# EDGAR Filing Document

**Accession Number:** 0001987731
**File Stem:** 0001987731-25-000025
**Filing Date:** 2025-8
**Character Count:** 138111
**Document Hash:** 92432df387dec46b0201dc73ce5918d3
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001987731-25-000025.hdr.sgml**: 20250813

**ACCESSION NUMBER**: 0001987731-25-000025

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 63

**CONFORMED PERIOD OF REPORT**: 20250630

**FILED AS OF DATE**: 20250813

**DATE AS OF CHANGE**: 20250813

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** WTI Fund XI, Inc.
- **CENTRAL INDEX KEY:** 0001987731

**ORGANIZATION NAME:**
- **EIN:** 921737785
- **STATE OF INCORPORATION:** MD
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 814-01718
- **FILM NUMBER:** 251210630

**BUSINESS ADDRESS:**
- **STREET 1:** 104 LA MESA DRIVE
- **STREET 2:** SUITE 102
- **CITY:** PORTOLA VALLEY
- **STATE:** CA
- **ZIP:** 94028
- **BUSINESS PHONE:** 650-234-4300

**MAIL ADDRESS:**
- **STREET 1:** 104 LA MESA DRIVE
- **STREET 2:** SUITE 102
- **CITY:** PORTOLA VALLEY
- **STATE:** CA
- **ZIP:** 94028

?xml version='1.0' encoding='ASCII'? wti-20250630

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

**FORM 10-Q**

**[X]** **QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THESECURITIES EXCHANGE ACT OF 1934**

For the quarterly period ended June 30, 2025

**[ ]** **TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THESECURITIES EXCHANGE ACT OF 1934**

For the transition period from ___________ to ______________

Commission file number 814-01718

<u>WTI Fund XI, Inc.</u>

(Exact Name of Registrant as specified in its charter)

---

| | |
|:---|:---|
| <u>Maryland</u> | <u>92-1737785</u> |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
| <u>104 La Mesa Drive, Suite 102, Portola Valley, CA</u> | <u>94028</u> |
| (Address of principal executive offices) | (Zip Code) |

---

<u>(650) 234-4300</u>

(Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act: None

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

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

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

---

| | | | |
|:---|:---|:---|:---|
| **Large accelerated filer [ ]** | **Accelerated filer [ ]** | **Non-accelerated filer [x]** | **Smaller reporting company [ ]** |
| **Emerging growth company [ ]** | | | |

---

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [ ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). **Yes [ ] No [x]**

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date:

---

| | |
|:---|:---|
| Class | Outstanding as of August 13, 2025 |
| Common Stock, $0.001 par value | 100000 |

---

------

**WTI FUND XI, INC.**

**INDEX**

---

| | |
|:---|:---|
| PART I — FINANCIAL INFORMATION | PART I — FINANCIAL INFORMATION |
| Item 1. | Financial Statements |
|  | Condensed Statements of Assets and Liabilities (Unaudited) |
|  | As of June 30, 2025 and December 31, 2024 |
|  | Condensed Statements of Operations (Unaudited) |
|  | For the three and six months ended June 30, 2025 and 2024 |
|  | Condensed Statements of Changes in Net Assets (Unaudited) |
|  | For the three and six months ended June 30, 2025 and 2024 |
|  | Condensed Statements of Cash Flows (Unaudited) |
|  | For the six months ended June 30, 2025 and 2024 |
|  | Condensed Schedules of Investments (Unaudited) |
|  | As of June 30, 2025 and December 31, 2024 |
|  | Notes to Condensed Financial Statements (Unaudited) |
| Item 2. | Management's Discussion and Analysis of Financial Condition and Results of Operations |
| Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
| Item 4. | Controls and Procedures |
| PART II — OTHER INFORMATION | PART II — OTHER INFORMATION |
| Item 1. | Legal Proceedings |
| Item 1A. | Risk Factors |
| Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
| Item 3. | Defaults Upon Senior Securities |
| Item 4. | Mine Safety Disclosures |
| Item 5. | Other Information |
| Item 6. | Exhibits |
| SIGNATURES | SIGNATURES |

---

------

**PART I - FINANCIAL INFORMATION**

**<u>Item 1. Financial Statements</u>**

**WTI FUND XI, INC.**

**CONDENSED STATEMENTS OF ASSETS AND LIABILITIES (UNAUDITED)**

**AS OF JUNE 30, 2025 AND DECEMBER 31, 2024** 

---

| | | |
|:---|:---|:---|
| | **June 30, 2025** | **December 31, 2024** |
| ***ASSETS*** | | |
| &nbsp;&nbsp;&nbsp;&nbsp;Loans, at estimated fair value |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(amortized cost of $40,866,768 and $23,982,777, respectively) | $40866768 | $23982777 |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | 3912239 | 9535729 |
| &nbsp;&nbsp;&nbsp;&nbsp;Dividend and interest receivables | 788260 | 495733 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other assets | 1413702 | 1759902 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets | 46980969 | 35774141 |
| ***LIABILITIES*** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Borrowings under debt facility | 26000000 | 21000000 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued management fees | 1533485 | 1655566 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and other accrued liabilities | 560726 | 446088 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 28094211 | 23101654 |
| ***NET ASSETS*** | $18886758 | $12672487 |
| **Analysis of Net Assets:** |  |  |
| Capital paid in on shares of capital stock | $32325000 | $22325000 |
| Cumulative return of capital distributions | (8734164) | (5909639) |
| Total distributable losses | (4704078) | (3742874) |
| Net assets (equivalent to $188.87 and $126.72 per share based on 100,000 shares of capital stock outstanding - See Note 5 and Note 11) | $18886758 | $12672487 |
| **Commitments & Contingent Liabilities:** |  |  |
| Unexpired unfunded commitments (See Note 9) | $17562500 | $17129000 |

---

See notes to condensed financial statements (unaudited).

------

**WTI FUND XI, INC.**

**CONDENSED STATEMENTS OF OPERATIONS (UNAUDITED)**

**FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2025 AND 2024**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the Three Months Ended June 30, 2025** | **For the Three Months Ended June 30, 2024\*** | **For the Six Months Ended June 30, 2025** | **For the Six Months Ended June 30, 2024\*** |
| ***INVESTMENT INCOME:*** | | | | |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest on loans | $2261659 | $5406 | $3992697 | $5406 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other income | 49142 | 1486 | 139783 | 1486 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total investment income | 2310801 | 6892 | 4132480 | 6892 |
| ***EXPENSES:*** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Management fees | 1533485 | $62991 | $3081428 | $62991 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest expense | 883477 |  | 1744274 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Banking and professional fees | 88518 | 92816 | 156015 | 116018 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Directors' fees | 33750 | 33750 | 67500 | 67500 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Organizational costs |  | 144294 |  | 245210 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other operating expenses | 35743 | 20999 | 44467 | 33637 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total expenses | 2574973 | 354850 | 5093684 | 525356 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net investment loss | (264172) | (347958) | (961204) | (518464) |
| Net decrease in net assets resulting from operations | $(264172) | $(347958) | $(961204) | $(518464) |
| Amounts per common share: |  |  |  |  |
| Net decrease in net assets resulting from operations per share | $(2.64) | $(3.48) | $(9.61) | $(5.18) |
| Weighted average shares outstanding | 100000 | 100000 | 100000 | 100000 |

---

\*The Fund commenced investment operations on June 26, 2024.

See notes to condensed financial statements (unaudited).

------

**WTI FUND XI, INC.**

**CONDENSED STATEMENTS OF CHANGES IN NET ASSETS (UNAUDITED)**

**FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2025 AND 2024** 

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Common Stock** | **Common Stock** | | | | |
| | **Shares** | **Par Value** |<br>**Additional Paid-in Capital** |<br>**Return of Capital Distributions** |<br>**Total Distributable Losses** |<br>**Net Assets** |
| **Balance at March 31, 2024** | 100000 | $100 | $24900 | $— | $(444304) | $(419304) |
| Net decrease in net assets resulting from operations |  |  |  |  | (347958) | (347958) |
| Return of capital to shareholder |  |  |  | (148467) |  | (148467) |
| Contributions from shareholder |  |  | 4500000 |  |  | 4500000 |
| **Balance at June 30, 2024** | 100000 | $100 | $4524900 | $(148467) | $(792262) | $3584271 |
| **Balance at March 31, 2025** | 100000 | $100 | $32324900 | $(7743338) | $(4439906) | $20141756 |
| Net decrease in net assets resulting from operations |  |  |  |  | (264172) | (264172) |
| Return of capital to shareholder |  |  |  | (990826) |  | (990826) |
| **Balance at June 30, 2025** | 100000 | $100 | $32324900 | $(8734164) | $(4704078) | $18886758 |
| **Balance at December 31, 2023** | 100000 | $100 | $24900 | $— | $(273798) | $(248798) |
| Net decrease in net assets resulting from operations |  |  |  |  | (518464) | (518464) |
| Return of capital to shareholder |  |  |  | (148467) |  | (148467) |
| Contributions from shareholder |  |  | 4500000 |  |  | 4500000 |
| **Balance at June 30, 2024** | 100000 | $100 | $4524900 | $(148467) | $(792262) | $3584271 |
| **Balance at December 31, 2024** | 100000 | $100 | $22324900 | $(5909639) | $(3742874) | $12672487 |
| Net decrease in net assets resulting from operations |  |  |  |  | (961204) | (961204) |
| Return of capital to shareholder |  |  |  | (2824525) |  | (2824525) |
| Contributions from shareholder |  |  | 10000000 |  |  | 10000000 |
| **Balance at June 30, 2025** | 100000 | $100 | $32324900 | $(8734164) | $(4704078) | $18886758 |

---

See notes to condensed financial statements (unaudited).

------

**WTI FUND XI, INC.**

**CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)**

**FOR THE SIX MONTHS ENDED JUNE 30, 2025 AND 2024**

---

| | | |
|:---|:---|:---|
|  | **For the Six Months Ended June 30, 2025**  | **For the Six Months Ended June 30, 2024** |
| ***CASH FLOWS FROM OPERATING ACTIVITIES:*** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net decrease in net assets resulting from operations | $(961204) | $(518464) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Adjustments to reconcile net decrease in net assets resulting from operations to net cash used in operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred costs related to debt facility | 333516 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Origination of loans | (18304000) | (2500000) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Principal payments on loans, net of accretion | 795138 | 155654 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Acquisition of equity securities | (2199654) | (148467) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Change in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net increase in dividend and interest receivables | (292527) | (6891) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net (increase) decrease in other assets | 14379 | (6524) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net increase (decrease) in accounts payable, other accrued liabilities and accrued management fees | (7443) | 565630 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in operating activities | (20621795) | (2459062) |
| ***CASH FLOWS FROM FINANCING ACTIVITIES:*** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Contributions from shareholder | 10000000 | 4500000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Borrowings under debt facility | 8000000 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Repayments of borrowings under debt facility | (3000000) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payments of bank facility fees and costs | (1695) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by financing activities | 14998305 | 4500000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net increase (decrease) in cash and cash equivalents | (5623490) | 2040938 |
| ***CASH AND CASH EQUIVALENTS:*** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Beginning of period | 9535729 | 25000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;End of period | $3912239 | $2065938 |
| ***SUPPLEMENTAL DISCLOSURES:*** |  |  |
| ***CASH PAID DURING THE PERIOD:*** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest - Debt facility | $1455101 | $— |
| ***NON-CASH OPERATING AND FINANCING ACTIVITIES:*** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Distributions of equity securities to shareholder | $2824525 | $148467 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Receipt of equity securities as repayment of loans | $624871 | $— |

---

See notes to condensed financial statements (unaudited).

------

**WTI FUND XI, INC.**

**CONDENSED SCHEDULE OF INVESTMENTS (UNAUDITED)**

**AS OF JUNE 30, 2025** 

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Industry** | **Borrower** | **Percent of Net Assets (a)** | **Collateral** | **Interest Rate (b)** | **End of Term Payment (c)** | **Principal** | **Amortized Cost** | **Fair Value (d)** | **Final Maturity Date** |
| **<u>Biotechnology</u>** | | | | | | | | | |
|  | Biolojic Design Ltd. \*\* ^ |  | Senior Secured | 12.5% | 3.0% | $1250000 | $1213097 | $1213097 | 7/1/2028 |
|  | Biolojic Design Ltd. \*\* ^ |  | Senior Secured | 12.5% | 3.0% | $2500000 | $2309343 | $2309343 | 7/1/2028 |
|  | **Biolojic Design Ltd. Subtotal \*\* ^** |  |  |  |  | **3750000** | **3522440** | **3522440** |  |
| **Biotechnology Total** |  | **18.7%** |  |  |  | $**3750000** | $**3522440** | $**3522440** |  |
| **<u>Computers & Storage</u>** |  |  |  |  |  |  |  |  |  |
|  | Proto, Inc. |  | Senior Secured | 13.0% | 17.8% | $250000 | $218310 | $218310 | 7/1/2028 |
| **Computers & Storage** |  | **1.2%** |  |  |  | $**250000** | $**218310** | $**218310** |  |
| **<u>Internet</u>** |  |  |  |  |  |  |  |  |  |
|  | Realm Living, Inc. |  | Senior Secured | 12.5% |  | $447194 | $423628 | $423628 | 6/1/2027 |
| **Internet** |  | **2.2%** |  |  |  | $**447194** | $**423628** | $**423628** |  |
| **<u>Medical Devices</u>** |  |  |  |  |  |  |  |  |  |
|  | Gallant Pet, Inc. |  | Senior Secured | 13.3% |  | $625000 | $562650 | $562650 | 5/1/2028 |
|  | Gallant Pet, Inc. |  | Senior Secured | 13.0% |  | $375000 | $374999 | $374999 | 5/1/2028 |
|  | **Gallant Pet, Inc. Subtotal** |  |  |  |  | **1000000** | **937649** | **937649** |  |
| **Medical Devices Total** |  | **5.0%** |  |  |  | $**1000000** | $**937649** | $**937649** |  |
| **<u>Other Healthcare</u>** |  |  |  |  |  |  |  |  |  |
|  | Lark Technologies, Inc. |  | Senior Secured | 13.5% |  | $3750000 | $2872023 | $2872023 | 4/1/2028 |
| **Other Healthcare** |  | **15.2%** |  |  |  | $**3750000** | $**2872023** | $**2872023** |  |
| **<u>Other Technology</u>** |  |  |  |  |  |  |  |  |  |
|  | AI Tech Holdings, Inc. |  | Senior Secured | 12.0% | 6.5% | $187500 | $161886 | $161886 | 10/1/2028 |
|  | Belong, Inc. |  | Senior Secured | 13.5% |  | 500000 | 328713 | 328713 | 3/1/2029 |
|  | Carbon Ridge, Inc. |  | Senior Secured | 12.5% |  | 375000 | 354582 | 354582 | 1/1/2029 |
|  | Carbon Ridge, Inc. |  | Senior Secured | 12.5% |  | 375000 | 342451 | 342451 | 7/1/2028 |
|  | **Carbon Ridge, Inc. Subtotal** |  |  |  |  | **750000** | **697033** | **697033** |  |
|  | Creoate Limited \*\* ^ |  | Senior Secured | 12.8% |  | 175000 | 172724 | 172724 | 12/1/2028 |
|  | Creoate Limited \*\* ^ |  | Senior Secured | 12.8% |  | 155000 | 141410 | 141410 | 4/1/2028 |
|  | Creoate Limited \*\* ^ |  | Senior Secured | 12.8% |  | 162500 | 160414 | 160414 | 11/1/2028 |
|  | Creoate Limited \*\* ^ |  | Senior Secured | 12.8% |  | 162500 | 160552 | 160552 | 10/1/2028 |
|  | Creoate Limited \*\* ^ |  | Senior Secured | 12.8% |  | 162500 | 160878 | 160878 | 6/1/2028 |
|  | Creoate Limited \*\* ^ |  | Senior Secured | 12.8% |  | 54000 | 53430 | 53430 | 8/1/2028 |
|  | Creoate Limited \*\* ^ |  | Senior Secured | 12.8% |  | 162500 | 160795 | 160795 | 7/1/2028 |
|  | Creoate Limited \*\* ^ |  | Senior Secured | 12.8% |  | 216000 | 213840 | 213840 | 5/1/2028 |
|  | **Creoate Limited Subtotal \*\* ^** |  |  |  |  | **1250000** | **1224043** | **1224043** |  |
|  | Gold Words, LLC |  | Senior Secured | 12.0% |  | 214338 | 208050 | 208050 | 12/1/2027 |
|  | Hint, Inc. |  | Senior Secured | 13.8% |  | 1750000 | 1156900 | 1156900 | 1/1/2028 |
|  | Innventure LLC \*\* |  | Senior Secured | 13.5% |  | 5000000 | 2060175 | 2060175 | 6/1/2028 |
|  | Kindred Motorworks, Inc. |  | Senior Secured | 12.0% | 6.4% | 2500000 | 2387589 | 2387589 | 7/1/2028 |
|  | Last Energy Inc. |  | Senior Secured | 13.8% |  | 1500000 | 1363964 | 1363964 | 4/1/2028 |
|  | Owlet Baby Care, Inc. |  | Senior Secured | 12.0% | 7.8% | 1875000 | 1548306 | 1548306 | 1/1/2028 |
|  | Scripta Insights, Inc. |  | Senior Secured | 12.5% |  | 750000 | 707934 | 707934 | 4/1/2028 |
|  | Umbra Lab, Inc. |  | Senior Secured | 13.5% |  | 2500000 | 2402298 | 2402298 | 1/1/2028 |
| **Other Technology Total** | **Other Technology Total** | **75.4%** |  |  |  | $**18776838** | $**14246891** | $**14246891** |  |

---

------

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Industry** | **Borrower** | **Percent of Net Assets (a)** | **Collateral** | **Interest Rate (b)** | **End of Term Payment (c)** | **Principal** | **Amortized Cost** | **Fair Value (d)** | **Final Maturity Date** |
| **<u>Software</u>** | | | | | | | | | |
|  | AI Netomi, Inc. |  | Senior Secured | 12.0% |  | $750000 | $750000 | $750000 | 8/1/2028 |
|  | AI Netomi, Inc. |  | Senior Secured | 12.0% |  | 1700117 | 1568991 | 1568991 | 11/1/2027 |
|  | **AI Netomi, Inc. Subtotal** |  |  |  |  | **2450117** | **2318991** | **2318991** |  |
|  | APIsecAI, Inc. |  | Senior Secured | 12.0% |  | 500000 | 458385 | 458385 | 5/1/2028 |
|  | Confirm HR, Inc. |  | Senior Secured | 12.0% | 6.2% | 187500 | 143529 | 143529 | 11/1/2028 |
|  | Manifold Inc. |  | Senior Secured | 12.0% | 6.7% | 750000 | 705789 | 705789 | 5/1/2028 |
|  | Merlyn Mind, Inc. |  | Senior Secured | 12.5% |  | 5161429 | 4535582 | 4535582 | 9/1/2028 |
|  | SkySQL, Inc. |  | Senior Secured | 11.3% |  | 250000 | 233459 | 233459 | 10/1/2028 |
|  | Truepic Inc. |  | Senior Secured | 12.3% |  | 250000 | 206148 | 206148 | 12/1/2027 |
|  | Truepic Inc. |  | Senior Secured | 12.3% |  | 500000 | 484468 | 484468 | 5/1/2028 |
|  | **Truepic Inc. Subtotal** |  |  |  |  | **750000** | **690616** | **690616** |  |
|  | Vesta Housing, Inc. |  | Senior Secured | 15.0% | 2.0% | 500000 | 496826 | 496826 | 4/1/2026 |
|  | Vesta Housing, Inc. |  | Senior Secured | 15.0% | 2.0% | 750000 | 716970 | 716970 | 3/1/2026 |
|  | Vesta Housing, Inc. |  | Senior Secured | 15.0% | 2.0% | 750000 | 743843 | 743843 | 5/1/2026 |
|  | **Vesta Housing, Inc. Subtotal** |  |  |  |  | **2000000** | **1957639** | **1957639** |  |
|  | ZeroCater, Inc. |  | Senior Secured | 12.5% | 4.0% | 1675000 | 1592242 | 1592242 | 11/1/2027 |
| **Software Total** |  | **66.9%** |  |  |  | $**13724046** | $**12636232** | $**12636232** |  |
| **<u>Technology Services</u>** | **<u>Technology Services</u>** |  |  |  |  |  |  |  |  |
|  | Ava Finance, Inc. |  | Senior Secured | 10.8% | 1.5% | $250000 | $191908 | $191908 | 9/1/2028 |
|  | Ava Finance, Inc. |  | Senior Secured | 10.8% | 1.5% | 250000 | 244320 | 244320 | 10/1/2028 |
|  | Ava Finance, Inc. |  | Senior Secured | 10.8% | 1.5% | 125000 | 122067 | 122067 | 11/1/2028 |
|  | Ava Finance, Inc. |  | Senior Secured | 10.8% | 1.5% | 250000 | 244093 | 244093 | 12/1/2028 |
|  | Ava Finance, Inc. |  | Senior Secured | 10.8% | 1.5% | 250000 | 243850 | 243850 | 1/1/2029 |
|  | **Ava Finance, Inc. Subtotal** |  |  |  |  | **1125000** | **1046238** | **1046238** |  |
|  | Klar Holdings Limited \*\* ^ |  | Senior Secured | 12.5% |  | 1250000 | 1224347 | 1224347 | 5/1/2028 |
|  | Klar Holdings Limited \*\* ^ |  | Senior Secured | 12.5% |  | 1250000 | 1115038 | 1115038 | 3/1/2028 |
|  | Klar Holdings Limited \*\* ^ |  | Senior Secured | 12.5% |  | 1250000 | 1225477 | 1225477 | 4/1/2028 |
|  | **Klar Holdings Limited Subtotal \*\* ^** |  |  |  |  | **3750000** | **3564862** | **3564862** |  |
|  | Prima Holdings Limited \*\* ^ | Prima Holdings Limited \*\* ^ | Senior Secured | 13.0% | 2.0% | 1000000 | 935948 | 935948 | 1/1/2028 |
| **Technology Services Total** | **Technology Services Total** | **29.4%** |  |  |  | $**5875000** | $**5547048** | $**5547048** |  |
| **<u>Wireless</u>** |  |  |  |  |  |  |  |  |  |
|  | Juvo Mobile, Inc. \*\* |  | Senior Secured | 12.5% |  | $500000 | $462547 | $462547 | 12/1/2027 |
| **Wireless** | **Wireless** | **2.4%** |  |  |  | $**500000** | $**462547** | $**462547** |  |
|  | **Grand Total** | **216.4%** |  |  |  | $**48073078** | $**40866768** | $**40866768** |  |

---

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Ticker Symbol** | **Percent of Net Assets** | **Number of Shares** | **Cost** | **Fair Value** |
| **<u>Cash Equivalents</u>** | | | | | |
| &nbsp;&nbsp;&nbsp;&nbsp;First American Government Obligations Fund - Class X | FGXXX | 19.7% | 3712239 | $3712239 | $3712239 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total Cash Equivalents** |  | **19.7%** | **3712239** | $**3712239** | $**3712239** |

---

\*\*Indicates assets that the Fund deems "non-qualifying assets." As of June 30, 2025, 26.3% of the Fund's total assets represented non-qualifying assets. Under Section 55(a) of the 1940 Act, the Fund is prohibited from acquiring any additional non-qualifying assets unless, at the time of acquisition, certain specified qualifying assets (e.g., securities issued by an "eligible portfolio company," as defined in Section 2(a)(46)) represent at least 70% of its total assets. As part of this calculation, the numerator consists of the fair value of the Fund's investments in all eligible portfolio companies, and the denominator consists of total assets less those assets described in Section 55(a)(7) of the 1940 Act.

^ Entity is not domiciled in the United States and does not have its principal place of business in the United States.

(a) The percentage of net assets that each industry group represents is shown with the industry totals (the sum of the percentages does not equal 100% because the percentages are based on net assets as opposed to total loans).

(b) The interest rate is the designated annual interest rate exclusive of any original issue discount, fees or end of term payment.

(c) The end of term payments are contractually due on the maturity date and are in addition to the interest rate shown. End of term payments are generally the percentage of the final payment divided by the original loan amount and are amortized over the full term of the loan.

------

(d) There is no readily available market price or secondary market for the Fund's loan investments, hence the Manager determines fair value of all loan investments presented in the Condensed Schedule of Investments based on a most advantageous market and the estimates may include the use of significant unobservable inputs.

As of June 30, 2025, all loans were made to non-affiliates.

See notes to condensed financial statements (unaudited).

(Intentionally left blank)

------

**WTI FUND XI, INC.**

**CONDENSED SCHEDULE OF INVESTMENTS (UNAUDITED)**

**AS OF DECEMBER 31, 2024**

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Industry** | **Borrower** | **Percent of Net Assets (a)** | **Collateral** | **Interest Rate (b)** | **End of Term Payment (c)** | **Principal** | **Amortized Cost** | **Fair Value (d)** | **Final Maturity Date** |
| **<u>Internet</u>** | | | | | | | | | |
|  | Realm Living, Inc. |  | Senior Secured | 12.5% |  | $500000 | $467772 | $467772 | 12/1/2027 |
| **Internet Total** |  | **3.7%** |  |  |  | $**500000** | $**467772** | $**467772** |  |
| **<u>Medical Devices</u>** |  |  |  |  |  |  |  |  |  |
|  | Gallant Pet, Inc. |  | Senior Secured | 13.3% |  | $625000 | $548324 | $548324 | 5/1/2028 |
| **Medical Devices Total** |  | **4.3%** |  |  |  | $**625000** | $**548324** | $**548324** |  |
| **<u>Other Technology</u>** |  |  |  |  |  |  |  |  |  |
|  | Carbon Ridge, Inc. |  | Senior Secured | 12.5% |  | $375000 | $335045 | $335045 | 7/1/2028 |
|  | Creoate Limited \*\* ^ |  | Senior Secured | 12.8% |  | 155000 | 137763 | 137763 | 4/1/2028 |
|  | Creoate Limited \*\* ^ |  | Senior Secured | 12.8% |  | 162500 | 160470 | 160470 | 6/1/2028 |
|  | Creoate Limited \*\* ^ |  | Senior Secured | 12.8% |  | 162500 | 160158 | 160158 | 7/1/2028 |
|  | Creoate Limited \*\* ^ |  | Senior Secured | 12.8% |  | 216000 | 213266 | 213266 | 5/1/2028 |
|  | **Creoate Limited Subtotal \*\* ^** |  |  |  |  | **696000** | **671657** | **671657** |  |
|  | Gold Words, LLC |  | Senior Secured | 12.0% |  | 250000 | 241380 | 241380 | 12/1/2027 |
|  | Hint, Inc. |  | Senior Secured | 13.8% |  | 1750000 | 1018304 | 1018304 | 1/1/2028 |
|  | Innventure LLC \*\* |  | Senior Secured | 13.5% |  | 5000000 | 2151373 | 2151373 | 6/1/2028 |
|  | Owlet Baby Care, Inc. |  | Senior Secured | 12.0% | 7.8% | 1875000 | 1441132 | 1441132 | 1/1/2028 |
|  | Scripta Insights, Inc. |  | Senior Secured | 12.5% |  | 750000 | 697305 | 697305 | 4/1/2028 |
|  | Umbra Lab, Inc. |  | Senior Secured | 13.5% |  | 2500000 | 2372752 | 2372752 | 1/1/2028 |
| **Other Technology Total** | **Other Technology Total** | **70.5%** |  |  |  | $**13196000** | $**8928948** | $**8928948** |  |
| **<u>Software</u>** |  |  |  |  |  |  |  |  |  |
|  | AI Netomi, Inc. |  | Senior Secured | 12.0% |  | $1750000 | $1573546 | $1573546 | 11/1/2027 |
|  | Manifold Inc. |  | Senior Secured | 12.0% | 6.7% | 750000 | 685974 | 685974 | 5/1/2028 |
|  | Merlyn Mind, Inc. |  | Senior Secured | 12.5% |  | 2500000 | 2499999 | 2499999 | 9/1/2028 |
|  | Merlyn Mind, Inc. |  | Senior Secured | 12.5% |  | 2500000 | 1941808 | 1941808 | 8/1/2028 |
|  | **Merlyn Mind, Inc. Subtotal** |  |  |  |  | **5000000** | **4441807** | **4441807** |  |
|  | Truepic Inc. |  | Senior Secured | 12.3% |  | 250000 | 192996 | 192996 | 12/1/2027 |
|  | Vesta Housing, Inc. |  | Senior Secured | 15.0% | 2.0% | 500000 | 489840 | 489840 | 4/1/2026 |
|  | Vesta Housing, Inc. |  | Senior Secured | 15.0% | 2.0% | 750000 | 689407 | 689407 | 3/1/2026 |
|  | Vesta Housing, Inc. |  | Senior Secured | 15.0% | 2.0% | 750000 | 733705 | 733705 | 5/1/2026 |
|  | **Vesta Housing, Inc. Subtotal** |  |  |  |  | **2000000** | **1912952** | **1912952** |  |
|  | ZeroCater, Inc. |  | Senior Secured | 12.5% | 4.0% | 1675000 | 1549595 | 1549595 | 11/1/2027 |
| **Software Total** |  | **81.8%** |  |  |  | $**11425000** | $**10356870** | $**10356870** |  |
| **<u>Technology Services</u>** | **<u>Technology Services</u>** |  |  |  |  |  |  |  |  |
|  | Klar Holdings Limited \*\* ^ |  | Senior Secured | 12.5% |  | $1250000 | $1217845 | $1217845 | 4/1/2028 |
|  | Klar Holdings Limited \*\* ^ |  | Senior Secured | 12.5% |  | 1250000 | 1080158 | 1080158 | 3/1/2028 |
|  | **Klar Holdings Limited Subtotal \*\* ^** |  |  |  |  | **2500000** | **2298003** | **2298003** |  |
|  | Prima Holdings Limited \*\* ^ | Prima Holdings Limited \*\* ^ | Senior Secured | 13.0% | 2.0% | 1000000 | 912197 | 912197 | 1/1/2028 |
| **Technology Services Total** | **Technology Services Total** | **25.3%** |  |  |  | $**3500000** | $**3210200** | $**3210200** |  |
| **<u>Wireless</u>** |  |  |  |  |  |  |  |  |  |
|  | Juvo Mobile, Inc. \*\* |  | Senior Secured | 12.5% | 4.2% | $250000 | $243198 | $243198 | 1/1/2028 |
|  | Juvo Mobile, Inc. \*\* |  | Senior Secured | 12.5% | 4.5% | 250000 | 227465 | 227465 | 1/1/2028 |
|  | **Juvo Mobile, Inc. Subtotal \*\*** |  |  |  |  | **500000** | **470663** | **470663** |  |
| **Wireless Total** | **Wireless Total** | **3.7%** |  |  |  | $**500000** | $**470663** | $**470663** |  |
|  | **Grand Total** | **189.3%** |  |  |  | $**29746000** | $**23982777** | $**23982777** |  |

---

------

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Ticker Symbol** | **Percent of Net Assets** | **Number of Shares** | **Cost** | **Fair Value** |
| **<u>Cash Equivalents</u>** | | | | | |
| &nbsp;&nbsp;&nbsp;&nbsp;First American Government Obligations Fund - Class X | FGXXX | 73.7% | 9336327 | $9336327 | $9336327 |
| &nbsp;&nbsp;&nbsp;&nbsp;**Total Cash Equivalents** |  | **73.7%** | **9336327** | $**9336327** | $**9336327** |

---

\*\*Indicates assets that the Fund deems "non-qualifying assets." As of December 31, 2024, 19.4% of the Fund's total assets represented non-qualifying assets. Under Section 55(a) of the 1940 Act, the Fund is prohibited from acquiring any additional non-qualifying assets unless, at the time of acquisition, certain specified qualifying assets (e.g., securities issued by an "eligible portfolio company," as defined in Section 2(a)(46)) represent at least 70% of its total assets. As part of this calculation, the numerator consists of the fair value of the Fund's investments in all eligible portfolio companies, and the denominator consists of total assets less those assets described in Section 55(a)(7) of the 1940 Act.

^ Entity is not domiciled in the United States and does not have its principal place of business in the United States.

(a) The percentage of net assets that each industry group represents is shown with the industry totals (the sum of the percentages does not equal 100% because the percentages are based on net assets as opposed to total loans).

(b) The interest rate is the designated annual interest rate exclusive of any original issue discount, fees or end of term payment.

(c) The end of term payments are contractually due on the maturity date and are in addition to the interest rate shown. End of term payments are generally the percentage of the final payment divided by the original loan amount and are amortized over the full term of the loan.

(d) There is no readily available market price or secondary market for the Fund's loan investments, hence the Manager determines fair value of all loan investments presented in the Condensed Schedule of Investments based on a most advantageous market and the estimates may include the use of significant unobservable inputs.

As of December 31, 2024, all loans were made to non-affiliates.

See notes to condensed financial statements (unaudited).

------

**WTI FUND XI, INC.**

**NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)**

**1. ORGANIZATION AND OPERATIONS OF THE FUND**

WTI Fund XI, Inc. (the "Fund") was incorporated in Maryland on February 1, 2023, as a non-diversified, closed-end management investment company that elected to be treated as a business development company ("BDC") under the Investment Company Act of 1940, as amended (the "1940 Act") and is managed by Westech Investment Advisors LLC (the "Manager" or "Management") whose ultimate parent is P10, Inc., a Delaware corporation.

The Fund will be dissolved on December 31, 2033 unless the Board of Directors (the "Board") opts to elect early dissolution. One hundred percent of the stock of the Fund is held by WTI Fund XI, LLC (the "Company"). Prior to commencing investment operations on June 26, 2024, the Fund issued 100,000 shares of common stock at $0.001 par value (the "Shares") for $25,000 to the Company. This issuance of stock was a requirement to apply for a finance lender's license from the California Department of Financial Protection and Innovation, which was obtained on February 13, 2024.

The Fund's investment objective is to achieve superior risk-adjusted investment returns and it seeks to achieve that objective by providing debt financing to portfolio companies, most of which are private. The Fund generally receives warrants to acquire equity securities in connection with its portfolio investments and generally distributes these warrants to its shareholder upon receipt, or soon thereafter. The Fund also has guidelines for the percentages of total assets that are invested in different types of assets. The portfolio investments of the Fund primarily consist of debt financing to early and expansion stage venture capital-backed technology companies.

In the Manager's opinion, the accompanying condensed interim financial statements (hereafter referred to as "financial statements") include all adjustments (consisting only of normal recurring adjustments) necessary for a fair presentation of financial position and results of operations for interim periods. Certain information and note disclosures normally included in audited annual financial statements prepared in accordance with United States Generally Accepted Accounting Principles ("U.S. GAAP") have been omitted; however, the Fund believes that the disclosures made are adequate to make the information presented not misleading. The interim results for the three and six months ended June 30, 2025 are not necessarily indicative of what the results would be for a full year. These financial statements should be read in conjunction with the financial statements and the notes included in the Fund's Annual Report on Form 10-K for the year ended December 31, 2024.

**2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES**

**Basis of Accounting and Use of Estimates**

The preparation of financial statements in conformity with U.S. GAAP requires Management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. As an investment company, the Fund follows accounting and reporting guidance as set forth in Topic 946 ("Financial Services - Investment Companies") of the Financial Accounting Standards Board's ("FASB") Accounting Standards Codification, as amended ("ASC").

**Cash and Cash Equivalents**

Cash and cash equivalents consist of cash on hand and money market mutual funds with maturities of, or the ability to redeem or liquidate holdings within, 90 days or less. Cash and cash equivalents are held in four bank accounts with two financial institutions, Mitsubishi UFJ Financial Group, Inc. ("MUFG Bank") and U.S. Bank National Association ("US Bank"), and as a result are subject to custodial concentration risk for cash and cash equivalents. Any cash held at US Bank in excess of the Federal Deposit Insurance Corporation ("FDIC") limit of $250,000 is uninsured by the FDIC, while all cash held at MUFG Bank amounting to $200,000 and $199,402 as of June 30, 2025 and December 31, 2024, respectively, is uninsured by the FDIC. Money market mutual funds held as cash equivalents are valued at their most recently traded net asset value. Within cash and cash equivalents, as of June 30, 2025, the Fund held 3,712,239 units in the First American Government Obligations Fund Class X (Ticker Symbol: FGXXX) valued at $1 per unit at a yield of 4.26% and $200,000 in cash, which together represented 20.71% of the net assets of the Fund. Within cash and cash equivalents, as of December 31, 2024, the Fund held 9,336,327 units in the First American Government Obligations Fund Class X (Ticker Symbol: FGXXX) valued at $1 per unit at a yield of 4.39%, and $199,402 in cash, which together represented 75.25% of the net assets of the Fund.

**Interest on Loans**

Interest income on loans is recognized on an accrual basis using the effective interest method including amounts resulting from the accretion of discount on loans from warrants included as additional compensation as part of the loan agreements. Additionally, fees received as part of the transaction are added to the loan discount and accreted over the life of the loan.

------

**Investment Valuation**

The Fund accounts for loans for which market quotations are not readily available at fair value as determined in good faith by the Manager, who has been appointed as the Fund's valuation designee, pursuant to Rule 2a-5 under the 1940 Act. Subject to the oversight of the Fund's Board, all valuations are determined under the direction of the Manager, in accordance with the valuation methods described below and Rule 2a-5.

As of June 30, 2025 and December 31, 2024, the financial statements included nonmarketable investments of $40.9 million and $24.0 million, respectively (or 87.0% and 67.0% of total assets, respectively), with the fair values determined by the Manager in the absence of readily determinable market values. Because of the inherent uncertainty of these valuations, estimated fair values of such investments may differ significantly from the fair values that would have been used had a readily available market for the securities existed, and the differences could be material. Below is the information used by the Manager in making these estimates.

**Loans**

The Fund defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (the "most advantageous market"). Because there is no readily available market price and no secondary market for substantially all of the debt investments made by the Fund in its borrowing portfolio companies, Management determines fair value based on a transaction that would occur in the most advantageous market, and on several factors related to each borrower, including, but not limited to, the borrower's payment history, available cash and "burn rate," revenues, net income or loss, the likelihood that the borrower will be able to secure additional financing in the future, and an evaluation of the general interest rate environment. The amount of any valuation adjustment considers the estimated amount and timing of cash payments of principal and interest from the borrower and/or liquidation analysis and is determined based upon a credit analysis of the borrower and an analysis of the expected recovery from the borrower, including consideration of factors such as the nature and quality of the Fund's security interests in collateral, the estimated fair value of the Fund's collateral, the size of the loan, and the estimated time that will elapse before the Fund achieves a recovery. Where the risk profile is consistent with the original underwriting, the cost basis of substantially all of the loans approximates fair value. Management has evaluated these factors and has concluded that the effect of deterioration in the quality of the underlying collateral, increase in size of the loan, increase in the estimated time to recovery and increase in the effective yield rate would have the effect of lowering the fair value of the current portfolio of loans.

**Non-Accrual Loans**

The Fund's policy is to classify a loan as non-accrual when the portfolio company is delinquent for three consecutive months on its monthly loan payment or for a lesser timeframe, if, in the opinion of Management, the portfolio company either ceases or materially curtails its operations and Management deems that it is unlikely that the loan will return to performing status. When a loan is placed on non-accrual status and the related interest is determined to not be collectible, all interest previously accrued but not collected is reversed. Any future interest received by the Fund on non-accrual loans will be recognized as interest income if and when the proceeds exceed the book value of the respective loan.

If a borrower of a non-accrual loan resumes making regular payments and Management believes that such borrower has regained the ability to service the loan on a sustainable basis, the loan is reclassified back to accrual or performing status. Interest that would have been accrued during the time a loan was classified as non-accrual will be added back to the remaining payment schedule, causing a change in the effective interest rate.

As of June 30, 2025 and December 31, 2024, no loans were classified as non-accrual.

**Warrants and Equity Securities**

Warrants and equity securities received in connection with loan transactions are considered to be free standing contracts that are both legally detachable and separately exercisable from the related loan transactions and are measured at fair value at the time of acquisition. Warrants are valued based on a Black-Scholes option pricing model which considers, among several factors, the underlying stock value, expected term, volatility, and risk-free interest rate. It is anticipated that such securities will be distributed by the Fund to the Company simultaneously with, or shortly following, their acquisition.

The underlying asset value is estimated based on available information.

Volatility, or the amount of uncertainty or risk about the size of the changes in the warrant price, is based on an index of publicly traded companies grouped by industry and which are similar in nature to the underlying portfolio companies issuing the warrant ("Industry Index"). The volatility assumption for each Industry Index is based on the average volatility for individual public companies within the portfolio company's industry for a period of time approximating the expected life of the warrants. An increase in the volatility of the warrants used in the Black-Scholes option pricing model would have the effect of increasing the fair value of the warrants.

------

The remaining expected lives of warrants are based on historical experience of the average life of the warrants, as warrants are often exercised in the event of acquisitions, mergers, or initial public offerings and terminated due to events such as bankruptcies, restructuring activities, or additional financings. These events cause the expected term to be less than the remaining contractual term of the warrants. As of June 30, 2025 and December 31, 2024, the Fund assumed the average duration of a warrant is four years. The effect of an increase in the estimated initial term of the warrants used in the Black-Scholes option pricing model would have the effect of increasing the fair value of the warrants. However, the estimated initial term of the warrants is one factor, of many, used in the valuation of warrants, and by itself does not have a significant impact on the results of operations.

The risk-free interest rate is derived from the constant maturity tables issued by the U.S. Treasury Department. The effect of an increase in the estimated risk-free rate used in the Black-Scholes option pricing model would have the effect of increasing the fair value of the warrants.

**Other Assets and Liabilities**

Other assets include costs incurred in conjunction with borrowings under the Fund's debt facility. These costs are amortized over the term of the facility using the straight-line basis. The amortization of these costs is recorded as interest expense in the Condensed Statements of Operations.

The fair values of other assets and accrued liabilities are estimated at their carrying values because of the short-term nature of these assets and liabilities.

**Commitment Fees**

Unearned income and commitment fees on loans are recognized using the effective-interest method over the term of the loan. Commitment fees are carried as liabilities when received for commitments upon which no draws have been made. When the first draw is made, the fee is treated as unearned income and is recognized as described above. If a draw is never made, the forfeited commitment fee less any applicable legal costs becomes recognized as other income after the commitment expires.

**Organizational costs**

Organizational costs are expensed as incurred. Organizational costs include expenses related to the formation of the Fund.

**Segment Reporting**

In accordance with ASC Topic 280 - Segment Reporting ("ASC 280"), the Fund has determined that it has a single operating and reporting segment. As a result, the Fund's segment accounting policies are the same as described herein and the Fund does not have any intra-segment sales and transfers of assets.

**3. FAIR VALUE DISCLOSURES**

The Fund provides asset-based financing primarily to start-up and emerging growth venture-backed companies pursuant to commitments whereby the Fund agrees to finance assets and provide working or growth capital up to a specified amount for the term of the commitment, upon the terms and subject to the conditions specified by such commitment. Even though these loans are generally secured by the assets of the borrowers, the Fund in most cases is subject to the credit risk of such companies. As of June 30, 2025 and December 31, 2024, the Fund's investments in loans were primarily to companies based within the United States and were diversified among borrowers in the industry segments shown in the Condensed Schedules of Investments. All loans are senior to unsecured creditors and other secured creditors, unless otherwise indicated in the Condensed Schedules of Investments.

The Fund defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date; that is, a recovery price. The recovery price assumes the asset or liability was exchanged in an orderly transaction; it was not a forced liquidation or distressed sale. Because there is no readily available market price and no secondary market for substantially all of the loan investments made by the Fund to borrowing portfolio companies, Management determines fair value (or estimated recovery value) based on a transaction that would occur in the most advantageous market and several factors related to each borrower.

Loan balances in the Condensed Schedules of Investments are listed by borrower. Typically, a borrower's balance will be composed of several loans drawn under a commitment made by the Fund with the interest rate on each loan fixed at the time each loan is funded. Each loan drawn under a commitment has a different maturity date and amount.

------

The following table shows the weighted-average interest rate of the loans:

---

| | | |
|:---|:---|:---|
| **Performing Loans** | **For the Three Months Ended June 30, 2025** | **For the Six Months Ended June 30, 2025** |
| Weighted-Average Interest Rate – Cash | 15.17% | 15.28% |
| Weighted Average Interest Rate – Non-Cash | 8.00% | 7.86% |
| Weighted-Average Interest Rate | 23.17% | 23.14% |

---

As the Fund only commenced its investment activities on June 26, 2024, there is not enough information available to provide meaningful information about the weighted-average interest rate of the loan balance for the three and six months ended June 30, 2024. Accordingly, no comparative information is provided.

All loans held as of June 30, 2025 and 2024 are classified as performing loans.

Interest is calculated using the effective interest method, and rates earned by the Fund will fluctuate based on many factors including early payoffs, volatility of values ascribed to warrants and new loans funded during the period. Warrants and equity securities received in connection with loan transactions are measured at fair value at the time of acquisition; the non-cash portion of interest income represents the accretion of the discount of these warrants over the life of the loan.

The risk profile of a loan changes when events occur that impact the credit analysis of the borrower and loan as discussed in the Fund's loan accounting policy. Such changes result in the fair value adjustments made to the individual loans, which in accordance with U.S. GAAP, would be based on the price that would be received to sell an asset or paid to settle a liability in an orderly transaction between market participants at the measurement date. Where the risk profile is consistent with the original underwriting, the cost basis of substantially all of the loans approximates fair value.

All loans as of June 30, 2025 and December 31, 2024 were pledged as collateral for the debt facility, and the Fund's borrowings are generally collateralized by all assets of the Fund. As of June 30, 2025 and December 31, 2024, the Fund had unexpired unfunded commitments to borrowers of $17.6 million and $17.1 million, respectively. Refer to Note 6 for additional information about the debt facility which was established in August 2024, therefore no comparative information is provided.

**Valuation Hierarchy** 

Under the FASB ASC Topic 820 ("Fair Value Measurement"), the Fund categorizes its fair value measurements according to a three-level hierarchy. The hierarchy prioritizes the inputs used by the Fund's valuation techniques. A level is assigned to each fair value measurement based on the lowest level input that is significant to the fair value measurement in its entirety.

The three levels of the fair value hierarchy are defined as follows:

---

| | |
|:---|:---|
| Level 1 | Unadjusted quoted prices for identical assets or liabilities in active markets that are accessible at the measurement date. |
| Level 2 | Prices or valuations based on observable inputs other than quoted prices in active markets for identical assets and liabilities. |
| Level 3 | Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable. |

---

There were no transfers in or out of Level 1, 2 or 3 during the six months ended June 30, 2025 and 2024.

The Fund's cash equivalents were valued at the traded net asset value of the money market fund. As a result, these measurements are classified as Level 1. The Fund's loan investments are individually negotiated and unique, and because there is little to no market in which these assets trade, the unobservable inputs for these assets are valued using estimated recovery values. As a result, the Fund's loan investments are classified as Level 3.

The methodologies primarily employed by Management for valuation purposes consist of valuing loans based on the most advantageous market, as previously discussed, and the "asset recovery" method. The asset recovery method is utilized once Management identifies a troubled loan. This methodology incorporates various alternative outcomes based on all available information as of the valuation date. Each outcome is assigned a weighting depending on the facts and circumstances which exist at the underlying portfolio company. In certain scenarios, Management identifies all relevant remaining assets and the expected value of the proceeds the Fund may receive for selling off tangible assets or intellectual property rights, redeploying those assets to other companies, recovering receivables, etc. In other circumstances, Management considers the portfolio company's potential ability to raise an additional round of financing or to be acquired which then allows for full or partial recovery of the Fund's loan.

------

The following tables provide quantitative information about the Fund's Level 3 fair value measurements of the Fund's investments by industry as of June 30, 2025 and December 31, 2024. In addition to the techniques and inputs noted in the tables below, the Fund may also use other valuation techniques and methodologies when determining its fair value measurements.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Investment Type - Level 3** | **Investment Type - Level 3** | | | | |
| **Loan Investments** | **Fair Value at** <br>**June 30, 2025** | **Valuation Techniques / Methodologies** | **Unobservable Input** | **Range** | **Weighted Average** <sup>(a)</sup> |
| Biotechnology | $3522440 | Most advantageous market analysis | Most advantageous market effective yield rate | 17% \* | 17% |
| Computers & Storage | 218310 | Most advantageous market analysis | Most advantageous market effective yield rate | 27% \* | 27% |
| Internet | 423628 | Most advantageous market analysis | Most advantageous market effective yield rate | 18% \* | 18% |
| Medical Devices | 937649 | Most advantageous market analysis | Most advantageous market effective yield rate | 17% \* | 17% |
| Other Healthcare | 2872023 | Most advantageous market analysis | Most advantageous market effective yield rate | 32% \* | 32% |
| Other Technology | 14246891 | Most advantageous market analysis | Most advantageous market effective yield rate | 14% - 29% | 19% |
| Software | 12636232 | Most advantageous market analysis | Most advantageous market effective yield rate | 15% - 27%  | 19% |
| Technology Services | 5547048 | Most advantageous market analysis | Most advantageous market effective yield rate | 15% - 19% | 16% |
| Wireless | 462547 | Most advantageous market analysis | Most advantageous market effective yield rate | 20% \* | 20% |
| Total Loan Investments | $40866768 |  |  |  |  |

---

<sup>(</sup><sup>a)</sup> The weighted-average most advantageous market effective yield rates were calculated using the relative fair value of the loans.

\* There is only one loan within this industry that utilizes this valuation technique.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **Investment Type - Level 3** | **Investment Type - Level 3** | | | | |
| **Loan Investments** | **Fair Value at**<br>**December 31, 2024** | **Valuation Techniques / Methodologies** | **Unobservable Input** | **Range** | **Weighted Average** <sup>(a)</sup> |
| Internet | $467772 | Most advantageous market analysis | Most advantageous market effective yield rate | 17% \* | 17% |
| Medical Devices | 548324 | Most advantageous market analysis | Most advantageous market effective yield rate | 21%\* | 21% |
| Other Technology | 8928948 | Most advantageous market analysis | Most advantageous market effective yield rate | 15% - 30%  | 20% |
| Software | 10356870 | Most advantageous market analysis | Most advantageous market effective yield rate | 18% - 30%  | 19% |
| Technology Services | 3210200 | Most advantageous market analysis | Most advantageous market effective yield rate | 18% - 20% | 18% |
| Wireless | 470663 | Most advantageous market analysis | Most advantageous market effective yield rate | 18% \* | 18% |
| Total Loan Investments | $23982777 |  |  |  |  |

---

<sup>(</sup><sup>a)</sup> The weighted-average most advantageous market effective yield rates were calculated using the relative fair value of the loans.

\* There is only one loan within this industry that utilizes this valuation technique.

The following tables present the balances of assets and liabilities as of June 30, 2025 and December 31, 2024 measured at fair value on a recurring basis:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **As of June 30, 2025** | | | | |
| ***ASSETS:*** |<br>**Level 1** |<br>**Level 2** |<br>**Level 3** |<br>**Total** |
| &nbsp;&nbsp;&nbsp;&nbsp;Loans <sup>†</sup> | $— | $— | $40866768 | $40866768 |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash equivalents | 3712239 |  |  | 3712239 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $3712239 | $— | $40866768 | $44579007 |

---

------

---

| | | | | |
|:---|:---|:---|:---|:---|
| **As of December 31, 2024** | | | | |
| ***ASSETS:*** |<br>**Level 1** |<br>**Level 2** |<br>**Level 3** |<br>**Total** |
| &nbsp;&nbsp;&nbsp;&nbsp;Loans <sup>†</sup> | $— | $— | $23982777 | $23982777 |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash equivalents | 9336327 |  |  | 9336327 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total | $9336327 | $— | $23982777 | $33319104 |

---

<sup>†</sup> For a detailed listing of borrowers comprising this amount, please refer to the Condensed Schedules of Investments.

The following tables provide a summary of changes in Level 3 assets measured at fair value on a recurring basis:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the Three Months Ended**<br> **June 30, 2025** | **For the Three Months Ended**<br> **June 30, 2025** | **For the Six Months Ended** <br>**June 30, 2025** | **For the Six Months Ended** <br>**June 30, 2025** |
| | **Loans** | **Warrants** | **Loans** | **Warrants** |
| Beginning balance | $36873190 | $— | $23982777 | $— |
| Acquisitions and originations | 4025000 | 990826 | 18304000 | 2824525 |
| Principal payments on loans, net of accretion | (31422) |  | (1420009) |  |
| Distributions to shareholder |  | (990826) |  | (2824525) |
| Ending balance | $40866768 | $— | $40866768 | $— |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the Three Months Ended**<br>**June 30, 2024** | **For the Three Months Ended**<br>**June 30, 2024** | **For the Six Months Ended** <br>**June 30, 2024** | **For the Six Months Ended** <br>**June 30, 2024** |
| | **Loans** | **Warrants** | **Loans** | **Warrants** |
| Beginning balance | $— | $— | $— | $— |
| Acquisitions and originations | 2500000 | 148467 | 2500000 | 148467 |
| Principal payments on loans, net of accretion | (155654) |  | (155654) |  |
| Distributions to shareholder |  | (148467) |  | (148467) |
| Ending balance | $2344346 | $— | $2344346 | $— |

---

There were no changes in unrealized gains (losses) from the loans still held as of June 30, 2025 and 2024.

**4.&nbsp;&nbsp;&nbsp;&nbsp;EARNINGS (LOSS) PER SHARE**

Basic earnings (loss) per share are computed by dividing net increase (decrease) in net assets resulting from operations by the weighted average common shares outstanding. Diluted earnings (loss) per share are computed by dividing net increase (decrease) in net assets resulting from operations by the weighted average common shares outstanding, including the dilutive effects of potential common shares (e.g., stock options). The Fund has no instruments that would be potential common shares; thus, reported basic and diluted earnings (loss) per share are the same.

**5.&nbsp;&nbsp;&nbsp;&nbsp;CAPITAL STOCK**

As of both June 30, 2025 and December 31, 2024, there were 10,000,000 shares of $0.001 par value common stock authorized, and 100,000 shares issued and outstanding. Total committed capital of the Company as of June 30, 2025 and December 31, 2024, was $387.4 million and $380.7 million, respectively. Total contributed capital to the Company as of June 30, 2025 and December 31, 2024, was $41.9 million and $30.5 million, respectively, of which $32.3 million and $22.3 million were contributed to the Fund, respectively. For the six months ended June 30, 2025 and 2024, the Fund has distributed $2.8 million and $0.1 million, respectively, of equity securities to the Company.

Final classification of the distributions as either a return of capital or a distribution of income is an annual determination made at the end of each year dependent upon the Fund's current year cumulative earnings and profits.

------

**6. DEBT FACILITY**

The 1940 Act requires a BDC to meet certain levels of asset coverage with respect to its outstanding "senior securities," which typically consist of outstanding borrowings under credit facilities and other debt instruments. BDCs are generally required to have an asset coverage of at least 200% but are permitted to increase the amount of indebtedness they may incur by lowering the asset coverage requirement from 200% to 150% if they make certain disclosures and obtain the approval by either (1) a "required majority," as defined in Section 57(o) of the 1940 Act, of the BDC's board of directors, including a majority of disinterested directors, with effectiveness one year after the date of such approval or (2) a majority of votes cast at a special or annual meeting of the BDC's shareholders at which a quorum is present, which is effective the day after such stockholder approval.

On September 28, 2023, the Fund's sole shareholder, the Company, approved a reduced asset coverage ratio of 150% for the Fund as permitted in Section 61(a)(2) of the 1940 Act. As of June 30, 2025 and December 31, 2024, the Fund's asset coverage for borrowings was 172% and 159%, respectively.

On August 1, 2024, the Fund entered into a loan and security agreement with MUFG Bank Ltd. as the administrative agent and the lenders named therein that established a secured revolving credit facility in an initial amount of up to $250.0 million with the option to request that borrowing availability be increased up to $500.0 million, subject to further negotiation and credit approval.

Borrowings by the Fund are collateralized by (i) all portfolio investments and substantially all other assets held by the Fund and its subsidiaries, (ii) all equity interests of the Company in the Fund and all direct or indirect subsidiaries of the Fund, and (iii) the pledge of the uncalled capital commitments of all investors in the Company. Loans under the facility may be, at the option of the Fund, a Reference Rate Loan or a SOFR Loan, calculated at Term SOFR or Daily Compounded SOFR (each as defined below). The facility terminates on August 1, 2027, but can be accelerated in the event of default, such as the failure by the Fund to make timely interest or principal payments.

The Fund pays interest on its borrowings. Borrowings under the facility, at the Fund's discretion, will bear interest at an annual rate of either a (i) Reference Rate, plus an Applicable Reference Rate Margin (such loan, a "Reference Rate Loan"), (ii) Term SOFR plus the Applicable SOFR Margin (such loan, a "Term SOFR Loan") or (iii) Daily Compounded SOFR plus the Applicable SOFR Margin (such loan, a "Daily Compounded SOFR Loan"). As of June 30, 2025 and December 31, 2024, the Fund's outstanding borrowings were entirely Term SOFR Loans. The interest period for each Term SOFR Loan shall at the option of the Fund be fixed at one, three or six months. Applicable SOFR Margin is the sum of (a) the product of (i) the Subscription Percentage calculated for such period and (ii) 2.50% and (b) the product of (i) the Portfolio Leverage Percentage for such period and (ii) 3.00%.

The Fund also pays a fee on the unused portion of the facility. When the Fund is using 50.00% or more of the maximum amount available under the loan agreement, the applicable commitment fee is 0.25% of the unused portion of the loan facility; otherwise, the applicable commitment fee is 0.50% of the unused portion. The Fund pays the unused credit line fee quarterly.

As of June 30, 2025, the Term SOFR rates were as follows:

---

| | |
|:---|:---|
| 1 - month Term SOFR | 4.32229% |
| 3 - month Term SOFR | 4.29235% |
| 6 - month Term SOFR | 4.14656% |
| 30-day Average SOFR | 4.31926% |

---

Bank fees and other costs of $2.0 million incurred in connection with the acquisition of the facility have been capitalized and are amortized to interest expense on a straight-line basis over the expected life of the facility, which is expected to terminate on August 1, 2027. As of June 30, 2025 and December 31, 2024, the remaining unamortized fees and costs amounted to $1.4 million and $1.7 million, respectively.

The facility is revolving and as such does not have a specified repayment schedule, although advances are secured by the assets of the Fund and thus repayments will be required as assets decline. The facility contains various covenants including financial covenants related to: (i) minimum debt service coverage ratio, (ii) interest coverage ratio, (iii) unfunded commitment ratio, (iv) maximum quarterly loan loss reserve ratio, (v) maximum annual loan loss reserve ratio and (vi) maximum loan loss test. There are also various restrictive covenants, including limitations on: (i) the incurrence of liens, (ii) consolidations, mergers and asset sales and (iii) capital expenditures. The Fund is also required to maintain derivative instruments covering a notional principal amount equal to at least 20% of the outstanding borrowings if subscription borrowing base is less than 25% of the Fund's borrowing base. As of June 30, 2025 and December 31, 2024, Management is not aware of instances of non-compliance with financial covenants and the Fund is not yet required to comply with the minimum derivative requirement.

------

The following is the summary of the outstanding facility draws as of June 30, 2025 and December 31, 2024:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **As of** | **Total Amount Outstanding** | **Loan Type** | **Maturity Date** | **Applicable SOFR Margin Range** | **Weighted Average All-In Interest Rate**<sup>(a)</sup> |
| June 30, 2025 | $26000000 | Term SOFR Loan | August 1, 2027 | 2.556% - 2.556% | 6.883% |
| December 31, 2024 | $21000000 | Term SOFR Loan | August 1, 2027 | 2.504% - 2.517% | 6.913% |

---

<sup>(a)</sup>Inclusive of applicable SOFR margin plus 1 - month Term SOFR.

The carrying value of the Fund's borrowings under the debt facility approximates fair value. The fair value of the borrowings leverages rates that are observable at commonly quoted intervals, which is classified as a Level 2 fair value measurement in the fair value hierarchy. As of June 30, 2025 and December 31, 2024, $26.0 million and $21.0 million, respectively, was outstanding under the debt facility.

**7.&nbsp;&nbsp;&nbsp;&nbsp;MANAGEMENT FEE AND RELATED PARTIES**

***Management Fee***

As compensation for its services to the Fund, the Manager, from the date of the first capital contribution, June 25, 2024, receives an investment management fee from the Fund (the "Management Fee"). The aggregate annual amount of Management Fee for each annual period (which is comprised of four whole fiscal quarters and which, in the case of the first year, commenced on the first day of the first fiscal quarter following the first capital contribution) calculated as a percentage of committed capital, is as follows:

---

| | |
|:---|:---|
| | **Management Fee** |
| Year 1 | 1.575% |
| Year 2 | 1.600% |
| Year 3 | 1.575% |
| Year 4 | 1.500% |
| Year 5 | 1.250% |
| Year 6 | 0.900% |
| Year 7 | 0.600% |
| Year 8 | 0.350% |
| Year 9 | 0.150% |

---

There will be no Management Fee payable after the ninth-year anniversary of the first capital contribution date.

For the three and six months ended June 30, 2025 and for the period from June 25, 2024 (initial capital call due date) through June 30, 2024, Management Fees were calculated at 1.575% of the Company's committed capital.

Management Fees of $1.5 million and $3.1 million were recognized as expenses for the three and six months ended June 30, 2025, respectively. Management Fees of $0.1 million were recognized as expenses for the period from June 25, 2024 through June 30, 2024.

***Related Parties***

Certain officers and directors of the Fund also serve as officers and directors of the Manager. The Articles of Incorporation of the Fund provide for indemnification of directors, officers, employees and agents (including the Manager) of the Fund to the fullest extent permitted by applicable state law and the 1940 Act, including the advance of expenses and reasonable counsel fees. The Articles of Incorporation of the Fund also contain a provision eliminating personal liability of a Fund director or officer to the Fund or its shareholder for monetary damages for certain breaches of their duty of care. For this reason, the Fund acquired a directors and officers insurance policy.

***Transactions with WTI Fund X, Inc. (***"***Fund X***"***)***

The Manager also serves as the investment manager for Fund X. So long as Fund X has capital available to invest in loan transactions with final maturities earlier than December 31, 2031 (the date on which Fund X's existence automatically expires), the Fund may invest in each portfolio company in which Fund X invests, subject to the approval of the Fund's Board. The Manager's allocation process is designed to allocate investment opportunities fairly and equitably among the Fund and Fund X over time, and subject to board approval, may be based on a methodology taking into account investment pace, the remaining commitment periods and other relevant factors.

------

The ability of the Fund to co-invest with Fund X, and other clients advised by the Manager, is subject to the conditions ("Conditions") with which the funds are currently complying while seeking certain exemptive relief from the Securities and Exchange Commission ("SEC") from the provisions of Sections 17(d) and 57 of the 1940 Act and Rule 17d-1 thereunder. To the extent that clients, other than Fund X, advised by the Manager (but in which the Manager has no proprietary interest) invest in opportunities available to the Fund, the Manager will allocate such opportunities among the Fund and such other clients in a manner deemed fair and equitable considering all of the circumstances in accordance with the Conditions.

***Intercreditor Agreements***

In all transactions in which the Fund and other funds managed by the Manager invest or those in which another lender(s) has either invested or may later invest (or in the event a successor fund is raised, in which the Fund and the successor fund invest), it is expected that the Fund and other funds managed by the Manager (or the successor fund as the case may be), and/or the other lender(s) will enter into an intercreditor agreement pursuant to which the Fund and other funds managed by the Manager (or the successor fund), and/or the other lender(s), along with any predecessor funds which still have a balance outstanding, will cooperate in pursuing their remedies following a default by the common borrower. Generally, under such intercreditor agreements, each party would agree that its security interest would be treated in parity with the security interest of the other party, regardless of which security interest would have priority under applicable law. Accordingly, proceeds realized from the sale of any collateral or the exercise of any other creditor's rights will be allocated between the Fund and other funds managed by the Manager, and any predecessor funds as described above, pro rata in accordance with the amounts of their respective investments. An exception to the foregoing arrangement would occur in situations where, for example, one of the lenders financed specific items of equipment collateral; in that case, usually the lender who financed the specific assets will have a senior lien on that asset, and the other lenders will have a junior priority lien (even though they may ratably share liens of equal priority on other assets of the common borrower). As a result of such intercreditor agreements, the Fund may have less flexibility in pursuing its remedies following a default than it would have had had there been no intercreditor agreement, and the Fund may therefore realize fewer proceeds. In addition, because the Fund and Fund X (or the successor fund) invest at the same time in the same borrower, such borrower would be required to service two loans rather than one. Any additional administrative costs or burdens resulting therefrom may make the Fund a less attractive lender and may make it more difficult for the Fund to acquire such loans.

**8. TAX STATUS**

The Fund had no taxable income for the three and six months ended June 30, 2025 and 2024. The Fund anticipates electing to be treated as a regulated investment company ("RIC") under Subchapter M of the Internal Revenue Code and anticipates operating in a manner so as to qualify for the tax treatment applicable to RICs. However, as of June 30, 2025, no such election has yet been made.

In order to qualify for favorable tax treatment as a RIC, the Fund is required to distribute annually to its shareholder at least 90% of its investment company taxable income, as defined by the Code. To avoid federal excise taxes, the Fund must distribute annually at least 98% of its ordinary income and 98.2% of net capital gains from the current year and any undistributed ordinary income and net capital gains from the preceding years. The Fund, at its discretion, may carry forward taxable income in excess of calendar year distributions and pay a 4% excise tax on this income. If the Fund chooses to do so, all other things being equal, this would increase expenses and reduce the amount available to be distributed to its shareholder. The Fund will accrue excise tax on estimated undistributed taxable income as required.

Below are tables summarizing the cost of investments for federal income tax purposes and the appreciation and depreciation of the investments reported on the Condensed Schedules of Investments and Condensed Statements of Assets and Liabilities as of June 30, 2025 and December 31, 2024:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Assets** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** | **As of June 30, 2025** |
| **Assets** | **Cost** | **Unrealized Appreciation** | **Unrealized Depreciation** | **Net Appreciation (Depreciation)** |
| Loans | $40866768 | $— | $— | $— |
| Total | $40866768 | $— | $— | $— |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** | **As of December 31, 2024** |
|<br>**Assets** | **Cost** | **Unrealized Appreciation** | **Unrealized Depreciation** | **Net Appreciation (Depreciation)** |
| Loans | $23982777 | $— | $— | $— |
| Total | $23982777 | $— | $— | $— |

---

There was no unrealized appreciation or depreciation related to liabilities as of June 30, 2025 and December 31, 2024.

------

Dividends from net investment income and distributions from net realized capital gains are determined in accordance with U.S. federal income tax regulations, which may differ from those amounts determined in accordance with U.S. GAAP. These book/tax differences are either temporary or permanent in nature. To the extent these differences are permanent, they are charged or credited to paid-in-capital or accumulated net realized gain (loss), as appropriate, in the period that the differences arise. Temporary and permanent differences are primarily attributable to differences in the tax treatment of certain loans and the tax characterization of income and non-deductible expenses. These differences are generally determined in conjunction with the preparation of the Fund's annual RIC tax return.

Book and tax basis differences relating to shareholder dividends and distributions and other permanent book and tax differences are reclassified among the Fund's capital accounts. In addition, the character of income and gains to be distributed is determined in accordance with income tax regulations that may differ from U.S. GAAP. The determination of the tax attributes of the Fund's distributions is made annually as of the end of the Fund's taxable year and is generally based upon its taxable income for the full taxable year and distributions paid for the full taxable year. As a result, a determination made on a quarterly basis may not be representative of the actual tax attributes of the Fund's distributions for a full taxable year. As of June 30, 2025, the Fund had determined the tax attributes of its distributions taxable year-to-date to be from its current and accumulated earnings and profits. There is not yet, however, certainty as to what the actual tax attributes of the Fund's distributions to the shareholders will be by the year ending December 31, 2025.

The Fund anticipates distributing all distributable earnings by the end of the year. The Fund may pay distributions in excess of its taxable net investment income. This excess would be a tax-free return of capital in the period and reduce the shareholder's tax basis in its shares.

The Fund's tax returns remain open for examination by the federal government for a period of three years and California tax authorities for a period of four years from when they are filed. As of June 30, 2025, the Fund had no uncertain tax positions and no capital loss carryforwards.

**9. COMMITMENTS AND CONTINGENCIES**

***Unexpired Unfunded Commitments***

As of June 30, 2025, the Fund's unexpired unfunded commitments to borrowers totaled $17.6 million. Because venture loans are privately negotiated transactions, investments in these assets are relatively illiquid. It is the Manager's experience that not all unexpired unfunded commitments will be used by the borrowers. Many credit agreements contain provisions which are milestone dependent and not all borrowers will achieve these milestones. Additionally, the Fund's credit agreements contain provisions that give relief from funding obligations in the event the borrower has a material adverse change to its financial condition. Therefore, the unexpired unfunded commitments do not necessarily reflect future cash requirements or future investments for the Fund.

The table below is the Fund's unexpired unfunded commitments as of June 30, 2025:

---

| | | | |
|:---|:---|:---|:---|
| **Borrower** | **Industry** | **Unexpired Unfunded Commitment as of June 30, 2025** | **Expiration Date** |
| Abacum, Inc. | Software | $5000000 | 03/31/2027 |
| AI Tech Holdings, Inc. | Other Technology | 187500 | 09/30/2025 |
| APIsecAI, Inc. | Software | 250000 | 12/31/2025 |
| Ava Finance, Inc. | Technology Services | 1000000 | 08/31/2025 |
| Belong, Inc. | Other Technology | 250000 | 08/31/2025 |
| Biolojic Design Ltd. | Biotechnology | 1250000 | 09/30/2025 |
| Censia Inc. | Software | 2500000 | 12/31/2025 |
| Confirm HR, Inc. | Software | 250000 | 12/31/2025 |
| Klar Holdings Limited | Technology Services | 1250000 | 07/31/2025 |
| Lark Technologies, Inc. | Other Healthcare | 2500000 | 04/30/2026 |
| Manifold Inc. | Software | 250000 | 12/31/2025 |
| Owlet Baby Care, Inc. | Other Technology | 1875000 | 08/15/2025 |
| Prima Holdings Limited | Technology Services | 1000000 | 04/30/2026 |
| Total |  | $17562500 |  |

---

------

The table below is the Fund's unexpired unfunded commitments as of December 31, 2024:

---

| | | | |
|:---|:---|:---|:---|
| **Borrower** | **Industry** | **Unexpired Unfunded Commitment as of December 31, 2024** | **Expiration Date** |
| AI Netomi, Inc. | Software | $750000 | 01/31/2025 |
| Carbon Ridge, Inc. | Other Technology | 375000 | 04/01/2025 |
| Creoate Limited | Other Technology | 554000 | 05/31/2025 |
| Gallant Pet, Inc. | Medical Devices | 375000 | 02/28/2025 |
| Gold Words, LLC | Other Technology | 125000 | 06/30/2025 |
| Innventure LLC | Other Technology | 7500000 | 01/31/2025 |
| Klar Holdings Limited | Technology Services | 2500000 | 07/31/2025 |
| Manifold Inc. | Software | 250000 | 12/31/2025 |
| Owlet Baby Care, Inc. | Other Technology | 1875000 | 08/15/2025 |
| Prima Holdings Limited | Technology Services | 1000000 | 04/30/2026 |
| Scripta Insights, Inc. | Other Technology | 250000 | 03/31/2025 |
| SkySQL, Inc. | Software | 250000 | 07/31/2025 |
| Truepic Inc. | Software | 500000 | 01/03/2025 |
| ZeroCater, Inc. | Software | 825000 | 01/31/2025 |
| Total |  | $17129000 |  |

---

***Contingencies***

In the normal course of business, the Manager may enter into certain contracts, on behalf of the Fund, that contain a variety of indemnifications. The Fund's maximum exposure under these arrangements is unknown as this would involve future claims that may be made that have not yet occurred. Currently, no such claims exist or are expected to arise and, accordingly, the Fund has not accrued any liability in connection with such indemnifications.

**10. SEGMENT INFORMATION**

The Fund operates through a single operating and reportable segment with an objective to invest and generate returns by providing debt financing to start-up and emerging growth venture-back companies across various geographies, primarily in the U.S.; revenues are derived from interest income earned on the debt financing. The Fund's chief operating decision maker ("CODM") is comprised of the officers of the Fund (inclusive of the Chief Executive Officer and Chief Financial Officer, among others) and evaluates segment performance and makes operating decisions of the Fund based on the net increase (or decrease) in net assets from operations ("net income"). In addition to numerous other factors and metrics, the CODM utilizes net income as a key metric in deciding whether to reinvest in the segment (i.e., loan fundings), call capital, pay dividends or service its debt. As the Fund's operations comprise a single reportable segment, the segment assets are reflected on the accompanying Condensed Statements of Assets and Liabilities as "Total assets" and the significant segment expenses are listed on the accompanying Condensed Statements of Operations.

**11. FINANCIAL HIGHLIGHTS**

U.S. GAAP requires disclosure of financial highlights of the Fund for the three and six months ended June 30, 2025 and 2024. The Fund began investment operations on June 26, 2024 and therefore, the comparative information presented is calculated from this date through June 30, 2024.

The total rate of return is defined as the return based on the change in value during the period of a theoretical investment made at the beginning of the period. The total rate of return assumes a constant rate of return for the Fund during the period reported and weights each cash flow by the amount of time held in the Fund. This required methodology differs from an internal rate of return.

The ratios of expenses and net investment loss to average net assets, calculated below, are annualized and are computed based upon the aggregate weighted average net assets of the Fund for the periods presented. Net investment loss is inclusive of all investment income, net of expenses and excludes realized or unrealized gains and losses.

Beginning and ending net asset values per share are based on the beginning and ending number of shares outstanding. Other per share information is calculated based upon the aggregate weighted average net assets of the Fund for the periods presented.

------

The following per share data and ratios have been derived from the information provided in the financial statements:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the Three Months Ended June 30, 2025** | **For the Six Months Ended June 30, 2025** | **For the Period Ended June 30, 2024** <sup>(a)</sup> | |
| Total return\*\* | (1.31%) | (5.66%) | (0.13%) | <sup>(b)</sup> |
| Per share amounts: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net asset value, beginning of period | $201.42 | $126.72 | $(7.63) |  |
| &nbsp;&nbsp;&nbsp;Net investment loss | (2.64) | (9.61) | (0.05) |  |
| &nbsp;&nbsp;&nbsp;Net decrease in net assets resulting from operations | (2.64) | (9.61) | (0.05) |  |
| &nbsp;&nbsp;&nbsp;Return of capital to shareholder | (9.91) | (28.24) | (1.48) |  |
| &nbsp;&nbsp;&nbsp;Contributions from shareholder |  | 100.00 | 45.00 |  |
| Net asset value, end of period | 188.87 | 188.87 | 35.84 |  |
| Net assets, end of period | 18886758 | $18886758 | $3584271 |  |
| Ratios to average net assets: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Expenses\* | 51.17% | 54.97% | 22.79% |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net investment loss\* | (5.25%) | (10.37%) | (9.21%) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Portfolio turn-over rate | —% | —% | —% |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Average debt outstanding | $25000000 | $24428571 | $— |  |
| <sup>(a)</sup> From June 26, 2024, commencement of investment operations, through June 30, 2024. | <sup>(a)</sup> From June 26, 2024, commencement of investment operations, through June 30, 2024. | <sup>(a)</sup> From June 26, 2024, commencement of investment operations, through June 30, 2024. | <sup>(a)</sup> From June 26, 2024, commencement of investment operations, through June 30, 2024. |  |
| <sup>(b)</sup> Purchase price per share of $0.25 reduced by $7.88 per share of organizational costs and expenses incurred prior to commencement of investment operations. | <sup>(b)</sup> Purchase price per share of $0.25 reduced by $7.88 per share of organizational costs and expenses incurred prior to commencement of investment operations. | <sup>(b)</sup> Purchase price per share of $0.25 reduced by $7.88 per share of organizational costs and expenses incurred prior to commencement of investment operations. | <sup>(b)</sup> Purchase price per share of $0.25 reduced by $7.88 per share of organizational costs and expenses incurred prior to commencement of investment operations. |  |
| \*Annualized | \*Annualized | \*Annualized |  |  |
| \*\*Total return amounts presented above are not annualized. | \*\*Total return amounts presented above are not annualized. | \*\*Total return amounts presented above are not annualized. |  |  |

---

**12. SUBSEQUENT EVENTS**

Management evaluated subsequent events through the date of this Quarterly Report on Form 10-Q and determined that no subsequent events had occurred that would require accrual or disclosure in the financial statements.

------

**<u>Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations</u>**

In addition to the historical information contained herein, the information in this Quarterly Report on Form 10-Q contains certain "forward-looking statements" within the meaning of the securities laws. These forward-looking statements reflect the current view of the Fund with respect to future events and financial performance and are subject to several risks and uncertainties, many of which are beyond the Fund's control. All statements, other than statements of historical facts included in this Quarterly Report, regarding the strategy, future operations, financial position, estimated revenues, projected costs, prospects, plans and objectives of the Fund are forward-looking statements. For example, statements in this Form 10-Q regarding the potential future impact of the Ukraine War, conflicts in the Middle East, the new U.S. government administration, global tariff policies, worldwide inflation, interest rate volatility and natural disasters on the Fund's business and results of operations are forward-looking statements. When used in this report, the words "will," "believe," "anticipate," "intend," "estimate," "expect," "project" and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain these identifying words. All forward-looking statements speak only as of the date of this report. The Fund does not undertake any obligation to update or revise publicly any forward-looking statements, whether resulting from new information, future events or otherwise, except as required by law.

The reader of this Quarterly Report should understand that all such forward-looking statements are subject to various uncertainties and risks that could affect their outcome. The Fund's actual results could differ materially from those suggested by such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, variances in the actual versus projected growth in assets, return on assets, loan losses, expenses, rates charged on loans and earned on securities investments, competition and macro-economic changes including inflation, interest rate expectations, among other factors including those set forth in the section of this Quarterly Report titled "Risk Factors" and in Item 1A - "Risk Factors" in the Fund's 2024 Annual Report on Form 10-K. This entire Quarterly Report should be read to put such forward-looking statements in context and to gain a more complete understanding of the uncertainties and risks involved in the Fund's business.

**Overview**

The Fund is 100% owned by the Company. The Fund's shares of common stock, at $0.001 par value, were sold to its sole shareholder, the Company, under a stock purchase agreement. The Fund has issued 100,000 of the Fund's 10,000,000 authorized shares. The Company may make additional capital contributions to the Fund.

The Fund provides financing and advisory services to a variety of carefully selected venture-backed companies that have received equity funding from traditional sources of venture capital equity funding (i.e. a professionally managed venture capital firm), as well as non-traditional sources of venture capital equity funding (e.g., angel investors, strategic investors, family offices, crowdfunding investment platforms, etc.) (collectively, "Venture-Backed Companies"), primarily throughout the United States, with a focus on growth-oriented companies. The Fund's portfolio consists of companies in the communications, information services, media, technology (including software and technology-enabled business services), biotechnology, and medical devices industry sectors, among others. The Fund's capital is generally used by its portfolio companies to finance acquisitions of fixed assets and working capital. The Fund's Registration Statement on Form 10 became effective on April 1, 2024 and the Fund elected to be treated as a BDC on April 11, 2024. On June 25, 2024, the Company called and received its first capital and made its first capital contribution to the Fund on the following day. The Fund commenced its investment activities on June 26, 2024. While the Fund intends to operate as a non-diversified investment company within the meaning of Section 5(b)(2) of the 1940 Act, from time to time the Fund may act as a diversified investment company within the meaning of Section 5(b)(1) of the 1940 Act.

The Fund expects to be treated as a RIC under the Code for federal income tax purposes. Pursuant to this election, the Fund generally will not have to pay corporate-level taxes if a sufficient amount of income is distributed to its shareholder as dividends, allowing the Company to substantially reduce or eliminate its corporate-level tax liability.

The Fund will seek to meet the ongoing requirements, including the diversification requirements, to qualify as a RIC under the Code. If the Fund fails to meet these requirements, it will be taxed as an ordinary corporation on its taxable income for that year (even if that income is distributed to the members of the Company) and all distributions out of its earnings and profits will be taxable to the members of the Company as taxable income; thus, such income will be subject to a double layer of taxation. There is no assurance that the Fund will meet the ongoing requirements to qualify as a RIC for tax purposes.

The Fund's investment objective is to achieve superior risk-adjusted investment returns and it seeks to achieve that objective by providing debt financing to portfolio companies, most of which are private debt securities. The Fund generally receives warrants to acquire equity securities in connection with its portfolio investments and generally distributes these warrants to its shareholder upon receipt, or soon thereafter. The Fund also has guidelines for the percentages of total assets that are invested in different types of assets.

------

The portfolio investments of the Fund primarily consist of debt financing to Venture-Backed Companies in the technology sector. The borrower's ability to repay its loans may be adversely impacted by several factors, and as a result, the loan may not be fully repaid. Furthermore, the Fund's security interest in any collateral over the borrower's assets may be insufficient to make up any shortfall in payments. Some of the Fund's portfolio companies may be impacted by rising inflation, which could have a material impact on their results of operations, specifically costs and revenues. As such, rising inflation may have an adverse impact on the portfolio borrowers' ability to maintain their good credit standing, as well as their ability to pay their interest and principal obligations to the Fund. In addition, any projected future decreases in the Fund's portfolio companies' operating results due to inflation could adversely impact the fair value of those investments. Any decreases in the fair value of the Fund's investments could result in future unrealized losses and therefore reduce the Fund's net assets resulting from operations.

The Fund operates through a single operating and reportable segment for financial reporting purposes, consistent with how the officers of the Fund (inclusive of the Chief Executive Officer and Chief Financial Officer, among others), who are the Fund's CODM, evaluate financial performance and allocate resources.

***Transactions with Fund X.***

The Manager also serves as the investment manager for Fund X. So long as Fund X has capital available to invest in loan transactions with final maturities earlier than December 31, 2031 (the date on which Fund X's existence automatically expires), the Fund may invest in each portfolio company in which Fund X invests, subject to the approval of the Fund's Board. The Manager's allocation process is designed to allocate investment opportunities fairly and equitably among the Fund and Fund X over time, and subject to board approval, may be based on a methodology taking into account investment pace, the remaining commitment periods and other relevant factors.

The ability of the Fund to co-invest with Fund X, and other clients advised by the Manager, is subject to the Conditions with which the funds are currently complying while seeking certain exemptive relief from the SEC from the provisions of Sections 17(d) and 57 of the 1940 Act and Rule 17d-1 thereunder. To the extent that clients, other than Fund X, advised by the Manager (but in which the Manager has no proprietary interest) invest in opportunities available to the Fund, the Manager will allocate such opportunities among the Fund and such other clients in a manner deemed fair and equitable considering all of the circumstances in accordance with the Conditions.

**Critical Accounting Policies, Practices and Estimates**

Critical Accounting Policies and Practices are those accounting policies and practices that are both the most important to the portrayal of the Fund's net assets and results of operations and require the most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. Critical accounting estimates are accounting estimates where the nature of the estimates is material due to the levels of subjectivity and judgment necessary to account for highly uncertain matters or the susceptibility of such matters to change and the impact of the estimates on net assets or operating performance is material.

In evaluating the most critical accounting policies and estimates, the Manager has identified the estimation of fair value of the Fund's loan investments along with the completeness of loans exhibiting indicators of potential credit deterioration as the most critical of the accounting policies and accounting estimates applied to the Fund's reporting of net assets or operating performance. In accordance with U.S. GAAP, the Fund defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date; that is, a recovery price. The recovery price assumes the asset or liability was exchanged in an orderly transaction; it was not a forced liquidation or distressed sale. There is no readily available market price or secondary market for the loans made by the Fund to borrowers, hence the Manager determines fair value based on a transaction that would occur in the most advantageous market and the estimates are subject to high levels of judgment and uncertainty. The Fund's loan investments are considered Level 3 fair value measurements in the fair value hierarchy due to the lack of observability over many of the important inputs used in determining fair value. In particular, the Manager has identified the fair value of the Fund's loan investments that exhibit indicators of the potential for credit deterioration and the completeness of those loan investments, as a critical accounting matter that may involve significant and material estimates and inputs from the Manager in determining the fair value of those loan investments.

Critical judgments and inputs in determining the fair value of a loan include the estimated timing and amount of future cash flows and probability of future payments, based on the assessment of payment history, available cash and "burn rate," revenues, net income or loss, operating results, financial strength of borrower, prospects for the borrower's raising future equity rounds, likelihood of sale or acquisition of the borrower, length of expected holding period of the loan, collateral position, the timing and amount of liquidation of collateral for loans that are experiencing significant credit deterioration and, as a result, collection becomes collateral-dependent, as well as an evaluation of the general interest rate environment. Management has evaluated these factors and has concluded that the effect of a deterioration in the quality of the underlying collateral, increase in the size of the loan, increase in the estimated time to recovery, and increase in the effective yield rate would each have the effect of decreasing the fair value of loan investments. The risk profile of a loan changes when events occur that impact the credit analysis of the borrower and the loan. Such changes result in the fair value being adjusted from par value of the individual loan. Where the risk profile is consistent with the original underwriting, the cost basis of substantially all loans approximates fair value.

The actual value of the loans may differ from Management's estimates, which would affect net change in net assets resulting from operations as well as assets.

------

**The Impact of the Ukraine War, Conflicts in the Middle East, Worldwide Inflation, Interest Rate Volatility, Global Tariffs and Natural Disasters on Results of Operations and Liquidity & Capital Resources** 

Global and domestic financial markets have experienced an increase in volatility as concerns about the impact of higher inflation, interest rate volatility, a potential slowdown in economic activity, the conflicts in the Middle East, the Ukraine War, and the outbreak of other hostilities or conflict (such as the Houthi attacks on marine vessels in and around the Red Sea), the impact of the new U.S. government administration, global tariff policies and extreme weather patterns or natural disasters (such as the 2025 Southern California wildfires) have weighed on market participants. These factors have created disruptions in supply chains and economic activity and have had a particularly adverse impact on certain industries. These uncertainties can ultimately impact the overall supply and demand of the market through changing spreads, deal terms and structures. The Fund is unable to predict the full impact of these macroeconomic events on the Fund's liquidity and capital resources.

The Fund is continuing to maintain close communications with its loan portfolio companies, both those already funded and those in the pipeline, to proactively assess and manage potential risks. In addition, Management maintains oversight analysis of credits across the Fund's loan investment portfolio in an attempt to manage the potential credit risk and improve loan performance. Certain loans may have inherent increased credit risk due to the nature of the underlying business and its ability to maintain operations in the current economic environment.

Management is also monitoring the Fund's continued access to capital resources through periodic and timely communication with the bank syndicate and the Company's members. In addition, the Fund will take proactive steps to ensure and maintain an appropriate liquidity position based on its circumstances. The Fund believes its existing cash balance, scheduled monthly payments from borrowers, and access to capital from its debt facility and the Company's members will be sufficient to satisfy its working capital needs, debt repayments, and other liquidity requirements associated with its existing operations.

**Results of Operations - For the Three and Six Months Ended June 30, 2025 and 2024**

There is limited analysis on the operational results for the three and six months ended June 30, 2024 as the Fund only commenced investment operations in June 2024.

***Analysis of Interest Income***

Total investment income for the three and six months ended June 30, 2025 was $2.3 million and $4.1 million, respectively. Total investment income for both the three and six months ended June 30, 2024, was $6,892. Investment income primarily consisted of interest on the venture loans outstanding. The remaining income consisted of dividends on the temporary investment of cash.

Interest is calculated using the effective interest method, and rates earned by the Fund will fluctuate based on many factors including early payoffs, volatility of values ascribed to warrants and new loans funded during the year.

Warrants and equity securities received in connection with loan transactions are considered to be free standing contracts that are both legally detachable and separately exercisable from the related loan transactions and are measured at fair value at the time of acquisition; the non-cash portion of interest income represents the accretion of the discount of these warrants over the life of the loan.

The following table shows the average outstanding balance, interest income, and weighted average interest rate for the cash and non-cash portion of interest income for all loans as all loans are performing for the three and six months ended June 30, 2025.

---

| | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **For the Three Months Ended June 30, 2025** | **For the Three Months Ended June 30, 2025** | **For the Three Months Ended June 30, 2025** | **For the Three Months Ended June 30, 2025** | **For the Six Months Ended June 30, 2025**  | **For the Six Months Ended June 30, 2025**  | **For the Six Months Ended June 30, 2025**  | **For the Six Months Ended June 30, 2025**  |
| | **Average Outstanding Balance** | **Interest Income** | **Weighted Average Interest Rate - Cash Portion** | **Weighted Average Interest Rate - Non-Cash Portion** | **Average Outstanding Balance** | **Interest Income** | **Weighted Average Interest Rate - Cash Portion** | **Weighted Average Interest Rate - Non-Cash Portion** |
| All Loans | $39055294 | $2261659 | 15.17% | 8.00% | $34509392 | $3992697 | 15.28% | 7.86% |

---

As the Fund only commenced its investment activities on June 26, 2024, there is not enough information available to provide meaningful information about the weighted-average interest rate of the loan balance for the three and six months ended June 30, 2024. Accordingly, no comparative information is provided.

***Analysis of Interest Expense***

Interest expense was comprised of amounts related to interest on debt amounts drawn down, unused credit line fees, and amounts amortized from deferred fees incurred in conjunction with the debt facility.

------

The following table shows the average balance, interest expense, and weighted average interest expense rate for the three and six months ended June 30, 2025:

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **For the Three Months Ended June 30, 2025** | **For the Three Months Ended June 30, 2025** | **For the Three Months Ended June 30, 2025** | **For the Six Months Ended June 30, 2025**  | **For the Six Months Ended June 30, 2025**  | **For the Six Months Ended June 30, 2025**  |
| | **Average Balance** | **Interest Expense** | **Weighted Average Interest Expense Rate** | **Average Balance** | **Interest Income** | **Weighted Average Interest Expense Rate** |
| Debt Facility | $25000000 | $883477 | 14.14% | $24428571 | $1744274 | 14.28% |

---

The Fund established a debt facility with MUFG Bank Ltd., on August 1, 2024 to support the investment and business operations of the Fund. Consequently, no comparative information for the three and six months ended June 30, 2024 is provided. Interest expense includes interest on the borrowings, commitment fee on the unused portion of the deb facility and amortization of deferred costs related to the debt facility.

***Analysis of Operating Expenses***

The following table shows the components of operating expenses for the three and six months ended June 30, 2025 and 2024.

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **For the Three Months Ended June 30,** | **For the Three Months Ended June 30,** | **For the Three Months Ended June 30,** | **For the Six Months Ended June 30,** | **For the Six Months Ended June 30,** | **For the Six Months Ended June 30,** |
| **Operating Expense** | **2025** | **2024** | **Change ($)** | **2025** | **2024** | **Change ($)** |
| Management Fees | $1533485 | $62991 | $1470494 | $3081428 | $62991 | $3018437 |
| Banking and professional fees | 88518 | 92816 | (4298) | 156015 | 116018 | 39997 |
| Directors' fees | 33750 | 33750 |  | 67500 | 67500 |  |
| Organizational costs |  | 144294 | (144294) |  | 245210 | (245210) |
| Other operating expenses | 35743 | 20999 | 14744 | 44467 | 33637 | 10830 |
| **Total Operating Expenses** | $**1691496** | $**354850** | $**1336646** | $**3349410** | $**525356** | $**2824054** |

---

Management Fees were calculated at 1.575% of the Company's committed capital for the three and six months ended June 30, 2025 and for the period from June 25, 2024 through June 30, 2024.

Banking and professional fees did not materially decrease for the three months ended June 30, 2025 compared to the same period in 2024. Banking and professional fees increased by $39,997 for the six months ended June 30, 2025 compared to the comparative periods in 2024 due to the increase in legal fees related to client acquisition, audit and tax fees and consulting fees.

Organizational costs decreased by $144,294 and $245,210 for the three and six months ended June 30, 2025, respectively, compared to the same periods in 2024. The decrease is due to the Fund commencing its investment operations in June 2024. Organizational costs included legal, accounting, and other corporate services fees incurred for the formation of the Fund.

Other operating expenses did not materially decrease during the three and six months ended June 30, 2025 compared to the same periods in 2024. Other expenses included director fees, custody fees, tax fees and other expenses related to the operations of the Fund.

***Non-recurring fees***

The Fund may receive non-recurring fees in connection with the origination and servicing of portfolio loans. Transactions in this category may include forfeited commitment fees and deferred income from warrants received that become recognized as other income after the loan commitment period expires. Other non-recurring fees include pre-payment fees which are recognized as other income in the period received. Legal fee reimbursements for deal due diligence and drafting of documents are recognized as offsets against legal expenses. Non-recurring fees for the three months ended June 30, 2025 and 2024 were $50,555 and $12,491, respectively. Non-recurring fees for the six months ended June 30, 2025 and 2024 were $73,913 and $12,491, respectively.

***Net Investment Loss***

Net investment loss for the three months ended June 30, 2025 and 2024 was $264,172 and $347,958, respectively. Net investment loss for the six months ended June 30, 2025 and 2024 was $961,204 and $518,464, respectively.

**Liquidity and Capital Resources – June 30, 2025 and December 31, 2024** 

The Fund is owned entirely by the Company. The Company is expected, but not required, to make further contributions to the capital of the Fund to the extent of the Company's members' capital commitment to the Company and excess cash balances of the Company. Total capital contributed to the Fund as of June 30, 2025 and December 31, 2024 was $32.3 million and $22.3 million, respectively. As of June 30, 2025, the Company had subscriptions for capital in the amount of $387.4 million, of which $41.9 million had been called and received. As of June 30, 2025, $345.6 million of capital remains uncalled and the uncalled capital expires on the Fund's fifth anniversary of its first investment unless extended. Management is permitted to extend the Fund's investment period by up to two (2) additional calendar quarters in its sole and absolute discretion.

------

The Fund expects to generate cash primarily from further contributions from the Company to the extent of the Company's members' capital commitment to the Company, cash flows from its operations and any financing arrangements it may enter into in the future.

The changes in cash for the six months ended June 30, 2025 and 2024 were as follows:

---

| | | |
|:---|:---|:---|
| | **For the Six Months Ended June 30, 2025**  | **For the Six Months Ended June 30, 2024**  |
| Net cash used in operating activities | $(20621795) | $(2459062) |
| Net cash provided by financing activities | 14998305 | 4500000 |
| Net increase (decrease) in cash and cash equivalents | $(5623490) | $2040938 |

---

As of June 30, 2025 and December 31, 2024, 20.71% and 75.25%, respectively, of the Fund's net assets consisted of cash and cash equivalents.

On August 1, 2024, the Fund entered into a loan and security agreement with MUFG Bank Ltd. as the administrative agent and with lenders named therein that established a secured revolving credit facility in an initial amount of up to $250.0 million with the option to request that borrowing availability be increased up to $500.0 million, subject to further negotiation and credit approval.

Borrowings by the Fund are collateralized by (i) all portfolio investments and substantially all other assets held by the Fund and its subsidiaries, (ii) all equity interests of the Company in the Fund and all direct or indirect subsidiaries of the Fund, and (iii) the pledge of the uncalled capital commitments of all investors in the Company. The Fund pays interest on its borrowings and a fee on the unused portion of the facility. Borrowings under the facility, at the Fund's discretion, will bear interest at an annual rate of either a (i) Reference Rate, plus an Applicable Reference Rate Margin (such loan, a "Reference Rate Loan"), (ii) Term SOFR plus the Applicable SOFR Margin (such loan, a "Term SOFR Loan") or (iii) Daily Compounded SOFR plus the Applicable SOFR Margin (such loan, a "Daily Compounded SOFR Loan"). The interest period for each Term SOFR Loan shall at the option of the Fund be fixed at one, three or six months. Applicable SOFR Margin is the sum of (a) the product of (i) the Subscription Percentage calculated for such period and (ii) 2.50% and (b) the product of (i) the Portfolio Leverage Percentage for such period and (ii) 3.00%. When the Fund is using 50% or more of the maximum amount available under the loan agreement, the applicable commitment fee is 0.25% of the unused portion of the loan facility; otherwise, the applicable commitment fee is 0.50% of the unused portion. The Fund pays the unused credit line fee quarterly. The facility terminates on August 1, 2027, but can be accelerated in the event of default, such as the failure by the Fund to make timely interest or principal payments. As of June 30, 2025, $26.0 million was outstanding under the facility.

Amounts disbursed under the Fund's loan commitments were $18.3 million for the six months ended June 30, 2025. Net loan amounts outstanding after amortization increased by $16.9 million for the same period. Unexpired unfunded commitments totaled $17.6 million as of June 30, 2025.

---

| | | | | |
|:---|:---|:---|:---|:---|
| **As of** | **Cumulative Amount Disbursed** | **Principal Reductions and Fair Market Adjustments** | **Balance Outstanding - Fair Value** | **Unexpired Unfunded Commitments** |
| June 30, 2025 | $48.1 million | $7.2 million | $40.9 million | $17.6 million |
| December 31, 2024 | $29.7 million | $5.7 million | $24.0 million | $17.1 million |

---

The unexpired unfunded commitments by portfolio company as of June 30, 2025 and December 31, 2024 are detailed in Note 9 to the financial statements included in this filing.

Because venture loans are privately negotiated transactions, investments in these assets are relatively illiquid. It is Management's experience that not all unexpired unfunded commitments will be used by borrowers. Many credit agreements contain provisions that are milestone dependent and not all borrowers will achieve these milestones. Additionally, the Fund's credit agreements contain provisions that give relief from funding obligations in the event the borrower has a materially adverse change in its financial condition. Therefore, the unexpired unfunded commitments do not necessarily reflect future cash requirements or future investments for the Fund.

The Fund will seek to maintain the requirements to qualify for the special pass-through status available to RICs under the Code, and thus to be relieved of federal income tax on that part of its net investment income and realized capital gains that it distributes to its shareholder. To qualify as a RIC, the Fund must distribute to its shareholder for each taxable year at least 90% of its investment company taxable income (consisting generally of net investment income and net short-term capital gain) (the "Distribution Requirement"). To the extent that the terms of the Fund's venture loans provide for the receipt by the Fund of additional interest at the end of the loan term or provide for the receipt by the Fund of a purchase price for the asset at the end of the loan term ("residual income"), the Fund would be required to accrue such residual income over the life of the loan, and to include such accrued undistributed income in its gross income for each taxable year even if it receives no portion of such residual income in that year. Thus, in order to meet the Distribution Requirement and avoid payment of income taxes or an excise tax on undistributed income, the Fund may be required in a particular year to distribute as a dividend an amount in excess of the total amount of income it actually receives. Those distributions will be made from the Fund's cash assets, from amounts received through amortization of loans or from borrowed funds.

------

As the Fund ramps up its investment activities, the Fund is expected to have access to the Company's uncalled capital commitments, future loan receivable payments and capital from the Fund's debt facility as liquidity sources. The Fund will regularly evaluate future potential liquidity resources and demands before making future commitments.

**<u>Item 3. Quantitative and Qualitative Disclosures About Market Risk</u>**

The Fund's business activities contain various elements of risk, of which Management considers interest rate and credit risk to be the principal types of risks. Because the Fund considers the management of risk essential to conducting its business and to maintaining profitability, the Fund's risk management procedures are designed to identify and analyze the Fund's risks, to set appropriate policies and limits and to continually monitor these risks and limits by means of reliable administrative and information systems and other policies and programs.

The Fund manages its market risk by maintaining a portfolio that is diverse by industry, size of investment, stage of development, and borrower. The Fund has limited exposure to public market price fluctuations as the Fund primarily invests in private business enterprises and distributes all equity investments upon receipt to the Company.

The Fund's investments are subject to market risk based on several factors, including, but not limited to, the borrower's credit history, available cash, support of the borrower's underlying investors, available liquidity, "burn rate," revenue income, security interest, secondary markets for collateral, the size of the loan, term of the loan and the ability to exit via initial public offering or merger and acquisition.

The Fund's exposure to interest rate sensitivity is regularly monitored and analyzed by measuring the characteristics of assets and liabilities. The Fund utilizes various methods to assess interest rate risk in terms of the potential effect on interest income net of interest expense, the value of net assets and the value at risk in an effort to ensure that the Fund is insulated from any significant adverse effects from changes in interest rates. As of June 30, 2025, the outstanding debt balance was $26.0 million at a floating interest rate based on a Term SOFR Rate of 4.33%.

Because all of the Fund's loans impose a fixed interest rate upon funding, changes in short-term interest rates will not directly affect interest income associated with the loan portfolio as of June 30, 2025. However, those changes could have the potential to change the Fund's ability to originate loan commitments, acquire and renew bank facilities, and engage in other investment activities. Further, changes in short-term interest rates could also affect interest rate expense, realized gain from investments and interest on the Fund's short-term investments.

Based on the Fund's Condensed Statements of Assets and Liabilities as of June 30, 2025, the following table shows the approximate annualized increase (decrease) in components of net assets resulting from operations of hypothetical base rate changes in interest rates, assuming no changes in investments, borrowings and cash balances.

---

| | | | |
|:---|:---|:---|:---|
| **Effect of Interest Rate <br>Change By** | **Increase (Decrease) <br>Other Income** | **(Increase) Decrease<br>Interest Expense** | **Increase (Decrease) in <br>Total Income** |
| (2.00)% | $(78245) | $520000 | $441755 |
| (1.00)% | $(39122) | $260000 | $220878 |
| (0.50)% | $(19561) | $130000 | $110439 |
| 0.50% | $19561 | $(130000) | $(110439) |
| 1.00% | $39122 | $(260000) | $(220878) |
| 2.00% | $78245 | $(520000) | $(441755) |

---

Although Management believes that the foregoing analysis is indicative of the Fund's sensitivity to interest rate changes, it does not take into consideration potential changes in the credit market, credit quality, size and composition of the assets in the portfolio. It also does not assume any new fundings to borrowers, repayments from borrowers or defaults on borrowings. Accordingly, no assurances can be given that actual results would not differ materially from the table above.

Because the Fund currently borrows, its net investment income is highly dependent upon the difference between the rate at which it borrows and the rate at which it invests the amounts borrowed. Accordingly, there can be no assurance that a significant change in market interest rates will not have a material adverse effect on the Fund's investment activities and net investment income. The Fund's exposure to movement in short-term interest rates stems from the Fund borrowing at a floating interest rate but then making loans with a fixed rate at the time the loans are extended.

The Fund is not sensitive to changes in foreign currency exchange rates, commodity prices and other market rates or prices.

------

**<u>Item 4. Controls and Procedures</u>**

**Disclosure Controls and Procedures:**

At the end of the period covered by this report, the Fund carried out an evaluation under the supervision and with the participation of its Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Fund's disclosure controls and procedures pursuant to Rules 13a-15(b) and 15d-15(b) of the Securities Exchange Act of 1934 ("Exchange Act"). Based upon this evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that the Fund's disclosure controls and procedures were effective as of the end of the period in ensuring that information required to be disclosed was recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and in providing reasonable assurance that information required to be disclosed by the Fund in such reports is accumulated and communicated to the Fund's management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosures.

**Changes in Internal Controls:**

There have not been any changes in the Fund's internal control over financial reporting identified in connection with the evaluation required by Rules 13a-15(d) and 15d-15(d) of the Exchange Act that occurred during the Fund's fiscal quarter ended June 30, 2025 that have materially affected, or are reasonably likely to materially affect, the Fund's internal control over financial reporting.

------

**PART II — OTHER INFORMATION**

**<u>Item 1. Legal Proceedings</u>**

The Fund may become party to certain lawsuits from time to time in the normal course of business. While the outcome of any legal proceedings cannot now be predicted with certainty, the Fund does not expect any such proceedings will have a material effect upon the Fund's financial condition or results of operation. Management is not aware of any pending legal proceedings involving the Fund. The Fund is not a party to any material legal proceedings.

**<u>Item 1A. Risk Factors</u>**

**Global Economic Conditions**

The U.S. presidential administration has introduced significant changes in trade and regulatory policies, including tariffs, trade restrictions, and enforcement measures that could affect cross-border commerce and foreign business operations. The effect on global economic growth and trade of these measures remains uncertain, and could disrupt global trade flows and increase operational costs for companies.

Given the expanding scope of trade restrictions and the uncertainty surrounding future policies of the U.S. presidential administration, the Fund can provide no assurances regarding the full extent of any potential impact on its operations. To the extent that changes in the political or regulatory environment due to the imposition of tariffs or other measures negatively impact the Fund or the markets in which it operates, the Fund's business, financial condition, and results of operations could be materially and adversely affected.

**<u>Item 2. Unregistered Sales of Equity Securities and Use of Proceeds</u>**

None.

**<u>Item 3. Defaults Upon Senior Securities</u>**

Not applicable.

**<u>Item 4. Mine Safety Disclosures</u>**

Not applicable.

**<u>Item 5. Other Information</u>**

During the fiscal quarter ended June 30, 2025, no director or officer of the Fund adopted or terminated a "Rule 10b5-1 trading arrangement" or a "non-Rule 10b5-1 trading arrangement" (in each case, as defined in Item 408 of Regulation S-K).

------

**<u>Item 6. Exhibits</u>**

---

| | |
|:---|:---|
| **<u>Exhibit</u>&nbsp;&nbsp;&nbsp;&nbsp;** | **<u>Exhibit Title</u>** |
| 3.1 | <u>[Articles of Incorporation of the Fund as filed with the Maryland Secretary of State on February 1, 2023, incorporated by reference to Exhibit 3.1 to the Fund's Registration Statement on Form 10 filed with the Securities and Exchange Commission on February 1, 2024.](https://www.sec.gov/Archives/edgar/data/1987731/000114036124005064/ef20019923_ex3-1.htm)</u> |
| 3.2 | <u>[Bylaws of the Fund, incorporated by reference to Exhibit 3.2 to the Fund's Registration Statement on Form 10 filed with the Securities and Exchange Commission on February 1, 2024.](https://www.sec.gov/Archives/edgar/data/1987731/000114036124005064/ef20019923_ex3-2.htm)</u> |
| 4.1 | <u>[Stock Purchase Agreement, dated February 1, 2023, between the Fund and the Company, incorporated by reference to Exhibit 4.1 to the Fund's Registration Statement on Form 10 filed with the Securities and Exchange Commission on February 1, 2024.](https://www.sec.gov/Archives/edgar/data/1987731/000114036124005064/ef20019923_ex4-1.htm)</u> |
| 10.1 | <u>[Investment Management Agreement, dated September 28, 2023, by and between the Fund and Westech Investment Advisors LLC, incorporated by reference to Exhibit 10.1 to the Fund's Registration Statement on Form 10 filed with the Securities and Exchange Commission on February 1, 2024.](https://www.sec.gov/Archives/edgar/data/1987731/000114036124005064/ef20019923_ex10-1.htm)</u>  |
| 10.2 | <u>[Form of Custodial Agreement between the Fund and Computershare Trust Company, National Association, dated January 29, 2024, incorporated by reference to Exhibit 10.2 to the Fund's Registration Statement on Form 10 filed with the Securities and Exchange Commission on February 1, 2024.](https://www.sec.gov/Archives/edgar/data/1987731/000114036124005064/ef20019923_ex10-2.htm)</u> |
| 10.3 | <u>[Custodian Agreement between the Fund and U.S. Bank, National Association, dated January 10, 2024, incorporated by reference to Exhibit 10.3 to the Fund's Registration Statement on Form 10 filed with the Securities and Exchange Commission on February 1, 2024.](https://www.sec.gov/Archives/edgar/data/1987731/000114036124005064/ef20019923_ex10-3.htm)</u> |
| 31.1 | <u>[Chief Executive Officer certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. (Rules 13a -14(a) and 15d-14(a) Certification)](wtixi10q063025ex311.htm)</u> |
| 31.2 | <u>[Chief Financial Officer certifications pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. (Rules 13a -14(a) and 15d-14(a) Certification).](wtixi10q063025ex312.htm)</u> |
| 32.1 | <u>[Chief Executive Officer certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (Section 1350 Certification).](wtixi10q063025ex321.htm)</u> |
| 32.2 | <u>[Chief Financial Officer certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (Section 1350 Certification).](wtixi10q063025ex322.htm)</u> |

---

------

**SIGNATURES**

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

WTI FUND XI, INC.

(Registrant)

---

| | | | | |
|:---|:---|:---|:---|:---|
| By: | <u>/s/David R. Wanek</u> | <u>/s/David R. Wanek</u> | <u>/s/Jared S. Thear</u> | <u>/s/Jared S. Thear</u> |
|  | David R. Wanek | David R. Wanek | Jared S. Thear | Jared S. Thear |
|  | President and Chief Executive Officer | President and Chief Executive Officer | Chief Financial Officer | Chief Financial Officer |
|  | (Principal Executive Officer) | (Principal Executive Officer) | (Principal Financial Officer) | (Principal Financial Officer) |
|  | Date: | August 13, 2025 | Date: | August 13, 2025 |

---

## Exhibit 31.1

Exhibit 31.1

**CERTIFICATION PURSUANT TO** 

**RULES 13a-14(a) AND 15d-14(a), AS ADOPTED PURSUANT TO**

**SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002**

I, David R. Wanek, certify that:

1. I have reviewed this quarterly report on Form 10-Q of WTI Fund XI, Inc.;

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;

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 and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d -15(f)) 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 the end of the period covered by 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 the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting.

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):

&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.

Date: August 13, 2025

<u>/s/ David R. Wanek</u>

David R. Wanek

President and Chief Executive Officer

(Principal Executive Officer)

## Exhibit 31.2

Exhibit 31.2

**CERTIFICATION PURSUANT TO** 

**RULES13a-14(a) AND 15d-14(a), AS ADOPTED PURSUANT TO**

**SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002**

I, Jared S. Thear, certify that:

1. I have reviewed this quarterly report on Form 10-Q of WTI Fund XI, Inc.;

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;

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 and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d -15(f)) 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 the end of the period covered by 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 the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting.

5. The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):

&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.

Date: August 13, 2025

<u>/s/ Jared S. Thear</u>

Jared S. Thear

Chief Financial Officer

(Principal Financial Officer)

## Exhibit 32.1

Exhibit 32.1

**CERTIFICATION PURSUANT TO** 

**18 U.S.C. SECTION 1350,** 

**AS ADOPTED PURSUANT TO** 

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Quarterly Report of WTI Fund XI, Inc. (the "Fund") on Form 10-Q for the period ending June 30, 2025 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, David R. Wanek, Chief Executive Officer of the Fund, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1)The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2)The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Fund.

<u>/s/ David R. Wanek</u>

David R. Wanek

President and Chief Executive Officer

(Principal Executive Officer)

Date: August 13, 2025

## Exhibit 32.2

Exhibit 32.2

**CERTIFICATION PURSUANT TO** 

**18 U.S.C. SECTION 1350,** 

**AS ADOPTED PURSUANT TO** 

**SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

In connection with the Quarterly Report of WTI Fund XI, Inc. (the "Fund") on Form 10-Q for the period ending June 30, 2025 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Jared S. Thear, Chief Financial Officer of the Fund, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1)The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2)The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Fund.

<u>/s/ Jared S. Thear</u>

Jared S. Thear

Chief Financial Officer

(Principal Financial Officer)

Date: August 13, 2025

<br>