FS Credit Opportunities Corp.
Unaudited Consolidated Schedule of Investments
As of September 30, 2024 (in thousands, except share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company(a) | | Footnotes | | Industry | | Rate(b) | | Floor(b) | | Maturity | | Principal Amount(c) | | Amortized Cost | | Fair Value(d) | |
Senior Secured Loans—First Lien—95.9% | | | | | | | | | | | | | |
Aimbridge Acquisition Co. Inc. | | (e) | | Consumer Services | | S+375 | | 0.0% | | 2/2/26 | | $ | 1,964 | | | $ | 1,868 | | | $ | 1,920 | | |
ANCILE Solutions, Inc. | | (e)(l) | | Software & Services | | S+1000 | | 1.0% | | 6/11/26 | | 32,241 | | | 32,241 | | | 32,966 | | |
Ansira Partners, Inc. | | (l) | | Media & Entertainment | | S+675 | | 1.5% | | 7/1/29 | | 27,299 | | | 26,640 | | | 26,616 | | |
Ansira Partners, Inc. | | (l) | | Media & Entertainment | | S+675 | | 1.5% | | 7/1/29 | | 295 | | | 221 | | | 288 | | |
Ansira Partners, Inc. | | (g)(l) | | Media & Entertainment | | S+675 | | 1.5% | | 7/1/29 | | 2,656 | | | 2,656 | | | 2,590 | | |
APTIM Corp. | | (e) | | Commercial & Professional Services | | S+750 | | 0.0% | | 5/23/29 | | 27,500 | | | 27,500 | | | 27,775 | | |
Arrow Purchaser Inc. | | (e) | | Consumer Discretionary Distribution & Retail | | S+675 | | 1.0% | | 4/15/26 | | 12,788 | | | 12,782 | | | 11,509 | | |
Ascena Retail Group, Inc. | | (e)(i)(p) | | Consumer Discretionary Distribution & Retail | | L+450 | | 0.8% | | 8/21/22 | | 35,525 | | | 11,795 | | | 111 | | |
Aveanna Healthcare LLC | | (e) | | Health Care Equipment & Services | | S+375 | | 0.5% | | 7/17/28 | | 19,696 | | | 17,579 | | | 19,284 | | |
CCS-CMGC Holdings, Inc. | | (e)(i)(p) | | Health Care Equipment & Services | | S+550 | | 0.0% | | 10/1/25 | | 37,036 | | | 34,880 | | | 23,498 | | |
CircusTrix Holdings, LLC | | (l) | | Consumer Services | | S+650 | | 1.0% | | 7/18/25 | | 3,432 | | | 3,432 | | | 3,477 | | |
CircusTrix Holdings, LLC | | (l) | | Consumer Services | | S+650 | | 1.0% | | 7/18/28 | | 860 | | | 860 | | | 867 | | |
CircusTrix Holdings, LLC | | (l) | | Consumer Services | | S+650 | | 1.0% | | 7/18/28 | | 33,213 | | | 33,213 | | | 33,649 | | |
CircusTrix Holdings, LLC | | (g)(l) | | Consumer Services | | S+650 | | 1.0% | | 7/18/25 | | 860 | | | 860 | | | 872 | | |
CircusTrix Holdings, LLC | | (g)(l) | | Consumer Services | | S+650 | | 1.0% | | 7/18/28 | | 1,290 | | | 1,290 | | | 1,301 | | |
Claros Mortgage Trust, Inc. | | (e) | | Financial Services | | S+450 | | 0.5% | | 8/9/26 | | 16,335 | | | 15,194 | | | 15,722 | | |
Core Health & Fitness, LLC | | (l) | | Consumer Services | | S+800 | | 3.0% | | 6/18/29 | | 39,900 | | | 38,928 | | | 39,351 | | |
CPC Acquisition Corp. | | (e) | | Materials | | S+375 | | 0.8% | | 12/29/27 | | 11,700 | | | 9,665 | | | 10,237 | | |
Cresco Labs, LLC | | (e) | | Pharmaceuticals, Biotechnology & Life Sciences | | 9.5% | | | | 8/12/26 | | 41,000 | | | 40,395 | | | 39,565 | | |
Domain Timberlake Note Issuer, LLC | | (l) | | Real Estate Management & Development | | S+650 | | 1.0% | | 12/20/29 | | 29,000 | | | 29,035 | | | 29,435 | | |
Electrical Components International, Inc. | | (l) | | Capital Goods | | S+650 (2.0% Max PIK) | | 2.0% | | 5/10/29 | | 47,282 | | | 46,391 | | | 46,395 | | |
Electrical Components International, Inc. | | (g)(l) | | Capital Goods | | S+650 (2.0% Max PIK) | | 2.0% | | 5/10/29 | | 2,600 | | | 2,600 | | | 2,551 | | |
First Brands Group, LLC | | (e) | | Automobiles & Components | | S+500 | | 1.0% | | 3/30/27 | | 30,960 | | | 30,179 | | | 30,685 | | |
First Brands Group, LLC | | (e) | | Automobiles & Components | | S+500 | | 1.0% | | 3/30/27 | | 4,915 | | | 4,785 | | | 4,872 | | |
Gold Rush Amusements, Inc. | | (l) | | Consumer Services | | S+750 | | 2.0% | | 10/12/28 | | 30,442 | | | 29,916 | | | 30,480 | | |
Grass Valley USA, LLC | | (l) | | Technology Hardware & Equipment | | S+750, 2.5% PIK (2.5% Max PIK) | | 3.0% | | 3/15/29 | | 17,363 | | | 16,888 | | | 17,081 | | |
Grass Valley USA, LLC | | (g)(l) | | Technology Hardware & Equipment | | S+750, 2.5% PIK (2.5% Max PIK) | | 3.0% | | 3/15/29 | | 4,427 | | | 4,427 | | | 4,355 | | |
IXS Holdings, Inc. | | (e) | | Materials | | S+425 | | 0.8% | | 3/5/27 | | 6,707 | | | 6,097 | | | 6,549 | | |
KDC/ONE Development Corporation, Inc. | | (e) | | Household & Personal Products | | S+450 | | 0.0% | | 8/15/28 | | 20,948 | | | 20,358 | | | 20,990 | | |
Lance East Holdings Pty Ltd. | | (l) | | Financial Services | | 16.8% | | | | 9/12/26 | | 15,000 | | | 15,000 | | | 15,244 | | |
Level 3 Financing, Inc. | | (e) | | Telecommunication Services | | S+656 | | 2.0% | | 4/15/29 | | 19,291 | | | 18,896 | | | 19,727 | | |
See Notes to Unaudited Consolidated Schedule of Investments.
1
FS Credit Opportunities Corp.
Unaudited Consolidated Schedule of Investments (continued)
As of September 30, 2024 (in thousands, except share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company(a) | | Footnotes | | Industry | | Rate(b) | | Floor(b) | | Maturity | | Principal Amount(c) | | Amortized Cost | | Fair Value(d) | |
LHS Borrower, LLC | | (e) | | Capital Goods | | S+475 | | 0.5% | | 2/16/29 | | $ | 982 | | | $ | 863 | | | $ | 941 | | |
LifeScan Global Corp. | | (e)(i)(p) | | Health Care Equipment & Services | | S+650 | | 0.0% | | 12/31/26 | | 48,926 | | | 45,341 | | | 20,365 | | |
LogRhythm, Inc. | | (l) | | Software & Services | | S+750 | | 1.0% | | 7/2/29 | | 29,091 | | | 28,230 | | | 28,255 | | |
LogRhythm, Inc. | | (g)(l) | | Software & Services | | S+750 | | 1.0% | | 7/2/29 | | 2,909 | | | 2,909 | | | 2,825 | | |
Maverick Gaming, LLC | | (e) | | Consumer Services | | S+750 | | 1.0% | | 6/3/28 | | 13,944 | | | 15,129 | | | 10,109 | | |
Maverick Gaming, LLC | | (e) | | Consumer Services | | S+750 | | 1.0% | | 6/3/28 | | 4,573 | | | 4,573 | | | 4,413 | | |
MedImpact Healthcare Systems, Inc. | | | | Health Care Equipment & Services | | S+725 | | 0.0% | | 3/31/28 | | 29,620 | | | 26,786 | | | 29,176 | | |
MLN US HoldCo LLC | | (e)(i)(p) | | Technology Hardware & Equipment | | S+450 | | 0.0% | | 11/30/25 | | 2,837 | | | 2,266 | | | 170 | | |
Monitronics International, LLC | | (e)(q) | | Commercial & Professional Services | | S+750 | | 3.0% | | 6/30/28 | | 51,110 | | | 51,116 | | | 51,349 | | |
Mountaineer Merger Corp. | | (e) | | Consumer Discretionary Distribution & Retail | | S+700 | | 0.8% | | 10/26/28 | | 13,313 | | | 13,068 | | | 10,950 | | |
Neovia Logistics, LP | | (e) | | Transportation | | S+750 (7.0% Max PIK) | | 0.5% | | 11/1/27 | | 50,496 | | | 47,319 | | | 48,602 | | |
Nephron Pharmaceuticals Corp. | | (l) | | Pharmaceuticals, Biotechnology & Life Sciences | | S+1100 | | 1.5% | | 9/11/26 | | 37,516 | | | 36,714 | | | 36,300 | | |
Nephron Pharmaceuticals Corp. | | (l) | | Pharmaceuticals, Biotechnology & Life Sciences | | 20.0% PIK (20.0% Max PIK) | | | | 9/11/26 | | 2,206 | | | 2,206 | | | 2,177 | | |
New Giving Acquisition, Inc. | | (l)(q) | | Health Care Equipment & Services | | S+600 | | 1.0% | | 4/26/29 | | 29,625 | | | 29,625 | | | 29,884 | | |
North Atlantic Imports, LLC | | (l) | | Consumer Durables & Apparel | | S+750 | | 0.5% | | 10/15/26 | | 10,825 | | | 10,830 | | | 12,070 | | |
Onbe, Inc. | | (l) | | Financial Services | | S+550 | | 1.0% | | 7/25/31 | | 27,000 | | | 26,480 | | | 26,460 | | |
One Call Corp. | | (e) | | Health Care Equipment & Services | | S+550 | | 0.8% | | 4/22/27 | | 40,715 | | | 39,466 | | | 39,860 | | |
Powerhouse Intermediate, LLC | | (l) | | Commercial & Professional Services | | S+1025 | | 1.0% | | 1/12/27 | | 37,408 | | | 36,436 | | | 37,782 | | |
Pretium PKG Holdings, Inc. | | (e) | | Materials | | S+250, 2.5% PIK (2.5% Max PIK) | | 1.0% | | 10/2/28 | | 22,427 | | | 22,131 | | | 22,882 | | |
Pyxus Holdings, Inc. | | (e) | | Food, Beverage & Tobacco | | S+800 | | 1.5% | | 12/31/27 | | 8,156 | | | 7,545 | | | 8,197 | | |
Pyxus Holdings, Inc. | | (e) | | Food, Beverage & Tobacco | | S+800 | | 1.5% | | 12/31/27 | | 12,234 | | | 9,866 | | | 11,011 | | |
Revlon Intermediate Holdings IV LLC | | (e) | | Household & Personal Products | | S+688 | | 1.0% | | 5/2/28 | | 15,000 | | | 15,036 | | | 14,831 | | |
Riddell, Inc. | | (l) | | Consumer Durables & Apparel | | S+600 (3.0% Max PIK) | | 1.0% | | 3/29/29 | | 12,344 | | | 12,058 | | | 12,236 | | |
Riddell, Inc. | | (g)(l) | | Consumer Durables & Apparel | | S+600 (3.0% Max PIK) | | 1.0% | | 3/29/29 | | 1,250 | | | 1,250 | | | 1,239 | | |
River Ranch One Investments, Ltd. | | (l) | | Real Estate Management & Development | | 13.5% PIK (13.5% Max PIK) | | | | 9/11/26 | | 26,998 | | | 27,004 | | | 28,077 | | |
River Ranch One Investments, Ltd. | | (g)(l) | | Real Estate Management & Development | | 13.5% PIK (13.5% Max PIK) | | | | 9/11/26 | | 10,002 | | | 10,002 | | | 10,403 | | |
S&S Holdings LLC | | (e) | | Consumer Durables & Apparel | | S+500 | | 0.5% | | 3/11/28 | | 21,676 | | | 21,300 | | | 21,614 | | |
Salt Creek Aggregator HoldCo, LLC | | (e)(l) | | Energy | | 8.0% PIK (8.0% Max PIK) | | | | 7/12/26 | | 20,353 | | | 20,428 | | | 20,353 | | |
SuperRego, LLC | | (l) | | Consumer Services | | 15.0% PIK (15.0% Max PIK) | | | | 3/30/30 | | 47,502 | | | 46,462 | | | 48,215 | | |
TCFIII Owl Finance LLC | | (l) | | Capital Goods | | 12.0% PIK (12.0% Max PIK) | | | | 1/30/27 | | 60,826 | | | 60,299 | | | 54,591 | | |
See Notes to Unaudited Consolidated Schedule of Investments.
2
FS Credit Opportunities Corp.
Unaudited Consolidated Schedule of Investments (continued)
As of September 30, 2024 (in thousands, except share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company(a) | | Footnotes | | Industry | | Rate(b) | | Floor(b) | | Maturity | | Principal Amount(c) | | Amortized Cost | | Fair Value(d) | |
Titan Purchaser, Inc. | | (e) | | Materials | | S+600 | | 1.0% | | 3/1/30 | | $ | 15,570 | | | $ | 15,519 | | | $ | 15,852 | | |
TKC Holdings, Inc. | | (e) | | Consumer Staples Distribution & Retail | | S+500 | | 1.0% | | 5/15/28 | | 5,498 | | | 4,852 | | | 5,495 | | |
Travelpro Group Holdings, Inc. | | (l)(n) | | Consumer Durables & Apparel | | S+800 | | 3.0% | | 10/24/28 | | 42,194 | | | 41,317 | | | 41,561 | | |
TruGreen, LP | | (e) | | Commercial & Professional Services | | S+400 | | 0.8% | | 11/2/27 | | 13,798 | | | 12,975 | | | 13,377 | | |
United Gaming LLC | | (e)(l) | | Consumer Services | | S+900 | | | | 6/9/25 | | 45,660 | | | 45,553 | | | 45,660 | | |
United Gaming LLC | | (g)(l) | | Consumer Services | | S+900 | | | | 6/9/25 | | 146 | | | 146 | | | 146 | | |
Upstream Newco, Inc. | | (e) | | Health Care Equipment & Services | | S+425 | | 0.0% | | 11/20/26 | | 6,971 | | | 6,407 | | | 6,069 | | |
Vohra Wound Physicians Management, LLC | | (l) | | Health Care Equipment & Services | | S+667 | | 2.5% | | 8/28/25 | | 50,000 | | | 49,127 | | | 49,750 | | |
Vortex Opco, LLC | | (e) | | Commercial & Professional Services | | S+625 | | 0.5% | | 4/30/30 | | 5,000 | | | 5,111 | | | 5,213 | | |
WildBrain Ltd. | | (l) | | Media & Entertainment | | S+600 | | 1.0% | | 7/23/29 | | 31,547 | | | 30,949 | | | 30,916 | | |
WildBrain Ltd. | | (l) | | Media & Entertainment | | S+600 | | 1.0% | | 7/23/29 | | 1,771 | | | 1,705 | | | 1,736 | | |
WildBrain Ltd. | | (g)(l) | | Media & Entertainment | | S+600 | | 1.0% | | 7/23/29 | | 1,602 | | | 1,602 | | | 1,570 | | |
WMK, LLC | | (l) | | Consumer Discretionary Distribution & Retail | | S+650 | | 3.0% | | 1/25/28 | | 17,743 | | | 17,230 | | | 17,388 | | |
WMK, LLC | | (g)(l) | | Consumer Discretionary Distribution & Retail | | S+650 | | 3.0% | | 1/25/28 | | 2,048 | | | 2,048 | | | 2,007 | | |
Total Senior Secured Loans—First Lien | | | | | | | | | | 1,443,850 | | | 1,402,039 | | |
Unfunded Commitments | | | | | | | | | | | | | | (29,790) | | | (29,790) | | |
Net Senior Secured Loans—First Lien | | | | | | | | | | 1,414,060 | | | 1,372,249 | | |
| | | | | | | | | | | | | | | | | |
Senior Secured Loans—Second Lien—5.8% | | | | | | | | | | | | | |
Eversana Life Sciences Services, LLC | | (e) | | Health Care Equipment & Services | | S+800 | | 0.0% | | 12/17/29 | | 7,000 | | | 6,920 | | | 6,738 | | |
LaserShip, Inc. | | (e)(i)(p) | | Transportation | | S+750 | | 0.0% | | 5/7/29 | | 27,272 | | | 27,147 | | | 11,400 | | |
MBS Services Holdings, LLC | | (l) | | Commercial & Professional Services | | 15.0% PIK (15.0% Max PIK) | | | | 9/20/30 | | 30,833 | | | 29,865 | | | 29,561 | | |
MLN US HoldCo LLC | | (e)(i)(p) | | Technology Hardware & Equipment | | S+875 | | 0.0% | | 11/30/26 | | 14,396 | | | 10,590 | | | 832 | | |
S&S Holdings LLC | | (e) | | Consumer Durables & Apparel | | S+875 | | 0.5% | | 3/9/29 | | 5,000 | | | 5,010 | | | 4,600 | | |
Salt Creek Aggregator HoldCo, LLC | | (e)(i)(l) | | Energy | | | | | | 7/12/27 | | 23,486 | | | 18,450 | | | 18,788 | | |
Salt Creek Aggregator HoldCo, LLC | | (e)(i)(l) | | Energy | | | | | | 7/12/27 | | 3,701 | | | 1,996 | | | 2,322 | | |
TruGreen, LP | | (e) | | Commercial & Professional Services | | S+850 | | 0.8% | | 11/2/28 | | 10,000 | | | 9,872 | | | 8,500 | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Total Senior Secured Loans—Second Lien | | | | | | | | | | 109,850 | | | 82,741 | | |
| | | | | | | | | | | | | | | | | |
Senior Secured Bonds—17.2% | | | | | | | | | | | | | |
Aretec Escrow Issuer, Inc. | | (n)(o) | | Financial Services | | 10.0% | | | | 8/15/30 | | 9,000 | | | 9,000 | | | 9,589 | | |
Cornerstone Building Brands, Inc. | | (n)(o) | | Capital Goods | | 9.5% | | | | 8/15/29 | | 3,000 | | | 3,000 | | | 3,084 | | |
Digicel International Finance Ltd. | | (o) | | Telecommunication Services | | 9.0%, 1.5% PIK (1.5% Max PIK) | | | | 5/25/27 | | 31,445 | | | 30,933 | | | 31,665 | | |
See Notes to Unaudited Consolidated Schedule of Investments.
3
FS Credit Opportunities Corp.
Unaudited Consolidated Schedule of Investments (continued)
As of September 30, 2024 (in thousands, except share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company(a) | | Footnotes | | Industry | | Rate(b) | | Floor(b) | | Maturity | | Principal Amount(c) | | Amortized Cost | | Fair Value(d) | |
Full House Resorts, Inc. | | (n)(o) | | Consumer Services | | 8.3% | | | | 2/15/28 | | $ | 23,340 | | | $ | 21,510 | | | $ | 23,392 | | |
Grass Valley Canada ULC | | (l) | | Technology Hardware & Equipment | | 8.5% PIK (8.5% Max PIK) | | | | 9/20/29 | | € | 2,373 | | | 958 | | | 975 | | |
Grass Valley Dutch Acquisition B.V. | | (l) | | Technology Hardware & Equipment | | 8.5% PIK (8.5% Max PIK) | | | | 9/20/29 | | 549 | | | 222 | | | 226 | | |
Grass Valley Dutch Holdco B.V. | | (l) | | Technology Hardware & Equipment | | 8.5% PIK (8.5% Max PIK) | | | | 9/20/29 | | 262 | | | 106 | | | 108 | | |
Guitar Center, Inc. | | (n)(o) | | Consumer Discretionary Distribution & Retail | | 8.5% | | | | 1/15/26 | | $ | 37,000 | | | 37,074 | | | 32,341 | | |
JW Aluminum Co. | | (n)(o) | | Materials | | 10.3% | | | | 6/1/26 | | 43,500 | | | 43,500 | | | 43,559 | | |
Medicine Man Technologies, Inc., Convertible Note | | (l) | | Pharmaceuticals, Biotechnology & Life Sciences | | 9.0%, 4.0% PIK (4.0% Max PIK) | | | | 12/3/26 | | 16,779 | | | 16,619 | | | 13,339 | | |
North Atlantic Imports, LLC, Convertible Note | | (l) | | Consumer Durables & Apparel | | 14.0% (7.0% Max PIK) | | | | 11/30/27 | | 31,250 | | | 31,260 | | | 54,883 | | |
TKC Holdings, Inc. | | (n)(o) | | Consumer Staples Distribution & Retail | | 6.9% | | | | 5/15/28 | | 6,977 | | | 5,904 | | | 6,900 | | |
Universal Entertainment Corp. | | (n)(o) | | Consumer Durables & Apparel | | 9.9% | | | | 8/1/29 | | 25,375 | | | 25,134 | | | 25,454 | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Total Senior Secured Bonds | | | | | | | | | | 225,220 | | | 245,515 | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Subordinated Debt—9.1% | | | | | | | | | | | | | |
Advisor Group Holdings, Inc. | | (n)(o) | | Financial Services | | 10.8% | | | | 8/1/27 | | 20,200 | | | 19,500 | | | 20,584 | | |
Delivery Hero SE | | (o) | | Consumer Services | | 1.5% | | | | 1/15/28 | | € | 27,000 | | | 22,407 | | | 25,633 | | |
Five Point Operating Co., LP | | (n)(o) | | Equity Real Estate Investment Trusts | | 10.5% | | | | 1/15/28 | | $ | 19,748 | | | 19,779 | | | 20,222 | | |
LHS, LLC | | (l) | | Capital Goods | | 12.0% PIK (12.0% Max PIK) | | | | 2/26/27 | | 39,854 | | | 39,638 | | | 38,359 | | |
Pioneer Midco, LLC | | (l) | | Consumer Services | | 11.6% PIK (11.6% Max PIK) | | | | 11/18/30 | | 24,843 | | | 24,853 | | | 25,402 | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Total Subordinated Debt | | | | | | | | | | 126,177 | | | 130,200 | | |
| | | | | | | | | | | | | | | | | |
Asset Based Finance—3.7% | | | | | | | | | | | | | |
Bridge Street CLO I Ltd., Subordinated Notes | | (l)(m)(n)(q) | | Financial Services | | 18.0% | | | | 7/20/37 | | 28,200 | | | 22,408 | | | 26,409 | | |
Bridge Street CLO I Ltd., Tranche D Notes | | (m)(n)(q) | | Financial Services | | S+705 | | | | 7/20/37 | | 3,500 | | | 3,500 | | | 3,525 | | |
Bridge Street CLO II Ltd., Subordinated Notes | | (l)(m)(n)(q) | | Financial Services | | 19.8% | | | | 7/20/34 | | 28,560 | | | 24,110 | | | 23,353 | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Total Asset Based Finance | | | | | | | | | | | | | | 50,018 | | | 53,287 | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company(a) | | Footnotes | | Industry | | Rate(b) | | Floor(b) | | Shares/Units | | Cost | | Fair Value(d) | | | |
Equity/Other—12.8% | | | | | | | | | | | | | | | | | |
BusPatrol LLC, Warrants, 12/31/31, Strike: $0.01 | | (i)(l) | | Commercial & Professional Services | | | | | | 6,408 | | | 1,314 | | | — | | | | |
Carnelian Point Holdings LP, Warrants, 6/30/27, Strike: $10 | | (e)(i)(l) | | Consumer Services | | | | | | 30,146 | | | 30 | | | — | | | | |
See Notes to Unaudited Consolidated Schedule of Investments.
4
FS Credit Opportunities Corp.
Unaudited Consolidated Schedule of Investments (continued)
As of September 30, 2024 (in thousands, except share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company(a) | | Footnotes | | Industry | | Rate(b) | | Floor(b) | | Shares/Units | | Cost | | Fair Value(d) | | | |
Chinos Holdings, Inc., Warrants | | (i) | | Consumer Discretionary Distribution & Retail | | | | | | 412,738 | | | $ | 1,446 | | | $ | 952 | | | | |
Drive Assurance Corp., Common Stock | | (i)(l) | | Insurance | | | | | | 18,760 | | | 19 | | | 1,022 | | | | |
Drive Assurance Corp., Preferred Stock | | (l) | | Insurance | | 10.0% PIK (10.0% Max PIK) | | | | 1,136 | | | 1,136 | | | 1,136 | | | | |
Guitar Center, Inc., Preferred Equity | | (e)(i)(l)(p) | | Consumer Discretionary Distribution & Retail | | 15.0% | | | | 8,678 | | | 8,364 | | | 3,856 | | | | |
MBS Services Holdings, LLC, A-3 Units | | (i)(k)(l) | | Commercial & Professional Services | | | | | | 522,382 | | | 522 | | | 648 | | | | |
Monitronics International, LLC, Common Equity | | (e)(i)(q) | | Commercial & Professional Services | | | | | | 997,489 | | | 13,517 | | | 20,947 | | | | |
Nelson Global Products, Inc., Common Stock | | (i)(l) | | Automobiles & Components | | | | | | 43,998 | | | 1,231 | | | 1,477 | | | | |
Nelson Global Products, Inc., Series A Preferred Stock | | (i)(l) | | Automobiles & Components | | | | | | 1,268 | | | 1,268 | | | 1,268 | | | | |
New Giving Acquisition, Inc., Common Stock | | (l)(q) | | Health Care Equipment & Services | | | | | | 205,227 | | | — | | | 53,605 | | | | |
Penn Foster Inc., Preferred Equity, 11/17/27 | | (e)(l) | | Consumer Services | | S+1075 PIK (S+1075 Max PIK) | | 1.00% | | 63,858 | | | 63,137 | | | 49,875 | | | | |
RDV Resources Oil & Gas, Inc., Common Equity | | (i)(l) | | Energy | | | | | | 457,704 | | | 3,618 | | | 803 | | | | |
Riddell, Inc., Preferred Equity | | (l) | | Consumer Durables & Apparel | | 10.0% PIK (10.0% Max PIK) | | | | 6,566 | | | 6,445 | | | 6,943 | | | | |
SCM EPIC, LLC, Common Equity | | (i)(k)(l)(r) | | Energy | | | | | | 34,800 | | | 35,861 | | | 28,886 | | | | |
SCM Topco, LLC, Series B Preferred Equity, 7/13/28 | | (i)(k)(l)(p) | | Energy | | | | | | 27,398 | | | 2,449 | | | 1,952 | | | | |
SCM Topco, LLC, Series C Common Equity | | (i)(k)(l) | | Energy | | | | | | 196 | | | — | | | — | | | | |
SCM Topco, LLC, Warrants, 7/10/28, Strike: $75,000 | | (i)(k)(l) | | Energy | | | | | | 1 | | | — | | | — | | | | |
Selecta Group B.V., Contingent Value Notes | | (h)(i)(l) | | Consumer Discretionary Distribution & Retail | | | | | | 7 | | | 3 | | | — | | | | |
Selecta Group B.V., Warrants | | (h)(i)(l) | | Consumer Discretionary Distribution & Retail | | | | | | 98 | | | 2 | | | — | | | | |
SPDR S&P 500 ETF Trust, Put Option, 11/15/24, Strike: $465 | | (i) | | Financial Services | | | | | | 14 | | | 11,514 | | | 994 | | | | |
SPDR S&P 500 ETF Trust, Put Option, 11/15/24, Strike: $470 | | (i) | | Financial Services | | | | | | 8 | | | 7,194 | | | 648 | | | | |
SPDR S&P 500 ETF Trust, Put Option, 11/29/24, Strike: $506 | | (i) | | Financial Services | | | | | | 4 | | | 2,398 | | | 763 | | | | |
SPDR S&P 500 ETF Trust, Put Option, 11/29/24, Strike: $508 | | (i) | | Financial Services | | | | | | 2 | | | 1,118 | | | 412 | | | | |
SPDR S&P 500 ETF Trust, Put Option, 11/29/24, Strike: $512 | | (i) | | Financial Services | | | | | | 2 | | | 1,299 | | | 530 | | | | |
SPDR S&P 500 ETF Trust, Put Option, 11/29/24, Strike: $514 | | (i) | | Financial Services | | | | | | 2 | | | 1,317 | | | 544 | | | | |
SPDR S&P 500 ETF Trust, Put Option, 11/29/24, Strike: $517 | | (i) | | Financial Services | | | | | | 4 | | | 2,552 | | | 1,126 | | | | |
See Notes to Unaudited Consolidated Schedule of Investments.
5
FS Credit Opportunities Corp.
Unaudited Consolidated Schedule of Investments (continued)
As of September 30, 2024 (in thousands, except share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company(a) | | Footnotes | | Industry | | Rate(b) | | Floor(b) | | Shares/Units | | Cost | | Fair Value(d) | | | |
SuperRego, LLC, Warrants, 7/30/28, Strike: $0.01 | | (i)(l) | | Consumer Services | | | | | | 139,285 | | | $ | 56 | | | $ | 4,277 | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Total Equity/Other | | | | | | | | | | | | 167,810 | | | 182,664 | | | | |
TOTAL INVESTMENTS—144.5% | | | | | | | | | | | | $ | 2,093,135 | | | 2,066,656 | | | | |
Cash and Cash Equivalents and Foreign Currency—8.0% | | (f) | | | | | | | | | | | | 114,039 | | | | |
Credit Facilities Payable—(25.2%) | | | | | | | | | | | | | | (360,000) | | | | |
Term Preferred Shares, at Liquidation Value, Net—(27.8%) | | | | | | | | | | (397,665) | | | | |
Other Assets in Excess of Liabilities—0.5% | | (j) | | | | | | | | | | | | 7,213 | | | | |
NET ASSETS—100.0% | | | | | | | | | | | | | | $ | 1,430,243 | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
_________________€ – Euro.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Forward Foreign Currency Exchange Contracts | | Contract Settlement Date | | Currency to be Received | | Value | | Currency to be Delivered | | Value | | Unrealized Appreciation (Depreciation) |
Counterparty | | | | | | |
JPMorgan Chase Bank, N.A. | | 10/15/24 | | USD | | 25,914 | | EUR | | 23,500 | | $ | (288) | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
Total | $ | (288) | |
_________________
EUR – Euro.
USD – U.S. Dollar.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Rate Swaps | | | | |
Counterparty | | Fund Pays | | Fund Receives | | Periodic Payment Frequency | | Expiration Date | | Notional Amount | | Fair Value(d) | | Unamortized Premiums Paid (Received) | | Unrealized Appreciation (Depreciation) |
Barclays Bank PLC | | SOFR | | 4.2% | | Semi-Annual | | 5/16/29 | | $50,000 | | $ | 372 | | | $ | — | | | $ | 372 | |
Total | $ | 372 | | | $ | — | | | $ | 372 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Options Written | | | | | | |
Description | | Put / Call | | Strike | | Expiration Date | | Number of Contracts | | Premiums Received | | Fair Value(d) |
SPDR S&P 500 ETF Trust | | Put Option | | $440 | | 11/15/24 | | (14,000) | | $ | (7,954) | | | $ | (714) | |
SPDR S&P 500 ETF Trust | | Put Option | | $445 | | 11/15/24 | | (8,100) | | (4,946) | | | (437) | |
SPDR S&P 500 ETF Trust | | Put Option | | $479 | | 11/29/24 | | (3,500) | | (1,341) | | | (420) | |
SPDR S&P 500 ETF Trust | | Put Option | | $485 | | 11/29/24 | | (2,000) | | (769) | | | (284) | |
SPDR S&P 500 ETF Trust | | Put Option | | $487 | | 11/29/24 | | (2,000) | | (773) | | | (288) | |
SPDR S&P 500 ETF Trust | | Put Option | | $489 | | 11/29/24 | | (4,250) | | (1,469) | | | (693) | |
SPDR S&P 500 ETF Trust | | Put Option | | $481 | | 11/29/24 | | (1,800) | | (611) | | | (279) | |
Total | $ | (17,863) | | | $ | (3,115) | |
See Notes to Unaudited Consolidated Schedule of Investments.
6
FS Credit Opportunities Corp.
Unaudited Consolidated Schedule of Investments (continued)
As of September 30, 2024 (in thousands, except share amounts)
_________________
| | | | | |
(a) | Security may be an obligation of one or more entities affiliated with the named company. |
(b) | Certain variable rate securities in FS Credit Opportunities Corp.’s, or the Fund’s, portfolio bear interest at a rate determined by a publicly disclosed base rate plus a basis point spread. As of September 30, 2024, the three-month London Interbank Offered Rate, or LIBOR, or L, was 4.85% and the one-month and three-month Term Secured Overnight Financing Rate, or Term SOFR, or S, were 4.85% and 4.59%, respectively. Term SOFR based contracts may include a credit spread adjustment that is charged in addition to the base rate and basis point spread. PIK means paid-in-kind. PIK income accruals may be adjusted based on the fair value of the underlying investment. Variable rate securities with no floor rate use the respective benchmark rate in all cases. |
(c) | Denominated in U.S. dollars, unless otherwise noted. |
(d) | Fair value is determined by the Fund’s investment adviser, FS Global Advisor, LLC which has been designated by the Fund’s Board of Directors as its valuation designee. The Fund’s current Valuation Policy complies with SEC Rule 2a-5, Good Faith Determinations of Fair Value, and addresses the valuation of investments, fair value hierarchy levels and other significant valuation-related procedures, reporting and recordkeeping. |
(e) | Security or portion thereof held by Blair Funding LLC, or Blair Funding, a wholly-owned subsidiary of the Fund, and is pledged as collateral supporting the amounts outstanding under Blair Funding’s credit facility with Barclays Bank PLC, as administrative agent and Wells Fargo Bank, National Association, as collateral agent. |
(f) | Includes $34,002 of a short-term investment held in the Allspring Government Money Market Fund with a 7-day yield of 4.86% as of September 30, 2024. |
(g) | Security is an unfunded loan commitment. |
(h) | Security or portion thereof held by FS Global Credit Opportunities (Luxembourg) S.à r.l., a wholly-owned subsidiary of the Fund. |
(i) | Security is non-income producing. |
(j) | Includes the effect of forward foreign currency exchange contracts, interest rate swaps and options written. |
(k) | Security held within FS Global Investments, Inc., a wholly-owned subsidiary of the Fund. |
(l) | Security is classified as Level 3 in the Fund’s fair value hierarchy. |
(m) | Securities of collateralized loan obligations, or CLOs, where an affiliate of the Fund’s investment adviser serves as collateral manager and administrator. The fair value of the investment may be inclusive of the present value of future senior management fee and subordinated management fee cash flows from the collateral manager and administrator of the CLOs to the Fund. |
(n) | Exempt from registration under Rule 144A of the Securities Act of 1933, as amended. Such securities may be deemed liquid by the investment adviser and may be resold, normally to qualified institutional buyers in transactions exempt from registration. Total market value of Rule 144A securities amounts to $279,973, which represents approximately 19.58% of net assets as of September 30, 2024. |
(o) | Security or portion thereof held by Bucks Funding, a wholly-owned subsidiary of the Fund, and is pledged as collateral supporting the amounts outstanding under Bucks Funding’s prime brokerage facility with BNP Paribas Prime Brokerage International, Ltd., or BNP PBIL. Securities held by Bucks Funding may be rehypothecated from time to time as permitted by Rule 15c-1(a)(1) promulgated under the Securities Exchange Act of 1934, as amended, subject to the terms and conditions governing Bucks Funding’s prime brokerage facility with BNP PBIL. As of September 30, 2024, three securities with a fair value of $53,298 were rehypothecated by BNP PBIL. The Fund earned $0 of income from rehypothecated securities during the nine months ended September 30, 2024. |
(p) | Security was on non-accrual status as of September 30, 2024. |
| |
| |
| |
See Notes to Unaudited Consolidated Schedule of Investments.
7
FS Credit Opportunities Corp.
Unaudited Consolidated Schedule of Investments (continued)
As of September 30, 2024 (in thousands, except share amounts)
| | | | | |
(q) | Under the Investment Company Act of 1940, as amended, the Fund generally is deemed to be an “affiliated person” of a portfolio company if it owns 5% or more of the portfolio company’s voting securities and generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of September 30, 2024, the Fund held investments in portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control.” The following table presents certain information with respect to investments in portfolio companies of which the Fund was deemed to be an affiliated person as of September 30, 2024: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company | | Fair Value at December 31, 2023 | | Gross Additions(1) | | Gross Reductions(2) | | Net Realized Gain (Loss) | | Net Change in Unrealized Appreciation (Depreciation) | | Fair Value at September 30, 2024 | | Interest Income(3) | | Dividend Income(3) | | Fee Income(3) | | | | |
Senior Secured Loans—First Lien | | | | | | | | | | | | | | | | | | | | | | |
Monitronics International, LLC | | $ | 51,412 | | | $ | — | | | $ | (390) | | | $ | — | | | $ | 327 | | | 51,349 | | | $ | 5,110 | | | $ | — | | | $ | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
New Giving Acquisition, Inc. | | — | | | 30,000 | | | (375) | | | — | | | 259 | | | 29,884 | | | 1,491 | | | — | | | — | | | | | |
Senior Secured Loans—Second Lien | | | | | | | | | | | | | | | | | | | | | | |
New Giving Acquisition, Inc. | | 45,844 | | | 46 | | | (45,000) | | | 695 | | | (1,585) | | | — | | | 2,569 | | | — | | | 1,350 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Asset Based Finance | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Bridge Street CLO I Ltd., Subordinated Notes | | 24,955 | | | 717 | | | (1,982) | | | — | | | 2,719 | | | 26,409 | | | 4,005 | | | — | | | — | | | | | |
Bridge Street CLO I Ltd., Tranche D Notes | | — | | | 3,500 | | | — | | | — | | | 25 | | | 3,525 | | | 123 | | | — | | | — | | | | | |
Bridge Street CLO II Ltd., Subordinated Notes | | 25,108 | | | 207 | | | (977) | | | — | | | (985) | | | 23,353 | | | 3,836 | | | — | | | — | | | | | |
Bridge Street CLO III Ltd., Subordinated Notes | | 21,430 | | | 1,156 | | | (19,800) | | | (7,938) | | | 5,152 | | | — | | | 3,804 | | | — | | | — | | | | | |
Equity/Other | | | | | | | | | | | | | | | | | | | | | | |
Monitronics International, LLC | | 20,947 | | | — | | | — | | | — | | | — | | | 20,947 | | | — | | | — | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
New Giving Acquisition, Inc, Common Stock | | 76,443 | | | 29 | | | (29,245) | | | 28,886 | | | (22,508) | | | 53,605 | | | — | | | 19,497 | | | 680 | | | | | |
New Giving Acquisition, Inc. Warrants, 8/19/29, Strike: $0.01 | | 6,757 | | | — | | | (29) | | | — | | | (6,728) | | | — | | | — | | | — | | | — | | | | | |
Total | | $ | 272,896 | | | $ | 35,655 | | | $ | (97,798) | | | $ | 21,643 | | | $ | (23,324) | | | $ | 209,072 | | | $ | 20,938 | | | $ | 19,497 | | | $ | 2,030 | | | | | |
_________________(1)Gross additions may include increases in the cost basis of investments resulting from new portfolio investments, PIK interest, the amortization of unearned income, the exchange of one or more existing securities for one or more new securities and/or the movement of an existing portfolio company into this category from a different category.
(2)Gross reductions may include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, the exchange of one or more existing securities for one or more new securities and/or the movement of an existing portfolio company out of this category into a different category.
(3)Interest income, dividend income and fee income presented for the full nine months ended September 30, 2024.
See Notes to Unaudited Consolidated Schedule of Investments.
8
FS Credit Opportunities Corp.
Unaudited Consolidated Schedule of Investments (continued)
As of September 30, 2024 (in thousands, except share amounts)
| | | | | |
(r) | Under the Investment Company Act of 1940, as amended, the Fund generally is deemed to “control” a portfolio company if it owns more than 25% of the portfolio company’s voting securities or it has the power to exercise control over the management or policies of such portfolio company. As of September 30, 2024, the Fund held investments in portfolio companies of which it is deemed to be an “affiliated person” and deemed to “control.” The following table presents certain information with respect to investments in portfolio companies of which the Fund was deemed to be an affiliated person and deemed to control as of September 30, 2024: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Portfolio Company | | Fair Value at December 31, 2023 | | Gross Additions(1) | | Gross Reductions(2) | | Net Realized Gain (Loss) | | Net Change in Unrealized Appreciation (Depreciation) | | Fair Value at September 30, 2024 | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Equity/Other | | | | | | | | | | | | | | | | | | | | |
SCM EPIC, LLC, Common Equity | | $ | 29,470 | | | $ | — | | | $ | — | | | $ | — | | | $ | (584) | | | $ | 28,886 | | | | | | | | | |
Total | | $ | 29,470 | | | $ | — | | | $ | — | | | $ | — | | | $ | (584) | | | $ | 28,886 | | | | | | | | | |
_________________(1)Gross additions include increases in the cost basis of investments resulting from new portfolio investments, PIK interest, the amortization of unearned income, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company into this category from a different category.
(2)Gross reductions include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company out of this category into a different category.
See Notes to Unaudited Consolidated Schedule of Investments.
9
FS Credit Opportunities Corp.
Notes to Unaudited Consolidated Schedule of Investments
As of September 30, 2024 (in thousands)
Investment Portfolio
The information contained in this section should be read in conjunction with the Fund’s audited consolidated financial statements contained in its annual report for the fiscal year ended December 31, 2023 and its unaudited consolidated financial statements contained in its semi-annual report for the semi-annual period ended June 30, 2024.
In general, under the 1940 Act, the Fund would be presumed to “control” a portfolio company if it owned more than 25% of its voting securities or had the power to exercise control over the management or policies of a portfolio company, and would be an “affiliated person” of a portfolio company if it owned 5% or more of its voting securities.
As of September 30, 2024, the Fund held investments in four portfolio companies of which it is deemed to be an “affiliated person” but is not deemed to “control,” and held an investment in one portfolio company of which it is deemed to “control.” For additional information with respect to such portfolio companies, see footnotes (q) and (r) to the unaudited consolidated schedule of investments as of September 30, 2024 included herein.
The Fund’s investment portfolio may contain loans that are in the form of lines of credit or revolving credit facilities, which require the Fund to provide funding when requested by portfolio companies in accordance with the terms of the underlying loan agreements. As of September 30, 2024, the Fund had eleven senior secured loan investments with aggregate unfunded commitments of $29,790. The Fund maintains sufficient cash on hand and/or available borrowings to fund such unfunded commitments should the need arise.
The table below describes investments by industry classification and enumerates the percentage, by fair value, of the total portfolio assets in such industries as of September 30, 2024:
| | | | | | | | | | | | | | |
Industry Classification | | Fair Value | | Percentage of Portfolio |
Automobiles & Components | | $ | 38,302 | | | 2% |
Capital Goods | | 143,321 | | | 7% |
Commercial & Professional Services | | 195,152 | | | 9% |
Consumer Discretionary Distribution & Retail | | 77,066 | | | 4% |
Consumer Durables & Apparel | | 179,350 | | | 9% |
Consumer Services | | 346,743 | | | 17% |
Consumer Staples Distribution & Retail | | 12,395 | | | 1% |
Energy | | 73,104 | | | 3% |
Equity Real Estate Investment Trusts | | 20,222 | | | 1% |
Financial Services | | 145,903 | | | 7% |
Food, Beverage & Tobacco | | 19,208 | | | 1% |
Health Care Equipment & Services | | 278,229 | | | 13% |
Household & Personal Products | | 35,821 | | | 2% |
Insurance | | 2,158 | | | 0% |
Materials | | 99,079 | | | 5% |
Media & Entertainment | | 59,458 | | | 3% |
Pharmaceuticals, Biotechnology & Life Sciences | | 91,381 | | | 4% |
Real Estate Management & Development | | 57,913 | | | 3% |
Software & Services | | 61,137 | | | 3% |
Technology Hardware & Equipment | | 19,320 | | | 1% |
Telecommunication Services | | 51,392 | | | 2% |
Transportation | | 60,002 | | | 3% |
| | | | |
Total | | $ | 2,066,656 | | | 100% |
Under existing accounting guidance, fair value is defined as the price that the Fund would receive upon selling an asset or pay to transfer a liability in an orderly transaction to a market participant in the principal or most advantageous market for the investment. This accounting guidance emphasizes valuation techniques that maximize the use of observable market inputs and minimize the use of unobservable inputs. Inputs refer broadly to the assumptions that market participants would use in pricing an asset or liability, including assumptions about risk. Inputs may be observable or unobservable. Observable inputs are inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on market data obtained from sources independent of the Fund. Unobservable inputs are inputs that reflect the assumptions market participants would use in pricing an asset or liability developed based on the best information available in the circumstances. The Fund classifies the inputs used to measure these fair values into the following hierarchy as defined by current accounting guidance:
Level 1: Inputs that are quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level 2: Inputs that are quoted prices for similar assets or liabilities in active markets.
Level 3: Inputs that are unobservable for an asset or liability.
A financial instrument’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
As of September 30, 2024, the Fund’s investments and derivatives were categorized as follows in the fair value hierarchy:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Asset Description | | Level 1 | | Level 2 | | Level 3 | | Total |
Senior Secured Loans—First Lien | | $ | — | | | $ | 572,920 | | | $ | 799,329 | | | $ | 1,372,249 | |
Senior Secured Loans—Second Lien | | — | | | 32,070 | | | 50,671 | | | 82,741 | |
Senior Secured Bonds | | — | | | 175,984 | | | 69,531 | | | 245,515 | |
Subordinated Debt | | — | | | 66,439 | | | 63,761 | | | 130,200 | |
Asset Based Finance | | — | | | 3,525 | | | 49,762 | | | 53,287 | |
Equity/Other | | 5,017 | | | 21,899 | | | 155,748 | | | 182,664 | |
| | | | | | | | |
Total Investments | | 5,017 | | | 872,837 | | | 1,188,802 | | | 2,066,656 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Interest Rate Swaps | | — | | | 372 | | | — | | | 372 | |
| | | | | | | | |
| | | | | | | | |
Total Assets | | $ | 5,017 | | | $ | 873,209 | | | $ | 1,188,802 | | | $ | 2,067,028 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Liability Description | | Level 1 | | Level 2 | | Level 3 | | Total |
Forward Foreign Currency Exchange Contracts | | $ | — | | | $ | 288 | | | $ | — | | | $ | 288 | |
Options Written | | — | | | 3,115 | | | — | | | 3,115 | |
| | | | | | | | |
Total Liabilities | | $ | — | | | $ | 3,403 | | | $ | — | | | $ | 3,403 | |
The following is a reconciliation of investments for which significant unobservable inputs (Level 3) were used in determining fair value for the nine months ended September 30, 2024:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Senior Secured Loans—First Lien | | Senior Secured Loans—Second Lien | | Senior Secured Bonds | | Subordinated Debt | | Asset Based Finance | | | | Equity/Other | | Total |
Fair value at beginning of period | | $ | 512,763 | | | $ | 65,994 | | | $ | 91,166 | | | $ | — | | | $ | 79,765 | | | | | $ | 162,371 | | | $ | 912,059 | |
Accretion of discount (amortization of premium) | | 2,340 | | | 130 | | | 135 | | | 64 | | | 4 | | | | | 91 | | | 2,764 | |
Net realized gain (loss) | | 21 | | | (7,229) | | | — | | | — | | | (7,812) | | | | | 28,886 | | | 13,866 | |
Net change in unrealized appreciation (depreciation) | | 9,494 | | | 7,678 | | | 8,325 | | | 2,670 | | | 6,910 | | | | | (18,490) | | | 16,587 | |
Purchases | | 376,946 | | | 26,540 | | | 1,124 | | | 23,455 | | | 2,080 | | | | | 6,677 | | | 436,822 | |
Paid-in-kind interest | | 10,853 | | | 3,240 | | | 571 | | | 5,782 | | | — | | | | | 5,459 | | | 25,905 | |
Sales and repayments | | (113,088) | | | (45,682) | | | — | | | — | | | (31,185) | | | | | (29,276) | | | (219,231) | |
Transfers into Level 3(1) | | — | | | — | | | — | | | 31,790 | | | — | | | | | 30 | | | 31,820 | |
Transfers out of Level 3(1) | | — | | | — | | | (31,790) | | | — | | | — | | | | | — | | | (31,790) | |
Fair value at end of period | | $ | 799,329 | | | $ | 50,671 | | | $ | 69,531 | | | $ | 63,761 | | | $ | 49,762 | | | | | $ | 155,748 | | | $ | 1,188,802 | |
The amount of total gains or losses for the period included in changes in net assets attributable to the change in unrealized gains or losses relating to investments still held at the reporting date | | $ | 7,536 | | | $ | 1,156 | | | $ | 8,325 | | | $ | 2,670 | | | $ | 1,734 | | | | | $ | (11,762) | | | $ | 9,659 | |
______________
(1)Transfers into or out of Level 3 are deemed to have occurred as a result of, among other factors, changes in liquidity, the depth and consistency of prices from third-party pricing services and the existence of observable trades in the market. Transfers between levels of the fair value hierarchy are deemed to have occurred at the beginning of the reporting year.
Fs Credit Opportunities (NYSE:FSCO)
Historical Stock Chart
From Oct 2024 to Nov 2024
Fs Credit Opportunities (NYSE:FSCO)
Historical Stock Chart
From Nov 2023 to Nov 2024