Annual Statements Open main menu

Great Elm Capital Corp. - Quarter Report: 2021 September (Form 10-Q)

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C.  20549

 

FORM 10-Q

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2021

or

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

 

Commission File Number: 814-01211

 

Great Elm Capital Corp.

(Exact name of registrant as specified in its charter)

 

 

Maryland

 

81-2621577

(State or other jurisdiction of incorporation or organization)

 

(I.R.S.  Employer Identification No.)

 

 

 

800 South Street, Suite 230, Waltham, MA

 

02453

(Address of principal executive offices)

 

(Zip Code)

 

Registrant's telephone number, including area code: (617) 375-3006

 

 

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

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on which registered

Common stock, par value $0.01 per share

 

GECC

 

Nasdaq Global Market

6.75% Notes due 2025

 

GECCM

 

Nasdaq Global Market

6.50% Notes due 2024

 

GECCN

 

Nasdaq Global Market

5.875% Notes due 2026

 

GECCO

 

Nasdaq Global Market

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

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

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

 

Large accelerated filer

 

 

 

 

Accelerated filer

 

Non-accelerated filer

 

 

 

 

Smaller reporting company

 

 

 

 

 

 

 

Emerging growth company

 

 

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

 

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

 

As of November 1, 2021, the registrant had 26,905,668 shares of common stock, $0.01 par value per share, outstanding.

 

 

 


 

 

Table of Contents

 

 

 

Page

PART I.

FINANCIAL INFORMATION

 

Item 1.

Financial Statements

2

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

2

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

14

Item 4.

Controls and Procedures

15

PART II.

OTHER INFORMATION

 

Item 1.

Legal Proceedings

16

Item 1A.

Risk Factors

16

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

16

Item 3.

Defaults Upon Senior Securities

16

Item 4.

Mine Safety Disclosures

16

Item 5.

Other Information

16

Item 6.

Exhibits

16

 

Signatures

17

 

Index to Consolidated Financial Statements

F-1

 

Consolidated Statements of Assets and Liabilities (unaudited)

F-2

 

Consolidated Statements of Operations (unaudited)

F-3

 

Consolidated Statements of Changes in Net Assets (unaudited)

F-4

 

Consolidated Statements of Cash Flows (unaudited)

F-5

 

Consolidated Schedule of Investments (unaudited)

F-7

 

Notes to the Unaudited Consolidated Financial Statements

F-21

 

 

 

i


 

 

PART I—FINANCIAL INFORMATION

Unless the context otherwise requires, all references to “GECC,” “we,” “us,” “our,” the “Company” and words of similar import are to Great Elm Capital Corp. and/or its subsidiaries.  We reference materials on our website, www.greatelmcc.com, but nothing on our website shall be deemed incorporated by reference or otherwise contained in this report.

Cautionary Note Regarding Forward-Looking Information

Some of the statements in this report (including in the following discussion) constitute forward-looking statements, which relate to future events or our future performance or financial conditions.  The forward-looking statements contained in this report involve a number of risks and uncertainties, including statements concerning:

 

our, or our portfolio companies’, future business, operations, operating results or prospects;

 

the return or impact of current and future investments;

 

the impact of a protracted decline in the liquidity of credit markets on our business;

 

the impact of fluctuations in interest rates on our business;

 

the impact of changes in laws or regulations governing our operations or the operations of our portfolio companies;

 

our contractual arrangements and relationships with third parties;

 

our current and future management structure;

 

the general economy and its impact on the industries in which we invest;

 

the financial condition of and ability of our current and prospective portfolio companies to achieve their objectives;

 

serious disruptions and catastrophic events, including the impact of the novel coronavirus (“COVID-19”) pandemic on the global economy;

 

our expected financings and investments;

 

the adequacy of our financing resources and working capital;

 

the ability of our investment adviser to locate suitable investments for us and to monitor and administer our investments;

 

the timing of cash flows, if any, from the operations of our portfolio companies;

 

the timing, form and amount of any dividend distributions;

 

the valuation of any investments in portfolio companies, particularly those having no liquid trading market; and

 

our ability to maintain our qualification as a regulated investment company (“RIC”) and as a business development company (“BDC”).

We use words such as “anticipate,” “believe,” “expect,” “intend,” “will,” “should,” “could,” “may,” “plan” and similar words to identify forward-looking statements.  The forward-looking statements contained in this report involve risks and uncertainties.  Our actual results could differ materially from those implied or expressed in the forward-looking statements for any reason, including the factors set forth under “Item 1A. Risk Factors,” herein and in our Annual Report on Form 10-K for the fiscal year ended December 31, 2020 (our “Form 10-K”).

We have based the forward-looking statements included in this report on information available to us on the date of this report, and we assume no obligation to update any such forward-looking statements.  Although we undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, you are advised to consult any additional disclosures that we may make directly to you or through reports that we have filed or in the future may file with the Securities and Exchange Commission (the “SEC”).

1


 

Item 1.  Financial Statements.

The financial statements listed in the index to consolidated financial statements immediately following the signature page to this report are incorporated herein by reference.

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

Overview

We are a BDC that seeks to generate both current income and capital appreciation through debt and income generating equity investments.  We invest in the debt of middle-market companies in the form of senior secured and unsecured notes as well as senior secured loans, junior loans and mezzanine debt.  We also make investments in preferred equity, investments in debt and equity securities of specialty finance businesses and other equity investments.

On September 27, 2016, we and Great Elm Capital Management, Inc.  (“GECM”), our external investment manager, entered into an investment management agreement (the “Investment Management Agreement”) and an administration agreement (the “Administration Agreement”), and we began to accrue obligations to GECM under those agreements. The Investment Management Agreement renews for successive annual periods, subject to requisite Board and/or stockholder approvals.

We have elected to be treated as a RIC for U.S. federal income tax purposes.  As a RIC, we will not be taxed on our income to the extent that we distribute such income each year and satisfy other applicable income tax requirements.  To qualify as a RIC, we must, among other things, meet source-of-income and asset diversification requirements and annually distribute to our stockholders generally at least 90% of our investment company taxable income on a timely basis.  If we qualify as a RIC, we generally will not have to pay corporate level taxes on any income that we distribute to our stockholders.

Investments

Our level of investment activity can and does vary substantially from period to period depending on many factors, including, among others, the amount of debt and equity capital available from other sources to middle-market companies, the level of merger and acquisition activity, pricing in the high yield and leveraged loan credit markets, opportunities in the specialty finance sector, our expectations of future investment opportunities, the general economic environment as well as the competitive environment for the types of investments we make.

As a BDC, our investments and the composition of our portfolio are required to comply with regulatory requirements.

Revenues

We generate revenue primarily from interest on the debt investments that we hold, dividends on the equity investments that we hold, capital gains on the disposition of investments, and lease, fee, and other income.  Our investments in fixed income instruments generally have an expected maturity of three to five years, although we have no lower or upper constraint on maturity.  Our debt investments generally pay interest quarterly or semi-annually.  Payments of principal of our debt investments may be amortized over the stated term of the investment, deferred for several years or due entirely at maturity.  In some cases, our debt investments and preferred stock investments may defer payments of cash interest or dividends or payment-in-kind (“PIK”).  In addition, we may generate revenue in the form of prepayment fees, commitment, origination, due diligence fees, end-of-term or exit fees, fees for providing significant managerial assistance, consulting fees and other investment-related income.

Expenses

Our primary operating expenses include the payment of a base management fee, administration fees (including the allocable portion of overhead under the Administration Agreement), and, depending on our operating results, an incentive fee.  The base management fee and incentive fee remunerates GECM for work in identifying, evaluating, negotiating, closing and monitoring our investments.  The Administration Agreement provides for reimbursement of costs and expenses incurred for office space rental, office equipment and utilities allocable to us under the Administration Agreement, as well as certain costs and expenses incurred relating to non-investment advisory, administrative or operating services provided by GECM or its affiliates to us.  We also bear all other costs and expenses of our operations and transactions.  In addition, our expenses include interest on our outstanding indebtedness.

2


 

Critical Accounting Policies

Valuation of Portfolio Investments

We value our portfolio investments at fair value based upon the principles and methods of valuation set forth in policies adopted by our board of directors (our “Board”).  Fair value is defined as the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date.  Market participants are buyers and sellers in the principal (or most advantageous) market for the asset that (1) are independent of us; (2) are knowledgeable, having a reasonable understanding about the asset based on all available information (including information that might be obtained through due diligence efforts that are usual and customary); (3) are able to transact for the asset; and (4) are willing to transact for the asset (that is, they are motivated but not forced or otherwise compelled to do so).

Investments for which market quotations are readily available are valued at such market quotations unless the quotations are deemed not to represent fair value.  Debt and equity securities for which market quotations are not readily available or for which market quotations are deemed not to represent fair value, are valued at fair value using a valuation process consistent with our Board-approved policy.

Our Board approves in good faith the valuation of our portfolio as of the end of each quarter.  Due to the inherent uncertainty and subjectivity of determining the fair value of investments that do not have a readily available market value, the fair value of our investments may differ significantly from the values that would have been used had a readily available market value existed for such investments and may differ materially from the values that we may ultimately realize.  In addition, changes in the market environment and other events may impact the market quotations used to value some of our investments.

Those investments for which market quotations are not readily available or for which market quotations are deemed not to represent fair value are valued utilizing a market approach, an income approach, or both approaches, as appropriate.  The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities (including a business).  The income approach uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted).  The measurement is based on the value indicated by current market expectations about those future amounts.  In following these approaches, the types of factors that we may take into account in determining the fair value of our investments include, as relevant and among other factors: available current market data, including relevant and applicable market trading and transaction comparables; applicable market yields and multiples, security covenants, call protection provisions, information rights and the nature and realizable value of any collateral, the portfolio company’s ability to make payments, its earnings and discounted cash flows, the markets in which the portfolio company does business, comparisons of financial ratios of peer companies that are public, and merger and acquisition comparables; and enterprise values.

We prefer the use of observable inputs and minimize the use of unobservable inputs in our valuation process.  Inputs refer broadly to the assumptions that market participants would use in pricing an asset.  Observable inputs are inputs that reflect the assumptions market participants would use in pricing an asset developed based on market data obtained from sources independent of us.  Unobservable inputs are inputs that reflect our assumptions about the assumptions market participants would use in pricing an asset developed based on the best information available in the circumstances.

Both observable and unobservable inputs are subject to some level of uncertainty and assumptions used bear the risk of change in the future.  We utilize the best information available to us, including the factors listed above, in preparing the fair valuations.  In determining the fair value of any individual investment, we may use multiple inputs or utilize more than one approach to calculate the fair value to assess the sensitivity to change and determine a reasonable range of fair value.  In addition, our valuation procedures include an assessment of the current valuation as compared to the previous valuation for each investment and where differences are material understanding the primary drivers of those changes, incorporating updates to our current valuation inputs and approaches as appropriate.

3


 

Revenue Recognition

Interest and dividend income, including PIK income, is recorded on an accrual basis.  Origination, structuring, closing, commitment and other upfront fees, including original issue discounts (“OID”), earned with respect to capital commitments are generally amortized or accreted into interest income over the life of the respective debt investment, as are end-of-term or exit fees receivable upon repayment of a debt investment if such fees are fixed in nature.  Other fees, including certain amendment fees, prepayment fees and commitment fees on broken deals, and end-of-term or exit fees that have a contingency feature or are variable in nature are recognized as earned.  Prepayment fees and similar income due upon the early repayment of a loan or debt security are recognized when earned and are included in interest income.

We may purchase debt investments at a discount to their face value.  Discounts on the acquisition of corporate debt instruments are generally amortized using the effective-interest or constant-yield method unless there are material questions as to collectability.

We assess the outstanding accrued income receivables for collectability at least quarterly, or more frequently if there is an event that indicates the underlying portfolio company may not be able to make the expected payments.  If it is determined that amounts are not likely to be paid we may establish a reserve against or reverse the income and put the investment on non-accrual status.

Net Realized Gains (Losses) and Net Change in Unrealized Appreciation (Depreciation)

We measure realized gains or losses by the difference between the net proceeds from the repayment or sale of an investment and the amortized cost basis of the investment, without regard to unrealized appreciation or depreciation previously recognized.  Realized gains and losses are computed using the specific identification method.

Net change in unrealized appreciation or depreciation reflects the net change in portfolio investment fair values and portfolio investment cost bases during the reporting period, including the reversal of previously recorded unrealized appreciation or depreciation when gains or losses are realized.

4


 

Portfolio and Investment Activity

The following is a summary of our investment activity for the year ended December 31, 2020 and the nine months ended September 30, 2021:

(in thousands)

 

Acquisitions(1)

 

 

Dispositions(2)

 

 

Weighted Average Yield

End of Period(3)

 

Quarter ended March 31, 2020

 

$

31,882

 

 

$

(29,420

)

 

 

10.00

%

Quarter ended June 30, 2020

 

 

15,913

 

 

 

(37,497

)

 

 

10.18

%

Quarter ended September 30, 2020

 

 

34,495

 

 

 

(18,037

)

 

 

10.07

%

Quarter ended December 31, 2020

 

 

19,070

 

 

 

(27,039

)

 

 

11.72

%

For the year ended December 31, 2020

 

 

101,360

 

 

 

(111,993

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended March 31, 2021

 

 

58,429

 

 

 

(28,268

)

 

 

10.91

%

Quarter ended June 30, 2021

 

 

49,904

 

 

 

(35,583

)

 

 

11.10

%

Quarter ended September 30, 2021

 

 

72,340

 

 

 

(31,640

)

 

 

11.27

%

For the nine months ended September 30, 2021

 

$

180,673

 

 

$

(95,491

)

 

 

 

 

(1)

Includes new investments, additional fundings (inclusive of those on revolving credit facilities), refinancings and capitalized PIK income.  Investments in short-term securities, including U.S. Treasury Bills and money market mutual funds, were excluded.

(2)

Includes scheduled principal payments, prepayments, sales, and repayments (inclusive of those on revolving credit facilities).  Investments in short-term securities, including U.S. Treasury Bills and money market mutual funds, were excluded.

(3)

Weighted average yield is based upon the stated coupon rate and fair value of outstanding debt securities at the measurement date.  Debt securities on non-accrual status are included in the calculation and are treated as having 0% as their applicable interest rate for purposes of this calculation, unless such debt securities are valued at zero.

Portfolio Reconciliation

The following is a reconciliation of the investment portfolio for the nine months ended September 30, 2021 and the year ended December 31, 2020.  Investments in short-term securities, including U.S. Treasury Bills and money market mutual funds, are excluded from the table below.

(in thousands)

 

For the Nine Months Ended September 30, 2021

 

 

For the Year Ended December 31, 2020

 

 

Beginning Investment Portfolio, at fair value

 

$

151,648

 

 

$

197,615

 

 

Portfolio Investments acquired(1)

 

 

180,673

 

 

 

101,360

 

 

Amortization of premium and accretion of discount, net

 

 

3,175

 

 

 

4,999

 

 

Portfolio Investments repaid or sold(2)

 

 

(95,491

)

 

 

(111,993

)

 

Net change in unrealized appreciation (depreciation) on investments

 

 

10,711

 

 

 

(29,356

)

 

Net realized gain (loss) on investments

 

 

(3,981

)

 

 

(10,977

)

 

Ending Investment Portfolio, at fair value

 

$

246,735

 

 

$

151,648

 

 

(1)

Includes new investments, additional fundings (inclusive of those on revolving credit facilities), refinancings, and capitalized PIK income.

(2)

Includes scheduled principal payments, prepayments, sales, and repayments (inclusive of those on revolving credit facilities).

5


 

Portfolio Classification

The following table shows the fair value of our portfolio of investments by industry as of September 30, 2021 and December 31, 2020 (in thousands):

 

 

September 30, 2021

 

 

December 31, 2020

 

Industry

 

Investments at

Fair Value

 

 

Percentage of

Fair Value

 

 

Investments at

Fair Value

 

 

Percentage of

Fair Value

 

Specialty Finance

 

$

48,544

 

 

 

19.67

%

 

$

15,760

 

 

 

10.39

%

Oil & Gas

 

 

41,352

 

 

 

16.76

%

 

 

20,290

 

 

 

13.38

%

Wireless Telecommunications Services

 

 

32,076

 

 

 

13.00

%

 

 

29,270

 

 

 

19.30

%

Internet Media

 

 

11,869

 

 

 

4.81

%

 

 

18,736

 

 

 

12.35

%

Apparel

 

 

10,292

 

 

 

4.17

%

 

 

-

 

 

 

-

%

Restaurants

 

 

10,115

 

 

 

4.10

%

 

 

10,470

 

 

 

6.91

%

Construction Materials Manufacturing

 

 

9,914

 

 

 

4.02

%

 

 

9,676

 

 

 

6.38

%

Special Purpose Acquisition Company

 

 

9,257

 

 

 

3.75

%

 

 

-

 

 

 

-

%

Metals & Mining

 

 

7,518

 

 

 

3.05

%

 

 

3,996

 

 

 

2.65

%

Industrial

 

 

7,415

 

 

 

3.00

%

 

 

4,642

 

 

 

3.06

%

Chemicals

 

 

6,454

 

 

 

2.62

%

 

 

-

 

 

 

-

%

Transportation Equipment Manufacturing

 

 

6,084

 

 

 

2.47

%

 

 

2,948

 

 

 

1.95

%

Home Security

 

 

5,831

 

 

 

2.36

%

 

 

-

 

 

 

-

%

Casinos & Gaming

 

 

5,075

 

 

 

2.06

%

 

 

2,820

 

 

 

1.86

%

Software Services

 

 

5,002

 

 

 

2.03

%

 

 

4,896

 

 

 

3.23

%

Retail

 

 

4,884

 

 

 

1.98

%

 

 

6,145

 

 

 

4.05

%

Food & Staples

 

 

4,805

 

 

 

1.95

%

 

 

8,694

 

 

 

5.73

%

Media & Entertainment

 

 

4,540

 

 

 

1.84

%

 

 

-

 

 

 

-

%

Hospitality

 

 

4,080

 

 

 

1.65

%

 

 

-

 

 

 

-

%

Radio Broadcasting

 

 

3,357

 

 

 

1.36

%

 

 

3,763

 

 

 

2.48

%

Services

 

 

3,023

 

 

 

1.22

%

 

 

-

 

 

 

-

%

Wholesale-Apparel, Piece Goods & Notions

 

 

2,862

 

 

 

1.16

%

 

 

2,762

 

 

 

1.82

%

Consumer Services

 

 

2,490

 

 

 

1.01

%

 

 

-

 

 

 

-

%

Hotel Operator

 

 

56

 

 

 

0.02

%

 

 

1,203

 

 

 

0.79

%

Technology

 

 

(160

)

 

 

(0.06

)%

 

 

202

 

 

 

0.13

%

Apparel & Textile Products

 

 

-

 

 

 

-

%

 

 

5,154

 

 

 

3.40

%

Real Estate Services

 

 

-

 

 

 

-

%

 

 

200

 

 

 

0.13

%

Building Cleaning and Maintenance Services

 

 

-

 

 

 

-

%

 

 

162

 

 

 

0.11

%

Maritime Security Services

 

 

-

 

 

 

-

%

 

 

19

 

 

 

0.01

%

Telecommunications Services

 

 

-

 

 

 

-

%

 

 

(160

)

 

 

(0.11

)%

Total

 

$

246,735

 

 

 

100.00

%

 

$

151,648

 

 

 

100.00

%

6


 

 

Results of Operations

This “—Results of Operations” discussion should be read in conjunction with the discussion of (“COVID-19”) under “—Recent Developments—COVID 19”.

Investment Income

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

 

Total Investment Income

 

$

7,373

 

 

$

0.31

 

 

$

5,951

 

 

$

0.56

 

 

$

18,901

 

 

$

0.80

 

 

$

17,148

 

 

$

1.66

 

 

Interest income

 

 

5,872

 

 

 

0.25

 

 

 

4,375

 

 

 

0.41

 

 

 

15,143

 

 

 

0.64

 

 

 

14,546

 

 

 

1.41

 

 

Dividend income

 

 

915

 

 

 

0.04

 

 

 

1,281

 

 

 

0.12

 

 

 

2,809

 

 

 

0.12

 

 

 

2,164

 

 

 

0.21

 

 

Other income

 

 

586

 

 

 

0.02

 

 

 

295

 

 

 

0.03

 

 

 

949

 

 

 

0.04

 

 

 

438

 

 

 

0.04

 

 

(1)

The per share amounts are based on a weighted average of 23,914,447 and 23,610,050 outstanding common shares for the three and nine months ended September 30, 2021.

(2)

The per share amounts are based on a weighted average of 10,660,894 and 10,307,771 outstanding common shares for the three and nine months ended September 30, 2020.

Investment income consists of interest income, including net amortization of premium and accretion of discount on loans and debt securities, dividend income and other income, which primarily consists of amendment fees, commitment fees and funding fees on loans.  For the three and nine months ended September 30, 2021, interest income includes non-cash PIK income of $1.7 million and $4.8 million, respectively. For the three and nine months ended September 30, 2020, interest income includes non-cash PIK income of $1.3 million and $3.8 million, respectively.

Interest income increased for the three and nine months ended September 30, 2021 as compared to the corresponding periods in the prior year due to increases in the interest-earning assets of the portfolio over the past year.  Exits from certain high yielding positions, including Commercial Barge Line Company (“Commercial Barge”) 1st lien secured loan and the restructuring of our investment in PFS Holdings Corp. (“PFS”) 1st lien secured loan due 2021 in 2020, and sharp decreases in the London Interbank Offered Rate (“LIBOR”) base rates since the beginning of the COVID-19 pandemic initially resulted in lower interest income for the nine months ended September 30, 2020, which continued through the end of 2020 and into the first quarter of 2021.  However, the redeployment of proceeds from realized transactions and the deployment of capital from other capital raising activities into new investments has offset the impact of the items noted above through September 30, 2021.

Dividend income for the three months ended September 30, 2021 decreased as compared to the corresponding period in the prior year due to a lower current quarter distribution from our investment in Prestige Capital Finance, LLC (“Prestige”) and reductions in our holdings of Crestwood Equity Partners, LP (“Crestwood”).  Dividend income for the nine months ended September 30, 2021 increased as compared to the corresponding period in the prior year due to investments made in dividend-yielding preferred equities, during 2020 and 2021.

The increase in other income for the three and nine months ended September 30, 2021 as compared to the corresponding periods in the prior year is primarily attributable to certain one-time commitment fees earned in the three months ended September 30, 2021 related to our investment in Greenway Health, LLC revolver for which we received $0.5 million in commitment fees.  In addition, during the nine months ended September 30, 2021, we received PIK commitment and funding fees earned on our February 2021 investment in Avanti Communications Group, plc (“Avanti”) 1.125 lien senior secured notes.

7


 

As discussed under “—Recent Developments”, the full impact of COVID-19 on each of our portfolio companies is not known at this time.  Depending on the duration and extent of the disruption to the operations of our portfolio companies, we expect that certain portfolio companies may experience financial distress and may be unable to make future interest payments or dividend distributions resulting in decreased income to the Company. If interest rates stay depressed or continue to decrease further and we are otherwise unable to offset these reductions by investing in other debt instruments with higher interest rates, we will see further decrease in our investment income.

Expenses

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

Total Expenses

 

$

5,800

 

 

$

0.25

 

 

$

4,018

 

 

$

0.38

 

 

$

13,721

 

 

$

0.58

 

 

$

11,647

 

 

$

1.13

 

Management fees

 

 

876

 

 

 

0.04

 

 

 

609

 

 

 

0.06

 

 

 

2,301

 

 

 

0.10

 

 

 

1,898

 

 

 

0.18

 

Incentive fees

 

 

382

 

 

 

0.02

 

 

 

482

 

 

 

0.05

 

 

 

888

 

 

 

0.04

 

 

 

810

 

 

 

0.08

 

Total advisory and management fees

 

$

1,258

 

 

$

0.06

 

 

$

1,091

 

 

$

0.11

 

 

$

3,189

 

 

$

0.14

 

 

$

2,708

 

 

$

0.26

 

Administration fees

 

 

175

 

 

 

0.01

 

 

 

152

 

 

 

0.01

 

 

 

511

 

 

 

0.02

 

 

 

547

 

 

 

0.05

 

Directors’ fees

 

 

61

 

 

 

-

 

 

 

49

 

 

 

-

 

 

 

172

 

 

 

0.01

 

 

 

151

 

 

 

0.01

 

Interest expense

 

 

3,147

 

 

 

0.13

 

 

 

2,225

 

 

 

0.21

 

 

 

7,636

 

 

 

0.32

 

 

 

6,920

 

 

 

0.67

 

Professional services

 

 

937

 

 

 

0.04

 

 

 

287

 

 

 

0.03

 

 

 

1,613

 

 

 

0.07

 

 

 

794

 

 

 

0.08

 

Custody fees

 

 

13

 

 

 

-

 

 

 

20

 

 

 

-

 

 

 

39

 

 

 

-

 

 

 

59

 

 

 

0.01

 

Other

 

 

209

 

 

 

0.01

 

 

 

194

 

 

 

0.02

 

 

 

561

 

 

 

0.02

 

 

 

468

 

 

 

0.05

 

(1)

The per share amounts are based on a weighted average of 23,914,447 and 23,610,050 outstanding common shares for the three and nine months ended September 30, 2021.

(2)

The per share amounts are based on a weighted average of 10,660,894 and 10,307,771 outstanding common shares for the three and nine months ended September 30, 2020.

Expenses are largely comprised of advisory fees and administration fees paid to GECM and interest expense on our outstanding notes payable.  See “—Liquidity and Capital Resources.”  Advisory fees include management fees and incentive fees calculated in accordance with the Investment Management Agreement, and administration fees include direct costs reimbursable to GECM under the Administration Agreement and fees paid for sub-administration services.

Total expenses for the three and nine months ended September 30, 2021 increased as compared to total expenses for the three and nine months ended September 30, 2020 primarily due to increases in management fees, professional services and interest expense.  The increases in management fees are primarily driven by increases in the fair value of the portfolio during through the three and nine months ended September 30, 2021 as compared to the corresponding periods in of 2020 when fair values were negatively impacted by the effects of COVID-19.  

Fees for professional services increased in the nine months ended September 30, 2021 as compared to the corresponding period in the prior year due to certain one-time costs, including approximately $0.2 million in legal fees for compliance matters and claims related to certain investments incurred in the first half of 2021, that are not expected to recur in future periods.  In addition, during the three months ended September 30, 2021, certain due from portfolio company balances were determined to be uncollectible and expensed.

For the three and nine months ended September 30, 2021, interest expense increased as compared to the corresponding period in the prior year as a result of the issuance of $57.5 million in aggregate principal amount of the 5.875% notes due 2026 (the “GECCO Notes”) in June and July 2021 which was partially offset by the redemption of the 6.50% Notes due 2022 (the “GECCL Notes”) in July 2021.  The early redemption of the GECCL Notes also resulted in recognizing any unamortized debt issuance costs in full during the three months ended September 30, 2021.  

8


 

Realized Gains (Losses)

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

 

Net Realized Gain (Loss)

 

$

1,660

 

 

$

0.07

 

 

$

(142

)

 

$

(0.02

)

 

$

(3,984

)

 

$

(0.17

)

 

$

(10,523

)

 

$

(1.02

)

 

Gross realized gain

 

 

2,103

 

 

 

0.09

 

 

 

361

 

 

 

0.03

 

 

 

6,681

 

 

 

0.28

 

 

 

2,248

 

 

 

0.22

 

 

Gross realized loss

 

 

(443

)

 

 

(0.02

)

 

 

(503

)

 

 

(0.05

)

 

 

(10,665

)

 

 

(0.45

)

 

 

(12,771

)

 

 

(1.24

)

 

(1)

The per share amounts are based on a weighted average of 23,914,447 and 23,610,050 outstanding common shares for the three and nine months ended September 30, 2021.

(2)

The per share amounts are based on a weighted average of 10,660,894 and 10,307,771 outstanding common shares for the three and nine months ended September 30, 2020.

During the three months ended September 30, 2021, net realized gains were primarily driven by realized gains of $1.4 million recognized on partial sale of our investments in Crestwood preferred equity and $0.4 million recognized on the early paydown on our investment in California Pizza Kitchen, Inc. (“CPK”) 1st lien secured loan. These realized gains were partially offset by realized losses of $0.3 million on sales of our investments in Tru (UK) Asia Limited (“Tru Taj”) common stock and $0.1 million on the paydown of our investment in OPS Acquisitions Limited and Ocean Protection Services Limited (“OPS”) 1st lien secured loan.

In addition to the above items, during the nine months ended September 30, 2021, net realized losses were primarily driven by the paydown of our investment in OPS 1st lien secured loan and the sales of our investments in Boardriders, Inc. (“Boardriders”) 1st lien secured loan, and CPK common stock for which we recognized realized losses of $4.2 million, $2.9 million, and $1.6 million, respectively.  These realized losses were partially offset by realized gains of $3.9 million, $1.2 million, and $0.4 million on the partial sale of our investment in Crestwood preferred equity and paydowns on our investments in Subcom, LLC revolver and CPK 1st lien secured loan, respectively.

During the three months ended September 30, 2020, net realized losses were primarily driven by the realized losses of approximately $0.3 million on the APTIM Corp. 1st lien bond (“APTIM”) during the quarter. Realized gains for the three months ended September 30, 2020 includes approximately $0.1 million in realized gain on repurchases of debt below par. During the nine months ended September 30, 2020, net realized losses on investments were primarily driven by the sales of Commercial Barge and Full House Resorts, Inc. (“Full House”) during the period, for which we recognized realized losses of $9.8 million and $1.3 million, respectively. Realized gains for the nine months ended September 30, 2020 includes approximately $1.2 million in realized gain on repurchases of debt below par.

Change in Unrealized Appreciation (Depreciation) on Investments

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

 

Net change in unrealized appreciation/ (depreciation)

 

$

(6,364

)

 

$

(0.27

)

 

$

5,913

 

 

$

0.56

 

 

$

10,706

 

 

$

0.45

 

 

$

(17,301

)

 

$

(1.68

)

 

Unrealized appreciation

 

 

2,148

 

 

 

0.09

 

 

 

8,940

 

 

 

0.84

 

 

 

24,320

 

 

 

1.03

 

 

 

12,036

 

 

 

1.17

 

 

Unrealized depreciation

 

 

(8,512

)

 

 

(0.36

)

 

 

(3,027

)

 

 

(0.28

)

 

 

(13,614

)

 

 

(0.58

)

 

 

(29,337

)

 

 

(2.85

)

 

(1)

The per share amounts are based on a weighted average of 23,914,447 and 23,610,050 outstanding common shares for the three and nine months ended September 30, 2021.

9


 

(2)

The per share amounts are based on a weighted average of 10,660,894 and 10,307,771 outstanding common shares for the three and nine months ended September 30, 2020.

During the three months ended September 30, 2021, net unrealized depreciation was largely driven by the net unrealized losses of $3.6 million and $1.4 million losses on our investments in Avanti 2nd lien secured bond and Tru Taj common stock, respectively, as a result of decreases in fair value.  These losses were offset by unrealized gains of $0.4 million and $0.3 million, recognized on our investments in Prestige common stock and Ruby Tuesday Operations, LLC warrants, respectively, as a result of increases in fair value as of September 30, 2021 as compared to June 30, 2021.  

In addition to the items noted for the quarter ended September 30, 2021, unrealized appreciation for the nine months ended September 30, 2021 was largely driven by the paydown of our investment in OPS 1st lien secured loan, full sale of our investment in Boardriders 1st lien secured loan, and partial sale of our investment in CPK common stock, for which we relieved approximately $4.2 million, $3.5 million and $2.9 million, respectively, of previously recognized unrealized losses.  In addition, we recognized unrealized appreciation of approximately $4.2 million on the increase in the fair value of CPK common equity still held as of period end.  Unrealized depreciation for the nine months ended September 30, 2021, includes decreases in fair value of $5.4 million and $3.9 million on our investments in Avanti 2nd lien secured bonds and PFS common stock, respectively.  In addition, we recognized unrealized loss of $1.2 million on our investment in Subcom 1st lien secured revolver due to the termination of the revolver and reversal of previously recognized unrealized gains, as noted under the discussion of realized gains above.

During the three months ended September 30, 2020, we recognized unrealized appreciation of approximately $2.0 million on our investment in Prestige Capital Finance, LLC common equity and approximately $1.1 million on our investment in APTIM 1st lien bond. We recognized unrealized depreciation of approximately $1.2 million on our position in Boardriders.

During the nine months ended September 30, 2020, net unrealized depreciation was largely driven by decreases in portfolio company valuations as compared to the prior year end.  Most notably, we recognized unrealized depreciation of approximately $4.8 million on our investment in Avanti 2nd lien secured bond, approximately $3.6 million on our investment in Boardriders 1st lien loan and approximately $5.2 million and $3.3 million on our investment in CPK 1st lien loan and 2nd lien loan, respectively.

Unrealized appreciation for the nine months ended September 30, 2020 was primarily due to the sale of Commercial Barge in February 2020, for which we realized approximately $6.3 million of previously unrealized losses.

In the table above, the presentation of gross unrealized appreciation and depreciation amounts for the three and nine months ended September 30, 2020 has been updated consistent with the current year presentation which groups the funded and unfunded portion of revolvers together.

As discussed under “—Recent Developments”, we cannot predict the duration of the COVID-19 pandemic and the resulting impact to our individual portfolio companies or the broader market.  It is likely that any recovery may be slow and/or volatile.  The current unrealized depreciation on our portfolio may not be reversed in the short-term or at all and we may see further declines in fair value before the pandemic is over.

Liquidity and Capital Resources

This “—Liquidity and Capital Resources” discussion should be read in conjunction with the discussion of COVID-19 under “—Recent Developments—COVID 19”.

At September 30, 2021, we had approximately $20.6 million of cash and cash equivalents. At September 30, 2021, we had investments in 46 debt instruments across 40 companies, totaling approximately $185.7 million at fair value and 212 equity investments in 122 companies, totaling approximately $61.0 million at fair value.

10


 

In the normal course of business, we may enter into investment agreements under which we commit to make an investment in a portfolio company at some future date or over a specified period of time.  As of September 30, 2021, we had approximately $31.3 million in unfunded loan commitments, subject to our approval in certain instances, to provide debt financing to certain of our portfolio companies.  We had sufficient cash and other liquid assets on our September 30, 2021 balance sheet to satisfy the unfunded commitments. In addition, we have the ability to draw on our revolving line of credit to manage cash flows.

For the nine months ended September 30, 2021, net cash used for operating activities was approximately $73.1 million, reflecting the purchases and repayments of investments offset by net investment income, including non-cash income related to accretion of discount and PIK income and proceeds from sales of investments and principal payments received.  Net cash used by purchases and proceeds from sales of investments was approximately $71.1 million, reflecting payments for additional investments of $164.8 million, offset by proceeds from principal repayments and sales of $93.7 million. Such amounts include draws and repayments on revolving credit facilities.

For the nine months ended September 30, 2021, net cash provided by financing activities was $40.5 million consisting of $55.3 million in proceeds from the issuance of the GECCO Notes and $13.2 million in proceeds net of offering costs paid from the issuance of common stock offset by $7.2 million in distributions to stockholders. In addition, we repaid $30.3 million on the GECCL Notes in July 2021 and drew $10 million on our revolving credit facility in September 2021.

Contractual Obligations

A summary of our significant contractual payment obligations as of September 30, 2021 is as follows:

(in thousands)

 

Total

 

 

Less than

1 year

 

 

1-3 years

 

 

3-5 years

 

 

More than

5 years

 

Contractual Obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GECCM Notes

 

 

45,610

 

 

 

-

 

 

 

-

 

 

 

45,610

 

 

 

-

 

GECCN Notes

 

 

42,823

 

 

 

-

 

 

 

42,823

 

 

 

-

 

 

 

-

 

GECCO Notes

 

 

57,500

 

 

 

-

 

 

 

-

 

 

 

57,500

 

 

 

-

 

Revolving Credit Facility

 

 

10,000

 

 

 

-

 

 

 

10,000

 

 

 

-

 

 

 

-

 

Total

 

$

155,933

 

 

$

-

 

 

$

52,823

 

 

$

103,110

 

 

$

-

 

We have certain contracts under which we have material future commitments.  Under the Investment Management Agreement, GECM provides investment advisory services to us.  For providing these services, we pay GECM a fee, consisting of two components: (1) a base management fee based on the average value of our total assets and (2) an incentive fee based on our performance.

We are also party to the Administration Agreement with GECM.  Under the Administration Agreement, GECM furnishes us with, or otherwise arranges for the provision of, office facilities, equipment, clerical, bookkeeping, finance, accounting, compliance and record keeping services at such office facilities and other such services as our administrator.

If any of the contractual obligations discussed above are terminated, our costs under any new agreements that we enter into may increase. In addition, we would likely incur significant time and expense in locating alternative parties to provide the services we expect to receive under our Investment Management Agreement and our Administration Agreement. Any new investment management agreement would also be subject to approval by our stockholders.

Both the Investment Management Agreement and the Administration Agreement may be terminated by either party without penalty upon no fewer than 60 days’ written notice to the other.

Off-Balance Sheet Arrangements

There were no off-balance sheet arrangements, including any risk management of commodity pricing or other hedging practices, as of and for the three months ended September 30, 2021.

11


 

Revolver

On May 5, 2021, we entered into a Loan, Guarantee and Security Agreement (the “Loan Agreement”) with City National Bank (“CNB”). The Loan Agreement provides for a senior secured revolving line of credit of up to $25 million (subject to a borrowing base as defined in the Loan Agreement).  We may request to increase the revolving line in an aggregate amount not to exceed $25 million, which increase is subject to the sole discretion of CNB. The maturity date of the revolving line is May 5, 2024.  Borrowings under the revolving line bear interest at a rate equal to (i) the LIBOR plus 3.50%, (ii) a base rate plus 2.00% or (iii) a combination thereof, as determined by us.  As of September 30, 2021, there were $10 million in borrowings outstanding under the revolving line.

Borrowings under the revolving line are secured by a first priority security interest in substantially all of our assets, subject to certain specified exceptions.  We have made customary representations and warranties and are required to comply with various affirmative and negative covenants, reporting requirements and other customary requirements for similar loan agreements.  In addition, the Loan Agreement contains financial covenants requiring (i) net assets of not less than $65 million, (ii) asset coverage equal to or greater than 160% and (iii) bank asset coverage equal to or greater than 300%, in each case tested as of the last day of each fiscal quarter of the Company.  Borrowings are also subject to the leverage restrictions contained in the Investment Company Act. In October 2021 the Loan Agreement was amended to require an asset coverage equal to or greater than 150%.

Notes Payable

On September 13, 2017, we issued $28.4 million in aggregate principal amount of the GECCL Notes.  On September 29, 2017, we issued an additional $4.3 million of the GECCL Notes upon full exercise of the underwriters’ over-allotment option.

We redeemed all of the issued and outstanding GECCL Notes on July 23, 2021 at 100% of the principal amount plus accrued and unpaid interest thereon from April 30, 2021 through, but excluding, the redemption date, July 23, 2021.

On January 11, 2018, we issued $43.0 million in aggregate principal amount of 6.75% notes due 2025 (the “GECCM Notes”).  On January 19, 2018 and February 9, 2018, we issued an additional $1.9 million and $1.5 million, respectively, of the GECCM Notes upon partial exercise of the underwriters’ over-allotment option.  The aggregate principal balance of the GECCM Notes outstanding as of September 30, 2021 is $45.6 million.

On June 18, 2019, we issued $42.5 million in aggregate principal amount of 6.50% Notes due 2024 (the “GECCN Notes”), which included $2.5 million of GECCN Notes issued in connection with the partial exercise of the underwriters’ over-allotment option.  On July 5, 2019, we issued an additional $2.5 million of the GECCN Notes upon another partial exercise of the underwriters’ over-allotment option.  The aggregate principal balance of the GECCN Notes outstanding as of September 30, 2021 is $42.8 million.

On June 23, 2021, we issued $50.0 million in aggregate principal amount of 5.875% notes due 2026 (the “GECCO Notes” and, together with the GECCM Notes and GECCN Notes, the “Notes”).  On July 9, 2021, we issued an additional $7.5 million of the GECCO Notes upon full exercise of the underwriters’ over-allotment option.

The Notes are our unsecured obligations and rank equal with all of our outstanding and future unsecured unsubordinated indebtedness.  The unsecured notes are effectively subordinated, or junior in right of payment, to indebtedness under our Loan Agreement and any other future secured indebtedness that we may incur and structurally subordinated to all future indebtedness and other obligations of our subsidiaries.  We pay interest on the Notes on March 31, June 30, September 30 and December 31 of each year.  The GECCM Notes, GECCM Notes and GECCO Notes will mature on January 31, 2025, June 30, 2024 and June 30, 2026, respectively.  The GECCM Notes and GECCN Notes are currently callable at the Company’s option and the GECCO Notes can be called on, or after, June 30, 2023.  Holders of the Notes do not have the option to have the Notes repaid prior to the stated maturity date.  The Notes were issued in minimum denominations of $25 and integral multiples of $25 in excess thereof.

We may repurchase the Notes in accordance with the Investment Company Act and the rules promulgated thereunder.  

12


 

As of September 30, 2021, our asset coverage ratio was approximately 163.8%. Under the Investment Company Act, we are subject to a minimum asset coverage ratio of 150%.

Recent Developments

Our Board authorized the distribution for the quarter ending March 31, 2022 at $0.10 per share, with the record and payment dates to be set by the officers of GECC pursuant to authority granted by our Board.

Since September 30, 2021:

 

$3.0 million in par value of Mitchell International, Inc. (“Mitchell”) second lien term loan due 2025 was redeemed at 100% of par value.

 

the Company purchased $1.0 million in par value of Summit Midstream Holdings, LLC second lien notes at approximately 99% of par value.

 

the Company purchased $0.8 million in par value of Vantage Specialty Chemicals, Inc. second lien term loan at approximately 97% of par value.

 

the Company purchased $1.0 million in par value of Mitchell second lien term loan due 2029 at 99% of par value.

 

the Company sold $1.0 million in par value of Mitchell second lien term loan due 2029 at approximately 101% of par value.

 

the Company sold 17,656 shares of Crestwood Equity Partners, LP Class A preferred equity units at an average of $10.21 per share.

 

the Company purchased $1.2 million in par value of Viasat, Inc. receivables at 82% of par value.

 

the company sold approximately $1.3 million of SPAC positions across 11 companies.

COVID-19

The global outbreak of the novel coronavirus (“COVID-19”) pandemic has disrupted economic markets and the economic impact, duration and spread of COVID-19 is uncertain at this time.  The operational and financial performance of some of the portfolio companies in which we make investments has been and may further be significantly impacted by the COVID-19 pandemic, which may in turn impact the valuation of our investments, results of our operations and cash flows.

Our investment manager prioritizes the health and safety of employees and in early March 2020, GECM moved to a remote-working model for all employees.  In addition, the officers of GECC have maintained regular communications with key service providers, including the fund administration, legal and accounting professionals, noting that those firms have similarly moved to remote-working models to the extent possible.  Our employees and key service providers have been able to effectively transition to working remotely while maintaining a consistent level of capabilities and service, however, we will continue to monitor and make adjustments as necessary.

While we have been carefully monitoring the COVID-19 pandemic and its impact on our business and the business of our portfolio companies, we have continued to fund our existing debt commitments. In addition, we have continued to make, and expect to continue to make, new investments.

13


 

We cannot predict the full impact of the COVID-19 pandemic, including its duration in the United States and worldwide and the magnitude of the economic impact of the outbreak, including with respect to the travel restrictions, business closures and other quarantine measures imposed on service providers and other individuals by various local, state, and federal governmental authorities, as well as non-U.S. governmental authorities. As such, we are unable to predict the duration of any business and supply-chain disruptions, the extent to which the COVID-19 pandemic will negatively affect our portfolio companies’ operating results or the impact that such disruptions may have on our results of operations and financial condition. Our portfolio is diversified across multiple industries and the direct and indirect impacts of the COVID-19 pandemic will be dependent on the specific circumstances for each portfolio company.  For example, companies that derive revenues through in-person interactions with customers, such as restaurants and retail stores, have been and may be subject to reduced capacity or shutdowns based on local government advisories and regulations. Other companies may be better able to adapt to the changing environment by moving their workforce to a remote-working model and leveraging technology solutions to interact with customers.

Depending on the duration and extent of the disruption to the operations of our portfolio companies, we expect that certain portfolio companies may experience financial distress and possibly default on their financial obligations to us and their other capital providers. Although vaccines are available in various locations where we and our investments operate, it is possible the COVID-19 pandemic may continue to disrupt operations. We also expect that some of our portfolio companies may significantly curtail business operations, furlough or lay off employees and terminate service providers, and defer capital expenditures if subjected to prolonged and severe financial distress, which would likely impair their business on a permanent basis. These developments would likely result in a decrease in the value of our investment in any such portfolio company.

The COVID-19 pandemic and the related disruption and financial distress experienced by our portfolio companies may have material adverse effects on our investment income, particularly our interest income, received from our investments. In connection with the adverse effects of the COVID-19 pandemic, we may need to restructure our investments in some of our portfolio companies, which could result in reduced interest payments, an increase in the amount of PIK interest we receive, or result in permanent write-downs on our investments.

We will continue to monitor the rapidly evolving situation relating to the COVID-19 pandemic and guidance from U.S. and international authorities, including federal, state and local public health authorities and may take additional actions based on their recommendations. In these circumstances, there may be developments outside our control requiring us to adjust our plan of operation. As such, given the dynamic nature of this situation, we cannot reasonably estimate the impacts of COVID-19 on our financial condition, results of operations or cash flows in the future. To the extent our portfolio companies are adversely impacted by the effects of the COVID-19 pandemic, it may have a material adverse impact on our future net investment income, the fair value of our portfolio investments, their financial condition and the results of operations and financial condition of our portfolio companies.

We are also subject to financial risks, including changes in market interest rates. As of September 30, 2021, approximately $103.9 million in principal amount of our debt investments bore interest at variable rates, which are generally based on LIBOR, and many of which are subject to certain floors.  In connection with the COVID-19 pandemic, the U.S. Federal Reserve and other central banks have reduced certain interest rates and LIBOR has decreased.  A prolonged reduction in interest rates will reduce our gross investment income and could result in a decrease in our net investment income if such decreases in LIBOR are not offset by a corresponding increase in the spread over LIBOR that we earn on any portfolio investments or a decrease in our operating expenses.  See “Item 3. Quantitative and Qualitative Disclosures About Market Risk” for an analysis of the impact of hypothetical base rate changes in interest rates.

Item 3.  Quantitative and Qualitative Disclosures About Market Risk.

We are subject to financial market risks, including changes in interest rates.  As of September 30, 2021, 26 debt investments in our portfolio bore interest at a fixed rate, and the remaining 20 debt investments were at variable rates, representing approximately $156.0 million and $103.9 million in principal debt, respectively.  As of December 31, 2020, 10 debt investments in our portfolio bore interest at a fixed rate, and the remaining 20 debt investments were at variable rates, representing approximately $85.6 million and $105.0 million in principal debt, respectively.  The variable rates are based upon the LIBOR.

14


 

To illustrate the potential impact of a change in the underlying interest rate on our net investment income, we have assumed a 1%, 2%, and 3% increase and 1%, 2%, and 3% decrease in the underlying LIBOR, and no other change in our portfolio as of September 30, 2021.  We have also assumed there are no outstanding floating rate borrowings by the Company.  See the following table for the effect the rate changes would have on net investment income.

LIBOR Increase (Decrease)

 

 

Increase (decrease) of Net

Investment Income

(in thousands)(1)

 

3.00%

 

$

 

1,944

 

2.00%

 

 

 

1,296

 

1.00%

 

 

 

648

 

(1.00)%

 

 

 

(3

)

(2.00)%

 

 

 

(3

)

(3.00)%

 

 

 

(3

)

 

(1)

Several of our debt investments with variable rates contain a LIBOR floor.  The actual increase (decrease) of net investment income reflected in the table above takes into account such LIBOR floors to the extent applicable.

Although we believe that this analysis is indicative of our existing interest rate sensitivity at September 30, 2021, it does not adjust for changes in the credit quality, size and composition of our portfolio, and other business developments, including borrowing under a credit facility, that could affect the net increase (decrease) in net assets resulting from operations.  Accordingly, no assurances can be given that actual results would not differ materially from the results under this hypothetical analysis.

We may in the future hedge against interest rate fluctuations by using standard hedging instruments such as futures, options and forward contracts.  While hedging activities may insulate us against adverse changes in interest rates, they may also limit our ability to participate in the benefits of lower interest rates with respect to the investments in our portfolio with fixed interest rates.

Item 4.  Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

As of September 30, 2021, we, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Securities and Exchange Act of 1934, as amended (the “Exchange Act”)).  Based on that evaluation, our management, including our Chief Executive Officer and Chief Financial Officer, concluded that our disclosure controls and procedures were effective and provided reasonable assurance that information required to be disclosed in our periodic filings with the SEC is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.  However, in evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

Changes in Internal Controls Over Financial Reporting

There have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended September 30, 2021 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

15


 

PART II—OTHER INFORMATION

Item 1.  Legal Proceedings.

From time to time, we, our investment adviser or administrator may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. A description of our legal proceedings is included in Note 6 of the unaudited consolidated financial statements attached to this report.

Item 1A.  Risk Factors.

There have been no material changes in risk factors in the period covered by this report.  See discussion of risk factors in Part I, Item 1A “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2020.

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

Not applicable.

Item 3.  Defaults Upon Senior Securities.

Not applicable.

Item 4.  Mine Safety Disclosures.

Not applicable.

Item 5.  Other Information.

Not applicable.

Item 6.  Exhibits.

Unless otherwise indicated, all references are to exhibits to the applicable filing by Great Elm Capital Corp. (the “Registrant”) under File No.  814-01211 with the Securities and Exchange Commission.

Exhibit

Number

 

Description

 

 

 

 

 

 

  3.1

 

Amended and Restated Charter of the Registrant (incorporated by reference to Exhibit 3.1 to the Form 8-K filed on November 7, 2016)

 

 

 

  3.2

 

 

Bylaws of the Registrant (incorporated by reference to Exhibit 2 to the Registration Statement on Form N-14 (File No.  333-212817) filed on August 1, 2016)

 

  4.1

 

Fourth Supplemental Indenture, dated as of June 23, 2021, between Great Elm Capital Corp. and American Stock Transfer & Trust Company, LLC, as Trustee (incorporated by reference to Exhibit 4.1 to the 8-K filed on June 23, 2021)

 

  4.2

 

Global Note (5.875% Note Due 2026) (incorporated by reference to Exhibit 4.2 to the 8-K filed on June 23, 2021)

 

10.1

 

Loan, Guarantee and Security Agreement, dated May 5, 2021, by and between Great Elm Capital Corp. and City National Bank (incorporated by reference to Exhibit 10.1 of the 8-K filed on May 6, 2021)

 

  31.1*

 

Certification of the Registrant’s Chief Executive Officer (“CEO”)

 

 

 

  31.2*

 

Certification of the Registrant’s Chief Financial Officer (“CFO”)

 

 

 

  32.1*

 

Certification of the Registrant’s CEO and CFO

 

*

Filed herewith

16


 

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.

 

 

 

GREAT ELM CAPITAL CORP.

 

 

 

 

Date:  November 5, 2021

 

By:

/s/ Peter A.  Reed

 

 

Name:

Peter A.  Reed

 

 

Title:

Chief Executive Officer

 

 

 

 

Date:  November 5, 2021

 

By:

/s/ Keri A. Davis

 

 

Name:

Keri A. Davis

 

 

Title:

Chief Financial Officer

 

 

 

17


 

 

GREAT ELM CAPITAL CORP.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 

Consolidated Statements of Assets and Liabilities as of September 30, 2021 and December 31, 2020 (unaudited)

 

F-2

Consolidated Statements of Operations for the three and nine months ended September 30, 2021 and 2020 (unaudited)

 

F-3

Consolidated Statements of Changes in Net Assets for the three and nine months ended September 30, 2021 and 2020 (unaudited)

 

F-4

Consolidated Statements of Cash Flows for the nine months ended September 30, 2021 and 2020 (unaudited)

 

F-5

Consolidated Schedule of Investments as of September 30, 2021 and December 31, 2020 (unaudited)

 

F-7

Notes to the Unaudited Consolidated Financial Statements

 

F-21

 

F-1


 

 

GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES (unaudited)

Dollar amounts in thousands (except per share amounts)

 

 

September 30, 2021

 

 

December 31, 2020

 

Assets

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments, at fair value (amortized cost of $187,299 and $147,494, respectively)

 

$

170,681

 

 

$

112,116

 

Non-affiliated, non-controlled short-term investments, at fair value (amortized cost of $139,991 and $74,997, respectively)

 

 

139,986

 

 

 

74,998

 

Affiliated investments, at fair value (amortized cost of $127,254 and $109,840, respectively)

 

 

36,881

 

 

 

29,289

 

Controlled investments, at fair value (amortized cost of $34,786 and $7,630, respectively)

 

 

39,173

 

 

 

10,243

 

Total investments

 

 

386,721

 

 

 

226,646

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

20,609

 

 

 

52,582

 

Restricted cash

 

 

5

 

 

 

600

 

Receivable for investments sold

 

 

1,820

 

 

 

-

 

Interest receivable

 

 

4,412

 

 

 

2,423

 

Dividends receivable

 

 

880

 

 

 

-

 

Due from portfolio company

 

 

3

 

 

 

837

 

Due from affiliates

 

 

11

 

 

 

-

 

Deferred financing costs

 

 

432

 

 

 

-

 

Prepaid expenses and other assets

 

 

336

 

 

 

240

 

Total assets

 

$

415,229

 

 

$

283,328

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Notes payable 6.50% due September 18, 2022 (including unamortized discount

   of $0 and $494, respectively)

 

$

-

 

 

$

29,799

 

Notes payable 6.75% due January 31, 2025 (including unamortized discount

   of $852 and $1,042, respectively)

 

 

44,758

 

 

 

44,568

 

Notes payable 6.50% due June 30, 2024 (including unamortized discount

   of $1,202 and $1,529, respectively)

 

 

41,621

 

 

 

41,294

 

Notes payable 5.875% due June 30, 2026 (including unamortized discount

   of $2,137)

 

 

55,363

 

 

 

-

 

Revolving credit facility

 

 

10,000

 

 

 

-

 

Payable for investments purchased

 

 

152,624

 

 

 

75,511

 

Interest payable

 

 

56

 

 

 

328

 

Distributions payable

 

 

-

 

 

 

1,911

 

Accrued incentive fees payable

 

 

10,064

 

 

 

9,176

 

Due to affiliates

 

 

1,022

 

 

 

764

 

Accrued expenses and other liabilities

 

 

296

 

 

 

362

 

Total liabilities

 

$

315,804

 

 

$

203,713

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 6)

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

Net Assets

 

 

 

 

 

 

 

 

Common stock, par value $0.01 per share (100,000,000 shares authorized,

26,905,668 shares issued and outstanding and 23,029,453 shares issued and

   outstanding, respectively)

 

$

269

 

 

$

230

 

Additional paid-in capital

 

 

245,424

 

 

 

230,504

 

Accumulated losses

 

 

(146,268

)

 

 

(151,119

)

Total net assets

 

$

99,425

 

 

$

79,615

 

Total liabilities and net assets

 

$

415,229

 

 

$

283,328

 

Net asset value per share

 

$

3.70

 

 

$

3.46

 

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

F-2


 

GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

Dollar amounts in thousands (except per share amounts)

 

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Investment Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

$

3,765

 

 

$

2,718

 

 

$

9,337

 

 

$

9,800

 

Non-affiliated, non-controlled investments (PIK)

 

 

63

 

 

 

-

 

 

 

161

 

 

 

-

 

Affiliated investments

 

 

305

 

 

 

246

 

 

 

889

 

 

 

716

 

Affiliated investments (PIK)

 

 

1,588

 

 

 

1,321

 

 

 

4,595

 

 

 

3,842

 

Controlled investments

 

 

151

 

 

 

90

 

 

 

161

 

 

 

188

 

Total interest income

 

 

5,872

 

 

 

4,375

 

 

 

15,143

 

 

 

14,546

 

Dividend income from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

 

435

 

 

 

401

 

 

 

1,369

 

 

 

404

 

Controlled investments

 

 

480

 

 

 

880

 

 

 

1,440

 

 

 

1,760

 

Total dividend income

 

 

915

 

 

 

1,281

 

 

 

2,809

 

 

 

2,164

 

Other income from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

 

561

 

 

 

295

 

 

 

642

 

 

 

351

 

Affiliated investments (PIK)

 

 

-

 

 

 

-

 

 

 

282

 

 

 

75

 

Controlled investments

 

 

25

 

 

 

-

 

 

 

25

 

 

 

12

 

Total other income

 

 

586

 

 

 

295

 

 

 

949

 

 

 

438

 

Total investment income

 

$

7,373

 

 

$

5,951

 

 

$

18,901

 

 

$

17,148

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Management fees

 

$

876

 

 

$

609

 

 

$

2,301

 

 

$

1,898

 

Incentive fees

 

 

382

 

 

 

482

 

 

 

888

 

 

 

810

 

Administration fees

 

 

175

 

 

 

152

 

 

 

511

 

 

 

547

 

Custody fees

 

 

13

 

 

 

20

 

 

 

39

 

 

 

59

 

Directors’ fees

 

 

61

 

 

 

49

 

 

 

172

 

 

 

151

 

Professional services

 

 

937

 

 

 

287

 

 

 

1,613

 

 

 

794

 

Interest expense

 

 

3,147

 

 

 

2,225

 

 

 

7,636

 

 

 

6,920

 

Other expenses

 

 

209

 

 

 

194

 

 

 

561

 

 

 

468

 

Total expenses

 

$

5,800

 

 

$

4,018

 

 

$

13,721

 

 

$

11,647

 

Net investment income

 

$

1,573

 

 

$

1,933

 

 

$

5,180

 

 

$

5,501

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net realized and unrealized gains (losses):

 

 

 

 

 

 

 

 

 

Net realized gain (loss) on investment transactions from:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

$

1,770

 

 

$

(262

)

 

$

38

 

 

$

(11,760

)

Affiliated investments

 

 

(110

)

 

 

-

 

 

 

(4,162

)

 

 

-

 

Controlled investments

 

 

-

 

 

 

-

 

 

 

140

 

 

 

-

 

Realized gain on repurchase of debt

 

 

-

 

 

 

120

 

 

 

-

 

 

 

1,237

 

Total net realized gain (loss)

 

 

1,660

 

 

 

(142

)

 

 

(3,984

)

 

 

(10,523

)

Net change in unrealized appreciation (depreciation) on investment transactions from:

 

 

 

 

 

Non-affiliated, non-controlled investments

 

 

(3,202

)

 

 

3,544

 

 

 

13,994

 

 

 

(13,699

)

Affiliated investments

 

 

(3,568

)

 

 

319

 

 

 

(5,062

)

 

 

(5,796

)

Controlled investments

 

 

406

 

 

 

2,050

 

 

 

1,774

 

 

 

2,194

 

Total net change in unrealized appreciation (depreciation)

 

 

(6,364

)

 

 

5,913

 

 

 

10,706

 

 

 

(17,301

)

Net realized and unrealized gains (losses)

 

$

(4,704

)

 

$

5,771

 

 

$

6,722

 

 

$

(27,824

)

Net increase (decrease) in net assets resulting from operations

 

$

(3,131

)

 

$

7,704

 

 

$

11,902

 

 

$

(22,323

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income per share (basic and diluted):

 

$

0.07

 

 

$

0.18

 

 

$

0.22

 

 

$

0.53

 

Earnings per share (basic and diluted):

 

$

(0.13

)

 

$

0.72

 

 

$

0.50

 

 

$

(2.17

)

Weighted average shares outstanding (basic and diluted):

 

 

23,914,447

 

 

 

10,660,894

 

 

 

23,610,050

 

 

 

10,307,771

 

 

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

F-3


 

GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS (unaudited)

Dollar amounts in thousands

 

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Increase (decrease) in net assets resulting from operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income

 

$

1,573

 

 

$

1,933

 

 

$

5,180

 

 

$

5,501

 

Net realized gain (loss)

 

 

1,660

 

 

 

(142

)

 

 

(3,984

)

 

 

(10,523

)

Net change in unrealized appreciation (depreciation) on investments

 

 

(6,364

)

 

 

5,913

 

 

 

10,706

 

 

 

(17,301

)

Net increase (decrease) in net assets resulting from operations

 

 

(3,131

)

 

 

7,704

 

 

 

11,902

 

 

 

(22,323

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions to stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions(1)

 

 

(2,350

)

 

 

(2,681

)

 

 

(7,051

)

 

 

(7,739

)

Total distributions to stockholders

 

 

(2,350

)

 

 

(2,681

)

 

 

(7,051

)

 

 

(7,739

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital transactions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock, net

 

 

13,239

 

 

 

-

 

 

 

13,239

 

 

 

-

 

Common stock distributed

 

 

-

 

 

 

2,287

 

 

 

1,720

 

 

 

3,637

 

Net increase (decrease) in net assets resulting from capital transactions

 

 

13,239

 

 

 

2,287

 

 

 

14,959

 

 

 

3,637

 

Total increase (decrease) in net assets

 

 

7,758

 

 

 

7,310

 

 

 

19,810

 

 

 

(26,425

)

Net assets at beginning of period

 

$

91,667

 

 

$

53,154

 

 

$

79,615

 

 

$

86,889

 

Net assets at end of period

 

$

99,425

 

 

$

60,464

 

 

$

99,425

 

 

$

60,464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital share activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at the beginning of the period

 

 

23,508,232

 

 

 

10,424,957

 

 

 

23,029,453

 

 

 

10,062,682

 

Issuance of common stock

 

 

3,397,436

 

 

 

-

 

 

 

3,397,436

 

 

 

-

 

Common stock distributed

 

 

-

 

 

 

516,813

 

 

 

478,779

 

 

 

879,088

 

Shares outstanding at the end of the period

 

 

26,905,668

 

 

 

10,941,770

 

 

 

26,905,668

 

 

 

10,941,770

 

 

(1)

Distributions were from distributable earnings for each of the periods presented.

 

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

F-4


 

GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

Dollar amounts in thousands

 

 

 

For the Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

Net increase (decrease) in net assets resulting from operations

 

$

11,902

 

 

$

(22,323

)

Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used for) operating activities:

 

 

 

 

 

 

 

 

Purchases of investments

 

 

(164,792

)

 

 

(75,086

)

Net change in short-term investments

 

 

(4

)

 

 

10,750

 

Capitalized payment-in-kind interest

 

 

(3,762

)

 

 

(2,833

)

Proceeds from sales of investments

 

 

50,126

 

 

 

48,097

 

Proceeds from principal payments

 

 

43,547

 

 

 

35,326

 

Net realized (gain) loss on investments

 

 

3,984

 

 

 

11,750

 

Net change in unrealized (appreciation) depreciation on investments

 

 

(10,706

)

 

 

17,301

 

Amortization of premium and accretion of discount, net

 

 

(3,175

)

 

 

(3,583

)

Net realized gain on repurchase of debt

 

 

-

 

 

 

(1,237

)

Amortization of discount (premium) on long term debt

 

 

1,156

 

 

 

906

 

Increase (decrease) in operating assets and liabilities:

 

 

 

 

 

 

 

 

(Increase) decrease in interest receivable

 

 

(1,989

)

 

 

(1,741

)

(Increase) decrease in dividends receivable

 

 

(880

)

 

 

14

 

(Increase) decrease in due from portfolio company

 

 

834

 

 

 

(133

)

(Increase) decrease in due from affiliates

 

 

(11

)

 

 

15

 

(Increase) decrease in prepaid expenses and other assets

 

 

(96

)

 

 

(408

)

Increase (decrease) in due to affiliates

 

 

1,146

 

 

 

594

 

Increase (decrease) in interest payable

 

 

(272

)

 

 

12

 

Increase (decrease) in accrued expenses and other liabilities

 

 

(66

)

 

 

(258

)

Net cash provided by (used for) operating activities

 

 

(73,058

)

 

 

17,163

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

      Purchase of debt

 

 

-

 

 

 

(4,067

)

Issuance of notes payable

 

 

55,255

 

 

 

-

 

      Repayment of notes payable

 

 

(30,293

)

 

 

-

 

      Borrowings under credit facility

 

 

10,000

 

 

 

-

 

      Proceeds from issuance of common stock

 

 

13,239

 

 

 

-

 

      Payments of deferred financing costs

 

 

(469

)

 

 

-

 

      Distributions paid

 

 

(7,242

)

 

 

(4,532

)

Net cash provided by (used for) financing activities

 

 

40,490

 

 

 

(8,599

)

Net increase (decrease) in cash

 

 

(32,568

)

 

 

8,564

 

Cash and cash equivalents and restricted cash, beginning of period

 

 

53,182

 

 

 

4,606

 

Cash and cash equivalents and restricted cash, end of period

 

$

20,614

 

 

$

13,170

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of non-cash financing activities:

 

 

 

 

 

 

 

 

Distributions declared, not yet paid

 

$

-

 

 

$

908

 

Common stock distributed

 

$

1,720

 

 

$

3,637

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

Cash paid for excise tax

 

$

-

 

 

$

233

 

Cash paid for interest

 

$

6,753

 

 

$

6,022

 

 

F-5


 

 

The following tables provide a reconciliation of cash and cash equivalents and restricted cash reported on the Consolidated Statements of Assets and Liabilities that sum to the total of the same such amounts on the Consolidated Statements of Cash Flows:

 

 

September 30, 2021

 

 

December 31, 2020

 

Cash and cash equivalents

 

$

20,609

 

 

$

52,582

 

Restricted cash

 

 

5

 

 

$

600

 

Total cash and cash equivalents and restricted cash shown on the Consolidated Statements of Cash Flows

 

$

20,614

 

 

$

53,182

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2020

 

 

December 31, 2019

 

Cash and cash equivalents

 

$

12,570

 

 

$

4,606

 

Restricted cash

 

 

600

 

 

 

-

 

Total cash and cash equivalents and restricted cash shown on the Consolidated Statements of Cash Flows

 

$

13,170

 

 

$

4,606

 

 

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

 

 

F-6


 

 

GREAT ELM CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS (unaudited)

September 30, 2021

Dollar amounts in thousands

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

Percentage of Class(15)

 

Investments at Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ABB/Con-Cise Optical Group LLC

12301 NW 39th Street

Coral Springs, FL 33065

 

Wholesale-Apparel, Piece Goods & Notions

 

1st Lien, Secured Loan

 

5

 

3M L + 5.00%, 6.00% Floor (6.00%)

 

 

12/01/2020

 

06/15/2023

 

$

2,969

 

 

$

2,802

 

 

$

2,862

 

 

 

 

AgroFresh Inc.

One Washington Square

510-530 Walnut Street, Suite 1350

Philadelphia, PA 19106

 

Chemicals

 

1st Lien, Secured Loan

 

 

 

1M L + 6.25%, 7.25% Floor (7.25%)

 

 

03/31/2021

 

12/31/2024

 

 

3,455

 

 

 

3,462

 

 

 

3,463

 

 

 

 

APTIM Corp.

4171 Essen Lane, Baton Rouge, LA 70809

 

Industrial

 

1st Lien, Secured Bond

 

11

 

7.75%

 

 

03/28/2019

 

06/15/2025

 

 

3,000

 

 

 

2,579

 

 

 

2,490

 

 

 

 

Avanti Communications Group PLC

Cobham House 20 Black Friars Lane London, UK EC4V 6EB

 

Wireless Telecommunications Services

 

1.125 Lien, Secured Loan

 

4, 5, 6, 10, 11, 12

 

12.50%

 

 

02/16/2021

 

07/31/2022

 

 

4,275

 

 

 

4,275

 

 

 

4,275

 

 

 

 

Avanti Communications Group PLC

Cobham House 20 Black Friars Lane London, UK EC4V 6EB

 

Wireless Telecommunications Services

 

1.25 Lien, Secured Loan

 

4, 5, 6, 10, 11, 12

 

12.50%

 

 

04/28/2020

 

07/31/2022

 

 

1,258

 

 

 

1,258

 

 

 

1,258

 

 

 

 

Avanti Communications Group PLC

Cobham House 20 Black Friars Lane London, UK EC4V 6EB

 

Wireless Telecommunications Services

 

1.5 Lien, Secured Loan

 

4, 5, 6, 10, 11, 12

 

12.50%

 

 

05/24/2019

 

07/31/2022

 

 

10,425

 

 

 

10,425

 

 

 

10,425

 

 

 

 

Avanti Communications Group PLC

Cobham House 20 Black Friars Lane London, UK EC4V 6EB

 

Wireless Telecommunications Services

 

2nd Lien, Secured Bond

 

4, 5, 6, 10, 11

 

9.00%

 

 

11/03/2016

 

10/01/2022

 

 

48,462

 

 

 

47,190

 

 

 

16,118

 

 

 

 

Avanti Communications Group PLC

Cobham House 20 Black Friars Lane London, UK EC4V 6EB

 

Wireless Telecommunications Services

 

Common Equity

 

4, 5, 7, 10

 

n/a

 

 

11/03/2016

 

n/a

 

 

196,086,410

 

 

 

50,660

 

 

 

-

 

 

9.06

%

Best Western Luling

3100 Richmond Ave, Houston, TX 77098

 

Hotel Operator

 

1st Lien, Secured Loan

 

5, 8, 9

 

1M L + 12.00%, 12.25% Floor (0.00%)

 

 

11/03/2016

 

12/18/2017

 

 

2,715

 

 

 

1,300

 

 

 

56

 

 

 

 

Blueknight Energy Partners L.P.

6060 American Plaza, Suite 600, Tulsa, OK 74135

 

Oil & Gas

 

Series A Preferred Units

 

 

 

n/a

 

 

10/07/2020

 

n/a

 

 

150,000

 

 

 

898

 

 

 

1,222

 

 

0.44

%

F-7


 

California Pizza Kitchen, Inc.

12181 Bluff Creek Drive, Playa Vista, CA 90094

 

Restaurants

 

Common Equity

 

5, 7

 

n/a

 

 

11/23/2020

 

n/a

 

 

100,000

 

 

 

8,816

 

 

 

5,775

 

 

2.50

%

Cleaver-Brooks, Inc.

221 Law Street

Thomasville, GA 31792

 

Industrial

 

Secured Bond

 

 

 

7.88%

 

 

05/05/2021

 

03/01/2023

 

 

5,000

 

 

 

4,970

 

 

 

4,925

 

 

 

 

Crestwood Equity Partners LP

811 Main Street, Suite 3400 Houston, TX 77002

 

Oil & Gas

 

Class A Preferred Equity Units

 

10

 

n/a

 

 

06/19/2020

 

n/a

 

 

950,326

 

 

 

5,685

 

 

 

9,494

 

 

1.89

%

Davidzon Radio, Inc.

2508 Coney Island Avenue, 2nd Floor Brooklyn, NY 1122

 

Radio Broadcasting

 

1st Lien, Secured Loan

 

5, 8, 9

 

1M L + 10.00%, 11.00% Floor (0.00%)

 

 

11/03/2016

 

03/31/2020

 

 

8,962

 

 

 

8,962

 

 

 

3,357

 

 

 

 

ECL Entertainment, LLC

8978 Spanish Ridge Ave

Las Vegas, NV 89148

 

Media & Entertainment

 

1st Lien, Secured Loan

 

5

 

1M L + 7.50%, 8.25% Floor (8.25%)

 

 

03/31/2021

 

04/30/2028

 

 

2,494

 

 

 

2,470

 

 

 

2,512

 

 

 

 

Equitrans Midstream Corp.

2200 Energy Drive, Canonsburg, PA 15317

 

Oil & Gas

 

Preferred Equity

 

5, 10

 

n/a

 

 

07/01/2021

 

n/a

 

 

250,000

 

 

 

5,275

 

 

 

5,434

 

 

0.05

%

Finastra Group Holdings, Ltd.

285 Madison Avenue, New York, NY 10017

 

Software Services

 

2nd Lien, Secured Loan

 

10

 

6M L + 7.25%, 8.25% Floor (8.25%)

 

 

12/14/2017

 

06/13/2025

 

 

2,000

 

 

 

1,954

 

 

 

2,009

 

 

 

 

First Brands, Inc.

3255 West Hamlin Road, Rochester Hills, MI 48309

 

Transportation Equipment Manufacturing

 

2nd Lien, Secured Loan

 

5

 

3M L + 8.50%, 9.50% Floor (9.50%)

 

 

03/24/2021

 

03/24/2028

 

 

6,000

 

 

 

5,885

 

 

 

6,084

 

 

 

 

Foresight Energy

211 North Broadway, Suite 2600, St. Louis, MO 63102

 

Oil & Gas

 

1st Lien, Term Loan

 

5

 

3M L + 8.00%, 9.50% Floor (9.50%)

 

 

07/29/2021

 

06/30/2027

 

 

6,140

 

 

 

6,181

 

 

 

6,176

 

 

 

 

GAC HoldCo Inc.

Suite 1220, 407 - 2nd Street S.W. Calgary, AB T2P 2Y3

 

Oil & Gas

 

Secured Bond

 

10

 

12.00%

 

 

07/27/2021

 

08/15/2025

 

 

3,250

 

 

 

3,147

 

 

 

3,230

 

 

 

 

Gateway Casinos & Entertainment Limited

100-4400 Dominion Street, Burnaby BC V5G 4G3

 

Casinos & Gaming

 

2nd Lien, Secured Note

 

10

 

8.25%

 

 

11/17/2020

 

03/01/2024

 

 

5,000

 

 

 

4,642

 

 

 

5,075

 

 

 

 

The GEO Group, Inc.

4955 Technology Way, Boca Raton, FL 33431

 

Consumer Services

 

Unsecured Bond

 

10

 

5.88%

 

 

03/09/2021

 

10/15/2024

 

 

3,000

 

 

 

2,453

 

 

 

2,490

 

 

 

 

Greenway Health, LLC

4301 W. Boy Scout Blvd, Suite 800 Tampa, FL 33607

 

Technology

 

1st Lien, Revolver

 

5

 

3M L+ 3.75%, 3.75% Floor (3.90%)

 

 

01/27/2020

 

11/17/2023

 

 

-

 

 

 

(214

)

 

 

-

 

 

 

 

Greenway Health, LLC

4301 W. Boy Scout Blvd, Suite 800 Tampa, FL 33607

 

Technology

 

1st Lien, Revolver - Unfunded

 

5

 

0.50%

 

 

01/27/2020

 

11/17/2023

 

 

8,026

 

 

 

-

 

 

 

-

 

 

 

 

Lenders Funding, LLC

523 A Avenue

Coronado, CA 92118

 

Specialty Finance

 

Subordinated Note

 

3, 5

 

11.00%

 

 

09/20/2021

 

09/20/2026

 

 

10,000

 

 

 

10,000

 

 

 

10,000

 

 

 

 

Lenders Funding, LLC

523 A Avenue

Coronado, CA 92118

 

Specialty Finance

 

Revolver

 

3, 5

 

Prime + 1.25% (4.50%)

 

 

09/20/2021

 

09/20/2026

 

 

4,070

 

 

 

4,070

 

 

 

4,070

 

 

 

 

Lenders Funding, LLC

523 A Avenue

Coronado, CA 92118

 

Specialty Finance

 

Revolver - Unfunded

 

3, 5

 

0.25%

 

 

09/20/2021

 

09/20/2026

 

 

930

 

 

 

-

 

 

 

-

 

 

 

 

F-8


 

Lenders Funding, LLC

523 A Avenue

Coronado, CA 92118

 

Specialty Finance

 

Common Equity

 

3, 5

 

n/a

 

 

09/20/2021

 

n/a

 

n/a

 

 

 

7,250

 

 

 

7,250

 

 

62.87

%

Levy/Stormer

905 South Boulevard East

Rochester Hills, MI 48307

 

Specialty Finance

 

Loan

 

5

 

12.50%

 

 

05/13/2021

 

05/13/2024

 

 

3,229

 

 

 

3,211

 

 

 

3,229

 

 

 

 

Levy/Stormer

905 South Boulevard East

Rochester Hills, MI 48307

 

Specialty Finance

 

Loan - Unfunded

 

5

 

0.50%

 

 

05/13/2021

 

05/13/2024

 

 

271

 

 

 

-

 

 

 

-

 

 

 

 

Mad Engine Global, LLC

6740 Cobra Way, San Diego, CA, 92121

 

Apparel

 

Term Loan

 

5

 

1M L + 7.00%, 8.00% Floor (8.00%)

 

 

06/30/2021

 

06/30/2027

 

 

3,000

 

 

 

2,927

 

 

 

2,942

 

 

 

 

Martin Midstream Partners LP

4200 Stone Road, Kilgore, TX 75662

 

Oil & Gas

 

2nd Lien, Secured Note

 

 

 

11.50%

 

 

12/09/2020

 

02/28/2025

 

 

3,000

 

 

 

3,095

 

 

 

3,113

 

 

 

 

Michael Baker International, LLC

500 Grant Street, Suite 5400, Pittsburgh, PA 15219

 

Services

 

Note

 

 

 

8.75%

 

 

07/15/2021

 

03/01/2023

 

 

3,000

 

 

 

3,020

 

 

 

3,023

 

 

 

 

Mitchell International, Inc.

6220 Greenwich Drive San Diego, CA 92122

 

Software Services

 

2nd Lien, Secured Loan

 

 

 

1M L + 7.25%, 7.25% Floor (7.35%)

 

 

08/02/2019

 

12/01/2025

 

 

3,000

 

 

 

2,846

 

 

 

2,993

 

 

 

 

Monitronics International, Inc.

1990 Wittington Place, Dallas, TX 75234

 

Home Security

 

Term Loan

 

 

 

1M L + 6.50%, 7.75 Floor (7.75%)

 

 

06/24/2021

 

03/29/2024

 

 

5,977

 

 

 

5,828

 

 

 

5,831

 

 

 

 

Natural Resource Partners LP

1201 Louisiana Street, Suite 3400 Houston, TX 77002

 

Metals & Mining

 

Unsecured Notes

 

 

 

9.13%

 

 

06/12/2020

 

06/30/2025

 

 

7,462

 

 

 

6,869

 

 

 

7,518

 

 

 

 

Par Petroleum, LLC

825 Town & Country Lane, Suite 1500, Houston, TX 77024

 

Oil & Gas

 

1st Lien, Secured Note

 

10

 

7.75%

 

 

10/30/2020

 

12/15/2025

 

 

3,000

 

 

 

2,597

 

 

 

2,999

 

 

 

 

Perforce Software, Inc.

400 First Avenue North #200 Minneapolis, MN 55401

 

Technology

 

1st Lien, Secured Revolver

 

5

 

3M L + 4.25%, 4.25% Floor (4.40%)

 

 

01/24/2020

 

07/01/2024

 

 

-

 

 

 

(361

)

 

 

-

 

 

 

 

Perforce Software, Inc.

400 First Avenue North #200 Minneapolis, MN 55401

 

Technology

 

1st Lien, Secured Revolver - Unfunded

 

5

 

0.50%

 

 

01/24/2020

 

07/01/2024

 

 

4,375

 

 

 

-

 

 

 

(160

)

 

 

 

PFS Holdings Corp.

3747 Hecktown Road Easton, PA 18045

 

Food & Staples

 

1st Lien, Secured Loan

 

4, 5

 

3M L + 7.00%, 8.00% Floor (8.00%)

 

 

11/13/2020

 

11/13/2024

 

 

1,068

 

 

 

1,068

 

 

 

1,068

 

 

 

 

PFS Holdings Corp.

3747 Hecktown Road Easton, PA 18045

 

Food & Staples

 

Common Equity

 

4, 5, 7

 

n/a

 

 

11/13/2020

 

n/a

 

 

5,231

 

 

 

12,378

 

 

 

3,737

 

 

5.22

%

Prestige Capital Finance, LLC

400 Kelby St., 10th Floor Fort Lee, NJ 07024

 

Specialty Finance

 

Secured Note

 

3, 5, 10

 

11.00%

 

 

06/15/2021

 

06/15/2023

 

 

6,000

 

 

 

6,000

 

 

 

6,000

 

 

 

 

Prestige Capital Finance, LLC

400 Kelby St., 10th Floor Fort Lee, NJ 07024

 

Specialty Finance

 

Common Equity

 

3, 5, 10

 

n/a

 

 

02/08/2019

 

n/a

 

 

100

 

 

 

7,466

 

 

 

11,853

 

 

80.00

%

Quad/Graphics, Inc.

N61 W23044 Harry's Way, Sussex, WI 53089

 

Media & Entertainment

 

Unsecured Bond

 

 

 

7.00%

 

 

03/31/2021

 

05/01/2022

 

 

2,000

 

 

 

1,977

 

 

 

2,028

 

 

 

 

F-9


 

Research Now Group, Inc.

5800 Tennyson Parkway Suite 600 Plano, TX 75024

 

Internet Media

 

1st Lien, Secured Revolver

 

5

 

6M L + 4.50%, 4.50% Floor (4.66%)

 

 

01/29/2019

 

12/20/2022

 

 

-

 

 

 

(267

)

 

 

-

 

 

 

 

Research Now Group, Inc.

5800 Tennyson Parkway Suite 600 Plano, TX 75024

 

Internet Media

 

1st Lien, Secured Revolver - Unfunded

 

5

 

0.50%

 

 

01/29/2019

 

12/20/2022

 

 

10,000

 

 

 

-

 

 

 

(131

)

 

 

 

Research Now Group, Inc.

5800 Tennyson Parkway Suite 600 Plano, TX 75024

 

Internet Media

 

2nd Lien, Secured Loan

 

5

 

6M L + 9.50%, 10.50% Floor (10.50%)

 

 

05/20/2019

 

12/20/2025

 

 

12,000

 

 

 

11,964

 

 

 

12,000

 

 

 

 

Ruby Tuesday Operations LLC

333 E. Broadway Avenue, Maryville, TN 37804

 

Restaurants

 

Secured Loan

 

5, 6

 

1M L + 12.00%, 13.25% Floor (13.25%), (7.25% Cash + 6.00% PIK)

 

 

02/24/2021

 

02/24/2025

 

 

3,685

 

 

 

3,685

 

 

 

3,469

 

 

 

 

Ruby Tuesday Operations LLC

333 E. Broadway Avenue, Maryville, TN 37804

 

Restaurants

 

Warrants

 

5, 7

 

n/a

 

 

02/24/2021

 

n/a

 

 

311,697

 

 

 

-

 

 

 

871

 

 

 

 

Sound Finance Corporation

1851 Central Ave S, Suite 205, Kent, WA 98030

 

Specialty Finance

 

Receivable

 

5

 

10.50%

 

 

06/23/2021

 

06/23/2022

 

 

1,725

 

 

 

1,725

 

 

 

1,725

 

 

 

 

Sound Finance Corporation

1851 Central Ave S, Suite 205, Kent, WA 98030

 

Specialty Finance

 

Receivable - Unfunded

 

5

 

n/a

 

 

06/23/2021

 

06/23/2022

 

 

275

 

 

 

-

 

 

 

-

 

 

 

 

Sprout Holdings, LLC

90 Merrick Ave, East Meadow, NY 11554

 

Specialty Finance

 

Receivable

 

5

 

11.50%

 

 

06/30/2021

 

06/30/2022

 

 

1,831

 

 

 

1,831

 

 

 

1,831

 

 

 

 

Sprout Holdings, LLC

90 Merrick Ave, East Meadow, NY 11554

 

Specialty Finance

 

Receivable - Unfunded

 

5

 

n/a

 

 

06/30/2021

 

06/30/2022

 

 

169

 

 

 

-

 

 

 

-

 

 

 

 

Summit Midstream Holdings, LLC

910 Louisiana Street, Suite 4200, Houston, TX 77002

 

Oil & Gas

 

Unsecured Bond

 

 

 

5.75%

 

 

03/23/2021

 

04/15/2025

 

 

3,000

 

 

 

2,523

 

 

 

2,730

 

 

 

 

Summit Midstream Partners LP

910 Louisiana Street, Suite 4200, Houston, TX 77002

 

Oil & Gas

 

Preferred Equity

 

7

 

n/a

 

 

06/03/2021

 

n/a

 

 

1,500,000

 

 

 

1,068

 

 

 

1,245

 

 

1.05

%

Target Hospitality Corp.

2170 Buckthorne Place, Suite 440

The Woodlands, TX 77380

 

Hospitality

 

Corporate Bond

 

10

 

9.50%

 

 

05/13/2021

 

03/15/2024

 

 

4,000

 

 

 

3,998

 

 

 

4,080

 

 

 

 

Tensar Corporation

2500 Northwinds Parkway, Suite 500 Alpharetta, GA 30009

 

Construction Materials Manufacturing

 

2nd Lien, Secured Loan

 

5

 

3M L + 12.00%, 13.00% Floor (13.00%)

 

 

11/20/2020

 

02/20/2026

 

 

10,000

 

 

 

9,698

 

 

 

9,914

 

 

 

 

TRU (UK) Asia Limited

Cannon Place, 78 Cannon Street, London, EC4N 6AF

 

Retail

 

Common Equity

 

5, 7, 10

 

n/a

 

 

07/21/2017

 

n/a

 

 

576,954

 

 

 

19,344

 

 

 

4,661

 

 

1.63

%

TRU (UK) Asia Limited Liquidating Trust

Cannon Place, 78 Cannon Street, London, EC4N 6AF

 

Retail

 

Common Equity

 

5, 7

 

n/a

 

 

07/21/2017

 

n/a

 

 

16,000

 

 

 

900

 

 

 

223

 

 

2.75

%

F-10


 

Universal Fiber Systems

640 State Street, Bristol, TN 37620

 

Apparel

 

Term Loan B

 

5

 

13.90%

 

 

09/30/2021

 

09/29/2026

 

 

6,000

 

 

 

5,880

 

 

 

5,880

 

 

 

 

Universal Fiber Systems

640 State Street, Bristol, TN 37620

 

Apparel

 

Term Loan C

 

5

 

13.90%

 

 

09/30/2021

 

09/29/2026

 

 

1,515

 

 

 

1,470

 

 

 

1,470

 

 

 

 

Universal Fiber Systems

640 State Street, Bristol, TN 37620

 

Apparel

 

Warrants

 

5

 

n/a

 

 

09/30/2021

 

n/a

 

 

1,759

 

 

 

-

 

 

 

-

 

 

1.50

%

Vantage Specialty Chemicals, Inc.

1751 Lake Cook Rd., Suite 550

Deerfield, IL 60015

 

Chemicals

 

Term Loan

 

5

 

3M L + 8.25%, 9.25% Floor (9.25%)

 

 

06/08/2021

 

10/26/2025

 

 

3,033

 

 

 

2,962

 

 

 

2,991

 

 

 

 

Viasat, Inc.

6155 El Camino Real Carlsbad, CA 92009

 

Specialty Finance

 

Receivable

 

5

 

n/a

 

 

07/20/2021

 

12/15/2021

 

 

1,500

 

 

 

1,350

 

 

 

1,458

 

 

 

 

W&T Offshore, Inc.

5718 Westheimer Road, Suite 700, Houston, TX 77057

 

Oil & Gas

 

Corporate Bond

 

10

 

9.75%

 

 

05/05/2021

 

11/01/2023

 

 

6,000

 

 

 

5,553

 

 

 

5,709

 

 

 

 

Wynden Stark LLC

295 Madison Ave, 12th Floor, New York, NY 10017

 

Specialty Finance

 

Receivable

 

5

 

11.00%

 

 

03/15/2021

 

03/15/2022

 

 

1,128

 

 

 

1,128

 

 

 

1,128

 

 

 

 

Wynden Stark LLC

295 Madison Ave, 12th Floor, New York, NY 10017

 

Specialty Finance

 

Receivable - Unfunded

 

5

 

n/a

 

 

03/15/2021

 

03/15/2022

 

 

7,272

 

 

 

-

 

 

 

-

 

 

 

 

Investments in Special Purpose Acquisition Companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ares Acquisition Corporation

245 Park Avenue, 44th Floor, New York, NY 10167

 

Special Purpose Acquisition Company

 

Common Equity

 

7, 10

 

n/a

 

 

02/02/2021

 

n/a

 

 

99,790

 

 

 

980

 

 

 

972

 

 

0.10

%

Ares Acquisition Corporation

245 Park Avenue, 44th Floor, New York, NY 10167

 

Special Purpose Acquisition Company

 

Warrants

 

7, 10

 

n/a

 

 

02/02/2021

 

n/a

 

 

20,000

 

 

 

18

 

 

 

17

 

 

0.10

%

Austerlitz Acquisition Corporation I

1701 Village Center Circle, Las Vegas, NV 89134

 

Special Purpose Acquisition Company

 

Common Equity

 

7, 10

 

n/a

 

 

02/26/2021

 

n/a

 

 

47,500

 

 

 

464

 

 

 

472

 

 

0.07

%

Austerlitz Acquisition Corporation I

1701 Village Center Circle, Las Vegas, NV 89134

 

Special Purpose Acquisition Company

 

Warrants

 

7, 10

 

n/a

 

 

02/26/2021

 

n/a

 

 

12,500

 

 

 

12

 

 

 

21

 

 

0.07

%

Austerlitz Acquisition Corporation II

1701 Village Center Circle, Las Vegas, NV 89134

 

Special Purpose Acquisition Company

 

Common Equity

 

7, 10

 

n/a

 

 

02/26/2021

 

n/a

 

 

49,899

 

 

 

487

 

 

 

487

 

 

0.04

%

Austerlitz Acquisition Corporation II

1701 Village Center Circle, Las Vegas, NV 89134

 

Special Purpose Acquisition Company

 

Warrants

 

7, 10

 

n/a

 

 

02/26/2021

 

n/a

 

 

12,500

 

 

 

12

 

 

 

13

 

 

0.04

%

GigCapital4, Inc.

1731 Embarcadero Road, Palo Alto, CA 94303

 

Special Purpose Acquisition Company

 

Common Equity

 

7, 10

 

n/a

 

 

02/09/2021

 

n/a

 

 

25,000

 

 

 

244

 

 

 

247

 

 

0.05

%

F-11


 

GigCapital4, Inc.

1731 Embarcadero Road, Palo Alto, CA 94303

 

Special Purpose Acquisition Company

 

Warrants

 

7, 10

 

n/a

 

 

02/09/2021

 

n/a

 

 

8,333

 

 

 

6

 

 

 

9

 

 

0.07

%

Ginko Bioworks Holdings, Inc.

27 Drydock Avenue, 8th Floor, Boston, MA 02210

 

Special Purpose Acquisition Company

 

Warrants

 

7, 10

 

n/a

 

 

02/24/2021

 

n/a

 

 

5,000

 

 

 

13

 

 

 

17

 

 

0.01

%

Jaws Mustang Acquisition Corporation

1601 Washington Avenue, Suite 800, Miami Beach, FL 33139

 

Special Purpose Acquisition Company

 

Common Equity

 

7, 10

 

n/a

 

 

02/02/2021

 

n/a

 

 

19,997

 

 

 

195

 

 

 

195

 

 

0.02

%

Jaws Mustang Acquisition Corporation

1601 Washington Avenue, Suite 800, Miami Beach, FL 33139

 

Special Purpose Acquisition Company

 

Warrants

 

7, 10

 

n/a

 

 

02/02/2021

 

n/a

 

 

6,250

 

 

 

7

 

 

 

7

 

 

0.02

%

Oyster Enterprises Acquisition Corp.

777 South Flagler Drive, Suite 800W, West Palm Beach, FL 33401

 

Special Purpose Acquisition Company

 

Common Equity

 

7, 10

 

n/a

 

 

01/20/2021

 

n/a

 

 

25,000

 

 

 

243

 

 

 

244

 

 

0.11

%

Oyster Enterprises Acquisition Corp.

777 South Flagler Drive, Suite 800W, West Palm Beach, FL 33401

 

Special Purpose Acquisition Company

 

Warrants

 

7, 10

 

n/a

 

 

01/20/2021

 

n/a

 

 

12,500

 

 

 

7

 

 

 

7

 

 

0.07

%

Spartan Acquisition Corp. III

9 West 57th Street, 43rd Floor, New York, NY 10019

 

Special Purpose Acquisition Company

 

Common Equity

 

7, 10

 

n/a

 

 

02/09/2021

 

n/a

 

 

40,000

 

 

 

389

 

 

 

395

 

 

0.07

%

Spartan Acquisition Corp. III

9 West 57th Street, 43rd Floor, New York, NY 10019

 

Special Purpose Acquisition Company

 

Warrants

 

7, 10

 

n/a

 

 

02/09/2021

 

n/a

 

 

10,000

 

 

 

11

 

 

 

11

 

 

0.07

%

VPC Impact Acquisition Holdings III

150 North Riverside Plaza, Suite 5200, Chicago, IL 60606

 

Special Purpose Acquisition Company

 

Common Equity

 

7, 10

 

n/a

 

 

03/05/2021

 

n/a

 

 

40,000

 

 

 

393

 

 

 

394

 

 

0.16

%

VPC Impact Acquisition Holdings III

150 North Riverside Plaza, Suite 5200, Chicago, IL 60606

 

Special Purpose Acquisition Company

 

Warrants

 

7, 10

 

n/a

 

 

03/05/2021

 

n/a

 

 

10,000

 

 

 

7

 

 

 

12

 

 

0.16

%

VPC Impact Acquisition Holdings III

150 North Riverside Plaza, Suite 5200, Chicago, IL 60606

 

Special Purpose Acquisition Company

 

Common Equity

 

7, 10

 

n/a

 

 

03/05/2021

 

n/a

 

 

35,469

 

 

 

348

 

 

 

351

 

 

0.14

%

VPC Impact Acquisition Holdings III

150 North Riverside Plaza, Suite 5200, Chicago, IL 60606

 

Special Purpose Acquisition Company

 

Warrants

 

7, 10

 

n/a

 

 

03/05/2021

 

n/a

 

 

10,000

 

 

 

7

 

 

 

17

 

 

0.16

%

Miscellaneous

 

Special Purpose Acquisition Company

 

Equity

 

7, 10, 14

 

n/a

 

 

n/a

 

n/a

 

n/a

 

 

 

5,368

 

 

 

5,369

 

 

 

 

Total Investments in Special Purpose Acquisition Companies

 

 

 

 

 

 

 

 

 

 

 

 

 

9,211

 

 

 

9,257

 

 

 

 

F-12


 

Total Investments excluding Short-Term Investments (248.16% of Net Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

349,339

 

 

 

246,735

 

 

 

 

Short-Term Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States Treasury

 

Short Term

 

Treasury Bill

 

 

 

0.00%

 

 

09/29/2021

 

12/30/2021

 

 

140,000

 

 

 

139,991

 

 

 

139,986

 

 

 

 

Total Short-Term Investments (140.8% of Net Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

139,991

 

 

 

139,986

 

 

 

 

TOTAL INVESTMENTS (388.96% of Net Assets)

 

 

 

 

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

$

489,330

 

 

$

386,721

 

 

 

 

Other Liabilities in Excess of Assets (288.96% of Net Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(287,296

)

 

 

 

NET ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

99,425

 

 

 

 

 

(1)

Great Elm Capital Corp.’s (the “Company”) investments are generally acquired in private transactions exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”) and, therefore, are generally subject to limitations on resale, and may be deemed to be “restricted securities’’ under the Securities Act.

 

(2)

A majority of the Company’s variable rate debt investments bear interest at a rate that is determined by reference to London Interbank Offered Rate (‘‘LIBOR” or “L”) and which is reset daily, monthly, quarterly or semiannually.  For each debt investment, the Company has provided the interest rate in effect as of period end.  If no reference to LIBOR is made, the rate is fixed.  A floor is the minimum rate that will be applied in calculating an interest rate.  A cap is the maximum rate that will be applied in calculating an interest rate.  The one-month (“1M”) LIBOR as of period end was 0.08%. The two-month (“2M”) LIBOR as of period end was 0.11%. The three-month (“3M”) LIBOR as of period end was 0.13%.  The six-month (“6M”) LIBOR as of period end was 0.16%.

 

(3)

‘‘Controlled Investments’’ are investments in those companies that are ‘‘Controlled Investments’’ of the Company, as defined in the Investment Company Act of 1940, as amended (the “Investment Company Act”). A company is deemed to be a ‘‘Controlled Investment’’ of the Company if the Company owns more than 25% of the voting securities of such company.

 

(4)

‘‘Affiliate Investments’’ are investments in those companies that are ‘‘Affiliated Companies’’ of the Company, as defined in the Investment Company Act, which are not ‘‘Controlled Investments.’’ A company is deemed to be an ‘‘Affiliate’’ of the Company if the Company owns 5% or more, but less than 25%, of the voting securities of such company.

 

(5)

Investments classified as Level 3 whereby fair value was determined by the Company's board of directors (the “Board”).

 

(6)

Security pays, or has the option to pay, some or all of its interest in kind. As of September 30, 2021, each of the Avanti Communications Group, plc secured debt pay in kind and the rates above reflect the paid-in-kind (“PIK”) interest rates. As of September 30, 2021, the Ruby Tuesday Operations, LLC secured loan pays a portion of its interest in kind as described above.

 

(7)

Non-income producing security.

 

(8)

Investment was on non-accrual status as of period end.

 

(9)

The interest rate on these loans includes a default interest rate.

 

(10)

Indicates assets that the Company believes do not represent ‘‘qualifying assets’’ under Section 55(a) of the Investment Company Act.  Qualifying assets must represent at least 70% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets.  Of the Company’s total assets, 25.2% were non-qualifying assets as of period end.

 

(11)

Security exempt from registration pursuant to Rule 144A under the Securities Act.  Such security may be sold in certain transactions (normally to qualified institutional buyers) and remain exempt from registration.

 

(12)

Under the terms of the credit agreement, this investment has an exit fee which requires the borrower to pay, in connection with each prepayment or other repayment a fee equal to 2.50% of the amount being repaid.

F-13


 

 

(13)

As of period end, the aggregate gross unrealized appreciation for all securities in which there was an excess of value over tax cost was $13,674; the aggregate gross unrealized depreciation for all securities in which there was an excess of tax cost over value was $117,264; the net unrealized depreciation was $(103,590); the aggregate cost of securities for Federal income tax purposes was $490,311.

 

(14)

Represents previously undisclosed unrestricted securities, which the Company has held for less than one year.

 

(15)

Percentage of class held refers only to equity held, if any, calculated on a fully diluted basis.

As of September 30, 2021, the Company’s investments consisted of the following:

Investment Type

 

Investments at

Fair Value

 

 

Percentage of

Net Assets

 

Debt

 

$

185,713

 

 

 

186.79

%

Equity/Other

 

 

61,022

 

 

 

61.37

%

Short-Term Investments

 

 

139,986

 

 

 

140.80

%

Total

 

$

386,721

 

 

 

388.96

%

F-14


 

 

As of September 30, 2021, the industry composition of the Company’s portfolio at fair value was as follows:

Industry

 

Investments at

Fair Value

 

 

Percentage of

Net Assets

 

Specialty Finance

 

$

48,544

 

 

 

48.82

%

Oil & Gas

 

 

41,352

 

 

 

41.59

%

Wireless Telecommunications Services

 

 

32,076

 

 

 

32.26

%

Internet Media

 

 

11,869

 

 

 

11.94

%

Apparel

 

 

10,292

 

 

 

10.35

%

Restaurants

 

 

10,115

 

 

 

10.17

%

Construction Materials Manufacturing

 

 

9,914

 

 

 

9.97

%

Special Purpose Acquisition Company

 

 

9,257

 

 

 

9.31

%

Metals & Mining

 

 

7,518

 

 

 

7.56

%

Industrial

 

 

7,415

 

 

 

7.46

%

Chemicals

 

 

6,454

 

 

 

6.49

%

Transportation Equipment Manufacturing

 

 

6,084

 

 

 

6.12

%

Home Security

 

 

5,831

 

 

 

5.87

%

Casinos & Gaming

 

 

5,075

 

 

 

5.11

%

Software Services

 

 

5,002

 

 

 

5.03

%

Retail

 

 

4,884

 

 

 

4.91

%

Food & Staples

 

 

4,805

 

 

 

4.83

%

Media & Entertainment

 

 

4,540

 

 

 

4.57

%

Hospitality

 

 

4,080

 

 

 

4.10

%

Radio Broadcasting

 

 

3,357

 

 

 

3.38

%

Services

 

 

3,023

 

 

 

3.04

%

Wholesale-Apparel, Piece Goods & Notions

 

 

2,862

 

 

 

2.88

%

Consumer Services

 

 

2,490

 

 

 

2.50

%

Hotel Operator

 

 

56

 

 

 

0.06

%

Technology

 

 

(160

)

 

 

(0.16

)%

Short-Term Investments

 

 

139,986

 

 

 

140.80

%

Total

 

$

386,721

 

 

 

388.96

%

As of September 30, 2021, the geographic composition of the Company’s portfolio at fair value was as follows:

Geography

 

Investments at

Fair Value

 

 

Percentage of

Net Assets

 

United States

 

$

342,900

 

 

 

344.88

%

United Kingdom

 

 

38,746

 

 

 

38.97

%

Canada

 

 

5,075

 

 

 

5.11

%

Total

 

$

386,721

 

 

 

388.96

%

 

F-15


 

 

GREAT ELM CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2020

Dollar amounts in thousands

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

Investments at Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ABB/Con-Cise Optical Group LLC

 

Wholesale-Apparel, Piece Goods & Notions

 

1st Lien, Secured Loan

 

5

 

6M L + 5.00%, 6.00% Floor (6.00%)

 

 

12/01/2020

 

06/15/2023

 

$

2,992

 

 

$

2,758

 

 

$

2,762

 

APTIM Corp.

 

Industrial

 

1st Lien, Secured Bond

 

11

 

7.75%

 

 

03/28/2019

 

06/15/2025

 

 

6,000

 

 

 

4,994

 

 

 

4,642

 

Avanti Communications Group PLC

 

Wireless Telecommunications Services

 

1.25 Lien, Secured Bond

 

4, 5, 6, 10, 11, 12

 

12.50%

 

 

04/28/2020

 

05/24/2021

 

 

1,148

 

 

 

1,148

 

 

 

1,148

 

Avanti Communications Group PLC

 

Wireless Telecommunications Services

 

1.5 Lien, Secured Bond

 

4, 5, 6, 10, 11, 12

 

12.50%

 

 

05/24/2019

 

05/24/2021

 

 

9,512

 

 

 

9,512

 

 

 

9,512

 

Avanti Communications Group PLC

 

Wireless Telecommunications Services

 

2nd Lien, Secured Bond

 

4, 5, 6, 10, 11

 

9.00%

 

 

11/03/2016

 

10/01/2022

 

 

46,375

 

 

 

44,280

 

 

 

18,610

 

Avanti Communications Group PLC

 

Wireless Telecommunications Services

 

Common Equity

 

4, 5, 7, 10

 

n/a

 

 

11/03/2016

 

n/a

 

 

196,086,410

 

 

 

50,660

 

 

 

-

 

Best Western Luling

 

Hotel Operator

 

1st Lien, Secured Loan

 

5, 8, 9

 

1M L + 12.00%, 12.25% Floor (0.00%)

 

 

11/03/2016

 

12/18/2017

 

 

2,715

 

 

 

1,300

 

 

 

1,203

 

Blueknight Energy Partners L.P.

 

Oil & Gas

 

Series A Preferred Units

 

 

 

n/a

 

 

10/07/2020

 

n/a

 

 

173,993

 

 

 

1,039

 

 

 

1,185

 

Boardriders, Inc.

 

Apparel & Textile Products

 

1st Lien, Secured Loan

 

5

 

3M L + 6.50%, 7.50% Floor (7.50%)

 

 

03/28/2019

 

04/06/2024

 

 

8,810

 

 

 

8,697

 

 

 

5,154

 

California Pizza Kitchen, Inc.

 

Restaurants

 

1st Lien, Secured Loan

 

5, 6

 

3M L + 10.00%, 11.50% Floor (11.50%)

 

 

11/23/2020

 

11/23/2024

 

 

6,250

 

 

 

5,836

 

 

 

6,250

 

California Pizza Kitchen, Inc.

 

Restaurants

 

2nd Lien, Secured Loan

 

5, 6

 

3M L + 13.50%, 15.00% Floor (15.00%)

 

 

11/23/2020

 

05/23/2025

 

 

1,873

 

 

 

1,873

 

 

 

1,873

 

California Pizza Kitchen, Inc.

 

Restaurants

 

Common Equity

 

5, 7

 

n/a

 

 

11/23/2020

 

n/a

 

 

150,716

 

 

 

12,514

 

 

 

2,347

 

Crestwood Equity Partners LP

 

Oil & Gas

 

Class A Preferred Equity Units

 

10

 

n/a

 

 

06/19/2020

 

n/a

 

 

2,157,906

 

 

 

12,912

 

 

 

16,120

 

Davidzon Radio,  Inc.

 

Radio Broadcasting

 

1st Lien, Secured Loan

 

5, 8, 9

 

1M L + 10.00%, 11.00% Floor (0.00%)

 

 

11/03/2016

 

03/31/2020

 

 

8,962

 

 

 

8,962

 

 

 

3,763

 

Endurance International Group Holdings Inc

 

Technology

 

1st Lien, Secured Revolver

 

5, 10

 

3M L+ 4.00%, 4.00% Floor (4.23%)

 

 

02/19/2020

 

02/09/2021

 

 

-

 

 

 

(15

)

 

 

-

 

Endurance International Group Holdings Inc

 

Technology

 

1st Lien, Secured Revolver - Unfunded

 

5, 10

 

0.38%

 

 

02/19/2020

 

02/09/2021

 

 

4,000

 

 

 

-

 

 

 

(9

)

Finastra Group Holdings, Ltd.

 

Software Services

 

2nd Lien, Secured Loan

 

10

 

6M L + 7.25%, 8.25% Floor (8.25%)

 

 

12/14/2017

 

06/13/2025

 

 

2,000

 

 

 

1,946

 

 

 

2,001

 

First Brands, Inc.

 

Transportation Equipment Manufacturing

 

1st Lien, Secured Loan

 

 

 

2M L + 7.50%, 8.50% Floor (8.50%)

 

 

07/23/2020

 

02/02/2024

 

 

2,962

 

 

 

2,800

 

 

 

2,948

 

Gateway Casinos & Entertainment Limited

 

Casinos & Gaming

 

2nd Lien, Secured Note

 

10

 

8.25%

 

 

11/17/2020

 

03/01/2024

 

 

3,000

 

 

 

2,688

 

 

 

2,820

 

Greenway Health, LLC

 

Technology

 

1st Lien, Revolver

 

5

 

3M L+ 3.75%, 3.75% Floor (4.17%)

 

 

01/27/2020

 

02/17/2022

 

 

-

 

 

 

(622

)

 

 

-

 

Greenway Health, LLC

 

Technology

 

1st Lien, Revolver - Unfunded

 

5

 

0.50%

 

 

01/27/2020

 

02/17/2022

 

 

8,026

 

 

 

-

 

 

 

(425

)

F-16


 

Lenders' Funding, LLC

 

Specialty Finance

 

Receivable

 

5

 

15.00%

 

 

10/16/2020

 

06/01/2021

 

 

2,679

 

 

 

2,679

 

 

 

2,679

 

Lenders' Funding, LLC

 

Specialty Finance

 

Receivable - Unfunded

 

5

 

n/a

 

 

10/16/2020

 

06/01/2021

 

 

321

 

 

 

-

 

 

 

-

 

Martin Midstream Partners LP

 

Oil & Gas

 

2nd Lien, Secured Note

 

 

 

11.50%

 

 

12/09/2020

 

02/28/2025

 

 

110

 

 

 

106

 

 

 

105

 

Mitchell International, Inc.

 

Software Services

 

2nd Lien, Secured Loan

 

 

 

1M L + 7.25%, 7.25% Floor (7.40%)

 

 

08/02/2019

 

12/01/2025

 

 

3,000

 

 

 

2,824

 

 

 

2,895

 

Natural Resource Partners LP

 

Metals & Mining

 

Unsecured Notes

 

 

 

9.13%

 

 

06/12/2020

 

06/30/2025

 

 

4,367

 

 

 

3,840

 

 

 

3,996

 

OPS Acquisitions Limited and Ocean Protection Services Limited

 

Maritime Security Services

 

1st Lien, Secured Loan

 

4, 5, 8, 10

 

1M L + 12.00%, 12.50% Floor  (0.00%)

 

 

11/03/2016

 

06/01/2018

 

 

4,903

 

 

 

4,240

 

 

 

19

 

OPS Acquisitions Limited and Ocean Protection Services Limited

 

Maritime Security Services

 

Common Equity

 

4, 5, 7, 10

 

n/a

 

 

11/03/2016

 

n/a

 

 

19

 

 

 

-

 

 

 

-

 

Par Petroleum, LLC

 

Oil & Gas

 

1st Lien, Secured Note

 

10

 

7.75%

 

 

10/30/2020

 

12/15/2025

 

 

3,000

 

 

 

2,544

 

 

 

2,880

 

PE Facility Solutions,  LLC

 

Building Cleaning and Maintenance Services

 

1st Lien, Secured Loan B

 

3, 5, 8

 

1M L + 14.00%, (0.00%)

 

 

02/28/2017

 

02/27/2022

 

 

164

 

 

 

164

 

 

 

162

 

PE Facility Solutions,  LLC

 

Building Cleaning and Maintenance Services

 

Common Equity

 

3, 5, 7

 

n/a

 

 

02/28/2017

 

n/a

 

 

1

 

 

 

-

 

 

 

-

 

PEAKS Trust 2009-1

 

Consumer Finance

 

1st Lien, Secured Note

 

5, 8, 10

 

1M L + 5.50%, 7.50% Floor (0.00%)

 

 

11/03/2016

 

01/27/2020

 

 

940

 

 

 

849

 

 

 

-

 

Perforce Software, Inc.

 

Technology

 

1st Lien, Secured Revolver

 

5

 

3M L + 4.25%, 4.25% Floor (4.40%)

 

 

01/24/2020

 

07/01/2024

 

 

875

 

 

 

514

 

 

 

827

 

Perforce Software, Inc.

 

Technology

 

1st Lien, Secured Revolver - Unfunded

 

5

 

0.50%

 

 

01/24/2020

 

07/01/2024

 

 

3,500

 

 

 

-

 

 

 

(191

)

PFS Holdings Corp.

 

Food & Staples

 

1st Lien, Secured Loan

 

5

 

3M L + 7.00%, 8.00% Floor (8.00%)

 

 

11/13/2020

 

11/13/2024

 

 

1,076

 

 

 

1,076

 

 

 

1,076

 

PFS Holdings Corp.

 

Food & Staples

 

Common Equity

 

5, 7

 

n/a

 

 

11/13/2020

 

n/a

 

 

5,222

 

 

 

12,378

 

 

 

7,618

 

Prestige Capital Finance, LLC

 

Specialty Finance

 

Common Equity

 

3, 5, 10

 

n/a

 

 

02/08/2019

 

n/a

 

 

-

 

 

 

7,466

 

 

 

10,081

 

Research Now Group, Inc.

 

Internet Media

 

1st Lien, Secured Revolver

 

5

 

6M L + 4.50%, 4.50% Floor (4.81%)

 

 

01/29/2019

 

12/20/2022

 

 

6,947

 

 

 

6,525

 

 

 

6,906

 

Research Now Group, Inc.

 

Internet Media

 

1st Lien, Secured Revolver - Unfunded

 

5

 

0.50%

 

 

01/29/2019

 

12/20/2022

 

 

3,053

 

 

 

-

 

 

 

(142

)

Research Now Group, Inc.

 

Internet Media

 

2nd Lien, Secured Loan

 

5

 

6M L + 9.50%, 10.50% Floor (10.50%)

 

 

05/20/2019

 

12/20/2025

 

 

12,000

 

 

 

11,959

 

 

 

11,972

 

Subcom, LLC

 

Telecommunications Services

 

1st Lien, Secured Revolver

 

5

 

3M L + 5.00%, 5.00% Floor (5.23%)

 

 

11/21/2019

 

11/02/2023

 

 

-

 

 

 

(1,370

)

 

 

-

 

Subcom, LLC

 

Telecommunications Services

 

1st Lien, Secured Revolver - Unfunded

 

5

 

0.50%

 

 

11/21/2019

 

11/02/2023

 

 

10,000

 

 

 

-

 

 

 

(160

)

Tallage Davis,  LLC

 

Real Estate Services

 

1st Lien, Secured Loan

 

5

 

11.00%

 

 

03/20/2018

 

01/26/2023

 

 

200

 

 

 

200

 

 

 

200

 

Tallage Davis,  LLC

 

Real Estate Services

 

1st Lien, Secured Loan - Unfunded

 

5

 

n/a

 

 

03/20/2018

 

01/26/2023

 

 

8,910

 

 

 

-

 

 

 

-

 

Tensar Corporation

 

Construction Materials Manufacturing

 

2nd Lien, Secured Loan

 

5

 

3M L + 12.00%, 13.00% Floor (13.00%)

 

 

11/20/2020

 

02/20/2026

 

 

10,000

 

 

 

9,656

 

 

 

9,676

 

TRU (UK) Asia Limited

 

Retail

 

Common Equity

 

5, 7, 10

 

n/a

 

 

07/21/2017

 

n/a

 

 

776,954

 

 

 

22,132

 

 

 

5,352

 

TRU (UK) Asia Limited Liquidating Trust

 

Retail

 

Common Equity

 

5, 7

 

n/a

 

 

07/21/2017

 

n/a

 

 

16,000

 

 

 

900

 

 

 

793

 

Viasat, Inc.

 

Specialty Finance

 

Receivable

 

5

 

n/a

 

 

10/23/2020

 

01/01/2021

 

 

3,000

 

 

 

3,000

 

 

 

3,000

 

Total Investments excluding Short-Term Investments (190.48% of Net Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

264,964

 

 

 

151,648

 

Short-Term Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States Treasury

 

Short Term

 

Treasury Bill

 

 

 

0%

 

 

03/30/2019

 

01/26/2021

 

 

75,000

 

 

 

74,997

 

 

 

74,998

 

F-17


 

Total Short-Term Investments (94.20% of Net Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

74,997

 

 

 

74,998

 

TOTAL INVESTMENTS (284.68% of Net Assets)

 

 

 

 

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

$

339,961

 

 

$

226,646

 

Other Liabilities in Excess of Assets (184.68% of Net Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(147,031

)

NET ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

79,615

 

 

(1)

The Company’s investments are generally acquired in private transactions exempt from registration under the Securities Act of 1933 and, therefore, are generally subject to limitations on resale, and may be deemed to be “restricted securities’’ under the Securities Act of 1933.

 

(2)

A majority of the Company’s variable rate debt investments bear interest at a rate that is determined by reference to London Interbank Offered Rate (‘‘LIBOR” or “L”) and which is reset daily, monthly, quarterly or semiannually.  For each debt investment, the Company has provided the interest rate in effect as of period end.  If no reference to LIBOR is made, the rate is fixed.  A floor is the minimum rate that will be applied in calculating an interest rate.  A cap is the maximum rate that will be applied in calculating an interest rate.  The one month (“1M”) LIBOR as of period end was 0.14%.  The two month (“2M”) LIBOR as of period end was 0.19%. The three month (“3M”) LIBOR as of period end was 0.24%. The six month (“6M”) LIBOR as of period end was 0.26%.

 

(3)

‘‘Controlled Investments’’ are investments in those companies that are ‘‘Controlled Investments’’ of the Company, as defined in the Investment Company Act.  A company is deemed to be a ‘‘Controlled Investment’’ of the Company if the Company owns more than 25% of the voting securities of such company.

 

(4)

‘‘Affiliate Investments’’ are investments in those companies that are ‘‘Affiliated Companies’’ of the Company, as defined in the Investment Company Act, which are not ‘‘Controlled Investments.’’ A company is deemed to be an ‘‘Affiliate’’ of the Company if the Company owns 5% or more, but less than 25%, of the voting securities of such company.

 

(5)

Investments classified as Level 3 whereby fair value was determined by the Company's board of directors.

 

(6)

Security pays, or has the option to pay, all of its interest in kind. As of December 31, 2020, each of the Avanti Communications Group, plc secured bonds and California Pizza Kitchen, Inc. pay in kind ("PIK") and the rates above reflect the PIK interest rates.

 

(7)

Non-income producing security.

 

(8)

Investment was on non-accrual status as of period end.

 

(9)

The interest rate on these loans includes a default interest rate.

 

(10)

Indicates assets that the Company believes do not represent ‘‘qualifying assets’’ under Section 55(a) of the Investment Company Act.  Qualifying assets must represent at least 70% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets.  Of the Company’s total assets, 24.2% were non-qualifying assets as of period end.

 

(11)

Security exempt from registration pursuant to Rule 144A under the Securities Act of 1933.  Such security may be sold in certain transactions (normally to qualified institutional buyers) and remain exempt from registration.

 

(12)

Under the terms of the credit agreement, this investment has an exit fee which requires the borrower to pay, in connection with each prepayment or other repayment a fee equal to 2.50% of the amount being repaid.

 

(13)

As of period end, the aggregate gross unrealized appreciation for all securities in which there was an excess of value over tax cost was $28,019; the aggregate gross unrealized depreciation for all securities in which there was an excess of tax cost over value was $124,342; the net unrealized depreciation was $(96,323); the aggregate cost of securities for Federal income tax purposes was $322,969.

F-18


 

As of December 31, 2020 the Company’s investments consisted of the following:

Investment Type

 

Investments at

Fair Value

 

 

Percentage of

Net Assets

 

Debt

 

$

108,152

 

 

 

135.85

%

Equity/Other

 

 

43,496

 

 

 

54.63

%

Short-Term Investments

 

 

74,998

 

 

 

94.20

%

Total

 

$

226,646

 

 

 

284.68

%

As of December 31, 2020 the industry composition of the Company’s portfolio at fair value was as follows:

Industry

 

Investments at

Fair Value

 

 

Percentage of

Net Assets

 

Wireless Telecommunications Services

 

$

29,270

 

 

 

36.76

%

Oil & Gas

 

 

20,290

 

 

 

25.49

%

Internet Media

 

 

18,736

 

 

 

23.53

%

Specialty Finance

 

 

15,760

 

 

 

19.80

%

Restaurants

 

 

10,470

 

 

 

13.15

%

Construction Materials Manufacturing

 

 

9,676

 

 

 

12.15

%

Food & Staples

 

 

8,694

 

 

 

10.92

%

Retail

 

 

6,145

 

 

 

7.72

%

Apparel & Textile Products

 

 

5,154

 

 

 

6.47

%

Software Services

 

 

4,896

 

 

 

6.15

%

Industrial

 

 

4,642

 

 

 

5.83

%

Metals & Mining

 

 

3,996

 

 

 

5.02

%

Radio Broadcasting

 

 

3,763

 

 

 

4.74

%

Transportation Equipment Manufacturing

 

 

2,948

 

 

 

3.70

%

Casinos & Gaming

 

 

2,820

 

 

 

3.55

%

Wholesale-Apparel, Piece Goods & Notions

 

 

2,762

 

 

 

3.47

%

Hotel Operator

 

 

1,203

 

 

 

1.51

%

Technology

 

 

202

 

 

 

0.25

%

Real Estate Services

 

 

200

 

 

 

0.25

%

Building Cleaning and Maintenance Services

 

 

162

 

 

 

0.20

%

Maritime Security Services

 

 

19

 

 

 

0.02

%

Consumer Finance

 

 

-

 

 

 

0.00

%

Telecommunications Services

 

 

(160

)

 

 

-0.20

%

Short-Term Investments

 

 

74,998

 

 

 

94.20

%

Total

 

$

226,646

 

 

 

284.68

%

F-19


 

 

As of December 31, 2020 the geographic composition of the Company’s portfolio at fair value was as follows:

Geography

 

Investments at

Fair Value

 

 

Percentage of

Net Assets

 

United States

 

$

187,184

 

 

 

235.11

%

United Kingdom

 

 

36,642

 

 

 

46.02

%

Canada

 

 

2,820

 

 

 

3.55

%

Total

 

$

226,646

 

 

 

284.68

%

 

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

 

 

F-20


 

 

GREAT ELM CAPITAL CORP.

NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Dollar amounts in thousands, except share and per share amounts

1.  ORGANIZATION

Great Elm Capital Corp. (the “Company”) was formed on April 22, 2016 as a Maryland corporation.  The Company is structured as an externally managed, non-diversified closed-end management investment company.  The Company elected to be regulated as a business development company (a “BDC”) under the Investment Company Act of 1940, as amended (the “Investment Company Act”).  The Company is managed by Great Elm Capital Management, Inc., a Delaware corporation (“GECM”), a subsidiary of Great Elm Group, Inc., a Delaware corporation (“GEG”).

The Company seeks to generate current income and capital appreciation through debt and income generating equity investments, including investments in specialty finance businesses.

2.  SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation.  The Company’s functional currency is U.S. dollars and these consolidated financial statements have been prepared in that currency.  The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to Regulation S-X and Regulation S-K.  These financial statements reflect all adjustments (consisting of normal recurring items or items discussed herein) that management believes are necessary to fairly state results for the interim periods presented.  Results of operations for interim periods are not necessarily indicative of annual results of operations.  The Company is an investment company following accounting and reporting guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, Financial Services – Investment Companies.

Basis of Consolidation.  Under the Investment Company Act, Article 6 of Regulation S-X and GAAP, the Company is generally precluded from consolidating any entity other than another investment company or an operating company which provides substantially all of its services and benefits to the Company.  The accompanying consolidated financial statements include the Company’s accounts and the accounts of the Company’s wholly-owned subsidiary, TFC-SC Holdings, LLC.  All intercompany balances and transactions have been eliminated in consolidation.

Use of Estimates.  The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements.  Changes in the economic environment, financial markets and any other parameters used in determining these estimates could cause actual results to differ materially.

Revenue Recognition.  Interest and dividend income, including income paid in kind, is recorded on an accrual basis.  Origination, structuring, closing, commitment and other upfront fees, including original issue discounts, earned with respect to capital commitments, are generally amortized or accreted into interest income over the life of the respective debt investment, as are end-of-term or exit fees receivable upon repayment of a debt investment if such fees are fixed in nature. Other fees, including certain amendment fees, prepayment fees and commitment fees on broken deals, and end-of-term or exit fees that have a contingency feature or are variable in nature are recognized as earned.  Prepayment fees and similar income due upon the early repayment of a loan or debt security are generally included in interest income.

Interest income received as paid-in-kind (“PIK”) is reported separately in the Statements of Operations.  Income is included as PIK if the instrument solely provides for settlement in kind.  In the event that the borrower can settle in kind or via cash payment, the income is not included as PIK until the borrower elects to pay in kind and the payment is received by the Company.  In the event there is a lesser cash rate in a PIK toggle instrument, income is accrued at the lesser cash rate until the coupon is paid in kind and such larger payment is received by the Company.

Certain of the Company’s debt investments were purchased at a discount to par as a result of the underlying credit risks and financial results of the issuer, as well as general market factors that influence the financial markets as a whole.  Discounts on the acquisition of corporate debt instruments are generally amortized using the effective-interest or constant-yield method assuming there are no material questions as to collectability.

F-21


 

Net Realized Gains (Losses) and Net Change in Unrealized Appreciation (Depreciation).  The Company measures realized gains or losses by the difference between the net proceeds from the repayment or sale of an investment and the amortized cost basis of the investment, without regard to unrealized appreciation or depreciation previously recognized.  Realized gains and losses are computed using the specific identification method.  Net change in unrealized appreciation or depreciation reflects the net change in portfolio investment values and portfolio investment cost bases during the reporting period, including the reversal of previously recorded unrealized appreciation or depreciation when gains or losses are realized.

Cash and Cash Equivalents.  Cash and cash equivalents typically consist of bank demand deposits.  Restricted cash consists of collateral for unfunded positions held by counterparties.

Valuation of Portfolio Investments.  The Company carries its investments in accordance with ASC Topic 820, Fair Value Measurements and Disclosures (“ASC 820”), which defines fair value, establishes a framework for measuring fair value and requires disclosures about fair value measurements.  Fair value is generally based on quoted market prices provided by independent pricing services, broker or dealer quotations or alternative price sources.  In the absence of quoted market prices, broker or dealer quotations or alternative price sources, investments are measured at fair value as determined by the Board.

Due to the inherent uncertainties of valuation, certain estimated fair values may differ significantly from the values that would have been realized had a ready market for these investments existed, and these differences could be material.  See Note 4.

The Company values its portfolio investments at fair value based upon the principles and methods of valuation set forth in policies adopted by the Board.  Fair value is defined as the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date.  Market participants are buyers and sellers in the principal (or most advantageous) market for the asset that (1) are independent of the Company, (2) are knowledgeable, having a reasonable understanding about the asset based on all available information (including information that might be obtained through due diligence efforts that are usual and customary), (3) are able to transact for the asset, and (4) are willing to transact for the asset (that is, they are motivated but not forced or otherwise compelled to do so).

Investments for which market quotations are readily available are valued at such market quotations unless the quotations are deemed not to represent fair value.  The Company generally obtains market quotations from recognized exchanges, market quotation systems, independent pricing services or one or more broker-dealers or market makers.  Short term debt investments with remaining maturities within ninety days are generally valued at amortized cost, which approximates fair value.  Debt and equity securities for which market quotations are not readily available, which is the case for many of the Company’s investments, or for which market quotations are deemed not to represent fair value, are valued at fair value using a consistently applied valuation process in accordance with the Company’s documented valuation policy that has been reviewed and approved by the Board, who also approve in good faith the valuation of such securities as of the end of each quarter.  Due to the inherent uncertainty and subjectivity of determining the fair value of investments that do not have a readily available market value, the fair value of the Company’s investments may differ significantly from the values that would have been used had a readily available market value existed for such investments and may differ materially from the values that the Company may ultimately realize.  In addition, changes in the market environment and other events may have differing impacts on the market quotations used to value some of the Company’s investments than on the fair values of the Company’s investments for which market quotations are not readily available.  Market quotations may be deemed not to represent fair value in certain circumstances where the Company believes that facts and circumstances applicable to an issuer, a seller or purchaser, or the market for a particular security cause current market quotations to not reflect the fair value of the security.

F-22


 

The valuation process approved by the Board with respect to investments for which market quotations are not readily available or for which market quotations are deemed not to represent fair value is as follows:

 

The investment professionals of GECM provide recent portfolio company financial statements and other reporting materials to an independent valuation firm (or firms) approved by the Board;

 

Such firms evaluate this information along with relevant observable market data to conduct independent appraisals each quarter, and their preliminary valuation conclusions are documented, discussed, and iterated with senior management of GECM;

 

The fair value of investments comprising in the aggregate less than 5% of the Company’s total capitalization and individually less than 1% of the Company’s total capitalization may be determined by GECM in good faith in accordance with the Company’s valuation policy without the employment of an independent valuation firm.

 

The Company’s audit committee recommends, and the Board approves, the fair value of the investments in the Company’s portfolio in good faith based on the input of GECM, the independent valuation firms (to the extent applicable) and the business judgment of the audit committee and the Board, respectively.

Those investments for which market quotations are not readily available or for which market quotations are deemed not to represent fair value are valued utilizing a market approach, an income approach, or both approaches, as appropriate.  The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities (including a business).  The income approach uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted).  The measurement is based on the value indicated by current market expectations about those future amounts.  In following these approaches, the types of factors that the Company may take into account in determining the fair value of its investments include, as relevant and among other factors: available current market data, including relevant and applicable market trading and transaction comparables, applicable market yields and multiples, security covenants, call protection provisions, information rights, the nature and realizable value of any collateral, the portfolio company’s ability to make payments, its earnings and discounted cash flows, the markets in which the portfolio company does business, comparisons of financial ratios of peer companies that are public, merger and acquisition comparables, and enterprise values.

Investments in revolvers or delayed draw loans may include unfunded commitments for which the Company’s acquisition cost will be offset by compensation received on the portion of the commitment that is unfunded.  As a result, the purchases of a commitment that is not fully funded may result in a negative cost basis for the funded commitment.  The fair value of the unfunded commitment is adjusted for price appreciation or depreciation and may result in a negative fair value for the unfunded commitment.

Foreign Currency Translation.  Amounts denominated in foreign currencies are translated into U.S. dollars on the following basis: (1) investments and other assets and liabilities denominated in foreign currencies are translated into U.S. dollars based upon currency exchange rates effective on the date of valuation; and (2) purchases and sales of investments and income and expense items denominated in foreign currencies are translated into U.S. dollars based upon currency exchange rates prevailing on the transaction dates.  The portion of gains and losses on foreign investments resulting from fluctuations in foreign currencies is included in net realized and unrealized gain or loss from investments.

F-23


 

U.S. Federal Income Taxes.  From inception to September 30, 2016, the Company was a taxable association under Internal Revenue Code of 1986, as amended (the “Code”).  The Company has elected to be taxed as a regulated investment company (“RIC”) under subchapter M of the Code.  The Company intends to operate in a manner so as to qualify for the tax treatment applicable to RICs in that taxable year and all future taxable years.  In order to qualify as a RIC, among other things, the Company will be required to timely distribute to its stockholders at least 90% of investment company taxable income (“ICTI”) including PIK interest, as defined by the Code, for each taxable year in order to be eligible for tax treatment under subchapter M of the Code.  Depending on the level of ICTI earned in a tax year, the Company may choose to carry forward ICTI in excess of current year dividend distributions into the next tax year.  Any such carryover ICTI must be distributed prior to the 15th day of the ninth month after the tax year-end.  So long as the Company maintains its status as a RIC, it generally will not be subject to corporate-level U.S. federal income taxes on any ordinary income or capital gains that it distributes at least annually to its stockholders as distributions.  Rather, any tax liability related to income earned by the Company represents obligations of the Company’s stockholders and will not be reflected in the consolidated financial statements of the Company.

If the Company does not distribute (or is not deemed to have distributed) each calendar year the sum of (1) 98% of its net ordinary income for each calendar year, (2) 98.2% of its capital gain net income for the one-year period ending October 31 in that calendar year and (3) any income recognized, but not distributed, in preceding years (the “Minimum Distribution Amount”), the Company will generally be required to pay an excise tax equal to 4% of the amount by the which Minimum Distribution Amount exceeds the distributions for the year.  To the extent that the Company determines that its estimated current year annual taxable income will be in excess of estimated current year dividend distributions from such taxable income, the Company accrues excise taxes, if any, on estimated excess taxable income as taxable income is earned using an annual effective excise tax rate.  The annual effective excise tax rate is determined by dividing the estimated annual excise tax by the estimated annual taxable income.

The Company has not accrued any excise tax expense for the three and nine months ended September 30, 2021.  The Company accrued $17 of excise tax expense for the year ended December 31, 2020.

At December 31, 2020, the Company, for federal income tax purposes, had capital loss carryforwards of $54,887 which will reduce its taxable income arising from future net realized gains on investment transactions, if any, to the extent permitted by the Internal Revenue Code, and thus will reduce the amount of distributions to stockholders, which would otherwise be necessary to relieve the Company of any liability for federal income tax.  On December 22, 2010, the Regulated Investment Company Modernization Act of 2010 (the “Modernization Act”) was signed into law. The Modernization Act changed the capital loss carryforward rules as they relate to regulated investment companies. Capital losses generated in tax years beginning after the date of enactment may now be carried forward indefinitely, and retain the character of the original loss.  Of the capital loss carryforwards at December 31, 2020, $44,058 are limited losses and available for use subject to annual limitation under Section 382.  Of the capital losses at December 31, 2020, $16,815 are short-term and $38,072 are long term.

ASC 740 Accounting for Uncertainty in Income Taxes (“ASC 740”) provides guidance on the accounting for and disclosure of uncertainty in tax position.  ASC 740 requires the evaluation of tax positions taken or expected to be taken in the course of preparing the Company's tax returns to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority.  Tax positions deemed to meet the more-likely-than-not threshold are recorded as a tax benefit or expense in the current year.  Based on its analysis of its tax position for all open tax years (the current and prior years, as applicable), the Company has concluded that it does not have any uncertain tax positions that met the recognition or measurement criteria of ASC 740.  Such open tax years remain subject to examination and adjustment by tax authorities.

3.  SIGNIFICANT AGREEMENTS AND RELATED PARTIES

Investment Management Agreement.  The Company has an investment management agreement (the “Investment Management Agreement”) with GECM.  Beginning on November 4, 2016, the Company began accruing for GECM’s fees for its services under the Investment Management Agreement.  This fee consists of two components: a base management fee and an incentive fee.

F-24


 

The Company’s Chief Executive Officer is also the chief investment officer of GECM, and the chief executive officer and a member of the board of directors of GEG.  The Company’s Chief Compliance Officer is also the chief operating officer, chief compliance officer and general counsel of GECM, and the president and chief operating officer of GEG.  The Company’s Chief Financial Officer is also the chief financial officer of GECM.

Management Fee The base management fee is calculated at an annual rate of 1.50% of the Company’s average adjusted gross assets, including assets purchased with borrowed funds.  The base management fee is payable quarterly in arrears.  The base management fee is calculated based on the average value of the Company’s gross assets, excluding cash and cash equivalents, at the end of the two most recently completed calendar quarters, and appropriately adjusted for any share issuances or repurchases during the then current calendar quarter.  Base management fees for any partial quarter are prorated.

For the three and nine months ended September 30, 2021 management fees amounted to $876 and $2,301, respectively. For the three and nine months ended September 30, 2020 management fees amounted to $609 and $1,898, respectively.  As of September 30, 2021 and December 31, 2020, $876 and $613 remained payable, respectively.

Incentive Fee The incentive fee consists of two components that are independent of each other with the result that one component may be payable even if the other is not.  One component of the incentive fee is based on income (the “Income Incentive Fee”) and the other component is based on capital gains (the “Capital Gains Incentive Fee”).

The Income Incentive Fee is calculated on a quarterly basis as 20% of the amount by which the Company’s pre-incentive fee net investment income (the “Pre-Incentive Fee Net Investment Income”) for the quarter exceeds a hurdle rate of 1.75% (7.0% annualized) of the Company’s net assets at the end of the immediately preceding calendar quarter, subject to a “catch-up” provision pursuant to which GECM receives all of such income in excess of the 1.75% level but less than 2.1875% (8.75% annualized) and subject to a total return requirement (described below).  The effect of the “catch-up” provision is that, subject to the total return provision, if pre-incentive fee net investment income exceeds 2.1875% of the Company’s net assets at the end of the immediately preceding calendar quarter, in any calendar quarter, GECM will receive 20.0% of the Company’s pre-incentive fee net investment income as if the 1.75% hurdle rate did not apply.  These calculations will be appropriately prorated for any period of less than three months and adjusted for any share issuances or repurchases during the then current quarter.

Pre-Incentive Fee Net Investment Income includes any accretion of original issue discount, market discount, PIK interest, PIK dividends or other types of deferred or accrued income, including in connection with zero coupon securities, that the Company and its consolidated subsidiaries have recognized in accordance with GAAP, but have not yet received in cash (collectively, “Accrued Unpaid Income”).  Pre-Incentive Fee Net Investment Income does not include any realized capital gains or losses or unrealized capital appreciation or depreciation.  Accrued Unpaid Income as of September 30, 2021 was $36,698.  Accrued Unpaid Income includes capitalized PIK income of $20,786 on investments still held at September 30, 2021.  Accrued Unpaid Income as of December 31, 2020 was $29,989, which included capitalized PIK income of $17,680 on investments still held at December 31, 2020.

Any Income Incentive Fee otherwise payable with respect to Accrued Unpaid Income (collectively, the “Accrued Unpaid Income Incentive Fees”) is deferred, on a security by security basis, and becomes payable only if, as, when and to the extent cash is received by the Company or its consolidated subsidiaries in respect thereof.  Any Accrued Unpaid Income that is subsequently reversed in connection with a write-down, write-off, impairment or similar treatment of the investment giving rise to such Accrued Unpaid Income will, in the applicable period of reversal, (1) reduce Pre-Incentive Fee Net Investment Income and (2) reduce the amount of Accrued Unpaid Income Incentive Fees previously deferred.

F-25


 

The Company will defer cash payment of any Income Incentive Fee otherwise payable to the investment adviser in any quarter (excluding Accrued Unpaid Income Incentive Fees with respect to such quarter) that exceeds (1) 20% of the Cumulative Pre‑Incentive Fee Net Return (as defined below) during the most recent twelve full calendar quarter period ending on or prior to the date such payment is to be made (the “Trailing Twelve Quarters”) less (2) the aggregate incentive fees that were previously paid to the investment adviser during such Trailing Twelve Quarters (excluding Accrued Unpaid Income Incentive Fees during such Trailing Twelve Quarters and not subsequently paid).  “Cumulative Pre‑Incentive Fee Net Return” during the relevant Trailing Twelve Quarters means the sum of (a) pre‑incentive fee net investment income in respect of such Trailing Twelve Quarters less (b) net realized capital losses and net unrealized capital depreciation, if any, in each case calculated in accordance with GAAP, in respect of such Trailing Twelve Quarters.

Under the Capital Gains Incentive Fee, the Company is obligated to pay GECM at the end of each calendar year 20% of the aggregate cumulative realized capital gains from November 4, 2016 through the end of that year, computed net of aggregate cumulative realized capital losses and aggregate cumulative unrealized depreciation through the end of such year, less the aggregate amount of any previously paid capital gains incentive fees.

For the nine months ended September 30, 2021 and 2020, the Company incurred Income Incentive Fees of $888 and $810, respectively.  As of September 30, 2021 and December 31, 2020, $10,064 and $9,176 of Income Incentive Fees, respectively, remained payable and none was immediately payable after calculating the total return requirement.  These payable amounts may include both Accrued Unpaid Income Incentive Fees and amounts deferred under the total return requirement and will become due upon meeting the criteria described above.  For the nine months ended September 30, 2021 and the year ended December 31, 2020, the Company did not have any Capital Gains Incentive Fees accrual.

The Investment Management Agreement provides that, absent willful misfeasance, bad faith or gross negligence in the performance of its duties or by reason of the reckless disregard of its duties and obligations, GECM and its officers, managers, agents, employees, controlling persons, members and any other person or entity affiliated with it are entitled to indemnification from the Company for any damages, liabilities, costs and expenses (including reasonable attorneys’ fees and amounts reasonably paid in settlement) arising from the rendering of GECM’s services under the Investment Management Agreement or otherwise as an investment adviser of the Company.

Administration Fees.  The Company has an administration agreement (the “Administration Agreement”) with GECM to provide administrative services, including, among other things, furnishing the Company with office facilities, equipment, clerical, bookkeeping and record keeping services.  The Company will reimburse GECM for its allocable portion of overhead and other expenses of GECM in performing its obligations under the Administration Agreement.

GECM agreed that the aggregate amount of expenses accrued for reimbursement pursuant to the Administration Agreement that pertain to direct compensation costs of financial, compliance and accounting personnel that perform services for the Company, inclusive of the fees charged by any sub-administrator to provide such financial, compliance and/or accounting personnel to the Company (the “Compensation Expenses”), during the year ending November 4, 2017, when taken together with Compensation Expenses reimbursed or accrued for reimbursement by the Company pursuant to the Investment Management Agreement during such period, shall not exceed 0.50% of the Company’s average net asset value during such period.

The Administration Agreement provides that, absent willful misfeasance, bad faith or negligence in the performance of its duties or by reason of the reckless disregard of its duties and obligations, GECM and its officers, managers, partners, agents, employees, controlling persons, members and any other person or entity affiliated with it are entitled to indemnification from the Company for any damages, liabilities, costs and expenses (including reasonable attorneys’ fees and amounts reasonably paid in settlement) arising from the rendering of GECM’s services under the Administration Agreement or otherwise as administrator for the Company.

For the nine months ended September 30, 2021 and 2020, the Company incurred expenses under the Administration Agreement of $511 and $547, respectively.  As of September 30, 2021 and December 31, 2020, $146 and $151 remained payable, respectively.

F-26


 

4.  FAIR VALUE MEASUREMENT

The fair value of a financial instrument is the amount that would be received to sell an asset or would be paid to transfer a liability in an orderly transaction between market participants at the measurement date (i.e., the exit price).

The fair value hierarchy under ASC 820 prioritizes the inputs to valuation techniques used to measure fair value.  The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).  The levels used for classifying investments are not necessarily an indication of the risk associated with investing in these securities.  The three levels of the fair value hierarchy are as follows:

Basis of Fair Value Measurement

Level 1

Investments valued using unadjusted quoted prices in active markets for identical assets.

Level 2

Investments valued using other unadjusted observable market inputs, e.g. quoted prices in markets that are not active or quotes for comparable instruments.

Level 3

Investments that are valued using quotes and other observable market data to the extent available, but which also take into consideration one or more unobservable inputs that are significant to the valuation taken as a whole.

A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement.  Note 2 should be read in conjunction with the information outlined below.

The table below presents the valuation techniques and the nature of significant inputs generally used in determining the fair value of Level 2 and Level 3 Instruments.

Level 2 Instruments Valuation Techniques and Significant Inputs

Equity, Bank Loans, Corporate Debt, and Other Debt Obligations

 

The types of instruments that trade in markets that are not considered to be active but are valued based on quoted market prices, broker or dealer quotations or alternative pricing sources with reasonable levels of price transparency may include commercial paper, most government agency obligations, certain corporate debt securities, certain mortgage-backed securities, certain bank loans, less liquid publicly-listed equities, certain state and municipal obligations, certain money market instruments and certain loan commitments.

Valuations of Level 2 debt and equity instruments can be verified to quoted prices, broker or dealer quotations or alternative pricing sources with reasonable levels of price transparency.  Consideration is given to the nature of the quotations (e.g. indicative or firm) and the relationship of recent market activity to the prices provided from alternative pricing sources.

 

F-27


 

 

Level 3 Instruments Valuation Techniques and Significant Inputs

Bank Loans, Corporate Debt, and Other Debt Obligations

 

Valuations are generally based on discounted cash flow techniques, for which the significant inputs are the amount and timing of expected future cash flows, market yields and recovery assumptions.  The significant inputs are generally determined based on an analysis of market comparables, transactions in similar instruments and/or recovery and liquidation analyses.

Equity

 

Recent third-party investments or pending transactions are considered to be the best evidence for any change in fair value.  When these are not available, the following valuation methodologies are used, as appropriate and available:

Transactions in similar instruments;

Discounted cash flow techniques;

Third party appraisals; and

Industry multiples and public comparables.

Evidence includes recent or pending reorganizations (for example, merger proposals, tender offers and debt restructurings) and significant changes in financial metrics, including:

Current financial performance as compared to projected performance;

Capitalization rates and multiples; and

Market yields implied by transactions of similar or related assets.

As noted above, the income and market approaches were used in the determination of fair value of certain Level 3 assets as of September 30, 2021 and December 31, 2020.  The significant unobservable inputs used in the income approach are the discount rate or market yield used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments.  An increase in the discount rate or market yield would result in a decrease in the fair value.  Included in the consideration and selection of discount rates is risk of default, rating of the investment (if any), call provisions and comparable company valuations.  The significant unobservable inputs used in the market approach are based on market comparable transactions and market multiples of publicly traded comparable companies.  Increases or decreases in market multiples would result in an increase or decrease, respectively, in the fair value.

The following summarizes the Company’s investment assets categorized within the fair value hierarchy as of September 30, 2021:

Assets

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Debt

 

$

-

 

 

$

63,706

 

 

$

122,007

 

 

$

185,713

 

Equity/Other

 

 

21,218

 

 

 

-

 

 

 

39,804

 

 

 

61,022

 

Short Term Investments

 

 

139,986

 

 

 

-

 

 

 

-

 

 

 

139,986

 

Total investment assets

 

$

161,204

 

 

$

63,706

 

 

$

161,811

 

 

$

386,721

 

The following summarizes the Company’s investment assets categorized within the fair value hierarchy as of December 31, 2020:

Assets

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Debt

 

$

-

 

 

$

22,287

 

 

$

85,865

 

 

$

108,152

 

Equity/Other

 

 

17,305

 

 

 

-

 

 

 

26,191

 

 

 

43,496

 

Short Term Investments

 

 

74,998

 

 

 

-

 

 

 

-

 

 

 

74,998

 

Total investment assets

 

$

92,303

 

 

$

22,287

 

 

$

112,056

 

 

$

226,646

 

F-28


 

 

The following is a reconciliation of Level 3 assets for the nine months ended September 30, 2021:

Level 3

 

Beginning Balance as of January 1, 2021

 

 

Net Transfers In/Out

 

 

Purchases(1)

 

 

Net Realized Gain (Loss)

 

 

Net Change in Unrealized

Appreciation (Depreciation)(2)

 

 

Sales and Settlements(1)

 

 

Net Amortization of Premium/ Discount

 

 

Ending Balance as of September 30, 2021

 

Debt

 

$

85,865

 

 

$

-

 

 

$

93,853

 

 

$

(6,047

)

 

$

491

 

 

$

(54,763

)

 

$

2,608

 

 

$

122,007

 

Equity/Other

 

 

26,191

 

 

 

-

 

 

 

12,525

 

 

 

(2,429

)

 

 

7,574

 

 

 

(4,057

)

 

 

-

 

 

 

39,804

 

Total investment assets

 

$

112,056

 

 

$

-

 

 

$

106,378

 

 

$

(8,476

)

 

$

8,065

 

 

$

(58,820

)

 

$

2,608

 

 

$

161,811

 

The following is a reconciliation of Level 3 assets for the year ended December 31, 2020:

Level 3

 

Beginning Balance as of January 1, 2020

 

 

Net Transfers In/Out

 

 

Purchases(1)

 

 

Net Realized Gain (Loss)

 

 

Net Change in Unrealized

Appreciation (Depreciation)(2)

 

 

Sales and Settlements(1)

 

 

Net Amortization of Premium/ Discount

 

 

Ending Balance as of December 31, 2020

 

Debt

 

$

120,431

 

 

$

(3,735

)

 

$

68,317

 

 

$

(2,332

)

 

$

(18,844

)

 

$

(81,823

)

 

$

3,851

 

 

$

85,865

 

Equity/Other

 

 

23,549

 

 

 

-

 

 

 

24,893

 

 

 

-

 

 

 

(21,428

)

 

 

(823

)

 

 

-

 

 

 

26,191

 

Total investment assets

 

$

143,980

 

 

$

(3,735

)

 

$

93,210

 

 

$

(2,332

)

 

$

(40,272

)

 

$

(82,646

)

 

$

3,851

 

 

$

112,056

 

(1)

Purchases may include new deals, additional fundings (inclusive of those on revolving credit facilities), refinancings, capitalized PIK income, and securities received in corporate actions and restructurings.  Sales and Settlements may include scheduled principal payments, prepayments, sales and repayments (inclusive of those on revolving credit facilities), and securities delivered in corporate actions and restructuring of investments.

(2)

The net change in unrealized appreciation relating to Level 3 assets still held at September 30, 2021 totaled $207 consisting of the following: ($6,495) related to debt investments and $6,702 related to equity investments.  The net change in unrealized depreciation relating to Level 3 assets still held at December 31, 2020 totaled $(45,879) consisting of the following: $(24,452) related to debt investments and $(21,427) relating to equity/other.

There were no transfers into or out of Level 3 during the nine months ended September 30, 2021.

One investment with a fair value of $(11,801) was transferred from Level 3 to Level 2 as a result of increased pricing transparency during the year ended December 31, 2020.  Two investments with an aggregate fair value of $8,066 were transferred from Level 2 to Level 3 as a result of decreased pricing transparency during the year ended December 31, 2020.

The following tables below present the ranges of significant unobservable inputs used to value the Company’s Level 3 assets as of September 30, 2021 and December 31, 2020, respectively.  These ranges represent the significant unobservable inputs that were used in the valuation of each type of instrument, but they do not represent a range of values for any one instrument. For example, the lowest yield in 1st Lien Debt is appropriate for valuing that specific debt investment, but may not be appropriate for valuing any other debt investments in this asset class.  Accordingly, the ranges of inputs presented below do not represent uncertainty in, or possible ranges of, fair value measurements of the Company’s Level 3 assets.

As of September 30, 2021

Investment Type

 

Fair value

 

 

Valuation Technique(1)

 

Unobservable Input(1)

 

Range (Weighted Average)(2)

Debt

 

$

68,802

 

 

Income Approach

 

Discount Rate

 

2.24% - 27% (11.78%)

 

 

 

32,076

 

 

Market Approach

 

Earnings Multiple

 

1.75 - 3.75 (2.75)

 

 

 

 

 

 

Income Approach

 

Discount Rate

 

18.50% - 20.50% (19.50%)

 

 

 

21,420

 

 

Recent Transaction

 

 

 

 

 

 

 

(291

)

 

Income Approach

 

Implied Yield

 

1.58% - 6.59% (2.93%)

Total Debt

 

$

122,007

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity/Other

 

$

21,365

 

 

Market Approach

 

Earnings Multiple

 

0.16 - 11.25 (4.20)

 

 

 

 

 

 

Income Approach

 

Discount Rate

 

12.75% - 36.50% (27.24%)

 

 

$

7,250

 

 

Recent Transaction

 

 

 

 

 

 

$

5,532

 

 

Market Approach

 

Earnings Multiple

 

0.15 - 4.75 (2.11)

 

 

 

5,434

 

 

Income Approach

 

Discount Rate

 

13.34%

 

 

 

223

 

 

Asset Recovery / Liquidation (4)

 

 

 

 

Total Equity/Other

 

$

39,804

 

 

 

 

 

 

 

 

As of December 31, 2020

 

Investment Type

 

Fair value

 

 

Valuation Technique(1)

 

Unobservable Input(1)

 

Range (Weighted Average)(2)

 

Debt

 

$

37,393

 

 

Market Approach

 

Earnings Multiple

 

0.35 - 4.50 (3.15)

 

 

 

 

 

 

 

Income Approach

 

Discount Rate

 

16.25% - 30.00% (18.93%)

 

 

 

 

6,906

 

 

Income Approach

 

Discount Rate

 

6.67%

 

 

 

 

 

 

 

Quotes

 

 

 

$

98.81

 

 

 

 

41,447

 

 

Income Approach

 

Discount Rate

 

2.24% - 45.25% (14.75%)

 

 

 

 

(100

)

 

Income Approach

 

Implied Yield

 

2.63% - 6.66% (4.86%)

 

 

 

219

 

 

Asset Recovery / Liquidation(4)

 

 

 

 

 

 

Total Debt

 

$

85,865

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity/Other

 

$

12,428

 

 

Market Approach

 

Earnings Multiple

 

0.35 - 4.50 (2.33)

 

 

 

 

 

 

 

Income Approach

 

Discount Rate

 

16.25% - 37.50% (34.33%)

 

 

 

 

12,970

 

 

Market Approach

 

Earnings Multiple

 

0.15 - 17.75 (6.44)

 

 

 

793

 

 

Asset Recovery / Liquidation(4)

 

 

 

 

 

 

Total Equity/Other

 

$

26,191

 

 

 

 

 

 

 

 

 

(1)

The fair value of any one instrument may be determined using multiple valuation techniques or unobservable inputs.

(2)

Weighted average for an asset category consisting of multiple investments is calculated by weighting the significant unobservable input by the relative fair value of the investment.  The range and weighted average for an asset category consisting of a single investment represents the significant unobservable input used in the fair value of the investment.

(3)

Comparable price may include broker quotes for the exact security or similar securities.

(4)

Investments valued using the asset recovery or liquidation technique include investments for which valuation is based on current financial data without a discount rate applied.

F-29


 

5.  DEBT

Revolver

On May 5, 2021, the Company entered into a Loan, Guarantee and Security Agreement (the “Loan Agreement”) with City National Bank (“CNB”). The Loan Agreement provides for a senior secured revolving line of credit of up to $25 million (subject to a borrowing base as defined in the Loan Agreement).  The Company may request to increase the revolving line in an aggregate amount not to exceed $25 million, which increase is subject to the sole discretion of CNB. The maturity date of the revolving line is May 5, 2024.  Borrowings under the revolving line bear interest at a rate equal to (i) the London Inter-bank Offered Rate plus 3.50%, (ii) a base rate plus 2.00% or (iii) a combination thereof, as determined by the Company.  As of September 30, 2021, there were $10 million in borrowings outstanding under the revolving line.

Borrowings under the revolving line are secured by a first priority security interest in substantially all of the Company’s assets, subject to certain specified exceptions.  The Company has made customary representations and warranties and is required to comply with various affirmative and negative covenants, reporting requirements and other customary requirements for similar loan agreements.  In addition, the Loan Agreement contains financial covenants requiring (i) net assets of not less than $65 million, (ii) asset coverage equal to or greater than 160% and (iii) bank asset coverage equal to or greater than 300%, in each case tested as of the last day of each fiscal quarter of the Company.  Borrowings are also subject to the leverage restrictions contained in the Investment Company Act of 1940, as amended. In October 2021 the Loan Agreement was amended to require an asset coverage equal to or greater than 150%.

Unsecured Notes

On September 13, 2017, the Company issued $28,375 in aggregate principal amount of 6.50% notes due 2022 (the "GECCL Notes").  On September 29, 2017, the Company issued an additional $4,256 of the GECCL Notes upon full exercise of the underwriters’ over-allotment option.

The Company redeemed all of the issued and outstanding GECCL Notes on July 23, 2021 at 100% of the principal amount plus accrued and unpaid interest thereon from April 30, 2021 through, but excluding, the redemption date, July 23, 2021.

On January 11, 2018, the Company issued $43,000 in aggregate principal amount of 6.75% notes due 2025 (the "GECCM Notes").  On January 19, 2018 and February 9, 2018, the Company issued an additional $1,898 and $1,500 of the GECCM Notes upon partial exercise of the underwriters’ over-allotment option.

On June 18, 2019, the Company issued $42,500 in aggregate principal amount of 6.50% notes due 2024 (the "GECCN Notes"), which included $2,500 of the GECCN Notes issued in connection with the partial exercise of the underwriters’ over-allotment option.  On July 5, 2019, the Company issued an additional $2,500 of the GECCN Notes upon another partial exercise of the underwriters’ over-allotment option.

On June 23, 2021, the Company issued $50,000 in aggregate principal amount of 5.875% notes due 2026 (the "GECCO Notes").  On July 9, 2021, the Company issued an additional $7,500 of the GECCO Notes upon full exercise of the underwriters’ over-allotment option.

The Notes are our unsecured obligations and rank equal with all of our outstanding and future unsecured unsubordinated indebtedness.  The unsecured notes are effectively subordinated, or junior in right of payment, to indebtedness under our Loan Agreement and any other future secured indebtedness that the Company may incur and structurally subordinated to all future indebtedness and other obligations of our subsidiaries.  The Company pays interest on the unsecured notes on March 31, June 30, September 30 and December 31 of each year.  The GECCM Notes, GECCN Notes and GECCO Notes will mature on January 31, 2025, June 30, 2024 and June 30, 2026, respectively.  The GECCM Notes and GECCN Notes are currently callable at the Company’s option and the GECCO Notes can be called on or after June 30, 2023.  Holders of the unsecured notes do not have the option to have the unsecured notes repaid prior to the stated maturity date.  The unsecured notes were issued in minimum denominations of $25 and integral multiples of $25 in excess thereof.

As part of the offerings, the Company incurred fees and costs, which are treated as a reduction of the carrying amount of the debt on the Company Statements of Assets and Liabilities.  These deferred financing costs presented as a reduction to the Notes payable balance are being amortized into interest expense over the term of the Notes.

F-30


 

The Company may repurchase the Notes in accordance with the Investment Company Act and the rules promulgated thereunder.

Information about the Company’s senior securities (including debt securities and other indebtedness) is shown in the following table:

As of

 

Total Amount

Outstanding(1)

 

 

Asset Coverage

Ratio Per Unit(2)

 

 

Involuntary Liquidation

Preference Per Unit(3)

 

Average Market

Value Per Unit(4)

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020 Notes

 

$

33,646

 

 

$

6,168

 

 

N/A

 

$

1.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GECCL Notes

 

$

32,631

 

 

$

5,010

 

 

N/A

 

$

1.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GECCL Notes

 

$

32,631

 

 

$

2,393

 

 

N/A

 

$

1.01

 

GECCM Notes

 

 

46,398

 

 

 

2,393

 

 

N/A

 

 

0.98

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GECCL Notes

 

$

32,631

 

 

$

1,701

 

 

N/A

 

$

1.01

 

GECCM Notes

 

 

46,398

 

 

 

1,701

 

 

N/A

 

 

1.01

 

GECCN Notes

 

 

45,000

 

 

 

1,701

 

 

N/A

 

 

1.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GECCL Notes

 

$

30,293

 

 

$

1,671

 

 

N/A

 

$

0.89

 

GECCM Notes

 

 

45,610

 

 

 

1,671

 

 

N/A

 

 

0.84

 

GECCN Notes

 

 

42,823

 

 

 

1,671

 

 

N/A

 

 

0.84

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GECCM Notes

 

$

45,610

 

 

$

1,638

 

 

N/A

 

$

1.00

 

GECCN Notes

 

 

42,823

 

 

 

1,638

 

 

N/A

 

 

1.00

 

GECCO Notes

 

 

57,500

 

 

 

1,638

 

 

N/A

 

 

1.01

 

Revolving Credit Facility

 

 

10,000

 

 

 

1,638

 

 

N/A

 

 

-

 

(1)

Total amount of each class of senior securities outstanding at the end of the period presented.

(2)

Asset coverage per unit is the ratio of the carrying value of Great Elm’s total consolidated assets, less all liabilities and indebtedness not represented by senior securities, to the aggregate amount of senior securities representing indebtedness.  Asset coverage per unit is expressed in terms of dollar amounts per $1,000 of indebtedness.

(3)

The amount to which such class of senior security would be entitled upon the voluntary liquidation of the issuer in preference to any security junior to it.

(4)

The average market value per unit for the Notes, as applicable, is based on the average daily prices of such Notes and is expressed per $1 of indebtedness.

The terms of the unsecured notes are governed by a base indenture, dated as of September 18, 2017, by and between the Company and American Stock Transfer & Trust Company, LLC, as trustee (as supplemented with respect to each series of notes, the “Indenture”). The Indenture’s covenants, include restrictions on certain activities in the event the Company falls below the minimum asset coverage requirements set forth in Section 18(a)(1)(A) as modified by Section 61(a)(1) of the Investment Company Act, as well as covenants requiring the Company to provide financial information to the holders of the Notes and the Trustee if the Company ceases to be subject to the reporting requirements of the Securities Exchange Act of 1934.  These covenants are subject to limitations and exceptions that are described in the Indenture.  The Investment Company Act limits, with certain exceptions, the Company’s borrowing such that its asset coverage ratio, as defined in the Investment Company Act, is at least 1.5 to 1 after such borrowing.

F-31


 

As of September 30, 2021, the Company’s asset coverage ratio was approximately 163.8%.

As of September 30, 2021 and December 31, 2020, the Company was in compliance with all covenants under the Indenture.

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

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Borrowing interest expense

 

$

2,499

 

 

$

1,954

 

 

$

6,480

 

 

$

6,014

 

Amortization of acquisition premium

 

 

648

 

 

 

271

 

 

 

1,156

 

 

 

906

 

Total

 

$

3,147

 

 

$

2,225

 

 

$

7,636

 

 

$

6,920

 

Weighted average interest rate(1)

 

 

8.21

%

 

 

7.43

%

 

 

7.77

%

 

 

7.59

%

Average outstanding balance

 

$

152,145

 

 

$

119,117

 

 

$

131,453

 

 

$

121,779

 

(1)

Annualized.

The fair value of the Company’s Notes are determined in accordance with ASC 820, which defines fair value in terms of the price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions.  The fair value of the Company’s Notes is determined by utilizing market quotations at the measurement date as they are Level 1 securities.

 

 

September 30, 2021

 

Facility

 

Commitments

 

 

Borrowings

Outstanding

 

 

Fair

Value

 

Unsecured Debt - GECCM Notes

 

$

45,610

 

 

$

45,610

 

 

$

45,793

 

Unsecured Debt - GECCN Notes

 

 

42,823

 

 

 

42,823

 

 

 

43,645

 

Unsecured Debt - GECCO Notes

 

 

57,500

 

 

 

57,500

 

 

 

58,535

 

Total

 

$

145,933

 

 

$

145,933

 

 

$

147,973

 

 

 

 

December 31, 2020

 

Facility

 

Commitments

 

 

Borrowings

Outstanding

 

 

Fair

Value

 

Unsecured Debt - GECCL Notes

 

$

30,293

 

 

$

30,293

 

 

$

30,148

 

Unsecured Debt - GECCM Notes

 

 

45,610

 

 

 

45,610

 

 

 

43,877

 

Unsecured Debt - GECCN Notes

 

 

42,823

 

 

 

42,823

 

 

 

40,682

 

Total

 

$

118,726

 

 

$

118,726

 

 

$

114,707

 

 

6.  COMMITMENTS AND CONTINGENCIES

In the normal course of business, the Company may enter into investment agreements under which it commits to make an investment in a portfolio company at some future date or over a specified period of time.  As of September 30, 2021, the Company had approximately $31,318 in unfunded loan commitments, subject to the Company’s approval in certain instances, to provide debt financing to certain of its portfolio companies.  To the degree applicable, unrealized gains or losses on these commitments as of September 30, 2021 are included in the Company’s Statements of Assets and Liabilities and the corresponding Schedule of Investments.  The Company believes that it had sufficient cash and other liquid assets on its balance sheet to satisfy the unfunded commitments.  In addition, the Company has the ability to draw on its revolving line of credit to manage cash flows.  The Company has considered the net increases in net assets and negative cash flows from operations and has concluded that it has the ability to meet its obligations in the ordinary course of business based upon an evaluation of its cash position and sources of liquidity.

From time to time, the Company may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of the Company rights under contracts with the Company portfolio companies.

F-32


 

The Company is named as a defendant in a lawsuit filed on March 5, 2016, and captioned Intrepid Investments, LLC v. London Bay Capital, which is pending in the Delaware Court of Chancery. The plaintiff immediately agreed to stay the action in light of an ongoing mediation among parties other than the Company. This lawsuit was brought by a member of Speedwell Holdings (formerly known as The Selling Source, LLC), one of the Company’s portfolio investments, against various members of and lenders to Speedwell Holdings. The plaintiff asserts claims of aiding and abetting, breaches of fiduciary duty, and tortious interference against the Company. In June 2018, Intrepid Investments, LLC (“Intrepid”) sent notice to the court and defendants effectively lifting the stay and triggering defendants’ obligation to respond to the Intrepid complaint. In September 2018, the Company joined the other defendants in a motion to dismiss on various grounds. In February 2019, Intrepid filed a second amended complaint to which defendants filed a renewed motion to dismiss in March 2019. The Company intends to defend the matter as necessary.

In July 2016, Full Circle filed suit in the District Court of Caldwell County, Texas against, among others, Willis Pumphrey for breach of a guaranty agreement arising from a loan transaction with Full Circle. Dr. Pumphrey, a personal guarantor of the loan made by Full Circle, the Company’s predecessor in interest, brought counterclaims in (i) the District Court of Caldwell County, Texas and (ii) the District Court of Harris County, Texas against, among others, Justin Bonner, an employee of GECM, in each case, alleging breach of a confidentiality agreement and tortious interference with Dr. Pumphrey’s attempted sale of a business in which he owned an interest.  In August 2017, Dr. Pumphrey voluntarily withdrew his complaint against Mr. Bonner and Full Circle in the District Court of Harris County, Texas.  In November 2017, Dr. Pumphrey voluntarily withdrew his complaint without prejudice against Full Circle in the District Court of Caldwell County, Texas.  On November 29, 2017, Dr. Pumphrey refiled his claims in the District Court of Harris County, Texas naming Full Circle, MAST Capital, GECC and GECM as defendants.  Dr. Pumphrey is seeking between $2 million and $6 million in damages. GECC believes Dr. Pumphrey’s claims to be frivolous and intends to vigorously defend them. Furthermore, the Company continues to pursue the initial claims against Dr. Pumphrey in the District Court of Caldwell County, Texas.  In September 2019, the Company received a judgment in the Company’s favor from the District Court of Caldwell County, Texas. On June 4, 2020, Dr. Pumphrey, filed a Chapter 11 Bankruptcy Petition in the United States Bankruptcy Court for the Southern District of Texas.  The Company is conducting mediation with Dr. Pumphrey and the other significant creditors in connection with the Chapter 11 proceeding.

7.  INDEMNIFICATION

Under the Company’s organizational documents, its officers and directors are indemnified against certain liabilities arising out of the performance of their duties to the Company.  In addition, in the normal course of business the Company expects to enter into contracts that contain a variety of representations which provide general indemnifications.  The Company’s maximum exposure under these agreements cannot be known; however, the Company expects any risk of loss to be remote.

F-33


 

8.  FINANCIAL HIGHLIGHTS

Below is the schedule of financial highlights of the Company:

 

 

For the Nine Months Ended September 30,

 

 

 

 

2021

 

 

2020

 

 

Per Share Data:(1)

 

 

 

 

 

 

 

 

 

Net asset value, beginning of period

 

$

3.46

 

 

$

8.63

 

 

Net investment income

 

 

0.22

 

 

 

0.53

 

 

Net realized gains (loss)

 

 

(0.17

)

 

 

(1.02

)

 

Net change in unrealized appreciation (depreciation)

 

 

0.45

 

 

 

(1.86

)

 

Net increase (decrease) in net assets resulting from operations

 

 

0.50

 

 

 

(2.35

)

 

Issuance of common stock

 

 

0.04

 

 

 

-

 

 

Distributions declared from net investment income(2)

 

 

(0.30

)

 

 

(0.75

)

 

Net decrease resulting from distributions to common stockholders

 

 

(0.30

)

 

 

(0.75

)

 

Net asset value, end of period

 

$

3.70

 

 

$

5.53

 

 

Per share market value, end of period

 

$

3.49

 

 

$

3.38

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding, end of period

 

 

26,905,668

 

 

 

10,941,770

 

 

Total return based on net asset value(3)

 

 

18.57

%

 

 

(25.03

)%

 

Total return based on market value(3)

 

 

8.35

%

 

 

(47.85

)%

 

 

 

 

 

 

 

 

 

 

 

Ratio/Supplemental Data:

 

 

 

 

 

 

 

 

 

Net assets, end of period

 

 

99,425

 

 

 

60,464

 

 

Ratio of total expenses to average net assets (4),(5)

 

 

20.46

%

 

 

27.14

%

 

Ratio of incentive fees to average net assets(4)

 

 

1.01

%

 

 

1.44

%

 

Ratio of net investment income to average net assets(4),(5)

 

 

8.19

%

 

 

13.53

%

 

Portfolio turnover

 

 

48

%

 

 

51

%

 

(1)

The per share data was derived by using the weighted average shares outstanding during the period, except where such calculations deviate from those specified under the instructions to Form N-2.

(2)

The per share data for distributions declared reflects the actual amount of distributions of record per share for the period.

(3)

Total return based on net asset value is calculated as the change in net asset value per share, assuming the Company’s distributions were reinvested through its dividend reinvestment plan.  Total return based on market value is calculated as the change in market value per share, assuming the Company’s distributions were reinvested through its dividend reinvestment plan.  Total return does not include any estimate of a sales load or commission paid to acquire shares.  

(4)

Average net assets used in ratio calculations is calculated using monthly ending net assets for the period presented.  For the nine months ended September 30, 2021 and 2020 average net assets were $88,183 and $56,318, respectively.

(5)

Annualized for periods less than one year.

9.  AFFILIATED AND CONTROLLED INVESTMENTS

Affiliated investments are defined by the Investment Company Act, whereby the Company owns between 5% and 25% of the portfolio company's outstanding voting securities and the investments are not classified as controlled investments.  The aggregate fair value of non-controlled, affiliated investments at September 30, 2021 represented 37% of the Company's net assets.

Controlled investments are defined by the Investment Company Act, whereby the Company owns more than 25% of the portfolio company's outstanding voting securities or maintains the ability to nominate greater than 50% of the board representation.  The aggregate fair value of controlled investments at September 30, 2021 represented 39% of the Company's net assets.

F-34


 

Fair value as of September 30, 2021 along with transactions during the nine months ended September 30, 2021 in these affiliated investments and controlled investments was as follows:

 

 

For the Nine Months Ended September 30, 2021

 

Issue(1)

 

Fair value at December 31, 2020

 

 

Gross Additions(2)

 

 

Gross Reductions(3)

 

 

Net Realized

Gain (Loss)

 

 

Change in Unrealized

Appreciation (Depreciation)

 

 

Fair value at September 30, 2021

 

 

Interest

Income(4)

 

 

Fee

Income

 

 

Dividend

Income

 

Non-Controlled, Affiliated Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Avanti Communications Group PLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.125 Lien, Secured Loan

 

$

-

 

 

$

4,275

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

4,275

 

 

$

323

 

 

$

282

 

 

$

-

 

1.25 Lien, Secured Loan

 

 

1,148

 

 

 

110

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,258

 

 

 

113

 

 

 

-

 

 

 

-

 

1.5 Lien, Secured Loan

 

 

9,512

 

 

 

913

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

10,425

 

 

 

936

 

 

 

-

 

 

 

-

 

2nd Lien, Secured Bond

 

 

18,610

 

 

 

2,910

 

 

 

-

 

 

 

-

 

 

 

(5,402

)

 

 

16,118

 

 

 

4,046

 

 

 

-

 

 

 

-

 

Common Equity (9% of class)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

29,270

 

 

 

8,208

 

 

 

-

 

 

 

-

 

 

 

(5,402

)

 

 

32,076

 

 

 

5,418

 

 

 

282

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPS Acquisitions Limited and Ocean Protection Services Limited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st Lien, Secured Loan

 

 

19

 

 

 

-

 

 

 

78

 

 

 

(4,162

)

 

 

4,221

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Common Equity (19% of class)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

19

 

 

 

-

 

 

 

78

 

 

 

(4,162

)

 

 

4,221

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

PFS Holdings Corp.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st Lien, Secured Loan

 

 

1,076

 

 

 

-

 

 

 

8

 

 

 

-

 

 

 

-

 

 

 

1,068

 

 

 

66

 

 

 

-

 

 

 

-

 

Common Equity (5% of class)

 

 

7,618

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,881

)

 

 

3,737

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

8,694

 

 

 

-

 

 

 

8

 

 

 

-

 

 

 

(3,881

)

 

 

4,805

 

 

 

66

 

 

 

-

 

 

 

-

 

Totals

 

$

37,983

 

 

$

8,208

 

 

$

86

 

 

$

(4,162

)

 

$

(5,062

)

 

$

36,881

 

 

$

5,484

 

 

$

282

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlled Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lenders' Funding, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated Note

 

 

-

 

 

 

10,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,000

 

 

 

33

 

 

 

25

 

 

 

-

 

Revolver

 

 

-

 

 

 

4,605

 

 

 

535

 

 

 

-

 

 

 

-

 

 

 

4,070

 

 

 

6

 

 

 

-

 

 

 

-

 

Equity (63% of class)

 

 

-

 

 

 

7,250

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

7,250

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

21,855

 

 

 

535

 

 

 

-

 

 

 

-

 

 

 

21,320

 

 

 

39

 

 

 

25

 

 

 

-

 

PE Facility Solutions, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st Lien, Secured Term Loan B

 

 

162

 

 

 

-

 

 

 

164

 

 

 

-

 

 

 

2

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Common Equity (87% of class)

 

 

-

 

 

 

-

 

 

 

140

 

 

 

140

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

162

 

 

 

-

 

 

 

304

 

 

 

140

 

 

 

2

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Prestige Capital Finance, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note

 

 

-

 

 

 

6,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

6,000

 

 

 

122

 

 

 

-

 

 

 

-

 

Equity (80% of class)

 

 

10,081

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,772

 

 

 

11,853

 

 

 

-

 

 

 

-

 

 

 

1,440

 

 

 

 

10,081

 

 

 

6,000

 

 

 

-

 

 

 

-

 

 

 

1,772

 

 

 

17,853

 

 

 

122

 

 

 

-

 

 

 

1,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

10,243

 

 

$

27,855

 

 

$

839

 

 

$

140

 

 

$

1,774

 

 

$

39,173

 

 

$

161

 

 

$

25

 

 

$

1,440

 

(1)

Non-unitized equity investments are disclosed with percentage ownership in lieu of quantity.

(2)

Gross additions include increases resulting from new or additional portfolio investments, capitalized PIK income, accretion of discounts and the exchange of one or more existing securities for one or more new securities.

(3)

Gross reductions include decreases resulting from principal collections related to investment repayments or sales and the exchange of one or more existing securities for one or more new securities.

(4)

Income amounts include accrued PIK income.

F-35


 

10.  SUBSEQUENT EVENTS

The Board authorized the distribution for the quarter ending March 31, 2022 at $0.10 per share, with the record and payment dates to be set by the officers of GECC pursuant to authority granted by the Board.

Since September 30, 2021:

 

$3,000 in par value of Mitchell International, Inc. (“Mitchell”) second lien term loan due 2025 was redeemed at 100% of par value.

 

the Company purchased $1,000 in par value of Summit Midstream Holdings, LLC second lien notes at approximately 99% of par value.

 

the Company purchased $840 in par value of Vantage Specialty Chemicals, Inc. second lien term loan at approximately 97% of par value.

 

the Company purchased $1,000 in par value of Mitchell second lien term loan due 2029 at 99% of par value.

 

the Company sold $1,000 in par value of Mitchell second lien term loan due 2029 at approximately 101% of par value.

 

the Company sold 17,656 shares of Crestwood Equity Partners, LP Class A preferred equity units at an average of $10.21 per share.

 

the Company purchased $1,206 in par value of Viasat, Inc. receivables at 82% of par value.

 

the company sold approximately $1,328 of SPAC positions across 11 companies.

 

 

F-36