424B3: Prospectus [Rule 424(b)(3)]
Published on May 21, 2025
Filed pursuant to Rule 424(b)(3)
File No. 333-283111
ANTARES PRIVATE CREDIT FUND
SUPPLEMENT NO. 2 DATED MAY 21, 2025
TO THE PROSPECTUS DATED FEBRUARY 12, 2025
This prospectus supplement (“Supplement”) is part of and should be read in conjunction with the prospectus of Antares Private Credit Fund (the “Company”), dated February 12, 2025, (as supplemented to date, the “Prospectus”). Unless otherwise defined herein, capitalized terms used in this Supplement shall have the same meanings as set forth in the Prospectus.
The purpose of this Supplement is to include our Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2025.
Quarterly Report on Form 10-Q for the Quarter Ended March 31, 2025
On May 14, 2025, we filed our Quarterly Report on Form 10-Q for the quarter ended March 31, 2025 with the Securities and Exchange Commission. The report (without exhibits) is attached to this Supplement.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
| x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2025
OR
| ¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number 814-01700
ANTARES PRIVATE CREDIT FUND
(Exact name of Registrant as specified in its Charter)
| Delaware | 93-3416650 | |
| (State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
|
|
320 South Canal Street, Suite 4200 Chicago, IL |
60606 |
|
| (Address of principal executive offices) | (Zip Code) |
312-638-4117
Registrant’s telephone number, including area code
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) |
Name of each exchange on which registered |
||
| None | None | None |
Securities registered pursuant to Section 12(g) of the Act:
Class I Shares, par value $0.01 per share
Class S Shares, par value $0.01 per share
Class D Shares, par value $0.01 per share
(Title of class)
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 x 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 x NO ¨
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definition 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 | x | Smaller reporting company | ¨ | |
| Emerging growth company | x |
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 Act). YES ¨ NO x
The Registrant’s Common Shares of Beneficial Interest, $0.01 par value per share, outstanding as of May 14, 2025 was 25,720,721 of Class I Shares. No Class S or Class D Shares have been issued as of May 14, 2025. Common shares outstanding exclude May 1, 2025 subscriptions, as the issuance price is not yet finalized at this time.
Table of Contents
2
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
The information contained in this section should be read in conjunction with our consolidated financial statements and notes thereto appearing elsewhere in this Quarterly Report. In addition, some of the statements in this Quarterly Report (including in the following discussion) constitute forward-looking statements, which relate to future events or the future performance or financial condition of Antares Private Credit Fund (the “Company,” “we,” “us,” or “our”). The Company is externally managed by Antares Capital Credit Advisers LLC (the “Adviser”). The forward-looking statements contained in this report involve a number of risks and uncertainties, including statements concerning:
| · | we have a limited operating history; | |
| · | our, or our portfolio companies’, future business, operations, operating results or prospects; | |
| · | the return or impact of current and future investments; | |
| · | changes in the general economy, including those caused by tariffs and trade disputes with other countries, changes in inflation and risk of recession; | |
| · | 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 valuation of our investments in portfolio companies, particularly those having no liquid trading market; | |
| · | market conditions and our ability to access different debt markets and additional debt and equity capital and our ability to manage our capital resources effectively; | |
| · | our contractual arrangements and relationships with third parties; | |
| · | the state of the general economy; | |
| · | the impact of supply chain constraints on our portfolio companies and the global economy; | |
| · | uncertainty surrounding global financial stability, including the liquidity of certain banks; | |
| · | the financial condition of our current and prospective portfolio companies and their ability to achieve their objectives; | |
| · | the impact of information technology system failures, data security breaches, data privacy compliance, network disruptions, and cybersecurity attacks; | |
| · | our ability to raise capital in the private and public debt and equity markets; | |
| · | our ability to anticipate and identify evolving market expectations with respect to environmental, social and governance matters, including the environmental impacts of our portfolio companies’ supply chain and operations; | |
| · | the outcome and impact of any litigation or regulatory proceeding; | |
| · | the adequacy of our cash resources and working capital; | |
| · | the timing, form and amount of any dividend distributions; | |
| · | the timing of cash flows, if any, from the operations of our portfolio companies; and | |
| · | the ability of our adviser to locate suitable investments for us and to monitor and administer our investments. |
We use words such as “anticipates,” “believes,” “expects,” “intends,” “project,” “estimates,” “will,” “should,” “could,” “would,” “may” and similar expressions to identify forward-looking statements, although not all forward-looking statements include these words. Our actual results and condition could differ materially from those implied or expressed in the forward-looking statements for any reason, including the factors set forth in “Risk Factors” on the Company’s registration statement on Form N-2, Annual Report on Form 10-K and this Quarterly Report.
We have based the forward-looking statements included in this Quarterly Report on information available to us on the filing date of this Quarterly Report, and we assume no obligation to update any such forward-looking statements. Although we undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, you are advised to consult any additional disclosures that we may make directly to you or through reports that we have filed or in the future may file with the Securities and Exchange Commission (the “SEC”), including annual reports on Form 10-K, registration statement on Form N-2, quarterly reports on Form 10-Q and current reports on Form 8-K.
3
PART I - FINANCIAL INFORMATION
Item 1. Consolidated Financial Statements
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES
(in thousands, except share and per share amounts)
| March 31, 2025 | December 31, 2024 |
|||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| Non-controlled/non-affiliated investments, at fair value (amortized cost — $1,107,219 and $849,742 as of March 31, 2025 and December 31, 2024, respectively) | $ | 1,103,954 | $ | 848,360 | ||||
| Cash and cash equivalents | 58,166 | 42,146 | ||||||
| Foreign currencies (cost — $11,113 and $20,235 as of March 31, 2025 and December 31, 2024, respectively) | 11,317 | 20,194 | ||||||
| Interest receivable from non-controlled/non-affiliated investments | 5,334 | 3,824 | ||||||
| Deferred offering costs | 1,146 | 943 | ||||||
| Receivable from adviser (Note 3) | 1,178 | 2,839 | ||||||
| Receivable for investments sold / repaid | 611 | 82 | ||||||
| Prepaid expenses and other assets | 316 | 446 | ||||||
| Total assets | $ | 1,182,022 | $ | 918,834 | ||||
| LIABILITIES | ||||||||
| Debt outstanding | $ | 456,149 | $ | 110,194 | ||||
| Less: Deferred financing costs | (5,702 | ) | (3,087 | ) | ||||
| Total debt, net of deferred financing costs | 450,447 | 107,107 | ||||||
| Payable for investments purchased | 80,516 | 160,489 | ||||||
| Interest payable | 1,358 | 361 | ||||||
| Distributions payable | 5,426 | 8,290 | ||||||
| Administrative service fee payable | 249 | 93 | ||||||
| Accrued expenses and other liabilities | 2,724 | 986 | ||||||
| Due to affiliates | 2,614 | 4,049 | ||||||
| Total liabilities | 543,334 | 281,375 | ||||||
| Commitments and contingencies (Note 7) | ||||||||
| NET ASSETS | ||||||||
| Common shares, par value $0.01 (25,436,857 and 25,405,674 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively) | 254 | 254 | ||||||
| Paid-in capital in excess of par value | 636,278 | 635,495 | ||||||
| Accumulated net distributable earnings (losses) | 2,156 | 1,710 | ||||||
| Total net assets | 638,688 | 637,459 | ||||||
| Total liabilities and net assets | $ | 1,182,022 | $ | 918,834 | ||||
| Net asset value per share | $ | 25.11 | $ | 25.09 | ||||
See accompanying notes to the consolidated financial statements.
4
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
(in thousands, except share and per share amounts)
| Three Months Ended March 31, 2025 |
Three Months Ended March 31, 2024 |
|||||||
| Investment income: | ||||||||
| From non-controlled/non-affiliated investments: | ||||||||
| Interest income | $ | 22,126 | $ | — | ||||
| Payment-in-kind interest income | 110 | — | ||||||
| Other income | 1,139 | — | ||||||
| Total investment income | 23,375 | — | ||||||
| Expenses: | ||||||||
| Interest and debt expenses | 4,258 | — | ||||||
| Management fees (Note 3) | 1,965 | — | ||||||
| Income based incentive fee (Note 3) | 2,269 | — | ||||||
| Administrative service fee | 156 | — | ||||||
| Board of Trustees’ fee | 40 | — | ||||||
| Other general and administrative expenses | 682 | — | ||||||
| Organization and offering costs | 500 | 11 | ||||||
| Total expenses | 9,870 | 11 | ||||||
| Management fees waiver (Note 3) | (1,965 | ) | — | |||||
| Incentive fees waiver (Note 3) | (2,269 | ) | — | |||||
| Reimbursable expenses paid by adviser (Note 3) | (500 | ) | (11 | ) | ||||
| Net expenses, net of fee waivers | 5,136 | — | ||||||
| Net investment income (loss) | 18,239 | — | ||||||
| Net realized and change in unrealized gain (loss): | ||||||||
| Net realized gains (losses): | ||||||||
| Non-controlled/non-affiliated investments | 1 | — | ||||||
| Foreign currency transactions | 548 | — | ||||||
| Net realized gain (loss) | 549 | — | ||||||
| Net change in unrealized appreciation (depreciation): | ||||||||
| Non-controlled/non-affiliated investments | (1,882 | ) | — | |||||
| Translation of assets and liabilities in foreign currencies | (877 | ) | — | |||||
| Net change in unrealized appreciation (depreciation) | (2,759 | ) | — | |||||
| Total net realized and change in unrealized gain (loss) | (2,210 | ) | — | |||||
| Net increase (decrease) in net assets resulting from operations | $ | 16,029 | $ | — | ||||
| Per share information | ||||||||
| Net investment income (loss) per share (basic and diluted) | $ | 0.72 | $ | — | ||||
| Earnings per share (basic and diluted) | $ | 0.63 | $ | — | ||||
| Distributions declared per share | $ | 0.61 | $ | — | ||||
| Weighted average shares outstanding (basic and diluted) | 25,416,297 | 1,000 | ||||||
See accompanying notes to the consolidated financial statements.
5
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)
(in thousands, except shares)
Three Months Ended March 31, 2025
| Accumulated Net |
||||||||||||||||||||
| Common Shares | Paid-in-Capital in | Distributable Earnings | Total | |||||||||||||||||
| Shares | Par Value | Excess of Par Value | (Losses) | Net Assets | ||||||||||||||||
| Net assets at beginning of period | 25,405,674 | $ | 254 | $ | 635,495 | $ | 1,710 | $ | 637,459 | |||||||||||
| Operations: | ||||||||||||||||||||
| Net investment income | — | — | — | 18,239 | 18,239 | |||||||||||||||
| Net realized gain (loss) | — | — | — | 549 | 549 | |||||||||||||||
| Net change in unrealized appreciation (depreciation) | — | — | — | (2,759 | ) | (2,759 | ) | |||||||||||||
| Net increase (decrease) in net assets resulting from operations | — | — | — | 16,029 | 16,029 | |||||||||||||||
| Capital Transactions: | ||||||||||||||||||||
| Issuance of shares | 31,183 | — | 783 | — | 783 | |||||||||||||||
| Distributions to shareholders | — | — | — | (15,583 | ) | (15,583 | ) | |||||||||||||
| Net increase (decrease) in net assets resulting from capital transactions | 31,183 | — | 783 | (15,583 | ) | (14,800 | ) | |||||||||||||
| Total net increase (decrease) | 31,183 | — | 783 | 446 | 1,229 | |||||||||||||||
| Net assets at end of period | 25,436,857 | $ | 254 | $ | 636,278 | $ | 2,156 | $ | 638,688 | |||||||||||
Three Months Ended March 31, 2024
| Accumulated Net |
||||||||||||||||||||
| Common Shares | Paid-in-Capital in | Distributable Earnings | Total | |||||||||||||||||
| Shares | Par Value | Excess of Par Value | (Losses) | Net Assets | ||||||||||||||||
| Net assets at beginning of period | 1,000 | $ | — | $ | 25 | $ | — | $ | 25 | |||||||||||
| Operations: | ||||||||||||||||||||
| Net investment income | — | — | — | — | — | |||||||||||||||
| Net realized gain (loss) | — | — | — | — | — | |||||||||||||||
| Net change in unrealized appreciation (depreciation) | — | — | — | — | — | |||||||||||||||
| Net increase (decrease) in net assets resulting from operations | — | — | — | — | — | |||||||||||||||
| Shareholder distributions: | ||||||||||||||||||||
| Net increase (decrease) in net assets resulting from shareholder distributions | — | — | — | — | — | |||||||||||||||
| Capital Transactions: | ||||||||||||||||||||
| Issuance of shares | — | — | — | — | — | |||||||||||||||
| Distributions to shareholders | — | — | — | — | — | |||||||||||||||
| Net increase (decrease) in net assets resulting from capital transactions | — | — | — | — | — | |||||||||||||||
| Total net increase (decrease) | — | — | — | — | — | |||||||||||||||
| Net assets at end of period | 1,000 | $ | — | $ | 25 | $ | — | $ | 25 | |||||||||||
See accompanying notes to the consolidated financial statements.
6
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(in thousands)
| Three Months Ended March 31, 2025 |
||||
| Cash flow from operating activities | ||||
| Net increase (decrease) in net assets resulting from operations | $ | 16,029 | ||
| Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash used in operating activities: | ||||
| Accrued interest received in-kind | (110 | ) | ||
| Net accretion of discount and amortization of premium | (267 | ) | ||
| Proceeds from sale of investments and principal repayments | 28,305 | |||
| Purchases of investments | (285,404 | ) | ||
| Net realized (gains) losses on investments | (1 | ) | ||
| Net change in unrealized (appreciation) depreciation on investments | 1,882 | |||
| Amortization of deferred financing costs | 201 | |||
| Amortization of deferred offering costs | 476 | |||
| (Increase) decrease in operating assets: | ||||
| Interest receivable from non-controlled/non-affiliated investments | (1,510 | ) | ||
| Receivable from adviser | 1,661 | |||
| Receivable for investments sold / repaid | (529 | ) | ||
| Prepaid expenses and other assets | 130 | |||
| Increase (decrease) in operating liabilities: | ||||
| Due to affiliates | (1,435 | ) | ||
| Payable for investments purchased | (79,973 | ) | ||
| Interest payable | 997 | |||
| Administrative service fee | 156 | |||
| Accrued expenses and other liabilities | 1,738 | |||
| Net cash provided by (used in) operating activities | (317,654 | ) | ||
| Cash flow from financing activities | ||||
| Proceeds from issuance of shares | 783 | |||
| Debt borrowings | 345,955 | |||
| Distributions paid | (18,447 | ) | ||
| Deferred offering costs paid | (679 | ) | ||
| Deferred financing costs paid | (2,815 | ) | ||
| Net cash provided by (used in) financing activities | 324,797 | |||
| Net increase (decrease) in cash and cash equivalents | 7,143 | |||
| Cash, cash equivalents and foreign currencies at the beginning of period | 62,340 | |||
| Cash, cash equivalents and foreign currencies at the end of period | $ | 69,483 | ||
| Supplemental disclosure of cash flow information | ||||
| Cash paid for interest | $ | 3,060 | ||
| Distributions payable | $ | 5,426 | ||
See accompanying notes to the consolidated financial statements.
7
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate |
Maturity Date |
Par Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage
of Net Assets |
|||||||||||||||||||
| Investments - non-controlled/non-affiliated | ||||||||||||||||||||||||||||
| Secured Debt | ||||||||||||||||||||||||||||
| Aerospace and Defense | ||||||||||||||||||||||||||||
| Bleriot US Bidco Inc. | (5)(8)(15) | First Lien Term Loan | S + 2.75% | 7.04 | % | 10/31/2030 | $ | 4,664 | $ | 4,675 | $ | 4,635 | 0.73 | % | ||||||||||||||
| GSP Holdings, LLC | (8)(12) | First Lien Term Loan | S + 5.75% | 10.19 | % | 11/6/2026 | 99 | 99 | 92 | 0.01 | ||||||||||||||||||
| TransDigm Inc. | (5)(6)(8)(15) | First Lien Term Loan | S + 2.75% | 7.04 | % | 3/22/2030 | 3,697 | 3,713 | 3,695 | 0.58 | ||||||||||||||||||
| 8,487 | 8,422 | 1.32 | ||||||||||||||||||||||||||
| Air Freight and Logistics | ||||||||||||||||||||||||||||
| Kenco PPC Buyer LLC | (8)(12) | First Lien Term Loan | S + 4.75% | 8.94 | % | 11/15/2029 | 5,383 | 5,357 | 5,357 | 0.84 | ||||||||||||||||||
| Kenco PPC Buyer LLC | (7)(12) | First Lien Revolver | S + 4.75% | 9.04 | % | 11/15/2029 | 359 | 52 | 52 | 0.01 | ||||||||||||||||||
| Lightbeam Bidco Inc | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 5/4/2030 | 4,938 | 4,938 | 4,939 | 0.77 | ||||||||||||||||||
| Lightbeam Bidco Inc | (7)(15) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 5/6/2030 | 1,556 | 650 | 650 | 0.10 | ||||||||||||||||||
| Lightbeam Bidco Inc | (7)(15) | First Lien Revolver | S + 5.00% | 9.29 | % | 5/4/2029 | 491 | 131 | 131 | 0.02 | ||||||||||||||||||
| 11,128 | 11,129 | 1.74 | ||||||||||||||||||||||||||
| Automobile Components | ||||||||||||||||||||||||||||
| Collision Sp Subco, LLC | (8)(12) | First Lien Term Loan | S + 5.50% | 9.79 | % | 1/29/2030 | 1,944 | 1,944 | 1,963 | 0.31 | ||||||||||||||||||
| Collision Sp Subco, LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.50% | 9.79 | % | 1/29/2030 | 1,133 | 878 | 890 | 0.14 | ||||||||||||||||||
| Collision Sp Subco, LLC | (7)(12) | First Lien Revolver | S + 5.50% | 9.79 | % | 1/29/2030 | 318 | 47 | 50 | 0.01 | ||||||||||||||||||
| Enthusiast Auto Holdings, LLC | (8)(12) | First Lien Term Loan | S + 4.75% | 9.07 | % | 12/19/2026 | 5,906 | 5,906 | 5,906 | 0.92 | ||||||||||||||||||
| Enthusiast Auto Holdings, LLC | (7)(12) | First Lien Revolver | S + 4.75% | 9.07 | % | 12/19/2026 | 64 | — | — | — | ||||||||||||||||||
| JHCC Holdings LLC | (8)(12) | First Lien Term Loan | S + 5.25% | 9.54 | % | 9/9/2027 | 1,464 | 1,460 | 1,458 | 0.23 | ||||||||||||||||||
| JHCC Holdings LLC | (8)(12) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.54 | % | 9/9/2027 | 424 | 423 | 422 | 0.07 | ||||||||||||||||||
| JHCC Holdings LLC | (7)(12) | First Lien Revolver | P + 4.25% | 11.75 | % | 9/9/2027 | 168 | 67 | 66 | 0.01 | ||||||||||||||||||
| Majco LLC | (8)(12) | First Lien Term Loan | S + 4.50% | 8.94 | % | 12/4/2028 | 199 | 199 | 195 | 0.03 | ||||||||||||||||||
| OAC Holdings I Corp | (8)(12) | First Lien Term Loan | S + 5.00% | 9.44 | % | 3/30/2029 | 187 | 187 | 187 | 0.03 | ||||||||||||||||||
| Power Stop, LLC | (8)(14) | First Lien Term Loan | S + 4.75% | 9.17 | % | 1/26/2029 | 199 | 199 | 185 | 0.03 | ||||||||||||||||||
| Quality Automotive Services, LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.29 | % | 7/16/2027 | 4,682 | 4,662 | 4,660 | 0.73 | ||||||||||||||||||
| Quality Automotive Services, LLC | (12) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 7/16/2027 | 2,045 | 2,037 | 2,035 | 0.32 | ||||||||||||||||||
| Quality Automotive Services, LLC | (7)(15) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 1/29/2027 | 1,335 | 11 | 8 | — | ||||||||||||||||||
| Quality Automotive Services, LLC | (7)(12) | First Lien Revolver | S + 6.00% | 10.29 | % | 7/16/2027 | 257 | (1 | ) | (1 | ) | — | ||||||||||||||||
| Truck-Lite Co., LLC | (8)(13) | First Lien Term Loan | S + 5.75% | 10.04 | % | 2/13/2031 | 1,608 | 1,608 | 1,608 | 0.25 | ||||||||||||||||||
| Truck-Lite Co., LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.75% | 10.04 | % | 2/13/2031 | 175 | 112 | 112 | 0.02 | ||||||||||||||||||
| Truck-Lite Co., LLC | (7)(13) | First Lien Revolver | S + 5.75% | 10.04 | % | 2/13/2030 | 176 | 12 | 12 | — | ||||||||||||||||||
| 19,751 | 19,756 | 3.10 | ||||||||||||||||||||||||||
8
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par
Amount / Shares (3) |
Amortized Cost (4) |
Fair Value | Percentage of Net Assets |
|||||||||||||||||||
| Building Products | ||||||||||||||||||||||||||||
| 80/20, LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.29 | % | 3/1/2027 | $ | 199 | $ | 199 | $ | 198 | 0.03 | % | ||||||||||||||
| MDC Interior Acquisition Inc | (8)(12) | First Lien Term Loan | S + 5.00% | 9.29 | % | 4/26/2030 | 291 | 290 | 290 | 0.04 | ||||||||||||||||||
| MDC Interior Acquisition Inc | (7)(12) | First Lien Revolver | S + 5.25% | 9.54 | % | 4/26/2030 | 42 | — | — | — | ||||||||||||||||||
| Surewerx Purchaser III Inc | (6)(8)(13) | First Lien Term Loan | S + 5.25% | 9.54 | % | 12/28/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Walter Surface Technologies Inc. | (6)(8)(12) | First Lien Term Loan | S + 5.25% | 9.64 | % | 3/31/2027 | 1,721 | 1,721 | 1,721 | 0.27 | ||||||||||||||||||
| Walter Surface Technologies Inc. | (6)(7)(12) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.64 | % | 3/31/2027 | 587 | 214 | 214 | 0.03 | ||||||||||||||||||
| 2,623 | 2,622 | 0.40 | ||||||||||||||||||||||||||
| Capital Markets | ||||||||||||||||||||||||||||
| Allworth Financial Group, L.P. | (8)(12) | First Lien Term Loan | S + 4.75% | 9.07 | % | 12/23/2027 | 199 | 199 | 198 | 0.03 | ||||||||||||||||||
| Arax MidCo, LLC | (6)(8)(12) | First Lien Term Loan | S + 5.00% | 9.29 | % | 4/11/2029 | 3,971 | 3,939 | 3,927 | 0.61 | ||||||||||||||||||
| Arax MidCo, LLC | (6)(7)(12) | First Lien Delayed Draw Term Loan | S + 5.75% | 10.07 | % | 4/11/2029 | 549 | (6 | ) | (6 | ) | — | ||||||||||||||||
| Arax MidCo, LLC | (6)(7)(12) | First Lien Revolver | S + 5.75% | 10.07 | % | 4/11/2029 | 431 | (5 | ) | (5 | ) | — | ||||||||||||||||
| Cub Financing Intermediate, LLC | (8)(14) | First Lien Term Loan | S + 4.75% | 9.04 | % | 6/28/2030 | 3,771 | 3,755 | 3,754 | 0.59 | ||||||||||||||||||
| Cub Financing Intermediate, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 6/28/2030 | 1,741 | (8 | ) | (8 | ) | — | ||||||||||||||||
| Edgeco Buyer, Inc. | (8)(12) | First Lien Term Loan | S + 4.50% | 8.79 | % | 6/1/2028 | 6,189 | 6,187 | 6,158 | 0.96 | ||||||||||||||||||
| Edgeco Buyer, Inc. | (8)(12) | First Lien Term Loan | S + 4.50% | 8.79 | % | 6/1/2028 | 1,143 | 1,143 | 1,137 | 0.18 | ||||||||||||||||||
| Edgeco Buyer, Inc. | (8)(12) | First Lien Term Loan | S + 4.50% | 8.79 | % | 6/1/2028 | 118 | 118 | 118 | 0.02 | ||||||||||||||||||
| Edgeco Buyer, Inc. | (7)(12) | First Lien Delayed Draw Term Loan | S + 4.50% | 8.79 | % | 6/1/2028 | 2,771 | 295 | 287 | 0.04 | ||||||||||||||||||
| Edgeco Buyer, Inc. | (8)(12) | First Lien Delayed Draw Term Loan | S + 4.50% | 8.79 | % | 6/1/2028 | 101 | 101 | 100 | 0.02 | ||||||||||||||||||
| Edgeco Buyer, Inc. | (8)(12) | First Lien Delayed Draw Term Loan | S + 4.50% | 8.79 | % | 6/1/2028 | 543 | 543 | 540 | 0.08 | ||||||||||||||||||
| Edgeco Buyer, Inc. | (8)(12) | First Lien Delayed Draw Term Loan | S + 4.50% | 8.79 | % | 6/1/2028 | 239 | 239 | 238 | 0.04 | ||||||||||||||||||
| Edgeco Buyer, Inc. | (12) | First Lien Delayed Draw Term Loan | S + 4.50% | 8.79 | % | 6/1/2028 | 483 | 483 | 481 | 0.07 | ||||||||||||||||||
| Edgeco Buyer, Inc. | (7)(12) | First Lien Revolver | S + 4.50% | 8.79 | % | 6/1/2028 | 304 | (1 | ) | (2 | ) | — | ||||||||||||||||
| HighTower Holding, LLC | (7)(15) | First Lien Revolver | S + 2.00% | 6.29 | % | 4/3/2030 | 110 | 31 | 31 | — | ||||||||||||||||||
| Lido Advisors, LLC | (8)(12) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 6/15/2029 | 199 | 197 | 199 | 0.03 | ||||||||||||||||||
| The Ultimus Group Midco, LLC | (8)(13) | First Lien Term Loan | S + 5.25% | 9.64 | % | 3/7/2031 | 8,643 | 8,643 | 8,643 | 1.35 | ||||||||||||||||||
| The Ultimus Group Midco, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.64 | % | 3/7/2031 | 1,302 | — | — | — | ||||||||||||||||||
| The Ultimus Group Midco, LLC | (7)(13) | First Lien Revolver | S + 5.25% | 9.64 | % | 3/7/2030 | 868 | — | — | — | ||||||||||||||||||
| 25,853 | 25,790 | 4.02 | ||||||||||||||||||||||||||
9
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par
Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Chemicals | ||||||||||||||||||||||||||||
| Americhem, Inc. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 3/1/2032 | $ | 10,500 | $ | 10,448 | $ | 10,449 | 1.64 | % | ||||||||||||||
| Americhem, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 3/1/2032 | 2,690 | (7 | ) | (13 | ) | — | ||||||||||||||||
| Americhem, Inc. | (7)(13) | First Lien Revolver | S + 4.75% | 9.04 | % | 3/1/2032 | 1,906 | (10 | ) | (9 | ) | — | ||||||||||||||||
| Aurora Plastics, LLC | (8)(13) | First Lien Term Loan | S + 4.75% | 9.17 | % | 8/12/2030 | 7,664 | 7,658 | 7,628 | 1.19 | ||||||||||||||||||
| Aurora Plastics, LLC | (8)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.17 | % | 8/10/2030 | 1,416 | 1,416 | 1,409 | 0.22 | ||||||||||||||||||
| Aurorium Global Holdings LLC | (8)(13) | First Lien Term Loan | S + 5.75% | 10.19 | % | 12/22/2027 | 99 | 98 | 96 | 0.02 | ||||||||||||||||||
| Boulder Scientific Company, LLC | (8)(12) | First Lien Term Loan | S + 4.75% | 9.19 | % | 12/31/2027 | 100 | 99 | 97 | 0.02 | ||||||||||||||||||
| Charkit Chemical Company, LLC | (8)(12) | First Lien Term Loan | S + 4.88% | 9.30 | % | 12/29/2026 | 100 | 99 | 99 | 0.02 | ||||||||||||||||||
| DCG Acquisition Corp. | (8)(13) | First Lien Term Loan | S + 4.50% | 8.82 | % | 6/13/2031 | 6,991 | 6,991 | 6,991 | 1.09 | ||||||||||||||||||
| DCG Acquisition Corp. | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.07 | % | 6/13/2031 | 1,169 | — | — | — | ||||||||||||||||||
| Formulations Parent Corporation | (7)(13) | First Lien Revolver | S + 5.75% | 10.07 | % | 11/15/2029 | 100 | — | 1 | — | ||||||||||||||||||
| Hasa Acquisition, LLC | (8)(12) | First Lien Term Loan | S + 4.50% | 8.79 | % | 1/10/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Highline Aftermarket Acquisition, LLC | (7)(15) | First Lien Revolver | S + 3.75% | 8.07 | % | 8/10/2027 | 100 | — | — | — | ||||||||||||||||||
| LTI Holdings, Inc. | (5)(8)(15) | First Lien Term Loan | S + 4.25% | 8.57 | % | 7/29/2029 | 1,990 | 2,000 | 1,987 | 0.31 | ||||||||||||||||||
| Lubricant Engineers | (8)(12) | First Lien Term Loan | S + 5.25% | 9.54 | % | 9/1/2029 | 199 | 199 | 198 | 0.03 | ||||||||||||||||||
| Lubricant Engineers | (8)(15) | First Lien Term Loan | S + 5.25% | 9.54 | % | 9/1/2029 | 5,575 | 5,548 | 5,547 | 0.87 | ||||||||||||||||||
| Lubricant Engineers | (7)(15) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 9/1/2029 | 3,540 | — | (18 | ) | — | |||||||||||||||||
| Lubricant Engineers | (7)(15) | First Lien Revolver | S + 5.25% | 9.54 | % | 9/3/2029 | 885 | (4 | ) | (4 | ) | — | ||||||||||||||||
| Potters Industries LLC | (7)(15) | First Lien Revolver | S + 3.75% | 8.04 | % | 9/14/2027 | 100 | 17 | 17 | — | ||||||||||||||||||
| Rocket Bidco, Inc. | (6)(8)(13) | First Lien Term Loan | S + 5.75% | 10.36 | % | 11/1/2030 | 199 | 144 | 138 | 0.02 | ||||||||||||||||||
| 34,895 | 34,812 | 5.46 | ||||||||||||||||||||||||||
| Commercial Services and Supplies | ||||||||||||||||||||||||||||
| Anticimex Global AB | (5)(6)(8)(14) | First Lien Term Loan | S + 3.40% | 7.69 | % | 11/16/2028 | 1,612 | 1,612 | 1,611 | 0.25 | ||||||||||||||||||
| Ares Holdings, LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.32 | % | 11/18/2027 | 3,166 | 3,152 | 3,151 | 0.49 | ||||||||||||||||||
| AWP Group Holdings, Inc. | (8)(12) | First Lien Term Loan | S + 4.75% | 9.07 | % | 12/23/2030 | 14,323 | 14,261 | 14,323 | 2.24 | ||||||||||||||||||
| AWP Group Holdings, Inc. | (7)(12) | First Lien Revolver | S + 4.75% | 9.07 | % | 12/23/2030 | 320 | 62 | 64 | 0.01 | ||||||||||||||||||
| BCPE Empire Holdings, Inc. | (5)(8)(14) | First Lien Term Loan | S + 3.25% | 7.57 | % | 12/11/2030 | 2,217 | 2,214 | 2,189 | 0.34 | ||||||||||||||||||
| CoolSys, Inc. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.30 | % | 8/11/2028 | 199 | 196 | 181 | 0.03 | ||||||||||||||||||
| Denali Buyerco LLC | (8)(13) | First Lien Term Loan | S + 5.25% | 9.54 | % | 9/15/2028 | 4,812 | 4,812 | 4,771 | 0.75 | ||||||||||||||||||
| Denali Buyerco LLC | (13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.54 | % | 9/15/2028 | 7,553 | 7,546 | 7,489 | 1.17 | ||||||||||||||||||
| Discovery Purchaser Corporation | (5)(8)(14) | First Lien Term Loan | S + 3.75% | 8.04 | % | 10/4/2029 | 3,492 | 3,498 | 3,464 | 0.54 | ||||||||||||||||||
| Ext Acquisitions, Inc. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.44 | % | 6/26/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| FL Hawk Intermediate Holdings, Inc. | (8)(12) | First Lien Term Loan | S + 4.50% | 8.79 | % | 2/22/2030 | 500 | 498 | 500 | 0.08 | ||||||||||||||||||
| FL Hawk Intermediate Holdings, Inc. | (8)(12) | First Lien Term Loan | S + 4.50% | 8.79 | % | 2/22/2030 | 465 | 463 | 465 | 0.07 | ||||||||||||||||||
| Fresh Holdco, Inc. | (8)(12) | First Lien Term Loan | S + 5.25% | 9.79 | % | 1/24/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| HeartLand PPC Buyer, LLC | (8)(13) | First Lien Term Loan | S + 5.25% | 9.54 | % | 12/12/2029 | 5,808 | 5,746 | 5,808 | 0.91 | ||||||||||||||||||
10
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par
Amount / Shares (3) |
Amortized Cost (4) |
Fair
Value |
Percentage of Net Assets |
|||||||||||||||||||
| Commercial Services and Supplies (continued) | ||||||||||||||||||||||||||||
| HeartLand PPC Buyer, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.54 | % | 12/12/2029 | $ | 864 | $ | 526 | $ | 535 | 0.08 | % | ||||||||||||||
| HeartLand PPC Buyer, LLC | (7)(13) | First Lien Revolver | S + 5.25% | 9.54 | % | 12/12/2029 | 297 | 54 | 57 | 0.01 | ||||||||||||||||||
| Hercules Borrower LLC | (8)(12) | First Lien Term Loan | S + 5.50% | 9.79 | % | 12/14/2026 | 3,208 | 3,183 | 3,208 | 0.50 | ||||||||||||||||||
| Hercules Borrower LLC | (8)(12) | First Lien Term Loan | S + 5.50% | 9.89 | % | 12/14/2026 | 46 | 45 | 46 | 0.01 | ||||||||||||||||||
| Hercules Borrower LLC | (8)(12) | First Lien Delayed Draw Term Loan | S + 5.50% | 9.89 | % | 12/14/2026 | 252 | 250 | 252 | 0.04 | ||||||||||||||||||
| Hercules Borrower LLC | (7)(12) | First Lien Revolver | S + 6.25% | 10.54 | % | 12/14/2026 | 459 | (3 | ) | — | — | |||||||||||||||||
| High Bar Brands Operating, LLC | (6)(8)(12) | First Lien Term Loan | S + 5.25% | 9.54 | % | 12/19/2029 | 199 | 197 | 199 | 0.03 | ||||||||||||||||||
| HP RSS Buyer, Inc. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 12/11/2029 | 1,600 | 1,586 | 1,596 | 0.25 | ||||||||||||||||||
| HP RSS Buyer, Inc. | (3)(8)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 12/11/2029 | — | — | — | — | ||||||||||||||||||
| HP RSS Buyer, Inc. | (15) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 12/11/2029 | 849 | 840 | 846 | 0.13 | ||||||||||||||||||
| HP RSS Buyer, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 12/11/2029 | 3,494 | 1,008 | 1,032 | 0.16 | ||||||||||||||||||
| Liquid Environmental Solutions Corporation | (8)(12) | First Lien Term Loan | S + 4.75% | 9.14 | % | 5/31/2026 | 100 | 99 | 99 | 0.02 | ||||||||||||||||||
| Monarch Landscape Holdings, LLC | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 10/2/2028 | 199 | 198 | 199 | 0.03 | ||||||||||||||||||
| Onyx-Fire Protection Services Inc. | (6)(8)(15) | First Lien Term Loan | C + 4.50% | 7.25 | % | 7/31/2031 | CAD | 8,805 | 6,329 | 6,074 | 0.95 | |||||||||||||||||
| Onyx-Fire Protection Services Inc. | (6)(7)(13) | First Lien Delayed Draw Term Loan | C + 4.50% | 7.25 | % | 7/31/2031 | CAD | 1,180 | (4 | ) | (6 | ) | — | |||||||||||||||
| Onyx-Fire Protection Services Inc. | (6)(7)(13) | First Lien Revolver | C + 4.50% | 7.25 | % | 7/31/2031 | CAD | 2,149 | (7 | ) | (11 | ) | — | |||||||||||||||
| Palmetto Acquisitionco Inc | (8)(12) | First Lien Term Loan | S + 5.75% | 10.04 | % | 9/18/2029 | 199 | 199 | 196 | 0.03 | ||||||||||||||||||
| Pavion Corp. | (8)(13) | First Lien Term Loan | S + 6.00% | 10.29 | % | 10/30/2030 | 192 | 192 | 190 | 0.03 | ||||||||||||||||||
| Service Logic Acquisition, Inc. | (7)(15) | First Lien Revolver | S + 4.00% | 8.32 | % | 10/30/2025 | 100 | — | — | — | ||||||||||||||||||
| The Hiller Companies, LLC | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 6/20/2030 | 7,432 | 7,400 | 7,395 | 1.16 | ||||||||||||||||||
| The Hiller Companies, LLC | (7)(15) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 6/20/2030 | 2,054 | 506 | 506 | 0.08 | ||||||||||||||||||
| The Hiller Companies, LLC | (7)(13) | First Lien Revolver | S + 5.00% | 9.29 | % | 6/20/2030 | 1,299 | (6 | ) | (6 | ) | — | ||||||||||||||||
| Thermostat Purchaser III, Inc. | (8)(13) | First Lien Term Loan | S + 4.25% | 8.54 | % | 8/31/2028 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Valet Waste Holdings, Inc. | (8)(12) | First Lien Term Loan | S + 5.75% | 10.07 | % | 5/1/2029 | 5,210 | 5,164 | 5,210 | 0.82 | ||||||||||||||||||
| Valet Waste Holdings, Inc. | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.75% | 10.07 | % | 5/1/2029 | 7,213 | (66 | ) | — | — | |||||||||||||||||
| WRE Holding Corp. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.19 | % | 7/2/2031 | 2,304 | 2,295 | 2,287 | 0.36 | ||||||||||||||||||
| WRE Holding Corp. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.19 | % | 7/2/2031 | 592 | 194 | 192 | 0.03 | ||||||||||||||||||
| WRE Holding Corp. | (7)(13) | First Lien Revolver | S + 5.00% | 9.19 | % | 7/2/2030 | 316 | (1 | ) | (2 | ) | — | ||||||||||||||||
| YLG Holdings, Inc. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 12/23/2030 | 9,407 | 9,382 | 9,360 | 1.46 | ||||||||||||||||||
| YLG Holdings, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 11/26/2030 | 1,379 | 673 | 669 | 0.10 | ||||||||||||||||||
| YLG Holdings, Inc. | (7)(13) | First Lien Revolver | S + 5.00% | 9.32 | % | 12/23/2030 | 1,214 | (2 | ) | (6 | ) | — | ||||||||||||||||
| Zinc Buyer Corporation | (13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 7/24/2031 | 6,381 | 6,344 | 6,333 | 0.99 | ||||||||||||||||||
| Zinc Buyer Corporation | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 7/24/2031 | 1,613 | (11 | ) | (12 | ) | — | ||||||||||||||||
| Zinc Buyer Corporation | (7)(13) | First Lien Revolver | S + 4.75% | 9.04 | % | 7/24/2031 | 790 | (5 | ) | (6 | ) | — | ||||||||||||||||
| Zone Climate Services, Inc. | (7)(12) | First Lien Delayed Draw Term Loan | S + 6.00% | 10.32 | % | 3/9/2028 | 3,182 | (36 | ) | (24 | ) | — | ||||||||||||||||
| Zone Climate Services, Inc. | (7)(12) | First Lien Revolver | S + 5.75% | 10.19 | % | 3/9/2028 | 636 | 355 | 358 | 0.06 | ||||||||||||||||||
| 91,535 | 91,379 | 14.30 | ||||||||||||||||||||||||||
11
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par
Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Construction & Engineering | ||||||||||||||||||||||||||||
| CLS Management Services, LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.29 | % | 3/27/2030 | $ | 199 | $ | 197 | $ | 199 | 0.03 | % | ||||||||||||||
| FR Vision Holdings Inc | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 1/20/2031 | 3,041 | 3,041 | 3,041 | 0.48 | ||||||||||||||||||
| FR Vision Holdings Inc | (7)(15) | First Lien Delayed Draw Term Loan | S + 4.00% | 8.29 | % | 1/20/2031 | 987 | 415 | 415 | 0.06 | ||||||||||||||||||
| FR Vision Holdings Inc | (7)(15) | First Lien Revolver | S + 5.00% | 9.32 | % | 1/20/2030 | 248 | — | — | — | ||||||||||||||||||
| Hydraulic Technologies USA LLC | (8)(12) | First Lien Term Loan | S + 5.50% | 9.79 | % | 6/3/2031 | 834 | 821 | 826 | 0.13 | ||||||||||||||||||
| Hydraulic Technologies USA LLC | (7)(12) | First Lien Revolver | S + 5.50% | 9.79 | % | 6/3/2030 | 114 | 14 | 15 | — | ||||||||||||||||||
| Kleinfelder Intermediate LLC | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 9/18/2030 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Mei Buyer LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.32 | % | 6/29/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Trilon Group, LLC | (8)(12) | First Lien Term Loan | S + 5.50% | 9.79 | % | 5/29/2029 | 1,230 | 1,222 | 1,217 | 0.19 | ||||||||||||||||||
| Trilon Group, LLC | (8)(12) | First Lien Term Loan | S + 5.50% | 9.79 | % | 5/25/2029 | 675 | 668 | 668 | 0.10 | ||||||||||||||||||
| Trilon Group, LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.32 | % | 5/27/2029 | 1,995 | 1,985 | 1,975 | 0.31 | ||||||||||||||||||
| Trilon Group, LLC | (8)(12) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 5/29/2029 | 51 | 51 | 51 | 0.01 | ||||||||||||||||||
| Trilon Group, LLC | (7)(15) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 5/27/2029 | 1,995 | (5 | ) | (20 | ) | — | ||||||||||||||||
| Trilon Group, LLC | (8)(12) | First Lien Delayed Draw Term Loan | S + 5.50% | 9.79 | % | 5/25/2029 | 4,138 | 4,082 | 4,097 | 0.64 | ||||||||||||||||||
| Trilon Group, LLC | (7)(12) | First Lien Revolver | S + 5.50% | 9.79 | % | 5/25/2029 | 1,212 | (8 | ) | (12 | ) | — | ||||||||||||||||
| 12,881 | 12,870 | 2.01 | ||||||||||||||||||||||||||
| Construction Materials | ||||||||||||||||||||||||||||
| Arrow Tru-Line Holding, LLC | (8)(12) | First Lien Term Loan | S + 5.63% | 10.03 | % | 9/20/2027 | 200 | 199 | 199 | 0.03 | ||||||||||||||||||
| Pearlman Enterprises Inc. | (8)(12) | First Lien Term Loan | S + 4.50% | 8.92 | % | 5/5/2027 | 199 | 196 | 198 | 0.03 | ||||||||||||||||||
| Red Fox CD Acquisition Corporation | (7)(15) | First Lien Delayed Draw Term Loan | S + 6.00% | 10.29 | % | 3/4/2030 | 10,718 | 9,808 | 9,828 | 1.54 | ||||||||||||||||||
| 10,203 | 10,225 | 1.60 | ||||||||||||||||||||||||||
| Containers and Packaging | ||||||||||||||||||||||||||||
| Anchor Packaging, LLC | (7)(15) | First Lien Revolver | S + 3.75% | 8.07 | % | 4/17/2029 | 100 | — | — | — | ||||||||||||||||||
| Berlin Packaging L.L.C. | (5)(8)(15) | First Lien Term Loan | S + 3.50% | 7.79 | % | 6/7/2031 | 1,995 | 1,997 | 1,990 | 0.31 | ||||||||||||||||||
| CFs Brands, LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.32 | % | 10/2/2030 | 3,490 | 3,490 | 3,490 | 0.55 | ||||||||||||||||||
| CFs Brands, LLC | (7)(12) | First Lien Revolver | S + 5.75% | 10.07 | % | 10/2/2029 | 493 | — | — | — | ||||||||||||||||||
| Clydesdale Acquisition Holdings, Inc. | (5)(8)(15) | First Lien Term Loan | S + 3.25% | 7.54 | % | 3/26/2032 | 1,966 | 1,951 | 1,957 | 0.31 | ||||||||||||||||||
| Clydesdale Acquisition Holdings, Inc. | (5)(7)(8)(15) | First Lien Delayed Draw Term Loan | S + 3.25% | 7.54 | % | 3/26/2032 | 34 | — | — | — | ||||||||||||||||||
| Cold Chain Technologies, LLC | (3)(8)(12) | First Lien Term Loan | S + 5.75% | 10.07 | % | 7/2/2026 | — | — | — | — | ||||||||||||||||||
| Cold Chain Technologies, LLC | (8)(12) | First Lien Term Loan | S + 5.75% | 10.04 | % | 7/2/2026 | 2,301 | 2,301 | 2,301 | 0.36 | ||||||||||||||||||
| Cold Chain Technologies, LLC | (8)(12) | First Lien Term Loan | S + 5.75% | 10.04 | % | 7/2/2026 | 4,144 | 4,144 | 4,144 | 0.65 | ||||||||||||||||||
| Cold Chain Technologies, LLC | (8)(12) | First Lien Term Loan | S + 5.75% | 10.04 | % | 7/2/2026 | 4,321 | 4,313 | 4,321 | 0.68 | ||||||||||||||||||
| Cold Chain Technologies, LLC | (7)(12) | First Lien Revolver | S + 5.00% | 9.29 | % | 7/2/2026 | 522 | — | — | — | ||||||||||||||||||
| Nelipak Holding Company | (8)(12) | First Lien Term Loan | S + 5.50% | 9.79 | % | 3/26/2031 | 6,392 | 6,392 | 6,296 | 0.99 | ||||||||||||||||||
| Nelipak Holding Company | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.50% | 9.79 | % | 3/26/2031 | 2,486 | — | (37 | ) | (0.01 | ) | ||||||||||||||||
| Nelipak Holding Company | (7)(15) | First Lien Revolver | S + 5.50% | 9.82 | % | 3/26/2031 | 1,855 | 928 | 900 | 0.14 | ||||||||||||||||||
12
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par
Amount / Shares (3) |
Amortized Cost (4) |
Fair
Value |
Percentage of Net Assets |
|||||||||||||||||||
| Containers and Packaging (continued) | ||||||||||||||||||||||||||||
| Packaging Coordinators Midco, Inc. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 1/21/2032 | $ | 9,192 | $ | 9,183 | $ | 9,126 | 1.43 | % | ||||||||||||||
| Packaging Coordinators Midco, Inc. | (7)(15) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 1/22/2032 | 4,882 | — | (35 | ) | (0.01 | ) | ||||||||||||||||
| Packaging Coordinators Midco, Inc. | (7)(13) | First Lien Revolver | S + 4.75% | 9.04 | % | 1/22/2032 | 926 | (1 | ) | (7 | ) | — | ||||||||||||||||
| PG Buyer, LLC | (8)(12) | First Lien Term Loan | S + 4.25% | 8.54 | % | 3/2/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| PLZ Corp. | (8)(13) | First Lien Term Loan | S + 3.75% | 8.18 | % | 8/3/2026 | 99 | 94 | 96 | 0.02 | ||||||||||||||||||
| Proampac PG Borrower LLC | (7)(15) | First Lien Revolver | S + 3.75% | 8.07 | % | 6/16/2028 | 100 | 16 | 16 | — | ||||||||||||||||||
| Rohrer Corporation | (8)(12) | First Lien Term Loan | S + 5.00% | 9.44 | % | 3/15/2027 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| St Athena Global LLC | (6)(8)(13) | First Lien Term Loan | S + 5.25% | 9.54 | % | 6/26/2030 | 3,880 | 3,843 | 3,832 | 0.60 | ||||||||||||||||||
| St Athena Global LLC | (6)(8)(13) | First Lien Term Loan | SON + 5.25% | 9.71 | % | 6/26/2030 | GBP | 2,286 | 2,953 | 2,916 | 0.46 | |||||||||||||||||
| St Athena Global LLC | (6)(7)(15) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.54 | % | 6/26/2030 | 213 | (2 | ) | (3 | ) | — | ||||||||||||||||
| St Athena Global LLC | (6)(7)(13) | First Lien Revolver | S + 5.25% | 9.54 | % | 6/26/2029 | 590 | 191 | 189 | 0.03 | ||||||||||||||||||
| Tank Holding Corp. | (8)(13) | First Lien Term Loan | S + 5.75% | 10.17 | % | 3/31/2028 | 199 | 196 | 189 | 0.03 | ||||||||||||||||||
| TricorBraun Holdings, Inc. | (8)(14) | First Lien Term Loan | S + 3.25% | 7.68 | % | 3/3/2028 | 5,087 | 5,072 | 5,048 | 0.79 | ||||||||||||||||||
| Trident TPI Holdings, Inc. | (5)(8)(14) | First Lien Term Loan | S + 3.75% | 7.94 | % | 9/15/2028 | 2,494 | 2,500 | 2,414 | 0.38 | ||||||||||||||||||
| Verde Purchaser, LLC | (5)(8)(15) | First Lien Term Loan | S + 4.00% | 8.29 | % | 11/30/2030 | 4,000 | 4,012 | 3,984 | 0.62 | ||||||||||||||||||
| 53,971 | 53,525 | 8.39 | ||||||||||||||||||||||||||
| Distributors | ||||||||||||||||||||||||||||
| Aurora Parts & Accessories LLC | (8)(12) | First Lien Term Loan | S + 5.50% | 9.94 | % | 1/13/2029 | 99 | 99 | 99 | 0.02 | ||||||||||||||||||
| BC Group Holdings, Inc. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 12/21/2026 | 2,166 | 2,149 | 2,149 | 0.34 | ||||||||||||||||||
| BC Group Holdings, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 12/21/2026 | 6,743 | 1,268 | 1,272 | 0.20 | ||||||||||||||||||
| Blackbird Purchaser, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.50% | 9.79 | % | 12/19/2030 | 185 | 103 | 103 | 0.02 | ||||||||||||||||||
| Blackbird Purchaser, Inc. | (7)(13) | First Lien Revolver | S + 5.50% | 9.79 | % | 12/19/2029 | 124 | 43 | 43 | 0.01 | ||||||||||||||||||
| Blackhawk Industrial Distribution, Inc. | (8)(12) | First Lien Term Loan | S + 5.25% | 9.69 | % | 9/17/2026 | 1,488 | 1,483 | 1,477 | 0.23 | ||||||||||||||||||
| Blackhawk Industrial Distribution, Inc. | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.50% | 9.94 | % | 9/17/2026 | 4,457 | 3,951 | 3,934 | 0.62 | ||||||||||||||||||
| Blackhawk Industrial Distribution, Inc. | (7)(12) | First Lien Revolver | S + 5.25% | 9.69 | % | 9/17/2026 | 1,028 | 430 | 430 | 0.07 | ||||||||||||||||||
| BradyPlus Holdings, LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.29 | % | 10/31/2029 | 6,266 | 6,266 | 6,266 | 0.98 | ||||||||||||||||||
| BradyPlus Holdings, LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 6.00% | 10.29 | % | 10/31/2029 | 702 | 149 | 151 | 0.02 | ||||||||||||||||||
| Component Hardware Group, Inc. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.44 | % | 7/1/2026 | 97 | 97 | 97 | 0.02 | ||||||||||||||||||
| DFS Holding Company, Inc. | (8)(12) | First Lien Term Loan | S + 7.00% | 11.29 | % | 1/31/2029 | 199 | 196 | 190 | 0.03 | ||||||||||||||||||
| Vessco Midco Holdings, LLC | (8)(13) | First Lien Term Loan | S + 4.75% | 9.07 | % | 7/24/2031 | 4,970 | 4,949 | 4,945 | 0.77 | ||||||||||||||||||
| Vessco Midco Holdings, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.57 | % | 7/24/2031 | 1,657 | 428 | 428 | 0.07 | ||||||||||||||||||
| Vessco Midco Holdings, LLC | (7)(13) | First Lien Revolver | S + 4.25% | 8.57 | % | 7/24/2031 | 552 | (2 | ) | (3 | ) | — | ||||||||||||||||
| 21,609 | 21,581 | 3.40 | ||||||||||||||||||||||||||
13
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par
Amount / Shares (3) |
Amortized Cost (4) |
Fair
Value |
Percentage of Net Assets |
|||||||||||||||||||
| Diversified Consumer Services | ||||||||||||||||||||||||||||
| AAH Topco., LLC | (7)(15) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 3/31/2031 | $ | 2,970 | $ | (7 | ) | $ | (15 | ) | — | % | ||||||||||||
| American Residential Services LLC | (7)(15) | First Lien Revolver | S + 3.25% | 7.54 | % | 1/31/2030 | 870 | 273 | 271 | 0.04 | ||||||||||||||||||
| Apex Service Partners, LLC | (12) | First Lien Term Loan | S + 5.00% | 9.29 | % | 10/24/2030 | 4,838 | 4,816 | 4,815 | 0.75 | ||||||||||||||||||
| Apex Service Partners, LLC | (12) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 10/24/2030 | 778 | 775 | 775 | 0.12 | ||||||||||||||||||
| Apex Service Partners, LLC | (7)(12) | First Lien Revolver | S + 5.00% | 9.32 | % | 10/24/2029 | 660 | 555 | 556 | 0.09 | ||||||||||||||||||
| Ave Holdings III, Corp | (13) | First Lien Term Loan | S + 5.25% | 9.69 | % | 2/25/2028 | 6,285 | 6,172 | 6,175 | 0.97 | ||||||||||||||||||
| Ave Holdings III, Corp | (13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.69 | % | 2/25/2028 | 168 | 165 | 165 | 0.03 | ||||||||||||||||||
| Ave Holdings III, Corp | (7)(13) | First Lien Revolver | S + 5.50% | 9.69 | % | 2/25/2028 | 514 | (9 | ) | (9 | ) | — | ||||||||||||||||
| AVG Intermediate Holdings LLC | (8)(12) | First Lien Delayed Draw Term Loan | S + 6.00% | 10.39 | % | 3/16/2027 | 199 | 195 | 195 | 0.03 | ||||||||||||||||||
| Cop Hometown Acquisitions, Inc. (fka Cop Airco Acquisitions, Inc.) | (8)(15) | First Lien Term Loan | S + 5.25% | 9.54 | % | 7/16/2027 | 917 | 913 | 913 | 0.14 | ||||||||||||||||||
| Cop Hometown Acquisitions, Inc. (fka Cop Airco Acquisitions, Inc.) | (8)(12) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.69 | % | 7/16/2027 | 280 | 278 | 279 | 0.04 | ||||||||||||||||||
| Cop Hometown Acquisitions, Inc. (fka Cop Airco Acquisitions, Inc.) | (8)(12) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.69 | % | 7/16/2027 | 2,524 | 2,507 | 2,511 | 0.39 | ||||||||||||||||||
| Cop Hometown Acquisitions, Inc. (fka Cop Airco Acquisitions, Inc.) | (8)(12) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.69 | % | 7/16/2027 | 529 | 525 | 526 | 0.08 | ||||||||||||||||||
| Cop Hometown Acquisitions, Inc. (fka Cop Airco Acquisitions, Inc.) | (8)(12) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.54 | % | 7/16/2027 | 657 | 656 | 654 | 0.10 | ||||||||||||||||||
| CVP Holdco, Inc. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.07 | % | 6/30/2031 | 6,459 | 6,447 | 6,445 | 1.01 | ||||||||||||||||||
| CVP Holdco, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.07 | % | 6/28/2031 | 1,715 | 40 | 40 | 0.01 | ||||||||||||||||||
| CVP Holdco, Inc. | (7)(13) | First Lien Revolver | S + 5.00% | 9.32 | % | 6/28/2030 | 686 | (2 | ) | (2 | ) | — | ||||||||||||||||
| Eos Fitness Opco Holdings, LLC | (8)(13) | First Lien Term Loan | S + 5.25% | 9.54 | % | 1/5/2028 | 4,335 | 4,305 | 4,324 | 0.68 | ||||||||||||||||||
| Eos Fitness Opco Holdings, LLC | (15) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.54 | % | 1/5/2028 | 2,255 | 2,239 | 2,249 | 0.35 | ||||||||||||||||||
| Eos Fitness Opco Holdings, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.54 | % | 1/5/2028 | 437 | 53 | 55 | 0.01 | ||||||||||||||||||
| Eos Fitness Opco Holdings, LLC | (15) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.51 | % | 1/5/2028 | 491 | 491 | 490 | 0.08 | ||||||||||||||||||
| Eos Fitness Opco Holdings, LLC | (7)(13) | First Lien Revolver | S + 4.75% | 9.04 | % | 1/5/2028 | 569 | 181 | 183 | 0.03 | ||||||||||||||||||
| Essential Services Holding Corporation | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 6/17/2031 | 2,014 | 2,010 | 2,009 | 0.31 | ||||||||||||||||||
| Essential Services Holding Corporation | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 6/17/2031 | 395 | (1 | ) | (1 | ) | — | ||||||||||||||||
| Essential Services Holding Corporation | (7)(13) | First Lien Revolver | S + 5.00% | 9.29 | % | 6/17/2030 | 247 | 39 | 39 | 0.01 | ||||||||||||||||||
| Flint Opco, LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 8/15/2030 | 3,046 | 1,224 | 1,238 | 0.19 | ||||||||||||||||||
| FSHS I, LLC | (8)(13) | First Lien Term Loan | S + 5.50% | 9.82 | % | 11/18/2028 | 199 | 197 | 197 | 0.03 | ||||||||||||||||||
| GS Seer Group Borrower LLC | (8)(12) | First Lien Term Loan | S + 6.75% | 11.04 | % | 4/29/2030 | 99 | 98 | 97 | 0.02 | ||||||||||||||||||
| GSV Holding, LLC | (8)(12) | First Lien Term Loan | S + 2.63% | 10.03% (Incl. 3.13% PIK) | 10/18/2030 | 4,884 | 4,862 | 4,859 | 0.76 | |||||||||||||||||||
| GSV Holding, LLC | (7)(12) | First Lien Revolver | S + 4.25% | 8.57 | % | 10/18/2030 | 217 | (1 | ) | (1 | ) | — | ||||||||||||||||
| Health Buyer LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.50% | 9.79 | % | 4/27/2029 | 3,302 | 645 | 645 | 0.10 | ||||||||||||||||||
| Home Service Topco IV, Inc. | (8)(12) | First Lien Term Loan | S + 4.50% | 8.89 | % | 12/31/2027 | 199 | 199 | 198 | 0.03 | ||||||||||||||||||
| Innovetive Petcare, Inc. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.44 | % | 6/30/2028 | 5,447 | 5,447 | 5,379 | 0.84 | ||||||||||||||||||
| Innovetive Petcare, Inc. | (12) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.44 | % | 6/30/2028 | 1,516 | 1,516 | 1,498 | 0.23 | ||||||||||||||||||
| Innovetive Petcare, Inc. | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.44 | % | 6/30/2028 | 6,268 | 4,379 | 4,313 | 0.67 | ||||||||||||||||||
14
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par
Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Diversified Consumer Services (continued) | ||||||||||||||||||||||||||||
| Intel 471 INC. | (12) | First Lien Term Loan | S + 5.25% | 9.54 | % | 9/27/2028 | $ | 200 | $ | 200 | $ | 200 | 0.03 | % | ||||||||||||||
| Learning Care Group (US) No. 2 Inc. | (5)(8)(14) | First Lien Term Loan | S + 4.00% | 8.29 | % | 8/11/2028 | 997 | 996 | 992 | 0.16 | ||||||||||||||||||
| Quick Quack Car Wash Holdings, LLC | (8)(13) | First Lien Term Loan | S + 4.75% | 9.07 | % | 6/10/2031 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Seahawk Bidco, LLC | (8)(15) | First Lien Term Loan | S + 4.75% | 9.04 | % | 12/19/2031 | 5,818 | 5,799 | 5,804 | 0.91 | ||||||||||||||||||
| Seahawk Bidco, LLC | (7)(15) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 12/19/2031 | 1,818 | 314 | 314 | 0.05 | ||||||||||||||||||
| Seahawk Bidco, LLC | (7)(15) | First Lien Revolver | S + 4.75% | 9.04 | % | 12/19/2030 | 545 | (2 | ) | (1 | ) | — | ||||||||||||||||
| Taymax Group Acquisition, LLC | (8)(12) | First Lien Term Loan | S + 6.00% | 10.42 | % | 7/31/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Trackforce Acquireco, Inc. | (13) | First Lien Term Loan | S + 5.75% | 10.04 | % | 6/23/2028 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||
| US Fitness Holdings, LLC | (8)(13) | First Lien Term Loan | S + 5.50% | 9.79 | % | 9/4/2031 | 8,800 | 8,760 | 8,756 | 1.37 | ||||||||||||||||||
| US Fitness Holdings, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.50% | 9.79 | % | 9/4/2031 | 2,206 | (10 | ) | (11 | ) | — | ||||||||||||||||
| US Fitness Holdings, LLC | (7)(13) | First Lien Revolver | S + 5.50% | 9.79 | % | 9/4/2030 | 172 | (1 | ) | (1 | ) | — | ||||||||||||||||
| Vertex Service Partners, LLC | (8)(13) | First Lien Term Loan | S + 6.00% | 10.29 | % | 11/8/2030 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Vertex Service Partners, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.54 | % | 11/8/2030 | 250 | 48 | 48 | 0.01 | ||||||||||||||||||
| VPP Intermediate Holdings, LLC | (8)(12) | First Lien Term Loan | S + 5.75% | 10.17 | % | 12/1/2027 | 1,861 | 1,853 | 1,856 | 0.29 | ||||||||||||||||||
| VPP Intermediate Holdings, LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.67 | % | 12/1/2027 | 3,212 | 400 | 394 | 0.06 | ||||||||||||||||||
| VPP Intermediate Holdings, LLC | (8)(12) | First Lien Delayed Draw Term Loan | S + 5.75% | 10.17 | % | 12/1/2027 | 558 | 556 | 557 | 0.09 | ||||||||||||||||||
| VPP Intermediate Holdings, LLC | (8)(12) | First Lien Delayed Draw Term Loan | S + 5.75% | 10.17 | % | 12/1/2027 | 1,685 | 1,677 | 1,681 | 0.26 | ||||||||||||||||||
| VPP Intermediate Holdings, LLC | (15) | First Lien Delayed Draw Term Loan | S + 5.75% | 10.17 | % | 12/1/2027 | 2,636 | 2,625 | 2,630 | 0.41 | ||||||||||||||||||
| VPP Intermediate Holdings, LLC | (7)(12) | First Lien Revolver | S + 5.25% | 9.57 | % | 12/1/2027 | 229 | (1 | ) | (1 | ) | — | ||||||||||||||||
| 76,193 | 76,080 | 11.90 | ||||||||||||||||||||||||||
| Diversified Telecommunication Services | ||||||||||||||||||||||||||||
| Guardian US Holdco LLC | (5)(8)(14) | First Lien Term Loan | S + 3.50% | 7.79 | % | 1/31/2030 | 2,239 | 2,247 | 2,209 | 0.35 | ||||||||||||||||||
| Virgin Media Bristol LLC | (5)(6)(8)(15) | First Lien Term Loan | S + 3.18% | 7.47 | % | 3/31/2031 | 2,000 | 1,988 | 1,928 | 0.30 | ||||||||||||||||||
| 4,235 | 4,137 | 0.65 | ||||||||||||||||||||||||||
| Electrical Equipment | ||||||||||||||||||||||||||||
| Infinite Bidco LLC | (8)(12) | First Lien Term Loan | S + 6.25% | 10.54 | % | 3/2/2028 | 99 | 99 | 99 | 0.02 | ||||||||||||||||||
| Power Grid Holdings, Inc. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 12/2/2030 | 8,957 | 8,957 | 8,957 | 1.40 | ||||||||||||||||||
| Power Grid Holdings, Inc. | (7)(13) | First Lien Revolver | S + 4.75% | 9.04 | % | 12/2/2030 | 890 | — | — | — | ||||||||||||||||||
| TPC Engineering Holdings, Inc. | (8)(15) | First Lien Term Loan | S + 5.50% | 9.92 | % | 2/16/2027 | 555 | 551 | 550 | 0.09 | ||||||||||||||||||
| TPC Engineering Holdings, Inc. | (8)(15) | First Lien Term Loan | S + 5.50% | 9.92 | % | 2/16/2027 | 4,026 | 3,992 | 3,986 | 0.62 | ||||||||||||||||||
| TPC Engineering Holdings, Inc. | (8)(15) | First Lien Term Loan | S + 5.50% | 9.92 | % | 2/16/2027 | 1,945 | 1,929 | 1,926 | 0.30 | ||||||||||||||||||
| TPC Engineering Holdings, Inc. | (7)(15) | First Lien Revolver | S + 5.50% | 9.92 | % | 2/16/2027 | 441 | 346 | 346 | 0.05 | ||||||||||||||||||
| 15,874 | 15,864 | 2.48 | ||||||||||||||||||||||||||
15
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par
Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Electronic Equipment, Instruments and Components | ||||||||||||||||||||||||||||
| Dwyer Instruments, LLC | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 7/23/2029 | $ | 3,879 | $ | 3,844 | $ | 3,860 | 0.60 | % | ||||||||||||||
| Dwyer Instruments, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 7/23/2029 | 505 | (2 | ) | (3 | ) | — | ||||||||||||||||
| Dwyer Instruments, LLC | (7)(13) | First Lien Revolver | S + 4.75% | 9.04 | % | 7/23/2029 | 706 | 34 | 37 | 0.01 | ||||||||||||||||||
| Excelitas Technologies Corp. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.57 | % | 8/12/2029 | 2,522 | (12 | ) | — | — | |||||||||||||||||
| Phoenix 1 Buyer Corporation | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 11/20/2030 | 5,828 | 5,828 | 5,828 | 0.91 | ||||||||||||||||||
| Phoenix 1 Buyer Corporation | (7)(13) | First Lien Revolver | S + 4.75% | 9.04 | % | 11/20/2029 | 1,142 | — | — | — | ||||||||||||||||||
| Wildcat Topco, Inc. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 11/17/2031 | 1,510 | 1,503 | 1,506 | 0.24 | ||||||||||||||||||
| Wildcat Topco, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 11/17/2031 | 270 | (1 | ) | (1 | ) | — | ||||||||||||||||
| Wildcat Topco, Inc. | (7)(13) | First Lien Revolver | S + 4.00% | 8.29 | % | 11/17/2031 | 270 | (1 | ) | (1 | ) | — | ||||||||||||||||
| 11,193 | 11,226 | 1.76 | ||||||||||||||||||||||||||
| Energy Equipment and Services | ||||||||||||||||||||||||||||
| CRCI Longhorn Holdings, Inc. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.32 | % | 8/27/2031 | 6,103 | 6,077 | 6,072 | 0.95 | ||||||||||||||||||
| CRCI Longhorn Holdings, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 8/27/2031 | 1,530 | (7 | ) | (8 | ) | — | ||||||||||||||||
| CRCI Longhorn Holdings, Inc. | (7)(13) | First Lien Revolver | S + 5.00% | 9.32 | % | 8/27/2031 | 1,020 | 526 | 525 | 0.08 | ||||||||||||||||||
| DMC Holdco, LLC | (8)(12) | First Lien Term Loan | S + 4.75% | 9.07 | % | 7/13/2029 | 199 | 197 | 196 | 0.03 | ||||||||||||||||||
| Integrated Power Services Holdings, Inc. | (8)(13) | First Lien Term Loan | S + 4.50% | 8.93 | % | 11/22/2028 | 5,469 | 5,464 | 5,458 | 0.85 | ||||||||||||||||||
| Integrated Power Services Holdings, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.50% | 8.82 | % | 11/22/2028 | 7,018 | (16 | ) | (15 | ) | — | ||||||||||||||||
| Phillips & Temro Industries Inc. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.44 | % | 3/12/2027 | 197 | 197 | 197 | 0.03 | ||||||||||||||||||
| 12,438 | 12,425 | 1.94 | ||||||||||||||||||||||||||
| Financial Services | ||||||||||||||||||||||||||||
| 1364720 B.C. LTD. | (6)(8)(13) | First Lien Term Loan | S + 4.50% | 8.79 | % | 9/9/2028 | 199 | 144 | 138 | 0.02 | ||||||||||||||||||
| Ascensus Group Holdings, Inc. | (5)(8)(14) | First Lien Term Loan | S + 3.00% | 7.32 | % | 8/2/2028 | 626 | 626 | 623 | 0.10 | ||||||||||||||||||
| Cerity Partners Equity Holding LLC | (7)(15) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.57 | % | 7/28/2029 | 5,000 | (24 | ) | — | — | |||||||||||||||||
| Cerity Partners Equity Holding LLC | (13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.57 | % | 7/28/2029 | 1,313 | 1,311 | 1,313 | 0.21 | ||||||||||||||||||
| Cerity Partners Equity Holding LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.57 | % | 7/28/2029 | 10,128 | 7,202 | 7,224 | 1.13 | ||||||||||||||||||
| Cerity Partners Equity Holding LLC | (7)(13) | First Lien Revolver | S + 5.25% | 9.54 | % | 7/28/2028 | 543 | 312 | 314 | 0.05 | ||||||||||||||||||
| CFGI Holdings, LLC | (8)(13) | First Lien Term Loan | S + 4.50% | 8.82 | % | 11/2/2027 | 6,693 | 6,646 | 6,646 | 1.04 | ||||||||||||||||||
| CFGI Holdings, LLC | (7)(13) | First Lien Revolver | S + 4.50% | 8.82 | % | 11/2/2027 | 270 | (2 | ) | (2 | ) | — | ||||||||||||||||
| Cherry Bekaert Advisory LLC | (8)(13) | First Lien Term Loan | S + 5.25% | 9.57 | % | 6/30/2028 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Citrin Cooperman Advisors, LLC | (8)(13) | First Lien Term Loan | S + 5.25% | 9.54 | % | 10/1/2027 | 577 | 577 | 577 | 0.09 | ||||||||||||||||||
| Contractual Buyer, LLC | (8)(13) | First Lien Term Loan | S + 6.00% | 10.29 | % | 10/10/2030 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Focus Financial Partners, LLC | (5)(8)(15) | First Lien Term Loan | S + 2.75% | 7.07 | % | 9/15/2031 | 5,081 | 5,068 | 5,038 | 0.79 | ||||||||||||||||||
| Foreside Financial Group, LLC | (12) | First Lien Term Loan | S + 5.25% | 9.69 | % | 9/30/2027 | 567 | 567 | 567 | 0.09 | ||||||||||||||||||
| Foreside Financial Group, LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.50% | 9.82 | % | 9/30/2027 | 11,650 | — | — | — | ||||||||||||||||||
| Heights Buyer, LLC | (8)(12) | First Lien Term Loan | S + 5.75% | 10.14 | % | 8/25/2028 | 5,335 | 5,335 | 5,335 | 0.84 | ||||||||||||||||||
| Heights Buyer, LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.75% | 10.14 | % | 8/25/2028 | 874 | — | — | — | ||||||||||||||||||
16
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par
Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Financial Services (continued) | ||||||||||||||||||||||||||||
| Heights Buyer, LLC | (7)(15) | First Lien Revolver | S + 5.75% | 10.14 | % | 8/25/2028 | $ | 764 | $ | 142 | $ | 142 | 0.02 | % | ||||||||||||||
| Kriv Acquisition Inc. | (8)(12) | First Lien Term Loan | S + 5.75% | 10.04 | % | 7/6/2029 | 199 | 198 | 199 | 0.03 | ||||||||||||||||||
| Kriv Acquisition Inc. | (7)(12) | First Lien Delayed Draw Term Loan | S + 6.50% | 10.82 | % | 7/6/2029 | 1,338 | (6 | ) | — | — | |||||||||||||||||
| Minotaur Acquisition, Inc. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.32 | % | 6/3/2030 | 8,684 | 8,604 | 8,605 | 1.35 | ||||||||||||||||||
| Minotaur Acquisition, Inc. | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 6/3/2030 | 1,455 | (14 | ) | (13 | ) | — | ||||||||||||||||
| Minotaur Acquisition, Inc. | (8)(12) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 6/3/2030 | 1,440 | 1,427 | 1,427 | 0.22 | ||||||||||||||||||
| Minotaur Acquisition, Inc. | (7)(12) | First Lien Revolver | S + 5.00% | 9.32 | % | 6/3/2030 | 873 | (8 | ) | (8 | ) | — | ||||||||||||||||
| Neon Maple Purchaser Inc. | (5)(6)(8)(15) | First Lien Term Loan | S + 3.00% | 7.32 | % | 11/15/2031 | 5,000 | 5,021 | 4,974 | 0.78 | ||||||||||||||||||
| Pathstone Family Office LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.42 | % | 5/15/2029 | 152 | 151 | 151 | 0.02 | ||||||||||||||||||
| Pathstone Family Office LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.42 | % | 5/15/2029 | 3,639 | 3,623 | 3,611 | 0.56 | ||||||||||||||||||
| Pathstone Family Office LLC | (7)(15) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.42 | % | 5/15/2029 | 1,454 | (10 | ) | (11 | ) | — | ||||||||||||||||
| Pathstone Family Office LLC | (7)(15) | First Lien Revolver | S + 5.00% | 9.42 | % | 5/15/2028 | 374 | (2 | ) | (3 | ) | — | ||||||||||||||||
| Petrus Buyer, Inc. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.37 | % | 10/17/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Project Accelerate Parent LLC | (7)(13) | First Lien Revolver | S + 5.25% | 9.57 | % | 2/22/2031 | 100 | — | — | — | ||||||||||||||||||
| Ryan, LLC | (7)(15) | First Lien Revolver | S + 4.50% | 8.82 | % | 11/14/2028 | 100 | (1 | ) | — | — | |||||||||||||||||
| The Chartis Group, LLC | (8)(13) | First Lien Term Loan | S + 4.50% | 8.79 | % | 9/17/2031 | 1,263 | 1,257 | 1,256 | 0.20 | ||||||||||||||||||
| The Chartis Group, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.50% | 8.79 | % | 9/17/2031 | 388 | (2 | ) | (2 | ) | — | ||||||||||||||||
| The Chartis Group, LLC | (7)(13) | First Lien Revolver | S + 4.50% | 8.79 | % | 9/17/2031 | 194 | (1 | ) | (1 | ) | — | ||||||||||||||||
| Wealth Enhancement Group, LLC | (8)(12) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 10/2/2028 | 199 | 198 | 199 | 0.03 | ||||||||||||||||||
| Wealth Enhancement Group, LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 10/2/2028 | 9,677 | (12 | ) | — | — | |||||||||||||||||
| Wealth Enhancement Group, LLC | (7)(15) | First Lien Revolver | S + 5.00% | 9.32 | % | 10/2/2028 | 323 | — | — | — | ||||||||||||||||||
| 48,924 | 48,896 | 7.66 | ||||||||||||||||||||||||||
| Food Products | ||||||||||||||||||||||||||||
| BCPE North Star US Holdco 2, Inc. | (7)(15) | First Lien Revolver | S + 3.75% | 8.07 | % | 6/10/2026 | 100 | 11 | 13 | — | ||||||||||||||||||
| Chg Ppc Parent LLC | (7)(15) | First Lien Revolver | S + 2.75% | 7.07 | % | 12/8/2026 | 100 | (2 | ) | (1 | ) | — | ||||||||||||||||
| Fiesta Purchaser, Inc. | (5)(8)(15) | First Lien Term Loan | S + 3.25% | 7.57 | % | 2/12/2031 | 3,236 | 3,247 | 3,217 | 0.50 | ||||||||||||||||||
| Primary Products Finance LLC | (5)(8)(14) | First Lien Term Loan | S + 3.25% | 7.54 | % | 4/1/2029 | 4,032 | 4,050 | 4,012 | 0.63 | ||||||||||||||||||
| RB Holdings Interco, LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.44 | % | 5/4/2028 | 199 | 195 | 199 | 0.03 | ||||||||||||||||||
| Sigma Holdco B.V. | (5)(6)(8)(15) | First Lien Term Loan | S + 3.75% | 8.17 | % | 1/3/2028 | 4,097 | 4,107 | 4,082 | 0.64 | ||||||||||||||||||
| Sugar Ppc Buyer LLC | (7)(15) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.57 | % | 10/2/2030 | 6,800 | (30 | ) | — | — | |||||||||||||||||
| WPP Bullet Buyer, LLC | (8)(12) | First Lien Term Loan | S + 5.25% | 9.54 | % | 12/7/2030 | 5,156 | 5,144 | 5,117 | 0.80 | ||||||||||||||||||
| WPP Bullet Buyer, LLC | (7)(12) | First Lien Revolver | S + 5.25% | 9.54 | % | 12/7/2029 | 83 | (1 | ) | (1 | ) | — | ||||||||||||||||
| 16,721 | 16,638 | 2.60 | ||||||||||||||||||||||||||
| Ground Transportation | ||||||||||||||||||||||||||||
| AMS Parent, LLC | (8)(13) | First Lien Term Loan | S + 5.00% | 9.43 | % | 10/25/2028 | 199 | 196 | 193 | 0.03 | ||||||||||||||||||
| 196 | 193 | 0.03 | ||||||||||||||||||||||||||
17
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par
Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Health Care Technology | ||||||||||||||||||||||||||||
| Acentra Holdings, LLC | (8)(14) | First Lien Term Loan | S + 5.50% | 9.79 | % | 12/17/2029 | $ | 76 | $ | 76 | $ | 76 | 0.01 | % | ||||||||||||||
| Acentra Holdings, LLC | (7)(14) | First Lien Delayed Draw Term Loan | S + 5.50% | 9.79 | % | 12/17/2029 | 220 | — | — | — | ||||||||||||||||||
| Athenahealth Group Inc. | (7)(15) | First Lien Revolver | S + 3.50% | 7.82 | % | 2/15/2027 | 100 | — | — | — | ||||||||||||||||||
| Bracket Intermediate Holding Corp. | (7)(15) | First Lien Revolver | S + 5.00% | 9.32 | % | 2/7/2028 | 100 | — | — | — | ||||||||||||||||||
| Caerus US 1 Inc. | (6)(8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 5/25/2029 | 199 | 196 | 199 | 0.03 | ||||||||||||||||||
| Continental Buyer, Inc. | (8)(13) | First Lien Term Loan | S + 4.50% | 8.82 | % | 4/2/2031 | 6,754 | 6,754 | 6,738 | 1.05 | ||||||||||||||||||
| Continental Buyer, Inc. | (7)(15) | First Lien Delayed Draw Term Loan | S + 4.50% | 8.82 | % | 4/2/2031 | 1,818 | (2 | ) | (4 | ) | — | ||||||||||||||||
| Continental Buyer, Inc. | (7)(13) | First Lien Revolver | S + 5.25% | 9.57 | % | 4/2/2031 | 1,398 | (2 | ) | (3 | ) | — | ||||||||||||||||
| Cotiviti, Inc. | (5)(8)(15) | First Lien Term Loan | S + 2.75% | 7.07 | % | 3/28/2032 | 4,936 | 4,887 | 4,831 | 0.76 | ||||||||||||||||||
| DeLorean Purchaser, Inc. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 12/16/2031 | 4,356 | 4,326 | 4,324 | 0.68 | ||||||||||||||||||
| DeLorean Purchaser, Inc. | (7)(13) | First Lien Revolver | S + 4.75% | 9.04 | % | 12/16/2031 | 653 | (5 | ) | (5 | ) | — | ||||||||||||||||
| Empower Payments Investor, LLC | (8)(13) | First Lien Term Loan | S + 4.50% | 8.82 | % | 3/12/2031 | 2,139 | 2,139 | 2,139 | 0.33 | ||||||||||||||||||
| Empower Payments Investor, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.57 | % | 3/12/2031 | 306 | — | — | — | ||||||||||||||||||
| Empower Payments Investor, LLC | (7)(13) | First Lien Revolver | S + 5.25% | 9.57 | % | 3/12/2030 | 163 | — | — | — | ||||||||||||||||||
| Ensemble RCM, LLC | (7)(15) | First Lien Revolver | S + 3.00% | 7.32 | % | 6/27/2028 | 100 | — | — | — | ||||||||||||||||||
| F&M Buyer LLC | (8)(15) | First Lien Term Loan | S + 4.75% | 9.04 | % | 3/18/2032 | 3,582 | 3,564 | 3,564 | 0.56 | ||||||||||||||||||
| F&M Buyer LLC | (7)(15) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 3/18/2032 | 1,194 | (3 | ) | (6 | ) | — | ||||||||||||||||
| F&M Buyer LLC | (7)(15) | First Lien Revolver | S + 4.75% | 9.04 | % | 3/18/2032 | 522 | (3 | ) | (3 | ) | — | ||||||||||||||||
| Goldeneye Parent, LLC | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 3/31/2032 | 12,049 | 12,019 | 12,018 | 1.88 | ||||||||||||||||||
| Goldeneye Parent, LLC | (7)(15) | First Lien Revolver | S + 5.00% | 9.29 | % | 3/31/2032 | 1,744 | (4 | ) | (4 | ) | — | ||||||||||||||||
| HT Intermediary III, Inc. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.07 | % | 11/12/2030 | 6,284 | 6,258 | 6,221 | 0.97 | ||||||||||||||||||
| HT Intermediary III, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.07 | % | 11/12/2030 | 1,527 | (4 | ) | (15 | ) | — | ||||||||||||||||
| HT Intermediary III, Inc. | (7)(13) | First Lien Revolver | S + 4.75% | 9.07 | % | 11/12/2030 | 573 | 55 | 52 | 0.01 | ||||||||||||||||||
| IMO Investor Holdings, Inc. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.19 | % | 5/11/2029 | 3,227 | 3,227 | 3,227 | 0.51 | ||||||||||||||||||
| IMO Investor Holdings, Inc. | (13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.19 | % | 5/11/2029 | 387 | 387 | 387 | 0.06 | ||||||||||||||||||
| IMO Investor Holdings, Inc. | (7)(13) | First Lien Revolver | S + 5.00% | 9.19 | % | 5/11/2028 | 370 | — | — | — | ||||||||||||||||||
| Invictus Buyer, LLC | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 6/3/2031 | 7,799 | 7,799 | 7,799 | 1.22 | ||||||||||||||||||
| Invictus Buyer, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 6/3/2031 | 3,266 | — | — | — | ||||||||||||||||||
| Invictus Buyer, LLC | (7)(13) | First Lien Revolver | S + 5.00% | 9.32 | % | 6/3/2031 | 1,210 | — | — | — | ||||||||||||||||||
| Net Health Acquisition Corp. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.07 | % | 7/5/2031 | 7,569 | 7,537 | 7,569 | 1.19 | ||||||||||||||||||
| Net Health Acquisition Corp. | (7)(13) | First Lien Revolver | S + 4.75% | 9.07 | % | 7/3/2031 | 973 | 93 | 97 | 0.02 | ||||||||||||||||||
| SDS Buyer, Inc. | (8)(12) | First Lien Term Loan | S + 4.50% | 8.89 | % | 9/30/2027 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Unlimited Technology Holdings, LLC | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 3/12/2032 | 5,600 | 5,586 | 5,586 | 0.87 | ||||||||||||||||||
| Unlimited Technology Holdings, LLC | (7)(13) | First Lien Revolver | S + 4.75% | 9.04 | % | 3/12/2032 | 747 | (2 | ) | (2 | ) | — | ||||||||||||||||
| Zelis Cost Management Buyer, Inc. | (7)(15) | First Lien Revolver | S + 2.75% | 7.07 | % | 1/17/2029 | 100 | — | — | — | ||||||||||||||||||
| 65,077 | 64,984 | 10.18 | ||||||||||||||||||||||||||
18
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Healthcare Equipment and Supplies | ||||||||||||||||||||||||||||
| Alcor Scientific LLC | (8)(12) | First Lien Term Loan | S + 4.50% | 8.92 | % | 1/31/2028 | $ | 200 | $ | 200 | $ | 200 | 0.03 | % | ||||||||||||||
| Aspen Medical Products, LLC | (8)(12) | First Lien Term Loan | S + 4.75% | 9.07 | % | 6/10/2028 | 1,418 | 1,417 | 1,414 | 0.22 | ||||||||||||||||||
| Aspen Medical Products, LLC | (8)(12) | First Lien Term Loan | S + 4.75% | 9.07 | % | 6/10/2028 | 425 | 425 | 424 | 0.07 | ||||||||||||||||||
| Belmont Instrument, LLC | (8)(12) | First Lien Term Loan | S + 5.25% | 9.54 | % | 8/19/2028 | 199 | 199 | 197 | 0.03 | ||||||||||||||||||
| Blades Buyer, Inc. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.39 | % | 3/28/2028 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Cadence, Inc. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.44 | % | 5/21/2026 | 199 | 199 | 196 | 0.03 | ||||||||||||||||||
| CDL Parent, Inc. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.44 | % | 12/7/2027 | 199 | 199 | 198 | 0.03 | ||||||||||||||||||
| CPC/Cirtec Holdings, Inc | (8)(13) | First Lien Term Loan | S + 4.75% | 9.07 | % | 1/30/2029 | 1,661 | 1,654 | 1,661 | 0.26 | ||||||||||||||||||
| CPC/Cirtec Holdings, Inc | (7)(13) | First Lien Revolver | S + 4.75% | 9.07 | % | 10/31/2028 | 558 | (2 | ) | — | — | |||||||||||||||||
| Resonetics, LLC | (7)(15) | First Lien Revolver | S + 3.75% | 8.07 | % | 6/18/2029 | 100 | (1 | ) | — | — | |||||||||||||||||
| TIDI Legacy Products, Inc. | (8)(12) | First Lien Term Loan | S + 5.25% | 9.57 | % | 12/19/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| 4,688 | 4,688 | 0.73 | ||||||||||||||||||||||||||
| Healthcare Providers and Services | ||||||||||||||||||||||||||||
| 123Dentist Inc. | (6)(7)(13) | First Lien Delayed Draw Term Loan | S + 5.75% | 10.07 | % | 8/10/2029 | 10,121 | 3,035 | 2,992 | 0.47 | ||||||||||||||||||
| AB Centers Acquisition Corporation | (8)(13) | First Lien Term Loan | S + 5.00% | 9.32 | % | 7/2/2031 | 2,484 | 2,469 | 2,467 | 0.39 | ||||||||||||||||||
| AB Centers Acquisition Corporation | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 7/2/2031 | 452 | 134 | 135 | 0.02 | ||||||||||||||||||
| AB Centers Acquisition Corporation | (7)(13) | First Lien Revolver | S + 5.25% | 9.57 | % | 7/2/2031 | 226 | (2 | ) | (2 | ) | — | ||||||||||||||||
| ACI Group Holdings, Inc. | (8)(13) | First Lien Term Loan | S + 2.75% | 10.42% (Incl. 3.25% PIK) | 8/2/2028 | 202 | 201 | 196 | 0.03 | |||||||||||||||||||
| Arrow Management Acquisition, LLC | (12) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 10/14/2027 | 6,965 | 6,890 | 6,890 | 1.08 | ||||||||||||||||||
| Cardiology Management Holdings, LLC | (8)(12) | First Lien Term Loan | S + 6.25% | 10.54 | % | 1/31/2029 | 199 | 199 | 198 | 0.03 | ||||||||||||||||||
| Community Medical Acquisition Corp. | (8)(12) | First Lien Term Loan | S + 4.75% | 9.09 | % | 12/15/2028 | 99 | 97 | 99 | 0.02 | ||||||||||||||||||
| Crown Laundry, LLC | (8)(12) | First Lien Term Loan | S + 5.25% | 9.68 | % | 3/8/2027 | 2,859 | 2,859 | 2,833 | 0.44 | ||||||||||||||||||
| Crown Laundry, LLC | (8)(12) | First Lien Term Loan | S + 5.25% | 9.68 | % | 3/8/2027 | 520 | 520 | 515 | 0.08 | ||||||||||||||||||
| Crown Laundry, LLC | (8)(12) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.68 | % | 3/8/2027 | 601 | 601 | 595 | 0.09 | ||||||||||||||||||
| CVR Management, LLC | (7)(8)(12) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.17 | % | 1/4/2027 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| DCA Investment Holding LLC | (8)(13) | First Lien Term Loan | S + 6.41% | 10.69 | % | 4/3/2028 | 199 | 196 | 195 | 0.03 | ||||||||||||||||||
| Docs, MSO, LLC | (8)(13) | First Lien Term Loan | S + 5.75% | 10.17 | % | 6/1/2028 | 99 | 99 | 99 | 0.02 | ||||||||||||||||||
| ENT MSO, LLC | (8)(12) | First Lien Term Loan | S + 6.50% | 10.89 | % | 12/31/2025 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Eyesouth Eye Care Holdco, LLC | (8)(12) | First Lien Term Loan | S + 5.50% | 9.92 | % | 10/5/2029 | 2,128 | 2,128 | 2,107 | 0.33 | ||||||||||||||||||
| Eyesouth Eye Care Holdco, LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.50% | 9.92 | % | 10/5/2029 | 4,300 | 44 | 1 | — | ||||||||||||||||||
| Golden State Buyer, Inc. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.17 | % | 6/22/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| ImageFirst Holdings, LLC | (7)(15) | First Lien Revolver | S + 3.25% | 7.57 | % | 3/12/2030 | 2,800 | — | 4 | — | ||||||||||||||||||
| IvyRehab Intermediate II, LLC | (8)(13) | First Lien Term Loan | S + 5.00% | 9.39 | % | 4/23/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| JKC Parent, Inc. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 2/13/2032 | 378 | 376 | 376 | 0.06 | ||||||||||||||||||
| JKC Parent, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 2/13/2032 | 131 | — | (1 | ) | — | |||||||||||||||||
| JKC Parent, Inc. | (7)(13) | First Lien Revolver | S + 5.00% | 9.29 | % | 2/13/2032 | 87 | — | — | — | ||||||||||||||||||
19
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Healthcare Providers and Services (continued) | ||||||||||||||||||||||||||||
| NJEYE LLC | (8)(12) | First Lien Term Loan | S + 4.75% | 9.19 | % | 6/13/2025 | $ | 177 | $ | 177 | $ | 177 | 0.03 | % | ||||||||||||||
| OB Hospitalist Group, Inc. | (8)(13) | First Lien Term Loan | S + 5.25% | 9.67 | % | 9/27/2027 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| OIS Management Services, LLC | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 11/16/2028 | 3,822 | 3,753 | 3,755 | 0.59 | ||||||||||||||||||
| OIS Management Services, LLC | (13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 11/16/2028 | 3,143 | 3,086 | 3,088 | 0.48 | ||||||||||||||||||
| ONS MSO, LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.75% | 10.04 | % | 7/8/2026 | 221 | 106 | 107 | 0.02 | ||||||||||||||||||
| ONS MSO, LLC | (7)(15) | First Lien Revolver | P + 5.25% | 12.75 | % | 7/8/2026 | 24 | 17 | 17 | — | ||||||||||||||||||
| Onsite Holdings, LLC | (8)(12) | First Lien Term Loan | S + 6.25% | 10.64 | % | 12/28/2027 | 338 | 337 | 338 | 0.05 | ||||||||||||||||||
| Onsite Holdings, LLC | (7)(12) | First Lien Revolver | S + 6.25% | 10.64 | % | 12/28/2025 | 93 | 47 | 47 | 0.01 | ||||||||||||||||||
| Orsini Pharmaceutical Services, LLC | (8)(13) | First Lien Term Loan | S + 5.25% | 9.67 | % | 5/2/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Phantom Purchaser, Inc. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 9/19/2031 | 2,981 | 2,976 | 2,981 | 0.47 | ||||||||||||||||||
| Phantom Purchaser, Inc. | (7)(13) | First Lien Revolver | S + 5.00% | 9.29 | % | 9/19/2031 | 382 | (1 | ) | — | — | |||||||||||||||||
| Phynet Dermatology LLC | (8)(12) | First Lien Term Loan | S + 6.50% | 10.79 | % | 10/20/2029 | 199 | 199 | 198 | 0.03 | ||||||||||||||||||
| Premise Health Holding Corp. | (8)(13) | First Lien Term Loan | S + 5.50% | 9.79 | % | 3/3/2031 | 6,072 | 6,072 | 6,072 | 0.95 | ||||||||||||||||||
| Premise Health Holding Corp. | (7)(15) | First Lien Revolver | S + 5.50% | 9.79 | % | 3/1/2030 | 712 | — | — | — | ||||||||||||||||||
| Raven Acquisition Holdings, LLC | (5)(8)(15) | First Lien Term Loan | S + 3.25% | 7.57 | % | 11/19/2031 | 4,667 | 4,668 | 4,616 | 0.72 | ||||||||||||||||||
| Raven Acquisition Holdings, LLC | (5)(7)(8)(15) | First Lien Delayed Draw Term Loan | S + 3.25% | 7.57 | % | 11/19/2031 | 333 | — | (4 | ) | — | |||||||||||||||||
| RxSense Holdings LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.39 | % | 3/13/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| SM Wellness Holdings, Inc. | (8)(13) | First Lien Term Loan | S + 4.50% | 9.05 | % | 4/17/2028 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Smile Doctors LLC | (8)(13) | First Lien Term Loan | S + 5.90% | 10.29 | % | 12/23/2028 | 99 | 99 | 99 | 0.02 | ||||||||||||||||||
| Soleo Holdings, Inc. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 2/2/2032 | 4,961 | 4,950 | 4,949 | 0.77 | ||||||||||||||||||
| Soleo Holdings, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 2/2/2032 | 704 | (1 | ) | (3 | ) | — | ||||||||||||||||
| Soleo Holdings, Inc. | (7)(13) | First Lien Revolver | S + 4.75% | 9.04 | % | 2/2/2032 | 704 | (2 | ) | (2 | ) | — | ||||||||||||||||
| Specialized Dental Holdings II, LLC | (8)(12) | First Lien Term Loan | S + 4.75% | 9.07 | % | 11/1/2027 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| SpecialtyCare, Inc. | (8)(12) | First Lien Term Loan | S + 5.75% | 10.04 | % | 6/18/2028 | 100 | 95 | 99 | 0.02 | ||||||||||||||||||
| STCH Acquisition Inc. | (8)(12) | First Lien Term Loan | S + 5.25% | 9.64 | % | 10/30/2026 | 2,293 | 2,284 | 2,287 | 0.36 | ||||||||||||||||||
| STCH Acquisition Inc. | (7)(12) | First Lien Revolver | S + 6.25% | 10.54 | % | 10/30/2026 | 196 | (1 | ) | — | — | |||||||||||||||||
| TurningPoint Healthcare Solutions, LLC | (8)(12) | First Lien Term Loan | S + 4.75% | 9.17 | % | 7/14/2027 | 199 | 198 | 199 | 0.03 | ||||||||||||||||||
| United Digestive MSO Parent, LLC | (8)(12) | First Lien Term Loan | S + 5.75% | 10.04 | % | 3/30/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Urology Management Holdings, Inc. | (8)(12) | First Lien Term Loan | S + 5.50% | 9.94 | % | 6/15/2027 | 199 | 197 | 198 | 0.03 | ||||||||||||||||||
| USHV Management, LLC | (8)(12) | First Lien Term Loan | S + 6.38% | 10.76 | % | 12/23/2027 | 99 | 98 | 98 | 0.02 | ||||||||||||||||||
| Vital Care Buyer, LLC | (8)(13) | First Lien Term Loan | S + 4.50% | 8.79 | % | 7/30/2031 | 5,289 | 5,267 | 5,265 | 0.82 | ||||||||||||||||||
| Vital Care Buyer, LLC | (7)(13) | First Lien Revolver | S + 4.75% | 9.07 | % | 7/30/2031 | 696 | (3 | ) | (3 | ) | — | ||||||||||||||||
| WCG Intermediate Corp. | (5)(8)(12) | First Lien Term Loan | S + 3.00% | 7.32 | % | 2/25/2032 | 2,044 | 2,034 | 2,028 | 0.32 | ||||||||||||||||||
| 58,488 | 58,295 | 9.13 | ||||||||||||||||||||||||||
20
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Hotels, Restaurants and Leisure | ||||||||||||||||||||||||||||
| BJH Holdings III Corp. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.44 | % | 8/19/2027 | $ | 199 | $ | 198 | $ | 199 | 0.03 | % | ||||||||||||||
| Movati Athletic (Group) Inc. | (6)(8)(12) | First Lien Term Loan | C + 4.75% | 7.82 | % | 5/29/2030 | CAD | 7,514 | 5,381 | 5,183 | 0.81 | |||||||||||||||||
| Movati Athletic (Group) Inc. | (6)(7)(12) | First Lien Delayed Draw Term Loan | C + 5.25% | 8.00 | % | 5/29/2030 | CAD | 918 | (7 | ) | (5 | ) | — | |||||||||||||||
| Southpaw Ap Buyer, LLC | (8)(12) | First Lien Term Loan | S + 5.25% | 9.69 | % | 3/2/2028 | 2,791 | 2,780 | 2,791 | 0.44 | ||||||||||||||||||
| Southpaw Ap Buyer, LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.69 | % | 3/2/2028 | 628 | 482 | 485 | 0.08 | ||||||||||||||||||
| Southpaw Ap Buyer, LLC | (7)(12) | First Lien Revolver | S + 5.25% | 9.54 | % | 3/2/2028 | 252 | (1 | ) | — | — | |||||||||||||||||
| Ungerboeck Systems International, LLC | (12) | First Lien Term Loan | S + 5.75% | 10.07 | % | 4/30/2027 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| 9,032 | 8,852 | 1.39 | ||||||||||||||||||||||||||
| Household Durables | ||||||||||||||||||||||||||||
| Stanton Carpet Intermediate Holdings II, Inc. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.44 | % | 10/1/2027 | 200 | 200 | 197 | 0.03 | ||||||||||||||||||
| 200 | 197 | 0.03 | ||||||||||||||||||||||||||
| Household Products | ||||||||||||||||||||||||||||
| TPC US Parent, LLC | (8)(12) | First Lien Term Loan | S + 5.75% | 10.19 | % | 11/22/2025 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Wu Holdco, Inc. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.29 | % | 3/26/2027 | 922 | 920 | 920 | 0.14 | ||||||||||||||||||
| Wu Holdco, Inc. | (12) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 3/26/2027 | 3,514 | 3,501 | 3,505 | 0.55 | ||||||||||||||||||
| Wu Holdco, Inc. | (7)(15) | First Lien Revolver | S + 5.00% | 9.29 | % | 3/26/2027 | 362 | 221 | 221 | 0.03 | ||||||||||||||||||
| 4,841 | 4,845 | 0.75 | ||||||||||||||||||||||||||
| Industrial Conglomerates | ||||||||||||||||||||||||||||
| FCG Acquisitions, Inc. | (5)(8)(14) | First Lien Term Loan | S + 3.25% | 7.54 | % | 3/31/2028 | 2,992 | 3,001 | 2,974 | 0.46 | ||||||||||||||||||
| Harvey Tool Company, LLC | (8)(13) | First Lien Term Loan | S + 5.25% | 9.57 | % | 10/26/2027 | 8,161 | 8,147 | 8,144 | 1.28 | ||||||||||||||||||
| Harvey Tool Company, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.50% | 9.82 | % | 10/26/2027 | 3,213 | (7 | ) | (7 | ) | — | ||||||||||||||||
| Harvey Tool Company, LLC | (7)(13) | First Lien Revolver | S + 5.50% | 9.82 | % | 10/26/2027 | 964 | (2 | ) | (2 | ) | — | ||||||||||||||||
| Indicor, LLC | (5)(8)(14) | First Lien Term Loan | S + 2.75% | 7.04 | % | 11/22/2029 | 3,990 | 4,004 | 3,975 | 0.62 | ||||||||||||||||||
| 15,143 | 15,084 | 2.36 | ||||||||||||||||||||||||||
| Insurance | ||||||||||||||||||||||||||||
| Accession Risk Management, Inc | (13) | First Lien Term Loan | S + 4.75% | 9.37 | % | 11/1/2029 | 461 | 461 | 461 | 0.07 | ||||||||||||||||||
| Accession Risk Management, Inc | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 11/1/2029 | 1,327 | 52 | 58 | 0.01 | ||||||||||||||||||
| Accession Risk Management, Inc | (7)(13) | First Lien Revolver | S + 5.50% | 9.79 | % | 11/1/2029 | 231 | (1 | ) | — | — | |||||||||||||||||
| Alera Group, Inc. | (8)(13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.57 | % | 10/2/2028 | 199 | 197 | 199 | 0.03 | ||||||||||||||||||
| Allied Benefit Systems Intermediate LLC | (8)(13) | First Lien Term Loan | S + 5.25% | 9.54 | % | 10/31/2030 | 3,363 | 3,363 | 3,363 | 0.53 | ||||||||||||||||||
| Allied Benefit Systems Intermediate LLC | (13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.54 | % | 10/31/2030 | 632 | 632 | 632 | 0.10 | ||||||||||||||||||
| AMBA Buyer, Inc. | (8)(13) | First Lien Term Loan | S + 5.25% | 9.64 | % | 7/30/2027 | 2,895 | 2,877 | 2,877 | 0.45 | ||||||||||||||||||
| AMBA Buyer, Inc. | (8)(13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.64 | % | 7/30/2027 | 862 | 857 | 857 | 0.13 | ||||||||||||||||||
| AMBA Buyer, Inc. | (7)(13) | First Lien Revolver | S + 5.50% | 9.79 | % | 7/30/2027 | 223 | (1 | ) | (1 | ) | — | ||||||||||||||||
| Amerilife Holdings LLC | (8)(15) | First Lien Term Loan | S + 5.00% | 9.19 | % | 8/31/2029 | 3,325 | 3,317 | 3,317 | 0.52 | ||||||||||||||||||
| Amerilife Holdings LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.19 | % | 8/31/2029 | 13,372 | 5,912 | 5,906 | 0.92 | ||||||||||||||||||
| Amerilife Holdings LLC | (7)(13) | First Lien Revolver | S + 5.75% | 10.07 | % | 8/31/2028 | 556 | (1 | ) | (1 | ) | — | ||||||||||||||||
21
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Insurance (continued) | ||||||||||||||||||||||||||||
| AQ Sunshine, Inc. | (8)(13) | First Lien Term Loan | S + 5.25% | 9.54 | % | 7/24/2031 | $ | 199 | $ | 198 | $ | 199 | 0.03 | % | ||||||||||||||
| Ardonagh Midco 3 Limited | (5)(8)(15) | First Lien Term Loan | S + 2.75% | 7.04 | % | 2/17/2031 | 5,000 | 5,000 | 4,944 | 0.77 | ||||||||||||||||||
| Asurion, LLC | (5)(8)(15) | First Lien Term Loan | S + 3.25% | 7.68 | % | 12/23/2026 | 3,821 | 3,824 | 3,818 | 0.60 | ||||||||||||||||||
| Beyond Risk Parent Holdings, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.50% | 8.89 | % | 10/8/2027 | 6,371 | 514 | 528 | 0.08 | ||||||||||||||||||
| Foundation Risk Partners, Corp. | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.00% | 8.32 | % | 10/29/2030 | 4,294 | (11 | ) | (21 | ) | — | ||||||||||||||||
| Galway Borrower LLC | (8)(13) | First Lien Term Loan | S + 4.50% | 8.79 | % | 9/29/2028 | 199 | 197 | 197 | 0.03 | ||||||||||||||||||
| Imagine 360 LLC | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 9/30/2028 | 1,396 | 1,390 | 1,389 | 0.22 | ||||||||||||||||||
| Imagine 360 LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.07 | % | 9/30/2028 | 767 | (3 | ) | (4 | ) | — | ||||||||||||||||
| Imagine 360 LLC | (7)(13) | First Lien Revolver | S + 4.75% | 9.07 | % | 9/30/2028 | 327 | (3 | ) | (2 | ) | — | ||||||||||||||||
| Integrity Marketing Acquisition, LLC | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 8/25/2028 | 7,641 | 7,613 | 7,565 | 1.18 | ||||||||||||||||||
| Mclarens Midco Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.75% | 10.19 | % | 12/19/2025 | 663 | 71 | 71 | 0.01 | ||||||||||||||||||
| Oakbridge Insurance Agency LLC | (8)(13) | First Lien Term Loan | S + 5.75% | 10.07 | % | 11/1/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Pareto Health Intermediate Holdings, Inc. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.19 | % | 5/31/2030 | 2,745 | 2,734 | 2,732 | 0.43 | ||||||||||||||||||
| Pareto Health Intermediate Holdings, Inc. | (7)(12) | First Lien Delayed Draw Term Loan | S + 4.00% | 8.19 | % | 6/1/2030 | 653 | (2 | ) | (3 | ) | — | ||||||||||||||||
| Patriot Growth Insurance Services, LLC | (8)(13) | First Lien Term Loan | S + 5.00% | 9.44 | % | 10/16/2028 | 5,028 | 5,006 | 5,028 | 0.79 | ||||||||||||||||||
| Patriot Growth Insurance Services, LLC | (8)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.44 | % | 10/16/2028 | 1,405 | 1,399 | 1,405 | 0.22 | ||||||||||||||||||
| Patriot Growth Insurance Services, LLC | (7)(13) | First Lien Revolver | S + 5.50% | 9.94 | % | 10/16/2028 | 534 | 265 | 267 | 0.04 | ||||||||||||||||||
| Riser Interco LLC | (7)(15) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 10/31/2029 | 11,553 | 9,701 | 9,818 | 1.54 | ||||||||||||||||||
| Simplicity Financial Marketing Group Holdings, Inc. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.19 | % | 12/31/2031 | 6,769 | 6,736 | 6,737 | 1.05 | ||||||||||||||||||
| Simplicity Financial Marketing Group Holdings, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.19 | % | 12/31/2031 | 1,805 | 284 | 280 | 0.04 | ||||||||||||||||||
| Simplicity Financial Marketing Group Holdings, Inc. | (7)(13) | First Lien Revolver | S + 5.00% | 9.19 | % | 12/31/2031 | 903 | (5 | ) | (4 | ) | — | ||||||||||||||||
| THG Acquisition, LLC | (8)(13) | First Lien Term Loan | S + 4.75% | 9.07 | % | 10/31/2031 | 2,961 | 2,961 | 2,946 | 0.46 | ||||||||||||||||||
| THG Acquisition, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.07 | % | 10/31/2031 | 660 | 12 | 8 | — | ||||||||||||||||||
| THG Acquisition, LLC | (7)(13) | First Lien Revolver | S + 4.75% | 9.07 | % | 10/31/2031 | 330 | 15 | 13 | — | ||||||||||||||||||
| World Insurance Associates, LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.29 | % | 4/3/2030 | 4,083 | 4,082 | 4,073 | 0.64 | ||||||||||||||||||
| World Insurance Associates, LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 4/3/2030 | 2,859 | (3 | ) | (7 | ) | — | ||||||||||||||||
| World Insurance Associates, LLC | (7)(12) | First Lien Revolver | S + 5.00% | 9.29 | % | 4/3/2030 | 209 | (1 | ) | (1 | ) | — | ||||||||||||||||
| 69,838 | 69,843 | 10.92 | ||||||||||||||||||||||||||
| IT Services | ||||||||||||||||||||||||||||
| BigTime Software, Inc. | (15) | First Lien Term Loan | S + 6.50% | 10.79 | % | 6/30/2028 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||
| Cardinal Parent, Inc. | (8)(13) | First Lien Term Loan | S + 4.50% | 8.94 | % | 11/12/2027 | 199 | 186 | 194 | 0.03 | ||||||||||||||||||
| DCert Buyer, Inc. | (7)(15) | First Lien Revolver | S + 3.75% | 8.07 | % | 10/16/2026 | 100 | — | (1 | ) | — | |||||||||||||||||
| DT1 Midco Corp | (8)(13) | First Lien Term Loan | S + 5.00% | 9.32 | % | 12/30/2031 | 5,735 | 5,709 | 5,706 | 0.89 | ||||||||||||||||||
| DT1 Midco Corp | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 12/30/2031 | 2,005 | (5 | ) | (10 | ) | — | ||||||||||||||||
| DT1 Midco Corp | (7)(13) | First Lien Revolver | S + 5.00% | 9.32 | % | 12/30/2030 | 802 | (4 | ) | (4 | ) | — | ||||||||||||||||
| Govdelivery Holdings, LLC | (8)(13) | First Lien Term Loan | S + 3.50% | 10.03% (Incl. 2.25% PIK) | 1/17/2031 | 200 | 199 | 200 | 0.03 | |||||||||||||||||||
| Marco Technologies, LLC | (8)(12) | First Lien Term Loan | S + 5.25% | 9.57 | % | 11/24/2026 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||
22
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| IT Services (continued) | ||||||||||||||||||||||||||||
| Medallia, Inc. | (8)(13) | First Lien Term Loan | S + 2.50% | 10.78% (Incl. 4.00% PIK) | 10/29/2028 | $ | 102 | $ | 99 | $ | 100 | 0.02 | % | |||||||||||||||
| Noble Midco 3 Limited | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 6/10/2031 | 5,056 | 5,056 | 5,035 | 0.79 | ||||||||||||||||||
| Noble Midco 3 Limited | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 6/11/2031 | 824 | — | (3 | ) | — | |||||||||||||||||
| Noble Midco 3 Limited | (7)(13) | First Lien Revolver | S + 5.25% | 9.54 | % | 6/10/2030 | 1,120 | 84 | 80 | 0.01 | ||||||||||||||||||
| Oeconnection LLC | (8)(13) | First Lien Term Loan | S + 5.00% | 9.32 | % | 4/22/2031 | 4,407 | 4,407 | 4,396 | 0.69 | ||||||||||||||||||
| Oeconnection LLC | (3)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 4/22/2031 | — | — | — | — | ||||||||||||||||||
| Oeconnection LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 4/22/2031 | 2,907 | 760 | 762 | 0.12 | ||||||||||||||||||
| Oeconnection LLC | (7)(13) | First Lien Revolver | S + 4.00% | 8.32 | % | 4/22/2031 | 482 | — | (1 | ) | — | |||||||||||||||||
| Passageways, Inc. | (12) | First Lien Term Loan | S + 5.00% | 9.44 | % | 7/21/2027 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||
| PDI TA Holdings, Inc. | (8)(13) | First Lien Term Loan | S + 5.50% | 9.82 | % | 2/3/2031 | 207 | 207 | 207 | 0.03 | ||||||||||||||||||
| Ridge Trail US Bidco, Inc. | (8)(13) | First Lien Term Loan | S + 4.50% | 8.79 | % | 9/30/2031 | 8,664 | 8,609 | 8,599 | 1.35 | ||||||||||||||||||
| Ridge Trail US Bidco, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 9/30/2031 | 2,995 | (22 | ) | (22 | ) | — | ||||||||||||||||
| Ridge Trail US Bidco, Inc. | (7)(15) | First Lien Revolver | S + 4.50% | 8.79 | % | 3/31/2031 | 998 | 264 | 262 | 0.04 | ||||||||||||||||||
| Safety Borrower Holdings LLC | (8)(12) | First Lien Term Loan | S + 5.25% | 9.68 | % | 9/1/2027 | 3,483 | 3,483 | 3,466 | 0.54 | ||||||||||||||||||
| Safety Borrower Holdings LLC | (7)(15) | First Lien Revolver | S + 5.75% | 10.30 | % | 9/1/2027 | 499 | 125 | 122 | 0.02 | ||||||||||||||||||
| Saturn Borrower Inc | (8)(12) | First Lien Term Loan | S + 6.00% | 10.29 | % | 11/10/2028 | 3,910 | 3,884 | 3,883 | 0.61 | ||||||||||||||||||
| Saturn Borrower Inc | (7)(12) | First Lien Delayed Draw Term Loan | S + 6.00% | 10.29 | % | 11/10/2028 | 1,422 | (5 | ) | (10 | ) | — | ||||||||||||||||
| Saturn Borrower Inc | (7)(12) | First Lien Revolver | S + 6.00% | 10.29 | % | 11/10/2028 | 640 | (5 | ) | (5 | ) | — | ||||||||||||||||
| Spirit RR Holdings, Inc. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.14 | % | 9/13/2028 | 3,244 | 3,238 | 3,219 | 0.50 | ||||||||||||||||||
| Spirit RR Holdings, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.14 | % | 9/13/2028 | 466 | 231 | 228 | 0.04 | ||||||||||||||||||
| Spirit RR Holdings, Inc. | (7)(13) | First Lien Revolver | S + 4.75% | 9.04 | % | 9/13/2028 | 272 | (1 | ) | (2 | ) | — | ||||||||||||||||
| Storable, Inc. | (7)(15) | First Lien Revolver | S + 2.75% | 7.07 | % | 4/16/2029 | 100 | — | (1 | ) | — | |||||||||||||||||
| Trunk Acquisition, Inc. | (8)(12) | First Lien Term Loan | S + 6.00% | 10.44 | % | 2/19/2030 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Trunk Acquisition, Inc. | (8)(12) | First Lien Term Loan | S + 6.00% | 10.47 | % | 2/19/2030 | 1,809 | 1,804 | 1,809 | 0.28 | ||||||||||||||||||
| Trunk Acquisition, Inc. | (7)(12) | First Lien Delayed Draw Term Loan | S + 6.00% | 10.44 | % | 2/19/2030 | 1,844 | 516 | 523 | 0.08 | ||||||||||||||||||
| VS Buyer, LLC | (7)(15) | First Lien Revolver | S + 3.25% | 7.57 | % | 4/12/2029 | 100 | — | — | — | ||||||||||||||||||
| Welocalize, Inc. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.29 | % | 6/23/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| 39,817 | 39,730 | 6.22 | ||||||||||||||||||||||||||
| Life Sciences Tools & Services | ||||||||||||||||||||||||||||
| Kwol Acquisition, Inc. | (8)(13) | First Lien Term Loan | S + 4.75% | 8.94 | % | 12/12/2029 | 6,128 | 6,128 | 6,113 | 0.96 | ||||||||||||||||||
| Kwol Acquisition, Inc. | (7)(13) | First Lien Revolver | S + 6.25% | 10.44 | % | 12/12/2029 | 841 | — | (2 | ) | — | |||||||||||||||||
| LSCS Holdings, Inc. | (5)(8)(15) | First Lien Term Loan | S + 4.50% | 8.79 | % | 3/4/2032 | 1,500 | 1,492 | 1,499 | 0.23 | ||||||||||||||||||
| Sotera Health Holdings, LLC | (5)(6)(8)(15) | First Lien Term Loan | S + 3.25% | 7.57 | % | 5/30/2031 | 1,890 | 1,900 | 1,889 | 0.30 | ||||||||||||||||||
| 9,520 | 9,499 | 1.49 | ||||||||||||||||||||||||||
23
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Machinery | ||||||||||||||||||||||||||||
| CD&R Hydra Buyer, Inc. | (5)(8)(15) | First Lien Term Loan | S + 4.00% | 8.42 | % | 3/25/2031 | $ | 1,990 | $ | 2,002 | $ | 1,915 | 0.30 | % | ||||||||||||||
| Clyde Industries Us Holdco, Inc. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.44 | % | 12/18/2026 | 180 | 180 | 180 | 0.03 | ||||||||||||||||||
| Dynatect Group Holdings, Inc. | (8)(12) | First Lien Term Loan | P + 3.50% | 11.00 | % | 9/30/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Flow Control Solutions, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 3/30/2029 | 5,241 | 77 | 112 | 0.02 | ||||||||||||||||||
| Flow Control Solutions, Inc. | (7)(13) | First Lien Revolver | S + 5.00% | 9.29 | % | 3/31/2029 | 936 | 101 | 107 | 0.02 | ||||||||||||||||||
| Madison IAQ LLC | (5)(8)(15) | First Lien Term Loan | S + 3.25% | 7.57 | % | 3/29/2032 | 825 | 817 | 819 | 0.13 | ||||||||||||||||||
| Merlin Buyer, Inc. | (8)(14) | First Lien Term Loan | S + 4.75% | 9.04 | % | 12/14/2028 | 5,522 | 5,522 | 5,522 | 0.86 | ||||||||||||||||||
| Merlin Buyer, Inc. | (7)(15) | First Lien Revolver | S + 4.75% | 9.04 | % | 12/14/2026 | 1,450 | (14 | ) | (11 | ) | — | ||||||||||||||||
| Process Equipment, Inc. | (8)(12) | First Lien Term Loan | S + 5.25% | 9.69 | % | 9/6/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Process Insights Acquisition, Inc. | (8)(12) | First Lien Term Loan | S + 6.25% | 10.54 | % | 7/18/2029 | 199 | 199 | 190 | 0.03 | ||||||||||||||||||
| Victory Buyer LLC | (7)(15) | First Lien Revolver | S + 3.75% | 8.18 | % | 11/19/2026 | 100 | 50 | 52 | 0.01 | ||||||||||||||||||
| 9,332 | 9,284 | 1.46 | ||||||||||||||||||||||||||
| Media | ||||||||||||||||||||||||||||
| Fitness International LLC | (8)(15) | First Lien Term Loan | S + 5.25% | 9.57 | % | 2/12/2029 | 10,853 | 10,851 | 11,007 | 1.72 | ||||||||||||||||||
| Klick Inc. | (6)(8)(12) | First Lien Term Loan | S + 4.50% | 8.82 | % | 3/31/2028 | 730 | 724 | 730 | 0.11 | ||||||||||||||||||
| Learfield Communications, LLC | (3)(15) | First Lien Revolver | S + 3.00% | 7.32 | % | 12/31/2027 | — | — | — | — | ||||||||||||||||||
| MH Sub I, LLC | (5)(8)(14) | First Lien Term Loan | S + 4.25% | 8.57 | % | 12/31/2031 | 2,494 | 2,470 | 2,298 | 0.36 | ||||||||||||||||||
| Planet US Buyer LLC | (5)(8)(15) | First Lien Term Loan | S + 3.00% | 7.29 | % | 2/7/2031 | 2,394 | 2,400 | 2,391 | 0.37 | ||||||||||||||||||
| Real Chemistry Intermediate 111, Inc. | (8)(12) | First Lien Term Loan | S + 4.75% | 8.94 | % | 6/12/2028 | 6,702 | 6,688 | 6,702 | 1.05 | ||||||||||||||||||
| Red Ventures, LLC (New Imagitas, Inc.) | (5)(8)(15) | First Lien Term Loan | S + 2.75% | 7.07 | % | 3/3/2030 | 1,995 | 1,993 | 1,962 | 0.31 | ||||||||||||||||||
| Renaissance Holding Corp | (5)(8)(14) | First Lien Term Loan | S + 4.00% | 8.32 | % | 4/5/2030 | 1,990 | 1,991 | 1,956 | 0.31 | ||||||||||||||||||
| W2O Holdings, Inc. | (8)(12) | First Lien Term Loan | S + 4.75% | 8.94 | % | 6/12/2028 | 1,600 | 1,594 | 1,600 | 0.25 | ||||||||||||||||||
| W2O Holdings, Inc. | (12) | First Lien Delayed Draw Term Loan | S + 4.75% | 8.94 | % | 6/12/2028 | 687 | 681 | 687 | 0.11 | ||||||||||||||||||
| W2O Holdings, Inc. | (7)(12) | First Lien Revolver | S + 4.75% | 8.94 | % | 6/12/2028 | 132 | 39 | 40 | 0.01 | ||||||||||||||||||
| 29,431 | 29,373 | 4.60 | ||||||||||||||||||||||||||
| Oil, Gas and Consumable Fuels | ||||||||||||||||||||||||||||
| Edpo, LLC | (8)(13) | First Lien Term Loan | S + 4.50% | 8.82 | % | 12/8/2027 | 6,883 | 6,883 | 6,883 | 1.08 | ||||||||||||||||||
| Edpo, LLC | (7)(13) | First Lien Revolver | S + 4.50% | 8.82 | % | 12/8/2026 | 81 | 22 | 22 | — | ||||||||||||||||||
| Valicor PPC Intermediate II LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.32 | % | 7/24/2028 | 2,649 | 2,644 | 2,643 | 0.41 | ||||||||||||||||||
| Valicor PPC Intermediate II LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.32 | % | 7/24/2028 | 928 | 926 | 926 | 0.14 | ||||||||||||||||||
| Valicor PPC Intermediate II LLC | (8)(12) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 7/24/2028 | 440 | 440 | 439 | 0.07 | ||||||||||||||||||
| Valicor PPC Intermediate II LLC | (7)(12) | First Lien Revolver | S + 4.00% | 8.32 | % | 1/24/2028 | 710 | 423 | 423 | 0.07 | ||||||||||||||||||
| 11,338 | 11,336 | 1.77 | ||||||||||||||||||||||||||
| Personal Care Products | ||||||||||||||||||||||||||||
| Apothecary Products, LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.19 | % | 7/27/2026 | 193 | 193 | 191 | 0.03 | ||||||||||||||||||
| Swanson Health Products, Incorporated | (8)(12) | First Lien Term Loan | S + 6.25% | 10.80 | % | 6/30/2025 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| 392 | 390 | 0.06 | ||||||||||||||||||||||||||
24
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE
OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par
Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Pharmaceuticals | ||||||||||||||||||||||||||||
| Bamboo US BidCo LLC | (8)(12) | First Lien Term Loan | S + 5.25% | 9.54 | % | 9/30/2030 | $ | 3,023 | $ | 3,023 | $ | 3,008 | 0.47 | % | ||||||||||||||
| Bamboo US BidCo LLC | (8)(12) | First Lien Term Loan | E + 5.25% | 7.59 | % | 9/30/2030 | EUR | 2,714 | 2,966 | 2,921 | 0.46 | |||||||||||||||||
| Bamboo US BidCo LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.57 | % | 9/30/2030 | 1,890 | 460 | 454 | 0.07 | ||||||||||||||||||
| Bamboo US BidCo LLC | (7)(12) | First Lien Revolver | S + 6.75% | 11.07 | % | 9/30/2030 | 826 | — | (4 | ) | — | |||||||||||||||||
| Bridges Consumer Healthcare Intermediate LLC | (8)(12) | First Lien Term Loan | S + 5.25% | 9.54 | % | 12/20/2031 | 4,696 | 4,675 | 4,673 | 0.73 | ||||||||||||||||||
| Bridges Consumer Healthcare Intermediate LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.54 | % | 12/20/2031 | 2,235 | 1,783 | 1,777 | 0.28 | ||||||||||||||||||
| Bridges Consumer Healthcare Intermediate LLC | (7)(15) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.54 | % | 12/20/2031 | 2,000 | (5 | ) | (10 | ) | — | ||||||||||||||||
| Bridges Consumer Healthcare Intermediate LLC | (7)(12) | First Lien Revolver | S + 5.25% | 9.54 | % | 12/20/2031 | 894 | (4 | ) | (4 | ) | — | ||||||||||||||||
| Exactcare Parent Inc | (8)(12) | First Lien Term Loan | S + 5.50% | 9.79 | % | 11/5/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Puma Buyer, LLC | (8)(15) | First Lien Term Loan | S + 4.50% | 8.79 | % | 3/29/2032 | 8,139 | 8,109 | 8,109 | 1.27 | ||||||||||||||||||
| Puma Buyer, LLC | (7)(15) | First Lien Revolver | S + 4.50% | 8.79 | % | 3/29/2032 | 1,313 | (5 | ) | (5 | ) | — | ||||||||||||||||
| Tersera Therapeutics, LLC | (8)(12) | First Lien Term Loan | S + 5.25% | 9.54 | % | 4/4/2029 | 2,499 | 2,488 | 2,487 | 0.39 | ||||||||||||||||||
| Tersera Therapeutics, LLC | (8)(12) | First Lien Term Loan | S + 5.75% | 10.07 | % | 4/4/2029 | 3,864 | 3,864 | 3,864 | 0.60 | ||||||||||||||||||
| Tersera Therapeutics, LLC | (7)(12) | First Lien Revolver | S + 6.75% | 11.07 | % | 4/4/2029 | 116 | — | — | — | ||||||||||||||||||
| TWL Holdings Corp | (8)(12) | First Lien Term Loan | S + 5.00% | 9.44 | % | 11/6/2026 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||
| 27,753 | 27,669 | 4.33 | ||||||||||||||||||||||||||
| Professional Services | ||||||||||||||||||||||||||||
| Analytic Partners, LP | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 4/4/2030 | 199 | 199 | 198 | 0.03 | ||||||||||||||||||
| Analytic Partners, LP | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 4/4/2030 | 3,704 | 3,697 | 3,694 | 0.58 | ||||||||||||||||||
| Analytic Partners, LP | (7)(15) | First Lien Revolver | S + 5.00% | 9.29 | % | 4/4/2030 | 502 | (2 | ) | (1 | ) | — | ||||||||||||||||
| Applied Technical Services, LLC | (8)(12) | First Lien Term Loan | S + 5.75% | 10.19 | % | 12/29/2026 | 199 | 196 | 197 | 0.03 | ||||||||||||||||||
| Aprio Advisory Group, LLC | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 8/1/2031 | 7,517 | 7,501 | 7,500 | 1.17 | ||||||||||||||||||
| Aprio Advisory Group, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 8/1/2031 | 3,273 | 2,974 | 2,973 | 0.47 | ||||||||||||||||||
| Aprio Advisory Group, LLC | (7)(13) | First Lien Revolver | S + 4.75% | 9.04 | % | 8/1/2031 | 1,638 | 1,012 | 1,012 | 0.16 | ||||||||||||||||||
| AQ Carver Buyer, Inc. | (7)(15) | First Lien Revolver | S + 5.25% | 9.57 | % | 8/2/2028 | 100 | — | — | — | ||||||||||||||||||
| Carr, Riggs & Ingram Capital, L.L.C. | (8)(14) | First Lien Term Loan | S + 4.75% | 9.04 | % | 11/18/2031 | 2,875 | 2,862 | 2,846 | 0.45 | ||||||||||||||||||
| Carr, Riggs & Ingram Capital, L.L.C. | (7)(14) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 11/18/2031 | 1,458 | 234 | 223 | 0.03 | ||||||||||||||||||
| Carr, Riggs & Ingram Capital, L.L.C. | (7)(14) | First Lien Revolver | S + 4.75% | 9.04 | % | 11/18/2031 | 667 | 164 | 160 | 0.03 | ||||||||||||||||||
| Clinical Education Alliance, LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.44 | % | 12/21/2026 | 100 | 99 | 99 | 0.02 | ||||||||||||||||||
| Crisis Prevention Institute, Inc. | (7)(14) | First Lien Revolver | S + 4.75% | 9.07 | % | 4/9/2029 | 100 | — | — | — | ||||||||||||||||||
| Disa Holdings Corp. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 9/9/2028 | 2,846 | 2,846 | 2,812 | 0.44 | ||||||||||||||||||
| Disa Holdings Corp. | (8)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 9/9/2028 | 554 | 554 | 548 | 0.09 | ||||||||||||||||||
| Disa Holdings Corp. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 9/11/2028 | 591 | 574 | 567 | 0.09 | ||||||||||||||||||
| Foreigner Bidco Inc. | (8)(12) | First Lien Term Loan | S + 5.50% | 9.92 | % | 4/19/2028 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||
| Grant Thornton Advisors LLC | (5)(6)(8)(15) | First Lien Term Loan | S + 2.75% | 7.07 | % | 6/2/2031 | 3,154 | 3,157 | 3,142 | 0.49 | ||||||||||||||||||
| Grant Thornton Advisors LLC | (5)(6)(7)(8)(15) | First Lien Delayed Draw Term Loan | S + 2.75% | 7.07 | % | 6/2/2031 | 189 | — | (1 | ) | — | |||||||||||||||||
25
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Professional Services (continued) | ||||||||||||||||||||||||||||
| HSI Halo Acquisition Inc. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 6/30/2031 | $ | 7,806 | $ | 7,789 | $ | 7,786 | 1.22 | % | ||||||||||||||
| HSI Halo Acquisition Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 6/28/2031 | 1,397 | 238 | 238 | 0.04 | ||||||||||||||||||
| HSI Halo Acquisition Inc. | (7)(13) | First Lien Revolver | S + 5.00% | 9.29 | % | 6/28/2030 | 932 | (2 | ) | (2 | ) | — | ||||||||||||||||
| IG Investments Holdings, LLC | (13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 9/22/2028 | 2,602 | 2,602 | 2,589 | 0.41 | ||||||||||||||||||
| IG Investments Holdings, LLC | (7)(13) | First Lien Revolver | S + 4.00% | 8.29 | % | 9/22/2028 | 293 | — | (1 | ) | — | |||||||||||||||||
| Iris Buyer LLC | (8)(12) | First Lien Term Loan | S + 5.25% | 9.54 | % | 10/2/2030 | 199 | 196 | 198 | 0.03 | ||||||||||||||||||
| KENE Acquisition, Inc. | (8)(12) | First Lien Term Loan | S + 5.25% | 9.54 | % | 2/8/2031 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Keng Acquisition, Inc. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.32 | % | 8/1/2029 | 199 | 196 | 199 | 0.03 | ||||||||||||||||||
| Marina Acquisition, Inc. | (8)(12) | First Lien Term Loan | S + 5.00% | 9.29 | % | 7/1/2030 | 2,141 | 2,122 | 2,120 | 0.33 | ||||||||||||||||||
| Marina Acquisition, Inc. | (7)(12) | First Lien Revolver | S + 4.00% | 8.29 | % | 7/1/2030 | 307 | 40 | 40 | 0.01 | ||||||||||||||||||
| MHE Intermediate Holdings, LLC | (8)(12) | First Lien Term Loan | S + 6.00% | 10.44 | % | 7/21/2027 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||
| OMNIA Partners, LLC | (5)(8)(15) | First Lien Term Loan | S + 2.75% | 7.04 | % | 7/25/2030 | 4,156 | 4,170 | 4,133 | 0.65 | ||||||||||||||||||
| Propio LS, LLC | (8)(13) | First Lien Term Loan | S + 4.50% | 8.69 | % | 7/17/2030 | 7,046 | 7,015 | 7,011 | 1.10 | ||||||||||||||||||
| Propio LS, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.50% | 8.69 | % | 7/17/2030 | 3,409 | (16 | ) | (17 | ) | — | ||||||||||||||||
| Propio LS, LLC | (7)(13) | First Lien Revolver | S + 6.00% | 10.19 | % | 7/17/2029 | 1,704 | (8 | ) | (9 | ) | — | ||||||||||||||||
| Rimkus Consulting Group, Inc. | (8)(13) | First Lien Term Loan | S + 5.25% | 9.54 | % | 4/1/2031 | 8,939 | 8,939 | 8,939 | 1.40 | ||||||||||||||||||
| Rimkus Consulting Group, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.54 | % | 4/1/2031 | 2,250 | 358 | 359 | 0.06 | ||||||||||||||||||
| Rimkus Consulting Group, Inc. | (7)(13) | First Lien Revolver | S + 5.25% | 9.54 | % | 4/1/2030 | 1,201 | — | — | — | ||||||||||||||||||
| Ruppert Landscape, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 12/1/2028 | 4,802 | 749 | 730 | 0.11 | ||||||||||||||||||
| Ruppert Landscape, LLC | (7)(13) | First Lien Revolver | S + 5.75% | 10.04 | % | 12/1/2028 | 320 | (3 | ) | (4 | ) | — | ||||||||||||||||
| Sedgwick Claims Management Services, Inc. (Lightning Cayman Merger Sub, Ltd.) | (5)(8)(15) | First Lien Term Loan | S + 3.00% | 7.29 | % | 7/31/2031 | 2,992 | 3,000 | 2,986 | 0.47 | ||||||||||||||||||
| Skopima Consilio Parent LLC | (5)(8)(14) | First Lien Term Loan | S + 3.75% | 8.07 | % | 5/12/2028 | 4,162 | 4,167 | 4,137 | 0.65 | ||||||||||||||||||
| Tempo Buyer Corp. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 8/26/2028 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| TRC Companies LLC | (5)(8)(15) | First Lien Term Loan | S + 3.00% | 7.32 | % | 12/8/2028 | 1,995 | 1,995 | 1,979 | 0.31 | ||||||||||||||||||
| USRP Holdings, Inc. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.32 | % | 12/31/2029 | 8,655 | 8,618 | 8,655 | 1.36 | ||||||||||||||||||
| USRP Holdings, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 12/31/2029 | 2,773 | 39 | 51 | 0.01 | ||||||||||||||||||
| USRP Holdings, Inc. | (7)(13) | First Lien Revolver | S + 5.50% | 9.82 | % | 12/31/2029 | 900 | (4 | ) | — | — | |||||||||||||||||
| Vaco Holdings, LLC | (7)(15) | First Lien Revolver | S + 5.00% | 9.32 | % | 1/21/2027 | 100 | — | — | — | ||||||||||||||||||
| Vensure Employer Services, Inc. | (8)(14) | First Lien Term Loan | S + 5.00% | 9.29 | % | 9/27/2031 | 1,942 | 1,933 | 1,933 | 0.30 | ||||||||||||||||||
| Vensure Employer Services, Inc. | (7)(15) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 9/27/2031 | 440 | 8 | 9 | — | ||||||||||||||||||
| YA Intermediate Holdings II, LLC | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 10/1/2031 | 5,405 | 5,381 | 5,392 | 0.84 | ||||||||||||||||||
| YA Intermediate Holdings II, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 10/1/2031 | 2,257 | 234 | 234 | 0.04 | ||||||||||||||||||
| YA Intermediate Holdings II, LLC | (7)(13) | First Lien Revolver | S + 7.50% | 11.82 | % | 10/1/2031 | 1,084 | 49 | 51 | 0.01 | ||||||||||||||||||
| 86,670 | 86,503 | 13.58 | ||||||||||||||||||||||||||
| Real Estate Management and Development | ||||||||||||||||||||||||||||
| Sako and Partners Lower Holdings LLC. | (8)(12) | First Lien Term Loan | S + 4.50% | 8.79 | % | 9/15/2028 | 6,549 | 6,537 | 6,533 | 1.02 | ||||||||||||||||||
| Sako and Partners Lower Holdings LLC. | (7)(12) | First Lien Revolver | S + 6.00% | 10.29 | % | 9/15/2028 | 418 | (1 | ) | (1 | ) | — | ||||||||||||||||
| 6,536 | 6,532 | 1.02 | ||||||||||||||||||||||||||
26
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Software | ||||||||||||||||||||||||||||
| 365 Retail Markets, LLC | (8)(12) | First Lien Term Loan | S + 4.50% | 8.79 | % | 12/22/2028 | $ | 3,866 | $ | 3,866 | $ | 3,866 | 0.61 | % | ||||||||||||||
| 365 Retail Markets, LLC | (8)(12) | First Lien Delayed Draw Term Loan | S + 4.50% | 8.79 | % | 12/22/2028 | 1,748 | 1,748 | 1,748 | 0.27 | ||||||||||||||||||
| 365 Retail Markets, LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 4.50% | 8.79 | % | 12/22/2028 | 1,368 | 911 | 911 | 0.14 | ||||||||||||||||||
| Adelaide Borrower, LLC | (13) | First Lien Term Loan | S + 6.25% | 10.54 | % | 5/8/2030 | 200 | 198 | 198 | 0.03 | ||||||||||||||||||
| Alta Buyer, LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.29 | % | 12/21/2027 | 199 | 198 | 199 | 0.03 | ||||||||||||||||||
| Artifact Bidco, Inc. | (8)(14) | First Lien Term Loan | S + 4.50% | 8.79 | % | 7/25/2031 | 3,354 | 3,332 | 3,329 | 0.52 | ||||||||||||||||||
| Artifact Bidco, Inc. | (7)(14) | First Lien Delayed Draw Term Loan | S + 4.50% | 8.79 | % | 7/25/2031 | 821 | (6 | ) | (6 | ) | — | ||||||||||||||||
| Artifact Bidco, Inc. | (7)(14) | First Lien Revolver | S + 4.50% | 8.79 | % | 7/26/2030 | 399 | (3 | ) | (3 | ) | — | ||||||||||||||||
| Artifact Bidco, Inc. | (7)(14) | First Lien Revolver | S + 4.50% | 8.79 | % | 7/26/2030 | 188 | (1 | ) | (1 | ) | — | ||||||||||||||||
| Banker's Toolbox, Inc. | (8)(13) | First Lien Term Loan | S + 4.50% | 8.79 | % | 7/27/2027 | 199 | 198 | 199 | 0.03 | ||||||||||||||||||
| Bluecat Networks (USA) Inc. | (6)(8)(13) | First Lien Term Loan | S + 5.00% | 10.28% (Incl. 1.00% PIK) | 8/8/2028 | 1,473 | 1,463 | 1,466 | 0.23 | |||||||||||||||||||
| Boxer Parent Company Inc. | (5)(8)(15) | First Lien Term Loan | S + 3.00% | 7.29 | % | 7/30/2031 | 5,000 | 5,005 | 4,920 | 0.77 | ||||||||||||||||||
| Camelot U.S. Acquisition LLC | (5)(6)(8)(15) | First Lien Term Loan | S + 2.75% | 7.07 | % | 1/31/2031 | 4,260 | 4,271 | 4,208 | 0.66 | ||||||||||||||||||
| Catalis Intermediate, Inc. | (8)(15) | First Lien Term Loan | S + 5.50% | 9.94 | % | 8/4/2027 | 99 | 98 | 98 | 0.02 | ||||||||||||||||||
| Central Parent LLC | (5)(8)(15) | First Lien Term Loan | S + 3.25% | 7.54 | % | 7/6/2029 | 3,471 | 3,450 | 2,989 | 0.47 | ||||||||||||||||||
| Cloud Software Group, Inc. | (7)(15) | First Lien Revolver | S + 3.75% | 8.07 | % | 12/15/2028 | 100 | — | — | — | ||||||||||||||||||
| Concord Global Acquisition, LLC, | (8)(15) | First Lien Term Loan | S + 4.75% | 9.04 | % | 12/29/2031 | 3,946 | 3,928 | 3,926 | 0.61 | ||||||||||||||||||
| Concord Global Acquisition, LLC, | (7)(12) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 12/29/2031 | 1,715 | (4 | ) | (9 | ) | — | ||||||||||||||||
| Concord Global Acquisition, LLC, | (7)(13) | First Lien Revolver | S + 4.75% | 9.04 | % | 12/29/2031 | 686 | (3 | ) | (3 | ) | — | ||||||||||||||||
| Digital.AI Software Holdings, Inc. | (8)(12) | First Lien Term Loan | S + 6.00% | 10.29 | % | 8/10/2028 | 99 | 99 | 99 | 0.02 | ||||||||||||||||||
| DS Admiral Bidco, LLC | (7)(15) | First Lien Revolver | S + 4.00% | 8.32 | % | 6/26/2029 | 100 | — | (4 | ) | — | |||||||||||||||||
| DT Intermediate Holdco, Inc. | (8)(13) | First Lien Term Loan | 10.28% (Incl. 3.25% PIK) | 10.28% (Incl. 3.25% PIK) | 2/24/2028 | 3,299 | 3,285 | 3,282 | 0.51 | |||||||||||||||||||
| DT Intermediate Holdco, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.50% | 9.82 | % | 2/24/2028 | 1,658 | (7 | ) | (8 | ) | — | ||||||||||||||||
| e-Discovery AcquireCo, LLC | (8)(12) | First Lien Term Loan | S + 5.75% | 10.04 | % | 8/29/2029 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||
| Eclipse Buyer, Inc. | (8)(14) | First Lien Term Loan | S + 4.75% | 9.07 | % | 9/8/2031 | 7,862 | 7,828 | 7,823 | 1.22 | ||||||||||||||||||
| Eclipse Buyer, Inc. | (7)(14) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.07 | % | 9/5/2031 | 1,333 | (6 | ) | (7 | ) | — | ||||||||||||||||
| Eclipse Buyer, Inc. | (7)(14) | First Lien Revolver | S + 4.75% | 9.07 | % | 9/5/2031 | 676 | (3 | ) | (3 | ) | — | ||||||||||||||||
| Empyrean Solutions, LLC | (8)(13) | First Lien Term Loan | S + 4.75% | 9.04 | % | 11/26/2031 | 1,382 | 1,376 | 1,376 | 0.22 | ||||||||||||||||||
| Empyrean Solutions, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 11/26/2031 | 553 | (1 | ) | (3 | ) | — | ||||||||||||||||
| Empyrean Solutions, LLC | (7)(13) | First Lien Revolver | S + 4.75% | 9.04 | % | 11/26/2031 | 207 | (1 | ) | (1 | ) | — | ||||||||||||||||
| Enverus Holdings, Inc. | (8)(13) | First Lien Term Loan | S + 5.50% | 9.82 | % | 12/24/2029 | 2,063 | 2,063 | 2,063 | 0.32 | ||||||||||||||||||
| Enverus Holdings, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.50% | 9.82 | % | 12/22/2029 | 54 | — | — | — | ||||||||||||||||||
| Enverus Holdings, Inc. | (7)(13) | First Lien Revolver | S + 5.50% | 9.82 | % | 12/22/2029 | 214 | — | — | — | ||||||||||||||||||
| ESG Investments, Inc. | (8)(12) | First Lien Term Loan | S + 4.50% | 8.94 | % | 3/11/2028 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Fourth Enterprises, LLC | (8)(15) | First Lien Term Loan | S + 4.50% | 8.82 | % | 3/21/2031 | 10,773 | 10,719 | 10,719 | 1.68 | ||||||||||||||||||
| Fourth Enterprises, LLC | (7)(15) | First Lien Delayed Draw Term Loan | S + 4.50% | 8.82 | % | 3/21/2031 | 2,079 | (10 | ) | (10 | ) | — | ||||||||||||||||
| Fourth Enterprises, LLC | (7)(15) | First Lien Revolver | S + 4.50% | 8.82 | % | 3/21/2031 | 959 | (5 | ) | (5 | ) | — | ||||||||||||||||
27
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date | Par Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Software (continued) | ||||||||||||||||||||||||||||
| Genesys Cloud Services Holdings I, LLC | (5)(8)(15) | First Lien Term Loan | S + 2.50% | 6.82 | % | 1/30/2032 | $ | 1,638 | $ | 1,635 | $ | 1,623 | 0.25 | % | ||||||||||||||
| Governmentjobs.Com, Inc. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 12/2/2028 | 199 | 198 | 199 | 0.03 | ||||||||||||||||||
| GS Acquisitionco, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 5/25/2028 | 200 | 44 | 44 | 0.01 | ||||||||||||||||||
| Higher Logic, LLC | (3)(8)(13) | First Lien Term Loan | S + 5.25% | 9.57 | % | 1/10/2029 | — | — | — | — | ||||||||||||||||||
| Higher Logic, LLC | (7)(13) | First Lien Revolver | S + 5.25% | 9.57 | % | 1/10/2029 | 4,936 | 4,534 | 4,533 | 0.71 | ||||||||||||||||||
| Hyphen Solutions, LLC | (8)(12) | First Lien Term Loan | S + 5.50% | 9.92 | % | 10/27/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Inhabitiq Inc. | (8)(13) | First Lien Term Loan | S + 4.50% | 8.82 | % | 1/12/2032 | 2,511 | 2,506 | 2,505 | 0.39 | ||||||||||||||||||
| Inhabitiq Inc. | (7)(15) | First Lien Delayed Draw Term Loan | S + 4.50% | 8.82 | % | 1/9/2032 | 697 | (1 | ) | (2 | ) | — | ||||||||||||||||
| Inhabitiq Inc. | (7)(15) | First Lien Revolver | S + 4.50% | 8.82 | % | 1/9/2032 | 436 | (1 | ) | (1 | ) | — | ||||||||||||||||
| Kaseya Inc. | (8)(15) | First Lien Term Loan | S + 3.25% | 7.54 | % | 3/20/2032 | 1,471 | 1,463 | 1,463 | 0.23 | ||||||||||||||||||
| Kaseya Inc. | (7)(15) | First Lien Revolver | S + 3.25% | 7.57 | % | 3/20/2030 | 761 | (4 | ) | (4 | ) | — | ||||||||||||||||
| Kipu Buyer, LLC | (8)(12) | First Lien Term Loan | S + 4.25% | 8.54 | % | 1/27/2027 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| KPA Parent Holdings, Inc. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.07 | % | 3/12/2032 | 7,112 | 7,077 | 7,077 | 1.11 | ||||||||||||||||||
| KPA Parent Holdings, Inc. | (7)(15) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.07 | % | 3/12/2032 | 1,016 | (3 | ) | (5 | ) | — | ||||||||||||||||
| KPA Parent Holdings, Inc. | (7)(15) | First Lien Revolver | S + 4.75% | 9.07 | % | 3/12/2032 | 711 | (4 | ) | (4 | ) | — | ||||||||||||||||
| Litera Bidco LLC | (8)(12) | First Lien Term Loan | S + 5.00% | 9.32 | % | 5/1/2028 | 199 | 199 | 198 | 0.03 | ||||||||||||||||||
| Mastery Acquisition Corp. | (8)(12) | First Lien Term Loan | S + 5.25% | 9.64 | % | 9/7/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| McAfee Corp. | (5)(8)(14) | First Lien Term Loan | S + 3.00% | 7.32 | % | 3/1/2029 | 3,741 | 3,747 | 3,580 | 0.56 | ||||||||||||||||||
| Monotype Imaging Holdings Inc. | (8)(13) | First Lien Term Loan | S + 5.50% | 9.82 | % | 2/28/2031 | 1,226 | 1,230 | 1,226 | 0.19 | ||||||||||||||||||
| Monotype Imaging Holdings Inc. | (7)(15) | First Lien Delayed Draw Term Loan | S + 5.50% | 9.82 | % | 2/28/2031 | 103 | 24 | 24 | — | ||||||||||||||||||
| Monotype Imaging Holdings Inc. | (7)(13) | First Lien Revolver | S + 5.50% | 9.82 | % | 2/28/2030 | 154 | — | — | — | ||||||||||||||||||
| Montana Buyer Inc. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.32 | % | 7/22/2029 | 2,657 | 2,652 | 2,657 | 0.42 | ||||||||||||||||||
| Montana Buyer Inc. | (7)(15) | First Lien Revolver | P + 4.00% | 11.50 | % | 7/21/2028 | 307 | 52 | 53 | 0.01 | ||||||||||||||||||
| MRI Software LLC | (8)(12) | First Lien Term Loan | S + 4.75% | 9.04 | % | 2/10/2027 | 6,966 | 6,939 | 6,913 | 1.08 | ||||||||||||||||||
| MRI Software LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 2/10/2027 | 1,293 | 392 | 388 | 0.06 | ||||||||||||||||||
| MRI Software LLC | (7)(12) | First Lien Revolver | S + 5.50% | 9.79 | % | 2/10/2026 | 265 | 14 | 13 | — | ||||||||||||||||||
| Nasuni Corporation | (8)(13) | First Lien Term Loan | S + 5.75% | 10.04 | % | 9/10/2030 | 6,250 | 6,207 | 6,206 | 0.97 | ||||||||||||||||||
| Nasuni Corporation | (7)(13) | First Lien Revolver | S + 5.75% | 10.04 | % | 9/10/2030 | 1,302 | (9 | ) | (9 | ) | — | ||||||||||||||||
| Navex Topco, Inc. | (8)(13) | First Lien Term Loan | S + 5.50% | 9.82 | % | 11/8/2030 | 5,177 | 5,177 | 5,177 | 0.81 | ||||||||||||||||||
| Navex Topco, Inc. | (7)(13) | First Lien Revolver | S + 5.75% | 10.07 | % | 11/7/2028 | 1,797 | — | — | — | ||||||||||||||||||
| North Star Acquisitionco, LLC | (8)(12) | First Lien Term Loan | S + 4.75% | 9.04 | % | 5/3/2029 | 4,374 | 4,365 | 4,374 | 0.68 | ||||||||||||||||||
| North Star Acquisitionco, LLC | (8)(15) | First Lien Term Loan | S + 4.75% | 9.04 | % | 5/3/2029 | 1,544 | 1,115 | 1,073 | 0.17 | ||||||||||||||||||
| North Star Acquisitionco, LLC | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 5/3/2029 | 275 | 263 | 264 | 0.04 | ||||||||||||||||||
| North Star Acquisitionco, LLC | (7)(12) | First Lien Revolver | S + 4.75% | 9.04 | % | 5/3/2029 | 780 | 233 | 235 | 0.04 | ||||||||||||||||||
| Onit, Inc. | (8)(13) | First Lien Term Loan | S + 4.75% | 9.07 | % | 1/27/2032 | 6,316 | 6,287 | 6,285 | 0.98 | ||||||||||||||||||
| Onit, Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 3.75% | 8.07 | % | 1/27/2032 | 2,786 | (7 | ) | (13 | ) | — | ||||||||||||||||
| Onit, Inc. | (7)(13) | First Lien Revolver | S + 3.75% | 8.07 | % | 1/27/2032 | 929 | (5 | ) | (4 | ) | — | ||||||||||||||||
28
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date |
Par Amount / Shares (3) |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
|||||||||||||||||||
| Software (continued) | ||||||||||||||||||||||||||||
| Pegasus Transtech Holding, LLC | (8)(12) | First Lien Term Loan | S + 6.00% | 10.32 | % | 11/17/2026 | $ | 199 | $ | 199 | $ | 199 | 0.03 | % | ||||||||||||||
| Perforce Software, Inc. | (8)(14) | First Lien Term Loan | S + 4.75% | 9.07 | % | 3/21/2031 | 2,030 | 2,033 | 1,924 | 0.30 | ||||||||||||||||||
| Prism Parent Co. Inc. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.32 | % | 9/19/2028 | 5,552 | 5,452 | 5,482 | 0.86 | ||||||||||||||||||
| Prism Parent Co. Inc. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 9/19/2028 | 1,419 | 544 | 552 | 0.09 | ||||||||||||||||||
| Proofpoint, Inc. | (6)(8)(14) | First Lien Term Loan | S + 3.00% | 7.32 | % | 8/31/2028 | 997 | 997 | 995 | 0.16 | ||||||||||||||||||
| Routeware, Inc. | (12) | First Lien Term Loan | S + 5.25% | 9.54 | % | 9/18/2031 | 3,182 | 3,168 | 3,174 | 0.50 | ||||||||||||||||||
| Routeware, Inc. | (7)(12) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.54 | % | 9/18/2031 | 1,477 | 84 | 87 | 0.01 | ||||||||||||||||||
| Routeware, Inc. | (7)(12) | First Lien Revolver | S + 8.00% | 12.29 | % | 9/18/2031 | 341 | (2 | ) | (1 | ) | — | ||||||||||||||||
| Spartan Bidco PTY LTD | (6)(8)(13) | First Lien Term Loan | S + 6.50% | 10.94 | % | 1/24/2028 | 4,640 | 4,616 | 4,612 | 0.72 | ||||||||||||||||||
| Spartan Bidco PTY LTD | (6)(7)(13) | First Lien Revolver | S + 6.50% | 10.79 | % | 1/24/2028 | 588 | 199 | 200 | 0.03 | ||||||||||||||||||
| Thunder Purchaser, Inc. | (8)(12) | First Lien Term Loan | S + 5.25% | 9.69 | % | 6/30/2028 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Trimech Acquisition Corp. | (8)(12) | First Lien Term Loan | S + 4.75% | 9.04 | % | 3/10/2028 | 4,086 | 4,063 | 4,066 | 0.64 | ||||||||||||||||||
| Trimech Acquisition Corp. | (12) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 3/10/2028 | 2,480 | 2,453 | 2,468 | 0.39 | ||||||||||||||||||
| Trimech Acquisition Corp. | (7)(15) | First Lien Revolver | S + 4.75% | 9.04 | % | 3/10/2028 | 1,550 | 234 | 240 | 0.04 | ||||||||||||||||||
| Validity, Inc. | (8)(12) | First Lien Term Loan | S + 5.25% | 9.54 | % | 5/30/2026 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||
| Vamos Bidco, Inc | (8)(14) | First Lien Term Loan | S + 4.75% | 9.04 | % | 1/30/2032 | 2,653 | 2,640 | 2,640 | 0.41 | ||||||||||||||||||
| Vamos Bidco, Inc | (7)(14) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 1/30/2032 | 1,105 | (3 | ) | (5 | ) | — | ||||||||||||||||
| Vamos Bidco, Inc | (7)(14) | First Lien Revolver | S + 4.75% | 9.04 | % | 1/30/2032 | 332 | (2 | ) | (2 | ) | — | ||||||||||||||||
| WatchGuard Technologies, Inc. | (8)(13) | First Lien Term Loan | S + 5.25% | 9.57 | % | 7/2/2029 | 199 | 197 | 198 | 0.03 | ||||||||||||||||||
| 138,572 | 137,648 | 21.55 | ||||||||||||||||||||||||||
| Specialty Retail | ||||||||||||||||||||||||||||
| SCW Holdings III Corp. | (8)(13) | First Lien Term Loan | S + 5.00% | 9.29 | % | 3/17/2032 | 4,448 | 4,431 | 4,431 | 0.69 | ||||||||||||||||||
| SCW Holdings III Corp. | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.29 | % | 3/17/2032 | 1,744 | (3 | ) | (6 | ) | — | ||||||||||||||||
| SCW Holdings III Corp. | (7)(13) | First Lien Revolver | S + 5.00% | 9.29 | % | 3/17/2031 | 872 | (3 | ) | (3 | ) | — | ||||||||||||||||
| Shock Doctor Intermediate, LLC | (8)(12) | First Lien Term Loan | S + 5.50% | 9.79 | % | 11/20/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| 4,624 | 4,621 | 0.72 | ||||||||||||||||||||||||||
| Technology Hardware, Storage and Peripherals | ||||||||||||||||||||||||||||
| TA TT Buyer, LLC | (8)(14) | First Lien Term Loan | S + 4.75% | 9.04 | % | 4/2/2029 | 199 | 199 | 195 | 0.03 | ||||||||||||||||||
| Ubeo, LLC | (8)(12) | First Lien Term Loan | S + 5.25% | 9.69 | % | 7/3/2028 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||
| Victors Purchaser, LLC | (8)(14) | First Lien Term Loan | S + 4.75% | 9.04 | % | 8/15/2031 | 9,194 | 9,175 | 9,171 | 1.44 | ||||||||||||||||||
| Victors Purchaser, LLC | (7)(14) | First Lien Delayed Draw Term Loan | S + 4.75% | 9.04 | % | 8/15/2031 | 2,193 | 468 | 470 | 0.07 | ||||||||||||||||||
| Victors Purchaser, LLC | (7)(14) | First Lien Revolver | S + 4.75% | 9.04 | % | 8/15/2031 | 1,254 | (3 | ) | (3 | ) | — | ||||||||||||||||
| 10,038 | 10,032 | 1.57 | ||||||||||||||||||||||||||
| Textiles, Apparel and Luxury Goods | ||||||||||||||||||||||||||||
| Gloves Buyer, Inc. | (5)(8)(14) | First Lien Term Loan | S + 4.00% | 8.29 | % | 1/17/2032 | 4,000 | 3,980 | 3,857 | 0.60 | ||||||||||||||||||
| Team Acquisition Corporation | (7)(12) | First Lien Revolver | S + 5.50% | 9.82 | % | 11/21/2028 | 100 | — | (1 | ) | — | |||||||||||||||||
| Varsity Brands, Inc. | (5)(8)(15) | First Lien Term Loan | S + 3.50% | 7.79 | % | 8/26/2031 | 4,000 | 4,015 | 3,929 | 0.62 | ||||||||||||||||||
| 7,995 | 7,785 | 1.22 | ||||||||||||||||||||||||||
29
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date |
Par Amount / Shares (3) |
Amortized Cost (4) |
Fair Value | Percentage of Net Assets |
|||||||||||||||||||
| Trading Companies and Distributors | ||||||||||||||||||||||||||||
| Graffiti Buyer, Inc. | (8)(12) | First Lien Term Loan | S + 5.50% | 9.89 | % | 8/10/2027 | $ | 199 | $ | 197 | $ | 191 | 0.03 | % | ||||||||||||||
| Kele Holdco, Inc. | (8)(12) | First Lien Term Loan | S + 4.50% | 8.82 | % | 2/21/2028 | 199 | 199 | 198 | 0.03 | ||||||||||||||||||
| Surfaceprep Buyer, LLC | (8)(13) | First Lien Term Loan | S + 5.00% | 9.32 | % | 2/4/2030 | 1,906 | 1,906 | 1,882 | 0.29 | ||||||||||||||||||
| SurfacePrep Buyer, LLC | (7)(15) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 2/2/2030 | 3,039 | (7 | ) | (38 | ) | (0.01 | ) | |||||||||||||||
| Surfaceprep Buyer, LLC | (7)(13) | First Lien Delayed Draw Term Loan | S + 5.00% | 9.32 | % | 2/4/2030 | 362 | 288 | 284 | 0.04 | ||||||||||||||||||
| Surfaceprep Buyer, LLC | (7)(13) | First Lien Revolver | S + 5.00% | 9.32 | % | 2/4/2030 | 362 | 45 | 41 | 0.01 | ||||||||||||||||||
| 2,628 | 2,558 | 0.39 | ||||||||||||||||||||||||||
| Transportation Infrastructure | ||||||||||||||||||||||||||||
| Psc Parent, Inc. | (8)(13) | First Lien Term Loan | S + 5.25% | 9.57 | % | 4/3/2031 | 1,625 | 1,626 | 1,626 | 0.25 | ||||||||||||||||||
| Psc Parent, Inc. | (7)(8)(13) | First Lien Delayed Draw Term Loan | S + 5.25% | 9.57 | % | 4/3/2031 | 660 | 421 | 422 | 0.07 | ||||||||||||||||||
| Psc Parent, Inc. | (7)(15) | First Lien Revolver | S + 5.25% | 9.57 | % | 4/3/2030 | 292 | 218 | 218 | 0.03 | ||||||||||||||||||
| 2,265 | 2,266 | 0.35 | ||||||||||||||||||||||||||
| Wireless Telecommunication Services | ||||||||||||||||||||||||||||
| Alert Media, Inc. | (12) | First Lien Term Loan | S + 5.75% | 11.04% (Incl. 6.75% PIK) | 4/12/2027 | 431 | 431 | 429 | 0.07 | |||||||||||||||||||
| Alert Media, Inc. | (7)(12) | First Lien Revolver | S + 5.00% | 9.29 | % | 4/12/2027 | 109 | — | (2 | ) | — | |||||||||||||||||
| CCI Buyer, Inc. | (5)(8)(13) | First Lien Term Loan | S + 4.00% | 8.29 | % | 12/17/2027 | 2,233 | 2,245 | 2,237 | 0.35 | ||||||||||||||||||
| 2,676 | 2,664 | 0.42 | ||||||||||||||||||||||||||
| Total Secured Debt Investments | 1,095,604 | 1,092,248 | 171.00 | |||||||||||||||||||||||||
| Unsecured Debt Investments | ||||||||||||||||||||||||||||
| Diversified Consumer Services | ||||||||||||||||||||||||||||
| Apex Service Partners Intermediate 2, LLC | (15) | Subordinated Unsecured Delayed Draw Term Loan | N/A | 14.25 | % | 4/23/2031 | 747 | 739 | 728 | 0.11 | ||||||||||||||||||
| 739 | 728 | 0.11 | ||||||||||||||||||||||||||
| Total Unsecured Debt Investments | 739 | 728 | 0.11 | |||||||||||||||||||||||||
| Equity Investments | ||||||||||||||||||||||||||||
| Chemicals | ||||||||||||||||||||||||||||
| Americhem, Inc. | (9)(15) | Common | 2 | 245 | 244 | 0.04 | ||||||||||||||||||||||
| 245 | 244 | 0.04 | ||||||||||||||||||||||||||
| Containers and Packaging | ||||||||||||||||||||||||||||
| TricorBraun Holdings, Inc. | (9)(15) | Preferred | 5 | 4,850 | 4,850 | 0.76 | ||||||||||||||||||||||
| 4,850 | 4,850 | 0.76 | ||||||||||||||||||||||||||
30
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate | Maturity Date |
Par Amount / Shares (3) |
Amortized Cost (4) |
Fair Value | Percentage of Net Assets |
|||||||||||||||||||
| Diversified Consumer Services | ||||||||||||||||||||||||||||
| Seahawk Bidco, LLC | (9)(15) | LP Units | $ | 1 | $ | 1,301 | $ | 1,301 | 0.20 | % | ||||||||||||||||||
| 1,301 | 1,301 | 0.20 | ||||||||||||||||||||||||||
| Electronic Equipment, Instruments and Components | ||||||||||||||||||||||||||||
| Wildcat Topco, Inc. | (9)(15) | LP Units | 52 | 52 | 59 | 0.01 | ||||||||||||||||||||||
| 52 | 59 | 0.01 | ||||||||||||||||||||||||||
| Health Care Technology | ||||||||||||||||||||||||||||
| DeLorean Purchaser, Inc. | (9)(15) | Common | 435 | 435 | 435 | 0.07 | ||||||||||||||||||||||
| F&M Buyer LLC | (9)(15) | Common | 365 | 365 | 365 | 0.06 | ||||||||||||||||||||||
| Goldeneye Parent, LLC | (3)(9)(15) | Preferred | — | 417 | 417 | 0.06 | ||||||||||||||||||||||
| Unlimited Technology Holdings, LLC | (9)(15) | Common | 552 | 552 | 552 | 0.09 | ||||||||||||||||||||||
| 1,769 | 1,769 | 0.28 | ||||||||||||||||||||||||||
| IT Services | ||||||||||||||||||||||||||||
| DT1 Midco Corp | (9)(15) | Common | 1,159 | 1,159 | 1,255 | 0.20 | ||||||||||||||||||||||
| 1,159 | 1,255 | 0.20 | ||||||||||||||||||||||||||
| Software | ||||||||||||||||||||||||||||
| Concord Global Acquisition, LLC, | (9)(15) | LP Units | 1 | 1,000 | 1,000 | 0.16 | ||||||||||||||||||||||
| 1,000 | 1,000 | 0.16 | ||||||||||||||||||||||||||
| Specialty Retail | ||||||||||||||||||||||||||||
| SCW Holdings III Corp. | (9)(15) | LLC Units | 1 | 500 | 500 | 0.08 | ||||||||||||||||||||||
| 500 | 500 | 0.08 | ||||||||||||||||||||||||||
| Total Equity Investments | 10,876 | 10,978 | 1.73 | |||||||||||||||||||||||||
| Total Investments - non-controlled/non-affiliated | 1,107,219 | 1,103,954 | 172.84 | % | ||||||||||||||||||||||||
| Cash Equivalents | ||||||||||||||||||||||||||||
| BlackRock Liquidity T-Fund - Institutional Shares | (11) | 52,677 | 52,677 | 8.25 | ||||||||||||||||||||||||
| Total Cash Equivalents | 52,677 | 52,677 | 8.25 | |||||||||||||||||||||||||
| Total Portfolio Investments and Cash Equivalents | 1,159,896 | 1,156,631 | 181.09 | % | ||||||||||||||||||||||||
| 1. | Unless otherwise indicated, issuers of debt and equity investments held by the Company (which such term “Company” shall include the Company’s consolidated subsidiaries for purposes of this Consolidated Schedule of Investments) are denominated in dollars. All debt investments are income producing unless otherwise indicated. All equity investments are non-income producing unless otherwise noted. Certain portfolio company investments are subject to contractual restrictions on sales. The total par amount is presented for debt investments and the number of shares or units owned is presented for equity investments. |
| 2. | The majority of the investments bear interest at a rate that may be determined by reference to the Secured Overnight Financing Rate ("SOFR" or "S"), Prime Rate (“Prime” or “P”), Canadian Dollar Offered Rate ("CDOR" or "C"), Sterling Overnight Index Average ("SONIA" or "SON"), Euro Interbank Offered Rate ("EURIBOR" or "E") or other relevant benchmark, which reset daily, monthly, quarterly, semiannually or annually. For each such investment, the Company has provided the spread over reference rates and the current contractual interest rate in effect on March 31, 2025. Certain investments are subject to an interest rate floor, or rate cap. Certain investments contain a Payment-in-Kind (“PIK”) provision. SOFR based contracts may include a credit spread adjustment, which is included within the stated all-in interest rate, if applicable, that is charged in addition to the base rate and the stated spread. |
| 3. | Investments with par value / shares less than 500 shown as zero. |
| 4. | The cost represents the original cost adjusted for the amortization of discounts and premiums, as applicable, on debt investments using the effective interest method in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). |
| 5. | These investments were not valued using unobservable inputs and are not considered Level 3 investments. Fair value was determined in good faith by the Adviser as the Company’s valuation designee, subject to the oversight of the Board of Trustees (the “Board”) (see Note 2 and Note 5), pursuant to the Company’s valuation policy. |
| 6. | The investment is not a qualifying asset, in whole or in part, 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, 2025, non-qualifying assets represented 5.21% of total assets as calculated in accordance with regulatory requirements. |
31
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED
SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| 7. | Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion, although the investment may be subject to unused commitment fees. Negative cost and fair value results from unamortized fees, which are capitalized to the investment cost. The unfunded loan commitment may be subject to a commitment termination date that may expire prior to the maturity date stated. Such commitments are subject to the satisfaction of certain conditions set forth in the documents governing these loans and letters of credit and there can be no assurance that such conditions will be satisfied. See the following page for more information on the Company’s unfunded commitments. |
| 8. | Position or portion thereof is pledged as collateral under the Morgan Stanley Facility. |
| 9. | Security exempt from registration under the Securities Act of 1933 (the “Securities Act”), and may be deemed to be “restricted securities” under the Securities Act. As of March 31, 2025, the aggregate fair value of these securities is $10,978 or 1.72% of the Company’s net assets. The acquisition date of DeLorean Purchaser, Inc. was December 16, 2024. The acquisition date of Seahawk Bidco, LLC was December 19, 2024. The acquisition date of Wildcat Topco, Inc. was December 23, 2024. The acquisition date of Concord Global Acquisition, LLC was December 27, 2024. The acquisition date of DT1 Midco Corp was December 30, 2024. The acquisition date of Tricorbraun Holdings, Inc. was January 31, 2025. The acquisition date of Americhem, Inc. was February 28, 2025. The acquisition date of Unlimited Technology Holdings, LLC was March 12, 2025. The acquisition date of SCW Holdings III Corp. was March 17, 2025. The acquisition date of F&M Buyer LLC was March 18, 2025. The acquisition date of Goldeneye Parent, LLC was March 31, 2025. |
| 10. | These are co-investments made with the Company’s affiliates in accordance with the terms of the exemptive order the Company received from the Securities and Exchange Commission (the “SEC”) permitting us to do so (see Note 3 to the consolidated financial statements for discussion of the exemptive order from the SEC. |
| 11. | Cash equivalents amounting to $52,677 are invested in money market funds (BlackRock Liquidity T-Fund - Institutional Shares) and would be categorized as Level 1 under the ASC 820 fair value level hierarchy as of March 31, 2025. |
| 12. | Loan includes interest floor of 1.00%. |
| 13. | Loan includes interest floor of 0.75%. |
| 14. | Loan includes interest floor of 0.50%. |
| 15. | Loan includes interest floor of 0.00%. |
See accompanying notes to the consolidated financial statements
32
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments—non-controlled/non-affiliated | Commitment Type | Commitment Expiration Date |
Unfunded Commitment (1) |
Fair Value (1) |
||||||||
| 123Dentist Inc. | Delayed Draw Term Loan | 8/10/2026 | $ | 4,011 | $ | (18 | ) | |||||
| 365 Retail Markets, LLC | Delayed Draw Term Loan | 6/15/2025 | 458 | — | ||||||||
| AAH Topco., LLC | Delayed Draw Term Loan | 4/1/2027 | 2,970 | (15 | ) | |||||||
| AB Centers Acquisition Corporation | Revolver | 7/2/2031 | 226 | (2 | ) | |||||||
| AB Centers Acquisition Corporation | Delayed Draw Term Loan | 7/2/2026 | 315 | (2 | ) | |||||||
| Accession Risk Management, Inc | Revolver | 11/1/2029 | 231 | — | ||||||||
| Accession Risk Management, Inc | Delayed Draw Term Loan | 8/16/2026 | 1,269 | — | ||||||||
| Acentra Holdings, LLC | Delayed Draw Term Loan | 3/20/2026 | 220 | — | ||||||||
| Alert Media, Inc. | Revolver | 4/12/2027 | 109 | (2 | ) | |||||||
| AMBA Buyer, Inc. | Revolver | 7/30/2027 | 223 | (1 | ) | |||||||
| American Residential Services LLC | Revolver | 1/31/2030 | 597 | (1 | ) | |||||||
| Americhem, Inc. | Delayed Draw Term Loan | 2/28/2027 | 2,690 | (13 | ) | |||||||
| Americhem, Inc. | Revolver | 3/1/2032 | 1,906 | (9 | ) | |||||||
| Amerilife Holdings LLC | Revolver | 8/31/2028 | 556 | (1 | ) | |||||||
| Amerilife Holdings LLC | Delayed Draw Term Loan | 6/18/2026 | 7,434 | (18 | ) | |||||||
| Analytic Partners, LP | Revolver | 4/4/2030 | 502 | (1 | ) | |||||||
| Anchor Packaging, LLC | Revolver | 4/17/2029 | 100 | — | ||||||||
| Apex Service Partners, LLC | Revolver | 10/24/2029 | 101 | — | ||||||||
| Aprio Advisory Group, LLC | Delayed Draw Term Loan | 8/2/2026 | 292 | (1 | ) | |||||||
| Aprio Advisory Group, LLC | Revolver | 8/1/2031 | 623 | (1 | ) | |||||||
| AQ Carver Buyer, Inc. | Revolver | 8/2/2028 | 100 | — | ||||||||
| Arax MidCo, LLC | Delayed Draw Term Loan | 10/14/2025 | 549 | (6 | ) | |||||||
| Arax MidCo, LLC | Revolver | 4/11/2029 | 431 | (5 | ) | |||||||
| Artifact Bidco, Inc. | Revolver | 7/26/2030 | 399 | (3 | ) | |||||||
| Artifact Bidco, Inc. | Delayed Draw Term Loan | 7/27/2027 | 821 | (6 | ) | |||||||
| Artifact Bidco, Inc. | Revolver | 7/26/2030 | 188 | (1 | ) | |||||||
| Athenahealth Group Inc. | Revolver | 2/16/2027 | 100 | — | ||||||||
| Ave Holdings III, Corp | Revolver | 2/25/2028 | 514 | (9 | ) | |||||||
| AWP Group Holdings, Inc. | Revolver | 12/23/2030 | 256 | — | ||||||||
| Bamboo US BidCo LLC | Revolver | 10/1/2029 | 826 | (4 | ) | |||||||
| Bamboo US BidCo LLC | Delayed Draw Term Loan | 11/20/2026 | 1,427 | (7 | ) | |||||||
| BC Group Holdings, Inc. | Delayed Draw Term Loan | 12/21/2026 | 5,420 | (41 | ) | |||||||
| BCPE North Star US Holdco 2, Inc. | Revolver | 3/10/2028 | 85 | (2 | ) | |||||||
| Beyond Risk Parent Holdings, Inc. | Delayed Draw Term Loan | 4/9/2026 | 5,843 | — | ||||||||
| Blackbird Purchaser, Inc. | Delayed Draw Term Loan | 12/19/2025 | 82 | — | ||||||||
| Blackbird Purchaser, Inc. | Revolver | 12/19/2029 | 80 | — | ||||||||
| Blackhawk Industrial Distribution, Inc. | Revolver | 9/17/2026 | 591 | (4 | ) | |||||||
| Blackhawk Industrial Distribution, Inc. | Delayed Draw Term Loan | 5/13/2025 | 492 | (3 | ) | |||||||
33
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments—non-controlled/non-affiliated | Commitment Type | Commitment Expiration Date |
Unfunded Commitment (1) |
Fair Value (1) |
||||||||
| Bracket Intermediate Holding Corp. | Revolver | 2/7/2028 | $ | 100 | $ | — | ||||||
| BradyPlus Holdings, LLC | Delayed Draw Term Loan | 11/1/2025 | 551 | — | ||||||||
| Bridges Consumer Healthcare Intermediate LLC | Delayed Draw Term Loan | 3/31/2027 | 2,000 | (10 | ) | |||||||
| Bridges Consumer Healthcare Intermediate LLC | Delayed Draw Term Loan | 12/21/2026 | 447 | (2 | ) | |||||||
| Bridges Consumer Healthcare Intermediate LLC | Revolver | 12/22/2031 | 894 | (4 | ) | |||||||
| Carr, Riggs & Ingram Capital, L.L.C. | Revolver | 11/18/2031 | 500 | (5 | ) | |||||||
| Carr, Riggs & Ingram Capital, L.L.C. | Delayed Draw Term Loan | 11/18/2026 | 1,221 | (12 | ) | |||||||
| Cerity Partners Equity Holding LLC | Delayed Draw Term Loan | 1/21/2027 | 5,000 | — | ||||||||
| Cerity Partners Equity Holding LLC | Revolver | 7/28/2028 | 229 | — | ||||||||
| Cerity Partners Equity Holding LLC | Delayed Draw Term Loan | 6/7/2026 | 2,904 | — | ||||||||
| CFGI Holdings, LLC | Revolver | 11/2/2027 | 270 | (2 | ) | |||||||
| CFs Brands, LLC | Revolver | 10/2/2029 | 493 | — | ||||||||
| Chg Ppc Parent LLC | Revolver | 12/8/2026 | 100 | (1 | ) | |||||||
| Cloud Software Group, Inc. | Revolver | 12/15/2028 | 100 | — | ||||||||
| Clydesdale Acquisition Holdings, Inc. | Delayed Draw Term Loan | 3/27/2032 | 34 | — | ||||||||
| Cold Chain Technologies, LLC | Revolver | 7/2/2026 | 522 | — | ||||||||
| Collision Sp Subco, LLC | Delayed Draw Term Loan | 1/30/2026 | 254 | 3 | ||||||||
| Collision Sp Subco, LLC | Revolver | 1/29/2030 | 271 | 3 | ||||||||
| Concord Global Acquisition, LLC, | Delayed Draw Term Loan | 12/28/2026 | 1,715 | (9 | ) | |||||||
| Concord Global Acquisition, LLC, | Revolver | 12/26/2031 | 686 | (3 | ) | |||||||
| Continental Buyer, Inc. | Delayed Draw Term Loan | 8/15/2027 | 1,818 | (4 | ) | |||||||
| Continental Buyer, Inc. | Revolver | 4/2/2031 | 1,398 | (3 | ) | |||||||
| CPC/Cirtec Holdings, Inc | Revolver | 10/31/2028 | 558 | — | ||||||||
| CRCI Longhorn Holdings, Inc. | Delayed Draw Term Loan | 8/28/2026 | 1,530 | (8 | ) | |||||||
| CRCI Longhorn Holdings, Inc. | Revolver | 8/27/2031 | 489 | (2 | ) | |||||||
| Crisis Prevention Institute, Inc. | Revolver | 4/9/2029 | 100 | — | ||||||||
| Cub Financing Intermediate, LLC | Delayed Draw Term Loan | 6/28/2026 | 1,741 | (8 | ) | |||||||
| CVP Holdco, Inc. | Delayed Draw Term Loan | 6/29/2026 | 1,671 | (4 | ) | |||||||
| CVP Holdco, Inc. | Revolver | 6/28/2030 | 686 | (2 | ) | |||||||
| CVR Management, LLC | Delayed Draw Term Loan | 4/27/2026 | 5 | — | ||||||||
| DCert Buyer, Inc. | Revolver | 10/16/2026 | 100 | (1 | ) | |||||||
| DCG Acquisition Corp. | Delayed Draw Term Loan | 6/13/2026 | 1,169 | — | ||||||||
| DeLorean Purchaser, Inc. | Revolver | 12/16/2031 | 653 | (5 | ) | |||||||
| Disa Holdings Corp. | Delayed Draw Term Loan | 3/1/2026 | 17 | — | ||||||||
| DS Admiral Bidco, LLC | Revolver | 6/26/2029 | 100 | (4 | ) | |||||||
| DT Intermediate Holdco, Inc. | Delayed Draw Term Loan | 9/14/2026 | 1,658 | (8 | ) | |||||||
| DT1 Midco Corp | Delayed Draw Term Loan | 12/30/2026 | 2,005 | (10 | ) | |||||||
| DT1 Midco Corp | Revolver | 12/30/2030 | 802 | (4 | ) | |||||||
34
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments—non-controlled/non-affiliated | Commitment Type | Commitment Expiration Date |
Unfunded Commitment (1) |
Fair Value (1) |
||||||||
| Dwyer Instruments, LLC | Revolver | 7/20/2029 | $ | 665 | $ | (3 | ) | |||||
| Dwyer Instruments, LLC | Delayed Draw Term Loan | 11/21/2026 | 505 | (3 | ) | |||||||
| Eclipse Buyer, Inc. | Revolver | 9/6/2031 | 676 | (3 | ) | |||||||
| Eclipse Buyer, Inc. | Delayed Draw Term Loan | 9/7/2026 | 1,333 | (7 | ) | |||||||
| Edgeco Buyer, Inc. | Delayed Draw Term Loan | 12/20/2026 | 2,470 | (12 | ) | |||||||
| Edgeco Buyer, Inc. | Revolver | 6/1/2028 | 304 | (2 | ) | |||||||
| Edpo, LLC | Revolver | 12/8/2026 | 59 | — | ||||||||
| Empower Payments Investor, LLC | Revolver | 3/12/2030 | 163 | — | ||||||||
| Empower Payments Investor, LLC | Delayed Draw Term Loan | 3/12/2026 | 306 | — | ||||||||
| Empyrean Solutions, LLC | Revolver | 11/26/2031 | 207 | (1 | ) | |||||||
| Empyrean Solutions, LLC | Delayed Draw Term Loan | 11/25/2026 | 553 | (3 | ) | |||||||
| Ensemble RCM, LLC | Revolver | 6/27/2028 | 100 | — | ||||||||
| Enthusiast Auto Holdings, LLC | Revolver | 12/19/2026 | 64 | — | ||||||||
| Enverus Holdings, Inc. | Delayed Draw Term Loan | 12/22/2025 | 54 | — | ||||||||
| Enverus Holdings, Inc. | Revolver | 12/24/2029 | 214 | — | ||||||||
| Eos Fitness Opco Holdings, LLC | Revolver | 1/5/2028 | 384 | (1 | ) | |||||||
| Eos Fitness Opco Holdings, LLC | Delayed Draw Term Loan | 9/25/2026 | 381 | (1 | ) | |||||||
| Essential Services Holding Corporation | Revolver | 6/17/2030 | 207 | — | ||||||||
| Essential Services Holding Corporation | Delayed Draw Term Loan | 6/17/2026 | 395 | (1 | ) | |||||||
| Excelitas Technologies Corp. | Delayed Draw Term Loan | 5/1/2026 | 2,522 | — | ||||||||
| Eyesouth Eye Care Holdco, LLC | Delayed Draw Term Loan | 4/1/2026 | 4,256 | (43 | ) | |||||||
| F&M Buyer LLC | Delayed Draw Term Loan | 3/19/2027 | 1,194 | (6 | ) | |||||||
| F&M Buyer LLC | Revolver | 3/18/2032 | 522 | (3 | ) | |||||||
| Flint Opco, LLC | Delayed Draw Term Loan | 6/1/2026 | 1,808 | — | ||||||||
| Flow Control Solutions, Inc. | Revolver | 3/31/2029 | 829 | — | ||||||||
| Flow Control Solutions, Inc. | Delayed Draw Term Loan | 6/28/2026 | 5,129 | — | ||||||||
| Foreside Financial Group, LLC | Delayed Draw Term Loan | 3/13/2026 | 11,650 | — | ||||||||
| Formulations Parent Corporation | Revolver | 11/15/2029 | 100 | 1 | ||||||||
| Foundation Risk Partners, Corp. | Delayed Draw Term Loan | 2/26/2027 | 4,294 | (21 | ) | |||||||
| Fourth Enterprises, LLC | Revolver | 3/21/2031 | 959 | (5 | ) | |||||||
| Fourth Enterprises, LLC | Delayed Draw Term Loan | 3/21/2027 | 2,079 | (10 | ) | |||||||
| FR Vision Holdings Inc | Revolver | 1/22/2030 | 248 | — | ||||||||
| FR Vision Holdings Inc | Delayed Draw Term Loan | 1/20/2026 | 572 | — | ||||||||
| Goldeneye Parent, LLC | Revolver | 3/31/2032 | 1,744 | (4 | ) | |||||||
| Grant Thornton Advisors LLC | Delayed Draw Term Loan | 6/2/2031 | 189 | (1 | ) | |||||||
| GS Acquisitionco, Inc. | Delayed Draw Term Loan | 3/26/2026 | 156 | — | ||||||||
| GSV Holding, LLC | Revolver | 10/18/2030 | 217 | (1 | ) | |||||||
| Harvey Tool Company, LLC | Revolver | 10/26/2027 | 964 | (2 | ) | |||||||
| Harvey Tool Company, LLC | Delayed Draw Term Loan | 6/28/2026 | 3,213 | (7 | ) | |||||||
35
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments—non-controlled/non-affiliated | Commitment Type | Commitment Expiration Date |
Unfunded Commitment (1) |
Fair Value (1) |
||||||||
| Health Buyer LLC | Delayed Draw Term Loan | 5/15/2026 | $ | 2,643 | $ | (12 | ) | |||||
| HeartLand PPC Buyer, LLC | Delayed Draw Term Loan | 12/13/2025 | 328 | — | ||||||||
| HeartLand PPC Buyer, LLC | Revolver | 12/12/2029 | 240 | — | ||||||||
| Heights Buyer, LLC | Delayed Draw Term Loan | 8/26/2025 | 874 | — | ||||||||
| Heights Buyer, LLC | Revolver | 8/25/2028 | 622 | — | ||||||||
| Hercules Borrower LLC | Revolver | 12/15/2026 | 459 | — | ||||||||
| Higher Logic, LLC | Revolver | 1/10/2029 | 380 | (2 | ) | |||||||
| Highline Aftermarket Acquisition, LLC | Revolver | 11/10/2028 | 100 | — | ||||||||
| HighTower Holding, LLC | Revolver | 2/1/2030 | 79 | — | ||||||||
| HP RSS Buyer, Inc. | Delayed Draw Term Loan | 3/12/2026 | 2,419 | (30 | ) | |||||||
| HSI Halo Acquisition Inc. | Delayed Draw Term Loan | 6/28/2026 | 1,155 | (3 | ) | |||||||
| HSI Halo Acquisition Inc. | Revolver | 6/28/2030 | 932 | (2 | ) | |||||||
| HT Intermediary III, Inc. | Revolver | 11/12/2030 | 515 | (5 | ) | |||||||
| HT Intermediary III, Inc. | Delayed Draw Term Loan | 11/13/2026 | 1,527 | (15 | ) | |||||||
| Hydraulic Technologies USA LLC | Revolver | 6/3/2030 | 98 | (1 | ) | |||||||
| IG Investments Holdings, LLC | Revolver | 9/22/2028 | 293 | (1 | ) | |||||||
| ImageFirst Holdings, LLC | Revolver | 3/12/2030 | 2,800 | 4 | ||||||||
| Imagine 360 LLC | Revolver | 9/30/2028 | 327 | (2 | ) | |||||||
| Imagine 360 LLC | Delayed Draw Term Loan | 9/20/2026 | 767 | (4 | ) | |||||||
| IMO Investor Holdings, Inc. | Revolver | 5/11/2028 | 370 | — | ||||||||
| Inhabitiq Inc. | Delayed Draw Term Loan | 1/11/2027 | 697 | (2 | ) | |||||||
| Inhabitiq Inc. | Revolver | 1/12/2032 | 436 | (1 | ) | |||||||
| Innovetive Petcare, Inc. | Delayed Draw Term Loan | 11/19/2026 | 1,877 | (23 | ) | |||||||
| Integrated Power Services Holdings, Inc. | Delayed Draw Term Loan | 5/7/2026 | 7,018 | (15 | ) | |||||||
| Invictus Buyer, LLC | Delayed Draw Term Loan | 6/4/2026 | 3,266 | — | ||||||||
| Invictus Buyer, LLC | Revolver | 6/3/2031 | 1,210 | — | ||||||||
| JHCC Holdings LLC | Revolver | 9/9/2027 | 101 | — | ||||||||
| JKC Parent, Inc. | Delayed Draw Term Loan | 2/16/2027 | 131 | (1 | ) | |||||||
| JKC Parent, Inc. | Revolver | 2/13/2032 | 87 | — | ||||||||
| Kaseya Inc. | Revolver | 3/20/2030 | 761 | (4 | ) | |||||||
| Kenco PPC Buyer LLC | Revolver | 11/15/2029 | 305 | (1 | ) | |||||||
| KPA Parent Holdings, Inc. | Delayed Draw Term Loan | 3/15/2027 | 1,016 | (5 | ) | |||||||
| KPA Parent Holdings, Inc. | Revolver | 3/12/2032 | 711 | (4 | ) | |||||||
| Kriv Acquisition Inc. | Delayed Draw Term Loan | 9/26/2026 | 1,338 | — | ||||||||
| Kwol Acquisition, Inc. | Revolver | 12/12/2029 | 841 | (2 | ) | |||||||
| Lightbeam Bidco Inc | Revolver | 5/4/2029 | 360 | — | ||||||||
| Lightbeam Bidco Inc | Delayed Draw Term Loan | 5/7/2025 | 907 | — | ||||||||
| Lubricant Engineers | Delayed Draw Term Loan | 3/31/2027 | 3,540 | (18 | ) | |||||||
| Lubricant Engineers | Revolver | 9/1/2029 | 885 | (4 | ) | |||||||
36
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments—non-controlled/non-affiliated | Commitment Type | Commitment Expiration Date |
Unfunded Commitment (1) |
Fair Value (1) |
||||||||
| Marina Acquisition, Inc. | Revolver | 7/1/2030 | $ | 264 | $ | (3 | ) | |||||
| Mclarens Midco Inc. | Delayed Draw Term Loan | 12/19/2025 | 592 | — | ||||||||
| MDC Interior Acquisition Inc | Revolver | 4/26/2030 | 42 | — | ||||||||
| Merlin Buyer, Inc. | Revolver | 12/14/2026 | 1,450 | (11 | ) | |||||||
| Minotaur Acquisition, Inc. | Delayed Draw Term Loan | 6/4/2026 | 1,455 | (13 | ) | |||||||
| Minotaur Acquisition, Inc. | Revolver | 6/3/2030 | 873 | (8 | ) | |||||||
| Monotype Imaging Holdings Inc. | Revolver | 2/28/2030 | 154 | — | ||||||||
| Monotype Imaging Holdings Inc. | Delayed Draw Term Loan | 2/28/2026 | 79 | — | ||||||||
| Montana Buyer Inc. | Revolver | 7/22/2028 | 254 | — | ||||||||
| Movati Athletic (Group) Inc. | Delayed Draw Term Loan | 5/30/2026 | 638 | (5 | ) | |||||||
| MRI Software LLC | Revolver | 2/10/2027 | 251 | (2 | ) | |||||||
| MRI Software LLC | Delayed Draw Term Loan | 8/27/2026 | 895 | (7 | ) | |||||||
| Nasuni Corporation | Revolver | 9/10/2030 | 1,302 | (9 | ) | |||||||
| Navex Topco, Inc. | Revolver | 11/9/2028 | 1,797 | — | ||||||||
| Nelipak Holding Company | Revolver | 3/26/2031 | 928 | (14 | ) | |||||||
| Nelipak Holding Company | Delayed Draw Term Loan | 3/29/2027 | 2,486 | (37 | ) | |||||||
| Net Health Acquisition Corp. | Revolver | 7/3/2031 | 875 | — | ||||||||
| Noble Midco 3 Limited | Delayed Draw Term Loan | 6/12/2027 | 824 | (3 | ) | |||||||
| Noble Midco 3 Limited | Revolver | 12/11/2030 | 1,036 | (4 | ) | |||||||
| North Star Acquisitionco, LLC | Revolver | 5/3/2029 | 545 | — | ||||||||
| North Star Acquisitionco, LLC | Delayed Draw Term Loan | 5/1/2026 | 11 | — | ||||||||
| Oeconnection LLC | Delayed Draw Term Loan | 4/22/2026 | 2,138 | (5 | ) | |||||||
| Oeconnection LLC | Revolver | 4/22/2031 | 482 | (1 | ) | |||||||
| Onit, Inc. | Delayed Draw Term Loan | 1/28/2027 | 2,786 | (13 | ) | |||||||
| Onit, Inc. | Revolver | 1/27/2032 | 929 | (4 | ) | |||||||
| ONS MSO, LLC | Revolver | 7/8/2026 | 6 | — | ||||||||
| ONS MSO, LLC | Delayed Draw Term Loan | 12/13/2025 | 113 | — | ||||||||
| Onsite Holdings, LLC | Revolver | 12/28/2025 | 47 | — | ||||||||
| Onyx-Fire Protection Services Inc. | Revolver | 7/31/2031 | 1,494 | (11 | ) | |||||||
| Onyx-Fire Protection Services Inc. | Delayed Draw Term Loan | 7/31/2026 | 820 | (6 | ) | |||||||
| Packaging Coordinators Midco, Inc. | Delayed Draw Term Loan | 4/23/2026 | 4,882 | (35 | ) | |||||||
| Packaging Coordinators Midco, Inc. | Revolver | 1/22/2032 | 926 | (7 | ) | |||||||
| Pareto Health Intermediate Holdings, Inc. | Delayed Draw Term Loan | 6/20/2026 | 653 | (3 | ) | |||||||
| Pathstone Family Office LLC | Revolver | 5/15/2028 | 374 | (3 | ) | |||||||
| Pathstone Family Office LLC | Delayed Draw Term Loan | 6/22/2026 | 1,454 | (11 | ) | |||||||
| Patriot Growth Insurance Services, LLC | Revolver | 10/16/2028 | 267 | — | ||||||||
| Phantom Purchaser, Inc. | Revolver | 9/19/2031 | 382 | — | ||||||||
| Phoenix 1 Buyer Corporation | Revolver | 11/20/2029 | 1,142 | — | ||||||||
| Potters Industries LLC | Revolver | 9/14/2027 | 83 | — | ||||||||
37
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments—non-controlled/non-affiliated | Commitment Type | Commitment Expiration Date |
Unfunded Commitment (1) |
Fair Value (1) |
||||||||
| Power Grid Holdings, Inc. | Revolver | 12/2/2030 | $ | 890 | $ | — | ||||||
| Premise Health Holding Corp. | Revolver | 3/1/2030 | 712 | — | ||||||||
| Prism Parent Co. Inc. | Delayed Draw Term Loan | 9/19/2025 | 849 | (11 | ) | |||||||
| Proampac PG Borrower LLC | Revolver | 6/16/2028 | 84 | — | ||||||||
| Project Accelerate Parent LLC | Revolver | 2/24/2031 | 100 | — | ||||||||
| Propio LS, LLC | Revolver | 7/17/2029 | 1,704 | (9 | ) | |||||||
| Propio LS, LLC | Delayed Draw Term Loan | 7/25/2026 | 3,409 | (17 | ) | |||||||
| Psc Parent, Inc. | Revolver | 4/3/2030 | 74 | — | ||||||||
| Psc Parent, Inc. | Delayed Draw Term Loan | 4/3/2025 | 238 | — | ||||||||
| Puma Buyer, LLC | Revolver | 3/28/2032 | 1,313 | (5 | ) | |||||||
| Quality Automotive Services, LLC | Delayed Draw Term Loan | 1/30/2027 | 1,320 | (6 | ) | |||||||
| Quality Automotive Services, LLC | Revolver | 7/16/2027 | 257 | (1 | ) | |||||||
| Raven Acquisition Holdings, LLC | Delayed Draw Term Loan | 11/19/2031 | 333 | (4 | ) | |||||||
| Red Fox CD Acquisition Corporation | Delayed Draw Term Loan | 12/1/2025 | 783 | (8 | ) | |||||||
| Resonetics, LLC | Revolver | 6/18/2029 | 100 | — | ||||||||
| Ridge Trail US Bidco, Inc. | Delayed Draw Term Loan | 3/31/2027 | 2,995 | (22 | ) | |||||||
| Ridge Trail US Bidco, Inc. | Revolver | 3/31/2031 | 729 | (5 | ) | |||||||
| Rimkus Consulting Group, Inc. | Revolver | 4/1/2030 | 1,201 | — | ||||||||
| Rimkus Consulting Group, Inc. | Delayed Draw Term Loan | 4/1/2026 | 1,891 | — | ||||||||
| Riser Interco LLC | Delayed Draw Term Loan | 6/5/2026 | 1,747 | — | ||||||||
| Routeware, Inc. | Delayed Draw Term Loan | 9/19/2026 | 1,386 | (3 | ) | |||||||
| Routeware, Inc. | Revolver | 9/18/2031 | 341 | (1 | ) | |||||||
| Ruppert Landscape, LLC | Revolver | 12/1/2028 | 320 | (4 | ) | |||||||
| Ruppert Landscape, LLC | Delayed Draw Term Loan | 4/30/2026 | 4,009 | (52 | ) | |||||||
| Ryan, LLC | Revolver | 11/14/2028 | 100 | — | ||||||||
| Safety Borrower Holdings LLC | Revolver | 9/1/2027 | 374 | (2 | ) | |||||||
| Sako and Partners Lower Holdings LLC. | Revolver | 9/15/2028 | 418 | (1 | ) | |||||||
| Saturn Borrower Inc | Revolver | 11/10/2028 | 640 | (5 | ) | |||||||
| Saturn Borrower Inc | Delayed Draw Term Loan | 1/24/2027 | 1,422 | (10 | ) | |||||||
| SCW Holdings III Corp. | Delayed Draw Term Loan | 3/18/2027 | 1,744 | (6 | ) | |||||||
| SCW Holdings III Corp. | Revolver | 3/17/2031 | 872 | (3 | ) | |||||||
| Seahawk Bidco, LLC | Delayed Draw Term Loan | 12/19/2026 | 1,500 | (4 | ) | |||||||
| Seahawk Bidco, LLC | Revolver | 12/19/2030 | 545 | (1 | ) | |||||||
| Service Logic Acquisition, Inc. | Revolver | 4/30/2027 | 100 | — | ||||||||
| Simplicity Financial Marketing Group Holdings, Inc. | Delayed Draw Term Loan | 12/31/2026 | 1,516 | (7 | ) | |||||||
| Simplicity Financial Marketing Group Holdings, Inc. | Revolver | 12/31/2031 | 903 | (4 | ) | |||||||
| Soleo Holdings, Inc. | Delayed Draw Term Loan | 2/2/2027 | 704 | (3 | ) | |||||||
| Soleo Holdings, Inc. | Revolver | 2/2/2032 | 704 | (2 | ) | |||||||
38
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments—non-controlled/non-affiliated | Commitment Type | Commitment Expiration Date |
Unfunded Commitment (1) |
Fair Value (1) |
||||||||
| Southpaw Ap Buyer, LLC | Revolver | 3/2/2028 | $ | 252 | $ | — | ||||||
| Southpaw Ap Buyer, LLC | Delayed Draw Term Loan | 5/1/2026 | 144 | — | ||||||||
| Spartan Bidco PTY LTD | Revolver | 1/24/2028 | 385 | (2 | ) | |||||||
| Spirit RR Holdings, Inc. | Revolver | 9/13/2028 | 272 | (2 | ) | |||||||
| Spirit RR Holdings, Inc. | Delayed Draw Term Loan | 12/19/2025 | 235 | (2 | ) | |||||||
| St Athena Global LLC | Revolver | 6/26/2029 | 394 | (5 | ) | |||||||
| St Athena Global LLC | Delayed Draw Term Loan | 6/26/2026 | 213 | (3 | ) | |||||||
| STCH Acquisition Inc. | Revolver | 10/30/2026 | 196 | — | ||||||||
| Storable, Inc. | Revolver | 4/16/2029 | 100 | (1 | ) | |||||||
| Sugar Ppc Buyer LLC | Delayed Draw Term Loan | 7/10/2026 | 6,800 | — | ||||||||
| SurfacePrep Buyer, LLC | Delayed Draw Term Loan | 1/15/2027 | 3,039 | (38 | ) | |||||||
| Surfaceprep Buyer, LLC | Delayed Draw Term Loan | 2/2/2026 | 73 | (1 | ) | |||||||
| Surfaceprep Buyer, LLC | Revolver | 2/4/2030 | 317 | (4 | ) | |||||||
| Team Acquisition Corporation | Revolver | 11/21/2028 | 100 | (1 | ) | |||||||
| Tersera Therapeutics, LLC | Revolver | 4/4/2029 | 116 | — | ||||||||
| The Chartis Group, LLC | Delayed Draw Term Loan | 9/17/2026 | 388 | (2 | ) | |||||||
| The Chartis Group, LLC | Revolver | 9/17/2031 | 194 | (1 | ) | |||||||
| The Hiller Companies, LLC | Revolver | 6/20/2030 | 1,299 | (6 | ) | |||||||
| The Hiller Companies, LLC | Delayed Draw Term Loan | 6/22/2026 | 1,538 | (8 | ) | |||||||
| The Ultimus Group Midco, LLC | Delayed Draw Term Loan | 3/8/2026 | 1,302 | — | ||||||||
| The Ultimus Group Midco, LLC | Revolver | 3/7/2030 | 868 | — | ||||||||
| THG Acquisition, LLC | Revolver | 10/31/2031 | 315 | (2 | ) | |||||||
| THG Acquisition, LLC | Delayed Draw Term Loan | 10/30/2026 | 648 | (3 | ) | |||||||
| TPC Engineering Holdings, Inc. | Revolver | 2/16/2027 | 90 | (1 | ) | |||||||
| Trilon Group, LLC | Delayed Draw Term Loan | 3/13/2027 | 1,995 | (20 | ) | |||||||
| Trilon Group, LLC | Revolver | 5/25/2029 | 1,212 | (12 | ) | |||||||
| Trimech Acquisition Corp. | Revolver | 3/10/2028 | 1,302 | (7 | ) | |||||||
| Truck-Lite Co., LLC | Delayed Draw Term Loan | 2/13/2026 | 63 | — | ||||||||
| Truck-Lite Co., LLC | Revolver | 2/13/2030 | 164 | — | ||||||||
| Trunk Acquisition, Inc. | Delayed Draw Term Loan | 12/20/2026 | 1,321 | — | ||||||||
| Unlimited Technology Holdings, LLC | Revolver | 3/12/2032 | 747 | (2 | ) | |||||||
| US Fitness Holdings, LLC | Delayed Draw Term Loan | 9/4/2026 | 2,206 | (11 | ) | |||||||
| US Fitness Holdings, LLC | Revolver | 9/4/2030 | 172 | (1 | ) | |||||||
| USRP Holdings, Inc. | Revolver | 12/31/2029 | 900 | — | ||||||||
| USRP Holdings, Inc. | Delayed Draw Term Loan | 8/28/2026 | 2,721 | — | ||||||||
| Vaco Holdings, LLC | Revolver | 1/21/2027 | 100 | — | ||||||||
| Valet Waste Holdings, Inc. | Delayed Draw Term Loan | 9/8/2025 | 7,213 | — | ||||||||
39
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Unaudited)(Continued)
March 31, 2025
(in thousands)
| Investments—non-controlled/non-affiliated | Commitment Type | Commitment Expiration Date |
Unfunded Commitment (1) |
Fair Value (1) |
||||||||
| Valicor PPC Intermediate II LLC | Revolver | 1/24/2028 | $ | 285 | $ | (1 | ) | |||||
| Vamos Bidco, Inc | Delayed Draw Term Loan | 1/30/2027 | 1,105 | (5 | ) | |||||||
| Vamos Bidco, Inc | Revolver | 1/30/2032 | 332 | (2 | ) | |||||||
| Vensure Employer Services, Inc. | Delayed Draw Term Loan | 9/27/2026 | 430 | (2 | ) | |||||||
| Vertex Service Partners, LLC | Delayed Draw Term Loan | 10/2/2026 | 201 | (1 | ) | |||||||
| Vessco Midco Holdings, LLC | Delayed Draw Term Loan | 7/24/2026 | 1,220 | (6 | ) | |||||||
| Vessco Midco Holdings, LLC | Revolver | 7/24/2031 | 552 | (3 | ) | |||||||
| Victors Purchaser, LLC | Delayed Draw Term Loan | 8/15/2026 | 1,718 | (4 | ) | |||||||
| Victors Purchaser, LLC | Revolver | 8/15/2031 | 1,254 | (3 | ) | |||||||
| Victory Buyer LLC | Revolver | 11/19/2028 | 48 | — | ||||||||
| Vital Care Buyer, LLC | Revolver | 7/30/2031 | 696 | (3 | ) | |||||||
| VPP Intermediate Holdings, LLC | Delayed Draw Term Loan | 1/19/2027 | 2,802 | (14 | ) | |||||||
| VPP Intermediate Holdings, LLC | Revolver | 12/1/2027 | 229 | (1 | ) | |||||||
| VS Buyer, LLC | Revolver | 4/12/2029 | 100 | — | ||||||||
| W2O Holdings, Inc. | Revolver | 6/12/2028 | 92 | — | ||||||||
| Walter Surface Technologies Inc. | Delayed Draw Term Loan | 12/30/2025 | 373 | — | ||||||||
| Wealth Enhancement Group, LLC | Revolver | 10/2/2028 | 323 | — | ||||||||
| Wealth Enhancement Group, LLC | Delayed Draw Term Loan | 12/30/2026 | 9,677 | — | ||||||||
| Wildcat Topco, Inc. | Revolver | 11/17/2031 | 270 | (1 | ) | |||||||
| Wildcat Topco, Inc. | Delayed Draw Term Loan | 11/16/2026 | 270 | (1 | ) | |||||||
| World Insurance Associates, LLC | Delayed Draw Term Loan | 8/14/2026 | 2,859 | (7 | ) | |||||||
| World Insurance Associates, LLC | Revolver | 4/3/2030 | 209 | (1 | ) | |||||||
| WPP Bullet Buyer, LLC | Revolver | 12/7/2029 | 83 | (1 | ) | |||||||
| WRE Holding Corp. | Delayed Draw Term Loan | 7/2/2026 | 395 | (3 | ) | |||||||
| WRE Holding Corp. | Revolver | 7/2/2030 | 316 | (2 | ) | |||||||
| Wu Holdco, Inc. | Revolver | 3/26/2027 | 140 | — | ||||||||
| YA Intermediate Holdings II, LLC | Revolver | 10/1/2031 | 1,030 | (3 | ) | |||||||
| YA Intermediate Holdings II, LLC | Delayed Draw Term Loan | 10/2/2026 | 2,018 | (5 | ) | |||||||
| YLG Holdings, Inc. | Revolver | 12/23/2030 | 1,214 | (6 | ) | |||||||
| YLG Holdings, Inc. | Delayed Draw Term Loan | 11/26/2026 | 703 | (4 | ) | |||||||
| Zelis Cost Management Buyer, Inc. | Revolver | 1/17/2029 | 100 | — | ||||||||
| Zinc Buyer Corporation | Delayed Draw Term Loan | 7/24/2026 | 1,613 | (12 | ) | |||||||
| Zinc Buyer Corporation | Revolver | 7/24/2031 | 790 | (6 | ) | |||||||
| Zone Climate Services, Inc. | Revolver | 3/9/2028 | 270 | (3 | ) | |||||||
| Zone Climate Services, Inc. | Delayed Draw Term Loan | 11/22/2025 | 3,182 | (24 | ) | |||||||
| Total Unfunded Commitments | $ | 322,277 | $ | (1,243 | ) | |||||||
| (1) | Foreign domiciled investments have been converted to U.S. Dollars based on prevailing rates at period-end. |
40
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par
Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Investments - non-controlled/non-affiliated | ||||||||||||||||||||||||||||||||
| Secured Debt | ||||||||||||||||||||||||||||||||
| Aerospace and Defense | ||||||||||||||||||||||||||||||||
| Bleriot US Bidco Inc. | (5)(8) | First Lien Term Loan | S + 2.75% | 0.00 | % | 7.06 | % | 10/31/2030 | $ | 1,675 | $ | 1,675 | $ | 1,686 | 0.26 | % | ||||||||||||||||
| GSP Holdings, LLC | (6)(8) | First Lien Term Loan | S + 5.50% | 1.00 | % | 9.96 | % | 11/6/2026 | 100 | 100 | 99 | 0.02 | ||||||||||||||||||||
| TransDigm Inc. | (5)(6)(8) | First Lien Term Loan | S + 2.75% | 0.00 | % | 7.06 | % | 3/22/2030 | 1,895 | 1,905 | 1,903 | 0.30 | ||||||||||||||||||||
| 3,680 | 3,688 | 0.58 | ||||||||||||||||||||||||||||||
| Air Freight and Logistics | ||||||||||||||||||||||||||||||||
| Lightbeam Bidco Inc | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 5/4/2030 | 4,951 | 4,951 | 4,951 | 0.78 | ||||||||||||||||||||
| Lightbeam Bidco Inc | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 0.00 | % | 9.81 | % | 5/6/2030 | 1,558 | 652 | 652 | 0.10 | ||||||||||||||||||||
| Lightbeam Bidco Inc | (7) | First Lien Revolver | S + 5.25% | 0.00 | % | 9.56 | % | 5/4/2029 | 491 | — | — | — | ||||||||||||||||||||
| 5,603 | 5,603 | 0.88 | ||||||||||||||||||||||||||||||
| Automobile Components | ||||||||||||||||||||||||||||||||
| Collision Sp Subco, LLC | (8) | First Lien Term Loan | S + 5.50% | 1.00 | % | 9.81 | % | 1/29/2030 | 1,949 | 1,949 | 1,949 | 0.31 | ||||||||||||||||||||
| Collision Sp Subco, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 0.00 | % | 9.81 | % | 1/29/2030 | 1,135 | 571 | 571 | 0.09 | ||||||||||||||||||||
| Collision Sp Subco, LLC | (7) | First Lien Revolver | S + 5.50% | 0.00 | % | 9.81 | % | 1/29/2030 | 318 | 47 | 47 | 0.01 | ||||||||||||||||||||
| Enthusiast Auto Holdings, LLC | (8) | First Lien Term Loan | S + 4.75% | 1.00 | % | 9.08 | % | 12/19/2026 | 5,921 | 5,921 | 5,921 | 0.93 | ||||||||||||||||||||
| Enthusiast Auto Holdings, LLC | (7) | First Lien Revolver | S + 4.75% | 1.00 | % | 9.08 | % | 12/19/2025 | 64 | — | — | — | ||||||||||||||||||||
| JHCC Holdings LLC | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.56 | % | 9/9/2027 | 1,468 | 1,463 | 1,462 | 0.23 | ||||||||||||||||||||
| JHCC Holdings LLC | (8) | First Lien Delayed Draw Term Loan | S + 5.25% | 1.00 | % | 9.56 | % | 9/9/2027 | 425 | 423 | 423 | 0.07 | ||||||||||||||||||||
| JHCC Holdings LLC | (7) | First Lien Revolver | P + 5.50% | 0.00 | % | 13.00 | % | 9/9/2027 | 168 | 83 | 83 | 0.01 | ||||||||||||||||||||
| Majco LLC | (8) | First Lien Term Loan | S + 4.50% | 1.00 | % | 8.96 | % | 12/4/2028 | 199 | 200 | 199 | 0.03 | ||||||||||||||||||||
| OAC Holdings I Corp | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.43 | % | 3/30/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Power Stop, LLC | (8) | First Lien Term Loan | S + 4.75% | 0.50 | % | 9.06 | % | 1/26/2029 | 199 | 199 | 190 | 0.03 | ||||||||||||||||||||
| Quality Automotive Services, LLC | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.56 | % | 7/16/2027 | 4,694 | 4,671 | 4,670 | 0.73 | ||||||||||||||||||||
| Quality Automotive Services, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 1.00 | % | 9.56 | % | 7/16/2027 | 2,049 | 1,828 | 1,827 | 0.29 | ||||||||||||||||||||
| Quality Automotive Services, LLC | (7) | First Lien Revolver | S + 6.00% | 1.00 | % | 10.31 | % | 7/16/2027 | 257 | (1 | ) | (1 | ) | — | ||||||||||||||||||
| Truck-Lite Co., LLC | (8) | First Lien Term Loan | S + 5.75% | 0.75 | % | 10.06 | % | 2/13/2031 | 1,612 | 1,612 | 1,612 | 0.25 | ||||||||||||||||||||
| Truck-Lite Co., LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.75% | 0.75 | % | 10.06 | % | 2/13/2031 | 176 | — | — | — | ||||||||||||||||||||
| Truck-Lite Co., LLC | (7) | First Lien Revolver | S + 5.75% | 0.75 | % | 10.06 | % | 2/13/2030 | 176 | — | — | — | ||||||||||||||||||||
| 19,165 | 19,152 | 3.01 | ||||||||||||||||||||||||||||||
| Building Products | ||||||||||||||||||||||||||||||||
| 80/20, LLC | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.56 | % | 3/1/2027 | 200 | 199 | 200 | 0.03 | ||||||||||||||||||||
| MDC Interior Acquisition Inc | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.31 | % | 4/26/2030 | 291 | 290 | 290 | 0.05 | ||||||||||||||||||||
| MDC Interior Acquisition Inc | (7) | First Lien Revolver | S + 5.25% | 0.00 | % | 9.56 | % | 4/26/2030 | 42 | — | — | — | ||||||||||||||||||||
| Surewerx Purchaser III Inc | (6)(8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.56 | % | 12/28/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Walter Surface Technologies Inc. | (6)(8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.66 | % | 3/31/2027 | 1,725 | 1,725 | 1,725 | 0.27 | ||||||||||||||||||||
| Walter Surface Technologies Inc. | (6)(7) | First Lien Delayed Draw Term Loan | S + 5.25% | 1.00 | % | 9.56 | % | 3/31/2027 | 588 | 214 | 214 | 0.03 | ||||||||||||||||||||
| 2,627 | 2,628 | 0.41 | ||||||||||||||||||||||||||||||
41
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par
Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Capital Markets | ||||||||||||||||||||||||||||||||
| Allworth Financial Group, L.P. | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.33 | % | 12/23/2027 | $ | 199 | $ | 199 | $ | 199 | 0.03 | % | ||||||||||||||||
| Arax MidCo, LLC | (6)(8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.31 | % | 4/11/2029 | 3,834 | 3,800 | 3,789 | 0.59 | ||||||||||||||||||||
| Arax MidCo, LLC | (6)(7) | First Lien Delayed Draw Term Loan | S + 5.75% | 1.00 | % | 10.08 | % | 4/11/2029 | 710 | (8 | ) | (8 | ) | — | ||||||||||||||||||
| Arax MidCo, LLC | (6)(7) | First Lien Revolver | S + 5.75% | 1.00 | % | 10.06 | % | 4/11/2029 | 431 | (5 | ) | (5 | ) | — | ||||||||||||||||||
| Cub Financing Intermediate, LLC | (8) | First Lien Term Loan | S + 4.75% | 0.50 | % | 9.06 | % | 6/28/2030 | 3,780 | 3,762 | 3,763 | 0.59 | ||||||||||||||||||||
| Cub Financing Intermediate, LLC | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.75 | % | 9.06 | % | 6/28/2030 | 1,741 | (8 | ) | (8 | ) | — | ||||||||||||||||||
| Edgeco Buyer, Inc. | (8) | First Lien Term Loan | S + 4.50% | 1.00 | % | 8.81 | % | 6/1/2028 | 6,205 | 6,201 | 6,174 | 0.97 | ||||||||||||||||||||
| Edgeco Buyer, Inc. | (8) | First Lien Term Loan | S + 4.50% | 0.00 | % | 8.81 | % | 6/1/2028 | 1,149 | 1,143 | 1,143 | 0.18 | ||||||||||||||||||||
| Edgeco Buyer, Inc. | (8) | First Lien Term Loan | S + 4.50% | 1.00 | % | 8.81 | % | 6/1/2028 | 119 | 119 | 118 | 0.02 | ||||||||||||||||||||
| Edgeco Buyer, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 4.50% | 0.00 | % | 8.81 | % | 6/1/2028 | 2,771 | (7 | ) | (14 | ) | — | ||||||||||||||||||
| Edgeco Buyer, Inc. | (8) | First Lien Delayed Draw Term Loan | S + 4.50% | 1.00 | % | 8.81 | % | 6/1/2028 | 101 | 101 | 101 | 0.02 | ||||||||||||||||||||
| Edgeco Buyer, Inc. | (8) | First Lien Delayed Draw Term Loan | S + 4.50% | 1.00 | % | 8.81 | % | 6/1/2028 | 544 | 544 | 541 | 0.08 | ||||||||||||||||||||
| Edgeco Buyer, Inc. | (8) | First Lien Delayed Draw Term Loan | S + 4.50% | 1.00 | % | 8.81 | % | 6/1/2028 | 240 | 240 | 238 | 0.04 | ||||||||||||||||||||
| Edgeco Buyer, Inc. | First Lien Delayed Draw Term Loan | S + 4.50% | 0.00 | % | 8.81 | % | 6/1/2026 | 484 | 484 | 482 | 0.08 | |||||||||||||||||||||
| Edgeco Buyer, Inc. | (7) | First Lien Revolver | S + 4.50% | 0.00 | % | 8.81 | % | 6/1/2028 | 304 | (1 | ) | (2 | ) | — | ||||||||||||||||||
| HighTower Holding, LLC | (7) | First Lien Revolver | S + 3.75% | 0.00 | % | 8.08 | % | 10/21/2027 | 100 | — | — | — | ||||||||||||||||||||
| Lido Advisors, LLC | (8) | First Lien Delayed Draw Term Loan | S + 5.00% | 1.00 | % | 9.31 | % | 6/15/2029 | 199 | 198 | 198 | 0.03 | ||||||||||||||||||||
| The Ultimus Group Midco, LLC | (8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.66 | % | 3/7/2031 | 8,665 | 8,665 | 8,665 | 1.36 | ||||||||||||||||||||
| The Ultimus Group Midco, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.75 | % | 9.66 | % | 3/7/2031 | 1,302 | — | — | — | ||||||||||||||||||||
| The Ultimus Group Midco, LLC | (7) | First Lien Revolver | S + 5.25% | 0.75 | % | 9.66 | % | 3/7/2030 | 868 | — | — | — | ||||||||||||||||||||
| 25,427 | 25,374 | 3.99 | ||||||||||||||||||||||||||||||
| Chemicals | ||||||||||||||||||||||||||||||||
| Aurora Plastics, LLC | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.18 | % | 8/10/2028 | 7,684 | 7,674 | 7,647 | 1.20 | ||||||||||||||||||||
| Aurora Plastics, LLC | (8) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.75 | % | 9.18 | % | 8/10/2028 | 1,420 | 1,420 | 1,413 | 0.22 | ||||||||||||||||||||
| Aurorium Global Holdings LLC | (8) | First Lien Term Loan | S + 5.75% | 0.75 | % | 10.21 | % | 12/22/2027 | 100 | 99 | 98 | 0.01 | ||||||||||||||||||||
| Boulder Scientific Company, LLC | (8) | First Lien Term Loan | S + 4.75% | 1.00 | % | 9.21 | % | 12/31/2027 | 100 | 99 | 100 | 0.02 | ||||||||||||||||||||
| Charkit Chemical Company, LLC | (8) | First Lien Term Loan | S + 4.88% | 1.00 | % | 9.31 | % | 12/29/2026 | 100 | 99 | 99 | 0.02 | ||||||||||||||||||||
| DCG Acquisition Corp. | (8) | First Lien Term Loan | S + 4.50% | 0.75 | % | 8.83 | % | 6/13/2031 | 6,991 | 6,991 | 6,991 | 1.10 | ||||||||||||||||||||
| DCG Acquisition Corp. | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.75 | % | 9.08 | % | 6/13/2031 | 1,169 | — | — | — | ||||||||||||||||||||
| Formulations Parent Corporation | (7) | First Lien Revolver | S + 5.75% | 0.00 | % | 10.08 | % | 11/15/2029 | 100 | — | — | — | ||||||||||||||||||||
| Hasa Acquisition, LLC | (8) | First Lien Term Loan | S + 4.50% | 1.00 | % | 8.81 | % | 1/10/2029 | 200 | 200 | 199 | 0.03 | ||||||||||||||||||||
| Highline Aftermarket Acquisition, LLC | (7) | First Lien Revolver | S + 3.75% | 0.00 | % | 8.08 | % | 8/10/2027 | 100 | — | — | — | ||||||||||||||||||||
| LTI Holdings, Inc. | (5)(8) | First Lien Term Loan | S + 4.75% | 0.00 | % | 9.08 | % | 7/29/2029 | 1,995 | 2,005 | 2,001 | 0.31 | ||||||||||||||||||||
| Lubricant Engineers | (8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.08 | % | 9/1/2029 | 199 | 200 | 197 | 0.03 | ||||||||||||||||||||
| Potters Industries LLC | (7) | First Lien Revolver | S + 3.75% | 0.00 | % | 8.08 | % | 9/14/2027 | 100 | 6 | 6 | — | ||||||||||||||||||||
| Rocket Bidco, Inc. | (8) | First Lien Term Loan | S + 5.75% | 0.00 | % | 10.08 | % | 11/1/2030 | 199 | 144 | 139 | 0.02 | ||||||||||||||||||||
| 18,937 | 18,890 | 2.96 | ||||||||||||||||||||||||||||||
42
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par
Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Commercial Services and Supplies | ||||||||||||||||||||||||||||||||
| Ares Holdings, LLC | (8) | First Lien Term Loan | S + 5.00 % | 0.00 | % | 9.31 | % | 11/18/2027 | $ | 3,174 | $ | 3,158 | $ | 3,160 | 0.50 | % | ||||||||||||||||
| AWP Group Holdings, Inc. | (8) | First Lien Term Loan | S + 4.75 % | 0.00 | % | 9.08 | % | 12/23/2030 | 14,359 | 14,288 | 14,323 | 2.25 | ||||||||||||||||||||
| AWP Group Holdings, Inc. | (7) | First Lien Revolver | S + 4.75 % | 1.00 | % | 9.08 | % | 12/23/2030 | 320 | 14 | 15 | — | ||||||||||||||||||||
| CoolSys, Inc. | (8) | First Lien Term Loan | S + 4.75 % | 0.75 | % | 9.32 | % | 8/11/2028 | 199 | 197 | 195 | 0.03 | ||||||||||||||||||||
| Denali Buyerco LLC | (8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.71 | % | 9/15/2028 | 4,824 | 4,824 | 4,804 | 0.75 | ||||||||||||||||||||
| Denali Buyerco LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.00 | % | 9.71 | % | 9/15/2028 | 7,572 | 6,442 | 6,409 | 1.01 | ||||||||||||||||||||
| Ext Acquisitions, Inc. | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.46 | % | 6/26/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| FL Hawk Intermediate Holdings, Inc. | (8) | First Lien Term Loan | S + 4.50% | 1.00 | % | 8.81 | % | 2/22/2030 | 502 | 499 | 499 | 0.08 | ||||||||||||||||||||
| FL Hawk Intermediate Holdings, Inc. | (8) | First Lien Term Loan | S + 4.50% | 1.00 | % | 8.81 | % | 2/22/2030 | 466 | 464 | 464 | 0.07 | ||||||||||||||||||||
| Fresh Holdco, Inc. | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.75 | % | 1/24/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| HeartLand PPC Buyer, LLC | (8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.56 | % | 12/12/2029 | 5,822 | 5,756 | 5,808 | 0.91 | ||||||||||||||||||||
| HeartLand PPC Buyer, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.75 | % | 9.56 | % | 12/12/2029 | 865 | 527 | 534 | 0.08 | ||||||||||||||||||||
| HeartLand PPC Buyer, LLC | (7) | First Lien Revolver | S + 5.25% | 0.75 | % | 9.56 | % | 12/12/2029 | 297 | 29 | 32 | 0.01 | ||||||||||||||||||||
| Hercules Borrower LLC | (8) | First Lien Term Loan | S + 5.50% | 1.00 | % | 9.91 | % | 12/14/2026 | 3,216 | 3,188 | 3,216 | 0.50 | ||||||||||||||||||||
| Hercules Borrower LLC | (8) | First Lien Term Loan | S + 5.50% | 1.00 | % | 9.91 | % | 12/14/2026 | 46 | 45 | 46 | 0.01 | ||||||||||||||||||||
| Hercules Borrower LLC | (8) | First Lien Delayed Draw Term Loan | S + 5.50% | 1.00 | % | 9.91 | % | 12/14/2026 | 270 | 268 | 270 | 0.04 | ||||||||||||||||||||
| Hercules Borrower LLC | (7) | First Lien Revolver | S + 6.25% | 1.00 | % | 10.66 | % | 12/14/2026 | 459 | (4 | ) | — | — | |||||||||||||||||||
| High Bar Brands Operating, LLC | (6)(8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.56 | % | 12/19/2029 | 199 | 198 | 199 | 0.03 | ||||||||||||||||||||
| HP RSS Buyer, Inc. | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 12/11/2029 | 1,604 | 1,589 | 1,592 | 0.25 | ||||||||||||||||||||
| HP RSS Buyer, Inc. | First Lien Delayed Draw Term Loan | S + 5.00% | 0.00 | % | 9.31 | % | 12/11/2029 | 851 | 842 | 844 | 0.13 | |||||||||||||||||||||
| HP RSS Buyer, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.00 | % | 9.06 | % | 12/11/2029 | 3,496 | 893 | 902 | 0.14 | ||||||||||||||||||||
| Liquid Environmental Solutions Corporation | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.41 | % | 5/31/2026 | 100 | 99 | 99 | 0.02 | ||||||||||||||||||||
| Monarch Landscape Holdings, LLC | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 10/2/2028 | 200 | 198 | 198 | 0.03 | ||||||||||||||||||||
| Onyx-Fire Protection Services Inc. | (6)(8) | First Lien Term Loan | C + 4.50% | 0.00 | % | 7.75 | % | 7/31/2031 | CAD | 8,646 | 6,218 | 5,981 | 0.94 | |||||||||||||||||||
| Onyx-Fire Protection Services Inc. | (6)(7) | First Lien Delayed Draw Term Loan | C + 4.50% | 0.00 | % | 7.75 | % | 7/31/2031 | CAD | 1,361 | (5 | ) | (5 | ) | — | |||||||||||||||||
| Onyx-Fire Protection Services Inc. | (6)(7) | First Lien Revolver | C + 4.50% | 0.75 | % | 7.75 | % | 7/31/2031 | CAD | 2,149 | (7 | ) | (7 | ) | — | |||||||||||||||||
| Palmetto Acquisitionco Inc | (8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.06 | % | 9/18/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Pavion Corp. | (8) | First Lien Term Loan | S + 5.75% | 0.75 | % | 10.06 | % | 10/30/2030 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Service Logic Acquisition, Inc. | (7) | First Lien Revolver | S + 4.00% | 0.00 | % | 8.33 | % | 10/30/2025 | 100 | — | — | — | ||||||||||||||||||||
| The Hiller Companies, LLC | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 6/20/2030 | 7,450 | 7,414 | 7,432 | 1.17 | ||||||||||||||||||||
| The Hiller Companies, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.00 | % | 9.33 | % | 6/20/2030 | 2,055 | 507 | 512 | 0.08 | ||||||||||||||||||||
| The Hiller Companies, LLC | (7) | First Lien Revolver | S + 5.00% | 0.75 | % | 9.33 | % | 6/20/2030 | 1,299 | (6 | ) | (3 | ) | — | ||||||||||||||||||
43
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par
Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Commercial Services and Supplies (continued) | ||||||||||||||||||||||||||||||||
| Thermostat Purchaser III, Inc. | (8) | First Lien Term Loan | S + 4.25% | 0.75 | % | 8.56 | % | 8/31/2028 | $ | 199 | $ | 199 | $ | 199 | 0.03 | % | ||||||||||||||||
| Valet Waste Holdings, Inc. | (8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.08 | % | 5/1/2029 | 5,224 | 5,172 | 5,224 | 0.82 | ||||||||||||||||||||
| Valet Waste Holdings, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.75% | 1.00 | % | 10.08 | % | 5/1/2029 | 7,213 | (70 | ) | — | — | |||||||||||||||||||
| WRE Holding Corp. | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.25 | % | 7/2/2031 | 2,310 | 2,299 | 2,298 | 0.36 | ||||||||||||||||||||
| WRE Holding Corp. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.00 | % | 9.25 | % | 7/2/2031 | 592 | 175 | 175 | 0.03 | ||||||||||||||||||||
| WRE Holding Corp. | (7) | First Lien Revolver | S + 5.00% | 0.00 | % | 9.25 | % | 7/2/2030 | 316 | (1 | ) | (2 | ) | — | ||||||||||||||||||
| YLG Holdings, Inc. | (8) | First Lien Term Loan | S + 4.75% | 0.00 | % | 9.06 | % | 12/23/2030 | 9,407 | 9,377 | 9,362 | 1.47 | ||||||||||||||||||||
| YLG Holdings, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.00 | % | 9.06 | % | 10/30/2026 | 1,379 | 603 | 600 | 0.09 | ||||||||||||||||||||
| YLG Holdings, Inc. | (7) | First Lien Revolver | S + 5.00% | 0.75 | % | 9.33 | % | 10/30/2026 | 1,214 | (2 | ) | (6 | ) | — | ||||||||||||||||||
| Zinc Buyer Corporation | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.06 | % | 7/24/2031 | 6,397 | 6,358 | 6,349 | 1.00 | |||||||||||||||||||||
| Zinc Buyer Corporation | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.75 | % | 9.06 | % | 7/24/2031 | 1,613 | (11 | ) | (12 | ) | — | ||||||||||||||||||
| Zinc Buyer Corporation | (7) | First Lien Revolver | S + 4.75% | 0.75 | % | 9.06 | % | 7/24/2031 | 790 | (6 | ) | (6 | ) | — | ||||||||||||||||||
| Zone Climate Services, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 6.00% | 1.00 | % | 10.33 | % | 3/9/2028 | 3,182 | (39 | ) | (38 | ) | (0.01 | ) | |||||||||||||||||
| Zone Climate Services, Inc. | (7) | First Lien Revolver | S + 5.75% | 1.00 | % | 10.21 | % | 3/9/2028 | 636 | 306 | 306 | 0.05 | ||||||||||||||||||||
| 82,791 | 82,764 | 12.99 | ||||||||||||||||||||||||||||||
| Construction & Engineering | ||||||||||||||||||||||||||||||||
| CLS Management Services, LLC | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.31 | % | 3/27/2030 | 199 | 198 | 199 | 0.03 | ||||||||||||||||||||
| FR Vision Holdings Inc | (8) | First Lien Term Loan | S + 5.50% | 0.75 | % | 9.81 | % | 1/20/2031 | 3,048 | 3,048 | 3,048 | 0.48 | ||||||||||||||||||||
| FR Vision Holdings Inc | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 0.00 | % | 9.81 | % | 1/20/2031 | 988 | 416 | 416 | 0.07 | ||||||||||||||||||||
| FR Vision Holdings Inc | (7) | First Lien Revolver | S + 5.50% | 0.00 | % | 9.81 | % | 1/20/2030 | 248 | — | — | — | ||||||||||||||||||||
| Hydraulic Technologies USA LLC | (8) | First Lien Term Loan | S + 5.50% | 1.00 | % | 9.81 | % | 6/3/2031 | 836 | 822 | 826 | 0.13 | ||||||||||||||||||||
| Hydraulic Technologies USA LLC | (7) | First Lien Revolver | S + 5.50% | 1.00 | % | 9.81 | % | 6/3/2030 | 114 | 14 | 15 | — | ||||||||||||||||||||
| Kleinfelder Intermediate LLC | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 9/18/2030 | 199 | 200 | 200 | 0.03 | ||||||||||||||||||||
| Mei Buyer LLC | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.33 | % | 6/29/2029 | 199 | 200 | 199 | 0.03 | ||||||||||||||||||||
| Trilon Group, LLC | (8) | First Lien Term Loan | S + 5.50% | 1.00 | % | 9.96 | % | 5/29/2029 | 1,203 | 1,195 | 1,196 | 0.19 | ||||||||||||||||||||
| Trilon Group, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 1.00 | % | 9.96 | % | 5/25/2029 | 4,041 | 847 | 848 | 0.13 | ||||||||||||||||||||
| Trilon Group, LLC | (7) | First Lien Revolver | S + 5.50% | 0.00 | % | 9.96 | % | 5/25/2029 | 1,212 | 143 | 144 | 0.02 | ||||||||||||||||||||
| 7,083 | 7,091 | 1.11 | ||||||||||||||||||||||||||||||
| Construction Materials | ||||||||||||||||||||||||||||||||
| Arrow Tru-Line Holding, LLC | (8) | First Lien Term Loan | S + 5.63% | 1.00 | % | 10.08 | % | 9/20/2027 | 200 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Pearlman Enterprises Inc. | (8) | First Lien Term Loan | S + 4.50% | 1.00 | % | 8.93 | % | 5/5/2027 | 200 | 196 | 198 | 0.03 | ||||||||||||||||||||
| Red Fox CD Acquisition Corporation | (7) | First Lien Delayed Draw Term Loan | S + 6.00% | 0.00 | % | 10.31 | % | 3/4/2030 | 10,735 | 6,639 | 6,692 | 1.05 | ||||||||||||||||||||
| 7,034 | 7,089 | 1.11 | ||||||||||||||||||||||||||||||
| Containers and Packaging | ||||||||||||||||||||||||||||||||
| Anchor Packaging, LLC | (7) | First Lien Revolver | S + 3.75% | 0.00 | % | 8.08 | % | 4/17/2029 | 100 | — | — | — | ||||||||||||||||||||
| CFs Brands, LLC | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.33 | % | 10/2/2030 | 3,330 | 3,330 | 3,296 | 0.52 | ||||||||||||||||||||
| CFs Brands, LLC | (7) | First Lien Delayed Draw Term Loan | S + 6.00% | 1.00 | % | 10.33 | % | 10/2/2030 | 169 | — | (2 | ) | — | |||||||||||||||||||
44
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate(2) |
Maturity Date |
Par
Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Containers and Packaging (continued) | ||||||||||||||||||||||||||||||||
| CFs Brands, LLC | (7) | First Lien Revolver | S + 5.75% | 1.00 | % | 10.08 | % | 10/2/2029 | $ | 493 | $ | — | $ | (5 | ) | —% | ||||||||||||||||
| Cold Chain Technologies, LLC | (8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.06 | % | 7/2/2026 | 2,307 | 2,307 | 2,302 | 0.36 | ||||||||||||||||||||
| Cold Chain Technologies, LLC | (8) | First Lien Term Loan | S + 5.75% | 0.00 | % | 10.06 | % | 7/2/2026 | 4,155 | 4,155 | 4,145 | 0.65 | ||||||||||||||||||||
| Cold Chain Technologies, LLC | (8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.06 | % | 7/2/2026 | 2,500 | 2,494 | 2,495 | 0.39 | ||||||||||||||||||||
| Cold Chain Technologies, LLC | (7) | First Lien Revolver | S + 5.00% | 1.00 | % | 9.31 | % | 7/2/2026 | 522 | (1 | ) | (1 | ) | — | ||||||||||||||||||
| Nelipak Holding Company | (8) | First Lien Term Loan | S + 5.50% | 1.00 | % | 9.83 | % | 3/26/2031 | 6,408 | 6,408 | 6,312 | 0.99 | ||||||||||||||||||||
| Nelipak Holding Company | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 1.00 | % | 9.83 | % | 3/26/2031 | 2,486 | — | (37 | ) | (0.01 | ) | ||||||||||||||||||
| Nelipak Holding Company | (7) | First Lien Revolver | S + 5.50% | 0.00 | % | 9.83 | % | 3/26/2031 | 1,855 | 779 | 751 | 0.12 | ||||||||||||||||||||
| Packaging Coordinators Midco, Inc. | (7) | First Lien Revolver | S + 3.75% | 0.00 | % | 8.08 | % | 8/31/2027 | 100 | — | — | — | ||||||||||||||||||||
| PG Buyer, LLC | (8) | First Lien Term Loan | S + 4.25% | 1.00 | % | 8.50 | % | 3/2/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| PLZ Corp. | (8) | First Lien Term Loan | S + 3.75% | 0.75 | % | 8.20 | % | 8/3/2026 | 100 | 94 | 91 | 0.01 | ||||||||||||||||||||
| Proampac PG Borrower LLC | (7) | First Lien Revolver | S + 2.75% | 0.00 | % | 7.08 | % | 6/16/2028 | 100 | 12 | 11 | — | ||||||||||||||||||||
| Rohrer Corporation | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.50 | % | 3/15/2027 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||||
| St Athena Global LLC | (6)(8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.56 | % | 6/26/2030 | 3,938 | 3,900 | 3,889 | 0.61 | ||||||||||||||||||||
| St Athena Global LLC | (6)(8) | First Lien Term Loan | SON + 5.25% | 0.00 | % | 9.95 | % | 6/26/2030 | GBP | 2,291 | 2,958 | 2,832 | 0.44 | |||||||||||||||||||
| St Athena Global LLC | (6)(7) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.00 | % | 9.56 | % | 6/26/2030 | 164 | (2 | ) | (2 | ) | — | ||||||||||||||||||
| St Athena Global LLC | (6)(7) | First Lien Revolver | S + 5.25% | 0.00 | % | 9.56 | % | 6/26/2029 | 590 | 137 | 135 | 0.02 | ||||||||||||||||||||
| Tank Holding Corp. | (8) | First Lien Term Loan | S + 5.75% | 0.75 | % | 10.25 | % | 3/31/2028 | 199 | 197 | 196 | 0.03 | ||||||||||||||||||||
| Tricorbraun Holdings, Inc. | (8) | First Lien Term Loan | S + 3.25% | 0.50 | % | 7.70 | % | 3/3/2028 | 100 | 98 | 100 | 0.02 | ||||||||||||||||||||
| 27,265 | 26,907 | 4.21 | ||||||||||||||||||||||||||||||
| Distributors | ||||||||||||||||||||||||||||||||
| Aurora Parts & Accessories LLC | (8) | First Lien Term Loan | S + 5.50% | 1.00 | % | 9.96 | % | 1/13/2029 | 100 | 99 | 99 | 0.02 | ||||||||||||||||||||
| BC Group Holdings, Inc. | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 12/21/2026 | 2,171 | 2,151 | 2,155 | 0.34 | ||||||||||||||||||||
| BC Group Holdings, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.75 | % | 9.56 | % | 12/21/2026 | 6,746 | 790 | 802 | 0.13 | ||||||||||||||||||||
| Blackbird Purchaser, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 0.75 | % | 9.81 | % | 12/19/2030 | 185 | 66 | 66 | 0.01 | ||||||||||||||||||||
| Blackbird Purchaser, Inc. | (7) | First Lien Revolver | S + 5.50% | 0.75 | % | 9.81 | % | 12/19/2029 | 124 | 31 | 31 | — | ||||||||||||||||||||
| Blackhawk Industrial Distribution, Inc. | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.71 | % | 9/17/2026 | 5,352 | 5,330 | 5,330 | 0.84 | ||||||||||||||||||||
| Blackhawk Industrial Distribution, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 1.00 | % | 9.71 | % | 9/17/2026 | 607 | 112 | 112 | 0.02 | ||||||||||||||||||||
| Blackhawk Industrial Distribution, Inc. | (7) | First Lien Revolver | S + 5.25% | 1.00 | % | 9.71 | % | 9/17/2026 | 1,028 | 171 | 176 | 0.03 | ||||||||||||||||||||
| BradyPlus Holdings, LLC | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.31 | % | 10/31/2029 | 6,298 | 6,298 | 6,238 | 0.98 | ||||||||||||||||||||
| BradyPlus Holdings, LLC | (7) | First Lien Delayed Draw Term Loan | S + 6.00% | 1.00 | % | 10.31 | % | 10/31/2029 | 702 | 149 | 144 | 0.02 | ||||||||||||||||||||
| Component Hardware Group, Inc. | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.46 | % | 7/1/2026 | 97 | 97 | 97 | 0.01 | ||||||||||||||||||||
| DFS Holding Company, Inc. | (8) | First Lien Term Loan | S + 6.25% | 1.00 | % | 10.50 | % | 1/31/2029 | 199 | 197 | 199 | 0.03 | ||||||||||||||||||||
| Vessco Midco Holdings, LLC | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.08 | % | 7/24/2031 | 4,970 | 4,946 | 4,945 | 0.78 | ||||||||||||||||||||
| Vessco Midco Holdings, LLC | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.75 | % | 9.08 | % | 7/24/2031 | 1,657 | 428 | 428 | 0.07 | ||||||||||||||||||||
| Vessco Midco Holdings, LLC | (7) | First Lien Revolver | S + 4.25% | 0.75 | % | 8.58 | % | 7/24/2031 | 552 | (3 | ) | (3 | ) | — | ||||||||||||||||||
| 20,862 | 20,819 | 3.28 | ||||||||||||||||||||||||||||||
45
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate(2) |
Maturity Date |
Par Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Diversified Consumer Services | ||||||||||||||||||||||||||||||||
| Apex Service Partners, LLC | First Lien Term Loan | 11.59% (Incl. 2.00% PIK) | 1.00 | % | 11.59% (Incl. 2.00% PIK) | 10/24/2030 | $ | 4,850 | $ | 4,826 | $ | 4,827 | 0.76 | % | ||||||||||||||||||
| Apex Service Partners, LLC | First Lien Delayed Draw Term Loan | S + 5.00% | 1.00 | % | 9.31 | % | 10/24/2030 | 780 | 776 | 776 | 0.12 | |||||||||||||||||||||
| Apex Service Partners, LLC | (7) | First Lien Revolver | S + 5.00% | 1.00 | % | 9.33 | % | 10/24/2029 | 660 | 445 | 446 | 0.07 | ||||||||||||||||||||
| Ave Holdings III, Corp | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.81 | % | 2/25/2028 | 6,302 | 6,178 | 6,223 | 0.98 | |||||||||||||||||||||
| Ave Holdings III, Corp | First Lien Delayed Draw Term Loan | S + 5.25% | 0.00 | % | 9.81 | % | 2/25/2028 | 168 | 165 | 166 | 0.03 | |||||||||||||||||||||
| Ave Holdings III, Corp | (7) | First Lien Revolver | S + 5.50% | 0.75 | % | 9.81 | % | 2/25/2028 | 514 | (10 | ) | (6 | ) | — | ||||||||||||||||||
| AVG Intermediate Holdings LLC | (8) | First Lien Delayed Draw Term Loan | S + 6.00% | 1.00 | % | 10.41 | % | 3/16/2027 | 199 | 195 | 194 | 0.03 | ||||||||||||||||||||
| Cop Hometown Acquisitions, Inc. (fka Cop Airco Acquisitions, Inc.) | (8) | First Lien Delayed Draw Term Loan | S + 5.25% | 1.00 | % | 9.71 | % | 7/16/2027 | 281 | 279 | 279 | 0.04 | ||||||||||||||||||||
| Cop Hometown Acquisitions, Inc. (fka Cop Airco Acquisitions, Inc.) | (8) | First Lien Delayed Draw Term Loan | S + 5.25% | 1.00 | % | 9.71 | % | 7/16/2027 | 2,530 | 2,511 | 2,514 | 0.39 | ||||||||||||||||||||
| Cop Hometown Acquisitions, Inc. (fka Cop Airco Acquisitions, Inc.) | (8) | First Lien Delayed Draw Term Loan | S + 5.25% | 1.00 | % | 9.71 | % | 7/16/2027 | 530 | 526 | 526 | 0.08 | ||||||||||||||||||||
| Cop Hometown Acquisitions, Inc. (fka Cop Airco Acquisitions, Inc.) | (8) | First Lien Delayed Draw Term Loan | S + 5.50% | 1.00 | % | 9.96 | % | 7/16/2027 | 659 | 658 | 658 | 0.10 | ||||||||||||||||||||
| CVP Holdco, Inc. | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.08 | % | 6/30/2031 | 6,459 | 6,443 | 6,444 | 1.01 | ||||||||||||||||||||
| CVP Holdco, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 6/28/2031 | 1,715 | (4 | ) | (4 | ) | — | ||||||||||||||||||
| CVP Holdco, Inc. | (7) | First Lien Revolver | S + 5.00% | 0.75 | % | 9.33 | % | 6/28/2030 | 686 | (2 | ) | (2 | ) | — | ||||||||||||||||||
| Eos Fitness Opco Holdings, LLC | (8) | First Lien Term Loan | S + 5.25% | 0.00 | % | 9.56 | % | 1/5/2028 | 4,531 | 4,497 | 4,520 | 0.71 | ||||||||||||||||||||
| Eos Fitness Opco Holdings, LLC | First Lien Delayed Draw Term Loan | S + 5.25% | 0.00 | % | 9.56 | % | 1/5/2028 | 2,255 | 2,238 | 2,249 | 0.35 | |||||||||||||||||||||
| Eos Fitness Opco Holdings, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.00 | % | 9.56 | % | 1/5/2028 | 929 | 281 | 286 | 0.04 | ||||||||||||||||||||
| Eos Fitness Opco Holdings, LLC | (7) | First Lien Revolver | S + 4.75% | 1.00 | % | 9.06 | % | 1/5/2028 | 384 | (3 | ) | (1 | ) | — | ||||||||||||||||||
| Essential Services Holding Corporation | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 6/17/2031 | 2,014 | 2,009 | 2,009 | 0.32 | ||||||||||||||||||||
| Essential Services Holding Corporation | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 6/17/2031 | 395 | (1 | ) | (1 | ) | — | ||||||||||||||||||
| Essential Services Holding Corporation | (7) | First Lien Revolver | S + 5.00% | 0.00 | % | 9.31 | % | 6/17/2030 | 247 | (1 | ) | (1 | ) | — | ||||||||||||||||||
| Flint Opco, LLC | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 1.00 | % | 9.08 | % | 8/15/2030 | 3,047 | 940 | 955 | 0.15 | ||||||||||||||||||||
| FSHS I, LLC | (8) | First Lien Term Loan | S + 5.75% | 0.75 | % | 10.08 | % | 11/18/2028 | 199 | 197 | 196 | 0.03 | ||||||||||||||||||||
| GS Seer Group Borrower LLC | (8) | First Lien Term Loan | S + 6.75% | 1.00 | % | 11.06 | % | 4/29/2030 | 100 | 98 | 98 | 0.02 | ||||||||||||||||||||
| GSV Holding, LLC | (8) | First Lien Term Loan | S + 2.63% | 1.00 | % | 10.06% (Incl. 3.13% PIK) | 10/18/2030 | 4,856 | 4,832 | 4,833 | 0.76 | |||||||||||||||||||||
| GSV Holding, LLC | (7) | First Lien Revolver | S + 4.25% | 1.00 | % | 8.56 | % | 10/18/2030 | 217 | (1 | ) | (1 | ) | — | ||||||||||||||||||
| Health Buyer LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 0.75 | % | 9.81 | % | 4/27/2029 | 3,304 | 645 | 646 | 0.10 | ||||||||||||||||||||
| Home Service Topco IV, Inc. | (8) | First Lien Term Loan | S + 6.00% | 1.00 | % | 10.41 | % | 12/31/2027 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Innovetive Petcare, Inc. | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.46 | % | 6/30/2028 | 5,462 | 5,462 | 5,393 | 0.85 | ||||||||||||||||||||
| Innovetive Petcare, Inc. | First Lien Delayed Draw Term Loan | S + 5.00% | 1.00 | % | 9.46 | % | 6/30/2028 | 1,520 | 1,521 | 1,501 | 0.24 | |||||||||||||||||||||
| Innovetive Petcare, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 1.00 | % | 9.46 | % | 6/30/2028 | 6,279 | 4,387 | 4,324 | 0.68 | ||||||||||||||||||||
| Intel 471 INC. | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.56 | % | 9/27/2028 | 200 | 200 | 200 | 0.03 | |||||||||||||||||||||
| Quick Quack Car Wash Holdings, LLC | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.08 | % | 6/10/2031 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||||
| Seahawk Bidco, LLC | (8) | First Lien Term Loan | S + 4.75% | 0.00 | % | 9.06 | % | 12/19/2031 | 5,818 | 5,797 | 5,797 | 0.91 | ||||||||||||||||||||
| Seahawk Bidco, LLC | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.00 | % | 9.06 | % | 12/19/2031 | 1,818 | (3 | ) | (7 | ) | — | ||||||||||||||||||
| Seahawk Bidco, LLC | (7) | First Lien Revolver | S + 4.75% | 0.00 | % | 9.06 | % | 12/19/2030 | 545 | (2 | ) | (2 | ) | — | ||||||||||||||||||
46
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Diversified Consumer Services (continued) | ||||||||||||||||||||||||||||||||
| Taymax Group Acquisition, LLC | (8) | First Lien Term Loan | S + 6.00% | 1.00 | % | 10.43 | % | 7/31/2026 | $ | 199 | $ | 199 | $ | 199 | 0.03 | % | ||||||||||||||||
| Trackforce Acquireco, Inc. | First Lien Term Loan | S + 5.75% | 0.75 | % | 10.06 | % | 6/23/2028 | 200 | 200 | 200 | 0.03 | |||||||||||||||||||||
| US Fitness Holdings, LLC | (8) | First Lien Term Loan | S + 5.50% | 0.75 | % | 9.81 | % | 9/4/2031 | 8,822 | 8,780 | 8,781 | 1.38 | ||||||||||||||||||||
| US Fitness Holdings, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 0.75 | % | 9.81 | % | 9/4/2031 | 2,206 | (11 | ) | (10 | ) | — | ||||||||||||||||||
| US Fitness Holdings, LLC | (7) | First Lien Revolver | S + 5.50% | 0.75 | % | 9.81 | % | 9/4/2030 | 172 | 34 | 34 | 0.01 | ||||||||||||||||||||
| Vertex Service Partners, LLC | (8) | First Lien Term Loan | S + 5.75% | 0.75 | % | 10.08 | % | 11/8/2030 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Vertex Service Partners, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 0.00 | % | 9.81 | % | 11/8/2030 | 250 | 5 | 5 | — | ||||||||||||||||||||
| VPP Intermediate Holdings, LLC | (8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.18 | % | 12/1/2027 | 1,866 | 1,856 | 1,861 | 0.29 | ||||||||||||||||||||
| VPP Intermediate Holdings, LLC | (8) | First Lien Delayed Draw Term Loan | S + 5.75% | 1.00 | % | 10.18 | % | 12/1/2027 | 560 | 557 | 558 | 0.09 | ||||||||||||||||||||
| VPP Intermediate Holdings, LLC | (8) | First Lien Delayed Draw Term Loan | S + 5.75% | 1.00 | % | 10.18 | % | 12/1/2027 | 1,689 | 1,681 | 1,685 | 0.26 | ||||||||||||||||||||
| VPP Intermediate Holdings, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.75% | 0.00 | % | 10.18 | % | 12/1/2027 | 2,643 | 2,514 | 2,515 | 0.39 | ||||||||||||||||||||
| VPP Intermediate Holdings, LLC | (7) | First Lien Revolver | S + 5.25% | 0.00 | % | 9.68 | % | 12/1/2027 | 229 | (1 | ) | (1 | ) | — | ||||||||||||||||||
| 72,491 | 72,460 | 11.37 | ||||||||||||||||||||||||||||||
| Diversified Telecommunication Services | ||||||||||||||||||||||||||||||||
| Guardian US Holdco LLC | (5)(8) | First Lien Term Loan | S + 3.50% | 0.50 | % | 7.81 | % | 1/31/2030 | 2,244 | 2,253 | 2,252 | 0.35 | ||||||||||||||||||||
| Virgin Media Bristol LLC | (5)(6)(8) | First Lien Term Loan | S + 3.18% | 0.00 | % | 7.53 | % | 3/31/2031 | 2,000 | 1,988 | 1,984 | 0.31 | ||||||||||||||||||||
| 4,241 | 4,236 | 0.66 | ||||||||||||||||||||||||||||||
| Electrical Equipment | ||||||||||||||||||||||||||||||||
| Infinite Bidco LLC | (8) | First Lien Term Loan | S + 6.25% | 1.00 | % | 10.56 | % | 3/2/2028 | 100 | 100 | 100 | 0.02 | ||||||||||||||||||||
| Power Grid Holdings, Inc. | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.06 | % | 12/2/2030 | 6,095 | 6,095 | 6,095 | 0.96 | ||||||||||||||||||||
| Power Grid Holdings, Inc. | (7) | First Lien Revolver | S + 4.75% | 0.75 | % | 9.06 | % | 12/2/2030 | 890 | — | — | — | ||||||||||||||||||||
| TPC Engineering Holdings, Inc. | (8) | First Lien Term Loan | S + 5.50% | 0.00 | % | 9.93 | % | 2/16/2027 | 556 | 551 | 551 | 0.09 | ||||||||||||||||||||
| TPC Engineering Holdings, Inc. | (8) | First Lien Term Loan | S + 5.50% | 0.00 | % | 9.83 | % | 2/16/2028 | 4,036 | 3,996 | 3,996 | 0.63 | ||||||||||||||||||||
| TPC Engineering Holdings, Inc. | (8) | First Lien Term Loan | S + 5.50% | 0.00 | % | 9.93 | % | 2/16/2027 | 1,950 | 1,931 | 1,931 | 0.30 | ||||||||||||||||||||
| TPC Engineering Holdings, Inc. | (7) | First Lien Revolver | S + 5.25% | 0.00 | % | 9.58 | % | 2/16/2027 | 441 | 289 | 288 | 0.05 | ||||||||||||||||||||
| 12,962 | 12,961 | 2.05 | ||||||||||||||||||||||||||||||
| Electronic Equipment, Instruments and Components | ||||||||||||||||||||||||||||||||
| Dwyer Instruments, LLC | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.06 | % | 7/23/2029 | 3,889 | 3,851 | 3,851 | 0.60 | ||||||||||||||||||||
| Dwyer Instruments, LLC | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.75 | % | 9.06 | % | 7/23/2029 | 505 | (2 | ) | (5 | ) | — | ||||||||||||||||||
| Dwyer Instruments, LLC | (7) | First Lien Revolver | S + 7.75% | 0.00 | % | 12.06 | % | 7/23/2029 | 706 | (7 | ) | (7 | ) | — | ||||||||||||||||||
| Excelitas Technologies Corp. | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.75 | % | 9.58 | % | 8/12/2029 | 2,522 | (12 | ) | (6 | ) | — | ||||||||||||||||||
| Phoenix 1 Buyer Corporation | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.08 | % | 11/20/2030 | 5,858 | 5,858 | 5,858 | 0.92 | ||||||||||||||||||||
| Phoenix 1 Buyer Corporation | (7) | First Lien Revolver | S + 5.50% | 0.75 | % | 9.83 | % | 11/20/2029 | 1,142 | — | — | — | ||||||||||||||||||||
| Wildcat Topco, Inc. | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 11/17/2031 | 1,513 | 1,506 | 1,506 | 0.24 | ||||||||||||||||||||
| Wildcat Topco, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 11/17/2031 | 270 | (1 | ) | (1 | ) | — | ||||||||||||||||||
| Wildcat Topco, Inc. | (7) | First Lien Revolver | S + 5.00% | 0.75 | % | 9.33 | % | 11/17/2031 | 270 | (1 | ) | (1 | ) | — | ||||||||||||||||||
| 11,192 | 11,195 | 1.76 | ||||||||||||||||||||||||||||||
47
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par
Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Energy Equipment and Services | ||||||||||||||||||||||||||||||||
| CRCI Longhorn Holdings, Inc. | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 8/27/2031 | $ | 6,118 | $ | 6,089 | $ | 6,111 | 0.96 | % | ||||||||||||||||
| CRCI Longhorn Holdings, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 8/27/2031 | 1,530 | (7 | ) | (2 | ) | — | ||||||||||||||||||
| CRCI Longhorn Holdings, Inc. | (7) | First Lien Revolver | S + 5.00% | 0.75 | % | 9.33 | % | 8/27/2031 | 1,020 | 454 | 458 | 0.07 | ||||||||||||||||||||
| DMC Holdco, LLC | (8) | First Lien Term Loan | S + 4.75% | 1.00 | % | 9.08 | % | 7/13/2029 | 199 | 198 | 199 | 0.03 | ||||||||||||||||||||
| Integrated Power Services Holdings, Inc. | (8) | First Lien Term Loan | S + 4.50% | 0.75 | % | 8.95 | % | 11/22/2028 | 4,523 | 4,516 | 4,514 | 0.71 | ||||||||||||||||||||
| Integrated Power Services Holdings, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 4.50% | 0.75 | % | 8.83 | % | 11/22/2028 | 7,978 | (19 | ) | (16 | ) | — | ||||||||||||||||||
| Phillips & Temro Industries Inc. | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.46 | % | 9/8/2025 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||||
| 11,431 | 11,464 | 1.80 | ||||||||||||||||||||||||||||||
| Financial Services | ||||||||||||||||||||||||||||||||
| 1364720 B.C. LTD. | (8) | First Lien Term Loan | S + 4.50% | 0.00 | % | 8.81 | % | 9/9/2028 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Cerity Partners Equity Holding LLC | First Lien Delayed Draw Term Loan | S + 5.25% | 0.75 | % | 9.56 | % | 7/28/2029 | 1,317 | 1,314 | 1,317 | 0.21 | |||||||||||||||||||||
| Cerity Partners Equity Holding LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.75 | % | 9.56 | % | 7/28/2029 | 10,139 | 4,503 | 4,527 | 0.71 | ||||||||||||||||||||
| Cerity Partners Equity Holding LLC | (7) | First Lien Revolver | S + 5.75% | 0.75 | % | 10.06 | % | 7/28/2028 | 543 | (1 | ) | — | — | |||||||||||||||||||
| CFGI Holdings, LLC | (8) | First Lien Term Loan | S + 4.50% | 0.75 | % | 8.83 | % | 11/2/2027 | 6,711 | 6,659 | 6,661 | 1.04 | ||||||||||||||||||||
| CFGI Holdings, LLC | (7) | First Lien Revolver | S + 4.50% | 0.75 | % | 8.83 | % | 11/2/2027 | 270 | (2 | ) | (2 | ) | — | ||||||||||||||||||
| Cherry Bekaert Advisory LLC | (8) | First Lien Term Loan | S + 5.25% | 0.00 | % | 9.58 | % | 6/30/2028 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Citrin Cooperman Advisors, LLC | (8) | First Lien Term Loan | S + 5.25% | 0.00 | % | 9.60 | % | 10/1/2027 | 579 | 579 | 579 | 0.09 | ||||||||||||||||||||
| Contractual Buyer, LLC | (8) | First Lien Term Loan | S + 6.00% | 0.75 | % | 10.33 | % | 10/10/2030 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Foreside Financial Group, LLC | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.68 | % | 9/30/2027 | 569 | 569 | 569 | 0.09 | |||||||||||||||||||||
| Foreside Financial Group, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 1.00 | % | 9.83 | % | 9/30/2027 | 11,650 | — | — | — | ||||||||||||||||||||
| Heights Buyer, LLC | (8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.16 | % | 8/25/2028 | 5,348 | 5,348 | 5,348 | 0.84 | ||||||||||||||||||||
| Heights Buyer, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.75% | 1.00 | % | 10.16 | % | 8/25/2028 | 874 | — | — | — | ||||||||||||||||||||
| Heights Buyer, LLC | (7) | First Lien Revolver | S + 5.75% | 0.00 | % | 10.16 | % | 8/25/2028 | 764 | — | — | — | ||||||||||||||||||||
| Kriv Acquisition Inc. | (8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.08 | % | 7/6/2029 | 199 | 199 | 198 | 0.03 | ||||||||||||||||||||
| Kriv Acquisition Inc. | (7) | First Lien Delayed Draw Term Loan | S + 6.50% | 1.00 | % | 10.83 | % | 7/6/2029 | 1,338 | (6 | ) | (7 | ) | — | ||||||||||||||||||
| Minotaur Acquisition, Inc. | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.33 | % | 6/3/2030 | 8,706 | 8,620 | 8,645 | 1.36 | ||||||||||||||||||||
| Minotaur Acquisition, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 1.00 | % | 9.33 | % | 6/3/2030 | 1,455 | (14 | ) | (10 | ) | — | ||||||||||||||||||
| Minotaur Acquisition, Inc. | (8) | First Lien Delayed Draw Term Loan | S + 5.00% | 1.00 | % | 9.33 | % | 6/3/2030 | 1,455 | 1,440 | 1,445 | 0.23 | ||||||||||||||||||||
| Minotaur Acquisition, Inc. | (7) | First Lien Revolver | S + 5.00% | 1.00 | % | 9.33 | % | 6/3/2030 | 873 | (9 | ) | (6 | ) | — | ||||||||||||||||||
| Neon Maple Purchaser Inc. | (5)(6)(8) | First Lien Term Loan | S + 3.00% | 0.00 | % | 7.33 | % | 11/15/2031 | 2,000 | 2,008 | 2,007 | 0.31 | ||||||||||||||||||||
| Pathstone Family Office LLC | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.43 | % | 5/15/2029 | 152 | 151 | 152 | 0.02 | ||||||||||||||||||||
| Pathstone Family Office LLC | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.43 | % | 5/15/2029 | 3,648 | 3,611 | 3,629 | 0.57 | ||||||||||||||||||||
| Pathstone Family Office LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.00 | % | 9.43 | % | 5/15/2029 | 1,454 | (11 | ) | (7 | ) | — | ||||||||||||||||||
| Pathstone Family Office LLC | (7) | First Lien Revolver | S + 5.00% | 0.00 | % | 9.33 | % | 5/15/2028 | 374 | (2 | ) | (2 | ) | — | ||||||||||||||||||
48
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Financial Services (continued) | ||||||||||||||||||||||||||||||||
| Petrus Buyer, Inc. | (8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.89 | % | 10/17/2029 | $ | 199 | $ | 199 | $ | 199 | 0.03 | % | ||||||||||||||||
| Project Accelerate Parent LLC | (7) | First Lien Revolver | S + 5.25% | 0.75 | % | 9.58 | % | 2/22/2031 | 100 | — | — | — | ||||||||||||||||||||
| Ryan, LLC | (7) | First Lien Revolver | S + 4.50% | 0.00 | % | 8.83 | % | 11/14/2028 | 100 | 6 | 6 | — | ||||||||||||||||||||
| The Chartis Group, LLC | (8) | First Lien Term Loan | S + 4.50% | 0.75 | % | 8.81 | % | 9/17/2031 | 1,266 | 1,260 | 1,260 | 0.20 | ||||||||||||||||||||
| The Chartis Group, LLC | (7) | First Lien Delayed Draw Term Loan | S + 4.50% | 0.75 | % | 8.81 | % | 9/17/2031 | 388 | (2 | ) | (2 | ) | — | ||||||||||||||||||
| The Chartis Group, LLC | (7) | First Lien Revolver | S + 4.50% | 0.75 | % | 8.81 | % | 9/17/2031 | 194 | (1 | ) | (1 | ) | — | ||||||||||||||||||
| Wealth Enhancement Group, LLC | (8) | First Lien Delayed Draw Term Loan | S + 5.00% | 1.00 | % | 9.31 | % | 10/2/2028 | 200 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Wealth Enhancement Group, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 1.00 | % | 9.33 | % | 10/2/2028 | 9,677 | (13 | ) | (69 | ) | (0.01 | ) | |||||||||||||||||
| Wealth Enhancement Group, LLC | (7) | First Lien Revolver | S + 5.25% | 0.00 | % | 9.58 | % | 10/2/2028 | 323 | — | (2 | ) | — | |||||||||||||||||||
| 37,201 | 37,230 | 5.84 | ||||||||||||||||||||||||||||||
| Food Products | ||||||||||||||||||||||||||||||||
| BCPE North Star US Holdco 2, Inc. | (7) | First Lien Revolver | S + 3.75% | 0.00 | % | 8.08 | % | 6/10/2026 | 100 | 81 | 82 | 0.01 | ||||||||||||||||||||
| Chg Ppc Parent LLC | (7) | First Lien Revolver | S + 2.75% | 0.00 | % | 7.08 | % | 12/8/2026 | 100 | — | — | — | ||||||||||||||||||||
| Fiesta Purchaser, Inc. | (5)(8) | First Lien Term Loan | S + 3.25% | 0.00 | % | 7.58 | % | 2/12/2031 | 2,250 | 2,257 | 2,255 | 0.35 | ||||||||||||||||||||
| Primary Products Finance LLC | (5)(8) | First Lien Term Loan | S + 3.25% | 0.00 | % | 7.58 | % | 4/1/2029 | 2,244 | 2,257 | 2,253 | 0.35 | ||||||||||||||||||||
| RB Holdings Interco, LLC | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.43 | % | 5/4/2028 | 199 | 196 | 199 | 0.03 | ||||||||||||||||||||
| Sigma Holdco B.V. | (5)(6)(8) | First Lien Term Loan | S + 4.25% | 0.00 | % | 8.74 | % | 1/3/2028 | 1,995 | 2,006 | 2,005 | 0.31 | ||||||||||||||||||||
| Sugar Ppc Buyer LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.00 | % | 9.58 | % | 10/2/2030 | 6,800 | (31 | ) | (34 | ) | (0.01 | ) | |||||||||||||||||
| WPP Bullet Buyer, LLC | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.56 | % | 12/7/2030 | 888 | 875 | 877 | 0.14 | ||||||||||||||||||||
| WPP Bullet Buyer, LLC | (7) | First Lien Revolver | S + 5.25% | 1.00 | % | 9.56 | % | 12/7/2029 | 83 | 64 | 64 | 0.01 | ||||||||||||||||||||
| 7,705 | 7,701 | 1.19 | ||||||||||||||||||||||||||||||
| Ground Transportation | ||||||||||||||||||||||||||||||||
| AMS Parent, LLC | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.45 | % | 10/25/2028 | 199 | 197 | 197 | 0.03 | ||||||||||||||||||||
| 197 | 197 | 0.03 | ||||||||||||||||||||||||||||||
| Health Care Technology | ||||||||||||||||||||||||||||||||
| Acentra Holdings, LLC | (8) | First Lien Term Loan | S + 5.50% | 0.50 | % | 9.81 | % | 12/17/2029 | 76 | 76 | 76 | 0.01 | ||||||||||||||||||||
| Acentra Holdings, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 0.50 | % | 9.81 | % | 12/17/2029 | 220 | — | (1 | ) | — | |||||||||||||||||||
| Athenahealth Group Inc. | (7) | First Lien Revolver | S + 3.50% | 0.00 | % | 7.83 | % | 2/15/2027 | 100 | — | — | — | ||||||||||||||||||||
| Bracket Intermediate Holding Corp. | (7) | First Lien Revolver | S + 5.00% | 0.00 | % | 9.33 | % | 2/7/2028 | 100 | — | (2 | ) | — | |||||||||||||||||||
| Caerus US 1 Inc. | (6)(8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 5/25/2029 | 199 | 197 | 199 | 0.03 | ||||||||||||||||||||
| Continental Buyer, Inc. | (8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.50 | % | 4/2/2031 | 4,860 | 4,860 | 4,792 | 0.75 | ||||||||||||||||||||
| Continental Buyer, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.75 | % | 9.50 | % | 4/2/2031 | 1,911 | — | (27 | ) | — | |||||||||||||||||||
| Continental Buyer, Inc. | (7) | First Lien Revolver | S + 5.25% | 0.75 | % | 9.50 | % | 4/2/2031 | 717 | — | (10 | ) | — | |||||||||||||||||||
| DeLorean Purchaser, Inc. | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.06 | % | 12/16/2031 | 4,356 | 4,324 | 4,324 | 0.68 | ||||||||||||||||||||
| DeLorean Purchaser, Inc. | (7) | First Lien Revolver | S + 4.75% | 0.75 | % | 9.06 | % | 12/16/2031 | 653 | (5 | ) | (5 | ) | — | ||||||||||||||||||
49
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par
Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Health Care Technology (continued) | ||||||||||||||||||||||||||||||||
| Empower Payments Investor, LLC | (8) | First Lien Term Loan | S + 4.50% | 0.75 | % | 8.83 | % | 3/12/2031 | $ | 2,145 | $ | 2,145 | $ | 2,145 | 0.34 | % | ||||||||||||||||
| Empower Payments Investor, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.75 | % | 9.58 | % | 3/12/2031 | 306 | — | — | — | ||||||||||||||||||||
| Empower Payments Investor, LLC | (7) | First Lien Revolver | S + 5.25% | 0.75 | % | 9.58 | % | 3/12/2030 | 163 | — | — | — | ||||||||||||||||||||
| Ensemble RCM, LLC | (7) | First Lien Revolver | S + 3.00% | 0.00 | % | 7.33 | % | 6/27/2028 | 100 | — | — | — | ||||||||||||||||||||
| HT Intermediary III, Inc. | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.08 | % | 11/12/2030 | 6,300 | 6,270 | 6,270 | 0.98 | ||||||||||||||||||||
| HT Intermediary III, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 1.00 | % | 9.08 | % | 11/12/2030 | 1,527 | (4 | ) | (7 | ) | — | ||||||||||||||||||
| HT Intermediary III, Inc. | (7) | First Lien Revolver | S + 4.75% | 1.00 | % | 9.08 | % | 11/12/2030 | 573 | 74 | 74 | 0.01 | ||||||||||||||||||||
| IMO Investor Holdings, Inc. | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 5/11/2029 | 3,235 | 3,235 | 3,235 | 0.51 | ||||||||||||||||||||
| IMO Investor Holdings, Inc. | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 5/11/2029 | 388 | 388 | 388 | 0.06 | |||||||||||||||||||||
| IMO Investor Holdings, Inc. | (7) | First Lien Revolver | S + 5.00% | 0.00 | % | 9.31 | % | 5/11/2028 | 370 | 11 | 11 | — | ||||||||||||||||||||
| Invictus Buyer, LLC | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.06 | % | 6/3/2031 | 7,819 | 7,819 | 7,819 | 1.23 | ||||||||||||||||||||
| Invictus Buyer, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 6/3/2031 | 3,266 | — | — | — | ||||||||||||||||||||
| Invictus Buyer, LLC | (7) | First Lien Revolver | S + 5.00% | 0.75 | % | 9.33 | % | 6/3/2031 | 1,210 | — | — | — | ||||||||||||||||||||
| Net Health Acquisition Corp. | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.08 | % | 7/5/2031 | 7,588 | 7,552 | 7,588 | 1.19 | ||||||||||||||||||||
| Net Health Acquisition Corp. | (7) | First Lien Revolver | S + 4.75% | 0.75 | % | 9.08 | % | 7/3/2031 | 973 | 151 | 156 | 0.02 | ||||||||||||||||||||
| SDS Buyer, Inc. | (8) | First Lien Term Loan | S + 4.50% | 1.00 | % | 8.91 | % | 9/30/2027 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Zelis Cost Management Buyer, Inc. | (7) | First Lien Revolver | S + 2.75% | 0.00 | % | 7.08 | % | 1/17/2029 | 100 | — | — | — | ||||||||||||||||||||
| 37,292 | 37,224 | 5.84 | ||||||||||||||||||||||||||||||
| Healthcare Equipment and Supplies | ||||||||||||||||||||||||||||||||
| Alcor Scientific LLC | (8) | First Lien Term Loan | S + 4.50% | 1.00 | % | 8.93 | % | 1/31/2028 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||||
| Aspen Medical Products, LLC | (8) | First Lien Term Loan | S + 4.75% | 1.00 | % | 9.08 | % | 6/10/2028 | 1,421 | 1,421 | 1,418 | 0.22 | ||||||||||||||||||||
| Aspen Medical Products, LLC | (8) | First Lien Term Loan | S + 4.75% | 1.00 | % | 9.08 | % | 6/10/2028 | 426 | 426 | 425 | 0.07 | ||||||||||||||||||||
| Belmont Instrument, LLC | (8) | First Lien Term Loan | S + 6.25% | 1.00 | % | 10.56 | % | 8/19/2028 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Blades Buyer, Inc. | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.41 | % | 3/28/2028 | 200 | 199 | 199 | 0.03 | ||||||||||||||||||||
| BVI Medical, Inc. | (7) | First Lien Revolver | S + 3.75% | 0.00 | % | 8.08 | % | 8/28/2025 | 100 | 94 | 90 | 0.01 | ||||||||||||||||||||
| Cadence, Inc. | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.46 | % | 5/21/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| CDL Parent, Inc. | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.46 | % | 12/7/2027 | 200 | 200 | 199 | 0.03 | ||||||||||||||||||||
| CPC/Cirtec Holdings, Inc | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.08 | % | 1/30/2029 | 1,665 | 1,657 | 1,661 | 0.26 | ||||||||||||||||||||
| CPC/Cirtec Holdings, Inc | (7) | First Lien Revolver | S + 5.00% | 0.75 | % | 9.33 | % | 10/31/2028 | 558 | (3 | ) | (1 | ) | — | ||||||||||||||||||
| Resonetics, LLC | (7) | First Lien Revolver | S + 3.75% | 0.00 | % | 8.08 | % | 6/18/2029 | 100 | (1 | ) | — | — | |||||||||||||||||||
| TIDI Legacy Products, Inc. | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.58 | % | 12/19/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| 4,790 | 4,788 | 0.74 | ||||||||||||||||||||||||||||||
50
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par
Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Healthcare Providers and Services | ||||||||||||||||||||||||||||||||
| 123Dentist Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.75% | 0.75 | % | 10.08 | % | 8/10/2029 | $ | 10,132 | $ | 1,789 | $ | 1,750 | 0.27 | % | ||||||||||||||||
| AB Centers Acquisition Corporation | (8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.56 | % | 7/2/2031 | 2,491 | 2,473 | 2,473 | 0.39 | ||||||||||||||||||||
| AB Centers Acquisition Corporation | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.75 | % | 9.56 | % | 7/2/2031 | 453 | 28 | 28 | — | ||||||||||||||||||||
| AB Centers Acquisition Corporation | (7) | First Lien Revolver | S + 5.25% | 0.75 | % | 9.56 | % | 7/2/2031 | 226 | (2 | ) | (2 | ) | — | ||||||||||||||||||
| ACI Group Holdings, Inc. | (8) | First Lien Term Loan | S + 2.75% | 0.75 | % | 10.43% (Incl. 3.25% PIK) | 8/2/2028 | 200 | 199 | 195 | 0.03 | |||||||||||||||||||||
| Arrow Management Acquisition, LLC | First Lien Delayed Draw Term Loan | S + 4.75% | 1.00 | % | 9.06 | % | 10/14/2027 | 6,982 | 6,899 | 6,902 | 1.08 | |||||||||||||||||||||
| Cardiology Management Holdings, LLC | (8) | First Lien Term Loan | S + 6.25% | 1.00 | % | 10.56 | % | 1/31/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Community Medical Acquisition Corp. | (8) | First Lien Term Loan | S + 4.75% | 1.00 | % | 9.25 | % | 12/15/2028 | 100 | 98 | 98 | 0.02 | ||||||||||||||||||||
| Crown Laundry, LLC | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.70 | % | 3/8/2027 | 2,867 | 2,867 | 2,838 | 0.45 | ||||||||||||||||||||
| Crown Laundry, LLC | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.58 | % | 3/8/2027 | 521 | 521 | 516 | 0.08 | ||||||||||||||||||||
| Crown Laundry, LLC | (8) | First Lien Delayed Draw Term Loan | S + 5.25% | 1.00 | % | 9.58 | % | 3/8/2027 | 602 | 602 | 596 | 0.09 | ||||||||||||||||||||
| CVR Management, LLC | (8) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.00 | % | 9.18 | % | 1/4/2027 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||||
| DCA Investment Holding LLC | (8) | First Lien Term Loan | S + 6.41% | 0.75 | % | 10.71 | % | 4/3/2028 | 199 | 196 | 193 | 0.03 | ||||||||||||||||||||
| Docs, MSO, LLC | (8) | First Lien Term Loan | S + 5.75% | 0.75 | % | 10.18 | % | 6/1/2028 | 100 | 99 | 99 | 0.02 | ||||||||||||||||||||
| ENT MSO, LLC | (8) | First Lien Term Loan | S + 6.50% | 1.00 | % | 10.81 | % | 12/31/2025 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Eyesouth Eye Care Holdco, LLC | (8) | First Lien Term Loan | S + 5.50% | 1.00 | % | 9.93 | % | 10/5/2029 | 2,134 | 2,134 | 2,112 | 0.33 | ||||||||||||||||||||
| Eyesouth Eye Care Holdco, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 1.00 | % | 9.83 | % | 10/5/2029 | 4,300 | 44 | 1 | — | ||||||||||||||||||||
| Golden State Buyer, Inc. | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.18 | % | 6/22/2026 | 199 | 200 | 200 | 0.03 | ||||||||||||||||||||
| ImageFirst Holdings, LLC | (7) | First Lien Revolver | S + 4.00% | 0.75 | % | 8.31 | % | 4/27/2028 | 100 | 20 | 20 | — | ||||||||||||||||||||
| IvyRehab Intermediate II, LLC | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.41 | % | 4/23/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| NJEYE LLC | (8) | First Lien Term Loan | S + 4.75% | 1.00 | % | 9.31 | % | 3/14/2025 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||||
| OB Hospitalist Group, Inc. | (8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.68 | % | 9/27/2027 | 199 | 199 | 198 | 0.03 | ||||||||||||||||||||
| OIS Management Services, LLC | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.06 | % | 11/16/2028 | 3,831 | 3,757 | 3,793 | 0.60 | ||||||||||||||||||||
| OIS Management Services, LLC | First Lien Delayed Draw Term Loan | S + 4.75% | 0.00 | % | 9.06 | % | 10/24/2031 | 3,151 | 3,090 | 3,119 | 0.49 | |||||||||||||||||||||
| ONS MSO, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.75% | 1.00 | % | 10.06 | % | 7/8/2026 | 221 | 106 | 107 | 0.02 | ||||||||||||||||||||
| ONS MSO, LLC | (7) | First Lien Revolver | P + 5.25% | 0.00 | % | 12.75 | % | 7/8/2026 | 24 | 13 | 13 | — | ||||||||||||||||||||
| Onsite Holdings, LLC | (8) | First Lien Term Loan | S + 6.25% | 1.00 | % | 10.66 | % | 12/28/2027 | 339 | 338 | 337 | 0.05 | ||||||||||||||||||||
| Onsite Holdings, LLC | (7) | First Lien Revolver | S + 6.25% | 1.00 | % | 10.68 | % | 12/28/2025 | 93 | 19 | 18 | — | ||||||||||||||||||||
| Orsini Pharmaceutical Services, LLC | (8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.68 | % | 5/2/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Phantom Purchaser, Inc. | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 9/19/2031 | 2,989 | 2,982 | 2,982 | 0.47 | ||||||||||||||||||||
| Phantom Purchaser, Inc. | (7) | First Lien Revolver | S + 5.00% | 0.75 | % | 9.31 | % | 9/19/2031 | 382 | (1 | ) | (1 | ) | — | ||||||||||||||||||
| Phynet Dermatology LLC | (8) | First Lien Term Loan | S + 6.50% | 1.00 | % | 10.81 | % | 10/20/2029 | 199 | 199 | 198 | 0.03 | ||||||||||||||||||||
| Premise Health Holding Corp. | (8) | First Lien Term Loan | S + 5.50% | 0.75 | % | 9.81 | % | 3/3/2031 | 6,088 | 6,088 | 6,088 | 0.96 | ||||||||||||||||||||
| Premise Health Holding Corp. | (7) | First Lien Revolver | S + 5.50% | 0.00 | % | 9.81 | % | 3/1/2030 | 712 | — | — | — | ||||||||||||||||||||
| RxSense Holdings LLC | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.41 | % | 3/13/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
51
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par
Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Healthcare Providers and Services (continued) | ||||||||||||||||||||||||||||||||
| SM Wellness Holdings, Inc. | (8) | First Lien Term Loan | S + 4.50% | 0.75 | % | 9.07 | % | 4/17/2028 | $ | 199 | $ | 199 | $ | 199 | 0.03 | % | ||||||||||||||||
| Smile Doctors LLC | (8) | First Lien Term Loan | S + 5.90% | 0.75 | % | 10.31 | % | 12/23/2028 | 100 | 99 | 99 | 0.02 | ||||||||||||||||||||
| Specialized Dental Holdings II, LLC | (8) | First Lien Term Loan | S + 4.75% | 1.00 | % | 9.08 | % | 11/1/2027 | 199 | 199 | 200 | 0.03 | ||||||||||||||||||||
| SpecialtyCare, Inc. | (8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.32 | % | 6/18/2028 | 100 | 95 | 96 | 0.02 | ||||||||||||||||||||
| STCH Acquisition Inc. | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.66 | % | 10/30/2026 | 2,298 | 2,288 | 2,287 | 0.36 | ||||||||||||||||||||
| STCH Acquisition Inc. | (7) | First Lien Revolver | S + 6.25% | 1.00 | % | 10.66 | % | 10/30/2026 | 196 | (1 | ) | (1 | ) | — | ||||||||||||||||||
| The GI Alliance Management, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 0.00 | % | 10.00 | % | 9/15/2028 | 8,455 | 1,813 | 1,919 | 0.30 | ||||||||||||||||||||
| TurningPoint Healthcare Solutions, LLC | (8) | First Lien Term Loan | S + 4.75% | 1.00 | % | 9.18 | % | 7/14/2027 | 199 | 198 | 198 | 0.03 | ||||||||||||||||||||
| United Digestive MSO Parent, LLC | (8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.06 | % | 3/30/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Urology Management Holdings, Inc. | (8) | First Lien Term Loan | S + 5.50% | 1.00 | % | 9.81 | % | 6/15/2027 | 199 | 198 | 198 | 0.03 | ||||||||||||||||||||
| USHV Management, LLC | (8) | First Lien Term Loan | S + 6.38% | 1.00 | % | 10.78 | % | 12/23/2027 | 100 | 98 | 98 | 0.02 | ||||||||||||||||||||
| Vital Care Buyer, LLC | (8) | First Lien Term Loan | S + 4.50% | 0.75 | % | 8.81 | % | 7/30/2031 | 5,289 | 5,265 | 5,264 | 0.83 | ||||||||||||||||||||
| Vital Care Buyer, LLC | (7) | First Lien Revolver | S + 4.75% | 0.75 | % | 9.08 | % | 7/30/2031 | 696 | (3 | ) | (3 | ) | — | ||||||||||||||||||
| 46,999 | 47,019 | 7.38 | ||||||||||||||||||||||||||||||
| Hotels, Restaurants and Leisure | ||||||||||||||||||||||||||||||||
| BJH Holdings III Corp. | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.31 | % | 8/19/2027 | 199 | 198 | 198 | 0.03 | ||||||||||||||||||||
| Movati Athletic (Group) Inc. | (6)(8) | First Lien Term Loan | C + 4.75% | 0.00 | % | 8.32 | % | 5/29/2030 | CAD | 7,533 | 5,394 | 5,197 | 0.82 | |||||||||||||||||||
| Movati Athletic (Group) Inc. | (6)(7) | First Lien Delayed Draw Term Loan | C + 5.25% | 1.00 | % | 8.82 | % | 5/29/2030 | CAD | 918 | (7 | ) | (5 | ) | — | |||||||||||||||||
| Southpaw Ap Buyer, LLC | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.71 | % | 3/2/2028 | 2,798 | 2,785 | 2,798 | 0.44 | ||||||||||||||||||||
| Southpaw Ap Buyer, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 1.00 | % | 9.71 | % | 3/2/2028 | 630 | 438 | 441 | 0.07 | ||||||||||||||||||||
| Southpaw Ap Buyer, LLC | (7) | First Lien Revolver | S + 4.50% | 0.00 | % | 8.81 | % | 3/2/2028 | 252 | (1 | ) | — | — | |||||||||||||||||||
| Ungerboeck Systems International, LLC | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.06 | % | 4/30/2027 | 199 | 199 | 200 | 0.03 | |||||||||||||||||||||
| 9,006 | 8,829 | 1.39 | ||||||||||||||||||||||||||||||
| Household Durables | ||||||||||||||||||||||||||||||||
| Stanton Carpet Intermediate Holdings II, Inc. | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.46 | % | 10/1/2027 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||||
| 200 | 200 | 0.03 | ||||||||||||||||||||||||||||||
| Household Products | ||||||||||||||||||||||||||||||||
| TPC US Parent, LLC | (8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.21 | % | 11/22/2025 | 200 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Wu Holdco, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 1.00 | % | 9.31 | % | 3/26/2027 | 3,520 | 2,456 | 2,453 | 0.38 | ||||||||||||||||||||
| Wu Holdco, Inc. | (7) | First Lien Revolver | S + 5.50% | 0.00 | % | 9.81 | % | 3/26/2027 | 362 | 123 | 122 | 0.02 | ||||||||||||||||||||
| 2,778 | 2,774 | 0.43 | ||||||||||||||||||||||||||||||
| Industrial Conglomerates | ||||||||||||||||||||||||||||||||
| Harvey Tool Company, LLC | (8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.58 | % | 10/26/2027 | 8,161 | 8,142 | 8,143 | 1.28 | ||||||||||||||||||||
| Harvey Tool Company, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 0.75 | % | 9.83 | % | 10/26/2027 | 3,213 | (8 | ) | (7 | ) | — | ||||||||||||||||||
| Harvey Tool Company, LLC | (7) | First Lien Revolver | S + 5.50% | 0.75 | % | 9.83 | % | 10/26/2027 | 964 | (2 | ) | (2 | ) | — | ||||||||||||||||||
| 8,132 | 8,134 | 1.28 | ||||||||||||||||||||||||||||||
52
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par
Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Insurance | ||||||||||||||||||||||||||||||||
| Accession Risk Management, Inc | First Lien Term Loan | S + 4.75% | 0.00 | % | 9.29 | % | 11/1/2029 | $ | 22 | $ | 22 | $ | 23 | — | % | |||||||||||||||||
| Accession Risk Management, Inc | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.00 | % | 9.06 | % | 11/1/2029 | 1,767 | (8 | ) | 2 | — | |||||||||||||||||||
| Accession Risk Management, Inc | (7) | First Lien Revolver | S + 5.50% | 0.75 | % | 9.81 | % | 11/1/2029 | 231 | (1 | ) | — | — | |||||||||||||||||||
| Alera Group, Inc. | (8) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.75 | % | 9.58 | % | 10/2/2028 | 199 | 197 | 198 | 0.03 | ||||||||||||||||||||
| Allied Benefit Systems Intermediate LLC | (8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.58 | % | 10/31/2030 | 3,372 | 3,372 | 3,372 | 0.53 | ||||||||||||||||||||
| Allied Benefit Systems Intermediate LLC | First Lien Delayed Draw Term Loan | S + 5.25% | 0.00 | % | 9.58 | % | 10/31/2030 | 618 | 618 | 618 | 0.10 | |||||||||||||||||||||
| AMBA Buyer, Inc. | (8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.66 | % | 7/30/2027 | 2,903 | 2,882 | 2,883 | 0.45 | ||||||||||||||||||||
| AMBA Buyer, Inc. | (8) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.75 | % | 9.66 | % | 7/30/2027 | 865 | 858 | 859 | 0.13 | ||||||||||||||||||||
| AMBA Buyer, Inc. | (7) | First Lien Revolver | S + 5.50% | 0.75 | % | 9.91 | % | 7/30/2027 | 223 | (2 | ) | (2 | ) | — | ||||||||||||||||||
| Amerilife Holdings LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.00 | % | 9.25 | % | 8/31/2029 | 12,276 | 5,925 | 5,953 | 0.93 | ||||||||||||||||||||
| AQ Sunshine, Inc. | (8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.56 | % | 7/24/2031 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Ardonagh Midco 3 PLC | (6)(8) | First Lien Term Loan | SON + 4.75% | 0.00 | % | 9.45 | % | 2/15/2031 | GBP | 1,984 | 2,168 | 2,054 | 0.32 | |||||||||||||||||||
| Ardonagh Midco 3 PLC | (6)(8) | First Lien Term Loan | S + 4.75% | 0.50 | % | 9.00 | % | 2/17/2031 | 5,016 | 5,016 | 5,016 | 0.79 | ||||||||||||||||||||
| Asurion, LLC | (5)(8) | First Lien Term Loan | S + 3.25% | 0.00 | % | 7.70 | % | 12/23/2026 | 2,000 | 2,003 | 2,001 | 0.31 | ||||||||||||||||||||
| Beyond Risk Parent Holdings, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 4.50% | 0.00 | % | 8.93 | % | 10/8/2027 | 6,373 | 514 | 482 | 0.08 | ||||||||||||||||||||
| Galway Borrower LLC | (8) | First Lien Term Loan | S + 4.50% | 0.75 | % | 8.81 | % | 9/29/2028 | 199 | 198 | 198 | 0.03 | ||||||||||||||||||||
| Imagine 360 LLC | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.06 | % | 9/30/2028 | 1,400 | 1,393 | 1,393 | 0.22 | ||||||||||||||||||||
| Imagine 360 LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 9/30/2028 | 767 | (4 | ) | (4 | ) | — | ||||||||||||||||||
| Imagine 360 LLC | (7) | First Lien Revolver | S + 5.00% | 0.75 | % | 9.33 | % | 9/30/2028 | 327 | (3 | ) | (2 | ) | — | ||||||||||||||||||
| Integrity Marketing Acquisition, LLC | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 8/25/2028 | 7,660 | 7,629 | 7,584 | 1.19 | ||||||||||||||||||||
| Mclarens Midco Inc. | (7) | First Lien Delayed Draw Term Loan | S + 4.50% | 0.75 | % | 8.81 | % | 12/19/2025 | 663 | 71 | 71 | 0.01 | ||||||||||||||||||||
| Oakbridge Insurance Agency LLC | (8) | First Lien Term Loan | S + 5.75% | 0.75 | % | 10.08 | % | 11/1/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Pareto Health Intermediate Holdings, Inc. | (8) | First Lien Term Loan | S + 5.00% | 0.00 | % | 9.25 | % | 5/31/2030 | 2,752 | 2,740 | 2,739 | 0.43 | ||||||||||||||||||||
| Pareto Health Intermediate Holdings, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.00 | % | 9.25 | % | 6/1/2030 | 653 | (2 | ) | (3 | ) | — | ||||||||||||||||||
| Patriot Growth Insurance Services, LLC | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.46 | % | 10/16/2028 | 5,041 | 5,016 | 5,041 | 0.79 | ||||||||||||||||||||
| Patriot Growth Insurance Services, LLC | (8) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.46 | % | 10/16/2028 | 1,409 | 1,402 | 1,409 | 0.22 | ||||||||||||||||||||
| Patriot Growth Insurance Services, LLC | (7) | First Lien Revolver | S + 5.00% | 0.75 | % | 9.46 | % | 10/16/2028 | 534 | 264 | 267 | 0.04 | ||||||||||||||||||||
| Riser Interco LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.00 | % | 9.31 | % | 10/31/2029 | 11,576 | 9,715 | 9,644 | 1.51 | ||||||||||||||||||||
| Simplicity Financial Marketing Group Holdings, Inc. | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.25 | % | 12/31/2031 | 6,769 | 6,735 | 6,735 | 1.06 | ||||||||||||||||||||
| Simplicity Financial Marketing Group Holdings, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.00 | % | 9.25 | % | 12/31/2031 | 1,805 | (5 | ) | (9 | ) | — | ||||||||||||||||||
| Simplicity Financial Marketing Group Holdings, Inc. | (7) | First Lien Revolver | S + 5.00% | 0.00 | % | 9.25 | % | 12/31/2031 | 903 | (5 | ) | (5 | ) | — | ||||||||||||||||||
| THG Acquisition, LLC | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.08 | % | 10/31/2031 | 2,961 | 2,961 | 2,947 | 0.46 | ||||||||||||||||||||
| THG Acquisition, LLC | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.75 | % | 9.08 | % | 10/31/2031 | 660 | (2 | ) | (3 | ) | — | ||||||||||||||||||
| THG Acquisition, LLC | (7) | First Lien Revolver | S + 4.75% | 0.75 | % | 9.08 | % | 10/31/2031 | 330 | 23 | 23 | — | ||||||||||||||||||||
| World Insurance Associates, LLC | (8) | First Lien Term Loan | S + 6.00% | 1.00 | % | 10.31 | % | 4/3/2028 | 199 | 198 | 198 | 0.03 | ||||||||||||||||||||
| 62,286 | 62,080 | 9.72 | ||||||||||||||||||||||||||||||
53
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par
Amount / Shares |
Amortized Cost (4) |
Fair Value | Percentage of Net Assets |
||||||||||||||||||||||
| IT Services | ||||||||||||||||||||||||||||||||
| BigTime Software, Inc. | First Lien Term Loan | S + 6.25% | 0.00 | % | 10.58 | % | 6/30/2028 | $ | 200 | $ | 200 | $ | 200 | 0.03 | % | |||||||||||||||||
| Cardinal Parent, Inc. | (8) | First Lien Term Loan | S + 4.50% | 0.75 | % | 8.96 | % | 11/12/2027 | 199 | 187 | 191 | 0.03 | ||||||||||||||||||||
| DCert Buyer, Inc. | (7) | First Lien Revolver | S + 3.75% | 0.00 | % | 8.08 | % | 10/16/2026 | 100 | — | — | — | ||||||||||||||||||||
| DT1 Midco Corp | (8) | First Lien Term Loan | S + 5.00% | 0.00 | % | 9.31 | % | 12/30/2031 | 5,749 | 5,720 | 5,720 | 0.90 | ||||||||||||||||||||
| DT1 Midco Corp | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.00 | % | 9.31 | % | 12/30/2031 | 2,005 | (5 | ) | (10 | ) | — | ||||||||||||||||||
| DT1 Midco Corp | (7) | First Lien Revolver | S + 5.00% | 0.00 | % | 9.31 | % | 12/30/2030 | 802 | (4 | ) | (4 | ) | — | ||||||||||||||||||
| Govdelivery Holdings, LLC | (8) | First Lien Term Loan | S + 3.50% | 0.75 | % | 10.86% (Incl. 2.25% PIK) | 1/17/2031 | 200 | 199 | 200 | 0.03 | |||||||||||||||||||||
| Marco Technologies, LLC | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.56 | % | 11/24/2026 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||||
| Medallia, Inc. | (8) | First Lien Term Loan | S + 2.50% | 0.75 | % | 6.91 | % | 10/29/2028 | 99 | 96 | 97 | 0.02 | ||||||||||||||||||||
| Noble Midco 3 Limited | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 6/24/2031 | 5,056 | 5,056 | 5,043 | 0.79 | ||||||||||||||||||||
| Noble Midco 3 Limited | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 6/11/2031 | 824 | — | (2 | ) | — | |||||||||||||||||||
| Noble Midco 3 Limited | (7) | First Lien Revolver | S + 5.25% | 0.75 | % | 9.56 | % | 12/11/2030 | 1,120 | — | (3 | ) | — | |||||||||||||||||||
| Oeconnection LLC | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 4/22/2031 | 4,418 | 4,418 | 4,410 | 0.69 | ||||||||||||||||||||
| Oeconnection LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.00 | % | 9.58 | % | 4/22/2031 | 2,138 | — | (4 | ) | — | |||||||||||||||||||
| Oeconnection LLC | (7) | First Lien Delayed Draw Term Loan | S + 4.00% | 0.00 | % | 8.33 | % | 4/22/2031 | 771 | (9 | ) | (1 | ) | — | ||||||||||||||||||
| Oeconnection LLC | (7) | First Lien Revolver | S + 4.00% | 0.75 | % | 8.33 | % | 4/22/2031 | 482 | (2 | ) | (1 | ) | — | ||||||||||||||||||
| Passageways, Inc. | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.46 | % | 7/21/2027 | 200 | 200 | 200 | 0.03 | |||||||||||||||||||||
| PDI TA Holdings, Inc. | (8) | First Lien Term Loan | S + 5.50% | 0.75 | % | 9.81 | % | 1/29/2031 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Ridge Trail US Bidco, Inc. | (8) | First Lien Term Loan | S + 4.50% | 0.75 | % | 8.81 | % | 9/30/2031 | 8,686 | 8,626 | 8,621 | 1.35 | ||||||||||||||||||||
| Ridge Trail US Bidco, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.75 | % | 9.06 | % | 9/30/2031 | 2,995 | (21 | ) | (22 | ) | — | ||||||||||||||||||
| Ridge Trail US Bidco, Inc. | (7) | First Lien Revolver | S + 4.50% | 0.00 | % | 8.81 | % | 3/31/2031 | 998 | 263 | 262 | 0.04 | ||||||||||||||||||||
| Safety Borrower Holdings LLC | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.70 | % | 9/1/2027 | 3,492 | 3,492 | 3,473 | 0.54 | ||||||||||||||||||||
| Safety Borrower Holdings LLC | (7) | First Lien Revolver | P + 4.25% | 0.00 | % | 11.75 | % | 9/1/2027 | 499 | 125 | 122 | 0.02 | ||||||||||||||||||||
| Sailpoint Technologies Holdings, Inc. | (6)(8) | First Lien Term Loan | S + 6.00% | 0.75 | % | 10.31 | % | 8/16/2029 | 131 | 131 | 131 | 0.02 | ||||||||||||||||||||
| Spirit RR Holdings, Inc. | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.16 | % | 9/13/2028 | 3,252 | 3,245 | 3,228 | 0.51 | ||||||||||||||||||||
| Spirit RR Holdings, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.75 | % | 9.16 | % | 9/13/2028 | 467 | 231 | 229 | 0.04 | ||||||||||||||||||||
| Spirit RR Holdings, Inc. | (7) | First Lien Revolver | S + 4.00% | 0.75 | % | 8.31 | % | 9/13/2028 | 272 | (1 | ) | (2 | ) | — | ||||||||||||||||||
| Storable, Inc. | (7) | First Lien Revolver | S + 2.75% | 0.00 | % | 7.08 | % | 4/16/2026 | 100 | 25 | 25 | — | ||||||||||||||||||||
| Trunk Acquisition, Inc. | (8) | First Lien Term Loan | S + 6.00% | 1.00 | % | 10.46 | % | 2/19/2030 | 199 | 199 | 198 | 0.03 | ||||||||||||||||||||
| Trunk Acquisition, Inc. | (8) | First Lien Term Loan | S + 6.00% | 0.00 | % | 10.46 | % | 2/19/2030 | 1,814 | 1,807 | 1,805 | 0.28 | ||||||||||||||||||||
| Trunk Acquisition, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 6.00% | 0.00 | % | 10.46 | % | 2/19/2030 | 1,845 | (5 | ) | (9 | ) | — | ||||||||||||||||||
| VS Buyer, LLC | (7) | First Lien Revolver | S + 3.25% | 0.00 | % | 7.58 | % | 4/12/2029 | 100 | — | — | — | ||||||||||||||||||||
| Welocalize, Inc. | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.56 | % | 6/23/2026 | 200 | 199 | 200 | 0.03 | ||||||||||||||||||||
| 34,771 | 34,696 | 5.44 | ||||||||||||||||||||||||||||||
54
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Life Sciences Tools & Services | ||||||||||||||||||||||||||||||||
| Kwol Acquisition, Inc. | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.00 | % | 12/12/2029 | $ | 6,144 | $ | 6,144 | $ | 6,052 | 0.95 | % | ||||||||||||||||
| Kwol Acquisition, Inc. | (7) | First Lien Revolver | S + 6.25% | 0.75 | % | 10.50 | % | 12/12/2029 | 841 | — | (13 | ) | — | |||||||||||||||||||
| Sotera Health Holdings, LLC | (5)(6)(8) | First Lien Term Loan | S + 3.25% | 0.00 | % | 7.56 | % | 5/30/2031 | 1,895 | 1,905 | 1,902 | 0.30 | ||||||||||||||||||||
| 8,049 | 7,941 | 1.25 | ||||||||||||||||||||||||||||||
| Machinery | ||||||||||||||||||||||||||||||||
| CD&R Hydra Buyer, Inc. | (5)(8) | First Lien Term Loan | S + 4.00% | 0.00 | % | 8.43 | % | 3/25/2031 | 1,995 | 2,007 | 2,004 | 0.31 | ||||||||||||||||||||
| Clyde Industries Us Holdco, Inc. | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.46 | % | 12/18/2025 | 197 | 197 | 197 | 0.03 | ||||||||||||||||||||
| Dynatect Group Holdings, Inc. | (8) | First Lien Term Loan | S + 4.50% | 1.00 | % | 8.91 | % | 9/30/2026 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||||
| Flow Control Solutions, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 3/30/2029 | 5,241 | 75 | 76 | 0.01 | ||||||||||||||||||||
| Flow Control Solutions, Inc. | (7) | First Lien Revolver | S + 6.00% | 0.75 | % | 10.31 | % | 3/31/2029 | 936 | (7 | ) | (7 | ) | — | ||||||||||||||||||
| Merlin Buyer, Inc. | (8) | First Lien Term Loan | S + 4.75% | 0.50 | % | 9.06 | % | 12/14/2028 | 5,536 | 5,536 | 5,536 | 0.87 | ||||||||||||||||||||
| Merlin Buyer, Inc. | (7) | First Lien Revolver | S + 0.50% | 0.00 | % | 4.81 | % | 12/14/2026 | 1,450 | (14 | ) | (14 | ) | — | ||||||||||||||||||
| Process Equipment, Inc. | (8) | First Lien Term Loan | S + 5.25% | 0.00 | % | 9.75 | % | 9/6/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Process Insights Acquisition, Inc. | (8) | First Lien Term Loan | S + 6.25% | 1.00 | % | 10.56 | % | 7/18/2029 | 199 | 199 | 198 | 0.03 | ||||||||||||||||||||
| Victory Buyer LLC | (7) | First Lien Revolver | S + 3.75% | 0.00 | % | 8.08 | % | 11/19/2026 | 100 | 44 | 45 | 0.01 | ||||||||||||||||||||
| 8,436 | 8,434 | 1.32 | ||||||||||||||||||||||||||||||
| Media | ||||||||||||||||||||||||||||||||
| Fitness International LLC | (8) | First Lien Term Loan | S + 5.25% | 0.00 | % | 9.58 | % | 2/12/2029 | 10,853 | 10,844 | 10,938 | 1.72 | ||||||||||||||||||||
| Getty Images, Inc. | (5)(6)(8) | First Lien Term Loan | S + 4.50% | 0.00 | % | 8.85 | % | 2/19/2026 | 1,991 | 1,994 | 1,989 | 0.31 | ||||||||||||||||||||
| Klick Inc. | (6)(8) | First Lien Term Loan | S + 4.50% | 1.00 | % | 8.81 | % | 3/31/2028 | 732 | 725 | 725 | 0.11 | ||||||||||||||||||||
| Learfield Communications, LLC | (7) | First Lien Revolver | S + 3.25% | 0.00 | % | 7.58 | % | 12/31/2027 | 100 | — | — | — | ||||||||||||||||||||
| MH Sub I, LLC | (5)(8) | First Lien Term Loan | S + 4.25% | 0.00 | % | 8.58 | % | 12/11/2031 | 2,500 | 2,475 | 2,482 | 0.39 | ||||||||||||||||||||
| W2O Holdings, Inc. | (8) | First Lien Term Loan | S + 4.75% | 1.00 | % | 9.00 | % | 6/12/2028 | 1,604 | 1,597 | 1,600 | 0.25 | ||||||||||||||||||||
| W2O Holdings, Inc. | First Lien Delayed Draw Term Loan | S + 4.75% | 1.00 | % | 9.06 | % | 6/12/2028 | 688 | 682 | 687 | 0.11 | |||||||||||||||||||||
| W2O Holdings, Inc. | (7) | First Lien Revolver | S + 4.75% | 1.00 | % | 9.00 | % | 6/12/2028 | 132 | 39 | 39 | 0.01 | ||||||||||||||||||||
| 18,356 | 18,460 | 2.90 | ||||||||||||||||||||||||||||||
| Oil, Gas and Consumable Fuels | ||||||||||||||||||||||||||||||||
| Edpo, LLC | (8) | First Lien Term Loan | S + 4.50% | 0.75 | % | 8.83 | % | 12/8/2027 | 6,901 | 6,901 | 6,884 | 1.08 | ||||||||||||||||||||
| Edpo, LLC | (7) | First Lien Revolver | S + 4.50% | 0.75 | % | 8.83 | % | 12/8/2026 | 81 | 28 | 28 | — | ||||||||||||||||||||
| Valicor PPC Intermediate II LLC | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.33 | % | 7/24/2028 | 2,656 | 2,650 | 2,650 | 0.42 | ||||||||||||||||||||
| Valicor PPC Intermediate II LLC | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.33 | % | 7/24/2028 | 930 | 928 | 928 | 0.15 | ||||||||||||||||||||
| Valicor PPC Intermediate II LLC | (8) | First Lien Delayed Draw Term Loan | S + 5.00% | 1.00 | % | 9.33 | % | 7/24/2028 | 442 | 441 | 441 | 0.07 | ||||||||||||||||||||
| Valicor PPC Intermediate II LLC | (7) | First Lien Revolver | S + 4.00% | 1.00 | % | 8.33 | % | 1/24/2028 | 710 | 75 | 75 | 0.01 | ||||||||||||||||||||
| 11,023 | 11,006 | 1.73 | ||||||||||||||||||||||||||||||
| Personal Care Products | ||||||||||||||||||||||||||||||||
| Apothecary Products, LLC | (6)(8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.10 | % | 7/27/2025 | 194 | 194 | 194 | 0.03 | ||||||||||||||||||||
| Swanson Health Products, Incorporated | (8) | First Lien Term Loan | S + 6.25% | 1.00 | % | 10.82 | % | 6/30/2025 | 199 | 199 | 200 | 0.03 | ||||||||||||||||||||
| 393 | 394 | 0.06 | ||||||||||||||||||||||||||||||
55
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par
Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Pharmaceuticals | ||||||||||||||||||||||||||||||||
| Bamboo US BidCo LLC | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 12.93% (Incl. 3.38% PIK) | 9/30/2030 | $ | 3,023 | $ | 3,023 | $ | 3,008 | 0.47 | % | |||||||||||||||||
| Bamboo US BidCo LLC | (8) | First Lien Term Loan | E + 5.25% | 1.00 | % | 12.93% (Incl. 3.38% PIK) | 9/30/2030 | EUR | 2,697 | 2,948 | 2,779 | 0.44 | ||||||||||||||||||||
| Bamboo US BidCo LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.00 | % | 9.58 | % | 9/30/2030 | 1,892 | 270 | 264 | 0.04 | ||||||||||||||||||||
| Bamboo US BidCo LLC | (7) | First Lien Revolver | S + 6.00% | 0.00 | % | 10.31 | % | 10/1/2029 | 826 | — | (4 | ) | — | |||||||||||||||||||
| Bridges Consumer Healthcare Intermediate LLC | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.56 | % | 12/20/2031 | 4,708 | 4,685 | 4,684 | 0.73 | ||||||||||||||||||||
| Bridges Consumer Healthcare Intermediate LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 1.00 | % | 9.56 | % | 12/20/2031 | 2,235 | — | (11 | ) | — | |||||||||||||||||||
| Bridges Consumer Healthcare Intermediate LLC | (7) | First Lien Revolver | S + 5.25% | 0.00 | % | 9.56 | % | 12/20/2031 | 894 | — | (4 | ) | — | |||||||||||||||||||
| Exactcare Parent Inc | (8) | First Lien Term Loan | S + 5.50% | 1.00 | % | 9.81 | % | 11/5/2029 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Tersera Therapeutics, LLC | (8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.06 | % | 4/4/2029 | 3,874 | 3,874 | 3,874 | 0.61 | ||||||||||||||||||||
| Tersera Therapeutics, LLC | (7) | First Lien Revolver | S + 6.75% | 1.00 | % | 11.06 | % | 4/4/2029 | 116 | — | — | — | ||||||||||||||||||||
| TWL Holdings Corp | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.71 | % | 11/6/2026 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||||
| 15,199 | 14,989 | 2.35 | ||||||||||||||||||||||||||||||
| Professional Services | ||||||||||||||||||||||||||||||||
| Analytic Partners, LP | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.08 | % | 4/4/2030 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Analytic Partners, LP | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.08 | % | 4/4/2030 | 3,713 | 3,702 | 3,699 | 0.58 | ||||||||||||||||||||
| Analytic Partners, LP | (7) | First Lien Revolver | S + 4.75% | 0.00 | % | 9.08 | % | 4/4/2030 | 502 | (2 | ) | (2 | ) | — | ||||||||||||||||||
| Applied Technical Services, LLC | (8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.21 | % | 12/29/2026 | 199 | 196 | 196 | 0.03 | ||||||||||||||||||||
| Aprio Advisory Group, LLC | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.06 | % | 8/1/2031 | 7,536 | 7,518 | 7,518 | 1.18 | ||||||||||||||||||||
| Aprio Advisory Group, LLC | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.75 | % | 9.06 | % | 8/1/2031 | 3,277 | 1,505 | 1,504 | 0.24 | ||||||||||||||||||||
| Aprio Advisory Group, LLC | (7) | First Lien Revolver | S + 4.75% | 0.75 | % | 9.06 | % | 8/1/2031 | 1,638 | 520 | 520 | 0.08 | ||||||||||||||||||||
| AQ Carver Buyer, Inc. | (7) | First Lien Revolver | S + 5.25% | 0.00 | % | 9.58 | % | 8/2/2028 | 100 | — | — | — | ||||||||||||||||||||
| Carr, Riggs & Ingram Capital, L.L.C. | (8) | First Lien Term Loan | S + 4.75% | 0.50 | % | 9.06 | % | 11/18/2031 | 2,875 | 2,861 | 2,861 | 0.45 | ||||||||||||||||||||
| Carr, Riggs & Ingram Capital, L.L.C. | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.50 | % | 9.06 | % | 11/18/2031 | 1,458 | (4 | ) | (7 | ) | — | ||||||||||||||||||
| Carr, Riggs & Ingram Capital, L.L.C. | (7) | First Lien Revolver | S + 3.75% | 0.50 | % | 8.06 | % | 11/18/2031 | 667 | 80 | 80 | 0.01 | ||||||||||||||||||||
| Clinical Education Alliance, LLC | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.46 | % | 12/21/2026 | 100 | 99 | 98 | 0.02 | ||||||||||||||||||||
| Crisis Prevention Institute, Inc. | (7) | First Lien Revolver | S + 4.75% | 0.50 | % | 9.08 | % | 4/9/2029 | 100 | — | — | — | ||||||||||||||||||||
| Disa Holdings Corp. | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 9/9/2028 | 2,854 | 2,854 | 2,817 | 0.44 | ||||||||||||||||||||
| Disa Holdings Corp. | (8) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 9/9/2028 | 556 | 556 | 549 | 0.09 | ||||||||||||||||||||
| Disa Holdings Corp. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 9/11/2028 | 591 | 68 | 60 | 0.01 | ||||||||||||||||||||
| DTI Holdco, Inc. | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.08 | % | 4/26/2029 | 199 | 201 | 201 | 0.03 | ||||||||||||||||||||
| Foreigner Bidco Inc. | (8) | First Lien Term Loan | S + 5.50% | 1.00 | % | 9.93 | % | 4/19/2028 | 200 | 200 | 199 | 0.03 | ||||||||||||||||||||
| Grant Thornton Advisors LLC | (5)(6)(8) | First Lien Term Loan | S + 2.75% | 0.00 | % | 7.06 | % | 6/2/2031 | 1,202 | 1,202 | 1,204 | 0.19 | ||||||||||||||||||||
| Grant Thornton Advisors LLC | (5)(6)(7)(8) | First Lien Delayed Draw Term Loan | S + 2.75% | 0.00 | % | 7.06 | % | 6/2/2031 | 147 | — | — | — | ||||||||||||||||||||
56
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Professional Services (continued) | ||||||||||||||||||||||||||||||||
| Ground Penetrating Radar Systems, LLC | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.58 | % | 4/2/2031 | $ | 9,041 | $ | 9,041 | $ | 9,041 | 1.42 | % | ||||||||||||||||
| Ground Penetrating Radar Systems, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.75% | 1.00 | % | 10.08 | % | 4/2/2031 | 2,158 | — | — | — | ||||||||||||||||||||
| Ground Penetrating Radar Systems, LLC | (7) | First Lien Revolver | P + 4.25% | 1.00 | % | 11.75 | % | 4/2/2031 | 1,151 | 144 | 144 | 0.02 | ||||||||||||||||||||
| HSI Halo Acquisition Inc. | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 6/30/2031 | 7,825 | 7,806 | 7,806 | 1.22 | ||||||||||||||||||||
| HSI Halo Acquisition Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 6/28/2031 | 1,397 | 239 | 239 | 0.04 | ||||||||||||||||||||
| HSI Halo Acquisition Inc. | (7) | First Lien Revolver | S + 5.00% | 0.00 | % | 9.31 | % | 6/28/2030 | 932 | (2 | ) | (2 | ) | — | ||||||||||||||||||
| IG Investments Holdings, LLC | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 9/22/2028 | 2,608 | 2,596 | 2,596 | 0.41 | |||||||||||||||||||||
| IG Investments Holdings, LLC | (7) | First Lien Revolver | S + 4.00% | 0.75 | % | 8.31 | % | 9/22/2028 | 293 | (1 | ) | (1 | ) | — | ||||||||||||||||||
| Iris Buyer LLC | (8) | First Lien Term Loan | S + 6.25% | 1.00 | % | 10.56 | % | 10/2/2030 | 199 | 197 | 199 | 0.03 | ||||||||||||||||||||
| KENE Acquisition, Inc. | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.58 | % | 2/8/2031 | 199 | 200 | 200 | 0.03 | ||||||||||||||||||||
| Keng Acquisition, Inc. | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.33 | % | 8/1/2029 | 199 | 197 | 199 | 0.03 | ||||||||||||||||||||
| Marina Acquisition, Inc. | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.31 | % | 7/1/2030 | 2,146 | 2,125 | 2,125 | 0.33 | ||||||||||||||||||||
| Marina Acquisition, Inc. | (7) | First Lien Revolver | S + 4.00% | 0.00 | % | 8.31 | % | 7/1/2030 | 307 | (3 | ) | (3 | ) | — | ||||||||||||||||||
| MHE Intermediate Holdings, LLC | (8) | First Lien Term Loan | S + 6.00% | 1.00 | % | 10.46 | % | 7/21/2027 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||||
| Propio LS, LLC | (8) | First Lien Term Loan | S + 4.50% | 0.75 | % | 8.75 | % | 7/17/2030 | 7,064 | 7,030 | 7,046 | 1.11 | ||||||||||||||||||||
| Propio LS, LLC | (7) | First Lien Delayed Draw Term Loan | S + 4.50% | 0.00 | % | 8.75 | % | 7/17/2030 | 3,409 | (17 | ) | (9 | ) | — | ||||||||||||||||||
| Propio LS, LLC | (7) | First Lien Revolver | S + 6.00% | 0.75 | % | 10.25 | % | 7/17/2029 | 1,704 | (8 | ) | (4 | ) | — | ||||||||||||||||||
| Rimkus Consulting Group, Inc. | (8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.50 | % | 4/1/2031 | 8,962 | 8,962 | 8,917 | 1.40 | ||||||||||||||||||||
| Rimkus Consulting Group, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.75 | % | 9.50 | % | 4/1/2031 | 2,251 | 239 | 228 | 0.04 | ||||||||||||||||||||
| Rimkus Consulting Group, Inc. | (7) | First Lien Revolver | S + 5.25% | 0.75 | % | 9.50 | % | 4/1/2030 | 1,201 | — | (6 | ) | — | |||||||||||||||||||
| Ruppert Landscape, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.75% | 0.75 | % | 10.06 | % | 12/1/2028 | 4,804 | 748 | 728 | 0.11 | ||||||||||||||||||||
| Ruppert Landscape, LLC | (7) | First Lien Revolver | S + 5.75% | 0.75 | % | 10.06 | % | 12/1/2028 | 320 | (3 | ) | (4 | ) | — | ||||||||||||||||||
| Skopima Consilio Parent LLC | (5)(8) | First Lien Term Loan | S + 3.75% | 0.50 | % | 8.08 | % | 5/12/2028 | 2,172 | 2,178 | 2,183 | 0.34 | ||||||||||||||||||||
| Tempo Buyer Corp. | (8) | First Lien Term Loan | S + 4.75% | 0.75 | % | 9.06 | % | 8/26/2028 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| USRP Holdings, Inc. | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 12/31/2029 | 8,677 | 8,635 | 8,677 | 1.36 | ||||||||||||||||||||
| USRP Holdings, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 12/31/2029 | 2,773 | (12 | ) | — | — | |||||||||||||||||||
| USRP Holdings, Inc. | (7) | First Lien Revolver | S + 5.50% | 0.75 | % | 9.83 | % | 12/31/2029 | 900 | (4 | ) | — | — | |||||||||||||||||||
| Vaco Holdings, LLC | (7) | First Lien Revolver | S + 5.00% | 0.00 | % | 9.33 | % | 1/21/2027 | 100 | — | — | — | ||||||||||||||||||||
| Vensure Employer Services, Inc. | (8) | First Lien Term Loan | S + 5.00% | 0.50 | % | 9.31 | % | 9/27/2031 | 1,947 | 1,937 | 1,938 | 0.30 | ||||||||||||||||||||
| Vensure Employer Services, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.00 | % | 9.31 | % | 9/27/2031 | 476 | (2 | ) | (2 | ) | — | ||||||||||||||||||
| YA Intermediate Holdings II, LLC | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 10/1/2031 | 5,419 | 5,392 | 5,392 | 0.85 | ||||||||||||||||||||
| YA Intermediate Holdings II, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 10/1/2031 | 2,258 | (6 | ) | (11 | ) | — | ||||||||||||||||||
| YA Intermediate Holdings II, LLC | (7) | First Lien Revolver | S + 4.00% | 0.75 | % | 8.31 | % | 10/1/2031 | 1,084 | 49 | 49 | 0.01 | ||||||||||||||||||||
| 79,811 | 79,760 | 12.52 | ||||||||||||||||||||||||||||||
| Real Estate Management and Development | ||||||||||||||||||||||||||||||||
| Sako and Partners Lower Holdings LLC. | (8) | First Lien Term Loan | S + 4.50% | 1.00 | % | 8.81 | % | 9/15/2028 | 6,566 | 6,551 | 6,549 | 1.03 | ||||||||||||||||||||
| Sako and Partners Lower Holdings LLC. | (7) | First Lien Revolver | S + 6.00% | 1.00 | % | 10.31 | % | 9/15/2028 | 418 | (1 | ) | (1 | ) | — | ||||||||||||||||||
| 6,550 | 6,548 | 1.03 | ||||||||||||||||||||||||||||||
57
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par Amount / Shares |
Amortized Cost (4) |
Fair Value |
Percentage of Net Assets |
||||||||||||||||||||||
| Software | ||||||||||||||||||||||||||||||||
| 365 Retail Markets, LLC | (8) | First Lien Term Loan | S + 4.50% | 1.00 | % | 8.81 | % | 12/22/2028 | $ | 3,876 | $ | 3,876 | $ | 3,852 | 0.60 | % | ||||||||||||||||
| 365 Retail Markets, LLC | (8) | First Lien Delayed Draw Term Loan | S + 4.50% | 1.00 | % | 8.81 | % | 12/22/2028 | 1,753 | 1,753 | 1,742 | 0.27 | ||||||||||||||||||||
| 365 Retail Markets, LLC | (7) | First Lien Delayed Draw Term Loan | S + 4.50% | 1.00 | % | 8.81 | % | 12/22/2028 | 1,371 | 914 | 906 | 0.14 | ||||||||||||||||||||
| Adelaide Borrower, LLC | First Lien Term Loan | S + 6.25% | 0.75 | % | 10.56 | % | 5/8/2030 | 200 | 198 | 198 | 0.03 | |||||||||||||||||||||
| Alta Buyer, LLC | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.31 | % | 12/21/2027 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| AQA Acquisition Holding, Inc. | (7) | First Lien Revolver | S + 3.50% | 0.00 | % | 7.83 | % | 3/3/2028 | 100 | — | — | — | ||||||||||||||||||||
| Artifact Bidco, Inc. | (8) | First Lien Term Loan | S + 4.50% | 0.50 | % | 8.81 | % | 7/28/2031 | 3,354 | 3,331 | 3,329 | 0.52 | ||||||||||||||||||||
| Artifact Bidco, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 4.50% | 0.50 | % | 8.81 | % | 7/25/2031 | 821 | (6 | ) | (6 | ) | — | ||||||||||||||||||
| Artifact Bidco, Inc. | (7) | First Lien Revolver | S + 4.50% | 0.50 | % | 8.81 | % | 7/26/2030 | 399 | (3 | ) | (3 | ) | — | ||||||||||||||||||
| Artifact Bidco, Inc. | (7) | First Lien Revolver | S + 4.50% | 0.50 | % | 8.81 | % | 7/26/2030 | 188 | (1 | ) | (1 | ) | — | ||||||||||||||||||
| Banker's Toolbox, Inc. | (8) | First Lien Term Loan | S + 4.50% | 0.75 | % | 8.81 | % | 7/27/2027 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Bluecat Networks (USA) Inc. | (6)(8) | First Lien Term Loan | S + 5.00% | 0.00 | % | 9.31 | % | 8/8/2028 | 1,473 | 1,462 | 1,462 | 0.23 | ||||||||||||||||||||
| Camelot U.S. Acquisition LLC | (5)(6)(8) | First Lien Term Loan | S + 2.75% | 0.00 | % | 7.08 | % | 1/31/2031 | 3,067 | 3,075 | 3,068 | 0.48 | ||||||||||||||||||||
| Catalis Intermediate, Inc. | (8) | First Lien Term Loan | S + 5.50% | 0.00 | % | 9.96 | % | 8/4/2027 | 100 | 99 | 98 | 0.02 | ||||||||||||||||||||
| Central Parent LLC | (5)(8) | First Lien Term Loan | S + 3.25% | 0.00 | % | 7.58 | % | 7/6/2029 | 1,746 | 1,737 | 1,725 | 0.27 | ||||||||||||||||||||
| Cloud Software Group, Inc. | (7) | First Lien Revolver | S + 3.75% | 0.00 | % | 8.08 | % | 9/30/2027 | 100 | — | — | — | ||||||||||||||||||||
| Concord Global Acquisition, LLC, | (8) | First Lien Term Loan | S + 4.75% | 0.00 | % | 9.06 | % | 12/29/2031 | 3,946 | 3,926 | 3,926 | 0.62 | ||||||||||||||||||||
| Concord Global Acquisition, LLC, | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.00 | % | 9.06 | % | 12/29/2031 | 1,715 | (4 | ) | (9 | ) | — | ||||||||||||||||||
| Concord Global Acquisition, LLC, | (7) | First Lien Revolver | S + 4.75% | 0.00 | % | 9.06 | % | 12/29/2031 | 686 | (3 | ) | (3 | ) | — | ||||||||||||||||||
| Digital.AI Software Holdings, Inc. | (8) | First Lien Term Loan | S + 6.00% | 1.00 | % | 10.31 | % | 8/10/2028 | 100 | 100 | 100 | 0.02 | ||||||||||||||||||||
| DS Admiral Bidco, LLC | (7) | First Lien Revolver | S + 4.00% | 0.00 | % | 8.33 | % | 6/26/2029 | 100 | 23 | 23 | — | ||||||||||||||||||||
| DT Intermediate Holdco, Inc. | (8) | First Lien Term Loan | 10.59% (Incl. 3.25% PIK) | 0.75 | % | 10.59% (Incl. 3.25% PIK) | 2/24/2028 | 3,299 | 3,283 | 3,274 | 0.51 | |||||||||||||||||||||
| DT Intermediate Holdco, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 0.75 | % | 9.81 | % | 2/24/2028 | 1,658 | (8 | ) | (12 | ) | — | ||||||||||||||||||
| e-Discovery AcquireCo, LLC | (8) | First Lien Term Loan | S + 6.25% | 1.00 | % | 10.56 | % | 8/29/2029 | 200 | 200 | 199 | 0.03 | ||||||||||||||||||||
| Eclipse Buyer, Inc. | (8) | First Lien Term Loan | S + 4.75% | 0.50 | % | 9.08 | % | 9/8/2031 | 7,862 | 7,823 | 7,823 | 1.23 | ||||||||||||||||||||
| Eclipse Buyer, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.50 | % | 9.08 | % | 9/5/2031 | 1,333 | (7 | ) | (7 | ) | — | ||||||||||||||||||
| Eclipse Buyer, Inc. | (7) | First Lien Revolver | S + 4.75% | 0.50 | % | 9.08 | % | 9/5/2031 | 676 | (3 | ) | (3 | ) | — | ||||||||||||||||||
| Empyrean Solutions, LLC | (8) | First Lien Term Loan | S + 4.75% | 0.00 | % | 9.06 | % | 11/26/2031 | 1,382 | 1,376 | 1,376 | 0.22 | ||||||||||||||||||||
| Empyrean Solutions, LLC | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.00 | % | 9.06 | % | 11/26/2031 | 553 | (1 | ) | (3 | ) | — | ||||||||||||||||||
| Empyrean Solutions, LLC | (7) | First Lien Revolver | S + 4.75% | 0.00 | % | 9.06 | % | 11/26/2031 | 207 | (1 | ) | (1 | ) | — | ||||||||||||||||||
| Enverus Holdings, Inc. | (8) | First Lien Term Loan | S + 5.50% | 0.75 | % | 9.83 | % | 12/24/2029 | 1,979 | 1,979 | 1,979 | 0.31 | ||||||||||||||||||||
| Enverus Holdings, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 0.75 | % | 9.83 | % | 12/22/2029 | 142 | — | — | — | ||||||||||||||||||||
| Enverus Holdings, Inc. | (7) | First Lien Revolver | S + 5.50% | 0.00 | % | 9.83 | % | 12/22/2029 | 214 | 6 | 6 | — | ||||||||||||||||||||
| ESG Investments, Inc. | (8) | First Lien Term Loan | S + 4.50% | 1.00 | % | 8.96 | % | 3/11/2028 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Governmentjobs.Com, Inc. | (8) | First Lien Term Loan | S + 5.00% | 0.00 | % | 9.33 | % | 12/1/2028 | 200 | 199 | 200 | 0.03 | ||||||||||||||||||||
| GS Acquisitionco, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.31 | % | 5/25/2028 | 200 | 44 | 44 | 0.01 | ||||||||||||||||||||
| Hyphen Solutions, LLC | (8) | First Lien Term Loan | S + 5.50% | 1.00 | % | 9.93 | % | 10/27/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Kipu Buyer, LLC | (8) | First Lien Term Loan | S + 4.25% | 1.00 | % | 8.56 | % | 1/27/2027 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
58
ANTARES PRIVATE CREDIT FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS
(Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par Amount / Shares |
Amortized Cost (4) |
Fair Value | Percentage of Net Assets |
||||||||||||||||||||||
| Software (continued) | ||||||||||||||||||||||||||||||||
| KPA Parent Holdings, Inc. | (8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.18 | % | 7/19/2026 | $ | 5,289 | $ | 5,289 | $ | 5,289 | 0.83 | % | ||||||||||||||||
| KPA Parent Holdings, Inc. | (8) | First Lien Delayed Draw Term Loan | S + 5.75% | 1.00 | % | 10.18 | % | 7/19/2026 | 1,018 | 1,018 | 1,018 | 0.16 | ||||||||||||||||||||
| KPA Parent Holdings, Inc. | (7) | First Lien Revolver | S + 5.50% | 1.00 | % | 9.93 | % | 7/17/2026 | 677 | — | — | — | ||||||||||||||||||||
| Litera Bidco LLC | (8) | First Lien Term Loan | S + 5.00% | 1.00 | % | 9.33 | % | 5/1/2028 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| LogicMonitor, Inc. | (8) | First Lien Term Loan | S + 5.50% | 0.75 | % | 9.83 | % | 11/19/2031 | 200 | 200 | 199 | 0.03 | ||||||||||||||||||||
| Mastery Acquisition Corp. | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.50 | % | 9/7/2029 | 199 | 199 | 200 | 0.03 | ||||||||||||||||||||
| McAfee Corp. | (5)(8) | First Lien Term Loan | S + 3.00% | 0.50 | % | 7.33 | % | 3/1/2029 | 2,500 | 2,506 | 2,505 | 0.39 | ||||||||||||||||||||
| Monotype Imaging Holdings Inc. | (8) | First Lien Term Loan | S + 5.50% | 0.75 | % | 9.81 | % | 2/28/2031 | 1,229 | 1,233 | 1,229 | 0.19 | ||||||||||||||||||||
| Monotype Imaging Holdings Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.50% | 0.00 | % | 9.81 | % | 2/28/2031 | 103 | 24 | 24 | — | ||||||||||||||||||||
| Monotype Imaging Holdings Inc. | (7) | First Lien Revolver | S + 5.50% | 0.75 | % | 9.81 | % | 2/28/2030 | 154 | — | — | — | ||||||||||||||||||||
| Montana Buyer Inc. | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 7/22/2029 | 2,664 | 2,657 | 2,664 | 0.42 | ||||||||||||||||||||
| Montana Buyer Inc. | (7) | First Lien Revolver | P + 5.75% | 0.00 | % | 13.25 | % | 7/21/2028 | 307 | 52 | 53 | 0.01 | ||||||||||||||||||||
| MRI Software LLC | (8) | First Lien Term Loan | S + 4.75% | 1.00 | % | 9.06 | % | 2/10/2027 | 6,984 | 6,951 | 7,001 | 1.10 | ||||||||||||||||||||
| MRI Software LLC | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 1.00 | % | 9.06 | % | 2/10/2027 | 1,293 | 117 | 127 | 0.02 | ||||||||||||||||||||
| MRI Software LLC | (7) | First Lien Revolver | S + 4.75% | 1.00 | % | 9.16 | % | 2/10/2026 | 265 | 13 | 15 | — | ||||||||||||||||||||
| Nasuni Corporation | (8) | First Lien Term Loan | S + 5.75% | 0.75 | % | 10.06 | % | 9/10/2030 | 6,250 | 6,204 | 6,206 | 0.97 | ||||||||||||||||||||
| Nasuni Corporation | (7) | First Lien Revolver | S + 5.75% | 0.75 | % | 10.06 | % | 9/10/2030 | 1,302 | (10 | ) | (9 | ) | — | ||||||||||||||||||
| Navex Topco, Inc. | (8) | First Lien Term Loan | S + 5.50% | 0.75 | % | 9.83 | % | 11/8/2030 | 5,190 | 5,190 | 5,190 | 0.81 | ||||||||||||||||||||
| Navex Topco, Inc. | (7) | First Lien Revolver | S + 5.75% | 0.75 | % | 10.08 | % | 11/7/2028 | 1,797 | — | — | — | ||||||||||||||||||||
| North Star Acquisitionco, LLC | (6)(8) | First Lien Term Loan | S + 4.75% | 1.00 | % | 9.06 | % | 5/3/2029 | 4,385 | 4,374 | 4,385 | 0.69 | ||||||||||||||||||||
| North Star Acquisitionco, LLC | (6)(8) | First Lien Term Loan | C + 4.75% | 0.00 | % | 8.00 | % | 5/3/2029 | CAD | 1,545 | 1,115 | 1,074 | 0.17 | |||||||||||||||||||
| North Star Acquisitionco, LLC | (6)(7) | First Lien Delayed Draw Term Loan | S + 5.00% | 1.00 | % | 9.31 | % | 5/3/2029 | 276 | 264 | 264 | 0.04 | ||||||||||||||||||||
| North Star Acquisitionco, LLC | (6)(7) | First Lien Revolver | S + 6.00% | 1.00 | % | 10.31 | % | 5/3/2029 | 780 | (2 | ) | — | — | |||||||||||||||||||
| Pegasus Transtech Holding, LLC | (8) | First Lien Term Loan | S + 6.00% | 1.00 | % | 10.33 | % | 11/17/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Perforce Software, Inc. | (8) | First Lien Term Loan | S + 4.75% | 0.50 | % | 9.08 | % | 3/21/2031 | 2,036 | 2,038 | 2,013 | 0.32 | ||||||||||||||||||||
| Prism Parent Co. Inc. | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 9/19/2028 | 5,566 | 5,458 | 5,454 | 0.86 | ||||||||||||||||||||
| Prism Parent Co. Inc. | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 9/19/2028 | 1,420 | 544 | 542 | 0.09 | ||||||||||||||||||||
| Renaissance Holding Corp | (5)(8) | First Lien Term Loan | S + 4.00% | 0.50 | % | 8.33 | % | 4/5/2030 | 1,995 | 1,996 | 1,993 | 0.31 | ||||||||||||||||||||
| Routeware, Inc. | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.56 | % | 9/18/2031 | 3,182 | 3,167 | 3,174 | 0.50 | |||||||||||||||||||||
| Routeware, Inc. | (7) | First Lien Delayed Draw Term Loan | S + 8.00% | 1.00 | % | 12.31 | % | 9/18/2031 | 1,477 | (7 | ) | (4 | ) | — | ||||||||||||||||||
| Routeware, Inc. | (7) | First Lien Revolver | S + 8.00% | 1.00 | % | 12.31 | % | 9/18/2031 | 341 | (2 | ) | (1 | ) | — | ||||||||||||||||||
| Spartan Bidco PTY LTD | (6)(8) | First Lien Term Loan | S + 0.75% | 0.00 | % | 11.21% (Incl. 6.00% PIK) | 1/24/2028 | 4,815 | 4,778 | 4,771 | 0.75 | |||||||||||||||||||||
| Spartan Bidco PTY LTD | (6)(7) | First Lien Revolver | S + 6.75% | 0.00 | % | 11.06 | % | 1/24/2028 | 385 | (4 | ) | (4 | ) | — | ||||||||||||||||||
| Thunder Purchaser, Inc. | (8) | First Lien Term Loan | S + 5.50% | 0.00 | % | 9.96 | % | 6/30/2028 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||||
| Trimech Acquisition Corp. | (8) | First Lien Term Loan | S + 4.75% | 1.00 | % | 9.06 | % | 3/10/2028 | 925 | 917 | 916 | 0.14 | ||||||||||||||||||||
| Trimech Acquisition Corp. | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 1.00 | % | 9.06 | % | 3/10/2028 | 2,480 | (24 | ) | (25 | ) | — | ||||||||||||||||||
| Trimech Acquisition Corp. | (7) | First Lien Revolver | S + 4.75% | 0.00 | % | 9.06 | % | 3/10/2028 | 1,550 | 78 | 78 | 0.01 | ||||||||||||||||||||
| Validity, Inc. | (6)(8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.68 | % | 5/30/2026 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||||
| WatchGuard Technologies, Inc. | (8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.58 | % | 7/2/2029 | 199 | 198 | 198 | 0.03 | ||||||||||||||||||||
| 93,691 | 93,614 | 14.68 | ||||||||||||||||||||||||||||||
59
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par Amount / Shares |
Amortized Cost (4) |
Fair Value | Percentage of Net Assets |
||||||||||||||||||||||
| Specialty Retail | ||||||||||||||||||||||||||||||||
| Shock Doctor Intermediate, LLC | (8) | First Lien Term Loan | S + 5.75% | 1.00 | % | 10.06 | % | 11/20/2029 | $ | 199 | $ | 199 | $ | 199 | 0.03 | % | ||||||||||||||||
| 199 | 199 | 0.03 | ||||||||||||||||||||||||||||||
| Technology Hardware, Storage and Peripherals | ||||||||||||||||||||||||||||||||
| TA TT Buyer, LLC | (8) | First Lien Term Loan | S + 4.75% | 0.50 | % | 9.06 | % | 4/2/2029 | 199 | 199 | 200 | 0.03 | ||||||||||||||||||||
| Ubeo, LLC | (8) | First Lien Term Loan | S + 5.25% | 1.00 | % | 9.71 | % | 4/3/2026 | 199 | 199 | 199 | 0.03 | ||||||||||||||||||||
| Victors Purchaser, LLC | (8) | First Lien Term Loan | S + 4.75% | 0.50 | % | 9.06 | % | 8/15/2031 | 9,217 | 9,195 | 9,194 | 1.44 | ||||||||||||||||||||
| Victors Purchaser, LLC | (7) | First Lien Delayed Draw Term Loan | S + 4.75% | 0.50 | % | 9.06 | % | 8/15/2031 | 2,194 | (5 | ) | (5 | ) | — | ||||||||||||||||||
| Victors Purchaser, LLC | (7) | First Lien Revolver | S + 4.75% | 0.00 | % | 9.06 | % | 8/15/2031 | 1,254 | 184 | 180 | 0.03 | ||||||||||||||||||||
| 9,772 | 9,768 | 1.53 | ||||||||||||||||||||||||||||||
| Textiles, Apparel and Luxury Goods | ||||||||||||||||||||||||||||||||
| MTI Group Acquisition Company | (6)(8) | First Lien Term Loan | S + 6.00% | 1.00 | % | 14.93% (Incl. 4.50% PIK) | 3/31/2025 | 100 | 100 | 100 | 0.02 | |||||||||||||||||||||
| Team Acquisition Corporation | (7) | First Lien Revolver | S + 5.50% | 1.00 | % | 9.83 | % | 11/21/2028 | 100 | — | (4 | ) | — | |||||||||||||||||||
| Varsity Brands, Inc. | (5)(8) | First Lien Term Loan | S + 3.75% | 0.00 | % | 8.06 | % | 8/26/2031 | 2,000 | 2,010 | 2,005 | 0.31 | ||||||||||||||||||||
| 2,110 | 2,101 | 0.33 | ||||||||||||||||||||||||||||||
| Trading Companies and Distributors | ||||||||||||||||||||||||||||||||
| Graffiti Buyer, Inc. | (8) | First Lien Term Loan | S + 5.50% | 1.00 | % | 9.91 | % | 8/10/2027 | 199 | 197 | 194 | 0.03 | ||||||||||||||||||||
| Kele Holdco, Inc. | (8) | First Lien Term Loan | S + 4.50% | 1.00 | % | 8.83 | % | 2/21/2028 | 200 | 200 | 200 | 0.03 | ||||||||||||||||||||
| Surfaceprep Buyer, LLC | (8) | First Lien Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 2/4/2030 | 1,911 | 1,911 | 1,887 | 0.30 | ||||||||||||||||||||
| Surfaceprep Buyer, LLC | (7) | First Lien Delayed Draw Term Loan | S + 5.00% | 0.75 | % | 9.33 | % | 2/4/2030 | 362 | 212 | 207 | 0.03 | ||||||||||||||||||||
| Surfaceprep Buyer, LLC | (7) | First Lien Revolver | S + 5.00% | 0.75 | % | 9.33 | % | 2/4/2030 | 362 | 45 | 41 | 0.01 | ||||||||||||||||||||
| 2,565 | 2,529 | 0.40 | ||||||||||||||||||||||||||||||
| Transportation Infrastructure | ||||||||||||||||||||||||||||||||
| Psc Parent, Inc. | (8) | First Lien Term Loan | S + 5.25% | 0.75 | % | 9.58 | % | 4/3/2031 | 1,630 | 1,630 | 1,630 | 0.26 | ||||||||||||||||||||
| Psc Parent, Inc. | (7)(8) | First Lien Delayed Draw Term Loan | S + 5.25% | 0.75 | % | 9.58 | % | 4/3/2031 | 661 | 272 | 272 | 0.04 | ||||||||||||||||||||
| Psc Parent, Inc. | (7) | First Lien Revolver | S + 4.25% | 0.00 | % | 8.58 | % | 4/3/2030 | 292 | 208 | 208 | 0.03 | ||||||||||||||||||||
| 2,110 | 2,110 | 0.33 | ||||||||||||||||||||||||||||||
| Wireless Telecommunication Services | ||||||||||||||||||||||||||||||||
| Alert Media, Inc. | First Lien Term Loan | S + 6.50% | 1.00 | % | 11.06% (Incl. 10.06% PIK) | 4/12/2027 | 420 | 419 | 420 | 0.07 | ||||||||||||||||||||||
| Alert Media, Inc. | (7) | First Lien Revolver | S + 5.00% | 1.00 | % | 9.31 | % | 4/12/2027 | 109 | — | — | — | ||||||||||||||||||||
| CCI Buyer, Inc. | (5)(8) | First Lien Term Loan | S + 4.00% | 0.75 | % | 8.33 | % | 12/17/2027 | 2,239 | 2,251 | 2,244 | 0.35 | ||||||||||||||||||||
| 2,670 | 2,664 | 0.42 | ||||||||||||||||||||||||||||||
| Total Secured Debt Investments | 845,082 | 843,710 | 132.36 | |||||||||||||||||||||||||||||
60
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments (1) | Footnotes | Asset Type | Reference Rate and Spread (2) |
Interest Rate Floor |
Interest Rate (2) |
Maturity Date |
Par Amount / Shares |
Amortized Cost (4) |
Fair Value | Percentage of Net Assets |
||||||||||||||||||||||
| Unsecured Debt Investments | ||||||||||||||||||||||||||||||||
| Diversified Consumer Services | ||||||||||||||||||||||||||||||||
| Apex Service Partners Intermediate 2, LLC | Subordinated Unsecured Delayed Draw Term Loan | N/A | 0.00 | % | 14.25 | % | 4/23/2031 | $ | 721 | $ | 713 | $ | 703 | 0.11 | % | |||||||||||||||||
| 713 | 703 | 0.11 | ||||||||||||||||||||||||||||||
| Total Unsecured Debt Investments | 713 | 703 | 0.11 | |||||||||||||||||||||||||||||
| Equity Investments | ||||||||||||||||||||||||||||||||
| Diversified Consumer Services | ||||||||||||||||||||||||||||||||
| Seahawk Bidco, LLC | (9) | LP Units | 1 | 1,301 | 1,301 | 0.20 | ||||||||||||||||||||||||||
| 1,301 | 1,301 | 0.20 | ||||||||||||||||||||||||||||||
| Electronic Equipment, Instruments and Components | ||||||||||||||||||||||||||||||||
| Wildcat Topco, Inc. | (9) | LP Units | 52 | 52 | 52 | 0.01 | ||||||||||||||||||||||||||
| 52 | 52 | 0.01 | ||||||||||||||||||||||||||||||
| Health Care Technology | ||||||||||||||||||||||||||||||||
| DeLorean Purchaser, Inc. | (9) | Common | 435 | 435 | 435 | 0.07 | ||||||||||||||||||||||||||
| 435 | 435 | 0.07 | ||||||||||||||||||||||||||||||
| IT Services | ||||||||||||||||||||||||||||||||
| DT1 Midco Corp | (9) | Common | 1,159 | 1,159 | 1,159 | 0.18 | ||||||||||||||||||||||||||
| 1,159 | 1,159 | 0.18 | ||||||||||||||||||||||||||||||
| Software | ||||||||||||||||||||||||||||||||
| Concord Global Acquisition, LLC, | (9) | LP Units | 1 | 1,000 | 1,000 | 0.16 | ||||||||||||||||||||||||||
| 1,000 | 1,000 | 0.16 | ||||||||||||||||||||||||||||||
| Total Equity Investments | 3,947 | 3,947 | 0.62 | |||||||||||||||||||||||||||||
| Total Investments - non-controlled/non-affiliated | 849,742 | 848,360 | 133.09 | % | ||||||||||||||||||||||||||||
| Cash Equivalents | ||||||||||||||||||||||||||||||||
| BlackRock Liquidity T-Fund - Institutional Shares | (11) | 39,527 | 39,527 | 6.20 | ||||||||||||||||||||||||||||
| Total Cash Equivalents | 39,527 | 39,527 | 6.20 | |||||||||||||||||||||||||||||
| Total Portfolio Investments and Cash Equivalents | 889,269 | 887,887 | 139.29 | % | ||||||||||||||||||||||||||||
61
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| 1. | Unless otherwise indicated, issuers of debt and equity investments held by the Company (which such term “Company” shall include the Company’s consolidated subsidiaries for purposes of this Consolidated Schedule of Investments) are denominated in dollars. All debt investments are income producing unless otherwise indicated. All equity investments are non-income producing unless otherwise noted. Certain portfolio company investments are subject to contractual restrictions on sales. The total par amount is presented for debt investments and the number of shares or units owned is presented for equity investments. |
| 2. | The majority of the investments bear interest at a rate that may be determined by reference to the Secured Overnight Financing Rate ("SOFR" or "S"), Prime Rate (“Prime” or “P”), Canadian Dollar Offered Rate ("CDOR" or "C"), Sterling Overnight Index Average ("SONIA" or "SON"), Euro Interbank Offered Rate ("EURIBOR" or "E") or other relevant benchmark, which reset daily, monthly, quarterly, semiannually or annually. For each such investment, the Company has provided the spread over reference rates and the current contractual interest rate in effect on December 31, 2024. Certain investments are subject to an interest rate floor, or rate cap. Certain investments contain a Payment-in-Kind (“PIK”) provision. SOFR based contracts may include a credit spread adjustment, which is included within the stated all-in interest rate, if applicable, that is charged in addition to the base rate and the stated spread. |
| 3. | Investments with par value / shares less than 500 shown as zero. |
| 4. | The cost represents the original cost adjusted for the amortization of discounts and premiums, as applicable, on debt investments using the effective interest method in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). |
| 5. | These investments were not valued using unobservable inputs and are not considered Level 3 investments. Fair value was determined in good faith by the Adviser as the Company’s valuation designee, subject to the oversight of the Board of Trustees (the “Board”) (see Note 2 and Note 5), pursuant to the Company’s valuation policy. |
| 6. | The investment is not a qualifying asset, in whole or in part, under Section 55(a) of the 1940 Act. The Company may not acquire any non-qualifying asset unless, at the time of acquisition, qualifying assets represent at least 70% of the Company’s total assets. As of December 31, 2024, non-qualifying assets represented 6.65% of total assets as calculated in accordance with regulatory requirements. |
| 7. | Position or portion thereof is an unfunded loan commitment, and no interest is being earned on the unfunded portion, although the investment may be subject to unused commitment fees. Negative cost and fair value results from unamortized fees, which are capitalized to the investment cost. The unfunded loan commitment may be subject to a commitment termination date that may expire prior to the maturity date stated. Such commitments are subject to the satisfaction of certain conditions set forth in the documents governing these loans and letters of credit and there can be no assurance that such conditions will be satisfied. See the following page for more information on the Company’s unfunded commitments. |
| 8. | Position or portion thereof is pledged as collateral under the Morgan Stanley Facility. |
| 9. | Security exempt from registration under the Securities Act of 1933 (the “Securities Act”), and may be deemed to be “restricted securities” under the Securities Act. As of December 31, 2024, the aggregate fair value of these securities is $3,947 or 0.62% of the Company’s net assets. The acquisition date of DeLorean Purchaser, Inc. was December 16, 2024. The acquisition date of Seahawk Bidco, LLC was December 19, 2024. The acquisition date of Wildcat Topco, Inc. was December 23, 2024. The acquisition date of Concord Global Acquisition, LLC was December 27, 2024. The acquisition date of DT1 Midco Corp was December 30, 2024. |
| 10. | These are co-investments made with the Company’s affiliates in accordance with the terms of the exemptive order the Company received from the Securities and Exchange Commission (the “SEC”) permitting us to do so (see Note 3 to the consolidated financial statements for discussion of the exemptive order from the SEC). |
| 11. | Cash equivalents amounting to $39,527 are invested in money market funds (BlackRock Liquidity T-Fund - Institutional Shares) and would be categorized as Level 1 under the ASC 820 fair value level hierarchy as of December 31, 2024. |
See accompanying notes to the consolidated financial statements
62
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments—non-controlled/non-affiliated | Commitment Type | Commitment Expiration Date |
Unfunded Commitment (1) |
Fair Value (1) |
||||||||
| 123Dentist Inc. | Delayed Draw Term Loan | 8/10/2026 | $ | 5,260 | $ | (25 | ) | |||||
| 365 Retail Markets, LLC | Delayed Draw Term Loan | 6/15/2025 | 457 | (3 | ) | |||||||
| AB Centers Acquisition Corporation | Revolver | 7/2/2031 | 226 | (2 | ) | |||||||
| AB Centers Acquisition Corporation | Delayed Draw Term Loan | 7/2/2026 | 422 | (3 | ) | |||||||
| Accession Risk Management, Inc | Revolver | 11/1/2029 | 231 | — | ||||||||
| Accession Risk Management, Inc | Delayed Draw Term Loan | 8/16/2026 | 1,766 | 2 | ||||||||
| Acentra Holdings, LLC | Delayed Draw Term Loan | 3/20/2026 | 220 | (1 | ) | |||||||
| Alert Media, Inc. | Revolver | 4/12/2027 | 109 | — | ||||||||
| AMBA Buyer, Inc. | Revolver | 7/30/2027 | 223 | (2 | ) | |||||||
| Amerilife Holdings LLC | Delayed Draw Term Loan | 6/18/2026 | 6,322 | — | ||||||||
| Analytic Partners, LP | Revolver | 4/4/2030 | 502 | (2 | ) | |||||||
| Anchor Packaging, LLC | Revolver | 4/17/2029 | 100 | — | ||||||||
| Apex Service Partners, LLC | Revolver | 10/24/2029 | 211 | (1 | ) | |||||||
| Aprio Advisory Group, LLC | Delayed Draw Term Loan | 8/2/2026 | 1,764 | (4 | ) | |||||||
| Aprio Advisory Group, LLC | Revolver | 8/1/2031 | 1,114 | (3 | ) | |||||||
| AQ Carver Buyer, Inc. | Revolver | 8/2/2028 | 100 | — | ||||||||
| AQA Acquisition Holding, Inc. | Revolver | 3/3/2028 | 100 | — | ||||||||
| Arax MidCo, LLC | Delayed Draw Term Loan | 10/14/2025 | 710 | (8 | ) | |||||||
| Arax MidCo, LLC | Revolver | 4/11/2029 | 431 | (5 | ) | |||||||
| Artifact Bidco, Inc. | Revolver | 7/26/2030 | 399 | (3 | ) | |||||||
| Artifact Bidco, Inc. | Delayed Draw Term Loan | 7/27/2027 | 821 | (6 | ) | |||||||
| Artifact Bidco, Inc. | Revolver | 7/26/2030 | 188 | (1 | ) | |||||||
| Athenahealth Group Inc. | Revolver | 2/16/2027 | 100 | — | ||||||||
| Ave Holdings III, Corp | Revolver | 2/25/2028 | 514 | (6 | ) | |||||||
| AWP Group Holdings, Inc. | Revolver | 12/23/2030 | 303 | (1 | ) | |||||||
| Bamboo US BidCo LLC | Revolver | 10/1/2029 | 826 | (4 | ) | |||||||
| Bamboo US BidCo LLC | Delayed Draw Term Loan | 3/29/2025 | 1,619 | (8 | ) | |||||||
| BC Group Holdings, Inc. | Delayed Draw Term Loan | 12/21/2026 | 5,893 | (44 | ) | |||||||
| BCPE North Star US Holdco 2, Inc. | Revolver | 6/10/2026 | 14 | (1 | ) | |||||||
| Beyond Risk Parent Holdings, Inc. | Delayed Draw Term Loan | 4/9/2026 | 5,843 | (44 | ) | |||||||
| Blackbird Purchaser, Inc. | Delayed Draw Term Loan | 12/19/2025 | 119 | — | ||||||||
| Blackbird Purchaser, Inc. | Revolver | 12/19/2029 | 93 | — | ||||||||
| Blackhawk Industrial Distribution, Inc. | Revolver | 9/17/2026 | 848 | (3 | ) | |||||||
| Blackhawk Industrial Distribution, Inc. | Delayed Draw Term Loan | 5/13/2025 | 492 | (2 | ) | |||||||
| Bracket Intermediate Holding Corp. | Revolver | 2/7/2028 | 100 | (2 | ) | |||||||
| BradyPlus Holdings, LLC | Delayed Draw Term Loan | 11/1/2025 | 551 | (5 | ) | |||||||
| Bridges Consumer Healthcare Intermediate LLC | Delayed Draw Term Loan | 12/21/2026 | 2,235 | (11 | ) | |||||||
| Bridges Consumer Healthcare Intermediate LLC | Revolver | 12/22/2031 | 894 | (4 | ) | |||||||
63
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments—non-controlled/non-affiliated | Commitment Type | Commitment Expiration Date |
Unfunded Commitment (1) |
Fair Value (1) |
||||||||
| BVI Medical, Inc. | Revolver | 8/28/2025 | $ | 14 | $ | — | ||||||
| Carr, Riggs & Ingram Capital, L.L.C. | Revolver | 11/18/2031 | 583 | (3 | ) | |||||||
| Carr, Riggs & Ingram Capital, L.L.C. | Delayed Draw Term Loan | 11/18/2026 | 1,458 | (7 | ) | |||||||
| Cerity Partners Equity Holding LLC | Revolver | 7/28/2028 | 542 | — | ||||||||
| Cerity Partners Equity Holding LLC | Delayed Draw Term Loan | 6/7/2026 | 5,612 | — | ||||||||
| CFGI Holdings, LLC | Revolver | 11/2/2027 | 270 | (2 | ) | |||||||
| CFs Brands, LLC | Delayed Draw Term Loan | 4/2/2025 | 169 | (2 | ) | |||||||
| CFs Brands, LLC | Revolver | 10/2/2029 | 493 | (5 | ) | |||||||
| Chg Ppc Parent LLC | Revolver | 12/8/2026 | 98 | (1 | ) | |||||||
| Cloud Software Group, Inc. | Revolver | 12/15/2028 | 100 | — | ||||||||
| Cold Chain Technologies, LLC | Revolver | 7/2/2026 | 522 | (1 | ) | |||||||
| Collision Sp Subco, LLC | Delayed Draw Term Loan | 1/30/2026 | 564 | — | ||||||||
| Collision Sp Subco, LLC | Revolver | 1/29/2030 | 271 | — | ||||||||
| Concord Global Acquisition, LLC, | Delayed Draw Term Loan | 12/28/2026 | 1,715 | (9 | ) | |||||||
| Concord Global Acquisition, LLC, | Revolver | 12/26/2031 | 686 | (3 | ) | |||||||
| Continental Buyer, Inc. | Delayed Draw Term Loan | 4/3/2026 | 1,911 | (27 | ) | |||||||
| Continental Buyer, Inc. | Revolver | 4/2/2031 | 717 | (10 | ) | |||||||
| CPC/Cirtec Holdings, Inc | Revolver | 10/31/2028 | 558 | (1 | ) | |||||||
| CRCI Longhorn Holdings, Inc. | Delayed Draw Term Loan | 8/28/2026 | 1,530 | (2 | ) | |||||||
| CRCI Longhorn Holdings, Inc. | Revolver | 8/27/2031 | 561 | (1 | ) | |||||||
| Crisis Prevention Institute, Inc. | Revolver | 4/9/2029 | 100 | — | ||||||||
| Cub Financing Intermediate, LLC | Delayed Draw Term Loan | 6/28/2026 | 1,741 | (8 | ) | |||||||
| CVP Holdco, Inc. | Delayed Draw Term Loan | 6/29/2026 | 1,715 | (4 | ) | |||||||
| CVP Holdco, Inc. | Revolver | 6/28/2030 | 686 | (2 | ) | |||||||
| DCert Buyer, Inc. | Revolver | 10/16/2026 | 100 | — | ||||||||
| DCG Acquisition Corp. | Delayed Draw Term Loan | 6/13/2026 | 1,169 | — | ||||||||
| DeLorean Purchaser, Inc. | Revolver | 12/16/2031 | 653 | (5 | ) | |||||||
| Denali Buyerco LLC | Delayed Draw Term Loan | 3/6/2026 | 1,130 | (5 | ) | |||||||
| Disa Holdings Corp. | Delayed Draw Term Loan | 3/1/2026 | 523 | (7 | ) | |||||||
| DS Admiral Bidco, LLC | Revolver | 6/26/2029 | 77 | — | ||||||||
| DT Intermediate Holdco, Inc. | Delayed Draw Term Loan | 9/14/2026 | 1,658 | (12 | ) | |||||||
| DT1 Midco Corp | Delayed Draw Term Loan | 12/30/2026 | 2,005 | (10 | ) | |||||||
| DT1 Midco Corp | Revolver | 12/30/2030 | 802 | (4 | ) | |||||||
| Dwyer Instruments, LLC | Revolver | 7/20/2029 | 706 | (7 | ) | |||||||
| Dwyer Instruments, LLC | Delayed Draw Term Loan | 11/21/2026 | 505 | (5 | ) | |||||||
| Eclipse Buyer, Inc. | Revolver | 9/6/2031 | 676 | (3 | ) | |||||||
| Eclipse Buyer, Inc. | Delayed Draw Term Loan | 9/7/2026 | 1,333 | (7 | ) | |||||||
| Edgeco Buyer, Inc. | Delayed Draw Term Loan | 12/20/2026 | 2,771 | (14 | ) | |||||||
| Edgeco Buyer, Inc. | Revolver | 6/1/2028 | 304 | (2 | ) | |||||||
64
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments—non-controlled/non-affiliated | Commitment Type | Commitment Expiration Date |
Unfunded Commitment (1) |
Fair Value (1) |
||||||||
| Edpo, LLC | Revolver | 12/8/2026 | $ | 53 | $ | — | ||||||
| Empower Payments Investor, LLC | Revolver | 3/12/2030 | 163 | — | ||||||||
| Empower Payments Investor, LLC | Delayed Draw Term Loan | 3/12/2026 | 306 | — | ||||||||
| Empyrean Solutions, LLC | Revolver | 11/26/2031 | 207 | (1 | ) | |||||||
| Empyrean Solutions, LLC | Delayed Draw Term Loan | 11/25/2026 | 553 | (3 | ) | |||||||
| Ensemble RCM, LLC | Revolver | 6/27/2028 | 100 | — | ||||||||
| Enthusiast Auto Holdings, LLC | Revolver | 12/19/2026 | 64 | — | ||||||||
| Enverus Holdings, Inc. | Delayed Draw Term Loan | 12/22/2025 | 142 | — | ||||||||
| Enverus Holdings, Inc. | Revolver | 12/24/2029 | 207 | — | ||||||||
| Eos Fitness Opco Holdings, LLC | Revolver | 1/5/2028 | 384 | (1 | ) | |||||||
| Eos Fitness Opco Holdings, LLC | Delayed Draw Term Loan | 9/25/2026 | 641 | (2 | ) | |||||||
| Essential Services Holding Corporation | Revolver | 6/17/2030 | 247 | (1 | ) | |||||||
| Essential Services Holding Corporation | Delayed Draw Term Loan | 6/17/2026 | 395 | (1 | ) | |||||||
| Excelitas Technologies Corp. | Delayed Draw Term Loan | 5/1/2026 | 2,522 | (6 | ) | |||||||
| Eyesouth Eye Care Holdco, LLC | Delayed Draw Term Loan | 4/1/2026 | 4,256 | (43 | ) | |||||||
| Flint Opco, LLC | Delayed Draw Term Loan | 6/1/2026 | 2,093 | — | ||||||||
| Flow Control Solutions, Inc. | Revolver | 3/31/2029 | 936 | (7 | ) | |||||||
| Flow Control Solutions, Inc. | Delayed Draw Term Loan | 6/28/2026 | 5,129 | (35 | ) | |||||||
| Foreside Financial Group, LLC | Delayed Draw Term Loan | 3/13/2026 | 11,650 | — | ||||||||
| Formulations Parent Corporation | Revolver | 11/15/2029 | 100 | — | ||||||||
| FR Vision Holdings Inc | Revolver | 1/22/2030 | 248 | — | ||||||||
| FR Vision Holdings Inc | Delayed Draw Term Loan | 1/20/2026 | 572 | — | ||||||||
| Grant Thornton Advisors LLC | Delayed Draw Term Loan | 6/2/2031 | 147 | — | ||||||||
| Ground Penetrating Radar Systems, LLC | Delayed Draw Term Loan | 4/3/2027 | 2,158 | — | ||||||||
| Ground Penetrating Radar Systems, LLC | Revolver | 4/2/2031 | 1,007 | — | ||||||||
| GS Acquisitionco, Inc. | Delayed Draw Term Loan | 3/26/2026 | 156 | — | ||||||||
| GSV Holding, LLC | Revolver | 10/18/2030 | 217 | (1 | ) | |||||||
| Harvey Tool Company, LLC | Revolver | 10/26/2027 | 964 | (2 | ) | |||||||
| Harvey Tool Company, LLC | Delayed Draw Term Loan | 6/28/2026 | 3,213 | (7 | ) | |||||||
| Health Buyer LLC | Delayed Draw Term Loan | 5/15/2026 | 2,643 | (12 | ) | |||||||
| HeartLand PPC Buyer, LLC | Delayed Draw Term Loan | 12/13/2025 | 328 | (1 | ) | |||||||
| HeartLand PPC Buyer, LLC | Revolver | 12/12/2029 | 265 | (1 | ) | |||||||
| Heights Buyer, LLC | Delayed Draw Term Loan | 8/26/2025 | 874 | — | ||||||||
| Heights Buyer, LLC | Revolver | 8/25/2028 | 764 | — | ||||||||
| Hercules Borrower LLC | Revolver | 12/15/2026 | 459 | — | ||||||||
| Highline Aftermarket Acquisition, LLC | Revolver | 8/10/2027 | 100 | — | ||||||||
| HighTower Holding, LLC | Revolver | 10/21/2027 | 100 | — | ||||||||
| HP RSS Buyer, Inc. | Delayed Draw Term Loan | 3/12/2026 | 2,534 | (44 | ) | |||||||
| HSI Halo Acquisition Inc. | Delayed Draw Term Loan | 6/28/2026 | 1,155 | (3 | ) | |||||||
65
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments—non-controlled/non-affiliated | Commitment Type | Commitment Expiration Date |
Unfunded Commitment (1) |
Fair Value (1) |
||||||||
| HSI Halo Acquisition Inc. | Revolver | 6/28/2030 | $ | 932 | $ | (2 | ) | |||||
| HT Intermediary III, Inc. | Revolver | 11/12/2030 | 496 | (2 | ) | |||||||
| HT Intermediary III, Inc. | Delayed Draw Term Loan | 11/13/2026 | 1,527 | (7 | ) | |||||||
| Hydraulic Technologies USA LLC | Revolver | 6/3/2030 | 98 | (1 | ) | |||||||
| IG Investments Holdings, LLC | Revolver | 9/22/2028 | 293 | (1 | ) | |||||||
| ImageFirst Holdings, LLC | Revolver | 4/27/2028 | 80 | — | ||||||||
| Imagine 360 LLC | Revolver | 9/30/2028 | 327 | (2 | ) | |||||||
| Imagine 360 LLC | Delayed Draw Term Loan | 9/20/2026 | 767 | (4 | ) | |||||||
| IMO Investor Holdings, Inc. | Revolver | 5/11/2028 | 359 | — | ||||||||
| Innovetive Petcare, Inc. | Delayed Draw Term Loan | 11/19/2026 | 1,877 | (23 | ) | |||||||
| Integrated Power Services Holdings, Inc. | Delayed Draw Term Loan | 5/7/2026 | 7,978 | (16 | ) | |||||||
| Invictus Buyer, LLC | Delayed Draw Term Loan | 6/4/2026 | 3,266 | — | ||||||||
| Invictus Buyer, LLC | Revolver | 6/3/2031 | 1,210 | — | ||||||||
| JHCC Holdings LLC | Revolver | 9/9/2027 | 84 | — | ||||||||
| KPA Parent Holdings, Inc. | Revolver | 7/17/2026 | 677 | — | ||||||||
| Kriv Acquisition Inc. | Delayed Draw Term Loan | 9/26/2026 | 1,338 | (7 | ) | |||||||
| Kwol Acquisition, Inc. | Revolver | 12/12/2029 | 841 | (13 | ) | |||||||
| Learfield Communications, LLC | Revolver | 12/31/2027 | 100 | — | ||||||||
| Lightbeam Bidco Inc | Revolver | 5/4/2029 | 491 | — | ||||||||
| Lightbeam Bidco Inc | Delayed Draw Term Loan | 5/7/2025 | 907 | — | ||||||||
| Marina Acquisition, Inc. | Revolver | 7/1/2030 | 307 | (3 | ) | |||||||
| Mclarens Midco Inc. | Delayed Draw Term Loan | 12/19/2025 | 592 | — | ||||||||
| MDC Interior Acquisition Inc | Revolver | 4/26/2030 | 42 | — | ||||||||
| Merlin Buyer, Inc. | Revolver | 12/14/2026 | 1,450 | (15 | ) | |||||||
| Minotaur Acquisition, Inc. | Delayed Draw Term Loan | 6/4/2026 | 1,455 | (10 | ) | |||||||
| Minotaur Acquisition, Inc. | Revolver | 6/3/2030 | 873 | (6 | ) | |||||||
| Monotype Imaging Holdings Inc. | Revolver | 2/28/2030 | 154 | — | ||||||||
| Monotype Imaging Holdings Inc. | Delayed Draw Term Loan | 2/28/2026 | 79 | — | ||||||||
| Montana Buyer Inc. | Revolver | 7/22/2028 | 254 | — | ||||||||
| Movati Athletic (Group) Inc. | Delayed Draw Term Loan | 5/30/2026 | 638 | (5 | ) | |||||||
| MRI Software LLC | Revolver | 2/10/2027 | 251 | 1 | ||||||||
| MRI Software LLC | Delayed Draw Term Loan | 8/27/2026 | 1,170 | 3 | ||||||||
| Nasuni Corporation | Revolver | 9/10/2030 | 1,302 | (9 | ) | |||||||
| Navex Topco, Inc. | Revolver | 11/9/2028 | 1,797 | — | ||||||||
| Nelipak Holding Company | Revolver | 3/26/2031 | 1,076 | (16 | ) | |||||||
| Nelipak Holding Company | Delayed Draw Term Loan | 3/29/2027 | 2,486 | (37 | ) | |||||||
| Net Health Acquisition Corp. | Revolver | 7/3/2031 | 817 | — | ||||||||
| Noble Midco 3 Limited | Delayed Draw Term Loan | 6/12/2027 | 824 | (2 | ) | |||||||
| Noble Midco 3 Limited | Revolver | 12/11/2030 | 1,120 | (3 | ) | |||||||
66
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments—non-controlled/non-affiliated | Commitment Type | Commitment Expiration Date |
Unfunded Commitment (1) |
Fair Value (1) |
||||||||
| North Star Acquisitionco, LLC | Revolver | 5/3/2029 | $ | 780 | $ | — | ||||||
| North Star Acquisitionco, LLC | Delayed Draw Term Loan | 5/1/2026 | 11 | — | ||||||||
| Oeconnection LLC | Delayed Draw Term Loan | 12/30/2026 | 2,138 | (4 | ) | |||||||
| Oeconnection LLC | Delayed Draw Term Loan | 4/22/2026 | 771 | (1 | ) | |||||||
| Oeconnection LLC | Revolver | 4/22/2031 | 482 | (1 | ) | |||||||
| ONS MSO, LLC | Revolver | 7/8/2026 | 11 | — | ||||||||
| ONS MSO, LLC | Delayed Draw Term Loan | 12/13/2025 | 113 | — | ||||||||
| Onsite Holdings, LLC | Revolver | 12/28/2025 | 75 | — | ||||||||
| Onyx-Fire Protection Services Inc. | Revolver | 7/31/2031 | 1,494 | (7 | ) | |||||||
| Onyx-Fire Protection Services Inc. | Delayed Draw Term Loan | 7/31/2026 | 946 | (5 | ) | |||||||
| Packaging Coordinators Midco, Inc. | Revolver | 8/31/2027 | 100 | — | ||||||||
| Pareto Health Intermediate Holdings, Inc. | Delayed Draw Term Loan | 6/20/2026 | 653 | (3 | ) | |||||||
| Pathstone Family Office LLC | Revolver | 5/15/2028 | 374 | (2 | ) | |||||||
| Pathstone Family Office LLC | Delayed Draw Term Loan | 6/22/2026 | 1,454 | (7 | ) | |||||||
| Patriot Growth Insurance Services, LLC | Revolver | 10/16/2028 | 267 | — | ||||||||
| Phantom Purchaser, Inc. | Revolver | 9/19/2031 | 382 | (1 | ) | |||||||
| Phoenix 1 Buyer Corporation | Revolver | 11/20/2029 | 1,142 | — | ||||||||
| Potters Industries LLC | Revolver | 9/14/2027 | 94 | — | ||||||||
| Power Grid Holdings, Inc. | Revolver | 12/2/2030 | 890 | — | ||||||||
| Premise Health Holding Corp. | Revolver | 3/1/2030 | 712 | — | ||||||||
| Prism Parent Co. Inc. | Delayed Draw Term Loan | 9/19/2025 | 849 | (17 | ) | |||||||
| Proampac PG Borrower LLC | Revolver | 6/16/2028 | 89 | — | ||||||||
| Project Accelerate Parent LLC | Revolver | 2/24/2031 | 100 | — | ||||||||
| Propio LS, LLC | Revolver | 7/17/2029 | 1,704 | (4 | ) | |||||||
| Propio LS, LLC | Delayed Draw Term Loan | 7/25/2026 | 3,409 | (9 | ) | |||||||
| Psc Parent, Inc. | Revolver | 4/3/2030 | 84 | — | ||||||||
| Psc Parent, Inc. | Delayed Draw Term Loan | 4/3/2025 | 389 | — | ||||||||
| Quality Automotive Services, LLC | Revolver | 7/16/2027 | 257 | (1 | ) | |||||||
| Quality Automotive Services, LLC | Delayed Draw Term Loan | 1/19/2026 | 212 | (1 | ) | |||||||
| Red Fox CD Acquisition Corporation | Delayed Draw Term Loan | 12/1/2025 | 3,963 | (30 | ) | |||||||
| Resonetics, LLC | Revolver | 6/18/2029 | 100 | — | ||||||||
| Ridge Trail US Bidco, Inc. | Delayed Draw Term Loan | 3/31/2027 | 2,995 | (22 | ) | |||||||
| Ridge Trail US Bidco, Inc. | Revolver | 3/31/2031 | 729 | (5 | ) | |||||||
| Rimkus Consulting Group, Inc. | Revolver | 4/1/2030 | 1,201 | (6 | ) | |||||||
| Rimkus Consulting Group, Inc. | Delayed Draw Term Loan | 4/1/2026 | 2,011 | (10 | ) | |||||||
| Riser Interco LLC | Delayed Draw Term Loan | 6/5/2026 | 1,752 | (18 | ) | |||||||
| Routeware, Inc. | Delayed Draw Term Loan | 9/19/2026 | 1,477 | (4 | ) | |||||||
| Routeware, Inc. | Revolver | 9/18/2031 | 341 | (1 | ) | |||||||
| Ruppert Landscape, LLC | Revolver | 12/1/2028 | 320 | (4 | ) | |||||||
67
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments—non-controlled/non-affiliated | Commitment Type | Commitment Expiration Date |
Unfunded Commitment (1) |
Fair Value (1) |
||||||||
| Ruppert Landscape, LLC | Delayed Draw Term Loan | 4/30/2026 | $ | 4,009 | $ | (55 | ) | |||||
| Ryan, LLC | Revolver | 11/14/2028 | 94 | — | ||||||||
| Safety Borrower Holdings LLC | Revolver | 9/1/2027 | 374 | (2 | ) | |||||||
| Sako and Partners Lower Holdings LLC. | Revolver | 9/15/2028 | 418 | (1 | ) | |||||||
| Seahawk Bidco, LLC | Delayed Draw Term Loan | 12/19/2026 | 1,818 | (7 | ) | |||||||
| Seahawk Bidco, LLC | Revolver | 12/19/2030 | 545 | (2 | ) | |||||||
| Service Logic Acquisition, Inc. | Revolver | 4/30/2027 | 100 | — | ||||||||
| Simplicity Financial Marketing Group Holdings, Inc. | Delayed Draw Term Loan | 12/31/2026 | 1,805 | (9 | ) | |||||||
| Simplicity Financial Marketing Group Holdings, Inc. | Revolver | 12/31/2031 | 903 | (5 | ) | |||||||
| Southpaw Ap Buyer, LLC | Revolver | 3/2/2028 | 252 | — | ||||||||
| Southpaw Ap Buyer, LLC | Delayed Draw Term Loan | 5/1/2026 | 189 | — | ||||||||
| Spartan Bidco PTY LTD | Revolver | 1/24/2028 | 385 | (4 | ) | |||||||
| Spirit RR Holdings, Inc. | Revolver | 9/13/2028 | 272 | (2 | ) | |||||||
| Spirit RR Holdings, Inc. | Delayed Draw Term Loan | 12/19/2025 | 235 | (2 | ) | |||||||
| St Athena Global LLC | Revolver | 6/26/2029 | 448 | (6 | ) | |||||||
| St Athena Global LLC | Delayed Draw Term Loan | 6/26/2026 | 164 | (2 | ) | |||||||
| STCH Acquisition Inc. | Revolver | 10/30/2026 | 196 | (1 | ) | |||||||
| Storable, Inc. | Revolver | 4/16/2026 | 75 | — | ||||||||
| Sugar Ppc Buyer LLC | Delayed Draw Term Loan | 7/10/2026 | 6,800 | (34 | ) | |||||||
| Surfaceprep Buyer, LLC | Delayed Draw Term Loan | 2/2/2026 | 150 | (2 | ) | |||||||
| Surfaceprep Buyer, LLC | Revolver | 2/4/2030 | 317 | (4 | ) | |||||||
| Team Acquisition Corporation | Revolver | 11/21/2028 | 100 | (4 | ) | |||||||
| Tersera Therapeutics, LLC | Revolver | 4/4/2029 | 116 | — | ||||||||
| The Chartis Group, LLC | Delayed Draw Term Loan | 9/17/2026 | 388 | (2 | ) | |||||||
| The Chartis Group, LLC | Revolver | 9/17/2031 | 194 | (1 | ) | |||||||
| The GI Alliance Management, LLC | Delayed Draw Term Loan | 3/7/2026 | 6,536 | — | ||||||||
| The Hiller Companies, LLC | Revolver | 6/20/2030 | 1,299 | (3 | ) | |||||||
| The Hiller Companies, LLC | Delayed Draw Term Loan | 6/22/2026 | 1,538 | (4 | ) | |||||||
| The Ultimus Group Midco, LLC | Delayed Draw Term Loan | 3/8/2026 | 1,302 | — | ||||||||
| The Ultimus Group Midco, LLC | Revolver | 3/7/2030 | 868 | — | ||||||||
| THG Acquisition, LLC | Revolver | 10/31/2031 | 306 | (1 | ) | |||||||
| THG Acquisition, LLC | Delayed Draw Term Loan | 10/30/2026 | 660 | (3 | ) | |||||||
| TPC Engineering Holdings, Inc. | Revolver | 2/16/2027 | 148 | (2 | ) | |||||||
| Trilon Group, LLC | Delayed Draw Term Loan | 10/16/2025 | 3,168 | (20 | ) | |||||||
| Trilon Group, LLC | Revolver | 5/25/2029 | 1,061 | (7 | ) | |||||||
| Trimech Acquisition Corp. | Revolver | 3/10/2028 | 1,457 | (15 | ) | |||||||
| Trimech Acquisition Corp. | Delayed Draw Term Loan | 8/15/2026 | 2,480 | (25 | ) | |||||||
| Truck-Lite Co., LLC | Delayed Draw Term Loan | 2/13/2026 | 176 | — | ||||||||
| Truck-Lite Co., LLC | Revolver | 2/13/2030 | 176 | — | ||||||||
68
ANTARES PRIVATE CREDIT
FUND
CONSOLIDATED SCHEDULE OF INVESTMENTS (Continued)
December 31, 2024
(in thousands)
| Investments—non-controlled/non-affiliated | Commitment Type | Commitment Expiration Date |
Unfunded Commitment (1) |
Fair Value (1) |
||||||||
| Trunk Acquisition, Inc. | Delayed Draw Term Loan | 12/20/2026 | $ | 1,845 | $ | (9 | ) | |||||
| US Fitness Holdings, LLC | Delayed Draw Term Loan | 9/4/2026 | 2,205 | (10 | ) | |||||||
| US Fitness Holdings, LLC | Revolver | 9/4/2030 | 138 | (1 | ) | |||||||
| USRP Holdings, Inc. | Revolver | 12/31/2029 | 900 | — | ||||||||
| USRP Holdings, Inc. | Delayed Draw Term Loan | 8/28/2026 | 2,773 | — | ||||||||
| Vaco Holdings, LLC | Revolver | 1/21/2027 | 100 | — | ||||||||
| Valet Waste Holdings, Inc. | Delayed Draw Term Loan | 9/8/2025 | 7,213 | — | ||||||||
| Valicor PPC Intermediate II LLC | Revolver | 1/24/2028 | 633 | (1 | ) | |||||||
| Vensure Employer Services, Inc. | Delayed Draw Term Loan | 9/27/2026 | 476 | (2 | ) | |||||||
| Vertex Service Partners, LLC | Delayed Draw Term Loan | 10/2/2026 | 245 | (1 | ) | |||||||
| Vessco Midco Holdings, LLC | Delayed Draw Term Loan | 7/24/2026 | 1,220 | (6 | ) | |||||||
| Vessco Midco Holdings, LLC | Revolver | 7/24/2031 | 552 | (3 | ) | |||||||
| Victors Purchaser, LLC | Delayed Draw Term Loan | 8/15/2026 | 2,194 | (5 | ) | |||||||
| Victors Purchaser, LLC | Revolver | 8/15/2031 | 1,065 | (3 | ) | |||||||
| Victory Buyer LLC | Revolver | 11/19/2026 | 54 | (1 | ) | |||||||
| Vital Care Buyer, LLC | Revolver | 7/30/2031 | 696 | (3 | ) | |||||||
| VPP Intermediate Holdings, LLC | Revolver | 12/1/2027 | 228 | (1 | ) | |||||||
| VPP Intermediate Holdings, LLC | Delayed Draw Term Loan | 2/7/2025 | 115 | — | ||||||||
| VS Buyer, LLC | Revolver | 4/12/2029 | 100 | — | ||||||||
| W2O Holdings, Inc. | Revolver | 6/12/2028 | 92 | — | ||||||||
| Walter Surface Technologies Inc. | Delayed Draw Term Loan | 12/30/2025 | 373 | — | ||||||||
| Wealth Enhancement Group, LLC | Revolver | 10/2/2028 | 323 | (2 | ) | |||||||
| Wealth Enhancement Group, LLC | Delayed Draw Term Loan | 12/30/2026 | 9,677 | (69 | ) | |||||||
| Wildcat Topco, Inc. | Revolver | 11/17/2031 | 270 | (1 | ) | |||||||
| Wildcat Topco, Inc. | Delayed Draw Term Loan | 11/16/2026 | 270 | (1 | ) | |||||||
| WPP Bullet Buyer, LLC | Revolver | 12/7/2029 | 18 | — | ||||||||
| WRE Holding Corp. | Delayed Draw Term Loan | 7/2/2026 | 415 | (2 | ) | |||||||
| WRE Holding Corp. | Revolver | 7/2/2030 | 316 | (2 | ) | |||||||
| Wu Holdco, Inc. | Revolver | 3/26/2027 | 238 | (1 | ) | |||||||
| Wu Holdco, Inc. | Delayed Draw Term Loan | 7/12/2026 | 1,049 | (5 | ) | |||||||
| YA Intermediate Holdings II, LLC | Revolver | 10/1/2031 | 1,030 | (5 | ) | |||||||
| YA Intermediate Holdings II, LLC | Delayed Draw Term Loan | 10/2/2026 | 2,258 | (11 | ) | |||||||
| YLG Holdings, Inc. | Revolver | 12/23/2030 | 1,214 | (6 | ) | |||||||
| YLG Holdings, Inc. | Delayed Draw Term Loan | 12/23/2030 | 772 | (4 | ) | |||||||
| Zelis Cost Management Buyer, Inc. | Revolver | 1/17/2029 | 100 | — | ||||||||
| Zinc Buyer Corporation | Delayed Draw Term Loan | 7/24/2026 | 1,613 | (12 | ) | |||||||
| Zinc Buyer Corporation | Revolver | 7/24/2031 | 790 | (6 | ) | |||||||
| Zone Climate Services, Inc. | Revolver | 3/9/2028 | 318 | (6 | ) | |||||||
| Zone Climate Services, Inc. | Delayed Draw Term Loan | 11/22/2025 | 3,182 | (38 | ) | |||||||
| Total Unfunded Commitments | $ | 290,998 | $ | (1,327 | ) | |||||||
| (1) | Foreign domiciled investments have been converted to U.S. Dollars based on prevailing rates at period-end. |
69
ANTARES PRIVATE CREDIT FUND
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
(in thousands, except share/per share data, percentages and as otherwise noted)
Note 1. Business and Organization
Antares Private Credit Fund (the “Company”) is a Delaware statutory trust formed on May 1, 2023 which commenced investment operations on November 5, 2024. The Company was organized to provide risk-adjusted returns and current income to shareholders by investing primarily in loans to borrowers in the United States and Canada. The Company’s investment strategy focuses primarily on private credit investments structured as portfolio loans to U.S. borrowers. A “portfolio loan” is a senior secured loan, which may be first lien, second lien or unitranche loans, consisting of term loans, related delayed draw term loans and/or revolving loans. Each tranche of a senior secured loan acquired by the Company is referred to as a portfolio loan. The Company is a non-diversified, closed-end management investment company that has 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 intends to elect to be treated and intends to comply with the requirements to qualify annually, as a regulated investment company (“RIC”) under the Internal Revenue Code of 1986, as amended (the “Code”). The Company is externally managed by Antares Capital Credit Advisers LLC (the “Adviser”). The Adviser is a registered investment adviser with the U.S. Securities and Exchange Commission (the “SEC”).
The Company is a non-exchange traded, perpetual-life BDC, whose common shares are not listed for trading on a stock exchange or other securities market and is an investment vehicle with indefinite duration.
While the Company’s investment strategy primarily focuses on companies in the U.S., the Company intends to also invest in companies in Canada, Europe and other locations outside the U.S, subject to compliance with BDC requirements to invest at least 70% of assets in “eligible portfolio companies". The Company may also invest in preferred equity or debt investments that may be accompanied by equity-related securities (such as options or warrants) and/or select common equity investments.
The Company’s investment strategy also includes a smaller allocation to more liquid credit investments such as broadly syndicated loans and corporate bonds, which may be used primarily to maintain liquidity for the Company’s share repurchase program and manage cash before investing subscription proceeds into originated loans, while also seeking attractive investment returns. The Company may also invest in publicly traded securities of larger corporate issuers on an opportunistic basis when market conditions create compelling potential return opportunities subject to compliance with BDC requirements.
The Company is currently offering on a continuous basis up to $2.0 billion of Common Shares of beneficial interest pursuant to an offering registered with the Securities and Exchange Commission (the “Offering”). We expect to offer to sell any combination of three classes of Common Shares, Class I shares, Class D shares, and Class S shares, with a dollar value up to the maximum offering amount. The share classes have different ongoing shareholder servicing and/or distribution fees. The initial purchase price for the Common Shares of beneficial interest was $25.00 per share for Class I shares; no Class S or Class D shares have been issued as of March 31, 2025. Thereafter, the purchase price per share for each class of Common Shares will equal the net asset value (“NAV”) per share, as of the effective date of the monthly share purchase date. We may also engage in private offerings of its Common Shares.
The Company may enter into interest rate, foreign exchange, and/or other derivative arrangements to hedge against interest rate, currency, and/or other credit related risks through the use of futures, swaps, options and forward contracts. These hedging activities will be subject to the applicable legal and regulatory compliance requirements; however, there can be no assurance any hedging strategy employed will be successful. The Company may also seek to borrow capital in local currency as a means of hedging non-U.S. dollar denominated investments.
Engaging in commodity interest transactions such as swap transactions or futures contracts for the Company may cause the Adviser to fall within the definition of “commodity pool operator” under the Commodity Exchange Act (the “CEA”) and related Commodity Futures Trading Commission (the “CFTC”) regulations. The Adviser has claimed an exclusion from the definition of the term “commodity pool operator” under the CEA and the CFTC regulations in connection with its management of the Company and, therefore, is not subject to CFTC registration or regulation under the CEA as a commodity pool operator with respect to its management of the Company.
The Company has formed wholly owned subsidiaries for the purpose of holding certain investments in portfolio companies. As of March 31, 2025, the Company’s wholly owned subsidiaries were formed as Delaware limited liability companies and included: APCF Funding SPV LLC, APCF Masterfund LLC and APCF Equity Holdings LLC (collectively, the “Subsidiaries”). The Company consolidates its wholly owned subsidiaries in these consolidated financial statements from the date of the commencement of operations of the Company.
70
Note 2. Significant Accounting Policies
Basis of Presentation
Interim consolidated financial statements and related financial information have been prepared in accordance with U.S. GAAP and pursuant to the requirements for reporting on Form 10-Q and Articles 6 through 10 of Regulation S-X. The Company is considered an Investment Company under U.S. GAAP and follows the accounting and reporting guidance applicable to investment companies in the Financial Accounting Standards Board Accounting Standards Codification ("ASC") Topic 946, Financial Services – Investment Companies (“ASC 946”), and pursuant to Regulation S-X. The current period’s results of operations will not necessarily be indicative of results that ultimately be achieved for the year ended December 31, 2025. In the opinion of management, all adjustments, which are of a normal recurring nature, considered necessary for the fair statement of the consolidated financial statements for the periods presented, have been included.
Consolidation
As provided under ASC 946, the Company will not consolidate its investment in a company other than an investment company subsidiary or a controlled operating company whose business consists of providing services to the Company. Accordingly, the Company consolidated the accounts of the wholly owned subsidiaries in the consolidated financial statements. All intercompany balances have been eliminated.
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.
Use of Estimates
The preparation of the consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions about future economic and market conditions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements. Although the Company’s estimates contemplate current conditions and how they expect them to change in the future, it is reasonably possible that actual results could differ from those estimates and such difference could be material.
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 deposits its cash and cash equivalents with financial institutions and, at times, may exceed the Federal Deposit Insurance Corporation insured limit.
Organization and Offering Expenses
Organization costs include costs relating to the formation and organization of the Company. Such costs are expensed as incurred. For the three months ended March 31, 2025 and March 31, 2024, the Company incurred $24 and $142 in organization costs, respectively. This amount is included in due to affiliates on the Consolidated Statements of Assets and Liabilities as of March 31, 2025 and December 31, 2024.
Costs associated with the Offering are capitalized and included as deferred offering costs on the Consolidated Statements of Assets and Liabilities and are amortized over a twelve-month period beginning on the commencement of operations date. For the three months ended March 31, 2025, the Company incurred $679 of offering costs and amortized $476 during the period.
As of March 31, 2025 and December 31, 2024, $1,146 and $943, respectively, in deferred offering costs were included on the Consolidated Statements of Assets and Liabilities.
Investments
Investment transactions are recorded on the trade date. 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. 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.
71
Valuation of Investments
The Company is required to report its investments for which current market values are not readily available at fair value. The Company values its investments in accordance with ASC Topic 820, Fair Value Measurement (“ASC 820”), which defines fair value as the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the applicable measurement date. ASC 820 prioritizes the use of observable market prices derived from such prices over entity-specific inputs. Due to the inherent uncertainties of valuation, certain estimated fair values may differ significantly from the values that would have been realized had a ready market for these investments existed, and these differences could be material.
Investments for which market quotations are readily available are typically valued using mid-market pricing (i.e., mid-point of average bid and ask prices). The Adviser obtains these market quotations from independent pricing services, if available; otherwise from at least two principal market makers or primary market dealers. To assess the continuing appropriateness of pricing sources and methodologies, the Adviser performs, from time to time, price verification procedures and issues challenges as necessary to independent pricing services or brokers, and any differences are reviewed in accordance with the valuation procedures. The Adviser does not adjust the prices unless it has a reason to believe market quotations are not reflective of the fair value of an investment.
Where prices or inputs are not available, or, in the judgment of the Adviser, not reliable, valuation approaches based on the facts and circumstances of the particular investment are utilized. Securities that are not publicly traded or for which market prices are not readily available, as the case for a substantial portion of the Company’s investments, are valued at fair value as determined in good faith by the Adviser as the Company’s valuation designee under Rule 2a-5 under the 1940 Act, pursuant to the Company’s valuation policy, and under the oversight of the Board of Trustees (the "Board"), based on, among other things, the input of the Company’s management and the audit committee. In addition, the Adviser has retained independent valuation firms to review valuations on a rotational basis. These valuation approaches involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the investments or market and the investments’ complexity.
With respect to investments for which market quotations are not readily available, the Adviser undertakes a multi-step valuation process each quarter, among other procedures, as described below:
| · | The valuation process begins with each investment being preliminarily reviewed by the Adviser’s valuation team in consultation with the Adviser’s investment professionals responsible for each portfolio investment; | |
| · | At least once annually the valuation for each investment (subject to a de minimis threshold), is reviewed by an independent valuation firm. The independent valuation firms provide a final range of values on such investments to the Adviser. The independent valuation firms also provide analyses to support their valuation methodology and calculations; | |
| · | The Adviser’s valuation committee with respect to the Company (the "Valuation Committee") reviews each valuation recommendation to confirm they have been calculated in accordance with the valuation policy and compares such valuations to the independent valuation firms’ valuation ranges to ensure the Adviser’s valuations are reasonable; | |
| · | The Adviser’s Valuation Committee then determines fair value marks for each of the Company’s portfolio investments; and | |
| · | The Board and audit committee of the Company periodically review the valuation process and provide oversight in accordance with the requirements of Rule 2a-5 under the 1940 Act. |
As part of the valuation process, the Company takes into account relevant factors in determining the fair value of the Company’s investments for which reliable market quotations are not readily available, many of which are loans, including and in combination, as relevant, any of: (i) the estimated enterprise value of a Portfolio Company, generally based on an analysis of discounted cash flows, publicly traded comparable companies and comparable transactions, (ii) the nature and realizable value of any collateral, (iii) the Portfolio Company’s ability to make payments based on its earnings and cash flow, (iv) the markets in which the Portfolio Company does business, and (v) overall changes in the interest rate environment and the credit markets that may affect the price at which similar investments may be made in the future. When an external event such as a purchase transaction, public offering or subsequent equity or debt sale occurs, the Adviser considers whether the pricing indicated by the external event corroborates its valuation.
The Company’s accounting policy on the fair value of the investments is critical because the determination of fair value involves subjective judgments and estimates. Accordingly, the Company’s consolidated financial statements express the uncertainty with respect to the possible effect of these valuations, and any change in these valuations, on the consolidated financial statements.
72
Revenue Recognition
The Company generates revenue in the form of interest and fee income on debt investments, capital gains, and dividend income from the equity investments in portfolio companies. The senior and subordinated debt investments bear interest at a fixed or floating rate. Interest on debt investments is generally payable quarterly or semiannually. In some cases, some of the investments provide for deferred interest payments or PIK interest. In addition, the Company generates revenue from various fees in the ordinary course of business such as in the form of structuring, consent, waiver, amendment, syndication and other miscellaneous fees. Original issue discounts and market discounts or premiums are capitalized, and the Company accretes or amortizes such amounts as interest income.
Interest Income
Interest income is recorded on an accrual basis and includes the accretion of discounts and amortization of premiums. Discounts from and premiums to par value on debt investments purchased are accreted/amortized into interest income over the life of the debt investments using the effective interest method. The amortized cost of debt investments represents the original cost, including loan origination fees and upfront fees received that are deemed to be an adjustment to yield, adjusted for the accretion of discounts and amortization of premiums, if any. Upon prepayment of a loan or debt investment, any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts are recorded as interest income, in the current period.
Dividend Income
Dividend income on preferred equity securities is recorded on the 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 securities is recorded on the record date for portfolio companies or on the ex-dividend date for publicly-traded portfolio companies.
PIK Income
The Company may have loans in its portfolio that contain PIK provisions. PIK represents interest that is accrued and recorded at the contractual rates, increases the loan principal on the respective capitalization dates, and is generally due at maturity. Such income is included in payment-in-kind interest income on the Consolidated Statements of Operations. If at any point the Company believes PIK is not expected to be realized, the investment generating PIK will be placed on non-accrual status. When a PIK investment is placed on non-accrual status, the accrued, uncapitalized interest is generally reversed through payment-in-kind interest income. To maintain the Company’s status as a RIC, this non-cash source of income must be paid out to shareholders in the form of dividends, even though the Company has not yet collected cash.
Fee Income
The Company may receive various fees in the ordinary course of business such as structuring, consent, waiver, amendment, syndication fees as well as fees for managerial assistance rendered by the Company to the portfolio companies. Such fees are recognized as income when earned or the services are rendered.
Non-Accrual Income
Loans are generally placed on non-accrual status when there is reasonable doubt that principal or interest will be collected in full. Accrued interest is generally reversed when a loan is placed on non-accrual status. Additionally, any original issue discount 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. Management may make exceptions to this treatment and determine to not place a loan on non-accrual status if the loan has sufficient collateral value and is in the process of collection.
Deferred Financing Costs
Deferred financing costs represent fees and other direct incremental costs incurred in connection with the Company’s borrowings. These expenses are deferred and amortized into interest expense over the life of the related debt instrument using the straight-line method. Deferred financing costs related to the Company’s borrowings are presented as an offset against the debt outstanding on the Consolidated Statements of Assets and Liabilities.
Income Taxes
The Company intends to elect to be treated, and intends to qualify each taxable year thereafter, as a RIC under the Code. 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 shareholders and would not be reflected in the consolidated financial statements of the Company.
The Company evaluates tax positions taken or expected to be taken in the course of preparing its consolidated financial statements 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, on-going analyses of tax laws, regulations and interpretations thereof.
73
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” for that year (without regard to the deduction for dividends paid), which is generally its ordinary income plus the excess, if any, of its realized net short-term capital gains over its realized net long-term capital losses and (ii) its net tax-exempt income.
In addition, pursuant to the excise tax distribution requirements, the Company will be subject to a 4% non-deductible federal excise tax on undistributed income unless the Company distributes in a timely manner in each taxable year an amount at least equal to the sum of (1) 98% of its ordinary income for the calendar year, (2) 98.2% of capital gain net income (both long-term and short-term) for the one-year period ending October 31 in 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.
Distributions
To the extent that the Company has taxable income available, 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 Board and will depend on the Company’s earnings, financial condition, maintenance of the Company’s tax treatment as a RIC, compliance with applicable BDC regulations and such other factors as the Board may deem relevant from time to time.
Distributions to shareholders by the Company of ordinary income (including “market discount” realized by the Company on the sale of debt securities), and of net short-term capital gains, if any, realized by the Company are generally taxable to U.S. shareholders as ordinary income to the extent such distributions are paid out of the Company’s current or accumulated earnings and profits. Distributions, if any, of net capital gains properly reported as “capital gain dividends” will be taxable as long-term capital gains, regardless of the length of time the shareholder has owned the Company’s shares. A distribution of an amount in excess of the Company’s current and accumulated earnings and profits (as determined for U.S. federal income tax purposes) will be treated by a shareholder as a return of capital which will be applied against and reduce the shareholder’s basis in his or her shares. To the extent that the amount of any such distribution exceeds the shareholder’s basis in his or her shares, the excess will be treated by the shareholder as gain from a sale or exchange of the shares. Distributions paid by the Company generally will not be eligible for the dividends received deduction allowed to corporations or for the reduced rates applicable to certain qualified dividend income received by non-corporate shareholders.
Distributions will be treated in the manner described above regardless of whether such distributions are paid in cash or invested in additional shares pursuant to the distribution reinvestment plan. Shareholders receiving distributions in the form of additional shares will generally be treated as receiving a distribution in the amount of the fair market value of the distributed shares. The additional shares received by a shareholder pursuant to the distribution reinvestment plan will have a new holding period commencing on the day following the day on which the shares were credited to the shareholder’s account.
The Company may elect to retain its net capital gain or a portion thereof for investment and be taxed at corporate rates on the amount retained. In such case, it may designate the retained amount as undistributed capital gains in a notice to its shareholders, who will be treated as if each received a distribution of its pro rata share of such gain, with the result that each shareholder will (i) be required to report its pro rata share of such gain on its tax return as long-term capital gain, (ii) receive a refundable tax credit for its pro rata share of tax paid by the Company on the gain and (iii) increase the tax basis for its shares by an amount equal to the deemed distribution less the tax credit.
Recent Accounting Pronouncements
The Company considers the applicability and impact of all accounting standard updates (“ASU”) issued by the Financial Accounting Standards Board (the “FASB”).
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU 2023-07”), which enhances disclosure requirements about significant segment expenses that are regularly provided to the chief operating decision maker (the “CODM”). ASU 2023-07, among other things, (i) requires a single segment public entity to provide all of the disclosures as required by ASC 280, (ii) requires a public entity to disclose the title and position of the CODM and an explanation of how the CODM uses the reported measure(s) of segment profit or loss in assessing segment performance and deciding how to allocate resources and (iii) provides the ability for a public entity to elect more than one performance measure. ASU 2023-07 is effective for the fiscal years beginning after December 15, 2023, and interim periods beginning with the first quarter ended March 31, 2025. Early adoption is permitted and retrospective adoption is required for all prior periods presented. The Company has adopted ASU 2023-07 effective December 31, 2024 and concluded that the application of this guidance did not have any material impact on its consolidated financial statements. See Note 11 for more information on the effects of the adoption of ASU 2023-07.
In November 2024, the FASB issued ASU 2024-03, “Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 2200-40),” which requires disaggregated disclosure of certain costs and expenses, including purchases of inventory, employee compensation, depreciation, amortization and depletion, in each relevant expense caption. ASU 2024-03 is effective for fiscal years beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. 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.
Other than the aforementioned guidance, the Company’s management does not believe that any recently issued, but not yet effective, accounting standards, if currently adopted, would have a material effect on the accompanying consolidated financial statements.
74
Note 3. Agreements and Related Party Transactions
Investment Advisory Agreement
On October 16, 2023, the Board approved an investment advisory agreement with the Adviser (“Investment Advisory Agreement”), pursuant to which the Adviser manages the Company on a day-to-day basis. Under the terms of the Investment Advisory Agreement, the Adviser is responsible for determining the composition of the Company’s portfolio, identifying investment opportunities and making investment decisions, monitoring investments, performing due diligence on prospective portfolio companies, and negotiating, obtaining and managing financing facilities and other forms of leverage.
The Company pays the Adviser fees for its services under the Investment Advisory Agreement. The fees consist of two components: a management fee and an incentive fee. The cost of both the management fee and the incentive fee are ultimately borne by the Company’s shareholders.
The Adviser has agreed to waive its management and incentive fees through the first six months following the effective date of the Company’s registration statement on Form N-2, which was declared effective on February 12, 2025.
Management fee
The base management fee is payable monthly in arrears at an annual rate of 1.25% of the average of the Company’s net asset value as of the first business day of the applicable month. For the three months ended March 31, 2025, the Company incurred management fees of $1,965, and the Adviser elected to waive these fees resulting in zero management fees for the period. For the three months ended March 31, 2024, the Company had not commenced operations and did not accrue any management fees.
Incentive fee
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 described below.
Investment income incentive fee
The investment income based incentive fee is based on “Pre-Incentive Fee Net Investment Income Returns” meaning dividends, cash interest or other distributions or other cash income and any third-party fees received from portfolio companies (such as upfront fees, commitment fees, origination fees, amendment fees, ticking fees and break-up fees, as well as prepayments premiums, but excluding fees for providing managerial assistance and fees earned by the Adviser or an affiliate in its capacity as an administrative agent, syndication agent, collateral agent, loan servicer or other similar capacity) accrued during the month, minus operating expenses for the month (including the Management Fee, taxes, any expenses payable under the Investment Advisory Agreement and Administration Agreement (as defined below), any expense of securitizations, and interest expense or other financing fees and any dividends paid on preferred shares, but excluding the Incentive Fee and shareholder servicing and /or distribution fees). Pre-Incentive Fee Net Investment Income Returns includes, in the case of investments with a deferred interest feature (such as original issue discount, debt instruments with PIK interest and zero-coupon securities), accrued income that has not yet been 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 net assets at the end of the preceding quarter, is compared to a “hurdle rate” of return of 1.50% per quarter (6.0% annualized). The Company pays an incentive fee quarterly as follows:
| · | No Investment Income Incentive Fee based on Pre-Incentive Fee Net Investment Income Returns in any calendar quarter in which the Pre-Incentive Fee Net Investment Income Returns does not exceed the hurdle rate of 1.50% per quarter (6.0% annualized). | |
| · | 100% of the dollar amount of the 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 1.71% (6.86% annualized). | |
| · | 12.5% of the dollar amount of the Pre-Incentive Fee Net Investment Income Returns, if any, that exceed a rate of return of 1.71% (6.86% annualized). |
75
Capital gains incentive fee
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 is equal to 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 capital gains incentive fee as calculated in accordance with U.S. GAAP. U.S. GAAP requires that the capital gains incentive fee accrual consider the cumulative aggregate unrealized capital appreciation in the calculation, as a capital gains incentive fee would be payable if such unrealized capital appreciation were realized, even though such unrealized capital appreciation is not permitted to be considered in calculating the fee actually payable under the investment advisory agreement. Such accrual is calculated using the aggregate cumulative realized capital gains and losses and aggregate cumulative unrealized capital depreciation included in the calculation of the capital gains incentive fee plus the aggregate cumulative unrealized capital appreciation, net of any expense associated with cumulative unrealized capital depreciation or appreciation. If such amount is positive at the end of a period, then U.S. GAAP requires the Company to record a capital gains incentive fee equal to 12.5% of such cumulative amount, less the aggregate amount of actual capital gains incentive fees paid or capital gains incentive fees accrued under U.S. GAAP in all prior periods.
For purposes of computing the Company’s investment income incentive fee and capital gains incentive fee, the calculation methodology looks through derivative financial instruments or swaps as if the Company owned the reference assets directly. The fees that are payable under the Investment Advisory Agreement for any partial period are appropriately prorated.
For the three months ended March 31, 2025, the Company incurred income based incentive fees of $2,269, and did not incur capital gains incentive fees during the period. Gross capital gains incentive fee is net of reversal on accrued capital gains incentive fees. For the three months ended March 31, 2025, the Adviser agreed to waive $2,269 in total incentive fees, resulting in zero incentive fees payable. For the three months ended March 31, 2024, the Company had not commenced operations and did not accrue any incentive fees.
Licensing Agreement
As part of the Investment Advisory Agreement, the Adviser, on behalf of Antares Holdings LLC, agreed to grant the Company a fully paid- up, royalty-free, non-exclusive, non-transferable license to use “Antares” for specified purposes in the Company’s business, during the term of the Investment Advisory Agreement. Other than with respect to this limited license, the Company will have no legal right to the “Antares” name.
Administration Agreement
On October 16, 2023, the Board approved the administration agreement (the “Administration Agreement”) with Antares Capital Credit Advisers LLC (in such role, the “Administrator”). Under the terms of the Administration Agreement, the Administrator provides, or oversees the performance of, administrative and compliance services, including, but not limited to, maintaining financial records, overseeing the calculation of net asset value, compliance monitoring (including diligence and oversight of the Company’s other service providers), preparing reports to shareholders and reports filed with the SEC, preparing materials and coordinating meetings of the Company’s Board, managing the payment of expenses and the performance of administrative and professional services rendered by others and providing office space, equipment and office services.
The Company reimburses the Administrator for its costs, expenses and allocable portion of overhead (including compensation of personnel performing administrative duties) in connection with the services performed for the Company pursuant to the terms of the Administration Agreement. For the three months ended March 31, 2025, the Company incurred administrative fees of $156. For the three months ended March 31, 2024, the Company had not commenced operations and did not accrue any administrative fees.
Sub-administration Agreement
In addition, pursuant to the terms of the Administration Agreement, the Administrator may delegate its obligations under the Administration Agreement to an affiliate or to a third party and the Company reimburses the Administrator for any services performed for the Company by such affiliate or third party.
The Administrator hired U.S. Bancorp Fund Services, LLC to assist with sub-administration and fund accounting services.
Acquisition of Seed Portfolio
On November 5, 2024, the Company acquired 100% of the equity interests in APCF Masterfund LLC and APCF Funding SPV LLC (the “Subsidiaries”) from certain affiliates of the Adviser.
For the three months ended March 31, 2025, the Company paid the Adviser $2,409 in connection with the acquisition price of APCF Masterfund LLC. As of March 31, 2025, there are no outstanding balances in connection with the acquisition of APCF Masterfund LLC.
For the three months ended March 31, 2025 the Adviser paid the Company $2,195 in connection with the acquisition price of APCF Funding SPV LLC. As of March 31, 2025, there are no outstanding balances in connection with the acquisition of APCF Funding SPV LLC.
76
Distribution and Servicing Plan
The Board approved a distribution and servicing plan (the “Distribution and Servicing Plan”). The following table shows the shareholder servicing and/or distribution fees the Company pays the Managing Dealer with respect to the Class I, Class S and Class D on an annualized basis as a percentage of NAV for such class. The Managing Dealer is a broker-dealer registered with the SEC and is a member of the Financial Industry Regulatory Authority ("FINRA").
| 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. As of March 31, 2025, no Class S shares or Class D shares have been issued.
Expense Support Agreement
On October 16, 2023. the Company has entered into an Expense Support and Conditional Reimbursement Agreement (the “Expense Support Agreement”) with the Adviser. Pursuant to the Expense Support Agreement, the Adviser is obligated to advance all of the Company’s Other Operating Expenses (defined below) (each, a “Required Expense Payment”) to the extent that such expenses do not exceed 1.00% (on an annualized basis) of the Company’s NAV. 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 us to the Adviser or its affiliates. The Adviser may elect to pay certain additional expenses on the Company’s behalf (each, 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 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 forty-five (45) days after such commitment was made in writing, and/or offset against amounts due from the Company to the Adviser or its affiliates. “Other Operating Expenses” means the Company’s total organization and offering expenses, professional fees, trustee fees, administration fees, and other general and administrative expenses (including the Company’s allocable portion of compensation (including salaries, bonuses and benefits), overhead (including rent, office equipment and utilities) and other expenses incurred by the Administrator in performing its administrative obligations under the Administration Agreement), excluding the Management Fee and Incentive Fee owed to the Adviser, financing fees and costs, brokerage commissions, placement agent fees, costs and expenses of distributing and placing the Common Shares, extraordinary expenses and any interest expenses owed by the Company, all as determined in accordance with GAAP.
Following any 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 such calendar month (the amount of such excess being hereinafter referred to as “Excess Operating Funds”), the Company shall pay such Excess Operating Funds, or a portion thereof, to the Adviser until such time as all Expense Payments made by the Adviser to the Company within three years prior to the last business day of such calendar month have been reimbursed. Any payments required to be made by the Company shall be referred to herein as a “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 us 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).
77
No Reimbursement Payment for any month shall be made if: (1) the Effective Rate of Distributions Per Share declared by the Company at the time of such 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, (2) the Company’s Operating Expense Ratio at the time of such Reimbursement Payment is greater than the Operating Expense Ratio at the time the Expense Payment was made to which such Reimbursement Payment relate, or (3) the Company’s Other Operating Expenses at the time of such Reimbursement Payment exceeds 1.00% of the Company’s net asset value. “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 “Operating Expense Ratio” is calculated by dividing Operating Expenses, less organizational and offering expenses, base management and incentive fees owed to the Adviser, shareholder servicing and/or distribution fees, and interest expense, by the Company’s net assets. “Operating Expenses” means all of the Company’s operating costs and expenses incurred, as determined in accordance with generally accepted accounting principles for investment companies.
The Company’s obligation to make a Reimbursement Payment shall 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 month. In addition, effective October 31, 2024, the Company and the Adviser entered into a waiver letter agreement (the “Waiver Letter Agreement”), pursuant to which the Adviser agreed to waive any reimbursement by the Company for any of the Company’s organization expenses, operating expenses and offering expenses the Adviser incurs or has incurred on the Company’s behalf in an aggregate amount not to exceed $2 million. The Waiver Letter Agreement includes reimbursement provisions substantially similar to the reimbursement provisions included in the Expense Support Agreement.
For the three months ended March 31, 2025 and March 31, 2024, the Company incurred organization and offering costs of $500 and $11, and the Adviser waived $500 and $11 in expenses pursuant to the Expense Support Agreement, resulting in $0 and $0 organization and offering costs on a net basis, respectively. For the three months ended March 31, 2025 and March 31, 2024, no Reimbursement Payments were made by the Company to the Adviser.
Co-Investment Activity
The Company, the Adviser and certain of its affiliates received an exemptive order from the SEC on April 2, 2024 (the “Order”) that permits, among other things, the Company to co-invest with certain other persons, including certain affiliates of the Adviser and certain funds managed and controlled by the Adviser and its affiliates, subject to certain terms and conditions. Certain types of negotiated co-investments may be made only in accordance with the Order from the SEC permitting us to do so. Under the terms of the Order, a “required majority” (as defined in Section 57(o) of the 1940 Act) of the Company’s independent trustees must be able to reach certain conclusions in connection with a co-investment transaction, including that (1) the terms of the proposed transaction are reasonable and fair to the Company and its shareholders and do not involve overreaching of the Company or its shareholders on the part of any person concerned, and (2) the transaction is consistent with the interests of the Company’s shareholders and is consistent with the Company’s Board of Trustees’ approved criteria. In certain situations where co-investment with one or more funds managed by the Adviser or its affiliates is not covered by the Order, the personnel of the Adviser or its affiliates will need to decide which fund will proceed with the investment. Such personnel will make these determinations based on allocation policies and procedures, which are designed to reasonably ensure that investment opportunities are allocated fairly and equitably among affiliated funds over time and in a manner that is consistent with applicable laws, rules and regulations. The Order is subject to certain terms and conditions so there can be no assurance that we will be permitted to co-invest with certain of the Company’s affiliates other than in the circumstances currently permitted by regulatory guidance and the Order.
78
Note 4. Investments
The composition of the Company’s investment portfolio at amortized cost and fair value was as follows:
| March 31, 2025 | December 31, 2024 | |||||||||||||||||||||||
| Amortized Cost |
Fair Value | % of Total Investments at Fair Value |
Amortized Cost |
Fair Value | % of Total Investments at Fair Value |
|||||||||||||||||||
| Secured Debt | $ | 1,095,604 | $ | 1,092,248 | 98.94 | % | $ | 845,082 | $ | 843,710 | 99.45 | % | ||||||||||||
| Unsecured Debt | 739 | 728 | 0.07 | 713 | 703 | 0.08 | ||||||||||||||||||
| Equity Investments | 10,876 | 10,978 | 0.99 | 3,947 | 3,947 | 0.47 | ||||||||||||||||||
| Total Investments | $ | 1,107,219 | $ | 1,103,954 | 100.00 | % | $ | 849,742 | $ | 848,360 | 100.00 | % | ||||||||||||
As of March 31, 2025 and December 31, 2024 there were no portfolio companies with loans on non-accrual status.
79
The industry composition of investments at fair value was as follows:
| March 31, 2025 | December 31, 2024 | |||||||
| Aerospace and Defense | 0.76 | % | 0.43 | % | ||||
| Air Freight and Logistics | 1.01 | 0.66 | ||||||
| Automobile Components | 1.79 | 2.26 | ||||||
| Building Products | 0.24 | 0.31 | ||||||
| Capital Markets | 2.34 | 2.99 | ||||||
| Chemicals | 3.18 | 2.23 | ||||||
| Commercial Services and Supplies | 8.28 | 9.76 | ||||||
| Construction & Engineering | 1.17 | 0.84 | ||||||
| Construction Materials | 0.93 | 0.84 | ||||||
| Containers and Packaging | 5.29 | 3.17 | ||||||
| Distributors | 1.95 | 2.44 | ||||||
| Diversified Consumer Services | 7.07 | 8.78 | ||||||
| Diversified Telecommunication Services | 0.37 | 0.50 | ||||||
| Electrical Equipment | 1.44 | 1.53 | ||||||
| Electronic Equipment, Instruments and Components | 1.02 | 1.33 | ||||||
| Energy Equipment and Services | 1.13 | 1.35 | ||||||
| Financial Services | 4.43 | 4.39 | ||||||
| Food Products | 1.51 | 0.91 | ||||||
| Ground Transportation | 0.02 | 0.02 | ||||||
| Health Care Technology | 6.05 | 4.44 | ||||||
| Healthcare Equipment and Supplies | 0.42 | 0.56 | ||||||
| Healthcare Providers and Services | 5.28 | 5.54 | ||||||
| Hotels, Restaurants and Leisure | 0.80 | 1.04 | ||||||
| Household Durables | 0.02 | 0.02 | ||||||
| Household Products | 0.44 | 0.33 | ||||||
| Industrial Conglomerates | 1.37 | 0.96 | ||||||
| Insurance | 6.33 | 7.32 | ||||||
| IT Services | 3.70 | 4.23 | ||||||
| Life Sciences Tools & Services | 0.86 | 0.94 | ||||||
| Machinery | 0.84 | 0.99 | ||||||
| Media | 2.66 | 2.18 | ||||||
| Oil, Gas and Consumable Fuels | 1.03 | 1.30 | ||||||
| Personal Care Products | 0.03 | 0.05 | ||||||
| Pharmaceuticals | 2.51 | 1.77 | ||||||
| Professional Services | 7.84 | 9.40 | ||||||
| Real Estate Management and Development | 0.59 | 0.77 | ||||||
| Software | 12.56 | 11.14 | ||||||
| Specialty Retail | 0.46 | 0.02 | ||||||
| Technology Hardware, Storage and Peripherals | 0.91 | 1.15 | ||||||
| Textiles, Apparel and Luxury Goods | 0.70 | 0.25 | ||||||
| Trading Companies and Distributors | 0.23 | 0.30 | ||||||
| Transportation Infrastructure | 0.20 | 0.25 | ||||||
| Wireless Telecommunication Services | 0.24 | 0.31 | ||||||
| 100.00 | % | 100.00 | % | |||||
80
The geographic composition of investments at amortized cost and fair value was as follows:
| March 31, 2025 | |||||||||||||||
| Amortized Cost | Fair Value | % of Total Investments at Fair Value |
Fair Value as % of Net Assets |
||||||||||||
| United States | $ | 1,088,082 | $ | 1,085,320 | 98.31 | % | 169.93 | % | |||||||
| Canada | 19,137 | 18,634 | 1.69 | 2.92 | |||||||||||
| Total | $ | 1,107,219 | $ | 1,103,954 | 100.00 | % | 172.85 | % | |||||||
| December 31, 2024 | |||||||||||||||
| Amortized Cost | Fair Value | % of Total Investments at Fair Value |
Fair Value as % of Net Assets |
||||||||||||
| United States | $ | 824,707 | $ | 823,915 | 97.12 | % | 129.25 | % | |||||||
| Canada | 17,851 | 17,375 | 2.05 | 2.73 | |||||||||||
| United Kingdom | 7,184 | 7,070 | 0.83 | 1.11 | |||||||||||
| Total | $ | 849,742 | $ | 848,360 | 100.00 | % | 133.09 | % | |||||||
81
Note 5. Fair Value Measurements
The fair value of a financial instrument is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the applicable measurement date.
In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an investment’s level within the fair value hierarchy is based on the lowest level of input that is significant to the overall fair value measurement. The Adviser’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the investment.
In addition to using the above inputs in investment valuations, the Adviser applies the valuation policy approved by its Board that is consistent with ASC 820. Consistent with the valuation policy, the Company evaluates the source of the inputs, including any markets in which its investments are trading (or any markets in which securities with similar attributes are trading), in determining fair value.
Investments whose values are based on the listed closing price quoted on the securities’ principal exchange are classified within Level 1 and include active listed equities. The Adviser does not adjust the quoted price for such instruments, even in situations where the Company holds a large position and a sale could reasonably impact the quoted price.
ASC 820 specifies a fair value hierarchy that prioritizes and ranks the level of observability of inputs used in determination of fair value. In accordance with ASC 820, these levels are summarized below:
Level 1 – quoted prices (unadjusted) in active markets for identical assets or liabilities that the Adviser has the ability to access at the measurement date.
Level 2 – inputs other than quoted prices included in Level 1 that are observable for the assets or liabilities, either directly or indirectly. Level 2 inputs include: quoted market prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 – unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
The following tables present the fair value hierarchy of financial instruments according to the fair value hierarchy as described in Note 2. Significant Accounting Policies of these consolidated financial statements:
| March 31, 2025 | ||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total | |||||||||||||
| Secured Debt | $ | — | $ | 140,631 | $ | 951,617 | $ | 1,092,248 | ||||||||
| Unsecured Debt | — | — | 728 | 728 | ||||||||||||
| Equity Investments | — | — | 10,978 | 10,978 | ||||||||||||
| Total Investments before Cash Equivalents | — | 140,631 | 963,323 | 1,103,954 | ||||||||||||
| Money Market Fund | 52,677 | — | — | 52,677 | ||||||||||||
| Total Investments including Cash Equivalents | $ | 52,677 | $ | 140,631 | $ | 963,323 | $ | 1,156,631 | ||||||||
| December 31, 2024 | ||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total | |||||||||||||
| Secured Debt | $ | — | $ | 45,651 | $ | 798,059 | $ | 843,710 | ||||||||
| Unsecured Debt | — | — | 703 | 703 | ||||||||||||
| Equity Investments | — | — | 3,947 | 3,947 | ||||||||||||
| Total Investments before Cash Equivalents | — | 45,651 | 802,709 | 848,360 | ||||||||||||
| Money Market Fund | 39,527 | — | — | 39,527 | ||||||||||||
| Total Investments including Cash Equivalents | $ | 39,527 | $ | 45,651 | $ | 802,709 | $ | 887,887 | ||||||||
82
The following table presents changes in the fair value of financial instruments for which Level 3 inputs were used to determine fair value:
| Three Months Ended March 31, 2025 | |||||||||||||||
| Secured Debt |
Unsecured Debt |
Equity Investments |
Total Investments |
||||||||||||
| Fair value, beginning of period | $ | 798,059 | $ | 703 | $ | 3,947 | $ | 802,709 | |||||||
| Purchase of investments (including received in-kind) | 179,140 | 25 | 6,928 | 186,093 | |||||||||||
| Proceeds from principal repayments and sales of investments | (26,036 | ) | — | — | (26,036 | ) | |||||||||
| Amortization of premium/accretion of discount, net | 266 | 1 | — | 267 | |||||||||||
| Net realized gain (loss) on investments | 1 | — | — | 1 | |||||||||||
| Net change in unrealized appreciation (depreciation) on investments | 187 | (1 | ) | 103 | 289 | ||||||||||
| Fair value, end of period | $ | 951,617 | $ | 728 | $ | 10,978 | $ | 963,323 | |||||||
| Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments still held at March 31, 2025 | $ | (47 | ) | $ | (1 | ) | $ | 103 | $ | 55 | |||||
The following tables present quantitative information about the significant unobservable inputs of the Company’s Level 3 financial instruments. The tables are not intended to be all-inclusive but instead captures the significant unobservable inputs relevant to the Company’s determination of fair value.
| March 31, 2025 | ||||||||||||||||||||
| Range | ||||||||||||||||||||
| Fair Value (1) | Valuation Technique | Unobservable Input | Low | High | Weighted Average (2) |
|||||||||||||||
| Secured Debt | $ | 727,079 | Market yield analysis | Market yield discount rates | 6.62 | % | 17.88 | % | 9.07 | % | ||||||||||
| 25,710 | Market quotation | Quote | 91.17 | 101.42 | 100.07 | |||||||||||||||
| 198,828 | Recent transaction | Transaction price | 94.75 | 101.00 | 99.58 | |||||||||||||||
| Total Secured Debt | 951,617 | |||||||||||||||||||
| Unsecured Debt | 728 | Market yield analysis | Market yield discount rates | 15.72 | % | 15.72 | % | 15.72 | % | |||||||||||
| Equity Investments | 4,050 | Comparable company analysis | EBITDA multiples | 0.9x | 18.5x | 14.8x | ||||||||||||||
| 6,928 | Recent Transaction | Transaction Price | 100.00 | % | 100.00 | % | 100.00 | % | ||||||||||||
| Total Equity Investments | 10,978 | |||||||||||||||||||
| Total | $ | 963,323 | ||||||||||||||||||
| December 31, 2024 | ||||||||||||||||||||
| Range | ||||||||||||||||||||
| Fair Value (1) | Valuation Technique | Unobservable Input | Low | High | Weighted Average (2) |
|||||||||||||||
| Secured Debt | $ | 600,570 | Market yield analysis | Market yield discount rates | 6.35 | % | 13.32 | % | 9.27 | % | ||||||||||
| 32,556 | Market quotation | Quote | 95.30 | 100.94 | 100.13 | |||||||||||||||
| 164,933 | Recent transaction | Transaction price | 91.70 | 100.00 | 99.44 | |||||||||||||||
| Total Secured Debt | 798,059 | |||||||||||||||||||
| Unsecured Debt | 703 | Market yield analysis | Market yield discount rates | 15.38 | % | 16.06 | % | 15.72 | % | |||||||||||
| Equity Investments | 3,947 | Recent Transaction | Transaction Price | 100.00 | % | 100.00 | % | 100.00 | % | |||||||||||
| Total | $ | 802,709 | ||||||||||||||||||
| (1) | As of March 31, 2025, included within the fair value of Level 3 assets of $963,323 is an amount of $231,466 for which the Adviser did not develop the unobservable inputs (examples include third-party pricing and transaction prices). As of December 31, 2024, included within the fair value of Level 3 assets of $802,709 is an amount of $201,436 for which the Adviser did not develop the unobservable inputs (examples include third-party pricing and transaction prices). |
| (2) | Weighted averages are calculated based on fair value of investments. |
83
The significant unobservable input used in the yield analysis is the discount rate based on comparable market yields. The significant unobservable inputs used in the income approach are the discount rate used to discount the estimated future cash flows expected to be received from the underlying investment. The Company uses market discount rates for debt securities to determine if the effective yield on a debt security is commensurate with the market yields for that type of debt security. If a debt security’s effective yield is significantly less than the market yield for a similar debt security with a similar credit profile, the resulting fair value of the debt security may be lower. Significant increases in the discount rate would significantly lower the fair value of an investment; conversely significant decreases in the discount rate would significantly increase the fair value of an investment. The significant unobservable inputs used in the market approach are based on market comparable transactions and market multiples of publicly traded comparable companies. Increases or decreases in market comparable transactions or market multiples would result in an increase or decrease in the fair value.
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 the Company’s investments may fluctuate from period to period. Additionally, the fair value of the Company’s investments may differ significantly from the values that would have been used had a ready market existed for such investments and may differ materially from the values that the Company may ultimately realize. Further, such investments are generally subject to legal and other restrictions on resale or otherwise are less liquid than publicly traded securities. If the Company was required to liquidate a portfolio investment in a forced or liquidation sale, it could realize significantly less than the value at which the Company has recorded it. In addition, changes in the market environment and other events that may occur over the life of the investments may cause the gains or losses ultimately realized on these investments to be different than the unrealized gains or losses reflected in the valuations currently assigned. As of March 31, 2025 and December 31, 2024, the carrying amounts of the Company’s assets and liabilities, other than investments at fair value, approximate fair value due to their short maturities. Fair value is estimated by discounting remaining payments using applicable current market rates, which take into account changes in the Company’s marketplace credit ratings, if applicable, or market quotes, if available.
84
Note 6. Borrowings
In accordance with the 1940 Act, with certain limitations, the Company is allowed to borrow amounts such that its asset coverage, as defined in the 1940 Act, is at least 150% after such borrowing. As of March 31, 2025 and December 31, 2024, the Company’s asset coverage was 240.02% and 678.49%, respectively.
Debt outstanding
The Company’s outstanding debt obligations were as follows:
| March 31, 2025 | ||||||||||||||||||||
| Aggregate Principal Committed |
Outstanding Principal |
Carrying Value (1) |
Unused Portion (2) |
Amount Available (3) |
||||||||||||||||
| Morgan Stanley Facility | $ | 1,000,000 | $ | 456,149 | $ | 456,149 | $ | 543,851 | $ | 160,779 | ||||||||||
| Total | $ | 1,000,000 | $ | 456,149 | $ | 456,149 | $ | 543,851 | $ | 160,779 | ||||||||||
| December 31, 2024 | ||||||||||||||||||||
| Aggregate Principal Committed |
Outstanding Principal |
Carrying Value (1) |
Unused Portion (2) |
Amount Available (3) |
||||||||||||||||
| Morgan Stanley Facility | $ | 500,000 | $ | 110,194 | $ | 110,194 | $ | 389,806 | $ | 359,804 | ||||||||||
| Total | $ | 500,000 | $ | 110,194 | $ | 110,194 | $ | 389,806 | $ | 359,804 | ||||||||||
| (1) | The carrying value of the Company’s debt obligations is used as an approximate to fair value. The fair value of these debt obligations would be categorized as Level 3 under the ASC 820 fair value level hierarchy as of March 31, 2025 and December 31, 2024. Carrying values do not include impact of deferred financing costs. |
| (2) | The unused portion is the amount upon which commitment fees, if any, are based. |
| (3) | The amount available reflects any limitations related to the respective facility’s borrowing base. |
Morgan Stanley Facility
On November 6, 2024, APCF Funding SPV LLC, a wholly-owned subsidiary of the Company, as borrower, and the Company, as equity holder and servicer, entered into a loan facility (the “Morgan Stanley Facility”) for revolving and term loans pursuant to a Loan and Servicing Agreement (the “Agreement”), with the lenders from time to time party thereto, Morgan Stanley Senior Funding, Inc., as administrative agent (the “Administrative Agent”), U.S. Bank Trust Company, National Association, as collateral agent (“Collateral Agent”), and U.S. Bank National Association, as account bank and collateral custodian. Capitalized terms used herein but not otherwise defined herein shall have the meanings assigned to such terms in the Agreement.
Loans under the Morgan Stanley Facility initially bear interest at (i) a per annum rate equal to Term SOFR plus an additional margin calculated as a percentage of the aggregate principal balance of the underlying collateral obligations (the “Applicable Margin”) for loans denominated in U.S. Dollars, (ii) EURIBOR plus the Applicable Margin for loans denominated in Euros, (iii) Daily Compounded Canadian Overnight Repo Rate Average plus the Applicable Margin for loans denominated in Canadian Dollars, and (iv) Daily Simple SONIA plus the Applicable Margin for loans denominated in Great British Pounds, (v) BBSW plus the Applicable Margin for loans denominated in Australian Dollars and (vi) TONA plus the Applicable Margin for loans denominated in Japanese Yen. The Applicable Margin equals the product of (i) 1.65% and (ii) the lesser of: (x) aggregate principal balance of all broadly-syndicated loans divided by the aggregate principal balance of all eligible loans and (y) 35% (“Percentage”) plus the product of (i) 1.90% and (ii) 100% minus Percentage, subject to a step-up of 2.00% following the occurrence of an Event of Default or after the automatic occurrence or declaration of the Facility Maturity Date.
The initial maximum principal amount under the Agreement is $500 million and the Agreement includes an accordion provision to permit increases to the total facility amount up to a maximum of $1 billion, subject in each case to the satisfaction of certain conditions and the consent of the Administrative Agent and each Lender whose commitment is being increased. Proceeds from loans made under the Morgan Stanley Facility may be used to fund collateral obligations acquired by APCF Funding SPV LLC, to pay certain fees and expenses and to make distributions to the Company, subject to certain conditions set forth in the Agreement. Revolving loans borrowed under the Morgan Stanley Facility may be repaid and reborrowed until the end of the Revolving Period, which can occur no later than November 6, 2027 (unless extended), and all amounts outstanding under the Morgan Stanley Facility must be repaid by November 6, 2029. The Agreement includes customary affirmative and negative covenants, including certain limitations on the incurrence of additional indebtedness and liens, as well as usual and customary events of default for loan facilities of this nature.
On March 18, 2025, the Company entered into the First Amendment to Loan and Servicing Agreement (the “Amendment”), among the parties listed above. The Amendment provides for, among other things, an increase in the aggregate commitments of the lenders under the Morgan Stanley Facility from $500 million to $1 billion, as well as certain changes to the concentration limits.
As of March 31, 2025 and December 31, 2024, the Company was in compliance with all covenants associated with the Morgan Stanley Facility.
85
Foreign Currency Transactions and Translations
The Company’s outstanding foreign-denominated debt obligations as of March 31, 2025 and December 31, 2024 were as follows:
| March 31, 2025 | ||||||||||||||||
| Original Principal Amount (Local) |
Original Principal Amount (USD) |
Outstanding Principal |
Unrealized Gain (Loss) |
|||||||||||||
| Canadian Dollar | 18,000 | $ | 12,524 | $ | 12,511 | $ | 13 | |||||||||
| Euro | 5,000 | 5,203 | 5,408 | (205 | ) | |||||||||||
| Great British Pound | 2,500 | 3,129 | 3,229 | (100 | ) | |||||||||||
| Total | $ | 20,856 | $ | 21,148 | $ | (292 | ) | |||||||||
| December 31, 2024 | ||||||||||||||||
| Original Principal Amount (Local) |
Original Principal Amount (USD) |
Outstanding Principal |
Unrealized Gain (Loss) |
|||||||||||||
| Canadian Dollar | 18,000 | $ | 12,541 | $ | 12,514 | $ | 27 | |||||||||
| Euro | 5,000 | 5,222 | 5,177 | 45 | ||||||||||||
| Great British Pound | 2,000 | 2,520 | 2,503 | 17 | ||||||||||||
| Total | $ | 20,283 | $ | 20,194 | $ | 89 | ||||||||||
Interest expense
The components of interest expense were as follows:
| Three Months Ended March 31, 2025 |
||||
| Stated interest expense | $ | 3,878 | ||
| Facility unused fees | 179 | |||
| Amortization of deferred financing costs | 201 | |||
| Total interest expense | $ | 4,258 | ||
| Cash paid for interest expense | $ | 3,060 | ||
| Morgan Stanley Facility weighted average interest rate | 6.12 | % | ||
| Morgan Stanley Facility average debt outstanding | $ | 251,939 | ||
Weighted average interest rates do not include impact of unused commitment fees or deferred financing costs. For the three months ended March 31, 2024, no interest expense has been accrued.
As of March 31, 2025, $1,321 of interest expense and $37 of unused commitment fees were included in interest payable.
Note 7. Commitments and Contingencies
In the normal course of business, the Company may enter into contracts that provide a variety of general indemnifications. Any exposure to the Company under these arrangements could involve future claims that may be made against the Company. Currently, no such claims exist or are expected to arise and, accordingly, the Company has not accrued any liability in connection with such indemnifications.
Unfunded commitments
The Company’s investment portfolio may contain revolving line of credit or delayed draw commitments, which require the Company to fund when requested by the portfolio companies. As of March 31, 2025 and December 31, 2024, the Company had unfunded investment commitments in the aggregate par amount of $322,277 and $290,998, respectively. Such commitments are subject to the satisfaction of certain conditions set forth in the documents governing these loans and letters of credit and there can be no assurance that such conditions will be satisfied.
Off balance sheet risk
Off-balance sheet risk refers to an unrecorded potential liability that may result in a future obligation or loss, even though it does not appear on the Consolidated Statements of Assets and Liabilities. The Company may enter into derivative instruments that contain elements of off-balance sheet market and credit risk. As of March 31, 2025 and December 31, 2024, there were no commitments outstanding for derivative contracts.
Legal proceedings
From time to time, the Company may become a party to certain legal proceedings incidental to the normal course of its business. As of March 31, 2025 and December 31, 2024, management is not aware of any material pending legal proceedings.
86
Note 8. Net Assets
In connection with its formation, the Company has the authority to issue an unlimited number of common shares of beneficial interest at $0.01 per share par value. On August 29, 2023, an affiliate of the Adviser subscribed for 1,000 shares of the Company’s Class I Shares of beneficial interest at $25.00 per share. On November 5, 2024, an affiliate of the Adviser sold 1,000 Class I Shares for an aggregate consideration at a price of $25.00 per Class I Share. As of March 31, 2025 and December 31, 2024, no Antares Parties own shares of the Company.
The Company is offering on a continuous basis up to $2 billion of common shares of beneficial interest at $0.01 per share par value. The Company expects to offer to sell a combination of three separate classes of common 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 per share purchase price for Common Shares in the Company’s primary offering will be equal to the Company’s NAV per share, as of the effective date of the monthly share purchase date.
The following table summarizes transactions in Common Shares during the three months ended March 31, 2025:
| Shares | Amount | ||||||
| CLASS I | |||||||
| Subscriptions | 31,183 | $ | 783 | ||||
| Share transfers between classes | — | — | |||||
| Distributions Reinvested | — | — | |||||
| Net increase (decrease) | 31,183 | $ | 783 | ||||
| CLASS S | |||||||
| Subscriptions | — | $ | — | ||||
| Share transfers between classes | — | — | |||||
| Distributions Reinvested | — | — | |||||
| Net increase (decrease) | — | $ | — | ||||
| CLASS D | |||||||
| Subscriptions | — | $ | — | ||||
| Share transfers between classes | — | — | |||||
| Distributions Reinvested | — | — | |||||
| Net increase (decrease) | — | $ | — | ||||
| Total net increase (decrease) | 31,183 | $ | 783 | ||||
87
Share Repurchase Program
The Company has commenced a share repurchase program in which the Company intends to repurchase, in each quarter, up to 5% of the Common Shares outstanding (either by number of Common Shares or aggregate net asset value) as of the close of the previous calendar quarter. The Company’s Board of Trustees may amend, suspend or terminate the share repurchase program if it deems such action to be in the best interest of the Company and the best interest of the Company’s shareholders. As a result, share repurchases may not be available each quarter. 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, and the 1940 Act. All shares purchased pursuant to the terms of each tender offer will be retired and thereafter will be authorized and unissued shares.
Under the Company’s share repurchase program, to the extent the Company offers to repurchase shares in any particular quarter, the Company expects to repurchase shares pursuant to tender offers using a purchase price equal to the NAV per share as of the last calendar day of the applicable quarter, except that 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 subscription closing date immediately following the prospective repurchase date. The Early Repurchase Deduction may be waived, at the Company’s discretion, in the case of repurchase requests arising from the death, divorce or qualified disability of the holder. The Early Repurchase Deduction will be retained by the Company for the benefit of remaining shareholders across all shares.
Distributions
The Company authorizes and declares distribution amounts per share of common shares of beneficial interest payable monthly in arrears. The following table presents distributions that were declared during the three months ended March 31, 2025:
| Declaration Date | Payment Date | Base Distribution Per Share (1) |
Special Distribution Per Share (1) |
Total Distribution Per Share (1) |
Total Distribution Amount |
|||||||||||||
| January 31, 2025 | February 28, 2025 | $ | 0.19 | $ | 0.02 | $ | 0.21 | $ | 5,261 | |||||||||
| February 28, 2025 | March 31, 2025 | 0.17 | 0.02 | 0.19 | 4,896 | |||||||||||||
| March 31, 2025 | April 30, 2025 | 0.19 | 0.02 | 0.21 | 5,426 | |||||||||||||
| Total | $ | 0.55 | $ | 0.06 | $ | 0.61 | $ | 15,583 | ||||||||||
| (1) | Rounded to two decimal places. |
Distribution Reinvestment Plan
The Company has adopted a distribution reinvestment plan, pursuant to which the Company reinvests all cash distributions declared on behalf of the Company’s shareholders who do not elect to receive their distributions in cash. As a result, if the Board authorizes and declares a cash distribution, then the shareholders who have enrolled in the distribution reinvestment plan will have their cash distributions automatically reinvested in additional shares of our common stock, rather than receiving the cash distribution. The Company expects to use newly issued shares to implement the distribution reinvestment plan. Distributions on fractional shares are credited to each participating shareholder’s account to three decimal places. For three months ended March 31, 2025, the Company did not reinvest any distribution.
88
Note 9. Financial Highlights
The following are the financial highlights for the three months ended March 31, 2025:
| Three Months Ended March 31, 2025 |
||||
| Per Share Data: (1) (2) | ||||
| Net assets, beginning of period | $ | 25.09 | ||
| Net investment income | 0.72 | |||
| Net realized and change in unrealized appreciation (depreciation) | (0.09 | ) | ||
| Net increase in net assets resulting from operations | 0.63 | |||
| Distributions declared | (0.61 | ) | ||
| Issuance of shares | — | |||
| Total increase (decrease) in net assets | 0.02 | |||
| Net assets, end of period | $ | 25.11 | ||
| Common shares outstanding, end of period | 25,436,857 | |||
| Total return based on net asset value (3) | 2.52 | % | ||
| Ratios: (4) | ||||
| Expenses to average net assets gross of fee waivers | 5.95 | % | ||
| Net expenses to average net assets net of fee waivers | 3.22 | % | ||
| Net investment income to average net assets | 10.90 | % | ||
| Portfolio turnover rate (5) | 2.90 | % | ||
| Supplemental Data: | ||||
| Net assets, end of period | $ | 638,688 | ||
| Asset coverage ratio (6) | 240.02 | % | ||
| (1) | The per share data was derived by using the weighted average shares outstanding during the period. |
| (2) | The per share data was derived using the actual shares outstanding at the date of the relevant transaction (See Note 8). |
| (3) | Total return (not annualized) is calculated as the change in net assets per share during the period, plus distributions per share (assuming distributions are reinvested in accordance with the Company’s distribution reinvestment plan), divided by the net assets per share at the beginning of the period. |
| (4) | Amounts are annualized except for non-recurring income and expenses (other income, organization and offering expenses and incentive fees on capital gains). |
| (5) | Portfolio turnover rate is calculated using the lesser of the year-to-date sales or year-to-date purchases over the average of the invested assets at fair value for the period reported. |
| (6) | In accordance with the 1940 Act, with certain limitations, the Company is allowed to borrow amounts such that its asset coverage, as defined in the 1940 Act, is at least 150% after such borrowing. |
89
Note 10. Segment Reporting
The Company operates through a single operating and reporting segment with the investment objective to provide risk-adjusted returns and current income to shareholders by investing primarily in loans to U.S. borrowers. The CODM function is comprised of the Company’s chief executive officer, chief financial officer and chief compliance officer, which evaluates the performance of the Company on a consolidated basis, and which operates under the specific regulatory requirements of the Investment Company Act of 1940. The CODM function utilizes key metrics including, but not limited to, net increase (decrease) in net assets resulting from operations (as reported on the Consolidated Statements of Operations) for determining the Company’s investment strategy, capital allocation, expense structure, and potential significant transactions. As the Company’s operations comprise of a single reporting segment, the segment assets are reflected on the accompanying Consolidated Statements of Assets and Liabilities as “total assets” and the significant segment expenses are listed on the accompanying Consolidated Statements of Operations. The Company’s adoption of this guidance did not have a material impact on the Company’s financial position, results of operations or cash flows.
Note 11. Subsequent Events
Subscriptions
On April 1, 2025, the Company sold and issued 283,767 Class I shares for an aggregate consideration of approximately $7.1 million at a price of $25.11 per share.
The Company received $4.0 million of net proceeds relating to the issuance of Class I shares for subscriptions effective May 1, 2025.
90
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
(in thousands, except share/per share data, percentages and as otherwise noted)
Overview
We are a newly organized, non-diversified closed-end management investment company that has elected to be treated as a BDC under the 1940 Act as of November 5, 2024. We also intend to elect to be treated, and intend to comply with the requirements to qualify annually, as a regulated investment company (“RIC”) under the Internal Revenue Code of 1986, as amended (the “Code”). We are a non-traded, perpetual-life BDC, which is a BDC whose common shares are not listed for trading on a stock exchange or other securities market. The Company uses the term “perpetual-life BDC” to describe an investment vehicle of indefinite duration whose common shares are intended to be sold by the Company monthly on a continuous basis at a price generally equal to the Company’s net asset value (“NAV”) per Common Share. Formed as a Delaware statutory trust on May 1, 2023, we are externally managed by Antares Capital Credit Advisers LLC (the "Adviser"), which is responsible for sourcing potential investments, conducting due diligence on prospective investments, analyzing investment opportunities, structuring investments and monitoring our portfolio on an ongoing basis. Our Adviser is registered as an investment adviser with the SEC.
Our investment objective is to provide risk-adjusted returns and current income to shareholders by investing primarily in loans to U.S. borrowers.
Our investment strategy focuses primarily on private credit investments structured as Portfolio Loans to U.S. borrowers. A “Portfolio Loan” is a senior secured loan, which may be first lien, second lien or unitranche loan, consisting of term loans and/or related delayed draw term loans and/or revolving loans, and each tranche of a senior secured loan acquired by the Company is referred to as a Portfolio Loan. The Company acquires Portfolio Loans that have been sourced and underwritten (i.e. evaluated for associated potential risks) by Antares Capital LP, its consolidated subsidiaries or joint ventures whose equity securities or whose subordinated notes or other interests that constitute the economic equity therein, as applicable, are directly or indirectly majority-owned by Antares Holdings, and any entity with an advisory relationship with Antares or its affiliates, including the Company, as appropriate given the context of the disclosure (including the Adviser) (the “Antares Parties”) or by other loan originators that can include, among others, joint ventures in which one or more Antares Parties have interests. A Portfolio Loan is one that the Company may generally hold on its own or in a group with other Antares Parties advised funds and accounts and/or third-party investors. Portfolio Loans are generally expected to have an average contractual term of five to seven years, with an expected life typically between three to four years. Unitranche loans represent a hybrid loan structure that combines senior debt and subordinated debt into one loan.
While our investment strategy primarily focuses on companies in the U.S., we also intend to leverage the Antares Platform’s global presence to invest in companies in Canada, Europe and other locations outside the U.S., subject to compliance with BDC requirements to invest at least 70% of assets in “eligible portfolio companies.” The Company’s subsidiaries’ (including entities that engage in investment activities in securities or other assets that are primarily controlled by the Company) principal investment strategies and associated principal risks will be consistent with the Company’s principal investment strategies and associated principal risks. We may also invest in preferred equity, or our debt investments may be accompanied by equity-related securities (such as options or warrants) and/or select common equity investments.
Our investment strategy also includes a smaller allocation to more liquid credit investments such as broadly syndicated loans and corporate bonds. We may use these investments to maintain liquidity for our share repurchase program and manage cash before investing subscription proceeds into originated loans, while also seeking attractive investment returns. We may also invest in publicly traded securities of larger corporate issuers on an opportunistic basis when market conditions create compelling potential return opportunities, subject to compliance with BDC requirements.
To seek to enhance our returns, we intend to employ leverage as market conditions permit and at the discretion of the Adviser, but in no event will leverage employed exceed the limitations set forth in the 1940 Act, which currently allows us to borrow up to a 2:1 debt to equity ratio. We intend to use leverage in the form of borrowings, including loans from certain financial institutions and the issuance of debt securities. We may also use leverage in the form of the issuance of preferred shares, but do not currently intend to do so. In determining whether to borrow money, we will analyze the maturity, covenant package and rate structure of the proposed borrowings as well as the risks of such borrowings compared to our investment outlook. Any such leverage, if incurred, would be expected to increase the total capital available for investment by the Company.
Revenues
We generate revenue in the form of interest and fee income on debt investments, capital gains, and dividend income from our equity investments in our portfolio companies. Our senior and subordinated debt investments bear interest at a fixed or floating rate. Interest on debt securities is generally payable quarterly or semiannually. In some cases, some of our investments may provide for deferred interest payments or payment-in-kind ("PIK") interest. The principal amount of the debt securities and any accrued but unpaid PIK interest generally become due at the maturity date. In addition, we may generate revenue from various fees in the ordinary course of business such as in the form of structuring, consent, waiver, amendment, syndication and other miscellaneous fees. Original issue discounts and market discounts or premiums are capitalized, and we accrete or amortize such amounts as interest income. We record prepayment premiums on loans and debt securities as interest income. Dividend income, if any, is recognized on an accrual basis to the extent that we expect to collect such amounts.
91
Expenses
Except as specifically provided below, all investment professionals and staff of the Adviser, when and to the extent engaged in providing investment advisory services to us, and the base compensation, bonus and benefits, and the routine overhead expenses, of such personnel allocable to such services, will be provided and paid for by the Adviser. We bear all other costs and expenses of our operations, administration and transactions, including, but not limited to:
| · | investment advisory fees, including management fees and incentive fees, paid to the Adviser pursuant to the Investment Advisory Agreement; |
| · | the Company’s allocable portion of compensation, overhead (including rent, office equipment and utilities) and other expenses incurred by the Administrator in performing its administrative obligations under the Administration Agreement, including but not limited to: (i) the Company’s chief compliance officer, chief financial officer and their respective staffs; (ii) investor relations, legal, operations and other non-investment professionals at the Administrator that perform duties for the Company; and (iii) any internal audit group personnel of the Adviser or any of its affiliates; and |
| · | all other expenses of the Company’s operations, administration and transactions (which may be directly incurred by the Company or allocated among the Company and the Adviser’s other clients) |
From time to time, the Adviser or its affiliates may pay third-party providers of goods or services. We reimburse the Adviser such affiliates thereof for any such amounts paid on our behalf. From time to time, the Adviser may defer or waive fees and/or rights to be reimbursed for expenses. All of the foregoing expenses are ultimately borne by our shareholders, unless waived.
Portfolio and Investment Activity
As of March 31, 2025, we had investments in 405 portfolio companies across 43 industries. Based on fair value as of March 31, 2025, approximately 99.93% of our debt portfolio was invested in debt bearing a floating interest rate (e.g. SOFR), which primarily are subject to interest rate floors. As of March 31, 2025, our weighted average total yield of debt securities at amortized cost was 9.06%. Weighted average yields excludes the effect of accretion of discounts and amortization of premiums and are based on interest rates as of March 31, 2025.
As of December 31, 2024, we had investments in 368 portfolio companies across 43 industries. Based on fair value as of December 31, 2024, approximately 99.92% of our debt portfolio was invested in debt bearing a floating interest rate, which primarily are subject to interest rate floors. As of December 31, 2024, our weighted average total yield of debt securities at amortized cost was 9.33%. Weighted average yields excludes the effect of accretion of discounts and amortization of premiums and are based on interest rates as of December 31, 2024.
Our investment activity is presented below (information presented herein is at amortized cost unless otherwise indicated):
| Three months ended March 31, 2025 |
||||
| Total investments, beginning of period | $ | 849,742 | ||
| New investments purchased (including PIK) | 285,514 | |||
| Net accretion of discount on investments | 267 | |||
| Net realized gain (loss) on investments | 1 | |||
| Investments sold or repaid | (28,305 | ) | ||
| Total investments, end of period | $ | 1,107,219 | ||
92
The following table presents certain selected information regarding our investment portfolio:
| March 31, 2025 | December 31, 2024 | |||||||
| Weighted average yield on debt and income producing investments, at amortized cost (1) | 9.30 | % | 9.33 | % | ||||
| Weighted average yield on debt and income producing investments, at fair value (1) | 9.30 | % | 9.33 | % | ||||
| Number of portfolio companies | 405 | 368 | ||||||
| Median LTM EBITDA (2)(3) | $ | 86.5 | M | $ | 85.1 | M | ||
| Weighted average net senior leverage (2)(4) | 5.1 | x | 5.0 | x | ||||
| Weighted average loan-to-value (“LTV”) (2)(5) | 34 | % | 33 | % | ||||
| Percentage of debt investments bearing a floating rate, at fair value | 99.93 | % | 99.92 | % | ||||
| Percentage of debt investments bearing a fixed rate, at fair value | 0.07 | % | 0.08 | % | ||||
| (1) | Computed based on the stated interest rate or yield as of March 31, 2025 and December 31, 2024, and weighted based on the total debt investments (at fair value or amortized cost, as applicable). Actual yields earned over the life of each investment could differ materially from the yields presented above. Weighted average yield excludes the effect of accretion of discounts and amortization of premiums. |
| (2) | Includes all private loan investments for which fair value is determined by the Adviser at least quarterly (with assistance, as applicable, from a third-party valuation firm, and subject to oversight by the Board). Figures are derived from the financial statements most recently obtained by the Adviser. |
| (3) | LTM EBITDA refers to adjusted earnings before interest, taxes, depreciation and amortization (“EBITDA”) in accordance with the underlying governing documents, over the last twelve months as reported by respective borrowers. Excludes investments with no reported EBITDA or where EBITDA, in the Adviser’s judgment, was not a material component of the investment thesis, such as annual recurring revenue loans, or investments with negative EBITDA. |
| (4) | Net senior leverage is the ratio of total debt minus unrestricted cash divided by LTM EBITDA and taking into account leverage through the tranche in which the Company holds an investment, excluding recurring revenue loans. Weighted average net senior leverage is weighted based on the funded commitment of total applicable private loans. |
| (5) | LTV is calculated as net debt through each respective investment tranche in which the Company holds an investment divided by estimated enterprise value or value of the underlying collateral of the portfolio company. Weighted average LTV is weighted based on the funded commitment of the total applicable private loans. |
93
As part of the monitoring process, our Adviser has developed risk policies pursuant to which it regularly assesses the risk profile of each of our debt investments. Our Adviser has developed a classification system to group investments into five categories. The investments are evaluated regularly and assigned a category based on certain credit metrics. Our Adviser’s ratings do not constitute any rating of investments by a nationally recognized statistical rating organization or represent or reflect any third-party assessment of any of our investments. Please see below for a description of the five categories of the Adviser’s Internal Risk Rating system:
| · | Internal Performance Rating A: Portfolio Companies performing generally as expected or above expectations and the trends and risk factors are generally neutral to favorable since origination. No concern about repayment of both interest and principal. All investments or acquired investments in new portfolio companies are initially assessed this level. |
| · | Internal Performance Rating B: Portfolio Companies performing generally as expected but the trends require increased monitoring. Portfolio companies are current on both interest and principal payments. |
| · | Internal Performance Rating C: Portfolio Companies performing below expectations and level of risk has increased since the time of origination. Portfolio companies are generally current on both interest and principal payments. |
| · | Internal Performance Rating D: Portfolio Companies performing materially below expectations and the level of risk has increased materially since origination. In addition to the borrower being generally out of compliance with original debt covenants, loan payments may be past due, but generally not by more than 120 days. There is a higher risk of both payment default and repayment of interest and principal in full. |
| · | Internal Performance Rating E: Portfolio Companies are non-earning and performing substantially below expectations. The level of risk has increased substantially since origination. Most or all of the original debt covenants are out of compliance and payments are substantially delinquent. There is a high risk that all principal and interest will not be recovered in full. |
The following tables show the distribution of our investments on the A to E internal performance rating scale at fair value:
| March 31, 2025 | ||||||||||||
| Internal Performance Rating | Investments
at Fair Value (in thousands) |
%
of Total Investments at Fair Value |
Number
of Portfolio Companies |
|||||||||
| A | $ | 1,092,890 | 99.00 | % | 373 | |||||||
| B | 10,206 | 0.92 | 27 | |||||||||
| C | 858 | 0.08 | 5 | |||||||||
| D | — | — | — | |||||||||
| E | — | — | — | |||||||||
| $ | 1,103,954 | 100.00 | % | 405 | ||||||||
| December 31, 2024 | ||||||||||||
| Internal Performance Rating | Investments
at Fair Value (in thousands) |
%
of Total Investments at Fair Value |
Number
of Portfolio Companies |
|||||||||
| A | $ | 844,820 | 99.59 | % | 340 | |||||||
| B | 3,345 | 0.39 | 27 | |||||||||
| C | 195 | 0.02 | 1 | |||||||||
| D | — | — | — | |||||||||
| E | — | — | — | |||||||||
| $ | 848,360 | 100.00 | % | 368 | ||||||||
As of both March 31, 2025 and December 31, 2024 there were no portfolio companies with loans on non-accrual status.
The composition of our investment portfolio at cost and fair value is as follows (dollar amounts in thousands):
| March 31, 2025 | December 31, 2024 | |||||||||||||||||||||||
| Amortized Cost |
Fair Value | % of Total Investments at Fair Value |
Amortized Cost |
Fair Value | % of Total Investments at Fair Value |
|||||||||||||||||||
| Secured Debt | $ | 1,095,604 | $ | 1,092,248 | 98.94 | % | $ | 845,082 | $ | 843,710 | 99.45 | % | ||||||||||||
| Unsecured Debt | 739 | 728 | 0.07 | 713 | 703 | 0.08 | ||||||||||||||||||
| Equity Investments | 10,876 | 10,978 | 0.99 | 3,947 | 3,947 | 0.47 | ||||||||||||||||||
| Total Investments | $ | 1,107,219 | $ | 1,103,954 | 100.00 | % | $ | 849,742 | $ | 848,360 | 100.00 | % | ||||||||||||
94
The table below describes investments by industry composition based on fair value:
| March 31, 2025 | December 31, 2024 | |||||||
| Aerospace and Defense | 0.76 | % | 0.43 | % | ||||
| Air Freight and Logistics | 1.01 | 0.66 | ||||||
| Automobile Components | 1.79 | 2.26 | ||||||
| Building Products | 0.24 | 0.31 | ||||||
| Capital Markets | 2.34 | 2.99 | ||||||
| Chemicals | 3.18 | 2.23 | ||||||
| Commercial Services and Supplies | 8.28 | 9.76 | ||||||
| Construction & Engineering | 1.17 | 0.84 | ||||||
| Construction Materials | 0.93 | 0.84 | ||||||
| Containers and Packaging | 5.29 | 3.17 | ||||||
| Distributors | 1.95 | 2.44 | ||||||
| Diversified Consumer Services | 7.07 | 8.78 | ||||||
| Diversified Telecommunication Services | 0.37 | 0.50 | ||||||
| Electrical Equipment | 1.44 | 1.53 | ||||||
| Electronic Equipment, Instruments and Components | 1.02 | 1.33 | ||||||
| Energy Equipment and Services | 1.13 | 1.35 | ||||||
| Financial Services | 4.43 | 4.39 | ||||||
| Food Products | 1.51 | 0.91 | ||||||
| Ground Transportation | 0.02 | 0.02 | ||||||
| Health Care Technology | 6.05 | 4.44 | ||||||
| Healthcare Equipment and Supplies | 0.42 | 0.56 | ||||||
| Healthcare Providers and Services | 5.28 | 5.54 | ||||||
| Hotels, Restaurants and Leisure | 0.80 | 1.04 | ||||||
| Household Durables | 0.02 | 0.02 | ||||||
| Household Products | 0.44 | 0.33 | ||||||
| Industrial Conglomerates | 1.37 | 0.96 | ||||||
| Insurance | 6.33 | 7.32 | ||||||
| IT Services | 3.70 | 4.23 | ||||||
| Life Sciences Tools & Services | 0.86 | 0.94 | ||||||
| Machinery | 0.84 | 0.99 | ||||||
| Media | 2.66 | 2.18 | ||||||
| Oil, Gas and Consumable Fuels | 1.03 | 1.30 | ||||||
| Personal Care Products | 0.03 | 0.05 | ||||||
| Pharmaceuticals | 2.51 | 1.77 | ||||||
| Professional Services | 7.84 | 9.40 | ||||||
| Real Estate Management and Development | 0.59 | 0.77 | ||||||
| Software | 12.56 | 11.14 | ||||||
| Specialty Retail | 0.46 | 0.02 | ||||||
| Technology Hardware, Storage and Peripherals | 0.91 | 1.15 | ||||||
| Textiles, Apparel and Luxury Goods | 0.70 | 0.25 | ||||||
| Trading Companies and Distributors | 0.23 | 0.30 | ||||||
| Transportation Infrastructure | 0.20 | 0.25 | ||||||
| Wireless Telecommunication Services | 0.24 | 0.31 | ||||||
| 100.00 | % | 100.00 | % | |||||
95
The tables below describe investments by geographic composition based on amortized cost and fair value:
| March 31, 2025 | ||||||||||||||||
| Amortized Cost | Fair Value | % of Total Investments at Fair Value |
Fair Value as % of Net Assets |
|||||||||||||
| United States | $ | 1,088,082 | $ | 1,085,320 | 98.31 | % | 169.93 | % | ||||||||
| Canada | 19,137 | 18,634 | 1.69 | 2.92 | ||||||||||||
| Total | $ | 1,107,219 | $ | 1,103,954 | 100.00 | % | 172.85 | % | ||||||||
| December 31, 2024 | ||||||||||||||||
| Amortized Cost | Fair Value | % of Total Investments at Fair Value |
Fair Value as % of Net Assets |
|||||||||||||
| United States | $ | 824,707 | $ | 823,915 | 97.12 | % | 129.25 | % | ||||||||
| Canada | 17,851 | 17,375 | 2.05 | 2.73 | ||||||||||||
| United Kingdom | 7,184 | 7,070 | 0.83 | 1.11 | ||||||||||||
| Total | $ | 849,742 | $ | 848,360 | 100.00 | % | 133.09 | % | ||||||||
Results of Operations
Operating results for the three months ended March 31, 2025 were as follows:
| Three Months Ended March 31, 2025 |
||||
| Total investment income | $ | 23,375 | ||
| Total expenses | 9,870 | |||
| Management fee waiver | (1,965 | ) | ||
| Incentive fee waiver | (2,269 | ) | ||
| Reimbursable expenses paid by adviser (Note 3) | (500 | ) | ||
| Net expenses, net of fee waiver, before excise tax | 5,136 | |||
| Net investment income (loss) | 18,239 | |||
| Net realized gain (loss) | 549 | |||
| Net change in unrealized appreciation (depreciation) | (2,759 | ) | ||
| Net increase (decrease) in net assets resulting from operations | $ | 16,029 | ||
Net increase (decrease) in net assets resulting from operations can vary from period to period as a result of various factors, including deployment, the level of new investment commitments, the recognition of realized gains and losses and changes in unrealized appreciation and depreciation on the investment portfolio. As a result, comparisons may not be meaningful.
As we commenced operations on November 5, 2024, there were not significant operations or results for the three months ending March 31, 2024.
Investment Income
Investment income, was as follows:
| Three Months Ended March 31, 2025 |
||||
| Interest income | $ | 22,126 | ||
| Payment-in-kind interest income | 110 | |||
| Other income | 1,139 | |||
| Total investment income | $ | 23,375 | ||
For the three months ended March 31, 2025, our total investment income was driven by our deployment of capital and increase in invested balance of investments quarter-over-quarter. The size of our investment portfolio at fair value as of March 31, 2025 is $1,104.0 million, increasing balance of interest-bearing securities quarter-over-quarter. Interest income on our debt investments is dependent on the composition and credit quality of the portfolio. Generally, we expect the portfolio to generate predictable quarterly interest income based on the terms stated in each loan’s credit agreement.
96
Expenses
Expenses were as follows:
| Three Months Ended March 31, 2025 |
||||
| Interest expense | $ | 4,258 | ||
| Management fees | 1,965 | |||
| Income based incentive fee | 2,269 | |||
| Capital gains incentive fee | — | |||
| Board of Trustees' fees | 40 | |||
| Administrative service expense | 156 | |||
| Other general and administrative expenses | 682 | |||
| Organization and offering costs | 500 | |||
| Total expenses | 9,870 | |||
| Management fees waiver | (1,965 | ) | ||
| Incentive fees waiver | (2,269 | ) | ||
| Expense support waiver | (500 | ) | ||
| Net expenses | $ | 5,136 | ||
For the three months ended March 31, 2025, net expenses were primarily comprised of interest expense of $4.3 million, gross management fees of $2.0 million, gross incentive fees of $2.3 million, administrative service expenses of $0.2 million, fees to independent trustees of $40 thousand, organization and offering costs of $0.5 million and other general and administrative expenses of $0.7 million; offset by management fee waiver of $2.0 million and incentive fee waiver by the Adviser of $2.3 million, and expense support waiver by the Adviser of $0.5 million.
Administrative service expenses represent fees paid to the Administrator for our allocable portion of the cost of certain of our executive officers that perform duties for us. Other general and administrative expenses include professional fees related to legal, audit, tax, valuation services, insurance, filing, research, subscriptions and other costs. Organization costs and offering costs include expenses incurred in our initial formation and our offering of stock. See "Item 8. Consolidated Financial Statements—Notes to Consolidated Financial Statements—Note 3. Agreements and Related Party Transactions"
Interest Expense
The components of interest expense, cash paid for interest, annualized average interest rates and average outstanding balances were as follows:
| Three Months Ended March 31, 2025 |
||||
| Stated interest expense | $ | 3,878 | ||
| Facility unused fees | 179 | |||
| Amortization of deferred financing costs | 201 | |||
| Total interest expense | $ | 4,258 | ||
| Cash paid for interest expense | $ | 3,060 | ||
| Morgan Stanley Facility weighted average interest rate | 6.12 | % | ||
| Morgan Stanley Facility average debt outstanding | $ | 251,939 | ||
Interest expense for the three months ended March 31, 2025 was driven by approximately $251,939 of average borrowings outstanding (at an average effective interest rate, of 6.12%) related to borrowings for investments and expenses.
97
Net Realized and Unrealized Gains and Losses
The following table summarizes our net realized and unrealized gains (losses):
| Three Months Ended March 31, 2025 |
||||
| Net realized gain (loss) on investments | $ | 1 | ||
| Unrealized appreciation on investments | 1,880 | |||
| Unrealized (depreciation) on investments | (3,762 | ) | ||
| Net change in unrealized appreciation (depreciation) on investments | $ | (1,882 | ) | |
We determine the fair value of our investments quarterly and any changes in fair value are recorded as unrealized gains or losses. For the three months ended March 31, 2025, net change in unrealized gains (losses) on our investments was ($1.9) million, which includes ($2.0) million in mark-to-market losses on syndicated loans, due to market volatility. The valuations of our debt investments generally increase or decrease as a result of various factors, including tightening and widening credit spreads of public and private markets, as well as changes in transaction prices during the period.
Management fee
The base management fee is payable monthly in arrears at an annual rate of 1.25% of the Company’s net asset value as of the beginning of the first business day of the month. For the three months ended March 31, 2025 the Company incurred management fees of $2.0 million and the Adviser elected to waive all management fees resulting in zero management fees for the period. For the three months ended March 31, 2024, the Company had not commenced operations and did not accrue any management fees.
Incentive fee
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 described below.
Income based incentive fee
The income based incentive fee is based on “Pre-Incentive Fee Net Investment Income Returns” meaning dividends, cash interest or other distributions or other cash income and any third-party fees received from portfolio companies (such as upfront fees, commitment fees, origination fees, amendment fees, ticking fees and break-up fees, as well as prepayments premiums, but excluding fees for providing managerial assistance and fees earned by the Adviser or an affiliate in its capacity as an administrative agent, syndication agent, collateral agent, loan servicer or other similar capacity) accrued during the month, minus operating expenses for the month (including the Management Fee, taxes, any expenses payable under the Investment Advisory Agreement and Administration Agreement (as defined below), any expense of securitizations, and interest expense or other financing fees and any dividends paid on preferred shares, but excluding the Incentive Fee and shareholder servicing and /or distribution fees). Pre-Incentive Fee Net Investment Income Returns includes, in the case of investments with a deferred interest feature (such as original issue discount, debt instruments with PIK interest and zero-coupon securities), accrued income that has not yet been 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 net assets at the end of the preceding quarter, is compared to a “hurdle rate” of return of 1.50% per quarter (6.0% annualized). The Company pays an incentive fee quarterly as follows:
| · | No Investment Income Incentive Fee based on Pre-Incentive Fee Net Investment Income Returns in any calendar quarter in which the Pre-Incentive Fee Net Investment Income Returns does not exceed the hurdle rate of 1.50% per quarter (6.0% annualized). |
| · | 100% of the dollar amount of the 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 1.71% (6.86% annualized). |
| · | 12.5% of the dollar amount of the Pre-Incentive Fee Net Investment Income Returns, if any, that exceed a rate of return of 1.71% (6.86% annualized). |
Capital gains incentive fee
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 is equal to 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 capital gains incentive fee as calculated in accordance with U.S. GAAP. U.S. GAAP requires that the capital gains incentive fee accrual consider the cumulative aggregate unrealized capital appreciation in the calculation, as a capital gains incentive fee would be payable if such unrealized capital appreciation were realized, even though such unrealized capital appreciation is not permitted to be considered in calculating the fee actually payable under the investment advisory agreement. This U.S. GAAP accrual is calculated using the aggregate cumulative realized capital gains and losses and aggregate cumulative unrealized capital depreciation included in the calculation of the capital gains incentive fee plus the aggregate cumulative unrealized capital appreciation, net of any expense associated with cumulative unrealized capital depreciation or appreciation. If such amount is positive at the end of a period, then U.S. GAAP requires the Company to record a capital gains incentive fee equal to 12.5% of such cumulative amount, less the aggregate amount of actual capital gains incentive fees paid or capital gains incentive fees accrued under U.S. GAAP in all prior periods.
98
For purposes of computing the Company’s investment income incentive fee and capital gains incentive fee, the calculation methodology looks through derivative financial instruments or swaps as if the Company owned the reference assets directly. The fees that are payable under the Investment Advisory Agreement for any partial period are appropriately prorated.
On October 31, 2024, the Company and the Adviser entered into a waiver letter agreement (the “Waiver Letter Agreement”), pursuant to which the Adviser agreed to irrevocably waive, which may be effected by a rebate or otherwise, (i) any base management fee due from the Company to the Adviser under Section 5(a) of the Agreement and (ii) any incentive fee from the Company to the Adviser under Section 5(b) of the Agreement for a six-month period following the effective date of the Company’s registration statement on Form N-2, which was declared effective on February 12, 2025.
For the three months ended March 31, 2025, the Company incurred income based incentive fees of $2.3 million, and capital gains incentive fees of zero. Gross capital gains incentive fee is net of reversal on accrued capital gains incentive fees. For the three months ended March 31, 2025, the Adviser agreed to waive $2.3 million in total incentive fees resulting in zero incentive fees payable.
Expense Support Agreement
The Company has entered into an Expense Support and Conditional Reimbursement Agreement (the “Expense Support Agreement”) with the Adviser. Pursuant to the Expense Support Agreement, the Adviser is obligated to advance all of the Company’s Other Operating Expenses (defined below) (each, a “Required Expense Payment”) to the extent that such expenses do not exceed 1.00% (on an annualized basis) of the Company’s NAV. 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 us to the Adviser or its affiliates. The Adviser may elect to pay certain additional expenses on the Company’s behalf (each, 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 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 forty-five (45) days after such commitment was made in writing, and/or offset against amounts due from the Company to the Adviser or its affiliates. “Other Operating Expenses” means the Company’s total organization and offering expenses, professional fees, trustee fees, administration fees, and other general and administrative expenses (including the Company’s allocable portion of compensation (including salaries, bonuses and benefits), overhead (including rent, office equipment and utilities) and other expenses incurred by the Administrator in performing its administrative obligations under the Administration Agreement), excluding the Management Fee and Incentive Fee owed to the Adviser, financing fees and costs, brokerage commissions, placement agent fees, costs and expenses of distributing and placing the Common Shares, extraordinary expenses and any interest expenses owed by the Company, all as determined in accordance with U.S. GAAP.
Following any 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 such calendar month (the amount of such excess being hereinafter referred to as “Excess Operating Funds”), we shall pay such Excess Operating Funds, or a portion thereof, to the Adviser until such time as all Expense Payments made by the Adviser to the Company within three years prior to the last business day of such calendar month have been reimbursed. Any payments required to be made by the Company shall be referred to herein as a “Reimbursement Payment.” “Available Operating Funds” means the sum of (i) our net investment company taxable income (including net short-term capital gains reduced by net long-term capital losses), (ii) our 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 us 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 month shall be made if: (1) the Effective Rate of Distributions Per Share declared by the Company at the time of such 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, (2) the Company’s Operating Expense Ratio at the time of such Reimbursement Payment is greater than the Operating Expense Ratio at the time the Expense Payment was made to which such Reimbursement Payment relate, or (3) the Company’s Other Operating Expenses at the time of such Reimbursement Payment exceeds 1.00% of the Company’s net asset value. “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 “Operating Expense Ratio” is calculated by dividing Operating Expenses, less organizational and offering expenses, base management and incentive fees owed to the Adviser, shareholder servicing and/or distribution fees, and interest expense, by the Company’s net assets. “Operating Expenses” means all of the Company’s operating costs and expenses incurred, as determined in accordance with generally accepted accounting principles for investment companies.
The Company’s obligation to make a Reimbursement Payment shall 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 month.
In addition, effective October 31, 2024, the Company and the Adviser entered into a waiver letter agreement (the “Waiver Letter Agreement”), pursuant to which the Adviser agreed to waive any reimbursement by the Company for any of the Company’s organization expenses, operating expenses and offering expenses the Adviser incurs or has incurred on the Company’s behalf in an aggregate amount not to exceed $2 million. The Waiver Letter Agreement includes reimbursement provisions substantially similar to the reimbursement provisions included in the Expense Support Agreement.
As of both March 31, 2025 and December 31, 2024, the Adviser has not provided any expense support pursuant to the Expense Support Agreement which is included in the Consolidated Statements of Operations. The Company’s obligation to make a reimbursement payment shall 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 month.
99
Financial Condition, Liquidity and Capital Resources
We expect to generate cash primarily from (i) the net proceeds of the Offering, (ii) cash flows from our operations, (iii) any financing arrangements we may enter into in the future and (iv) any future offerings of our equity or debt securities. We intend to sell our Common Shares on a continuous monthly basis at a per share price equal to the then-current NAV per share. Our primary uses of cash will be for (i) investments in Portfolio Companies and other investments, (ii) the cost of operations (including paying the Adviser (in its capacity as the Adviser and/or the Administrator)), (iii) cost of any borrowings or other financing arrangements and (iv) cash distributions to the holders of our shares.
As of March 31, 2025 we had one credit facility outstanding. From time to time, we may enter into additional credit facilities, increase the size of our existing credit facilities, enter additional short-term lending arrangements, and/or issue debt securities, including additional unsecured notes. In accordance with the 1940 Act, with certain limited exceptions, we are only allowed to incur borrowings, issue debt securities or issue preferred stock, if immediately after the borrowing or issuance, the ratio of total assets (less total liabilities other than indebtedness) to total indebtedness plus preferred stock, is at least 150%. As of March 31, 2025 we had an aggregate amount of $456.1 million of debt outstanding and our asset coverage ratio was 240.02%. We seek to carefully consider our unfunded commitments for the purpose of planning our ongoing financial leverage. We believe that our current cash and cash equivalents on hand, our short-term investments, our available borrowing capacity under our Revolving Credit Facility and our anticipated cash flows from operations will be adequate to meet our cash needs for our daily operations in the near term.
Equity
The following table summarizes transactions in common shares of beneficial interest during the three months ended March 31, 2025:
| Shares | Amount | |||||||
| Subscriptions | 31,183 | $ | 783 | |||||
| Distributions reinvested | — | — | ||||||
| Share repurchases | — | — | ||||||
| Early repurchase deduction | — | — | ||||||
| Net increase (decrease) | 31,183 | $ | 783 | |||||
Share Repurchase Program
The Company has commenced a share repurchase program in which the Company intends to repurchase, in each quarter, up to 5% of the Common Shares outstanding (either by number of Common Shares or aggregate net asset value) as of the close of the previous calendar quarter. The Company’s Board of Trustees may amend, suspend or terminate the share repurchase program if it deems such action to be in the best interest of the Company and the best interest of the Company’s shareholders. As a result, share repurchases may not be available each quarter. 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 shares purchased pursuant to the terms of each tender offer will be retired and thereafter will be authorized and unissued shares.
Under the Company’s share repurchase program, to the extent the Company offers to repurchase shares in any particular quarter, the Company expects to repurchase shares pursuant to tender offers using a purchase price equal to the NAV per share as of the last calendar day of the applicable quarter, except that 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 subscription closing date immediately following the prospective repurchase date. The Early Repurchase Deduction may be waived, at the Company’s discretion, in the case of repurchase requests arising from the death, divorce or qualified disability of the holder. The Early Repurchase Deduction will be retained by the Company for the benefit of remaining shareholders across all shares.
100
Distributions
We authorize and declare distribution amounts per share of common shares of beneficial interest payable monthly in arrears.
The following table presents distributions that were declared during the three months ended March 31, 2025:
| Declaration Date | Payment Date | Base
Distribution Per Share (1) |
Special Distribution Per Share (1) |
Total Distribution Per Share (1) |
Total Distribution Amount |
|||||||||||||
| January 31, 2025 | February 28, 2025 | $ | 0.19 | $ | 0.02 | $ | 0.21 | $ | 5,261 | |||||||||
| February 28, 2025 | March 31, 2025 | 0.17 | 0.02 | 0.19 | 4,896 | |||||||||||||
| March 31, 2025 | April 30, 2025 | 0.19 | 0.02 | 0.21 | 5,426 | |||||||||||||
| Total | $ | 0.55 | $ | 0.06 | $ | 0.61 | $ | 15,583 | ||||||||||
| (1) | Rounded to two decimal places |
Sources of distributions, other than net investment income and realized gains on a U.S. GAAP basis, include required adjustments to U.S. GAAP net investment income in the current period to determine taxable income available for distributions. The following table reflects the sources of cash distributions on a U.S. GAAP basis that we declared on our Common Shares during the three months ended March 31, 2025:
| Source of Distribution | Per Share | Amount | ||||||
| Net investment income | $ | 0.72 | $ | 18,239 | ||||
| Net realized gains/(losses) | 0.00 | 1 | ||||||
| Total | $ | 0.72 | $ | 18,240 | ||||
Distribution Reinvestment Plan
We have adopted a distribution reinvestment plan, pursuant to which we will reinvest all cash distributions declared on behalf of our shareholders who do not elect to receive their distributions in cash. As a result, if we declare a cash distribution, then shareholders who have not opted out of our distribution reinvestment plan will have their cash distributions automatically reinvested in additional shares, rather than receiving the cash distribution. Distributions on fractional shares will be credited to each participating shareholder’s account to three decimal places.
Related-Party Transactions
We have entered into a number of business relationships with affiliated or related parties, including the following:
| · | the Investment Advisory Agreement; |
| · | the Administration Agreement; |
| · | Expense Support and Conditional Reimbursement Agreement; |
In addition to the aforementioned agreements, we, our Adviser and certain of our Adviser’s affiliates have been granted exemptive relief by the SEC to co-invest with other funds managed by our Adviser or its affiliates in a manner consistent with our investment objective, positions, policies, strategies and restrictions as well as regulatory requirements and other pertinent factors. For additional information, see “Note 3. Fees. Expenses, Agreements and Related Party Transactions” to the consolidated financial statements.
Recent Developments
Subscriptions
On April 1, 2025, the Company sold and issued 283,767 Class I shares for received an aggregate consideration of approximately $7.1 million related to the issuance of its Class I Shares.at a price of $25.11 per share. On May 1, 2025, the Company received an aggregate consideration of approximately $4.0 million of net proceeds relating to the issuance of its Class I Shares for subscriptions effective May 1, 2025.
Critical Accounting Estimates
The preparation of the consolidated financial statements will require our management 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. In addition, our critical accounting estimates related to investments, fair value measurement, interest and dividends income recognition and income taxes are included in the notes to our consolidated financial statements.
101
Contractual Obligations
The Company is required to report its investments for which current market values are not readily available at fair value. The Company values its investments in accordance with ASC 820, Fair Value Measurement, which defines fair value as the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the applicable measurement date. ASC 820 prioritizes the use of observable market prices derived from such prices over entity-specific inputs. Due to the inherent uncertainties of valuation, certain estimated fair values may differ significantly from the values that would have been realized had a ready market for these investments existed, and these differences could be material.
We entered into the Investment Advisory Agreement with the Adviser to provide us with investment advisory services and the Administration Agreement with the Adviser (in its capacity as the Administrator) to provide us with administrative services. Payments for investment advisory services under the Investment Advisory Agreements and reimbursements under the Administration Agreement are described in “Item 1. Business.”
We have established one or more credit facilities and may in the future establish additional credit facilities or enter into other financing arrangements to facilitate investments and the timely payment of our expenses. It is anticipated that any such credit facilities will bear interest at floating rates at to-be-determined spreads over Secured Overnight Financing Rate (“SOFR”) (or other applicable reference rate). We cannot assure shareholders that we will be able to enter into a credit facility on favorable terms or at all. In connection with a credit facility or other borrowings, lenders may require us to pledge assets, commitments and/or drawdowns (and the ability to enforce the payment thereof and may ask to comply with positive or negative covenants that could have an effect on our operations).
Off-Balance Sheet Arrangements
Other than contractual commitments and other legal contingencies incurred in the normal course of our business, we do not have any off-balance sheet financings or liabilities.
Unfunded Commitments
The Company’s investment portfolio may contain revolving line of credit or delayed draw commitments, which require the Company to fund when requested by portfolio companies. As of March 31, 2025 and December 31, 2024, the Company had unfunded investment commitment in the aggregate par amount of $322.3 million and $291.0 million, respectively. Such commitments are subject to the satisfaction of certain conditions set forth in the documents governing these loans and letters of credit and there can be no assurance that such conditions will be satisfied.
102
Item 3. Quantitative and Qualitative Disclosures About Market Risk
We are subject to financial market risks, including changes in interest rates and foreign exchange rates. A rise in the general level of interest rates can be expected to lead to higher interest rates applicable to the variable rate investments we may hold and to declines in the value of any fixed rate investments we may hold. A rise in interest rates would also be expected to lead to higher cost on our floating rate borrowings. If deemed prudent, we may use interest rate risk management techniques in an effort to minimize our exposure to interest rate fluctuations. The Company seeks to mitigates interest rate risk and foreign currency risk by generally employing a funding strategy of matching the duration and interest rate indices of our floating rate assets with floating rate liabilities, as well as matching currencies between our borrowing and lending, to the extent possible.
Valuation Risk
We plan to invest primarily in illiquid debt securities of private companies. Most of our investments do not have a readily available market price, and we value these investments at fair value as determined in good faith pursuant to procedures adopted by, and under the oversight of, the Board in accordance with our valuation policy. There is no single standard for determining fair value in good faith. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio investment while employing a consistently applied valuation process for the types of investments we make.
Interest Rate Risk
Interest rate sensitivity refers to the change in earnings that may result from changes in the level of interest rates. We intend to fund portions of our investments with borrowings, and at such time, our net investment income will be affected by the difference between the rate at which we invest and the rate at which we borrow. Accordingly, we cannot assure shareholders that a significant change in market interest rates will not have a material adverse effect on our net investment income.
As of March 31, 2025, 99.93% of our performing debt investments at fair value were at floating rates, which are generally SOFR based and typically have durations of one to three months after which they reset to current interest rates, and many of which are subject to certain floors. Our credit facility (i.e. the Morgan Stanley Facility) bears interest at floating rates with no interest rate floor. Based on our Consolidated Statements of Assets and Liabilities as of March 31, 2025, the following table shows the annualized impact on net income of hypothetical base rate changes in interest rates (considering base rate floors and ceilings for floating rate instruments) and assuming no changes in our investment and borrowing structure:
| Change in Interest Rates | Interest Income |
Interest Expense |
Net Income |
|||||||||
| Up 300 basis points | $ | 33,171 | $ | (13,684 | ) | $ | 19,487 | |||||
| Up 200 basis points | 22,114 | (9,123 | ) | 12,991 | ||||||||
| Up 100 basis points | 11,057 | (4,561 | ) | 6,496 | ||||||||
| Down 100 basis points | (11,057 | ) | 4,561 | (6,496 | ) | |||||||
| Down 200 basis points | (22,077 | ) | 9,123 | (12,954 | ) | |||||||
| Down 300 basis points | (33,010 | ) | 13,684 | (19,326 | ) | |||||||
We may in the future hedge against interest rate fluctuations by using hedging instruments such as additional interest rate swaps, futures, options and forward contracts. While hedging activities may mitigate our exposure to adverse fluctuations in interest rates, certain hedging transactions that we may enter into in the future, such as interest rate swap agreements, may also limit our ability to participate in the benefits of changes in interest rates with respect to our portfolio investments.
103
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, we, 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) Changes in Internal Controls Over Financial Reporting
There have been no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended March 31, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
104
We are not currently subject to any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against us. From time to time, we may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. Our business is also subject to extensive regulation, which may result in regulatory proceedings against us. While the outcome of any such future legal or regulatory proceedings cannot be predicted with certainty, we do not expect that any such future proceedings will have a material effect upon our financial condition or results of operations.
In addition to the risk factors included below and other information set forth in this report, you should carefully consider the risk factors disclosed in “Item 1A Risk Factors” of our Annual Report on Form 10-K, filed with the SEC on March 18, 2025. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially affect our business, financial condition and/or operating results. Except as set forth below, there have been no material changes during the three months ended March 31, 2025 to the risk factors set forth in “Item 1A. Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2024.
There are Investment Limitations Related to Antares Holdings’ Environmental, Social and Governance Policy
Loans originated by (x) Antares Holdings LP (“Antares Holdings”), Antares Assetco LP, Antares Vesta Funding LP, and Antares Venus Funding LP, each a Delaware limited partnership, each as originator and lender of loans, (y) Antares Capital LP (“Antares Capital”), as arranger, administrative agent and/or similar capacities for loans, and (z) the Adviser (the “Antares Platform”) are done so in accordance with Antares Holdings’ Environmental, Social and Governance policy (such policy as amended from time to time, the “Antares ESG Policy”). The Antares ESG Policy sets forth the Antares Platform’s principal positions on environmental, social and governance (“ESG”) matters and reviews how ESG factors are incorporated into the Antares Platform’s loan and investment processes. ESG factors that the Adviser evaluates could include: (i) environment, (ii) social capital, (iii) human capital, (iv) business model and innovation, and (v) leadership and corporate governance. In considering the materiality of any ESG factor, the Adviser considers the borrower’s exposure to ESG risk, the borrower’s organizational capacity to mitigate that risk; and the potential outcomes from an adverse ESG event. Generally, ESG factors are informative but not determinative, although there are certain industries in which the Adviser will not invest depending on the specific investor/client, jurisdiction, or investor/client mandate. The Antares Capital Responsible Investment Policy (“RI Policy”) guides portfolio management and general business conduct on the integration of any ESG factors when deemed appropriate. Given the dynamic and evolving nature of ESG issues, the RI Policy is subject to continuous review and subject to change without notice; and its application can vary materially depending on the specific investor or client, jurisdiction, or investor level investment guidelines and requirements. The Adviser and/or its advisory affiliates could offer new or different strategies to current or prospective clients, including private funds or funds of one dedicated to a strategy or which pursue such strategy alongside other investments, such as secondary market acquisition of interests in funds that pursue private credit strategies or direct investment in junior capital instruments, although such investments are not generally within the Company’s expected portfolio profile.
It is possible that the Antares ESG Policy will prevent potential Portfolio Loans from being originated on the Antares Platform or prevent the Company from acquiring certain Portfolio Loans, which could impact the returns of the Company. Except as set forth in the Antares ESG Policy, the Adviser is not required to consider any particular ESG factors in evaluating investments. There is no universally accepted view on ESG standards, and the Adviser’s view as to any ESG factors might not match the view of any particular shareholder.
Terrorist Action, Military Action, Protests, Pandemics and Natural Disasters
There is a risk of terrorist attacks, military actions, other armed conflicts, violent protests, pandemics and/or natural disasters in the United States and elsewhere causing significant loss of life, property damage and/or disruptions in the local or global markets. These events can also lead to, or be a symptom of, economic, political and/or social instability. Economic and diplomatic sanctions may be in place or imposed on certain states or persons. The imposition of sanctions could adversely impact the value and/or liquidity of assets where an obligor is located in or economically tied to a sanctioned country or person. Additionally, sanctions can lead to devaluation of a sanctioned country’s currency and increased market volatility both in the sanctioned country and throughout the world, which could impact obligors and the Company, even if there is no direct relationship with a sanctioned country or person.
Pandemics and natural disasters may have similarly disruptive impacts. The potential impact of such events is unclear, but such events could have a material adverse effect on general economic conditions, the ability of obligors of Portfolio Loans held by the Company to repay such Portfolio Loans, lenders extending credit facilities to the Company, or market liquidity, thereby adversely impacting the operations of the Adviser or the Company and the returns to the shareholders.
105
Trade Negotiations and Related Government Actions may Create Regulatory Uncertainty for our Portfolio Companies and our Investment Strategies and Adversely Affect the Profitability of our Portfolio Companies
In recent years, the U.S. government has indicated its intent to alter its approach to international trade policy and in some cases to renegotiate, or potentially terminate, certain existing bilateral or multi-lateral trade agreements and treaties with foreign countries, and has made proposals and taken actions related thereto. For example, the U.S. government has imposed, and may in the future increase, tariffs on certain foreign goods, including from China, such as steel and aluminum. Some foreign governments, including China, have instituted retaliatory tariffs on certain U.S. goods. Most recently, the current U.S. presidential administration has imposed or sought to impose significant increases to tariffs on goods imported into the U.S. on numerous countries. Such tariffs could further increase costs, decrease margins, reduce the competitiveness of products and services offered by current and future portfolio companies and adversely affect the revenues and profitability of portfolio companies whose businesses rely on goods imported from countries subject to the tariffs. Further governmental actions related to the imposition of tariffs or other trade barriers, or changes to international trade agreements or policies, could further increase costs, decrease margins, reduce the competitiveness of products and services offered by current and future portfolio companies. In addition, such tariffs could slow the global economy, and, while such tariffs may be adjusted downward or removed, the adjustment or removal of tariffs may or may not yield the intended results.
The Company is Subject to Risks Relating to Liability Management Transactions
Recent developments in liability management transactions by borrowers may increase in prevalence. Such techniques include, without limitation, borrowers (and sometimes a subset of existing creditors) taking advantage of flexibility provided in underlying loan documentation and limited lender protections, and borrowers seeking to raise priming debt or structurally senior debt secured by all or a portion of the existing collateral whether through uptier cashless debt exchanges or through asset drop-down transactions while subordinating existing creditors to a subset of participating creditors. In such transactions, the existing debt of the subset of participating creditors may be exchanged at a higher exchange rate than the debt of the non-participating creditors, resulting in the participating creditors realizing increased recovery prospects which are greater than, and at the expense of, the remaining existing creditors. To the extent the Company acquires a Portfolio Loan and subsequently is unable to participate in an uptier cashless loan exchange, an asset drop-down transaction or another form of a liability management transaction, it may not realize the same recovery prospects on such Portfolio Loan as the participating lenders in such transactions.
If We Are Not Treated as a “Publicly Offered Regulated Investment Company,” as Defined in the Code, Our Shareholders That Are Individuals, Trusts or Estates Will Be Taxed as Though They Received a Distribution of Some of Our Expenses
We do not expect to be treated initially as a “publicly offered regulated investment company.” Until and unless we are treated as a “publicly offered regulated investment company” as a result of either (1) Common Shares and our preferred shares collectively being held by at least 500 persons at all times during a taxable year, (2) Common Shares are continuously offered pursuant to a public offering (within the meaning of Section 4 of the Securities Act) or (3) Common Shares being treated as regularly traded on an established securities market, each U.S. shareholder that is an individual, trust or estate will be treated as having received a dividend for U.S. federal income tax purposes from us in the amount of such U.S. shareholder’s allocable share of the management and incentive fees paid to our investment adviser and certain of our other expenses for the calendar year, and these fees and expenses will be treated as miscellaneous itemized deductions of such U.S. shareholder. For taxable years beginning before 2026, miscellaneous itemized deductions generally are not deductible by a U.S. shareholder that is an individual, trust or estate. For taxable years beginning in 2026 or later, miscellaneous itemized deductions generally are deductible by a U.S. shareholder that is an individual, trust or estate only to the extent that the aggregate of such U.S. shareholder’s miscellaneous itemized deductions exceeds 2% of such U.S. shareholder’s adjusted gross income for U.S. federal income tax purposes, are not deductible for purposes of the alternative minimum tax and are subject to the overall limitation on itemized deductions under Section 68 of the Code.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
Except as described and as previously reported on our current reports on Form 8-K, we did not sell any securities during the period covered by this Quarterly Report on Form 10-Q that were not registered under the Securities Act.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
None.
None.
106
* Filed herewith.
107
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Antares Private Credit Fund
| Date: | May 14, 2025 | /s/ Vivek Mathew |
| Vivek Mathew | ||
| Chief Executive Officer | ||
| Date: | May 14, 2025 | /s/ Monica Kelsey |
| Monica Kelsey | ||
| Chief Financial Officer |
108