# EDGAR Filing Document

**Accession Number:** 0001748680
**File Stem:** 0001398344-25-012839
**Filing Date:** 2025-7
**Character Count:** 220503
**Document Hash:** 98675cbfec8bda5d217754a345dd6c6c
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001398344-25-012839.hdr.sgml**: 20250707

**ACCESSION NUMBER**: 0001398344-25-012839

**CONFORMED SUBMISSION TYPE**: N-CSRS

**PUBLIC DOCUMENT COUNT**: 7

**CONFORMED PERIOD OF REPORT**: 20250430

**FILED AS OF DATE**: 20250707

**DATE AS OF CHANGE**: 20250707

**EFFECTIVENESS DATE**: 20250707

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** 1WS Credit Income Fund
- **CENTRAL INDEX KEY:** 0001748680

**ORGANIZATION NAME:**
- **EIN:** 000000000
- **STATE OF INCORPORATION:** DE

**FILING VALUES:**
- **FORM TYPE:** N-CSRS
- **SEC ACT:** 1940 Act
- **SEC FILE NUMBER:** 811-23368
- **FILM NUMBER:** 251108952

**BUSINESS ADDRESS:**
- **STREET 1:** 299 PARK AVENUE, 25TH FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10171
- **BUSINESS PHONE:** 212-377-4810

**MAIL ADDRESS:**
- **STREET 1:** 299 PARK AVENUE, 25TH FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10171

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

**FORM N-CSR**

**CERTIFIED SHAREHOLDER REPORT OF REGISTERED**

**MANAGEMENT INVESTMENT COMPANIES**

<u>Investment Company Act file number: 811-23368</u>

<u>1WS Credit Income Fund</u>

(Exact name of registrant as specified in charter)

299 Park Avenue, 25<sup>th</sup> Floor

<u>New York, New York 10171</u>

(Address of principal executive offices)

Kurt A. Locher

Chief Executive Officer

c/o 1WS Credit Income Fund

299 Park Avenue, 25<sup>th</sup> Floor

New York, New York 10171

(Name and Address of Agent for Service)

Registrant's telephone number, including area code: (212) 377-4810

Date of fiscal year end: <u>October 31</u>

Date of reporting period: <u>November 1, 2024 – April 30, 2025</u>

**Item 1. Reports to Stockholders.**

![](fp0094110-1_01.jpg)

**Table of Contents**

---

| | |
|:---|:---|
| Management Commentary | 1 |
| Consolidated Schedule of Investments | 7 |
| Consolidated Statement of Assets and Liabilities | 26 |
| Consolidated Statement of Operations | 27 |
| Consolidated Statement of Changes in Net Assets | 28 |
| Consolidated Statement of Cash Flows | 30 |
| Consolidated Financial Highlights | 32 |
| Notes to Consolidated Financial Statements | 34 |
| Additional Information | 47 |
| Privacy Policy | 48 |

---

1WS Credit Income Fund Management Commentary

April 30, 2025 (Unaudited)

***The 1WS Credit Income Fund (the "Fund") is a closed-end interval fund launched in March 2019. As of April 30, 2025, the Fund has gross assets under management of approximately $664 million (approximately $580 million net assets). The Fund is a non-diversified, closed-end investment management company. Its investment objective is to seek attractive risk-adjusted total returns through generating income and capital appreciation by investing primarily in a wide array of predominantly structured credit and securitized debt instruments.***

**Overview:**

Despite a macro backdrop that appeared to remain supportive of risk assets, "Discipline" was the summary word of our "1WS 2025 Outlook". Equity valuations were setting new all-time highs while corporate credit spreads were at historical lows. In our opinion, investors had become more sympathetic to sustained growth scenarios, which continued to fuel investor appetite for risky assets. We believed, and had for sometime, that the restrictive policy of the Federal Reserve ("Fed") would lower inflation but also slow economic growth, and therefore increase risk factors that could stress market sentiment and result in the re-emergence of fundamental uncertainty, market volatility, and rising risk premia.

First half performance began on the heels of solid performance of risk assets late in 2024. Continued strength in the labor market, solid gains in personal income, and significant wealth gains from rising equity valuations and home price appreciation continued to fuel personal consumption and propel economic growth. Strong nominal GDP gains and easing financial conditions in capital markets allowed corporate profit margins to remain healthy, reducing the impact of higher nominal interest rates on aggregate corporate fundamentals. Three interest rate cuts (totaling -100 bps) from the Federal Reserve at the end of 2024 provided some relief from higher interest rates and seemed to indicate that the Fed believed that inflation was settling into a glide path towards their longer run target, implying room for further cuts in 2025. As the new fiscal administration settled in, investors were initially hopeful that promises of lower regulation, tax cuts, and tougher immigration policies would help propel U.S. economic growth into the new year. However, as the new year evolved and rhetoric around U.S. tariffs increased, doubt began to emerge as to the sustainability of the current economic expansion and its impact on inflation. As a result, credit and equity risk premia expanded into the end of the first half as uncertainty and market volatility increased.

Market volatility and rising risk premia gained renewed momentum following President Trump's "Liberation Day", April 2nd, which brought "reciprocal tariff" announcements. Investors priced growing risks of an economic slowdown and a possible recession. Following the tariff announcements, the S&P 500 and Nasdaq-100 equity indices had their largest 2-day declines since the COVID pandemic. Understanding the impact of these tariffs on U.S. consumer behavior will obviously be paramount. While credit markets partially recovered into April month end, uncertainty remains elevated which warrants increased diligence with respect to asset underwriting and portfolio risk management. A paradigm shift is unfolding with a lot of information being digested, in addition to potential change announcements at any time. We believe that new opportunities are sure to present themselves as risk premiums should expand. The degree of magnitude, and which sectors will be most impacted, will likely remain clouded for some time. In our view, navigating these developments with a strong understanding of both asset fundamentals and portfolio risk will determine the winners.

**Net Return Performance as of 4/30/25<sup>\*</sup>**

**** 

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Calendar<br> YTD** | **Fiscal<br> YTD** | **5 Year<br> Annualized** | **ITD (3/4/19)<br> Annualized** | **ITD<br> (3/4/19)** |
| 1WS Credit Income Fund (OWSCX) Class I shares | 1.81% | 3.12% | 11.59% | 7.48% | 55.97% |
| 1WS Credit Income Fund (OWSAX) Class A-2 shares\*\* | 1.59% | 2.83% | 10.88% | 6.76% | 49.79% |
| Bloomberg Barclays U.S. Aggregate Bond Index<sup>1</sup> | 3.18% | 2.57% | -0.67% | 1.48% | 9.49% |
| ICE BofAML U.S. High Yield Index<sup>2</sup> | 0.95% | 1.67% | 6.42% | 4.65% | 32.33% |

---

*Source: Bloomberg, Finance L.P., Bank of America, OWS*

***Past performance is not indicative of future returns.***

\* *OWSCX returns are presented net of all fees and expenses, benchmark returns are gross. Please see pp. 5-6 for important risk disclosures and definitions.*

\*\* *OWSAX returns prior to May 2021 reflect the performance of Class I shares, adjusted to reflect the distribution and shareholder servicing fees applicable to Class A2 shares. Class A2 shares are subject to an upfront sales load of up to 3%, which is not reflected in the returns shown above and, if applied, would lower such returns.*

*Management Fee under the Advisory Agreement will be calculated at an annual rate of 1.50% of the daily gross assets of the Fund. "Gross Assets" means the total assets of the Fund prior to deducting liabilities. Derivatives will be valued at market value for purposes of determining "Gross Assets" in the calculation of management fees. Because the Management Fee is based on the Fund's daily gross assets, the Fund's use of leverage, if any, will increase the Management Fee paid to the Adviser. For the one-year period beginning on March 1, 2025, and continuing through the present, the Adviser has voluntarily agreed to reduce the Management Fee to 1.25% of the Fund's daily gross assets. The Adviser is under no obligation to continue the fee waiver but may continue to do so.*

---

| | |
|:---|:---|
| *<sup>1,2</sup>* | *Please refer to the risk disclosures and definitions on pp. 4-6 for a description of the benchmark indices chosen and the risks associated with comparing 1WS Credit Income Fund returns to those of an index. Investors cannot invest directly in an index.* |

---

Semi-Annual Report \| April 30, 2025 1

1WS Credit Income Fund Management Commentary

April 30, 2025 (Unaudited)

***Performance data quoted represents past performance, which is not a guarantee of future results.*** *Current performance may be lower or higher than the performance quoted. The principal value and investment return of an investment will fluctuate so that your shares, when redeemed, may be worth more or less than their original cost. You can obtain performance data current to the most recent month end by calling (833) 834-4923 or visiting www.1wscapital.com. Investors cannot invest directly in an index. All performance shown assumes reinvestment of dividends and capital gains distribution in percent value. Dividends are not guaranteed and will constitute a return of capital if dividend distributions exceed current-year earnings. Please refer to the Fund's most recent Section 19(a) notice for an estimate of the composition of the Fund's most recent distribution, available at www.1WSCapital.com.*

**Comparison of the Change in Value of a $10,000 Investment**

![](fp0094110-1_02.jpg)

*The chart above assumes an initial hypothetical investment of $10,000 made in Class I shares of the Fund on March 4, 2019 (commencement of operations). Returns shown include the reinvestment of all dividends. Returns shown do not reflect the deduction of taxes that a shareholder would pay on Fund distributions or share repurchases. In the absence of fee waivers and reimbursements, which can be necessary to keep expenses at the expense cap, total return would be reduced.*

2 www.1wscapital.com

1WS Credit Income Fund Management Commentary

April 30, 2025 (Unaudited)

**Portfolio Composition<sup>1</sup> and Net Return Attribution<sup>2</sup>**

![](fp0094110-1_03.jpg)

---

| | |
|:---|:---|
| **Asset Type** | **Net Return<sup>2</sup> Attribution<br> Calendar YTD** |
| Asset-Backed Securities (ABS) | 0.93% |
| Collateralized Loan Obligations (CLOs) | 0.02% |
| Commercial Mortgage-Backed Securities (CMBS) | 0.31% |
| European ABS & RMBS | 1.73% |
| Residential Mortgage-Backed Securities (RMBS) | 0.67% |
| Other | -1.29% |
| Interest Rate Hedges | -0.56% |
| **Total** | **1.81%** |

---

*<sup>1</sup>* *The Portfolio composition as of 4/30/25 differs from the portfolio composition for any point prior to such date and is subject to change at any time. Investment classifications within the sectors set out above are based on the Investment Manager's internal classifications, which are subject to change.*

*<sup>2</sup>* *Net performance data reflects the deduction of all fees and expenses. Net return attribution represents portfolio PnL by sector divided by the Fund's average net asset value for the period reduced by operating expenses and management fees allocated to the sectors based on the market value of the portfolio for the period. See pp. 4-6 for important risk disclosures and definitions.*

**Portfolio Activity:** 

We believe home price appreciation (HPA) has been a strong tailwind to residential mortgage fundamentals, with home prices up ~+52% over the past five years alone. This HPA growth has aided in building up home equity to a record ~$35 trillion - of which ~$15 trillion has appreciated since December 2019 - and supported homeowners across all income percentiles. Our residential mortgage exposures performed well during the first half, with our seasoned RMBS exposures driving returns within the sector year-to-date. Strong home price appreciation (HPA) has been a tailwind to these seasoned loans, deleveraging embedded credit risk by reducing loan-to-value ratios, improving asset coverage, and enhancing overall credit quality. We remain active within the RMBS market. We continued to acquire positions in residential transitional loans (RTLs), which we believe are attractively priced compared to other RMBS sector opportunities, and have traded at what we believe are attractive discounts relative to similar securities in other sectors. Additionally, we were actively buying securities backed by home equity lines of credit (HELOCs) which we believe offer an attractive loss-adjusted investment profile based on our base case and stressed underwriting assumptions. We have been net sellers of credit risk transfer (CRT) securities, reducing our aggregate exposure to this sector at the margin. CRTs have rallied considerably over the past few years, and as such, we have found the convexity profile within other RMBS sectors to be more compelling, in our opinion.

With respect to consumer ABS, there has been no shortage of articles addressing subprime auto loans delinquency rates hitting all-time highs, surpassing those during the GFC. Although delinquencies are at all-time highs, the rate of acceleration (i.e., the year-over-year change) has dropped significantly. Furthermore, it is worth noting that defaults remain below pre-pandemic highs, and well below levels reached during the GFC. While absolute numbers may be interesting, it is critical to have an understanding of the expected defaults given specific loan-level characteristics. In many cases, different loan portfolios of similar assets are expected to have very different fundamental performance and are generally priced to reflect such. We continued to be active throughout the consumer ABS sector with a bias of adding unsecured consumer loan securities backed by a mix of both seasoned and unseasoned collateral.

In commercial real estate, there is a growing demand for securitizations backed by Class-A/Trophy office exposures amongst investors, as performance metrics of these assets continue to outperform Class B/Class C office properties. There remains significant bifurcation in individual CRE property performance which we believe highlights the necessity to be a property-level underwriter when investing in the CRE market. In our opinion, investment success hinges on identifying securities with improving property fundamentals, such as NOI growth and strong leasing traction, backed by committed sponsors with robust collateral coverage. Our strategy emphasizes precise asset selection - considering property type, specific attributes, location, and sponsor strength - alongside updated underwriting metrics, which are vital in our investment processes. We believe the current market presents compelling opportunities for risk-adjusted returns, especially for investors able to deploy capital effectively and underwrite property-specific fundamentals and deal structures.

As of late, investors have found solace in European markets, as its economic outlook has been uplifted as countries all throughout Europe have signaled their intent to increase fiscal spending as they plan to expand their military capabilities. As such, yields on European government bonds moved materially higher throughout 2025 as market expectations around European growth were revised upward. We have been active within the re-performing/non-performing (RPL/NPL) sector, where we believe the opportunity set still remains attractive relative to comparable investments in the performing Euro RMBS market. As European credits rallied throughout Q4 of last year, the RPL/NPL sector lagged the broader tightening, creating what we believe are attractive opportunities on both an outright and relative basis.

Semi-Annual Report \| April 30, 2025 3

1WS Credit Income Fund Management Commentary

April 30, 2025 (Unaudited)

We had been deliberately underweight CLOs in an effort to reduce fundamental credit beta and mark-to-market risk in the portfolio. Our CLO exposure underperformed throughout March and April, as leveraged loans repriced alongside risk assets. We remain tactically positioned within our CLO portfolio, as we have found the market to not be properly pricing the growing fundamental risks tied to interest rates remaining higher for longer and lingering economic uncertainty, and the effects both may have on corporate credit exposures, particularly floating rate exposures. We would expect that continued episodes of volatility may present worthwhile opportunities to tactically trade within the CLO sector and remain positioned to capitalize on opportunities as they arise.

**Outlook:**

We entered the new year with overall portfolio relatively limited risk, given our views on economic growth slowing and benchmark spreads being at or near all-time tights in many markets, which meant the cost of being underinvested was limited. Despite a macro backdrop that appeared to remain supportive of risk assets, we believed, and had for sometime, that the restrictive policy of the Fed would lower inflation but also slow economic growth, and therefore increase risk factors that could stress market sentiment and result in the re-emergence of fundamental uncertainty, market volatility, and rising risk premia.

Presently, we believe there is still great uncertainty as to where tariffs will ultimately come to rest. Their impact will have broad implications for both U.S. and global economies as well as credit and equity markets over the short to intermediate term, in our opinion. In uncertain markets, we believe opportunities to deploy capital at more attractive returns are starting to appear. Navigating this uncertainty poses both risks and opportunities. In our opinion, the current environment favors specialized credit underwriters who emphasize security selection, risk management, and the pursuit of unique sources of excess return. We believe this has served us well during the first half and is even more relevant looking forward.

***Investing in the Fund may be considered speculative and involves a high degree of risk, including the risk of possible substantial loss of your investment.***

***Prior to investing, Investors should carefully consider the investment objectives, risks, charges and expenses of the 1WS Credit Income Fund. This and other important information about the Fund is contained in the prospectus, which can be obtained by calling (833) 834-4923 or visiting www.1wscapital.com. The prospectus should be read carefully before investing.***

*1WS Credit Income Fund is distributed by ALPS Distributors, Inc. ALPS Distributors, Inc. is not affiliated with 1WS Capital Advisors, LLC or One William Street Capital Management, L.P.*

*Net performance data are pre-tax, fund-level, net of operating expenses, management fees, and any applicable shareholder servicing and distribution fees charged to investors. ITD Net return is a linked monthly return. Actual returns experienced by an investor may vary due to these factors, among others.*

**RISK DISCLOSURES**

***Past performance is not a guarantee of future results.*** *There is no assurance that the Fund will meet its investment objective.*

*Limited liquidity is provided to shareholders only through the Fund's quarterly repurchase offers for no less than 5% of the Fund's shares outstanding at net asset value. There is no guarantee that shareholders will be able to sell all of the shares they desire to sell in a quarterly repurchase offer. The Fund is suitable only for investors who can bear the risks associated with the limited liquidity of the Fund and should be viewed as a long-term investment.*

*The Fund's investments may be negatively affected by the broad investment environment in the real estate market, the debt market and/or the equity securities market. The value of the Fund's investments will increase or decrease based on changes in the prices of the investments it holds. This will cause the value of the Fund's shares to increase or decrease. The Fund is "non-diversified" under the Investment Company Act of 1940 and, thus, changes in the financial condition or market value of a single issuer may cause a greater fluctuation in the Fund's net asset value than in a "diversified" fund. Diversification does not eliminate the risk of experiencing investment losses. The Fund is not intended to be a complete investment program.*

*The Fund expects most of its investments to be in securities that are rated below investment grade or would be rated below investment grade if they were rated. Below investment grade instruments or "junk securities" are particularly susceptible to economic downturns compared to higher rated investments. While the Fund may employ hedging techniques to seek to minimize interest rate risk, there can be no assurance that it will engage in such techniques at any given time or that such techniques would be successful. As such, the Fund is subject to interest rate risk and may decline in value as interest rates rise. The Fund may use leverage to achieve its investment objective, which involves risks, including the increased likelihood of net asset value volatility and the increased risk that fluctuations in interest rates on borrowings will reduce the return to investors. In addition to the normal risks associated with investing, investing in international and emerging markets involves risk of capital loss from unfavorable fluctuations in currency values, differences in generally accepted accounting principles or from social, economic or political instability in other nations. The Fund may employ hedging techniques to seek to minimize foreign currency risk. There can be no assurance that it will engage in such techniques at any given time or that such techniques would be successful. The Fund may invest in derivatives, which, depending on market conditions and the type of derivative, are more volatile than other investments and could magnify the Fund's gains or losses. An investment in shares should be considered only by investors who can assess and bear the illiquidity and other risks associated with such an investment.*

4 www.1wscapital.com

1WS Credit Income Fund Management Commentary

April 30, 2025 (Unaudited)

*Market risk may affect a single issuer, sector of the economy, industry or the market as a whole. Mortgage-backed and asset-backed securities are affected by interest rates, financial health of issuers/originators, creditworthiness of entities providing credit enhancements and the value of underlying assets. Fixed-income securities present issuer default risk. Prepayment and extension risk exists because a loan, bond or other investment may be called, prepaid or redeemed before maturity and similar yielding investments may not be available for purchase. Structured finance securities may present risks similar to those of the other types of debt obligations in which the Fund may invest and, in fact, such risks may be of greater significance in the case of structured finance securities. Investing in structured finance securities may be affected by a variety of factors, including priority in the capital structure of the issuer thereof, the availability of any credit enhancement, and the level and timing of payments and recoveries on and the characteristics of the underlying receivables, loans or other assets that are being securitized, among others. Market or other (e.g., interest rate) environments may adversely affect the liquidity of Fund investments, negatively impacting their price. Generally, the less liquid the market at the time the Fund sells a holding, the greater the risk of loss or decline of value to the Fund. See the Fund's prospectus for information on these and other risks.*

*There can be no assurance that the Fund will achieve its investment objective. Many of the Fund's investments may be considered speculative and subject to increased risk. Investing in the Fund involves risks, including the risk that you may receive little or no return on your investment or that you may lose part or all of your investment. The ability of the Fund to achieve its investment objective depends, in part, on the ability of the Adviser to allocate effectively the assets of the Fund among the various securities and investments in which the Fund invests. There can be no assurance that the actual allocations or investment selections will be effective in achieving the Fund's investment objective or delivering positive returns.*

*The information provided is not intended to be a forecast of future events, a guarantee of future results or investment advice, so actual outcomes and results may differ significantly from the views expressed. These views are subject to change at any time based upon economic, market or other conditions and the portfolio manager disclaims any responsibility to update such views. The views expressed in this report reflect the current views of the portfolio manager as of April 30th, 2025.*

*There are limitations when comparing the 1WS Credit Income Fund to indices. Many open-end funds which track these indices offer daily liquidity, while closed-end interval funds offer liquidity on a periodic basis. Deteriorating general market conditions will reduce the value of stock securities. When interest rates rise, the value of bond securities tends to fall. Investing in lower-rated securities involves special risks in addition to the risks associated with investments in investment grade securities, including a high degree of credit risk. Lower-rated securities may be regarded as predominately speculative with respect to the issuer's continuing ability to meet principal and interest payments. Analysis of the creditworthiness of issuers/ issues of lower-rated securities may be more complex than for issuers/issues of higher quality debt securities. There is a risk that issuers will not make payments, resulting in losses to the Fund. In addition, the credit quality of securities may be lowered if an issuer's financial condition changes. Assets and securities contained within indices are different than the assets and securities contained in the 1WS Credit Income Fund and will therefore have different risk and reward profiles. An investment cannot be made in an index, which is unmanaged and has returns that do not reflect any trading, management or other costs. Please see definitions for a description of the investment indexes selected.*

**Definitions**

***ABS:*** *Asset-Backed Securities are instruments secured by financial, physical, and/or intangible assets (e.g., receivables or pools of receivables), and investments in any assets/instruments underlying the foregoing structured/secured obligations.*

***Basis Points (bps):*** *A basis point is a common unit of measurement for interest rates and credit spreads and is equal to one hundredth of one percent.*

***Bloomberg Barclays U.S. Aggregate Bond Index:*** *The Bloomberg USAgg Index measures the USD-denominated, investment grade, fixed-rate taxable bond market performance. The index includes Treasuries, government-related and corporate securities, MBS (agency fixed-rate pass-throughs), ABS and CMBS (agency and non-agency). Investors cannot invest directly in an index.*

***CLO:*** *Collateralized Loan Obligations are instruments that represent debt and equity tranches of collateralized loan obligations and collateralized debt obligations.*

***CMBS:*** *Commercial Mortgage-Backed Securities are fixed income instruments that are secured by mortgage loans on commercial real property.*

***Credit Risk Transfer (CRT) Securities:*** *CRT securities effectively transfer a portion of the risk associated with credit losses within pools of residential mortgage loans to investors.*

***Foreign Exchange Rate Hedges:*** *Foreign exchange rate hedges include a variety of different products to help protect against foreign currency exposure within our portfolio. In principle, foreign exchange rate hedging products provide greater certainty over future loan repayments.*

Semi-Annual Report \| April 30, 2025 5

1WS Credit Income Fund Management Commentary

April 30, 2025 (Unaudited)

***ICE BofAML US High Yield Index:*** *The index tracks the performance of US dollar denominated below investment grade rated corporate debt publically issued in the US domestic market. Investors cannot invest directly in an index.*

***Interest Rate Hedges:*** *Interest rate hedges include a variety of different products to help protect against interest rate risk. In principle, interest rate hedging products provide greater certainty over future loan repayments.*

***Non-Dollar ABS:*** *Non-Dollar Asset-Backed Securities are instruments secured by financial, physical, and/or intangible assets (e.g., receivables or pools of receivables), and investments in any assets/instruments underlying the foregoing structured/secured obligations outside of the U.S. Non-Dollar Asset-Backed Securities are denominated in currencies other than the U.S. Dollar.*

***Residential Transitional Loans (RTL):*** *Mortgage loans, specifically real estate investment loans, that are usually short duration financing for investors pursuing construction, renovation, and other rehabilitation projects on a property.*

***RMBS:*** *Residential Mortgage-Backed Securities are securities that may be secured by interests in a single residential mortgage loan or a pool of mortgage loans secured by residential property.*

***Risk Premia:*** *Risk Premia is the investment return an asset is expected to yield in excess of the risk-free rate of return.*

***SASB:*** *Single Asset Single Borrower (SASB) CMBS transactions involve the securitization of a single loan (SA) or collateralized by a group of assets all owned by the same borrower (SB).*

***Tranche:*** *Tranches are segments created from a pool of assets - usually debt instruments such as bonds or mortgages - that are divvied up by risk, time to maturity, or other characteristics in order to be marketable to different investors.*

6 www.1wscapital.com

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date<sup>(a)</sup>** | **Principal<br> Amount** | **Fair<br> Value** |
| **MORTGAGE-BACKED SECURITIES (43.95%)** |  |  |  |  |
| **Residential (32.44%)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;ACE Securities Corp. Home Equity Loan Trust, Series 2006-OP2, Class M1<sup>(b)(c)</sup> | 1M CME TERM SOFR + 0.49% | 08/25/36 | $683193 | $527289 |
| &nbsp;&nbsp;&nbsp;AIMS , Series 2007-1, Class B<sup>(b)</sup> | 1M BBSW + 0.57% | 07/10/38 | 739534 | 386688 |
| &nbsp;&nbsp;&nbsp;Alternative Loan Trust, Series 2007-21CB, Class 2A3<sup>(b)</sup> | 1M CME TERM SOFR + 0.61% | 09/25/37 | $996231 | 277550 |
| &nbsp;&nbsp;&nbsp;Alternative Loan Trust, Series 2007-21CB, Class 2A4<sup>(b)(d)</sup> | 5.49% - 1M CME TERM SOFR | 09/25/37 | 920873 | 94205 |
| &nbsp;&nbsp;&nbsp;Ameriquest Mortgage Securities Trust, Series 2006-R1, Class M4<sup>(b)</sup> | 1M CME TERM SOFR + 0.95% | 03/25/36 | 711158 | 843860 |
| &nbsp;&nbsp;&nbsp;Ameriquest Mortgage Securities, Inc. Asset-Backed Pass-Through Ctfs, Series 2005-R5, Class M7<sup>(b)</sup> | 1M CME TERM SOFR + 1.94% | 07/25/35 | 529486 | 634694 |
| &nbsp;&nbsp;&nbsp;Angel Oak Mortgage Trust, Series 2025-HB1, Class M1<sup>(b)(e)</sup> | 30D US SOFR + 2.40% | 02/25/55 | 905000 | 915589 |
| &nbsp;&nbsp;&nbsp;Angel Oak Mortgage Trust, Series 2025-HB1, Class M2<sup>(b)(e)</sup> | 30D US SOFR + 2.70% | 02/25/55 | 750000 | 758925 |
| &nbsp;&nbsp;&nbsp;Angel Oak Mortgage Trust, Series 2025-HB1, Class M3<sup>(b)(e)</sup> | 30D US SOFR + 3.05% | 02/25/55 | 1077000 | 1090247 |
| &nbsp;&nbsp;&nbsp;Argent Securities, Inc. Asset-Backed Pass-Through Certificates, Series 2005-W5, Class M1<sup>(b)(c)</sup> | 1M CME TERM SOFR + 0.80% | 01/25/36 | 1355325 | 1357764 |
| &nbsp;&nbsp;&nbsp;Asset Backed Securities Corp. Home Equity Loan Trust Series OOMC, Series 2006-HE3, Class M1<sup>(b)</sup> | 1M CME TERM SOFR + 0.56% | 03/25/36 | 634762 | 555417 |
| &nbsp;&nbsp;&nbsp;Atlas Funding PLC, Series 2023-1, Class F<sup>(b)</sup> | N/A<sup>(f)</sup> | 01/25/61 | £402000 | 572923 |
| &nbsp;&nbsp;&nbsp;Banc of America Funding , Series 2007-5, Class CA8<sup>(b)(d)</sup> | 5.35% - 1M CME TERM SOFR | 07/25/37 | $2183219 | 186883 |
| &nbsp;&nbsp;&nbsp;Bear Stearns Mortgage Funding Trust, Series 2006-AR5, Class 2A2<sup>(b)(c)</sup> | 1M CME TERM SOFR + 0.57% | 01/25/37 | 840636 | 792719 |
| &nbsp;&nbsp;&nbsp;Bear Stearns Mortgage Funding Trust, Series 2007-AR4, Class 2A2A<sup>(b)</sup> | 1M CME TERM SOFR + 0.35% | 06/25/37 | 818741 | 761102 |
| &nbsp;&nbsp;&nbsp;Bletchley Park Funding PLC, Series 2024-1, Class E<sup>(b)</sup> | SONIA IR + 4.12% | 07/27/70 | £430000 | 569735 |
| &nbsp;&nbsp;&nbsp;Bletchley Park Funding PLC, Series 2024-1, Class X1<sup>(b)</sup> | SONIA IR + 4.12% | 07/27/70 | 116858 | 156810 |
| &nbsp;&nbsp;&nbsp;Brants Bridge PLC, Series 2023-1, Class E<sup>(b)</sup> | SONIA IR + 4.25% | 09/14/26 | 915000 | 1227341 |
| &nbsp;&nbsp;&nbsp;Carrington Mortgage Loan Trust, Series 2007-FRE1, Class M1<sup>(b)</sup> | 1M CME TERM SOFR + 0.61% | 02/25/37 | $734913 | 605201 |
| &nbsp;&nbsp;&nbsp;Castell PLC, Series 2023-1, Class G<sup>(b)(c)</sup> | N/A<sup>(f)</sup> | 05/25/55 | £1014000 | 1424054 |
| &nbsp;&nbsp;&nbsp;Castell PLC, Series 2023-2, Class G<sup>(b)</sup> | SONIA IR + 9.90% | 11/25/55 | 407000 | 568659 |
| &nbsp;&nbsp;&nbsp;C-BASS , Series 2007-CB4, Class A1B<sup>(b)</sup> | 1M CME TERM SOFR + 0.29% | 04/25/37 | $1699051 | 793117 |
| &nbsp;&nbsp;&nbsp;Connecticut Avenue Securities, Series 2021-R02, Class 2B2<sup>(b)(e)</sup> | 30D US SOFR + 6.20% | 11/25/41 | 2926000 | 3061474 |
| &nbsp;&nbsp;&nbsp;Connecticut Avenue Securities Trust, Series 2022-R05, Class 2B2<sup>(b)(c)(e)</sup> | 30D US SOFR + 7.00% | 04/25/42 | 1456000 | 1567530 |
| &nbsp;&nbsp;&nbsp;Connecticut Avenue Securities Trust, Series 2022-R06, Class 1B2<sup>(b)(e)</sup> | 30D US SOFR + 10.60% | 05/25/42 | 644000 | 730618 |
| &nbsp;&nbsp;&nbsp;Connecticut Avenue Securities Trust, Series 2023-R03, Class 2B1<sup>(b)(c)(e)</sup> | 30D US SOFR + 6.35% | 04/25/43 | 626000 | 699367 |
| &nbsp;&nbsp;&nbsp;Connecticut Avenue Securities Trust, Series 2023-R06, Class 1B2<sup>(b)(e)</sup> | 30D US SOFR + 5.90% | 07/25/43 | 687000 | 750135 |
| &nbsp;&nbsp;&nbsp;Connecticut Avenue Securities Trust, Series 2024-R01, Class 1B2<sup>(b)(e)</sup> | 30D US SOFR + 4.00% | 01/25/44 | 1875000 | 1959375 |
| &nbsp;&nbsp;&nbsp;Connecticut Avenue Securities Trust, Series 2024-R02, Class 1B2<sup>(b)(c)(e)</sup> | 30D US SOFR + 3.70% | 02/25/44 | 2655000 | 2749253 |
| &nbsp;&nbsp;&nbsp;Countrywide Alternative Loan Trust, Series 2005-64CB, Class 1A17 | 5.50% | 12/25/35 | 120443 | 102617 |
| &nbsp;&nbsp;&nbsp;CWABS Asset-Backed Certificates Trust, Series 2004-15, Class MV7<sup>(b)</sup> | 1M CME TERM SOFR + 2.51% | 02/25/35 | 740387 | 507980 |
| &nbsp;&nbsp;&nbsp;CWABS Asset-Backed Certificates Trust, Series 2005-2, Class M6<sup>(b)(c)</sup> | 30D US SOFR + 2.03% | 08/25/35 | 541117 | 520230 |

---

*See Notes to Consolidated Financial Statements.*

Semi-Annual Report \| April 30, 2025 7

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date<sup>(a)</sup>** | **Principal<br> Amount** | **Fair<br> Value** |
| **MORTGAGE-BACKED SECURITIES (continued)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;CWABS Asset-Backed Certificates Trust 2006-11, Series 2006-12, Class M1<sup>(b)</sup> | 1M CME TERM SOFR + 0.56% | 12/25/36 | $682323 | $634356 |
| &nbsp;&nbsp;&nbsp;Deutsche Alt-A Securities Mortgage Loan Trust, Series 2007-OA4, Class 2A2<sup>(b)</sup> | 1M CME TERM SOFR + 0.75% | 08/25/47 | 899907 | 650633 |
| &nbsp;&nbsp;&nbsp;Dilosk RMBS NO 7 DAC, Series 2023-7, Class X1<sup>(b)</sup> | 3M EUR L + 6.33% | 10/20/62 | 60240 | 68359 |
| &nbsp;&nbsp;&nbsp;Dilosk RMBS No 8 Sts DAC, Series 2024-STS, Class F<sup>(b)</sup> | 9.57% | 05/20/62 | 459000 | 552425 |
| &nbsp;&nbsp;&nbsp;Dilosk RMBS No 8 Sts DAC, Series 2024-STS, Class X<sup>(b)</sup> | 11.92% | 05/20/62 | 379697 | 433451 |
| &nbsp;&nbsp;&nbsp;Dilosk Rmbs NO 9 Dac, Series 2024-9, Class X2<sup>(b)</sup> | N/A<sup>(f)</sup> | 01/25/63 | 613000 | 617007 |
| &nbsp;&nbsp;&nbsp;Domi BV, Series 2021-1, Class E<sup>(b)(c)</sup> | 3M EUR L + 6.50% | 06/15/53 | 704000 | 799041 |
| &nbsp;&nbsp;&nbsp;Domi BV, Series 2024-1, Class E<sup>(b)</sup> | 3M EUR L + 5.65% | 06/15/56 | 463000 | 545123 |
| &nbsp;&nbsp;&nbsp;Domi BV, Series 2024-1, Class X<sup>(b)</sup> | 3M EUR L + 3.98% | 09/17/29 | 411008 | 467752 |
| &nbsp;&nbsp;&nbsp;Dominion Mortgage Trust, Series 2025-RTL1, Class A2<sup>(e)(g)</sup> | 8.02% | 03/25/30 | $750000 | 760200 |
| &nbsp;&nbsp;&nbsp;Eagle RE, Ltd., Series 2023-1, Class M2<sup>(b)(e)</sup> | 30D US SOFR + 5.20% | 09/26/33 | 1383500 | 1469000 |
| &nbsp;&nbsp;&nbsp;East One PLC, Series 2024-1, Class E<sup>(b)</sup> | SONIA IR + 4.50% | 12/27/55 | £783000 | 1066978 |
| &nbsp;&nbsp;&nbsp;Elstree Funding No 5 PLC, Series 2024-5, Class F<sup>(b)</sup> | SONIA IR + 4.69% | 03/21/28 | 403998 | 549658 |
| &nbsp;&nbsp;&nbsp;E-MAC Program BV, Series 2007-NL3X, Class D<sup>(b)(c)</sup> | 3M EUR L + 0.50% | 07/25/47 | 516832 | 456274 |
| &nbsp;&nbsp;&nbsp;Eurohome UK Mortgages 2007 -1 PLC, Series 2007-1, Class B2<sup>(b)</sup> | SONIA IR + 3.22% | 06/15/44 | £430000 | 538102 |
| &nbsp;&nbsp;&nbsp;Eurohome UK Mortgages PLC, Series 2007-2, Class B1<sup>(b)(c)</sup> | SONIA IR + 1.52% | 09/15/44 | 550000 | 710332 |
| &nbsp;&nbsp;&nbsp;Eurosail 2006-2bl PLC, Series 2006-2X, Class D1C<sup>(b)(c)</sup> | SONIA IR + 0.92% | 12/15/44 | 1528000 | 1900735 |
| &nbsp;&nbsp;&nbsp;Eurosail 2006-3nc PLC, Series 2006-3X, Class D1A<sup>(b)(c)</sup> | 3M EUR L + 0.90% | 09/10/44 | 624000 | 632603 |
| &nbsp;&nbsp;&nbsp;Eurosail 2006-4np PLC, Series 2006-4X, Class D1C<sup>(b)(c)</sup> | SONIA IR + 0.92% | 12/10/44 | £645564 | 797534 |
| &nbsp;&nbsp;&nbsp;Eurosail-UK 2007-5np PLC, Series 2007-5X, Class B1C<sup>(b)</sup> | SONIA IR + 2.14% | 09/13/45 | 389132 | 473424 |
| &nbsp;&nbsp;&nbsp;Exmoor Funding PLC, Series 2024-1, Class X<sup>(b)</sup> | 3M EUR L + 5.65% | 03/25/94 | 321171 | 429906 |
| &nbsp;&nbsp;&nbsp;Fieldstone Mortgage Investment Trust, Series 2005-3, Class M2<sup>(b)</sup> | 1M CME TERM SOFR + 0.79% | 02/25/36 | $1626000 | 528613 |
| &nbsp;&nbsp;&nbsp;FIGRE Trust, Series 2025-HE1, Class A<sup>(b)(c)(e)</sup> | 5.83% | 01/25/55 | 2002768 | 2043424 |
| &nbsp;&nbsp;&nbsp;FIGRE Trust, Series 2025-HE2, Class A<sup>(b)(e)</sup> | 5.78% | 03/25/55 | 24253984 | 24688130 |
| &nbsp;&nbsp;&nbsp;FIGRE Trust, Series 2025-PF1, Class A<sup>(b)(e)</sup> | 5.76% | 06/25/55 | 1263000 | 1275630 |
| &nbsp;&nbsp;&nbsp;Finance Ireland RMBS NO 7 DAC, Series 2024-7, Class E<sup>(b)</sup> | 3M EUR L + 4.19% | 12/24/63 | 466000 | 534084 |
| &nbsp;&nbsp;&nbsp;Finance Ireland RMBS NO 7 DAC, Series 2024-7, Class X<sup>(b)</sup> | 3M EUR L + 3.72% | 12/24/63 | 114776 | 130102 |
| &nbsp;&nbsp;&nbsp;First Franklin Mortgage Loan Trust, Series 2005-FF12, Class M3<sup>(b)(c)</sup> | 1M CME TERM SOFR + 0.86% | 11/25/36 | $1966435 | 1387713 |
| &nbsp;&nbsp;&nbsp;First Franklin Mortgage Loan Trust, Series 2006-FFH1, Class M2<sup>(b)</sup> | 1M CME TERM SOFR + 0.71% | 01/25/36 | 548843 | 526889 |
| &nbsp;&nbsp;&nbsp;Freddie Mac STACR REMIC Trust, Series 2020-DNA1, Class B2<sup>(b)(e)</sup> | 30D US SOFR + 5.36% | 01/25/50 | 494000 | 540930 |
| &nbsp;&nbsp;&nbsp;Freddie Mac STACR REMIC Trust, Series 2020-DNA6, Class B2<sup>(b)(e)</sup> | 30D US SOFR + 5.65% | 12/25/50 | 1789000 | 2017097 |
| &nbsp;&nbsp;&nbsp;Freddie Mac STACR REMIC Trust, Series 2020-HQA3, Class B2<sup>(b)(e)</sup> | 30D US SOFR + 10.11% | 07/25/50 | 1806000 | 2404870 |
| &nbsp;&nbsp;&nbsp;Freddie Mac STACR REMIC Trust, Series 2020-HQA4, Class B2<sup>(b)(e)</sup> | 30D US SOFR + 9.51% | 09/25/50 | 858000 | 1124237 |
| &nbsp;&nbsp;&nbsp;Freddie Mac STACR REMIC Trust, Series 2023-DNA2, Class B1<sup>(b)(e)</sup> | 30D US SOFR + 7.60% | 04/25/43 | 955000 | 1079150 |
| &nbsp;&nbsp;&nbsp;Freddie Mac STACR REMIC Trust 2021-DNA2, Series 2020-DNA2, Class B2<sup>(b)(e)</sup> | 30D US SOFR + 4.91% | 02/25/50 | 2575000 | 2752160 |
| &nbsp;&nbsp;&nbsp;Fremont Home Loan Trust, Series 2004-C, Class M3<sup>(b)</sup> | 1M CME TERM SOFR + 1.84% | 08/25/34 | 170 |  |
| &nbsp;&nbsp;&nbsp;FT RMBS Miravet, Series 2023-1, Class E<sup>(b)(c)</sup> | 3M EUR L + 3.00% | 11/26/66 | 600000 | 650754 |
| &nbsp;&nbsp;&nbsp;FT RMBS Miravet, Series 2023-1, Class F<sup>(b)(c)</sup> | 3M EUR L + 4.00% | 11/26/66 | 600000 | 643753 |
| &nbsp;&nbsp;&nbsp;Fylde Funding PLC, Series 2024-1, Class E<sup>(b)</sup> | SONIA IR + 4.15% | 07/25/52 | £741000 | 981403 |
| &nbsp;&nbsp;&nbsp;GCAT , Series 2019-RPL1, Class B3<sup>(b)(e)</sup> | 3.75% | 10/25/68 | $988000 | 766392 |
| &nbsp;&nbsp;&nbsp;Genesis Mortgage Funding PLC, Series 2022-1, Class F<sup>(b)</sup> | SONIA IR + 6.80% | 06/15/25 | £904000 | 1207044 |

---

*See Notes to Consolidated Financial Statements.*

8 www.1wscapital.com

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date<sup>(a)</sup>** | **Principal<br> Amount** | **Fair<br> Value** |
| **MORTGAGE-BACKED SECURITIES (continued)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;GSAA Home Equity Trust, Series 2007-8, Class A4<sup>(b)</sup> | 1M CME TERM SOFR + 1.31% | 08/25/37 | $547743 | $304107 |
| &nbsp;&nbsp;&nbsp;Harben Finance, Series 2022-1RA, Class G<sup>(b)(e)</sup> | SONIA IR + 4.30% | 09/28/26 | £391000 | 521396 |
| &nbsp;&nbsp;&nbsp;Hermitage 2024 PLC, Series 2024-1, Class E<sup>(b)</sup> | SONIA IR + 3.90% | 04/21/33 | 281525 | 374436 |
| &nbsp;&nbsp;&nbsp;Home Equity Mortgage Loan Asset-Backed Trust Series INABS, Series 2005-D, Class M2<sup>(b)</sup> | 1M CME TERM SOFR + 0.82% | 03/25/36 | $459066 | 350635 |
| &nbsp;&nbsp;&nbsp;Home Equity Mortgage Loan Asset-Backed Trust Series INABS, Series 2006-A, Class M1<sup>(b)</sup> | 1M CME TERM SOFR + 0.71% | 03/25/36 | 785546 | 594737 |
| &nbsp;&nbsp;&nbsp;Home Equity Mortgage Loan Asset-Backed Trust Series INABS, Series 2006-C, Class M1<sup>(b)</sup> | 1M CME TERM SOFR + 0.55% | 08/25/36 | 544062 | 585193 |
| &nbsp;&nbsp;&nbsp;Home RE, Ltd., Series 2022-1, Class M1C<sup>(b)(c)(e)</sup> | 30D US SOFR + 5.50% | 10/25/34 | 388000 | 400571 |
| &nbsp;&nbsp;&nbsp;Home RE, Ltd., Series 2023-1, Class M1B<sup>(b)(c)(e)</sup> | 30D US SOFR + 4.60% | 10/25/33 | 1000000 | 1028400 |
| &nbsp;&nbsp;&nbsp;Homeward Opportunities Fund Trust, Series 2024-RRTL2, Class M1<sup>(b)(e)</sup> | 8.16% | 09/25/39 | 500000 | 507250 |
| &nbsp;&nbsp;&nbsp;Homeward Opportunities Fund Trust, Series 2025-RRTL1, Class M1<sup>(b)(e)</sup> | 6.83% | 02/25/27 | 1393000 | 1394672 |
| &nbsp;&nbsp;&nbsp;Hops Hill No2 PLC, Series 2022-2, Class E<sup>(b)</sup> | SONIA IR + 5.25% | 11/27/54 | £1072000 | 1446220 |
| &nbsp;&nbsp;&nbsp;HSI Asset Securitization Corp. Trust, Series 2007-HE1, Class 1A1<sup>(b)</sup> | 1M CME TERM SOFR + 0.25% | 01/25/37 | $969705 | 760249 |
| &nbsp;&nbsp;&nbsp;Jeronimo Funding DAC, Series 2025-1, Class B<sup>(b)</sup> | 3M EUR L + 2.00% | 10/25/64 | 1489000 | 1672306 |
| &nbsp;&nbsp;&nbsp;Jeronimo Funding DAC, Series 2025-1, Class C<sup>(b)</sup> | 3M EUR L + 2.50% | 10/25/64 | 739000 | 805112 |
| &nbsp;&nbsp;&nbsp;Jeronimo Funding DAC, Series 2025-1, Class D<sup>(b)</sup> | 3M EUR L + 3.00% | 10/25/64 | 757000 | 821463 |
| &nbsp;&nbsp;&nbsp;JP Morgan Mortgage Acquisition Corp., Series 2006-FRE2, Class M3<sup>(b)</sup> | 1M CME TERM SOFR + 0.67% | 02/25/36 | $912325 | 656874 |
| &nbsp;&nbsp;&nbsp;JP Morgan Mortgage Acquisition Trust, Series 2006-HE2, Class M2<sup>(b)(c)</sup> | 1M CME TERM SOFR + 0.59% | 07/25/36 | 1117276 | 1135711 |
| &nbsp;&nbsp;&nbsp;Kinbane 2022-RPL 1 DAC, Series 2022-RPL1X, Class E<sup>(b)(c)</sup> | 1M EUR L + 4.50% | 09/25/62 | 2874000 | 3508459 |
| &nbsp;&nbsp;&nbsp;Kinbane 2022-RPL 1 DAC, Series 2022-RPL1X, Class F<sup>(b)</sup> | 1M EUR L + 5.50% | 09/25/62 | 1768000 | 2316128 |
| &nbsp;&nbsp;&nbsp;Kinbane 2024-RPL 1 DAC, Series 2024-RPL1X, Class D<sup>(b)</sup> | 1M EUR L + 3.25% | 01/26/65 | 557000 | 626959 |
| &nbsp;&nbsp;&nbsp;Kinbane 2024-RPL 1 DAC, Series 2024-RPL1X, Class E<sup>(b)</sup> | 1M EUR L + 4.25% | 01/26/65 | 557000 | 630240 |
| &nbsp;&nbsp;&nbsp;Kinbane 2024-RPL 1 DAC, Series 2024-RPL1X, Class F<sup>(b)</sup> | 1M EUR L + 5.25% | 01/26/65 | 749000 | 836540 |
| &nbsp;&nbsp;&nbsp;Kinbane 2024-Rpl 2 DAC, Series 2024-RPL2X, Class D<sup>(b)(c)</sup> | 1M EUR L + 3.25% | 01/24/63 | 936000 | 1049213 |
| &nbsp;&nbsp;&nbsp;Kinbane 2024-Rpl 2 DAC, Series 2024-RPL2X, Class E<sup>(b)(c)</sup> | 1M EUR L + 4.25% | 01/24/63 | 1310000 | 1458359 |
| &nbsp;&nbsp;&nbsp;Kinbane 2024-Rpl 2 DAC, Series 2024-RPL2X, Class F<sup>(b)(c)</sup> | 1M EUR L + 5.25% | 01/24/63 | 2806000 | 3071650 |
| &nbsp;&nbsp;&nbsp;Kinbane 2025-RPL1 DAC, Series 2025-RPL1X, Class C<sup>(b)(c)</sup> | 1M EUR L + 2.10% | 06/24/78 | 1343000 | 1495096 |
| &nbsp;&nbsp;&nbsp;Kinbane 2025-RPL1 DAC, Series 2025-RPL1X, Class D<sup>(b)(c)</sup> | 1M EUR L + 3.00% | 06/24/78 | 1942000 | 2152033 |
| &nbsp;&nbsp;&nbsp;Kinbane 2025-RPL1 DAC, Series 2025-RPL1X, Class E<sup>(b)(c)</sup> | 1M EUR L + 4.25% | 06/24/78 | 1798000 | 1978812 |
| &nbsp;&nbsp;&nbsp;Kinbane 2025-RPL1 DAC, Series 2025-RPL1X, Class F<sup>(b)(c)</sup> | 1M EUR L + 5.50% | 06/24/78 | 703000 | 781023 |
| &nbsp;&nbsp;&nbsp;Landmark Mortgage Securities No 3 PLC, Series 2007-3, Class D<sup>(b)(c)</sup> | SONIA IR + 4.12% | 04/17/44 | £433305 | 574864 |
| &nbsp;&nbsp;&nbsp;Lansdowne Mortgage Securities No 1 PLC, Series 2006-1, Class M2<sup>(b)(c)</sup> | 3M EUR L + 0.84% | 06/15/45 | 500000 | 399443 |
| &nbsp;&nbsp;&nbsp;Lehman Mortgage Trust, Series 2006-9, Class 1A5<sup>(b)(c)</sup> | 1M CME TERM SOFR + 0.71% | 01/25/37 | $670430 | 347886 |
| &nbsp;&nbsp;&nbsp;Lehman Mortgage Trust, Series 2007-5, Class 6A1<sup>(b)</sup> | 1M CME TERM SOFR + 0.43% | 10/25/36 | 3338719 | 1276058 |
| &nbsp;&nbsp;&nbsp;LHOME Mortgage Trust, Series 2024-RTL4, Class M1<sup>(b)(e)</sup> | 7.79% | 01/25/27 | 500000 | 504950 |
| &nbsp;&nbsp;&nbsp;LHOME Mortgage Trust, Series 2024-RTL5, Class M1<sup>(b)(e)</sup> | 6.82% | 09/25/39 | 500000 | 502550 |
| &nbsp;&nbsp;&nbsp;LHOME Mortgage Trust, Series 2025-RTL1, Class M1<sup>(b)(e)</sup> | 7.02% | 01/25/40 | 760000 | 765168 |
| &nbsp;&nbsp;&nbsp;LHOME Mortgage Trust, Series 2025-RTL2, Class A1<sup>(b)(e)</sup> | 5.61% | 04/25/40 | 1131000 | 1140727 |
| &nbsp;&nbsp;&nbsp;LHOME Mortgage Trust, Series 2025-RTL2, Class M1<sup>(b)(e)</sup> | 7.70% | 04/25/40 | 750000 | 756375 |
| &nbsp;&nbsp;&nbsp;Merrion Square Residential 2024-1 DAC, Series 2024-1X, Class C<sup>(b)</sup> | 1M EUR L + 2.35% | 03/24/81 | 474000 | 533104 |
| &nbsp;&nbsp;&nbsp;Merrion Square Residential 2024-1 DAC, Series 2024-1X, Class D<sup>(b)</sup> | 1M EUR L + 3.25% | 03/24/81 | 475000 | 531539 |

---

*See Notes to Consolidated Financial Statements.*

Semi-Annual Report \| April 30, 2025 9

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date<sup>(a)</sup>** | **Principal<br> Amount** | **Fair<br> Value** |
| **MORTGAGE-BACKED SECURITIES (continued)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Merrion Square Residential 2024-1 DAC, Series 2024-1X, Class E<sup>(b)</sup> | 1M EUR L + 4.25% | 03/24/81 | 811000 | $906889 |
| &nbsp;&nbsp;&nbsp;MFA , Series 2024-RTL3, Class A2<sup>(e)</sup> | 6.54% | 11/25/39 | $752000 | 763957 |
| &nbsp;&nbsp;&nbsp;Molossus Btl PLC, Series 2024-1, Class F<sup>(b)</sup> | SONIA IR + 4.93% | 04/18/61 | £399000 | 538657 |
| &nbsp;&nbsp;&nbsp;Molossus Btl PLC, Series 2024-1, Class X<sup>(b)</sup> | SONIA IR + 4.83% | 10/18/26 | 304954 | 407061 |
| &nbsp;&nbsp;&nbsp;Morgan Stanley Home Equity Loan Trust, Series 2006-2, Class M2<sup>(b)</sup> | 1M CME TERM SOFR + 0.65% | 02/25/36 | $846083 | 789988 |
| &nbsp;&nbsp;&nbsp;Mortimer 2024-Mix PLC, Series 2024-MIX, Class E<sup>(b)</sup> | SONIA IR + 5.92% | 06/22/28 | £815000 | 1146970 |
| &nbsp;&nbsp;&nbsp;Mortimer 2024-Mix PLC, Series 2024-MIX, Class X<sup>(b)</sup> | SONIA IR + 3.73% | 06/22/28 | 510160 | 679818 |
| &nbsp;&nbsp;&nbsp;Mulcair Securities, Series 2025-4, Class C<sup>(b)</sup> | 3M EUR L + 2.00% | 07/24/28 | 813000 | 880851 |
| &nbsp;&nbsp;&nbsp;Mulcair Securities, Series 2025-4, Class D<sup>(b)</sup> | 3M EUR L + 2.00% | 07/24/28 | 722000 | 752238 |
| &nbsp;&nbsp;&nbsp;Nationstar Home Equity Loan Trust, Series 2007-B, Class M2<sup>(b)</sup> | 1M CME TERM SOFR + 0.58% | 04/25/37 | $1217855 | 1233808 |
| &nbsp;&nbsp;&nbsp;Newgate Funding PLC, Series 2006-2, Class DB<sup>(b)</sup> | 3M EUR L + 0.90% | 12/01/50 | 40364 | 41296 |
| &nbsp;&nbsp;&nbsp;Newgate Funding PLC, Series 2007-1X, Class DB<sup>(b)</sup> | 3M EUR L + 0.75% | 12/01/50 | 539307 | 502815 |
| &nbsp;&nbsp;&nbsp;Newgate Funding PLC, Series 2007-2X, Class E<sup>(b)</sup> | SONIA IR + 3.87% | 12/15/50 | £419190 | 493960 |
| &nbsp;&nbsp;&nbsp;NYMT 2024-BPL2 M<sup>(e)</sup> | 8.41% | 05/25/39 | $3750000 | 3855750 |
| &nbsp;&nbsp;&nbsp;Ownit Mortgage Loan Trust, Series 2005-4, Class M1<sup>(b)(c)</sup> | 1M CME TERM SOFR + 0.94% | 08/25/36 | 873498 | 798727 |
| &nbsp;&nbsp;&nbsp;Park Place Securities, Inc. Asset-Backed Pass-Through Certificates Series 2005-WCW, Series 2005-WCW2, Class M5<sup>(b)</sup> | 1M CME TERM SOFR + 1.13% | 07/25/35 | 568480 | 607080 |
| &nbsp;&nbsp;&nbsp;Parkmore Point RMBS 2022-1 PLC, Series 2022-1X, Class D<sup>(b)(c)</sup> | SONIA IR + 3.50% | 07/25/45 | £440000 | 587792 |
| &nbsp;&nbsp;&nbsp;Polaris PLC, Series 2021-1, Class F<sup>(b)</sup> | SONIA IR + 3.40% | 12/23/58 | 377000 | 503330 |
| &nbsp;&nbsp;&nbsp;Polaris PLC, Series 2022-1, Class E<sup>(b)</sup> | SONIA IR + 3.40% | 10/23/59 | 553000 | 736243 |
| &nbsp;&nbsp;&nbsp;Polaris PLC, Series 2022-2, Class E<sup>(b)</sup> | SONIA IR + 5.75% | 05/23/59 | 795579 | 1069912 |
| &nbsp;&nbsp;&nbsp;Polaris PLC, Series 2023-1, Class F<sup>(b)</sup> | SONIA IR + 8.25% | 02/23/61 | 403000 | 550126 |
| &nbsp;&nbsp;&nbsp;Polaris PLC, Series 2023-2, Class E<sup>(b)</sup> | SONIA IR + 6.00% | 09/27/59 | 555000 | 773373 |
| &nbsp;&nbsp;&nbsp;Polaris PLC, Series 2023-2, Class F<sup>(b)</sup> | SONIA IR + 8.75% | 09/27/59 | 403000 | 574671 |
| &nbsp;&nbsp;&nbsp;Polaris PLC, Series 2024-1, Class F<sup>(b)</sup> | SONIA IR + 5.65% | 02/26/61 | 395000 | 541891 |
| &nbsp;&nbsp;&nbsp;Polaris PLC, Series 2024-1, Class X<sup>(b)</sup> | SONIA IR + 5.65% | 02/26/61 | 106302 | 140704 |
| &nbsp;&nbsp;&nbsp;Polaris PLC, Series 2025-1, Class X<sup>(b)(c)</sup> | SONIA IR + 3.68% | 02/26/68 | 2476611 | 3316736 |
| &nbsp;&nbsp;&nbsp;Popular ABS Mortgage Pass-Through Trust, Series 2005-5, Class MF1<sup>(g)</sup> | 3.44% | 11/25/35 | $408843 | 300050 |
| &nbsp;&nbsp;&nbsp;Popular ABS Mortgage Pass-Through Trust, Series 2005-D, Class M1<sup>(c)(g)</sup> | 3.51% | 01/25/36 | 395376 | 342830 |
| &nbsp;&nbsp;&nbsp;PRET LLC, Series 2025-NPL3, Class A1<sup>(e)(g)</sup> | 6.71% | 04/25/55 | 2600000 | 2627820 |
| &nbsp;&nbsp;&nbsp;PRPM LLC, Series 2025-2, Class A1<sup>(e)(g)</sup> | 6.47% | 05/25/30 | 1346000 | 1359998 |
| &nbsp;&nbsp;&nbsp;Radnor Re, Ltd., Series 2024-1, Class B1<sup>(b)(e)</sup> | 30D US SOFR + 5.15% | 09/25/34 | 150000 | 155205 |
| &nbsp;&nbsp;&nbsp;Radnor Re, Ltd., Series 2024-1, Class M1B<sup>(b)(e)</sup> | 30D US SOFR + 2.90% | 09/25/34 | 1750000 | 1754200 |
| &nbsp;&nbsp;&nbsp;Radnor Re, Ltd., Series 2024-1, Class M1C<sup>(b)(e)</sup> | 30D US SOFR + 3.50% | 09/25/34 | 500000 | 505900 |
| &nbsp;&nbsp;&nbsp;Residential Accredit Loans, Inc., Series 2006-Q05, Class 1A2<sup>(b)(c)</sup> | 1M CME TERM SOFR + 0.49% | 05/25/46 | 853500 | 891822 |
| &nbsp;&nbsp;&nbsp;Residential Accredit Loans, Inc., Series 2006-QS9, Class 1A16<sup>(b)(c)</sup> | 1M CME TERM SOFR + 0.76% | 07/25/36 | 357776 | 255309 |
| &nbsp;&nbsp;&nbsp;Residential Accredit Loans, Inc., Series 2006-QS9, Class 1A5<sup>(b)(c)</sup> | 1M CME TERM SOFR + 0.81% | 07/25/36 | 527463 | 377031 |
| &nbsp;&nbsp;&nbsp;Residential Asset Securitization Trust, Series 2005-A15, Class 2A10<sup>(b)</sup> | 1M CME TERM SOFR + 0.56% | 02/25/36 | 1382775 | 398239 |
| &nbsp;&nbsp;&nbsp;RMAC Securities No 1 PLC, Series 2006-NS4X, Class B1C<sup>(b)</sup> | 3M EUR L + 0.85% | 06/12/44 | 425725 | 438828 |
| &nbsp;&nbsp;&nbsp;Roc Mortgage Trust, Series 2024-RTL1, Class M1<sup>(b)(e)</sup> | 7.28% | 10/25/39 | $1046500 | 1047023 |
| &nbsp;&nbsp;&nbsp;Rochester Financing No 3 PLC, Series 2021-3, Class E<sup>(b)</sup> | SONIA IR + 2.50% | 12/18/44 | £404000 | 533724 |
| &nbsp;&nbsp;&nbsp;Rochester Financing No 3 PLC, Series 2021-3, Class F<sup>(b)</sup> | SONIA IR + 2.50% | 12/18/44 | 412000 | 528095 |

---

*See Notes to Consolidated Financial Statements.*

10 www.1wscapital.com

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date<sup>(a)</sup>** | **Principal<br> Amount** | **Fair<br> Value** |
| **MORTGAGE-BACKED SECURITIES (continued)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;SMI Equity Release 2018-1 DAC, Series 2023-1, Class BRR<sup>(b)</sup> | 3M EUR L + 5.00% | 12/20/67 | 500000 | $528644 |
| &nbsp;&nbsp;&nbsp;Soundview Home Loan Trust, Series 2005-OPT4, Class M2<sup>(b)(c)</sup> | 1M CME TERM SOFR + 0.94% | 12/25/35 | $1775259 | 1563648 |
| &nbsp;&nbsp;&nbsp;Soundview Home Loan Trust, Series 2006-OPT2, Class M1<sup>(b)</sup> | 1M CME TERM SOFR + 0.56% | 05/25/36 | 629818 | 528543 |
| &nbsp;&nbsp;&nbsp;Stratton Mortgage Funding 2024-1 PLC, Series 2024-1A, Class F<sup>(b)(e)</sup> | 3M SONIA IR + 4.00% | 06/20/60 | £465000 | 606999 |
| &nbsp;&nbsp;&nbsp;Stratton Mortgage Funding 2024-2 PLC, Series 2024-2X, Class E<sup>(b)</sup> | SONIA IR + 3.75% | 06/28/50 | 400000 | 526574 |
| &nbsp;&nbsp;&nbsp;Stratton Mortgage Funding PLC, Series 2024-3, Class E<sup>(b)</sup> | SONIA IR + 3.75% | 06/25/49 | 395000 | 525150 |
| &nbsp;&nbsp;&nbsp;Stratton Mortgage Funding PLC, Series 2024-3, Class F<sup>(b)</sup> | SONIA IR + 4.75% | 06/25/49 | 396000 | 514184 |
| &nbsp;&nbsp;&nbsp;Structured Asset Investment Loan Trust, Series 2005-8, Class M2<sup>(b)</sup> | 1M CME TERM SOFR + 0.86% | 10/25/35 | $993130 | 832938 |
| &nbsp;&nbsp;&nbsp;Structured Asset Investment Loan Trust, Series 2005-9, Class M2<sup>(b)(c)</sup> | 1M CME TERM SOFR + 0.79% | 11/25/35 | 1348240 | 1205596 |
| &nbsp;&nbsp;&nbsp;Structured Asset Investment Loan Trust, Series 2006-BNC3, Class A4<sup>(b)(c)</sup> | 1M CME TERM SOFR + 0.42% | 09/25/36 | 1907568 | 1073961 |
| &nbsp;&nbsp;&nbsp;Structured Asset Securities Corp. Mortgage Loan Trust, Series 2006-BC6, Class M1<sup>(b)</sup> | 1M CME TERM SOFR + 0.38% | 01/25/37 | 585351 | 545196 |
| &nbsp;&nbsp;&nbsp;Structured Asset Securities Corp. Mortgage Loan Trust 2006-W1, Series 2006-W1A, Class M1<sup>(b)(e)</sup> | 1M CME TERM SOFR + 0.41% | 08/25/46 | 2117166 | 2149982 |
| &nbsp;&nbsp;&nbsp;SYON, Series 2020-2, Class E | 6.27% | 12/17/27 | £795614 | 1073776 |
| &nbsp;&nbsp;&nbsp;Towd Point Mortgage Funding 2024 - Granite 6 PLC, Series 2024-GR6X, Class E<sup>(b)</sup> | SONIA IR + 3.50% | 01/20/27 | 833000 | 1109357 |
| &nbsp;&nbsp;&nbsp;Towd Point Mortgage Funding 2024 - Granite 6 PLC, Series 2024-GR6X, Class F<sup>(b)</sup> | SONIA IR + 4.50% | 07/20/53 | 556000 | 741644 |
| &nbsp;&nbsp;&nbsp;Towd Point Mortgage Trust, Series 2017-1, Class B4<sup>(b)(e)</sup> | 3.85% | 06/25/32 | $743000 | 582438 |
| &nbsp;&nbsp;&nbsp;Triangle Re, Ltd., Series 2021-2, Class B1<sup>(b)(e)</sup> | 1M CME TERM SOFR + 7.61% | 10/25/33 | 469000 | 499204 |
| &nbsp;&nbsp;&nbsp;Triangle Re, Ltd., Series 2021-3, Class B1<sup>(b)(e)</sup> | 30D US SOFR + 4.95% | 02/25/34 | 591600 | 611241 |
| &nbsp;&nbsp;&nbsp;Triangle Re, Ltd., Series 2023-1, Class M1B<sup>(b)(c)(e)</sup> | 30D US SOFR + 5.25% | 11/25/33 | 1015000 | 1064329 |
| &nbsp;&nbsp;&nbsp;TVC Mortgage Trust, Series 2025-RRTL1, Class A2<sup>(e)(g)</sup> | 6.68% | 04/25/40 | 1005000 | 1015854 |
| &nbsp;&nbsp;&nbsp;TVC Mortgage Trust, Series 2025-RRTL1, Class M1<sup>(e)(g)</sup> | 7.65% | 04/25/40 | 750000 | 758925 |
| &nbsp;&nbsp;&nbsp;Twin Bridges PLC, Series 2022-1, Class X2<sup>(b)</sup> | 3M SONIA IR + 5.00% | 12/01/55 | £209948 | 279852 |
| &nbsp;&nbsp;&nbsp;Twin Bridges PLC, Series 2022-2, Class E<sup>(b)</sup> | SONIA IR + 5.50% | 06/12/55 | 241000 | 325612 |
| &nbsp;&nbsp;&nbsp;Uropa Securities PLC, Series 2007-1, Class B1A<sup>(b)(c)</sup> | SONIA IR + 1.47% | 10/10/40 | 531032 | 633394 |
| &nbsp;&nbsp;&nbsp;Uropa Securities PLC, Series 2007-1, Class B1B<sup>(b)(c)</sup> | 3M EUR L + 1.35% | 10/10/40 | 514921 | 523595 |
| &nbsp;&nbsp;&nbsp;Uropa Securities PLC, Series 2007-1, Class B2A<sup>(b)</sup> | SONIA IR + 4.12% | 10/10/40 | £433748 | 521867 |
| &nbsp;&nbsp;&nbsp;Vecht Residential B.V., Series 2023-1, Class X2<sup>(b)(c)</sup> | 3M EUR L + 5.80% | 05/22/28 | 635000 | 821508 |
| &nbsp;&nbsp;&nbsp;VNTV 2025-RTL1 A2<sup>(c)(e)(g)</sup> |  | 03/25/30 | $750000 | 762975 |
| &nbsp;&nbsp;&nbsp;Vontive Mortgage Trust, Series 2025-RTL1, Class A1<sup>(e)(g)</sup> | 6.51% | 03/25/30 | 2354000 | 2394253 |
| &nbsp;&nbsp;&nbsp;WaMu Mortgage Pass-Through Certificates, Series 2006-AR3, Class A1C<sup>(b)</sup> | 12M US FED + 1.00% | 02/25/46 | 183358 | 294675 |
| &nbsp;&nbsp;&nbsp;Washington Mutual Asset-Backed Certificates WMABS, Series 2006-HE2, Class A3<sup>(b)</sup> | 1M CME TERM SOFR + 0.41% | 05/25/36 | 949732 | 756557 |
| Total Residential Mortgage Backed Securities |  |  |  | $188264315 |
| **Commercial (11.51%)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;BAMLL Commercial Mortgage Securities Trust, Series 2021-JACX, Class B<sup>(b)(e)</sup> | 1M CME TERM SOFR + 1.56% | 09/15/38 | 3207000 | 3020032 |
| &nbsp;&nbsp;&nbsp;BAMLL Commercial Mortgage Securities Trust, Series 2021-JACX, Class C<sup>(b)(e)</sup> | 1M CME TERM SOFR + 2.11% | 09/15/38 | 2461000 | 2232619 |

---

*See Notes to Consolidated Financial Statements.*

Semi-Annual Report \| April 30, 2025 11

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date<sup>(a)</sup>** | **Principal<br> Amount** | **Fair<br> Value** |
| **MORTGAGE-BACKED SECURITIES (continued)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;BAMLL Commercial Mortgage Securities Trust, Series 2021-JACX, Class D<sup>(b)(e)</sup> | 1M CME TERM SOFR + 2.86% | 09/15/38 | $667000 | $575954 |
| &nbsp;&nbsp;&nbsp;BAMLL Commercial Mortgage Securities Trust, Series 2021-JACX, Class E<sup>(b)(e)</sup> | 1M CME TERM SOFR + 3.86448% | 09/15/38 | 1500000 | 1252800 |
| &nbsp;&nbsp;&nbsp;BAMLL Commercial Mortgage Securities Trust, Series 2021-JACX, Class F<sup>(b)(e)</sup> | 1M CME TERM SOFR + 5.11% | 09/15/38 | 2500000 | 1886250 |
| &nbsp;&nbsp;&nbsp;BBCMS Mortgage Trust, Series 2021-AGW, Class A<sup>(b)(e)</sup> | 1M CME TERM SOFR + 1.36% | 06/15/36 | 1560000 | 1503060 |
| &nbsp;&nbsp;&nbsp;BBCMS Mortgage Trust, Series 2021-AGW, Class E<sup>(b)(e)</sup> | 1M CME TERM SOFR + 3.26% | 06/15/36 | 588000 | 517029 |
| &nbsp;&nbsp;&nbsp;BBCMS Mortgage Trust, Series 2021-AGW, Class F<sup>(b)(c)(e)</sup> | 1M CME TERM SOFR + 4.11% | 06/15/36 | 1361000 | 1187336 |
| &nbsp;&nbsp;&nbsp;BBSG Mortgage Trust, Series 2016-MRP, Class A<sup>(e)</sup> | 3.28% | 06/05/36 | 2000000 | 1801600 |
| &nbsp;&nbsp;&nbsp;BFLD Mortgage Trust, Series 2021-FPM, Class D<sup>(b)(c)(e)</sup> | 1M CME TERM SOFR + 4.76% | 06/15/38 | 500000 | 500100 |
| &nbsp;&nbsp;&nbsp;BFLD Mortgage Trust, Series 2021-FPM, Class E<sup>(b)(c)(e)</sup> | 1M CME TERM SOFR + 5.76% | 06/15/38 | 533000 | 533106 |
| &nbsp;&nbsp;&nbsp;BHMS, Series 2018-ATLS, Class D<sup>(b)(e)</sup> | 1M CME TERM SOFR + 2.55% | 07/15/35 | 1202000 | 1201399 |
| &nbsp;&nbsp;&nbsp;BPR Trust, Series 2021-WILL, Class C<sup>(b)(c)(e)</sup> | 1M CME TERM SOFR + 4.11% | 06/15/38 | 500000 | 499250 |
| &nbsp;&nbsp;&nbsp;BPR Trust, Series 2021-WILL, Class E<sup>(b)(e)</sup> | 1M CME TERM SOFR + 6.86% | 06/15/38 | 500000 | 499300 |
| &nbsp;&nbsp;&nbsp;Citigroup Commercial Mortgage Trust, Series 2013-GC17, Class D<sup>(b)(c)(e)</sup> | 5.23% | 11/10/46 | 568614 | 555423 |
| &nbsp;&nbsp;&nbsp;Citigroup Commercial Mortgage Trust, Series 2014-GC25, Class E<sup>(e)</sup> | 3.30% | 10/10/47 | 564000 | 112687 |
| &nbsp;&nbsp;&nbsp;Citigroup Commercial Mortgage Trust, Series 2016-C1, Class E<sup>(b)(e)</sup> | 5.10% | 05/10/49 | 1364000 | 1267429 |
| &nbsp;&nbsp;&nbsp;COMM 2014-CCRE18 Mortgage Trust, Series 2014-CR18, Class E<sup>(e)</sup> | 3.60% | 07/15/47 | 933577 | 884471 |
| &nbsp;&nbsp;&nbsp;COMM Mortgage Trust, Series 2019-521F, Class A<sup>(b)(e)</sup> | 1M CME TERM SOFR + 1.05% | 06/15/34 | 2150000 | 2033040 |
| &nbsp;&nbsp;&nbsp;COMM Mortgage Trust, Series 2019-GC44, Class 180A<sup>(b)(e)</sup> | 3.51% | 08/15/57 | 429000 | 397254 |
| &nbsp;&nbsp;&nbsp;COMM Mortgage Trust, Series 2021-2400, Class B<sup>(b)(e)</sup> | 1M CME TERM SOFR + 1.86% | 12/15/38 | 3304000 | 3272282 |
| &nbsp;&nbsp;&nbsp;CSMC, Series 2020-FACT, Class B<sup>(b)(e)</sup> | 1M CME TERM SOFR + 2.61% | 10/15/37 | 1000000 | 972400 |
| &nbsp;&nbsp;&nbsp;CSMC, Series 2020-FACT, Class D<sup>(b)(c)(e)</sup> | 1M CME TERM SOFR + 3.82% | 10/15/37 | 1090000 | 1043893 |
| &nbsp;&nbsp;&nbsp;CSMC Trust, Series 2017-PFHP, Class A<sup>(b)(e)</sup> | 1M CME TERM SOFR + 1.00% | 12/15/30 | 1112602 | 1110821 |
| &nbsp;&nbsp;&nbsp;CSMC Trust, Series 2017-PFHP, Class D<sup>(b)(e)</sup> | 1M CME TERM SOFR + 2.297% | 12/15/30 | 734000 | 683648 |
| &nbsp;&nbsp;&nbsp;DBWF Mortgage Trust, Series 2024-LCRS, Class E<sup>(b)(c)(e)</sup> | 1M CME TERM SOFR + 4.19% | 04/15/37 | 2000000 | 2000800 |
| &nbsp;&nbsp;&nbsp;GS Mortgage Securities Corp. Trust, Series 2020-DUNE, Class G<sup>(b)(e)</sup> | 1M CME TERM SOFR + 4.11% | 12/15/36 | 774924 | 723082 |
| &nbsp;&nbsp;&nbsp;GS Mortgage Securities Corp. Trust, Series 2021-ROSS, Class A<sup>(b)(e)</sup> | 1M CME TERM SOFR + 1.41% | 05/15/26 | 538000 | 511853 |
| &nbsp;&nbsp;&nbsp;GS Mortgage Securities Corp. Trust, Series 2021-ROSS, Class B<sup>(b)(e)</sup> | 1M CME TERM SOFR + 1.86% | 05/15/26 | 1000000 | 899100 |

---

*See Notes to Consolidated Financial Statements.*

12 www.1wscapital.com

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date<sup>(a)</sup>** | **Principal<br> Amount** | **Fair<br> Value** |
| **MORTGAGE-BACKED SECURITIES (continued)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;GS Mortgage Securities Corp. Trust, Series 2021-ROSS, Class C<sup>(b)(e)</sup> | 1M CME TERM SOFR + 2.11% | 05/15/26 | $567000 | $477584 |
| &nbsp;&nbsp;&nbsp;J.P. Morgan Chase Commercial Mortgage Securities Trust, Series 2017-FL11, Class E<sup>(b)(e)</sup> | PRIME + 0.96% | 10/15/32 | 124980 | 119731 |
| &nbsp;&nbsp;&nbsp;JP Morgan Chase Commercial Mortgage Securities Trust, Series 2019-BKWD, Class A<sup>(b)(e)</sup> | 1M CME TERM SOFR + 1.61% | 09/15/29 | 579351 | 554033 |
| &nbsp;&nbsp;&nbsp;JP Morgan Chase Commercial Mortgage Securities Trust, Series 2019-BKWD, Class C<sup>(b)(e)</sup> | 1M CME TERM SOFR + 2.21% | 09/15/29 | 135000 | 117787 |
| &nbsp;&nbsp;&nbsp;JP Morgan Chase Commercial Mortgage Securities Trust, Series 2019-BKWD, Class D<sup>(b)(e)</sup> | 1M CME TERM SOFR + 2.46% | 09/15/29 | 1000000 | 852400 |
| &nbsp;&nbsp;&nbsp;JPMBB Commercial Mortgage Securities Trust, Series 2013-C15, Class E<sup>(e)</sup> | 3.50% | 11/15/45 | 1000000 | 655800 |
| &nbsp;&nbsp;&nbsp;JPMBB Commercial Mortgage Securities Trust, Series 2013-C15, Class F<sup>(e)</sup> | 3.59% | 11/15/45 | 1098000 | 232556 |
| &nbsp;&nbsp;&nbsp;JW Trust, Series 2024-BERY, Class E<sup>(b)(e)</sup> | 1M CME TERM SOFR + 3.54% | 11/15/29 | 1500000 | 1486950 |
| &nbsp;&nbsp;&nbsp;Morgan Stanley Bank of America Merrill Lynch Trust, Series 2015-C25, Class E<sup>(b)(e)</sup> | 4.52% | 10/15/48 | 2660000 | 2379370 |
| &nbsp;&nbsp;&nbsp;Morgan Stanley Bank of America Merrill Lynch Trust, Series 2015-C25, Class G<sup>(b)(c)(e)</sup> | 4.52% | 10/15/48 | 1449060 | 833789 |
| &nbsp;&nbsp;&nbsp;Morgan Stanley Capital I Trust, Series 2017-ASHF, Class E<sup>(b)(e)</sup> | 1M CME TERM SOFR + 3.32% | 11/15/34 | 580000 | 564050 |
| &nbsp;&nbsp;&nbsp;Morgan Stanley Capital I Trust, Series 2018-H3, Class D<sup>(e)</sup> | 3.00% | 07/15/51 | 1000000 | 850100 |
| &nbsp;&nbsp;&nbsp;Natixis Commercial Mortgage Securities Trust, Series 2019-FAME, Class C<sup>(b)(e)</sup> | 4.25% | 08/15/36 | 946000 | 842981 |
| &nbsp;&nbsp;&nbsp;Natixis Commercial Mortgage Securities Trust, Series 2022-JERI, Class A<sup>(b)(e)</sup> | 1M CME TERM SOFR + 1.40% | 01/15/39 | 2084266 | 1890012 |
| &nbsp;&nbsp;&nbsp;SMR Mortgage Trust, Series 2022-IND, Class E<sup>(b)(e)</sup> | 1M CME TERM SOFR + 5.00% | 02/15/39 | 2747031 | 2734670 |
| &nbsp;&nbsp;&nbsp;SMRT, Series 2022-MINI, Class F<sup>(b)(c)(e)</sup> | 1M CME TERM SOFR + 3.35% | 01/15/39 | 1000000 | 955800 |
| &nbsp;&nbsp;&nbsp;VCP Tyler Pref, LLC<sup>(h)</sup> | 13.50% | 12/29/25 | 2216548 | 2216548 |
| &nbsp;&nbsp;&nbsp;Velocity Commercial Capital Loan Trust, Series 2024-2, Class M4<sup>(b)(e)</sup> | 10.71% | 04/25/54 | 484929 | 499865 |
| &nbsp;&nbsp;&nbsp;Velocity Commercial Capital Loan Trust, Series 2024-6, Class M3<sup>(b)(e)</sup> | 6.92% | 06/25/34 | 743861 | 759482 |
| &nbsp;&nbsp;&nbsp;Velocity Commercial Capital Loan Trust, Series 2025-1, Class A<sup>(b)(e)</sup> | 6.03% | 07/25/32 | 7935120 | 8059702 |
| &nbsp;&nbsp;&nbsp;Velocity Commercial Capital Loan Trust, Series 2025-1, Class M1<sup>(b)(c)(e)</sup> | 6.68% | 12/25/32 | 749041 | 762074 |
| &nbsp;&nbsp;&nbsp;WCORE Commercial Mortgage Trust, Series 2024-CORE, Class E<sup>(b)(e)</sup> | 1M CME TERM SOFR + 3.94% | 11/15/26 | 1110000 | 1101786 |
| &nbsp;&nbsp;&nbsp;Wells Fargo Commercial Mortgage Trust, Series 2015-NXS3, Class E<sup>(e)</sup> | 3.15% | 09/15/57 | 1311000 | 1172296 |
| &nbsp;&nbsp;&nbsp;Wells Fargo Commercial Mortgage Trust, Series 2015-NXS3, Class F<sup>(e)</sup> | 3.15% | 09/15/57 | 489500 | 412404 |
| &nbsp;&nbsp;&nbsp;Wells Fargo Commercial Mortgage Trust, Series 2015-NXS3, Class G<sup>(e)</sup> | 3.15% | 09/15/57 | 814500 | 613970 |
| &nbsp;&nbsp;&nbsp;Wilmot Plaza Mezz Loan, Class F<sup>(h)</sup> | 11.15% | 10/01/31 | 2000000 | 2000000 |
| Total Commercial Mortgage Backed Securities |  |  |  | $66823758 |
| **TOTAL MORTGAGE-BACKED SECURITIES (Cost $247,888,183)** |  |  |  | $**255088073** |

---

*See Notes to Consolidated Financial Statements.*

Semi-Annual Report \| April 30, 2025 13

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date<sup>(a)</sup>** | **Principal<br> Amount** | **Fair<br> Value** |
| **ASSET-BACKED SECURITIES (38.03%)** |  |  |  |  |
| **Automobile (15.84%)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;ACC Trust, Series 2022-1, Class C<sup>(e)</sup> | 3.24% | 10/20/25 | $995190 | $315376 |
| &nbsp;&nbsp;&nbsp;ACM Auto Trust 2023-1, Series 2023-1A, Class D<sup>(c)(e)</sup> | 12.58% | 01/22/30 | 1988814 | 2017254 |
| &nbsp;&nbsp;&nbsp;ACM Auto Trust 2023-2, Series 2023-2A, Class B<sup>(c)(e)</sup> | 9.85% | 06/20/30 | 1608000 | 1638874 |
| &nbsp;&nbsp;&nbsp;ACM Auto Trust 2024-1, Series 2024-1A, Class B<sup>(c)(e)</sup> | 11.40% | 01/21/31 | 851000 | 872530 |
| &nbsp;&nbsp;&nbsp;ACM Auto Trust 2024-2, Series 2024-2A, Class B<sup>(e)</sup> | 9.21% | 04/20/26 | 500000 | 510950 |
| &nbsp;&nbsp;&nbsp;ACM Auto Trust 2025-1, Series 2025-1A, Class B<sup>(e)</sup> | 7.87% | 10/20/26 | 750000 | 757950 |
| &nbsp;&nbsp;&nbsp;Ares Lusitani-STC SA / Pelican Finance 2, Series 2021-2, Class E<sup>(b)</sup> | 6.40% | 01/25/35 | 110510 | 121648 |
| &nbsp;&nbsp;&nbsp;Arivo Acceptance Auto Loan Receivables Trust 2024-1, Series 2024-1A, Class D<sup>(e)</sup> | 12.55% | 08/15/30 | $1792000 | 2057037 |
| &nbsp;&nbsp;&nbsp;Asset-Backed European Securitisation Transaction Twenty-Three Sarl, Series 2024-23, Class M<sup>(b)</sup> | 1M EUR L + 6.20% | 03/21/34 | 700000 | 790378 |
| &nbsp;&nbsp;&nbsp;Auto ABS Spanish Loans Fondo Titulizacion, Series 2022-1, Class D<sup>(b)</sup> | 1M EUR L + 4.25% | 02/28/32 | 316890 | 361466 |
| &nbsp;&nbsp;&nbsp;Auto ABS Spanish Loans FT, Series 2024-1, Class D<sup>(b)</sup> | 1M EUR L + 2.90% | 09/28/38 | 1485334 | 1680472 |
| &nbsp;&nbsp;&nbsp;Auto ABS Spanish Loans FT, Series 2024-1, Class E<sup>(b)</sup> | 1M EUR L + 4.00% | 09/28/38 | 426011 | 480917 |
| &nbsp;&nbsp;&nbsp;AutoFlorence 2 Srl, Series 2021-2, Class F | 5.00% | 12/24/44 | 26110 | 28866 |
| &nbsp;&nbsp;&nbsp;Autonoria Spain 2021 FT, Series 2021-SP, Class G<sup>(b)</sup> | 5.25% | 01/31/39 | 198529 | 218382 |
| &nbsp;&nbsp;&nbsp;Autonoria Spain 2023 FT, Series 2023-SP, Class F<sup>(b)</sup> | 1M EUR L + 6.90% | 09/30/41 | 357934 | 423611 |
| &nbsp;&nbsp;&nbsp;Bbva Consumer Auto Fondo De Titulizacion, Series 2022-1, Class E<sup>(b)</sup> | 3M EUR L + 8.00% | 02/17/36 | 375055 | 455430 |
| &nbsp;&nbsp;&nbsp;Bbva Consumer Auto FT, Series 2024-1, Class D<sup>(b)</sup> | 3M EUR L + 5.40% | 04/21/37 | 377251 | 434420 |
| &nbsp;&nbsp;&nbsp;Bbva Consumer Auto FT, Series 2024-1, Class E<sup>(b)</sup> | 3M EUR L + 8.20% | 04/21/37 | 528151 | 609564 |
| &nbsp;&nbsp;&nbsp;Bbva Consumer Auto FT, Series 2024-1, Class Z<sup>(b)</sup> | 3M EUR L + 7.90% | 04/21/37 | 527703 | 609585 |
| &nbsp;&nbsp;&nbsp;Cardiff Auto Receivables Securitisation PLC, Series 2024-1, Class E<sup>(b)</sup> | SONIA IR + 4.25% | 08/20/31 | £1976000 | 2646833 |
| &nbsp;&nbsp;&nbsp;CarNow Auto Receivables Trust 2023-1, Series 2023-1A, Class E<sup>(e)</sup> | 12.04% | 04/16/29 | $423000 | 263402 |
| &nbsp;&nbsp;&nbsp;Carvana Auto Receivables Trust, Series 2023-N1, Class E<sup>(e)</sup> | 10.46% | 03/10/28 | 1500000 | 1591050 |
| &nbsp;&nbsp;&nbsp;Carvana Auto Receivables Trust, Series 2023-N4, Class E<sup>(c)(e)</sup> | 9.56% | 10/10/30 | 2107000 | 2169156 |
| &nbsp;&nbsp;&nbsp;Carvana Auto Receivables Trust, Series 2024-N3, Class E<sup>(c)(e)</sup> | 7.66% | 04/12/32 | 1250000 | 1231125 |
| &nbsp;&nbsp;&nbsp;Carvana Auto Receivables Trust, Series 2024-P4, Class R<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 12/10/32 | 2000 | 989021 |
| &nbsp;&nbsp;&nbsp;Carvana Auto Receivables Trust, Series 2025-P1, Class R<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 03/10/33 | 1400 | 744213 |
| &nbsp;&nbsp;&nbsp;Consumer Portfolio Services Auto Trust, Series 2025-A, Class E<sup>(e)</sup> | 7.65% | 08/16/32 | 1000000 | 991000 |
| &nbsp;&nbsp;&nbsp;CPS Auto Receivables Trust, Series 2023-A, Class E<sup>(e)</sup> | 10.59% | 08/15/30 | 1400000 | 1540000 |
| &nbsp;&nbsp;&nbsp;Credito Real USA Auto Receivables Trust 2021-1, Series 2021-1A, Class C<sup>(e)</sup> | 4.37% | 01/18/28 | 614946 | 614946 |
| &nbsp;&nbsp;&nbsp;Dowson PLC, Series 2024-1, Class E<sup>(b)</sup> | SONIA IR + 3.95% | 08/20/31 | £577000 | 758122 |
| &nbsp;&nbsp;&nbsp;Dowson PLC, Series 2024-1, Class F<sup>(b)</sup> | SONIA IR + 6.95% | 08/20/31 | 1252000 | 1635495 |
| &nbsp;&nbsp;&nbsp;E-Carat DE, Series 2024-1, Class F<sup>(b)</sup> | 1M EUR L + 4.67% | 11/25/35 | 400000 | 456674 |
| &nbsp;&nbsp;&nbsp;Exeter Automobile Receivables Trust 2022-3, Series 2022-3A, Class E<sup>(e)</sup> | 9.09% | 01/15/30 | $1396000 | 1348536 |
| &nbsp;&nbsp;&nbsp;Exeter Automobile Receivables Trust 2022-4, Series 2022-4A, Class E<sup>(c)(e)</sup> | 8.23% | 03/15/30 | 4603000 | 4661458 |
| &nbsp;&nbsp;&nbsp;Exeter Automobile Receivables Trust 2022-5, Series 2022-5A, Class E<sup>(e)</sup> | 10.45% | 04/15/30 | 1989000 | 2072339 |
| &nbsp;&nbsp;&nbsp;Exeter Automobile Receivables Trust 2022-6, Series 2022-6A, Class E<sup>(c)(e)</sup> | 11.61% | 06/17/30 | 2611000 | 2878105 |
| &nbsp;&nbsp;&nbsp;Exeter Automobile Receivables Trust 2024-2, Series 2024-2A, Class E<sup>(e)</sup> | 7.98% | 10/15/31 | 1783000 | 1808675 |
| &nbsp;&nbsp;&nbsp;Exeter Automobile Receivables Trust 2025-1, Series 2025-1A, Class E<sup>(e)</sup> | 7.48% | 09/15/32 | 3116000 | 3139993 |
| &nbsp;&nbsp;&nbsp;Exeter Automobile Receivables Trust 2025-2, Series 2025-2A, Class E<sup>(e)</sup> | 7.81% | 10/15/32 | 3000000 | 3045000 |
| &nbsp;&nbsp;&nbsp;FCT Autonoria DE 2023, Series 2023-DE, Class F<sup>(b)</sup> | 1M EUR L + 7.50% | 01/26/43 | 246121 | 290779 |
| &nbsp;&nbsp;&nbsp;FCT Autonoria DE 2023, Series 2023-DE, Class G<sup>(b)</sup> | 1M EUR L + 10.50% | 01/26/43 | 245342 | 294223 |
| &nbsp;&nbsp;&nbsp;Flagship Credit Auto Trust, Series 2021-1, Class R<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 04/17/28 | $2740 | 140461 |
| &nbsp;&nbsp;&nbsp;Flagship Credit Auto Trust, Series 2022-2, Class E<sup>(e)</sup> | 8.20% | 06/15/29 | 926000 | 260021 |

---

*See Notes to Consolidated Financial Statements.*

14 www.1wscapital.com

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date<sup>(a)</sup>** | **Principal<br> Amount** | **Fair<br> Value** |
| **ASSET-BACKED SECURITIES (continued)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Flagship Credit Auto Trust, Series 2022-4, Class E<sup>(c)(e)</sup> | 12.66% | 01/15/30 | $1879000 | $1787117 |
| &nbsp;&nbsp;&nbsp;Flagship Credit Auto Trust, Series 2023-3, Class E<sup>(e)</sup> | 9.74% | 06/17/30 | 1000000 | 901600 |
| &nbsp;&nbsp;&nbsp;FTA Santander Consumer Spain Auto, Series 2022-1, Class E<sup>(b)</sup> | 3M EUR L + 12.00% | 09/20/38 | 309443 | 362856 |
| &nbsp;&nbsp;&nbsp;FTA Santander Consumer Spain Auto, Series 2023-1, Class E<sup>(b)</sup> | 3M EUR L + 7.25% | 12/22/30 | 553765 | 666165 |
| &nbsp;&nbsp;&nbsp;GLS Auto Receivables Issuer Trust 2025-1, Series 2025-1A, Class E<sup>(e)</sup> | 7.19% | 03/15/32 | $2200000 | 2164800 |
| &nbsp;&nbsp;&nbsp;Golden Bar Securitisation Srl, Series 2021-1, Class E<sup>(c)</sup> | 2.75% | 09/22/41 | 177891 | 196849 |
| &nbsp;&nbsp;&nbsp;Golden Bar Securitisation Srl, Series 2023-2, Class D<sup>(b)(c)</sup> | 3M EUR L + 5.70% | 09/22/43 | 783922 | 916661 |
| &nbsp;&nbsp;&nbsp;Golden Bar Securitisation Srl, Series 2023-2, Class E<sup>(b)(c)</sup> | 3M EUR L + 8.50% | 09/22/43 | 1022234 | 1217792 |
| &nbsp;&nbsp;&nbsp;GRDN 2024-1 B | 4.49% | 12/31/49 | 32041542 | 3315705 |
| &nbsp;&nbsp;&nbsp;Lobel Automobile Receivables Trust, Series 2023-1, Class D<sup>(e)</sup> | 8.00% | 03/15/30 | $500000 | 486200 |
| &nbsp;&nbsp;&nbsp;Merchants Fleet Funding LLC, Series 2024-1A, Class E<sup>(e)</sup> | 9.35% | 04/20/37 | 1000000 | 1012900 |
| &nbsp;&nbsp;&nbsp;Octane Receivables Trust 2023-2, Series 2023-2A, Class E<sup>(e)</sup> | 10.50% | 06/20/31 | 904000 | 941335 |
| &nbsp;&nbsp;&nbsp;Octane Receivables Trust 2024-2, Series 2024-2A, Class E<sup>(e)</sup> | 9.04% | 07/20/32 | 750000 | 776850 |
| &nbsp;&nbsp;&nbsp;PBD Germany Auto Lease Master SA - Compartment 2021-1, Series 2021-GE2, Class F<sup>(b)</sup> | 1M EUR L + 4.50% | 11/26/30 | 37125 | 42136 |
| &nbsp;&nbsp;&nbsp;Pony SA, Series 2024-1, Class E<sup>(b)</sup> | 1M EUR L + 3.75% | 08/14/28 | 500000 | 566878 |
| &nbsp;&nbsp;&nbsp;Prestige Auto Receivables Trust 2025-1, Series 2025-1A, Class E<sup>(e)</sup> | 8.45% | 08/16/32 | $888000 | 900610 |
| &nbsp;&nbsp;&nbsp;Red & Black Auto Germany 9 UG, Series 2022-9, Class D<sup>(b)</sup> | 1M EUR L + 5.60% | 09/15/31 | 291765 | 336144 |
| &nbsp;&nbsp;&nbsp;Red & Black Auto Italy Srl, Series 2023-2, Class E<sup>(b)</sup> | 1M EUR L + 7.00% | 02/28/28 | 385362 | 454849 |
| &nbsp;&nbsp;&nbsp;Research-Driven Pagaya Motor Asset Trust 2023-3, Series 2023-3A, Class C<sup>(e)</sup> | 9.00% | 01/26/32 | $549803 | 544855 |
| &nbsp;&nbsp;&nbsp;Research-Driven Pagaya Motor Asset Trust 2023-4, Series 2023-4A, Class C<sup>(c)(e)</sup> | 9.00% | 03/25/32 | 549236 | 538966 |
| &nbsp;&nbsp;&nbsp;Research-Driven Pagaya Motor Asset Trust 2025-1, Series 2025-1A, Class D<sup>(e)</sup> | 10.18% | 06/27/33 | 1357000 | 1355643 |
| &nbsp;&nbsp;&nbsp;Research-Driven Pagaya Motor Asset Trust 2025-1, Series 2025-1A, Class E<sup>(e)</sup> | 12.00% | 06/27/33 | 530000 | 494278 |
| &nbsp;&nbsp;&nbsp;Research-Driven Pagaya Motor Asset Trust VII, Series 2022-3A, Class C<sup>(e)</sup> | 10.04% | 11/25/30 | 2046336 | 2050224 |
| &nbsp;&nbsp;&nbsp;SAFCO Auto Receivables Trust 2024-1, Series 2024-1A, Class E<sup>(e)</sup> | 10.85% | 01/18/30 | 500000 | 524000 |
| &nbsp;&nbsp;&nbsp;Santander Consumer Finance SA/NOMA, Series 2023-1, Class B<sup>(b)</sup> | 12.37% | 10/31/33 | 8376946 | 1281905 |
| &nbsp;&nbsp;&nbsp;Santander Drive Auto Receivables Trust, Series 2024-S3, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 10/16/28 | $4167 | 921022 |
| &nbsp;&nbsp;&nbsp;Satus PLC, Series 2024-1, Class D<sup>(b)</sup> | SONIA IR + 3.30% | 04/19/27 | £739000 | 972550 |
| &nbsp;&nbsp;&nbsp;Satus PLC, Series 2024-1, Class E<sup>(b)</sup> | SONIA IR + 5.30% | 04/19/27 | 670000 | 877368 |
| &nbsp;&nbsp;&nbsp;SCF Rahoituspalvelut X DAC, Series 2021-10, Class D | 5.35% | 10/25/31 | 131738 | 142135 |
| &nbsp;&nbsp;&nbsp;SCF Rahoituspalvelut XIII DAC, Series 2024-13, Class E<sup>(b)</sup> | 1M EUR L + 7.72% | 06/25/34 | 500000 | 576394 |
| &nbsp;&nbsp;&nbsp;TAGUS - Sociedade de Titularizacao de Creditos SA/Silk Finance No 5, Series 2020-5, Class D | 7.25% | 02/25/35 | 171153 | 186503 |
| &nbsp;&nbsp;&nbsp;TAGUS - Sociedade de Titularizacao de Creditos SA/Ulisses Finance No. 2, Series 2021-2, Class F<sup>(b)</sup> | 1M EUR L + 5.49% | 09/20/38 | 172078 | 188310 |
| &nbsp;&nbsp;&nbsp;Tricolor Auto Securitization Trust 2024-1, Series 2024-1A, Class E<sup>(e)</sup> | 11.91% | 11/15/26 | $386000 | 402598 |
| &nbsp;&nbsp;&nbsp;Tricolor Auto Securitization Trust 2024-2, Series 2024-2A, Class E<sup>(e)</sup> | 10.44% | 04/15/27 | 700000 | 722820 |
| &nbsp;&nbsp;&nbsp;Tricolor Auto Securitization Trust 2024-2, Series 2024-2A, Class F<sup>(e)</sup> | 16.56% | 04/15/27 | 700000 | 741790 |
| &nbsp;&nbsp;&nbsp;Tricolor Auto Securitization Trust 2024-3, Series 2024-3A, Class E<sup>(e)</sup> | 8.64% | 11/15/27 | 1400000 | 1421000 |
| &nbsp;&nbsp;&nbsp;Tricolor Auto Securitization Trust 2024-3, Series 2024-3A, Class F<sup>(e)</sup> | 13.51% | 11/15/27 | 1320000 | 1333200 |
| &nbsp;&nbsp;&nbsp;Tricolor Auto Securitization Trust 2025-1, Series 2025-1A, Class D<sup>(c)(e)</sup> | 6.84% | 05/15/28 | 1660000 | 1668964 |
| &nbsp;&nbsp;&nbsp;Tricolor Auto Securitization Trust 2025-1, Series 2025-1A, Class E<sup>(c)(e)</sup> | 10.37% | 05/15/28 | 1000000 | 997700 |
| &nbsp;&nbsp;&nbsp;Trustee for Metro Finance , Series 2023-1, Class E<sup>(b)</sup> | 1M BBSW + 7.00% | 02/18/29 | 547458 | 357688 |
| &nbsp;&nbsp;&nbsp;Trustee for Metro Finance , Series 2023-1, Class F<sup>(b)</sup> | 1M BBSW + 8.75% | 02/18/29 | 355108 | 233105 |

---

*See Notes to Consolidated Financial Statements.*

Semi-Annual Report \| April 30, 2025 15

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date<sup>(a)</sup>** | **Principal<br> Amount** | **Fair<br> Value** |
| **ASSET-BACKED SECURITIES (continued)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;United Auto Credit Securitization Trust, Series 2022-1, Class E<sup>(c)(e)</sup> | 5.00% | 11/10/28 | $2004109 | $1965029 |
| &nbsp;&nbsp;&nbsp;United Auto Credit Securitization Trust, Series 2023-1, Class E<sup>(e)</sup> | 10.98% | 09/10/29 | 529000 | 538152 |
| &nbsp;&nbsp;&nbsp;United Auto Credit Securitization Trust, Series 2024-1, Class E<sup>(e)</sup> | 10.45% | 06/10/27 | 2554000 | 2635983 |
| &nbsp;&nbsp;&nbsp;United Auto Credit Securitization Trust, Series 2025-1, Class E<sup>(e)</sup> | 7.71% | 03/10/28 | 1185000 | 1172439 |
| &nbsp;&nbsp;&nbsp;USASF Receivables LLC, Series 2021-1A, Class D<sup>(e)</sup> | 4.36% | 03/15/27 | 1125000 | 50850 |
| Total Automobile |  |  |  | $91898255 |
| **Consumer (17.51%)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;ACHV ABS Trust, Series 2024-3AL, Class E<sup>(c)(e)</sup> | 7.00% | 12/26/31 | 837000 | 810132 |
| &nbsp;&nbsp;&nbsp;ACHV ABS TRUST, Series 2023-4CP, Class E<sup>(e)</sup> | 10.50% | 11/25/30 | 1000000 | 1033800 |
| &nbsp;&nbsp;&nbsp;Affirm Asset Securitization Trust, Series 2024-A, Class 1E<sup>(e)</sup> | 9.17% | 02/17/26 | 1500000 | 1498200 |
| &nbsp;&nbsp;&nbsp;Affirm Asset Securitization Trust, Series 2024-B, Class E<sup>(c)(e)</sup> | 7.35% | 09/15/29 | 850000 | 831215 |
| &nbsp;&nbsp;&nbsp;Aurorus 2023 BV, Series 2023-1, Class E<sup>(b)</sup> | 1M EUR L + 5.35% | 08/13/49 | 652067 | 749700 |
| &nbsp;&nbsp;&nbsp;Aurorus 2023 BV, Series 2023-1, Class F<sup>(b)</sup> | 11.19% | 10/12/26 | 405514 | 469217 |
| &nbsp;&nbsp;&nbsp;Aurorus 2023 BV, Series 2023-1, Class G<sup>(b)</sup> | 12.94% | 10/12/26 | 417680 | 481733 |
| &nbsp;&nbsp;&nbsp;Brignole Co., Series 2024-2024, Class D<sup>(b)</sup> | 1M EUR L + 4.00% | 02/24/42 | 444400 | 504042 |
| &nbsp;&nbsp;&nbsp;Brignole Co., Series 2024-2024, Class E<sup>(b)</sup> | 1M EUR L + 5.75% | 02/24/42 | 342298 | 396031 |
| &nbsp;&nbsp;&nbsp;Brignole Co., Series 2024-2024, Class F<sup>(b)</sup> | 1M EUR L + 7.48% | 02/24/42 | 415752 | 478662 |
| &nbsp;&nbsp;&nbsp;Brignole CQ, Series 2024-2024, Class X<sup>(b)</sup> | 1M EUR L + 3.09% | 09/24/40 | 1076300 | 1219651 |
| &nbsp;&nbsp;&nbsp;Compartment BL Consumer Credit 2024, Series 2024-1, Class E<sup>(b)</sup> | 1M EUR L + 4.10% | 09/25/41 | 438000 | 505715 |
| &nbsp;&nbsp;&nbsp;Compartment BL Consumer Credit 2024, Series 2024-1, Class F<sup>(b)</sup> | 1M EUR L + 5.80% | 09/25/41 | 462000 | 533268 |
| &nbsp;&nbsp;&nbsp;Compartment BL Consumer Credit 2024, Series 2024-1, Class X1<sup>(b)</sup> | 1M EUR L + 6.80% | 09/25/41 | 156079 | 178122 |
| &nbsp;&nbsp;&nbsp;Equify ABS 2024-1 LLC, Series 2024-1A, Class D<sup>(e)</sup> | 7.77% | 04/18/33 | $500000 | 504900 |
| &nbsp;&nbsp;&nbsp;FCT Noria 2021, Series 2021-1, Class F<sup>(b)</sup> | 1M EUR L + 3.70% | 10/25/49 | 213900 | 238658 |
| &nbsp;&nbsp;&nbsp;FCT Noria 2021, Series 2021-1, Class G | 5.95% | 10/25/49 | 374325 | 410866 |
| &nbsp;&nbsp;&nbsp;FCT Pixel 2021, Series 2021-1, Class G | 5.50% | 02/25/38 | 81052 | 91379 |
| &nbsp;&nbsp;&nbsp;Fortuna Consumer Loan Abs DAC, Series 2024-2, Class G<sup>(b)</sup> | 1M EUR L + 10.50% | 01/18/28 | 500000 | 562913 |
| &nbsp;&nbsp;&nbsp;FTA Santander Consumo 4, Series 2021-4, Class E | 4.90% | 09/18/32 | 657146 | 744224 |
| &nbsp;&nbsp;&nbsp;FTA Santander Consumo 6, Series 2024-6, Class F<sup>(b)</sup> | 3M EUR L + 8.10% | 12/21/37 | 400000 | 452822 |
| &nbsp;&nbsp;&nbsp;GAMMA Sociedade de Titularizacao de Creditos, Series 2024-2, Class D<sup>(b)</sup> | 3M EUR L + 3.40% | 02/25/34 | 500000 | 566765 |
| &nbsp;&nbsp;&nbsp;GAMMA Sociedade de Titularizacao de Creditos, Series 2024-2, Class E<sup>(b)</sup> | 3M EUR L + 5.35% | 02/25/34 | 1800000 | 2044634 |
| &nbsp;&nbsp;&nbsp;GAMMA Sociedade de Titularizacao de Creditos SA Consumer Totta 1, Series 2022-1, Class D<sup>(b)</sup> | 3M EUR L + 8.00% | 06/28/33 | 236819 | 290064 |
| &nbsp;&nbsp;&nbsp;GoodLeap Home Improvement Solutions Trust 2024-1, Series 2024-1A, Class C<sup>(e)</sup> | 8.94% | 04/20/33 | $982998 | 1012980 |
| &nbsp;&nbsp;&nbsp;GoodLeap Home Improvement Solutions Trust 2025-1, Series 2025-1A, Class C<sup>(e)</sup> | 7.83% | 02/20/49 | 1393380 | 1392126 |
| &nbsp;&nbsp;&nbsp;GreenSky Home Improvement Issuer Trust, Series 2024-2, Class E<sup>(c)(e)</sup> | 8.75% | 10/27/59 | 500000 | 501550 |
| &nbsp;&nbsp;&nbsp;GreenSky Home Improvement Issuer Trust 2025-1, Series 2025-1A, Class E<sup>(c)(e)</sup> | 8.65% | 03/25/60 | 850000 | 851530 |
| &nbsp;&nbsp;&nbsp;Latitude Australia Credit Card Master Trust, Series 2024-2, Class E<sup>(b)</sup> | 1M BBSW + 4.20% | 03/22/37 | 879000 | 559721 |
| &nbsp;&nbsp;&nbsp;Lendingpoint Asset Securitization Trust, Series 2022-B, Class C<sup>(e)</sup> | 8.45% | 10/15/29 | $517000 | 144708 |
| &nbsp;&nbsp;&nbsp;Marlette Funding Trust 2021-2, Series 2021-2A, Class R<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 09/15/31 | 1686 | 34382 |
| &nbsp;&nbsp;&nbsp;NewDay Funding, Series 2022-3A, Class E<sup>(b)(c)(e)</sup> | SONIA IR + 9.50% | 11/15/30 | £1165000 | 1610500 |
| &nbsp;&nbsp;&nbsp;Newday Funding Master Issuer PLC - Series 2025-1, Series 2025-1X, Class E<sup>(b)(c)</sup> | SONIA IR + 9.50% | 04/15/28 | 579000 | 762447 |
| &nbsp;&nbsp;&nbsp;Noria DE 2024, Series 2024-DE1, Class F<sup>(b)</sup> | 1M EUR L + 4.50% | 02/25/43 | 500000 | 571353 |
| &nbsp;&nbsp;&nbsp;Oportun Funding Trust, Series 2024-3, Class D<sup>(e)</sup> | 9.60% | 08/15/29 | $800000 | 804480 |

---

*See Notes to Consolidated Financial Statements.*

16 www.1wscapital.com

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date<sup>(a)</sup>** | **Principal<br> Amount** | **Fair<br> Value** |
| **ASSET-BACKED SECURITIES (continued)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Pagaya Ai Debt Grantor Trust, Series 2024-9, Class E<sup>(c)(e)</sup> | 10.11% | 07/15/26 | $1199816 | $1211215 |
| &nbsp;&nbsp;&nbsp;Pagaya Ai Debt Grantor Trust, Series 2024-9, Class F<sup>(c)(e)</sup> | 12.00% | 09/15/27 | 1399786 | 1361711 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Grantor Trust, Series 2024-10, Class E<sup>(e)</sup> | 10.41% | 10/15/26 | 1999831 | 1995231 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Grantor Trust, Series 2024-11, Class E<sup>(e)</sup> | 10.33% | 10/15/26 | 1699805 | 1690966 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Grantor Trust, Series 2024-5, Class D<sup>(e)</sup> | 12.97% | 05/15/26 | 826272 | 874114 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Grantor Trust, Series 2024-8, Class E<sup>(e)</sup> | 10.41% | 01/15/32 | 1199946 | 1221665 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Grantor Trust, Series 2024-8, Class F<sup>(e)</sup> | 10.00% | 01/15/32 | 1999911 | 1943713 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Grantor Trust, Series 2025-2, Class E<sup>(e)</sup> | 10.90% | 10/15/32 | 5400000 | 5276880 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Grantor Trust, Series 2025-3, Class E<sup>(c)(e)</sup> | 12.63% | 01/15/27 | 1500000 | 1506300 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Grantor Trust 2024-6 and Pagaya AI Debt Trust, Series 2024-6, Class D<sup>(e)</sup> | 11.35% | 06/15/26 | 884386 | 910829 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Selection Trust, Series 2024-7, Class D<sup>(c)(e)</sup> | 10.90% | 12/15/31 | 932783 | 961420 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Selection Trust, Series 2020-3, Class CERT<sup>(b)(d)(e)(h)</sup> | N/A<sup>(f)</sup> | 05/17/27 | 510470 | 10157 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Selection Trust, Series 2021-1, Class C<sup>(e)</sup> | 4.09% | 11/15/27 | 111114 | 107847 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Trust, Series 2022-2, Class C<sup>(c)(e)</sup> | 7.50% | 01/15/30 | 2499851 | 2497351 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Trust, Series 2023-5, Class D<sup>(e)</sup> | 9.00% | 04/15/31 | 2044983 | 2064615 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Trust, Series 2023-6, Class D<sup>(c)(e)</sup> | 9.00% | 06/16/31 | 2749295 | 2787785 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Trust, Series 2023-8, Class E<sup>(c)(e)</sup> | 11.50% | 06/16/31 | 2498395 | 2529875 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Trust, Series 2024-1, Class C<sup>(e)</sup> | 8.34% | 07/15/31 | 333464 | 338266 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Trust, Series 2024-1, Class E<sup>(c)(e)</sup> | 11.50% | 07/15/31 | 2499375 | 2531367 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Trust, Series 2024-2, Class D<sup>(e)</sup> | 9.00% | 08/15/31 | 776314 | 785552 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Trust, Series 2024-3, Class D<sup>(e)</sup> | 9.00% | 03/15/26 | 1094250 | 1110445 |
| &nbsp;&nbsp;&nbsp;Pagaya AI Debt Trust, Series 2024-3, Class E<sup>(e)</sup> | 11.50% | 12/15/26 | 5500000 | 5520900 |
| &nbsp;&nbsp;&nbsp;Pepper Iberia Unsecured 2022 DAC, Series 2022-1, Class E<sup>(b)(c)</sup> | 1M EUR L + 4.94% | 11/10/32 | 462000 | 526255 |
| &nbsp;&nbsp;&nbsp;Plenti PL-Green ABS Trust, Series 2024-1, Class E<sup>(b)</sup> | 1M BBSW + 5.80% | 06/11/35 | 800115 | 513436 |
| &nbsp;&nbsp;&nbsp;Plenti PL-Green ABS Trust, Series 2024-1, Class F<sup>(b)</sup> | 1M BBSW + 7.80% | 06/11/35 | 608088 | 390406 |
| &nbsp;&nbsp;&nbsp;Plenti PL-Green ABS Trust, Series 2024-2, Class F<sup>(b)</sup> | 1M BBSW + 4.90% | 04/11/36 | 1130000 | 722083 |
| &nbsp;&nbsp;&nbsp;Prosper Marketplace Issuance Trust Series 2023-1, Series 2023-1A, Class D<sup>(e)</sup> | 11.24% | 11/15/26 | $500000 | 524100 |
| &nbsp;&nbsp;&nbsp;Prosper Marketplace Issuance Trust Series 2023-1, Series 2023-1A, Class E<sup>(e)</sup> | 15.49% | 11/15/26 | 1000000 | 1031500 |
| &nbsp;&nbsp;&nbsp;Purchasing Power Funding LLC, Series 2024-A, Class E<sup>(e)</sup> | 10.18% | 08/15/28 | 500000 | 508300 |
| &nbsp;&nbsp;&nbsp;Quarzo Srl, Series 2024-1, Class D<sup>(b)</sup> | 3M EUR L + 3.70% | 06/15/41 | 455366 | 514004 |
| &nbsp;&nbsp;&nbsp;Reach ABS Trust 2023-1, Series 2023-1A, Class D<sup>(e)</sup> | 12.27% | 02/18/31 | $2000000 | 2171200 |
| &nbsp;&nbsp;&nbsp;Reach ABS Trust 2024-1, Series 2024-1A, Class D<sup>(e)</sup> | 10.64% | 09/15/27 | 200000 | 215880 |
| &nbsp;&nbsp;&nbsp;Reach ABS Trust 2024-2, Series 2024-2A, Class D<sup>(c)(e)</sup> | 8.83% | 05/15/28 | 737000 | 751961 |
| &nbsp;&nbsp;&nbsp;RRRR Repo Funding Trust, Series 2025-1 Pass-Through Certificates<sup>(i)</sup> | 14.00% | 07/25/26 | 5521379 | 5521379 |
| &nbsp;&nbsp;&nbsp;SABADELL CONSUMO 2 FDT, Series 2022-2, Class E<sup>(b)</sup> | 1M EUR L + 7.75% | 12/24/34 | 786841 | 938704 |
| &nbsp;&nbsp;&nbsp;TAGUS-Sociedade de Titularizacao de Creditos SA/Vasco Finance No. 1, Series 2023-1, Class E<sup>(b)</sup> | 1M EUR L + 8.50% | 07/27/29 | 140733 | 162299 |
| &nbsp;&nbsp;&nbsp;TAGUS-Sociedade de Titularizacao de Creditos SA/Vasco Finance No. 1, Series 2023-1, Class F | 15.00% | 07/27/29 | 140733 | 165552 |
| &nbsp;&nbsp;&nbsp;TAGUS-Sociedade de Titularizacao de Creditos SA/Vasco Finance No. 2, Series 2024-2, Class D<sup>(b)</sup> | 1M EUR L + 4.00% | 10/27/42 | 1300000 | 1483308 |
| &nbsp;&nbsp;&nbsp;TAGUS-Sociedade de Titularizacao de Creditos SA/Vasco Finance No. 2, Series 2024-2, Class E<sup>(b)</sup> | 1M EUR L + 5.65% | 10/27/42 | 900000 | 1023948 |
| &nbsp;&nbsp;&nbsp;TAGUS-Sociedade de Titularizacao de Creditos SA/Vasco Finance No. 2, Series 2024-2, Class F<sup>(b)</sup> | 1M EUR L + 8.50% | 10/27/42 | 900000 | 1033940 |
| &nbsp;&nbsp;&nbsp;Upgrade Master Pass-Thru Trust, Series 2025-P1, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 01/15/30 | $2000000 | 2026385 |

---

*See Notes to Consolidated Financial Statements.*

Semi-Annual Report \| April 30, 2025 17

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date<sup>(a)</sup>** | **Principal<br> Amount** | **Fair<br> Value** |
| **ASSET-BACKED SECURITIES (continued)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Upstart Pass-Through Trust, Series 2022-ST2, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 04/20/30 | $2000000 | $453576 |
| &nbsp;&nbsp;&nbsp;Upstart Pass-Through Trust, Series 2020-ST2, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 03/20/28 | 5000000 | 35564 |
| &nbsp;&nbsp;&nbsp;Upstart Pass-Through Trust, Series 2020-ST4, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 11/20/26 | 1150718 | 70261 |
| &nbsp;&nbsp;&nbsp;Upstart Pass-Through Trust, Series 2020-ST5, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 12/20/26 | 10000000 | 894721 |
| &nbsp;&nbsp;&nbsp;Upstart Pass-Through Trust, Series 2021-ST1, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 02/20/27 | 8571429 | 784971 |
| &nbsp;&nbsp;&nbsp;Upstart Pass-Through Trust, Series 2021-ST10, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 01/20/30 | 1948000 | 696840 |
| &nbsp;&nbsp;&nbsp;Upstart Pass-Through Trust, Series 2021-ST4, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 07/20/27 | 8621000 | 779373 |
| &nbsp;&nbsp;&nbsp;Upstart Pass-Through Trust, Series 2021-ST6, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 08/20/27 | 3093000 | 666246 |
| &nbsp;&nbsp;&nbsp;Upstart Pass-Through Trust, Series 2021-ST7, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 09/20/29 | 7000000 | 1385977 |
| &nbsp;&nbsp;&nbsp;Upstart Pass-Through Trust, Series 2021-ST8, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 10/20/29 | 2966000 | 754493 |
| &nbsp;&nbsp;&nbsp;Upstart Pass-Through Trust, Series 2021-ST9, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 11/20/29 | 1000000 | 324289 |
| &nbsp;&nbsp;&nbsp;Upstart Pass-Through Trust, Series 2022-ST1, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 03/20/30 | 2139333 | 779717 |
| &nbsp;&nbsp;&nbsp;Upstart Pass-Through Trust Series 2020-ST5, Series 2021-ST5, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 07/20/27 | 5172000 | 650296 |
| &nbsp;&nbsp;&nbsp;Upstart Securitization Trust, Series 2024-1, Class C<sup>(e)</sup> | 8.68% | 11/20/34 | 1867000 | 1871854 |
| &nbsp;&nbsp;&nbsp;Upstart Securitization Trust, Series 2021-4, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 09/20/31 | 6175 | 500447 |
| &nbsp;&nbsp;&nbsp;Upstart Securitization Trust, Series 2022-1, Class B<sup>(c)(e)</sup> | 4.48% | 11/20/25 | 240768 | 238770 |
| &nbsp;&nbsp;&nbsp;Upstart Securitization Trust, Series 2022-1, Class C<sup>(e)</sup> | 5.71% | 03/20/32 | 500000 | 287700 |
| &nbsp;&nbsp;&nbsp;Upstart Securitization Trust, Series 2023-1, Class C<sup>(e)</sup> | 11.10% | 02/20/33 | 1251000 | 1283276 |
| &nbsp;&nbsp;&nbsp;Upstart Securitization Trust, Series 2023-2, Class C<sup>(c)(e)</sup> | 11.87% | 06/20/33 | 1567000 | 1677944 |
| &nbsp;&nbsp;&nbsp;Upstart Securitization Trust, Series 2025-1, Class C<sup>(e)</sup> | 9.27% | 04/20/35 | 1028000 | 1020598 |
| &nbsp;&nbsp;&nbsp;Upstart Structured Pass-Through Trust, Series 2022-1A, Class CERT<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 04/15/30 | 608 | 444274 |
| &nbsp;&nbsp;&nbsp;Zip Master Trust, Series 2023-1, Class E<sup>(b)</sup> | 1M BBSW + 12.00% | 06/10/25 | 1170000 | 756937 |
| &nbsp;&nbsp;&nbsp;Zip Master Trust, Series 2023-2, Class E<sup>(b)</sup> | 1M BBSW + 12.00% | 11/10/25 | 780000 | 517615 |
| &nbsp;&nbsp;&nbsp;Zip Master Trust, Series 2024-1, Class E<sup>(b)</sup> | 1M BBSW + 7.00% | 09/10/26 | 760000 | 491101 |
| &nbsp;&nbsp;&nbsp;Zip Master Trust, Series 2024-1, Class F<sup>(b)</sup> | 1M BBSW + 8.00% | 09/10/26 | 760000 | 489787 |
| &nbsp;&nbsp;&nbsp;Zip Master Trust, Series 2024-2, Class E<sup>(b)</sup> | 1M BBSW + 6.00% | 08/10/36 | 740000 | 476377 |
| Total Consumer |  |  |  | $101638338 |
| **Other Asset-Backed Securities (4.68%)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Avant Loans Funding Trust, Series 2025-REV1, Class D<sup>(e)</sup> | 8.39% | 05/15/34 | $1500000 | 1512600 |
| &nbsp;&nbsp;&nbsp;Business Mortgage Finance 7 PLC, Series 2007-7X, Class M1<sup>(b)</sup> | SONIA IR + 2.37% | 02/15/41 | £416006 | 471912 |
| &nbsp;&nbsp;&nbsp;CFG Investments, Ltd., Series 2025-1, Class B<sup>(c)(e)</sup> | 9.16% | 03/25/36 | $1500000 | 1501950 |
| &nbsp;&nbsp;&nbsp;Conn's Receivables Funding LLC, Series 2023-A, Class B<sup>(e)</sup> | 10.00% | 01/17/28 | 95178 | 95644 |
| &nbsp;&nbsp;&nbsp;Conn's Receivables Funding LLC, Series 2024-A, Class B<sup>(e)</sup> | 9.80% | 01/16/29 | 768325 | 752652 |
| &nbsp;&nbsp;&nbsp;Conn's Receivables Funding LLC, Series 2024-A, Class C<sup>(e)(h)</sup> | 10.34% | 08/15/25 | 1080000 | 777600 |
| &nbsp;&nbsp;&nbsp;FCT Ponant 1, Series 2025-1, Class E<sup>(b)</sup> | 1M EUR L + 2.95% | 09/27/38 | 700000 | 785778 |
| &nbsp;&nbsp;&nbsp;FCT Ponant 1, Series 2025-1, Class F<sup>(b)</sup> | 1M EUR L + 3.99% | 09/27/38 | 700000 | 782686 |
| &nbsp;&nbsp;&nbsp;Island Finance Trust 2025-1, Series 2025-1A, Class B<sup>(e)</sup> | 7.95% | 03/19/35 | $750000 | 765075 |
| &nbsp;&nbsp;&nbsp;Island Finance Trust 2025-1, Series 2025-1A, Class C<sup>(e)</sup> | 10.00% | 03/19/35 | 802000 | 801679 |
| &nbsp;&nbsp;&nbsp;MPT Operating Partnership LP / MPT Finance Corp.<sup>(e)(h)</sup> | 8.50% | 02/15/32 | 865000 | 881744 |
| &nbsp;&nbsp;&nbsp;National Collegiate Student Loan Trust, Series 2005-3, Class B<sup>(b)</sup> | 1M CME TERM SOFR + 0.61% | 07/27/37 | 2337113 | 1942374 |
| &nbsp;&nbsp;&nbsp;Navient Private Education Refi Loan Trust 2021-B, Series 2021-BA, Class R<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 07/15/69 | 2514 | 810253 |
| &nbsp;&nbsp;&nbsp;NOW Trust, Series 2025-1, Class E<sup>(b)</sup> | 1M BBSW + 3.50% | 02/14/34 | 1190000 | 754936 |
| &nbsp;&nbsp;&nbsp;Oportun Funding Trust, Series 2025-1, Class D<sup>(e)</sup> | 8.27% | 08/16/32 | $750000 | 751500 |
| &nbsp;&nbsp;&nbsp;Oportun Issuance Trust, Series 2025-A, Class D<sup>(e)</sup> | 7.25% | 02/08/33 | 1404000 | 1370866 |
| &nbsp;&nbsp;&nbsp;SC Germany SA Compartment Consumer, Series 2025-1, Class E<sup>(b)</sup> | 1M EUR L + 3.00% | 06/14/31 | 700000 | 799814 |
| &nbsp;&nbsp;&nbsp;Small Business Origination Loan Trust DAC, Series 2024-1, Class D<sup>(b)</sup> | SONIA IR + 4.25% | 12/15/35 | £276219 | 365943 |

---

*See Notes to Consolidated Financial Statements.*

18 www.1wscapital.com

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date<sup>(a)</sup>** | **Principal<br> Amount** | **Fair<br> Value** |
| **ASSET-BACKED SECURITIES (continued)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Small Business Origination Loan Trust DAC, Series 2025-1, Class B<sup>(b)</sup> | SONIA IR + 2.60% | 12/15/36 | £721000 | $952416 |
| &nbsp;&nbsp;&nbsp;Small Business Origination Loan Trust DAC, Series 2025-1, Class C<sup>(b)</sup> | SONIA IR + 2.60% | 12/15/36 | 2347000 | 3084668 |
| &nbsp;&nbsp;&nbsp;SoFi Professional Loan Program, Series 2020-A, Class R1<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 05/15/46 | $14661 | 211233 |
| &nbsp;&nbsp;&nbsp;SoFi Professional Loan Program , Series 2018-D, Class R1<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 02/25/48 | 27236 | 170631 |
| &nbsp;&nbsp;&nbsp;SoFi Professional Loan Program , Series 2020-A, Class R1<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 05/15/46 | 10720 | 154452 |
| &nbsp;&nbsp;&nbsp;SoFi Professional Loan Program , Series 2020-B, Class R1<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 05/15/46 | 15664 | 390818 |
| &nbsp;&nbsp;&nbsp;SoFi Professional Loan Program , Series 2021-A, Class R1<sup>(e)(h)</sup> | N/A(f) | 08/17/43 | 35142 | 348901 |
| &nbsp;&nbsp;&nbsp;SoFi Professional Loan Program , Series 2021-B, Class R1<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 02/15/47 | 14625 | 432161 |
| &nbsp;&nbsp;&nbsp;SoFi Professional Loan Program LLC, Series 2017-D, Class R1<sup>(e)(h)</sup> | N/A(f) | 09/25/40 | 16181 | 124044 |
| &nbsp;&nbsp;&nbsp;SoFi Professional Loan Program LLC, Series 2019-A, Class R1<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 06/15/48 | 32016 | 155686 |
| &nbsp;&nbsp;&nbsp;Upgrade Receivables Trust 2024-1, Series 2024-1A, Class D<sup>(e)</sup> | 8.90% | 03/15/28 | 3020000 | 3088252 |
| &nbsp;&nbsp;&nbsp;Upgrade Receivables Trust 2024-1, Series 2024-1A, Class E<sup>(c)(e)</sup> | 11.53% | 06/15/28 | 1322000 | 1331915 |
| &nbsp;&nbsp;&nbsp;Youni Italy Srl, Series 2025-1, Class X<sup>(b)</sup> | 1M EUR L + 4.00% | 04/25/35 | 688000 | 784310 |
| Total Other Asset-Backed Securities |  |  |  | $27154493 |
| **TOTAL ASSET-BACKED SECURITIES (Cost $225,547,488)** |  |  |  | $**220691086** |
| **COLLATERALIZED LOAN OBLIGATIONS (7.14%)<sup>(b)</sup>** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Allegro Clo XIX, Ltd., Series 2025-1A, Class C<sup>(e)</sup> | 3M CME TERM SOFR + 1.95% | 04/17/38 | $730000 | $725474 |
| &nbsp;&nbsp;&nbsp;Allegro Clo XIX, Ltd., Series 2025-1A, Class D2<sup>(e)</sup> | 3M CME TERM SOFR + 4.05% | 04/17/38 | 750000 | 741600 |
| &nbsp;&nbsp;&nbsp;Apidos CLO XXIII, Series 2025-23A, Class CRR<sup>(e)</sup> | 3M CME TERM SOFR + 1.75% | 04/15/33 | 1955000 | 1925675 |
| &nbsp;&nbsp;&nbsp;Arini US Clo I, Ltd., Series 2025-1A, Class C<sup>(e)</sup> |  | 04/15/38 | 758000 | 755499 |
| &nbsp;&nbsp;&nbsp;Bain Capital Credit CLO 2018-2, Series 2018-2A, Class F<sup>(e)</sup> | 3M CME TERM SOFR + 7.86% | 07/19/31 | 1538000 | 1020002 |
| &nbsp;&nbsp;&nbsp;Bain Capital Credit CLO 2018-2, Series 2018-2X, Class F | 3M CME TERM SOFR + 7.86% | 07/19/31 | 192000 | 127334 |
| &nbsp;&nbsp;&nbsp;BBAM US CLO I, Ltd., Series 2025-1A, Class AR<sup>(e)</sup> | 3M CME TERM SOFR + 1.20% | 03/30/38 | 3898000 | 3874612 |
| &nbsp;&nbsp;&nbsp;Bridge Street CLO V, Ltd., Series 2025-1A, Class A1<sup>(e)</sup> | 3M CME TERM SOFR + 1.22% | 04/20/38 | 3760000 | 3735560 |
| &nbsp;&nbsp;&nbsp;Chenango Park CLO, Ltd., Series 2025-1A, Class CR<sup>(e)</sup> | 3M CME TERM SOFR + 2.75% | 04/15/30 | 750000 | 751575 |
| &nbsp;&nbsp;&nbsp;CIFC Funding 2014-III, Ltd., Series 2025-3A, Class FR<sup>(e)</sup> | 3M CME TERM SOFR + 7.75% | 03/31/38 | 1030000 | 938227 |
| &nbsp;&nbsp;&nbsp;Crown Point CLO 11, Ltd., Series 2025-11A, Class D2R<sup>(e)</sup> | 3M CME TERM SOFR + 4.25% | 02/28/38 | 1251000 | 1246496 |
| &nbsp;&nbsp;&nbsp;Eaton Vance CLO 2014-1R, Ltd., Series 2018-1RA, Class E<sup>(e)</sup> | 3M CME TERM SOFR + 5.96% | 07/15/30 | 770000 | 707476 |
| &nbsp;&nbsp;&nbsp;Elmwood CLO X, Ltd., Series 2024-3A, Class FR<sup>(e)</sup> | 3M CME TERM SOFR + 7.50% | 04/20/34 | 928000 | 860163 |
| &nbsp;&nbsp;&nbsp;Flatiron CLO 19, Ltd., Series 2025-1A, Class CR2<sup>(e)</sup> | 3M CME TERM SOFR + 1.90% | 11/16/34 | 750000 | 742650 |
| &nbsp;&nbsp;&nbsp;Flatiron CLO 19, Ltd., Series 2025-1A, Class DR2<sup>(e)</sup> | 3M CME TERM SOFR + 2.90% | 11/16/34 | 750000 | 747600 |
| &nbsp;&nbsp;&nbsp;ICG US Clo 2021-1, Ltd., Series 2021-1A, Class E<sup>(e)</sup> | 3M CME TERM SOFR + 6.59% | 04/17/34 | 900000 | 835380 |

---

*See Notes to Consolidated Financial Statements.*

Semi-Annual Report \| April 30, 2025 19

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date<sup>(a)</sup>** | **Principal<br> Amount** | **Fair<br> Value** |
| **COLLATERALIZED LOAN OBLIGATIONS (continued)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;KKR CLO 15, Ltd., Series 2024-15, Class ER2<sup>(e)</sup> | 3M CME TERM SOFR + 6.50% | 01/18/32 | $570000 | $542925 |
| &nbsp;&nbsp;&nbsp;Magnetite Xlii, Ltd., Series 2024-42A, Class A1<sup>(e)</sup> | 3M CME TERM SOFR + 1.31% | 01/25/38 | 964000 | 963711 |
| &nbsp;&nbsp;&nbsp;Magnetite XXVI, Ltd., Series 2025-26A, Class AR2<sup>(e)</sup> | 3M CME TERM SOFR + 1.15% | 01/25/38 | 561000 | 558476 |
| &nbsp;&nbsp;&nbsp;Marble Point CLO XVIII, Ltd., Series 2025-2A, Class D2R2<sup>(e)</sup> | 3M CME TERM SOFR + 4.25% | 03/15/38 | 1452000 | 1400744 |
| &nbsp;&nbsp;&nbsp;Oaktree CLO 2021-2, Ltd., Series 2021-2A, Class F<sup>(e)</sup> | 3M CME TERM SOFR + 8.29% | 01/15/35 | 512000 | 480819 |
| &nbsp;&nbsp;&nbsp;OHA Credit Funding 4, Ltd., Series 2019-4A, Class SUB<sup>(e)</sup> | N/A<sup>(f)</sup> | 10/22/32 | 820000 | 664200 |
| &nbsp;&nbsp;&nbsp;OHA Loan Funding 2016-1, Ltd., Series 2016-1A, Class SUB<sup>(e)(h)</sup> | N/A<sup>(f)</sup> | 07/20/37 | 1150000 | 678500 |
| &nbsp;&nbsp;&nbsp;OZLM XI, Ltd., Series 2017-11X, Class ER | 3M CME TERM SOFR + 8.71% | 10/30/30 | 406164 | 276639 |
| &nbsp;&nbsp;&nbsp;OZLM XXII, Ltd., Series 2018-22A, Class E<sup>(e)</sup> | 3M CME TERM SOFR + 7.65% | 01/17/31 | 393000 | 118254 |
| &nbsp;&nbsp;&nbsp;Romark WM-R, Ltd., Series 2018-1A, Class E<sup>(e)</sup> | 3M CME TERM SOFR + 5.52% | 04/20/31 | 1266000 | 1078252 |
| &nbsp;&nbsp;&nbsp;RR 17, Ltd., Series 2021-17A, Class D<sup>(e)</sup> | 3M CME TERM SOFR + 6.76% | 07/15/34 | 1000000 | 995300 |
| &nbsp;&nbsp;&nbsp;Shackleton 2013-IV-R CLO, Ltd., Series 2018-4RA, Class D<sup>(e)</sup> | 3M CME TERM SOFR + 6.11% | 04/13/31 | 3175000 | 3041650 |
| &nbsp;&nbsp;&nbsp;Sound Point Clo 2025-2, Ltd., Series 2025-2A, Class D1<sup>(e)</sup> | 3M CME TERM SOFR + 4.30% | 04/15/38 | 750000 | 750000 |
| &nbsp;&nbsp;&nbsp;Steele Creek CLO 2022-1, Ltd., Series 2025-1A, Class DR<sup>(e)</sup> | 3M CME TERM SOFR + 4.85% | 04/15/38 | 2162000 | 2154865 |
| &nbsp;&nbsp;&nbsp;Taberna Preferred Funding II, Ltd., Series 2005-2A, Class B<sup>(e)</sup> | 3M CME TERM SOFR + 1.16% | 11/05/35 | 529000 | 89930 |
| &nbsp;&nbsp;&nbsp;Vibrant CLO IX-R, Ltd., Series 2025-9RA, Class A1<sup>(e)</sup> | 3M CME TERM SOFR + 1.00% | 04/20/37 | 2543000 | 2520876 |
| &nbsp;&nbsp;&nbsp;Vibrant CLO IX-R, Ltd., Series 2025-9RA, Class D2<sup>(c)(e)</sup> | 3M CME TERM SOFR + 4.00% | 04/20/37 | 750000 | 743850 |
| &nbsp;&nbsp;&nbsp;Voya CLO 2019-4, Ltd., Series 2021-4A, Class ER<sup>(e)</sup> | 3M CME TERM SOFR + 6.97% | 01/15/35 | 3220000 | 3155600 |
| &nbsp;&nbsp;&nbsp;Whitebox CLO IV, Ltd., Series 2025-4A, Class A3R<sup>(e)</sup> | 3M CME TERM SOFR + 1.81% | 04/20/36 | 758000 | 752239 |
| &nbsp;&nbsp;&nbsp;Whitebox CLO IV, Ltd., Series 2025-4A, Class D2R<sup>(e)</sup> | 3M CME TERM SOFR + 6.00% | 04/20/36 | 750000 | 750000 |
| **TOTAL COLLATERALIZED LOAN OBLIGATIONS (Cost $42,471,410)** |  |  |  | $**41452153** |
| **PRIVATE SECURED DEBT (3.24%)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;BriteCap SPV 3 LLC, Loan Facility<sup>(b)(h)</sup> | 1M CME TERM SOFR + 6.75% | 06/30/27 | $3258564 | 3258564 |
| &nbsp;&nbsp;&nbsp;Bullock Legal Group, Loan Facility<sup>(h)(i)</sup> | 1M CME TERM SOFR + 13.00%, 18.00% | 03/28/28 | 1685599 | 1685599 |
| &nbsp;&nbsp;&nbsp;Cherry SPV III (2023) LLC, Class B Facility<sup>(h)(i)</sup> | Floor 1M CME TERM SOFR + 10.50% | 01/27/28 | 305135 | 305135 |

---

*See Notes to Consolidated Financial Statements.*

20 www.1wscapital.com

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date<sup>(a)</sup>** | **Principal<br> Amount** | **Fair<br> Value** |
| **PRIVATE SECURED DEBT (continued)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Jonas Catalog Holdings I, LLC, Term Loan<sup>(h)(i)</sup> | 11.00% | 09/19/29 | $1094568 | $1094568 |
| &nbsp;&nbsp;&nbsp;Matthew R. Stubbs, LLC, Tranche B Facility Interest<sup>(h)</sup> | 12.00% | 03/23/26 | 5000000 | 5000000 |
| &nbsp;&nbsp;&nbsp;Reach Consumer 2022-1, LLC, Class B Facility<sup>(b)(h)(i)</sup> | 1M CME TERM SOFR + 8.50% | 11/29/27 | 1370040 | 1370040 |
| &nbsp;&nbsp;&nbsp;RSD Funding 2025, LLC, Participation Interest<sup>(h)(i)</sup> | 12.00% | 09/13/27 | 2774819 | 2774819 |
| &nbsp;&nbsp;&nbsp;Sandpiper Funding 2023, LLC, Participation Interest<sup>(h)</sup> | 12.00% | 12/06/26 | 1970224 | 1970224 |
| &nbsp;&nbsp;&nbsp;SWF Funding LLC, Loan Facility<sup>(b)(h)(i)</sup> | 1M CME TERM SOFR + 8.00% | 09/23/27 | 1374481 | 1374481 |
| **TOTAL PRIVATE SECURED DEBT (Cost $18,707,649)** |  |  |  | $**18833430** |

---

---

| | | |
|:---|:---|:---|
| | **Shares** | **Fair<br> Value** |
| **PREFERRED STOCKS (0.11%)<sup>(b)(j)</sup>** |  |  |
| &nbsp;&nbsp;&nbsp;New York Mortgage Trust, Inc., Series D | 8071 | $173930 |
| &nbsp;&nbsp;&nbsp;New York Mortgage Trust, Inc., Series E | 17808 | 438255 |
| **TOTAL PREFERRED STOCKS (Cost $393,259)** |  | $**612185** |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Description** | **Rate** | **Maturity<br> Date** | **Principal<br> Amount** | **Fair<br> Value** |
| **SHORT-TERM INVESTMENTS (10.26%)** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;United States Treasury Bill | 4.21% | 05/08/25 | $10000000 | $9991846 |
| &nbsp;&nbsp;&nbsp;United States Treasury Bill | 4.21% | 06/03/25 | 10000000 | 9961326 |
| &nbsp;&nbsp;&nbsp;United States Treasury Bill | 4.21% | 07/29/25 | 10000000 | 9896652 |
| &nbsp;&nbsp;&nbsp;United States Treasury Bill | 4.22% | 06/24/25 | 10000000 | 9936666 |
| &nbsp;&nbsp;&nbsp;United States Treasury Bill | 4.22% | 08/19/25 | 20000000 | 19744058 |
| **TOTAL SHORT-TERM INVESTMENTS (Cost $59,528,123)** |  |  |  | $**59530548** |

---

---

| | | | |
|:---|:---|:---|:---|
| | **7-Day<br> Yield** | **Shares** | **Fair<br> Value** |
| **MONEY MARKET FUNDS (4.33%)** |  |  |  |
| &nbsp;&nbsp;&nbsp;BlackRock Liquidity Funds T-Fund | 4.21% | 21370054 | $21370054 |
| &nbsp;&nbsp;&nbsp;BlackRock Liquidity Funds Treasury Trust Fund Portfolio | 4.17% | 3543366 | 3543366 |
| &nbsp;&nbsp;&nbsp;BNY Mellon U.S. Treasury Fund, Institutional Class | 4.15% | 233694 | 233694 |
| **TOTAL MONEY MARKET FUNDS (Cost $25,147,114)** |  |  | $**25147114** |

---

---

| | |
|:---|:---|
| | **Fair<br> Value** |
| **TOTAL INVESTMENTS (106.73%) (Cost $619,683,226)** | 621354589 |
| **Liabilities in Excess of Other Assets (-6.73%)<sup>(k)</sup>** | (40978675) |
| **NET ASSETS (100.00%)** | $**580375914** |

---

*Percentages above are stated as a percentage of net assets as of April 30, 2025*

*See Notes to Consolidated Financial Statements.*

Semi-Annual Report \| April 30, 2025 21

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

**Investment Abbreviations:**

EURIBOR - Euro Interbank Offered Rate

SONIA IR - Sterling Over Night Index Average

BBSW - Bank Bill Swap Rate

SOFR - Secured Overnight Financing Rate

**Reference Rates as of April 30, 2025:**

1M EUR L - 1 Month EURIBOR was 2.17%

3M EUR L - 3 Month EURIBOR was 2.16%

3M SONIA IR - 3 Month SONIA was 4.50%

1M BBSW - 1 Month BBSW was 3.96%

30D US SOFR - 30 Day US SOFR was 4.34%

12M US FED – 12 Month US FED was 4.40%

1M CME TERM SOFR - CME Term SOFR 1 Month was 4.32%

3M CME TERM SOFR - CME Term SOFR 3 Month was 4.27%

SONIA - SONIA Overnight Interest Rate was 4.46%

*<sup>(a)</sup>* *The maturity date for credit investments represents the expected maturity. Many of the instruments are callable through cash flows on the underlying securities or other call features. Expected maturity may be earlier than legal maturity.*

*<sup>(b)</sup>* *Floating or variable rate security. The Reference Rate is described above. Interest rate shown reflects the rate in effect at April 30, 2025. For securities based on a published reference rate and spread, the reference rate and spread are indicated in the description above. Certain variable rate securities are not based on a published reference rate and spread but are determined by the issuer or agent and are based on current market conditions. These securities do not indicate a reference rate and spread in their description above.*

*<sup>(c)</sup>* *On April 30, 2025, all or a portion of these securities were pledged as collateral for reverse repurchase agreements in the amount of $113,219,114.*

*<sup>(d)</sup>* *Interest only security.*

*<sup>(e)</sup>* *Securities not registered under the Securities Act of 1933, as amended (the "Securities Act"). These securities generally involve certain transfer restrictions and may be sold in the ordinary course of business in transactions exempt from registration. As of April 30, 2025, the aggregate market value of those securities was $345,135,509, representing 59.47% of net assets.*

*<sup>(f)</sup>* *This security is a residual or equity position that does not have a stated interest rate. This residual or equity position is entitled to recurring distributions which are generally equal to the remaining cash flow of payments made by underlying securities less contractual payments to debt holders and fund expenses.*

*<sup>(g)</sup>* *Step bond. Coupon changes periodically based upon a predetermined schedule. Interest rate disclosed is that which is in effect at April 30, 2025.*

*<sup>(h)</sup>* *This security has been classified as level 3 in accordance with ASC 820 as a result of unavailable quoted prices from an active market or the unavailability of other significant observable inputs.*

*<sup>(i)</sup>* *Securities have associated unfunded commitments of $1,569,666 to Reach Consumer 2022-1, LLC, Class B Facility, $1,741,436 to BriteCap UniTranche Warehouse, $2,385,519 to SWF Funding LLC, Loan Facility, $2,261,176 to Cherry SPV III 2023 LLC, Class B Facility, $975,181 to RSD Funding 2025, LLC, Participation Interest, $1,314,401 to Bullock Legal Group, Loan Facility, $3,405,432 to Jonas Catalog Holdings I, Term Loan and $193,621 to RRRR Repo Funding Trust, Series 2025-1 Pass-Through Certificates, respectively.*

*<sup>(j)</sup>* *Perpetual maturity.*

*<sup>(k)</sup>* *Includes cash being held as collateral for derivatives and reverse repurchase agreements.*

*See Notes to Consolidated Financial Statements.*

22 www.1wscapital.com

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

**<u>DERIVATIVE INSTRUMENTS</u>**

**CREDIT DEFAULT SWAP CONTRACTS - SELL PROTECTION (OVER THE COUNTER)<sup>(a)</sup>**

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Reference Obligations** | **Counterparty** | **Fixed Deal**<br> **Receive**<br> **Rate** | **Currency** | **Maturity Date** | **Implied**<br> **Credit Spread**<br> **at April 30,**<br> **2025<sup>(b)</sup>** | **Notional**<br> **Amount<sup>(c)</sup>** | **Value** | **Upfront**<br> **Premiums**<br> **Received/(Paid)** | **Unrealized**<br> **Appreciation/**<br> **(Depreciation)** |
| Markit CMBX BBB-Index, Series 15 | Morgan Stanley | 3.00% | USD | 11/18/64 | 7.73% | $7000000 | $(1290625) | $1300625 | $10000 |
| Markit CMBX BB Index, Series 14 | Morgan Stanley | 5.00% | USD | 12/16/72 | 20.34% | 2000000 | (700133) | 808750 | 108617 |
| Markit CMBX BB Index, Series 15 | Morgan Stanley | 5.00% | USD | 11/18/64 | 15.41% | 2000000 | (596351) | 820000 | 223649 |
|  |  |  |  |  |  |  | $(2587109) | $2929375 | $342266 |

---

**CREDIT DEFAULT SWAP CONTRACTS ON CREDIT INDICES ISSUE - SELL PROTECTION (CENTRALLY CLEARED)**

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Reference Obligations** | <br>**Fixed Deal**<br> **Receive**<br> **Rate** | <br>**Currency** | <br>**Maturity Date** | **Implied<br> Credit Spread<br> at April 30,<br> 2025<sup>(b)</sup>** | <br>**Notional**<br> **Amount<sup>(c)</sup>** | <br>**Value** | <br>**Upfront**<br> **Premiums**<br> **Received/(Paid)** | <br>**Unrealized**<br> **Appreciation/**<br> **(Depreciation)** |
| Markit CDX NA High Yield Index, Series 42 ICE | 5.00% | USD | 6/20/29 | 3.75% | $12750000 | $557374 | $(702483) | $(145109) |
| MARKIT CDX IG S44 5Y 6/30 ICE | 1.00% | USD | 6/20/30 | 0.68% | 76118350 | 1122259 | (1402364) | (280104) |
| MARKIT CDX HY S44 5Y 6/30 ICE | 5.00% | USD | 6/20/30 | 4.12% | 90925440 | 3290383 | (3754228) | (463846) |
|  |  |  |  |  |  | $4970016 | $(5859075) | $(889059) |

---

**CREDIT DEFAULT SWAP CONTRACTS ON CREDIT INDICES ISSUE - BUY PROTECTION (CENTRALLY CLEARED)**

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| <br>**Reference Obligations** | <br>**Fixed Deal**<br> **Receive**<br> **Rate** | <br>**Currency** | <br>**Maturity Date** | **Implied<br> Credit Spread<br> at April 30,<br> 2025<sup>(b)</sup>** | <br>**Notional**<br> **Amount<sup>(c)</sup>** | <br>**Value** | <br>**Upfront**<br> **Premiums**<br> **Received/(Paid)** | <br>**Unrealized**<br> **Appreciation/**<br> **(Depreciation)** |
| Markit CDX NA High Yield Index, Series 41 ICE | 5.00% | USD | 12/20/28 | 3.56% | $5940 | $(270) | $307 | $37 |
| Markit CDX NA High Yield Index, Series 43 ICE | 5.00% | USD | 12/20/29 | 3.99% | 1494 | (58) | 59 | 1 |
|  |  |  |  |  |  | $(328) | $366 | $38 |

---

*Credit default swaps pay quarterly.*

*See Notes to Consolidated Financial Statements.*

Semi-Annual Report \| April 30, 2025 23

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

*<sup>(a)</sup>* *If the Fund is a seller of protection and a credit event occurs, as defined under the terms of that particular swap agreement, the Fund will either (i) pay to the buyer of protection an amount equal to the notional amount of the swap and take delivery of the referenced obligation or underlying securities comprising the referenced index or (ii) pay a net settlement amount in the form of cash or securities equal to the notional amount of the swap less the recovery value of the referenced obligation or underlying securities comprising the referenced index.*

*<sup>(b)</sup>* *Implied credit spreads, represented in absolute terms, utilized in determining the market value of credit default swap agreements as of year end serve as an indicator of the current status of the payment/performance risk and represent the likelihood or risk of default for the credit derivative. The implied credit spread of a particular referenced entity reflects the cost of buying/selling protection and may include upfront payments required to be made to enter into the agreement. Wider credit spreads represent a deterioration of the referenced entity's credit soundness and a greater likelihood or risk of default or other credit event occurring as defined under the terms of the agreement.*

*<sup>(c)</sup>* *The maximum potential amount the Fund could be required to pay as a seller of credit protection or receive as a buyer of credit protection if a credit event occurs as defined under the terms of that particular swap agreement.*

**INTEREST RATE SWAP CONTRACTS (CENTRALLY CLEARED)**

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| **Pay/Receive Floating**<br>**Rate** | <br>**Clearing House** | <br>**Floating Rate** | <br>**Expiration Date** | **Notional**<br>**Amount** | <br>**Currency** |<br>**Fixed Rate** | **Unrealized**<br>**Appreciation/(Depreciation)** |
| Pay | LCH Ltd. | SOFR | 06/20/2029 | $21700000 | USD | 4.01% | $584636 |
| Pay | LCH Ltd. | SOFR | 04/04/2030 | 48000 | USD | 4.06% | 1387 |
| Pay | LCH Ltd. | SOFR | 04/04/2028 | 415000 | USD | 4.11% | 10438 |
| Pay | LCH Ltd. | SOFR | 04/05/2027 | 21000 | USD | 4.35% | 378 |
|  |  |  |  |  |  |  | $596839 |
| Receive | LCH Ltd. | SOFR | 06/20/2030 | $45380000 | USD | 3.58% | $(532377) |
| Receive | LCH Ltd. | SOFR | 06/20/2027 | 33775000 | USD | 3.59% | (209317) |
| Receive | LCH Ltd. | SOFR | 06/20/2032 | 1911000 | USD | 3.63% | (20803) |
| Receive | LCH Ltd. | SOFR | 06/20/2030 | 2390000 | USD | 3.97% | (68843) |
| Receive | LCH Ltd. | SOFR | 06/20/2028 | 34306000 | USD | 4.08% | (803486) |
| Receive | LCH Ltd. | SOFR | 04/04/2029 | 29896000 | USD | 4.11% | (886081) |
| Receive | LCH Ltd. | SOFR | 06/20/2027 | 300000 | USD | 4.21% | (5334) |
|  |  |  |  |  |  |  | $(2526241) |

---

**FUTURES CONTRACTS - SHORT (CENTRALLY CLEARED)**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| <br>**Description** | <br>**Counterparty** | <br>**Position** | <br>**Contracts** | <br>**Expiration**<br>**Date** |<br>**Notional**<br>**Amount** | **Unrealized**<br>**Appreciation/**<br>**(Depreciation)** |
| 2-YR U.S. TREASURY NOTE | Wells Fargo Securities, LLC | Short | 74 | June 2025 | $(15402985) | $(57523) |
| 5-YR U.S. TREASURY NOTE | Wells Fargo Securities, LLC | Short | 102 | June 2025 | (11137922) | (113789) |
| 10-YR U.S. TREASURY NOTE | Wells Fargo Securities, LLC | Short | 11 | June 2025 | (1234406) | (25930) |
| AUD/USD CURRENCY | Wells Fargo Securities, LLC | Short | 85 | June 2025 | (5445950) | (79595) |
| EUR/BOB CURRENCY | Wells Fargo Securities, LLC | Short | 4 | June 2025 | (542091) | (3913) |
| EUR/USD CURRENCY | Wells Fargo Securities, LLC | Short | 445 | June 2025 | (63301250) | (2107285) |
| GBP/USD CURRENCY | Wells Fargo Securities, LLC | Short | 456 | June 2025 | (38024700) | (1153626) |
| SEK/USD CURRENCY | Wells Fargo Securities, LLC | Short | 16 | June 2025 | (3324800) | (151610) |
|  |  |  |  |  | (138414104) | $(3693271) |

---

*See Notes to Consolidated Financial Statements.*

24 www.1wscapital.com

1WS Credit Income Fund Consolidated Schedule of Investments

April 30, 2025 (Unaudited)

**RISK DISCLOSURES**

*Holdings contained herein are subject to change.*

*Prior to investing, Investors should carefully consider the investment objectives, risks, charges and expenses of 1WS Credit Income Fund. This and other important information about the Fund is contained in the prospectus, which can be obtained by calling (833) 834-4923 or visiting www.1wscapital.com. The prospectus should be read carefully before investing. Investing in the Fund may be considered speculative and involves a high degree of risk, including the risk of possible substantial loss of your investment.*

***1WS Credit Income Fund is distributed by ALPS Distributors, Inc. ALPS Distributors, Inc. is not affiliated with 1WS Capital Advisors, LLC or One William Street Capital Management, L.P.***

*See Notes to Consolidated Financial Statements.*

Semi-Annual Report \| April 30, 2025 25

1WS Credit Income Fund Consolidated Statement of Assets and Liabilities

April 30, 2025 (Unaudited)

---

| | |
|:---|:---|
| **ASSETS:** | |
| Investments, at fair value (Cost $619,683,226) | $621354589 |
| Cash | 1508352 |
| Foreign Currency, at fair value (Cost $10,838,034) | 10842908 |
| Unrealized appreciation on credit default swap contracts | 342266 |
| Receivable on derivative contracts | 773337 |
| Variation margin receivable for Futures Contracts | 343859 |
| Receivable for investment securities sold | 10980000 |
| Interest receivable | 3141262 |
| Capital shares sold receivable | 461014 |
| Deposits held with brokers for derivatives and reverse repurchase agreements | 16215982 |
| Prepaid expenses and other assets | 74541 |
| Total Assets | 666038110 |
| **LIABILITIES:** |  |
| Payable for swap contracts premiums | 2929741 |
| Payable for investment securities purchased | 11174198 |
| Payable for reverse repurchase agreements, including accrued interest of $183,186 | 69289156 |
| Variation margin payable on centrally cleared swap contracts | 531741 |
| Payable for shareholder servicing and distribution fees for Class A-2 | 149002 |
| Net payable to Adviser for investment advisory fees | 771975 |
| Accrued fund accounting, administration and compliance fees payable | 268089 |
| Other payables and accrued expenses | 548294 |
| Total Liabilities | 85662196 |
| Net Assets Attributable to Shareholders | $580375914 |
| **COMPOSITION OF NET ASSETS ATTRIBUTABLE TO SHARES:** |  |
| Paid-in capital | $586036190 |
| Total distributable earnings | (5660276) |
| Net Assets Attributable to Shareholders | $580375914 |
| **NET ASSET VALUE** |  |
| **Class I:** |  |
| Net assets | $330552869 |
| Shares outstanding (unlimited shares authorized, par value $0.001 per share) | 17172632 |
| Net Asset Value per Share | $19.25 |
| **Class A-2:** |  |
| Net assets | $249823045 |
| Shares outstanding (unlimited shares authorized, par value $0.001 per share) | 13362370 |
| Net Asset Value per Share | $18.70 |

---

*See Notes to Consolidated Financial Statements.*

26 www.1wscapital.com

1WS Credit Income Fund Consolidated Statement of Operations

---

| | |
|:---|:---|
|  | **For the Six**<br>**Months Ended**<br>**April 30, 2025**<br>**(Unaudited)** |
| **INVESTMENT INCOME:** |  |
| Dividends on short term money market funds | $902162 |
| Interest | 24387404 |
| Total Investment Income | 25289566 |
| **EXPENSES:** |  |
| Investment advisory fee | 4520058 |
| Fund Accounting and Administration fees | 605830 |
| Compliance fees | 17984 |
| Legal fees | 185112 |
| Audit fees | 141627 |
| Trustees' fees and expenses | 40523 |
| Transfer agent fees | 327947 |
| Interest on reverse repurchase agreements | 1680531 |
| Distribution and shareholder servicing fees | 739831 |
| Other expenses | 202759 |
| Total Expenses | 8462202 |
| Recoupment of previously waived fees by Adviser (See Note 4) | 45458 |
| Less advisory fees waived (See Note 4) | (753343) |
| Net Expenses | 7754317 |
| **Net Investment Income** | 17535249 |
| **REALIZED AND UNREALIZED GAIN/(LOSS) ON INVESTMENTS:** |  |
| Net realized gain/(loss) on: |  |
| &nbsp;&nbsp;&nbsp;Investment securities | 1987174 |
| &nbsp;&nbsp;&nbsp;Credit default swap contracts | 255320 |
| &nbsp;&nbsp;&nbsp;Interest rate swap contracts | 45431 |
| &nbsp;&nbsp;&nbsp;Futures contracts | 2195239 |
| &nbsp;&nbsp;&nbsp;Foreign currency transactions | (437677) |
| Net realized gain | 4045487 |
| Net Change in unrealized appreciation/(depreciation) on: |  |
| &nbsp;&nbsp;&nbsp;Investment securities | 2634841 |
| &nbsp;&nbsp;&nbsp;Credit default swap contracts | (1356946) |
| &nbsp;&nbsp;&nbsp;Interest rate swap contracts | (1444721) |
| &nbsp;&nbsp;&nbsp;Futures contracts | (6589086) |
| &nbsp;&nbsp;&nbsp;Foreign currency transactions | (558479) |
| Net change in unrealized appreciation/(depreciation) | (7314391) |
| Net Realized and Unrealized Loss on Investments | (3268904) |
| **Net Increase in Net Assets Attributable to Shares from Operations** | $14266345 |

---

*See Notes to Consolidated Financial Statements.*

Semi-Annual Report \| April 30, 2025 27

1WS Credit Income Fund Consolidated Statements of Changes in Net Assets

---

| | | |
|:---|:---|:---|
| | **For the Six<br> Months Ended<br> April 30, 2025<br> (Unaudited)** | **For the<br> Year Ended<br> October 31, 2024** |
| **FROM OPERATIONS:** |  |  |
| &nbsp;&nbsp;&nbsp;Net investment income | $17535249 | $20166028 |
| &nbsp;&nbsp;&nbsp;Net realized gain | 4045487 | 814155 |
| &nbsp;&nbsp;&nbsp;Net change in unrealized appreciation/(depreciation) | (7314391) | 11065165 |
| **Net Increase in Net Assets Attributable to Shares from Operations** | 14266345 | 32045348 |
| **DISTRIBUTIONS TO SHAREHOLDERS:** |  |  |
| **Class I** |  |  |
| &nbsp;&nbsp;&nbsp;From distributable earnings | (12853588) | (18443929) |
| **Class A-2** |  |  |
| &nbsp;&nbsp;&nbsp;From distributable earnings | (8846932) | (6258306) |
| **Net Decrease in Net Assets from Distributions to Shareholders** | (21700520) | (24702235) |
| **CAPITAL SHARE TRANSACTIONS:** |  |  |
| **Class I** |  |  |
| Proceeds from sale of shares | 62162656 | 136743777 |
| Cost of shares redeemed | (8525351) | (12867476) |
| Net asset value of shares issued to shareholders from reinvestment of dividends | 2732829 | 4005239 |
| Transfer in/(out) | – | 25118 |
| **Net Increase from Capital Share Transactions** | 56370134 | 127906658 |
| **Class A-2** |  |  |
| Proceeds from sale of shares | 110678164 | 120020234 |
| Cost of shares redeemed | (6672873) | (2185288) |
| Net asset value of shares issued to shareholders from reinvestment of dividends | 7393903 | 5315241 |
| Transfer in/(out) | – | (25118) |
| **Net Increase from Capital Share Transactions** | 111399194 | 123125069 |
| **Net Increase in Net Assets** | 160335153 | 258374840 |
| **NET ASSETS:** |  |  |
| Beginning of year | 420040761 | 161665921 |
| End of year | $580375914 | $420040761 |

---

*See Notes to Consolidated Financial Statements.*

28 www.1wscapital.com

1WS Credit Income Fund Consolidated Statements of Changes in Net Assets

---

| | | |
|:---|:---|:---|
| | **For the Six<br> Months Ended<br> April 30, 2025<br> (Unaudited)** | <br>**For the**<br> **Year Ended**<br> **October 31, 2024** |
| **OTHER INFORMATION:** |  |  |
| **Capital Share Transactions:** |  |  |
| **Class I** |  |  |
| Beginning shares | 14281688 | 7633842 |
| Shares sold | 3192951 | 7108177 |
| Shares redeemed | (443670) | (671069) |
| Shares issued as reinvestment of dividends | 141663 | 209424 |
| Transfer in/(out) | – | 1314 |
| Ending Shares | 17172632 | 14281688 |
| **Class A-2** |  |  |
| Beginning shares | 7497187 | 980262 |
| Shares sold | 5828714 | 6350301 |
| Shares redeemed | (357740) | (115899) |
| Shares issued as reinvestment of dividends | 394209 | 283837 |
| Transfer in/(out) | – | (1314) |
| Ending Shares | 13362370 | 7497187 |

---

*See Notes to Consolidated Financial Statements.*

Semi-Annual Report \| April 30, 2025 29

1WS Credit Income Fund Consolidated Statement of Cash Flows

For the Six Months Ended April 30, 2025 (Unaudited)

---

| | |
|:---|:---|
| **CASH FLOWS FROM OPERATING ACTIVITIES:** | |
| Net increase in net assets from operations | $14266345 |
| Adjustments to reconcile net increase/(decrease) in net assets from operations to net cash provided by/(used in) operating activities: |  |
| &nbsp;&nbsp;&nbsp;Purchases of investment securities | (463182552) |
| &nbsp;&nbsp;&nbsp;Proceeds from disposition of investment securities | 316531094 |
| &nbsp;&nbsp;&nbsp;Discounts (accreted)/premiums amortized | (2936434) |
| &nbsp;&nbsp;&nbsp;Net realized (gain)/loss on: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Investment securities | (1987174) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest Rate Swaps | (45431) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Credit default swap contracts | (255320) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Futures contracts | (2195239) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Foreign currency transactions | 437677 |
| &nbsp;&nbsp;&nbsp;Net change in unrealized (appreciation)/depreciation on: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Investment securities | (2634841) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Foreign currency transactions | 558479 |
| &nbsp;&nbsp;&nbsp;Net purchase of short-term investments and money market funds | (10572913) |
| &nbsp;&nbsp;&nbsp;Net payments received from/(made to) counterparties for derivative contracts | 2332633 |
| (Increase)/Decrease in assets: |  |
| &nbsp;&nbsp;&nbsp;Variation margin receivable on centrally cleared swap contracts | 18086 |
| &nbsp;&nbsp;&nbsp;Variation margin receivable on futures contracts | 74575 |
| &nbsp;&nbsp;&nbsp;Interest receivable | (898892) |
| &nbsp;&nbsp;&nbsp;Unrealized appreciation on credit default swap contracts | 241957 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other assets | (57903) |
| Increase/(Decrease) in liabilities: |  |
| &nbsp;&nbsp;&nbsp;Variation margin payable on centrally cleared swap contracts | 531741 |
| &nbsp;&nbsp;&nbsp;Net payable to Adviser for investment advisory fees | 408945 |
| &nbsp;&nbsp;&nbsp;Accrued fund accounting, administration and compliance fees payable | 71572 |
| &nbsp;&nbsp;&nbsp;Interest payable on reverse repurchase agreements | (97404) |
| &nbsp;&nbsp;&nbsp;Payable for shareholder servicing and distribution fees for Class A-2 | 68307 |
| &nbsp;&nbsp;&nbsp;Other payables and accrued expenses | 103584 |
| **Net Cash Used in Operating Activities** | $(149219108) |
| **CASH FLOWS FROM FINANCING ACTIVITIES:** |  |
| Cash payments from reverse repurchase agreements | $418078492 |
| Cash payments for reverse repurchase agreements | (404807534) |
| Proceeds from shares sold (net of capital shares sold receivable) | 178065030 |
| Cost of shares redeemed | (15198224) |
| Distributions paid to shareholders | (11573788) |
| **Net Cash Provided by Financing Activities** | $164563976 |
| **Effect of exchange rates on cash** | $(996156) |
| **Net Increase in Cash, Restricted Cash and Foreign Rates on Cash** | $14348712 |
| **Cash and restricted cash, beginning balance** | $14218530 |
| **Cash and restricted cash, ending balance** | $28567242 |
| **SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:** |  |
| Cash paid on interest expense on reverse repurchase agreements | $1777935 |
| Reinvestment of distributions | $10126732 |

---

*See Notes to Consolidated Financial Statements.*

30 www.1wscapital.com

1WS Credit Income Fund Consolidated Statement of Cash Flows

For the Six Months Ended April 30, 2025 (Unaudited)

**THE FOLLOWING TABLE PROVIDES A RECONCILIATION OF RESTRICTED CASH AND UNRESTRICTED CASH AND FOREIGN CURRENCY WITHIN THE CONSOLIDATED STATEMENT OF ASSETS AND LIABILITIES**

---

| | | |
|:---|:---|:---|
| | **April 30, 2025** | **October 31, 2024** |
| Unrestricted cash and foreign currency | $12351260 | $6666929 |
| Restricted cash within Deposits held with brokers for derivatives and reverse repurchase agreements | $16215982 | $7551601 |
| **Unrestricted Cash and Restricted Cash<sup>(a)</sup>** | $**28567242** | $**14218530** |

---

*<sup>(a)</sup>* *Restricted cash as of April 30, 2025 includes $3,596,551 of margin posted as collateral on futures contracts and $12,619,431 margin posted as collateral on credit default and interest rate swap contracts. Restricted cash as of October 31, 2024 includes $3,008,869 of margin posted as collateral on futures contracts and $4,542,732 of margin posted as collateral on credit default and interest rate swap contracts. All collateral is considered to be restricted cash, which is included in Deposits held with brokers for derivatives and reverse repurchase agreements on the Consolidated Statement of Assets and Liabilities.*

*See Notes to Consolidated Financial Statements.*

Semi-Annual Report \| April 30, 2025 31

1WS Credit Income Fund Consolidated Financial Highlights

For a Share Outstanding Throughout the Periods Presented

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| **Class I** | **For the Six<br> Months Ended<br> April 30, 2025<br> (Unaudited)** | **For the<br> Year Ended<br> October 31,<br> 2024** | **For the<br> Year Ended<br> October 31,<br> 2023** | **For the<br> Year Ended<br> October 31,<br> 2022** | **For the<br> Year Ended<br> October 31,<br> 2021** | **For the<br> Year Ended<br> October 31,<br> 2020** |
| **PER SHARE OPERATING PERFORMANCE:** | | | | | | |
| &nbsp;&nbsp;&nbsp;Net asset value - beginning of year | $19.45 | $18.80 | $18.86 | $21.62 | $19.22 | $20.38 |
| **INCOME/(LOSS) FROM INVESTMENT OPERATIONS:** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net investment income<sup>(a)</sup> | 0.69 | 1.38 | 1.37 | 1.47 | 1.08 | 0.59 |
| &nbsp;&nbsp;&nbsp;Net realized and unrealized gain/(loss) on investments | (0.09) | 0.87 | 0.62 | (2.23) | 2.52 | (0.55) |
| **Total Income/(Loss) from Investment Operations** | 0.60 | 2.25 | 1.99 | (0.76) | 3.60 | 0.04 |
| **DISTRIBUTIONS TO SHAREHOLDERS:** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;From net investment income | (0.80) | (1.60) | (1.20) | (1.30) | (1.20) | (0.77) |
| &nbsp;&nbsp;&nbsp;From net realized gains |  |  | (0.85) | (0.70) |  |  |
| &nbsp;&nbsp;&nbsp;From tax return of capital | – | – | – | – | – | (0.43) |
| **Total Distributions to Shareholders** | (0.80) | (1.60) | (2.05) | (2.00) | (1.20) | (1.20) |
| Net asset value per share - end of year | $19.25 | $19.45 | $18.80 | $18.86 | $21.62 | $19.22 |
| **Total Investment Return - Net Asset Value(b)** | 3.12% | 12.40% | 11.32% | (3.78%) | 19.10% | 0.53% |
| **RATIOS AND SUPPLEMENTAL DATA:** |  |  |  |  |  |  |
| Net assets attributable to shares, end of year/period (000s) | $330553 | $277807 | $143547 | $110680 | $110570 | $86791 |
| Ratio of actual expenses to average net assets including fee waivers and reimbursements | 2.83 %<sup>(c)</sup> | 3.28% | 4.83% | 3.48% | 2.84% | 2.55% |
| Ratio of actual expenses to average net assets excluding fee waivers and reimbursements | 3.11 %<sup>(c)</sup> | 3.76% | 5.73% | 4.54% | 3.73% | 4.02% |
| Ratio of net investment income to average net assets | 7.16 %<sup>(c)</sup> | 7.16% | 7.37% | 7.30% | 5.17% | 3.07% |
| Portfolio turnover rate | 67.83 %<sup>(d)</sup> | 67.65% | 55.95% | 77.20% | 107.74% | 79.44% |

---

*<sup>(a)</sup>* *Calculated using average shares outstanding.*

*<sup>(b)</sup>* *Total investment return is calculated assuming a purchase of a share at the opening on the first day and a sale at closing on the last day of the period reported. Dividends and distributions are assumed for purposes of this calculation to be reinvested at prices obtained under the Fund's dividend reinvestment plan. Total investment return does not reflect brokerage commissions, if any, and are not annualized.*

*<sup>(c)</sup>* *These ratios to average net assets have been annualized.*

*<sup>(d)</sup>* *Percentage represents the results for the period and is not annualized.*

*See Notes to Consolidated Financial Statements.*

32 www.1wscapital.com

1WS Credit Income Fund Consolidated Financial Highlights

For a Share Outstanding Throughout the Periods Presented

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **<br>Class A-2** | **<br>For the Six<br> Months Ended<br> April 30, 2025<br> (Unaudited)** | **<br>For the<br> Year Ended<br> October 31,<br> 2024** | **<br>For the<br> Year Ended<br> October 31,<br> 2023** | **<br>For the<br> Year Ended<br> October 31,<br> 2022** | **For the Period<br> May 1, 2021<br> (inception of<br> Class) to<br> October 31,<br> 2021** |
| **PER SHARE OPERATING PERFORMANCE:** | | | | | |
| &nbsp;&nbsp;&nbsp;Net asset value - beginning of year/period | $18.97 | $18.48 | $18.68 | $21.55 | $21.01 |
| **INCOME/(LOSS) FROM INVESTMENT OPERATIONS:** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net investment income<sup>(a)</sup> | 0.62 | 1.24 | 1.30 | 1.31 | 0.63 |
| &nbsp;&nbsp;&nbsp;Net realized and unrealized gain/(loss) on investments | (0.09) | 0.85 | 0.55 | (2.18) | 0.51 |
| **Total Income/(Loss) from Investment Operations** | 0.53 | 2.09 | 1.85 | (0.87) | 1.14 |
| **DISTRIBUTIONS TO SHAREHOLDERS:** |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;From net investment income | (0.80) | (1.60) | (1.20) | (1.30) | (0.60) |
| &nbsp;&nbsp;&nbsp;From net realized gains | – | – | (0.85) | (0.70) | – |
| **Total Distributions to Shareholders** | (0.80) | (1.60) | (2.05) | (2.00) | (0.60) |
| Net asset value per share - end of year/period | $18.70 | $18.97 | $18.48 | $18.68 | $21.55 |
| **Total Investment Return - Net Asset Value<sup>(b)</sup>** | 2.83% | 11.72% | 10.64% | (4.38%) | 5.54% |
| **RATIOS AND SUPPLEMENTAL DATA:** |  |  |  |  |  |
| Net assets attributable to shares, end of year/period (000s) | $249823 | $142234 | $18119 | $896 | $106 |
| Ratio of actual expenses to average net assets including fee waivers and reimbursements | 3.44 %<sup>(c)</sup> | 3.75% | 5.46% | 4.67% | 3.32 %<sup>(c)</sup> |
| Ratio of actual expenses to average net assets excluding fee waivers and reimbursements | 3.72 %<sup>(c)</sup> | 4.23% | 6.30% | 5.72% | 4.25 %<sup>(c)</sup> |
| Ratio of net investment income to average net assets | 6.61 %<sup>(c)</sup> | 6.58% | 7.05% | 6.69% | 5.86 %<sup>(c)</sup> |
| Portfolio turnover rate | 67.83 %<sup>(d)</sup> | 67.65% | 55.95% | 77.20% | 107.74 %<sup>(d)</sup> |

---

*<sup>(a)</sup>* *Calculated using average shares outstanding.*

*<sup>(b)</sup>* *Total investment return is calculated assuming a purchase of a share at the opening on the first day and a sale at closing on the last day of the period reported. Dividends and distributions are assumed for purposes of this calculation to be reinvested at prices obtained under the Fund's dividend reinvestment plan. Total investment return does not reflect brokerage commissions, if any, and are not annualized.*

*<sup>(c)</sup>* *These ratios to average net assets have been annualized.*

*<sup>(d)</sup>* *Percentage represents the results for the period and is not annualized.*

*See Notes to Consolidated Financial Statements.*

Semi-Annual Report \| April 30, 2025 33

1WS Credit Income Fund Notes to Consolidated Financial Statements

April 30, 2025 (Unaudited)

**NOTE 1. ORGANIZATION**

1WS Credit Income Fund ("1WS Credit" or the "Fund") is a Delaware statutory trust registered under the Investment Company Act of 1940, as amended (the "1940 Act"), as a non-diversified, closed-end management investment company that continuously offers its shares of beneficial interest (''Shares''). 1WS Credit operates as an interval fund under Rule 23c-3 of the 1940 Act and, as such, has adopted a policy to make quarterly repurchase offers at a price equal to net asset value (''NAV'') per Share of at least 5% of outstanding Shares.

1WS Credit's investment objective is to seek attractive risk-adjusted total returns through generating income and capital appreciation. 1WS Credit will seek to achieve its investment objective by investing in a wide array of predominantly structured credit and securitized debt instruments. There can be no assurance that the Fund's investment objective will be achieved.

1WS Credit was organized as a Delaware statutory trust on July 20, 2018 pursuant to an Agreement and Declaration of Trust governed by the laws of the State of Delaware. 1WS Credit had no operations from that date to March 4, 2019, commencement of operations, other than those related to organizational matters and the registration of its Shares under applicable securities laws. 1WS Credit wholly owns and consolidates 1WSCI Sub I, LLC (the "Cayman Islands SPV"), an exempted company incorporated in the Cayman Islands on February 22, 2019. The Cayman Islands SPV is an investment vehicle formed to make certain investments on behalf of 1WS Credit. 1WS Credit is the managing and sole member of the Cayman Islands SPV pursuant to a limited liability agreement dated March 1, 2019. 1WS Credit also wholly owns and consolidates 1WSCIF REIT, LLC (the "REIT SPV"), a Delaware limited liability company formed on February 21, 2024, to make certain real estate investments on behalf of 1WS Credit. 1WS Credit is the managing and sole member of the REIT SPV pursuant to a limited liability agreement dated February 21, 2024. The REIT SPV completed a private placement of 125 shares of Class A Non-Voting Preferred Units (the "Preferred Units") for aggregate gross proceeds of $125,000. The Preferred Units have a liquidation preference of $1,000 per share, plus an amount equal to accrued but unpaid dividends. The Preferred Units' dividends are cumulative at a rate of 12.0% per annum of the initial $1,000 purchase price. Where context requires, the "Fund" includes the Fund, the Cayman Islands SPV and the REIT SPV.

1WS Capital Advisors, LLC (the ''Adviser'' or ''1WS'') serves as the investment adviser of the Fund. 1WS is a Delaware limited liability company that is registered as an investment adviser with the Securities and Exchange Commission (the ''SEC'') under the Investment Advisers Act of 1940 (the ''Advisers Act''). The Adviser is controlled by its managing member, One William Street Capital Management, L.P. (''OWS''), which is also registered with the SEC as an investment adviser. The Fund's portfolio manager and other personnel of the Adviser have substantial experience in managing investments and investment funds, including funds which have investment programs similar to that of the Fund.

The Fund currently offers Institutional ("Class I") Shares and Brokerage Class ("Class A-2") Shares (collectively, the "Share Classes"). Both Share Classes of the Fund are being offered on a continuous basis at the NAV per Share calculated each day. Class A-2 Shares are offered subject to a maximum sales charge of 3.00% of their offering price and an asset-based distribution/shareholder servicing fee not to exceed 0.75% of its net assets and Class I shares are not subject to any sales load or asset-based distribution fee. Class A-2 Shares purchased without a sales charge may be subject to a 1.50% contingent deferred sales charge ("CDSC"). The Fund received exemptive relief from the SEC to issue multiple classes of Shares and to impose asset-based distribution fees as applicable. Class I and Class A-2 shares commenced operations on March 4, 2019 and May 1, 2021, respectively.

Each class represents an interest in the same assets of the Fund and classes are identical except for differences in their sales charge structures and ongoing service and distribution charges. All classes of shares have equal voting privileges except that each class has exclusive voting rights with respect to its service and/or distribution plans. The Fund's income, expenses (other than class specific service and distribution fees) and realized and unrealized gains and losses are allocated proportionately each day based upon the relative net assets of each class.

**NOTE 2. SIGNIFICANT ACCOUNTING POLICIES**

**Basis of Presentation:** The accompanying consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") and are stated in United States dollars. The Fund is considered an investment company under GAAP and follows the accounting and reporting guidance for investment companies under Financial Accounting Standards Board's (''FASB'') Accounting Standards Codification (''ASC'') 946, *Financial Services-Investment Companies*, including accounting for investments at fair value.

The preparation of these consolidated financial statements in accordance with GAAP requires management to make certain estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. The Adviser believes that the estimates utilized in preparing the financial statements are reasonable and prudent; however, actual results could differ from such estimates and the differences could be material.

**Consolidation:** 1WS Credit consolidates its investment in the Cayman Islands SPV and its investment in the REIT SPV because 1WS Credit is the sole shareholder of these entities. In accordance with ASC 810, Consolidation, the accompanying consolidated financial statements include the Cayman Islands SPV's and REIT SPV's assets and liabilities and results of operations. All investments held by the Cayman Islands SPV and REIT SPV are disclosed in the Consolidated Schedule of Investments. All intercompany accounts and transactions have been eliminated upon consolidation.

34 www.1wscapital.com

1WS Credit Income Fund Notes to Consolidated Financial Statements

April 30, 2025 (Unaudited)

**Investment Transactions:** Investment transactions are accounted for on a trade-date basis for financial reporting purposes and amounts payable or receivable for trades not settled at the time of year end are reflected as liabilities and assets, respectively. Interest is recorded on an accrual basis. Realized gains and losses on investment transactions reflected in the Consolidated Statement of Operations are recorded on a first-in, first-out basis. Premiums on fixed-income securities and discounts on non-distressed fixed-income securities are amortized and recorded within interest income in the Consolidated Statement of Operations.

The Fund may enter into derivative contracts for hedging purposes or to gain synthetic exposures to certain investments ("Derivatives"). Derivatives are financial instruments whose values are based on an underlying asset, index, or reference rate and include futures, swaps, swaptions, options, or other financial instruments with similar characteristics.

The Board of Trustees (the "Board") has adopted valuation policies and procedures for the Fund and has delegated the day-to-day responsibility for fair value determinations to the Adviser, the Fund's "Valuation Designee" (as such term is defined in Rule 2a-5 of the 1940 Act).

**Fund Valuation:** Class I and Class A-2 Shares are offered at NAV. The NAV per share of each class is determined daily. The Fund's NAV per share is calculated by subtracting liabilities (including accrued expenses and indebtedness) from the total assets of the Fund (the value of the investments plus cash or other assets, including interest accrued but not yet received). The Fund's NAV is then allocated pro-rata between the share classes, adjusting for share class specific liabilities. The NAV of each share class is then divided by the total number of Shares outstanding of each share class at each day's end.

**F** **ederal Income Taxes**: The Fund has elected to be treated as a regulated investment company under the Internal Revenue Code of 1986, as amended (the ''Code''). The Fund intends to elect to be treated for federal income tax purposes, and intends to qualify annually, as a regulated investment company (a ''RIC'') under Subchapter M of the Internal Revenue Code (the ''Code''). As a RIC, the Fund generally will not have to pay Fund-level federal income taxes on any ordinary income or capital gains that the Fund distributes to shareholders from our tax earnings and profits.

The REIT SPV intends to qualify and elect to be taxed as a Real Estate Investment Trust ("REIT") for federal income tax purposes under Sections 856 through 860 of the Code, commencing with its taxable year ending December 31, 2024. If the REIT SPV continues to qualify for taxation as a REIT, the REIT SPV will generally not be subject to federal corporate income tax to the extent it distributes its taxable income to its stockholders, and so long as it, among other things, distributes at least 90% of its annual taxable income (computed without regard to the dividends paid deduction and excluding net capital gains).

For the six-months ended April 30, 2025, the Fund did not have a tax liability. The Fund files U.S. federal, state, and local tax returns as required. The Fund's tax returns are subject to examination by the relevant tax authorities until expiration of the applicable statute of limitations which is generally three years after the filing of the tax return for federal purposes and four years for most state returns.

**Distributions to Shareholders:** The Fund intends to declare and pay substantially all of its net investment income to shareholders in the form of dividends on a quarterly basis. The Fund also intends to distribute substantially all net realized capital gains at least annually.

**NOTE 3. PORTFOLIO VALUATION**

ASC 820 *Fair Value Measurement* defines fair value as an exit price representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. ASC 820 establishes a fair value hierarchy for inputs used in measuring fair value and maximizes the use of observable inputs and minimizes the use of unobservable inputs by prioritizing the use of the most observable input when available.

Valuation inputs broadly refer to the assumptions market participants would use in pricing the asset or liability, including assumptions about risk. ASC 820 distinguishes between: (i) observable inputs, which are based on market data obtained from parties independent of the reporting entity, and (ii) unobservable inputs, which reflect the Adviser's own assumptions about the judgments market participants would use. A financial instrument's level within the fair value hierarchy is based on the lowest level of any input that is deemed significant to the fair value measurement. When a valuation uses multiple inputs from varying levels of the fair value hierarchy, the hierarchy level is determined based on the lowest level input that is significant to the fair value measurement in its entirety.

Level 1 — Inputs that are unadjusted, quoted prices in active markets for identical assets or liabilities.

Level 2 — Inputs (other than quoted prices included in Level 1) that are observable, either directly or indirectly.

Level 3 — Inputs that are unobservable and reflect the Adviser's best estimate of what market participants would use in pricing the asset or liability. This includes situations where there is little, if any, market activity for the asset or liability.

Semi-Annual Report \| April 30, 2025 35

1WS Credit Income Fund Notes to Consolidated Financial Statements

April 30, 2025 (Unaudited)

Generally, the Fund expects to be able to obtain pricing from independent third-party sources on many of its investments. However, in certain circumstances where such inputs are difficult or impractical to obtain, the Fund may fair value certain investments using internal manager marks. As of April 30, 2025, 4.16% of the investments held by the Fund were valued using internal manager marks.

The following factors may be pertinent in determining fair value: security covenants, call protection provisions and information rights; cash flows, the nature and realizable value of any collateral; the debt instrument's ability to make payments; the principal markets and financial environment in which the debt instrument operates; publicly available financial ratios of peer companies; changes in interest rates for similar debt instruments; and enterprise values, among other relevant factors.

Determination of fair value involves subjective judgments and estimates. Due to the inherent uncertainty of determining the fair value of investments that do not have readily available market quotations, the fair value of these investments may differ significantly from the values that would have been used had such market quotations existed for such investments, and any such differences could be material. Accordingly, under current accounting standards, the notes to the Fund's consolidated financial statements will refer to the uncertainty with respect to the possible effect of such valuations, and any change in such valuations, on the Fund's financial statements.

The following tables summarize the Fund's financial instruments classified as assets and liabilities measured at fair value by level within the fair value hierarchy as of April 30, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Investments in Securities at Fair Value** | **Level 1** | **Level 2** | **Level 3** | **Total** |
| Residential Mortgage-Backed Securities | $– | $188264315 | $– | $188264315 |
| Commercial Mortgage-Backed Securities |  | 62607210 | 4216548 | 66823758 |
| Asset-Backed Securities |  | 202146877 | 18544209 | 220691086 |
| Collateralized Loan Obligations |  | 40773653 | 678500 | 41452153 |
| Private Secured Debt |  |  | 18833430 | 18833430 |
| Preferred Stocks | 612185 |  |  | 612185 |
| Short-Term Investments | 59530548 |  |  | 59530548 |
| Money Market Funds | 25147114 | – | – | 25147114 |
| &nbsp;&nbsp;&nbsp;Total | $85289847 | $493792055 | $42272687 | $621354589 |
| **Derivative Instruments** |  |  |  |  |
| **Assets:** |  |  |  |  |
| Credit Default Swap Contracts | $– | $342304 | $– | $342304 |
| Interest Rate Swap Contracts |  | 596839 |  | 596839 |
| **Liabilities:** |  |  |  |  |
| Credit Default Swap Contracts | $– | $(889059) | $– | $(889059) |
| Interest Rate Swap Contracts |  | (2526241) | $– | (2526241) |
| Future Contracts | (3693271) | – | $– | (3693271) |
| &nbsp;&nbsp;&nbsp;Total | $(3693271) | $(2476157) | $– | $(6169428) |

---

There were no changes in valuation technique.

36 www.1wscapital.com

1WS Credit Income Fund Notes to Consolidated Financial Statements

April 30, 2025 (Unaudited)

The following table discloses the purchase of Level 3 portfolio investments as well as the value of transfers into or out of Level 3 for the six-months ended April 30, 2025 of the Fund's Level 3 portfolio investments:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Commercial Mortgage-<br> Backed Securities** | **Asset<br> Backed Securities** | **Collateralized Loan<br> Obligations** | **Private<br> Secured Debt** | **<br> Total** |
| Balance as of October 31, 2024 | $4166784 | $10576071 | $– | $11942247 | $26685102 |
| &nbsp;&nbsp;&nbsp;Accrued discount/ premium |  | 365397 | (34648) | 31243 | 361992 |
| &nbsp;&nbsp;&nbsp;Return of Capital |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Realized Gain/(Loss) |  | 310735 |  | 6911 | 317646 |
| &nbsp;&nbsp;&nbsp;Change in Unrealized Appreciation/(Depreciation) |  | (2055213) | (36652) | 29238 | (2062627) |
| &nbsp;&nbsp;&nbsp;Purchases | 49764 | 10954274 | 749800 | 9958194 | 21712032 |
| &nbsp;&nbsp;&nbsp;Sales Proceeds<sup>(1)</sup> |  | (1607055) |  | (3134403) | (4741458) |
| &nbsp;&nbsp;&nbsp;Transfer into Level 3 |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Transfer out of Level 3 | – | – | – | – | – |
| Balance as of April 30, 2025 | $4216548 | $18544209 | $678500 | $18833430 | $42272687 |
| Net change in unrealized appreciation/(depreciation) included in the Statements of Operations attributable to Level 3 investments held at April 30, 2025 | $– | $(71512) | $– | $(31123) | $(102635) |

---

*<sup>(1)</sup>* *Sales Proceeds include all sales of securities, maturities, paydowns and securities tendered in corporate actions.*

The following table presents additional information about the valuation methodologies and inputs used for investments that are measured at fair value and categorized within Level 3 as of April 30, 2025:

**Quantitative Information about Level 3 Fair Value Measurements**

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Asset Class** | **Fair Value** | **Valuation Technique** | **Unobservable Inputs** | **Value/Range** |
| Commercial Mortgage-Backed Securities | $4216548 | Internal Model | Loss Severity analysis | $100<sup>(1)</sup> |
| Asset Backed Securities | $15740224 | Broker Pricing | Indicative Quotes | $1 - $73071<sup>(2)</sup> |
| Asset Backed Securities | $2803985 | Internal Model | Loss Severity analysis | $72 - $100<sup>(1)</sup> |
| Collateralized Loan Obligations | $678500 | Broker Pricing | Indicative Quotes | $59 |
| Private Secured Debt | $18833430 | Internal Model | Loss Severity analysis | $100<sup>(3)</sup> |

---

*<sup>(1)</sup>* *Inputs are based on yields ranging from 11.78% - 35.00%*

*<sup>(2)</sup>* *Input is based on the total market value of the outstanding position, of which the Fund owns 0.61% - 23.90%*

*<sup>(3)</sup>* *Input is due to immaterial delinquencies on the underlying collateral.*

**NOTE 4. FEES AND EXPENSES INCLUDING RELATED PARTY TRANSACTIONS**

**Related Party Fees and Expenses**

**Investment Advisory:** Under an investment advisory agreement between the Fund and the Adviser (the "Advisory Agreement"), the Fund pays the Adviser a fee at the annualized rate of 1.50% of the daily gross assets of the Fund (the "Management Fee"). For the one-year period beginning on March 1, 2025, the Adviser has voluntarily agreed to reduce the Management Fee to 1.25% of the Fund's daily gross assets.

**Expense Limitation and Reimbursement Agreement:** Pursuant to an expense limitation and reimbursement agreement (the "Expense Limitation Agreement"), the Adviser agrees to waive the fees payable to it under the Investment Advisory Agreement and/or to pay or absorb operating expenses of the Fund, including, without limitation, organization and offering expenses (excluding brokerage and transactional expenses; borrowing and other investment-related costs and fees including interest and commitment fees; short dividend expense; acquired fund fees; taxes; litigation and indemnification expenses; judgments; and extraordinary expenses not incurred in the ordinary course of the Fund's business – collectively, the "Exclusions"), to the extent necessary to limit the Other Expenses of the Fund (as set forth in the Fund's Prospectus) less the Exclusions to 0.50% per annum of the Fund's daily gross assets. The Adviser shall be permitted to recoup in later periods Fund expenses that the Adviser has paid or otherwise borne to the extent that the expenses for the Fund fall below the annual limitation rate in effect at the time of the actual waiver/reimbursement and to the extent that they do not cause the Fund to exceed the annual rate in effect at the time of the recoupment. Under the Expense Limitation Agreement, the Adviser is not permitted to recoup such expenses beyond three years from the date on which the Adviser reduced a fee or reimbursed an expense. The Expense Limitation Agreement will remain in effect until March 1, 2025, unless and until the Trustees approve its modification or termination.

Semi-Annual Report \| April 30, 2025 37

1WS Credit Income Fund Notes to Consolidated Financial Statements

April 30, 2025 (Unaudited)

As of April 30, 2025, the Adviser recouped $16,590 and $28,868 of Class A-2 and Class I previously waived fees, respectively, which is reflected in Recoupment of previously waived fees by Adviser on the Consolidated Statement of Operations. The Adviser also reimbursed fees under the Expense Limitation Agreement which are recoupable as follows:

---

| | | | |
|:---|:---|:---|:---|
| **Expires October 31, 2025** | **Expires October 31, 2026** | **Expires October 31, 2027** | **Expires October 31, 2028** |
| $765240 | $712874 | $536188 | $- |

---

**Other Fees and Expenses**

**Officer and Trustee Compensation:** The Fund pays each member of the Board of Trustees who is not a director, officer, employee or affiliate of OWS a $50,000 annual fee. None of the executive officers receive compensation from the Fund.

**Distribution and Servicing Fees:** The Fund has entered into a distribution agreement (the "Distribution Agreement") with ALPS Distributors, Inc. ("the Distributor"), pursuant to which the Distributor is serving as the Fund's principal underwriter and acts as the distributor of the Fund's Shares on a best efforts basis, subject to various conditions.

Class A-2 Shares of the Fund are subject to ongoing distribution and shareholder servicing fees that may be used to compensate Intermediaries for selling shares of the Fund, and providing, or arranging for the provision of, Shareholder Services (the "Shareholder Servicing Fees"), and ongoing distribution and/or marketing services to the Fund (the "Distribution Fees"). The Distribution Fees and Shareholder Servicing Fees, as applicable, are accrued daily and paid monthly in an amount not to exceed, in the aggregate for Class A-2 Shares, 0.75% (on an annualized basis) of the net asset value of Class A-2 Shares of the Fund. For each class of shares of the Fund, under no circumstances shall Shareholder Servicing Fees exceed 0.25% of the net asset value of such class. The Distribution Fees and Shareholder Servicing Fees will be accrued daily as an expense of the Fund. For the six-months ended April 30, 2025, Class A-2 shares expensed $739,831 for Shareholder Servicing Fees and Distribution Fees.

**Fund Administration and Accounting Fees and Expenses:** ALPS Fund Services, Inc. ("ALPS" or the "Administrator") serves as the Fund's administrator and provides various administration, fund accounting, investor accounting and taxation services to the Fund (which are in addition to the services provided by the Adviser, as described above). In consideration of these services, the Fund pays the Administrator, on a monthly basis. The Fund will reimburse the Administrator for certain out-of-pocket expenses incurred on behalf of the Fund.

**Compliance Fees:** ALPS Fund Services, Inc. provides Chief Compliance Officer Services to the Fund. Additionally, ALPS provides services in monitoring and testing the policies and procedures of the Fund in conjunction with requirements under Rule 38a-1 under the 1940 Act. ALPS is compensated under the Chief Compliance Officer Services Agreement.

**Legal Fees:** Alston & Bird LLP serves as counsel to the Fund.

**Audit Fees:** Deloitte & Touche LLP acts as independent registered public accountant for the Fund and in such capacity audits the Fund's annual consolidated financial statements.

**Custodian:** The Bank of New York Mellon serves as the Fund's primary custodian.

**Transfer Agent:** DST Systems, Inc. ("DST"), the parent company of ALPS, serves as the Transfer Agent to the Fund. Under the Transfer Agency Agreement, DST is responsible for maintaining all shareholder records of the Fund. DST is a wholly-owned subsidiary of SS&C Technologies Holdings, Inc. ("SS&C"), a publicly traded company listed on the NASDAQ Global Select Market.

38 www.1wscapital.com

1WS Credit Income Fund Notes to Consolidated Financial Statements

April 30, 2025 (Unaudited)

**NOTE 5. SECURITIES TRANSACTIONS**

Purchases and sales of investments, excluding short-term obligations and including maturities and paydowns, transacted for the six-months ended April 30, 2025, were as follows:

---

| | |
|:---|:---|
| **Cost of Investments**<br>**Purchased** | **Proceeds from**<br>**Investments Sold** |
| $447554578 | $321225969 |

---

**NOTE 6. INVESTMENTS**

Under normal investment conditions, the Fund will invest at least 80% of its assets (including borrowings for investment purposes) in debt obligations.

The securities/instruments acquired by the Fund may include all types of debt and other obligations (''Credit Investments''), and may have varying terms with respect to collateralization, seniority or subordination, purchase price, convertibility, interest payments and maturity, and may consist of the following: (i) residential and commercial mortgage-backed securities (''MBS''), as well as real estate loans or pools of such loans; (ii) asset-backed securities (''ABS''), or other instruments secured by financial, physical, and/or intangible assets (e.g., receivables or pools of receivables), and investments in any assets/instruments underlying the foregoing structured/secured obligations; (iii) debt and subordinated tranches of collateralized loan obligations (''CLOs'') and collateralized debt obligations (''CDOs''); (iv) public and private senior and mezzanine, senior secured or unsecured bonds/loans; and (v) other income producing securities, including investment grade debt, debentures and notes, and deferred interest, payment-in-kind or zero coupon bonds/notes. The Fund may invest without limit in CLOs or CDOs, including the subordinated tranches of such vehicles.

The Fund may also invest indirectly in any of the foregoing instruments through: (i) investing in other funds, including exchange traded funds (''ETFs'') and up to 15% of its net assets in funds that are excluded from the definition of ''investment company'' under the 1940 Act solely by reason of Section 3(c)(1) or Section 3(c)(7) of the 1940 Act, that are primarily invested in Credit Investments (except that investments in MBS, ABS, CLOs or CDOs and other Credit Investments that are not hedge funds or private equity funds are not subject to such 15% limitation); or (ii) entering into derivatives, including long and short positions in credit default swaps, total return swaps, forward contracts, futures and other similar transactions. The Fund may also use derivatives for cash management purposes, to modify interest rate exposure or to hedge positions. The Fund may invest in derivatives without limit, subject to adherence to applicable asset coverage and/or segregation requirements of the 1940 Act. (The Fund counts the foregoing indirect investments in debt obligations towards the Fund's requirement to invest at least 80% of its assets in debt obligations.) The Fund may invest in derivatives subject to the limitations set forth in Rule 18f-4 under the 1940 Act.

The Fund anticipates that many Credit Investments will be rated below investment grade by rating agencies or would be rated below investment grade if they were rated. Credit Investments that are rated below investment grade (commonly referred to as ''high yield'' securities or ''junk bonds'') are regarded as having predominantly speculative characteristics with respect to the issuer's capacity to pay interest and repay principal.

In seeking to achieve the Fund's objective, the Fund may also invest a portion of its net assets in (i) U.S. and foreign government obligations, and highly-rated debt instruments (e.g., commercial paper); and (ii) long and short positions in public or private equity securities, which can include ETFs and real estate investment trusts.

The Fund intends to add leverage to its portfolio through direct borrowing and/or through entering into reverse repurchase agreements. Certain of the Fund's investments may require leverage to achieve the desired risk-adjusted return profile deployed by the Fund.

At any given time, a substantial portion of our portfolio may be illiquid, subjecting the Fund to increased credit risk. If a borrower or obligor or other counterparty on an instrument underlying a Credit Investment is unable to make its payments, we may be greatly limited in our ability to recover any outstanding principal and interest (or other applicable amounts) under such Credit Investment. Our Shares therefore should be purchased only by investors who could afford a possible substantial loss of their investment. There is no geographic or currency limitation on the securities or instruments acquired by the Fund. The Fund may purchase debt or equity securities of non-U.S. governments and corporate entities domiciled outside of the United States, including emerging markets issuers.

Semi-Annual Report \| April 30, 2025 39

1WS Credit Income Fund Notes to Consolidated Financial Statements

April 30, 2025 (Unaudited)

**NOTE 7. DERIVATIVE INSTRUMENTS**

The Fund may enter into derivative transactions in connection with its investing activities. These instruments derive their value, primarily or partially, from the underlying asset, indices, reference rate, or a combination of these factors. Derivatives are subject to various risks similar to non-derivative instruments, such as interest, market, and credit risk.

The Fund is subject to interest rate exposures, both directly and indirectly. Direct interest rate exposure can result from holding fixed rate bonds, the value of which may decrease if interest rates rise. Additionally, indirect interest rate exposure can result from certain securitization transactions that contain mismatches between the rate of interest earned on the underlying loans and/or receivables as compared to the rate of interest due on the securities. To hedge this risk for cases in which the Fund deems it effective, the Fund may enter into futures contracts, interest rate swaps, other interest rate options, or securities sold, not yet purchased.

The Fund is also subject to credit risk in the normal course of pursuing its investment objectives. In addition to the specific credit risk, in particular investment securities, the Fund is exposed to broader market credit risk. To hedge this risk, the Fund may enter into a variety of instruments, including credit default swaps, futures, options, and swaptions.

The market value of derivative instruments generally may change in a manner that amplify market movements relative to the underlying asset or reference rate. As a result of adverse market movements, the Fund's derivatives instruments could cause the Fund to suffer losses that magnify the market value changes of the underlying asset or reference rate. This use of embedded leverage allows the Fund to increase its market value exposure relative to its net assets and can substantially increase the volatility of the Fund's performance.

Additionally, in instances where the Fund is using derivatives to hedge risk exposures held by the Fund, there are also risks that those derivatives may not perform as expected relative to the Fund positions intended to be hedged which could result in losses for the hedged positions.

Derivatives are also subject to the risk of possible regulatory changes which could adversely affect the availability and performance of derivative securities, make them more costly and limit or restrict their use by the Fund, which could prevent the Fund from implementing its investment strategies and adversely affect returns.

**Futures Contracts:** Futures contracts are commitments to either purchase or sell a financial instrument or commodity at a future date for a specified price. Upon entering into futures contracts, the Fund is required to deposit with the broker, either in cash or securities, an initial margin in an amount equal to a certain percentage of the contract amount. Subsequent changes in market value of the contract (which may require additional margin to be deposited) are recorded for financial statement purposes as unrealized gains or losses.

The Fund may use futures contracts to hedge against changes in the value of financial instruments or changes in interest rates. Upon entering into such futures contracts, the Fund bears the risk of interest rates or financial instruments' prices moving adversely to the positions. With futures, counterparty risk is mitigated as these contracts are exchange-traded and the exchange's clearinghouse guarantees against non-performance by the counterparty.

**Credit Default Swaps and Credit Default Tranches:** In a typical credit default swap, the Fund receives (if a buyer) or provides (if a seller) protection against certain credit events involving one or more specified reference entities. The buyer of a credit default swap is generally obligated to pay the seller a periodic stream of payments over the term of the contract in return for a contingent payment upon the occurrence of a defined credit event on the reference obligation which may be a single security, a basket of securities, or a specified credit index. The applicable credit events are established at the inception of the transaction and generally include bankruptcy, insolvency, and failure to meet payment obligations when due, among other events. After a credit event occurs, the contingent payment payable by the seller to the buyer may be mitigated or reduced by segregated collateral and netting arrangements between the counterparties to the transaction.

A credit default tranche is a type of credit default swap that allows an investor to gain exposure to a particular portion of the loss distribution on a specified credit index. Tranches are defined by attachment and detachment points that specify the range of exposure to which an investor is receiving or providing protection with respect to the specified credit index.

The Fund may enter into credit default swaps or credit default tranches to hedge against changes in the value of, or to gain exposure to, the market, certain sectors of the market, or specific issuers. Upon the occurrence of a defined credit event, the difference between the value of the reference obligation and the swap's notional amount is recorded as realized gain or loss. Upon entering into a credit default swap, as a seller of protection or a buyer of protection, the Fund bears exposure to changes in market pricing of risk related to the reference obligations. Additionally, the Fund is exposed to counterparty risk to the extent the fair value of the credit default swap exceeds the collateral posted. Credit default swaps are either centrally cleared swaps or executed bilaterally under standard form ISDA master agreements entered into with each counterparty.

40 www.1wscapital.com

1WS Credit Income Fund Notes to Consolidated Financial Statements

April 30, 2025 (Unaudited)

Centrally Cleared Swaps are marked to market daily based upon valuations as determined from the underlying contract or in accordance with the requirements of the central counterparty or derivatives clearing organization. Changes in market value, if any, are reflected as a component of net change in unrealized appreciation (depreciation) on the Consolidated Statement of Operations. Daily changes in valuation of centrally cleared swaps, if any, are disclosed within variation margin receivable/payable on centrally cleared swap contracts on the Consolidated Statement of Assets and Liabilities. Centrally Cleared and OTC swap payments received or paid at the beginning of the measurement period are included on the Consolidated Statement of Assets and Liabilities and represent premiums paid or received upon entering into the swap agreement to compensate for differences between the stated terms of the swap agreement and prevailing market conditions (credit spreads, currency exchange rates, interest rates, and other relevant factors). Upfront premiums received (paid) are initially recorded as liabilities (assets) and subsequently marked to market to reflect the current value of the swap. These upfront premiums are recorded as realized gain (loss) on the Consolidated Statement of Operations upon termination or maturity of the swap. A liquidation payment received or made at the termination of the swap is recorded as realized gain (loss) on the Consolidated Statement of Operations. Net periodic payments received or paid by a Fund are included as part of realized gain (loss) on the Consolidated Statement of Operations. For credit default swap contracts, the upfront payments serve as an indicator of the current status of the payment/performance risk. The fair value of a credit default swap contract represents the amount of upfront payment that would be required to enter into such swap as of a measurement date. Upfront payments vary inversely to the price of debt issued by the reference entity. Increasing fair values for credit default swap contracts, in absolute terms when compared to the notional amount of the swap, represent a deterioration of the market pricing of the reference entity's debt.

The following is a summary of the derivative instruments fair value and the location and effect of derivative instruments held directly by the Fund for the six-months ended April 30, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Consolidated Statement of Assets and Liabilities** | **Consolidated Statement of Assets and Liabilities** | **Consolidated Statement of Operations** | **Consolidated Statement of Operations** |
| | **Derivative Assets Fair<br> Value<sup>(a)</sup>** | **Derivative Liabilities Fair<br> Value<sup>(a)</sup>** | **Net Realized Gain/ (Loss)** | **Net Change in Unrealized<br> Appreciation / (Depreciation)** |
| Credit default swap contracts | $342304 | $(889059) | $255320 | $(1356946) |
| Interest swap contracts | 596839 | (2526241) | 45431 | (1444721) |
| Futures contracts | - | (3693271) | 2195239 | (6589086) |
| Total derivatives | $939143 | $(7108571) | $2495990 | $(9390753) |

---

*<sup>(a)</sup>* *Includes the cumulative appreciation/(depreciation) of futures contracts and swap contracts as reported in the Consolidated Schedule of Investments. Only the current day's variation margin receivable of $343,859 for futures, $(200749) for credit default swaps and $(330992) for interest rate swaps is reported within the Consolidated Statement of Assets and Liabilities. Total cumulative appreciation/depreciation on futures contracts as shown on the table above is reported on the Consolidated Statement of Investments.*

The average short notional value and number of short futures contracts outstanding during the six-months ended April 30, 2025 was $155,806,661 and 1,442, respectively. The average notional value of credit default swap contracts related to the sale protection outstanding during the six-months ended April 30, 2025 was ($72,924,513). The average notional value of credit default swap contracts related to the buy protection outstanding during the six-months ended April 30, 2025 was $6,438. The average notional value of interest rate swap contracts outstanding during the six-months ended April 30, 2025 was $104,337,000.

Semi-Annual Report \| April 30, 2025 41

1WS Credit Income Fund Notes to Consolidated Financial Statements

April 30, 2025 (Unaudited)

**Offsetting Arrangements:** Certain derivative contracts and reverse repurchase agreements are executed under standardized netting agreements. A netting arrangement creates an enforceable right of set-off that becomes effective, and affects the realization of settlement on individual assets, liabilities and collateral amounts, only following a specified event of default or early termination. Default events may include the failure to make payments or deliver securities timely, material adverse changes in financial condition or insolvency, the breach of minimum regulatory capital requirements, or loss of license, charter or other legal authorization necessary to perform under the contract. These agreements mitigate counterparty credit risk by providing for a single net settlement with a counterparty of all financial transactions covered by the agreement in an event of default as defined under such agreement. The Fund invests in futures, interest rate swaps and credit default swaps that are centrally cleared and not subject to master netting agreements, thus are not included on the tables below.

**Offsetting of Derivatives and Reverse Repurchase Agreements Assets**

April 30, 2025

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | | | | **Gross Amounts**<br> **Not Offset in the**<br> **Consolidated**<br> **Statements of**<br> **Assets and Liabilities** | **Gross Amounts**<br> **Not Offset in the**<br> **Consolidated**<br> **Statements of**<br> **Assets and Liabilities** | **Gross Amounts**<br> **Not Offset in the**<br> **Consolidated**<br> **Statements of**<br> **Assets and Liabilities** |
| |<br>**Gross Amounts of**<br> **Recognized Assets** |<br>**Gross Amounts**<br> **Offset in the**<br> **Consolidated**<br> **Statements of**<br> **Assets and**<br> **Liabilities** |<br>**Net Amounts**<br> **Presented in the**<br> **Consolidated**<br> **Statements of**<br> **Assets and**<br> **Liabilities** | **Financial**<br> **Instruments<sup>(a)</sup>** | **Cash Collateral**<br> **Received<sup>(a)</sup>** | **Net Amount**<br> **Receivable** |
| Credit default swap contracts | $342266 | $– | $342266 | $(342266) | $– | $– |
| Total | $342266 | $– | $342266 | $(342266) | $– | $– |

---

**Offsetting of Derivatives and Reverse Repurchase Agreements Liabilities**

April 30, 2025

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | | | | **Gross Amounts**<br> **Not Offset in the**<br> **Consolidated**<br> **Statement of**<br> **Assets and**<br> **Liabilities** | **Gross Amounts**<br> **Not Offset in the**<br> **Consolidated**<br> **Statement of**<br> **Assets and**<br> **Liabilities** | **Gross Amounts**<br> **Not Offset in the**<br> **Consolidated**<br> **Statement of**<br> **Assets and**<br> **Liabilities** |
| |<br>**Gross Amounts of**<br> **Recognized**<br> **Liabilities** |<br>**Gross Amounts**<br> **Offset in the**<br> **Consolidated**<br> **Statement of**<br> **Assets and**<br> **Liabilities** |<br>**Net Amounts**<br> **Presented in the**<br> **Consolidated**<br> **Statement of**<br> **Assets and**<br> **Liabilities** | **Financial**<br> **Instruments<sup>(a)</sup>** | **Cash Collateral**<br> **Pledged<sup>(a)</sup>** | **Net Amount**<br> **Payable** |
| Reverse repurchase agreements | 69289156 | – | 69289156 | (69289156) | – | – |
| Total | $69289156 | $– | $69289156 | $(69289156) | $– | $– |

---

*<sup>(a)</sup>* *These amounts are limited to the derivatives asset/liability balance and, accordingly, do not include excess collateral received/pledged.*

42 www.1wscapital.com

1WS Credit Income Fund Notes to Consolidated Financial Statements

April 30, 2025 (Unaudited)

**NOTE 8. LEVERAGE**

The Fund may obtain leverage in seeking to achieve its investment objective, including obtaining financing to make investments in Credit Investments. The Fund may obtain leverage through direct borrowing and/or through entering into reverse repurchase agreements.

In a reverse repurchase agreement, the Fund delivers a security in exchange for cash to a financial institution, the counterparty, with a simultaneous agreement to repurchase the same or substantially the same security at an agreed upon price and date. Reverse repurchase agreements are generally recorded at their contractual amounts, including accrued interest, as specified in each respective agreement. Securities sold are held on terms that may permit the counterparty to sell or re-pledge the securities subject to certain limitations. Such securities sold are held as collateral and are generally valued daily by the counterparty. The Fund may be required to deliver additional collateral or may demand the counterparty to return collateral pledged, as deemed necessary to ensure that the fair value of the underlying collateral remains sufficient to cover the contractual amount. Cash received in exchange for securities delivered plus accrued interest payments to be made by the Fund to counterparties are reflected as a liability on the Consolidated Statement of Assets and Liabilities. Interest payments made by the Fund to counterparties are recorded as a component of interest expense on the Consolidated Statement of Operations. The total amount of securities pledged, or partially pledged, at April 30, 2025 was $113,219,114. During the six-months ended April 30, 2025, the average amount of reverse repurchase agreements outstanding was $66,516,000, at a weighted average interest rate of 5.09%.

The following table indicates the total amount of reverse repurchase agreements, including accrued interest, reconciled to the Fund's liability as of April 30, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Less than 30 days** | **30-90 days** | **Greater than 90 days** | **Total** |
| Residential Mortgage-Backed Securities | $254119 | $23448632 | $10308327 | $34011078 |
| Commercial Mortgage-Backed Securities | 398267 | 3862980 | 379704 | 4640951 |
| Asset Backed Securities |  | 28749304 | 1300948 | 30050252 |
| Collateralized Loan Obligations | – | 586875 | – | 586875 |
| Total | $652386 | $56647791 | $11988979 | $69289156 |

---

\* *Reverse repurchase agreements in the amount of $69,289,156 have financing with extendable provisions that automatically renew per the respective reverse repurchase agreements.*

Leverage can have the effect of magnifying the Fund's exposure to changes in the value of its assets and may also result in increased volatility in the Fund's NAV. This means the Fund will have the potential for greater gains, as well as the potential for greater losses, than if the Fund owned its assets on an unleveraged basis. The value of an investment in the Fund will be more volatile and other risks tend to be compounded if and to the extent that the Fund is exposed to leverage directly or indirectly.

**NOTE 9. REPURCHASE OFFERS**

The Fund is an interval fund and, as such, has adopted a fundamental policy to make quarterly repurchase offers at a price equal to the NAV per Share as of the Repurchase Pricing Date (i.e., the date that will be used to determine the Fund's NAV applicable to the repurchase offer), of between 5% and 25% of the Shares outstanding. Subject to applicable law and approval of the Board, for each quarterly repurchase offer, the Fund currently expects to offer to repurchase 5% of the Fund's outstanding Shares at NAV, which is the minimum amount permitted. The Fund will make quarterly repurchase offers in the months of March, June, September and December. There is no guarantee that shareholders will be able to sell all of the shares they desire in a repurchase offer because shareholders, in total, may wish to sell more than the percentage of the Fund's Shares being repurchased.

During the six-months ended April 30, 2025, the Fund completed two quarterly repurchase offers. In each offer, the Fund offered to repurchase no less than 5% of the number of its outstanding Shares as of the Repurchase Pricing Date. No repurchase offers during the six-months ended April 30, 2025 were oversubscribed. The result of these repurchase offers were as follows:

---

| | | |
|:---|:---|:---|
| | **Repurchase Offer #1** | **Repurchase Offer #2** |
| Repurchase Commencement Date | 12/17/24 | 3/18/25 |
| Repurchase Pricing Date | 1/9/25 | 4/9/25 |
| % of Outstanding Shares Offered to be Repurchased | 5.00% | 5.00% |
| % of Outstanding Shares Repurchased | 0.54% | 2.18% |
| Repurchased Amount | $2683002 | $12515222 |
| Repurchased Shares | 139586 | 661824 |

---

Semi-Annual Report \| April 30, 2025 43

1WS Credit Income Fund Notes to Consolidated Financial Statements

April 30, 2025 (Unaudited)

**NOTE 10. PRINCIPAL RISKS**

In the normal course of business, the Fund invests in financial instruments and enters into financial transactions where risk of potential loss may exist from things such as changes in the market (market risk) or failure or inability of the other party to a transaction to perform (credit and counterparty risk). See below for a detailed description of select principal risks. For a more comprehensive list of potential risks the Fund may be subject to, please refer to the Fund's Prospectus and Statement of Additional Information ("SAI").

**Investment and Market Risk:** The Fund may invest in credit-sensitive investments. Until such investments are sold or mature, the Fund is exposed to risks, including interest rate and spread risks, as well as credit and structural risks relating to whether the cash flows from the underlying assets will be sufficient in amount and timing to make expected payments on the securities. The Adviser monitors the risk parameters and expected volatility of the Fund's overall portfolio and attempts to manage concentrations of the portfolio in any particular investment holding, strategy, or market. Additionally, the Adviser seeks to control portfolio risks through selective sizing of positions based on a regular evaluation of each investment's risk and reward characteristics. Regular mark-to-market portfolio monitoring helps the Adviser monitor the investments. The Adviser has also developed a proprietary risk management system and uses statistical and cash flow models to monitor portfolio risk, as well as individual position specific risk.

While the Adviser generally seeks to hedge certain portfolio risks, the Adviser will not, in general, attempt to hedge all market, interest rate or other risks in the portfolio, and it may elect to only partially hedge certain risks. Specifically, the Adviser may determine that it is economically unattractive, or otherwise undesirable, to hedge certain risks and instead may rely on diversification to offset such risks.

**Repurchase Offers Risk:** An investment in the Fund is suitable only for long-term investors who can bear the risks associated with the limited liquidity of the Shares. The Fund is an "interval fund" and, in order to provide liquidity to shareholders, the Fund, subject to applicable law, will conduct repurchase offers of the Fund's outstanding Shares at NAV, subject to approval of the Board. The Fund believes that these repurchase offers are generally beneficial to the Fund's shareholders, and repurchases generally will be funded from available cash, cash from the sale of Shares or sales of portfolio securities. However, repurchase offers and the need to fund repurchase obligations may affect the ability of the Fund to be fully invested or force the Fund to maintain a higher percentage of its assets in liquid investments, which may harm the Fund's investment performance. Moreover, diminution in the size of the Fund through repurchases may result in untimely sales of portfolio securities (with associated imputed transaction costs, which may be significant), and may limit the ability of the Fund to participate in new investment opportunities or to achieve its investment objective. The Fund may accumulate cash by holding back (i.e., not reinvesting) payments received in connection with the Fund's investments and cash from the sale of Shares. The Fund believes that it can meet the maximum potential amount of the Fund's repurchase obligations. If at any time cash and other liquid assets held by the Fund are not sufficient to meet the Fund's repurchase obligations, the Fund intends, if necessary, to sell investments. In addition, if the Fund borrows to finance repurchases, interest on that borrowing will negatively affect shareholders who do not tender their Shares by increasing the Fund's expenses and reducing any net investment income.

**Leverage Risk:** Under current market conditions, the Fund may utilize leverage principally through outstanding senior securities representing indebtedness ("Borrowings"). The Fund may obtain leverage through direct borrowing and/or through entering into reverse repurchase agreements that create leverage. Reverse repurchase agreements are agreements in which a Fund sells a security to a counterparty, such as a bank or broker-dealer, in return for cash and agrees to repurchase that security at a mutually agreed upon price and time. Reverse repurchase agreements carry the risk that the market value of the security sold by the Fund may decline in value, requiring the Fund to post the additional collateral or to repurchase the security. Reverse repurchase agreements also may be viewed as a form of borrowing, and borrowed assets used for investment creates leverage risk. Leverage can create an interest expense that may lower the Fund's overall returns. Leverage presents the opportunity for increased net income and capital gains, but may also exaggerate the Fund's volatility and risk of loss.

**Counterparty Credit Risk:** The Fund attempts to control credit risk exposure to trading counterparties and brokers through internal monitoring procedures. A significant portion of the Fund's positions, including cash, are held at major financial institutions. All security transactions of the Fund are transacted with approved brokers and cleared through major securities firms. In the event the brokers are unable to fulfill their obligations, the Fund could be subject to credit risk.

A primary difference in risks associated with bilateral OTC contracts and exchange-traded contracts/centrally cleared swaps involves the nature of credit and liquidity risks. Unlike exchange-traded instruments or centrally cleared swaps, in which performance may be backed by the exchange or clearing corporation, bilateral OTC contracts require the performance of a specific counterparty and its posting of collateral. In the event of a default by such counterparty, the Fund could be exposed to potential losses. The Fund seeks to reduce its credit risk on bilateral OTC contracts by only transacting with high credit-standing counterparties. In addition, the Fund further mitigates the risk of counterparty non-performance by requiring counterparties to pledge cash and/or securities to collateralize unrealized gains on bilateral OTC contracts, in accordance with the terms of International Swaps and Derivatives Association ("ISDA") agreements.

**Liquidity Risk:** The Fund needs cash liquidity in order to settle trading obligations, meet margin calls on derivatives, meeting margin calls and repayments on maturing financial arrangements, and meet repurchase offers. The Adviser actively monitors and manages the current and future sources of and draws on liquidity (cash and cash equivalents) as well as liquid securities.

44 www.1wscapital.com

1WS Credit Income Fund Notes to Consolidated Financial Statements

April 30, 2025 (Unaudited)

**Credit Risk:** Credit risk is the risk that the value of debt securities in the Fund's portfolio may decline because the issuer may default and fail to pay interest or repay principal when due. Rating agencies assign credit ratings to debt securities to indicate their credit risk. Lower rated or unrated debt securities held by the Fund may present increased credit risk as compared to higher-rated debt securities.

**Non-Diversified Fund Risk:** The Fund is classified as "non-diversified" under the 1940 Act. As a result, the Fund can invest a greater portion of its assets in obligations of a single issuer than a "diversified" fund. The Fund may therefore be more susceptible than a diversified fund to being adversely affected by any single corporate, economic, political or regulatory occurrence.

**Interest Rate Risk:** Interest rate risk arises from the possibility that changes in interest rates will affect the value of financial instruments. The Fund may be exposed to risks associated with the effects of fluctuations in the prevailing levels of market interest rates on their financial position and cash flows. The Fund may be exposed to interest rate risk as a result of mismatches or gaps in the amounts of assets and liabilities that mature or reprice in a given period.

**Foreign Currency Risk:** The Fund may invest a portion of its assets in non-U.S. currencies, or in instruments denominated in non-U.S. currencies, the prices of which are determined with reference to currencies other than the U.S. Dollar. The Fund, however, values its securities and other assets in U.S. Dollars. The Fund generally seeks to hedge its foreign currency exposure. To the extent the Fund's investments in foreign currency exposure are not hedged, the value of the Fund's assets will fluctuate with U.S. Dollar exchange rates as well as the price changes of the Fund's investments in the various local markets and currencies.

**CDO and CLO Risk:** The Fund may invest in CDOs and/or CLOs which are subject to the following risks: (i) distributions from collateral securities will not be adequate to make interest or other payments; (ii) the quality of the collateral may decline in value or default; (iii) CDOs and/or CLOs typically will have no significant underlying assets other than their underlying debt obligations or loans and payments on the CDOs and/or CLOs are and will be payable solely from the cash flows from such debt obligations and/or loans; (iv) CDOs and/or CLOs are typically highly levered, and therefore the CDO and/or CLO interests that the Fund may invest in are subject to a higher risk of total loss; (v) investments in CDOs and/or CLOs may be riskier and less transparent to the Fund and its shareholders than direct investments in the underlying companies; (vi) the potential for interruption and deferral of cash flow to Fund investments in the equity and junior debt tranches of CDOs and/or CLOs; (vii) interests in CDOs and/or CLOs may be illiquid; (viii) investments in foreign CDOs and/or CLOs may involve significant risks in addition to the risks inherent in U.S. CDOs and/or CLOs; (ix) the Fund may invest with collateral managers that have no or limited performance or operating history; (x) the inability of a CDO or CLO collateral manager to reinvest the proceeds of any prepayments may adversely affect the Fund; (xi) the loans underlying the CDOs and/or CLOs may be sold and replaced resulting in a loss to the Fund; (xii) the Fund may not have direct rights against the underlying borrowers or obligors comprising the CDOs and/or CLOs' investments or the entities that sponsored the CDOs and/or CLOs; and (xiii) investments in junior tranches of CDOs and/or CLOs will likely be subordinate to the other debt tranches of such CDOs and/or CLOs, and are subject to a higher degree of risk of total loss.

**Commercial Mortgage-Backed Securities ("CMBS") and Residential Mortgage-Backed Securities ("RMBS") Risk:** CMBS and RMBS are mortgage-backed securities that may be secured by interests in a single commercial or residential mortgage loan or a pool of mortgage loans secured by commercial or residential property. CMBS and RMBS may be senior, subordinate, interest-only, principal-only, investment-grade, non-investment grade or unrated. The Fund may acquire CMBS and RMBS from private originators as well as from other mortgage loan investors, including savings and loan associations, mortgage bankers, commercial banks, finance companies and investment banks. The credit quality of any CMBS and RMBS issue depends primarily on the credit quality of the underlying mortgage loans. At any one time, a portfolio of mortgage-backed securities may be backed by commercial or residential mortgage loans with disproportionately large aggregate principal amounts secured by properties in only a few states or regions. As a result, the commercial or residential mortgage loans may be more susceptible to geographic risks relating to such areas, such as adverse economic conditions, adverse events affecting industries located in such areas and natural hazards affecting such areas, than would be the case for a pool of mortgage loans having more diverse property locations.

**NOTE 11. TAX BASIS INFORMATION**

Distributions are determined in accordance with federal income tax regulations, which differ from GAAP, and, therefore, may differ significantly in amount or character from net investment income and realized gains for financial reporting purposes. The amounts and characteristics of tax basis distributions and composition of distributable earnings/ (accumulated losses) are finalized at the Fund's fiscal year-end.

The amount of net unrealized appreciation/(depreciation) and the cost of investment securities for tax purposes, including short-term securities at April 30, 2025, were as follows:

---

| | |
|:---|:---|
| Cost of investments for income tax purposes | $619686748 |
| Gross appreciation (excess of value over tax cost) | $19943121 |
| Gross depreciation (excess of tax cost over value) | (18275281) |
| Net unrealized appreciation/(depreciation) | $1667840 |

---

Semi-Annual Report \| April 30, 2025 45

1WS Credit Income Fund Notes to Consolidated Financial Statements

April 30, 2025 (Unaudited)

The tax character of distributions paid for the fiscal year ended October 31, 2024 was as follows:

---

| | |
|:---|:---|
| **2024** |  |
| Distributions Paid From: |  |
| &nbsp;&nbsp;&nbsp;Ordinary Income | $24702235 |
| &nbsp;&nbsp;&nbsp;Long-Term Capital Gain | – |
| Total | $24702235 |

---

**NOTE 12. SUBSEQUENT EVENTS**

In preparing these consolidated financial statements, the Fund's management has evaluated events and transactions through the date the consolidated financial statements were issued.

The Fund notified shareholders of a quarterly repurchase offer on June 17, 2025. The Fund intends to complete the quarterly repurchase offer on July 9, 2025.

Management has determined that there were no other subsequent events requiring disclosure.

46 www.1wscapital.com

1WS Credit Income Fund Additional Information

April 30, 2025 (Unaudited)

**Portfolio Information.** The Fund files its complete schedule of portfolio holdings with the Securities and Exchange Commission (the "SEC") for the first and third quarters of each fiscal year on Form N-PORT. The Fund's Forms N-PORT will be available on the Fund's website located at https://www.1wscapital.com or on the SEC's website at https://www.sec.gov.

**Proxy Information.** The policies and procedures used to determine how to vote proxies relating to securities held by the Fund are available without charge, upon request, by calling 1-833-834-4923, on the Fund's website located at https://www.1wscapital.com, and on the SEC's website at https://www.sec.gov.

Information regarding how the Fund voted proxies relating to portfolio securities during the most recent twelve-month period ended June 30 is available on Form N-PX by August 31 of each year without charge, upon request, by calling 1-833-834-4923, on the Fund's website located at www.1wscapital.com, and on the SEC's website at https://www.sec.gov.

Semi-Annual Report \| April 30, 2025 47

1WS Credit Income Fund Privacy Policy

Your privacy is very important to us. This Privacy Notice sets forth the policies of 1WS Credit Income Fund (the "Fund") with respect to non-public personal information of its investors, prospective investors and former investors. These policies apply to all investors and may be changed at any time, provided a notice of such change is given to you.

To the extent you provide us with personal information, such as your address, social security number, assets and/or income information: (i) in a subscription agreement and related documents; and (ii) in correspondence and conversations with the Fund's representatives; and (iii) through transactions in the Fund, please be advised that:

We do not disclose any of this personal information about our investors, prospective investors or former investors to anyone, other than to our affiliates, such as our attorneys, auditors, brokers, regulators and certain service providers, in such case, only as necessary to facilitate the acceptance of your investment and management of the Fund and in accordance with applicable laws. It may be necessary, under anti-money laundering and similar laws, to disclose information about the Fund's investors in order to accept subscriptions from them. We will also release information about you if you direct us to do so, if compelled to do so by law, or in connection with any government or self-regulatory organization request or investigation.

We may also disclose information you provide to us to third party institutions, such as prime brokers. If such a disclosure is made, the Fund will require such third parties to treat your private information with confidentiality.

We seek to carefully safeguard your private information and, to that end, restrict access to non-public personal information about you to those employees and other persons who need to know the information to enable the Fund to provide services to you. We maintain physical, electronic and procedural safeguards to protect your non-public personal information.

48 www.1wscapital.com

![](fp0094110-1_04.jpg)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Not applicable.

**Item 2. Code of Ethics.**

Not applicable to semi-annual report.

**Item 3. Audit Committee Financial Expert.**

Not applicable to semi-annual report.

**Item 4. Principal Accountant Fees and Services.**

Not applicable to semi-annual report.

**Item 5. Audit Committee of Listed Registrants.** 

Not applicable to semi-annual report.

**Item 6. Investments.**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) The registrant's Schedule of Investments as of the close of the reporting period is included in
the Report to Stockholders filed under Item 1(a) of this Form N-CSR.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Not applicable.

**Item 7. Financial Statements and Financial Highlights for Open-End Management Investment Companies.**

Not applicable.

**Item 8. Changes in and Disagreements with Accountants for Open-End Management Investment Companies.**

Not applicable.

**Item 9. Proxy Disclosures for Open-End Management Investment Companies.**

Not applicable.

**Item 10. Remuneration Paid to Directors, Officers, and Others of Open-End Management Investment Companies.**

Not applicable.

**Item 11. Statement Regarding Basis for Approval of Investment Advisory Contract.**

Not applicable during the reporting period.

**Item 12. Disclosure of Proxy Voting Policies and Procedures for Closed-End**

**Management Investment Companies.**

Not applicable to semi-annual report.

**Item 13. Portfolio Managers of Closed-End Management Investment Companies.**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Not applicable to semi-annual report.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Not applicable.

**Item 14. Purchases of Equity Securities by Closed-End Management Investment**

**Company and Affiliated Purchasers.**

Not applicable.

**Item 15. Submission of Matters to a Vote of Security Holders.**

None.

**Item 16. Controls and Procedures.**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) The registrant's principal executive and principal financial officers, or persons performing similar
functions, have concluded that the registrant's disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment
Company Act of 1940, as amended (the "1940 Act") (17 CFR 270.30a-3(c))) are effective, as of a date within 90 days of the
filing date of the report that includes the disclosure required by this paragraph, based on their evaluation of these controls and procedures
required by Rule 30a-3(b) under the 1940 Act (17 CFR 270.30a-3(b)) and Rules 13a-15(b) or 15d-15(b) under the Securities Exchange Act
of 1934, as amended (17 CFR 240.13a-15(b) or 240.15d-15(b)).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) There were no changes in the registrant's internal control
over financial reporting (as defined in Rule 30a-3(d) under the 1940 Act (17 CFR 270.30a-3(d)) that occurred during the period covered
by this report that have materially affected or are reasonably likely to materially affect the registrant's internal control over
financial reporting.

**Item 17. Disclosure of Securities Lending Activities for Closed-End Management Investment Companies.**

Not applicable.

**Item 18. Recovery of Erroneously Awarded Compensation.**

&nbsp;&nbsp;&nbsp;&nbsp;(a) Not applicable.

&nbsp;&nbsp;&nbsp;&nbsp;(b) Not applicable.

**Item 19. Exhibits.**

(a)(1) Not applicable to semi-annual report.

(a)(2) Not applicable.

[(a)(3)](fp0094110-1_ex99cert.htm) [The certifications required by Rule 30a-2(a) under the 1940 Act, as amended, and Section 302 of the Sarbanes-Oxley Act of 2002 are attached hereto as Ex99.Cert.](fp0094110-1_ex99cert.htm)

(a)(4) Not applicable.

(a)(5) Not applicable.

[(b)](fp0094110-1_ex99906cert.htm) [The certifications by the registrant's principal executive officer and principal financial officer, as required by Rule 30a-2(b) of the 1940 Act, and Section 906 of the Sarbanes-Oxley Act of 2002 are attached hereto as Ex99.906Cert.](fp0094110-1_ex99906cert.htm)

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

1WS Credit Income Fund

---

| | |
|:---|:---|
| By: | /s/ Kurt A. Locher |
|  | Kurt A. Locher, Chief Executive Officer |
|  | (Principal Executive Officer) |
| Date: | July 7, 2025 |

---

Pursuant to the requirements of the Securities Exchange Act of 1934 and the Investment Company Act of 1940, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

---

| | |
|:---|:---|
| By: | /s/ Kurt A. Locher |
|  | Kurt A. Locher, Chief Executive Officer |
|  | (Principal Executive Officer) |
| Date: | July 7, 2025 |

---

---

| | |
|:---|:---|
| By: | /s/ Stephanie Dolan |
|  | Stephanie Dolan, Chief Financial Officer and |
|  | Principal Accounting Officer |
| Date: | July 7, 2025 |

---

## Ex-99.Cert

**Ex. 99.Cert**

I, Kurt A. Locher, Chief Executive Officer (Principal Executive Officer) of the 1WS Credit Income Fund (the "Registrant"), certify that:

&nbsp;&nbsp;&nbsp;&nbsp;1. I have reviewed this report on Form N-CSR of the Registrant;

&nbsp;&nbsp;&nbsp;&nbsp;2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to
state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not
misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;3. Based on my knowledge, the financial statements, and other financial information included in this report,
fairly present in all material respects the financial condition, results of operations, changes in net assets, and cash flows (if the
financial statements are required to include a statement of cash flows) of the Registrant as of, and for, the periods presented in this
report;

&nbsp;&nbsp;&nbsp;&nbsp;4. The Registrant's other certifying officer and I are responsible for establishing and maintaining
disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940) and internal control over financial
reporting (as defined in Rule 30a-3(d) under the Investment Company Act of 1940) for the Registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to
be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries,
is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Designed such internal control over financial reporting, or caused such internal control over financial
reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the
preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Evaluated the effectiveness of the Registrant's disclosure controls and procedures and presented
in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of a date within 90 days prior to
the filing date of this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Disclosed in this report any change in the Registrant's internal control over financial reporting
that occurred during the period covered by this report that has materially affected, or is reasonably likely to materially affect, the
Registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;5. The Registrant's other certifying officer and I have disclosed to the Registrant's auditors
and the audit committee of the Registrant's Board of Trustees:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) All significant deficiencies and material weaknesses in the design or operation of internal control over
financial reporting which are reasonably likely to adversely affect the Registrant's ability to record, process, summarize, and
report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Any fraud, whether or not material, that involves management or other employees who have a significant
role in the Registrant's internal control over financial reporting.

---

| | |
|:---|:---|
| By: | /s/ Kurt A. Locher |
|  | Kurt A. Locher, Chief Executive Officer |
|  | (Principal Executive Officer) |
| Date: | July 7, 2025 |

---

I, Stephanie Dolan, Chief Financial Officer and Principal Accounting Officer, of the 1WS Credit Income Fund (the "Registrant"), certify that:

&nbsp;&nbsp;&nbsp;&nbsp;1. I have reviewed this report on Form N-CSR of the Registrant;

&nbsp;&nbsp;&nbsp;&nbsp;2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to
state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not
misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;3. Based on my knowledge, the financial statements, and other financial information included in this report,
fairly present in all material respects the financial condition, results of operations, changes in net assets, and cash flows (if the
financial statements are required to include a statement of cash flows) of the Registrant as of, and for, the periods presented in this
report;

&nbsp;&nbsp;&nbsp;&nbsp;4. The Registrant's other certifying officer and I are responsible for establishing and maintaining
disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940) and internal control over financial
reporting (as defined in Rule 30a-3(d) under the Investment Company Act of 1940) for the Registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to
be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries,
is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Designed such internal control over financial reporting, or caused such internal control over financial
reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the
preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) Evaluated the effectiveness of the Registrant's disclosure controls and procedures and presented
in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of a date within 90 days prior to
the filing date of this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) Disclosed in this report any change in the Registrant's internal control over financial reporting
that occurred during the period covered by this report that has materially affected, or is reasonably likely to materially affect, the
Registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;5. The Registrant's other certifying officer and I have disclosed to the Registrant's auditors
and the audit committee of the Registrant's Board of Trustees:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) All significant deficiencies and material weaknesses in the design or operation of internal control over
financial reporting which are reasonably likely to adversely affect the Registrant's ability to record, process, summarize, and
report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Any fraud, whether or not material, that involves management or other employees who have a significant
role in the Registrant's internal control over financial reporting.

---

| | |
|:---|:---|
| By: | /s/ Stephanie Dolan |
|  | Stephanie Dolan, Chief Financial Officer and |
|  | Principal Accounting Officer |
| Date: | July 7, 2025 |

---

## Exhibit 99.906

**Exhibit 99.906Cert**

This certification is furnished pursuant to Rule 30a-2(b) under the 1940 Act and Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. § 1350, and accompanies the report on Form N-CSR (the "Report") for the period ended April 30, 2025 of the 1WS Credit Income Fund (the "Registrant").

I, Kurt A. Locher, the Chief Executive Officer (Principal Executive Officer) of the Registrant, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(i) the Report fully complies with the requirements of Section 13(a) or Section 15(d), as applicable, of the
Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(ii) the information contained in the Report fairly presents, in all material respects, the financial condition
and results of operations of the Registrant.

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging or otherwise adopting the signature that appears in typed form within the electronic form of this written statement required by Section 906, has been provided to the Registrant and will be retained by the Registrant and furnished to the Securities and Exchange Commission or its staff upon request.

---

| | |
|:---|:---|
| By: | /s/ Kurt A. Locher |
|  | Kurt A. Locher, Chief Executive Officer |
|  | (Principal Executive Officer) |
| Date: | July 7, 2025 |

---

This certification is furnished pursuant to Rule 30a-2(b) under the 1940 Act and Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. § 1350, and accompanies the report on Form N-CSR (the "Report") for the period ended April 30, 2025 of the 1WS Credit Income Fund (the "Registrant").

I, Stephanie Dolan, Chief Financial Officer and Principal Accounting Officer of the Registrant, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(i) the Report fully complies with the requirements of Section 13(a) or Section 15(d), as applicable of the
Securities Exchange Act of 1934 (15 U.S.C. 78m or 78o(d)); and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(ii) the information contained in the Report fairly presents, in all material respects, the financial condition
and results of operations of the Registrant.

A signed original of this written statement required by Section 906, or other document authenticating, acknowledging or otherwise adopting the signature that appears in typed form within the electronic form of this written statement required by Section 906, has been provided to the Registrant and will be retained by the Registrant and furnished to the Securities and Exchange Commission or its staff upon request.

---

| | |
|:---|:---|
| By: | /s/ Stephanie Dolan |
|  | Stephanie Dolan, Chief Financial Officer and |
|  | Principal Accounting Officer |
| Date: | July 7, 2025 |

---