Earnings Release • Mar 16, 2025
Earnings Release
Open in ViewerOpens in native device viewer
| UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 |
||
|---|---|---|
| FORM 8-K |
||
| CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
||
| Date of Report (Date of earliest event reported): March 13, 2025 (March 10, 2025) | ||
| CĪON Investment Corporation (Exact Name of Registrant as Specified in Charter) |
||
| Maryland | 000-54755 | 45-3058280 |
| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
| 100 Park Avenue, 25th Floor New York, New York 10017 |
||
| (Address of Principal Executive Offices) | ||
| (212) 418-4700 | ||
| (Registrant's telephone number, including area code) | ||
| Not applicable | ||
| (Former name or former address, if changed since last report) | ||
| Check the appropriate box below if the Form | 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions: | |
| ¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
||
| ¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
||
| ¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
||
| ¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
||
| Securities registered pursuant to Section 12(b) of the Act: | ||
| Title of each class | Trading symbol(s) | Name of each exchange on which registered |
| Common stock, par value \$0.001 per share 7.50% Notes due 2029 |
CION CICB |
The New York Stock Exchange The New York Stock Exchange |
| Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). | ||
| Emerging growth company ¨ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
The board of directors (the "Board") of CĪON Investment Corporation ("CION") has delegated to CION's executive officers the authority to determine the amount, record dates, payment dates and other terms of distributions to shareholders, which will be ratified by the Board on a quarterly basis.
On March 10, 2025, CION's co-chief executive officers declared a quarterly base distribution of \$0.36 per share for the first quarter of 2025 payable on April 11, 2025 to shareholders of record as of March 28, 2025. A copy of the press release announcing the foregoing is attached hereto as Exhibit 99.1 and incorporated by reference herein.
On March 13, 2025, CION issued a press release announcing its financial results for the fourth quarter and year ended December 31, 2024. A copy of the press release is attached hereto as Exhibit 99.1 and incorporated by reference herein.
In connection with its conference call to be held on March 13, 2025 to discuss its financial results for the fourth quarter and year ended December 31, 2024, CION has provided an accompanying slide presentation in the Investor Resources section of its website at www.cionbdc.com. A copy of the presentation is also attached hereto as Exhibit 99.2 and incorporated by reference herein.
The information disclosed under this Item 2.02, including Exhibits 99.1 and 99.2 hereto, is being "furnished" and shall not be deemed "filed" by CION for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section, and shall not be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
The information in Item 2.02 of this Current Report on Form 8-K is incorporated by reference into this Item 7.01.
(d) Exhibits.
SIGNATURES
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 hereunto duly authorized.
CĪON Investment Corporation
Date: March 13, 2025 By: /s/ Michael A. Reisner
Co-Chief Executive Officer
Exhibit 99.1
CION INVESTMENT CORPORATION REPORTS FOURTH QUARTER AND YEAR END 2024 FINANCIAL RESULTS
Continued Strong Performance in 2024 With \$1.79 in Net Investment Income and \$1.52 in Total Shareholder Distributions
NEW YORK, NY, March 13, 2025 — CION Investment Corporation (NYSE: CION) ("CION" or the "Company") today reported financial results for the fourth quarter and year ended December 31, 2024 and filed its Form 10-K with the U.S. Securities and Exchange Commission.
CION also announced that, on March 10, 2025, its co-chief executive officers declared a first quarter 2025 base distribution of \$0.36 per share payable on April 11, 2025 to shareholders of record as of March 28, 2025.
· For the quarter ended December 31, 2024, the Company paid a quarterly base distribution totaling \$19.2 million, or \$0.36 per share, and declared a year-end special distribution totaling \$2.7 million, or \$0.05 per share, paid on January 27, 2025 to shareholders of record as of December 30, 2024.
Michael A. Reisner, co-Chief Executive Officer of CION, commented:
"We are very pleased with our 2024 results, particularly against a backdrop of elevated competition and shifting expectations around both inflation and interest rates. Our BDC continues to generate a very attractive yield for our investors, which was enhanced this past year by our mid-year and year-end special distributions. We also had the pleasure of hosting both analysts and investors at CION's first investor day as a listed company in January, highlighting our unique investment strategy as well as our track record of strong shareholder returns."
| As of | ||||
|---|---|---|---|---|
| (in thousands, except per share data) | December 31, 2024 | September 30, 2024 | ||
| 1 Investment portfolio, at fair value |
\$ 1,819,870 \$ |
1,752,726 | ||
| 2 Total debt outstanding |
\$ 1,117,344 \$ |
1,069,844 | ||
| Net assets | \$ 820,810 \$ |
839,190 | ||
| Net asset value per share | \$ 15.43 \$ |
15.73 | ||
| Debt-to-equity | 1.36x | 1.28x | ||
| Net debt-to-equity | 1.27x | 1.18x | ||
| Three Months Ended | ||||
| (in thousands, except share and per share data) | December 31, 2024 | September 30, 2024 | ||
| Total investment income | \$ 57,894 \$ |
59,627 | ||
| Total operating expenses and income tax expense | \$ 39,208 \$ |
38,009 | ||
| Net investment income after taxes | \$ 18,686 \$ |
21,618 | ||
| Net realized (losses) gains | \$ (2,238) \$ |
3,938 | ||
| Net unrealized losses | \$ (10,990) \$ |
(25,935) | ||
| Net increase (decrease) in net assets resulting from operations |
\$ 5,458 \$ |
(379) | ||
| Net investment income per share | \$ 0.35 \$ |
0.40 | ||
| Net realized and unrealized losses per share | \$ (0.25) \$ |
(0.41) | ||
| Earnings per share | \$ 0.10 \$ |
(0.01) | ||
| Weighted average shares outstanding | 53,268,577 | 53,439,316 |
Distributions declared per share \$ 0.41 \$ 0.36 Total investment income for the three months ended December 31, 2024 and September 30, 2024 was \$57.9 million and \$59.6 million, respectively. The decrease in total investment income was primarily driven by lower SOFR rates on our investments during the three months ended December 31, 2024 as compared to the three months ended September 30, 2024.
Operating expenses for the three months ended December 31, 2024 and September 30, 2024 were \$39.2 million and \$38.0 million, respectively. The increase in operating expenses was driven by higher interest expense due to an increase in the Company's total debt outstanding during the quarter ended December 31, 2024, partially offset by lower advisory fees paid to CIM due to a decrease in investment income during the quarter ended December 31, 2024 as compared to the quarter ended September 30, 2024.
A summary of the Company's investment activity for the three months ended December 31, 2024 is as follows:
| New Investment | |||||
|---|---|---|---|---|---|
| Commitments | Sales and Repayments | ||||
| \$ in | % | \$ in | % | ||
| Investment Type | Thousands | of Total | Thousands | of Total | |
| Senior secured first lien debt | \$ 101,784 |
96% | \$ 47,637 |
99% | |
| Collateralized securities and structured products - equity | 2,002 | 2% | 25 | — | |
| Equity | 2,333 | 2% | 627 | 1% | |
| Total | \$ 106,119 |
100% | \$ 48,289 |
100% |
During the three months ended December 31, 2024, new investment commitments were made across 5 new and 15 existing portfolio companies. During the same period, the Company received the full repayment on investments in 2 portfolio companies and wrote-off the remaining investment in 1 portfolio company. As a result, the number of portfolio companies increased from 103 as of September 30, 2024 to 105 as of December 31, 2024.
As of December 31, 2024, the Company's investments consisted of the following:
| Investments at Fair Value | |||
|---|---|---|---|
| \$ in | % | ||
| Investment Type | Thousands | of Total | |
| Senior secured first lien debt | \$ 1,563,256 |
86.0% | |
| Senior secured second lien debt | 2,680 | 0.1% | |
| Collateralized securities and structured products - equity | 2,682 | 0.1% | |
| Unsecured debt | 11,814 | 0.6% | |
| Equity | 239,438 | 13.2% | |
| Total | \$ 1,819,870 |
100.0% | |
The following table presents certain selected information regarding the Company's investments:
| As of | |||
|---|---|---|---|
| December 31, 2024 | September 30, 2024 | ||
| Number of portfolio companies | 105 | 103 | |
| 3 Percentage of performing loans bearing a floating rate |
93.8% | 94.3% | |
| 3 Percentage of performing loans bearing a fixed rate |
6.2% | 5.7% | |
| Yield on debt and other income producing investments at amortized cost4 | 12.28% | 12.23% | |
| Yield on performing loans at amortized cost4 | 12.74% | 12.73% | |
| Yield on total investments at amortized cost | 10.96% | 10.88% | |
| Weighted average leverage (net debt/EBITDA)5 | 5.02x | 5.02x | |
| 5 Weighted average interest coverage |
2.07x | 2.14x | |
| 6 Median EBITDA |
\$ 34.2 million |
\$ 32.8 million |
As of December 31, 2024, investments on non-accrual status represented 1.41% and 3.22% of the total investment portfolio at fair value and amortized cost, respectively. As of September 30, 2024, investments on non-accrual status represented 1.85% and 3.40% of the total investment portfolio at fair value and amortized cost, respectively.
As of December 31, 2024, the Company had \$1,117 million of total principal amount of debt outstanding, comprised of \$425 million of outstanding borrowings under its senior secured credit facilities and \$692 million of unsecured notes and term loans. The combined weighted average interest rate on debt outstanding was 7.8% for the quarter ended December 31, 2024. As of December 31, 2024, the Company had \$76 million in cash and short-term investments and \$131 million available under its financing arrangements.2
CION will host an earnings conference call on Thursday, March 13, 2025 at 11:00 am Eastern Time to discuss its financial results for the fourth quarter and year ended December 31, 2024. Please visit the Investor Resources - Earnings Presentation section of the Company's website at www.cionbdc.com for a slide presentation that complements the earnings conference call.
| Date: 03/12/2025 04:27 PM | |
|---|---|
| Client: 25-87-1 ClON Investment Cornoration 8-K |
All interested parties are invited to participate via telephone or listen via the live webcast, which can be accessed by clicking the following link: CION Investment Corporation Fourth Quarter and Year End Conference Call. Domestic callers can access the conference call by dialing (877) 484-6065. International callers can access the conference call by dialing +1 (201) 689-8846. All callers are asked to dial in approximately 10 minutes prior to the call. An archived replay will be available on a webcast link located in the Investor Resources - Earnings Call section of CION's website.
For a particular portfolio company, the Company also calculates the level of contractual interest expense owed by the portfolio company and compares that amount to EBITDA ("interest coverage ratio"). The Company believes this calculation method assists in describing the risk of its portfolio investments, as it takes into consideration contractual interest obligations of the portfolio company. Weighted average interest coverage is weighted based on the fair value of the Company's performing debt investments, and excludes investments where interest coverage may not be the appropriate measure of credit risk, such as cash collateralized loans and investments that are underwritten and covenanted based on recurring revenue.
Portfolio company statistics, including EBITDA, are derived from the financial statements most recently provided to the Company for each portfolio company as of the reported end date. Statistics of the portfolio companies have not been independently verified by the Company and may reflect a normalized or adjusted amount.
6) Median EBITDA is calculated based on the portfolio company's EBITDA as of the Company's initial investment.
(in thousands, except share and per share amounts)
| December 31, 2024 | September 30, 2024 (unaudited) |
|||
|---|---|---|---|---|
| Assets | ||||
| Investments, at fair value: | ||||
| Non-controlled, non-affiliated investments (amortized cost of \$1,489,777 and \$1,421,998, respectively) | \$ | 1,448,107 | \$ 1,381,177 |
|
| Non-controlled, affiliated investments (amortized cost of \$274,642 and \$276,204, respectively) | 269,205 | 273,152 | ||
| Controlled investments (amortized cost of \$179,274 and \$152,042, respectively) | 171,376 | 151,900 | ||
| Total investments, at fair value (amortized cost of \$1,943,693 and \$1,850,244, respectively) | 1,888,688 | 1,806,229 | ||
| Cash | 7,670 | 29,765 | ||
| Interest receivable on investments | 45,140 | 49,446 | ||
| Receivable due on investments sold and repaid | 2,965 | 28,604 | ||
| Dividends receivable on investments | — | 76 | ||
| Prepaid expenses and other assets | 1,265 | 1,501 | ||
| Total assets | \$ | 1,945,728 | \$ 1,915,621 |
|
| Liabilities and Shareholders' Equity | ||||
| Liabilities | ||||
| Financing arrangements (net of unamortized debt issuance costs of \$18,156 and \$14,925, respectively) | \$ | 1,099,187 | \$ 1,054,919 |
|
| Payable for investments purchased | 1,019 | — | ||
| Accounts payable and accrued expenses | 1,034 | 1,316 | ||
| Interest payable | 8,244 | 7,201 | ||
| Accrued management fees | 6,761 | 6,854 | ||
| Accrued subordinated incentive fee on income | 3,964 | 4,586 | ||
| Accrued administrative services expense | 2,006 | 1,515 | ||
| Share repurchases payable | 40 | 40 | ||
| Shareholder distribution payable | 2,663 | — | ||
| Total liabilities | 1,124,918 | 1,076,431 | ||
| Shareholders' Equity | ||||
| Common stock, \$0.001 par value; 500,000,000 shares authorized; 53,192,808 and 53,363,245 shares issued, and 53,189,269 and 53,359,886 shares outstanding, respectively | 53 | 53 | ||
| Capital in excess of par value | 1,021,684 | 1,023,687 | ||
| Accumulated distributable losses | (200,927) | (184,550) | ||
| Total shareholders' equity | 820,810 | 839,190 | ||
| Total liabilities and shareholders' equity | \$ | 1,945,728 | \$ 1,915,621 |
|
| Net asset value per share of common stock at end of period | \$ | 15.43 | \$ 15.73 |
|
| Three Months Ended December 31, |
Year Ended December 31, |
|||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |||||
| (unaudited) | (unaudited) | |||||||
| Investment income | ||||||||
| Non-controlled, non-affiliated investments | ||||||||
| Interest income | \$ | 31,289 | \$ | 43,096 | \$ | 165,786 \$ | 184,013 | |
| Paid-in-kind interest income | 11,586 | 6,581 | 31,397 | 22,317 | ||||
| Fee income | 3,754 | 3,127 | 9,865 | 7,871 | ||||
| Dividend income | 371 | 128 | 5,855 | 210 | ||||
| Non-controlled, affiliated investments | ||||||||
| Paid-in-kind interest income | 2,810 | 2,419 | 11,692 | 8,372 | ||||
| Interest income | 2,095 | 1,519 | 6,426 | 7,068 | ||||
| Dividend income | 282 | — | 411 | 3,946 | ||||
| Fee income | 50 | — | 3,648 | 2,432 | ||||
| Controlled investments | ||||||||
| Interest income | 3,584 | 2,786 | 12,970 | 8,090 | ||||
| Dividend income | — | — | — | 4,250 | ||||
| Paid-in-kind interest income | — | 2 | — | 1,050 | ||||
| Fee income | 2,073 | 341 | 4,382 | 1,391 | ||||
| Total investment income | 57,894 | 59,999 | 252,432 | 251,010 | ||||
| Operating expenses | ||||||||
| Management fees | 6,762 | 6,893 | 27,321 | 26,856 | ||||
| Administrative services expense | 1,261 | 1,228 | 4,783 | 3,971 | ||||
| Subordinated incentive fee on income | 3,963 | 4,615 | 20,334 | 22,277 | ||||
| General and administrative | 1,859 | 1,422 | 7,157 | 7,382 | ||||
| Interest expense | 25,244 | 24,023 | 96,870 | 85,556 | ||||
| Total operating expenses | 39,089 | 38,181 | 156,465 | 146,042 | ||||
| Net investment income before taxes | 18,805 | 21,818 | 95,967 | 104,968 | ||||
| Income tax expense (benefit), including excise tax | 119 | 60 | 107 | (54) | ||||
| Net investment income after taxes | 18,686 | 21,758 | 95,860 | 105,022 | ||||
| Realized and unrealized (losses) gains | ||||||||
| Net realized losses on: | ||||||||
| Non-controlled, non-affiliated investments | (5,383) | (351) | (24,367) | (31,927) | ||||
| Non-controlled, affiliated investments | 3,145 | — | (3,946) | — | ||||
| Controlled investments | — | — | — | — | ||||
| Net realized losses | (2,238) | (351) | (28,313) | (31,927) | ||||
| Net change in unrealized (depreciation) appreciation on: | ||||||||
| Non-controlled, non-affiliated investments | 1,124 | 7,050 | (8,218) | 15,658 | ||||
| Non-controlled, affiliated investments | (4,358) | 1,801 | 5,059 | (7,335) | ||||
| Controlled investments | (7,756) | 20,734 | (30,486) | 13,896 | ||||
| Net change in unrealized (depreciation) appreciation | (10,990) | 29,585 | (33,645) | 22,219 | ||||
| Net realized and unrealized (losses) gains | (13,228) | 29,234 | (61,958) | (9,708) | ||||
| Net increase in net assets resulting from operations |
\$ | 5,458 | \$ | 50,992 | \$ | 33,902 \$ | 95,314 | |
| Per share information—basic and diluted Net increase in net assets per share resulting from operations |
||||||||
| \$ | 0.10 | \$ | 0.94 | \$ | 0.63 \$ | 1.74 | ||
| Net investment income per share | \$ | 0.35 | \$ | 0.40 | \$ | 1.79 \$ | 1.92 | |
| Weighted average shares of common stock outstanding | 53,268,577 | 54,292,065 | 53,564,788 | 54,685,327 |
CION Investment Corporation is a leading publicly listed business development company that had approximately \$1.9 billion in total assets as of December 31, 2024. CION seeks to generate current income and, to a lesser extent, capital appreciation for investors by focusing primarily on senior secured loans to U.S. middle-market companies. CION is advised by CION Investment Management, LLC, a registered investment adviser and an affiliate of CION. For more information, please visit www.cionbdc.com.
This press release may contain forward-looking statements that involve substantial risks and uncertainties. You can identify these statements by the use of forward-looking terminology such as "may," "will," "should," "expect," "anticipate," "project," "target," "estimate," "intend," "continue," or "believe" or the negatives thereof or other variations thereon or comparable terminology. You should read statements that contain these words carefully because they discuss CION's plans, strategies, prospects and expectations concerning its business, operating results, financial condition and other similar matters. These statements represent CION's belief regarding future events that, by their nature, are uncertain and outside of CION's control. There are likely to be events in the future, however, that CION is not able to predict accurately or control. Any forward-looking statement made by CION in this press release speaks only as of the date on which it is made. Factors or events that could cause CION's actual results to differ, possibly materially from its expectations, include, but are not limited to, the risks, uncertainties and other factors CION identifies in the sections entitled "Risk Factors" and "Forward-Looking Statements" in filings CION makes with the SEC, and it is not possible for CION to predict or identify all of them. CION undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
The information in this press release is summary information only and should be read in conjunction with CION's Annual Report on Form 10-K, which CION filed with the SEC on March 13, 2025, as well as CION's other reports filed with the SEC. A copy of CION's Annual Report on Form 10-K and CION's other reports filed with the SEC can be found on CION's website at www.cionbdc.com and the SEC's website at www.sec.gov.
Media Susan Armstrong [email protected]
Charlie Arestia [email protected] (646) 253-8259
Exhibit 99.2

CION Investment Corporation Fourth Quarter 2024 Earnings Presentation

Toppan Merrill
The information contained in this earling some in conjunction with the earings conference call of CON investment Corporation (NYSE: CON) ("CON" or the "Company" held on Thursday, March 1, 2025 well as the Company s Anual Becember 3, 2024 hat was field with the Securities and Exclange Commission the "SC" (n March 1, 2025. The information contained here in may not be used, reproduced or diser, in whole or in part, for any other prior written consent of the Consant of the Consary
This earlings presentation may contain for involve substantial risks and uncertainties, including the inpact of inflation and high interest rates on the business, future oper results access to carial and liguidity of the conopies. You can identify these stepents by the use of forward-out as "nay" "will," "styld." "gould" "erged." fanticipate," project," finate," "intend" "contines or the negatives hereof or other variations thereon or comparable terminology, including references of or future result, shareholder direction, institution in access to capital. You should read statenents that contant hies words carefully because the discus the conpary s plans, strategies, prospects and expectations concerners marial condition and other similar matters. These statements represent the Company's belif regarding foure events that, by their nature, are uncertain and ouch as the price at which the Conpan's shares of common stock will trade on the NYSE. Any forward-doking statenen made by the Conpany in this earlings presentation speaks on which the Conpany makes it. Factors or events that could results to differ, possibly from its expectations, iclude, but are not linted to, the factors the Conpany identifies in the sections entibled "Risk Factors" of filings the Conpany makes with the S.C. and it is not possible of the all of them. The Company under the production to updation to update or revise public) any forward-doking statenents whether of new information, future events or otherwise, except as required by law.
This earings presentation does not constitute a prospections and offer to sell or he spicitation of an offer to buy the company scommon stock or any other securities nor vill there be any other securities refered to in this earlings presentation in any state or juristicion in which such offer, plicitation or sale would be unive the registration or qualification under the securities laws of such state or jurisdiction.
Nothing in these materials should be construed in any securitis that may be issued by the Compay or as legal, accounting or tax advice. An inestries of the type described heein presents cetain risks. The Company is nament Managenent, LLC, an affiliate of the Contained hee in shall be relief upon as a promise or recesentation whether as to past or future performance.
The information ontained in this earnings intended to be considered in the context of cher public anouncements that the Conpary nay make, by press cease or otherwise, fon time. The Compay undertakes no dublicy update or revise the information contained in this earings presentation, exept as required by law. These materials contain information about the Company, certain of its historical performance. You should not view information related to past performance of the Company as inicatie of its future results, the achievement of which cannot be assured.
Past performance does not guantee fore results, which mestments and theincome ederied from investments will fluctuate and can on on on on principal nay occur.

· Net investment income and earnings per share ended December 31, 2024 were \$0.35 per share and \$0.10 per share , respectively:
Toppan Merrill

The discussion of the investment portfolio excludes short term investments.
ധ
| Q4 2023 | |||||
|---|---|---|---|---|---|
| (\$ in millions) | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | |
| Investment portfolio, at fair value (1) | \$1,820 | \$1,753 | \$1,823 | \$1,741 | \$1,841 |
| Total de bt outstanding (2) | \$1,117 | \$1,070 | \$1,070 | \$1,070 | \$1,092 |
| Net assets | \$821 | \$839 | \$861 | \$863 | \$880 |
| De bt-to-equity | 1.36x | 1.28x | 1.24x | 1.24x | 1.24x |
| Net debt-to-equity | 1.27x - |
1.18x | 1.13x | 1.03x | 1.10x |
| Total investment income | \$57.9 | \$59.6 | \$61.4 | \$73.6 | \$60.0 |
| Net investment income | \$18.7 | \$21.6 | \$23.0 | \$32.6 | |
| Net realized and unrealized (losses) gains | \$(13.2) | \$(22.0) | \$(0.6) | \$(26.1) | \$29.2 |
| Net increase (decrease) in net assets resulting from operations | \$5.5 | \$(0.4) | \$22.4 | \$6.4 | \$51.0 |
| Per Share Data | |||||
| Net asset value per share | \$15.43 | \$15.73 | \$16.08 \$16.05 |
\$16.23 | |
| Net investment income per share | \$0.35 | \$0.40 | \$0.43 | \$0.60 | \$0.40 |
| Net realized and unrealized (losses) gains per share | \$(0.25) | \$(0.41) | \$(0.01) | \$(0.48) | \$0.54 |
| Earnings per share | \$0.10 | \$(0.01) | \$0.42 | \$0.12 | \$0.94 |
| Distributions declared per share (3) | SO.41 | \$0.36 | SO.41 | \$0.34 | \$0.54 |
4 Selected Financial Highlights 1. The discussion of the investment portfolio excludes short term investments. 2. Total debt outstanding excludes netting of debt issuance costs. Please refer to page 11 for debt net of issuance costs. 3. Includes supplemental distributions of \$ 0 . 05 per share during each quarter ended December 31 , 2023 and June 30 , 2024 and special year - end distributions of \$ 0 . 15 per share and \$ 0 . 05 per share during the quarters ended December 31 , 2023 and 2024 , respectively . Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 (\$ in millions) \$1,841 \$1,741 \$1,823 \$1,753 \$1,820 Investment portfolio, at fair value (1) \$1,092 \$1,070 \$1,070 \$1,070 \$1,117 Total debt outstanding (2) \$880 \$863 \$861 \$839 \$821 Net assets 1.24x 1.24x 1.24x 1.28x 1.36x Debt - to equity 1.10x 1.03x 1.13x 1.18x 1.27x Net debt - to - equity \$60.0 \$73.6 \$61.4 \$59.6 \$57.9 Total investment income \$21.8 \$32.6 \$23.0 \$21.6 \$18.7 Net investment income \$29.2 \$(26.1) \$(0.6) \$(22.0) \$(13.2) Net realized and unrealized (losses) gains \$51.0 \$6.4 \$22.4 \$(0.4) \$5.5 Net increase (decrease) in net assets resulting from operations Per Share Data \$16.23 \$16.05 \$16.08 \$15.73 \$15.43 Net asset value per share \$0.40 \$0.60 \$0.43 \$0.40 \$0.35 Net investment income per share \$0.54 \$(0.48) \$(0.01) \$(0.41) \$(0.25) Net realized and unrealized (losses) gains per share \$0.94 \$0.12 \$0.42 \$(0.01) \$0.10 Earnings per share \$0.54 \$0.34 \$0.41 \$0.36 \$0.41 Distributions declared per share (3)

• New investment commitments for the quarter were \$106 million were funded and \$6 million were unfunded.
Toppan Merrill
| \$106 | \$97 | \$148 | ||
|---|---|---|---|---|
| \$125 | \$152 | |||
| \$100 | \$78 | \$137 | \$107 | \$147 |
| \$6 | \$19 | \$11 | \$18 | \$5 |
| \$12 | \$15 | \$10 | ડેવ | \$7 |
| \$(47) | \$(129) | \$(77) | \$(190) | \$(83) |
| \$(1) | \$(25) | \$0 | \$(17) | \$0 |
| \$64 | \$(61) | \$70 | (ae) | \$71 |
| 111 | ||||
| 105 | 103 | 107 | 109 |
Note - The discussion of the investments Unfunded comminnents are generally subject borrowers neeting certain criteria sub a complance with coverant and certain operational metics. These anounts may rentlithe comnitment period of an expires, which may be shorter than the barí smaturity date.
C ( O N - The Company wrote off its entire investment in 1 additional portfolio company during the quarter ended December 3, 2024.
5

Toppan Merrill
This portfollo company is generally performing in the business and the full return of principal and interest or dividend is expected. 3 Indicates that the risk to our ability to recop the costed since origination or acquisition, but full return of principal and interest or divided is expected.
A portfolio company with an investment rating of 3 requires closer monitoring. Indicates the tist to ou ability to recop the creased ignificatly since originato or acultion, including a a reult of factors such of factors such so beciming performance and covenants.
We expect some loss of interest, dividend or capital appreciation, but still expect an overall positive internal rate of return on the investment.
5 = Indicates that the risk to recoup the cost of such ince or increased naterially since or prodice on and the portolio company likely has materially declining performance. Loss of interest or dividend and some loss of pincipal in expected, which would result in an overal negative internal ate of return on the investment.

7
PORTFOLIO BY SECURITY TYPE (4) PORTFOLIO BY INTEREST RATE TYPE (4) Portfolio Summary 8 ( 1 ) See endnote 4 in our press release filed with the SEC on March 13 , 2025 . ( 2 ) See endnote 5 in our press release filed with the SEC on March 13 , 2025 . ( 3 ) See endnote 6 in our press release filed with the SEC on March 13 , 2025 . ( 4 ) The discussion of the investment portfolio excludes short term investments . Portfolio Characteristics (as of December 31, 2024) (4) Investment Portfolio \$1,890.6 million Total investments and unfunded commitments \$70.7 million Unfunded commitments \$1,819.9 million Investments at fair value 12.28 % Yield on debt and other income producing investments at amortized cost (1) 12.74 % Yield on performing loans at amortized cost (1) 10.96 % Yield on total investments at amortized cost Portfolio Companies 105 Number of portfolio companies 5.02x Weighted average leverage (net debt/EBITDA) (2) 2.07x Weighted average interest coverage (2) \$34.2 million Median EBITDA (3) Industry Diversification (4) % of Investment Portfolio Industry 15.7 % Services: Business 11.0 % Healthcare & Pharmaceuticals 8.8 % Retail 7.1 % Media: Diversified & Production 6.4 % Energy: Oil & Gas 51.0 % Other (≤ 6.2% each) 86.1% Senior Secured Debt Investments
| Investment Portfolio | |
|---|---|
| Total investments and unfunded commitments | \$1,890.6 million |
| Unfunded commitments | \$70.7 million |
| Investments at fair value | \$1,819.9 million |
| Yield on debt and other income producing investments at amortized cost121 | 12.28 % |
| Yield on performing loans at amortized cost(1) | 12.74 % |
| Yield on total investments at amortized cost | 10.96 % |
| Portfolio Companies | |
| Number of portfolio companies | 105 |
| Weighted average leverage (net debt/EBITDA)[2] | 5.02x |
| Weighted average interest coverage(2) | 2.07x |
| Median EBITDA (3) | \$34.2 million |
| 111868991 8 151821 2011/08/11 | |
|---|---|
| Industry | % of Investment Portfolio |
| Services: Business | 15.7 % |
| Healthcare & Pharmaceuticals | 11.0 % |
| Retail | 8.8 % |
| Media: Diversified & Production | 7.1 % |
| Energy: Oil & Gas | 6.4 % |
| Other (≤ 6.2% each) | 51.0 % |
| (1) See endnote 4 in our press release filed with the SEC on March 13, 2025. (2) See endnote 5 in our press releas | |
| filed with the SEC on March 13, 2025. (3) See endnote 6 in our press release filed with the SEC on March 13, 2025 |


| All figures in thousands, except share and per share data | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Investment income Interest income(1) |
||||||||||
| is | 51,364 ! | 53,390 | S | 53,863 | S | 69,654 | S | 56,403 | ||
| Dividend income | 653 | 434 | 5,152 | 27 | 128 | |||||
| Fee income | 5,877 | 5,803 | 2,342 | 3,873 | 3,468 | |||||
| Total investment income | 15 | 57,894 | 59,627 | રે | 61,357 | રે | 73,554 | S | 59,999 | |
| Expenses | ||||||||||
| Management fees | S | 6,762 | S | 6,854 | S | 6,841 | S | 6,864 | S | 6,893 |
| Interest and other debt expenses | 25,244 i | 23,551 | 23,773 | 24,302 | 24,023 | |||||
| Incentive fees | 3,963 ! | 4,586 | 4,871 | 6,914 | 4,615 | |||||
| Other operating expenses | 3,120 - | 3,039 | 2,905 | 2,876 | 2,650 | |||||
| Total expenses before taxes | is | 39,089 ; | S | 38,030 | S | 38,390 | રે | 40,956 | S | 38,181 |
| Income tax expense (benefit), including excise tax | 119 | (21) | 4 | 5 | 60 | |||||
| Net investment income after taxes | રે | 18,686 | 21,618 | 22,963 | 32,593 | 21,758 | ||||
| Net realized (loss) gain and unrealized (depreciation) appreciation on investments | ||||||||||
| Net realized (loss) gain | i S | (2,238) | 3,938 | S | (20,277) | (9,736) | S | (351) | ||
| Net change in unrealized (depreciation) appreciation | (10,990) | (25,935) | 19,692 | (16,412) | 29,585 | |||||
| Net realized and unrealized (losses) gains | 15 | (13,228) | (21,997) | (585) | (26,148) | 29,234 | ||||
| Net increase (decrease) in net assets resulting from operations | ારે | 5,458 ! | (379) | 22,378 | 6,445 | ટે | 50,992 | |||
| Per share data | ||||||||||
| Net investment income | 15 | 0.35 | 0.40 | S | 0.43 | 0.60 | 0.40 | |||
| Net realized (loss) gain and unrealized (depreciation) appreciation on investments | ારે | (0.25): | S | (0.41) | S | (0.01) | 5 | (0.48) | S | 0.54 |
| Earnings per share | 5 | 0.10 | (0.01) | S | 0.42 | S | 0.12 | S | 0.94 | |
| Distributions declared per share (2) | is | 0.41 1 | 0.36 | S | 0.41 | S | 0.34 | S | 0.54 | |
| Weighted average shares outstanding | 53,268,577 ! | 53,439,316 | 53,595,624 | 53,960,698 | 54,292,065 | |||||
| Shares outstanding, end of period | 53,189,269 | 53,359,886 | 53,525,623 | 53,760,605 | 54,184,636 | |||||

Quarterly Operating Results 9 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 All figures in thousands, except share and per share data Investment income \$ 56,403 \$ 69,654 \$ 53,863 \$ 53,390 \$ 51,364 Interest income (1) 128 27 5,152 434 653 Dividend income 3,468 3,873 2,342 5,803 5,877 Fee income \$ 59,999 \$ 73,554 \$ 61,357 \$ 59,627 \$ 57,894 Total investment income Expenses \$ 6,893 \$ 6,864 \$ 6,841 \$ 6,854 \$ 6,762 Management fees 24,023 24,302 23,773 23,551 25,244 Interest and other debt expenses 4,615 6,914 4,871 4,586 3,963 Incentive fees 2,650 2,876 2,905 3,039 3,120 Other operating expenses \$ 38,181 \$ 40,956 \$ 38,390 \$ 38,030 \$ 39,089 Total expenses before taxes 60 5 4 (21) 119 Income tax expense (benefit), including excise tax \$ 21,758 \$ 32,593 \$ 22,963 \$ 21,618 \$ 18,686 Net investment income after taxes Net realized (loss) gain and unrealized (depreciation) appreciation on investments \$ (351) \$ (9,736) \$ (20,277) \$ 3,938 \$ (2,238) Net realized (loss) gain 29,585 (16,412) 19,692 (25,935) (10,990) Net change in unrealized (depreciation) appreciation \$ 29,234 \$ (26,148) \$ (585) \$ (21,997) \$ (13,228) Net realized and unrealized (losses) gains \$ 50,992 \$ 6,445 \$ 22,378 \$ (379) \$ 5,458 Net increase (decrease) in net assets resulting from operations Per share data \$ 0.40 \$ 0.60 \$ 0.43 \$ 0.40 \$ 0.35 Net investment income \$ 0.54 \$ (0.48) \$ (0.01) \$ (0.41) \$ (0.25) Net realized (loss) gain and unrealized (depreciation) appreciation on investments \$ 0.94 \$ 0.12 \$ 0.42 \$ (0.01) \$ 0.10 Earnings per share \$ 0.54 \$ 0.34 \$ 0.41 \$ 0.36 \$ 0.41 Distributions declared per share (2) 54,292,065 53,960,698 53,595,624 53,439,316 53,268,577 Weighted average shares outstanding 54,184,636 53,760,605 53,525,623 53,359,886 53,189,269 Shares outstanding, end of period 1. Includes certain prepayment fees, exit fees, accelerated OID and paid - in - kind interest income. 2. Includes supplemental distributions of \$0.05 per share during each quarter ended December 31, 2023 and June 30, 2024 and spec ial year - end distributions of \$0.15 per share and \$0.05 per share during the quarters ended December 31, 2023 and 2024, respectively.
Quarterly Balance Sheet 10 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 All figures in thousands, except per share data and asset coverage ratio Assets \$ 1,954,270 \$ 1,870,837 \$ 1,906,125 \$ 1,806,229 \$ 1,888,688 Investments, at fair value 8,415 48,482 9,798 29,765 7,670 Cash 36,724 36,366 40,841 49,446 45,140 Interest receivable on investments 967 11,452 2,631 28,604 2,965 Receivable due on investments sold — — 129 76 — Dividend receivable on investments 1,348 1,137 942 1,501 1,265 Prepaid expenses and other assets \$ 2,001,724 \$ 1,968,274 \$ 1,960,466 \$ 1,915,621 \$ 1,945,728 Total Assets Liabilities & Net Assets \$ 1,081,701 \$ 1,060,455 \$ 1,061,710 \$ 1,054,919 \$ 1,099,187 Financing arrangements (net of debt issuance costs) (1) 4,692 21,041 11,789 — 1,019 Payable for investments purchased 1,036 743 1,031 1,316 1,034 Accounts payable and accrued expenses 10,231 8,556 9,614 7,201 8,244 Interest payable 6,893 6,864 6,841 6,854 6,761 Accrued management fees 4,615 6,914 4,871 4,586 3,964 Accrued subordinated incentive fee on income 2,156 642 1,128 1,515 2,006 Accrued administrative services expense — — — 40 40 Share repurchase payable 10,837 — 2,676 — 2,663 Shareholder distribution payable \$ 1,122,161 \$ 1,105,215 \$ 1,099,660 \$ 1,076,431 \$ 1,124,918 Total Liabilities \$ 879,563 \$ 863,059 \$ 860,806 \$ 839,190 \$ 820,810 Total Net Assets \$ 2,001,724 \$ 1,968,274 \$ 1,960,466 \$ 1,915,621 \$ 1,945,728 Total Liabilities and Net Assets \$ 16.23 \$ 16.05 \$ 16.08 \$ 15.73 \$ 15.43 Net Asset Value per share 1.81 1.81 1.80 1.78 1.73 Asset coverage ratio (2) 1. The Company had debt issuance costs of \$ 18 , 156 as of December 31 , 2024 , \$ 14 , 925 as of September 30 , 2024 , \$ 8 , 134 as of June 30 , 2024 , \$ 9 , 388 as of March 31 , 2024 and \$ 10 , 643 as of December 31 , 2023 . 2. Asset coverage ratio is equal to (i) the sum of (a) net assets at the end of the period and (b) total senior securities outstanding at the end of the period (excluding unfunded commitments), divided by (ii) total senior securities outstanding at the end of the period .
| All figures in thousands, except per share data and asset coverage ratio | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | ||||
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| Investments, at fair value | !\$ 1,888,688 ! | 1,806,229 | ડ | 1,906,125 | ഗ | 1,870,837 | റ | 1,954,270 | |
| Cash | 7,670 · | 29,765 | 9,798 | 48,482 | 8,415 | ||||
| Interest receivable on investments | 45,140 i | 49,446 | 40,841 | 36,366 | 36,724 | ||||
| Receivable due on investments sold | 2,965 ! | 28,604 | 2,631 | 11,452 | 967 | ||||
| Dividend receivable on investments | 76 | 129 | |||||||
| Prepaid expenses and other assets | 1,265 | 1,501 | 942 | 1,137 | 1,348 | ||||
| Total Assets | \$ 1,945,728 | 1,915,621 | 1,960,466 | 1,968,274 | 2,001,724 | ||||
| Liabilities & Net Assets | |||||||||
| Financing arrangements (net of debt issuance costs)(1) | י \$ 1,099,187 ! | 1,054,919 | S | 1,061,710 | S | 1,060,455 | ഗ | 1,081,701 | |
| Payable for investments purchased | 1,019 : | 11,789 | 21,041 | 4,692 | |||||
| Accounts payable and accrued expenses | 1,034 ; | 1,316 | 1,031 | 743 | 1,036 | ||||
| Interest payable | 8,244 1 | 7,201 | 9,614 | 8,556 | 10,231 | ||||
| Accrued management fees | 6,761 : | 6,854 | 6,841 | 6,864 | 6,893 | ||||
| Accrued subordinated incentive fee on income | 3,964 : | 4,586 | 4,871 | 6,914 | 4,615 | ||||
| Accrued administrative services expense | 2,006 i | 1,515 | 1,128 | 642 | 2,156 | ||||
| Share repurchase payable | 40 " | 40 | |||||||
| Shareholder distribution payable | 2,663 | 2,676 | 10,837 | ||||||
| Total Liabilities | :\$ 1,124,918 | 1,076,431 | 1,099,660 | 1,105,215 | ળ | 1,122,161 | |||
| Total Net Assets | 820,810 ! ાર |
839,190 | ટે | 860,806 | રે | 863,059 | \$ | 879,563 | |
| Total Liabilities and Net Assets | \$ 1,945,728 ! | 1,915,621 | ટે | 1,960,466 | 5 | 1,968,274 | 2,001,724 | ||
| Net Asset Value per share | i \$ 15.43 |
S | 15.73 | ર | 16.08 | 5 | 16.05 | રે | 16.23 |
| Asset coverage ratio 2) | 1.73! | 1.78 | 1.80 | 1.81 | 1.81 |
| CION | |||
|---|---|---|---|
| PHIL INVESTMENTS |
11 Q4 2024 Net Asset Value Bridge Per Share Data

12 2024 Net Asset Value Bridge Per Share Data

13 Maturity Date Interest Rate Principal Amount Outstanding Total Commitment Amount 6/15/2027 S + 2.55% (2) \$325 \$406 JPM Credit Facility 12/30/2029 7.50% 173 173 Unsecured Notes, 2029 (1) 1/15/2025 S + 3.20% 100 150 UBS Facility 2/11/2026 4.50% 125 125 Unsecured Notes, 2026 (1) 8/31/2026 S + 3.82% 115 115 Series A Unsecured Notes, 2026 (1) 11/8/2027 S + 4.75% 100 100 Unsecured Notes, Tranche A, 2027 (1) 11/8/2027 S + 3.90% 100 100 Unsecured Notes, Tranche B, 2027 (1) 4/27/2027 S + 3.50% 50 2022 Unsecured Term Loan (1) 9/30/2027 S + 3.80% 30 30 2024 Unsecured Term Loan (1) 7.8% \$1,117 \$1,249 Total Debt Debt Summary DEBT MATURITIES* (\$ in millions) DEBT SCHEDULE* (\$ in millions) \$131 million in available capacity within existing senior secured facilities * As of December 31, 2024. In February 2025, we closed a new 3 - year, \$125 million senior secured credit facility with UBS (S + 2.75%). 1. Investment grade credit rating. 2. The Company will pay an annual administrative fee of 0.20% on JPM's total financing commitment.

| Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | ||
|---|---|---|---|---|---|---|---|---|---|
| Net Investment Income (per share) | \$0.54 | \$0.43 | \$0.55 | \$0.40 | \$0.60 | \$0.43 | \$0.40 | \$0.35 | |
| Distribution (per share) | \$0.34 | \$0.34 | \$0.39(1) | \$0.54(1) | \$0.34 | \$0.41(1) | \$0.36 | \$0.41(1) | |
| Distribution coverage | 1.59x | 1.26x | 1.41x | 0.74x | 1.76x | 1.05x | 1.11× | 0.85x | |
| \$0.54 | |||||||||
| \$0.39 | \$0.20 | \$0.41 | \$0.36 | \$0.41 | |||||
| \$0.34 | \$0.34 | \$0.05 | \$0.34 | \$0.05 | \$0.05 | ||||
| \$0.34 | \$0.34 | \$0.34 | \$0.34 | \$0.34 | \$0.36 | \$0.36 | \$0.36 | ||
| Q1 2023 | Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | ||
| Regular Distribution | Special/Supplemental Distribution |


Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.