fees

     133       133  

Professional fees

     342       322  

Other general and administrative expenses

     293       287  

Amortization of continuous offering costs

     466       750  

Distribution and shareholder servicing fees (Class D) (1)

     —        —   
  

 

 

   

 

 

 

Total expenses before excise tax

     8,672       10,093  
  

 

 

   

 

 

 

Management fees waiver

     —        (931

Incentive fees waiver

     —        (907

Expense support

     (817     (1,352
  

 

 

   

 

 

 

Net expenses before excise tax

     7,855       6,903  
  

 

 

   

 

 

 

Net investment income (loss) before excise tax

     6,602       8,616  
  

 

 

   

 

 

 

Excise tax expense

     37       34  
  

 

 

   

 

 

 

Net investment income (loss) after excise tax

     6,565       8,582  
  

 

 

   

 

 

 

Realized and unrealized gain (loss):

    

Net realized gains (losses):

    

Non-controlled/non-affiliated investments

     (2,021     (539
  

 

 

   

 

 

 

Net realized gain (loss)

     (2,021     (539
  

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation):

    

Non-controlled/non-affiliated investments

     (237     (3,392
  

 

 

   

 

 

 

Net change in unrealized appreciation (depreciation)

     (237     (3,392
  

 

 

   

 

 

 

Net realized and unrealized gain (loss)

     (2,258     (3,931
  

 

 

   

 

 

 

Net increase (decrease) in net assets resulting from operations

   $ 4,307     $ 4,651  
  

 

 

   

 

 

 

Per share information - basic and diluted:

    

Class I Shares:

    

Earnings available to shareholders

   $ 4,306     $ 4,651  

Weighted average shares outstanding (basic and diluted)

     12,453,705       12,444,641  

Basic and diluted earnings per common share

   $ 0.35     $ 0.38  

Class D Shares:

    

Earnings available to shareholders

   $ 1     $ —   

Weighted average shares outstanding (basic and diluted)

     4,205       —   

Basic and diluted earnings per common share

   $ 0.33     $ —   

 

(1)

For the three months ended March 31, 2026 and 2025, the Class D distribution and shareholder servicing fees were less than $1.

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)

 

           Accumulated Earnings        
     Common Shares      Paid-in-Capital in     (Loss), Net of     Total  
     Shares     Par Value      Excess of Par Value     Distributions     Net Assets  

Balance, December 31, 2025

     12,457,767     $ 12      $ 300,427     $ 1,441     $ 301,880  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Issuance of common shares

           

Class I (1)

     603       —         15       —        15  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total issuance of common shares

     603       —         15       —        15  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Repurchase of common shares, net of early repurchase deduction

           

Class I (1)

     (40,500     —         (970     —        (970

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

           

Net investment income

     —        —         —         6,565       6,565  

Net realized gain (loss)

     —        —         —         (2,021     (2,021

Net change in unrealized appreciation (depreciation)

     —        —         —         (237     (237
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets resulting from operations

     —        —         —         4,307       4,307  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Distributions to shareholders:

           

Shares issued in connection with dividend reinvestment plan

           

Class I (1)

     264       —         6       —        6  

Distributions from distributable earnings (losses)

           

Class I

     —        —         —        (7,846     (7,846

Class D

     —        —         —        (3     (3

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

     —        —         (262     262       —   
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total increase (decrease) for the period

     (39,633     —         (1,211     (3,280     (4,491
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Balance, March 31, 2026

     12,418,134     $ 12      $ 299,216     $ (1,839   $ 297,389  
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

                         Accumulated Earnings        
     Common Shares      Paid-in-Capital in     (Loss), Net of     Total  
     Shares      Par Value      Excess of Par Value     Distributions     Net Assets  

Balance, December 31, 2024

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

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Issuance of shares

            

Class I

     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       —   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Net 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  
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

(1)

Par Value is less than $1.

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

 

7


Table of Contents

First Eagle Private Credit Fund

Consolidated Statement of Cash Flows (Unaudited)

(in thousands, except shares)

 

     For the Three Months Ended
March 31, 2026
    For the Three Months Ended
March 31, 2025
 

Cash flow from operating activities

    

Net increase (decrease) in net assets resulting from operations

   $ 4,307     $ 4,651  

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

    

Payment-in-kind interest capitalized

     (27     (47

Net accretion of discount and amortization of premium

     (531     (627

Proceeds from sale of investments and principal repayments

     40,595       96,124  

Purchases of investments

     (13,176     (123,370

Net realized (gains) losses on investments

     2,021       539  

Net change in unrealized (appreciation) depreciation on investments

     237       3,392  

Amortization of deferred financing costs

     200       152  

Amortization of continuous offering costs

     466       750  

Changes in operating assets and liabilities:

    

Interest and dividends receivable

     45       (32

Prepaid expenses and other assets

     55       39  

Due to affiliates

     14       (45

Trustees’ fees payable

     11       —   

Due from adviser

     (817     1,233  

Payable for shares repurchased

     970       —   

Accrued administration expense

     317       122  

Income-based incentive fees payable

     827       —   

Management fees payable

     157       —   

Accrued professional fees

     (184     194  

Accrued expenses and other liabilities

     (1,225     (476

Accrued interest and other borrowing costs

     (1,271     623  
  

 

 

   

 

 

 

Net cash provided by (used in) operating activities

     32,991       (16,778
  

 

 

   

 

 

 

Cash flow from financing activities

    

Proceeds from issuance of shares

     15       901  

Borrowings under credit facilities

     —        21,000  

Debt repayments

     (57,300     —   

Distributions paid

     (7,842     (7,643

Deferred financing costs paid

     —        (11

Deferred offering costs paid

     (224     (21
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     (65,351     14,226  
  

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     (32,360     (2,552

Cash and cash equivalents, beginning of period

     73,325       21,319  
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 40,965     $ 18,767  
  

 

 

   

 

 

 

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

    

Interest paid during the period

   $ 6,412     $ 5,384  

Distributions payable

   $ 2,617     $ 2,551  

Accrued but unpaid share repurchases

   $ 970     $ —   

Accrued but unpaid offering costs

   $ 220     $ 1,171  

Reinvestment of distributions

   $ 6     $ 3  

Excise taxes paid

   $ 289     $ 72  

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

 

8


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited)

March 31, 2026

(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

                        

Karman Holdings Inc.

   (10)(11)   United States    S + 2.75%     0.00     6.46     4/1/2032        1,985      $ 1,977     $ 1,989        0.67

VSE Corp.

   (11)(12)   United States    S + 2.00%     0.00     0.00     3/17/2033        2,000        1,995       2,000        0.67  
                   

 

 

   

 

 

    

 

 

 
                      3,972       3,989        1.34  
                   

 

 

   

 

 

    

 

 

 

Air Freight & Logistics

                        

Air Buyer Inc.

   (8)(9)   United States    S + 5.50%     1.00     9.17     7/23/2030        5,096        5,045       4,536        1.52  

Air Buyer Inc. (Revolver)

   (7)(8)   United States    S + 5.50%     1.00     11.25     7/23/2030        347        343       290        0.10  
                   

 

 

   

 

 

    

 

 

 
                      5,388       4,826        1.62  
                   

 

 

   

 

 

    

 

 

 

Automobile Components

                        

Enthusiast Auto Holdings, LLC

   (8)(9)   United States    S + 4.50%     1.00     8.17     12/19/2027        8,297        8,297       8,297        2.79  

Enthusiast Auto Holdings, LLC (Revolver)

   (7)(8)   United States    S + 4.50%     1.00     0.38     12/19/2027        —         (1     —         —   

Owl Vans, LLC

   (8)(9)   United States    S + 5.25%     1.00     8.92     12/31/2030        3,792        3,751       3,697        1.24  

Owl Vans, LLC (Revolver)

   (7)(8)   United States    S + 5.25%     1.00     8.92     12/31/2030        600        587       570        0.19  
                   

 

 

   

 

 

    

 

 

 
                      12,634       12,564        4.22  
                   

 

 

   

 

 

    

 

 

 

Broadline Retail 1959 Holdings, LLC

   (8)(9)   United States    S + 6.50%     0.00     10.17     7/5/2030        9,419        9,335       9,419        3.17  
                   

 

 

   

 

 

    

 

 

 
                      9,335       9,419        3.17  
                   

 

 

   

 

 

    

 

 

 

Building Products

                        

Groundworks Operations, LLC

   (10)   United States    S + 3.00%     2.00     6.67     3/14/2031        1,720        1,723       1,717        0.58  

The Mulch & Soil Company, LLC

   (8)(9)   United States    S + 6.25%     1.00     9.92     5/1/2028        5,840        5,789       5,840        1.96  

The Mulch & Soil Company, LLC (Revolver)

   (7)(8)   United States    S + 6.25%     1.00     9.92     5/1/2028        130        129       130        0.04  
                   

 

 

   

 

 

    

 

 

 
                      7,641       7,687        2.58  
                   

 

 

   

 

 

    

 

 

 

Capital Markets

                        

Apella Capital, LLC

   (8)(9)(11)   United States    S + 5.75%     1.00     9.41     3/1/2029        583        574       583        0.20  

Apella Capital, LLC

   (8)(9)(11)   United States    S + 5.75%     1.00     9.42     3/1/2029        986        971       986        0.33  

Apella Capital, LLC

   (8)(9)(11)   United States    S + 5.75%     1.00     9.41     3/1/2029        1,245        1,230       1,245        0.42  

Apella Capital, LLC (Delayed Draw)

   (8)(9)(11)   United States    S + 5.75%     1.00     9.41     3/1/2029        292        290       292        0.10  

Apella Capital, LLC (Delayed Draw)

   (8)(9)(11)   United States    S + 5.75%     1.00     9.42     3/1/2029        988        982       988        0.33  

Apella Capital, LLC (Delayed Draw)

   (8)(9)(11)   United States    S + 5.75%     1.00     9.42     3/1/2029        1,484        1,474       1,484        0.50  

Apella Capital, LLC (Delayed Draw)

   (8)(9)(11)   United States    S + 5.75%     1.00     9.42     3/1/2029        246        242       246        0.08  

Apella Capital, LLC (Revolver)

   (7)(8)(11)   United States    S + 5.75%     1.00     0.50     3/1/2029        —         (4     —         —   
                   

 

 

   

 

 

    

 

 

 
                      5,759       5,824        1.96  
                   

 

 

   

 

 

    

 

 

 

 

9


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

March 31, 2026

(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
 

Chemicals

                       

Highline Aftermarket Acquisition, LLC

   (8)(10)   United States    S + 3.50%     0.00     7.17     2/19/2030        1,975        1,971       1,975       0.66  
                   

 

 

   

 

 

   

 

 

 
                      1,971       1,975       0.66  
                   

 

 

   

 

 

   

 

 

 

Commercial Services & Supplies

                       

360 Partners, LLC

   (8)(9)   United States    S + 4.50%     1.00     8.16     8/7/2031        5,883        5,823       5,766       1.94  

360 Partners, LLC (Delayed Draw)

   (7)(8)   United States    S + 4.50%     1.00     1.00     8/7/2031        —         (17     (102     (0.03

360 Partners, LLC (Revolver)

   (7)(8)   United States    S + 4.50%     0.00     0.50     8/7/2031        —         (29     (57     (0.02

APS Acquisition Holdings, LLC

   (8)(9)   United States    S + 5.50%     1.00     9.20     7/11/2029        7,979        7,895       7,979       2.68  

APS Acquisition Holdings, LLC (Delayed Draw)

   (7)(8)   United States    S + 5.50%     1.00     9.20     7/11/2029        1,992        1,981       1,992       0.67  

APS Acquisition Holdings, LLC (Revolver)

   (7)(8)   United States    S + 5.50%     1.00     0.50     7/11/2029        —         (17     —        —   

Catawba Nation Gaming Authority

   (10)   United States    S + 4.75%     0.00     8.42     3/29/2032        2,500        2,490       2,545       0.86  

CI (MG) Group, LLC

   (8)(9)   United States    S + 5.50%     1.00     9.20     3/27/2030        9,701        9,579       9,701       3.26  

CI (MG) Group, LLC (Delayed Draw)

   (7)(8)   United States    S + 5.50%     1.00     9.20     3/27/2030        2,420        2,393       2,421       0.81  

CI (MG) Group, LLC (Revolver)

   (7)(8)   United States    S + 5.50%     1.00     9.20     3/27/2030        606        593       606       0.20  

Cimpress USA Incorporated

   (8)(10)   United States    S + 2.50%     0.50     6.17     5/17/2028        997        997       998       0.34  

LSF12 Crown US Commercial Bidco, LLC

   (10)   United States    S + 3.00%     0.00     6.67     12/2/2031        1,938        1,921       1,943       0.65  

SR Landscaping, LLC

   (8)(9)   United States    S + 6.35%     1.00     10.02     10/30/2029        5,282        5,230       4,569       1.54  

SR Landscaping, LLC (Delayed Draw)

   (8)(9)   United States    S + 6.35%     1.00     10.02     10/30/2029        841        834       728       0.24  

SR Landscaping, LLC (Delayed Draw)

   (8)(9)   United States    S + 6.35%     1.00     10.02     10/30/2029        1,755        1,749       1,518       0.51  

SR Landscaping, LLC (Revolver)

   (8)   United States    S + 6.35%     1.00     10.02     10/30/2029        890        882       770       0.26  

SuperHero Fire Protection, LLC

   (8)(9)   United States    S + 5.50%     1.00     9.20     12/31/2029        16,270        16,110       16,270       5.47  

SuperHero Fire Protection, LLC (Revolver)

   (7)(8)   United States    S + 5.65%     1.00     9.35     12/31/2029        723        708       723       0.24  

Waste Resource Management, Inc.

   (8)(9)   United States    S + 5.75%     1.00     9.42     12/28/2029        5,515        5,459       5,515       1.85  

Waste Resource Management, Inc.

   (8)(9)   United States    S + 5.75%     1.00     9.42     12/28/2029        1,412        1,394       1,413       0.48  

Waste Resource Management, Inc. (Delayed Draw)

   (7)(8)   United States    S + 5.75%     1.00     9.42     12/28/2029        182        162       182       0.06  

Waste Resource Management, Inc. (Delayed Draw)

   (8)(9)   United States    S + 5.75%     1.00     9.42     12/28/2029        2,046        2,040       2,046       0.69  

Waste Resource Management, Inc. (Revolver)

   (7)(8)   United States    S + 5.75%     1.00     9.43     12/28/2029        83        75       83       0.03  
                   

 

 

   

 

 

   

 

 

 
                      68,252       67,609       22.73  
                   

 

 

   

 

 

   

 

 

 

 

10


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

March 31, 2026

(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
 

Construction & Engineering

                       

Air Conditioning Specialist, Inc.

     (8)(9)       United States        S + 5.50%       1.00     9.15     11/19/2029        4,960        4,914       4,948       1.66  

Air Conditioning Specialist, Inc. (Delayed Draw)

     (8)(9)       United States        S + 5.50%       1.00     9.16     11/19/2029        3,624        3,583       3,615       1.22  

Air Conditioning Specialist, Inc. (Revolver)

     (7)(8)       United States        S + 5.50%       1.00     9.17     11/19/2029        452        443       450       0.15  

McHale & McHale Landscape Design, LLC

     (8)(9)       United States        S + 5.25%       1.00     8.42     7/16/2031        8,507        8,420       8,465       2.85  

McHale & McHale Landscape Design, LLC (Delayed Draw)

     (7)(8)       United States        S + 4.75%       1.00     8.42     7/16/2031        967        952       945       0.32  

McHale & McHale Landscape Design, LLC (Revolver)

     (7)(8)       United States        S + 5.25%       1.00     0.50     7/16/2031        —         (14     (7     —   

R.L. James, Inc.

     (8)(9)       United States        S + 5.75%       0.00     9.42     12/15/2028        1,537        1,519       1,537       0.51  

R.L. James, Inc.

     (8)(9)       United States        S + 5.75%       1.00     9.41     12/15/2028        744        733       744       0.25  

R.L. James, Inc.

     (8)(9)       United States        S + 5.75%       1.00     9.42     12/15/2028        2,250        2,224       2,250       0.76  

R.L. James, Inc. (Delayed Draw)

     (8)(9)       United States        S + 5.90%       1.00     9.41     12/15/2028        2,130        2,108       2,130       0.72  

R.L. James, Inc. (Revolver)

     (7)(8)       United States        S + 5.75%       1.00     9.41     12/15/2028        108        97       108       0.03  

Tri Scapes, LLC

     (8)(9)       United States        S + 5.25%       1.00     8.92     7/12/2030        4,903        4,847       4,854       1.63  

Tri Scapes, LLC (Delayed Draw)

     (8)(9)       United States        S + 5.25%       1.00     8.89     7/12/2030        2,360        2,334       2,336       0.79  

Tri Scapes, LLC (Revolver)

     (7)(8)       United States        S + 5.25%       1.00     8.92     7/12/2030        160        147       148       0.05  

Violet Utility Buyer, LLC

     (8)(9)       United States        S + 4.75%       1.00     8.42     7/24/2031        15,078        14,922       14,908       5.01  

Violet Utility Buyer, LLC (Revolver)

     (7)(8)       United States        S + 4.75%       0.00     8.43     7/24/2031        923        890       886       0.30  
                   

 

 

   

 

 

   

 

 

 
                      48,119       48,317       16.25  
                   

 

 

   

 

 

   

 

 

 

Consumer Staples Distribution & Retail

                       

Blazing Star Parent, LLC

     (8)(9)       United States        S + 7.00%       1.00     10.67     8/28/2030        13,430        13,244       13,430       4.52  

National Convenience Distributors, LLC

     (8)(9)       United States        S + 6.75%       1.00     10.43     8/9/2028        8,471        8,337       8,312       2.79  

National Convenience Distributors, LLC (Delayed Draw)

     (8)(9)       United States        S + 6.75%       0.00     10.43     8/9/2028        1,073        1,056       1,053       0.36  
                   

 

 

   

 

 

   

 

 

 
                      22,637       22,795       7.67  
                   

 

 

   

 

 

   

 

 

 

Containers & Packaging

                       

R-Pac International Corp

     (8)       United States        S + 6.00%       0.00     9.67     12/29/2027        2,350        2,340       2,350       0.79  
                   

 

 

   

 

 

   

 

 

 
                      2,340       2,350       0.79  
                   

 

 

   

 

 

   

 

 

 

Diversified Consumer Services

                       

LaserAway Intermediate Holdings II, LLC

     (8)(9)       United States        S + 6.18%       0.75     9.85     10/14/2027        1,487        1,479       1,487       0.50  

Mammoth Holdings, LLC

     (8)(9)       United States        S + 6.00%       1.00     9.70     11/15/2030        5,154        5,077       4,935       1.66  

Mammoth Holdings, LLC (Delayed Draw)

     (8)(9)       United States        S + 6.00%       1.00     9.65     11/15/2030        1,295        1,276       1,240       0.42  

Mammoth Holdings, LLC (Revolver)

     (7)(8)       United States        S + 6.00%       1.00     0.50     11/15/2029        —         (8     (28     (0.01

Streetmasters Intermediate, Inc

     (8)(9)       United States        S + 5.50%       1.00     9.17     4/1/2030        12,342        12,210       12,157       4.09  

Streetmasters Intermediate, Inc (Revolver)

     (7)(8)       United States        S + 5.50%       1.00     9.18     4/1/2030        453        436       428       0.14  
                   

 

 

   

 

 

   

 

 

 
                      20,470       20,219       6.80  
                   

 

 

   

 

 

   

 

 

 

Electric Utilities

                       

Mission Critical Group, LLC

     (8)(9)       United States        S + 5.50%       0.00     9.17     4/17/2030        7,579        7,513       7,579       2.55  

Mission Critical Group, LLC (Delayed Draw)

     (7)(8)       United States        S + 5.50%       0.00     9.17     4/17/2030        2,108        2,091       2,108       0.71  

Mission Critical Group, LLC (Revolver)

     (7)(8)       United States        S + 5.50%       0.00     0.50     4/17/2030        —         (14     —        —   
                   

 

 

   

 

 

   

 

 

 
                      9,590       9,687       3.26  
                   

 

 

   

 

 

   

 

 

 

 

11


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

March 31, 2026

(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
 

Electrical Equipment

                       

EiKO Global, LLC (Revolver)

     (7)(8)(9)       United States        S + 6.50%       0.00     10.20     9/3/2030        3,441        3,327       3,441       1.16  
                   

 

 

   

 

 

   

 

 

 
                      3,327       3,441       1.16  
                   

 

 

   

 

 

   

 

 

 

Financial Services

                       

Apex Group Treasury Limited

     (10)(11)       Europe        S + 3.50%       0.00     7.17     2/27/2032        1,470        1,468       1,344       0.45  

Auxey Bidco Ltd.

     (9)(10)(11)       Europe        S + 6.10%       0.00     9.76     6/29/2027        7,810        7,757       7,279       2.45  

PRGX Global, Inc

     (8)(9)       United States        S + 5.50%       1.00     9.16     12/20/2030        4,429        4,394       4,363       1.47  

PRGX Global, Inc (Delayed Draw)

     (7)(8)       United States        S + 5.50%       1.00     1.00     12/20/2030        —         (2     (9     —   

Priority Holdings, LLC

     (10)       United States        S + 3.75%       0.00     7.42     8/2/2032        1,095        1,091       1,071       0.36  

Sagebrush Buyer, LLC

     (8)(9)       United States        S + 4.75%       1.00     8.42     7/1/2030        9,400        9,291       9,400       3.16  

Sagebrush Buyer, LLC (Revolver)

     (7)(8)       United States        S + 5.00%       1.00     0.50     7/1/2030        —         (13     —        —   

XPT Partners, LLC

     (8)(9)       United States        S + 4.65%       1.00     9.06     9/13/2028        5,064        5,013       5,064       1.70  

XPT Partners, LLC (Delayed Draw)

     (7)(8)       United States        S + 5.50%       1.00     9.06     9/13/2028        337        331       337       0.11  

XPT Partners, LLC (Revolver)

     (7)(8)       United States        S + 5.40%       1.00     9.06     9/13/2028        136        133       136       0.05  
                   

 

 

   

 

 

   

 

 

 
                      29,463       28,985       9.75  
                   

 

 

   

 

 

   

 

 

 

Food Products

                       

Aspire Bakeries Holdings LLC

     (8)(10)       United States        S + 3.00%       0.00     6.67     12/23/2030        1,990        1,982       1,995       0.67  
                   

 

 

   

 

 

   

 

 

 
                      1,982       1,995       0.67  
                   

 

 

   

 

 

   

 

 

 

Health Care Equipment & Supplies

                       

Prescott’s Inc.

     (8)(9)       United States        S + 4.75%       1.00     8.45     12/30/2030        5,015        4,970       5,015       1.69  

Prescott’s Inc. (Delayed Draw)

     (7)(8)       United States        S + 4.75%       1.00     8.45     12/30/2030        1,486        1,476       1,486       0.50  

Prescott’s Inc. (Revolver)

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

 

 

   

 

 

   

 

 

 
                      6,438       6,501       2.19  
                   

 

 

   

 

 

   

 

 

 

 

12


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

March 31, 2026

(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

                       

Community Based Care Acquisition, Inc. (Delayed Draw)

     (8)(9)       United States        S + 5.35%       1.00     9.05     9/16/2027        3,715        3,682       3,715       1.24  

Crisis Prevention Institute, Inc.

     (10)       United States        S + 4.00%       0.50     7.70     4/9/2031        1,721        1,714       1,705       0.57  

Dermatology Intermediate Holdings III, Inc

     (9)       United States        S + 5.50%       0.50     9.17     3/30/2029        2,435        2,417       2,322       0.78  

Hansei Solutions, LLC

     (8)(9)       United States        S + 6.50%       1.00     10.07     1/8/2029        5,532        5,472       5,532       1.86  

Hansei Solutions, LLC (Delayed Draw)

     (8)       United States        S + 6.50%       1.00     10.17     1/8/2029        2,065        2,056       2,065       0.69  

Hansei Solutions, LLC (Revolver)

     (7)(8)       United States        S + 6.50%       1.00     10.17     1/8/2029        518        508       518       0.17  

Elevate HD Parent, Inc.

     (8)(9)       United States        S + 5.00%       1.00     8.67     8/20/2029        975        963       975       0.33  

Elevate HD Parent, Inc. (Delayed Draw)

     (8)       United States        S + 5.00%       1.00     8.67     8/20/2029        23        23       23       0.01  

Elevate HD Parent, Inc. (Delayed Draw)

     (8)       United States        S + 5.00%       1.00     8.67     8/20/2029        532        530       532       0.18  

Elevate HD Parent, Inc. (Revolver)

     (7)(8)       United States        S + 5.00%       1.00     8.67     8/20/2029        47        44       47       0.02  

Endo1 Partners, LLC

     (8)(9)       United States        S + 7.14% (incl. 0.38% PIK)       2.00     10.80     5/23/2030        2,080        2,052       2,069       0.70  

Endo1 Partners, LLC

     (8)(9)       United States        S + 7.14% (incl. 0.38% PIK)       2.00     10.80     5/24/2030        7,831        7,686       7,752       2.61  

Endo1 Partners, LLC (Revolver)

     (7)(8)       United States        S + 4.38% (incl. 0.38% PIK)       1.00     7.67     5/23/2030        725        708       720       0.24  

Gen4 Dental Partners Opco, LLC

     (8)(9)       United States        S + 5.75%       1.00     9.41     5/13/2030        6,878        6,775       6,809       2.29  

Gen4 Dental Partners Opco, LLC (Delayed Draw)

     (7)(8)       United States        S + 5.75%       0.00     1.00     5/13/2030        —         (13     (19     (0.01

Gen4 Dental Partners Opco, LLC (Revolver)

     (7)(8)       United States        S + 5.50%       0.00     0.50     5/13/2030        —         (6     (5     —   

Houseworks Holdings

     (8)(9)       United States        S + 5.50%       1.00     9.17     12/15/2028        1,085        1,072       1,074       0.36  

Houseworks Holdings

     (8)(9)       United States        S + 5.50%       1.00     9.17     12/15/2028        2,486        2,474       2,461       0.83  

Houseworks Holdings (Delayed Draw)

     (8)(9)       United States        S + 5.50%       1.00     9.17     12/15/2028        316        312       312       0.10  

Houseworks Holdings (Delayed Draw)

     (7)(8)       United States        S + 5.50%       1.00     1.00     12/15/2028        —         (2     (4     —   

Houseworks Holdings (Revolver)

     (7)(8)       United States        S + 5.50%       1.00     9.17     12/15/2028        122        119       120       0.04  

In Vitro Sciences, LLC

     (8)(9)       United States        S + 6.11%       1.00     10.28     2/28/2029        8,633        8,552       8,287       2.79  

In Vitro Sciences, LLC (Delayed Draw)

     (8)       United States        S + 6.11%       1.00     10.28     2/28/2029        2,205        2,200       2,117       0.71  

In Vitro Sciences, LLC (Revolver)

     (7)(8)       United States        S + 6.26%       1.00     10.43     2/28/2029        341        336       318       0.11  

Medrina, LLC

     (8)(9)       United States        S + 6.00%       1.00     9.69     10/20/2029        7,193        7,106       7,193       2.42  

Medrina, LLC (Delayed Draw)

     (8)(9)       United States        S + 6.00%       1.00     9.63     10/20/2029        1,271        1,267       1,271       0.43  

Medrina, LLC (Revolver)

     (7)(8)       United States        S + 6.00%       1.00     0.50     10/20/2029        —         (12     —        —   

Monarch Behavioral Therapy, LLC

     (8)(9)       United States        S + 5.00%       1.00     8.67     6/6/2030        9,024        8,921       8,979       3.02  

Monarch Behavioral Therapy, LLC (Delayed Draw)

     (7)(8)(9)       United States        S + 5.00%       1.00     8.67     6/6/2030        1,384        1,379       1,376       0.46  

Monarch Behavioral Therapy, LLC (Revolver)

     (7)(8)       United States        S + 5.00%       1.00     8.67     6/6/2030        947        936       942       0.32  

Quorum Health Resources

     (8)(9)       United States        S + 5.35%       1.00     9.02     5/28/2027        1,614        1,602       1,610       0.54  

Quorum Health Resources (Delayed Draw)

     (8)(9)       United States        S + 5.35%       1.00     9.02     5/28/2027        754        749       752       0.25  

Quorum Health Resources (Revolver)

     (7)(8)       United States        S + 5.35%       1.00     9.02     5/28/2027        201        186       196       0.07  
                   

 

 

   

 

 

   

 

 

 
                      71,808       71,764       24.13  
                   

 

 

   

 

 

   

 

 

 

 

13


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

March 31, 2026

(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 Technology

                       

Advantmed Buyer Inc

   (8)(9)     United States        S + 4.50%       1.00     8.20     2/14/2031        11,487        11,363       11,487       3.86  

Advantmed Buyer Inc (Delayed Draw)

   (8)(9)     United States        S + 4.50%       1.00     8.20     2/14/2031        1,626        1,620       1,626       0.55  

Advantmed Buyer Inc (Revolver)

   (7)(8)     United States        S + 4.50%       1.00     0.50     2/14/2031        —         (23     —        —   

Greenway Health, LLC

   (8)(9)     United States        S + 6.75%       0.00     10.45     4/1/2029        9,563        9,378       9,563       3.21  

Visante Acquisition, LLC

   (8)(9)     United States        S + 5.75%       1.00     9.42     1/31/2030        8,292        8,211       8,292       2.79  

Visante Acquisition, LLC (Revolver)

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

 

 

   

 

 

   

 

 

 
                      30,540       30,968       10.41  
                   

 

 

   

 

 

   

 

 

 

Hotels, Restaurants & Leisure

                       

Caesars Entertainment, Inc.

   (10)(11)     United States        S + 2.25%       0.00     5.92     2/6/2030        1,714        1,728       1,669       0.56  
                   

 

 

   

 

 

   

 

 

 
                      1,728       1,669       0.56  
                   

 

 

   

 

 

   

 

 

 

Household Durables

                       

Thornton Carpet, LLC

   (8)(9)     United States        S + 4.75%       1.00     8.42     5/15/2031        5,487        5,433       5,432       1.83  

Thornton Carpet, LLC (Revolver)

   (7)(8)     United States        S + 5.00%       1.00     0.50     5/15/2031        —         (27     (28     (0.01
                   

 

 

   

 

 

   

 

 

 
                      5,406       5,404       1.82  
                   

 

 

   

 

 

   

 

 

 

Insurance

                       

OEG Borrower, LLC

   (10)     United States        S + 3.50%       0.00     7.19     6/30/2031        1,980        1,977       1,991       0.67  

The Mutual Group, LLC

   (8)(9)     United States        S + 5.75%       1.00     9.45     1/31/2030        9,545        9,450       9,545       3.21  

The Mutual Group, LLC (Revolver)

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

Tricor, LLC

   (8)(9)     United States        S + 5.35%       1.00     9.02     8/8/2031        6,177        6,123       6,177       2.08  

Tricor, LLC (Delayed Draw)

   (7)(8)     United States        S + 5.25%       0.00     1.00     8/8/2031        —         (33     —        —   

Tricor, LLC (Revolver)

   (7)(8)     United States        S + 5.25%       1.00     0.50     8/8/2031        —         (8     —        —   
                   

 

 

   

 

 

   

 

 

 
                      17,502       17,713       5.96  
                   

 

 

   

 

 

   

 

 

 

Interactive Media & Services

                       

Case Works, LLC

   (8)(9)     United States        S + 5.25%       1.00     8.95     10/1/2029        4,976        4,928       4,777       1.61  

Case Works, LLC (Delayed Draw)

   (8)(9)     United States        S + 5.25%       1.00     8.99     10/1/2029        747        745       717       0.24  

Case Works, LLC (Revolver)

   (7)(8)     United States        S + 5.25%       1.00     8.95     10/1/2029        456        450       431       0.14  
                   

 

 

   

 

 

   

 

 

 
                      6,123       5,925       1.99  
                   

 

 

   

 

 

   

 

 

 

IT Services

                       

Argano, LLC

   (8)(9)     United States        S + 5.50%       1.00     9.18     9/13/2029        11,488        11,338       11,488       3.87  

Argano, LLC (Delayed Draw)

   (8)(9)     United States        S + 5.50%       1.00     9.17     9/13/2029        5,030        4,990       5,030       1.69  

Argano, LLC (Revolver)

   (7)(8)     United States        S + 5.50%       1.00     0.50     9/13/2029        —         (5     —        —   

Asurion, LLC

   (10)     United States        S + 4.10%       0.00     7.77     8/19/2028        2,202        2,200       2,203       0.74  
                   

 

 

   

 

 

   

 

 

 
                      18,523       18,721       6.30  
                   

 

 

   

 

 

   

 

 

 

 

14


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

March 31, 2026

(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
 

Life Sciences Tools & Services

                       

Boston Clinical Trials LLC

     (8)(9)       United States        S + 5.15%       0.00     8.85     12/20/2027        4,333        4,291       4,333       1.46  
                   

 

 

   

 

 

   

 

 

 
                      4,291       4,333       1.46  
                   

 

 

   

 

 

   

 

 

 

Machinery

                       

BCP VI Summit Holdings LP

     (10)       United States        S + 3.00%       0.00     6.67     1/30/2032        1,990        1,982       1,991       0.67  
                   

 

 

   

 

 

   

 

 

 
                      1,982       1,991       0.67  
                   

 

 

   

 

 

   

 

 

 

Media

                       

WH Borrower, LLC

     (10)       United States        S + 4.50%       0.00     8.16     2/20/2032        1,985        1,977       1,989       0.67  
                   

 

 

   

 

 

   

 

 

 
                      1,977       1,989       0.67  
                   

 

 

   

 

 

   

 

 

 

Metals & Mining

                       

Minerals Technologies Inc.

     (8)(10)(11)       United States        S + 2.00%       0.00     5.67     11/26/2031        1,975        1,985       1,982       0.67  
                   

 

 

   

 

 

   

 

 

 
                      1,985       1,982       0.67  
                   

 

 

   

 

 

   

 

 

 

Pharmaceuticals

                       

Nephron Pharmaceuticals, LLC

     (8)(9)       United States        S + 4.00%       3.25     7.70     12/30/2027        1,763        1,753       1,763       0.59  

Nephron Pharmaceuticals, LLC

     (8)(9)       United States        S + 9.20%       3.25     12.90     12/30/2027        5,997        5,943       5,997       2.02  

Syner-G Intermediate Holdings, LLC

     (8)(9)       United States        S + 5.25%       1.00     8.95     9/17/2030        10,249        10,162       9,531       3.21  

Syner-G Intermediate Holdings, LLC (Revolver)

     (7)(8)       United States        S + 5.25%       1.00     8.97     9/17/2030        172        163       92       0.03  
                   

 

 

   

 

 

   

 

 

 
                      18,021       17,383       5.85  
                   

 

 

   

 

 

   

 

 

 

Professional Services

                       

Eisner Advisory Group LLC

     (10)       United States        S + 4.00%       0.50     7.67     2/28/2031        2,955        2,976       2,822       0.95  

Harbour Benefit Holdings, Inc.

     (8)(9)       United States        S + 5.75%       1.00     9.45     7/11/2029        9,850        9,743       9,752       3.28  

Harbour Benefit Holdings, Inc. (Revolver)

     (7)(8)       United States        S + 5.75%       1.00     9.42     7/11/2029        524        512       512       0.17  

HFW Companies, LLC

     (8)(9)       United States        S + 5.00%       1.00     8.66     5/1/2031        8,881        8,795       8,816       2.96  

HFW Companies, LLC (Delayed Draw)

     (7)(8)       United States        S + 5.00%       1.00     8.66     5/1/2031        1,851        1,828       1,798       0.60  

HFW Companies, LLC (Revolver)

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

Schola Group Acquisition, Inc.

     (8)(9)       United States        S + 4.75%       1.00     8.39     4/9/2031        5,435        5,383       5,435       1.83  

Schola Group Acquisition, Inc. (Delayed Draw)

     (7)(8)       United States        S + 4.75%       0.00     8.42     4/9/2031        2,664        2,649       2,664       0.89  

Schola Group Acquisition, Inc. (Revolver)

     (7)(8)       United States        S + 4.75%       0.00     0.50     4/9/2031        —         (11     —        —   

Strategy Corps, LLC

     (8)(9)       United States        S + 5.50%       1.00     9.17     6/28/2030        6,233        6,170       6,124       2.06  

Strategy Corps, LLC (Delayed Draw)

     (7)(8)       United States        S + 5.25%       1.00     1.00     6/28/2030        —         (7     (58     (0.02

Strategy Corps, LLC (Revolver)

     (7)(8)       United States        S + 5.50%       1.00     9.17     6/28/2030        289        273       260       0.09  

Unified Patents, LLC

     (8)(9)       United States        S + 4.75%       0.00     8.35     12/23/2027        10,033        9,985       10,008       3.37  

Unified Patents, LLC (Revolver)

     (7)(8)       United States        S + 4.75%       0.00     0.50     12/23/2027        —         (5     (3     —   
                   

 

 

   

 

 

   

 

 

 
                      48,282       48,123       16.18  
                   

 

 

   

 

 

   

 

 

 

 

15


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

March 31, 2026

(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     10.17     10/9/2027        13,773        13,663       13,773       4.63  

841 Prudential MOB LLC (Delayed Draw)

   (7)(8)      United States        S + 6.50%        2.50     1.00     10/9/2027        —         (2     —        —   
                     

 

 

   

 

 

   

 

 

 
                        13,661       13,773       4.63  
                     

 

 

   

 

 

   

 

 

 

Software

                         

CDK Global, Inc.

        United States        S + 3.25%        0.00     6.95     7/6/2029        995        991       713       0.24  

Cloudera, Inc.

   (9)(10)      United States        S + 3.85%        0.00     7.52     10/8/2028        2,218        2,217       1,987       0.66  

CMI Marketing, Inc

   (8)      United States        S + 4.36%        0.50     8.03     3/23/2028        1,969        1,967       1,900       0.64  

Flash Charm, Inc.

   (9)      United States        S + 3.50%        0.00     7.16     3/2/2028        995        991       793       0.27  

Irving Parent, Corp.

   (8)(9)      United States        S + 5.25%        1.00     8.95     3/11/2031        16,507        16,293       16,259       5.47  

Irving Parent, Corp. (Revolver)

   (7)(8)      United States        S + 5.25%        1.00     0.50     3/11/2031        —         (29     (36     (0.01
                     

 

 

   

 

 

   

 

 

 
                        22,430       21,616       7.27  
                     

 

 

   

 

 

   

 

 

 

Specialty Retail

                         

BW Gas & Convenience Holdings, LLC

   (10)      United States        S + 3.61%        0.50     7.28     3/31/2028        1,944        1,943       1,944       0.65  

Penney Holdings LLC

   (8)(9)      United States        S + 8.13%        2.50     11.79     9/20/2030        5,000        4,886       5,000       1.67  

Xcel Brands, Inc.

   (8)(9)(11)      United States        S + 8.50%        2.00     12.17     12/12/2028        917        890       917       0.31  
                     

 

 

   

 

 

   

 

 

 
                        7,719       7,861       2.63  
                     

 

 

   

 

 

   

 

 

 

 

16


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

March 31, 2026

(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
 

Trading Companies & Distributors

                           

DXP Enterprises, Inc.

     (10)(11)        United States        S + 3.25%        0.00     6.92     10/11/2030        1,463        1,456        1,473        0.50  

Johnstone Supply, LLC

     (10)        United States        S+2.25%        0.00     5.92     6/9/2031        1,980        1,991        1,970        0.66  

Verde Purchaser, LLC

     (10)        United States        S + 4.00%        0.00     7.70     11/30/2030        1,967        1,960        1,917        0.64  

White Cap Supply Holdings, LLC

     (10)        United States        S + 3.25%        0.00     6.92     10/19/2029        1,968        1,959        1,897        0.64  
                     

 

 

    

 

 

    

 

 

 
                        7,366        7,257        2.44  
                     

 

 

    

 

 

    

 

 

 

Total First Lien Debt

                      $ 538,662      $ 536,655        180.46
                     

 

 

    

 

 

    

 

 

 

Second Lien Debt

                           

Pharmaceuticals

                           

Alvogen Pharma US, Inc.

     (8)        United States        S + 10.50% (incl. 8.00% PIK)        0.00     14.20     3/1/2029        865        645        575        0.19  
                     

 

 

    

 

 

    

 

 

 
                        645        575        0.19  
                     

 

 

    

 

 

    

 

 

 

Warrant

                           

Pharmaceuticals

                           

WHF Equity Consideration LLC

     (8)        United States                  —         —         27        0.01  
                     

 

 

    

 

 

    

 

 

 
                        —         27        0.01  
                     

 

 

    

 

 

    

 

 

 

Specialty Retail

                           

Xcel Brands, Inc.

     (8)        United States                  6        23        2        —   
                     

 

 

    

 

 

    

 

 

 
                        23        2        —   
                     

 

 

    

 

 

    

 

 

 

Total Warrant

                        23        29        0.01  
                     

 

 

    

 

 

    

 

 

 

Total Investments - non-controlled/non- affiliated

                      $ 539,330      $ 537,259        180.66
                     

 

 

    

 

 

    

 

 

 
 
(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 March 31, 2026. 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 March 31, 2026. 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.

 

17


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments (Unaudited) - (Continued)

March 31, 2026

(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. The fair value of the loan investments may include the impact of the unfunded commitment being valued below par. Negative fair value is the result of the capitalized discount on the loan or the unfunded commitment being valued below par. The negative amortized cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan.

 

(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)

These debt investments were pledged as collateral under the Company’s MS Credit Facility as of March 31, 2026 (refer to Note 6 - “Borrowings”).

 

(10)

These debt investments were pledged as collateral under the Company’s JPM Credit Facility as of March 31, 2026 (refer to Note 6 - “Borrowings”).

 

(11)

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 March 31, 2026, non-qualifying assets represented approximately 4.1% of the total assets of the Company.

 

(12)

All or a portion of this position has not yet settled as of March 31, 2026. The Company will not accrue interest until the settlement date at which point SOFR will be established.

 

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

 

18


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments

December 31, 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

                         

Karman Holdings Inc.

   (8)(10)(11)   United States    S + 3.50%      0.00     7.17     4/1/2032        1,990      $ 1,981     $ 2,011        0.67
                    

 

 

   

 

 

    

 

 

 
                       1,981       2,011        0.67  
                    

 

 

   

 

 

    

 

 

 

Air Freight & Logistics

                         

Air Buyer Inc.

   (8)(9)   United States    S + 5.50%      1.00     9.36     7/23/2030        5,109        5,054       4,956        1.64  

Air Buyer Inc. (Revolver)

   (7)(8)   United States    P + 5.50%      1.00     11.25     7/23/2030        347        343       331        0.11  

LaserShip, Inc.

   (12)   United States    S + 5.50% (incl. 4.00% PIK)      0.00     9.43     8/10/2029        1,350        342       369        0.12  

LaserShip, Inc.

     United States    S + 5.50% (incl. 4.00% PIK)      0.75     9.43     8/10/2029        2,043        1,670       1,538        0.51  

Odyssey Logistics & Technology Corporation

   (9)   United States    S + 4.50%      0.00     8.22     10/12/2027        1,602        1,598       1,246        0.42  
                    

 

 

   

 

 

    

 

 

 
                       9,007       8,440        2.80  
                    

 

 

   

 

 

    

 

 

 

Automobile Components

                         

Enthusiast Auto Holdings, LLC

   (8)(9)   United States    S + 4.50%      1.00     8.22     12/19/2026        8,318        8,318       8,318        2.75  

Enthusiast Auto Holdings, LLC (Revolver)

   (7)(8)   United States    S + 4.50%      1.00     0.38     12/19/2026        —         (1     —         —   

Owl Vans, LLC

   (8)(9)   United States    S + 5.25%      1.00     8.97     12/31/2030        3,802        3,758       3,707        1.23  

Owl Vans, LLC (Revolver)

   (7)(8)   United States    S + 5.25%      1.00     8.97     12/31/2030        360        347       330        0.11  
                    

 

 

   

 

 

    

 

 

 
                       12,422       12,355        4.09  
                    

 

 

   

 

 

    

 

 

 

Broadline Retail

                         

1959 Holdings, LLC

   (8)(9)   United States    S + 6.50%      0.00     10.20     7/5/2030        12,558        12,437       12,433        4.12  
                    

 

 

   

 

 

    

 

 

 
                       12,437       12,433        4.12  
                    

 

 

   

 

 

    

 

 

 

Building Products

                         

Groundworks Operations, LLC

   (10)   United States    S + 3.00%      0.00     6.73     3/14/2031        1,724        1,727       1,735        0.57  

The Mulch & Soil Company, LLC

   (8)(9)   United States    S + 6.25%      1.00     9.98     5/1/2028        5,855        5,821       5,855        1.94  

The Mulch & Soil Company, LLC (Revolver)

   (7)(8)   United States    S + 6.25%      1.00     9.97     5/1/2028        86        83       86        0.03  
                    

 

 

   

 

 

    

 

 

 
                       7,631       7,676        2.54  
                    

 

 

   

 

 

    

 

 

 

Capital Markets

                         

Apella Capital, LLC

   (8)(9)(11)   United States    S + 5.75%      1.00     9.52     3/1/2029        584        575       584        0.19  

Apella Capital, LLC

   (8)(9)(11)   United States    S + 5.75%      1.00     9.49     3/1/2029        988        973       988        0.33  

Apella Capital, LLC

   (8)(9)(11)   United States    S + 5.75%      1.00     9.52     3/1/2029        1,248        1,232       1,248        0.41  

Apella Capital, LLC (Delayed Draw)

   (8)(9)(11)   United States    S + 5.75%      1.00     9.64     3/1/2029        293        291       293        0.10  

Apella Capital, LLC (Delayed Draw)

   (8)(9)(11)   United States    S + 5.75%      1.00     9.52     3/1/2029        991        984       991        0.33  

Apella Capital, LLC (Delayed Draw)

   (8)(9)(11)   United States    S + 5.75%      1.00     9.59     3/1/2029        1,488        1,476       1,488        0.49  

Apella Capital, LLC (Delayed Draw)

   (8)(9)(11)   United States    S + 5.75%      1.00     9.57     3/1/2029        247        242       247        0.08  

Apella Capital, LLC (Revolver)

   (7)(8)(11)   United States    S + 5.75%      1.00     0.50     3/1/2029        —         (5     —         —   
                    

 

 

   

 

 

    

 

 

 
                       5,768       5,839        1.93  
                    

 

 

   

 

 

    

 

 

 

 

19


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments - (Continued)

December 31, 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
 

Chemicals

                       

Highline Aftermarket Acquisition, LLC

   (10)     United States      S + 3.50%     0.00     7.32     2/19/2030        1,980        1,976       1,994       0.66  
                   

 

 

   

 

 

   

 

 

 
                      1,976       1,994       0.66  
                   

 

 

   

 

 

   

 

 

 

Commercial Services & Supplies

                       

360 Partners, LLC

   (8)(9)     United States      S + 4.50%     1.00     8.37     8/7/2031        5,898        5,834       5,832       1.93  

360 Partners, LLC (Delayed Draw)

   (7)(8)     United States      S + 4.50%     1.00     1.00     8/7/2031        —         (18     (57     (0.02

360 Partners, LLC (Revolver)

   (7)(8)     United States      S + 4.50%     0.00     0.50     8/7/2031        —         (30     (32     (0.01

APS Acquisition Holdings, LLC

   (8)(9)     United States      S + 5.50%     1.00     9.17     7/11/2029        7,999        7,908       7,999       2.65  

APS Acquisition Holdings, LLC (Delayed Draw)

   (7)(8)     United States      S + 5.50%     1.00     9.17     7/11/2029        1,214        1,201       1,214       0.40  

APS Acquisition Holdings, LLC (Revolver)

   (7)(8)     United States      S + 5.50%     1.00     0.50     7/11/2029        —         (18     —        —   

Catawba Nation Gaming Authority

   (10)     United States      S + 4.75%     0.00     8.47     3/29/2032        2,500        2,489       2,565       0.85  

CI (MG) Group, LLC

   (8)(9)     United States      S + 5.50%     1.00     9.17     3/27/2030        9,725        9,594       9,701       3.22  

CI (MG) Group, LLC (Delayed Draw)

   (7)(8)     United States      S + 5.50%     1.00     9.17     3/27/2030        2,408        2,378       2,396       0.80  

CI (MG) Group, LLC (Revolver)

   (7)(8)     United States      S + 5.50%     1.00     9.17     3/27/2030        606        592       603       0.20  

Cimpress USA Incorporated

   (10)     United States      S + 2.50%     0.50     6.22     5/17/2028        1,975        1,975       1,983       0.66  

LSF12 Crown US Commercial Bidco, LLC

   (10)     United States      S + 3.50%     0.00     7.37     12/2/2031        1,943        1,926       1,958       0.65  

Prime Security Services Borrower, LLC

   (10)     United States      S + 2.00%     0.00     6.13     10/13/2030        1,778        1,788       1,783       0.59  

SR Landscaping, LLC

   (8)(9)     United States      S + 6.25%     1.00     10.12     10/30/2029        5,296        5,238       4,925       1.63  

SR Landscaping, LLC (Delayed Draw)

   (7)(8)(9)     United States      S + 6.25%     1.00     10.12     10/30/2029        844        825       719       0.24  

SR Landscaping, LLC (Delayed Draw)

   (8)(9)     United States      S + 6.25%     1.00     10.12     10/30/2029        1,759        1,753       1,636       0.54  

SR Landscaping, LLC (Revolver)

   (8)     United States      S + 6.25%     1.00     10.12     10/30/2029        890        882       828       0.27  

SuperHero Fire Protection, LLC

   (8)(9)     United States      S + 5.50%     1.00     9.17     12/31/2029        16,311        16,136       16,311       5.40  

SuperHero Fire Protection, LLC (Revolver)

   (7)(8)     United States      S + 5.50%     1.00     9.32     12/31/2029        643        632       643       0.21  

Waste Resource Management, Inc.

   (8)(9)     United States      S + 5.75%     1.00     9.47     12/28/2029        5,529        5,469       5,529       1.83  

Waste Resource Management, Inc.

   (8)(9)     United States      S + 5.75%     1.00     9.47     12/28/2029        1,416        1,397       1,416       0.47  

Waste Resource Management, Inc. (Delayed Draw)

   (7)(8)     United States      S + 5.75%     1.00     9.48     12/28/2029        183        161       183       0.06  

Waste Resource Management, Inc. (Delayed Draw)

   (8)(9)     United States      S + 5.75%     1.00     9.47     12/28/2029        2,051        2,044       2,051       0.68  

Waste Resource Management, Inc. (Revolver)

   (7)(8)     United States      S + 5.75%     1.00     0.50     12/28/2029        —         (8     —        —   
                   

 

 

   

 

 

   

 

 

 
                      70,148       70,186       23.25  
                   

 

 

   

 

 

   

 

 

 

 

20


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments - (Continued)

December 31, 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
 

Construction & Engineering

                         

Air Conditioning Specialist, Inc.

   (8)(9)     United States        S + 5.50%       1.00     9.38     11/19/2029        4,973        4,922        4,948        1.64  

Air Conditioning Specialist, Inc. (Delayed Draw)

   (8)(9)     United States        S + 5.50%       1.00     9.38     11/19/2029        3,633        3,589        3,615        1.20  

Air Conditioning Specialist, Inc. (Revolver)

   (7)(8)     United States        S + 5.50%       1.00     9.32     11/19/2029        452        442        448        0.15  

McHale & McHale Landscape Design, LLC

   (8)(9)     United States        S + 5.25%       1.00     8.64     7/16/2031        8,529        8,436        8,433        2.79  

McHale & McHale Landscape Design, LLC (Delayed Draw)

   (7)(8)     United States        S + 4.75%       1.00     8.54     7/16/2031        969        954        921        0.31  

McHale & McHale Landscape Design, LLC (Revolver)

   (7)(8)     United States        S + 5.25%       1.00     0.50     7/16/2031        —         (15)        (16)        (0.01)  

R.L. James, Inc.

   (8)(9)     United States        S + 6.00%       0.00     9.91     12/15/2028        1,541        1,521        1,541        0.51  

R.L. James, Inc.

   (8)(9)     United States        S + 6.00%       1.00     10.02     12/15/2028        746        734        746        0.25  

R.L. James, Inc.

   (8)(9)     United States        S + 6.00%       1.00     9.82     12/15/2028        2,255        2,227        2,255        0.75  

R.L. James, Inc. (Delayed Draw)

   (8)(9)     United States        S + 6.00%       1.00     10.02     12/15/2028        2,136        2,111        2,136        0.71  

R.L. James, Inc. (Revolver)

   (7)(8)     United States        S + 6.00%       1.00     10.02     12/15/2028        162        150        162        0.05  

Tri Scapes, LLC

   (8)(9)     United States        S + 5.50%       1.00     9.40     7/12/2030        4,916        4,856        4,842        1.60  

Tri Scapes, LLC (Delayed Draw)

   (7)(8)(9)     United States        S + 5.50%       1.00     9.29     7/12/2030        1,939        1,911        1,903        0.63  

Tri Scapes, LLC (Revolver)

   (7)(8)     United States        S + 5.50%       1.00     0.50     7/12/2030        —         (13)        (18)        (0.01)  

Violet Utility Buyer, LLC

   (8)(9)     United States        S + 4.75%       1.00     8.59     7/24/2031        15,115        14,951        14,945        4.95  

Violet Utility Buyer, LLC (Revolver)

   (7)(8)     United States        S + 4.75%       0.00     0.50     7/24/2031        —         (34)        (37)        (0.01)  
                   

 

 

    

 

 

    

 

 

 
                      46,742        46,824        15.51  
                   

 

 

    

 

 

    

 

 

 

Consumer Staples Distribution & Retail

                         

Blazing Star Parent, LLC

   (8)(9)     United States        S + 7.00%       1.00     10.82     8/28/2030        13,515        13,319        13,312        4.41  

National Convenience Distributors, LLC

   (8)(9)     United States        S + 6.75%       1.00     10.52     8/9/2028        8,471        8,322        8,312        2.75  

National Convenience Distributors, LLC (Delayed Draw)

   (8)(9)     United States        S + 6.75%       0.00     10.52     8/9/2028        1,101        1,082        1,081        0.36  
                   

 

 

    

 

 

    

 

 

 
                      22,723        22,705        7.52  
                   

 

 

    

 

 

    

 

 

 

Containers & Packaging

                         

R-Pac International Corp

   (8)     United States        S + 6.00%       0.00     9.84     12/29/2027        2,356        2,344        2,356        0.78  
                   

 

 

    

 

 

    

 

 

 
                      2,344        2,356        0.78  
                   

 

 

    

 

 

    

 

 

 

Diversified Consumer Services

                         

LaserAway Intermediate Holdings II, LLC

   (8)(9)     United States        S + 5.75%       0.75     9.89     10/14/2027        1,491        1,482        1,491        0.49  

Mammoth Holdings, LLC

   (8)(9)     United States        S + 6.00%       1.00     9.67     11/15/2030        5,167        5,085        4,986        1.65  

Mammoth Holdings, LLC (Delayed Draw)

   (8)(9)     United States        S + 6.00%       1.00     9.94     11/15/2030        1,299        1,278        1,253        0.41  

Mammoth Holdings, LLC (Revolver)

   (7)(8)     United States        S + 6.00%       1.00     9.94     11/15/2029        161        153        138        0.05  

Streetmasters Intermediate, Inc

   (8)(9)     United States        S + 5.50%       1.00     9.22     4/1/2030        12,373        12,233        12,064        4.00  

Streetmasters Intermediate, Inc (Revolver)

   (7)(8)     United States        S + 5.50%       1.00     0.50     4/1/2030        —         (18)        (43)        (0.01)  
                   

 

 

    

 

 

    

 

 

 
                      20,213        19,889        6.59  
                   

 

 

    

 

 

    

 

 

 

Electric Utilities

                         

Mission Critical Group, LLC

   (8)(9)     United States        S + 5.50%       0.00     9.23     4/17/2030        7,598        7,527        7,598        2.52  

Mission Critical Group, LLC (Delayed Draw)

   (7)(8)     United States        S + 5.50%       0.00     9.33     4/17/2030        2,113        2,095        2,113        0.70  

Mission Critical Group, LLC (Revolver)

   (7)(8)     United States        S + 5.50%       0.00     0.50     4/17/2030        —         (14)        —         —   
                   

 

 

    

 

 

    

 

 

 
                      9,608        9,711        3.22  
                   

 

 

    

 

 

    

 

 

 

 

21


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments - (Continued)

December 31, 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
 

Electrical Equipment

                       

EiKO Global, LLC (Revolver)

   (7)(8)(9)   United States    S + 6.50%     0.00     10.17     9/3/2030        3,584        3,464       3,455       1.15  
                   

 

 

   

 

 

   

 

 

 
                      3,464       3,455       1.15  
                   

 

 

   

 

 

   

 

 

 

Financial Services

                       

Apex Group Treasury Limited

   (10)(11)   Europe    S + 3.50%     0.00     7.39     2/27/2032        2,978        2,972       2,814       0.93  

Auxey Bidco Ltd.

   (9)(10)(11)   Europe    S + 6.00%     0.00     10.03     6/29/2027        7,830        7,767       7,419       2.46  

PRGX Global, Inc

   (8)(9)   United States    S + 5.50%     1.00     9.49     12/20/2030        4,440        4,402       4,362       1.45  

PRGX Global, Inc (Delayed Draw)

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

Priority Holdings, LLC

   (10)   United States    S + 3.75%     0.00     7.47     7/30/2032        2,957        2,945       2,913       0.97  

Sagebrush Buyer, LLC

   (8)(9)   United States    S + 5.00%     1.00     8.72     7/1/2030        9,400        9,284       9,400       3.11  

Sagebrush Buyer, LLC (Revolver)

   (7)(8)   United States    S + 5.00%     1.00     0.50     7/1/2030        —         (14     —        —   

TouchTunes Music Group, LLC

   (10)   United States    S + 4.75%     0.00     8.42     4/2/2029        3,430        3,430       3,354       1.11  

XPT Partners, LLC

   (8)(9)   United States    S + 5.50%     1.00     9.89     9/13/2028        5,077        5,020       5,039       1.67  

XPT Partners, LLC (Delayed Draw)

   (7)(8)   United States    S + 5.50%     1.00     9.89     9/13/2028        253        246       244       0.08  

XPT Partners, LLC (Revolver)

   (7)(8)   United States    S + 5.50%     1.00     9.38     9/13/2028        135        132       133       0.04  
                   

 

 

   

 

 

   

 

 

 
                      36,181       35,668       11.82  
                   

 

 

   

 

 

   

 

 

 

Food Products

                       

Aspire Bakeries Holdings LLC

   (10)   United States    S + 3.50%     0.00     7.22     12/23/2030        1,990        1,982       2,004       0.66  

Golden State Foods LLC

   (10)   United States    S + 4.00%     0.00     7.67     12/4/2031        2,388        2,373       2,406       0.80  
                   

 

 

   

 

 

   

 

 

 
                      4,355       4,410       1.46  
                   

 

 

   

 

 

   

 

 

 

Health Care Equipment & Supplies

                       

Prescott’s Inc.

   (8)(9)   United States    S + 4.75%     1.00     8.42     12/30/2030        5,028        4,979       5,015       1.66  

Prescott’s Inc. (Delayed Draw)

   (7)(8)   United States    S + 4.75%     1.00     8.62     12/30/2030        1,490        1,479       1,481       0.49  

Prescott’s Inc. (Revolver)

   (7)(8)   United States    S + 4.75%     1.00     0.50     12/30/2030        —         (8     (2     —   
                   

 

 

   

 

 

   

 

 

 
                      6,450       6,494       2.15  
                   

 

 

   

 

 

   

 

 

 

 

22


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments - (Continued)

December 31, 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

                        

Community Based Care Acquisition, Inc. (Delayed Draw)

   (8)(9)     United States      S + 5.25%      1.00     9.02     9/16/2027        3,724        3,685       3,724       1.24  

Crisis Prevention Institute, Inc.

   (10)     United States      S + 4.00%      0.50     7.67     4/9/2031        1,973        1,964       1,965       0.65  

Dermatology Intermediate Holdings III, Inc

   (9)     United States      S + 5.50%      0.50     9.34     3/30/2029        2,441        2,421       2,373       0.79  

RMBUS Holdco Inc.

   (8)(9)     United States      S + 6.50%      1.00     10.62     1/8/2029        5,546        5,480       5,546       1.84  

RMBUS Holdco Inc. (Delayed Draw)

   (7)(8)     United States      S + 6.50%      1.00     1.00     1/8/2029        —         (11     —        —   

RMBUS Holdco Inc. (Revolver)

   (7)(8)     United States      S + 6.50%      1.00     0.50     1/8/2029        —         (11     —        —   

Elevate HD Parent, Inc.

   (8)(9)     United States      S + 6.00%      1.00     9.82     8/20/2029        978        965       977       0.32  

Elevate HD Parent, Inc. (Delayed Draw)

   (8)     United States      S + 6.00%      1.00     9.82     8/20/2029        23        23       23       0.01  

Elevate HD Parent, Inc. (Delayed Draw)

   (7)(8)     United States      S + 6.00%      1.00     9.82     8/20/2029        275        273       275       0.09  

Elevate HD Parent, Inc. (Revolver)

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

Endo1 Partners, LLC

   (8)(9)     United States      S + 7.14% (incl. 0.38% PIK)      2.00     10.85     5/23/2030        2,085        2,056       2,074       0.69  

Endo1 Partners, LLC

   (8)(9)     United States      S + 7.14% (incl. 0.38% PIK)      2.00     10.85     5/24/2030        7,841        7,687       7,762       2.57  

Endo1 Partners, LLC (Revolver)

   (7)(8)     United States      S + 4.38% (incl. 0.38% PIK)      1.00     7.76     5/23/2030        725        707       720       0.24  

Gen4 Dental Partners Opco, LLC

   (8)(9)     United States      S + 5.75%      1.00     9.64     5/13/2030        6,895        6,785       6,826       2.26  

Gen4 Dental Partners Opco, LLC (Delayed Draw)

   (7)(8)     United States      S + 5.75%      0.00     1.00     5/13/2030        —         (14     (19     (0.01

Gen4 Dental Partners Opco, LLC (Revolver)

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

Houseworks Holdings

   (8)(9)     United States      S + 5.50%      1.00     9.32     12/15/2028        1,088        1,073       1,071       0.36  

Houseworks Holdings

   (8)(9)     United States      S + 5.50%      1.00     9.32     12/15/2028        2,492        2,479       2,455       0.81  

Houseworks Holdings (Delayed Draw)

   (8)(9)     United States      S + 5.50%      1.00     9.32     12/15/2028        316        312       312       0.10  

Houseworks Holdings (Delayed Draw)

   (7)(8)     United States      S + 5.50%      1.00     1.00     12/15/2028        —         (3     (6     —   

Houseworks Holdings (Revolver)

   (7)(8)     United States      S + 5.50%      1.00     9.32     12/15/2028        116        113       113       0.04  

In Vitro Sciences, LLC

   (8)(9)     United States      S + 7.00%      1.00     10.83     2/28/2029        8,655        8,566       7,962       2.64  

In Vitro Sciences, LLC (Delayed Draw)

   (8)     United States      S + 7.00%      1.00     10.83     2/28/2029        2,211        2,204       2,034       0.67  

In Vitro Sciences, LLC (Revolver)

   (7)(8)     United States      S + 7.00%      1.00     11.22     2/28/2029        341        336       296       0.10  

Medrina, LLC

   (8)(9)     United States      S + 6.00%      1.00     9.69     10/20/2029        7,211        7,117       7,211       2.39  

Medrina, LLC (Delayed Draw)

   (8)(9)     United States      S + 6.00%      1.00     10.22     10/20/2029        1,275        1,269       1,275       0.42  

Medrina, LLC (Revolver)

   (7)(8)     United States      S + 6.00%      1.00     0.50     10/20/2029        —         (13     —        —   

Monarch Behavioral Therapy, LLC

   (8)(9)     United States      S + 5.00%      1.00     8.72     6/6/2030        9,047        8,937       9,002       2.98  

Monarch Behavioral Therapy, LLC (Delayed Draw)

   (7)(8)(9)     United States      S + 5.00%      1.00     8.72     6/6/2030        1,388        1,382       1,380       0.46  

Monarch Behavioral Therapy, LLC (Revolver)

   (7)(8)     United States      S + 5.00%      1.00     8.73     6/6/2030        947        935       942       0.31  

Quorum Health Resources

   (8)(9)     United States      S + 5.25%      1.00     9.07     5/28/2027        1,618        1,603       1,610       0.53  

Quorum Health Resources (Delayed Draw)

   (8)(9)     United States      S + 5.25%      1.00     9.07     5/28/2027        756        749       752       0.25  

Quorum Health Resources (Revolver)

   (7)(8)     United States      S + 5.25%      1.00     9.07     5/28/2027        201        184       192       0.06  
                    

 

 

   

 

 

   

 

 

 
                       69,244       68,842       22.81  
                    

 

 

   

 

 

   

 

 

 

 

23


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments - (Continued)

December 31, 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 Technology

                        

Advantmed Buyer Inc

   (8)(9)      United States      S + 4.50%     1.00     8.17     2/14/2031        11,516        11,385       11,516       3.81  

Advantmed Buyer Inc (Delayed Draw)

   (8)(9)      United States      S + 4.50%     1.00     8.17     2/14/2031        1,630        1,623       1,630       0.54  

Advantmed Buyer Inc (Revolver)

   (7)(8)      United States      S + 4.50%     1.00     0.50     2/14/2031        —         (25     —        —   

Greenway Health, LLC

   (8)(9)      United States      S + 6.75%     0.00     10.42     4/1/2029        9,587        9,386       9,587       3.18  

Visante Acquisition, LLC

   (8)(9)      United States      S + 5.75%     1.00     9.59     1/31/2030        8,313        8,224       8,313       2.75  

Visante Acquisition, LLC (Revolver)

   (7)(8)      United States      S + 5.75%     1.00     0.50     1/31/2030        —         (10     —        —   
                    

 

 

   

 

 

   

 

 

 
                       30,583       31,046       10.28  
                    

 

 

   

 

 

   

 

 

 

Hotels, Restaurants & Leisure

                        

Caesars Entertainment, Inc.

   (10)(11)      United States      S + 2.25%     0.00     5.97     2/6/2030        1,720        1,734       1,711       0.57  
                    

 

 

   

 

 

   

 

 

 
                       1,734       1,711       0.57  
                    

 

 

   

 

 

   

 

 

 

Household Durables

                        

Thornton Carpet, LLC

   (8)(9)      United States      S + 5.00%     1.00     8.73     5/15/2031        5,501        5,442       5,439       1.80  

Thornton Carpet, LLC (Revolver)

   (7)(8)      United States      S + 5.00%     1.00     0.50     5/15/2031        —         (28     (31     (0.01
                    

 

 

   

 

 

   

 

 

 
                       5,414       5,408       1.79  
                    

 

 

   

 

 

   

 

 

 

Insurance

                        

OEG Borrower, LLC

   (10)      United States      S + 3.50%     0.00     7.20     6/30/2031        1,985        1,982       1,999       0.66  

The Mutual Group, LLC

   (8)(9)      United States      S + 5.75%     1.00     9.42     1/31/2030        9,570        9,465       9,570       3.17  

The Mutual Group, LLC (Revolver)

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

Tricor, LLC

   (8)(9)      United States      S + 5.00%     1.00     8.82     8/8/2031        6,193        6,136       6,193       2.05  

Tricor, LLC (Delayed Draw)

   (7)(8)      United States      S + 5.00%     0.00     1.00     8/8/2031        —         (34     —        —   

Tricor, LLC (Revolver)

   (7)(8)      United States      S + 5.00%     1.00     0.50     8/8/2031        —         (9     —        —   
                    

 

 

   

 

 

   

 

 

 
                       17,533       17,762       5.88  
                    

 

 

   

 

 

   

 

 

 

Interactive Media & Services

                        

Case Works, LLC

   (8)(9)      United States      S + 5.25%     1.00     8.92     10/1/2029        4,988        4,936       4,864       1.61  

Case Works, LLC (Delayed Draw)

   (8)(9)      United States      S + 5.25%     1.00     9.28     10/1/2029        749        746       730       0.24  

Case Works, LLC (Revolver)

   (7)(8)      United States      S + 5.25%     1.00     8.94     10/1/2029        350        344       335       0.11  
                    

 

 

   

 

 

   

 

 

 
                       6,026       5,929       1.96  
                    

 

 

   

 

 

   

 

 

 

IT Services

                        

Argano, LLC

   (8)(9)      United States      S + 5.50%     1.00     9.23     9/13/2029        11,517        11,353       11,517       3.81  

Argano, LLC (Delayed Draw)

   (8)(9)      United States      S + 5.50%     1.00     9.22     9/13/2029        5,039        4,995       5,039       1.67  

Argano, LLC (Revolver)

   (7)(8)      United States      S + 5.50%     1.00     0.50     9/13/2029        —         (5     —        —   

Asurion, LLC

   (10)      United States      S + 4.00%     0.00     7.82     8/19/2028        2,487        2,484       2,493       0.83  

Rackspace Technology Global, Inc.

        United States      S + 6.25%     0.75     10.11     5/15/2028        173        175       176       0.06  
                    

 

 

   

 

 

   

 

 

 
                       19,002       19,225       6.37  
                    

 

 

   

 

 

   

 

 

 

 

24


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments - (Continued)

December 31, 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
 

Machinery

                       

BCP VI Summit Holdings LP

   (10)     United States        S + 3.00%       0.00     6.84     1/30/2032        1,995        1,986       2,011       0.67  

CPM Holdings, Inc.

   (9)     United States        S + 4.50%       0.00     8.34     9/28/2028        1,194        1,194       1,190       0.39  

SPX Flow, Inc.

   (10)     United States        S + 2.75%       0.50     6.47     4/5/2029        2,000        2,009       2,008       0.67  
                   

 

 

   

 

 

   

 

 

 
                      5,189       5,209       1.73  
                   

 

 

   

 

 

   

 

 

 

Media

                       

MH Sub I, LLC

   (10)     United States        S + 4.25%       0.00     7.97     5/3/2028        997        992       930       0.31  

WH Borrower, LLC

   (10)     United States        S + 4.50%       0.00     8.39     2/20/2032        1,990        1,982       2,002       0.66  
                   

 

 

   

 

 

   

 

 

 
                      2,974       2,932       0.97  
                   

 

 

   

 

 

   

 

 

 

Metals & Mining

                       

Minerals Technologies Inc.

   (8)(10)(11)     United States        S + 2.00%       0.00     5.72     11/26/2031        1,980        1,990       1,990       0.66  
                   

 

 

   

 

 

   

 

 

 
                      1,990       1,990       0.66  

Passenger Airlines

                       

AAdvantage Loyality IP Ltd.

   (10)     United States        S + 2.25%       0.00     6.13     4/20/2028        1,848        1,890       1,855       0.61  
                   

 

 

   

 

 

   

 

 

 
                      1,890       1,855       0.61  
                   

 

 

   

 

 

   

 

 

 

Pharmaceuticals

                       

Nephron Pharmaceuticals, LLC

   (8)(9)     United States        S + 4.00%       3.25     7.99     12/30/2027        1,846        1,833       1,846       0.61  

Nephron Pharmaceuticals, LLC

   (8)(9)     United States        S + 9.20%       3.25     13.19     12/30/2027        6,277        6,210       6,277       2.08  

Syner-G Intermediate Holdings, LLC

   (8)(9)     United States        S + 5.25%       1.00     8.92     9/17/2030        10,275        10,182       9,453       3.13  

Syner-G Intermediate Holdings, LLC (Revolver)

   (7)(8)     United States        S + 5.00%       1.00     0.50     9/17/2030        —         (10     (92     (0.03
                   

 

 

   

 

 

   

 

 

 
                      18,215       17,484       5.79  
                   

 

 

   

 

 

   

 

 

 

Professional Services

                       

Eisner Advisory Group LLC

   (10)     United States        S + 4.00%       0.50     7.72     2/28/2031        2,963        2,984       2,987       0.99  

Grant Thornton Advisors LLC

   (10)     United States        S + 2.75%       0.00     6.47     6/2/2031        1,985        1,999       1,991       0.66  

Harbour Benefit Holdings, Inc.

   (8)(9)     United States        S + 5.50%       1.00     9.17     7/11/2029        9,875        9,759       9,776       3.24  

Harbour Benefit Holdings, Inc. (Revolver)

   (7)(8)     United States        S + 5.50%       1.00     9.22     7/11/2029        524        511       512       0.17  

HFW Companies, LLC

   (8)(9)     United States        S + 5.00%       1.00     8.85     5/1/2031        8,905        8,811       8,816       2.92  

HFW Companies, LLC (Delayed Draw)

   (7)(8)     United States        S + 5.00%       1.00     8.85     5/1/2031        1,856        1,831       1,785       0.59  

HFW Companies, LLC (Revolver)

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

Schola Group Acquisition, Inc.

   (8)(9)     United States        S + 4.75%       1.00     8.59     4/9/2031        5,449        5,393       5,395       1.79  

Schola Group Acquisition, Inc. (Delayed Draw)

   (7)(8)     United States        S + 4.75%       0.00     8.60     4/9/2031        783        768       738       0.24  

Schola Group Acquisition, Inc. (Revolver)

   (7)(8)     United States        S + 4.75%       0.00     0.50     4/9/2031        —         (11     (11     —   

Strategy Corps, LLC

   (8)(9)     United States        S + 5.50%       1.00     9.22     6/28/2030        6,249        6,182       6,139       2.03  

Strategy Corps, LLC (Delayed Draw)

   (7)(8)     United States        S + 5.25%       1.00     1.00     6/28/2030        —         (8     (58     (0.02

Strategy Corps, LLC (Revolver)

   (7)(8)     United States        S + 5.50%       1.00     9.24     6/28/2030        206        190       177       0.06  

Unified Patents, LLC

   (8)(9)     United States        S + 4.75%       0.00     8.35     12/23/2027        10,338        10,279       10,286       3.40  

Unified Patents, LLC (Revolver)

   (7)(8)     United States        S + 4.75%       0.00     0.50     12/23/2027        —         (6     (6     —   
                   

 

 

   

 

 

   

 

 

 
                      48,673       48,518       16.07  
                   

 

 

   

 

 

   

 

 

 

 

25


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments - (Continued)

December 31, 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     10.32     10/9/2027        13,773        13,641       13,773       4.56  

841 Prudential MOB LLC (Delayed Draw)

   (7)(8)     United States      S + 6.50%     2.50     1.00     10/9/2027        —         (2     —        —   
                   

 

 

   

 

 

   

 

 

 
                      13,639       13,773       4.56  
                   

 

 

   

 

 

   

 

 

 

Software

                       

AQA Acquisition Holding, Inc

   (10)     United States      S + 4.00%     0.00     7.84     3/3/2028        992        991       937       0.31  

Boxer Parent Company Inc.

   (10)     United States      S + 3.00%     0.00     6.82     7/30/2031        1,985        1,984       1,982       0.66  

CDK Global, Inc.

       United States      S + 3.25%     0.00     6.92     7/6/2029        997        993       848       0.28  

Cloudera, Inc.

   (9)(10)     United States      S + 3.75%     0.00     7.57     10/8/2028        4,671        4,668       4,488       1.48  

CMI Marketing, Inc

       United States      S + 4.25%     0.50     8.08     3/23/2028        1,974        1,971       1,952       0.65  

Dragon Buyer Inc.

   (10)     United States      S + 2.75%     0.00     6.42     9/30/2031        1,980        1,972       1,984       0.66  

Flash Charm, Inc.

   (9)     United States      S + 3.50%     0.00     7.35     3/2/2028        997        992       933       0.31  

Irving Parent, Corp.

   (8)(9)     United States      S + 5.25%     1.00     8.92     3/11/2031        16,549        16,322       16,300       5.40  

Irving Parent, Corp. (Revolver)

   (7)(8)     United States      S + 5.25%     1.00     0.50     3/11/2031        —         (31     (36     (0.01

Modena Buyer LLC

   (10)     United States      S + 4.25%     0.00     8.09     7/1/2031        1,982        1,949       1,976       0.65  

Project Alpha Intermediate Holdings, Inc.

   (10)     United States      S + 3.25%     0.50     6.92     10/26/2030        1,975        1,992       1,974       0.65  

Rocket Software, Inc.

   (10)     United States      S + 3.75%     0.00     7.47     11/28/2028        990        983       991       0.33  

Zodiac Purchaser, L.L.C.

   (10)     United States      S + 3.50%     0.00     7.22     2/14/2032        998        993       995       0.33  
                   

 

 

   

 

 

   

 

 

 
                      35,779       35,324       11.70  
                   

 

 

   

 

 

   

 

 

 

Specialty Retail

                       

BW Gas & Convenience Holdings, LLC

   (10)     United States      S + 3.50%     0.50     7.33     3/31/2028        1,949        1,948       1,950       0.65  

Penney Holdings LLC

   (8)(9)     United States      S + 8.13%     2.50     11.82     9/20/2030        5,000        4,879       4,875       1.61  

Sweetwater Borrower LLC

   (8)(10)     United States      S + 4.25%     0.75     8.08     8/7/2028        1,941        1,932       1,956       0.65  

Xcel Brands, Inc.

   (8)(9)(11)     United States      S + 8.50%     2.00     12.17     12/12/2028        1,083        1,047       1,083       0.36  
                   

 

 

   

 

 

   

 

 

 
                      9,806       9,864       3.27  
                   

 

 

   

 

 

   

 

 

 

 

26


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments - (Continued)

December 31, 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
 

Trading Companies & Distributors

                           

DXP Enterprises, Inc.

     (10)(11)        United States        S + 3.25%        0.00     6.97     10/11/2030        1,466        1,460        1,481        0.49  

Johnstone Supply, LLC

     (10)        United States        S + 2.50%        0.00     6.23     6/9/2031        1,985        1,997        1,998        0.66  

Verde Purchaser, LLC

     (10)        United States        S + 4.00%        0.00     7.67     11/30/2030        1,972        1,965        1,975        0.65  

White Cap Supply Holdings, LLC

     (10)        United States        S + 3.25%        0.00     6.97     10/19/2029        1,973        1,963        1,983        0.66  
                     

 

 

    

 

 

    

 

 

 
                        7,385        7,437        2.46  
                     

 

 

    

 

 

    

 

 

 

Total First Lien Debt

                      $ 568,526      $ 566,755        187.74
                     

 

 

    

 

 

    

 

 

 

Second Lien Debt

                           

Pharmaceuticals

                           
                     

 

 

    

 

 

    

 

 

 

Alvogen Pharma US, Inc.

     (8)        United States       
S + 10.50% (incl.
8.00% PIK)
 
 
     0.00     14.17     3/1/2029        856        620        586        0.20  
                     

 

 

    

 

 

    

 

 

 
                        620        586        0.20  

Warrant

                           

Specialty Retail

                           

Xcel Brands, Inc.

     (8)        United States                  8        31        1        —   
                     

 

 

    

 

 

    

 

 

 
                        31        1        —   
                     

 

 

    

 

 

    

 

 

 

Total Investments - non-controlled/non-affiliated

                      $ 569,177      $ 567,342        187.94
                     

 

 

    

 

 

    

 

 

 
 
(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 December 31, 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 December 31, 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.

(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. The fair value of the loan investments may include the impact of the unfunded commitment being valued below par. Negative fair value is the result of the capitalized discount on the loan or the unfunded commitment being valued below par. The negative amortized cost is the result of the capitalized discount being greater than the principal amount outstanding on the loan.

 

27


Table of Contents

First Eagle Private Credit Fund

Consolidated Schedule of Investments - (Continued)

December 31, 2025

(in thousands, except shares)

 

(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)

These debt investments were pledged as collateral under the Company’s MS Credit Facility as of December 31, 2025 (refer to Note 6 - “Borrowings”).

(10)

These debt investments were pledged as collateral under the Company’s JPM Credit Facility as of December 31, 2025 (refer to Note 6 - “Borrowings”).

(11)

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, 2025, non-qualifying assets represented approximately 3.7% of the total assets of the Company.

(12)

Loan was on non-accrual status as of December 31, 2025.

 

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

 

28


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”). As of September 5, 2025, Napier Park Global Capital LLC (“Napier Park”), which is also a wholly-owned subsidiary of FEIM, and FEAC investment activities are unified under Napier Park’s management.

The Company has three wholly owned subsidiaries - First Eagle Private Credit Fund SPV, LLC and First Eagle Private Credit Fund BSL SPV I, 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 the Public Offering (as defined in Note 8—Net Assets”), 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.

 

29


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, 2026.

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.

 

30


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 months ended March 31, 2026 and 2025, the Company had $13,622 and $15,052, 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 months ended March 31, 2026 and 2025, the Company had $29 and zero, respectively, of PIK income, which is included in Interest Income on the Consolidated Statement of Operations.

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 months ended March 31, 2026 and 2025, the Company had $451 and $263, 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 months ended March 31, 2026 and 2025, the Company had $384 and $204, 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 March 31, 2026, the Company had no investments on non-accrual status. As of December 31, 2025, non-accrual investments as a percentage of total debt investments at cost and fair value were 0.06% and 0.07%, 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.

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.

 

31


Table of Contents

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 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.

 

32


Table of Contents

In December 2025, the FASB issued ASU 2025-11, Interim Reporting (Topic 270), Narrow-Scope Improvements (“ASU 2025-11”), which improves the navigability of required interim disclosures and clarifies when that guidance is applicable. Additionally, ASU 2025-11 provides additional guidance on what disclosures should be provided in interim reporting periods. ASU 2025-11 is effective for interim reporting periods within annual reporting periods beginning after December 15, 2027. Early adoption 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 April 17, 2025, the Company’s Board unanimously approved an investment advisory agreement (the “Advisory Agreement”) and a subadvisory agreement (the “Subadvisory Agreement,” and together with the Advisory Agreement, the “Advisory Agreements”), each of which became effective on August 15, 2025. The Advisory Agreement was effective for an initial two-year term and remained 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 could terminate the Advisory Agreement, without payment of any penalty, upon 60 days’ written notice. The Advisory Agreement automatically terminated 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 pays 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 is ultimately borne by the shareholders. The subadvisory fee payable to FEAC is 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.

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 months ended March 31, 2026 and 2025, the Company accrued $925 and $931, respectively, in base management fees. For the three months ended March 31, 2026 and 2025, the Advisers waived zero and $931, respectively, in base management fees (see “Fee Waiver” below). As of March 31, 2026 and December 31, 2025, $317 and $160, respectively, were 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.

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.

 

33


Table of Contents

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 months ended March 31, 2026 and 2025, the Company accrued $827 and $907, respectively, in income-based incentive fees. For the three months ended March 31, 2026 and 2025, the Advisers waived zero and $907, respectively, in income-based incentive fees (see “Fee Waiver” below). As of March 31, 2026 and December 31, 2025, $827 and zero, respectively, were 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 the three months ended March 31, 2026 and 2025, the Company accrued no capital gains incentive fees. As of March 31, 2026 and December 31, 2025, there were no amounts payable to the Adviser relating to capital gain incentive fees.

Fee Waiver

For the period from June 6, 2024 through June 30, 2025, the Advisers had 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.

For the period from July 1, 2025 through December 31, 2025, the Advisers had 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.

There were no fee waivers in place during the three months ended March 31, 2026.

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

 

34


Table of Contents

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 months ended March 31, 2026 and 2025, the Company incurred administrator expenses of $345 and $604, respectively. As of March 31, 2026 and December 31, 2025, $708 and $391, respectively, of administrator expenses were due to the Administrator, which were included in accrued administration expense on the Consolidated Statement of Assets and Liabilities. Additionally, as of March 31, 2026 and December 31, 2025, $67 and $53, 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.

Expense Support and Conditional Reimbursement Agreement

From June 6, 2024 through the term of the Expense Support and Conditional Reimbursement Agreement (the “Expense Support Agreement”), which shall be through at least June 6, 2027, 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.

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.

 

35


Table of Contents

The following is a summary of Expense Payments and related Reimbursement Payments for the three months ended March 31, 2026 and 2025:

 

For the Month

Ended

   Expense Payments
by Adviser
     Reimbursement Payments to
Adviser
     Unreimbursed Expense
Payments
     Reimbursement Eligibility
Expiration

January 31, 2026

   $ 258      $ —       $ 258      January 31, 2029

February 28, 2026

     263        —         263      February 28, 2029

March 31, 2026

     296        —         296      March 31, 2029
  

 

 

    

 

 

    

 

 

    

Total

   $ 817      $ —       $ 817     
  

 

 

    

 

 

    

 

 

    

 

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  
  

 

 

    

 

 

    

 

 

    

Total

   $ 1,352      $ —       $ 1,352     
  

 

 

    

 

 

    

 

 

    

For the three months ended March 31, 2026, the Company accrued Expense Payments due from the Adviser in the amount of $817. For the three months ended March 31, 2026, there were no Reimbursement Payments made to the Adviser.

For the three months ended March 31, 2025, the Company accrued Expense Payments due from the Adviser in the amount of $1,352. For the three months ended March 31, 2025, there were no Reimbursement Payments made to the Adviser.

As of March 31, 2026 and December 31, 2025, $1,671 and $854, respectively, of Expense Payments were due from the Adviser, which were included in due from adviser on the Consolidated Statement of Assets and Liabilities.

Intermediary Manager Agreement

On April 17, 2025, the Company entered into an intermediary manager agreement (the “Intermediary Manager Agreement”) with FEF Distributors, LLC (the “Intermediary Manager”), an affiliate of the Adviser. The Intermediary Manager Agreement became effective on August 15, 2025.

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”).

 

36


Table of Contents

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.

Distribution and Service Plan

On January 10, 2025, the Board approved a distribution and service plan (the “Distribution and Service 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 the three months ended March 31, 2026, 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 period 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 months ended March 31, 2025.

Note 4. Investments

The following is a summary of the composition of the Company’s investment portfolio at cost and fair value as of March 31, 2026 and December 31, 2025:

 

     March 31, 2026     December 31, 2025  
     Amortized
Cost
     Fair Value      % of Total
Investments
at Fair Value
    Amortized
Cost
     Fair Value      % of Total
Investments
at Fair Value
 

First Lien Debt

   $ 538,662      $ 536,655        99.88   $ 568,526      $ 566,755        99.90

Second Lien Debt

     645        575        0.11       620        586        0.10  

Warrant

     23        29        0.01       31        1        —   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total investments

   $ 539,330      $ 537,259        100.00   $ 569,177      $ 567,342        100.00
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

37


Table of Contents

The following is a summary of the industry classifications in which the Company invests as of March 31, 2026 and December 31, 2025:

 

March 31, 2026

 
     Amortized Cost      Fair Value      % of Total
Investments at Fair
Value
    Fair Value as
% of Net Assets
 

Aerospace & Defense

   $ 3,972      $ 3,989        0.74     1.34

Air Freight & Logistics

     5,388        4,826        0.90       1.62  

Automobile Components

     12,634        12,564        2.34       4.22  

Broadline Retail

     9,335        9,419        1.75       3.17  

Building Products

     7,641        7,687        1.43       2.58  

Capital Markets

     5,759        5,824        1.09       1.96  

Chemicals

     1,971        1,975        0.37       0.66  

Commercial Services & Supplies

     68,252        67,609        12.58       22.73  

Construction & Engineering

     48,119        48,317        8.99       16.25  

Consumer Staples Distribution & Retail

     22,637        22,795        4.24       7.67  

Containers & Packaging

     2,340        2,350        0.44       0.79  

Diversified Consumer Services

     20,470        20,219        3.76       6.80  

Electric Utilities

     9,590        9,687        1.80       3.26  

Electrical Equipment

     3,327        3,441        0.64       1.16  

Financial Services

     29,463        28,985        5.40       9.75  

Food Products

     1,982        1,995        0.37       0.67  

Health Care Equipment & Supplies

     6,438        6,501        1.21       2.19  

Health Care Providers & Services

     71,808        71,764        13.36       24.13  

Health Care Technology

     30,540        30,968        5.76       10.41  

Hotels, Restaurants & Leisure

     1,728        1,669        0.31       0.56  

Household Durables

     5,406        5,404        1.01       1.82  

Insurance

     17,502        17,713        3.30       5.96  

Interactive Media & Services

     6,123        5,925        1.10       1.99  

IT Services

     18,523        18,721        3.49       6.30  

Life Sciences Tools & Services

     4,291        4,333        0.81       1.46  

Machinery

     1,982        1,991        0.37       0.67  

Media

     1,977        1,989        0.37       0.67  

Metals & Mining

     1,985        1,982        0.37       0.67  

Pharmaceuticals

     18,666        17,985        3.35       6.05  

Professional Services

     48,282        48,123        8.96       16.18  

Real Estate Management & Development

     13,661        13,773        2.56       4.63  

Software

     22,430        21,616        4.02       7.27  

Specialty Retail

     7,742        7,863        1.46       2.63  

Trading Companies & Distributors

     7,366        7,257        1.35       2.44  
  

 

 

    

 

 

    

 

 

   

 

 

 
   $ 539,330      $ 537,259        100.00     180.66
  

 

 

    

 

 

    

 

 

   

 

 

 

 

38


Table of Contents

December 31, 2025

 
     Amortized Cost      Fair Value      % of Total
Investments at Fair
Value
    Fair Value as
% of Net Assets
 

Aerospace & Defense

   $ 1,981      $ 2,011        0.35     0.67

Air Freight & Logistics

     9,007        8,440        1.49       2.80  

Automobile Components

     12,422        12,355        2.18       4.09  

Broadline Retail

     12,437        12,433        2.19       4.12  

Building Products

     7,631        7,676        1.35       2.54  

Capital Markets

     5,768        5,839        1.03       1.93  

Chemicals

     1,976        1,994        0.35       0.66  

Commercial Services & Supplies

     70,148        70,186        12.37       23.25  

Construction & Engineering

     46,742        46,824        8.25       15.51  

Consumer Staples Distribution & Retail

     22,723        22,705        4.00       7.52  

Containers & Packaging

     2,344        2,356        0.42       0.78  

Diversified Consumer Services

     20,213        19,889        3.51       6.59  

Electric Utilities

     9,608        9,711        1.71       3.22  

Electrical Equipment

     3,464        3,455        0.61       1.15  

Financial Services

     36,181        35,668        6.29       11.82  

Food Products

     4,355        4,410        0.78       1.46  

Health Care Equipment & Supplies

     6,450        6,494        1.14       2.15  

Health Care Providers & Services

     69,244        68,842        12.13       22.81  

Health Care Technology

     30,583        31,046        5.47       10.28  

Hotels, Restaurants & Leisure

     1,734        1,711        0.30       0.57  

Household Durables

     5,414        5,408        0.95       1.79  

Insurance

     17,533        17,762        3.13       5.88  

Interactive Media & Services

     6,026        5,929        1.04       1.96  

IT Services

     19,002        19,225        3.39       6.37  

Machinery

     5,189        5,209        0.92       1.73  

Media

     2,974        2,932        0.52       0.97  

Metals & Mining

     1,990        1,990        0.35       0.66  

Passenger Airlines

     1,890        1,855        0.33       0.61  

Pharmaceuticals

     18,835        18,070        3.19       5.99  

Professional Services

     48,673        48,518        8.55       16.07  

Real Estate Management & Development

     13,639        13,773        2.43       4.56  

Software

     35,779        35,324        6.23       11.70  

Specialty Retail

     9,837        9,865        1.74       3.27  

Trading Companies & Distributors

     7,385        7,437        1.31       2.46  
  

 

 

    

 

 

    

 

 

   

 

 

 
   $ 569,177      $ 567,342        100.00     187.94
  

 

 

    

 

 

    

 

 

   

 

 

 

The following is a summary of the geographical concentration of the Company’s investment portfolio as of March 31, 2026 and December 31, 2025:

 

     March 31, 2026  
     Amortized Cost      Fair Value      % of Total
Investments at Fair
Value
    Fair Value as % of
Net Assets
 

United States

   $ 530,105      $ 528,636        98.40     177.76

Europe

     9,225        8,623        1.60       2.90  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 539,330      $ 537,259        100.00     180.66
  

 

 

    

 

 

    

 

 

   

 

 

 

 

39


Table of Contents
     December 31, 2025  
     Amortized Cost      Fair Value      % of Total
Investments at Fair
Value
    Fair Value as %
of Net Assets
 

United States

   $ 558,438      $ 557,109        98.20     184.55

Europe

     10,739        10,233        1.80       3.39  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 569,177      $ 567,342        100.00     187.94
  

 

 

    

 

 

    

 

 

   

 

 

 

As of March 31, 2026, we had no loans on non-accrual status. As of December 31, 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 0.06% and 0.07%, respectively.

As of March 31, 2026 and December 31, 2025, on a fair value basis, 100.00% 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;

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.

 

40


Table of Contents

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;

 

  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.

 

41


Table of Contents

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.

As of March 31, 2026, 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 fair value as of March 31, 2026 and December 31, 2025:

 

     March 31, 2026  
     Level 1     Level 2     Level 3     Total  

First Lien Debt

   $ —      $ 49,274     $ 487,381     $ 536,655  

Second Lien Debt

     —        —        575       575  

Warrant

     —        —        29       29  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Investments

   $ —      $ 49,274     $ 487,985     $ 537,259  
  

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of Total

     0.00     9.17     90.83     100.00

 

     December 31, 2025  
     Level 1     Level 2     Level 3     Total  

First Lien Debt

   $ —      $ 90,219     $ 476,536     $ 566,755  

Second Lien Debt

     —        —        586       586  

Warrant

     —        —        1       1  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Investments

   $ —      $ 90,219     $ 477,123     $ 567,342  
  

 

 

   

 

 

   

 

 

   

 

 

 

Percentage of Total

     0.00     15.90     84.10     100.00

The following tables provide a reconciliation of the beginning and ending balances for investments at fair value that use Level 3 inputs for the three months ended March 31, 2026 and 2025:

 

     Three Months Ended March 31, 2026  
     First Lien
Loan
     Second Lien
Loan
     Warrant      Total
Investments
 

Fair value, beginning of period

   $ 476,536      $ 586      $ 1      $ 477,123  

Purchase of investments (including PIK)

     13,186        17        —         13,203  

Proceeds from principal repayments and sales of investments

     (11,193      (8      —         (11,201

Amortization of premium/accretion of discount, net

     512        16        —         528  

Net realized gain (loss) on investments

     16        —         (8      8  

Net change in unrealized appreciation (depreciation) on investments

     23        (36      36        23  

Restructures

     2,371        —         —         2,371  

Transfers into Level 3

     5,930        —         —         5,930  
  

 

 

    

 

 

    

 

 

    

 

 

 

Fair value, end of period

   $ 487,381      $ 575      $ 29      $ 487,985  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments still held at March 31, 2026

   $ 193      $ (36    $ 36      $ 193  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

42


Table of Contents
 

 

     Three Months Ended March 31, 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)

     68,504        17        —         68,521  

Proceeds from principal repayments and sales of investments

     (29,651      —         —         (29,651

Amortization of premium/accretion of discount, net

     550        5        —         555  

Net realized gain (loss) on investments

     (941      —         —         (941

Net change in unrealized appreciation (depreciation) on investments

     1,358        (94      (32      1,232  

Reclassification

     (528      528           —   

Transfers out of Level 3

     (16,039      —         —         (16,039

Transfers into Level 3

     8,865        —         —         8,865  
  

 

 

    

 

 

    

 

 

    

 

 

 

Fair value, end of period

   $ 364,707      $ 456      $ —       $ 365,163  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments still held at March 31, 2025

   $ (594    $ (94    $ (32    $ (720
  

 

 

    

 

 

    

 

 

    

 

 

 

Investments were transferred out of Level 3 during the three months ended March 31, 2025 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 months ended March 31, 2026 and 2025 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.

 

43


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 March 31, 2026 and December 31, 2025. 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.

 

     March 31, 2026  
                    Range    

 

 
     Fair Value      Valuation Technique   Unobservable
Input
  Low     High     Weighted
Average (1)
 

First lien debt (2)

   $ 417,420      Discounted cash flows
(income approach)
  Comparative Yield     7.24     17.06     9.33
     63,104      Recoverability   Collateral Value   $ 18.8mm     $ 11,987.6mm     $ 3,081.4mm  
  

 

 

            
     480,524             

Warrant

     27      Recoverability   Collateral Value   $ 341.4mm     $ 443.8mm     $ 392.6mm  
     2      Option pricing model   Volatility     50.00     80.00     65.00
  

 

 

            
     29        Time Horizon
(years)
    1.0 yrs       5.0 yrs       3.0 yrs  
  

 

 

            

Total

   $ 480,553             
  

 

 

            

 

(1) 

Weighted averages are calculated based on fair value of investments.

(2) 

Excluded from the presentation is $6,857 in first lien senior secured debt and $575 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, 2025  
                    Range    

 

 
     Fair Value      Valuation Technique   Unobservable
Input
  Low     High     Weighted
Average (1)
 

First lien debt (2)

   $ 404,134      Discounted cash flows
(income approach)
  Comparative Yield     7.46     14.33     9.58
     66,447      Recoverability   Collateral Value   $ 19.4mm     $ 12,657.7mm     $ 3,178.4mm  
  

 

 

            
     470,581             

Warrant

     1      Option pricing model   Volatility     50.00     80.00     65.00
        Time Horizon
(years)
    1.0 yrs       5.0 yrs       3.0 yrs  
  

 

 

            

Total

   $ 470,582             
  

 

 

            

 

(1) 

Weighted averages are calculated based on fair value of investments.

(2) 

Excluded from the presentation is $5,955 in first lien senior secured debt and $586 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).

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.

 

44


Table of Contents

Other Financial Assets and Liabilities

As of March 31, 2026, 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 March 31, 2026, 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.

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 March 31, 2026, the Company’s asset coverage ratio was 205.5%.

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 March 31, 2026, the Company held 88 investments with a total fair market value of $442,713 in the MS Credit Facility SPV as collateral for the MS Credit Facility. As of December 31, 2025, the Company held 89 investments with a total fair market value of $445,989 in the MS Credit Facility SPV as collateral for the MS Credit Facility. As of March 31, 2026 and December 31, 2025, the Company had $246,300 and $264,100, respectively, in borrowings outstanding under the MS Credit Facility.

 

45


Table of Contents

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.

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 March 31, 2026
    For the Three Months
Ended March 31, 2025
 

Borrowing interest expense

   $ 3,929     $ 5,864  

Borrowing administration fees

     131       131  

Facility unused fees

     206       12  

Amortization of financing costs

     153       152  
  

 

 

   

 

 

 

Total interest expense

   $ 4,419     $ 6,159  
  

 

 

   

 

 

 

Average Debt Outstanding

     253,026       341,878  

Average Stated Interest Rate

     6.21     6.86

JPM Credit Facility

On April 9, 2025, First Eagle Private Credit Fund BSL SPV I, 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 March 31, 2026, the Company held 24 investments with a total fair market value of $50,190 in the JPM Credit Facility SPV as collateral for the JPM Credit Facility. As of December 31, 2025, the Company held 39 investments with a total fair market value of $78,395 in the JPM Credit Facility SPV as collateral for the JPM Credit Facility. As of March 31, 2026 and December 31, 2025, the Company had $35,500 and $75,000, respectively, 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.

 

46


Table of Contents

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 March 31, 2026
    For the Three Months
Ended March 31, 2025
 

Borrowing interest expense

   $ 757     $ —   

Borrowing administration fees

     —        —   

Facility unused fees

     118       —   

Amortization of financing costs

     47       —   
  

 

 

   

 

 

 

Total interest expense

   $ 922     $ —   
  

 

 

   

 

 

 

Average Debt Outstanding

     58,072       —   

Average Stated Interest Rate

     5.21     N/A  

For the three months ended March 31, 2026 and 2025, the average total debt outstanding was $311,098 and $341,878, respectively.

For the three months ended March 31, 2026 and 2025, the effective annualized average interest rate, which includes amortization of debt financing costs and non-usage facility fees, was 6.96% and 7.31%, respectively.

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.

 

47


Table of Contents

As of March 31, 2026 and December 31, 2025, the Company has the following unfunded commitments to portfolio companies:

 

March 31, 2026

 

Investments—non-controlled/non-affiliated

   Commitment Type      Commitment
Expiration Date
     Unfunded
Commitment
     Fair
Value
 

Delayed Draw

           

360 Partners, LLC

     Delayed Draw        7/31/2027      $ 5,090      $ (102

841 Prudential MOB LLC

     Delayed Draw        10/8/2027      $ 719      $ —   

APS Acquisition Holdings, LLC

     Delayed Draw        7/11/2026      $ 1,480      $ —   

CI (MG) Group, LLC

     Delayed Draw        3/27/2027      $ 2,162      $ —   

Gen4 Dental Partners Opco, LLC

     Delayed Draw        5/13/2026      $ 1,867      $ (19

HFW Holdings, LLC

     Delayed Draw        5/1/2027      $ 5,213      $ (39

Housework Holdings

     Delayed Draw        5/28/2026      $ 417      $ (4

McHale Landscape Design, Inc.

     Delayed Draw        7/16/2027      $ 3,314      $ (17

Mission Critical Group, LLC

     Delayed Draw        4/17/2027      $ 1,849      $ —   

Monarch Behavioral Therapy, LLC

     Delayed Draw        6/6/2026      $ 266      $ (1

Prescott’s Inc.

     Delayed Draw        12/30/2026      $ 2,091      $ —   

PRGX Global, Inc

     Delayed Draw        2/20/2027      $ 597      $ (9

Schola Group Acquisition, Inc.

     Delayed Draw        4/9/2027      $ 1,894      $ —   

Strategy Corps, LLC

     Delayed Draw        6/28/2026      $ 3,300      $ (58

Tricor, LLC

     Delayed Draw        8/8/2027      $ 7,780      $ —   

Waste Resource Management Inc.

     Delayed Draw        5/19/2027      $ 4,684      $ —   

XPT Partners, LLC

     Delayed Draw        12/10/2026      $ 866      $ —   

 

48


Table of Contents

Investments—non-controlled/non-affiliated

   Commitment Type      Commitment
Expiration Date
     Unfunded
Commitment
     Fair
Value
 

Revolver

           

360 Partners, LLC

     Revolver        8/7/2031      $ 2,874      $ (57

Advantmed Buyer Inc

     Revolver        2/14/2031      $ 2,189      $ —   

Air Buyer Inc.

     Revolver        7/23/2030      $ 171      $ (19

Air Conditioning Specialist, Inc.

     Revolver        11/19/2029      $ 395      $ (1

Apella Capital LLC

     Revolver        3/1/2029      $ 350      $ —   

APS Acquisition Holdings, LLC

     Revolver        7/11/2029      $ 1,741      $ —   

Argano, LLC

     Revolver        9/13/2029      $ 348      $ —   

Case Works, LLC

     Revolver        10/1/2029      $ 148      $ (6

CI (MG) Group, LLC

     Revolver        3/27/2030      $ 439      $ —   

Eiko Global, LLC

     Revolver        9/3/2030      $ 2,273      $ —   

Elevate HD Parent, Inc.

     Revolver        8/20/2029      $ 153      $ —   

Endo1 Partners, LLC

     Revolver        5/23/2030      $ 322      $ (2

Enthusiast Auto Holdings, LLC

     Revolver        12/19/2027      $ 1,151      $ —   

Gen4 Dental Partners Opco, LLC

     Revolver        5/13/2030      $ 467      $ (5

HFW Holdings, LLC

     Revolver        5/1/2031      $ 944      $ (7

Housework Holdings

     Revolver        12/15/2028      $ 80      $ (1

In Vitro Sciences, LLC

     Revolver        2/28/2029      $ 227      $ (9

Irving Parent, Corp.

     Revolver        3/11/2031      $ 2,382      $ (36

Mammoth Holdings, LLC

     Revolver        11/15/2029      $ 659      $ (28

McHale Landscape Design, Inc.

     Revolver        7/16/2031      $ 1,429      $ (7

Medrina, LLC

     Revolver        10/20/2029      $ 1,107      $ —   

Mission Critical Group, LLC

     Revolver        4/17/2030      $ 1,612      $ —   

Monarch Behavioral Therapy, LLC

     Revolver        6/6/2030      $ 167      $ (1

Owl Vans, LLC

     Revolver        12/31/2030      $ 600      $ (15

Prescott’s Inc.

     Revolver        12/30/2030      $ 896      $ —   

Quorum Health Resources

     Revolver        5/28/2027      $ 1,556      $ (4

RL James, Inc.

     Revolver        12/15/2028      $ 973      $ —   

RMBUS Holdco Inc.

     Revolver        1/8/2029      $ 518      $ —   

Sagebrush Buyer, LLC

     Revolver        7/1/2030      $ 1,263      $ —   

Schola Group Acquisition, Inc.

     Revolver        4/9/2031      $ 1,141      $ —   

Strategy Corps, LLC

     Revolver        6/28/2030      $ 1,361      $ (24

Streetmasters Intermediate, Inc

     Revolver        4/1/2030      $ 1,247      $ (19

SuperHero Fire Protection, LLC

     Revolver        12/31/2029      $ 884      $ —   

Syner-G Intermediate Holdings, LLC

     Revolver        9/17/2030      $ 977      $ (68

The Mulch & Soil Company, LLC

     Revolver        5/1/2028      $ 562      $ —   

The Mutual Group, LLC

     Revolver        1/31/2030      $ 691      $ —   

Thornton Carpet, LLC

     Revolver        5/15/2031      $ 2,764      $ (28

Tri Scapes, LLC

     Revolver        7/12/2030      $ 1,025      $ (10

Tricor, LLC

     Revolver        8/8/2031      $ 996      $ —   

Unified Patents, LLC

     Revolver        12/23/2027      $ 1,271      $ (3

Violet Utility Buyer, LLC

     Revolver        7/24/2031      $ 2,372      $ (27

Visante Acquisition, LLC

     Revolver        1/31/2030      $ 976      $ —   

Waste Resource Management Inc.

     Revolver        12/28/2029      $ 745      $ —   

XPT Partners, LLC

     Revolver        9/13/2028      $ 136      $ —   

Zenith American Solutions, Inc.

     Revolver        7/11/2029      $ 676      $ (7
        

 

 

    

 

 

 

Total Unfunded Commitments

         $ 88,847      $ (633
        

 

 

    

 

 

 

 

49


Table of Contents

December 31, 2025

 

Investments—non-controlled/non-affiliated

   Commitment Type      Commitment
Expiration Date
     Unfunded
Commitment
     Fair
Value
 

Delayed Draw

           

360 Partners, LLC

     Delayed Draw        7/31/2027      $ 5,090      $ (57

841 Prudential MOB LLC

     Delayed Draw        10/8/2027      $ 719      $ —   

APS Acquisition Holdings, LLC

     Delayed Draw        7/11/2026      $ 2,264      $ —   

CI (MG) Group, LLC

     Delayed Draw        3/27/2027      $ 2,180      $ (5

Elevate HD Parent, Inc.

     Delayed Draw        2/18/2026      $ 257      $ —   

Gen4 Dental Partners Opco, LLC

     Delayed Draw        5/13/2026      $ 1,867      $ (19

HFW Holdings, LLC

     Delayed Draw        5/1/2027      $ 5,213      $ (52

Housework Holdings

     Delayed Draw        5/28/2026      $ 417      $ (6

McHale Landscape Design, Inc.

     Delayed Draw        7/16/2027      $ 3,314      $ (37

Mission Critical Group, LLC

     Delayed Draw        4/17/2027      $ 1,849      $ —   

Monarch Behavioral Therapy, LLC

     Delayed Draw        6/6/2026      $ 266      $ (1

Prescott’s Inc.

     Delayed Draw        12/30/2026      $ 2,091      $ (5

PRGX Global, Inc.

     Delayed Draw        2/20/2027      $ 597      $ (10

RMBUS Holdco Inc.

     Delayed Draw        1/22/2026      $ 2,070      $ —   

Schola Group Acquisition, Inc.

     Delayed Draw        4/9/2027      $ 3,777      $ (38

SR Landscaping, LLC

     Delayed Draw        2/20/2026      $ 932      $ (65

Strategy Corps, LLC

     Delayed Draw        6/28/2026      $ 3,300      $ (58

Tri Scapes, LLC

     Delayed Draw        7/12/2026      $ 427      $ (6

Tricor, LLC

     Delayed Draw        8/8/2027      $ 7,780      $ —   

Waste Resource Management Inc.

     Delayed Draw        5/19/2027      $ 4,684      $ —   

XPT Partners, LLC

     Delayed Draw        12/10/2026      $ 950      $ (7

 

50


Table of Contents

Investments—non-controlled/non-affiliated

   Commitment Type      Commitment
Expiration Date
     Unfunded
Commitment
     Fair
Value
 

Revolver

           

360 Partners, LLC

     Revolver        8/7/2031      $ 2,874      $ (32

Advantmed Buyer Inc.

     Revolver        2/14/2031      $ 2,189      $ —   

Air Buyer Inc.

     Revolver        7/23/2030      $ 171      $ (5

Air Conditioning Specialist, Inc.

     Revolver        11/19/2029      $ 396      $ (2

Apella Capital LLC

     Revolver        3/1/2029      $ 350      $ —   

APS Acquisition Holdings, LLC

     Revolver        7/11/2029      $ 1,741      $ —   

Argano, LLC

     Revolver        9/13/2029      $ 348      $ —   

Case Works, LLC

     Revolver        10/1/2029      $ 253      $ (6

CI (MG) Group, LLC

     Revolver        3/27/2030      $ 439      $ (1

Eiko Global, LLC

     Revolver        9/3/2030      $ 2,130      $ (48

Elevate HD Parent, Inc.

     Revolver        8/20/2029      $ 200      $ —   

Endo1 Partners, LLC

     Revolver        5/23/2030      $ 322      $ (2

Enthusiast Auto Holdings, LLC

     Revolver        12/19/2026      $ 1,151      $ —   

Gen4 Dental Partners Opco, LLC

     Revolver        5/13/2030      $ 467      $ (5

HFW Holdings, LLC

     Revolver        5/1/2031      $ 944      $ (9

Housework Holdings

     Revolver        12/15/2028      $ 86      $ (1

In Vitro Sciences, LLC

     Revolver        2/28/2029      $ 227      $ (18

Irving Parent, Corp.

     Revolver        3/11/2031      $ 2,382      $ (36

Mammoth Holdings, LLC

     Revolver        11/15/2029      $ 498      $ (17

McHale Landscape Design, Inc.

     Revolver        7/16/2031      $ 1,429      $ (16

Medrina, LLC

     Revolver        10/20/2029      $ 1,107      $ —   

Mission Critical Group, LLC

     Revolver        4/17/2030      $ 1,612      $ —   

Monarch Behavioral Therapy, LLC

     Revolver        6/6/2030      $ 167      $ (1

Owl Vans, LLC

     Revolver        12/31/2030      $ 840      $ (21

Prescott’s Inc.

     Revolver        12/30/2030      $ 896      $ (2

Quorum Health Resources

     Revolver        5/28/2027      $ 1,556      $ (8

RL James, Inc.

     Revolver        12/15/2028      $ 919      $ —   

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      $ (11

Strategy Corps, LLC

     Revolver        6/28/2030      $ 1,444      $ (25

Streetmasters Intermediate, Inc.

     Revolver        4/1/2030      $ 1,700      $ (43

SuperHero Fire Protection, LLC

     Revolver        12/31/2029      $ 964      $ —   

Syner-G Intermediate Holdings, LLC

     Revolver        9/17/2030      $ 1,150      $ (92

The Mulch & Soil Company, LLC

     Revolver        5/1/2028      $ 605      $ —   

The Mutual Group, LLC

     Revolver        1/31/2030      $ 691      $ —   

Thornton Carpet, LLC

     Revolver        5/15/2031      $ 2,764      $ (31

Tri Scapes, LLC

     Revolver        7/12/2030      $ 1,185      $ (18

Tricor, LLC

     Revolver        8/8/2031      $ 996      $ —   

Unified Patents, LLC

     Revolver        12/23/2027      $ 1,271      $ (6

Violet Utility Buyer, LLC

     Revolver        7/24/2031      $ 3,295      $ (37

Visante Acquisition, LLC

     Revolver        1/31/2030      $ 976      $ —   

Waste Resource Management Inc.

     Revolver        12/28/2029      $ 828      $ —   

XPT Partners, LLC

     Revolver        9/13/2028      $ 136      $ (1

Zenith American Solutions, Inc.

     Revolver        7/11/2029      $ 676      $ (7
        

 

 

    

 

 

 

Total Unfunded Commitments

         $ 97,858      $ (867
        

 

 

    

 

 

 

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 “Public Offering”). 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.

 

51


Table of Contents

Prior to the commencement of the Public Offering, the Company conducted 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 three months ended March 31, 2026 and 2025:

 

     Class I  

Subscriptions Effective

   Shares Issued      Net Proceeds  

For the three months ended March 31, 2026

     

January 1, 2026

     297      $ 7  

February 1, 2026

     306        8  
  

 

 

    

 

 

 

Total

     603      $ 15  
  

 

 

    

 

 

 

For the three months ended March 31, 2025

     

January 1, 2025

     37,241      $ 901  
  

 

 

    

 

 

 

Total

     37,241      $ 901  
  

 

 

    

 

 

 
     Class D  

Subscriptions Effective

   Shares Issued      Net Proceeds  

For the three months ended March 31, 2026

     

None

     —       $ —   
  

 

 

    

 

 

 

Total

     —       $ —   
  

 

 

    

 

 

 

For the three months ended March 31, 2025

     

None

     —       $ —   
  

 

 

    

 

 

 

Total

     —       $ —   
  

 

 

    

 

 

 

During the three months ended March 31, 2026 and 2025, the Company also issued 264 Class I shares and 111 Class I shares, respectively, for aggregate values 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 three months ended March 31, 2026 and 2025:

 

     NAV Per Share  

For the Month Ended

   Class I      Class D  

For the three months ended March 31, 2026

     

January 31, 2026

   $ 24.09      $ 24.09  

February 28, 2026

     23.97        23.97  

March 31, 2026

     23.95        23.95  

For the three months ended March 31, 2025

     

January 31, 2025

   $ 24.27      $ —   

February 28, 2025

     24.37        —   

March 31, 2025

     23.97        —   

 

52


Table of Contents

Distributions

The following table presents distributions that were declared and payable during the three months ended March 31, 2026 and 2025:

 

Class I

 

Date Declared

   Record Date      Payment Date      Distribution
Per Share
     Distribution
Amount
 

For the three months ended March 31, 2026

           

January 30, 2026

     January 30, 2026        February 26, 2026      $ 0.210      $ 2,615  

February 27, 2026

     February 27, 2026        March 30, 2026        0.210        2,615  

March 31, 2026

     March 31, 2026        April 29, 2026        0.210        2,616  
           

 

 

 

Total

            $ 7,846  
           

 

 

 

For the three months ended March 31, 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  
           

 

 

 

Total

            $ 7,649  
           

 

 

 

 

Class D

 

Date Declared

   Record Date    Payment Date    Distribution Per
Share (1)
     Distribution
Amount
 
For the three months ended March 31, 2026                        

January 30, 2026

   January 30, 2026    February 26, 2026    $ 0.205      $ 1  

February 27, 2026

   February 27, 2026    March 30, 2026      0.205        1  

March 31, 2026

   March 31, 2026    April 29, 2026      0.205        1  
           

 

 

 

Total

            $ 3  
           

 

 

 

For the three months ended March 31, 2025

           

None

         $ —       $ —   
           

 

 

 

Total

            $ —   
           

 

 

 

 

(1)

Distribution per share is net of shareholder servicing and/or distribution fees.

 

53


Table of Contents

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 three months ended March 31, 2026 and 2025:

 

     March 31, 2026      March 31, 2025  
     Class I      Class D      Class I  

Ordinary income (including net short-term capital gains)

   $ 7,846      $ 3      $ 7,109  

Capital gains

     —         —         540  

Return of capital

     —         —         —   
  

 

 

    

 

 

    

 

 

 

Total taxable distributions

   $ 7,846      $ 3      $ 7,649  
  

 

 

    

 

 

    

 

 

 

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.

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.

 

54


Table of Contents

The following table presents share repurchases completed under the share repurchase program during the three months ended March 31, 2026:

 

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)
 

February 27, 2026

     40,500        0.33   $ 23.95        March 31, 2026      $ 970        —   

 

(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.

During the three months ended March 31, 2025, zero shares were repurchased.

 

55


Table of Contents

Note 9. Financial Highlights and Senior Securities

The following is a schedule of financial highlights for the three months ended March 31, 2026 and 2025:

 

     For the Three Months Ended
March 31, 2026
    For the Three Months
Ended March 31, 2025
 
     Class I     Class D (1)     Class I  

Per Share Data:

      

Net assets, beginning of period

   $ 24.23     $ 24.23     $ 24.21  
  

 

 

   

 

 

   

 

 

 

Net investment income (loss) after excise tax (2)

     0.53       0.51       0.69  

Net realized gain (loss) (2)

     (0.16     (0.16     (0.04

Net change in unrealized appreciation (depreciation) (2)

     (0.02     (0.02     (0.27
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in net assets resulting from operations (2)

     0.35       0.33       0.38  

Distributions declared from distributable earnings (losses)

     (0.63     (0.61     (0.58

Issuance of shares

     —        —        (0.04

Other (3)

     —        —        —   
  

 

 

   

 

 

   

 

 

 

Total increase (decrease) in net assets

     (0.28     (0.28     (0.24
  

 

 

   

 

 

   

 

 

 

Net assets, end of period

   $ 23.95     $ 23.95     $ 23.97  
  

 

 

   

 

 

   

 

 

 

Shares outstanding, end of period

     12,413,929       4,205       12,444,713  

Total return based on NAV (4)

     1.46     1.40     1.55

Ratios:

      

Net expenses to average net assets (5)

     10.64     10.88     9.37

Net investment income to average net assets (5)

     8.53     8.18     11.34

Portfolio turnover rate (6)

     2.75     2.75     11.62

Supplemental Data:

      

Net assets, end of period

   $ 297,288     $ 101     $ 298,240  

Average debt outstanding

   $ 311,098     $ 311,098     $ 341,878  

Asset coverage ratio

     205.5     205.5     187.8

 

(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)

Amounts are annualized except for excise taxes. For the three months ended March 31, 2026, the ratio of total operating expenses to average net assets was 11.75% and 11.98% (annualized) for Class I shares and Class D shares, respectively, excluding the effect of expense support payments/(recoupments), and management fee and income based incentive fee waivers, by the Adviser, if any, which represented 1.11% and 1.10% (annualized) for Class I shares and Class D shares, respectively, of average assets. For the three months ended March 31, 2025, the ratio of total operating expenses to average net assets was 13.68%, excluding the effect of management fee and income based incentive fee waivers by the Adviser, if any, which represented 4.33% 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.

 

56


Table of Contents

The following is information about the Company’s senior securities:

 

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

           

March 31, 2026

   $ 246,300      $ 2,055        —         N/A  

December 31, 2025

   $ 264,100      $ 1,890        —         N/A  

December 31, 2024

   $ 325,600      $ 1,922        —         N/A  

December 31, 2023 (5)

   $ —       $ —         —         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

        

March 31, 2026

   $ 35,500      $ 2,055        —         N/A  

December 31, 2025

   $ 75,000      $ 1,890        —         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.

(5)

As of December 31, 2023, the Company had no debt outstanding under the MS Credit Facility.

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 Liquid 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 March 31, 2026, except as discussed below.

On April 23, 2026, 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 May 28, 2026 to shareholders of record as of April 30, 2026.

 

57


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 on March 11, 2025 (the “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. As of September 5, 2025, Napier Park, which is also a wholly-owned subsidiary of FEIM, and FEAC investment activities are unified under Napier Park’s management.

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.

 

58


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 three months ended March 31, 2026, the Company made new investments in 3 new portfolio companies and exited 19 positions (primarily through sale of Syndicated Loans). As of March 31, 2026, the Company had an aggregate principal commitment amount of $634.2 million (including $88.8 million of unfunded commitments).

The following summarizes our investment activity (information presented is at cost unless otherwise indicated) (dollar amounts in thousands):

 

     As of and For the Three
Months Ended March 31, 2026
 

Investments:

  

Total investments, beginning of period

   $ 569,177  

New investments purchased

     15,198  

Net accretion of discount on investments

     531  

Net realized gain (loss) on investments

     (2,021

Investments sold or repaid

     (43,555
  

 

 

 

Total investments, end of period

     539,330  
  

 

 

 

Amount of investments funded at principal:

  

First lien debt

   $ 544,456  

Second lien debt

     865  

Warrant

     6  
  

 

 

 

Total portfolio investments

   $ 545,327  
  

 

 

 

 

     March 31, 2026     December 31, 2025  

Number of portfolio companies

     90       106  

Weighted average yield on debt and income producing investments, at cost (1)

     9.66     9.46

Weighted average yield on debt and income producing investments, at fair value (1)

     9.69     9.48

Average loan to value (LTV) (2)

     41.94     40.39

Weighted average tenor (3)

     3.79       4.03  

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 (4)

     0.00     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 investments, divided by (b) total debt investments (at fair value or cost, as applicable). 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.

 

59


Table of Contents
(3)

Weighted average tenor represents the number of years to maturity for each investment, weighted based on the fair value of each respective investment.

(4)

As a percentage of total amortized cost of investments. Assets on non-accrual represented 0.00% and 0.07% of total fair value of the investments as of March 31, 2026 and December 31, 2025, respectively.

As of March 31, 2026 and December 31, 2025, our portfolio companies had a weighted average annual adjusted earnings before interest, taxes, depreciation and amortization (“EBITDA”) of approximately $39.9 million and $39.2 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 asset type breakdown of our investment portfolio as of March 31, 2026 and December 31, 2025:

 

     March 31, 2026  
     Amortized Cost      Fair Value      % of Total
Investments at
Fair Value
    Fair Value as %
of Net Assets
 

Direct Lending (1)

   $ 298,890      $ 298,588        55.57     100.41

Club Loans (2)

     190,239        189,796        35.33       63.82  

Syndicated Loans (3)

     50,201        48,875        9.10       16.43  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 539,330      $ 537,259        100.00     180.66
  

 

 

    

 

 

    

 

 

   

 

 

 

 

     December 31, 2025  
     Amortized Cost      Fair Value      % of Total
Investments at
Fair Value
    Fair Value as %
of Net Assets
 

Direct Lending (1)

   $ 287,952      $ 287,812        50.73     95.34

Club Loans (2)

     193,381        192,752        33.98       63.85  

Syndicated Loans (3)

     87,844        86,778        15.29       28.75  
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

   $ 569,177      $ 567,342        100.00     187.94
  

 

 

    

 

 

    

 

 

   

 

 

 

 

(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 March 31, 2026 and December 31, 2025, ABL investments represented 11.8% and 11.7%, respectively, of the total fair market value of all of our investments.

Direct Lending

As of March 31, 2026 and December 31, 2025, the Direct Lending portfolio had the following characteristics:

 

     March 31, 2026     December 31, 2025  

Weighted average spread (1)

     5.45     5.51

Weighted average yield on debt and income producing investments, at cost (2)

     9.62     9.68

Weighted average yield on debt and income producing investments, at fair value (2)

     9.62     9.67

Average EBITDA (3)

   $ 24.8     $ 24.7  

Average LTV (4)

     38.60     36.56

Average Leverage Ratio (5)

     3.8x       3.7x  

Percentage Sponsor-backed

     100.00     100.00

 

(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)

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 Direct Lending debt investments, divided by (b) total Direct Lending debt investments (at fair value or cost, as applicable). Actual yields earned over the life of each investment could differ materially from the yields presented above.

 

60


Table of Contents
(3)

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.

(4)

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.

(5)

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.

 

61


Table of Contents

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:

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 1.87 and 1.89 at March 31, 2026 and December 31, 2025, respectively. The following is a distribution of the investment scores of our portfolio companies at March 31, 2026 and December 31, 2025 (dollar amounts in thousands):

 

     As of March 31, 2026     As of December 31, 2025  

Risk Rating

   Fair Value      % of
Portfolio
    Amortized
Cost
     % of
Portfolio
    Fair Value      % of
Portfolio
    Amortized
Cost
     % of
Portfolio
 

1

   $ 110,980        20.66   $ 109,887        20.37   $ 93,625        16.50   $ 92,607        16.27

2

     386,434        71.92       386,913        71.74       446,895        78.77       448,108        78.73  

3

     39,270        7.31       41,885        7.77       24,329        4.29       25,830        4.54  

4

     575        0.11       645        0.12       2,493        0.44       2,632        0.46  

5

     —         —        —         —        —         —        —         —   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 
   $ 537,259        100.00   $ 539,330        100.00   $ 567,342        100.00   $ 569,177        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 March 31, 2026, we had zero loans on non-accrual status. As of December 31, 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 0.06% and 0.07%, respectively.

 

62


Table of Contents

Results of Operations

The following table represents our operating results (in thousands):

 

     For the Three Months
Ended March 31, 2026
     For the Three Months
Ended March 31, 2025
 

Operating Results

     

Total investment income

   $ 14,457      $ 15,519  

Net expenses, including excise tax

     7,892        6,937  

Net unrealized appreciation (depreciation)

     (237      (3,392

Net realized gain (loss)

     (2,021      (539
  

 

 

    

 

 

 

Net increase (decrease) in net assets resulting from operations

   $ 4,307      $ 4,651  
  

 

 

    

 

 

 

Investment Income

The composition of our investment income was as follows (in thousands):

 

     For the Three Months
Ended March 31, 2026
     For the Three Months
Ended March 31, 2025
 

Investment Income

     

Interest income

   $ 13,622      $ 15,052  

Dividend income

     451        263  

Other income

     384        204  
  

 

 

    

 

 

 

Total investment income

   $ 14,457      $ 15,519  
  

 

 

    

 

 

 

Total investment income decreased to $14.5 million for the three months ended March 31, 2026, a decrease of $1.1 million or 6.84% compared to the same period in the prior year.

Interest income decreased by $1.4 million for the three months ended March 31, 2026, driven by the size of the portfolio as well as a decline in benchmark rates. The size of our investment portfolio at fair value at March 31, 2026 was $537.3 million, with a weighted average yield of 9.7%, compared to $614.1 million at March 31, 2025, with a weighted average yield of 9.5%.

The decrease in interest income was offset by an increase in dividend income of $0.2 million for the three months ended March 31, 2026, due to an increase in cash equivalents.

 

63


Table of Contents

Operating Expenses

The composition of our operating expenses was as follows (in thousands):

 

     For the Three Months
Ended March 31, 2026
     For the Three Months
Ended March 31, 2025
 

Operating Expenses

     

Interest expense

   $ 5,341      $ 6,159  

Base management fees

     925        931  

Income-based incentive fee

     827        907  

Administration expense

     345        604  

Other Expenses

     768        742  

Amortization of continuous offering costs

     466        750  

Distribution and shareholder servicing fees
(Class D) (1)

     —         —   
  

 

 

    

 

 

 

Total operating expenses

     8,672        10,093  

Management fees waiver

     —         (931

Incentive fees waiver

     —         (907

Expense support

     (817      (1,352
  

 

 

    

 

 

 

Total expenses, net of fee waivers

   $ 7,855      $ 6,903  
  

 

 

    

 

 

 

 

(1)

For the three months ended March 31, 2026, the Class D distribution and shareholder servicing fees were less than $1. For the three months ended March 31, 2025, there were no Class D distribution and shareholder servicing fees.

For the three months ended March 31, 2026 and 2025 total expenses, net of expense support and fee waivers, were $7.9 million and $6.9 million, respectively.

Interest Expense

Total interest expense (including unused fees and amortization of deferred financing costs) decreased to $5.3 million for the three months ended March 31, 2026, a decrease of $0.8 million compared to the same period in the prior year. This was driven by a decrease in our average debt principal outstanding to $311.1 million for the three months ended March 31, 2026 from $341.9 million for the same period in the prior year.

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 for the three months ended March 31, 2026, a decrease of $6 thousand or 0.64% compared to the same period in the prior year.

The Adviser had 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 decreased to $0.8 million for the three months ended March 31, 2026, a decrease of $0.1 million compared to the three months ended March 31, 2025. The decrease in income-based incentive fees was driven by the decrease in pre-incentive fee net investment income to $5.7 million for the three months ended March 31, 2026 from $7.2 million for the three months ended March 31, 2025. The decrease in pre-incentive fee net investment income was driven primarily by decreased size of the portfolio.

The Adviser had waived 100% of income based incentive fees through December 31, 2025.

Capital Gains Incentive Fees

For the three months ended March 31, 2026 and 2025, the Company accrued capital gains incentive fees of zero.

The Adviser had waived 100% of capital gains incentive fees, if any, 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

Amortization of continuous offering costs include expenses incurred in our continuous offering of shares which are amortized over a twelve-month period from date of incurrence. Administration 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.

 

64


Table of Contents

Total other expenses decreased to $1.6 million for the three months ended March 31, 2026, a decrease of $0.5 million or 24.67% compared to the three months ended March 31, 2025. The decrease compared to the same period in the prior year was primarily driven by a decrease in offering costs and our administration expenses.

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 months ended March 31, 2026 and 2025, we accrued $37 thousand and $34 thousand, respectively, of U.S. federal excise tax.

Net Realized Gains (Losses) Investments

For the three months ended March 31, 2026, the Company had net realized gains (losses) on investments of ($2.0) million from the full or partial sale of 23 broadly syndicated debt investments.

For the three months ended March 31, 2025, the Company had net realized gains (losses) on investments of ($0.5) million. The Company had net realized losses of ($1.1) million from two restructured investments, which were offset by net realized gains of $0.6 million 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 months ended March 31, 2026 and 2025, the Company had net unrealized appreciation (depreciation) on investments of ($0.2) million and ($3.4) million, respectively.

Financial Condition, Liquidity and Capital Resources

We generate our liquidity and capital resources primarily from (i) the net proceeds of our continuous public offering of Common Shares, (ii) net proceeds from private offerings of our equity, (iii) cash flows from our operations (including interest and fees earned from our investments and principal repayments and proceeds from sales of our investments), and (iv) 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 March 31, 2026 and December 31, 2025, we had $41.0 million and $73.3 million, respectively, in cash and cash equivalents. Additionally, as of March 31, 2026 and December 31, 2025, we had $168.2 million and $110.9 million, respectively, available for additional borrowings under the Credit Facilities (as defined in Note 6 - “Borrowings”in the Notes to the Consolidated Financial Statements), subject to borrowing base availability. See “Borrowings”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 March 31, 2026, our asset coverage ratio was 205.5%.

 

65


Table of Contents

Cash Flows

For the three months ended March 31, 2026, our operating activities provided cash of $33.0 million, primarily in connection with proceeds from principal payments and sales of portfolio investments of $40.6 million, partially offset by the purchase of portfolio investments of $13.2 million. During the same period, cash used by financing activities was $65.4 million, primarily driven by the repayments of our Credit Facilities of $57.3 million and distribution payments of $7.8 million, partially offset by $15 thousand from the issuance of Common Shares.

For the three months ended March 31, 2025, our operating activities used cash of $16.8 million, primarily in connection with the purchases and fundings of portfolio investments of $123.4 million, partially offset by proceeds from principal payments and sales of portfolio investments of $96.1 million. During the same period, cash provided by financing activities was $14.2 million, primarily driven by $21.0 million of borrowings under the MS Credit Facility and $0.9 million from the issuance of Common Shares, that were partially offset by distribution payments of $7.6 million.

Share Issuances

The following table summarizes the issuance of shares pursuant to subscription agreements during the three months ended March 31, 2026 and 2025 (dollar amounts in thousands):

 

     Class I  

Subscriptions Effective

   Shares Issued      Net Proceeds  

For the three months ended March 31, 2026

     

January 1, 2026

     297      $ 7  

February 1, 2026

     306        8  
  

 

 

    

 

 

 

Total

     603      $ 15  
  

 

 

    

 

 

 

For the three months ended March 31, 2025

     

January 1, 2025

     37,241      $ 901  
  

 

 

    

 

 

 

Total

     37,241      $ 901  
  

 

 

    

 

 

 

 

     Class D  

Subscriptions Effective

   Shares Issued      Net Proceeds  

For the three months ended March 31, 2026

     

None

     —       $ —   
  

 

 

    

 

 

 

Total

     —       $ —   
  

 

 

    

 

 

 

For the three months ended March 31, 2025

     

None

     —       $ —   
  

 

 

    

 

 

 

Total

     —       $ —   
  

 

 

    

 

 

 

During the three months ended March 31, 2026, the Company also issued 264 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 three months ended March 31, 2026 and 2025:

 

Class I

 

Date Declared

   Record Date      Payment Date      Distribution Per
Share
     Distribution
Amount
 

For the three months ended March 31, 2026

           

January 30, 2026

     January 30, 2026        February 26, 2026      $ 0.210      $ 2,615  

February 27, 2026

     February 27, 2026        March 30, 2026        0.210        2,615  

March 31, 2026

     March 31, 2026        April 29, 2026        0.210        2,616  
           

 

 

 

Total

            $ 7,846  
           

 

 

 

For the three months ended March 31, 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  
           

 

 

 

Total

            $ 7,649  
           

 

 

 

 

66


Table of Contents

Class D

 

Date Declared

   Record Date      Payment Date      Distribution Per
Share (1)
     Distribution
Amount
 

For the three months ended March 31, 2026

           

January 30, 2026

     January 30, 2026        February 26, 2026      $ 0.205      $ 1  

February 27, 2026

     February 27, 2026        March 30, 2026        0.205        1  

March 31, 2026

     March 31, 2026        April 29, 2026        0.205        1  
           

 

 

 

Total

            $ 3  
           

 

 

 

For the three months ended March 31, 2025

           

None

         $ —       $ —   
           

 

 

 

Total

            $ —   
           

 

 

 

 

(1)

Distribution per share is net of shareholder servicing and/or distribution fees.

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.

 

67


Table of Contents

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.

The following table presents share repurchases completed under the share repurchase program during the three months ended March 31, 2026:

 

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)
 

February 27, 2026

     40,500        0.33   $ 23.95        March 31, 2026      $ 970        —   

 

(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.

During the three months ended March 31, 2025, zero shares were repurchased.

Borrowings

MS Credit Facility - On September 22, 2023, MS Credit Facility SPV (as defined in Note 6 - “Borrowings” in the Notes to the Consolidated Financial Statements), 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 March 31, 2026, allowed us to borrow up to $350.0 million at any one time outstanding, subject to leverage and borrowing base restrictions. As of March 31, 2026 and December 31, 2025, we had outstanding debt under the MS Credit Facility of $246.3 million and $264.1 million, respectively. As of March 31, 2026 and December 31, 2025, subject to leverage and borrowing base restrictions, we had $103.7 million and $85.9 million, respectively, available for additional borrowings under the MS Credit Facility.

JPM Credit Facility - On April 9, 2025, JPM Credit Facility SPV (as defined in Note 6 - “Borrowings” in the Notes to the Consolidated Financial Statements), a wholly-owned financing subsidiary of the Company, as borrower, entered into the JPM Credit Facility (as defined in Note 6 - “Borrowings” in the Notes to the Consolidated Financial Statements), which, as of March 31, 2026, allowed us to borrow up to $100.0 million at any one time outstanding, subject to leverage and borrowing base restrictions. As of March 31, 2026 and December 31, 2025, we had outstanding debt under the JPM Credit Facility of $35.5 million and $75.0 million, respectively. As of March 31, 2026 and December 31, 2025, subject to leverage and borrowing base restrictions, we had $64.5 million and $25.0 million, respectively, 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 March 31, 2026 and December 31, 2025, we had outstanding commitments to fund revolving lines of credit or delayed draw investments with an aggregate principal amount of $88.8 million and $97.9 million, respectively.

Related Party Transactions

Refer to Note 3—“Agreements and Related Party Transactions” in the Notes to the Consolidated Financial Statements.

 

68


Table of Contents

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.

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.

 

69


Table of Contents

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.

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 April 23, 2026, 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 May 28, 2026 to shareholders of record as of April 30, 2026.

 

70


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 March 31, 2026 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

   $ 16,462      $ (8,454    $ 8,008  

Up 200 basis points

     11,009        (5,636      5,373  

Up 100 basis points

     5,556        (2,818      2,738  

Down 100 basis points

     (5,306      2,818        (2,488

Down 200 basis points

     (10,489      5,636        (4,853

Down 300 basis points

     (14,309      8,454        (5,855

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.

 

71


Table of Contents

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 March 31, 2026. 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.

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 March 31, 2026, 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 March 31, 2026 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.

 

72


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 16, 2026, 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 “Public Offering”), 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 January 1, 2026, the Company sold 297 Class I shares of beneficial interest (with the final number of shares being determined on January 23, 2026) 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. On February 1, 2026, the Company sold 306 Class I shares of beneficial interest (with the final number of shares being determined on February 23, 2026) in the Private Offering to a feeder vehicle primarily created to hold the Company’s Common Shares for an aggregate offering price of $8 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 share repurchases completed under the share repurchase program during the three months ended March 31, 2026:

 

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)
 

February 27, 2026

     40,500        0.33   $ 23.95        March 31, 2026      $ 970        —   

 

(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.

 

73


Table of Contents

Item 4. Mine Safety Disclosures.

None.

Item 5. Other Information.

During the quarter ended September 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.

 

74


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).
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.

 

 

75


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: May 14, 2026     By:   /s/ David O’Connor
      David O’Connor
      Chief Executive Officer
Date: May 14, 2026     By:   /s/ Jennifer M. Wilson
      Jennifer M. Wilson
      Chief Financial Officer and Treasurer

 

76


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 year ended March 31, 2026;

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: May 14, 2026     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 year ended March 31, 2026;

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: May 14, 2026     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 March 31, 2026, 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:   May 14, 2026


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 March 31, 2026, 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:   May 14, 2026