AG Twin Brook BDC 10-Q 2021 Q2 Quarterly report

UNITED STATES

 

SECURITIES AND EXCHANGE COMMISSION

 

Washington, DC 20549
FORM 10-Q

   

(Mark One)
☒	QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

     

For the quarterly period ended June 30, 2021

 

OR

   

☐ TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

   

Commission File Number: 814-01259

 

AG Twin Brook BDC, Inc.

 

(Exact name of registrant as specified in its charter)

 

Delaware	83-4184014
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)
245 Park Avenue, 26th Floor, New York, NY	10167
(Address of principal executive offices)	(Zip Code)
(Registrant’s telephone number, including area code): (212) 692-2000

 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
None	None	None

Securities registered pursuant to Section 12(g) of the Act:

Common Stock, par value $0.001 per share

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES ☒ NO ☐

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). YES ☒ NO ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer ☐	Accelerated filer ☐
Non-accelerated filer ☒	Smaller reporting company ☐
	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. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES ☐ NO ☒

  

As of  August 12, 2021, the registrant had 5,824,493 shares of common stock, $0.001 par value per share, outstanding.

TABLE OF CONTENTS
PART I	CONSOLIDATED FINANCIAL INFORMATION	2
Item 1.	Consolidated Financial Statements	2
	Consolidated Statements of Assets and Liabilities as of June 30, 2021 (Unaudited) and December 31, 2020	2
	Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2021 and June 30, 2020 (Unaudited)	3
	Consolidated Statements of Changes in Net Assets for the Three and Six Months Ended June 30, 2021 and June 30, 2020 (Unaudited)	4
	Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2021 and June 30, 2020 (Unaudited)	5
	Consolidated Schedules of Investments as of June 30, 2021 (Unaudited) and December 31, 2020	6
	Notes to Consolidated Financial Statements (Unaudited)	13
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	35
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	52
Item 4.	Controls and Procedures	52
PART II	OTHER INFORMATION	54
Item 1.	Legal Proceedings	54
Item 1A.	Risk Factors	54
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	54
Item 3.	Defaults Upon Senior Securities	54
Item 4.	Mine Safety Disclosures	54
Item 5.	Other Information	54
Item 6.	Exhibits	54
Signatures		56

AG Twin Brook BDC, Inc.

Consolidated Statements of Assets and Liabilities

 (Amounts in thousands, except share and per share amounts)

	June 30, 2021 (Unaudited)
			December 31, 2020
Assets
Investments at fair value:
Non-controlled/non-affiliated investments at fair value (amortized cost of $93,090 and $76,422, respectively)	$	92,955	$	75,812
Non-controlled/affiliated investments at fair value (amortized cost of $4,059 and $3,201, respectively)		5,131		3,721
Unrealized gain on foreign currency forward contracts		4		-
Cash		4,195		10,320
Prepaid expenses		320		162
Interest receivable		218		181
Deferred financing costs		150		236
Total assets	$	102,973	$	90,432
Liabilities
Subscription facility	$	700	$	-
Accrued expenses and other liabilities payable to affiliate		542		459
Income incentive fees payable		207		99
Management fees payable		138		105
Deferred income		79		91
Interest payable		8		21
Dividend payable		-		1,156
Total liabilities		1,674		1,931
Commitments and contingencies (Note 8)
Net assets
Common shares $0.001 par value, 100,000,000 shares authorized;	$	5	$	4
5,022,000 and 4,482,000 shares issued and outstanding, respectively
Additional paid-in-capital		99,706		88,919
Total distributable earnings (loss)		1,588		(422	)
Total net assets		101,299		88,501
Total liabilities and net assets	$	102,973	$	90,432
Net asset value per share	$	20.17	$	19.75

The accompanying notes are an integral part of these consolidated financial statements.

2

AG Twin Brook BDC, Inc.

Consolidated Statements of Operations

(Amounts in thousands, except share and per share amounts)

(Unaudited)

	Three Months			Three Months			Six Months			Six Months
	Ended			Ended			Ended			Ended
	June 30,			June 30,			June 30,			June 30,
	2021			2020			2021			2020
Investment income
Investment income from non-controlled, non-affiliated investments:
Interest	$	1,789		$	1,195		$	3,411		$	2,198
Other		153			20			207			131
Total investment income from non-controlled, non-affiliated investments:		1,942			1,215			3,618			2,329
Total investment income		1,942			1,215			3,618			2,329
Expenses
Income incentive fees	$	207		$	37		$	354		$	76
Management fees		138			91			261			165
Insurance fees		100			122			222			243
Accounting fees		106			132			210			225
Administrative fees(1)		82			109			170			273
Professional fees		122			70			166			171
Interest		64			91			124			216
Directors' fees		45			45			90			90
Other		47			41			85			91
Offering costs		-			166			-			336
Total gross expenses		911			904			1,682			1,886
Less waivers:
Administrative fees waived(1)		-			(109	)		-			(273	)
Total net expenses		911			795			1,682			1,613
Net investment income (loss)		1,031			420			1,936			716
Net realized and unrealized gain (loss) on investment transactions
Net realized gain (loss) on investment transactions:
Non-controlled, non-affiliated investments	$	69		$	4		$	87		$	4
Foreign currency transactions		15						7
Foreign currency forward transactions		(59	)		-			(59	)		-
Net change in unrealized gain (loss) on investment transactions:
Non-controlled, non-affiliated investments		315			138			475			(1,453	)
Non-controlled, affiliated investments		340			71			552			(290	)
Foreign currency forward contracts		(12	)		-			4			-
Total net realized and unrealized gain (loss) on investment transactions		668			213			1,066			(1,739	)
Net increase (decrease) in net assets resulting from operations	$	1,699		$	633		$	3,002		$	(1,023	)
Net investment income (loss) per share - basic and diluted	$	0.21		$	0.14		$	0.41		$	(0.27	)
Earnings (loss) per share - basic and diluted	$	0.34		$	0.21		$	0.63		$	(0.39	)
Weighted average shares outstanding - basic and diluted		5,022,000			2,993,736			4,756,475			2,656,978

(1) Refer to Note 6 - Agreements and Related Party Transactons

The accompanying notes are an integral part of these consolidated financial statements.

3

AG Twin Brook BDC, Inc.

Consolidated Statements of Changes in Net Assets

(Amounts in thousands, except share and per share amounts)

(Unaudited)

	Three Months			Three Months		Six Months			Six Months
	Ended			Ended		Ended			Ended
	June 30,			June 30,		June 30,			June 30,
	2021			2020		2021			2020
Increase (decrease) in net assets resulting from operations
Net investment income (loss)	$	1,031		$	420	$	1,936		$	716
Net realized gain (loss)		25			4		35			4
Net change in unrealized gain (loss)		643			209		1,031			(1,743	)
Net increase (decrease) in net assets resulting from operations		1,699			633		3,002			(1,023	)
Dividends
Dividends declared from earnings		(1,004	)		-		(1,004	)		-
Net decrease in net assets resulting from dividends		(1,004	)		-		(1,004	)		-
Capital share transactions
Issuance of common shares		-			8,640		10,800			24,840
Net increase in net assets resulting from capital share transactions		-			8,640		10,800			24,840
Total increase in net assets		695			9,273		12,798			23,817
Net assets, at beginning of period		100,604			57,245		88,501			42,701
Net assets, at end of period	$	101,299		$	66,518	$	101,299		$	66,518
Capital share activity
Shares issued		-			432,000		540,000			1,242,000
Net increase in shares outstanding		-			432,000		540,000			1,242,000

The accompanying notes are an integral part of these consolidated financial statements.

4

AG Twin Brook BDC, Inc.

Consolidated Statements of Cash Flows

(Amounts in thousands)

(Unaudited)

	Six Months			Six Months
	Ended			Ended
	June 30,			June 30,
	2021			2020
Cash flows from operating activities
Net increase (decrease) in net assets resulting from operations	$	3,002		$	(1,023	)
Adjustments to reconcile net increase (decrease) in net assets
resulting from operations to net cash used in operating activities:
Net realized (gain) loss on investments		(87	)		(4	)
Net change in unrealized (appreciation) depreciation on investments		(1,027	)		1,743
Net change in unrealized (appreciation) depreciation on foreign currency forward contracts		(4	)		-
Net accretion on debt instruments		(204	)		(120	)
Net paydown gain on debt instruments		(103	)		(15	)
Interest received in-kind		(7	)		-
Purchases and drawdowns of investments		(34,931	)		(30,673	)
Proceeds from sales and paydowns of investments		17,806			7,893
Amortization of deferred financing costs		109			54
Amortization of offering costs		-			336
Change in operating assets and liabilities:
(Increase) decrease in interest receivable		(37	)		(113	)
(Increase) decrease in prepaid expenses		(158	)		(253	)
(Increase) decrease in due from affiliate		-			(48	)
Increase (decrease) in organizational costs payable to affiliate		-			(5	)
Increase (decrease) in accrued expenses and other liabilities payable to affiliate		83			111
Increase (decrease) in management fees payable		33			46
Increase (decrease) in income incentive fees payable		108			37
Increase (decrease) in deferred income		(12	)		(14	)
Increase (decrease) in interest payable		(13	)		(10	)
Increase (decrease) in due to affiliate		-			(16	)
Net cash used in operating activities		(15,442	)		(22,074	)
Cash flows from financing activities
Proceeds from issuance of common shares		10,800			24,840
Dividends paid		(2,160	)		-
Borrowings on subscription facility		3,100			18,800
Payments on subscription facility		(2,400	)		(25,300	)
Payments for deferred financing costs		(23	)		-
Payments for deferred offering costs		-			(3	)
Net cash provided by financing activities		9,317			18,337
Net change in cash		(6,125	)		(3,737	)
Cash
Cash, beginning of period		10,320			9,008
Cash, end of period	$	4,195		$	5,271
Supplemental and non-cash information
Cash paid during the period for interest	$	28		$	172

The accompanying notes are an integral part of these consolidated financial statements

5

AG Twin Brook BDC, Inc.

Consolidated Schedule of Investments

As of June 30, 2021

(Amounts in thousands)

(Unaudited)

Company(1)(2)	Investment	Interest Rate	Maturity Date	Principal/ Par Amount(3)		Amortized Cost(4)			Fair Value			Percentage of Net Assets
Investments
Non-controlled/non-affiliated senior secured debt (5)
Aerospace and defense
Mattco Forge, Inc. (13)	First lien senior secured revolving loan	L+7.25%	12/6/2024	$	506	$	(9	)	$	(24	)		(0.02	)%
Mattco Forge, Inc. (9)	First lien senior secured term loan	L+7.25%	12/6/2024		2,201		2,162			2,099			2.06	%
							2,153			2,075			2.04	%
Chemicals
AM Buyer, LLC (13)	First lien senior secured revolving loan	L+6.75%	5/1/2025	$	111	$	(2	)	$	(2	)		(0.00	)%
AM Buyer, LLC (6)(8)	First lien senior secured term loan	L+6.75%	5/1/2025		481		472			474			0.47	%
G2O Technologies, LLC (13)	First lien senior secured revolving loan	L+6.00%	3/31/2025		207		(3	)		(3	)		(0.00	)%
G2O Technologies, LLC (8)	First lien senior secured term loan	L+6.00%	3/31/2025		1,569		1,542			1,545			1.52	%
Revolution Plastics Buyer, LLC (6)	First lien senior secured revolving loan	L+5.00%	8/15/2025		704		272			274			0.27	%
Revolution Plastics Buyer, LLC (6)(8)	First lien senior secured term loan	L+5.00%	8/15/2025		2,662		2,619			2,635			2.60	%
Teel Plastics, LLC (13)	First lien senior secured revolving loan	L+5.00%	1/24/2025		324		(5	)		(4	)		(0.00	)%
Teel Plastics, LLC (6)	First lien senior secured term loan	L+5.00%	1/24/2025		1,823		1,796			1,799			1.77	%
							6,691			6,718			6.63	%
Commercial services and supplies
Edko Acquisition, LLC (13)	First lien senior secured revolving loan	L+5.75%	6/25/2026	$	38	$	(1	)	$	(1	)		(0.00	)%
Edko Acquisition, LLC (8)	First lien senior secured term loan	L+5.75%	6/25/2026		1,025		1,005			1,005			0.99	%
Nimlok Company, LLC (8)(17)	First lien senior secured revolving loan	L+7.50%	11/27/2024		320		92			84			0.08	%
Nimlok Company, LLC (8)	First lien senior secured term loan	L+7.50%	11/27/2025		1,920		1,893			1,829			1.81	%
							2,989			2,917			2.88	%
Construction and engineering
Domino Equipment Company, LLC (13)	First lien senior secured revolving loan	L+6.00%	4/1/2026	$	79	$	(1	)	$	(1	)		(0.00	)%
Domino Equipment Company, LLC (8)	First lien senior secured term loan	L+6.00%	4/1/2026		584		573			574			0.57	%
							572			573			0.57	%
Containers and packaging
Innovative FlexPak, LLC (6)	First lien senior secured revolving loan	L+6.75%	1/23/2025	$	627	$	22		$	24			0.02	%
Innovative FlexPak, LLC (8)(9)	First lien senior secured term loan	L+6.75%	1/23/2025		2,376		2,339			2,351			2.32	%
Jansy Packaging, LLC (13)	First lien senior secured revolving loan	L+7.00%	9/30/2022		706		(9	)		(24	)		(0.02	)%
Jansy Packaging, LLC (6)	First lien senior secured term loan	L+7.00%	9/30/2022		1,096		1,078			1,059			1.05	%
MRC Keeler Acquisition, LLC (13)	First lien senior secured delayed draw term loan	L+5.75%	12/4/2025		150		(3	)		(2	)		(0.00	)%
MRC Keeler Acquisition, LLC (13)	First lien senior secured revolving loan	L+5.75%	12/4/2025		150		(3	)		(2	)		(0.00	)%
MRC Keeler Acquisition, LLC (8)	First lien senior secured term loan	L+5.75%	12/4/2025		971		954			955			0.94	%
Vanguard Packaging, LLC (13)	First lien senior secured revolving loan	L+5.25%	8/9/2024		535		(5	)		(6	)		(0.01	)%
Vanguard Packaging, LLC (8)	First lien senior secured term loan	L+5.25%	8/9/2024		1,212		1,200			1,197			1.18	%
							5,573			5,552			5.48	%
Diversified consumer services
50Floor, LLC (13)	First lien senior secured revolving loan	L+6.25%	12/31/2025	$	199	$	(4	)	$	(3	)		(0.00	)%
50Floor, LLC (8)	First lien senior secured term loan	L+6.25%	12/31/2026		987		969			971			0.96	%
Groundworks Operations, LLC (8)	First lien senior secured delayed draw term loan	L+4.75%	1/17/2026		1,854		1,347			1,350			1.33	%
Groundworks Operations, LLC (13)	First lien senior secured revolving loan	L+4.75%	1/17/2026		387		(6	)		(5	)		(0.00	)%
Groundworks Operations, LLC (8)	First lien senior secured term loan	L+4.75%	1/17/2026		2,372		2,336			2,341			2.31	%
ISSA, LLC (13)	First lien senior secured revolving loan	L+6.50%	3/1/2027		131		(2	)		(2	)		(0.00	)%
ISSA, LLC (8)	First lien senior secured term loan	L+6.50%	3/1/2027		878		861			862			0.85	%
Kalkomey Enterprises, LLC (8)	First lien senior secured revolving loan	L+6.50%	4/24/2025		77		29			30			0.03	%
Kalkomey Enterprises, LLC (8)	First lien senior secured term loan	L+6.50%	4/24/2026		1,066		1,043			1,049			1.03	%
NSG Buyer, Inc. (13)	First lien senior secured revolving loan	L+5.75%	9/30/2024		294		(2	)		(2	)		(0.00	)%
NSG Buyer, Inc. (6)	First lien senior secured term loan	L+5.75%	9/30/2025		2,360		2,342			2,338			2.31	%
United Land Services Opco Parent, LLC (8)	First lien senior secured delayed draw term loan	L+6.00%	3/23/2026		1,074		163			165			0.16	%
United Land Services Opco Parent, LLC (13)	First lien senior secured revolving loan	L+6.00%	3/23/2026		131		(2	)		(2	)		(0.00	)%
United Land Services Opco Parent, LLC (8)	First lien senior secured term loan	L+6.00%	3/23/2026		307		301			302			0.29	%
							9,375			9,394			9.27	%
Electronic equipment, instruments and components
Advanced Lighting Acquisition, LLC (13)	First lien senior secured revolving loan	L+9.00%	11/22/2025	$	324	$	(5	)	$	(8	)		(0.01	)%
Advanced Lighting Acquisition, LLC (6)(8)	First lien senior secured term loan	L+9.00%	11/22/2025		1,453		1,430			1,419			1.40	%
							1,425			1,411			1.39	%
Food and staples retailing
Engelman Baking Co., LLC (6)	First lien senior secured revolving loan	L+6.75%	2/28/2025	$	$ 207	$	45		$	37			0.04	%
Engelman Baking Co., LLC (6)	First lien senior secured term loan	L+6.75%	2/28/2025		724		708			679			0.67	%
Mad Rose Company, LLC (13)	First lien senior secured revolving loan	L+6.50%	5/7/2026		104		(3	)		(3	)		(0.00	)%
Mad Rose Company, LLC (8)	First lien senior secured term loan	L+6.50%	5/7/2026		316		308			308			0.29	%
NutriScience Innovations, LLC (13)	First lien senior secured revolving loan	L+7.00%	4/21/2026		131		(3	)		(3	)		(0.00	)%
NutriScience Innovations, LLC (9)	First lien senior secured term loan	L+7.00%	4/21/2026		484		475			475			0.47	%
							1,530			1,493			1.47	%
Food products
Perimeter Brands Intermediate Holdco LLC (13)	First lien senior secured revolving loan	L+5.50%	12/11/2025	$	210	$	(4	)	$	-			0.00	%
Perimeter Brands Intermediate Holdco LLC (6)	First lien senior secured term loan	L+5.50%	12/11/2025		1,020		1,001			1,020			1.01	%
Starwest Botanicals Acquisition, LLC (7)	First lien senior secured revolving loan	L+5.25%	4/30/2027		174		7			7			0.01	%
Starwest Botanicals Acquisition, LLC (8)	First lien senior secured term loan	L+5.25%	4/30/2027		820		805			806			0.79	%
							1,809			1,833			1.81	%
Gas utilities
Hydromax USA, LLC (6)	First lien senior secured delayed draw term loan	L+6.25%	12/30/2026	$	114	$	112		$	112			0.11	%
Hydromax USA, LLC (6)	First lien senior secured revolving loan	L+6.25%	12/30/2026		228		76			76			0.07	%
Hydromax USA, LLC (6)	First lien senior secured term loan	L+6.25%	12/30/2026		1,253		1,232			1,235			1.22	%
							1,420			1,423			1.40	%

The accompanying notes are an integral part of these consolidated financial statements.

6

AG Twin Brook BDC, Inc.

Consolidated Schedule of Investments

As of June 30, 2021

(Amounts in thousands)

(Unaudited)

Company(1)(2)	Investment	Interest Rate	Maturity Date	Principal/ Par Amount(3)		Amortized Cost(4)			Fair Value			Percentage of Net Assets
Investments - Continued
Non-controlled/non-affiliated senior secured debt (5) - Continued
Health care equipment and supplies
EMSAR Acquisition LLC (8)	First lien senior secured delayed draw term loan	L+6.50%	3/30/2026	$	668	$	194		$	195			0.19	%
EMSAR Acquisition LLC (8)	First lien senior secured revolving loan	L+6.50%	3/30/2026		134		24			24			0.02	%
EMSAR Acquisition LLC (8)	First lien senior secured term loan	L+6.50%	3/30/2026		648		636			637			0.63	%
Reliable Medical Supply LLC (13)	First lien senior secured revolving loan	L+6.50%	4/8/2025		138		(2	)		(2	)		(0.00	)%
Reliable Medical Supply LLC (8)	First lien senior secured term loan	L+6.50%	4/8/2025		619		607			608			0.60	%
SCA Buyer, LLC (8)	First lien senior secured delayed draw term loan	L+6.00%	1/20/2026		397		36			39			0.04	%
SCA Buyer, LLC (8)	First lien senior secured revolving loan	L+6.00%	1/20/2026		133		23			25			0.02	%
SCA Buyer, LLC (8)	First lien senior secured term loan	L+6.00%	1/20/2026		768		750			757			0.75	%
Spectrum Solutions, LLC (13)	First lien senior secured revolving loan	L+6.00%	3/5/2026		267		(5	)		(5	)		(0.00	)%
Spectrum Solutions, LLC (6)	First lien senior secured term loan	L+6.00%	3/5/2026		693		679			681			0.67	%
							2,942			2,959			2.92	%
Health care providers and services
Agility Intermediate, Inc. (13)	First lien senior secured delayed draw term loan	L+6.50%	4/15/2026	$	401	$	(8	)	$	(8	)		(0.01	)%
Agility Intermediate, Inc. (13)	First lien senior secured revolving loan	L+6.50%	4/15/2026		134		(3	)		(3	)		(0.00	)%
Agility Intermediate, Inc. (6)(8)(9)	First lien senior secured term loan	L+6.50%	4/15/2026		246		241			241			0.24	%
Anne Arundel Dermatology Management, LLC (8)(12)	First lien senior secured delayed draw term loan	L+6.00%	10/16/2025		777		363			364			0.36	%
Anne Arundel Dermatology Management, LLC (13)	First lien senior secured revolving loan	L+6.00%	10/16/2025		234		(4	)		(4	)		(0.00	)%
Anne Arundel Dermatology Management, LLC (8)	First lien senior secured term loan	L+6.00%	10/16/2025		872		856			858			0.85	%
Apex Dental Partners, LLC (8)	First lien senior secured delayed draw term loan	L+5.75%	11/23/2025		450		26			27			0.03	%
Apex Dental Partners, LLC (13)	First lien senior secured revolving loan	L+5.75%	11/23/2025		150		(3	)		(2	)		(0.00	)%
Apex Dental Partners, LLC (8)	First lien senior secured term loan	L+5.75%	11/23/2025		631		620			621			0.61	%
ASP Global Acquisition, LLC (8)	First lien senior secured delayed draw term loan	L+5.50%	1/21/2025		735		676			675			0.66	%
ASP Global Acquisition, LLC (13)(15)	First lien senior secured revolving loan	L+5.50%	1/21/2025		485		(7	)		(8	)		(0.01	)%
ASP Global Acquisition, LLC (8)	First lien senior secured term loan	L+5.50%	1/21/2025		2,816		2,773			2,767			2.73	%
Beacon Oral Specialists Management LLC (13)	First lien senior secured delayed draw term loan	L+5.75%	12/14/2025		536		(8	)		(8	)		(0.01	)%
Beacon Oral Specialists Management LLC (13)	First lien senior secured revolving loan	L+5.75%	12/14/2025		150		(2	)		(2	)		(0.00	)%
Beacon Oral Specialists Management LLC (8)	First lien senior secured term loan	L+5.75%	12/14/2025		780		768			769			0.76	%
Behavior Frontiers, LLC (6)(21)	First lien senior secured revolving loan	L+6.25%	5/21/2026		38		3			3			0.00	%
Behavior Frontiers, LLC (8)	First lien senior secured term loan	L+6.25%	5/21/2026		660		645			645			0.63	%
Brightview, LLC (8)	First lien senior secured delayed draw term loan	L+5.50%	4/12/2024		401		48			48			0.05	%
Brightview, LLC (13)	First lien senior secured revolving loan	L+5.50%	4/12/2024		80		(1	)		(1	)		(0.00	)%
Brightview, LLC (8)	First lien senior secured term loan	L+5.50%	4/12/2024		1,296		1,280			1,280			1.26	%
Canadian Orthodontic Partners Corp. (11)(14)	First lien senior secured delayed draw term loan	C+6.50%	3/19/2026	C$	362		186			192			0.19	%
Canadian Orthodontic Partners Corp. (13)(14)	First lien senior secured revolving loan	C+6.50%	3/19/2026	C$	267		(5	)		(2	)		(0.00	)%
Canadian Orthodontic Partners Corp. (13)(14)	First lien senior secured revolving loan	L+6.50%	3/19/2026		107		(2	)		(1	)		(0.00	)%
Canadian Orthodontic Partners Corp. (11)(14)	First lien senior secured term loan	C+6.50%	3/19/2026	C$	228		178			182			0.18	%
Varsity DuvaSawko Operating Corp. (13)	First lien senior secured revolving loan	L+6.25%	11/27/2024		474		(6	)		(5	)		(0.00	)%
Varsity DuvaSawko Operating Corp. (8)	First lien senior secured term loan	L+6.25%	11/27/2024		2,780		2,743			2,750			2.70	%
Geriatric Medical and Surgical Supply, LLC (13)	First lien senior secured revolving loan	L+6.00%	12/21/2025		300		(5	)		(5	)		(0.00	)%
Geriatric Medical and Surgical Supply, LLC (6)	First lien senior secured term loan	L+6.00%	12/21/2025		1,032		1,013			1,015			1.00	%
Peak Dental Services, LLC (8)	First lien senior secured delayed draw term loan	L+6.00%	12/31/2025		530		290			291			0.29	%
Peak Dental Services, LLC (8)	First lien senior secured revolving loan	L+6.00%	12/31/2025		133		24			24			0.02	%
Peak Dental Services, LLC (8)	First lien senior secured term loan	L+6.00%	12/31/2025		547		537			538			0.53	%
Peak Investment Holdings, LLC (8)	First lien senior secured delayed draw term loan	L+6.00%	12/6/2024		603		9			9			0.01	%
Peak Investment Holdings, LLC (8)	First lien senior secured revolving loan	L+6.00%	12/6/2024		324		60			59			0.06	%
Peak Investment Holdings, LLC (8)	First lien senior secured term loan	L+6.00%	12/6/2024		1,408		1,386			1,385			1.37	%
Revival Animal Health, LLC (13)	First lien senior secured revolving loan	L+6.50%	4/6/2026		131		(2	)		(2	)		(0.00	)%
Revival Animal Health, LLC (8)	First lien senior secured term loan	L+6.50%	4/6/2026		505		495			496			0.49	%
SAMGI Buyer, Inc. (13)	First lien senior secured revolving loan	L+6.50%	4/14/2025		138		(3	)		(2	)		(0.00	)%
SAMGI Buyer, Inc. (8)	First lien senior secured term loan	L+6.50%	4/14/2025		536		526			526			0.52	%
SCP ENT and Allergy Services, LLC (9)	First lien senior secured delayed draw term loan	L+6.25%	9/25/2025		1,172		78			80			0.08	%
SCP ENT and Allergy Services, LLC (13)	First lien senior secured revolving loan	L+6.25%	9/25/2025		218		(5	)		(4	)		(0.00	)%
SCP ENT and Allergy Services, LLC (9)	First lien senior secured term loan	L+6.25%	9/25/2025		910		890			891			0.88	%
Silver Falls MSO, LLC (9)	First lien senior secured revolving loan	L+6.25%	8/30/2024		235		53			48			0.05	%
Silver Falls MSO, LLC (8)	First lien senior secured term loan	L+6.25%	8/30/2024		1,310		1,289			1,262			1.25	%
SimiTree Acquisition LLC (13)	First lien senior secured delayed draw term loan	L+5.25%	5/17/2026		888		(17	)		(17	)		(0.02	)%
SimiTree Acquisition LLC (13)	First lien senior secured revolving loan	L+5.25%	5/17/2026		178		(3	)		(3	)		(0.00	)%
SimiTree Acquisition LLC (7)	First lien senior secured term loan	L+5.25%	5/17/2026		1,157		1,134			1,134			1.12	%
Southeast Primary Care Partners, LLC (13)	First lien senior secured delayed draw term loan	L+6.25%	12/30/2025		300		(7	)		(6	)		(0.01	)%
Southeast Primary Care Partners, LLC (13)	First lien senior secured revolving loan	L+6.25%	12/30/2025		225		(5	)		(5	)		(0.00	)%
Southeast Primary Care Partners, LLC (6)	First lien senior secured term loan	L+6.25%	12/30/2025		728		711			713			0.70	%
Southern Orthodontic Partners Management, LLC (8)	First lien senior secured delayed draw term loan	L+6.50%	1/27/2026		534		522			522			0.51	%
Southern Orthodontic Partners Management, LLC (8)	First lien senior secured revolving loan	L+6.50%	1/27/2026		134		5			5			0.00	%
Southern Orthodontic Partners Management, LLC (8)	First lien senior secured term loan	L+6.50%	1/27/2026		334		327			327			0.32	%
Vital Care Buyer, LLC (13)	First lien senior secured revolving loan	L+5.75%	10/19/2025		580		(9	)		(8	)		(0.01	)%
Vital Care Buyer, LLC (8)	First lien senior secured term loan	L+5.75%	10/19/2025		921		907			909			0.90	%
							21,557			21,560			21.28	%
Health care technology
Millennia Patient Services, LLC (13)	First lien senior secured delayed draw term loan	L+6.50%	3/8/2026	$	267	$	(5	)	$	(5	)		(0.00	)%
Millennia Patient Services, LLC (13)	First lien senior secured revolving loan	L+6.50%	3/8/2026		134		(3	)		(2	)		(0.00	)%
Millennia Patient Services, LLC (8)	First lien senior secured term loan	L+6.50%	3/8/2026		1,005		986			988			0.97	%
Spear Education, LLC (13)	First lien senior secured delayed draw term loan	L+5.00%	2/26/2025		474		(3	)		(9	)		(0.01	)%
Spear Education, LLC (13)	First lien senior secured revolving loan	L+5.00%	2/26/2025		414		(3	)		(8	)		(0.01	)%
Spear Education, LLC (9)	First lien senior secured term loan	L+5.00%	2/26/2025		866		860			850			0.84	%
							1,832			1,814			1.79	%
Household durables
Storm Smart Buyer LLC (13)	First lien senior secured revolving loan	L+6.00%	4/5/2026	$	131	$	(2	)	$	(2	)		(0.00	)%
Storm Smart Buyer LLC (9)	First lien senior secured term loan	L+6.00%	4/5/2026		922		904			906			0.89	%
							902			904			0.89	%
Internet and direct marketing retail
Aquatic Sales Solutions, LLC (8)	First lien senior secured revolving loan	L+5.50%	12/18/2025	$	150	$	50		$	50			0.05	%
Aquatic Sales Solutions, LLC (8)	First lien senior secured term loan	L+5.50%	12/18/2025		842		826			828			0.82	%
DealerOn Inc. (13)	First lien senior secured revolving loan	L+5.50%	11/19/2024		314		(5	)		(3	)		(0.00	)%
DealerOn Inc. (8)(9)	First lien senior secured term loan	L+5.50%	11/19/2024		1,621		1,594			1,603			1.58	%
							2,465			2,478			2.45	%
IT services
Data Source Intermediate Holdings, LLC (13)	First lien senior secured revolving loan	L+5.50%	2/11/2025	$	123	$	(2	)	$	(3	)		(0.00	)%
Data Source Intermediate Holdings, LLC (9)	First lien senior secured term loan	L+5.50%	2/11/2025		828		816			810			0.80	%
E Phoenix Acquisition Co. Inc.  (13)	First lien senior secured revolving loan	L+5.75%	6/23/2027		75		(1	)		(1	)		(0.00	)%
E Phoenix Acquisition Co. Inc.  (8)	First lien senior secured term loan	L+5.75%	6/23/2027		1,980		1,955			1,955			1.93	%
Legility, LLC (13)	First lien senior secured revolving loan	L+6.00%	12/17/2024		123		(2	)		(2	)		(0.00	)%
Legility, LLC (6)(8)(9)	First lien senior secured term loan	L+6.00%	12/17/2025		711		699			697			0.69	%
Library Associates, LLC (13)	First lien senior secured revolving loan	L+7.00%	8/13/2023		211		(3	)		(3	)		(0.00	)%
Library Associates, LLC (8)	First lien senior secured term loan	L+7.00%	8/13/2023		1,078		1,059			1,061			1.04	%
							4,521			4,514			4.46	%

The accompanying notes are an integral part of these consolidated financial statements.

7

AG Twin Brook BDC, Inc.

Consolidated Schedule of Investments

As of June 30, 2021

(Amounts in thousands)

(Unaudited)

	Investment	Interest Rate	Maturity Date	Principal/ Par Amount(3)		Amortized Cost(4)			Fair Value			Percentage of Net Assets
Investments - Continued
Non-controlled/non-affiliated senior secured debt (5) - Continued
Leisure equipment and products
MacNeill Pride Group Corp. (13)	First lien senior secured delayed draw term loan	L+6.50%	4/22/2026	$	393	$	(4	)	$	(4	)		(0.00	)%
MacNeill Pride Group Corp. (8)	First lien senior secured revolving loan	L+6.50%	4/22/2026		262		137			137			0.13	%
MacNeill Pride Group Corp. (8)	First lien senior secured term loan	L+6.50%	4/22/2026		880		871			871			0.86	%
							1,004			1,004			0.99	%
Life sciences tools and services
Aptitude Health Holdings, LLC (8)	First lien senior secured revolving loan	L+5.50%	5/3/2026	$	267	$	22		$	22			0.02	%
Aptitude Health Holdings, LLC (8)	First lien senior secured term loan	L+5.50%	5/3/2026		1,120		1,098			1,098			1.09	%
							1,120			1,120			1.11	%
Machinery
Abrasive Technology Intermediate, LLC (13)	First lien senior secured revolving loan	L+6.25%	4/30/2026	$	173	$	(3	)	$	(3	)		(0.00	)%
Abrasive Technology Intermediate, LLC (8)(9)	First lien senior secured term loan	L+6.25%	4/30/2026		950		931			931			0.91	%
Industrial Dynamics Company, Ltd. (8)(13)(16)	First lien senior secured revolving loan	L+6.00%	8/20/2024		141		(2	)		(3	)		(0.00	)%
Industrial Dynamics Company, Ltd. (6)(8)	First lien senior secured term loan	L+6.00%	8/20/2024		898		885			882			0.87	%
							1,811			1,807			1.78	%
Media
ALM Media, LLC (6)(18)	First lien senior secured revolving loan	L+7.00%	11/25/2024	$	971	$	211		$	210			0.21	%
ALM Media, LLC (8)	First lien senior secured term loan	L+7.00%	11/25/2024		2,681		2,636			2,636			2.60	%
							2,847			2,846			2.81	%
Metals and mining
Copperweld Group, Inc. (6)(7)	First lien senior secured revolving loan	L+6.00%	9/27/2024	$	400	$	340		$	340			0.34	%
Copperweld Group, Inc. (9)	First lien senior secured term loan	L+6.00%	9/27/2024		2,066		2,032			2,032			2.01	%
							2,372			2,372			2.35	%
Personal products
Cosmetic Solutions, LLC (13)	First lien senior secured delayed draw term loan	L+5.75%	10/17/2025	$	366	$	(5	)	$	(5	)		(0.00	)%
Cosmetic Solutions, LLC (13)	First lien senior secured revolving loan	L+5.75%	10/17/2025		344		(5	)		(5	)		(0.00	)%
Cosmetic Solutions, LLC (9)	First lien senior secured term loan	L+5.75%	10/17/2025		2,775		2,733			2,736			2.70	%
							2,723			2,726			2.70	%
Real estate management and development
BBG Intermediate Holdings, Inc. (13)(19)	First lien senior secured revolving loan	L+6.50%	1/8/2026	$	210	$	(4	)	$	(3	)		(0.00	)%
BBG Intermediate Holdings, Inc. (8)	First lien senior secured term loan	L+6.50%	1/8/2026		1,675		1,645			1,647			1.63	%
							1,641			1,644			1.63	%
Software
Affinitiv, Inc. (13)	First lien senior secured revolving loan	L+6.00%	8/26/2024	$	248	$	(3	)	$	(1	)		(0.00	)%
Affinitiv, Inc. (8)	First lien senior secured term loan	L+6.00%	8/26/2024		2,334		2,305			2,322			2.29	%
ShiftKey, LLC (13)	First lien senior secured revolving loan	L+6.00%	3/17/2026		187		(3	)		(2	)		(0.00	)%
ShiftKey, LLC (8)	First lien senior secured term loan	L+6.00%	3/17/2026		941		927			929			0.92	%
							3,226			3,248			3.21	%
Specialty retail
Leonard Group, Inc. (13)	First lien senior secured revolving loan	L+6.00%	2/26/2026		197	$	(4	)	$	(3	)		(0.00	)%
Leonard Group, Inc. (9)(10)	First lien senior secured term loan	L+6.00%	2/26/2026		1,262		1,238			1,240			1.22	%
							1,234			1,237			1.22	%
Textiles, apparel and luxury goods
Lakeshirts LLC (13)	First lien senior secured delayed draw term loan	L+5.25%	12/23/2025	$	398	$	(5	)	$	(7	)		(0.01	)%
Lakeshirts LLC (8)	First lien senior secured revolving loan	L+5.25%	12/23/2024		398		234			233			0.23	%
Lakeshirts LLC (8)	First lien senior secured term loan	L+5.25%	12/23/2024		1,574		1,554			1,546			1.53	%
							1,783			1,772			1.75	%
Trading companies and distributors
AFC Industries, Inc. (13)	First lien senior secured delayed draw term loan	L+5.25%	4/9/2027	$	356	$	(5	)	$	(4	)		(0.00	)%
AFC Industries, Inc. (12)(20)	First lien senior secured revolving loan	L+5.25%	10/9/2026		131		34			34			0.03	%
AFC Industries, Inc. (12)	First lien senior secured term loan	L+5.25%	4/9/2027		691		681			683			0.67	%
Banner Buyer, LLC (6)	First lien senior secured delayed draw term loan	L+5.75%	10/31/2025		1,046		565			573			0.57	%
Banner Buyer, LLC (13)	First lien senior secured revolving loan	L+5.75%	10/31/2025		370		(5	)		(3	)		(0.00	)%
Banner Buyer, LLC (6)	First lien senior secured term loan	L+5.75%	10/31/2025		1,393		1,373			1,381			1.36	%
Empire Equipment Company, LLC (13)	First lien senior secured delayed draw term loan	L+5.75%	1/17/2025		941		(15	)		(29	)		(0.03	)%
Empire Equipment Company, LLC (13)	First lien senior secured revolving loan	L+5.75%	1/17/2025		439		(7	)		(14	)		(0.01	)%
Empire Equipment Company, LLC (8)(9)	First lien senior secured term loan	L+5.75%	1/17/2025		1,342		1,319			1,300			1.28	%
Montway LLC (13)	First lien senior secured delayed draw term loan	L+6.25%	11/4/2025		675		(13	)		(12	)		(0.01	)%
Montway LLC (13)	First lien senior secured revolving loan	L+6.25%	11/4/2025		150		(3	)		(3	)		(0.00	)%
Montway LLC (8)	First lien senior secured term loan	L+6.25%	11/4/2025		727		712			713			0.70	%
Triad Technologies, LLC (13)	First lien senior secured revolving loan	L+4.75%	10/31/2025		314		(4	)		(3	)		(0.00	)%
Triad Technologies, LLC (8)(9)	First lien senior secured term loan	L+4.75%	10/31/2025		946		931			937			0.92	%
							5,563			5,553			5.48	%
Total non-controlled/non-affiliated senior secured debt						$	93,080		$	92,947			91.75	%
Non-controlled/non-affiliated sponsor subordinated note Trading companies and distributors
Empire Equipment Company, LLC	Sponsor subordinated note	12.50% + 7.00% PIK	7/17/2025			$	10		$	8			0.01	%
Total non-controlled/non-affiliated sponsor subordinated note						$	10		$	8			0.01	%
Total non-controlled/non-affiliated investments						$	93,090		$	92,955			91.77	%
Non-controlled/affiliated investments Multisector holdings
Twin Brook Equity Holdings, LLC (22)	Equity - 1.86% membership interest					$	4,059		$	5,131			5.06	%
Total non-controlled/affiliated investments						$	4,059		$	5,131			5.06	%
Total investments						$	97,149		$	98,086			96.83	%

(1) Unless otherwise indicated, all investments are considered Level 3 investments.

(2) Unless otherwise indicated, all investments represent co-investments made with the Company's affiliates in accordance with the terms of the exemptive relief that the Company received from the U.S. Securities and Exchange Commission.  Refer to Note 6 for further information.

(3) Principal/par amount is denominated in U.S. Dollars ("$") unless otherwise noted, Canadian Dollars ("C$").

(4) The amortized cost represents the original cost adjusted for the amortization of discounts and premiums, as applicable, on debt investments using the effective interest method.

(5) Unless otherwise indicated, the interest rate on the principal balance outstanding for all floating rate loans is indexed to LIBOR and/or an alternate base rate (e.g. prime rate), which typically resets semiannually, quarterly, or monthly at the borrower's option. The applicable base rate may be subject to a floor. The borrower may also elect to have multiple interest reset periods for each loan.  For each of these loans, we have provided the applicable margin over LIBOR based on each respective credit agreement.

(6) The interest rate on these loans is subject to 1 month LIBOR, which as of June 30, 2021 was 0.10%.

(7) The interest rate on these loans is subject to 2 month LIBOR, which as of June 30, 2021 was 0.13%.

(8) The interest rate on these loans is subject to 3 month LIBOR, which as of June 30, 2021 was 0.15%.

(9) The interest rate on these loans is subject to 6 month LIBOR, which as of June 30, 2021 was 0.16%.

(10) The interest rate on these loans is subject to 12 month LIBOR, which as of June 30, 2021 was 0.25%.

(11) The interest rate on these loans is subject to 3 Month CDOR, which as of June 30, 2021 was 0.44%.

(12) The interest rate on these loans is subject to the Prime Rate, which as of June 30, 2021 was 3.25%.

(13) Represents revolvers and delayed draw term loans where the entire balance is unfunded as of June 30, 2021.  The negative fair value is a result of the commitment being valued below par.  Refer to Note 7 for further information.

(14) Represents investments that the Company has determined are not “qualifying assets” under Section 55(a) of the 1940 Act. Under the 1940 Act, we may not acquire any non-qualifying asset unless, at the time such acquisition is made, qualifying assets represent at least 70% of our total assets. The status of these assets under the 1940 Act is subject to change. The Company monitors the status of these assets on an ongoing basis. As of June 30, 2021, non-qualifying assets represented approximately 3.20% of the total assets of the Company.

(15) Principal balance includes reserve for letter of credit of $2,834 on which the borrower pays 5.50%.

(16) Principal balance includes reserve for letter of credit of $5,159 on which the borrower pays 6.00%.

(17) Principal balance includes reserve for letter of credit of $10,663 on which the borrower pays 7.50%.

(18) Principal balance includes reserve for letter of credit of $141,677 on which the borrower pays 0.00%.

(19) Principal balance includes reserve for letter of credit of $4,534 on which the borrower pays 6.50%.

(20) Principal balance includes reserve for letter of credit of $2,358 on which the borrower pays 6.25%.

(21) Principal balance includes reserve for letter of credit of $5,410 on which the borrower pays 6.25%.

(22) As a practical expedient, the Company uses net asset value ("NAV") to determine the fair value of this investment. Consistent with FASB guidance under ASC 820, these investments are excluded from the hierarchical levels.  This represents an investment in an affiliated fund.

The accompanying notes are an integral part of these consolidated financial statements.

8

AG Twin Brook BDC, Inc.

Consolidated Schedule of Investments

As of June 30, 2021

(Amounts in thousands)

(Unaudited)

Additional Information
Foreign currency forward contracts
Counterparty	Currency Purchased	Currency Sold	Settlement	Unrealized Appreciation/ (Depreciation)
Wells Fargo Bank, National Association	USD 410	CAD 505	6/27/2022	$	3
Wells Fargo Bank, National Association	USD 65	CAD 80	6/27/2022		1
Total				$	4
Currency Abbreviations:
USD - U.S. Dollar
CAD - Canadian Dollar

The accompanying notes are an integral part of these consolidated financial statements.

9

AG Twin Brook BDC, Inc.

Consolidated Schedule of Investments

As of December 31, 2020

(Amounts in thousands)

Company(1)(2)	Investment	Interest Rate	Maturity Date	Principal/ Par Amount		Amortized Cost(3)			Fair Value			Percentage of Net Assets
Investments
Non-controlled/non-affiliated senior secured debt (4)
Aerospace and defense
Mattco Forge, Inc. (11)	First lien senior secured revolving loan	L+5.25%	12/6/2024	$	506	$	(8	)	$	(19	)		(0.02	)%
Mattco Forge, Inc. (8)	First lien senior secured term loan	L+5.25%	12/6/2024		2,213		2,177			2,133			2.40	%
					2,719		2,169			2,114			2.38	%
Auto components
Continental Battery Company (5)	First lien senior secured term loan	L+6.75%	12/14/2022	$	1,172	$	1,149		$	1,157			1.31	%
					1,172		1,149			1,157			1.31	%
Chemicals
AM Buyer, LLC (7)	First lien senior secured revolving loan	L+6.75%	5/1/2025	$	111	$	–		$	1			0.00	%
AM Buyer, LLC (7)	First lien senior secured term loan	L+6.75%	5/1/2025		498		487			489			0.55	%
G2O Technologies, LLC (11)	First lien senior secured revolving loan	L+6.50%	3/31/2025		207		(4	)		(4	)		(0.00	)%
G2O Technologies, LLC (7)	First lien senior secured term loan	L+6.50%	3/31/2025		1,577		1,546			1,550			1.75	%
Revolution Plastics Buyer, LLC (5)	First lien senior secured revolving loan	L+5.00%	8/15/2025		704		200			202			0.23	%
Revolution Plastics Buyer, LLC (5)(7)	First lien senior secured term loan	L+5.00%	8/15/2025		2,676		2,627			2,642			2.99	%
Teel Plastics, LLC (11)	First lien senior secured revolving loan	L+5.00%	1/24/2025		324		(5	)		(6	)		(0.01	)%
Teel Plastics, LLC (5)	First lien senior secured term loan	L+5.00%	1/24/2025		1,861		1,830			1,825			2.06	%
					7,958		6,681			6,699			7.57	%
Commercial services and supplies
BRTS Holdings, LLC (7)	First lien senior secured delayed draw term loan	L+5.75%	9/6/2022	$	175	$	127		$	127			0.14	%
BRTS Holdings, LLC (7)(13)	First lien senior secured revolving loan	L+5.75%	9/6/2022		588		290			290			0.33	%
BRTS Holdings, LLC (7)	First lien senior secured term loan	L+5.75%	9/6/2022		3,125		3,105			3,106			3.51	%
Nimlok Company, LLC (7)(15)	First lien senior secured revolving loan	L+6.00%	11/27/2025		320		305			288			0.33	%
Nimlok Company, LLC (7)	First lien senior secured term loan	L+6.00%	11/27/2025		1,927		1,902			1,773			2.00	%
					6,135		5,729			5,582			6.31	%
Containers and packaging
Innovative FlexPak, LLC (11)	First lien senior secured revolving loan	L+6.75%	1/23/2025	$	627	$	(10	)	$	(9	)		(0.01	)%
Innovative FlexPak, LLC (8)	First lien senior secured term loan	L+6.75%	1/23/2025		2,407		2,366			2,374			2.67	%
Jansy Packaging, LLC (5)	First lien senior secured revolving loan	L+7.00%	9/30/2022		706		17			(4	)		(0.00	)%
Jansy Packaging, LLC (5)	First lien senior secured term loan	L+7.00%	9/30/2022		1,101		1,081			1,050			1.19	%
MRC Keeler Acquisition, LLC (11)	First lien senior secured delayed draw term loan	L+5.75%	12/4/2025		150		(3	)		(3	)		(0.00	)%
MRC Keeler Acquisition, LLC (11)	First lien senior secured revolving loan	L+5.75%	12/4/2025		150		(3	)		(3	)		(0.00	)%
MRC Keeler Acquisition, LLC (7)	First lien senior secured term loan	L+5.75%	12/4/2025		976		957			956			1.08	%
Vanguard Packaging, LLC (11)	First lien senior secured revolving loan	L+5.25%	8/9/2024		535		(6	)		(8	)		(0.01	)%
Vanguard Packaging, LLC (8)	First lien senior secured term loan	L+5.25%	8/9/2024		1,225		1,211			1,206			1.36	%
					7,877		5,610			5,559			6.28	%
Diversified consumer services
50Floor, LLC (11)	First lien senior secured revolving loan	L+6.25%	12/31/2025	$	199	$	(4	)	$	(4	)		(0.00	)%
50Floor, LLC (7)	First lien senior secured term loan	L+6.25%	12/31/2026		990		970			970			1.10	%
Groundworks Operations, LLC (7)	First lien senior secured delayed draw term loan	L+6.25%	1/17/2026		1,632		1,257			1,258			1.42	%
Groundworks Operations, LLC (11)	First lien senior secured revolving loan	L+6.25%	1/17/2026		387		(5	)		(5	)		(0.01	)%
Groundworks Operations, LLC (7)	First lien senior secured term loan	L+6.25%	1/17/2026		2,384		2,350			2,351			2.65	%
Kalkomey Enterprises, LLC (11)	First lien senior secured revolving loan	L+6.50%	4/24/2025		77		(2	)		(1	)		(0.00	)%
Kalkomey Enterprises, LLC (7)	First lien senior secured term loan	L+6.50%	4/24/2026		838		818			822			0.93	%
NSG Buyer, Inc. (11)	First lien senior secured revolving loan	L+5.75%	9/30/2024		294		(2	)		(3	)		(0.00	)%
NSG Buyer, Inc. (5)	First lien senior secured term loan	L+5.75%	9/30/2025		2,465		2,444			2,429			2.74	%
					9,266		7,826			7,817			8.83	%
Electronic equipment, instruments and components
Advanced Lighting Acquisition, LLC (5)	First lien senior secured revolving loan	L+6.00%	11/22/2025	$	324	$	157		$	151			0.17	%
Advanced Lighting Acquisition, LLC (5)	First lien senior secured term loan	L+6.00%	11/22/2025		1,450		1,429			1,404			1.59	%
					1,774		1,586			1,555			1.76	%
Food and staples retailing
Engelman Baking Co., LLC (7)	First lien senior secured revolving loan	L+5.75%	2/28/2025	$	207	$	47		$	37			0.04	%
Engelman Baking Co., LLC (5)(7)	First lien senior secured term loan	L+5.75%	2/28/2025		728		715			682			0.77	%
					935		762			719			0.81	%
Food products
Perimeter Brands Intermediate Holdco LLC (11)	First lien senior secured revolving loan	L+5.50%	12/11/2025	$	210	$	(4	)	$	(4	)		(0.00	)%
Perimeter Brands Intermediate Holdco LLC (6)	First lien senior secured term loan	L+5.50%	12/11/2025		1,025		1,004			1,004			1.13	%
					1,235		1,000			1,000			1.13	%
Gas utilities
Hydromax USA, LLC (11)	First lien senior secured delayed draw term loan	L+6.25%	12/30/2026	$	114	$	(2	)	$	(2	)		(0.00	)%
Hydromax USA, LLC (10)	First lien senior secured revolving loan	L+6.25%	12/30/2026		228		7			7			0.01	%
Hydromax USA, LLC (5)	First lien senior secured term loan	L+6.25%	12/30/2026		1,259		1,237			1,237			1.40	%
					1,601		1,242			1,242			1.41	%

The accompanying notes are an integral part of these consolidated financial statements.

10

AG Twin Brook BDC, Inc.

Consolidated Schedule of Investments

As of December 31, 2020

(Amounts in thousands)

Company(1)(2)	Investment	Interest Rate	Maturity Date	Principal/ Par Amount		Amortized Cost(3)			Fair Value			Percentage of Net Assets
Investments - Continued
Non-controlled/non-affiliated senior secured debt (4) - Continued
Health care equipment and supplies
Reliable Medical Supply LLC (11)	First lien senior secured revolving loan	L+6.00%	4/8/2025	$	138	$	(2	)	$	(2	)		(0.00	)%
Reliable Medical Supply LLC (8)	First lien senior secured term loan	L+6.00%	4/8/2025		622		611			612			0.69	%
					760		609			610			0.69	%
Health care providers and services
Anne Arundel Dermatology Management, LLC (7)	First lien senior secured delayed draw term loan	L+6.00%	10/16/2025	$	779		217			217			0.25	%
Anne Arundel Dermatology Management, LLC (11)	First lien senior secured revolving loan	L+6.00%	10/16/2025		234		(4	)		(4	)		(0.00	)%
Anne Arundel Dermatology Management, LLC (7)	First lien senior secured term loan	L+6.00%	10/16/2025		867		850			850			0.96	%
Apex Dental Partners, LLC (11)	First lien senior secured delayed draw term loan	L+6.00%	11/23/2025		450	$	(9	)	$	(9	)		(0.01	)%
Apex Dental Partners, LLC (11)	First lien senior secured revolving loan	L+6.00%	11/23/2025		150		(3	)		(3	)		(0.00	)%
Apex Dental Partners, LLC (7)	First lien senior secured term loan	L+6.00%	11/23/2025		634		622			622			0.70	%
ASP Global Acquisition, LLC (7)	First lien senior secured delayed draw term loan	L+5.50%	1/21/2025		739		678			676			0.76	%
ASP Global Acquisition, LLC (11)(12)	First lien senior secured revolving loan	L+5.50%	1/21/2025		485		(8	)		(9	)		(0.01	)%
ASP Global Acquisition, LLC (7)	First lien senior secured term loan	L+5.50%	1/21/2025		2,220		2,178			2,178			2.46	%
Beacon Oral Specialists Management LLC (11)	First lien senior secured delayed draw term loan	L+5.75%	12/14/2025		536		(9	)		(9	)		(0.01	)%
Beacon Oral Specialists Management LLC (11)	First lien senior secured revolving loan	L+5.75%	12/14/2025		150		(3	)		(3	)		(0.00	)%
Beacon Oral Specialists Management LLC (6)	First lien senior secured term loan	L+5.75%	12/14/2025		784		771			771			0.87	%
Geriatric Medical and Surgical Supply, LLC (5)	First lien senior secured term loan	L+6.00%	12/21/2025		1,337		1,040			1,040			1.18	%
Peak Dental Services, LLC (11)	First lien senior secured delayed draw term loan	L+6.25%	12/31/2025		530		(11	)		(11	)		(0.01	)%
Peak Dental Services, LLC (7)	First lien senior secured revolving loan	L+6.25%	12/31/2025		133		24			24			0.03	%
Peak Dental Services, LLC (7)	First lien senior secured term loan	L+6.25%	12/31/2025		550		539			539			0.61	%
Peak Investment Holdings, LLC (11)	First lien senior secured delayed draw term loan	L+6.50%	12/6/2024		485		(8	)		(19	)		(0.02	)%
Peak Investment Holdings, LLC (11)	First lien senior secured revolving loan	L+6.50%	12/6/2024		324		(5	)		(13	)		(0.01	)%
Peak Investment Holdings, LLC (7)	First lien senior secured term loan	L+6.50%	12/6/2024		423		417			407			0.46	%
SAMGI Buyer, Inc. (11)	First lien senior secured revolving loan	L+6.50%	4/14/2025		138		(3	)		(3	)		(0.00	)%
SAMGI Buyer, Inc. (7)	First lien senior secured term loan	L+6.50%	4/14/2025		539		527			528			0.60	%
SCP ENT and Allergy Services, LLC (8)	First lien senior secured delayed draw term loan	L+6.50%	9/25/2025		1,173		76			77			0.09	%
SCP ENT and Allergy Services, LLC (11)	First lien senior secured revolving loan	L+6.50%	9/25/2025		218		(5	)		(5	)		(0.01	)%
SCP ENT and Allergy Services, LLC (8)	First lien senior secured term loan	L+6.50%	9/25/2025		914		893			894			1.01	%
SCP Eye Care Services, LLC (7)(8)	First lien senior secured delayed draw term loan	L+6.00%	9/11/2022		2,915		2,892			2,889			3.25	%
SCP Eye Care Services, LLC (11)	First lien senior secured revolving loan	L+6.00%	9/11/2022		469		(4	)		(4	)		(0.00	)%
SCP Eye Care Services, LLC (8)	First lien senior secured term loan	L+6.00%	9/11/2022		2,138		2,120			2,119			2.39	%
Silver Falls MSO, LLC (8)	First lien senior secured revolving loan	L+5.75%	8/30/2024		235		52			44			0.05	%
Silver Falls MSO, LLC (8)	First lien senior secured term loan	L+5.75%	8/30/2024		1,317		1,294			1,249			1.41	%
Southeast Primary Care Partners, LLC (11)	First lien senior secured delayed draw term loan	L+6.25%	12/30/2025		300		(7	)		(7	)		(0.01	)%
Southeast Primary Care Partners, LLC (11)	First lien senior secured revolving loan	L+6.25%	12/30/2025		225		(6	)		(6	)		(0.01	)%
Southeast Primary Care Partners, LLC (5)	First lien senior secured term loan	L+6.25%	12/30/2025		732		714			714			0.81	%
Varsity DuvaSawko Operating Corp. (11)	First lien senior secured revolving loan	L+6.25%	11/27/2024		474		(7	)		(7	)		(0.01	)%
Varsity DuvaSawko Operating Corp. (7)(8)	First lien senior secured term loan	L+6.25%	11/27/2024		2,428		2,388			2,392			2.69	%
Vital Care Buyer, LLC (11)	First lien senior secured revolving loan	L+6.00%	10/19/2025		580		(10	)		(10	)		(0.01	)%
Vital Care Buyer, LLC (7)	First lien senior secured term loan	L+6.00%	10/19/2025		1,024		1,006			1,006			1.14	%
					27,629		19,196			19,114			21.60	%
Health care technology
Spear Education, LLC (11)	First lien senior secured delayed draw term loan	L+5.50%	2/26/2025	$	474	$	(4	)	$	(14	)		(0.02	)%
Spear Education, LLC (7)	First lien senior secured revolving loan	L+5.50%	2/26/2025		414		411			402			0.45	%
Spear Education, LLC (7)	First lien senior secured term loan	L+5.50%	2/26/2025		871		863			845			0.95	%
					1,759		1,270			1,233			1.38	%
Internet and direct marketing retail
Aquatic Sales Solutions, LLC (7)	First lien senior secured revolving loan	L+5.50%	12/18/2025	$	150	$	12		$	12			0.01	%
Aquatic Sales Solutions, LLC (7)	First lien senior secured term loan	L+5.50%	12/18/2025		659		646			646			0.73	%
DealerOn Inc. (11)	First lien senior secured revolving loan	L+5.50%	11/19/2024		314		(5	)		(4	)		(0.00	)%
DealerOn Inc. (8)	First lien senior secured term loan	L+5.50%	11/19/2024		1,311		1,289			1,293			1.46	%
					2,434		1,942			1,947			2.20	%
IT services
Data Source Intermediate Holdings, LLC (8)	First lien senior secured revolving loan	L+5.50%	2/11/2025	$	123	$	121		$	118			0.13	%
Data Source Intermediate Holdings, LLC (8)	First lien senior secured term loan	L+5.50%	2/11/2025		832		818			803			0.91	%
Legility, LLC (11)	First lien senior secured revolving loan	L+6.00%	12/17/2024		123		(2	)		(3	)		(0.00	)%
Legility, LLC (7)(8)	First lien senior secured term loan	L+6.00%	12/17/2025		721		708			698			0.79	%
Library Associates, LLC (11)	First lien senior secured revolving loan	L+7.00%	8/13/2023		211		(4	)		(4	)		(0.00	)%
Library Associates, LLC (7)	First lien senior secured term loan	L+7.00%	8/13/2023		1,114		1,093			1,095			1.24	%
					3,124		2,734			2,707			3.07	%

The accompanying notes are an integral part of these consolidated financial statements.

11

AG Twin Brook BDC, Inc.

Consolidated Schedule of Investments

As of December 31, 2020

(Amounts in thousands)

Company(1)(2)	Investment	Interest Rate	Maturity Date	Principal/ Par Amount		Amortized Cost(3)			Fair Value			Percentage of Net Assets
Investments - Continued
Non-controlled/non-affiliated senior secured debt (4) - Continued
Machinery
Industrial Dynamics Company, Ltd. (7)(11)(14)	First lien senior secured revolving loan	L+6.25%	8/20/2024	$	141	$	(2	)	$	(6	)		(0.01	)%
Industrial Dynamics Company, Ltd. (7)	First lien senior secured term loan	L+6.25%	8/20/2024		936		920			896			1.01	%
					1,077		918			890			1.00	%
Media
ALM Media, LLC (11)(16)	First lien senior secured revolving loan	L+6.50%	11/25/2024	$	971	$	(15	)	$	(17	)		(0.02	)%
ALM Media, LLC (7)	First lien senior secured term loan	L+6.50%	11/25/2024		2,762		2,716			2,716			3.07	%
					3,733		2,701			2,699			3.05	%
Metals and mining
Copperweld Group, Inc. (11)	First lien senior secured revolving loan	L+6.00%	9/27/2024	$	400	$	(7	)	$	(8	)		(0.01	)%
Copperweld Group, Inc. (8)(10)	First lien senior secured term loan	L+6.00%	9/27/2024		2,077		2,040			2,037			2.30	%
					2,477		2,033			2,029			2.29	%
Personal products
Cosmetic Solutions, LLC (11)	First lien senior secured delayed draw term loan	L+5.75%	10/17/2025	$	366	$	(6	)	$	(9	)		(0.01	)%
Cosmetic Solutions, LLC (11)	First lien senior secured revolving loan	L+5.75%	10/17/2025		344		(5	)		(9	)		(0.01	)%
Cosmetic Solutions, LLC (8)	First lien senior secured term loan	L+5.75%	10/17/2025		2,844		2,796			2,772			3.13	%
					3,554		2,785			2,754			3.11	%
Software
Affinitiv, Inc. (11)	First lien senior secured revolving loan	L+7.00%	8/26/2024	$	248	$	(3	)	$	(2	)		(0.00	)%
Affinitiv, Inc. (7)	First lien senior secured term loan	L+7.00%	8/26/2024		2,346		2,313			2,330			2.63	%
					2,594		2,310			2,328			2.63	%
Textiles, apparel and luxury goods
Lakeshirts LLC (11)	First lien senior secured delayed draw term loan	L+4.75%	12/23/2025	$	398	$	(5	)	$	(12	)		(0.01	)%
Lakeshirts LLC (7)	First lien senior secured revolving loan	L+4.75%	12/23/2024		398		88			84			0.09	%
Lakeshirts LLC (7)	First lien senior secured term loan	L+4.75%	12/23/2024		1,582		1,560			1,535			1.74	%
					2,378		1,643			1,607			1.82	%
Trading companies and distributors
Banner Buyer, LLC (11)	First lien senior secured delayed draw term loan	L+5.75%	10/31/2025	$	1,048	$	(7	)	$	(15	)		(0.02	)%
Banner Buyer, LLC (5)	First lien senior secured revolving loan	L+5.75%	10/31/2025		370		69			67			0.08	%
Banner Buyer, LLC (5)(9)	First lien senior secured term loan	L+5.75%	10/31/2025		1,400		1,379			1,375			1.55	%
Empire Equipment Company, LLC (11)	First lien senior secured delayed draw term loan	L+5.75%	1/17/2025		941		(18	)		(41	)		(0.05	)%
Empire Equipment Company, LLC (8)	First lien senior secured revolving loan	L+5.75%	1/17/2025		439		117			106			0.12	%
Empire Equipment Company, LLC (8)	First lien senior secured term loan	L+5.75%	1/17/2025		1,349		1,323			1,290			1.46	%
Montway LLC (11)	First lien senior secured delayed draw term loan	L+6.50%	11/4/2025		675		(15	)		(15	)		(0.02	)%
Montway LLC (11)	First lien senior secured revolving loan	L+6.50%	11/4/2025		150		(3	)		(3	)		(0.00	)%
Montway LLC (8)	First lien senior secured term loan	L+6.50%	11/4/2025		730		714			714			0.81	%
Triad Technologies, LLC (7)	First lien senior secured revolving loan	L+4.75%	10/31/2025		314		26			27			0.03	%
Triad Technologies, LLC (8)	First lien senior secured term loan	L+4.75%	10/31/2025		950		935			938			1.06	%
					8,366		4,520			4,443			5.02	%
Total non-controlled/non-affiliated senior secured debt				$	100,557	$	76,415		$	75,805			85.65	%
Non-controlled/non-affiliated sponsor subordinated note
Trading companies and distributors
Empire Equipment Company, LLC	Sponsor subordinated note	12.50% + 7.00% PIK	7/17/2025	$	7	$	7		$	7			0.01	%
Total non-controlled/non-affiliated sponsor subordinated note				$	7	$	7		$	7			0.01	%
Total non-controlled/non-affiliated investments				$	100,564	$	76,422		$	75,812			85.66	%
Non-controlled/affiliated investments
Multisector holdings
Twin Brook Equity Holdings, LLC (17)	Equity - 1.84% membership interest					$	3,201		$	3,721			4.20	%
Total non-controlled/affiliated investments						$	3,201		$	3,721			4.20	%
Total investments						$	79,623		$	79,533			89.86	%

(1)	Unless otherwise indicated, all investments are considered Level 3 investments.
(2)	Unless otherwise indicated, all investments represent co-investments made with the Company’s affiliates in accordance with the terms of the exemptive relief that the Company received from the U.S. Securities and Exchange Commission. Refer to Note 6 for further information.
(3)	The amortized cost represents the original cost adjusted for the amortization of discounts and premiums, as applicable, on debt investments using the effective interest method.
(4)	Unless otherwise indicated, the interest rate on the principal balance outstanding for all floating rate loans is indexed to LIBOR and/or an alternate base rate (e.g. prime rate), which typically resets semiannually, quarterly, or monthly at the borrower’s option. The applicable base rate may be subject to a floor. The borrower may also elect to have multiple interest reset periods for each loan. For each of these loans, we have provided the applicable margin over LIBOR based on each respective credit agreement.
(5)	The interest rate on these loans is subject to 1 month LIBOR, which as of December 31, 2020 was 0.14%.
(6)	The interest rate on these loans is subject to 2 month LIBOR, which as of December 31, 2020 was 0.19%.
(7)	The interest rate on these loans is subject to 3 month LIBOR, which as of December 31, 2020 was 0.24%.
(8)	The interest rate on these loans is subject to 6 month LIBOR, which as of December 31, 2020 was 0.26%.
(9)	The interest rate on these loans is subject to 12 month LIBOR, which as of December 31, 2020 was 0.34%.
(10)	The interest rate on these loans is subject to the Prime Rate, which as of December 31, 2020 was 3.25%.
(11)	Represents revolvers and delayed draw term loans where the entire balance is unfunded as of December 31, 2020. The negative fair value is a result of the commitment being valued below par. Refer to Note 7 for further information.
(12)	Principal balance includes reserve for letter of credit of $2,834 on which the borrower pays 5.50%.
(13)	Principal balance includes reserve for letter of credit of $20,286 on which the borrower pays 5.75%.
(14)	Principal balance includes reserve for letter of credit of $5,159 on which the borrower pays 6.25%.
(15)	Principal balance includes reserve for letter of credit of $10,663 on which the borrower pays 6.00%.
(16)	Principal balance includes reserve for letter of credit of $141,677 on which the borrower pays 0.00%.
(17)	As a practical expedient, the Company uses net asset value (“NAV”) to determine the fair value of this investment. Consistent with FASB guidance under ASC 820, these investments are excluded from the hierarchical levels. This represents an investment in an affiliated fund.

The accompanying notes are an integral part of these consolidated financial statements.

12

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited)

Note 1.  Organization

AG Twin Brook BDC, Inc. (the “Company”), formerly known as 1889 BDC, Inc., is a Delaware corporation which was formed on February 4, 2016.  The Company has elected to be regulated as a Business Development Company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”).  In addition, for tax purposes, the Company has elected to be treated as a Regulated Investment Company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”).  The Company seeks to provide risk-adjusted returns and current income to investors by investing primarily in senior secured debt of middle market companies.  The Company may also invest opportunistically in other parts of the capital structure, including senior secured stretch and unitranche facilities, second lien loans, mezzanine and mezzanine-related loans, and equity investments, as well as select other subordinated instruments either directly or through acquisitions in the secondary market.

AG Twin Brook Manager, LLC (the “Advisor”), a wholly-owned subsidiary of Angelo, Gordon & Co., L.P. (“Angelo Gordon”), serves as the investment adviser of the Company.  The Advisor is registered as an investment adviser with the U.S. Securities and Exchange Commission (the “SEC”) under the Investment Advisers Act of 1940.

Twin Brook Capital Partners, LLC (“TBCP”) is an affiliate of Angelo Gordon and provides collateral agent, administrative and other services with respect to certain investments held by the Company.  Twin Brook Capital Servicer, LLC (“TBCS”) is an affiliate of Angelo Gordon and provides loan servicing with respect to certain investments held by the Company.

The Company conducts private offerings (each, a “Private Offering”), where investors make a capital commitment to purchase shares of the Company’s common stock pursuant to a subscription agreement entered into with the Company. Investors will be required to make capital contributions to purchase shares of the Company’s common stock each time the Company delivers a drawdown notice. The initial closing of the Private Offering occurred on July 19, 2019 (the “Initial Closing”), and additional closings of the Private Offering are expected to occur from time to time as determined by the Company.  Upon the earlier to occur of (i) a Qualified IPO (as defined below), and (ii) the five year anniversary of the Initial Closing, investors will be released from any further obligation to purchase additional shares, subject to certain exceptions. A “Qualified IPO” is an initial public offering (“IPO”) of the Company’s common stock that results in an unaffiliated public float of at least the lower of (A) $60 million and (B) 17.5% of the aggregate capital commitments received prior to the date of such initial public offering.

The Company commenced its loan origination and investment activities with the initial drawdown from investors in the Private Offering on July 29, 2019 (the commencement of operations).  The Company made its first portfolio company investment in August 2019.

Note 2.  Significant Accounting Policies

Basis of Accounting

The Company’s consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“U.S. GAAP”).  The Company is an investment company and accordingly follows the investment company accounting and reporting guidance of the Financial Accounting Standards Board (FASB) Accounting Standards Codification (“ASC”) Topic 946, Financial Services – Investment Companies.  These consolidated financial statements reflect adjustments that in the opinion of management are necessary for the fair statement of the financial position and results of operations for the periods presented herein.  The Company commenced operations on July 29, 2019 and its fiscal year ends on December 31.

13

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

The interim consolidated financial statements have been prepared in accordance with U.S. GAAP for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Article 6 of Regulation S-X. Accordingly, certain disclosures accompanying the annual consolidated financial statements prepared in accordance with U.S. GAAP are omitted. In the opinion of management, all adjustments, consisting solely of normal recurring accruals considered necessary for the fair presentation of financial statements for the interim period presented, have been included. The current period’s results of operations will not necessarily be indicative of results that ultimately may be achieved for the fiscal year ending December 31, 2021.

Principles of Consolidation

The Company conducts certain of its activities through its wholly-owned subsidiaries Twin Brook Capital Funding XVIII, LLC and Twin Brook Equity XVIII Corp.  The Company consolidates subsidiaries that are controlled by the Company.  All intercompany balances and transactions have been eliminated in consolidation.

Use of Estimates

The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenue and expenses during the reporting period.  Actual results could differ from those estimates.

Cash

Cash is comprised of cash on deposit with major financial institutions.  The Company places its cash with high credit quality institutions to minimize credit risk exposure.

Investment Related Transactions, Revenue Recognition and Expenses

Investment transactions and the related revenue and expenses are recorded on a trade-date basis.  Realized gains and losses on investment transactions are determined using the specific identification method.  All costs associated with consummated investments are included in the cost of such investments.  Broken deal expenses incurred in connection with investment transactions which are not successfully consummated are expensed as a component of “Other” expense on the consolidated statement of operations.

Interest income and interest expense are recognized on an accrual basis.  Interest income on debt instruments is accrued and recognized for those issuers who are currently paying in full or expected to pay in full.  For those issuers who are in default or expected to default, interest is not accrued and is only recognized when received.  Interest income and expense include discounts accreted and premiums amortized on certain debt instruments as determined in good faith by the Company and calculated using the effective interest method.  Loan origination fees, original issue discounts and market discounts or premiums are capitalized as part of the underlying cost of the investments and accreted or amortized over the life of the investment as interest income.

Paydown gains and losses on investments in debt instruments are reported in “Interest” income on the consolidated statement of operations.  Interest received in-kind, computed at the contractual rate specified in each investment agreement, is added to the principal balance of the investment and reported as “Interest” income on the consolidated statement of operations.  The Company records dividend income from private securities pursuant to the terms of the respective investments.

14

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

The Company may earn various fees during the life of the loans.  Such fees include, but are not limited to, syndication, commitment, administration, prepayment and amendment fees, some of which are paid to the Company on an ongoing basis.  These fees and any other income are recognized as earned as a component of "Other" income on the consolidated statement of operations.

Investments at Fair Value

The Company applies Financial Accounting Standards Board Accounting Standards Codification Topic 820, Fair Value Measurements (“ASC 820”), as amended, which establishes a framework for measuring fair value in accordance with U.S. GAAP and required disclosures of fair value measurements.  ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability (i.e., the “exit price”) in an orderly transaction between market participants at the measurement date.  In accordance with ASC 820, the Companydiscloses the fair value of its investments in a hierarchy that prioritizes the inputs to valuation techniques used to measure the fair value.  The hierarchy gives the highest priority to valuations based upon unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to valuations based upon unobservable inputs that are significant to the valuation (Level 3 measurements).  ASC 820 establishes three levels of the fair value hierarchy as follows:

Level 1 Inputs that reflect unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date;

Level 2 Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly, including inputs in markets that are not considered to be active;

Level 3 Inputs that are unobservable.

Inputs are used in applying the various valuation techniques and broadly refer to the assumptions that market participants use to make valuation decisions, including assumptions about risk.  Inputs may include price information, volatility statistics, interest rates, specific and broad credit data, liquidity statistics, and other factors.  A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement; however, the determination of what constitutes “observable” requires significant judgment by the Company.  The Company considers observable data to be market data which is readily available, regularly distributed or updated, reliable and verifiable, not proprietary, and provided by independent sources that are actively involved in the relevant market.  The categorization of a financial instrument within the hierarchy is based upon the pricing transparency of the instrument and does not necessarily correspond to the Company’s perceived risk of that instrument.

The availability of observable inputs can vary from product to product and is affected by a wide variety of factors, including for example, the type of product, whether the product is new and not yet established in the marketplace, the liquidity of markets and other characteristics particular to the transaction.  To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment.  Accordingly, the degree of judgment exercised by the Company, the Company’s Board of Directors (the “Board”), and the Advisor in determining fair value is greatest for instruments categorized in Level 3.  In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy.

Investments in investment funds include vehicles structured for the purpose of investing in privately held common and preferred equity interests. Fair values are generally determined utilizing the NAV supplied by, or on behalf of, management of each investment fund, which is net of management and incentive fees or allocations charged by the investment fund, if applicable, and is in accordance with the “practical expedient”, as defined by FASB Accounting Standards Update (“ASU”) 2009-12, Investments in Certain Entities that Calculate Net Asset Value per Share. NAVs received by, or on behalf of, management of

15

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

each investment fund are based on the fair value of the investment funds’ underlying investments in accordance with policies established by management of each investment fund, as described in each of their financial statements and offering memorandum. Withdrawals and distributions from investments in investment funds are at the discretion of the Advisor and may depend on the liquidation of underlying assets. Investments which are valued using NAV as a practical expedient are excluded from the above hierarchy.

The Board oversees and supervises a multi-step valuation process, which includes, among other procedures, the following:

• The valuation process begins with each investment being initially valued by the investment professionals responsible for the portfolio investment in conjunction with the portfolio management team.

• The Advisor’s management reviews the preliminary valuations with the investment professionals.  Agreed upon valuation recommendations are presented to the Board.

• The Board reviews the recommended valuations and determines the fair value of each investment; valuations that are not based on readily available market quotations are valued in good faith, based on, among other things, the input of the Advisor and, where applicable, other third parties.

When determining the fair value of Level 3 investments, the Company may take into account the following factors, where relevant: recent transactions, the enterprise value of the underlying company, the nature and realizable value of any collateral, the underlying company’s ability to make payments and its earnings and discounted cash flows, the markets in which the underlying company does business, financial covenants, the seniority of the financial instrument in the capital structure of the company, comparisons to publicly traded securities, and changes in the interest rate environment and the credit markets generally that may affect the price at which similar investments may be made and other relevant factors. The primary method for determining enterprise value uses a multiple analysis whereby appropriate multiples are applied to the portfolio company’s net income before net interest expense, income tax expense, depreciation and amortization (“EBITDA”). The enterprise value analysis is performed to determine the value of equity investments and to determine if debt investments are credit impaired. If debt investments are credit impaired, the Company will use the enterprise value analysis or a liquidation basis analysis to determine fair value. For debt investments that are not determined to be credit impaired, the Company uses a market interest rate yield analysis to determine fair value.

The Company’s investments trade infrequently and when they are traded, the price may be unobservable, and as a result, multiple external pricing sources may not be available.  In such instances, the Company may use an internal pricing model as either a corroborating or sole data point in determining the price.  Pricing models take into account the contractual terms of the financial instrument, as well as relevant inputs, including where applicable, equity prices, interest rate yield curves, credit curves, correlation, and the creditworthiness of the counterparty.  The Company generally engages third party firm(s) to assist in validating certain financial instruments where multiple external prices cannot be obtained.  The third party firm(s) either independently determine prices or assess the reasonableness of the Company’s prices.  The analyses provided by such third party firm(s) are reviewed and considered by the Company.  As part of the risk management process, the Company reviews and analyzes the prices obtained from external pricing sources to evaluate their reliability and accuracy, which includes identifying and excluding vendor prices and broker quotations that the Company believes does not reflect fair value.  In addition, the Advisor’s valuation committee meets regularly and engages in ongoing reviews of the valuation processes and procedures including reviews of methodology, ongoing accuracy, source quality and independence. Such reviews include, but are not limited to, comparison of current vendor prices and broker quotations against ongoing daily trading activity, vendor due diligence, and back testing.

16

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

Fair value is a market-based measure considered from the perspective of a market participant rather than an entity-specific measure.  Therefore, even when market assumptions are not readily available, the assumptions are set to reflect those that the Company believes market participants would use in pricing the asset or liability at the measurement date.

Foreign Currency Translation

Amounts denominated in foreign currencies are translated into USD on the following basis: (i) investments and other assets and liabilities denominated in foreign currencies are translated into USD based upon currency exchange rates effective on the last business day of the period; and (ii) purchases and sales of investments, borrowings and repayments of such borrowings, income, and expenses denominated in foreign currencies are translated into USD based upon currency exchange rates prevailing on the transaction dates.

The Company does not isolate the portion of the results of operations resulting from changes in foreign exchange rates on investments from fluctuations arising from changes in market prices of securities held. Such fluctuations are included within net realized and unrealized gain (loss) on investments on the consolidated statement of operations. Unrealized gains and losses on foreign currency holdings and non-investment assets and liabilities attributable to the changes in foreign currency exchange rates are included in the net change in unrealized gain (loss) on foreign currency translation on the consolidated statements of operations. Net realized gains and losses on foreign currency holdings and non-investment assets and liabilities attributable to changes in foreign currency exchange rates are included in net realized gain (loss) on foreign currency transactions on the consolidated statements of operations.

Foreign security and currency translations may involve certain considerations and risks not typically associated with investing in U.S. companies and U.S. government securities. These risks include, but are not limited to, currency fluctuations and revaluations and future adverse political, social and economic developments, which could cause investments in foreign markets to be less liquid and prices more volatile than those of comparable U.S. companies or U.S. government securities.

Foreign Currency Forward Contracts

The Company may enter into foreign currency forward contracts to reduce the Company’s exposure to foreign currency exchange rate fluctuations in the value of foreign currencies. In a foreign currency forward contract, the Company agrees to receive or deliver a fixed quantity of one currency for another, at a pre-determined price at a future date. Forward foreign currency contracts are marked-to-market at the applicable forward rate. Unrealized gain (loss) on foreign currency forward contracts are recorded on the consolidated statements of assets and liabilities by counterparty on a net basis, not taking into account collateral posted which is recorded separately, if applicable. Notional amounts of foreign currency forward contract assets and liabilities are presented separately on the consolidated schedules of investments. Purchases and settlements of foreign currency forward contracts having the same settlement date and counterparty are generally settled net and any realized gains or losses are recognized on the settlement date.

The Company does not utilize hedge accounting and as such, the Company recognizes its derivatives at fair value with changes in the net unrealized gain (loss) on foreign currency forward contracts recorded on the consolidated statements of operations.

Organizational Costs

Organizational costs to establish the Company are charged to expense as incurred.  These expenses consist primarily of legal fees and other costs of organizing the Company.

17

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

Offering Costs

Offering costs in connection with the offering of common shares of the Company are capitalized as a deferred charge and amortized to expense on a straight-line basis over 12 months from the commencement of operations.  These expenses consist primarily of legal fees and other costs incurred with the Company’s share offerings, the preparation of the Company’s registration statement, and registration fees.

Deferred Financing Costs

Deferred financing costs consist of financing costs incurred in connection with obtaining the Company’s subscription facility.  Such financing costs are capitalized and amortized over the life of the facility utilizing the straight-line method.  For the three and six months ended June 30, 2021, the Company amortized approximately $56,000 and $109,000 of financing costs, respectively, which have been included in “Interest” expense on the consolidated statements of operations. For the three and six months ended June 30, 2020, the Company amortized approximately $27,000 and $54,000 of financing costs, respectively, which have been included in “Interest” expense on the consolidated statements of operations.

Deferred Income

Deferred income consists of annual administrative agent fees received in connection with the servicing of certain loan investments.  Such fees are deferred when received and recognized as earned over the applicable period.  For the three and six months ended June 30, 2021, the Company received approximately $31,000 and $71,000 of agent fees, respectively. During the three and six months ended June 30, 2021, approximately $46,000 and $83,000 of agent fees have been recognized as earned and included in “Other” income on the consolidated statements of operations. For the three and six months ended June 30, 2020, the Company received approximately $3,000 and $24,000 of agent fees, respectively. During the three and six months ended June 30, 2020, approximately $20,000 and $38,000 of agent fees, respectively, have been recognized as earned and included in “Other” income on the consolidated statements of operations.

Income Taxes

The Company has elected to be regulated as a BDC under the 1940 Act.  The Company also has elected to be treated as a Regulated Investment Company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended.  As a RIC, the Company generally will not have to pay corporate-level U.S. federal income taxes on any ordinary income or capital gains that it distributes timely to its shareholders as dividends.  To the extent the Company continues to qualify as a RIC, any tax liability related to income earned and distributed by the Company represents obligations of the Company’s investors and will not be reflected in the consolidated financial statements of the Company.

To continue to qualify as a RIC, the Company must, among other things, meet certain source-of-income and asset diversification requirements. In addition, to continue to qualify for RIC tax treatment, the Company must distribute to its shareholders, for each taxable year, at least 90% of its “investment company taxable income” for that year, which is generally its ordinary income plus the excess of its realized net short-term capital gains over its realized net long-term capital losses. The Company will generally be subject to a 4% non-deductible U.S. federal excise tax on certain undistributed income or gains in respect of any calendar year, unless it distributes annually an amount at least equal to the sum of (i) 98% of its net ordinary income (taking into account certain deferrals and elections) for the calendar year, (ii) 98.2% of its capital gain net income (adjusted for certain ordinary losses) for the one-year period ending on October 31 in such calendar year and (iii) any net ordinary income and capital gain net income recognized, but not distributed, in preceding years. The Company, at its discretion, may carry forward taxable income for distribution in the following taxable year and pay the applicable U.S. federal excise

18

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

tax.  For the six months ended June 30, 2021 and 2020, the Company did not accrue any U.S. federal excise tax.

The Company conducts certain of its activities through its wholly-owned subsidiary, Twin Brook Equity XVIII Corp., a Delaware C corporation.  Twin Brook Equity XVIII Corp. is treated as a corporation for United States federal income tax purposes and is subject to U.S. federal, state or local income tax.  For the six months ended June 30, 2021 and 2020, the Company did not accrue any U.S. federal tax expense.

The Company evaluates tax positions taken or expected to be taken in the course of preparing its financial statements to determine whether the tax positions are “more-likely-than-not” to be sustained by the applicable tax authority.  Tax positions not deemed to meet the “more-likely-than-not” threshold are reserved and recorded as a tax benefit or expense in the current year.  All penalties and interest associated with income taxes are included in income tax expense.  Conclusions regarding tax positions are subject to review and may be adjusted at a later date based on factors including, but not limited to, on-going analyses of tax laws, regulations and interpretations thereof.  There were no tax penalties, and no interest associated with income taxes was incurred through June 30, 2021.

Loan Syndications and Participations

The Company may originate certain loans and then syndicate all or a portion of those loans to a third party. For the three and six months ended June 30, 2021, the Company earned approximately $107,000 and $124,000, respectively, of syndication and other origination fee income, which is included in “Other” income on the consolidated statement of operations. For the three and six months ended June 30, 2020, the Company earned approximately $0 and $93,000, respectively, of syndication and other origination fee income, which is included in “Other” income on the consolidated statement of operations.

The Company follows the guidance in Accounting Standards Codification (“ASC”) Topic 860 Transfers and Servicing when accounting for loan participations and other partial loan sales. Such guidance requires a participation or other partial loan sale to meet the definition of a “participating interest,” as defined in the guidance, in order for sale treatment to be allowed. Participations or other partial loan sales that do not meet the definition of a participating interest remain on the consolidated statement of assets and liabilities and the proceeds are recorded as a secured borrowing until the definition is met. Secured borrowings are carried at fair value to correspond with the related investments, which are carried at fair value. There were no participations that were accounted for as secured borrowings during the period.

Distributions

Distributions to common stockholders are recorded on the record date. The amount to be distributed, if any, is determined by the Board each quarter. The Company intends to distribute net capital gains (i.e., net long-term capital gains in excess of net short-term capital losses), if any, at least annually out of the assets legally available for such distributions. However, the Company may decide in the future to retain such capital gains for investment, incur a corporate-level tax on such capital gains, and elect to treat such capital gains as deemed distributions to stockholders.

Note 3.  Investments

Under the 1940 Act, the Company is required to separately identify non-controlled investments where it owns 5% or more of a portfolio company’s outstanding voting securities and/or had the power to exercise control over the management or policies of such portfolio company as investments in “affiliated” companies. In addition, under the 1940 Act, the Company is required to separately identify investments where it owns more than 25% of a portfolio company’s outstanding voting securities and/or had the power to exercise control over the management or policies of such portfolio company as investments in “controlled” companies. Under the 1940 Act, "non-affiliated investments" are defined as investments that

19

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

are neither controlled investments nor affiliated investments. Detailed information with respect to the Company’s non-controlled, non-affiliated; non-controlled, affiliated; and controlled affiliated investments is contained in the consolidated financial statements, including the consolidated schedule of investments. The information in the tables below is presented on an aggregate portfolio basis, without regard to whether they are non-controlled, non-affiliated; non-controlled, affiliated; or controlled affiliated investments.

Investments at fair value and amortized cost consisted of the following as of June 30, 2021 and December 31, 2020:

	June 30, 2021				December 31, 2020
(Amounts in thousands)	Amortized Cost		Fair Value		Amortized Cost		Fair Value
First lien senior secured debt	$	93,080	$	92,947	$	76,415	$	75,805
Sponsor subordinated note		10		8		7		7
Investment in affiliated fund		4,059		5,131		3,201		3,721
Total investments	$	97,149	$	98,086	$	79,623	$	79,533

20

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

The industry composition of investments based on fair value as of June 30, 2021 and December 31, 2020 was as follows:

	June 30, 2021			December 31, 2020
Aerospace and defense		2.1	%		2.7	%
Auto components		-			1.5	%
Chemicals		6.9	%		8.4	%
Commercial services and supplies		3.0	%		7.0	%
Construction and engineering		0.6	%		-
Containers and packaging		5.7	%		7.0	%
Diversified consumer services		9.6	%		9.8	%
Electronic equipment, instruments and components		1.4	%		2.0	%
Food and staples retailing		1.5	%		0.9	%
Food products		1.9	%		1.3	%
Gas utilities		1.5	%		1.6	%
Health care equipment and supplies		3.0	%		0.8	%
Health care providers and services		21.9	%		24.0	%
Health care technology		1.9	%		1.6	%
Household durables		0.9	%		-
Internet and direct marketing retail		2.5	%		2.5	%
IT services		4.6	%		3.4	%
Leisure equipment and products		1.0	%		-
Life sciences tools and services		1.1	%		-
Machinery		1.8	%		1.1	%
Media		2.9	%		3.4	%
Metals and mining		2.4	%		2.6	%
Multisector holdings		5.2	%		4.7	%
Personal products		2.8	%		3.5	%
Real estate management and development		1.7	%		-
Software		3.3	%		2.9	%
Specialty retail		1.3	%		-
Textiles, apparel and luxury goods		1.8	%		2.0	%
Trading companies and distributors		5.7	%		5.3	%
Total		100.0	%		100.0	%

As of June 30, 2021, 99.6% of investments held were based in the United States and 0.4% were based in Canada. All investments held as of December 31, 2020 were based in the United States.

Note 4.  Fair Value of Investments

Fair Value Disclosures

The following tables present the fair value hierarchy of financial instruments as of June 30, 2021 and December 31, 2020:

21

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

	Assets at Fair Value as of June 30, 2021
(Amounts in thousands)	Level 1		Level 2		Level 3		Total
First lien senior secured debt	$	-	$	-	$	92,947	$	92,947
Sponsor subordinated note		-		-		8		8
Foreign currency forward contracts		-		4		-		4
Total	$	-	$	4	$	92,955	$	92,959
Investments measured at net asset value(1)								5,131
Total financial instruments, at fair value							$	98,090

(1) Certain investments that are measured at fair value using NAV have not been categorized in the fair value hierarchy. The fair value amounts presented in the table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the Consolidated Statements of Assets and Liabilities.

	Assets at Fair Value as of December 31, 2020
(Amounts in thousands)	Level 1		Level 2		Level 3		Total
First lien senior secured debt	$	-	$	-	$	75,805	$	75,805
Sponsor subordinated note		-		-		7		7
Total	$	-	$	4	$	75,812	$	75,812
Investments measured at net asset value(1)								3,721
Total financial instruments, at fair value							$	79,533

(1) Certain investments that are measured at fair value using NAV have not been categorized in the fair value hierarchy. The fair value amounts presented in the table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the Consolidated Statements of Assets and Liabilities.

The following tables present changes in the fair value of investments for which Level 3 inputs were used to determine the fair value for the three and six months ended June 30, 2021 and 2020:

	Level 3 Assets at Fair Value for the Three Months Ended June 30, 2021*
(Amounts in thousands)	Balance 4/1/2021		Purchases and Drawdowns		Sales and Paydowns			Other**		Realized Gains/ (Losses)		Change in Unrealized Appreciation/(Depreciation)			Balance 6/30/2021		Change in Unrealized Appreciation/ (Depreciation) for Level 3 Assets Still Held as of 6/30/2021
First lien senior secured debt	$	80,517	$	20,138	$	(8,231	)	$	138	$	69	$	316		$	92,947	$	316
Sponsor subordinated note		9		-		-			-		-		(1	)		8		(1	)
Total	$	80,526	$	20,138	$	(8,231	)	$	138	$	69	$	315		$	92,955	$	315
* Gains and losses are included in their respective captions in the consolidated statement of operations.
** Includes accretion, paydown gains/(losses) and interest received in-kind on debt instruments, where applicable.

	Level 3 Assets at Fair Value for the Six Months Ended June 30, 2021*
(Amounts in thousands)	Balance 1/1/2021		Purchases and Drawdowns		Sales and Paydowns			Other**		Realized Gains/ (Losses)		Change in Unrealized Appreciation/(Depreciation)			Balance 6/30/2021		Change in Unrealized Appreciation/ (Depreciation) for Level 3 Assets Still Held as of 6/30/2021
First lien senior secured debt	$	75,805	$	34,068	$	(17,803	)	$	313	$	87	$	477		$	92,947	$	477
Sponsor subordinated note		7		2		-			1		-		(2	)		8		(2	)
Total	$	75,812	$	34,070	$	(17,803	)	$	314	$	87	$	475		$	92,955	$	475
* Gains and losses are included in their respective captions in the consolidated statement of operations.
** Includes accretion, paydown gains/(losses) and interest received in-kind on debt instruments, where applicable.

22

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

	Level 3 Assets at Fair Value for the Three Months Ended June 30, 2020*
(Amounts in thousands)	Balance 4/1/2020		Purchases and Drawdowns		Sales and Paydowns			Other**		Realized Gains/ (Losses)		Change in Unrealized Appreciation/(Depreciation)		Balance 6/30/2020		Change in Unrealized Appreciation/ (Depreciation) for Level 3 Assets Still Held as of 6/30/2020
First lien senior secured debt	$	57,857	$	7,847	$	(6,912	)	$	77	$	4	$	137	$	59,010	$	137
Sponsor subordinated note		5		-		-			-		-		1		6		1
Total	$	57,862	$	7,847	$	(6,912	)	$	77	$	-	$	138	$	59,016	$	138

* Gains and losses are included in their respective captions in the consolidated statement of operations.

** Includes accretion, paydown gains/(losses) and interest received in-kind on debt instruments, where applicable.

	Level 3 Assets at Fair Value for the Six Months Ended June 30, 2020*
(Amounts in thousands)	Balance 1/1/2020		Purchases and Drawdowns		Sales and Paydowns			Other**		Realized Gains/ (Losses)		Change in Unrealized Appreciation/(Depreciation)			Balance 6/30/2020		Change in Unrealized Appreciation/ (Depreciation) for Level 3 Assets Still Held as of 6/30/2020
First lien senior secured debt	$	38,156	$	30,002	$	(7,384	)	$	135	$	4	$	(1,453	)	$	59,010	$	(1,453	)
Sponsor subordinated notes		-		6		-			-		-		-			6		-
Total	$	38,156	$	30,008	$	(7,384	)	$	135	$	4	$	(1,453	)	$	59,016	$	(1,453	)

* Gains and losses are included in their respective captions in the consolidated statement of operations.

** Includes accretion, paydown gains/(losses) and interest received in-kind on debt instruments, where applicable.

Debt Not Carried at Fair Value

The fair value of the Company’s subscription facility, which would have been categorized as Level 3 within the fair value hierarchy as of June 30, 2021 and December 31, 2020, approximates its carrying value.

Significant Unobservable Inputs

In accordance with ASC 820, the following tables provide quantitative information about the significant unobservable inputs of the Company’s Level 3 investments as of June 30, 2021 and December 31, 2020.  The table is not intended to be all-inclusive but instead capture the significant unobservable inputs relevant to the Company’s determination of fair value.

	Fair Value										Impact to Valuation
	as of		Valuation	Significant				Weighted			from an Increase
Asset Class	6/30/2021		Techniques	Unobservable Inputs	Input Ranges			Average			in Input
	(Amounts in thousands)
First lien senior secured debt	$	79,346	Discounted cash flow	Yield		6.4% - 11.5	%		8.1	%	Decrease
Sponsor subordinated note		8	Market comparable	LTM EBITDA multiple		7.0	x				Increase
	$	79,354

 

	Fair Value										Impact to Valuation
	as of		Valuation	Significant				Weighted			from an Increase
Asset Class	12/31/2020		Techniques	Unobservable Inputs	Input Ranges			Average			in Input
	(Amounts in thousands)
First lien senior secured debt	$	64,571	Discounted cash flow	Yield		6.3% - 11.4	%		8.0	%	Decrease
Sponsor subordinated note		7	Market comparable	LTM EBITDA multiple		7.0	x				Increase
	$	64,578

The Company’s other Level 3 investments have been valued primarily using recent transactions.  The significant unobservable input used in the discounted cash flow is the yield.  The yield is used to discount the estimated future cash flows expected to be received from the underlying investment.  The Company considers the portfolio company performance since close, the leverage used by the portfolio company relative to its total enterprise value and other risks associated with an investment in determining the yield.  The significant unobservable input used in the market comparable is the LTM EBITDA multiple.

23

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

Note 5.  Subscription Facility

In accordance with the 1940 Act, the Company can borrow amounts such that its asset coverage, as defined in the 1940 Act, is at least 200% after such borrowings, subject to certain limitations.  As of June 30, 2021, the Company’s asset coverage ratio was 14,571.3%. There were no outstanding borrowings as of December 31, 2020.

On August 14, 2019, the Company entered into a revolving credit facility (the “Subscription Facility”) with Wells Fargo Bank, National Association (the “Lender”).  The Subscription Facility enables the Company to request loans from the Lender up to a maximum commitment of $15 million.  The borrowings under the Subscription Facility are collateralized by the eligible unfunded capital commitments of investors in the Company.  The total amount available under the Subscription Facility may be reduced as a result of decreases in the unfunded capital commitments of investors in the Company as well as other provisions of the Subscription Facility.

Borrowings under the Subscription Facility bear interest at either (i) LIBOR plus the applicable margin of 1.50%, if the borrowing is a LIBOR Rate Loan or (ii) the Prime Rate plus the applicable margin of 0.50%, if the borrowing is a Reference Rate Loan.  As of June 30, 2021, the outstanding borrowings under the Subscription facility bore interest at an all-in rate of 3.75%.  As of December 31, 2020, there were no outstanding borrowings.  In addition, the Company pays an unused commitment fee of 0.20% per annum on the daily unused commitments of the Lender.  The maturity date of the Subscription Facility is August 12, 2022.

The Subscription Facility contains representations, warranties, covenants, including financial covenants, events of default and indemnities that are customary for agreements of this type.  As of June 30, 2021 and December 31, 2020, the Company is in compliance in all material respects with such covenants.

Debt obligations consisted of the following as of June 30, 2021:

	As of June 30, 2021
(Amounts in thousands)	Maximum Principal Amount Committed		Principal Amount Outstanding			Principal Amount Available(1)		Carrying Value
Subscription facility	$	15,000	$	(700	)	$	12,012	$	(700	)
Total debt	$	15,000	$	(700	)	$	12,012	$	(700	)

(1)  The amount available reflects any limitations related to the Subscription Facility’s borrowing base.

Debt obligations consisted of the following as of December 31, 2020:

	As of December 31, 2020
(Amounts in thousands)	Maximum Principal Amount Committed		Principal Amount Outstanding		Principal Amount Available(1)		Carrying Value
Subscription facility	$	15,000	$	-	$	13,900	$	-
Total debt	$	15,000	$	-	$	13,900	$	-

(1)  The amount available reflects any limitations related to the Subscription Facility’s borrowing base.

24

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

For the three and six months ended June 30, 2021 and 2020, the components of interest expense were as follows:

	Three Months Ended June 30, 2021			Three Months Ended June 30, 2020
							Six Months Ended			Six Months Ended
(Amounts in thousands)							June 30, 2021			June 30, 2020
Interest expense	$	8		$	64		$	15		$	162
Amortization of deferred financing costs		56			27			109			54
Total interest expense	$	64		$	91		$	124		$	216
Average interest rate		3.75	%		2.33	%		3.56	%		2.89	%
Average daily borrowings	$	8		$	7,207		$	31		$	8,250

Note 6.  Agreements and Related Party Transactions

Administration Agreement

On June 26, 2019, the Company entered into an Administration Agreement (the “Administration Agreement”) with Angelo Gordon (the “Administrator”). Under the terms of the Administration Agreement, the Administrator performs, or oversees the performance of, required administrative services, which include providing office space, equipment and office services, maintaining financial records, preparing reports to shareholders and reports filed with the SEC, and managing the payment of expenses and the performance of administrative and professional services rendered by others.

The Company reimburses the Administrator for services performed for it pursuant to the terms of the Administration Agreement. In addition, pursuant to the terms of the Administration Agreement, the Administrator may delegate its obligations under the Administration Agreement to an affiliate or to a third party and the Company will reimburse the Administrator for any services performed for it by such affiliate or third party.

Unless earlier terminated as described below, the Administration Agreement will remain in effect until June 26, 2022 and from year to year thereafter if approved annually by the vote of the Board of Directors of the Company and the vote of a majority of the Company’s Independent Directors.  The Administration Agreement may be terminated by either party without penalty upon not less than 60 days’ written notice to the other.

No person who is an officer, director, or employee of the Administrator or its affiliates and who serves as a director of the Company receives any compensation from the Company for his or her services as a director.  However, the Company reimburses the Administrator (or its affiliates) for an allocable portion of the compensation paid by the Administrator or its affiliates to the Company’s officers who provide operational and administrative services, as well as their respective staffs and other professionals who provide services to the Company, who assist with the preparation, coordination and administration of the foregoing or provide other “back office” or “middle office” financial or operational services to the Company (based on the percentage of time those individuals devote, on an estimated basis, to the business and affairs of the Company).  Directors who are not affiliated with the Administrator receive compensation for their services and reimbursement of expenses incurred to attend meetings.

For the three and six months ended June 30, 2021, the Administrator charged approximately $0.1 and $0.2 million, respectively, for certain costs and expenses allocable to the Company under the terms of the Administration agreement.  For the three and six months ended June 30, 2020, the Administrator had the option to charge approximately $0.1 million and $0.3 million, respectively, for certain costs and expenses allocable to the Company under the terms of the Administration Agreement, all of which were waived and borne by the Administrator for those periods.

25

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

Investment Management Agreement

On June 26, 2019, the Company entered into an Investment Management Agreement (the “Investment Management Agreement”) with the Advisor.  Under the terms of the Investment Management Agreement, the Advisor is responsible for originating prospective investments, conducting research and due diligence investigations on potential investments, analyzing investment opportunities, negotiating and structuring the Company’s investments and monitoring the Company’s investments and portfolio companies on an ongoing basis.

Unless earlier terminated as described below, the Investment Management Agreement will remain in effect until June 26, 2022 and from year to year thereafter if approved annually by (a) the vote of the Board of Directors of the Company or by the vote of a majority of the outstanding voting securities of the Company and (b) the vote of a majority of the Company’s Independent Directors.  The Investment Management Agreement will automatically terminate in the event of assignment.  The Investment Management Agreement may be terminated without penalty upon not less than 60 days’ written notice by the vote of a majority of the outstanding voting securities of the Company, or by the vote of the Company’s Directors or by the Advisor.

From time to time, the Advisor may pay amounts owed by the Company to third-party providers of goods or services and the Company will subsequently reimburse the Advisor for such amounts paid on its behalf.  Amounts payable to the Advisor are settled in the normal course of business without formal payment terms.

The Investment Management Agreement also provides that the Company reimburses the Advisor for certain organizational costs incurred prior to the commencement of the Company’s operations, and for certain offering costs. The Company has agreed to repay the Advisor for initial organizational costs and offering costs up to a maximum of $1.25 million, with the Advisor bearing any organizational and offering costs in excess of such amount.

As of June 30, 2021, the Company had approximately $0.5 million payable to Angelo Gordon for operating costs which is included in “Accrued expenses and other liabilities payable to affiliate” on the consolidated statement of assets and liabilities.  As of December 31, 2020, the Company had approximately $0.5 million payable to Angelo Gordon for operating costs, which is included in "Accrued expenses and other liabilities payable to affiliate" on the consolidated statement of assets and liabilities.

Under the terms of the Investment Management Agreement, the Company will pay the Advisor a base management fee and may also pay to it certain incentive fees.  The cost of both the base management fee and the incentive fee will ultimately be borne by the Company’s shareholders.

The base management fee is calculated at an annual rate of 0.60% of the Company’s gross assets, excluding cash and cash equivalents.  For services rendered under the Investment Management Agreement, the base management fee is payable quarterly in arrears.  The base management fee is calculated based on the average value of the Company’s gross assets (excluding cash and cash equivalents) at the end of the two most recently completed calendar quarters, and appropriately adjusted for any share issuances or repurchases during the current calendar quarter.  Base management fees for any partial month or quarter will be appropriately pro-rated.  For purposes of the Investment Management Agreement, cash equivalents means U.S. government securities and commercial paper instruments maturing within one year of purchase.  Upon the occurrence of a Qualified IPO, the base management fee will be calculated at an annual rate of 1.25% of the Company’s gross assets, excluding cash and cash equivalents.

26

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

For the three and six months ended June 30, 2021, the Company accrued approximately $138,000 and $261,000, respectively, of base management fees payable to the Advisor.  For the three and six months ended June 30, 2020, the Company accrued approximately $91,000 and $165,000 of base management fees payable to the advisor. As of June 30, 2021 and December 31, 2020, base management fees payable by the Company to the Advisor were approximately $138,000 and $105,000, respectively.

Pursuant to the Investment Management Agreement, the Advisor is entitled to an incentive fee (“Incentive Fee”), which consists of two components; an incentive fee based on income and an incentive fee based on capital gains.

The first part, the income incentive fee, is calculated and payable quarterly in arrears and equals (a) 100% of the excess of the Company’s pre-incentive fee net investment income for the immediately preceding calendar quarter, over a preferred return of 1.00% per quarter (4% annualized) (the “Hurdle”), until the Advisor has received a “catch-up” equal to 16.75% of the pre-incentive fee net investment income for the current quarter; and (b) 16.75% of all remaining pre-incentive fee net investment income above the “catch-up.”

The second part, the capital gains incentive fee, is determined and payable in arrears as of the end of each fiscal year (or upon termination of the Investment Management Agreement), and equals 16.75% of the Company’s realized capital gains, if any, on a cumulative basis from inception through the end of the fiscal year, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid capital gain incentive fees (the “Cumulative Capital Gains”).

For the three and six months ended June 30, 2021, the Company accrued approximately $207,000 and $354,000, respectively, of income incentive fees payable to the Advisor.  For the three and six months ended June 30, 2020, the Company accrued approximately $37,000 and $76,000, respectively, of income incentive fees payable to the Advisor. As of June 30, 2021 and December 31, 2020, the Company had approximately $207,000 and $99,000, respectively, of income incentive fees payable to the Advisor.

Affiliated Transactions

The Company may be prohibited under the 1940 Act from participating in certain transactions with its affiliates without prior approval of the Company’s Independent Directors, and in some cases, the prior approval of the SEC.  The Company intends to rely on exemptive relief that has been granted by the SEC to the Company, the Advisor, and Angelo Gordon to permit the Company to co-invest with other funds managed by the Advisor or Angelo Gordon, in a manner consistent with the Company’s investment objective, positions, policies, strategies and restrictions as well as regulatory requirements and other pertinent factors.

Pursuant to such exemptive relief, the Company is generally permitted to co-invest with certain of its affiliates if a “required majority” (as defined in Section 57(o) of the 1940 Act) of the Board make certain conclusions in connection with a co-investment transaction, including that (1) the terms of the transaction, including the consideration to be paid, are reasonable and fair to the Company and its shareholders and do not involve overreaching of the Company or its shareholders on the part of any person concerned, (2) the transaction is consistent with the interests of the Company’s shareholders and is consistent with its investment objective and strategies, and (3) the investment by its affiliates would not disadvantage the Company, and the Company’s participation would not be on a basis different from or less advantageous than that on which its affiliates are investing. In certain situations where co-investment with one or more funds managed by Angelo Gordon is not permitted or appropriate, Angelo Gordon will need to decide which funds will proceed with the investment.  Angelo Gordon will make these determinations based on its policies and procedures, which are designed to reasonably ensure that investment opportunities are

27

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

allocated fairly and equitably among affiliated funds over time and in a manner that is consistent with applicable laws, rules and regulations.

Investment in Affiliated Fund

Fair value as of June 30, 2021 and 2020 and transactions during the three and six months ended June 30, 2021 and 2020 of the Company’s investments in affiliates were as follows:

	Investment in Affiliated Fund at Fair Value for the Three Months Ended June 30, 2021
(Amounts in thousands)	Fair Value as of April 1, 2021		Gross Additions		Gross Reductions			Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value as of June 30, 2021		Dividend, Interest, PIK and Other Income
Non-controlled/affiliated investments
Twin Brook Equity Holdings, LLC	$	4,061	$	731	$	(1	)	$	-	$	340	$	5,131	$	-
Total non-controlled/affiliated investments	$	4,061	$	731	$	(1	)	$	-	$	340	$	5,131	$	-

	Investment in Affiliated Fund at Fair Value for the Six Months Ended June 30, 2021
(Amounts in thousands)	Fair Value as of January 1, 2021		Gross Additions		Gross Reductions			Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value as of June 30, 2021		Dividend, Interest, PIK and Other Income
Non-controlled/affiliated investments
Twin Brook Equity Holdings, LLC	$	3,721	$	861	$	(3	)	$	-	$	552	$	5,131	$	-
Total non-controlled/affiliated investments	$	3,721	$	861	$	(3	)	$	-	$	552	$	5,131	$	-

	Investment in Afilliated Fund at Fair Value for the Three Months Ended June 30, 2020
(Amounts in thousands)	Fair Value as of April 1, 2020		Gross Additions		Gross Reductions			Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)		Fair Value as of June 30, 2020		Dividend, Interest, PIK and Other Income
Non-controlled/affiliated investments
Twin Brook Equity Holdings, LLC	$	1,759	$	186	$	(59	)	$	-	$	71	$	1,957	$	-

Total non-controlled/affiliated investments $ 1,759 $ 186
$ (59 ) $ - $ 71 $ 1,957 $ -

	Investment in Affiliated Fund at Fair Value for the Six Months Ended June 30, 2020
(Amounts in thousands)	Fair Value as of January 1, 2020		Gross Additions		Gross Reductions			Net Realized Gain (Loss)		Net Change in Unrealized Appreciation (Depreciation)			Fair Value as of June 30, 2020		Dividend, Interest, PIK and Other Income
Non-controlled/affiliated investments
Twin Brook Equity Holdings, LLC	$	1,641	$	665	$	(59	)	$	-	$	(290	)	$	1,957	$	-
Total non-controlled/affiliated investments	$	1,641	$	665	$	(59	)	$	-	$	(290	)	$	1,957	$	-

Note 7.  Derivatives

The Company may enter into foreign currency forward contracts from time to time to help mitigate the impact that an adverse change in foreign exchange rates would have on the value of the Company’s investments denominated in foreign currencies.

In order to better define its contractual rights and to secure rights that will help the Company mitigate its counterparty risk, the Company may enter into an International Swaps and Derivatives Association, Inc. Master Agreement (“ISDA Master Agreement”) or a similar agreement with its derivative counterparties. An ISDA Master Agreement is a bilateral agreement between the Company and a counterparty that governs OTC derivatives, including foreign currency forward contracts, and typically contains, among other things, collateral posting terms and netting provisions in the event of a default and/or termination event. The provisions of the ISDA Master Agreement typically permit a single net payment in the event of a default (close-out netting) or similar event, including the bankruptcy or insolvency of the counterparty. The Company minimizes counterparty credit risk by only entering into agreements with counterparties that it believes to be of good standing and by monitoring the financial stability of those counterparties.

28

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

For the three and six months ended June 30, 2021, the Company’s average USD notional exposure to foreign currency forward contracts was $2,154,287 and $1,481,657, respectively.

The following table presents both gross and net information about derivative instruments eligible for offset in the consolidated statements of assets and liabilities as of June 30, 2021.

Counterparty	Gross Amount of Assets		Gross Amount of Liabilities		Net Amount of Assets/(Liabilities)		Collateral Received/Pledged(1)		Net Amounts(2)
Wells Fargo Bank, National Association	$	4	$	-	$	4	$	-	$	4
(1) Amount excludes excess cash collateral paid.
(2) Net amount represents the net amount due (to) from counterparty in the event of a default based on the contractual setoff rights under the agreement. Net amount excludes any over-collateralized amounts, if applicable.

The effect of transactions in derivative instruments on the consolidated statements of operations during the three and six months ended June 30, 2021 was as follows:

	Three Months Ended June 30, 2021			Six Months Ended June 30, 2021
Net change in unrealized gain (loss) on foreign currency forward contracts	$	(12	)	$	4
Realized (loss) on foreign currency forward contracts		(59	)		(59	)

There were no derivative transactions entered in to or outstanding for the year ended December 31, 2020.

Note 8.  Commitments and Contingencies

Commitments

The Company’s investment portfolio may contain debt investments that are in the form of revolving lines of credit and unfunded delayed draw commitments, which require the Company to provide funding when requested by portfolio companies in accordance with the terms of the underlying loan agreements.

Unfunded portfolio company commitments and funded debt investments are presented on the consolidated schedule of investments and are fair valued.  Unrealized appreciation or depreciation, if any, is included in the consolidated statement of assets and liabilities and consolidated statement of operations.

29

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

As of June 30, 2021 and December 31, 2020, the Company had the following outstanding commitments to fund investments in current portfolio companies:

Portfolio Company	June 30, 2021		December 31, 2020
First lien senior secured debt(1)	(Amounts in thousands)		(Amounts in thousands)
50Floor, LLC	$	199	$	199
Abrasive Technology Intermediate, LLC		173		-
Advanced Lighting Acquisition, LLC		324		162
AFC Industries, Inc.		451		-
Affinitiv, Inc.		248		248
Agility Intermediate, Inc.		534		-
ALM Media, LLC		744		971
AM Buyer, LLC		111		108
Anne Arundel Dermatology Management, LLC		634		780
Apex Dental Partners, LLC		566		600
Aptitude Health Holdings, LLC		240		-
Aquatic Sales Solutions, LLC		98		135
ASP Global Acquisition, LLC		534		534
Banner Buyer, LLC		838		1,343
BBG Intermediate Holdings, Inc.		210		-
Beacon Oral Specialists Management LLC		686		686
Behavior Frontiers, LLC		34		-
Brightview, LLC		427		-
BRTS Holdings, LLC		-		341
Canadian Orthodontic Partners Corp.		493		-
Copperweld Group, Inc.		53		400
Cosmetic Solutions, LLC		710		710
Data Source Intermediate Holdings, LLC		123		-
DealerOn Inc.		314		314
Domino Equipment Company, LLC		79		-
E Phoenix Acquisition Co. Inc.		75		-
Edko Acquisition, LLC		38		-
Empire Equipment Company, LLC		1,379		1,254
EMSAR Acquisition LLC		567		-
Engelman Baking Co., LLC		157		157
G2O Technologies, LLC		207		207
Geriatric Medical and Surgical Supply, LLC		300		270
Groundworks Operations, LLC		867		739
Hydromax USA, LLC		148		330
Industrial Dynamics Company, Ltd.		141		141
Innovative FlexPak, LLC		596		627

30

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

Portfolio Company	June 30, 2021		December 31, 2020
First lien senior secured debt(1) (continued)	(Amounts in thousands)		(Amounts in thousands)
ISSA, LLC	$	131	$	-
Jansy Packaging, LLC		706		676
Kalkomey Enterprises, LLC		46		77
Lakeshirts LLC		557		703
Legility, LLC		123		123
Leonard Group, Inc.		197		-
Library Associates, LLC		211		211
MacNeill Pride Group Corp.		515		-
Mad Rose Company, LLC		104		-
Mattco Forge, Inc.		506		506
Millennia Patient Services, LLC		401		-
Montway LLC		825		825
MRC Keeler Acquisition, LLC		300		300
Nimlok Company, LLC		224		11
NSG Buyer, Inc.		294		294
NutriScience Innovations, LLC		131		-
Peak Dental Services, LLC		337		636
Peak Investment Holdings, LLC		843		809
Perimeter Brands Intermediate Holdco LLC		210		210
Reliable Medical Supply LLC		138		138
Revival Animal Health, LLC		131		-
Revolution Plastics Buyer, LLC		422		492
SAMGI Buyer, Inc.		138		138
SCA Buyer, LLC		459		-
SCP ENT and Allergy Services, LLC		1,287		1,287
SCP Eye Care Services, LLC		-		469
ShiftKey, LLC		187		-
Silver Falls MSO, LLC		178		178
SimiTree Acquisition LLC		1,065		-
Southeast Primary Care Partners, LLC		525		525
Southern Orthodontic Partners Management, LLC		125		-
Spear Education, LLC		888		474
Spectrum Solutions, LLC		267		-
Starwest Botanicals Acquisition, LLC		164		-
Storm Smart Buyer LLC		131		-
Teel Plastics, LLC		324		324
Triad Technologies, LLC		314		282
United Land Services Opco Parent, LLC		1,022		-
Vanguard Packaging, LLC		535		535
Varsity DuvaSawko Operating Corp.		474		474
Vital Care Buyer, LLC		580		580
Total unfunded portfolio company commitments	$	29,313	$	22,533

(1) Unfunded commitments denominated in currencies other than USD have been converted to USD using the exchange rate as of the applicable reporting date.

31

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

As of June 30, 2021 and December 31, 2020, approximately $173,000 and $181,000, respectively, of the Company's unfunded revolver commitments are reserved for letters of credit issued to third party beneficiaries on behalf of the Company's investments.

Investor Commitments

As of June 30, 2021 and December 31, 2020, the Company had $216.0 million in total capital commitments from investors ($115.6 million and $126.4 million, respectively, undrawn).  These undrawn capital commitments will no longer remain in effect following the completion of a Qualified IPO.

Four investors in the Company have aggregate capital commitments representing 100% of the Company’s total capital commitments. Such concentration of investor commitments could have a material effect on the Company.

Other Commitments and Contingencies

From time to time, the Company may become a party to certain legal proceedings during the normal course of business.  As of June 30, 2021, management was not aware of any material pending or threatened litigation.

Note 9.  Net Assets

Subscriptions and Drawdowns

The Company has the authority to issue 100,000,000 shares of its common stock with a par value of $0.001 per share.

The Company has entered into subscription agreements with investors providing for the private placement of the Company’s common shares. Under the terms of the subscription agreements, investors are required to fund drawdowns to purchase the Company’s common shares up to the amount of their respective capital commitment on an as-needed basis each time the Advisor delivers a drawdown notice to such investors.

During the six months ended June 30, 2021 and 2020, the Advisor delivered the following capital call notices to investors:

Six Months Ended June 30, 2021
Capital Drawdown Notice Date	Common Share Issuance Date	Number of Common Shares Issued		Aggregate Offering Price ($ in millions)
March 16, 2021	March 30, 2021		540,000	$	10.80
June 30, 2021	July 15, 2021		802,493		16.20
Total			1,342,493	$	27.00

Six Months Ended June 30, 2020
Capital Drawdown Notice Date	Common Share Issuance Date	Number of Common Shares Issued		Aggregate Offering Price ($ in millions)
February 28, 2020	March 13, 2020		810,000	$	16.20
June 11, 2020	June 25, 2020		432,000		8.64
Total			1,242,000	$	24.84

32

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

Dividends

The following table reflects dividend declared on shares of the Company’s common stuck during the six months ended June 30, 2021:

For the Six Months Ended June 30, 2021
Date Declared	Record Date	Payment Date	Dividend per Share
April 22, 2021	April 26, 2021	April 30, 2021	$	0.20

There were no dividends declared during the six months ended June 30, 2020.

Note 10.  Earnings Per Share

The following table sets forth the computation of basic and diluted earnings (loss) per common share for the three and six months ended June 30, 2021 and 2020:

	Three Months Ended June 30, 2021		Three Months Ended Ended June 30, 2020
					Six Months Ended		Six Months Ended
(Amounts in thousands, except share and per share amounts)					June 30, 2021		June 30, 2020
Net increase (decrease) in net assets resulting from operations	$	1,699	$	633	$	3,002	$	(1,023	)
Weighted average shares of common stock outstanding - basic and diluted		5,022,000		2,993,736		4,756,475		2,656,978
Earnings (loss) per common share - basic and diluted	$	0.34	$	0.21	$	0.63	$	(0.39	)

Note 11.  Income Taxes

Taxable income generally differs from net increase (decrease) in net assets resulting from operations due to temporary and permanent differences in the recognition of income and expenses, and generally excludes net unrealized gains or losses, as unrealized gains or losses are generally not included in taxable income until they are realized.

The Company makes certain adjustments to the classification of net assets as a result of permanent book-to-tax differences, which include differences in the book and tax basis of certain assets and liabilities, and nondeductible federal taxes or losses among other items. To the extent these differences are permanent, they are charged or credited to additional paid in capital or total distributable earnings (losses), as appropriate. There were no permanent differences for the six months ended June 30, 2021. For the three and six months ended June 30, 2020, permanent differences were approximately $166,000 and $336,000, respectively, consisting of nondeductible offering costs.

33

AG Twin Brook BDC, Inc.

Notes to Consolidated Financial Statements (Unaudited) - Continued

Note 12.  Financial Highlights

The following are financial highlights for a common share outstanding during the six months ended June 30, 2021 and 2020:

	Six Months			Six Months
	Ended			Ended
	June 30,			June 30,
(Amounts in thousands, except share and per share amounts)	2021			2020
Per share data:
Net asset value, beginning of period	$	19.75		$	19.77
Net investment income (loss)(1)		0.41			0.27
Net realized and unrealized gain (loss) on investment transactions(1)		0.22			(0.66	)
Total from operations		0.63			(0.39	)
Impact of issuance of common stock		(0.01	)		0.17
Dividends declared from earnings		(0.20	)		-
Total increase (decrease) in net assets		0.42			(0.22	)
Net asset value, end of period	$	20.17		$	19.55
Shares outstanding, end of period		5,022,000			3,402,000
Total return(2)		3.1	%		(1.1	)%
Ratios / supplemental data
Ratio of gross expenses to average net assets(3)(4)(5)		1.8	%		3.7	%
Ratio of net expenses to average net assets(3)(4)(6)		1.8	%		3.2	%
Ratio of net investment income (loss) to average net assets(3)(4)		2.1	%		1.4	%
Net assets, end of period	$	101,299		$	66,518
Weighted average shares outstanding		4,756,475			2,656,978
Total capital commitments, end of period	$	216,000		$	216,000
Ratio of total contributed capital to total committed capital, end of period		46.5	%		31.5	%
Portfolio turnover rate(7)		22.2	%		15.7	%
Asset coverage ratio(8)		14,571.3	%		N/A

(1)	The per share data was derived using the weighted average shares outstanding during the period.
(2)	Total return is calculated as the change in net asset value ("NAV") per share during the period, plus distributions per share, if any, divided by the NAV per share at the beginning of the period.
(3)	Not annualized.
(4)	Average net assets are computed using the average balance of net assets at the end of each month of the reporting period.
(5)	Ratio of gross expenses to average net assets is computed using expenses before waivers from the Administrator.
(6)	Ratio of net expenses to average net assets is computed using total expenses net of waivers from the Administrator.
(7)	Portfolio turnover rate is calculated using the lesser of total sales or total purchases over the average of the investments at fair value for the periods reported.
(8)	Asset coverage ratio is equal to (i) the sum of (A) net assets at the end of the period and (B) total debt outstanding at the end of the period, divided by (ii) total debt outstanding at the end of the period.

Note 13.  Subsequent Events

The Company’s management evaluated subsequent events through the date of issuance of these consolidated financial statements.  There have been no subsequent events that occurred that would require disclosure in, or would be required to be recognized in, these consolidated financial statements, except as discussed below. On July 16, 2021, the Board declared a dividend of $0.20 per share on the Company’s common stock, which was paid on July 30, 2021 to stockholders of record at the close of business on July 26, 2021.

34

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

In this quarterly report on Form 10-Q, or this "report," we refer to AG Twin Brook BDC, Inc. as "we," "us," the "Company," or "our," unless we specifically state otherwise or the context indicates otherwise. We refer to our investment adviser, AG Twin Brook Manager, LLC, as our "Advisor," and we refer to the direct parent company of our Advisor, Angelo, Gordon & Co., L.P., as "Angelo Gordon." Angelo Gordon serves as the Company’s Administrator and may also be referred to herein as “Administrator”.

Forward-Looking Statements

This report includes estimates, projections, statements relating to our business plans, objectives, and expected operating results that are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933 (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements may appear throughout this report, including the following sections: “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Risk Factors” (Part II, Item 1A of this Form 10-Q). These forward-looking statements include information about possible or assumed future results of our business, financial condition, liquidity, returns, results of operations, plans, yields, objectives, the composition of our portfolio, actions by governmental entities, including the U.S. Department of the Treasury and the Federal Reserve, and the potential effects of actual and proposed legislation on us, our views on certain macroeconomic trends, and the impact of COVID-19. These forward-looking statements generally are identified by the words “believe,” “project,” “expect,” “anticipate,” “estimate,” “intend,” “strategy,” “future,” “opportunity,” “plan,” “may,” “should,” “will,” “would,” “will be,” “will continue,” “will likely result,” and similar expressions. Forward-looking statements are based on current expectations and assumptions that are subject to risks and uncertainties that may cause actual results to differ materially from those expressed or implied by the forward-looking statements. We caution investors not to rely unduly on any forward-looking statements, which speak only as of the date made, and urge you to carefully consider the risks identified under the captions “Risk Factors,” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2020 (our “2020 10-K”). Except as required by law, we undertake no obligation to update or revise publicly any forward-looking statements, whether because of new information, future events, or otherwise.

The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to help the reader understand the results of operations and financial condition of AG Twin Brook BDC, Inc. This MD&A is provided as a supplement to, and should be read in conjunction with our 2020 10-K, our consolidated financial statements and the accompanying Notes to Consolidated Financial Statements (Part I, Item 1 of this Form 10-Q).

Overview

AG Twin Brook BDC, Inc. is a Delaware corporation formed on February 4, 2016.  We have elected to be regulated as a Business Development Company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”).  In addition, for tax purposes, we have elected to be treated as a Regulated Investment Company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”).  We were formed to provide risk-adjusted returns and current income to investors by investing primarily in middle market companies.

We are managed by our Advisor, a wholly-owned subsidiary of Angelo Gordon.  The Advisor is registered as an investment adviser with the U.S. Securities and Exchange Commission (the “SEC”) under the Investment Advisers Act of 1940.  Subject to the overall supervision of our board of directors (the “Board”), our Advisor manages our day-to-day operations, and provides investment advisory and management services to us.  Our Advisor will be responsible for originating prospective investments,

35

conducting research and due diligence investigations on potential investments, analyzing investment opportunities, negotiating and structuring our investments, and monitoring our investments and portfolio companies on an ongoing basis.

We conduct private offerings (each, a “Private Offering”), where investors make a capital commitment to purchase shares of our common stock pursuant to a subscription agreement entered into with us.  Investors will be required to make capital contributions to purchase shares of our common stock each time the Company delivers a drawdown notice. The initial closing of the Private Offering occurred on July 19, 2019 (the “Initial Closing”).  As of June 30, 2021, we had $216 million in total capital commitments from investors.  Upon the earlier to occur of (i) a Qualified IPO (as defined below), and (ii) the five year anniversary of the Initial Closing, investors will be released from any further obligation to purchase additional shares, subject to certain exceptions. A “Qualified IPO” is an initial public offering (“IPO”) of our common stock that results in an unaffiliated public float of at least the lower of (A) $60 million and (B) 17.5% of the aggregate capital commitments received prior to the date of such initial public offering.

As a BDC, we must invest at least 70% of our assets in “eligible portfolio companies,” generally, U.S. private operating companies (or small U.S. public operating companies with a market capitalization of less than $250 million). As a BDC, we may also invest up to 30% of our portfolio in non-eligible portfolio company investments, such as investments in non-U.S. companies, which may include investments in a “passive foreign investment company” (a “PFIC”).  Because we have elected to be regulated as a BDC, and we intend to continue to qualify as a RIC under the Code, our portfolio will also be subject to the diversification and other requirements under the Code.

Investments

We invest principally in privately originated senior secured loans to U.S. middle market companies, which we believe have consistent capital needs and have not only been underserved in recent years by traditional providers of capital such as banks and the public debt markets, but also for a variety of reasons may prefer working with experienced non-bank lenders. Our origination strategy focuses on the middle market private equity community. This financing is utilized for a variety of purposes, including to fund organic growth, acquisitions, recapitalizations, management buyouts and leveraged buyouts for companies with revenue generally under $500 million. In describing our business, we generally use the term “middle market” to refer to companies with EBITDA of between $3 million and $50 million annually; however, we typically invest in companies with EBITDA of less than $25 million. Notwithstanding the foregoing, the Advisor may determine whether companies qualify as “middle market” in its sole discretion, and we may from time to time invest in larger or smaller companies.

By investing predominantly in senior secured debt, we expect to reduce our risk of principal loss and deliver more stable returns over time as compared with investments in bonds, unsecured loans, mezzanine investments and public, private and project equity. However, we may also invest opportunistically in other parts of the capital structure, including senior secured stretch and unitranche facilities, second lien loans, mezzanine and mezzanine-related loans, and equity investments, as well as select other subordinated instruments either directly or through acquisitions in the secondary market.

The level of our investment activity depends on many factors, including the amount of debt and equity capital available to prospective portfolio companies, the level of merger, acquisition and refinancing activity for such companies, the availability of credit to finance transactions, the general economic environment and the competitive environment for the types of investments we make, all of which have been, and may continue to be, impacted by COVID-19.

36

Revenues

We generate revenues primarily through the receipt of interest income from the investments we hold. In addition, we generate income from various loan origination and other fees and from dividends on direct equity investments. In addition, we may generate revenue in the form of commitment, origination, administration, amendment, and loan servicing fees.  Loan origination fees, original issue discount and market discount or premium are capitalized as part of the underlying cost of the investments and accreted or amortized over the life of the investment as interest income. We record contractual prepayment premiums on loans and debt securities as interest income.

Our debt investment portfolio consists of primarily floating rate loans. As of June 30, 2021, 100% of our debt investments, based on fair value, bore interest at floating rates, which may be subject to interest rate floors.  Variable-rate investments subject to a floor generally reset periodically to the applicable floor, only if the floor exceeds the index.  Trends in base interest rates, such as LIBOR, may affect our net investment income over the long term. In addition, our results may vary from period to period depending on the interest rates of new investments made during the period compared to investments that were sold or repaid during the period; these results reflect the characteristics of the particular portfolio companies that we invested in or exited during the period and not necessarily any trends in our business or macroeconomic trends.

Dividend income that we receive from our ownership of private securities is recorded pursuant to the terms of the respective investments.

Expenses

Our primary operating expenses will include the payment of fees to the Advisor under the Investment Management Agreement, our allocable portion of overhead expenses under the Administration Agreement and other operating costs described below.

We are responsible for all costs and expenses incurred in connection with the operations of the Company and locating, structuring, evaluating, consummating, maintaining and disposing of investments and potential investments (whether or not the acquisition is consummated), including but not limited to legal, regulatory, accounting and other professional or third-party costs or disbursements including travel, rent or lodging, out-of-pocket expenses of the Advisor, the fees and expenses of any independent counsel engaged by the Advisor and out-of-pocket expenses related to third-party service providers (including loan servicer fees), placement agent fees and expenses, advertising expenses, litigation expenses, brokerage commissions, clearing and settlement charges and other transaction costs, custody fees, interest expenses, financing charges, initial and variation margin, broken deal expenses, compensation (which may include fees or performance-based compensation) of advisors, consultants and finders, joint venture partners, or other professionals relating to the Company’s operations and investments or potential investments (whether or not completed), which may include costs incurred to attend or sponsor networking and other similar events hosted by both for-profit and not-for-profit organizations (which may include organizations affiliated with current or prospective investors), specific expenses incurred in obtaining, developing or maintaining market data technology systems, research and other information and information service subscriptions utilized with respect to the Company’s investment program including fees to third party providers of research, portfolio risk management services (including the costs of risk management software or database packages), fees of pricing and valuation services, appraisal costs and brokerage expenses. We will also bear all commitment fees and any transfer or recording taxes, registration fees and other expenses in connection with acquisitions and dispositions of investments, and all expenses relating to the ownership and operation of investments, including taxes, interest, insurance, and other fees and expenses. Travel expenses may include first-class airfare and limited use of private or charter aircraft, as well as premium accommodations, in accordance with our Advisor’s policies related thereto.

37

In addition, we will bear all costs of the administration of the Company, including but not limited to accounting expenses (including accounting systems) and expenses relating to audit, legal and regulatory expenses (including filings with U.S. and non-U.S. regulators and compliance obligations), costs associated with our reporting and compliance obligations under the 1940 Act and other applicable U.S. federal and state securities laws, fees and expenses of any administrators in connection with the administration of the Company, expenses relating to the maintenance of registered offices of the Company to the extent provided by unaffiliated service providers, temporary office space of non-employee consultants or auditors, blue sky and corporate filing fees and expenses, corporate licensing expenses, indemnification expenses, costs of holding any meetings or conferences of investors or their delegates or advisors (including meetings of the Advisor and related activities), Independent Directors’ fees and expenses, costs of any litigation or threatened litigation or costs of any investigation or legal inquiries involving Company activities (including regulatory sweeps), the cost of any liability insurance or fidelity coverage for the Company, including any directors’ and officers’ liability insurance and key-person life insurance policies, maintained with respect to liabilities arising in connection with the activities of our directors and officers conducted on behalf of the Company, costs associated with reporting and providing information to existing and prospective investors, including printing and mailing costs, wind-up and liquidation expenses, and any extraordinary expenses arising in connection with the operations of the Company.

We have agreed to repay the Advisor for initial organization and offering costs up to a maximum of $1.25 million, of which the Advisor has incurred approximately $1.1 million as of June 30, 2021.

From time to time, the Administrator or its affiliates may pay third-party providers of goods or services. We will reimburse the Administrator or such affiliates thereof for any such amounts paid on our behalf.

Leverage

We have obtained a subscription facility to meet our capital needs.  We may borrow money from time to time within the levels permitted by the 1940 Act.

Impact of COVID-19

In late 2019 and early 2020, a novel coronavirus (SARS-CoV-2) and related respiratory disease ("COVID-19") emerged in China and spread rapidly across the world, including to the U.S. This outbreak has led and for an unknown period of time will continue to lead to disruptions in local, regional, national and global markets and economies affected thereby. The extent to which the COVID-19 pandemic will adversely impact our business, financial condition, liquidity and results of operations will depend on future developments, which are highly uncertain and cannot be predicted, including the scope and duration of this outbreak, and any future outbreaks.

It is clear that these types of events are negatively impacting and will, for at least some time, continue to negatively impact our business and portfolio companies and in many instances the impact will be profound. For example, smaller and middle market companies in which we may invest are being significantly impacted by these events and the uncertainty caused by these events. With respect to loans to such companies, we have been, and may continue to be impacted if, among other things, (i) amendments and waivers are granted (or are required to be granted) to borrowers permitting deferral of loan payments or allowing for payment-in-kind (“PIK”) interest payments, (ii) borrowers default on their loans, are unable to refinance their loans at maturity, or go out of business permanently, and/or (iii) the value of loans we hold decreases as a result of such events and the uncertainty they cause. Such events have caused us, and may continue to cause us, to suffer losses. We will also be negatively affected if the operations and effectiveness of our Adviser or a portfolio company (or any of the key personnel or service providers of the foregoing) is compromised or if necessary or beneficial systems and processes are disrupted as a result of the interruptions to regular business operations caused by COVID-19.

38

With respect to our investments, we have taken, and will continue to take, steps to actively oversee all of our individual portfolio companies. These measures include, among other things, frequent communication with our portfolio company management teams and related private equity sponsors to understand the expected financial performance impact of the COVID-19 pandemic.

The effects of the COVID-19 pandemic on economic and market conditions have increased the  demands to provide capital to our existing portfolio companies. We maintain adequate cash, capital commitments and additional borrowing capacity in reserve to meet any further such draw requests.

During the six months ended June 30, 2021, we continued to experience an increase in our net assets resulting from operations after experiencing unrealized losses across the fair value of our investments resulting from the COVID-19 pandemic during the first half of 2020. We experienced a decrease in our net assets resulting from operations for the first six months of 2020 and an increase for the six months ended December 31, 2020.

It is impossible to determine the scope of this outbreak, or any future outbreaks, how long any such outbreak, market disruption or uncertainties may last, the effect any governmental actions will have or the full potential impact on our business, the Advisor and portfolio companies. The impact of this outbreak, or any future outbreaks, while uncertain, could materially adversely affect our and our portfolio companies’ operating results.

Portfolio and Investment Activity

As of June 30, 2021, based on fair value, our portfolio consisted of 94.76% first lien senior secured debt investments, a 0.01% sponsor subordinated note investment, and a 5.23% investment in an affiliated fund.

As of June 30, 2021, we had investments in seventy-five portfolio companies with an aggregate fair value of $98.1 million.  As of December 31, 2020, we had investments in fifty-one portfolio companies with an aggregate fair value of $79.5 million.

39

Our investment activity for the six months ended June 30, 2021 and 2020 is presented below (information presented herein is at par value unless otherwise indicated).

	Three Months			Three Months
	Ended			Ended
	June 30,			June 30,
(Amounts in thousands)	2021			2020
Principal amount of investments committed (including add-ons):
First lien senior secured debt investments	$	21,900		$	3,750
Investment in affiliated fund		731			186
Total principal amount of investments committed	$	22,631		$	3,936
Principal amount of investments sold or repaid:
First lien senior secured debt investments	$	(7,552	)	$	(3,538	)
Investment in affiliated fund		(1	)		(59	)
Total principal amount of investments sold or repaid	$	(7,553	)	$	(3,597	)
New debt investments(1):
New commitments	$	18,640		$	3,677
Number of new commitments in new portfolio companies(2)		16			4
Average new commitment amount	$	1,165		$	919
Weighted average term for new commitments (in years)		5.0			5.0
Percentage of new commitments at floating rates		100.0	%		100.0	%
Percentage of new commitments at fixed rates		0.0	%		0.0	%

(1) Amounts shown exclude add-on transactions to existing portfolio companies during the period.

(2) Number of new debt investment commitments represent commitments to a particular portfolio company.

As of June 30, 2021 and December 31, 2020, our investments consisted of the following:

	June 30, 2021				December 31, 2020
(Amounts in thousands)	Amortized Cost		Fair Value		Amortized Cost		Fair Value
First lien senior secured debt	$	93,080	$	92,947	$	76,415	$	75,805
Sponsor subordinated note		10		8		7		7
Investment in affiliated fund		4,059		5,131		3,201		3,721
Total investments	$	97,149	$	98,086	$	79,623	$	79,533

40

The table below describes investments by industry composition based on fair value as of June 30, 2021 and December 31, 2020:

	June 30, 2021			December 31, 2020
Aerospace and defense		2.1	%		2.7	%
Auto components		-			1.5	%
Chemicals		6.9	%		8.4	%
Commercial services and supplies		3.0	%		7.0	%
Construction and engineering		0.6	%		-
Containers and packaging		5.7	%		7.0	%
Diversified consumer services		9.6	%		9.8	%
Electronic equipment, instruments and components		1.4	%		2.0	%
Food and staples retailing		1.5	%		0.9	%
Food products		1.9	%		1.3	%
Gas utilities		1.5	%		1.6	%
Health care equipment and supplies		3.0	%		0.8	%
Health care providers and services		21.9	%		24.0	%
Health care technology		1.9	%		1.6	%
Household durables		0.9	%		-
Internet and direct marketing retail		2.5	%		2.5	%
IT services		4.6	%		3.4	%
Leisure equipment and products		1.0	%		-
Life sciences tools and services		1.1	%		-
Machinery		1.8	%		1.1	%
Media		2.9	%		3.4	%
Metals and mining		2.4	%		2.6	%
Multisector holdings		5.2	%		4.7	%
Personal products		2.8	%		3.5	%
Real estate management and development		1.7	%		-
Software		3.3	%		2.9	%
Specialty retail		1.3	%		-
Textiles, apparel and luxury goods		1.8	%		2.0	%
Trading companies and distributors		5.7	%		5.3	%
Total		100.0	%		100.0	%

As of June 30, 2021, 99.6% of investments held were based in the United States and 0.4% were based in Canada. Investments held as of December 31, 2020 were based solely in the United States.

The weighted average yields and interest rates of our funded debt investments as of June 30, 2021 and December 31, 2020 were as follows:

	June 30, 2021			December 31, 2020
Weighted average total yield of funded debt investments at cost		8.0	%		7.7	%
Weighted average total yield of funded debt investments at fair value		8.1	%		7.9	%
Weighted average interest rate of funded debt investments (1)		7.0	%		7.0	%
Weighted average spread over LIBOR/CDOR of all floating rate funded debt investments		6.0	%		5.9	%

⁽¹⁾ Calculated using actual interest rates in effect as of June 30, 2021 and December 31, 2020 based on borrower elections.

41

The weighted average yield of our funded debt investments is not the same as a return on investment for our shareholders but, rather, relates to a portion of our investment portfolio and is calculated before the payment of all of our and our subsidiaries’ fees and expenses. The weighted average yield was computed using the effective interest rates of each investment as of each respective date, including accretion of original issue discount, but excluding investments on non-accrual status, if any. There can be no assurance that the weighted average yield will remain at its current level.

Our Advisor monitors our portfolio companies on an ongoing basis. It monitors the financial trends of each portfolio company to determine if they are meeting their respective business plans and to assess the appropriate course of action with respect to each portfolio company. Our Advisor has several methods of evaluating and monitoring the performance and fair value of our investments, which may include the following:

•assessment of success of the portfolio company in adhering to its business plan and compliance with covenants;

•periodic and regular contact with portfolio company management and, if appropriate, the financial or strategic sponsor, to discuss financial position, requirements and accomplishments;

•comparisons to other companies in the portfolio company’s industry; and

•review of monthly or quarterly financial statements and financial projections for portfolio companies.

As part of the monitoring process, our Advisor employs an investment rating system to categorize our investments. In addition to various risk management and monitoring tools, our Advisor rates the credit risk of all debt investments on a scale of A to F. This system is intended primarily to reflect the underlying risk of a portfolio investment relative to our initial cost basis in respect of such portfolio investment (i.e., at the time of origination or acquisition), although it may also take into account the performance of the portfolio company’s business, the collateral coverage of the investment and other relevant factors. The rating system is as follows:

Investment Ratings	Description
A	A loan supported by exceptional financial strength, stability and liquidity;
B	As a general rule, a new transaction will be risk rated a “B” loan. Overtime, a “B” loan is supported by good financial strength, stability and liquidity;
C	A loan that is exhibiting deteriorating trends, which if not corrected could jeopardize repayment of the debt. In general, a default by the borrower of one of its financial performance covenants (leverage or coverage ratios) would warrant downgrade of a loan to a risk rating of “C”;
D	A loan that has a well-defined weakness that jeopardizes the repayment of the debt or the ongoing enterprise value of the borrower;
E	A loan that has an uncured payment default; and
F	An asset that is considered uncollectible or of such little value that its continuance as a booked asset is unwarranted.

Our Advisor rates the investments in our portfolio at least quarterly and it is possible that the rating of a portfolio investment may be reduced or increased over time. For investments rated C through F, our Advisor enhances its level of scrutiny over the monitoring of such portfolio company.

42

The following table shows the composition of our debt investments on the A to F rating scale as of June 30, 2021 and December 31, 2020:

	June 30, 2021					December 31, 2020
			Percentage of					Percentage of
	Investments		Total			Investments		Total
Investment Rating	at Fair Value		Debt Investments			at Fair Value		Debt Investments
(Amounts in thousands)
A	$	-		-		$	-		-
B		84,486		90.9	%		68,960		91.0	%
C		8,461		9.1	%		6,845		9.0	%
D		-		-			-		-
E		-		-			-		-
F		-		-			-		-
Total	$	92,947		100.0	%	$	75,805		100.0	%

The following table shows the amortized cost of our performing and non-accrual debt investments as of June 30, 2021 and December 31, 2020:

	June 30, 2021					December 31, 2020
(Amounts in thousands)	Amortized Cost		Percentage			Amortized Cost		Percentage
Performing	$	93,080		100.0	%	$	76,415		100.0	%
Non-accrual		-		-			-		-
Total	$	93,080		100.0	%	$	76,415		100.0	%

Loans are generally placed on non-accrual status when there is reasonable doubt that principal or interest will be collected in full.  Accrued interest is generally reversed when a loan is placed on non-accrual status.  Interest payments received on non-accrual loans may be recognized as income or applied to principal depending upon the Advisor’s judgment regarding collectability.  Non-accrual loans are restored to accrual status when past due principal and interest is paid current and, in the Advisor’s judgment, are likely to remain current. Management may make exceptions to this treatment and determine to not place a loan on non-accrual status if the loan has sufficient collateral value and is in the process of collection.

Results of Operations

The following table represents the operating results for the six months ended June 30, 2021 and 2020:

Net increase (decrease) in net assets resulting from operations can vary from period to period as a result of various factors, including the level of new investment commitments, expenses, the recognition of realized gains and losses and changes in unrealized appreciation and depreciation on the investment portfolio.

	Three Months Ended June 30, 2021			Three Months Ended June 30, 2020
							Six Months Ended			Six Months Ended
(Amounts in thousands)							June 30, 2021			June 30, 2020
Total investment income	$	1,942		$	1,215		$	3,618		$	2,329
Less: expenses		(911	)		(795	)		(1,682	)		(1,613	)
Net investment income (loss)		1,031			420			1,936			716
Net change in unrealized gain (loss)		643			209			1,031			(1,743	)
Net realized gain (loss)		25			4			35			4
Net increase (decrease) in net assets resulting from operations	$	1,699		$	633		$	3,002		$	(1,023	)

43

Investment Income

Investment income for the three and six months ended June 30, 2021 and 2020were as follows:

	Three Months Ended June 30, 2021		Three Months Ended June 30, 2020
					Six Months Ended		Six Months Ended
(Amounts in thousands)					June 30, 2021		June 30, 2020
Interest income	$	1,789	$	1,195	$	3,411	$	2,198
Other income		153		20		207		131
Total investment income	$	1,942	$	1,215	$	3,618	$	2,329

Total investment income increased to $1.9 million for the three months ended June 30, 2021 from $1.2 million for the same period in the prior year primarily driven by our deployment of capital and the increased balance of our investments. Total investment income increased to $3.6 million for the six months ended June 30, 2021 from $2.3 million for the same period in the prior year primarily driven by our deployment of capital and the increased balance of our investments. The size of our investment portfolio at fair value increased to $98.1 million at June 30, 2021 from $61.0 million at June 30, 2020.

Expenses

Expenses for the three and six months ended June 30, 2021 and 2020were as follows:

	Three Months Ended June 30, 2021			Three Months Ended June 30, 2020
							Six Months Ended		Six Months Ended
(Amounts in thousands)							June 30, 2021		June 30, 2020
Income incentive fees	$	207		$	37		$	354	$	76
Management fees		138			91			261		165
Insurance fees		100			122			222		243
Accounting fees		106			132			210		225
Administrative fees		82			109			170		273
Professional fees		122			70			166		171
Interest		64			91			124		216
Directors' fees		45			45			90		90
Other		47			41			85		91
Offering costs		-			166			-		336
Total gross expenses	$	911	��	$	904		$	1,682	$	1,886
Less waivers:
Administrative fees waived		-			(109	)		-		(273	)
Total net expenses	$	911		$	795		$	1,682	$	1,613

Under the terms of the Administration Agreement and Investment Management Agreement, we reimburse the Administrator and Advisor, respectively, for services performed for us. In addition, pursuant to the terms of these agreements, the Administrator and Advisor may delegate its obligations under these agreements to an affiliate or to a third party and we reimburse the Administrator and Advisor for any services performed for us by such affiliate or third party.

For the three and six months ended June 30, 2021, the Administrator charged approximately $0.1 and $0.2 million, respectively, for certain costs and expenses allocable to the Company under the terms of the Administration agreement.  For the three and six months ended June 30, 2020, the Administrator had the option to charge approximately $0.1 million and $0.3 million, respectively, for certain costs and expenses allocable to the Company under the terms of the Administration Agreement, all of which were waived and borne by the Administrator for those periods.

Total net expenses remained relatively consistent at approximately $0.9 million and 0.8 million, respectively, for the three months ended June 30, 2021 and 2020, primarily due to decreases in offering costs, interest expense, and professional fees, offset by increases in income incentive fees, administrative fees and management fees. These increases were largely driven by our deployment of capital and increased balance of our investments.

44

Total net expenses remained relatively consistent at approximately $1.7 million and 1.6 million, respectively, for the six months ended June 30, 2021 and 2020, primarily due to decreases in offering costs, interest expense, and professional fees, offset by increases in income incentive fees, administrative fees and management fees. These increases were largely driven by our deployment of capital and increased balance of our investments.

Income Taxes, including Excise Taxes

We have elected to be treated as a RIC under Subchapter M of the Code, and we intend to operate in a manner so as to continue to qualify for the tax treatment applicable to RICs. To qualify for tax treatment as a RIC, we must, among other things, distribute to our shareholders in each taxable year generally at least 90% of our investment company taxable income, as defined by the Code, and net tax-exempt income for that taxable year. To maintain our tax treatment as a RIC, we, among other things, intend to make the requisite distributions to our shareholders, which generally relieves us from corporate-level U.S. federal income taxes.

Depending on the level of taxable income earned in a tax year, we can be expected to carry forward taxable income (including net capital gains, if any) in excess of current year dividend distributions from the current tax year into the next tax year and pay a nondeductible 4% U.S. federal excise tax on such taxable income, as required. To the extent that we determine that our estimated current year annual taxable income will be in excess of estimated current year dividend distributions from such income, we will accrue excise tax on estimated excess taxable income. For the six months ended June 30, 2021 and 2020, we did not accrue any U.S. federal excise tax.

We conduct certain activities through our wholly-owned subsidiary, Twin Brook Equity XVIII Corp., a Delaware C corporation. Twin Brook Equity XVIII Corp. is treated as a corporation for United States federal income tax purposes and is subject to U.S. federal, state or local income tax. For the six months ended June 30, 2021 and 2020, we did not accrue any U.S. federal tax expense.

Net Change in Unrealized Gains (Losses) on Investment Transactions

We fair value our portfolio investments quarterly and any changes in fair value are recorded as unrealized gains or losses.  During the three and six months ended June 30, 2021 and 2020, net unrealized gains (losses) on our investment transactions were as follows:

	Three Months Ended June 30, 2021			Three Months Ended June 30, 2020
						Six Months Ended		Six Months Ended
(Amounts in thousands)						June 30, 2021		June 30, 2020
Net change in unrealized gain (loss) on investments	$	655		$	209	$	1,027	$	(1,743	)
Net change in unrealized gain (loss) on foreign currency forward contracts		(12	)		-		4		-
Net change in unrealized gain (loss) on investment transactions	$	643		$	209	$	1,031	$	(1,743	)

For the three and six months ended June 30, 2021, the net unrealized gain was primarily driven by an increase in the fair value of our investments as compared to December 31, 2020. The primary drivers of our portfolio's unrealized gains from debt investments were improved market conditions and credit spreads tightening during the six months ended June 30, 2021. The unrealized gains were also driven by improved performance of equity investments held by Twin Brook Equity Holdings, LLC, that increased our net asset value in the affiliated fund during the six months ended June 30, 2021.

For the six months ended June 30, 2020, the net unrealized loss was primarily driven by a decrease in the fair value of our investments as compared to December 31, 2019.  A majority of the decrease occurred particularly during the three months ended March 31, 2020, and fair value increased recovered slightly from then by June 30, 2020.  The primary drivers of our portfolio's unrealized losses were increased market volatility and credit spreads widening during the six months ended June 30, 2020.

45

Net Realized Gains (Losses) on Investment Transactions

The realized gains and losses on fully and partially exited portfolio companies and foreign currency transactions during the three and six months ended June 30, 2021 and 2020, were as follows:

	Three Months Ended June 30, 2021			Three Months Ended June 30, 2020
						Six Months Ended			Six Months Ended
(Amounts in thousands)						June 30, 2021			June 30, 2020
Net realized gain (loss) on investments	$	69		$	4	$	87		$	4
Net realized gain (loss) on foreign currency transactions		(44	)		-		(52	)		-
Net realized gain (loss) on investment transactions	$	25		$	4	$	35		$	4

The increase in realized gains during the three and six months ended June 30, 2021 as compared to the three and six months ended June 30, 2020 was due to increased paydown activity given the increased size of our portfolio.

Financial Condition, Liquidity, and Capital Resources

Our liquidity and capital resources are generated primarily from the proceeds of capital drawdowns of our privately placed capital commitments, cash flows from interest, dividends and fees earned from our investments and principal repayments, and our subscription facility. The primary uses of our cash are (1) investments in portfolio companies and other investments to comply with certain portfolio diversification requirements, (2) the cost of operations (including paying our Advisor), (3) debt service of any borrowings and (4) cash distributions to the holders of our stock.

We may from time to time increase the size of our existing subscription facility. Any such incurrence would be subject to prevailing market conditions, our liquidity requirements, contractual and regulatory restrictions and other factors. In accordance with the 1940 Act, with certain limited exceptions, we are only allowed to incur borrowings, issue debt securities or issue preferred stock, if immediately after the borrowing or issuance, the ratio of total assets (less total liabilities other than indebtedness) to total indebtedness plus preferred stock, is at least 200%. As of June 30, 2021, the Company’s asset coverage ratio was 14,571.3%. There were no outstanding borrowings as of December 31, 2020. We seek to carefully consider our unfunded commitments for the purpose of planning our ongoing financial leverage. Further, we maintain sufficient borrowing capacity within the 200% asset coverage limitation to cover any outstanding unfunded commitments we are required to fund.

Cash as of June 30, 2021, taken together with our uncalled capital commitments of $115.6 million and available debt capacity of $12.0 million, is expected to be sufficient for our investing activities and to conduct our operations.

As of June 30, 2021, we had $4.2 million in cash.  During the six months ended June 30, 2021, we used $15.4 million in cash for operating activities, primarily as a result of funding portfolio investments of $34.9 million, partially offset by sales and paydowns of portfolio investments of $17.8 million, and other operating activities of $1.7 million.  Cash provided by financing activities was $9.3 million during the period, which was primarily the result of proceeds from the issuance of shares of $10.8 million and net borrowings on the subscription facility of $0.7 million, partially offset by dividend payments of $2.1 million.

As of June 30, 2020, we had $5.3 million in cash. During the six months ended June 30, 2020, we used $22.1 million in cash for operating activities, primarily as a result of funding portfolio investments of $30.7 million, partially offset by sales of portfolio investments of $7.9 million, and other operating activities of $0.7 million. Cash provided by financing activities was $18.3 million during the period, which was primarily the result of proceeds from the issuance of shares of $24.8 million, partially offset by net payments on our subscription facility of $6.5 million.

46

Equity

Subscriptions and Drawdowns

We have the authority to issue 100,000,000 shares of common stock with a par value of $0.001 per share.

We have entered into subscription agreements with investors providing for the private placement of our common shares. Under the terms of the subscription agreements, investors are required to fund drawdowns to purchase our common shares up to the amount of their respective Capital Commitment on an as-needed basis each time our Advisor delivers a capital call notice to such investors.

During the six months ended June 30, 2021 and 2020, our Advisor delivered the following capital call notices to investors:

Six Months Ended June 30, 2021
Capital Drawdown Notice Date	Common Share Issuance Date	Number of Common Shares Issued		Aggregate Offering Price ($ in millions)
March 16, 2021	March 30, 2021		540,000	$	10.80
June 30, 2021	July 15, 2021		802,493		16.20
Total			1,342,493	$	27.00

Six Months Ended June 30, 2020
Capital Drawdown Notice Date	Common Share Issuance Date	Number of Common Shares Issued		Aggregate Offering Price ($ in millions)
February 28, 2020	March 13, 2020		810,000	$	16.20
June 11, 2020	June 25, 2020		432,000		8.64
Total			1,242,000	$	24.84

Dividends

The following table reflects dividend declared on shares of the Company’s common stuck during the six months ended June 30, 2021:

For the Six Months Ended June 30, 2021
Date Declared	Record Date	Payment Date	Dividend per Share
April 22, 2021	April 26, 2021	April 30, 2021	$	0.20

Debt

Subscription Facility

In accordance with the 1940 Act, we can borrow amounts such that our asset coverage, as defined in the 1940 Act, is at least 200% after such borrowings, subject to certain limitations. As of June 30, 2021, the Company’s asset coverage ratio was 14,571.3%. There were no outstanding borrowings as of December 31, 2020.

On August 14, 2019, we entered into a revolving credit facility (the “Subscription Facility”), pursuant to a Revolving Credit Agreement, as amended, with Wells Fargo Bank, National Association (the “Lender”).  The Subscription Facility enables us to request loans from the Subscription Facility Lender up to a maximum commitment of $15 million.  The borrowings under the Subscription Facility are collateralized by the eligible unfunded capital commitments of our investors. The total amount available under the

47

Subscription Facility may be reduced as a result of decreases in the unfunded capital commitments of our investors as well as other provisions of the Subscription Facility agreement.

Borrowings under the Subscription Facility bear interest at either (i) LIBOR plus the applicable margin of 1.50%, if the borrowing is a LIBOR Rate Loan or (ii) the Prime Rate plus the applicable margin of 0.50%, if the borrowing is a Reference Rate Loan .  As of June 30, 2021, the outstanding borrowings under the Subscription facility bore interest at an all-in rate of 3.75%.  As December 31, 2020, there were no outstanding borrowings.  In addition, we pay an unused commitment fee of 0.20% per annum on the daily unused commitments of the Lender.  The maturity date of the Subscription Facility is August 12, 2022.

The Subscription Facility agreement subjects us to certain covenants including, but not limited to, providing financial information and requirements concerning compliance with certain financial tests and investor attributes.  As of June 30, 2021, we are in compliance with such covenants.

Debt obligations consisted of the following as of June 30, 2021 and December 31, 2020:

	As of June 30, 2021
(Amounts in thousands)	Maximum Principal Amount Committed		Principal Amount Outstanding			Principal Amount Available(1)		Carrying Value
Subscription facility	$	15,000	$	(700	)	$	12,012	$	(700	)
Total debt	$	15,000	$	(700	)	$	12,012	$	(700	)

(1)  The amount available reflects any limitations related to the Subscription Facility’s borrowing base.

	As of December 31, 2020
(Amounts in thousands)	Maximum Principal Amount Committed		Principal Amount Outstanding		Principal Amount Available(1)		Carrying Value
Subscription facility	$	15,000	$	-	$	13,900	$	-
Total debt	$	15,000	$	-	$	13,900	$	-

(1)  The amount available reflects any limitations related to the Subscription Facility’s borrowing base

For the three and six months ended June 30, 2021 and 2020, the components of interest expense were as follows:

	Three Months Ended June 30, 2021			Three Months Ended June 30, 2020
							Six Months Ended			Six Months Ended
(Amounts in thousands)							June 30, 2021			June 30, 2020
Interest expense	$	8		$	64		$	15		$	162
Amortization of deferred financing costs		56			27			109			54
Total interest expense	$	64		$	91		$	124		$	216
Average interest rate		3.75	%		2.33	%		3.56	%		2.89	%
Average daily borrowings	$	8		$	7,207		$	31		$	8,250

Off-Balance Sheet Arrangements

Portfolio Company Commitments

Our investment portfolio may contain debt investments that are in the form of revolving lines of credit and unfunded delayed draw commitments, which require us to provide funding when requested by portfolio companies in accordance with the terms of the underlying loan agreements.  Unfunded portfolio company commitments and funded debt investments are presented on the consolidated schedule of investments at fair value.  Unrealized appreciation or depreciation, if any, is included in the consolidated statement of assets and liabilities and consolidated statement of operations.

48

As of June 30, 2021 and December 31, 2020, the Company had the following outstanding commitments to fund investments in current portfolio companies:

Portfolio Company	June 30, 2021		December 31, 2020
First lien senior secured debt(1)	(Amounts in thousands)		(Amounts in thousands)
50Floor, LLC	$	199	$	199
Abrasive Technology Intermediate, LLC		173		-
Advanced Lighting Acquisition, LLC		324		162
AFC Industries, Inc.		451		-
Affinitiv, Inc.		248		248
Agility Intermediate, Inc.		534		-
ALM Media, LLC		744		971
AM Buyer, LLC		111		108
Anne Arundel Dermatology Management, LLC		634		780
Apex Dental Partners, LLC		566		600
Aptitude Health Holdings, LLC		240		-
Aquatic Sales Solutions, LLC		98		135
ASP Global Acquisition, LLC		534		534
Banner Buyer, LLC		838		1,343
BBG Intermediate Holdings, Inc.		210		-
Beacon Oral Specialists Management LLC		686		686
Behavior Frontiers, LLC		34		-
Brightview, LLC		427		-
BRTS Holdings, LLC		-		341
Canadian Orthodontic Partners Corp.		493		-
Copperweld Group, Inc.		53		400
Cosmetic Solutions, LLC		710		710
Data Source Intermediate Holdings, LLC		123		-
DealerOn Inc.		314		314
Domino Equipment Company, LLC		79		-
E Phoenix Acquisition Co. Inc.		75		-
Edko Acquisition, LLC		38		-
Empire Equipment Company, LLC		1,379		1,254
EMSAR Acquisition LLC		567		-
Engelman Baking Co., LLC		157		157
G2O Technologies, LLC		207		207
Geriatric Medical and Surgical Supply, LLC		300		270
Groundworks Operations, LLC		867		739
Hydromax USA, LLC		148		330
Industrial Dynamics Company, Ltd.		141		141
Innovative FlexPak, LLC		596		627

49

Portfolio Company	June 30, 2021		December 31, 2020
First lien senior secured debt(1) (continued)	(Amounts in thousands)		(Amounts in thousands)
ISSA, LLC	$	131	$	-
Jansy Packaging, LLC		706		676
Kalkomey Enterprises, LLC		46		77
Lakeshirts LLC		557		703
Legility, LLC		123		123
Leonard Group, Inc.		197		-
Library Associates, LLC		211		211
MacNeill Pride Group Corp.		515		-
Mad Rose Company, LLC		104		-
Mattco Forge, Inc.		506		506
Millennia Patient Services, LLC		401		-
Montway LLC		825		825
MRC Keeler Acquisition, LLC		300		300
Nimlok Company, LLC		224		11
NSG Buyer, Inc.		294		294
NutriScience Innovations, LLC		131		-
Peak Dental Services, LLC		337		636
Peak Investment Holdings, LLC		843		809
Perimeter Brands Intermediate Holdco LLC		210		210
Reliable Medical Supply LLC		138		138
Revival Animal Health, LLC		131		-
Revolution Plastics Buyer, LLC		422		492
SAMGI Buyer, Inc.		138		138
SCA Buyer, LLC		459		-
SCP ENT and Allergy Services, LLC		1,287		1,287
SCP Eye Care Services, LLC		-		469
ShiftKey, LLC		187		-
Silver Falls MSO, LLC		178		178
SimiTree Acquisition LLC		1,065		-
Southeast Primary Care Partners, LLC		525		525
Southern Orthodontic Partners Management, LLC		125		-
Spear Education, LLC		888		474
Spectrum Solutions, LLC		267		-
Starwest Botanicals Acquisition, LLC		164		-
Storm Smart Buyer LLC		131		-
Teel Plastics, LLC		324		324
Triad Technologies, LLC		314		282
United Land Services Opco Parent, LLC		1,022		-
Vanguard Packaging, LLC		535		535
Varsity DuvaSawko Operating Corp.		474		474
Vital Care Buyer, LLC		580		580
Total unfunded portfolio company commitments	$	29,313	$	22,533

(1) Unfunded commitments denominated in currencies other than USD have been converted to USD using the exchange rate as of the applicable reporting date.

50

As of June 30, 2021 and December 31, 2020, approximately $173,000 and $181,000, respectively, of the Company's unfunded revolver commitments are reserved for letters of credit issued to third party beneficiaries on behalf of the Company's investments.

We maintain sufficient borrowing capacity along with undrawn capital commitments of our investors to cover outstanding unfunded portfolio company commitments that we may be required to fund. We seek to carefully manage our unfunded portfolio company commitments for purposes of planning our ongoing financial leverage. Further, we maintain sufficient borrowing capacity within the 200% asset coverage ratio, along with undrawn capital commitments of our investors, to cover any outstanding portfolio company unfunded commitments we are required to fund.

Investor Commitments

As of June 30, 2021 and December 31, 2020, the Company had $216.0 million in total capital commitments from investors ($115.6 million and $126.4 million, respectively, undrawn).  These undrawn capital commitments will no longer remain in effect following the completion of a Qualified IPO.

Contractual Obligations

A summary of our contractual payment obligations under our subscription facility as of June 30, 2021 is as follows:

	Payments Due by Period
			Less than						More than
(Amounts in millions)	Total		1 year		1 - 3 years		3 - 5 years		5 years
Subscription facility	$	0.7	$	-	$	0.7	$	-	$	-
Total contractual obligations	$	0.7	$	-	$	0.7	$	-	$	-

Related Party Transactions

We have entered into a number of business relationships with affiliated or related parties, including the Investment Management Agreement, the Administration Agreement, and the Resource Sharing Agreement.

In addition to the aforementioned agreements, we intend to rely on exemptive relief that has been granted to us, our Advisor, and Angelo Gordon to permit us to co-invest with other funds managed by Angelo Gordon in a manner consistent with our investment objective, positions, policies, strategies and restrictions as well as any regulatory requirements and other pertinent factors.  See “Item 1. – Notes to Consolidated Financial Statements – Note 6. Agreements and Related Party Transactions” for further description of our related party transactions.

Critical Accounting Policies

The preparation of our consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. Changes in the economic environment, financial markets, and any other parameters used in determining such estimates could cause actual results to differ. Our critical accounting policies, including those relating to the valuation of our investment portfolio, are described in our Annual Report on Form 10-K for the year ended December 31, 2020, filed with the SEC on March 11, 2021, and elsewhere in our filings with the SEC. There have been no significant changes this quarter in our critical accounting policies and practices.

51

Item 3. Quantitative and Qualitative Disclosures About Market Risk.

Uncertainty with respect to the economic effects of the COVID-19 outbreak has introduced significant volatility in the financial markets, and the effect of the volatility could materially impact our market risks, including those listed below. We are subject to financial market risks, including valuation risk and interest rate risk.

Valuation Risk

We have invested, and plan to continue to invest, primarily in illiquid debt and equity securities of private companies. Most of our investments will not have a readily available market price, and therefore, we will value these investments at fair value as determined in good faith by our Board, based on, among other things, the input of our Advisor and independent third party valuation firm(s) engaged at the direction of the Board, and in accordance with our valuation policy. There is no single standard for determining fair value. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio investment while employing a consistently applied valuation process for the types of investments we make. If we were required to liquidate a portfolio investment in a forced or liquidation sale, we may realize amounts that are different from the amounts presented and such differences could be material.

Interest Rate Risk

Interest rate sensitivity refers to the change in earnings that may result from changes in the level of interest rates. We may fund portions of our investments with borrowings on a short term basis, and at such time, our net investment income will be affected by the difference between the rate at which we invest and the rate at which we borrow. Accordingly, we cannot assure you that a significant change in market interest rates will not have a material adverse effect on our net investment income.

As of June 30, 2021, 100% of our debt investments based on fair value in our portfolio were at floating rates.

Based on our Consolidated Statement of Assets and Liabilities as of June 30, 2021, the following table shows the annualized impact on net income of hypothetical base rate changes in interest rates on our debt investments and leverage (considering interest rate floors for floating rate instruments) assuming each floating rate investment is subject to 3-month LIBOR and there are no changes in our investment and borrowing structure:

(Amounts in millions)	Interest Income		Interest Expense		Net Income
Up 200 basis points	$	1.1	$	-	$	1.1
Up 100 basis points	$	0.1	$	-	$	0.1
Down 100 basis points	$	-	$	-	$	-
Down 200 basis points	$	-	$	-	$	-

To a limited extent, we may in the future hedge against interest rate fluctuations by using hedging instruments such as futures, options, swaps and forward contracts, and credit hedging contracts, such as credit default swaps. However, no assurance can be given that such hedging transactions will be entered into or, if they are, that they will be effective.

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

In accordance with Rules 13a-15(b) and 15d-15(b) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), we, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of our disclosure controls and

52

procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) of the Exchange Act) as of the end of the period covered by this Quarterly Report on Form 10-Q and determined that our disclosure controls and procedures are effective as of the end of the period covered by the Quarterly Report on Form 10-Q.

Changes in Internal Controls over Financial Reporting

There have been no changes in our internal control over financial reporting that occurred during the period ended June 30, 2021 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

53

PART II – OTHER INFORMATION

Item 1. Legal Proceedings.

We are not currently subject to any material legal proceedings, nor, to our knowledge, are any material legal proceedings threatened against us. From time to time, we may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. Our business is also subject to extensive regulation, which may result in regulatory proceedings against us. While the outcome of any such future legal or regulatory proceedings cannot be predicted with certainty, we do not expect that any such future proceedings will have a material effect upon our financial condition or results of operations.

Item 1A. Risk Factors.

In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2020, which could materially affect our business, financial condition and/or operating results. The risks described in our Annual Report on Form 10-K are not the only risks we face. Additional risks and uncertainties are not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results. During the six months ended June 30, 2021, there have been no material changes from the risk factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2020.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

Except as previously reported by the Company on its current reports on Form 8-K, we did not sell any securities during the period covered by this Quarterly Report on Form 10-Q that were not registered under the Securities Act.

Item 3. Defaults Upon Senior Securities.

None.

Item 4. Mine Safety Disclosures.

Not applicable.

Item 5. Other Information.

None.

Item 6. Exhibits.

Exhibit No.	Description
3.1	Amended and Restated Certificate of Incorporation, dated June 20, 2019 (incorporated by reference to Exhibit 3.1 to the Company’s Registration Statement on Form 10, filed on July 2, 2019)
3.2	By-laws, dated May 6, 2019 (incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form 10, filed on July 2, 2019)
10.1	Investment Management Agreement, dated June 26, 2019, by and between the Company and the Advisor (incorporated by reference to Exhibit 10.1 to the Company’s Registration Statement on Form 10, filed on July 2, 2019)

54

10.2	Administration Agreement, dated June 26, 2019, by and between the Company and the Administrator (incorporated by reference to Exhibit 10.2 to the Company’s Registration Statement on Form 10, filed on July 2, 2019)
10.3	Form of Subscription Document, dated June 2019 (incorporated by reference to Exhibit 10.3 to the Company’s Registration Statement on Form 10, filed on July 2, 2019)
10.4	Global Custody Agreement, dated May 31, 2019, by and between the Company and The Bank of New York Mellon Trust Company, National Association (incorporated by reference to Exhibit 10.4 to the Company’s Registration Statement on Form 10, filed on July 2, 2019)
10.5	Form of Transfer Agency and Registrar Services Agreement (incorporated by reference to Exhibit 10.5 to the Company’s Registration Statement on Form 10, filed on July 2, 2019)
10.6	Revolving Credit Agreement, dated as of August 14, 2019, between AG Twin Brook BDC, Inc., as the Initial Borrower and Wells Fargo Bank National Association, as the Administrative Agent, Letter of Credit Issuer, a Lender and the Lead Arranger (incorporated by reference to Exhibit 10.6 to the Company's Annual Report on Form 10-K filed on March 11, 2021)
31.1*	Certification of Trevor Clark pursuant to Securities Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*	Certification of Terrence Walters pursuant to Securities Exchange Act Rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1*	Certification of Trevor Clark pursuant to Securities Exchange Act Rule 13a-14(b) and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2*	Certification of Terrence Walters pursuant to Securities Exchange Act Rule 13a-14(b)  and 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
* Filed herewith

55

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused his report to be signed on its behalf by the undersigned thereunto duly authorized.

	AG TWIN BROOK BDC, INC.
August 12, 2021	By:	/s/ Trevor Clark
		Trevor Clark
		Chief Executive Officer
		(Principal Executive Officer)

August 12, 2021	By:	/s/ Terrence Walters
		Terrence Walters
		Chief Financial Officer and Treasurer
		(Principal Financial Officer and Principal Accounting Officer)

56