Portfolio

A balanced portfolio built on the cornerstones of diversification and selectivity

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

Key portfolio statistics

$2.1B
Investment portfolio at fair value1
91%
First-lien term loans2
210
Portfolio companies
0.5%
Average position size
$78M
Weight average annual EBITDA3

As of December 31, 2024

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

1. Represents total investment portfolio at fair value. Total par value of debt investment commitments is $2,318M which includes approximately $235M of unfunded debt investment commitments.
2. First lien debt is comprised of 66% traditional first lien positions and 34% unitranche positions.
3. Weighted based on fair market value of private debt investments as of December 31, 2024 for which fair value is determined in good faith by the Company’s investment adviser, as the valuation designee subject to the oversight of our board of directors, and excludes quoted assets. Amounts are weighted based on fair market value of each respective investment as of its most recent quarterly valuation, which are derived from the most recently available portfolio company financial statements. EBITDA is a non-GAAP financial measure. For a particular portfolio company, EBITDA is generally defined as net income before net interest expense, income tax expense, depreciation and amortization. EBITDA amounts are estimated from the most recent portfolio company financial statements, have not been independently verified by the Company and may reflect a normalized or adjusted amount. Accordingly, the Company makes no representation or warranty in respect of this information.


View reconciliation

Portfolio composition

Portfolio diversification by industry*

Industry

%

Services: Business 16.5%
Healthcare & Pharmaceuticals 14.5%
High Tech Industries 8.7%
Beverage, Food & Tobacco 7.0%
Capital Equipment 5.5%
Construction & Building 5.5%
Services: Consumer 5.2%
Containers, Packaging & Glass 3.9%
Environmental Industries 3.9%
Aerospace & Defense 3.4%
Other (17) 26.2%
Total 100%

As of December 31, 2024

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

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

Portfolio composition by investment type

Investment type

%

First Lien Term Loan (including DDTLs)** 91%
Subordinated Debt 8%
Equity 2%
Total 100%

As of December 31, 2024

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

** First lien debt is comprised of 66% traditional first lien positions and 34% unitranche positions.

Portfolio composition by issuer concentration (at Fair Value)

Portfolio Company

%

S&S Truck Parts 1.5%
US MetalCo Holdings LLC (MGM Transformer Company) 1.4%
Trilon Group, LLC 1.4%
Cedar Services Group, LLC (Evergreen Services Group II) 1.4%
North Haven CS Acquisition, Inc. 1.4%
good2grow LLC 1.3%
Diligent Corporation (fka Diamond Merger Sub II, Corp.) 1.3%
Specialized Packaging Group (SPG) 1.2%
WCHG Buyer, Inc. (Handgards, LLC) 1.2%
GHR Healthcare, LLC 1.2%
Others (200) 86.7%
Total 100%

As of December 31, 2024

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

% of debt investments with floating rate

Floating Rate

%

Floating rate 94.7%
Fixed rate 5.3%
Total 100%

As of December 31, 2024

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

Portfolio holdings

Top ten positions

Lead Left Arranger

Senior Secured Credit Facility
 

2022

Sole Lead Arranger

Senior Secured Credit Facility
 

2023

Lead Left Arranger

Unitranche Credit Facility
 

2022

Lead Left Arranger

Senior Secured Credit Facility
 

2023

Lender

Unitranche Credit Facility
 

2019

Lead Left Arranger

First Lien Credit Facility
 

2022

Agent Tier

Senior Secured Credit Facility
 

2016

Co-Lead Arranger

Senior Secured Credit Facility
Equity

2020

Sole Lead Arranger

Senior Secured Credit Facility
 

2024

Lead Left Arranger

Senior Secured Credit Facility
 

2024

Represents the top ten positions in NCDL based on Fair Value as of December 31, 2024

Filter by:

Company Fair value ($ in thousands) Industry Asset Types Pricing1
FS Parent Holding, LLC (FoodScience LLC) 5,168 Consumer Goods: Non-durable Equity Investment
XpressMyself.com LLC (SmartSign) 9,775,000 Consumer Goods: Durable First Lien Term Loan S + 5.50%
Halo Buyer, Inc. 5,347,639 Consumer Goods: Durable First Lien Term Loan S + 4.50%
XpressMyself.com LLC (SmartSign) 4,974,250 Consumer Goods: Durable First Lien Term Loan S + 5.75%
OSP Gannett Aggregator, LP (Gannett Fleming) 1,179,987 Construction & Building Equity Investment
Cobalt Service Partners, LLC 1,818,446 Construction & Building First Lien Term Loan S + 4.75%
Oceansound Partners Co-Invest II, LP (Gannett Fleming) 1,677,951 Construction & Building Equity Investment
MEI Buyer LLC 11,318,554 Construction & Building First Lien Term Loan S + 5.00%
Cobalt Service Partners, LLC 123,227 Construction & Building First Lien Term Loan (Delayed Draw) S + 4.75%
MEI Buyer LLC 1,809,905 Construction & Building First Lien Term Loan (Delayed Draw) S + 5.00%
Athlete Buyer, LLC (Allstar Holdings) 4,114,336 Construction & Building Subordinated Debt (Delayed Draw) 10.00% (Cash) 3.00% (PIK)
Gannett Fleming, Inc. 17,668,927 Construction & Building First Lien Term Loan S + 4.75%
Gannett Fleming, Inc. -18,543 Construction & Building Revolving Loan S + 4.75%
Royal Holdco Corporation (RMA Companies) 3,132,078 Construction & Building First Lien Term Loan (Delayed Draw) S + 5.75%
Royal Holdco Corporation (RMA Companies) 4,581,618 Construction & Building First Lien Term Loan (Delayed Draw) S + 5.75%
Royal Holdco Corporation (RMA Companies) 3,086,795 Construction & Building First Lien Term Loan S + 5.75%
ICE USA Infrastructure, Inc. 6,511,064 Construction & Building First Lien Term Loan S + 5.25%
WSB Engineering Holdings Inc. 6,431,454 Construction & Building First Lien Term Loan S + 6.00%
Heartland Paving Partners, LLC 8,468,775 Construction & Building First Lien Term Loan S + 4.75%
Heartland Paving Partners, LLC -54,286 Construction & Building First Lien Term Loan (Delayed Draw) S + 4.75%
Heartland Paving Partners, LLC -54,286 Construction & Building First Lien Term Loan (Delayed Draw) S + 4.75%
WSB Engineering Holdings Inc. 3,743,240 Construction & Building First Lien Term Loan (Delayed Draw) S + 6.00%
Royal Holdco Corporation (RMA Companies) 5,177,623 Construction & Building First Lien Term Loan S + 4.75%
RPI Investments LP (Rose Paving) 100,000 Construction & Building Equity Investment
Athlete Buyer, LLC (Allstar Holdings) 2,161,554 Construction & Building Subordinated Debt 10.00% (Cash) 3.00% (PIK)
Athlete Buyer, LLC (Allstar Holdings) 5,220,582 Construction & Building Subordinated Debt (Delayed Draw) 10.00% (Cash) 3.00% (PIK)
Rose Paving, LLC -2,324 Construction & Building Subordinated Debt (Delayed Draw) 12.50%
Rose Paving, LLC 2,900,790 Construction & Building Subordinated Debt 12.50%
Java Buyer, Inc. (Sciens Building Solutions, LLC) 4,869,702 Construction & Building First Lien Term Loan (Delayed Draw) S + 5.75%
Java Buyer, Inc. (Sciens Building Solutions, LLC) 9,219,527 Construction & Building First Lien Term Loan S + 5.75%

1. The majority of the investments bear interest at rates that may be determined by reference to Secured Overnight Financing Rate ("SOFR" or "S"), which reset monthly or quarterly. For each such investment, the Company has provided the spread over SOFR and the current contractual interest rate in effect at December 31, 2024. As of December 31, 2024, rates for 1M S, 3M S, 6M S, 12M S ("SOFR") are 4.33%, 4.31%, 4.25%, and 4.18% respectively. Certain investments are subject to a SOFR floor or may utilize an alternative reference rate such as U.S. Prime Rate (“P”). For fixed rate loans, a spread above a reference rate is not applicable.