Annual Statements Open main menu

Great Elm Capital Corp. - Quarter Report: 2022 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, 2022

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 October 28, 2022, the registrant had 7,601,958 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

3

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

16

Item 4.

Controls and Procedures

16

PART II.

OTHER INFORMATION

 

Item 1.

Legal Proceedings

17

Item 1A.

Risk Factors

17

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

17

Item 3.

Defaults Upon Senior Securities

17

Item 4.

Mine Safety Disclosures

17

Item 5.

Other Information

17

Item 6.

Exhibits

17

 

Signatures

18

 

Index to Consolidated Financial Statements

F-19

 

Consolidated Statements of Assets and Liabilities (unaudited)

F-20

 

Consolidated Statements of Operations (unaudited)

F-21

 

Consolidated Statements of Changes in Net Assets (unaudited)

F-22

 

Consolidated Statements of Cash Flows (unaudited)

F-23

 

Consolidated Schedule of Investments (unaudited)

F-25

 

Notes to the Unaudited Consolidated Financial Statements

F-47

 

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, including recessionary trends, 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, including interest rate volatility;
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, 2021 (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”).

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.

2


 

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, including investments in specialty finance businesses. To achieve our investment objective, we invest in secured and senior secured debt instruments of middle market companies, as well as income-generating equity investments in specialty finance companies, that we believe offer sufficient downside protection and have the potential to generate attractive returns. We generally define middle market companies as companies with enterprise values between $100 million and $2 billion. We also make investments throughout other portions of a company’s capital structure, including subordinated debt, mezzanine debt, and equity or equity‑linked securities. We source these transactions directly with issuers and in the secondary markets through relationships with industry professionals.

In December 2021, Great Elm Specialty Finance, LLC (“GESF") a wholly-owned subsidiary of GECC, was formed to oversee specialty finance related investments, and Michael Keller, a seasoned professional with significant experience in specialty finance, was appointed President of GESF. We believe investments in specialty finance companies along the “continuum of lending” provide durable risk adjusted returns that are expected to be largely uncorrelated to the liquid credit markets. The “continuum of lending” as seen by Great Elm Capital Management, Inc. (“GECM”) is the various stages of capital that are provided to under-banked small and medium sized businesses and includes, but is not limited to inventory and purchase order financing, receivables factoring, asset-based and asset-backed lending, and equipment financing. GECM believes that ownership interests in multiple specialty finance companies will create a natural competitive advantage for each business and generate both revenue and cost synergies across companies.

On September 27, 2016, we and 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 our external investment manager under those agreements. The Investment Management Agreement renews for successive annual periods, subject to approvals from our board of directors (our "Board") and/or stockholders. On August 1, 2022, our stockholders approved an amendment to the Investment Management Agreement to eliminate $163.2 million of realized and unrealized losses incurred prior to April 1, 2022 from the calculation of future capital gains incentive fees and reset the capital gain incentive fee and mandatory deferral periods in Sections 4.4 and 4.5, respectively, of the Investment Management Agreement to begin on April 1, 2022.

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, 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. We may also generate revenue from 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.

3


 

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.

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. 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.

4


 

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.

Portfolio and Investment Activity

The following is a summary of our investment activity for the year ended December 31, 2021 and the nine months ended September 30, 2022:

(in thousands)

 

Acquisitions(1)

 

 

Dispositions(2)

 

 

Weighted Average Yield
End of Period
(3)

 

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

%

Quarter ended December 31, 2021

 

 

34,184

 

 

 

(40,270

)

 

 

10.81

%

For the Year Ended December 31, 2021

 

 

214,857

 

 

 

(135,761

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended March 31, 2022

 

 

27,578

 

 

 

(29,723

)

 

 

10.38

%

Quarter ended June 30, 2022

 

 

44,750

 

 

 

(34,014

)

 

 

10.27

%

Quarter ended September 30, 2022

 

 

40,212

 

 

 

(28,430

)

 

 

11.59

%

For the Nine Months Ended September 30, 2022

 

$

112,540

 

 

$

(92,167

)

 

 

 

(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.

5


 

Portfolio Reconciliation

The following is a reconciliation of the investment portfolio for the nine months ended September 30, 2022 and the year ended December 31, 2021. 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, 2022

 

 

For the Year Ended December 31, 2021

 

 

Beginning Investment Portfolio, at fair value

 

$

212,149

 

 

$

151,648

 

 

Portfolio Investments acquired(1)

 

 

112,540

 

 

 

214,857

 

 

Amortization of premium and accretion of discount, net

 

 

977

 

 

 

3,958

 

 

Portfolio Investments repaid or sold(2)

 

 

(92,167

)

 

 

(135,761

)

 

Net change in unrealized appreciation (depreciation) on investments

 

 

112,018

 

 

 

(12,922

)

 

Net realized gain (loss) on investments

 

 

(128,504

)

 

 

(9,631

)

 

Ending Investment Portfolio, at fair value

 

$

217,013

 

 

$

212,149

 

 

(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).

6


 

Portfolio Classification

The following table shows the fair value of our portfolio of investments by industry as of September 30, 2022 and December 31, 2021 (in thousands):

 

 

September 30, 2022

 

 

December 31, 2021

 

Industry

 

Investments at
Fair Value

 

 

Percentage of
Fair Value

 

 

Investments at
Fair Value

 

 

Percentage of
Fair Value

 

Specialty Finance

 

$

51,347

 

 

 

23.66

%

 

$

47,952

 

 

 

22.60

%

Energy Midstream

 

 

26,333

 

 

 

12.13

%

 

 

31,815

 

 

 

15.00

%

Chemicals

 

 

24,477

 

 

 

11.28

%

 

 

15,058

 

 

 

7.10

%

Metals & Mining

 

 

13,693

 

 

 

6.31

%

 

 

13,711

 

 

 

6.46

%

Internet Media

 

 

13,298

 

 

 

6.13

%

 

 

11,870

 

 

 

5.60

%

Transportation Equipment Manufacturing

 

 

11,679

 

 

 

5.38

%

 

 

6,030

 

 

 

2.84

%

Oil & Gas Exploration & Production

 

 

11,647

 

 

 

5.37

%

 

 

9,849

 

 

 

4.64

%

Casinos & Gaming

 

 

7,931

 

 

 

3.66

%

 

 

5,291

 

 

 

2.49

%

Shipping

 

 

7,292

 

 

 

3.36

%

 

 

-

 

 

 

-

%

Consumer Products

 

 

7,258

 

 

 

3.34

%

 

 

-

 

 

 

-

%

Food & Staples

 

 

6,404

 

 

 

2.95

%

 

 

2,724

 

 

 

1.28

%

Industrial

 

 

5,451

 

 

 

2.51

%

 

 

7,551

 

 

 

3.56

%

Oil & Gas Refining

 

 

5,358

 

 

 

2.47

%

 

 

3,030

 

 

 

1.43

%

Hospitality

 

 

5,001

 

 

 

2.30

%

 

 

4,085

 

 

 

1.93

%

Energy Services

 

 

4,469

 

 

 

2.06

%

 

 

-

 

 

 

-

%

Aircraft

 

 

3,574

 

 

 

1.65

%

 

 

-

 

 

 

-

%

Wireless Telecommunications Services

 

 

3,550

 

 

 

1.64

%

 

 

8,137

 

 

 

3.84

%

Restaurants

 

 

3,333

 

 

 

1.54

%

 

 

8,310

 

 

 

3.92

%

Closed-End Fund

 

 

2,654

 

 

 

1.22

%

 

 

-

 

 

 

-

%

Apparel

 

 

2,585

 

 

 

1.19

%

 

 

2,929

 

 

 

1.38

%

Special Purpose Acquisition Company

 

 

20

 

 

 

0.01

%

 

 

3,044

 

 

 

1.43

%

Retail

 

 

5

 

 

 

-

%

 

 

4,267

 

 

 

2.01

%

Biotechnology

 

 

4

 

 

 

-

%

 

 

11

 

 

 

0.01

%

Auto Manufacturer

 

 

2

 

 

 

-

%

 

 

-

 

 

 

-

%

Communications Equipment

 

 

1

 

 

 

-

%

 

 

1,057

 

 

 

0.50

%

Household & Personal Products

 

 

1

 

 

 

-

%

 

 

-

 

 

 

-

%

IT Services

 

 

1

 

 

 

-

%

 

 

7

 

 

 

0.01

%

Technology

 

 

(355

)

 

 

(0.16

)%

 

 

(158

)

 

 

(0.07

)%

Construction Materials Manufacturing

 

 

-

 

 

 

-

%

 

 

10,461

 

 

 

4.93

%

Home Security

 

 

-

 

 

 

-

%

 

 

5,590

 

 

 

2.63

%

Healthcare Supplies

 

 

-

 

 

 

-

%

 

 

2,869

 

 

 

1.35

%

Consumer Services

 

 

-

 

 

 

-

%

 

 

2,640

 

 

 

1.24

%

Commercial Printing

 

 

-

 

 

 

-

%

 

 

2,025

 

 

 

0.95

%

Software Services

 

 

-

 

 

 

-

%

 

 

1,994

 

 

 

0.94

%

Total

 

$

217,013

 

 

 

100.00

%

 

$

212,149

 

 

 

100.00

%

 

7


 

Results of Operations

Investment Income

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

Total Investment Income

 

$

6,033

 

 

$

0.79

 

 

$

7,373

 

 

$

1.85

 

 

$

17,104

 

 

$

2.95

 

 

$

18,901

 

 

$

4.80

 

Interest income

 

 

4,990

 

 

 

0.65

 

 

 

5,872

 

 

 

1.47

 

 

 

12,765

 

 

 

2.20

 

 

 

15,143

 

 

 

3.85

 

Dividend income

 

 

740

 

 

 

0.10

 

 

 

915

 

 

 

0.23

 

 

 

3,396

 

 

 

0.59

 

 

 

2,809

 

 

 

0.71

 

Other income

 

 

303

 

 

 

0.04

 

 

 

586

 

 

 

0.15

 

 

 

943

 

 

 

0.16

 

 

 

949

 

 

 

0.24

 

(1)
The per share amounts are based on a weighted average of 7,601,958 and 5,796,255 outstanding common shares for the three and nine months ended September 30, 2022, respectively. These weighted average share amounts have been retroactively adjusted for the reverse stock split effected on February 28, 2022.
(2)
The per share amounts are based on a weighted average of 3,985,741 and 3,935,008 outstanding common shares for the three and nine months ended September 30, 2021, respectively. These weighted average share amounts have been retroactively adjusted for the reverse stock split effected on February 28, 2022.

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, 2022, interest income has decreased primarily due to our positions in Avanti Communications Group plc (“Avanti Communications”) which were put on non-accrual status at the end of fiscal year 2021 and early in fiscal year 2022 and subsequently exited as part of the restructuring in April 2022. As a result, we recognized only $0.1 million in interest income related to our investments in Avanti Communications for the nine months ended September 30, 2022 as compared to $5.4 million in interest income for the nine months ended September 30, 2021. For the three months ended September 30, 2022, we did not hold any investments in Avanti Communications and our investments in Avanti Space Limited ("Avanti Space") received in the April 2022 restructuring were on non-accrual, therefore we did not recognize any interest income during this period whereas for the three months ended September 30, 2021, we recognized $1.9 million in interest income related to our investments in Avanti Communications. These decreases have been partially offset by interest earned on new positions.

Dividend income for the three months ended September 30, 2022 decreased as compared to the corresponding period in the prior year primarily due to a lower current quarter distribution from our investments in specialty finance portfolio companies and preferred equity positions. Dividend income for the nine months ended September 30, 2022 increased as compared to the corresponding period in the prior year primarily due to higher quarterly distributions from our investments in specialty finance portfolio companies earlier in 2022.
 

8


 

Expenses

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

Total Expenses

 

$

4,949

 

 

$

0.65

 

 

$

5,800

 

 

$

1.46

 

 

$

8,777

 

 

$

1.51

 

 

$

13,721

 

 

$

3.49

 

Management fees

 

 

804

 

 

 

0.11

 

 

 

876

 

 

 

0.22

 

 

 

2,355

 

 

 

0.40

 

 

 

2,301

 

 

 

0.59

 

Incentive fees

 

 

-

 

 

 

-

 

 

 

382

 

 

 

0.10

 

 

 

-

 

 

 

-

 

 

 

888

 

 

 

0.23

 

Incentive fee waiver

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(4,854

)

 

 

(0.84

)

 

 

-

 

 

 

-

 

Total advisory and management fees

 

 

804

 

 

 

0.11

 

 

 

1,258

 

 

 

0.32

 

 

 

(2,499

)

 

 

(0.44

)

 

 

3,189

 

 

 

0.82

 

Administration fees

 

 

221

 

 

 

0.03

 

 

 

175

 

 

 

0.04

 

 

 

704

 

 

 

0.12

 

 

 

511

 

 

 

0.13

 

Directors’ fees

 

 

49

 

 

 

0.01

 

 

 

61

 

 

 

0.02

 

 

 

156

 

 

 

0.03

 

 

 

172

 

 

 

0.04

 

Interest expense

 

 

2,671

 

 

 

0.35

 

 

 

3,147

 

 

 

0.79

 

 

 

8,008

 

 

 

1.38

 

 

 

7,636

 

 

 

1.94

 

Professional services

 

 

878

 

 

 

0.11

 

 

 

937

 

 

 

0.24

 

 

 

1,669

 

 

 

0.29

 

 

 

1,613

 

 

 

0.41

 

Custody fees

 

 

13

 

 

 

0.00

 

 

 

13

 

 

 

-

 

 

 

41

 

 

 

0.01

 

 

 

39

 

 

 

0.01

 

Other

 

 

313

 

 

 

0.04

 

 

 

209

 

 

 

0.05

 

 

 

698

 

 

 

0.12

 

 

 

561

 

 

 

0.14

 

Income Tax Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excise tax

 

 

22

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

123

 

 

 

0.02

 

 

 

-

 

 

 

-

 

(1)
The per share amounts are based on a weighted average of 7,601,958 and 5,796,255 outstanding common shares for the three and nine months ended September 30, 2022, respectively. These weighted average share amounts have been retroactively adjusted for the reverse stock split effected on February 28, 2022.
(2)
The per share amounts are based on a weighted average of 3,985,741 and 3,935,008 outstanding common shares for the three and nine months ended September 30, 2021, respectively. These weighted average share amounts have been retroactively adjusted for the reverse stock split effected on February 28, 2022.

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.

GECM waived all accrued and unpaid incentive fees pursuant to the Investment Management Agreement as of March 31, 2022. As of March 31, 2022, there were approximately $4.9 million of accrued and unpaid incentive fees held on our balance sheet. In connection with the incentive fee waiver, we recognized the reversal of these accrued and unpaid incentive fees during the period ending March 31, 2022, resulting in a corresponding increase in net income and increase in NAV in such period (subject to any offsetting additional expenses or losses). The incentive fee waiver is not subject to recapture.

On August 1, 2022, our stockholders approved an amendment to the Investment Management Agreement to eliminate $163.2 million of realized and unrealized losses incurred prior to April 1, 2022 from the calculation of future capital gains incentive fees and reset the capital gain incentive fee and mandatory deferral periods in Sections 4.4 and 4.5, respectively, of the Investment Management Agreement to begin on April 1, 2022.

Administration fees increased in the three and nine months ended September 30, 2022 as compared to the corresponding period in the prior year primarily due to increases in allocable personnel time as a result of changes in staffing. Professional services costs for the three months ended September 30, 2022 decreased as compared to the three months ended September 30, 2021, as the prior year period included certain legal expenses.

For the three months ended September 30, 2022, interest expense decreased as compared to the corresponding period in the prior year as a result of the redemption of $30.3 million in aggregate principal amount of the 6.50% Notes due 2022 (the “GECCL Notes”) in July 2021, which was partially offset by the issuance of $57.5 million in aggregate principal amount of the GECCO Notes (as defined below) in June and 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. Interest expense increased for the nine months ended September 30, 2022 as compared to the corresponding period in the prior year due to the increase in outstanding debt as the GECCO Notes were outstanding for the full year to date period.

9


 

Realized Gains (Losses)

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

Net Realized Gain (Loss)

 

$

1,171

 

 

$

0.15

 

 

$

1,660

 

 

$

0.42

 

 

$

(128,513

)

 

$

(22.17

)

 

$

(3,984

)

 

$

(1.01

)

Gross realized gain

 

 

1,212

 

 

 

0.16

 

 

 

2,103

 

 

 

0.53

 

 

 

3,657

 

 

 

0.63

 

 

 

6,681

 

 

 

1.70

 

Gross realized loss

 

 

(41

)

 

 

(0.01

)

 

 

(443

)

 

 

(0.11

)

 

 

(132,170

)

 

 

(22.80

)

 

 

(10,665

)

 

 

(2.71

)

(1)
The per share amounts are based on a weighted average of 7,601,958 and 5,796,255 outstanding common shares for the three and nine months ended September 30, 2022, respectively. These weighted average share amounts have been retroactively adjusted for the reverse stock split effected on February 28, 2022.
(2)
The per share amounts are based on a weighted average of 3,985,741 and 3,935,008 outstanding common shares for the three and nine months ended September 30, 2021, respectively. These weighted average share amounts have been retroactively adjusted for the reverse stock split effected on February 28, 2022.

During the three months ended September 30, 2022, net realized gains were primarily driven by the sale of our investment in Crestwood Equity Partners, LP ("Crestwood") resulting in realized gain of $0.7 million, the paydown of our investment in Altus Midstream LP resulting in realized gain of $0.2 million and the sale of our investment in Microstrategy Incorporated resulting in realized gain of $0.1 million.

During the nine months ended September 30, 2022, gross realized losses included $110 million in previously recognized unrealized losses recognized as a result of the restructuring of Avanti Communications in April 2022, along with additional losses of $15.9 million and $4.2 million recognized on the sales of our positions in Tru (UK) Asia Limited (“Tru Taj”) common stock and California Pizza Kitchen, Inc. (“CPK”) common stock, respectively.

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 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 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 ("Subcom") revolver and CPK 1st lien secured loan, respectively.

Change in Unrealized Appreciation (Depreciation) on Investments

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

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)

 

$

(902

)

 

$

(0.12

)

 

$

(6,364

)

 

$

(1.60

)

 

$

112,013

 

 

$

19.32

 

 

$

10,706

 

 

$

2.72

 

Unrealized appreciation

 

 

2,976

 

 

 

0.39

 

 

 

2,148

 

 

 

0.54

 

 

 

123,592

 

 

 

21.32

 

 

 

24,320

 

 

 

6.18

 

Unrealized depreciation

 

 

(3,878

)

 

 

(0.51

)

 

 

(8,512

)

 

 

(2.14

)

 

 

(11,579

)

 

 

(2.00

)

 

 

(13,614

)

 

 

(3.46

)

(1)
The per share amounts are based on a weighted average of 7,601,958 and 5,796,255 outstanding common shares for the three and nine months ended September 30, 2022, respectively. These weighted average share amounts have been retroactively adjusted for the reverse stock split effected on February 28, 2022.
(2)
The per share amounts are based on a weighted average of 3,985,741 and 3,935,008 outstanding common shares for the three and nine months ended September 30, 2021, respectively. These weighted average share amounts have been retroactively adjusted for the reverse stock split effected on February 28, 2022.

10


 

Net unrealized depreciation for the three months ended September 30, 2022 is primarily due to the decrease of $1.3 million in fair value of our investment in Lenders Funding, LLC ("Lenders Funding") equity and $0.7 million in the reversal of previously recognized unrealized gains related to the sale of a portion of our Crestwood preferred equity investment. These losses were partially offset by unrealized gains of $0.6 million and $0.3 million due to the increase in fair value of our investments in the Universal Fiber Systems warrants and First Brands, Inc. second lien secured loans, respectively.

For the nine months ended September 30, 2022, unrealized appreciation also includes approximately $15.3 million and $4.2 million in reversals of previously recognized unrealized depreciation resulting from the sales of our investments in Tru Taj common equity and CPK common equity, in addition to the $110 million reversal of previously recognized unrealized losses on our investments in Avanti Communications as a result of the restructuring in April 2022. Unrealized depreciation for the nine months ended September 30, 2022 includes approximately $7.0 million of loss on our investments in Avanti Space E2, F and G junior priority notes along with losses of $1.0 million and $0.9 million on our investments in Lenders Funding equity and Research Now Group, Inc. second lien secured loan, respectively, each due to decreases in fair value.

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 Communications 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 Capital Finance, LLC 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 Communications 2nd lien secured bonds and PFS Holdings Corp. 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.

Liquidity and Capital Resources

We generate liquidity through our operations with cash received from investment income and sales and paydowns on investments. Such proceeds are generally reinvested in new investment opportunities, distributed to shareholders in the form of dividends, or used to pay operating expenses. We also receive proceeds from our issuances of notes payable and our revolving credit facility and from time to time may raise additional equity capital. See “—Revolver” and “—Notes Payable” below for more information regarding our outstanding credit facility and notes.

At September 30, 2022, we had approximately $1.5 million of cash and cash equivalents and approximately $19.8 million of money market fund investments at fair value. At September 30, 2022, we had investments in 50 debt instruments across 41 companies, totaling approximately $173.4 million at fair value and 116 equity investments in 116 companies, totaling approximately $43.6 million at fair value.

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, 2022, we had approximately $21.6 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, 2022 balance sheet to satisfy the unfunded commitments.

For the nine months ended September 30, 2022, net cash used in operating activities was approximately $34.3 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 in purchases and proceeds from sales of investments was approximately $16.9 million, reflecting payments for additional investments of $109.4 million, offset by proceeds from principal repayments and sales of $92.5 million. Such amounts include draws and repayments on revolving credit facilities.

11


 

For the nine months ended September 30, 2022, net cash provided by financing activities was $26.6 million, consisting of $36.2 million in proceeds from the rights offering, net of related expenses, offset by approximately $9.6 million in distributions to stockholders.

We believe we have sufficient liquidity available to meet our short-term and long-term obligations for at least the next 12 months and for the foreseeable future thereafter.

Contractual Obligations and Cash Requirements

A summary of our material contractual payment obligations and cash obligations as of September 30, 2022 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

 

 

 

-

 

Total

 

$

145,933

 

 

$

-

 

 

$

88,433

 

 

$

57,500

 

 

$

-

 

See “—Revolver” and “—Notes Payable” below for more information regarding our outstanding credit facility and notes.

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. On August 1, 2022, our stockholders approved an amendment to the Investment Management Agreement to eliminate $163.2 million of realized and unrealized losses incurred prior to April 1, 2022 from the calculation of future capital gains incentive fees and reset the capital gain incentive fee and mandatory deferral periods in Sections 4.4 and 4.5, respectively, of the Investment Management Agreement to begin on April 1, 2022.

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.

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 secured overnight financing rate ("SOFR") plus 3.50%, (ii) a base rate plus 2.00% or (iii) a combination thereof, as determined by us. As of September 30, 2022, there were no borrowings outstanding under the revolving line.

12


 

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 150% 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 (the "Investment Company Act"). In May 2022, the Loan Agreement was amended to require an asset coverage equal to or greater than 150% as of the last day of each fiscal quarter except for the fiscal quarters ending March 31, 2022 and June 30, 2022. In addition, the interest rate was amended to replace London Interbank Offered Rate ("LIBOR") with SOFR.

Notes Payable

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, 2022 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, 2022 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 aggregate principal balance of the GECCO Notes outstanding as of September 30, 2022 is $57.5 million.

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, 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 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.

As of September 30, 2022, our asset coverage ratio was approximately 165.5%. Under the Investment Company Act, we are subject to a minimum asset coverage ratio of 150%.

13


 

Share Price Data

The following table sets forth: (i) NAV per share of our common stock as of the applicable period end, (ii) the range of high and low closing sales prices of our common stock as reported on the Nasdaq Global Market during the applicable period, (iii) the closing high and low sales prices as a premium (discount) to NAV during the relevant period, and (iv) the distributions per share of our common stock declared during the applicable period. Shares of business development companies may trade at a market price that is less than the value of the net assets attributable to those shares. The possibility that our shares of common stock will trade at a discount or premium to NAV is separate and distinct from the risk that our NAV will decrease. During the last two fiscal years, our common stock has generally traded below NAV. During the last two fiscal years, using the high and low sales prices within each fiscal quarter compared to the NAV at such quarter end, our common stock has traded as high as a 59.9% premium to NAV and as low as a 51.0% discount to NAV.

 

 

 

 

 

Closing Sales Price

 

 

Premium (Discount) of High Sales Price

 

Premium (Discount) of Low Sales Price

 

Distributions

 

 

 

NAV(1)

 

 

High

 

 

Low

 

 

to NAV(2)

 

to NAV(2)

 

Declared(3)

 

Fiscal year ending December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter (through October 28, 2022)

 

N/A

 

 

$

10.29

 

 

$

9.34

 

 

--

 

--

 

--

 

Third Quarter

 

$

12.56

 

 

 

12.70

 

 

 

8.04

 

 

1.1%

 

(36.0)%

 

$

0.45

 

Second Quarter

 

 

12.84

 

 

 

15.00

 

 

 

12.30

 

 

16.9%

 

(4.2)%

 

 

0.45

 

First Quarter

 

 

15.06

 

 

 

18.99

 

 

 

13.80

 

 

26.1%

 

(8.4)%

 

 

0.60

 

Fiscal year ending December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

 

$

16.63

 

 

$

21.12

 

 

$

18.24

 

 

27.0%

 

9.7%

 

$

0.60

 

Third Quarter

 

 

22.17

 

 

 

21.84

 

 

 

19.50

 

 

(1.5)%

 

(12.0)%

 

 

0.60

 

Second Quarter

 

 

23.40

 

 

 

23.04

 

 

 

19.26

 

 

(1.5)%

 

(17.7)%

 

 

0.60

 

First Quarter

 

 

23.36

 

 

 

24.18

 

 

 

18.24

 

 

3.5%

 

(21.9)%

 

 

0.60

 

Fiscal year ending December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

 

$

20.74

 

 

$

24.36

 

 

$

15.06

 

 

17.5%

 

(27.4)%

 

$

1.50

 

Third Quarter

 

 

33.16

 

 

 

31.86

 

 

 

19.56

 

 

(3.9)%

 

(41.0)%

 

 

1.50

 

Second Quarter

 

 

30.59

 

 

 

29.70

 

 

 

15.00

 

 

(2.9)%

 

(51.0)%

 

 

1.50

 

First Quarter

 

 

30.32

 

 

 

48.48

 

 

 

15.72

 

 

59.9%

 

(48.2)%

 

 

1.50

 

(1)
NAV per share is determined as of the last day in the relevant quarter and therefore does not necessarily reflect the NAV per share on the date of the high and low closing sales prices. The NAVs shown are based on outstanding shares at the end of each period as adjusted retroactively for the reverse stock split effected on February 28, 2022.
(2)
Calculated as of the respective high or low closing sales price divided by the quarter-end NAV.
 
(3)
We have adopted a dividend reinvestment plan that provides for reinvestment of our dividends and other distributions on behalf of our stockholders, unless a stockholder elects to receive cash. As a result, if our Board authorizes, and we declare, a cash distribution, our stockholders who have not opted out of our dividend reinvestment plan will have their cash distributions (net of any applicable withholding tax) automatically reinvested in additional shares of our common stock, rather than receiving the cash distributions. In accordance with the terms of the dividend reinvestment plan, during 2021, a total of (i) 51,029 shares of our common stock were purchased in the open market by our plan administrator and (ii) 26 shares were purchased from the Company by our plan administrator. See “Dividend Reinvestment Plan” in this prospectus.

For all periods presented in the table above, there was no return of capital included in any distribution.

The last reported closing price for our common stock on October 28, 2022 was $9.95 per share. As of October 28, 2022, we had 10 record holders of our common stock.

14


 

Distributions

The following table summarizes our distributions declared for record dates since January 1, 2020:

Record Date

 

Payment Date

 

Distribution Per Share Declared(1)

 

January 31, 2020

February 14, 2020

$

0.498

 

February 28, 2020

March 13, 2020

$

0.498

 

March 31, 2020

April 15, 2020

$

0.498

 

April 30, 2020

May 15, 2020

$

0.498

 

May 29, 2020

June 15, 2020

$

0.498

 

June 30, 2020

July 15, 2020

$

0.498

 

July 31, 2020

August 21, 2020

$

0.498

 

August 31, 2020

September 21, 2020

$

0.498

 

September 30, 2020

October 21, 2020

$

0.498

 

October 31, 2020

November 20, 2020

$

0.498

 

November 30, 2020

December 21, 2020

$

0.498

 

March 15, 2021

March 31, 2021

$

0.60

 

June 15, 2021

June 30, 2021

$

0.60

 

September 15, 2021

September 30, 2021

$

0.60

 

December 15, 2021

December 31, 2021

$

0.60

 

March 15, 2022

March 30, 2022

$

0.60

 

June 23, 2022

June 30, 2022

$

0.45

 

September 15, 2022

 

September 30, 2022

 

$

0.45

 

(1)
Per share amounts have been adjusted for the periods shown to reflect the six-for-one reverse stock split effected on February 28, 2022 on a retroactive basis.

Recent Developments

COVID-19

We have been closely monitoring, and will continue to monitor, the impact of the COVID-19 pandemic (including new variants of COVID-19) on all aspects of our business, including how it will impact our portfolio companies, employees, and financial markets. Given the continued fluidity of the pandemic, we cannot estimate the long-term impact of COVID-19 on our business, future results of operations, financial position or cash flows at this time. Further, the operational and financial performance of the portfolio companies in which we make investments may be significantly impacted by COVID-19, which may in turn impact the valuation of our investments. The COVID-19 pandemic and preventative measures taken to contain or mitigate its spread have caused, and are continuing to cause, business shutdowns, cancellations of events and restrictions on travel, significant reductions in demand for certain goods and services, reductions in business activity and financial transactions, supply chain disruptions, labor difficulties and shortages, commodity inflation and elements of economic and financial market instability in the United States and globally. Such effects will likely continue for the duration of the pandemic, which is uncertain, and for some period thereafter.

Interest Rate Risk

We are also subject to financial risks, including changes in market interest rates. As of September 30, 2022, approximately $87.2 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 reduced certain interest rates. Although the U.S. Federal Reserve and other central banks have begun to raise interest rates in response to inflationary trends, a prolonged period of historically low interest rates will reduce our gross investment income and could result in a decrease in our net investment income if such decreases in interest rates are not offset by a corresponding increase in the spread over LIBOR or other applicable reference rate 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.

15


 

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, 2022, 30 debt investments in our portfolio bore interest at a fixed rate, and the remaining 21 debt investments were at variable rates, representing approximately $130.8 million and $87.2 million in principal debt, respectively. As of December 31, 2021, 26 debt investments in our portfolio bore interest at a fixed rate, and the remaining 18 debt investments were at variable rates, representing approximately $148.0 million and $86.0 million in principal debt, respectively. The variable rates are generally based upon the LIBOR, SOFR or US prime rate.

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 reference rate, and no other change in our portfolio as of September 30, 2022. 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.

Reference Rate Increase (Decrease)

 

Increase (decrease) of Net
Investment Income
(in thousands)
(1)

 

 

3.00%

 

$

2,727

 

 

2.00%

 

 

1,818

 

 

1.00%

 

 

909

 

 

-1.00%

 

 

(909

)

 

-2.00%

 

 

(1,748

)

 

-3.00%

 

 

(2,067

)

 

(1)
Several of our debt investments with variable rates contain a reference rate floor. The actual increase (decrease) of net investment income reflected in the table above takes into account such floors to the extent applicable.

Although we believe that this analysis is indicative of our existing interest rate sensitivity at September 30, 2022, 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, 2022, 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, 2022 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

16


 

PART II—OTHER INFORMATION

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 7 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, 2021.

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

 

Amendment to Amended and Restated Articles of Incorporation of the Registrant (incorporated by reference ot Exhibit 3.1 to the Form 8-K filed on March 2, 2022)

 

 

 

  3.3

 

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)

 

 

 

  10.1

 

Amended and Restated Investment Management Agreement (As Amended, Effective August 1, 2022) (incorporated by reference to Annex A to the Definitive Proxy Statement filed on July 1, 2022)

 

 

 

  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

17


 

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 3, 2022

 

By:

/s/ Matt Kaplan

 

 

Name:

Matt Kaplan

 

 

Title:

Chief Executive Officer

 

 

 

 

Date: November 3, 2022

 

By:

/s/ Keri A. Davis

 

 

Name:

Keri A. Davis

 

 

Title:

Chief Financial Officer

 

18


 

GREAT ELM CAPITAL CORP.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 

Consolidated Statements of Assets and Liabilities as of September 30, 2022 and December 31, 2021 (unaudited)

 

F-20

Consolidated Statements of Operations for the three and nine months ended September 30, 2022 and 2021 (unaudited)

 

F-21

Consolidated Statements of Changes in Net Assets for the three and nine months ended September 30, 2022 and 2021 (unaudited)

 

F-22

Consolidated Statements of Cash Flows for the nine months ended September 30, 2022 and 2021 (unaudited)

 

F-23

Consolidated Schedule of Investments as of September 30, 2022 and December 31, 2021 (unaudited)

 

F-25

Notes to the Unaudited Consolidated Financial Statements

 

F-47

 

F-19


 

GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES (unaudited)

Dollar amounts in thousands (except per share amounts)

 

 

September 30, 2022

 

 

December 31, 2021

 

Assets

 

 

 

 

 

 

Investments

 

 

 

 

 

 

Non-affiliated, non-controlled investments, at fair value (amortized cost of $175,873 and $175,800, respectively)

 

$

169,552

 

 

$

164,203

 

Non-affiliated, non-controlled short-term investments, at fair value (amortized cost of $69,680 and $199,995, respectively)

 

 

69,676

 

 

 

199,995

 

Affiliated investments, at fair value (amortized cost of $13,436 and $129,936, respectively)

 

 

2,686

 

 

 

10,861

 

Controlled investments, at fair value (amortized cost of $41,924 and $32,649, respectively)

 

 

44,775

 

 

 

37,085

 

Total investments

 

 

286,689

 

 

 

412,144

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

1,502

 

 

 

9,132

 

Restricted cash

 

 

-

 

 

 

13

 

Receivable for investments sold

 

 

452

 

 

 

766

 

Interest receivable

 

 

3,049

 

 

 

1,811

 

Dividends receivable

 

 

827

 

 

 

1,540

 

Due from portfolio company

 

 

1

 

 

 

136

 

Due from affiliates

 

 

-

 

 

 

17

 

Deferred financing costs

 

 

265

 

 

 

376

 

Prepaid expenses and other assets

 

 

343

 

 

 

379

 

Total assets

 

$

293,128

 

 

$

426,314

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Notes payable (including unamortized discount of $3,071 and $3,935, respectively)

 

$

142,862

 

 

$

141,998

 

Payable for investments purchased

 

 

53,132

 

 

 

203,575

 

Interest payable

 

 

58

 

 

 

29

 

Accrued incentive fees payable

 

 

-

 

 

 

4,854

 

Due to affiliates

 

 

974

 

 

 

1,012

 

Accrued expenses and other liabilities

 

 

586

 

 

 

290

 

Total liabilities

 

$

197,612

 

 

$

351,758

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 7)

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

Net Assets

 

 

 

 

 

 

Common stock, par value $0.01 per share (100,000,000 shares authorized,
7,601,958 shares issued and outstanding and 4,484,278 shares issued and
  outstanding, respectively)

(1)

$

76

 

 

$

45

 

Additional paid-in capital

 

 

284,359

 

 

 

245,531

 

Accumulated losses

 

 

(188,919

)

 

 

(171,020

)

Total net assets

 

$

95,516

 

 

$

74,556

 

Total liabilities and net assets

 

$

293,128

 

 

$

426,314

 

Net asset value per share

(1)

$

12.56

 

 

$

16.63

 

(1)
Authorized, issued and outstanding shares of common stock and net asset value per share have been adjusted for the periods prior to February 28, 2022 to reflect the six-for-one reverse stock split effected on that date on a retroactive basis as described in Note 2.

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

 

F-20


 

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,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Investment Income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest income from:

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

$

4,221

 

 

$

3,765

 

 

$

10,496

 

 

$

9,337

 

Non-affiliated, non-controlled investments (PIK)

 

 

259

 

 

 

63

 

 

 

728

 

 

 

161

 

Affiliated investments

 

 

25

 

 

 

305

 

 

 

68

 

 

 

889

 

Affiliated investments (PIK)

 

 

-

 

 

 

1,588

 

 

 

58

 

 

 

4,595

 

Controlled investments

 

 

485

 

 

 

151

 

 

 

1,415

 

 

 

161

 

Total interest income

 

 

4,990

 

 

 

5,872

 

 

 

12,765

 

 

 

15,143

 

Dividend income from:

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

 

340

 

 

 

435

 

 

 

1,297

 

 

 

1,369

 

Controlled investments

 

 

400

 

 

 

480

 

 

 

2,099

 

 

 

1,440

 

Total dividend income

 

 

740

 

 

 

915

 

 

 

3,396

 

 

 

2,809

 

Other income from:

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

 

303

 

 

 

561

 

 

 

943

 

 

 

642

 

Affiliated investments (PIK)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

282

 

Controlled investments

 

 

-

 

 

 

25

 

 

 

-

 

 

 

25

 

Total other income

 

 

303

 

 

 

586

 

 

 

943

 

 

 

949

 

Total investment income

 

$

6,033

 

 

$

7,373

 

 

$

17,104

 

 

$

18,901

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Management fees

 

$

804

 

 

$

876

 

 

$

2,355

 

 

$

2,301

 

Incentive fees

 

 

-

 

 

 

382

 

 

 

-

 

 

 

888

 

Administration fees

 

 

221

 

 

 

175

 

 

 

704

 

 

 

511

 

Custody fees

 

 

13

 

 

 

13

 

 

 

41

 

 

 

39

 

Directors’ fees

 

 

49

 

 

 

61

 

 

 

156

 

 

 

172

 

Professional services

 

 

878

 

 

 

937

 

 

 

1,669

 

 

 

1,613

 

Interest expense

 

 

2,671

 

 

 

3,147

 

 

 

8,008

 

 

 

7,636

 

Other expenses

 

 

313

 

 

 

209

 

 

 

698

 

 

 

561

 

Total expenses

 

$

4,949

 

 

$

5,800

 

 

$

13,631

 

 

$

13,721

 

Incentive fee waiver

 

 

-

 

 

 

-

 

 

 

(4,854

)

 

 

-

 

Net expenses

 

 

4,949

 

 

 

5,800

 

 

$

8,777

 

 

$

13,721

 

Net investment income before taxes

 

$

1,084

 

 

$

1,573

 

 

$

8,327

 

 

$

5,180

 

Excise tax

 

$

22

 

 

$

-

 

 

$

123

 

 

$

-

 

Net investment income

 

$

1,062

 

 

$

1,573

 

 

$

8,204

 

 

$

5,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net realized and unrealized gains (losses):

 

 

 

 

 

 

 

 

 

 

 

 

Net realized gain (loss) on investment transactions from:

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

$

1,171

 

 

$

1,770

 

 

$

(17,729

)

 

$

38

 

Affiliated investments

 

 

-

 

 

 

(110

)

 

 

(110,784

)

 

 

(4,162

)

Controlled investments

 

 

-

 

 

 

-

 

 

 

-

 

 

 

140

 

Total net realized gain (loss)

 

 

1,171

 

 

 

1,660

 

 

 

(128,513

)

 

 

(3,984

)

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

 

 

 

 

Non-affiliated, non-controlled investments

 

 

163

 

 

 

(3,202

)

 

 

5,274

 

 

 

13,994

 

Affiliated investments

 

 

5

 

 

 

(3,568

)

 

 

108,325

 

 

 

(5,062

)

Controlled investments

 

 

(1,070

)

 

 

406

 

 

 

(1,586

)

 

 

1,774

 

Total net change in unrealized appreciation (depreciation)

 

 

(902

)

 

 

(6,364

)

 

 

112,013

 

 

 

10,706

 

Net realized and unrealized gains (losses)

 

$

269

 

 

$

(4,704

)

 

$

(16,500

)

 

$

6,722

 

Net increase (decrease) in net assets resulting from operations

 

$

1,331

 

 

$

(3,131

)

 

$

(8,296

)

 

$

11,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income per share (basic and diluted):

(1)

$

0.14

 

 

$

0.39

 

 

$

1.42

 

 

$

1.32

 

Earnings per share (basic and diluted):

(1)

$

0.18

 

 

$

(0.79

)

 

$

(1.43

)

 

$

3.02

 

Weighted average shares outstanding (basic and diluted):

(1)

 

7,601,958

 

 

 

3,985,741

 

 

 

5,796,255

 

 

 

3,935,008

 

 

(1)
Weighted average shares outstanding and per share amounts have been adjusted for the periods shown to reflect the six-for-one reverse stock split effected on February 28, 2022 on a retroactive basis as described in Note 2.

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

F-21


 

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,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Increase (decrease) in net assets resulting from operations:

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income

 

$

1,062

 

 

$

1,573

 

 

$

8,204

 

 

$

5,180

 

Net realized gain (loss)

 

 

1,171

 

 

 

1,660

 

 

 

(128,513

)

 

 

(3,984

)

Net change in unrealized appreciation (depreciation) on investments

 

 

(902

)

 

 

(6,364

)

 

 

112,013

 

 

 

10,706

 

Net increase (decrease) in net assets resulting from operations

 

 

1,331

 

 

 

(3,131

)

 

 

(8,296

)

 

 

11,902

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions to stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

Distributions(1)

 

 

(3,421

)

 

 

(2,350

)

 

 

(9,603

)

 

 

(7,051

)

Total distributions to stockholders

 

 

(3,421

)

 

 

(2,350

)

 

 

(9,603

)

 

 

(7,051

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital transactions:

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock, net

 

 

-

 

 

 

13,239

 

 

 

38,859

 

 

 

13,239

 

Fractional shares redeemed for cash in lieu of reverse stock split

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Common stock distributed

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,720

 

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

 

 

-

 

 

 

13,239

 

 

 

38,859

 

 

 

14,959

 

Total increase (decrease) in net assets

 

 

(2,090

)

 

 

7,758

 

 

 

20,960

 

 

 

19,810

 

Net assets at beginning of period

 

$

97,606

 

 

$

91,667

 

 

$

74,556

 

 

$

79,615

 

Net assets at end of period

 

$

95,516

 

 

$

99,425

 

 

$

95,516

 

 

$

99,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital share activity(2)

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at the beginning of the period

 

 

7,601,958

 

 

 

3,918,038

 

 

 

4,484,278

 

 

 

3,838,242

 

Issuance of common stock

 

 

-

 

 

 

566,240

 

 

 

3,117,684

 

 

 

566,240

 

Fractional shares redeemed for cash in lieu of reverse stock split

 

 

-

 

 

 

-

 

 

 

(4

)

 

 

-

 

Common stock distributed

 

 

-

 

 

 

-

 

 

 

-

 

 

 

79,796

 

Shares outstanding at the end of the period

 

 

7,601,958

 

 

 

4,484,278

 

 

 

7,601,958

 

 

 

4,484,278

 

 

(1)
Distributions were from distributable earnings for each of the periods presented.
(2)
Share activity has been adjusted for the periods shown to reflect the six-for-one reverse stock split effected on February 28, 2022 on a retroactive basis as described in Note 2.

 

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

F-22


 

GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

Dollar amounts in thousands

 

 

 

For the Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

Cash flows from operating activities

 

 

 

 

 

 

Net increase (decrease) in net assets resulting from operations

 

$

(8,296

)

 

$

11,902

 

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

 

 

 

 

 

 

Purchases of investments

 

 

(109,350

)

 

 

(164,792

)

Net change in short-term investments

 

 

(19,769

)

 

 

(4

)

Capitalized payment-in-kind interest

 

 

(934

)

 

 

(3,762

)

Proceeds from sales of investments

 

 

46,068

 

 

 

50,126

 

Proceeds from principal payments

 

 

46,413

 

 

 

43,547

 

Net realized (gain) loss on investments

 

 

128,513

 

 

 

3,984

 

Net change in unrealized (appreciation) depreciation on investments

 

 

(112,013

)

 

 

(10,706

)

Amortization of premium and accretion of discount, net

 

 

(1,001

)

 

 

(3,175

)

Net realized gain on repurchase of debt

 

 

-

 

 

 

-

 

Amortization of discount (premium) on long term debt

 

 

982

 

 

 

1,156

 

Increase (decrease) in operating assets and liabilities:

 

 

 

 

 

 

(Increase) decrease in interest receivable

 

 

(1,238

)

 

 

(1,989

)

(Increase) decrease in dividends receivable

 

 

713

 

 

 

(880

)

(Increase) decrease in due from portfolio company

 

 

135

 

 

 

834

 

(Increase) decrease in due from affiliates

 

 

17

 

 

 

(11

)

(Increase) decrease in prepaid expenses and other assets

 

 

67

 

 

 

(96

)

Increase (decrease) in due to affiliates

 

 

(4,892

)

 

 

1,146

 

Increase (decrease) in interest payable

 

 

29

 

 

 

(272

)

Increase (decrease) in accrued expenses and other liabilities

 

 

296

 

 

 

(66

)

Net cash provided by (used for) operating activities

 

 

(34,260

)

 

 

(73,058

)

Cash flows from financing activities

 

 

 

 

 

 

Issuance of notes payable

 

 

-

 

 

 

55,255

 

Borrowings under credit facility

 

 

-

 

 

 

10,000

 

Repayment of notes payable

 

 

-

 

 

 

(30,293

)

Proceeds from issuance of common stock

 

 

37,507

 

 

 

13,239

 

Payments of deferred financing costs

 

 

(1,287

)

 

 

(469

)

Distributions paid

 

 

(9,603

)

 

 

(7,242

)

Net cash provided by (used for) financing activities

 

 

26,617

 

 

 

40,490

 

Net increase (decrease) in cash

 

 

(7,643

)

 

 

(32,568

)

Cash and cash equivalents and restricted cash, beginning of period

 

 

9,145

 

 

 

53,182

 

Cash and cash equivalents and restricted cash, end of period

 

$

1,502

 

 

$

20,614

 

 

 

 

 

 

 

 

Supplemental disclosure of non-cash financing activities:

 

 

 

 

 

 

Common stock distributed

 

$

-

 

 

$

1,720

 

Common stock issued in-kind

 

$

2,600

 

 

$

-

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

Cash paid for excise tax

 

$

162

 

 

$

-

 

Cash paid for interest

 

$

6,988

 

 

$

6,753

 

 

F-23


 

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, 2022

 

 

December 31, 2021

 

Cash and cash equivalents

 

$

1,502

 

 

$

9,132

 

Restricted cash

 

 

-

 

 

$

13

 

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

 

$

1,502

 

 

$

9,145

 

 

 

 

 

 

 

 

 

 

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

 

 

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

F-24


 

GREAT ELM CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS (unaudited)

September 30, 2022

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(3)

 

Investments at Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AgroFresh Inc.
One Washington Square, 510-530 Walnut Street, Suite 1350, Philadelphia, PA 19106

 

Chemicals

 

1st Lien, Secured Loan

 

2

 

1M L + 6.25%, 7.25% Floor (9.37%)

 

03/31/2021

 

12/31/2024

 

 

4,413

 

 

 

4,397

 

 

 

4,325

 

 

 

 

American Tower Corporation
116 Huntington Avenue
Boston, MA 02116

 

Wireless Telecommunications Services

 

Corporate Bond

 

10

 

3.50%

 

06/24/2022

 

01/31/2023

 

 

3,000

 

 

 

3,001

 

 

 

2,991

 

 

 

 

ANGUS Chemical Company
1500 E Lake Cook Rd
Buffalo Grove, IL 60089

 

Chemicals

 

Secured Loan

 

2

 

1M L + 7.75%, 8.50% Floor (10.83%)

 

09/21/2022

 

11/24/2028

 

 

1,625

 

 

 

1,499

 

 

 

1,499

 

 

 

 

APTIM Corp.
4171 Essen Lane
Baton Rouge, LA 70809

 

Industrial

 

1st Lien, Secured Bond

 

11

 

7.75%

 

03/28/2019

 

06/15/2025

 

 

5,000

 

 

 

4,059

 

 

 

3,450

 

 

 

 

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

 

Wireless Telecommunications Services

 

Junior Priority E2 Notes

 

6, 7, 9, 10

 

12.50%

 

04/13/2022

 

04/13/2024

 

 

1,251

 

 

 

1,138

 

 

 

59

 

 

 

 

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

 

Wireless Telecommunications Services

 

Junior Priority F Notes

 

6, 7, 9, 10

 

12.50%

 

04/13/2022

 

04/13/2024

 

 

4,957

 

 

 

4,552

 

 

 

-

 

 

 

 

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

 

Wireless Telecommunications Services

 

Junior Priority G Notes

 

6, 7, 9, 10

 

12.50%

 

04/13/2022

 

10/13/2024

 

 

1,458

 

 

 

1,340

 

 

 

-

 

 

 

 

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

 

Wireless Telecommunications Services

 

Common Equity

 

6, 8, 10

 

n/a

 

04/13/2022

 

n/a

 

 

1,722

 

 

 

-

 

 

 

-

 

 

 

1.72

%

Avation Capital SA
65 Kampong Bahru Road,
#01-01 Singapore 169370

 

Aircraft

 

2nd Lien Secured Bond

 

7, 10

 

8.25%

 

02/04/2022

 

10/31/2026

 

 

4,500

 

 

 

3,911

 

 

 

3,574

 

 

 

 

Blackstone Secured Lending
345 Park Avenue
New York, NY 10154

 

Closed-End Fund

 

Common Stock

 

10

 

n/a

 

08/18/2022

 

n/a

 

 

53,820

 

 

 

1,276

 

 

 

1,224

 

 

*

 

Crestwood Equity Partners LP
811 Main Street, Suite 3400
Houston, TX 77002

 

Energy Midstream

 

Class A Preferred Equity Units

 

10

 

9.25%

 

06/19/2020

 

n/a

 

 

693,387

 

 

 

4,146

 

 

 

6,220

 

 

*

 

Eagle Point Credit Company Inc
600 Steamboat Road, Suite 202
Greenwich, CT 06830

 

Closed-End Fund

 

Common Stock

 

10

 

n/a

 

08/18/2022

 

n/a

 

 

129,969

 

 

 

1,464

 

 

 

1,430

 

 

*

 

ECL Entertainment, LLC
8978 Spanish Ridge Ave
Las Vegas, NV 89148

 

Casinos & Gaming

 

1st Lien, Secured Loan

 

2

 

1M L + 7.50%, 8.25% Floor (10.62%)

 

03/31/2021

 

04/30/2028

 

 

2,469

 

 

 

2,448

 

 

 

2,432

 

 

 

 

Enservco / Heat Waves
14133 County Rd 9 1/2
Longmont, CO 80504

 

Specialty Finance

 

Term Loan

 

6

 

22.29%

 

03/24/2022

 

06/24/2026

 

 

1,999

 

 

 

2,025

 

 

 

1,999

 

 

 

 

Equitrans Midstream Corp.
2200 Energy Drive
Canonsburg, PA 15317

 

Energy Midstream

 

Preferred Equity

 

6, 10

 

9.75%

 

07/01/2021

 

n/a

 

 

250,000

 

 

 

5,275

 

 

 

4,972

 

 

*

 

First Brands, Inc.
3255 West Hamlin Road
Rochester Hills, MI 48309

 

Transportation Equipment Manufacturing

 

2nd Lien, Secured Loan

 

2, 6

 

6M L + 8.50%, 9.50% Floor (11.87%)

 

03/24/2021

 

03/30/2028

 

 

11,795

 

 

 

11,489

 

 

 

11,670

 

 

 

 

 

F-25


 

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

 

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

 

Metals & Mining

 

1st Lien, Term Loan

 

2, 6

 

3M L + 8.00%, 9.50% Floor (11.67%)

 

07/29/2021

 

06/30/2027

 

 

6,065

 

 

 

6,101

 

 

 

6,065

 

 

 

 

Forum Energy Technologies, Inc.
10344 Sam Houston Park Drive, Suite 300
Houston, TX 77064

 

Energy Services

 

Convertible Bond

 

7

 

9.00%

 

05/09/2022

 

08/04/2025

 

 

4,624

 

 

 

4,462

 

 

 

4,469

 

 

 

 

FTAI Infrastructure Inc.
1345 Avenue of the Americas, 45th Floor
New York, NY 10105

 

Industrial

 

1st Lien Secured Note

 

10

 

10.50%

 

06/29/2022

 

06/01/2027

 

 

2,000

 

 

 

1,895

 

 

 

2,001

 

 

 

 

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

 

Oil & Gas Exploration & Production

 

Corporate Bond

 

10

 

12.00%

 

07/27/2021

 

08/15/2025

 

 

3,598

 

 

 

3,598

 

 

 

3,805

 

 

 

 

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

 

Technology

 

1st Lien, Revolver

 

2, 6

 

3M L+ 4.75% (7.94%)

 

01/27/2020

 

11/17/2023

 

 

-

 

 

 

(44

)

 

 

-

 

 

 

 

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

 

Technology

 

1st Lien, Revolver - Unfunded

 

6

 

0.50%

 

01/27/2020

 

11/17/2023

 

 

8,026

 

 

 

-

 

 

 

-

 

 

 

 

Harvey Gulf Holdings LLC
701 Poydras Street, Suite 3700
New Orleans, LA 70139

 

Shipping

 

Secured Loan A

 

2, 6

 

3M SOFR + 5.00%, 6.11% Floor (7.95%)

 

08/10/2022

 

08/10/2027

 

 

494

 

 

 

485

 

 

 

487

 

 

 

 

Harvey Gulf Holdings LLC
701 Poydras Street, Suite 3700
New Orleans, LA 70139

 

Shipping

 

Secured Loan B

 

2, 6

 

3M SOFR + 10.04%,11.16% Floor (13.00%)

 

08/10/2022

 

08/10/2027

 

 

6,913

 

 

 

6,709

 

 

 

6,805

 

 

 

 

ITP Live Production Group
101 Greenwich Street, Floor 26
New York, NY 10006

 

Specialty Finance

 

Term Loan

 

6

 

19.71%

 

12/22/2021

 

05/22/2026

 

 

1,632

 

 

 

1,653

 

 

 

1,664

 

 

 

 

Lenders Funding, LLC
523 A Avenue
Coronado, CA 92118

 

Specialty Finance

 

Subordinated Note

 

4, 6, 10

 

8.44%

 

09/20/2021

 

09/20/2026

 

 

10,000

 

 

 

10,000

 

 

 

10,000

 

 

 

 

Lenders Funding, LLC
523 A Avenue
Coronado, CA 92118

 

Specialty Finance

 

Revolver

 

2, 4, 6, 10

 

Prime + 1.25%, 1.25% Floor (7.50%)

 

09/20/2021

 

09/20/2023

 

 

545

 

 

 

545

 

 

 

545

 

 

 

 

Lenders Funding, LLC
523 A Avenue
Coronado, CA 92118

 

Specialty Finance

 

Revolver - Unfunded

 

4, 6, 10

 

n/a

 

09/20/2021

 

09/20/2023

 

 

4,455

 

 

 

-

 

 

 

-

 

 

 

 

Lenders Funding, LLC
523 A Avenue
Coronado, CA 92118

 

Specialty Finance

 

Common Equity

 

4, 6, 10

 

n/a

 

09/20/2021

 

n/a

 

 

6,287

 

 

 

7,250

 

 

 

6,302

 

 

 

62.87

%

Lummus Technology Holdings
5825 N. Sam Houston Parkway West, #600
Houston, TX 77086

 

Chemicals

 

Corporate Bond

 

 

 

9.00%

 

05/17/2022

 

07/01/2028

 

 

4,150

 

 

 

3,530

 

 

 

3,445

 

 

 

 

Mad Engine Global, LLC
6740 Cobra Way
San Diego, CA, 92121

 

Apparel

 

Term Loan

 

2, 6

 

6M L + 7.00%, 8.00% Floor (9.87%)

 

06/30/2021

 

07/15/2027

 

 

2,925

 

 

 

2,862

 

 

 

2,585

 

 

 

 

Martin Midstream Partners LP
4200 Stone Road
Kilgore, TX 75662

 

Energy Midstream

 

2nd Lien, Secured Note

 

 

 

11.50%

 

12/09/2020

 

02/28/2025

 

 

9,584

 

 

 

9,582

 

 

 

9,321

 

 

 

 

Maverick Gaming LLC
12530 NE 144th Street
Kirkland, WA 98034

 

Casinos & Gaming

 

Term Loan B

 

2, 6

 

3M L + 7.50%, 8.50% Floor (10.57%)

 

11/16/2021

 

09/03/2026

 

 

5,934

 

 

 

5,770

 

 

 

5,499

 

 

 

 

 

F-26


 

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

 

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

 

 

 

7,002

 

 

 

7,628

 

 

 

 

Newfold Digital Inc.
5335 Gate Parkway
Jacksonville, FL 32256

 

Internet Media

 

Unsecured Note

 

 

 

6.00%

 

06/28/2022

 

02/15/2029

 

 

2,000

 

 

 

1,494

 

 

 

1,328

 

 

 

 

NICE-PAK Products, Inc.
Two Nice-Pak Park
Orangeburg, NY 10962

 

Consumer Products

 

Secured Loan B

 

2, 6, 7

 

3M SOFR + 13.5%, 14.5% Floor (17.32%)

 

09/30/2022

 

09/30/2027

 

 

7,500

 

 

 

7,258

 

 

 

7,258

 

 

 

 

NICE-PAK Products, Inc.
Two Nice-Pak Park
Orangeburg, NY 10962

 

Consumer Products

 

Promissory Note

 

6

 

n/a

 

09/30/2022

 

09/30/2029

 

 

1,278

 

 

 

-

 

 

 

-

 

 

 

 

NICE-PAK Products, Inc.
Two Nice-Pak Park
Orangeburg, NY 10962

 

Consumer Products

 

Warrants

 

6

 

n/a

 

09/30/2022

 

n/a

 

 

777,273

 

 

 

-

 

 

 

-

 

 

 

2.56

%

Par Petroleum, LLC
825 Town & Country Lane, Suite 1500
Houston, TX 77024

 

Oil & Gas Refining

 

1st Lien, Secured Note

 

10

 

7.75%

 

10/30/2020

 

12/15/2025

 

 

3,000

 

 

 

2,675

 

 

 

2,850

 

 

 

 

Par Petroleum, LLC
825 Town & Country Lane, Suite 1500
Houston, TX 77024

 

Oil & Gas Refining

 

1st Lien Secured Note

 

10

 

12.88%

 

05/17/2022

 

01/15/2026

 

 

2,383

 

 

 

2,626

 

 

 

2,508

 

 

 

 

Perforce Software, Inc.
400 First Avenue North #200
Minneapolis, MN 55401

 

Technology

 

1st Lien, Secured Revolver

 

2, 6

 

Prime + 3.25%, 4.25% Floor (8.75%)

 

01/24/2020

 

07/01/2024

 

 

-

 

 

 

(361

)

 

 

-

 

 

 

 

Perforce Software, Inc.
400 First Avenue North #200
Minneapolis, MN 55401

 

Technology

 

1st Lien, Secured Revolver - Unfunded

 

6

 

0.50%

 

01/24/2020

 

07/01/2024

 

 

4,375

 

 

 

-

 

 

 

(355

)

 

 

 

PFS Holdings Corp.
3747 Hecktown Road
Easton, PA 18045

 

Food & Staples

 

1st Lien, Secured Loan

 

2, 5, 6

 

1M L + 7.00%, 8.00% Floor (9.99%)

 

11/13/2020

 

11/13/2024

 

 

1,057

 

 

 

1,057

 

 

 

921

 

 

 

 

PFS Holdings Corp.
3747 Hecktown Road
Easton, PA 18045

 

Food & Staples

 

Common Equity

 

5, 6, 8

 

n/a

 

11/13/2020

 

n/a

 

 

5,238

 

 

 

12,379

 

 

 

1,765

 

 

 

5.24

%

PIRS Capital LLC
1688 Meridian Ave Ste 700
Miami Beach, FL 33139

 

Specialty Finance

 

Term Loan

 

2, 6

 

Prime + 6.50%, 6.50% Floor (12.75%)

 

11/22/2021

 

12/31/2024

 

 

2,000

 

 

 

2,000

 

 

 

1,995

 

 

 

 

Prestige Capital Finance, LLC
400 Kelby St., 10th Floor
Fort Lee, NJ 07024

 

Specialty Finance

 

Unsecured Note

 

4, 6, 10

 

11.00%

 

06/15/2021

 

06/15/2023

 

 

5,000

 

 

 

1,000

 

 

 

1,000

 

 

 

 

Prestige Capital Finance, LLC
400 Kelby St., 10th Floor
Fort Lee, NJ 07024

 

Specialty Finance

 

Common Equity

 

4, 6, 10

 

n/a

 

02/08/2019

 

n/a

 

 

100

 

 

 

7,786

 

 

 

12,003

 

 

 

80.00

%

Research Now Group, Inc.
5800 Tennyson Parkway Suite 600
Plano, TX 75024

 

Internet Media

 

1st Lien, Secured Revolver

 

2, 6

 

Prime + 3.50%, 4.50% Floor (8.25%)

 

01/29/2019

 

12/20/2022

 

 

5,263

 

 

 

5,214

 

 

 

5,032

 

 

 

 

Research Now Group, Inc.
5800 Tennyson Parkway Suite 600
Plano, TX 75024

 

Internet Media

 

1st Lien, Secured Revolver - Unfunded

 

6

 

0.50%

 

01/29/2019

 

12/20/2022

 

 

4,737

 

 

 

-

 

 

 

(209

)

 

 

 

Research Now Group, Inc.
5800 Tennyson Parkway Suite 600
Plano, TX 75024

 

Internet Media

 

2nd Lien, Secured Loan

 

2, 6

 

6M L + 9.50%, 10.50% Floor (12.81%)

 

05/20/2019

 

12/20/2025

 

 

8,000

 

 

 

7,962

 

 

 

7,146

 

 

 

 

 

F-27


 

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

 

Ruby Tuesday Operations LLC
333 E. Broadway Avenue
Maryville, TN 37804

 

Restaurants

 

Secured Loan

 

2, 6, 7

 

1M L + 12.00%, 13.25% Floor (14.50%), (8.50% Cash + 6.00% PIK)

 

02/24/2021

 

02/24/2025

 

 

2,382

 

 

 

2,382

 

 

 

2,327

 

 

 

 

Ruby Tuesday Operations LLC
333 E. Broadway Avenue
Maryville, TN 37804

 

Restaurants

 

Warrants

 

6, 8

 

n/a

 

02/24/2021

 

n/a

 

 

311,697

 

 

 

-

 

 

 

1,006

 

 

 

2.81

%

SCIH Salt Holdings Inc.
1875 Century Park East, Suite 320
Los Angeles, CA 90067

 

Food & Staples

 

Corporate Bond

 

 

 

6.63%

 

06/24/2022

 

05/01/2029

 

 

2,000

 

 

 

1,635

 

 

 

1,537

 

 

 

 

Sprint Communications
6200 Sprint Parkway
Overland Park, KS 66251

 

Wireless Telecommunications Services

 

Unsecured Note

 

10

 

6.00%

 

06/24/2022

 

11/15/2022

 

 

500

 

 

 

501

 

 

 

500

 

 

 

 

Sprout Holdings, LLC
90 Merrick Ave
East Meadow, NY 11554

 

Specialty Finance

 

Receivable

 

6

 

11.50%

 

06/23/2021

 

06/23/2023

 

 

986

 

 

 

986

 

 

 

914

 

 

 

 

Sterling Commercial Credit, LLC
10153 Grand River Rd
Brighton, MI 48116

 

Specialty Finance

 

Secured Note

 

4, 6

 

11.00%

 

02/03/2022

 

05/01/2025

 

 

10,000

 

 

 

7,500

 

 

 

7,500

 

 

 

 

Sterling Commercial Credit, LLC
10153 Grand River Rd
Brighton, MI 48116

 

Specialty Finance

 

Common Equity

 

4, 6

 

n/a

 

02/03/2022

 

n/a

 

 

3,280,000

 

 

 

7,843

 

 

 

7,425

 

 

 

80.00

%

Summit Midstream Holdings, LLC
910 Louisiana Street, Suite 4200
Houston, TX 77002

 

Energy Midstream

 

Corporate Bond

 

 

 

5.75%

 

08/10/2022

 

04/15/2025

 

 

1,386

 

 

 

1,161

 

 

 

1,126

 

 

 

 

Summit Midstream Holdings, LLC
910 Louisiana Street, Suite 4200
Houston, TX 77002

 

Energy Midstream

 

Corporate Bond

 

 

 

8.50%

 

10/19/2021

 

10/15/2026

 

 

5,000

 

 

 

4,789

 

 

 

4,694

 

 

 

 

Target Hospitality Corp.
2170 Buckthorne Place, Suite 440
The Woodlands, TX 77380

 

Hospitality

 

Corporate Bond

 

10

 

9.50%

 

05/13/2021

 

03/15/2024

 

 

5,000

 

 

 

4,982

 

 

 

5,001

 

 

 

 

TRU Taj Trust
505 Park Avenue, 2nd Floor
New York, NY 10022

 

Retail

 

Common Equity

 

6, 8

 

n/a

 

07/21/2017

 

n/a

 

 

16,000

 

 

 

721

 

 

 

5

 

 

 

2.75

%

Universal Fiber Systems
640 State Street
Bristol, TN 37620

 

Chemicals

 

Term Loan B

 

2, 6, 7

 

3M L + 13.21%, 14.21% Floor (16.95%), ( 7.95% cash + 9% PIK)

 

09/30/2021

 

09/29/2026

 

 

7,027

 

 

 

6,922

 

 

 

7,093

 

 

 

 

Universal Fiber Systems
640 State Street
Bristol, TN 37620

 

Chemicals

 

Term Loan C

 

2, 6, 7

 

3M L + 13.21%, 14.21% Floor (16.95%), ( 7.95% cash + 9% PIK)

 

09/30/2021

 

09/29/2026

 

 

2,710

 

 

 

2,658

 

 

 

2,540

 

 

 

 

Universal Fiber Systems
640 State Street
Bristol, TN 37620

 

Chemicals

 

Warrants

 

6, 8

 

n/a

 

09/30/2021

 

n/a

 

 

3,383

 

 

 

-

 

 

 

1,182

 

 

 

1.50

%

Vantage Specialty Chemicals, Inc.
1751 Lake Cook Rd., Suite 550
Deerfield, IL 60015

 

Chemicals

 

Term Loan

 

2, 6

 

3M L + 8.25%, 9.25% Floor (11.32%)

 

06/08/2021

 

10/26/2025

 

 

4,488

 

 

 

4,394

 

 

 

4,393

 

 

 

 

Vector Group Ltd.
4400 Biscayne Blvd
Miami, FL 33137

 

Food & Staples

 

Unsecured Bond

 

10

 

10.50%

 

07/08/2022

 

11/01/2026

 

 

2,350

 

 

 

2,232

 

 

 

2,181

 

 

 

 

W&T Offshore, Inc.
5718 Westheimer Road, Suite 700
Houston, TX 77057

 

Oil & Gas Exploration & Production

 

Corporate Bond

 

10

 

9.75%

 

05/05/2021

 

11/01/2023

 

 

8,000

 

 

 

7,741

 

 

 

7,842

 

 

 

 

Investments in Special Purpose Acquisition Companies (SPAC) & De-SPAC Companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accelerate Acquisition Corp.
51 John F Kennedy Parkway
Short Hills, NJ 07078

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/18/2021

 

n/a

 

 

10,000

 

 

 

12

 

 

 

1

 

 

*

 

 

F-28


 

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

AdTheorent Holding Company, Inc
330 Hudson Street, 13th Floor
New York, NY 10013

 

Internet Media

 

Warrants

 

8, 10

 

n/a

 

02/26/2021

 

n/a

 

 

4,166

 

 

 

3

 

 

 

1

 

 

*

Advanced Merger Partners Inc
555 West 57th Street, Suite 1326
New York, NY 10019

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/02/2021

 

n/a

 

 

666

 

 

 

1

 

 

 

-

 

 

*

Agile Growth Corp
Riverside Center
275 Grove Street, Suite 2-400
Newton, MA 02466

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/10/2021

 

n/a

 

 

652

 

 

 

1

 

 

 

-

 

 

*

Allego N.V.
Industriepark Kleefse Waard
Westervoortsedijk 73 KB
6827 AV Arnhem, The Netherlands

 

Transportation Equipment Manufacturing

 

Warrants

 

8, 10

 

n/a

 

03/17/2021

 

n/a

 

 

8,000

 

 

 

9

 

 

 

4

 

 

*

Apollo Strategic Growth Capital II
9 West 57th Street, 43rd Floor
New York, NY 10019

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/10/2021

 

n/a

 

 

500

 

 

 

1

 

 

 

-

 

 

*

ArcLight Clean Transition Corp
200 Clarendon Street, 55th Floor
Boston, MA 02116

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/23/2021

 

n/a

 

 

400

 

 

 

1

 

 

 

1

 

 

*

Arctos NorthStar Acquisition Corp.
2021 McKinney Avenue, Suite 200
Dallas, TX 75201

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/23/2021

 

n/a

 

 

125

 

 

 

-

 

 

 

-

 

 

*

Ares Acquisition Corp
245 Park Avenue, 44th Floor
New York, NY 10167

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/02/2021

 

n/a

 

 

20,000

 

 

 

18

 

 

 

2

 

 

*

Atlas Crest Investment Corp. II
399 Park Avenue
New York, NY 10022

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/04/2021

 

n/a

 

 

1,250

 

 

 

1

 

 

 

-

 

 

*

Austerlitz Acquisition Corp. I
1701 Village Center Circle
Las Vegas, NV 89134

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/26/2021

 

n/a

 

 

12,500

 

 

 

12

 

 

 

1

 

 

*

Austerlitz Acquisition Corp. II
1701 Village Center Circle
Las Vegas, NV 89134

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/26/2021

 

n/a

 

 

12,500

 

 

 

12

 

 

 

1

 

 

*

BigBear.ai Holdings, Inc.
6811 Benjamin Franklin Dr, Suite 200
Columbia, MD 21046

 

IT Services

 

Warrants

 

8, 10

 

n/a

 

02/09/2021

 

n/a

 

 

8,333

 

 

 

6

 

 

 

1

 

 

*

Biote Corp.
1875 W. Walnut Hill Ln #100
Irving, TX 75038

 

Healthcare

 

Warrants

 

8, 10

 

n/a

 

03/02/2021

 

n/a

 

 

400

 

 

 

-

 

 

 

-

 

 

*

Cartesian Growth Corporation
505 5th Avenue, 15th Floor
New York, NY 10017

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/24/2021

 

n/a

 

 

1,666

 

 

 

1

 

 

 

-

 

 

*

Catcha Investment Corp
Level 42, Suntec Tower Three,
8 Temasek Blvd, Singapore 038988

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/12/2021

 

n/a

 

 

166

 

 

 

-

 

 

 

-

 

 

*

CC Neuberger Principal Holdings III
200 Park Avenue, 58th Floor
New York, NY 10166

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/03/2021

 

n/a

 

 

500

 

 

 

1

 

 

 

-

 

 

*

CF Acquisition Corp VIII
110 East 59th Street
New York, NY 10022

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/12/2021

 

n/a

 

 

1,000

 

 

 

1

 

 

 

-

 

 

*

 

F-29


 

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

Climate Real Impact Solutions II Acquisition Corporation
300 Carnegie Center, Suite 150
Princeton, NJ 08540

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

01/27/2021

 

n/a

 

 

1,000

 

 

 

2

 

 

 

-

 

 

*

Colicity Inc
2300 Carillon Point
Kirkland, WA 98033

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/24/2021

 

n/a

 

 

2,000

 

 

 

3

 

 

 

-

 

 

*

Colonnade Acquisition Corp II
1400 Centrepark Blvd, Suite 810
West Palm Beach, FL 33401

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/10/2021

 

n/a

 

 

2,000

 

 

 

2

 

 

 

-

 

 

*

Compute Health Acquisition Corp.
1105 North Market Street, 4th Floor
Wilmington, DE 19890

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/05/2021

 

n/a

 

 

125

 

 

 

-

 

 

 

-

 

 

*

Core Scientific, Inc.
210 Barton Springs Road
Austin, Texas 78704

 

Technology

 

Warrants

 

8, 10

 

n/a

 

02/10/2021

 

n/a

 

 

1,250

 

 

 

2

 

 

 

-

 

 

*

D & Z Media Acquisition Corp
2870 Peachtree Road NW, Suite 509
Atlanta, GA 30305

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

01/26/2021

 

n/a

 

 

166

 

 

 

-

 

 

 

-

 

 

*

Dave Inc.
750 N. San Vicente Blvd. 900W
West Hollywood, CA 90069

 

Consumer Finance

 

Warrants

 

8, 10

 

n/a

 

03/05/2021

 

n/a

 

 

10,000

 

 

 

7

 

 

 

-

 

 

*

Digital Transformation Opportunities Corp.
10207 Cleatis Court
Los Angeles, CA 90077

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/10/2021

 

n/a

 

 

2,500

 

 

 

2

 

 

 

-

 

 

*

ESM Acquisition Corp
2229 San Felipe, Suite 1300
Houston, TX 77019

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/10/2021

 

n/a

 

 

6,630

 

 

 

7

 

 

 

1

 

 

*

FAST Acquisition Corp II
109 Old Branchville Road
Ridgefield, CT 06877

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/16/2021

 

n/a

 

 

5,000

 

 

 

7

 

 

 

3

 

 

*

Fast Radius, Inc.
113 N. May St.
Chicago , IL 60607

 

Industrial

 

Warrants

 

8, 10

 

n/a

 

02/09/2021

 

n/a

 

 

625

 

 

 

1

 

 

 

-

 

 

*

Fathom Digital Manufacturing Corporation
1050 Walnut Ridge Drive
Hartland, WI 53029

 

Industrial

 

Warrants

 

8, 10

 

n/a

 

02/05/2021

 

n/a

 

 

125

 

 

 

-

 

 

 

-

 

 

*

Figure Acquisition Corp I
650 California Street, Suite 2700
San Francisco, CA 94108

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/19/2021

 

n/a

 

 

937

 

 

 

1

 

 

 

-

 

 

*

FinServ Acquisition Corp II
1345 Avenue of the Americas
New York, NY 10105

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/18/2021

 

n/a

 

 

125

 

 

 

-

 

 

 

-

 

 

*

First Reserve Sustainable Growth Corp.
262 Harbor Drive, 3rd Floor
Stamford, CT 06902

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/05/2021

 

n/a

 

 

5,000

 

 

 

6

 

 

 

-

 

 

*

Forest Road Acquisition Corp. II
1177 Avenue of the Americas, 5th Floor
New York, NY 10036

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/10/2021

 

n/a

 

 

80

 

 

 

-

 

 

 

-

 

 

*

Fortistar Sustainable Solutions Corp.
1 North Lexington Avenue
White Plains, NY 10601

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

01/27/2021

 

n/a

 

 

1,250

 

 

 

1

 

 

 

-

 

 

*

 

F-30


 

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

Fortress Value Acquisition Corp. IV
1345 Avenue of the Americas
New York, NY 10105

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/16/2021

 

n/a

 

 

1,000

 

 

 

1

 

 

 

-

 

 

*

Forum Merger IV Corp
1615 South Congress Avenue, Suite 103
Delray Beach, FL 33445

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/18/2021

 

n/a

 

 

5,000

 

 

 

9

 

 

 

-

 

 

*

Freedom Acquisition I Corp
14 Wall Street, 20th Floor
New York, NY 10005

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/26/2021

 

n/a

 

 

625

 

 

 

1

 

 

 

-

 

 

*

Frontier Acquisition Corp
660 Madison Avenue, 19th Floor
New York, NY 10065

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/11/2021

 

n/a

 

 

2,500

 

 

 

3

 

 

 

-

 

 

*

FTAC Athena Acquisition Corp.
2929 Arch Street, Suite 1703
Philadelphia, PA 19104

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/23/2021

 

n/a

 

 

1,250

 

 

 

2

 

 

 

-

 

 

*

FTAC Hera Acquisition Corp.
2929 Arch Street, Suite 1703
Quakertown, PA 19104

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/04/2021

 

n/a

 

 

100

 

 

 

-

 

 

 

-

 

 

*

Fusion Acquisition Corp II
667 Madison Avenue, 5th Floor
New York, NY 10065

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/26/2021

 

n/a

 

 

1,666

 

 

 

1

 

 

 

-

 

 

*

G Squared Ascend I Inc.
205 North Michigan Avenue, Suite 3770
Chicago, IL 60601

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/05/2021

 

n/a

 

 

1,000

 

 

 

1

 

 

 

-

 

 

*

Ginko Bioworks Holdings, Inc.
27 Drydock Avenue, 8th Floor
Boston, MA 02210

 

Biotechnology

 

Warrants

 

8, 10

 

n/a

 

02/24/2021

 

n/a

 

 

5,000

 

 

 

13

 

 

 

4

 

 

*

Gores Holdings VII, Inc.
6260 Lookout Road
Boulder, CO 80301

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/23/2021

 

n/a

 

 

625

 

 

 

1

 

 

 

-

 

 

*

Gores Holdings VIII, Inc.
6260 Lookout Road
Boulder, CO 80301

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/25/2021

 

n/a

 

 

312

 

 

 

-

 

 

 

-

 

 

*

Gores Technology Partners II, Inc
6260 Lookout Road
Boulder, CO 80301

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/12/2021

 

n/a

 

 

400

 

 

 

-

 

 

 

-

 

 

*

Gores Technology Partners, Inc
6260 Lookout Road
Boulder, CO 80301

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/12/2021

 

n/a

 

 

400

 

 

 

-

 

 

 

-

 

 

*

Grove Collaborative Holdings, Inc.
1301 Sansome Street
San Francisco, CA 94111

 

Household & Personal Products

 

Warrants

 

8, 10

 

n/a

 

03/23/2021

 

n/a

 

 

5,000

 

 

 

7

 

 

 

1

 

 

*

Hudson Executive Investment Corp. II
570 Lexington Avenue, 35th Floor
New York, NY 10022

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

01/26/2021

 

n/a

 

 

125

 

 

 

-

 

 

 

-

 

 

*

Hudson Executive Investment Corp. III
570 Lexington Avenue, 35th Floor
New York, NY

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

04/26/2021

 

n/a

 

 

100

 

 

 

-

 

 

 

-

 

 

*

Iris Acquisition Corp
2700 19th Street
San Francisco, CA 94110

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/05/2021

 

n/a

 

 

500

 

 

 

1

 

 

 

-

 

 

*

 

F-31


 

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

Jaws Mustang Acquisition Corporation
1601 Washington Avenue, Suite 800
Miami Beach, FL 33139

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/02/2021

 

n/a

 

 

6,250

 

 

 

7

 

 

 

1

 

 

*

Kismet Acquisition Two Corp.
850 Library Avenue, Suite 204
Newark, DE 19715

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/18/2021

 

n/a

 

 

326

 

 

 

-

 

 

 

-

 

 

*

Kismet Acquisition Three Corp.
850 Library Avenue, Suite 204
Newark, DE 19715

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/18/2021

 

n/a

 

 

4,133

 

 

 

3

 

 

 

-

 

 

*

KKR Acquisition Holdings I Corp.
30 Hudson Yards, Suite 7500
New York, NY 10001

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/17/2021

 

n/a

 

 

2,000

 

 

 

3

 

 

 

-

 

 

*

L Catterton Asia Acquisition C
8 Marina View
Asia Square Tower 1, No 41-03
Singapore, 018960

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/11/2021

 

n/a

 

 

5,933

 

 

 

6

 

 

 

-

 

 

*

Lazard Growth Acquisition Corp
30 Rockefeller Plaza
New York, NY 10112

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/10/2021

 

n/a

 

 

500

 

 

 

1

 

 

 

-

 

 

*

Liberty Media Acquisition Corporation
12300 Liberty Blvd
Englewood, CO 80112

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

01/22/2021

 

n/a

 

 

100

 

 

 

-

 

 

 

-

 

 

*

Live Oak Mobility Acquisition Corp.
4921 William Arnold Road
Memphis, TN 38117

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/02/2021

 

n/a

 

 

400

 

 

 

1

 

 

 

-

 

 

*

Longview Acquisition Corp. II
767 Fifth Avenue, 44th Floor
New York, NY 10153

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/19/2021

 

n/a

 

 

2,000

 

 

 

3

 

 

 

-

 

 

*

M3-Brigade Acquisition II Corp.
1700 Broadway, 19th Floor
New York, NY 10019

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/04/2021

 

n/a

 

 

3,333

 

 

 

4

 

 

 

-

 

 

*

Mission Advancement Corp.
2525 East Camelback Road, Suite 850
Phoenix, AZ 85016

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/03/2021

 

n/a

 

 

1,333

 

 

 

1

 

 

 

-

 

 

*

New Vista Acquisition Corp.
125 South Wacker Drive, Suite 300
Chicago, IL 60606

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/17/2021

 

n/a

 

 

166

 

 

 

-

 

 

 

-

 

 

*

Northern Star Investment Corp. II
The Chrysler Building
405 Lexington Avenue
New York, NY 10174

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

01/26/2021

 

n/a

 

 

100

 

 

 

-

 

 

 

-

 

 

*

Northern Star Investment Corp. III
The Chrysler Building
405 Lexington Avenue
New York, NY 10174

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/02/2021

 

n/a

 

 

66

 

 

 

-

 

 

 

-

 

 

*

Northern Star Investment Corp. IV
The Chrysler Building
405 Lexington Avenue
New York, NY 10174

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/02/2021

 

n/a

 

 

66

 

 

 

-

 

 

 

-

 

 

*

One Equity Partners Open Water I Corp.
510 Madison Avenue, 19th Floor
New York, NY 10022

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

01/22/2021

 

n/a

 

 

8,000

 

 

 

6

 

 

 

-

 

 

*

Orion Acquisition Corp.
767 5th Avenue, 44th Floor
New York, NY 10017

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/02/2021

 

n/a

 

 

3,500

 

 

 

3

 

 

 

-

 

 

*

Oyster Enterprises Acquisition Corp.
777 South Flagler Drive, Suite 800W
West Palm Beach, FL 33401

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

01/20/2021

 

n/a

 

 

12,500

 

 

 

7

 

 

 

2

 

 

*

 

F-32


 

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

Pathfinder Acquisition Corp
1950 University Avenue, Suite 350
Palo Alto, CA 94303

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/17/2021

 

n/a

 

 

1,000

 

 

 

1

 

 

 

-

 

 

*

Pear Therapeutics, Inc.
200 State Street, 13th Floor
Boston, MA 02109

 

Technology

 

Warrants

 

8, 10

 

n/a

 

02/02/2021

 

n/a

 

 

1,666

 

 

 

2

 

 

 

-

 

 

*

Peridot Acquisition Corp. II
2229 San Felipe Street, Suite 1450
Houston, TX 77019

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/09/2021

 

n/a

 

 

2,000

 

 

 

3

 

 

 

-

 

 

*

Pivotal Investment Corp III
The Chrysler Building
405 Lexington Avenue, 11th Floor
New York, NY 10174

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/09/2021

 

n/a

 

 

100

 

 

 

-

 

 

 

-

 

 

*

Planet Labs PBC
645 Harrison Street, 4th Floor
San Francisco, CA 94107

 

Communications Equipment

 

Warrants

 

8, 10

 

n/a

 

03/05/2021

 

n/a

 

 

400

 

 

 

-

 

 

 

-

 

 

*

Plum Acquisition Corp. I
2021 Fillmore Street, #2089
San Francisco, CA 94115

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/16/2021

 

n/a

 

 

1,600

 

 

 

2

 

 

 

-

 

 

*

Polestar Automotive Holding UK PLC
Assar Gabrielssons Väg 9
405 31 Göteborg, Sweden

 

Auto Manufacturer

 

Warrants

 

8, 10

 

n/a

 

03/23/2021

 

n/a

 

 

2,000

 

 

 

5

 

 

 

2

 

 

*

Primavera Capital Acquisition Corporation
41/F Gloucester Tower
15 Queen's Road Central
Hong Kong

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

01/22/2021

 

n/a

 

 

5,000

 

 

 

6

 

 

 

1

 

 

*

RMG Acquisition Corp. III
57 Ocean, Suite 403
5775 Collins Avenue
Miami Beach, FL 33140

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/05/2021

 

n/a

 

 

3,333

 

 

 

5

 

 

 

-

 

 

*

Ross Acquisition Corp II
1 Pelican Lane
Palm Beach, FL 33480

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/12/2021

 

n/a

 

 

6,666

 

 

 

7

 

 

 

1

 

 

*

Rumble Inc.
444 Gulf of Mexico Drive
Longboat Key, FL 34228

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

05/10/2021

 

n/a

 

 

1,250

 

 

 

1

 

 

 

4

 

 

*

RXR Acquisition Corp.
625 RXR Plaza
Uniondale, NY 11556

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/04/2021

 

n/a

 

 

2,000

 

 

 

2

 

 

 

-

 

 

*

Sandbridge X2 Corp
725 5th Avenue, 23rd Floor
New York, NY 10022

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/10/2021

 

n/a

 

 

666

 

 

 

1

 

 

 

-

 

 

*

Science Strategic Acquisition Corp. Alpha
1447 2nd Street
Santa Monica, CA 90401

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

01/26/2021

 

n/a

 

 

191

 

 

 

-

 

 

 

-

 

 

*

ScION Tech Growth II
10 Queen St Place, 2nd Floor
London, UK EC4R 1BE

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/10/2021

 

n/a

 

 

166

 

 

 

-

 

 

 

-

 

 

*

Silver Spike Acquisition Corp II
660 Madison Avenue, Suite 1600
New York, NY 10065

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/11/2021

 

n/a

 

 

5,000

 

 

 

6

 

 

 

-

 

 

*

Simon Property Group Acquisition Holdings, Inc.
225 West Washington Street
Indianapolis, IN 46204

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/19/2021

 

n/a

 

 

500

 

 

 

1

 

 

 

-

 

 

*

Slam Corp.
55 Hudson Yards, 47th Floor, Suite C
New York, NY 10001

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

04/26/2021

 

n/a

 

 

1,250

 

 

 

1

 

 

 

-

 

 

*

 

F-33


 

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

Sonder Holdings Inc.
101 15th Street
San Francisco, CA 94103

 

Hospitality

 

Warrants

 

8, 10

 

n/a

 

03/19/2021

 

n/a

 

 

500

 

 

 

1

 

 

 

-

 

 

*

Supernova Partners Acquisition Company III, Ltd.
4301 50th Street NW, Suite 300 PMB 1044
Washington, DC 20016

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/23/2021

 

n/a

 

 

80

 

 

 

-

 

 

 

-

 

 

*

Sustainable Development Acquisition I Corp.
5701 Truxtun Avenue, Suite 201
Bakersfield, CA 90036

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/05/2021

 

n/a

 

 

1,250

 

 

 

1

 

 

 

-

 

 

*

Tailwind International Acquisition Corp.
150 Greenwich Street, 29th Floor
New York, NY 10006

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/19/2021

 

n/a

 

 

4,166

 

 

 

3

 

 

 

-

 

 

*

TCW Special Purpose Acquisition Corp.
865 South Figueroa Street
Los Angeles, CA 90017

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/02/2021

 

n/a

 

 

133

 

 

 

-

 

 

 

-

 

 

*

Tech and Energy Transition Corporation
125 West 55th Street
New York, NY 10019

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/17/2021

 

n/a

 

 

666

 

 

 

1

 

 

 

-

 

 

*

Terran Orbital Corporation
6800 Broken Sound Pkwy NW, Suite 200
Boca Raton, FL 33487

 

Communications Equipment

 

Warrants

 

8, 10

 

n/a

 

02/19/2021

 

n/a

 

 

3,333

 

 

 

3

 

 

 

1

 

 

*

Tishman Speyer Innovation Corp. II
Rockefeller Center
45 Rockefeller Plaza
New York , NY 10111

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/12/2021

 

n/a

 

 

1,000

 

 

 

1

 

 

 

-

 

 

*

TLG Acquisition One Corp.
515 North Flagler Drive, Suite 520
West Palm Beach, FL 33401

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

01/28/2021

 

n/a

 

 

5,000

 

 

 

3

 

 

 

-

 

 

*

Tritium DCFC Ltd
23 Archimedes Place
Murarrie, QLD Australia

 

Transportation Equipment Manufacturing

 

Warrants

 

8, 10

 

n/a

 

02/04/2021

 

n/a

 

 

5,000

 

 

 

6

 

 

 

5

 

 

*

USHG Acquisition Corp.
853 Broadway, 17th Floor
New York, NY 10003

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/25/2021

 

n/a

 

 

833

 

 

 

1

 

 

 

-

 

 

*

Velocity Acquisition Corp.
109 Old Branchville Road
Ridgefield, CT 06877

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

02/23/2021

 

n/a

 

 

166

 

 

 

-

 

 

 

-

 

 

*

VPC Impact Acquisition Holdings II
150 North Riverside Plaza, Suite 5200
Chicago, IL 60606

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/05/2021

 

n/a

 

 

10,000

 

 

 

7

 

 

 

1

 

 

*

Warburg Pincus Capital Corp I-A
450 Lexington Avenue
New York, NY 10017

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/05/2021

 

n/a

 

 

80

 

 

 

-

 

 

 

-

 

 

*

Warburg Pincus Capital Corp I-B
450 Lexington Avenue
New York, NY 10017

 

Special Purpose Acquisition Company

 

Warrants

 

8, 10

 

n/a

 

03/05/2021

 

n/a

 

 

80

 

 

 

-

 

 

 

-

 

 

*

Total Investments in Special Purpose Acquisition Companies

 

 

 

 

 

 

 

 

 

276

 

 

 

39

 

 

 

Total Investments excluding Short-Term Investments (227.20% of Net Assets)

 

 

 

 

 

 

 

 

 

231,233

 

 

 

217,013

 

 

 

Short-Term Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States Treasury

 

Short-Term Investments

 

Treasury Bill

 

 

 

0.00%

 

09/29/2022

 

12/31/2022

 

 

50,000

 

 

 

49,896

 

 

 

49,892

 

 

 

GS Financial Square Treasury Obligations Fund

 

Short-Term Investments

 

Money Market

 

 

 

 

 

 

 

 

 

 

19,784

 

 

 

19,784

 

 

 

19,784

 

 

 

Total Short-Term Investments (72.95% of Net Assets)

 

 

 

 

 

 

 

 

 

 

 

69,680

 

 

 

69,676

 

 

 

TOTAL INVESTMENTS (300.15% of Net Assets)

 

 

 

 

 

 

 

 

 

 

 

 

$

300,913

 

 

$

286,689

 

 

 

Other Liabilities in Excess of Assets (200.15% of Net Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(191,173

)

 

 

NET ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

$

95,516

 

 

 

 

F-34


 

 

(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)
Certain 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”), prime rate (“Prime”), or Secured Overnight Financing Rate ("SOFR") which are reset periodically. For each debt investment, the Company has provided the interest rate in effect as of period end. 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 3.14%. The three-month (“3M”) LIBOR as of period end was 3.75%. The six-month (“6M”) LIBOR as of period end was 4.23%. The prime rate as of period end was 6.25%. The SOFR as of period end was 2.98%.
(3)
Percentage of class held refers only to equity held, if any, calculated on a fully diluted basis.
(4)
‘‘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.
(5)
‘‘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.
(6)
Investments classified as Level 3 whereby fair value was determined by the Company's board of directors (the “Board”).
(7)
Security pays, or has the option to pay, some or all of its interest in kind. As of September 30, 2022, the Nice-Pak Products, Inc. secured loan B, Ruby Tuesday Operations, LLC secured loan and each of the Universal Fiber Systems term loans pay a portion of their interest in-kind and the rates above reflect the payment-in-kind ("PIK") interest rates. As of September 30, 2022, each of the Avanti Space Limited secured debt pay in kind and the rates above reflect the PIK interest rates, however, each position is on non-accrual. As of September 30, 2022, Avation Capital SA secured bond and Forum Energy Technologies, Inc have the option to pay in kind but currently pay cash and the rates above reflects the cash interest rates.
(8)
Non-income producing security.
(9)
Investment was on non-accrual status as of period end.
(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, 26.34% 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)
As of period end, the aggregate gross unrealized appreciation for all securities in which there was an excess of value over tax cost was $10,589; the aggregate gross unrealized depreciation for all securities in which there was an excess of tax cost over value was $24,813; the net unrealized depreciation was $14,224; the aggregate cost of securities for Federal income tax purposes was $300,913.

* Represents less than 1%.

F-35


 

As of September 30, 2022, the Company’s investments consisted of the following:

Investment Type

 

Investments at
Fair Value

 

 

Percentage of
Net Assets

 

Debt

 

$

173,440

 

 

 

181.58

%

Equity

 

 

43,573

 

 

 

45.62

%

Short-Term Investments

 

 

69,676

 

 

 

72.95

%

Total

 

$

286,689

 

 

 

300.15

%

As of September 30, 2022, 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

 

$

279,239

 

 

 

292.35

%

Canada

 

 

3,805

 

 

 

3.98

%

Asia/Oceania

 

 

6

 

 

 

0.01

%

Europe

 

 

3,639

 

 

 

3.81

%

Total

 

$

286,689

 

 

 

300.15

%

 

F-36


 

As of September 30, 2022, 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

 

$

51,347

 

 

 

53.76

%

Energy Midstream

 

 

26,333

 

 

 

27.57

%

Chemicals

 

 

24,477

 

 

 

25.63

%

Metals & Mining

 

 

13,693

 

 

 

14.33

%

Internet Media

 

 

13,298

 

 

 

13.92

%

Transportation Equipment Manufacturing

 

 

11,679

 

 

 

12.23

%

Oil & Gas Exploration & Production

 

 

11,647

 

 

 

12.19

%

Casinos & Gaming

 

 

7,931

 

 

 

8.30

%

Shipping

 

 

7,292

 

 

 

7.63

%

Consumer Products

 

 

7,258

 

 

 

7.60

%

Food & Staples

 

 

6,404

 

 

 

6.70

%

Industrial

 

 

5,451

 

 

 

5.71

%

Oil & Gas Refining

 

 

5,358

 

 

 

5.61

%

Hospitality

 

 

5,001

 

 

 

5.24

%

Energy Services

 

 

4,469

 

 

 

4.68

%

Aircraft

 

 

3,574

 

 

 

3.74

%

Wireless Telecommunications Services

 

 

3,550

 

 

 

3.72

%

Restaurants

 

 

3,333

 

 

 

3.49

%

Closed-End Fund

 

 

2,654

 

 

 

2.78

%

Apparel

 

 

2,585

 

 

 

2.71

%

Special Purpose Acquisition Company

 

 

20

 

 

 

0.02

%

Retail

 

 

5

 

 

 

0.01

%

Biotechnology

 

 

4

 

 

 

0.00

%

Auto Manufacturer

 

 

2

 

 

 

0.00

%

Communications Equipment

 

 

1

 

 

 

0.00

%

Household & Personal Products

 

 

1

 

 

 

0.00

%

IT Services

 

 

1

 

 

 

0.00

%

Technology

 

 

(355

)

 

 

-0.37

%

Short-Term Investments

 

 

69,676

 

 

 

72.95

%

Total

 

$

286,689

 

 

 

300.15

%

 

F-37


 

GREAT ELM CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 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(9)

 

Investments at Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ABB/Con-Cise Optical Group LLC
12301 NW 39th Street
Coral Springs, FL 33065

 

Healthcare Supplies

 

1st Lien, Secured Loan

 

5

 

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

 

12/01/2020

 

06/15/2023

 

$

2,961

 

 

$

2,818

 

 

$

2,869

 

 

 

AgroFresh Inc.
One Washington Square, 510-530 Walnut Street, Suite 1350, Philadelphia, PA 19106

 

Chemicals

 

1st Lien, Secured Loan

 

5

 

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

 

03/31/2021

 

12/31/2024

 

 

3,446

 

 

 

3,452

 

 

 

3,382

 

 

 

Altus Midstream LP
One Post Oak Central, 2000 Post Oak Boulevard, Suite 100, Houston, TX 77056

 

Energy Midstream

 

Preferred Equity

 

5

 

n/a

 

11/24/2021

 

n/a

 

 

10,571

 

 

 

11,950

 

 

 

11,970

 

 

1.60

%

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

 

 

 

2,602

 

 

 

2,663

 

 

 

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

 

 

4,410

 

 

 

4,410

 

 

 

3,622

 

 

 

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

 

 

1,298

 

 

 

1,298

 

 

 

649

 

 

 

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, 8, 10, 11, 12

 

12.50%

 

05/24/2019

 

07/31/2022

 

 

10,754

 

 

 

10,754

 

 

 

3,866

 

 

 

Avanti Communications Group PLC
Cobham House 20 Black Friars Lane London, UK EC4V 6EB

 

Wireless Telecommunications Services

 

2nd Lien, Secured Bond

 

4, 5, 6, 8, 10, 11

 

9.00%

 

11/03/2016

 

10/01/2022

 

 

50,643

 

 

 

49,370

 

 

 

-

 

 

 

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

%

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

 

 

 

8,817

 

 

 

4,650

 

 

2.50

%

Cleaver-Brooks, Inc.
221 Law Street
Thomasville, GA 31792

 

Industrial

 

1st Lien, Secured Bond

 

 

 

7.88%

 

05/05/2021

 

03/01/2023

 

 

5,000

 

 

 

4,975

 

 

 

4,888

 

 

 

 

F-38


 

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

Percentage of Class(9)

 

Crestwood Equity Partners LP
811 Main Street, Suite 3400
Houston, TX 77002

 

Energy Midstream

 

Class A Preferred Equity Units

 

10

 

n/a

 

06/19/2020

 

n/a

 

 

925,047

 

 

 

5,533

 

 

 

9,102

 

 

1.30

%

ECL Entertainment, LLC
8978 Spanish Ridge Ave
Las Vegas, NV 89148

 

Casinos & Gaming

 

1st Lien, Secured Loan

 

5

 

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

 

03/31/2021

 

04/30/2028

 

 

2,488

 

 

 

2,464

 

 

 

2,525

 

 

 

Equitrans Midstream Corp.
2200 Energy Drive
Canonsburg, PA 15317

 

Energy Midstream

 

Preferred Equity

 

5, 10

 

n/a

 

07/01/2021

 

n/a

 

 

250,000

 

 

 

5,275

 

 

 

5,446

 

 

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

 

 

 

1,957

 

 

 

1,994

 

 

 

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

 

03/30/2028

 

 

6,000

 

 

 

5,888

 

 

 

6,030

 

 

 

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

 

Metals & Mining

 

1st Lien, Secured Loan

 

5

 

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

 

07/29/2021

 

06/30/2027

 

 

6,121

 

 

 

6,160

 

 

 

6,137

 

 

 

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

 

Oil & Gas Exploration & Production

 

1st Lien, Secured Bond

 

10

 

12.00%

 

07/27/2021

 

08/15/2025

 

 

3,250

 

 

 

3,153

 

 

 

3,510

 

 

 

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

 

Oil & Gas Exploration & Production

 

Warrants

 

5, 10

 

n/a

 

10/18/2021

 

n/a

 

 

3,250

 

 

 

-

 

 

 

609

 

 

0.26

%

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

 

 

 

2,492

 

 

 

2,640

 

 

 

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

 

Technology

 

1st Lien, Revolver

 

5

 

3M L+ 3.75%, 3.96% Floor (3.96%)

 

01/27/2020

 

11/17/2023

 

 

-

 

 

 

(73

)

 

 

-

 

 

 

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

 

Technology

 

1st Lien, Revolver - Unfunded

 

5

 

0.50%

 

01/27/2020

 

02/17/2022

 

 

8,026

 

 

 

-

 

 

 

-

 

 

 

ITP Live Production Group
101 Greenwich Street, Floor 26
New York, NY 10006

 

Specialty Finance

 

Secured Equipment Financing

 

5

 

18.21%

 

12/22/2021

 

05/22/2026

 

 

1,806

 

 

 

1,832

 

 

 

1,833

 

 

 

 

F-39


 

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

Percentage of Class(9)

 

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

 

Secured Revolver

 

3, 5

 

Prime + 1.25% (4.50%)

 

09/20/2021

 

09/20/2026

 

 

1,933

 

 

 

1,933

 

 

 

1,933

 

 

 

Lenders Funding, LLC
523 A Avenue
Coronado, CA 92118

 

Specialty Finance

 

Secured Revolver - Unfunded

 

3, 5

 

0.25%

 

09/20/2021

 

09/20/2026

 

 

3,067

 

 

 

-

 

 

 

-

 

 

 

Lenders Funding, LLC
523 A Avenue
Coronado, CA 92118

 

Specialty Finance

 

Common Equity

 

3, 5

 

n/a

 

09/20/2021

 

n/a

 

 

6,287

 

 

 

7,250

 

 

 

7,309

 

 

62.87

%

Levy/Stormer
905 South Boulevard East
Rochester Hills, MI 48307

 

Specialty Finance

 

Secured Loan

 

5

 

12.50%

 

05/13/2021

 

02/15/2022

 

 

3,500

 

 

 

3,498

 

 

 

3,500

 

 

 

Mad Engine Global, LLC
6740 Cobra Way
San Diego, CA, 92121

 

Apparel

 

1st Lien, Secured Loan

 

5

 

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

 

06/30/2021

 

06/30/2027

 

 

2,981

 

 

 

2,910

 

 

 

2,929

 

 

 

Martin Midstream Partners LP
4200 Stone Road
Kilgore, TX 75662

 

Energy Midstream

 

2nd Lien, Secured Bond

 

 

 

11.50%

 

12/09/2020

 

02/28/2025

 

 

3,000

 

 

 

3,089

 

 

 

3,152

 

 

 

Maverick Gaming LLC
12530 NE 144th Street
Kirkland, WA 98034

 

Casinos & Gaming

 

1st Lien, Secured Loan B

 

5

 

3M L + 7.5%, 8.50% Floor (8.50%)

 

11/16/2021

 

08/19/2026

 

 

2,743

 

 

 

2,764

 

 

 

2,766

 

 

 

Monitronics International, Inc.
1990 Wittington Place
Dallas, TX 75234

 

Home Security

 

1st Lien, Secured Loan

 

5

 

3M L + 6.50%, 7.75 Floor (7.75%)

 

06/24/2021

 

03/29/2024

 

 

5,962

 

 

 

5,823

 

 

 

5,590

 

 

 

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

 

 

 

6,900

 

 

 

7,574

 

 

 

Par Petroleum, LLC
825 Town & Country Lane, Suite 1500
Houston, TX 77024

 

Oil & Gas Refining

 

1st Lien, Secured Bond

 

10

 

7.75%

 

10/30/2020

 

12/15/2025

 

 

3,000

 

 

 

2,615

 

 

 

3,030

 

 

 

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

)

 

 

-

 

 

 

 

F-40


 

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

Percentage of Class(9)

 

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

 

 

 

-

 

 

 

(158

)

 

 

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

 

 

1,065

 

 

 

1,065

 

 

 

922

 

 

 

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

 

 

 

1,802

 

 

5.23

%

PIRS Capital LLC
1688 Meridian Ave Ste 700
Miami Beach, FL 33139

 

Specialty Finance

 

Receivable

 

5

 

Prime + 6.50% (9.75%)

 

11/22/2021

 

11/22/2022

 

 

2,000

 

 

 

2,000

 

 

 

2,000

 

 

 

Prestige Capital Finance, LLC
400 Kelby St., 10th Floor
Fort Lee, NJ 07024

 

Specialty Finance

 

Subordinated 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

 

 

 

11,843

 

 

80.00

%

Quad/Graphics, Inc.
N61 W23044 Harry's Way
Sussex, WI 53089

 

Commercial Printing

 

Unsecured Bond

 

 

 

7.00%

 

03/31/2021

 

05/01/2022

 

 

2,000

 

 

 

1,987

 

 

 

2,025

 

 

 

Research Now Group, Inc.
5800 Tennyson Parkway Suite 600
Plano, TX 75024

 

Internet Media

 

1st Lien, Secured Revolver

 

5

 

6M L + 4.50%, 4.84% Floor (4.66%)

 

01/29/2019

 

12/20/2022

 

 

-

 

 

 

(212

)

 

 

-

 

 

 

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

 

 

 

-

 

 

 

(130

)

 

 

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

 

 

 

11,965

 

 

 

12,000

 

 

 

Ruby Tuesday Operations LLC
333 E. Broadway Avenue
Maryville, TN 37804

 

Restaurants

 

1st Lien, 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

 

 

2,949

 

 

 

2,949

 

 

 

2,788

 

 

 

Ruby Tuesday Operations LLC
333 E. Broadway Avenue
Maryville, TN 37804

 

Restaurants

 

Warrants

 

5, 7

 

n/a

 

02/24/2021

 

n/a

 

 

311,697

 

 

 

-

 

 

 

872

 

 

2.81

%

 

F-41


 

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

Percentage of Class(9)

 

Sprout Holdings, LLC
90 Merrick Ave, East Meadow, NY 11554

 

Specialty Finance

 

Receivable

 

5

 

11.50%

 

06/23/2021

 

06/23/2022

 

 

2,000

 

 

 

2,000

 

 

 

2,000

 

 

 

Summit Midstream Holdings, LLC
910 Louisiana Street, Suite 4200
Houston, TX 77002

 

Energy Midstream

 

2nd Lien, Secured Bond

 

 

 

8.50%

 

10/19/2021

 

10/15/2026

 

 

1,000

 

 

 

985

 

 

 

1,042

 

 

 

Summit Midstream Partners LP
910 Louisiana Street, Suite 4200
Houston, TX 77002

 

Energy Midstream

 

Preferred Equity

 

7

 

n/a

 

06/03/2021

 

n/a

 

 

1,500,000

 

 

 

1,067

 

 

 

1,103

 

 

1.05

%

Target Hospitality Corp.
2170 Buckthorne Place, Suite 440
The Woodlands, TX 77380

 

Hospitality

 

Secured Bond

 

10

 

9.50%

 

05/13/2021

 

03/15/2024

 

 

4,000

 

 

 

3,998

 

 

 

4,085

 

 

 

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

 

 

 

9,710

 

 

 

10,461

 

 

 

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

 

 

 

4,046

 

 

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

 

 

 

221

 

 

2.75

%

Universal Fiber Systems
640 State Street
Bristol, TN 37620

 

Chemicals

 

Secured Loan B

 

5, 6

 

13.90%

 

09/30/2021

 

09/29/2026

 

 

6,133

 

 

 

6,017

 

 

 

6,004

 

 

 

Universal Fiber Systems
640 State Street
Bristol, TN 37620

 

Chemicals

 

Secured Loan C

 

5, 6

 

13.90%

 

09/30/2021

 

09/29/2026

 

 

1,549

 

 

 

1,505

 

 

 

1,516

 

 

 

Universal Fiber Systems
640 State Street
Bristol, TN 37620

 

Chemicals

 

Warrants

 

5

 

n/a

 

09/30/2021

 

n/a

 

 

1,759

 

 

 

-

 

 

 

320

 

 

1.50

%

Vantage Specialty Chemicals, Inc.
1751 Lake Cook Rd., Suite 550
Deerfield, IL 60015

 

Chemicals

 

2nd Lien, Secured Loan

 

5

 

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

 

06/08/2021

 

10/26/2025

 

 

3,874

 

 

 

3,780

 

 

 

3,836

 

 

 

Viasat, Inc.
6155 El Camino Real
Carlsbad, CA 92009

 

Communications Equipment

 

Receivable

 

5

 

n/a

 

10/25/2021

 

03/15/2022

 

 

402

 

 

 

361

 

 

 

363

 

 

 

 

F-42


 

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

Percentage of Class(9)

 

Viasat, Inc.
6155 El Camino Real
Carlsbad, CA 92009

 

Communications Equipment

 

Receivable

 

5

 

n/a

 

10/25/2021

 

06/15/2022

 

 

402

 

 

 

348

 

 

 

350

 

 

 

Viasat, Inc.
6155 El Camino Real
Carlsbad, CA 92009

 

Communications Equipment

 

Receivable

 

5

 

n/a

 

10/25/2021

 

09/15/2022

 

 

402

 

 

 

342

 

 

 

344

 

 

 

W&T Offshore, Inc.
5718 Westheimer Road, Suite 700
Houston, TX 77057

 

Oil & Gas Exploration & Production

 

2nd Lien, Secured Bond

 

10

 

9.75%

 

05/05/2021

 

11/01/2023

 

 

6,000

 

 

 

5,602

 

 

 

5,730

 

 

 

Wynden Stark LLC
295 Madison Ave, 12th Floor
New York, NY 10017

 

Specialty Finance

 

Receivable

 

5

 

11.00%

 

03/15/2021

 

03/15/2022

 

 

1,534

 

 

 

1,534

 

 

 

1,534

 

 

 

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

 

 

6,466

 

 

 

-

 

 

 

-

 

 

 

Investments in Special Purpose Acquisition Companies (SPAC) & De-SPAC 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

 

 

74,800

 

 

 

734

 

 

 

729

 

 

0.07

%

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

 

 

 

18

 

 

0.10

%

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

 

 

 

13

 

 

0.07

%

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

 

 

 

12

 

 

0.04

%

BigBear.ai
6811 Benjamin Franklin Drive, Suite 200
Columbia, Maryland 21046

 

IT Services

 

Warrants

 

7, 10

 

n/a

 

02/09/2021

 

n/a

 

 

8,333

 

 

 

6

 

 

 

7

 

 

0.07

%

Ginko Bioworks Holdings, Inc.
27 Drydock Avenue, 8th Floor
Boston, MA 02210

 

Biotechnology

 

Warrants

 

7, 10

 

n/a

 

02/24/2021

 

n/a

 

 

5,000

 

 

 

13

 

 

 

11

 

 

0.01

%

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

 

 

 

6

 

 

0.02

%

 

F-43


 

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

Percentage of Class(9)

 

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

 

 

24,790

 

 

 

241

 

 

 

242

 

 

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

 

 

 

6

 

 

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

 

 

 

14

 

 

0.07

%

VPC Impact Acquisition Holdings II
150 North Riverside Plaza, Suite 5200
Chicago, IL 60606

 

Special Purpose Acquisition Company

 

Common Equity

 

7, 10

 

n/a

 

03/05/2021

 

n/a

 

 

13,454

 

 

 

132

 

 

 

132

 

 

0.05

%

VPC Impact Acquisition Holdings II
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

 

 

 

10

 

 

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

 

 

 

11

 

 

0.16

%

Miscellaneous

 

Special Purpose Acquisition Company

 

Equity

 

7, 10, 14

 

n/a

 

n/a

 

n/a

 

 

335,621

 

 

 

1,879

 

 

 

1,851

 

 

 

Total Investments in Special Purpose Acquisition Companies

 

 

 

 

 

 

 

 

 

3,086

 

 

 

3,062

 

 

 

Total Investments excluding Short-Term Investments (284.55% of Net Assets)

 

 

 

 

 

 

 

 

 

338,385

 

 

 

212,149

 

 

 

Short-Term Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States Treasury

 

Short-Term Investments

 

Treasury Bill

 

 

 

0.00%

 

12/30/2021

 

02/01/2022

 

 

200,000

 

 

 

199,995

 

 

 

199,995

 

 

 

Total Short-Term Investments (268.25% of Net Assets)

 

 

 

 

 

 

 

 

 

 

 

199,995

 

 

 

199,995

 

 

 

TOTAL INVESTMENTS (552.8% of Net Assets)

 

13

 

 

 

 

 

 

 

 

 

 

$

538,380

 

 

$

412,144

 

 

 

Other Liabilities in Excess of Assets (452.8% of Net Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(337,588

)

 

 

NET ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

$

74,556

 

 

 

 

(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)
Certain 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”) or prime rate (“Prime”) which are reset periodically. For each debt investment, the Company has provided the interest rate in effect as of period end. 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 0.10%. The three month (“3M”) LIBOR as of period end was 0.21%. The six month (“6M”) LIBOR as of period end was 0.34%. The prime rate as of period end was 3.25%.
(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.

F-44


 

(6)
Security pays, or has the option to pay, all of its interest in kind. As of December 31, 2021, each of the Avanti Communications Group, plc secured debt pay in-kind. As of December 31, 2021, the Ruby Tuesday Operations, LLC secured loan and each of the Universal Fiber Systems term loans pay a portion of their interest in-kind. 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)
Percentage of class held refers only to equity held, if any, calculated on a fully diluted basis.
(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, 16.5% 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 $49,821; the aggregate gross unrealized depreciation for all securities in which there was an excess of tax cost over value was $162,667; the net unrealized depreciation was $(112,846); the aggregate cost of securities for Federal income tax purposes was $524,990.
(14)
Represents previously undisclosed unrestricted securities, which the Company has held for less than one year.

As of December 31, 2021 the Company’s investments consisted of the following:

Investment Type

 

Investments at
Fair Value

 

 

Percentage of
Net Assets

 

Debt

 

$

149,794

 

 

 

200.91

%

Equity/Other

 

 

62,355

 

 

 

83.64

%

Short-Term Investments

 

 

199,995

 

 

 

268.25

%

Total

 

$

412,144

 

 

 

552.80

%

As of December 31, 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

 

$

393,848

 

 

 

528.26

%

United Kingdom

 

 

14,177

 

 

 

19.02

%

Canada

 

 

4,119

 

 

 

5.52

%

Total

 

$

412,144

 

 

 

552.80

%

 

F-45


 

As of December 31, 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

 

 

47,952

 

 

 

64.32

%

Energy Midstream

 

 

31,815

 

 

 

42.67

%

Chemicals

 

 

15,058

 

 

 

20.20

%

Metals & Mining

 

 

13,711

 

 

 

18.39

%

Internet Media

 

 

11,870

 

 

 

15.92

%

Construction Materials Manufacturing

 

 

10,461

 

 

 

14.03

%

Oil & Gas Exploration & Production

 

 

9,849

 

 

 

13.21

%

Restaurants

 

 

8,310

 

 

 

11.15

%

Wireless Telecommunications Services

 

 

8,137

 

 

 

10.91

%

Industrial

 

 

7,551

 

 

 

10.13

%

Transportation Equipment Manufacturing

 

 

6,030

 

 

 

8.09

%

Home Security

 

 

5,590

 

 

 

7.50

%

Casinos & Gaming

 

 

5,291

 

 

 

7.10

%

Retail

 

 

4,267

 

 

 

5.72

%

Hospitality

 

 

4,085

 

 

 

5.48

%

Special Purpose Acquisition Company

 

 

3,044

 

 

 

4.08

%

Oil & Gas Refining

 

 

3,030

 

 

 

4.06

%

Apparel

 

 

2,929

 

 

 

3.93

%

Healthcare Supplies

 

 

2,869

 

 

 

3.85

%

Food & Staples

 

 

2,724

 

 

 

3.65

%

Consumer Services

 

 

2,640

 

 

 

3.54

%

Commercial Printing

 

 

2,025

 

 

 

2.72

%

Software Services

 

 

1,994

 

 

 

2.67

%

Communications Equipment

 

 

1,057

 

 

 

1.42

%

Biotechnology

 

 

11

 

 

 

0.01

%

IT Services

 

 

7

 

 

 

0.01

%

Technology

 

 

(158

)

 

 

-0.21

%

Short-Term Investments

 

 

199,995

 

 

 

268.25

%

Total

 

$

412,144

 

 

 

552.80

%

 

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

F-46


 

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.

Retroactive Adjustments for Reverse Stock Split. The outstanding shares and per share amounts of the Company’s common stock in the consolidated financial statements and notes to the consolidated financial statements have been retroactively adjusted for the reverse stock split effected on February 28, 2022 for all activity prior to that date.

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, Great Elm Specialty Finance, 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-47


 

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 generally 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.

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.

F-48


 

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.

Deferred Financing Costs and Deferred Offering Costs. Deferred financing costs and deferred offering costs consist of fees and expenses incurred in connection with financing or capital raising activities and include professional fees, printing fees, filing fees and other related expenses.

Deferred financing costs incurred in connection with the revolving credit facility are amortized on a straight-line basis over the term of the revolving credit facility. Unamortized costs are included in deferred financing costs on the consolidated statements of assets and liabilities and amortization of those costs is included in interest expense on the consolidated statements of operations.

Deferred offering costs incurred in connection with the unsecured notes are amortized over the term of the respective unsecured note using the effective interest method. Unamortized costs are treated as a reduction to the carrying amount of the debt on the consolidated statements of assets and liabilities and amortization of those costs is included in interest expense on the consolidated statements of operations.

Deferred offering costs incurred in connection with the shelf registration on form N-2 are capitalized when incurred and recognized as a reduction to offering proceeds when the offering becomes effective or expensed upon expiration of the registration statement, if applicable. Deferred offering costs are included with prepaid expenses and other assets on the consolidated statements of assets and liabilities.

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.

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.

F-49


 

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 accrued $123 of excise tax expense for the nine months ended September 30, 2022. The Company accrued $48 of excise tax expense for the year ended December 31, 2021.

At December 31, 2021, the Company, for federal income tax purposes, had capital loss carryforwards of $62,971 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, 2021, $42,978 are limited losses and available for use subject to annual limitation under Section 382. Of the capital losses at December 31, 2021, $16,815 are short-term and $46,156 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.

The Company’s Chief Compliance Officer is also the president, general counsel and chief compliance officer of GECM, and the president 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, 2022 management fees amounted to $804 and $2,355, respectively. For the three and nine months ended September 30, 2021 management fees amounted to $876 and $2,301, respectively. As of September 30, 2022 and December 31, 2021, $805 and $881, respectively, remained payable.

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”).

F-50


 

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.

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.

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.

In March 2022, GECM waived all accrued and unpaid incentive fees as of March 31, 2022. As of March 31, 2022, there were approximately $4.9 million of accrued fees. In connection with the waiver, the Company recognized the reversal of these accrued fees during the period ending March 31, 2022, resulting in a corresponding increase in net income in that period. The incentive fee waiver is not subject to recapture.

For the nine months ended September 30, 2022 and 2021, the Company incurred Income Incentive Fees of $(4,854), inclusive of the incentive fee waiver as of March 31, 2022, and $888, respectively. As of September 30, 2022 there were no incentive fees payable. As of December 31, 2021, $4,854 of Income Incentive Fees remained payable and none was immediately payable after calculating the total return requirement. These payable amounts included both Accrued Unpaid Income Incentive Fees and amounts deferred under the total return requirement and would have become due upon meeting the criteria described above had they not been waived by GECM as of March 31, 2022. For the nine months ended September 30, 2022 and the year ended December 31, 2021, the Company did not have any Capital Gains Incentive Fees accrual.

F-51


 

On August 1, 2022, the Company's stockholders approved a proposal to amend the Capital Gains Incentive Fee and mandatory deferral provisions in sections 4.4 and 4.5, respectively, of the Investment Management Agreement. The amendment amended (i) section 4.4 of the Investment Management Agreement to provide that (x) the capital gains commencement date shall be April 1, 2022 and (y) for the year ending December 31, 2022, the Capital Gains Incentive Fee shall be calculated for the period beginning on the Capital Gains Commencement Date and ending on December 31, 2022 and (ii) section 4.5 of the Investment Management Agreement to provide that (x) the Trailing Twelve Quarters shall commence April 1, 2022 (the “Mandatory Deferral Commencement Date”) and (y) in the event the Trailing Twelve Quarters is less than twelve full calendar quarters, Trailing Twelve Quarters shall mean the period from the Mandatory Deferral Commencement Date through the quarter ending on or prior to the date such Income Incentive Fee payment is to be made.

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. Compensation of administrator personnel is allocated based on time allocation for the period. Other overhead expenses are based on a combination of time allocation and total headcount.

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 three and nine months ended September 30, 2022, the Company incurred expenses under the Administration Agreement of $221 and $704, respectively. For the three and nine months ended September 30, 2021, the Company incurred expenses under the Administration Agreement of $175 and $511, respectively. As of September 30, 2022 and December 31, 2021, $169 and $131 remained payable, respectively.

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.

F-52


 

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.

 

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.
Current financial performance as compared to projected performance;
Capitalization rates and multiples; and
Market yields implied by transactions of similar or related assets.

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

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, 2022 and December 31, 2021. 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, 2022:

Assets

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Debt

 

$

-

 

 

$

78,507

 

 

$

94,933

 

 

$

173,440

 

Equity/Other

 

 

8,913

 

 

 

-

 

 

 

34,660

 

 

 

43,573

 

Short Term Investments

 

 

69,676

 

 

 

-

 

 

 

-

 

 

 

69,676

 

Total investment assets

 

$

78,589

 

 

$

78,507

 

 

$

129,593

 

 

$

286,689

 

 

F-53


 

The following summarizes the Company’s investment assets categorized within the fair value hierarchy as of December 31, 2021:

Assets

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Debt

 

$

-

 

 

$

44,858

 

 

$

104,936

 

 

$

149,794

 

Equity/Other

 

 

12,164

 

 

 

1,103

 

 

 

49,088

 

 

 

62,355

 

Short Term Investments

 

 

199,995

 

 

 

-

 

 

 

-

 

 

 

199,995

 

Total investment assets

 

$

212,159

 

 

$

45,961

 

 

$

154,024

 

 

$

412,144

 

The following is a reconciliation of Level 3 assets for the nine months ended September 30, 2022:

Level 3

 

Beginning Balance as of January 1, 2022

 

 

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, 2022

 

Debt

 

$

104,936

 

 

$

(8,972

)

 

$

49,187

 

 

$

(59,228

)

 

$

47,937

 

 

$

(39,270

)

 

$

343

 

 

$

94,933

 

Equity/Other

 

 

49,088

 

 

 

-

 

 

 

8,163

 

 

 

(69,385

)

 

 

68,358

 

 

 

(21,564

)

 

 

-

 

 

 

34,660

 

Total investment assets

 

$

154,024

 

 

$

(8,972

)

 

$

57,350

 

 

$

(128,613

)

 

$

116,295

 

 

$

(60,834

)

 

$

343

 

 

$

129,593

 

The following is a reconciliation of Level 3 assets for the year ended December 31, 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 December 31, 2021

 

Debt

 

$

85,865

 

 

$

-

 

 

$

118,965

 

 

$

(13,067

)

 

$

(19,544

)

 

$

(70,373

)

 

$

3,090

 

 

$

104,936

 

Equity/Other

 

 

26,191

 

 

 

-

 

 

 

24,476

 

 

 

(2,276

)

 

 

4,907

 

 

 

(4,210

)

 

 

-

 

 

 

49,088

 

Total investment assets

 

$

112,056

 

 

$

-

 

 

$

143,441

 

 

$

(15,343

)

 

$

(14,637

)

 

$

(74,583

)

 

$

3,090

 

 

$

154,024

 

(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, 2022 totaled $(10,085) consisting of the following: $(8,948) related to debt investments and $(1,137) related to equity investments. The net change in unrealized depreciation relating to Level 3 assets still held at December 31, 2021 totaled $(27,528) consisting of the following: $(31,826) related to debt investments and $4,298 relating to equity/other.

Two investments with an aggregate fair value of $8,972 were transferred from Level 3 to Level 2 as a result of increased pricing transparency during the nine months ended September 30, 2022.

There were no transfers into or out of Level 3 during the year ended December 31, 2021.

The following tables below present the ranges of significant unobservable inputs used to value the Company’s Level 3 assets as of September 30, 2022 and December 31, 2021, 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.

F-54


 

As of September 30, 2022

Investment Type

 

Fair value

 

 

Valuation Technique(1)

 

Unobservable Input(1)

 

Range (Weighted Average)(2)

Debt

 

$

64,103

 

 

Income Approach

 

Discount Rate

 

9.48% - 23.74% (15.74%)

 

 

 

10,604

 

 

Market Approach

 

Earnings Multiple

 

1.50 - 4.50 (3.99)

 

 

 

8,500

 

 

Income Approach

 

Discount Rate

 

27.00% - 33.50% (31.97%)

 

 

 

 

 

Market Approach

 

Earnings Multiple

 

3.40 - 4.50 (3.98)

 

 

 

7,258

 

 

Recent Transaction

 

 

 

 

 

 

 

4,468

 

 

Income Approach

 

Implied Yield

 

9.60% - 17.09% (14.51%)

Total Debt

 

$

94,933

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity/Other

 

$

19,428

 

 

Income Approach

 

Discount Rate

 

27.00% - 33.50% (29.72%)

 

 

 

 

 

Market Approach

 

Earnings Multiple

 

3.40 - 4.50 (3.88)

 

 

 

4,972

 

 

Income Approach

 

Discount Rate

 

18.59% - 18.59% (18.59%)

 

 

 

10,255

 

 

Market Approach

 

Earnings Multiple

 

0.13 - 7.75 (3.87)

 

 

 

5

 

 

Asset Recovery / Liquidation (3)

 

 

 

 

Total Equity/Other

 

$

34,660

 

 

 

 

 

 

 

 

As of December 31, 2021

Investment Type

 

Fair value

 

 

Valuation Technique(1)

 

Unobservable Input(1)

 

Range (Weighted Average)(2)

Debt

 

$

20,070

 

 

Market Approach

 

Earnings Multiple

 

1.00 - 5.25 (3.28)

 

 

 

 

 

Income Approach

 

Discount Rate

 

17.50% - 32.50% (27.68%)

 

 

 

83,321

 

 

Income Approach

 

Discount Rate

 

7.05% - 65.41% (13.16%)

 

 

 

(288

)

 

Income Approach

 

Implied Yield

 

4.02% - 6.87% (4.97%)

 

 

 

1,833

 

 

Recent Transaction

 

 

 

 

Total Debt

 

$

104,936

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity/Other

 

$

31,050

 

 

Market Approach

 

Earnings Multiple

 

0.16 - 14.50 (5.44)

 

 

 

 

 

Income Approach

 

Discount Rate

 

14.00% - 32.50% (25.54%)

 

 

 

5,238

 

 

Market Approach

 

Earnings Multiple

 

0.13 - 7.25 (2.01)

 

 

 

12,579

 

 

Income Approach

 

 

 

11.51% - 13.39% (11.60%)

 

 

221

 

 

Asset Recovery / Liquidation(3)

 

 

 

 

Total Equity/Other

 

$

49,088

 

 

 

 

 

 

 

(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)
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.

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 secured overnight financing rate ("SOFR") plus 3.50%, (ii) a base rate plus 2.00% or (iii) a combination thereof, as determined by the Company. As of September 30, 2022, there were no borrowings outstanding under the revolving line.

F-55


 

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 150% 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 May 2022, the Loan Agreement was amended to require an asset coverage equal to or greater than 150% as of the last day of each fiscal quarter except for the fiscal quarters ending March 31, 2022 and June 30, 2022. In addition, the interest rate was amended to replace the LIBOR with SOFR.

Unsecured Notes

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's consolidated 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.

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

F-56


 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

GECCM Notes

 

$

45,610

 

 

$

1,511

 

 

N/A

 

$

1.00

 

GECCN Notes

 

 

42,823

 

 

 

1,511

 

 

N/A

 

 

1.00

 

GECCO Notes

 

 

57,500

 

 

 

1,511

 

 

N/A

 

 

1.02

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2022

 

 

 

 

 

 

 

 

 

 

 

GECCM Notes

 

$

45,610

 

 

$

1,655

 

 

N/A

 

$

1.00

 

GECCN Notes

 

 

42,823

 

 

 

1,655

 

 

N/A

 

 

1.00

 

GECCO Notes

 

 

57,500

 

 

 

1,655

 

 

N/A

 

 

1.00

 

(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 the Company’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 (the "Minimum ACR").

As of September 30, 2022, the Company’s asset coverage ratio was approximately 165.5%.

As of September 30, 2022 and December 31, 2021, the Company was in compliance with all covenants under the Indenture.

F-57


 

For the three and nine months ended September 30, 2022 and 2021, the components of interest expense were as follows:

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Borrowing interest expense

 

$

2,343

 

 

$

2,499

 

 

$

7,026

 

 

$

6,480

 

Amortization of acquisition premium

 

 

328

 

 

 

648

 

 

 

982

 

 

 

1,156

 

Total

 

$

2,671

 

 

$

3,147

 

 

$

8,008

 

 

$

7,636

 

Weighted average interest rate(1)

 

 

7.26

%

 

 

8.21

%

 

 

7.34

%

 

 

7.77

%

Average outstanding balance

 

$

145,933

 

 

$

152,145

 

 

$

145,933

 

 

$

131,453

 

(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, 2022

 

Facility

 

Commitments

 

 

Borrowings
Outstanding

 

 

Fair
Value

 

Unsecured Debt - GECCM Notes

 

$

45,610

 

 

$

45,610

 

 

$

45,245

 

Unsecured Debt - GECCN Notes

 

 

42,823

 

 

 

42,823

 

 

 

42,138

 

Unsecured Debt - GECCO Notes

 

 

57,500

 

 

 

57,500

 

 

 

57,339

 

Total

 

$

145,933

 

 

$

145,933

 

 

$

144,722

 

 

 

 

December 31, 2021

 

Facility

 

Commitments

 

 

Borrowings
Outstanding

 

 

Fair
Value

 

Unsecured Debt - GECCM Notes

 

$

45,610

 

 

$

45,610

 

 

$

45,701

 

Unsecured Debt - GECCN Notes

 

 

42,823

 

 

 

42,823

 

 

 

42,823

 

Unsecured Debt - GECCO Notes

 

 

57,500

 

 

 

57,500

 

 

 

58,742

 

Total

 

$

145,933

 

 

$

145,933

 

 

$

147,266

 

 

6. CAPITAL ACTIVITY

On June 13, 2022, the Company completed a non-transferable rights offering, which entitled holders of rights to purchase one new share of common stock for each right held at a subscription price of $12.50 per share. In total, the Company sold 3,000,567 shares of the Company's common stock for aggregate gross proceeds of approximately $37,507.

On February 28, 2022, the Company effected a 6-for-1 reverse stock split of the Company’s outstanding common stock. As a result of the reverse stock split, every six shares of the Company’s issued and outstanding common stock were converted into one share of issued and outstanding common stock. Any fractional shares as a result of the reverse stock split were redeemed for cash at the closing market price on the business day immediately prior to the effective date of the reverse stock split. Such fractional shares aggregated to the equivalent of four shares and were redeemed for $0.1 in aggregate.

On February 3, 2022, the Company issued 117,117 shares of common stock (as adjusted for the reverse stock split described above) for $2,600 based on the most recently published net asset value. This common stock was issued in a private placement exempt from registration under Section 4(a)(2) of the Securities Act of 1933, as amended.

On September 20, 2021, the Company issued 138,888 shares of common stock (as adjusted for the reverse stock split described above) for $3,250 based on the most recently published net asset value and issued 427,351 shares of common stock (as adjusted for the reverse stock split described above) in exchange for a promissory note in aggregate principal amount of $10,000. The issuance of the shares was a private placement exempt from registration under Section 4(a)(2) of the Securities Act of 1933, as amended.

On January 21, 2021, the Company distributed 79,797 shares of common stock (as adjusted for the reverse stock split described above) as part of the fourth quarter 2020 distribution.

F-58


 

7. 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, 2022, the Company had approximately $21,592 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, 2022 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.

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 Capital Corporation ("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 Management, LLC, 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.

8. 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-59


 

9. FINANCIAL HIGHLIGHTS

Below is the schedule of financial highlights of the Company:

 

 

For the Nine Months Ended September 30,

 

 

 

2022

 

 

2021

 

Per Share Data:(1)

 

 

 

 

 

 

Net asset value, beginning of period

 

$

16.63

 

 

$

20.74

 

Net investment income

 

 

1.42

 

 

 

1.32

 

Net realized gains (loss)

 

 

(22.17

)

 

 

(1.01

)

Net change in unrealized appreciation (depreciation)

 

 

19.32

 

 

 

2.71

 

Net increase (decrease) in net assets resulting from operations

 

 

(1.43

)

 

 

3.02

 

Issuance of common stock

 

 

(1.14

)

 

 

0.21

 

Distributions declared from net investment income(2)

 

 

(1.50

)

 

 

(1.80

)

Net decrease resulting from distributions to common stockholders

 

 

(1.50

)

 

 

(1.80

)

Net asset value, end of period

 

$

12.56

 

 

$

22.17

 

Per share market value, end of period

 

$

9.30

 

 

$

20.94

 

 

 

 

 

 

 

 

Shares outstanding, end of period

 

 

7,601,958

 

 

 

4,484,278

 

Total return based on net asset value(3)

 

 

(15.80

)%

 

 

18.57

%

Total return based on market value(3)

 

 

(43.11

)%

 

 

8.35

%

 

 

 

 

 

 

 

Ratio/Supplemental Data:

 

 

 

 

 

 

Net assets, end of period

 

 

95,516

 

 

 

99,425

 

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

 

 

22.27

%

 

 

20.46

%

Ratio of total expenses to average net assets after waiver (4),(5),(6)

 

 

16.39

%

 

 

20.46

%

Ratio of incentive fees to average net assets(4)

 

 

 

 

 

1.01

%

Ratio of net investment income to average net assets(4),(5),(6)

 

 

11.30

%

 

 

8.19

%

Portfolio turnover

 

 

45

%

 

 

48

%

(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. Per share data and shares outstanding have been adjusted for the periods shown to reflect the six-for-one reverse stock split effected on February 28, 2022 on a retrospective basis, as described in Note 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, 2022 and 2021 average net assets were $82,579 and $88,183, respectively.
(5)
Annualized for periods less than one year.
(6)
Ratio for the nine months ended September 30, 2022 reflects the impact of the incentive fee waiver described in Note 3.

10. 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, 2022 represented 3% 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, 2022 represented 47% of the Company's net assets.

F-60


 

Fair value as of September 30, 2022 along with transactions during the nine months ended September 30, 2022 in these affiliated investments and controlled investments was as follows:

 

 

For the Nine Months Ended September 30, 2022

 

Issue(1)

 

Fair value at December 31, 2021

 

 

Gross Additions(2)

 

 

Gross Reductions(3)

 

 

Net Realized
Gain (Loss)

 

 

Change in Unrealized
Appreciation (Depreciation)

 

 

Fair value at September 30, 2022

 

 

Interest
Income
(4)

 

 

Fee
Income

 

 

Dividend
Income

 

Non-Controlled, Affiliated Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Avanti Communications Group PLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.125 Lien, Secured Loan

 

$

3,622

 

 

$

142

 

 

$

4,552

 

 

$

-

 

 

$

788

 

 

$

-

 

 

$

45

 

 

$

-

 

 

$

-

 

1.25 Lien, Secured Loan

 

 

649

 

 

 

41

 

 

 

1,339

 

 

 

-

 

 

 

649

 

 

 

-

 

 

 

13

 

 

 

-

 

 

 

-

 

1.5 Lien, Secured Loan

 

 

3,866

 

 

 

-

 

 

 

-

 

 

 

(10,754

)

 

 

6,888

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

2nd Lien, Secured Bond

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(49,370

)

 

 

49,370

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Common Equity (0% of class)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(50,660

)

 

 

50,660

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

8,137

 

 

 

183

 

 

 

5,891

 

 

 

(110,784

)

 

 

108,355

 

 

 

-

 

 

 

58

 

 

 

-

 

 

 

-

 

PFS Holdings Corp.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st Lien, Secured Loan

 

 

922

 

 

 

-

 

 

 

8

 

 

 

-

 

 

 

7

 

 

 

921

 

 

 

68

 

 

 

-

 

 

 

-

 

Common Equity (5% of class)

 

 

1,802

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(37

)

 

 

1,765

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

2,724

 

 

 

-

 

 

 

8

 

 

 

-

 

 

 

(30

)

 

 

2,686

 

 

 

68

 

 

 

-

 

 

 

-

 

Totals

 

$

10,861

 

 

$

183

 

 

$

5,899

 

 

$

(110,784

)

 

$

108,325

 

 

$

2,686

 

 

$

126

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlled Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lenders' Funding, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated Note

 

 

10,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

10,000

 

 

 

694

 

 

 

-

 

 

 

-

 

Revolver

 

 

1,933

 

 

 

2,751

 

 

 

4,139

 

 

 

-

 

 

 

-

 

 

 

545

 

 

 

102

 

 

 

-

 

 

 

-

 

Equity (63% of class)

 

 

7,309

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,007

)

 

 

6,302

 

 

 

-

 

 

 

-

 

 

 

459

 

 

 

 

19,242

 

 

 

2,751

 

 

 

4,139

 

 

 

-

 

 

 

(1,007

)

 

 

16,847

 

 

 

796

 

 

 

-

 

 

 

459

 

Prestige Capital Finance, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note

 

 

6,000

 

 

 

-

 

 

 

5,000

 

 

 

-

 

 

 

-

 

 

 

1,000

 

 

 

211

 

 

 

-

 

 

 

-

 

Equity (80% of class)

 

 

11,843

 

 

 

321

 

 

 

-

 

 

 

-

 

 

 

(161

)

 

 

12,003

 

 

 

-

 

 

 

-

 

 

 

1,640

 

 

 

 

17,843

 

 

 

321

 

 

 

5,000

 

 

 

-

 

 

 

(161

)

 

 

13,003

 

 

 

211

 

 

 

-

 

 

 

1,640

 

Sterling Commercial Credit, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated Note

 

 

-

 

 

 

7,500

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

7,500

 

 

 

408

 

 

 

-

 

 

 

-

 

Equity (80% of class)

 

 

-

 

 

 

7,843

 

 

 

-

 

 

 

-

 

 

 

(418

)

 

 

7,425

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

15,343

 

 

 

-

 

 

 

-

 

 

 

(418

)

 

 

14,925

 

 

 

408

 

 

 

-

 

 

 

-

 

Totals

 

$

37,085

 

 

$

18,415

 

 

$

9,139

 

 

$

-

 

 

$

(1,586

)

 

$

44,775

 

 

$

1,415

 

 

$

-

 

 

$

2,099

 

(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-61