AI Terminal
CION Investment Corporation
Quarterly Report • Aug 7, 2025
6726_rns_2025-08-07_79bb98ba-0972-4228-b2ca-220ef6ce1719.pdf
Quarterly Report
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): August 7, 2025 (August 4, 2025)
CĪON Investment Corporation
(Exact Name of Registrant as Specified in Charter)
(State or Other Jurisdiction of Incorporation) (Commission File Number) (I.R.S. Employer Identification No.)
Maryland 000-54755 45-3058280
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 | CION | The New York Stock Exchange |
| 7.50% Notes due 2029 |
CICB | 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. ¨
Item 2.02. Results of Operations and Financial Condition.
Quarterly Base Distribution
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 August 4, 2025, CION's co-chief executive officers declared a quarterly base distribution of \$0.36 per share for the third quarter of 2025 payable on September 16, 2025 to shareholders of record as of September 2, 2025. A copy of the press release announcing the foregoing is attached hereto as Exhibit 99.1 and incorporated by reference herein.
Q2 2025 Financial Results
On August 7, 2025, CION issued a press release announcing its financial results for the second quarter ended June 30, 2025. 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 August 7, 2025 to discuss its financial results for the second quarter ended June 30, 2025, 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.
Item 7.01. Regulation FD Disclosure.
The information in Item 2.02 of this Current Report on Form 8-K is incorporated by reference into this Item 7.01.
Item 8.01. Other Events.
Renewal of Investment Advisory Agreement and Administration Agreement
On August 5, 2025, the Board, including a majority of the Board who are not interested persons, approved the renewal of the (i) second amended and restated investment advisory agreement with CION Investment Management, LLC ("CIM"), and (ii) administration agreement with CIM, each for a period of twelve months commencing August 9, 2025.
Increase in Authorized Amount of Share Repurchase Policy
On August 5, 2025, the Board, including a majority of the Board who are not interested persons, increased the amount of shares of CION's common stock that may be repurchased under CION's existing share repurchase policy by \$20 million to up to an aggregate of \$80 million.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits.
- 99.1 Press Release dated August 7, 2025.
- 99.2 CĪON Investment Corporation Second Quarter 2025 Earnings Presentation.
- 104 Cover Page Interactive Data File (embedded within the Inline XBRL document).
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: August 7, 2025 By: /s/ Michael A. Reisner Co-Chief Executive Officer
Exhibit 99.1
CION INVESTMENT CORPORATION REPORTS SECOND QUARTER 2025 FINANCIAL RESULTS
Declares Third Quarter 2025 Base Distribution of \$0.36 per Share
For Immediate Release
NEW YORK, NY, August 7, 2025 — CION Investment Corporation (NYSE: CION) ("CION" or the "Company") today reported financial results for the second quarter ended June 30, 2025 and filed its Form 10-Q with the U.S. Securities and Exchange Commission.
CION also announced that, on August 4, 2025, its co-chief executive officers declared a third quarter 2025 base distribution of \$0.36 per share, payable on September 16, 2025 to shareholders of record as of September 2, 2025.
SECOND QUARTER AND OTHER HIGHLIGHTS
- · Net investment income and earnings per share for the quarter ended June 30, 2025 were \$0.32 per share and \$0.52 per share, respectively;
- · Net asset value per share was \$14.50 as of June 30, 2025 compared to \$14.28 as of March 31, 2025, an increase of \$0.22 per share, or 1.5%. The increase was primarily due to mark-to-market price increases to the Company's portfolio during the quarter ended June 30, 2025;
- · As of June 30, 2025, the Company had \$1.12 billion of total principal amount of debt outstanding, of which 38% was comprised of senior secured bank debt and 62% was comprised of unsecured debt. The Company's net debt-toequity ratio was 1.39x as of both periods ended June 30, 2025 and March 31, 2025;
- · As of June 30, 2025, the Company had total investments at fair value of \$1.77 billion in 99 portfolio companies across 24 industries. The investment portfolio was comprised of 85.1% senior secured loans, including 85.0% in first lien investments;1
- · During the quarter, the Company funded new investment commitments of \$29 million, funded previously unfunded commitments of \$10 million, and had sales and repayments totaling \$88 million, resulting in a net decrease to the Company's funded portfolio of \$49 million;
- · As of June 30, 2025, investments on non-accrual status amounted to 1.37% and 3.03% of the total investment portfolio at fair value and amortized cost, respectively, from 1.20% and 3.16%, respectively, as of March 31, 2025;
- · During the quarter, the Company repurchased 699,565 shares of its common stock under its 10b5-1 trading plan at an average price of \$9.37 per share for a total repurchase amount of \$6.6 million. Through June 30, 2025, the Company repurchased a total of 4,654,598 shares of its common stock under its 10b5-1 trading plan at an average price of \$10.11 per share for a total repurchase amount of \$47.0 million; and
- · On August 5, 2025, the Company's board of directors, including the independent directors, further increased the amount of shares of the Company's common stock that may be repurchased under the Company's share repurchase policy by \$20 million to up to an aggregate of \$80 million.
DISTRIBUTIONS
· For the quarter ended June 30, 2025, the Company paid a quarterly base distribution totaling \$18.9 million, or \$0.36 per share, on June 16, 2025 to shareholders of record as of June 2, 2025.
Michael Reisner, co-Chief Executive Officer of CION, commented:
"Overall, we are pleased with our growth in NAV and continued steady credit performance in our portfolio. Repayments accelerated this quarter, and we expect additional repayments in the third quarter, which should allow us to deploy into our forward pipeline while balancing our overall leverage profile.
Additionally, we are excited to announce that our board has authorized a \$20M upsize to our share repurchase program at our quarterly board meeting earlier this week."
SELECTED FINANCIAL HIGHLIGHTS
| As of | |||
|---|---|---|---|
| (in thousands, except per share data and ratios) | June 30, 2025 | March 31, 2025 | |
| 1 Investment portfolio, at fair value |
\$ 1,765,955 \$ |
1,791,684 | |
| 2 Total debt outstanding |
\$ 1,117,344 \$ |
1,117,344 | |
| Net assets | \$ 758,610 \$ |
756,784 | |
| Net asset value per share | \$ 14.50 \$ |
14.28 | |
| Debt-to-equity | 1.47x | 1.48x | |
| Net debt-to-equity | 1.39x | 1.39x | |
| Three Months Ended | |||
| (in thousands, except share and per share data) | June 30, 2025 | March 31, 2025 | |
| Total investment income | \$ 52,244 \$ |
56,074 | |
| Total operating expenses and income tax expense | \$ 35,322 \$ |
36,822 | |
| Net investment income after taxes | \$ 16,922 \$ |
19,252 | |
| Net realized (losses) gains | \$ (32,376) \$ |
2,294 | |
| Net unrealized gains (losses) | \$ 42,770 \$ |
(64,251) | |
| Net increase (decrease) in net assets resulting from operations | \$ 27,316 \$ |
(42,705) | |
| Net investment income per share | \$ 0.32 \$ |
0.36 | |
| Net realized and unrealized gains (losses) per share | \$ 0.20 \$ |
(1.16) | |
| Earnings per share | \$ 0.52 \$ |
(0.80) | |
| Weighted average shares outstanding | 52,628,784 | 53,073,211 | |
| Distributions declared per share | \$ 0.36 \$ |
0.36 |
Total investment income for the three months ended June 30, 2025 and March 31, 2025 was \$52.2 million and \$56.1 million, respectively. The decrease in total investment income was primarily driven by lower transaction fees earned from origination and amendment activity during the quarter ended June 30, 2025 compared to the quarter ended March 31, 2025, as well as interest income written off as a result of certain investment restructurings during the quarter ended June 30, 2025, partially offset by an increase in dividend income quarter over quarter.
Operating expenses for the three months ended June 30, 2025 and March 31, 2025 were \$35.3 million and \$36.8 million, respectively. The decrease in operating expenses was primarily driven by lower advisory fees due to lower total investment income during the quarter ended June 30, 2025 as compared to the quarter ended March 31, 2025.
| Date: 08/06/2025 03:07 PM | Toppan Merrill | Project: 25-22663-1 Form Type: 8-K |
|---|---|---|
| Client: 25-22663-1_CION Investment Corporation_8-K | File: tm2522663d1_ex99-1.htm Type: EX-99.1 Pg: 3 of 8 |
PORTFOLIO AND INVESTMENT ACTIVITY 1
A summary of the Company's investment activity for the three months ended June 30, 2025 is as follows:
| New Investment Commitments | Sales and Repayments | ||||||
|---|---|---|---|---|---|---|---|
| Investment Type (in thousands) | \$ | % | \$ | % | |||
| Senior secured first lien debt | \$ | 40,917 | 100% | \$ | (87,027) | 99% | |
| Collateralized securities and structured products - equity | — | — | (511) | 1% | |||
| Unsecured debt | — | — | (461) | — | |||
| Equity | 76 | — | — | — | |||
| Total | \$ | 40,993 | 100% | \$ | (87,999) | 100% |
During the three months ended June 30, 2025, new investment commitments were made across 10 existing portfolio companies. During the same period, the Company received full repayment of investments in 3 portfolio companies, sold all investments in 1 portfolio company and wrote off all investments in 1 portfolio company. As a result, the number of portfolio companies decreased from 104 as of March 31, 2025 to 99 as of June 30, 2025.
PORTFOLIO SUMMARY 1
As of June 30, 2025, the Company's investments consisted of the following:
| Investments at Fair Value | |||||
|---|---|---|---|---|---|
| Investment Type (in thousands) | \$ | % | |||
| Senior secured first lien debt | \$ | 1,501,896 | 85.0% | ||
| Senior secured second lien debt | 1,011 | 0.1% | |||
| Collateralized securities and structured products - equity | 3,027 | 0.2% | |||
| Unsecured debt | 8,091 | 0.4% | |||
| Equity | 251,930 | 14.3% | |||
| Total | \$ | 1,765,955 | 100.0% | ||
| Date: 08/06/2025 03:07 PM | Toppan Merrill | Project: 25-22663-1 Form Type: 8-K |
|---|---|---|
| Client: 25-22663-1_CION Investment Corporation_8-K | File: tm2522663d1_ex99-1.htm Type: EX-99.1 Pg: 4 of 8 |
The following table presents certain selected information regarding the Company's investments:
| As of | ||
|---|---|---|
| June 30, 2025 | March 31, 2025 | |
| Number of portfolio companies | 99 | 104 |
| 3 Percentage of performing loans bearing a floating rate |
90.8% | 92.6% |
| 3 Percentage of performing loans bearing a fixed rate |
9.2% | 7.4% |
| Yield on debt and other income producing investments at amortized cost4 | 12.35% | 12.13% |
| Yield on performing loans at amortized cost4 | 12.84% | 12.62% |
| Yield on total investments at amortized cost | 10.99% | 10.84% |
| Weighted average leverage (net debt/EBITDA)5 | 5.64x | 5.28x |
| 5 Weighted average interest coverage |
1.93x | 1.99x |
| 6 Median EBITDA |
\$34.6 million | \$34.2 million |
As of June 30, 2025, investments on non-accrual status represented 1.37% and 3.03% of the total investment portfolio at fair value and amortized cost, respectively. As of March 31, 2025, investments on non-accrual status represented 1.20% and 3.16% of the total investment portfolio at fair value and amortized cost, respectively.
LIQUIDITY AND CAPITAL RESOURCES
As of June 30, 2025, the Company had \$1.12 billion 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 7.5% for the quarter ended June 30, 2025. As of June 30, 2025, the Company had \$65 million in cash and short-term investments and \$106 million available under its financing arrangements.2
EARNINGS CONFERENCE CALL
CION will host an earnings conference call on Thursday, August 7, 2025 at 11:00 am Eastern Time to discuss its financial results for the second quarter ended June 30, 2025. 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.
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 Second Quarter 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.
ENDNOTES
- 1) The discussion of the investment portfolio excludes short-term investments.
- 2) Total debt outstanding excludes netting of debt issuance costs of \$15.7 million and \$17.6 million as of June 30, 2025 and March 31, 2025, respectively.
- 3) The fixed versus floating rate composition has been calculated as a percentage of performing debt investments measured on a fair value basis, including income producing preferred stock investments and excludes investments, if any, on non-accrual status.
- 4) Computed based on the (a) annual actual interest rate or yield earned plus amortization of fees and discounts on the performing debt and other income producing investments as of the reporting date, divided by (b) the total performing debt and other income producing investments (excluding investments on non-accrual status) at amortized cost. This calculation excludes exit fees that are receivable upon repayment of the investment.
- 5) For a particular portfolio company, the Company calculates the level of contractual indebtedness net of cash ("net debt") owed by the portfolio company and compares that amount to measures of cash flow available to service the net debt. To calculate net debt, the Company includes debt that is both senior and pari passu to the tranche of debt owned by it but excludes debt that is legally and contractually subordinated in ranking to the debt owned by the Company. The Company believes this calculation method assists in describing the risk of its portfolio investments, as it takes into consideration contractual rights of repayment of the tranche of debt owned by the Company relative to other senior and junior creditors of a portfolio company. The Company typically calculates cash flow available for debt service at a portfolio company by taking EBITDA for the trailing twelve-month period. Weighted average net debt to EBITDA is weighted based on the fair value of the Company's performing debt investments and excluding investments where net debt to EBITDA 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.
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.
CĪON Investment Corporation Consolidated Balance Sheets
(in thousands, except share and per share amounts)
| June 30, 2025 (unaudited) |
March 31, 2025 (unaudited) |
|
|---|---|---|
| Assets | ||
| Investments, at fair value: | ||
| Non-controlled,non-affiliated investments (amortized cost of \$1,385,856 and \$1,463,914, respectively) | \$ 1,335,756 |
\$ 1,393,039 |
| Non-controlled,affiliated investments (amortized cost of \$303,476 and \$316,945, respectively) | 301,456 | 301,622 |
| Controlled investments (amortized cost of \$211,782 and \$184,057, respectively) | 187,416 | 150,999 |
| Total investments, at fair value(amortized cost of \$1,901,114 and \$1,964,916, respectively) | 1,824,628 | 1,845,660 |
| Cash | 6,533 | 7,720 |
| Interest receivable on investments | 45,246 | 40,863 |
| Receivable due on investments sold and repaid | 3,408 | 1,047 |
| Prepaid expenses and other assets | 966 | 1,033 |
| Total assets | \$ 1,880,781 |
\$ 1,896,323 |
| Liabilities and Shareholders' Equity | ||
| Liabilities | ||
| Financing arrangements (net of unamortized debt issuance costs of \$15,704 and \$17,568, respectively) | \$ 1,101,640 |
\$ 1,099,776 |
| Payable for investments purchased | 4 | 1,896 |
| Accounts payable and accrued expenses | 1,178 | 990 |
| Interest payable | 7,866 | 6,475 |
| Accrued management fees Accrued subordinated incentive fee on income |
6,497 3,589 |
6,625 4,084 |
| Accrued administrative services expense | 1,263 | 544 |
| Share repurchases payable | 134 | — |
| Shareholder distribution payable | — | 19,149 |
| Total liabilities | ||
| 1,122,171 | 1,139,539 | |
| Shareholders' Equity | ||
| Common stock, \$0.001 par value; 500,000,000 shares authorized; 52,317,736 and 53,003,407 shares issued, and 52,303,842 and 53,003,407 shares outstanding, respectively | 52 | 53 |
| Capital in excess of par value | 1,012,957 | 1,019,512 |
| Accumulated distributable losses | (254,399) | (262,781) |
| Total shareholders' equity | 758,610 | 756,784 |
| Total liabilities and shareholders' equity | \$ 1,880,781 |
\$ 1,896,323 |
| Net asset value per share of common stock at end of period | \$ 14.50 |
\$ 14.28 |
CĪON Investment Corporation Consolidated Statements of Operations (in thousands, except share and per share amounts)
| Three Months Ended June 30, | Six Months Ended June 30, | Year Ended December 31, |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 | 2024 | 2025 | 2024 | 2024 | ||||||
| (unaudited) | (unaudited) | (unaudited) | (unaudited) | |||||||
| Investment income | ||||||||||
| Non-controlled, non-affiliated investments | ||||||||||
| Interest income | \$ 32,478 |
\$ | 38,512 | \$ | 66,598 | \$ | 93,884 | \$ | 165,786 | |
| Paid-in-kind interest income | 6,289 | 7,236 | 14,648 | 14,285 | 31,397 | |||||
| Fee income | 739 | 1,338 | 4,522 | 5,211 | 9,865 | |||||
| Dividend income | 1,212 | 5,139 | 1,718 | 5,139 | 5,855 | |||||
| Non-controlled, affiliated investments | ||||||||||
| Interest income | 2,305 | 2,383 | 4,280 | 3,902 | 6,426 | |||||
| Paid-in-kind interest income | 3,342 | 2,569 | 6,490 | 5,051 | 11,692 | |||||
| Fee income | 700 | 704 | 700 | 704 | 3,648 | |||||
| Dividend income | 439 | 13 | 630 | 40 | ||||||
| Controlled investments | ||||||||||
| Interest income | 4,467 | 3,163 | 8,259 | 6,395 | ||||||
| Fee income | 273 | 300 | 473 | 300 | ||||||
| Total investment income | 52,244 | 61,357 | 108,318 | 134,911 | ||||||
| Operating expenses | ||||||||||
| Management fees | 6,497 | 6,841 | 13,122 | 13,705 | ||||||
| Administrative services expense | 1,196 | 1,246 | 2,475 | 2,338 | ||||||
| Subordinated incentive fee on income | 3,589 | 4,871 | 7,673 | 11,785 | ||||||
| General and administrative | 1,393 | 1,659 | 3,229 | 3,443 | ||||||
| Interest expense | 22,637 | 23,773 | 45,635 | 48,075 | ||||||
| Total operating expenses | 35,312 | 38,390 | 72,134 | 79,346 | ||||||
| Net investment income before taxes | 16,932 | 22,967 | 36,184 | 55,565 | ||||||
| Income tax expense, including excise tax | 10 | 4 | 10 | 9 | ||||||
| Net investment income after taxes | 16,922 | 22,963 | 36,174 | 55,556 | ||||||
| Realized and unrealized gains (losses) | ||||||||||
| Net realized losses on: | ||||||||||
| Non-controlled, non-affiliated investments | (32,376) | (13,186) | (30,082) | (22,922) | ||||||
| Non-controlled, affiliated investments | — | (7,091) | — | (7,091) | ||||||
| Net realized losses | (32,376) | (20,277) | (30,082) | (30,013) | 411 12,970 4,382 252,432 27,321 4,783 20,334 7,157 96,870 156,465 95,967 107 95,860 (24,367) (3,946) (28,313) (8,218) 5,059 (30,486) (33,645) (61,958) \$ 33,902 |
|||||
| Net change in unrealized appreciation (depreciation) on: | ||||||||||
| Non-controlled, non-affiliated investments | 20,832 | 1,417 | (9,830) | (5,100) | ||||||
| Non-controlled, affiliated investments | 10,560 | 23,202 | 2,131 | 16,956 | ||||||
| Controlled investments | 11,378 | (4,927) | (13,782) | (8,576) | ||||||
| Net change in unrealized appreciation (depreciation) | 42,770 | 19,692 | (21,481) | 3,280 | ||||||
| Net realized and unrealized gains (losses) | ||||||||||
| 10,394 | (585) | (51,563) | (26,733) | |||||||
| Net increase (decrease) in net assets resulting from operations | \$ 27,316 |
\$ | 22,378 | \$ | (15,389) | \$ | 28,823 | |||
| Per share information—basic and diluted | ||||||||||
| Net increase (decrease) in net assets per share resulting from operations | \$ 0.52 |
\$ | 0.42 | \$ | (0.29) | \$ | 0.54 | \$ | 0.63 | |
| Net investment income per share | \$ 0.32 |
\$ | 0.43 | \$ | 0.68 | \$ | 1.03 | \$ | 1.79 | |
| Weighted average shares of common stock outstanding | 52,628,784 | 53,595,624 | 52,848,420 | 53,778,161 | 53,564,788 |
ABOUT CION INVESTMENT CORPORATION
CION Investment Corporation is a leading publicly listed business development company that had approximately \$1.9 billion in total assets as of June 30, 2025. 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.
FORWARD-LOOKING STATEMENTS
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.
OTHER INFORMATION
The information in this press release is summary information only and should be read in conjunction with CION's Quarterly Report on Form 10-Q, which CION filed with the SEC on August 7, 2025, as well as CION's other reports filed with the SEC. A copy of CION's Quarterly Report on Form 10-Q 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.
CONTACTS
Media
Susan Armstrong [email protected]
Investor Relations Charlie Arestia [email protected] (646) 253-8259
Exhibit 99.2
CION Investment Corporation Second Quarter 2025 Earnings Presentation
Disclosures and Forward - Looking Statements 2 The information contained in this earnings presentation should be viewed in conjunction with the earnings conference call of CION Investment Corporation (NYSE : CION) ("CION" or the "Company") held on Thursday, August 7 , 2025 as well as the Company's Quarterly Report on Form 10 - Q for the quarter ended June 30 , 2025 that was filed with the Securities and Exchange Commission (the "SEC") on August 7 , 2025 . The information contained herein may not be used, reproduced or distributed to others, in whole or in part, for any other purpose without the prior written consent of the Company . This earnings presentation may contain forward - looking statements that involve substantial risks and uncertainties, including the impact of tariffs and trade disputes with other countries, changes in inflation, high interest rates and the risk of recession on the business, future operating results, access to capital and liquidity of the Company and its portfolio companies . 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, including references to assumptions, forecasts of future results, shareholder diversification, institutional research coverage and availability and access to capital . You should read statements that contain these words carefully because they discuss the Company's plans, strategies, prospects and expectations concerning its business, operating results, financial condition and other similar matters . These statements represent the Company's belief regarding future events that, by their nature, are uncertain and outside of the Company's control, such as the price at which the Company's shares of common stock will trade on the NYSE . Any forward - looking statement made by the Company in this earnings presentation speaks only as of the date on which the Company makes it . Factors or events that could cause the Company's actual results to differ, possibly materially from its expectations, include, but are not limited to, the risks, uncertainties and other factors the Company identifies in the sections entitled "Risk Factors" and "Forward - Looking Statements" in filings the Company makes with the SEC, and it is not possible for the Company to predict or identify all of them . The Company 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 . This earnings presentation does not constitute a prospectus and should under no circumstances be understood as an of fer to sell or the solicitation of an offer to buy the Company's common stock or any other securities nor will there be any sale of common stock or any other securities referred to in this earnings presentation in any state or jurisdiction in which such offer, solicitation or sale would be unlawful prior to the registration or qualification under the securities laws of such state or jurisdiction . Nothing in these materials should be
construed as a recommendation to invest in any securities that may be issued by the Company or as legal, accounting or tax advice . An investment in securities of the type described herein presents certain risks . The Company is managed by CION Investment Management, LLC, an affiliate of the Company . Nothing contained herein shall be relied upon as a promise or representation whether as to past or future performance . The information contained in this earnings presentation is summary information that is intended to be considered in the context of other public announcements that the Company may make, by press release or otherwise, from time to time . The Company undertakes no duty or obligation to publicly update or revise the information contained in this earnings presentation, except as required by law . These materials contain information about the Company , certain of its personnel and affiliates and its historical performance . You should not view information related to past performance of the Company as indicative of its future results, the achievement of which cannot be assured . Past performance does not guarantee future results, which may vary . The value of investments and the income derived from investments will fluctuate and can go down as well as up . A loss of principal may occur .
-
-
-
-
-
3 1. The discussion of the investment portfolio excludes short term investments. Second Quarter and Other Highlights – Ended June 30, 2025 • Net investment income and earnings per share for the quarter ended June 30 , 2025 were \$ 0 . 32 per share and \$ 0 . 52 per share, respectively ; • Net asset value per share was \$ 14 . 50 as of June 30 , 2025 compared to \$ 14 . 28 as of March 31 , 2025 , an increase of \$ 0 . 22 per share, or 1 . 5 % . The increase was primarily due to mark - to - market price increases to the Company's portfolio during the quarter ended June 30 , 2025 ; • As of June 30 , 2025 , the Company had \$ 1 . 12 billion of total principal amount of debt outstanding, of which 38 % was comprised of senior secured bank debt and 62 % was comprised of unsecured debt . The Company's net debt - to - equity ratio was 1 . 39 x as of both periods ended June 30 , 2025 and March 31 , 2025 ; • As of June 30 , 2025 , the Company had total investments at fair value of \$ 1 . 77 billion in 99 portfolio companies across 24 industries . The investment portfolio was comprised of 85 . 1 % senior secured loans, including 85 . 0 % in first lien investments ; 1 • During the quarter, the Company funded new investment commitments of \$ 29 million, funded previously unfunded commitments of \$ 10 million, and had sales and repayments totaling \$ 88 million, resulting in a net decrease to the Company's funded portfolio of \$ 49 million ; • As of June 30 , 2025 , investments on non - accrual status amounted to 1 . 37 % and 3 . 03 % of the total investment portfolio at fair value and amortized cost, respectively, from 1 . 20 % and 3 . 16 % , respectively, as of March 31 , 2025 ; • During the quarter, the Company repurchased 699 , 565 shares of its common stock under its 10 b 5 - 1 trading plan at an average price of \$ 9 . 37 per share for a total repurchase amount of \$ 6 . 6 million . Through June 30 , 2025 , the Company repurchased a total of 4 , 654 , 598 shares of its common stock under its 10 b 5 - 1 trading plan at an average price of \$ 10 . 11 per share for a total repurchase amount of \$ 47 . 0 million ; and • On August 5 , 2025 , the Company's board of directors, including the independent directors, increased the amount of shares of the Company's common stock that may be repurchased under the Company's share repurchase policy by \$ 20 million to up to an aggregate of \$ 80 million . DISTRIBUTIONS • For the quarter ended June 30 , 2025 , the Company paid a quarterly base distribution totaling \$ 18 . 9 million, or \$ 0 . 36 per share, on June 16 , 2025 to shareholders of record as of June 2 , 2025 ; and • On August 4 , 2025 , the Company's co - chief executive officers declared a third quarter 2025 base distribution of \$ 0 . 36 per share, payable on September 16 , 2025 to shareholders of record as of September 2 , 2025 .
| (\$ in millions) | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 |
|---|---|---|---|---|---|
| Investment portfolio, at fair value (1) | \$1,766 | \$1,792 | \$1,820 | \$1,753 | \$1,823 |
| Total de bt outstanding(2) | \$1,117 | \$1,117 | \$1,117 | \$1,070 | \$1,070 |
| Net assets | \$759 | \$757 | \$821 | \$839 | \$861 |
| De bt-to-equity | 1.47x | 1.48x | 1.36x | 1.28x | 1.24x |
| Net debt-to-equity | 1.39x | 1.39x | 1.27x | 1.18x | 1.13x |
| Total investment income | \$52.2 | \$56.1 | \$57.9 | \$59.6 | \$61.4 |
| Net investment income | \$16.9 | \$19.3 | \$18.7 | \$21.6 | \$23.0 |
| Net realized and unrealized gains (losses) | \$10.4 | \$(62.0) | \$(13.2) | \$(22.0) | \$(0.6) |
| Net increase (decrease) in net assets resulting from operations | \$27.3 | \$(42.7) | \$5.5 | \$(0.4) | \$22.4 |
| Per Share Data | |||||
| Net asset value per share | \$14.50 | \$14.28 | \$15.43 | \$15.73 | \$16.08 |
| Net investment income per share | \$0.32 | \$0.36 | \$0.35 | \$0.40 | \$0.43 |
| Net realized and unrealized gains (losses) per share | \$0.20 | \$(1.16) | \$(0.25) | \$(0.41) | \$(0.01) |
| Earnings per share | \$0.52 | \$(0.80) | \$0.10 | \$(0.01) | \$0.42 |
| Distributions declared per share (3) | \$0.36 | \$0.36 | \$0.41 | \$0.36 | \$0.41 |
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 10 for debt net of issuance costs. 3. Includes a supplemental distribution of \$ 0 . 05 per share during the quarter ended June 30 , 2024 and a special distribution of \$ 0 . 05 per share during the quarter ended December 31 , 2024 . Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 (\$ in millions) \$1,823 \$1,753 \$1,820 \$1,792 \$1,766 Investment portfolio, at fair value (1) \$1,070 \$1,070 \$1,117 \$1,117 \$1,117 Total debt outstanding (2) \$861 \$839 \$821 \$757 \$759 Net assets 1.24x 1.28x 1.36x 1.48x 1.47x Debt - to - equity 1.13x 1.18x 1.27x 1.39x 1.39x Net debt - to - equity \$61.4 \$59.6 \$57.9 \$56.1 \$52.2 Total investment income \$23.0 \$21.6 \$18.7 \$19.3 \$16.9 Net investment income \$(0.6) \$(22.0) \$(13.2) \$(62.0) \$10.4 Net realized and unrealized gains (losses) \$22.4 \$(0.4) \$5.5 \$(42.7) \$27.3 Net increase (decrease) in net assets resulting from operations Per Share Data \$16.08 \$15.73 \$15.43 \$14.28 \$14.50 Net asset value per share \$0.43 \$0.40 \$0.35 \$0.36 \$0.32 Net investment income per share \$(0.01) \$(0.41) \$(0.25) \$(1.16) \$0.20 Net realized and unrealized gains (losses) per share \$0.42 \$(0.01) \$0.10 \$(0.80) \$0.52 Earnings per share \$0.41 \$0.36 \$0.41 \$0.36 \$0.36 Distributions declared per share (3)
Investment Activity • New investment commitments for the quarter were \$41 million, of which \$29 million were funded and \$12 million were unfunded. • New investment commitments were made across 10 existing portfolio companies. • Fundings of previously unfunded commitments for the quarter were \$10 million. • Sales and repayments totaled \$88 million for the quarter, which included the full exit of investments in 5 portfolio companie s. Note - The discussion of the investment portfolio excludes short term investments. Unfunded commitments are generally subject to borrowers meeting certain criteria such as compliance with covenants and certain operational metrics. These amounts may remain outstanding until the commitment period of an applicable loan expires, whi ch may be shorter than the loan's maturity date. 5 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 (\$ in millions) \$148 \$97 \$106 \$65 \$41 New investment commitments \$137 \$78 \$100 \$55 \$29 Funded \$11 \$19 \$6 \$10 \$12 Unfunded \$10 \$15 \$12 \$10 \$10 Fundings of previously unfunded commitments \$(77) \$(129) \$(47) \$(36) \$(86) Repayments \$0 \$(25) \$(1) \$(13) \$(2) Sales \$70 \$(61) \$64 \$16 \$(49) Net funded investment activity 107 103 105 104 99 Total Portfolio Companies
-
-
| (\$ in millions) | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 |
|---|---|---|---|---|---|
| New investment commitments | \$41 | \$65 | \$106 | \$97 | \$148 |
| Funded | \$29 | \$55 | \$100 | \$78 | \$137 |
| Unfunded | \$12 | \$10 | \$6 | \$19 | \$11 |
| Fundings of previously unfunded commitments | \$10 | \$10 | \$12 | \$15 | \$10 |
| Repayments | \$(86) | \$(36) | \$(47) | \$(129) | \$(77) |
| Sales | \$(2) | \$(13) | \$(1) | \$(25) | \$0 |
| Net funded investment activity | \$(49) | \$16 | \$64 | \$(61) | \$70 |
| Total Portfolio Companies | ਰੇਰੇ | 104 | 105 | 103 | 107 |
6 Portfolio Asset Composition * Less than 1%. The discussion of the investment portfolio is at fair value and excludes short term investments. 94% 96% 99% 1% 93% 7% 85% 14% 0%* 0%* 1% 0%* 0%* 0%* 0%* 0%* 0%* 0%* 87% 0%* 12% 86% 13% 1% 85% 84% 1% 14% 15% 1% 1% 100% 2% 5% 1% 2%
7 INTERNAL INVESTMENT RISK RATINGS (1) (% of Total Portfolio, Fair Value) Q2 2025 NON - ACCRUAL % (1) Higher Credit Quality Lower Credit Quality Credit Quality of Investments 1. The discussion of the investment portfolio excludes short term investments. * - Less than 1%. Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Rating 1.3% 0.6% 2.0% 2.3% 3.2% 1 88.3% 85.7% 85.8% 86.1% 83.4% 2 9.0% 11.8% 10.6% 10.3% 11.6% 3 1.1% 1.5% 1.3% 0.9% 1.4% 4 0.3% 0.4% 0.3% 0.4% 0.4% 5 100.0% 100.0% 100.0% 100.0% 100.0% Total
| Portfolio Characteristics (as of June 30, 2025)(4) | |
|---|---|
| Investment Portfolio | |
| Total investments and unfunded commitments | \$1,830.8 million |
| Unfunded commitments | \$64.8 million |
| Investments at fair value | \$1,766.0 million |
| Yield on debt and other income producing investments at amortized cost12/ | 12.35 % |
| Yield on performing loans at amortized cost [1] | 12.84 % |
| Yield on total investments at amortized cost | 10.99 % |
| Portfolio Companies | |
| Number of portfolio companies | gg |
| Weighted average leverage (net debt/EBITDA)[2] | 5.64x |
| Weighted average interest coverage(2) | 1.93x |
| Median EBITDA (3) | S34.6 million |
| Industry Diversification(4) | |
|---|---|
| Industry | % of Investment Portfolio |
| Services: Business | 15.2 % |
| Healthcare & Pharmaceuticals | 11.2 % |
| Retail | 8.9 % |
| Energy: Oil & Gas | 7.8 % |
| Media: Diversified & Production | 7.5 % |
| Other (≤ 6.4% each) | 49.4 % |
| (1) See endnote 4 in our press release filed with the SEC on August 7, 2025. (2) See endnote 5 in our press release Clad . We kle CC no August 7 000 (0) Can endents Clear Sland (1) Mo Abr CC on August 7 200 . |
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 August 7 , 2025 . ( 2 ) See endnote 5 in our press release filed with the SEC on August 7 , 2025 . ( 3 ) See endnote 6 in our press release filed with the SEC on August 7 , 2025 . ( 4 ) The discussion of the investment portfolio excludes short term investments . Portfolio Characteristics (as of June 30, 2025) (4) Investment Portfolio \$1,830.8 million Total investments and unfunded commitments \$64.8 million Unfunded commitments \$1,766.0 million Investments at fair value 12.35 % Yield on debt and other income producing investments at amortized cost (1) 12.84 % Yield on performing loans at amortized cost (1) 10.99 % Yield on total investments at amortized cost Portfolio Companies 99 Number of portfolio companies 5.64x Weighted average leverage (net debt/EBITDA) (2) 1.93x Weighted average interest coverage (2) \$34.6 million Median EBITDA (3) Industry Diversification (4) % of Investment Portfolio Industry 15.2 % Services: Business 11.2 % Healthcare & Pharmaceuticals 8.9 % Retail 7.8 % Energy: Oil & Gas 7.5 % Media: Diversified & Production 49.4 % Other (≤ 6.4% each) 85.1% Senior Secured Debt Investments
| All figures in thousands, except share and per share data | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Investment income | ||||||||||
| Interest income(1) | 15 | 48,881 ! | 51,394 | ટ | 51,364 | S | 53,390 | ટ | 53,863 | |
| Dividend income | 1,651 | 697 | 653 | 434 | 5,152 | |||||
| Fee income | 1,712 | 3,983 | 5,877 | 5,803 | 2,342 | |||||
| Total investment income | 15 | 52,244 | S | 56,074 | રે | 57,894 | ટે | 59,627 | રે | 61,357 |
| Expenses | ||||||||||
| Management fees | S | 6,497 | S | 6,625 | S | 6,762 | S | 6,854 | S | 6,841 |
| Interest and other debt expenses | 22,637 | 22,998 | 25,244 | 23,551 | 23,773 | |||||
| Incentive fees | 3,589 ! | 4,084 | 3,963 | 4,586 | 4,871 | |||||
| Other operating expenses | 2,589 | 3,115 | 3,120 | 3,039 | 2,905 | |||||
| Total expenses before taxes | 5 | 35,312 | 36,822 | S | 39,089 | રે | 38,030 | રે | 38,390 | |
| Income tax expense (benefit), including excise tax | 10 | 119 | (21) | র্ব | ||||||
| Net investment income after taxes | ં ડે | 16,922 | 19,252 | S | 18,686 | 21,618 | S | 22,963 | ||
| Net realized gain (loss) and unrealized appreciation (depreciation) on investments | ||||||||||
| Net realized (loss) gain | : 2 | (32,376): | 2,294 | ટ | (2,238) | S | 3,938 | S | (20,277) | |
| Net change in unrealized appreciation (depreciation) | 42,770 | (64,251) | (10,990) | (25,935) | 19,692 | |||||
| Net realized and unrealized gains (losses | ાં રે | 10,394 | (61,957) | (13,228) | (21,997) | (585 | ||||
| Net increase (decrease) in net assets resulting from operations | ાર | 27,316 | (42,705) | 5,458 | (379) | રે | 22,378 | |||
| Per share data | ||||||||||
| Net investment income | 15 | 0.32 | 0.36 | S | 0.35 | S | 0.40 | 0.43 | ||
| Net realized gain (loss) and unrealized appreciation (depreciation) on investments | ારે | 0.20 | S | (1.16) | S | (0.25) | S | (0.41) | S | (0.01) |
| Earnings per share | S | 0.52 | S | (0.80) | S | 0.10 | S | (0.01) | S | 0.42 |
| Distributions declared per share (2) | i Ş | 0.36 1 | 0.36 | S | 0.41 | S | 0.36 | S | 0.41 | |
| Weighted average shares outstanding | 52,628,784 ! | 53,073,211 | 53,268,577 | 53,439,316 | 53,595,624 | |||||
| Shares outstanding, end of period | 52,303,842 | 53,003,407 | 53,189,269 | 53,359,886 | 53,525,623 |
Quarterly Operating Results 9 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 All figures in thousands, except share and per share data Investment income \$ 53,863 \$ 53,390 \$ 51,364 \$ 51,394 \$ 48,881 Interest income (1) 5,152 434 653 697 1,651 Dividend income 2,342 5,803 5,877 3,983 1,712 Fee income \$ 61,357 \$ 59,627 \$ 57,894 \$ 56,074 \$ 52,244 Total investment income Expenses \$ 6,841 \$ 6,854 \$ 6,762 \$ 6,625 \$ 6,497 Management fees 23,773 23,551 25,244 22,998 22,637 Interest and other debt expenses 4,871 4,586 3,963 4,084 3,589 Incentive fees 2,905 3,039 3,120 3,115 2,589 Other operating expenses \$ 38,390 \$ 38,030 \$ 39,089 \$ 36,822 \$ 35,312 Total expenses before taxes 4 (21) 119 — 10 Income tax expense (benefit), including excise tax \$ 22,963 \$ 21,618 \$ 18,686 \$ 19,252 \$ 16,922 Net investment income after taxes Net realized gain (loss) and unrealized appreciation (depreciation) on investments \$ (20,277) \$ 3,938 \$ (2,238) \$ 2,294 \$ (32,376) Net realized (loss) gain 19,692 (25,935) (10,990) (64,251) 42,770 Net change in unrealized appreciation (depreciation) \$ (585) \$ (21,997) \$ (13,228) \$ (61,957) \$ 10,394 Net realized and unrealized gains (losses) \$ 22,378 \$ (379) \$ 5,458 \$ (42,705) \$ 27,316 Net increase (decrease) in net assets resulting from operations Per share data \$ 0.43 \$ 0.40 \$ 0.35 \$ 0.36 \$ 0.32 Net investment income \$ (0.01) \$ (0.41) \$ (0.25) \$ (1.16) \$ 0.20 Net realized gain (loss) and unrealized appreciation (depreciation) on investments \$ 0.42 \$ (0.01) \$ 0.10 \$ (0.80) \$ 0.52 Earnings per share \$ 0.41 \$ 0.36 \$ 0.41 \$ 0.36 \$ 0.36 Distributions declared per share (2) 53,595,624 53,439,316 53,268,577 53,073,211 52,628,784 Weighted average shares outstanding 53,525,623 53,359,886 53,189,269 53,003,407 52,303,842 Shares outstanding, end of period 1. Includes certain prepayment fees, exit fees, accelerated OID and paid - in - kind interest income. 2. Include a supplemental distribution of \$0.05 per share during the quarter ended June 30, 2024 and a special distribution of \$ 0.0 5 per share during the quarter ended December 31, 2024.
| All figures in thousands, except per share data and asset coverage ratio | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Investments, at fair value | ાં રે | 1,824,628 ! | S | 1,845,660 | ട | 1,888,688 | S | 1,806,229 | 5 | 1,906,125 | |
| Cash | 6,533 : | 7,720 | 7,670 | 29,765 | 9,798 | ||||||
| Interest receivable on investments | 45,246 i | 40,863 | 45,140 | 49,446 | 40,841 | ||||||
| Receivable due on investments sold | 3,408 ! | 1,047 | 2,965 | 28,604 | 2,631 | ||||||
| Dividend receivable on investments | 76 | 129 | |||||||||
| Prepaid expenses and other assets | 966 | 1,033 | 1,265 | 1,501 | 942 | ||||||
| Total Assets | S | 1,880,781 | 1,896,323 | 1,945,728 | 1,915,621 | 1,960,466 | |||||
| Liabilities & Net Assets | |||||||||||
| Financing arrangements (net of debt issuance costs)(1) | 1 දි | 1,101,640 ! | ഗ | 1,099,776 | రు | 1,099,187 | ഗ | 1,054,919 | ಲ್ | 1,061,710 | |
| Payable for investments purchased | 4 : | 1,896 | 1,019 | 11,789 | |||||||
| Accounts payable and accrued expenses | 1,178; | 990 | 1,034 | 1,316 | 1,031 | ||||||
| Interest payable | 7,866 1 | 6,475 | 8,244 | 7,201 | 9,614 | ||||||
| Accrued management fees | 6,497 ! | 6,625 | 6,761 | 6,854 | 6,841 | ||||||
| Accrued subordinated incentive fee on income | 3,589 : | 4,084 | 3,964 | 4,586 | 4,871 | ||||||
| Accrued administrative services expense | 1,263 | 544 | 2,006 | 1,515 | 1,128 | ||||||
| Share repurchase payable | 134 ! | 40 | 40 | ||||||||
| Shareholder distribution payable | 19,149 | 2,663 | 2,676 | ||||||||
| Total Liabilities | ંડ | 1,122,171 | 1,139,539 | ഗ | 1,124,918 | 1,076,431 | S | 1,099,660 | |||
| Total Net Assets | 1 දි | 758,610 | 756,784 | S | 820,810 | S | 839,190 | રે | 860,806 | ||
| Total Liabilities and Net Assets | ਟੈ | 1,880,781 | 1,896,323 | 1,945,728 | 5 | 1,915,621 | റ | 1,960,466 | |||
| Net Asset Value per share | S | 14.50 | S | 14.28 | S | 15.43 | S | 15.73 | S | 16.08 | |
| Asset coverage ratio (1 | 1 68 | 1.68 | 1.73 | 1.78 | 1.80 |
Quarterly Balance Sheet 10 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 All figures in thousands, except per share data and asset coverage ratio Assets \$ 1,906,125 \$ 1,806,229 \$ 1,888,688 \$ 1,845,660 \$ 1,824,628 Investments, at fair value 9,798 29,765 7,670 7,720 6,533 Cash 40,841 49,446 45,140 40,863 45,246 Interest receivable on investments 2,631 28,604 2,965 1,047 3,408 Receivable due on investments sold 129 76 — — — Dividend receivable on investments 942 1,501 1,265 1,033 966 Prepaid expenses and other assets \$ 1,960,466 \$ 1,915,621 \$ 1,945,728 \$ 1,896,323 \$ 1,880,781 Total Assets Liabilities & Net Assets \$ 1,061,710 \$ 1,054,919 \$ 1,099,187 \$ 1,099,776 \$ 1,101,640 Financing arrangements (net of debt issuance costs) (1) 11,789 — 1,019 1,896 4 Payable for investments purchased 1,031 1,316 1,034 990 1,178 Accounts payable and accrued expenses 9,614 7,201 8,244 6,475 7,866 Interest payable 6,841 6,854 6,761 6,625 6,497 Accrued management fees 4,871 4,586 3,964 4,084 3,589 Accrued subordinated incentive fee on income 1,128 1,515 2,006 544 1,263 Accrued administrative services expense — 40 40 — 134 Share repurchase payable 2,676 — 2,663 19,149 — Shareholder distribution payable \$ 1,099,660 \$ 1,076,431 \$ 1,124,918 \$ 1,139,539 \$ 1,122,171 Total Liabilities \$ 860,806 \$ 839,190 \$ 820,810 \$ 756,784 \$ 758,610 Total Net Assets \$ 1,960,466 \$ 1,915,621 \$ 1,945,728 \$ 1,896,323 \$ 1,880,781 Total Liabilities and Net Assets \$ 16.08 \$ 15.73 \$ 15.43 \$ 14.28 \$ 14.50 Net Asset Value per share 1.80 1.78 1.73 1.68 1.68 Asset coverage ratio (2) 1. The Company had debt issuance costs of \$ 15 , 704 as of June 30 , 2025 , \$ 17 , 568 as of March 31 , 2025 , \$ 18 , 156 as of December 31 , 2024 , \$ 14 , 925 as of September 30 , 2024 and \$ 8 , 134 as of June 30 , 2024 . 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 .
11 Q2 2025 Net Asset Value Bridge Per Share Data
12 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) 2/13/2028 S + 2.75% 100 125 UBS Credit 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 50 2022 Unsecured Term Loan (1) 9/30/2027 S + 3.80% 30 30 2024 Unsecured Term Loan (1) 7.5% \$1,117 \$1,224 Total Debt Debt Summary DEBT MATURITIES (\$ in millions) DEBT SCHEDULE (\$ in millions) \$106 million in available capacity within existing senior secured facilities 1. Investment grade credit rating. 2. The Company pays an annual administrative fee of 0.20% on JPM's total financing commitment.
| Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 Q1 2025 | Q2 2025 | |||
|---|---|---|---|---|---|---|---|---|---|
| Net Investment Income (per share) | \$0.55 | \$0.40 | \$0.60 | \$0.43 | \$0.40 | \$0.35 | \$0.36 | \$0.32 | |
| Distribution (per share) | \$0.39(1) | \$0.54(1) | \$0.34 | \$0.41(1) | \$0.36 | \$0.41(1) | \$0.36 | \$0.36 | |
| Distribution coverage | 1.41× | 0.74x | 1.76x | 1.05x | 1.11x | 0.85x | 1.00x | 0.89x | |
| \$0.54 | |||||||||
| 0.39 | \$0.20 | \$0.41 | \$0.36 | \$0.41 | \$0.36 | \$0.36 | |||
| \$0.05 \$0.34 |
\$0.34 | \$0.34 \$0.34 |
\$0.05 \$0.36 |
\$0.36 | \$0.05 \$0.36 |
\$0.36 | \$0.36 | ||
| Q3 2023 | Q4 2023 | Q1 2024 | Q2 2024 | Q3 2024 | Q4 2024 | Q1 2025 | Q2 2025 | ||
| Regular Distribution | Special/Supplemental Distribution |
13 Distribution Per Share and Distribution Coverage 1 1. Includes special and/or supplemental distributions of \$0.05, \$0.20. \$0.05 and \$0.05 per share during Q3 2023, Q4 2023, Q2 202 4 a nd Q4 2024, respectively. Q2 2025 Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 \$0.32 \$0.36 \$0.35 \$0.40 \$0.43 \$0.60 \$0.40 \$0.55 Net Investment Income (per share) \$0.36 \$0.36 \$0.41(1) \$0.36 \$0.41(1) \$0.34 \$0.54(1) \$0.39(1) Distribution (per share) 0.89x 1.00x 0.85x 1.11x 1.05x 1.76x 0.74x 1.41x Distribution coverage
